
SSR Mining Inc.
NASDAQ:SSRM
12.74 (USD) • At close June 6, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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 | 1996 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 319.612 | 387.882 | 334.341 | 358.307 | 467.01 | 492.393 | 437.675 | 379.243 | 561.783 | 655.453 | 748.476 | 938.599 | 998.986 | 1,017.562 | 862.786 | 870.359 | 866.029 | 860.637 | 733.571 | 461.716 | 398.439 | 503.647 | 474.479 | 452.16 | 461.351 | 419.212 | 474.511 | 493.642 | 472.901 | 459.864 | 424.025 | 353.53 | 340.585 | 327.127 | 277.544 | 232.619 | 217.634 | 211.862 | 200.017 | 217.228 | 175.595 | 184.643 | 135.174 | 102.162 | 396.413 | 415.657 | 401.384 | 435.805 | 461.846 | 366.947 | 353.439 | 351.78 | 293.294 | 94.711 | 355.903 | 368.759 | 109.581 | 61.663 | 35.839 | 57.719 | 102.995 | 26.659 | 42.886 | 52.835 | 107.723 | 72.013 | 136.961 | 182.009 | 222.533 | 81.419 | 109.526 | 178.64 | 185.565 | 196.993 | 172.124 | 178.567 | 32.478 | 19.829 | 24.938 | 27.9 | 33.695 | 38.018 | 37.321 | 35.686 | 46.755 | 12.668 | 8.869 | 8.295 | 9.733 | 11.016 | 10.588 | 12.162 | 3.181 | 3.503 | 2.799 | 3.321 | 2.212 | 2.206 | 1.905 | 3.105 | 1.376 | 2.002 | 1.635 | 0.679 | 1.524 | 1.17 | 2.359 | 3.472 | 2.254 | 2.795 | 2.895 | 9.851 | 8.551 | 10.435 | 12.032 | 7.313 | 8.637 |
Short Term Investments
| 21.677 | 29.465 | 31.411 | 26.073 | 24.985 | 20.944 | 29.207 | 32.866 | 33.709 | 40.28 | 53.83 | 25.946 | 34.235 | 40.431 | 18.783 | 20.749 | 25.942 | 26.748 | 13.846 | 9.411 | 50.293 | 66.453 | 51.132 | 37.712 | 32.634 | 29.542 | 6.714 | 8.746 | 43.84 | 114.001 | 109.721 | 174.587 | 190.631 | 148.944 | 178.117 | 193.224 | 94.819 | 88.184 | 107.827 | 97.867 | 91.492 | 104.785 | 98.45 | 180.378 | 148.864 | 129.267 | 142.774 | 135.006 | 28.166 | 34.733 | 45.353 | 50.31 | 44.657 | 267.883 | 36.403 | 33.512 | 192.78 | 204.113 | 19.525 | 21.733 | 24.862 | 17.863 | 11.037 | 8.187 | 10.877 | 10.991 | 15.175 | 26.37 | 29.183 | 33.534 | 30.69 | 30.465 | 37.896 | 4.99 | 42.695 | 39.654 | 4.267 | 4.293 | 4.486 | 3.658 | 2.743 | 2.769 | 1.081 | 1.902 | 1.218 | 1.123 | 0.948 | 0.801 | 0.247 | 0.199 | 0 | 0 | 0 | 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
| 341.289 | 417.347 | 365.752 | 384.38 | 491.59 | 513.337 | 466.882 | 412.109 | 595.492 | 695.733 | 802.306 | 964.545 | 1,033.221 | 1,057.993 | 881.569 | 891.108 | 891.971 | 887.381 | 747.417 | 471.127 | 448.732 | 570.1 | 525.611 | 489.872 | 493.985 | 448.754 | 481.225 | 502.388 | 516.741 | 573.865 | 533.746 | 528.117 | 531.216 | 476.071 | 455.661 | 425.843 | 312.453 | 300.046 | 307.844 | 315.095 | 267.087 | 289.428 | 233.624 | 282.54 | 545.277 | 544.924 | 544.158 | 570.811 | 490.012 | 401.68 | 398.792 | 402.09 | 337.951 | 362.594 | 392.306 | 402.271 | 302.361 | 265.776 | 55.364 | 79.452 | 127.857 | 44.522 | 53.923 | 61.022 | 118.6 | 82.936 | 152.137 | 208.378 | 251.716 | 114.953 | 140.216 | 209.106 | 223.461 | 201.984 | 214.819 | 218.221 | 36.745 | 24.122 | 29.424 | 31.558 | 36.438 | 40.787 | 38.402 | 37.588 | 47.974 | 13.792 | 9.817 | 9.097 | 9.98 | 11.214 | 10.588 | 12.162 | 3.181 | 3.503 | 2.799 | 3.321 | 2.212 | 2.206 | 1.905 | 3.105 | 1.376 | 2.002 | 1.635 | 0.679 | 1.524 | 1.17 | 2.359 | 3.472 | 2.254 | 2.795 | 2.895 | 9.851 | 8.551 | 10.435 | 12.032 | 7.313 | 8.637 |
Net Receivables
