STERIS plc
NYSE:STE
225.82 (USD) • At close November 4, 2024
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 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1991 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 198.328 | 207.02 | 195.585 | 213.757 | 208.614 | 208.357 | 259.371 | 258.259 | 316.327 | 348.32 | 359.089 | 383.494 | 534.774 | 220.531 | 252.502 | 312.028 | 255.627 | 319.581 | 199.23 | 225.536 | 238.067 | 220.633 | 224.906 | 209.921 | 218.524 | 201.534 | 283.844 | 295.628 | 294.84 | 282.918 | 264.857 | 254.351 | 242.423 | 248.841 | 231.36 | 162.187 | 196.193 | 167.689 | 144.512 | 147.413 | 157.936 | 152.802 | 157.337 | 163.794 | 165.838 | 142.008 | 155.887 | 156.609 | 186.731 | 150.821 | 143.787 | 134.111 | 156.116 | 193.016 | 192.288 | 217.403 | 226.07 | 214.971 | 265.419 | 223.758 | 176.072 | 154.18 | 106.05 | 160.219 | 49.038 | 51.868 | 55.388 | 61.563 | 57.946 | 52.296 | 39.011 | 44.907 | 79.562 | 72.732 | 44.65 | 46.382 | 37.453 | 26.179 | 62.196 | 32.785 | 79.926 | 80.408 | 38.852 | 12.338 | 18.896 | 25.941 | 10.775 | 15.959 | 10.272 | 12.424 | 17.193 | 10.942 | 7.209 | 24.71 | 21.5 | 29.047 | 25.853 | 35.476 | 28.6 | 32.3 | 17.6 | 23.7 | 15 | 25.1 | 21.825 | 17.172 | 16.601 | 35.815 | 24.429 | 20.6 | 34.8 | 56.7 | 142.8 | 0.2 | 0.9 | 2 | 1.6 | 1.6 | 1.7 | 1.4 | 2.7 | 2.7 | 20.1 | 20.1 | 20.7 | 19.9 | 12.1 | 11.7 | 13.6 | 1 | 0.3 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.883 | 0.933 | 1.02 | 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
| 198.328 | 207.02 | 195.585 | 213.757 | 208.614 | 208.357 | 259.371 | 258.259 | 316.327 | 348.32 | 359.089 | 383.494 | 534.774 | 220.531 | 252.502 | 312.028 | 255.627 | 319.581 | 199.23 | 225.536 | 238.067 | 220.633 | 224.906 | 209.921 | 218.524 | 201.534 | 283.844 | 295.628 | 294.84 | 282.918 | 264.857 | 254.351 | 242.423 | 248.841 | 231.36 | 162.187 | 196.193 | 167.689 | 144.512 | 147.413 | 157.936 | 152.802 | 157.337 | 163.794 | 165.838 | 142.008 | 155.887 | 156.609 | 186.731 | 150.821 | 143.787 | 134.111 | 156.116 | 193.016 | 192.288 | 217.403 | 226.07 | 214.971 | 265.419 | 223.758 | 176.072 | 154.18 | 106.05 | 160.219 | 49.038 | 51.868 | 55.388 | 61.563 | 57.946 | 52.296 | 39.011 | 44.907 | 79.562 | 72.732 | 44.65 | 46.382 | 37.453 | 26.179 | 62.196 | 32.785 | 79.926 | 80.408 | 38.852 | 12.338 | 18.896 | 25.941 | 10.775 | 15.959 | 10.272 | 12.424 | 17.193 | 10.942 | 7.209 | 24.71 | 21.5 | 29.047 | 25.853 | 35.476 | 28.6 | 32.3 | 17.6 | 23.7 | 15 | 25.1 | 21.825 | 17.172 | 17.484 | 36.748 | 25.449 | 20.6 | 34.8 | 56.7 | 142.8 | 0.2 | 0.9 | 2 | 1.6 | 1.6 | 1.7 | 1.4 | 2.7 | 2.7 | 20.1 | 20.1 | 20.7 | 19.9 | 12.1 | 11.7 | 13.6 | 1 | 0.3 |
Net Receivables
| 892.606 | 1,008.315 | 964.022 | 940.331 | 887.756 | 928.315 | 822.758 | 780.113 | 763.788 | 799.041 | 752.132 | 762.003 | 743.42 | 609.406 | 556.117 | 503.724 | 503.172 | 586.481 | 544.405 | 513.353 | 509.655 | 564.83 | 509.859 | 490.952 | 481.482 | 528.066 | 472.06 | 449.371 | 455.627 | 483.451 | 443.661 | 441.294 | 439.845 | 471.523 | 440.858 | 301.39 | 291.392 | 325.289 | 297.015 | 288.587 | 284.194 | 313.686 | 267.721 | 260.379 | 262.846 | 275.937 | 248.021 | 231.034 | 245.587 | 280.324 | 251.427 | 236.765 | 242.628 | 272.248 | 212.637 | 201.758 | 185.691 | 214.94 | 207.087 | 214.359 | 205.327 | 238.438 | 215.883 | 210.997 | 214.305 | 249.814 | 201.213 | 211.774 | 207.65 | 251.207 | 207.012 | 201.497 | 203.67 | 242.002 | 209.525 | 228.141 | 225.605 | 281.401 | 249.003 | 238.924 | 236.693 | 255.437 | 218.492 | 210.66 | 214.04 | 211.687 | 181.22 | 177.166 | 181.746 | 196.631 | 179.019 | 182.4 | 178.615 | 201.305 | 203.928 | 203.648 | 195.684 | 206.344 | 224.4 | 219.4 | 210.8 | 230.3 | 208.7 | 196.6 | 187.511 | 203.992 | 195.175 | 177.402 | 156.181 | 164.2 | 147.9 | 132 | 126.6 | 26.2 | 23.8 | 20.4 | 16.9 | 17.3 | 15.4 | 13.4 | 10.8 | 11.7 | 9.3 | 7.7 | 6.3 | 6.5 | 5.1 | 5.1 | 3.7 | 3.6 | 1.8 |
Inventory
| 698.587 | 674.535 | 855.617 | 821.129 | 768.835 | 695.493 | 694.357 | 644.936 | 620.404 | 574.999 | 594.599 | 564.532 | 593.067 | 315.067 | 294.132 | 278.593 | 276.97 | 248.259 | 252.046 | 236.837 | 233.587 | 208.243 | 227.626 | 230.828 | 233.876 | 205.731 | 219.495 | 224.795 | 217.434 | 197.837 | 209.714 | 209.935 | 209.645 | 192.792 | 208.306 | 183.951 | 183.753 | 160.818 | 183.456 | 184.447 | 179.593 | 155.146 | 159.899 | 155.661 | 155.148 | 144.443 | 163.577 | 160.537 | 162.085 | 157.712 | 169.412 | 185.223 | 195.048 | 167.344 | 167.258 | 144.933 | 131.955 | 121.135 | 128.413 | 128.147 | 137.533 | 130.218 | 148.116 | 161.298 | 168.853 | 147.21 | 164.436 | 157.693 | 153.213 | 131.997 | 147.039 | 140.955 | 133.776 | 112.224 | 121.978 | 114.721 | 110.074 | 96.197 | 103.646 | 103.714 | 101.462 | 98.249 | 113.711 | 119.707 | 117.705 | 90.135 | 86.496 | 82.683 | 85.354 | 77.922 | 85.046 | 87.931 | 90.476 | 82.239 | 80.198 | 85.661 | 93.678 | 107.728 | 130.2 | 124.6 | 122 | 99.3 | 113.3 | 110.6 | 106.206 | 90.998 | 92.362 | 86.896 | 82.876 | 78.8 | 88.8 | 80.9 | 77.8 | 10.7 | 6.9 | 3.7 | 3.9 | 4.4 | 4.5 | 4.3 | 4.6 | 3.7 | 3.1 | 2 | 1.9 | 1.8 | 2 | 2.1 | 2.1 | 1.4 | 1.3 |
Other Current Assets