| 117.496 | 124.364 | 0 | 61.329 | 56.618 | 142.18 | 74.91 | 125.207 | 88.688 | 62.563 | 81.042 | 123.096 | 94.525 | 86.124 | 42.903 | 115.809 | 97.442 | 38.456 | 78.419 | 41.483 | 61.698 | 71.828 | 78.392 | 79.513 | 55.217 | 31.961 | 32.497 | 37.605 | 33.841 | 29.177 | 40.962 | 51.098 | 55.981 | 52.336 | 64.707 | 45.776 | 30.059 | 20.907 | 27.16 | 32.394 | 34.228 | 26.529 | 28.266 | 27.139 | 30.584 | 43.516 | 73.907 | 69.348 | 81.017 | 76.487 | 72.524 | 61.066 | 55.975 | 12.745 | 37.378 | 34.142 | 26.688 | 30.323 | 16.482 | 9.651 | 8.515 | 6.238 | 3.307 | 2.482 | 2.751 | 2.772 | 2.761 | 1.559 | 3.728 | 2.931 | 3.021 | 3.483 | 3.419 | 3.214 | 2.862 | 2.342 | 1.325 | 1.066 | 0.759 | 0.746 | 0.698 | 0.551 | 0.804 | 0.713 | 0.637 | 0.261 | 0.174 | 0.218 | 0.28 | 0.26 | 0.155 | 0.224 | 0.335 | 0.131 | 0.213 | 0.181 | 0.165 | 0.13 | 0.156 | 0.068 | 0.069 | 0.138 | 0.068 | 0.068 | 0.133 | 0.585 | 0.065 | 0.068 | 0.071 | 0.07 | 0.29 | 0.29 | 1.014 | 0.219 | 0.367 | 0.658 | 0.659 |
Inventory
| 544.333 | 464.074 | 494.618 | 507.706 | 464.63 | 515.143 | 532.631 | 561.495 | 519.194 | 501.607 | 468.262 | 437.98 | 419.749 | 389.416 | 409.281 | 420.4 | 429.678 | 437.034 | 391.625 | 233.457 | 232.813 | 237.57 | 237.918 | 220.591 | 241.296 | 232.748 | 214.674 | 216.036 | 204.198 | 182.581 | 178.396 | 172.984 | 167.443 | 154.915 | 152.447 | 162.599 | 124.919 | 135.976 | 147.788 | 135.367 | 124.176 | 129.228 | 149.464 | 138.931 | 53.444 | 50.892 | 53.964 | 65.008 | 79.315 | 102.293 | 116.158 | 120.432 | 108.147 | 94.681 | 78.771 | 56.462 | 48.449 | 40.176 | 27.304 | 28.136 | 17.058 | 20.565 | 4.58 | 1.272 | 1.273 | 0 | 6.7 | 0 | 0 | 0.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.218 | 0 | 0 | 0.161 | 0.159 | -0.127 | 0.112 | 0.112 | 0.098 | 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
| 21.676 | 23.175 | 21.305 | 68.523 | 69.033 | 25.816 | 83.556 | 56.569 | 138.934 | 116.532 | 79.126 | 81.87 | 130.044 | 66.781 | 154.781 | 18.471 | 19.302 | 61.651 | 21.002 | 0.061 | 0 | 20.164 | 8.038 | 8.034 | 9.993 | 19.656 | 3.163 | 3.557 | 3.899 | 28.303 | 3.627 | 3.571 | 14.434 | 20.918 | 17.391 | 35.53 | 16.196 | 19.805 | 24.95 | 20.857 | 52.124 | 46.633 | 59.963 | 78.596 | 41.31 | 42.137 | 11.255 | 2.469 | 6.344 | 13.311 | 16.867 | 0 | 0 | 6.656 | 0 | 0 | 6.994 | 5.779 | 3.433 | 3.415 | 2.601 | 3.872 | 1.915 | 1.627 | 1.025 | 1.106 | -0.001 | 2.041 | 0.544 | 16.4 | 16.629 | 15.489 | 14.4 | 14.085 | 14.604 | 14.495 | 33.272 | 12.562 | 12.272 | 11.513 | 11.626 | 11.707 | 12.752 | 11.884 | 0.436 | 0.181 | 0.184 | -0.001 | -0.001 | 0.254 | 0 | -0.001 | -0.001 | 0.113 | 0.039 | 0.035 | 0.043 | 0.028 | 0.025 | 0.067 | 0.344 | 0.07 | 0.068 | 0.068 | 0.132 | 0.065 | 0.065 | 0.136 | 2.254 | 0.07 | 0.217 | 0.217 | 0.072 | 0.073 | 0.073 | 0 | 0 |
Total Current Assets
| 1,024.794 | 1,029.034 | 996.469 | 1,021.938 | 1,081.87 | 1,196.476 | 1,157.979 | 1,155.38 | 1,342.308 | 1,376.435 | 1,430.736 | 1,607.491 | 1,677.539 | 1,600.314 | 1,488.534 | 1,445.788 | 1,438.393 | 1,424.522 | 1,238.463 | 746.128 | 743.243 | 899.662 | 849.959 | 798.01 | 800.491 | 733.119 | 731.559 | 759.586 | 758.679 | 799.597 | 756.731 | 755.77 | 769.074 | 704.24 | 690.206 | 669.748 | 483.627 | 476.734 | 507.742 | 503.713 | 477.615 | 491.818 | 471.317 | 527.206 | 670.615 | 681.469 | 683.284 | 707.636 | 656.688 | 565.724 | 604.341 | 583.588 | 502.073 | 476.676 | 508.455 | 492.875 | 384.492 | 342.054 | 102.583 | 120.654 | 156.031 | 75.197 | 63.725 | 66.403 | 123.649 | 86.814 | 161.597 | 211.978 | 255.988 | 134.284 | 159.865 | 228.078 | 241.28 | 219.283 | 232.285 | 235.058 | 71.342 | 37.751 | 42.456 | 43.817 | 48.761 | 53.045 | 51.959 | 50.185 | 48.829 | 14.234 | 10.174 | 9.475 | 10.418 | 11.601 | 10.855 | 12.497 | 3.613 | 3.747 | 3.051 | 3.537 | 2.42 | 2.364 | 2.086 | 3.24 | 1.79 | 2.21 | 1.771 | 0.814 | 1.79 | 1.82 | 2.489 | 3.676 | 4.58 | 2.935 | 3.402 | 10.357 | 9.638 | 10.727 | 12.472 | 7.971 | 9.296 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4,092.492 | 3,801.322 | 3,797.671 | 3,813.637 | 3,824.778 | 3,872.886 | 4,245.016 | 4,249.441 | 3,549.02 | 3,549.446 | 3,190.936 | 3,186.953 | 3,163.731 | 3,249.764 | 3,399.969 | 3,494.691 | 3,558.688 | 3,479.101 | 3,612.374 | 810.183 | 788.095 | 769.462 | 760.269 | 757.676 | 719.807 | 701.175 | 693.047 | 666.539 | 651.769 | 658.629 | 665.267 | 681.425 | 644.508 | 663.828 | 686.29 | 685.729 | 349.11 | 348.712 | 389.641 | 427.877 | 443.419 | 439.074 | 638.415 | 640.385 | 406.636 | 248.637 | 408.764 | 395.77 | 590.071 | 540.077 | 555.673 | 554.338 | 546.189 | 544.111 | 500.508 | 516.016 | 508.096 | 613.659 | 650.921 | 625.482 | 611.932 | 609.35 | 573.248 | 515.266 | 463.109 | 418.361 | 419.334 | 376.951 | 333.93 | 312.456 | 284.386 | 242.177 | 199.096 | 181.869 | 176.21 | 167.226 | 152.716 | 149.442 | 136.867 | 126.231 | 123.257 | 119.648 | 60.644 | 54.719 | 53.608 | 51.36 | 47.158 | 45.6 | 40.018 | 35.771 | 32.216 | 32.217 | 25.739 | 24.639 | 19.221 | 19.144 | 17.852 | 18.232 | 17.216 | 16.204 | 16.316 | 16.088 | 15.73 | 13.092 | 12.26 | 11.178 | 13.888 | 13.75 | 16.626 | 15.863 | 15.492 | 7.968 | 6.595 | 5.838 | 5.282 | 3.73 | 2.342 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 20.705 | 0 | 0 | 0 | -7.407 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 49.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.532 | 0 | 41.379 | 72.464 | 89.16 | 85.015 | 0 | 0 | 7.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 5.2 | 0.11 | 0 | 1.045 | 7.534 | 0 | 0 | 0.395 | 0.395 | 4.496 | 4.647 | 4.665 | 4.918 | 5.334 | 5.991 | 6.776 | 7.782 | 8.789 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.096 | -0.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118.244 | 119.632 | 122.19 | 114.808 | 140.835 | 136.342 | 136.499 | 148.204 | 207.861 | 226.271 | 6.335 | 5.999 | 6.23 | 8.015 | 24.902 | 22.968 | 27.163 | 29.569 | 0 | 0 | 0 | 45.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.77 | 7.602 | 19.937 | 24.543 | 27.291 | 22.307 | 0 | 0 | 1.915 | 1.915 | 6.119 | 6.729 | 11.809 | 8.501 | 2.25 | 2.455 | 1.924 | 4.612 | 0.198 | 0.06 | 0.059 | 0.063 | 0.063 | 5.819 | 2.623 | 7.523 | 3.303 | 2.721 | 0 | 0 | 0 | 0 | 1.173 | 1.096 | 0.836 | 0.658 | 0 | 0 | 0 | 0 | 0 | 0 | 18.742 | 15.11 | 13.964 | 12.041 | 0 | 0 | 12.889 | 18.132 | 17.377 | 18.839 | 17.129 | 21.591 | 17.326 | 15.451 | 0 | 70.782 | 66.912 | 62.431 | 58.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 521.452 | 345.862 | 329.732 | 315.436 | 312.5 | 286.57 | 296.879 | 284.872 | 291.379 | 276.68 | 313.185 | 312.345 | 305.133 | 298.155 | 247.769 | 235.625 | 219.484 | 212.268 | 171.444 | 28.537 | 30.821 | 30.134 | 28.366 | 38.931 | 34.435 | 29.535 | 26.022 | 26.355 | 29.889 | 29.442 | 27.436 | 27.586 | 19.683 | 19.738 | 27.5 | 26.342 | 47.764 | 46.231 | 57.383 | 64.959 | 68.226 | 55.357 | 64.52 | 69.867 | 79.553 | 90.588 | 77.919 | 72.957 | 48.353 | 45.3 | 43.801 | 9.568 | 9.432 | 8.222 | 1.767 | 79.814 | 78.195 | -111.956 | 2.061 | 1.855 | 5.218 | 57.363 | 56.384 | 48.985 | 36.591 | 33.161 | 53.198 | 42.75 | 38.251 | 11.447 | 61.381 | 4.4 | 3.727 | 2.943 | 1.805 | 1.808 | 1.801 | 1.621 | 1.871 | 1.879 | 1.881 | 2.078 | 2.123 | 1.988 | 2.024 | 0.118 | 0.184 | 0.186 | 0.17 | 0.108 | 0.294 | 0.314 | 0.299 | 0.132 | 0.125 | 0.125 | 0.12 | 0.123 | 0.124 | 0.068 | 0.069 | 0.138 | 0.204 | 0 | 0.133 | 0.13 | 0.656 | 0.612 | 0.704 | 0.698 | 0.145 | 0.145 | 0.146 | 0.145 | 0.22 | 0.146 | 0.146 |
Total Non-Current Assets
| 4,619.714 | 4,159.986 | 4,147.45 | 4,153.616 | 4,165.613 | 4,189.297 | 4,591.681 | 4,584.099 | 3,892.495 | 3,878.222 | 3,564.522 | 3,560.46 | 3,535.124 | 3,611.124 | 3,705.108 | 3,788.548 | 3,834.734 | 3,753.549 | 3,842.591 | 888.566 | 868.761 | 850.445 | 838.484 | 852.212 | 806.651 | 788.019 | 772.158 | 745.401 | 731.444 | 737.857 | 742.489 | 758.797 | 715.15 | 734.448 | 764.412 | 762.515 | 396.874 | 394.943 | 447.024 | 492.836 | 511.645 | 494.431 | 721.677 | 725.362 | 500.153 | 351.266 | 486.683 | 468.727 | 769.557 | 723.141 | 739.041 | 738.932 | 786.049 | 799.426 | 741.115 | 759.485 | 794.152 | 805.936 | 726.229 | 695.767 | 681.421 | 674.728 | 654.534 | 587.219 | 526.863 | 481.091 | 472.532 | 419.701 | 372.181 | 369.446 | 345.767 | 246.576 | 202.822 | 184.812 | 178.015 | 169.034 | 154.517 | 151.063 | 138.738 | 128.11 | 125.138 | 121.726 | 62.767 | 56.706 | 55.632 | 51.478 | 47.342 | 45.786 | 40.188 | 35.879 | 32.51 | 32.531 | 26.038 | 24.771 | 19.346 | 19.269 | 17.972 | 18.355 | 17.34 | 16.272 | 16.385 | 16.225 | 15.934 | 13.092 | 12.393 | 11.308 | 14.543 | 14.362 | 17.33 | 16.562 | 15.637 | 8.113 | 6.74 | 5.983 | 5.502 | 3.876 | 2.489 |
Total Assets
| 5,644.508 | 5,189.02 | 5,143.919 | 5,175.554 | 5,246.368 | 5,385.773 | 5,749.66 | 5,739.479 | 5,234.803 | 5,254.657 | 4,995.258 | 5,167.951 | 5,212.663 | 5,211.438 | 5,193.642 | 5,234.336 | 5,273.127 | 5,244.986 | 5,081.054 | 1,634.694 | 1,612.004 | 1,750.107 | 1,688.443 | 1,650.222 | 1,607.142 | 1,521.138 | 1,503.717 | 1,504.987 | 1,490.123 | 1,537.454 | 1,499.22 | 1,514.567 | 1,484.224 | 1,438.688 | 1,454.618 | 1,432.263 | 880.501 | 871.677 | 954.766 | 996.549 | 989.26 | 986.249 | 1,192.994 | 1,252.568 | 1,170.768 | 1,032.735 | 1,169.967 | 1,176.363 | 1,426.245 | 1,316.912 | 1,343.382 | 1,322.52 | 1,288.122 | 1,276.102 | 1,249.57 | 1,252.36 | 1,178.644 | 1,147.99 | 828.812 | 816.421 | 837.452 | 749.925 | 718.259 | 653.622 | 650.512 | 567.905 | 634.129 | 631.679 | 628.169 | 503.73 | 505.632 | 474.654 | 444.103 | 404.095 | 410.3 | 404.092 | 225.858 | 188.814 | 181.194 | 171.927 | 173.9 | 174.771 | 114.726 | 106.891 | 104.461 | 65.712 | 57.516 | 55.26 | 50.607 | 47.48 | 43.365 | 45.028 | 29.651 | 28.518 | 22.397 | 22.805 | 20.392 | 20.72 | 19.426 | 19.512 | 18.175 | 18.435 | 17.705 | 13.906 | 14.182 | 13.128 | 17.032 | 18.038 | 21.91 | 19.497 | 19.039 | 18.47 | 16.378 | 16.71 | 17.975 | 11.847 | 11.784 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 41.82 | 30.538 | 26.749 | 23.892 | 30.567 | 37.095 | 53.407 | 56.268 | 80.209 | 78.929 | 43.84 | 41.755 | 55.635 | 34.844 | 156.666 | 152.645 | 164.567 | 42.923 | 151.667 | 80.745 | 88.812 | 33.579 | 89.895 | 73.641 | 70.004 | 15.896 | 26.277 | 25.807 | 62.365 | 16.74 | 53.959 | 58.986 | 61.33 | 17.083 | 15.845 | 18.54 | 12.01 | 17.697 | 23.044 | 16.099 | 18.299 | 23.551 | 20.188 | 18.844 | 10.002 | 11.014 | 73.882 | 77.222 | 68.51 | 16.757 | 60.654 | 59.856 | 50.422 | 12.648 | 42.972 | 52.341 | 8.649 | 9.683 | 36.525 | 28.837 | 37.738 | 28.124 | 33.927 | 24.384 | 19.688 | 31.313 | 14.302 | 9.207 | 12.615 | 9.734 | 11.755 | 7.374 | 3.166 | 2.638 | 2.657 | 1.869 | 0.935 | 1.713 | 2.437 | 2.142 | 1.711 | 1.259 | 1 | 0.777 | 0.756 | 0.559 | 0.375 | 0.366 | 0.436 | 0.519 | 0.231 | 0.292 | 0.211 | 0.265 | 0.235 | 0.455 | 0.231 | 0.245 | 0.383 | 0.135 | 0.138 | 0.276 | 0.409 | 0.135 | 0.994 | 1.04 | 0.589 | 0.748 | 0.775 | 0.768 | 1.521 | 0.652 | 0.942 | 0.876 | 0.514 | 0.293 | 0.293 |
Short Term Debt
| 22.512 | 15.792 | 17.31 | 6.222 | 7.154 | 7.02 | 6.686 | 41.781 | 7.101 | 7.645 | 7.426 | 76.604 | 76.817 | 86.168 | 71.77 | 72.042 | 71.09 | 76.547 | 70.675 | 0 | 0 | 114.726 | 112.541 | 113.772 | 109.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.116 | 4.273 | 3.715 | 3.851 | 5.669 | 5.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135.805 | 133.073 | 130.41 | 127.829 | 0 | 0 | 0 | 0 | 0.955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.234 | 0 | 0 | 0 | 1.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 0.006 | 0.008 | 0.009 | 0.046 | 0.043 | 0.051 | 0.09 | 0.052 | 0.064 | 0.065 | 1.502 | 1.454 | 0.102 | 0.014 | 0.014 | 0.014 | 0.021 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 51.187 | 41.077 | 15.291 | 12.867 | 14.771 | 16.308 | 6.528 | 8.931 | 14.243 | 16.374 | 22.31 | 16.006 | 34.96 | 52.206 | 15.137 | 0 | 0 | 9.452 | 0 | 0 | 0 | 12.767 | 0 | 0 | 0 | 8.463 | 8.832 | 13.487 | 0 | 4.385 | 0 | 0 | 0 | 1.247 | 0 | 0.498 | 1.304 | 0.338 | 2.82 | 1.823 | 2.813 | 1.028 | 1.633 | 2.069 | 1.528 | 22.352 | 0 | 0 | 0 | 0.532 | 14.289 | 15.233 | 12.523 | 22.498 | 28.902 | 16.357 | 10.512 | 0 | 0 | 0 | 0 | 0 | 1.96 | 1.807 | 10.766 | 11.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0.364 | 0 | 0 | -1.675 | 0 | 26.505 | 0 | 0 | 0 | 55.035 | 0 | 0 | 0 | 0.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 148.928 | 147.262 | 195.545 | 245.57 | 300.276 | 110.15 | 99.524 | 96.697 | 149.409 | 176.304 | 173.505 | 92.063 | 111.089 | 110.664 | -10.68 | 3.489 | 2.747 | 120.375 | 8.183 | 2.519 | 7.863 | 73.099 | 11.213 | 10.912 | 4.604 | 58.895 | 47.002 | 48.325 | 10.583 | 50.341 | 18.695 | 18.973 | 19.507 | 125.976 | 118.098 | 120.514 | 113.198 | 113.543 | 105.095 | 102.173 | 92.546 | 92.369 | 86.076 | 78.749 | 72.106 | 70.758 | 1.237 | 0 | 0 | 61.719 | 0.074 | 0.187 | 9.807 | 42.442 | 7.954 | 5.365 | 29.567 | 24.525 | 0.857 | 2.388 | 0.852 | 22.558 | 0.802 | 2.322 | 0.755 | 1.993 | 24.261 | 11.278 | 6.191 | 5.093 | 6.686 | 2.713 | 3.492 | 1.963 | 1.31 | 1.183 | 4.271 | 1.301 | 0.286 | 0.457 | 0.474 | 0.552 | 0.116 | 0.173 | 0.61 | 0.597 | 0.096 | 0.098 | 0.586 | 0.581 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 259.601 | 218.877 | 254.895 | 288.551 | 352.768 | 170.573 | 166.145 | 203.677 | 250.962 | 279.252 | 247.081 | 226.428 | 278.501 | 283.882 | 232.893 | 228.176 | 238.404 | 249.297 | 230.525 | 83.264 | 96.675 | 234.171 | 213.649 | 198.325 | 183.733 | 83.254 | 82.111 | 87.619 | 72.948 | 71.466 | 72.654 | 77.959 | 80.837 | 144.306 | 133.943 | 139.552 | 128.628 | 135.851 | 134.674 | 123.946 | 119.327 | 122.87 | 107.897 | 99.662 | 83.636 | 104.124 | 75.119 | 77.222 | 68.51 | 214.813 | 208.09 | 205.686 | 200.581 | 77.588 | 79.828 | 74.063 | 48.728 | 35.163 | 37.382 | 31.225 | 38.59 | 50.682 | 36.689 | 28.513 | 31.209 | 45.328 | 38.563 | 20.485 | 18.806 | 15.867 | 18.441 | 10.087 | 6.657 | 4.6 | 3.967 | 3.052 | 5.205 | 3.014 | 2.729 | 2.605 | 2.191 | 1.819 | 1.125 | 0.996 | 1.409 | 1.207 | 0.56 | 0.516 | 1.086 | 1.165 | 1.733 | 1.746 | 0.313 | 0.279 | 0.249 | 0.469 | 0.252 | 0.267 | 0.383 | 0.135 | 0.138 | 0.276 | 0.749 | 0.135 | 0.994 | 1.04 | 0.589 | 0.748 | 0.775 | 0.768 | 1.521 | 0.652 | 0.942 | 0.876 | 0.514 | 0.293 | 0.293 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 330.348 | 327.734 | 324.82 | 311.845 | 312.777 | 312.052 | 326.637 | 327.401 | 328.175 | 328.898 | 329.681 | 365.404 | 383.272 | 401.458 | 388.221 | 403.043 | 420.409 | 476.156 | 452.182 | 173.639 | 171.722 | 173.115 | 171.093 | 169.347 | 167.643 | 247.551 | 243.858 | 240.234 | 236.685 | 233.18 | 229.81 | 226.5 | 223.258 | 220.054 | 216.977 | 213.955 | 210.994 | 208.085 | 205.277 | 202.517 | 199.813 | 197.134 | 194.57 | 192.05 | 189.58 | 187.13 | 184.791 | 182.486 | 180.224 | 0 | 0 | 0 | 0 | 125.313 | 122.908 | 120.562 | 118.422 | 118.203 | 116.275 | 114.387 | 112.553 | 114.109 | 109.027 | 107.32 | 105.69 | 107.277 | 102.655 | 101.089 | 99.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0.033 | 0.032 | 6.12 | 0.039 | 0.039 | 0.033 | 0.058 | 0.067 | 0.107 | 0.145 | 0.158 | 0.085 | 0.085 | 0.085 | 0.09 | 0.091 | 0.097 | 0.103 | 0.11 | 0.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0.05 | 0 | 10.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 333.845 | 327.277 | 0 | 339.531 | 0 | 361.99 | 0 | 0 | 340.423 | 0 | 260.297 | 289.347 | 319.923 | 0 | 547.774 | 537.184 | 522.841 | 473.027 | 455.837 | 121.056 | 118.604 | 127.815 | 121.697 | 120.617 | 120.108 | 107.909 | 108.947 | 105.638 | 106.093 | 114.576 | 113.852 | 119.02 | 123.44 | 116.887 | 121.824 | 0 | 30.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.029 | 0 | 0 | 0 | 13.551 | 52.02 | 48.412 | 45.317 | 41.331 | 36.995 | 20.339 | 15.372 | 0 | 35.272 | 0 | 0 | 36.798 | 0 | 0 | 24.407 | 22.474 | 25.536 | 26.87 | 26.475 | 25.5 | 23.704 | 23.429 | 23.324 | 22.945 | 21.529 | 20.853 | 21.097 | 18.804 | 11.778 | 11.799 | 11.792 | 11.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 717.106 | 368.271 | 615.447 | 294.485 | 647.409 | 236.954 | 663.763 | 596.673 | 177.432 | 520.308 | 163.621 | 161.639 | 144.876 | 473.581 | 130.313 | 127.771 | 126.47 | 131.687 | 137.979 | 100.041 | 87.012 | 81.052 | 81.907 | 80.219 | 73.039 | 76.448 | 72.509 | 78.366 | 89.071 | 94.304 | 93.948 | 96.953 | 103.252 | 55.562 | 61.672 | 186.861 | 54.301 | 80.558 | 88.546 | 93.255 | 92.39 | 86.995 | 80.148 | 89.167 | 59.813 | 32.973 | 57.133 | 56.472 | 58.626 | 31.222 | 47.492 | 47.499 | 47.481 | 47.895 | 22.115 | 30.302 | 40.703 | 73.832 | 15.423 | 46.895 | 46.809 | 11.15 | 37.286 | 34.266 | 6.607 | 3.09 | 5.958 | 2.859 | 2.788 | 2.855 | 2.543 | 2.314 | 2.082 | 2.004 | 2.475 | 2.274 | 0.663 | 0.654 | 0.635 | 0.593 | 0.585 | 6.655 | 0.888 | 0.826 | 0.817 | 0.805 | 0.582 | 0.568 | 0.514 | 0.446 | 0.412 | 0.485 | 1.36 | 2.406 | 0.317 | 0.329 | 0.317 | 0.333 | 0.333 | 0.338 | 0.344 | 0.415 | 0 | 0.272 | 0 | -0.001 | 0 | -0.068 | 0 | 0 | 0.072 | 0 | -0.072 | -0.073 | 0 | -0.073 | 0 |
Total Non-Current Liabilities
| 1,381.299 | 1,023.282 | 940.267 | 945.861 | 960.186 | 910.997 | 990.4 | 924.074 | 846.03 | 849.206 | 753.599 | 816.39 | 848.071 | 875.039 | 1,066.308 | 1,067.998 | 1,069.72 | 1,080.87 | 1,045.998 | 394.736 | 377.338 | 381.982 | 374.697 | 370.183 | 360.79 | 431.908 | 425.314 | 424.238 | 431.849 | 442.06 | 437.61 | 442.473 | 449.95 | 392.503 | 400.473 | 400.816 | 295.578 | 288.643 | 293.823 | 295.772 | 292.203 | 284.129 | 274.718 | 281.217 | 249.393 | 239.132 | 241.924 | 238.958 | 238.85 | 44.773 | 99.512 | 95.911 | 92.798 | 214.539 | 182.018 | 171.203 | 174.497 | 192.035 | 166.97 | 161.282 | 159.362 | 162.057 | 146.313 | 141.586 | 136.704 | 132.98 | 134.149 | 130.817 | 128.689 | 28.355 | 26.248 | 25.743 | 25.406 | 24.949 | 24.004 | 23.127 | 21.76 | 19.458 | 12.446 | 12.425 | 12.409 | 18.505 | 0.927 | 0.865 | 0.85 | 0.862 | 0.649 | 0.675 | 0.66 | 0.604 | 0.497 | 0.57 | 1.445 | 2.496 | 0.408 | 0.426 | 0.42 | 0.443 | 0.449 | 0.338 | 0.344 | 0.415 | 0 | 0.272 | 0 | -0.001 | 0 | -0.068 | 0 | 0 | 0.072 | 0 | -0.072 | -0.073 | 0 | -0.073 | 0 |
Total Liabilities
| 1,640.9 | 1,242.159 | 1,195.162 | 1,234.412 | 1,312.954 | 1,081.57 | 1,156.545 | 1,127.751 | 1,096.992 | 1,128.458 | 1,000.68 | 1,042.818 | 1,126.572 | 1,158.921 | 1,299.201 | 1,296.174 | 1,308.124 | 1,305.083 | 1,276.523 | 478 | 474.013 | 616.153 | 588.346 | 568.508 | 544.523 | 515.162 | 507.425 | 511.857 | 504.797 | 513.526 | 510.264 | 520.432 | 530.787 | 536.809 | 534.416 | 540.368 | 424.206 | 424.494 | 428.497 | 419.718 | 411.53 | 406.999 | 382.615 | 380.879 | 333.029 | 343.256 | 317.043 | 316.18 | 307.36 | 259.585 | 307.602 | 301.597 | 293.379 | 292.127 | 261.846 | 245.266 | 223.225 | 230.245 | 204.352 | 192.507 | 197.952 | 212.739 | 183.002 | 170.099 | 167.913 | 178.308 | 172.712 | 151.302 | 147.495 | 44.222 | 44.689 | 35.83 | 32.063 | 29.55 | 27.971 | 26.179 | 26.965 | 22.471 | 15.175 | 15.03 | 14.6 | 14.203 | 2.052 | 1.86 | 2.26 | 2.069 | 1.21 | 1.191 | 1.746 | 1.768 | 2.23 | 2.315 | 1.757 | 2.775 | 0.657 | 0.895 | 0.672 | 0.71 | 0.832 | 0.473 | 0.482 | 0.69 | 0.749 | 0.407 | 0.994 | 1.039 | 0.589 | 0.68 | 0.775 | 0.768 | 1.593 | 0.652 | 0.87 | 0.803 | 0.514 | 0.219 | 0.293 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,009.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,995.979 | 2,993.678 | 2,992.439 | 2,991.075 | 2,991.225 | 3,005.015 | 3,017.854 | 3,016.844 | 3,055.062 | 3,057.92 | 3,056.924 | 3,133.009 | 3,143.445 | 3,140.189 | 3,106.671 | 3,171.841 | 3,226.627 | 3,242.821 | 3,217.403 | 1,086.959 | 1,085.747 | 1,083.766 | 1,080.255 | 1,060.382 | 1,059.591 | 1,055.417 | 1,050.776 | 1,050.758 | 1,047.938 | 1,047.233 | 1,046.108 | 1,045.143 | 1,044.368 | 1,043.555 | 1,043.076 | 1,038.387 | 707.607 | 707.607 | 707.034 | 707.034 | 707.034 | 707.034 | 707.034 | 707.034 | 707.034 | 707.034 | 707.034 | 707.034 | 707.034 | 706.901 | 706.901 | 0 | 0 | 705.876 | 0 | 0 | 0 | 0 | 649.101 | 0 | 0 | 0 | 0 | 485.338 | 0 | 389.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 172.146 | 113.365 | 107.81 | 97.253 | 87.56 | 368.065 | 597.623 | 596.843 | 537.096 | 521.817 | 442.323 | 490.662 | 450.215 | 397.667 | 170.95 | 131.914 | 100.475 | 92.077 | -32.62 | -59.378 | -52.023 | -75.999 | -95.478 | -116.219 | -126.85 | -133.314 | -129.828 | -136.202 | -141.319 | -139.693 | -155.576 | -156.642 | -193.962 | -209.009 | -221.141 | -259.183 | -271.666 | -273.966 | -207.244 | -147.828 | -174.312 | -183.408 | 57.74 | 72.405 | 79.667 | -57.015 | 75.917 | 90.223 | 326.168 | 321.522 | 302.562 | 305.053 | 270.509 | 271.584 | 275.293 | 253.458 | 226.701 | 191.456 | -98.909 | -91.409 | -76.21 | -68.573 | -59.447 | -59.352 | -57.978 | -55.686 | -47.58 | -63.473 | -57.429 | -61.867 | -46.915 | -31.638 | -24.885 | -23.286 | -22.784 | -25.252 | -38.262 | -37.475 | -34.074 | -32.355 | -31.907 | -31.323 | -27.519 | -26.786 | -27.086 | -24.393 | -22.445 | -22.214 | -19.608 | -17.591 | -17.433 | -18 | -16.182 | -16.016 | -14.497 | -14.982 | -14.158 | -14.751 | -14.441 | -14.448 | -14.182 | -14.085 | -13.687 | -13.432 | -12.857 | -12.478 | -8.254 | -8.305 | -5.354 | -5.171 | -4.995 | -3.622 | -3.551 | -3.211 | -1.687 | -1.536 | -1.318 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 149.01 | 154.495 | 155.579 | 40.57 | 147.797 | 129.113 | 104.267 | 131.382 | 115.32 | 100.961 | 95.071 | 52.044 | 53.257 | -13.568 | 54.905 | 93.345 | 77.503 | 18.287 | 34.684 | -1.014 | 29.92 | 112.691 | 20.354 | 13.542 | 26.479 | 17.625 | 45.008 | 55.624 | 45.605 | 92.25 | 51.038 | 39.46 | 69.973 | -5.421 | 17.336 | 24.016 | 26.317 | 0 | 17.384 | 6.515 | 0 | 57.475 | 41.131 | 63.257 | -10.343 | -15.121 | -12.296 | 46.966 | -17.606 | -20.192 | -19.66 | -19.569 | 71.184 | 88.791 | 88.127 | 19.567 | 49.983 | 44.985 | 48.403 | 17.843 | 9.337 | 8.448 | 7.894 | 14.416 | 12.031 | 11.201 | 10.989 | 10.963 | 8.768 | 8.229 | 8.386 | 0.482 | 0.204 | 0.132 | 0.113 | 0.094 | 0.027 | 0 | 0.213 | 0.205 | 0 | 0 | -0.223 | -0.235 | 0 | 0 | 0 | -0.207 | 0 | 0.204 | 0.994 | 0 | 0 | 0 | 2.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | -3.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40.57 | 0 | 0 | 0 | -5.195 | 0 | 0 | 0 | 0 | 0 | 68.347 | 0 | 0 | 0 | 68.347 | 68.347 | 68.347 | 68.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68.347 | 68.347 | 4.888 | -1,009.463 | 715.87 | 706.85 | 0 | 712.431 | 695.665 | 687.091 | 676.651 | 84.115 | 729.948 | 727.51 | 558.297 | 611.814 | 77.233 | 559.741 | 77.131 | 437.239 | 454.462 | 449.385 | 501.195 | 457.262 | 424.906 | 388.522 | 379.989 | 395.776 | 394.717 | 229.261 | 189.402 | 188.061 | 178.051 | 180.217 | 180.929 | 131.425 | 123.588 | 120.901 | 87.554 | 78.548 | 76.151 | 68.356 | 63.209 | 58.54 | 60.712 | 43.863 | 41.526 | 36.208 | 36.862 | 34.072 | 34.966 | 33.035 | 33.488 | 31.875 | 32.036 | 30.642 | 26.727 | 25.051 | 24.566 | 24.697 | 25.663 | 24.022 | 23.899 | 22.441 | 21.441 | 19.059 | 19.118 | 19.149 | 13.163 | 12.809 |
Total Shareholders Equity
| 3,168.125 | 3,105.195 | 3,100.249 | 3,088.328 | 3,075.611 | 3,373.08 | 3,615.477 | 3,613.687 | 3,592.158 | 3,579.737 | 3,499.247 | 3,623.671 | 3,593.66 | 3,537.856 | 3,426.631 | 3,458.25 | 3,482.681 | 3,334.898 | 3,332.58 | 1,156.694 | 1,137.991 | 1,133.954 | 1,100.097 | 1,045.124 | 1,027.812 | 974.147 | 974.205 | 969.335 | 961.524 | 1,000.885 | 968.035 | 975.135 | 953.437 | 901.879 | 920.202 | 891.895 | 456.295 | 447.183 | 526.269 | 576.831 | 577.73 | 579.25 | 810.379 | 871.689 | 837.739 | 689.479 | 852.924 | 860.183 | 1,118.885 | 1,057.327 | 1,035.78 | 1,020.923 | 994.743 | 983.975 | 987.724 | 1,006.598 | 954.923 | 931.364 | 623.964 | 623.418 | 639.004 | 536.69 | 534.761 | 483.027 | 482.103 | 391.531 | 460.843 | 479.78 | 480.083 | 458.895 | 460.33 | 438.252 | 412.039 | 374.546 | 382.329 | 377.913 | 198.893 | 166.342 | 166.019 | 156.897 | 159.3 | 160.569 | 112.674 | 105.031 | 102.201 | 63.643 | 56.306 | 54.069 | 48.861 | 45.712 | 41.135 | 42.712 | 27.893 | 25.715 | 21.71 | 21.881 | 19.691 | 19.98 | 18.594 | 19.04 | 17.693 | 17.745 | 16.955 | 13.499 | 13.188 | 12.089 | 16.443 | 17.358 | 21.134 | 18.729 | 17.446 | 17.819 | 15.508 | 15.907 | 17.461 | 11.628 | 11.492 |
Total Equity
| 4,003.608 | 3,946.861 | 3,948.757 | 3,941.142 | 3,934.768 | 4,304.203 | 4,593.115 | 4,611.728 | 4,137.811 | 4,126.199 | 3,994.578 | 4,125.133 | 4,086.091 | 4,052.517 | 3,894.441 | 3,938.162 | 3,965.003 | 3,848.524 | 3,804.531 | 1,156.694 | 1,137.991 | 1,133.954 | 1,100.097 | 1,081.714 | 1,062.619 | 1,005.976 | 996.292 | 993.13 | 985.326 | 1,023.928 | 988.956 | 994.135 | 953.437 | 901.879 | 920.202 | 891.895 | 456.295 | 447.183 | 526.269 | 576.831 | 577.73 | 579.25 | 810.379 | 871.689 | 837.739 | 689.479 | 852.924 | 860.183 | 1,118.885 | 1,057.327 | 1,035.78 | 1,020.923 | 994.743 | 983.975 | 987.724 | 1,007.094 | 955.419 | 931.86 | 624.46 | 623.914 | 639.5 | 537.186 | 535.257 | 483.523 | 482.599 | 392.03 | 461.417 | 480.377 | 480.674 | 459.508 | 460.943 | 438.823 | 412.039 | 374.546 | 382.329 | 377.913 | 198.893 | 166.342 | 166.019 | 156.897 | 159.3 | 160.569 | 112.674 | 105.031 | 102.201 | 63.643 | 56.306 | 54.069 | 48.861 | 45.712 | 41.135 | 42.712 | 27.893 | 25.743 | 21.739 | 21.911 | 19.691 | 20.01 | 18.594 | 19.04 | 17.693 | 17.745 | 16.955 | 13.499 | 13.188 | 12.089 | 16.443 | 17.358 | 21.134 | 18.729 | 17.446 | 17.819 | 15.508 | 15.907 | 17.461 | 11.628 | 11.492 |
Total Liabilities & Shareholders Equity
| 5,644.508 | 5,189.02 | 5,143.919 | 5,175.554 | 5,246.368 | 5,385.773 | 5,749.66 | 5,739.479 | 5,234.803 | 5,254.657 | 4,995.258 | 5,167.951 | 5,212.663 | 5,211.438 | 5,193.642 | 5,234.336 | 5,273.127 | 5,244.986 | 5,081.054 | 1,634.694 | 1,612.004 | 1,750.107 | 1,688.443 | 1,650.222 | 1,607.142 | 1,521.138 | 1,503.717 | 1,504.987 | 1,490.123 | 1,537.454 | 1,499.22 | 1,514.567 | 1,484.224 | 1,438.688 | 1,454.618 | 1,432.263 | 880.501 | 871.677 | 954.766 | 996.549 | 989.26 | 986.249 | 1,192.994 | 1,252.568 | 1,170.768 | 1,032.735 | 1,169.967 | 1,176.363 | 1,426.245 | 1,316.912 | 1,343.382 | 1,322.52 | 1,288.122 | 1,276.102 | 1,249.57 | 1,252.36 | 1,178.644 | 1,262.017 | 828.812 | 816.421 | 837.452 | 749.925 | 718.259 | 653.622 | 650.512 | 567.905 | 634.129 | 631.679 | 628.169 | 503.73 | 505.632 | 474.654 | 444.103 | 404.095 | 410.3 | 404.092 | 225.858 | 188.814 | 181.194 | 171.927 | 173.9 | 174.771 | 114.726 | 106.891 | 104.461 | 65.712 | 57.516 | 55.26 | 50.607 | 47.48 | 43.365 | 45.028 | 29.651 | 28.518 | 22.397 | 22.805 | 20.392 | 20.72 | 19.426 | 19.512 | 18.175 | 18.435 | 17.705 | 13.906 | 14.182 | 13.128 | 17.032 | 18.038 | 21.91 | 19.497 | 19.039 | 18.47 | 16.378 | 16.71 | 17.975 | 11.847 | 11.784 |