| 150.973 | 979.253 | 203.729 | 198.76 | 166.05 | 179.277 | 200.14 | 204.991 | 200.14 | 156.637 | 221.274 | 194.598 | 221.274 | 66.75 | 73.324 | 55.965 | 61.359 | 54.43 | 62.973 | 56.228 | 62.973 | 60.029 | 58.132 | 47.819 | 58.132 | 54.326 | 57.528 | 57.441 | 57.528 | 53.596 | 52.109 | 50.616 | 52.109 | 59.369 | 54.822 | 65.48 | 66.405 | 66.636 | 46.568 | 53.088 | 55.174 | 53.111 | 35.956 | 50.864 | 44.236 | 51.552 | 54.648 | 57.506 | 54.648 | 63.026 | 67.328 | 69.927 | 69.795 | 73.198 | 69.527 | 63.515 | 64.158 | 25.411 | 25.81 | 27.187 | 25.053 | 30.294 | 44.077 | 46.124 | 44.077 | 64.484 | 52.174 | 50.334 | 52.174 | 49.22 | 47.488 | 50.227 | 47.488 | 33.357 | 17.943 | 19.444 | 17.943 | 16.355 | 28.409 | 30.464 | 28.409 | 28.584 | 27.467 | 26.561 | 27.467 | 26.669 | 30.9 | 30.58 | 30.9 | 29.667 | 30.708 | 32.716 | 31.425 | 7.92 | 43.936 | 41.714 | 37.939 | 39.571 | 40 | 38.7 | 37.8 | 40.1 | 41.4 | 40.7 | 41.4 | 32.17 | 33.623 | 33.555 | 31.464 | 36.4 | 22.6 | 23.2 | 26.3 | 15.3 | 18 | 17.6 | 16.4 | 15.7 | 13.9 | 15.5 | 15.8 | 19.4 | 1.4 | 1.3 | 0.9 | 0.6 | 0.7 | 0.6 | 0.6 | 0.5 | 0.2 |
Total Current Assets
| 1,940.494 | 2,869.123 | 2,218.953 | 2,173.977 | 2,031.255 | 2,011.442 | 1,976.626 | 1,888.299 | 1,847.947 | 1,878.997 | 1,927.094 | 1,904.627 | 2,007.86 | 1,211.754 | 1,176.075 | 1,150.31 | 1,097.128 | 1,208.751 | 1,052.871 | 1,031.954 | 1,044.282 | 1,053.735 | 1,020.523 | 979.52 | 988.889 | 989.657 | 1,032.927 | 1,027.235 | 1,029.983 | 1,017.802 | 970.341 | 956.196 | 945.885 | 972.525 | 965.708 | 713.008 | 737.743 | 720.432 | 671.551 | 673.535 | 676.897 | 674.745 | 620.913 | 630.698 | 628.068 | 613.94 | 622.133 | 605.686 | 655.505 | 651.883 | 631.954 | 626.026 | 663.587 | 705.806 | 641.71 | 627.609 | 607.874 | 576.457 | 626.729 | 593.451 | 543.985 | 553.13 | 514.126 | 578.638 | 494.411 | 513.376 | 473.211 | 481.364 | 466.669 | 484.72 | 440.55 | 437.586 | 466.579 | 460.315 | 394.096 | 408.688 | 392.888 | 420.132 | 443.254 | 405.887 | 450.64 | 462.678 | 398.522 | 369.266 | 378.97 | 354.432 | 309.391 | 306.388 | 307.12 | 316.644 | 311.966 | 313.989 | 307.725 | 340.199 | 349.562 | 360.07 | 353.154 | 389.119 | 423.2 | 415 | 388.2 | 393.4 | 378.4 | 373 | 350.735 | 344.332 | 338.644 | 334.601 | 295.97 | 300 | 294.1 | 292.8 | 373.5 | 52.4 | 49.6 | 43.7 | 38.8 | 39 | 35.5 | 34.6 | 33.9 | 37.5 | 33.9 | 31.1 | 29.8 | 28.8 | 19.9 | 19.5 | 20 | 6.5 | 3.6 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,999.236 | 1,938.381 | 2,039.897 | 1,936.077 | 1,921.383 | 1,897.253 | 1,858.477 | 1,746.471 | 1,755.694 | 1,741.056 | 1,715.613 | 1,710.587 | 1,706.789 | 1,385.542 | 1,376.636 | 1,319.107 | 1,291.515 | 1,243.692 | 1,225.684 | 1,182.148 | 1,176.738 | 1,031.582 | 989.044 | 986.213 | 984.235 | 1,010.524 | 983.841 | 962.515 | 942.023 | 915.908 | 945.582 | 1,039.783 | 1,055.706 | 1,064.319 | 1,053.132 | 505.355 | 503.085 | 493.053 | 475.485 | 474.967 | 475.222 | 454.41 | 444.946 | 448.199 | 436.395 | 431.952 | 425.55 | 413.763 | 385.847 | 386.409 | 378.165 | 378.112 | 377.663 | 370.402 | 365.354 | 348.137 | 345.288 | 346.858 | 347.346 | 349.045 | 350.171 | 350.996 | 361.263 | 371.327 | 381.121 | 384.642 | 384.991 | 384.947 | 386.313 | 388.899 | 390.914 | 393.32 | 399.093 | 401.536 | 406.343 | 408.285 | 406.431 | 413.578 | 389.119 | 382.015 | 372.809 | 374.102 | 368.032 | 359.5 | 355.229 | 345.621 | 339.684 | 339.487 | 331.162 | 328.329 | 313.826 | 314.355 | 314.294 | 314.142 | 312.361 | 311.579 | 311.025 | 305.005 | 287.5 | 280.3 | 268 | 261.3 | 246.3 | 224.8 | 210.25 | 205.292 | 204.443 | 199.36 | 107.245 | 102.9 | 94.2 | 78.1 | 75.5 | 19.2 | 14.7 | 13.5 | 13.1 | 11.2 | 9.8 | 8.8 | 7.6 | 3.7 | 3.2 | 2.4 | 1.7 | 1.6 | 1.4 | 1.4 | 1.2 | 1 | 0.5 |
Goodwill
| 4,056.754 | 4,070.712 | 4,111.683 | 4,040.245 | 3,886.599 | 3,879.219 | 3,853.009 | 3,705.14 | 4,321.176 | 4,404.343 | 5,115.323 | 5,132.697 | 5,286.594 | 3,026.049 | 2,926.551 | 2,417.956 | 2,371.789 | 2,356.085 | 2,403.503 | 2,319.062 | 2,347.329 | 2,322.928 | 0 | 0 | 0 | 2,433.784 | 0 | 0 | 0 | 2,231.303 | -5.992 | 0 | 0 | 2,156.603 | 0 | 0 | 0 | 592.641 | 0 | 0 | 0 | 517.011 | 0 | 0 | 0 | 489.466 | 0 | 0 | 0 | 305.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 311.792 | 321.12 | 335.558 | 337.98 | 333.241 | 334.384 | 331.993 | 332.947 | 333.897 | 333.068 | 330.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,048.99 | 2,119.282 | 2,987.287 | 3,057.711 | 2,865.107 | 2,955.78 | 3,031.456 | 3,077.492 | 3,193.032 | 3,328.537 | 2,876.041 | 2,954.417 | 3,048.319 | 898.406 | 1,043.904 | 550.022 | 551.526 | 565.473 | 594.167 | 576.379 | 602.179 | 604.614 | 2,945.214 | 3,008.866 | 3,032.408 | 726.98 | 3,102.361 | 3,091.095 | 3,048.431 | 724.887 | 2,941.933 | 3,181.463 | 3,258.546 | 1,123.339 | 3,309.177 | 1,075.028 | 921 | 268.004 | 861.438 | 869.022 | 890.089 | 230.704 | 700.487 | 698.996 | 699.031 | 214.958 | 709.95 | 584.328 | 0 | 31.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 326.529 | 327.088 | 337.94 | 341.006 | 350.156 | 283.901 | 278.948 | 230.921 | 230.993 | 229.305 | 225.273 | 223.16 | 192.416 | 193.978 | 193.604 | 193.543 | 190.822 | 191.784 | 186.223 | 186.56 | 187.924 | 199.568 | 201.081 | 202.73 | 204.339 | 205.7 | 206.7 | 206.5 | 208.3 | 213.2 | 212.8 | 173.552 | 173.972 | 179.819 | 179.288 | 118.479 | 119.4 | 132.1 | 74.6 | 71.7 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 |
Goodwill and Intangible Assets
| 6,105.744 | 6,189.994 | 7,098.97 | 7,097.956 | 6,751.706 | 6,834.999 | 6,884.465 | 6,782.632 | 7,514.208 | 7,761.885 | 7,991.364 | 8,087.114 | 8,334.913 | 3,924.455 | 3,970.455 | 2,967.978 | 2,923.315 | 2,921.558 | 2,997.67 | 2,895.441 | 2,949.508 | 2,927.542 | 2,945.214 | 3,008.866 | 3,032.408 | 3,160.764 | 3,102.361 | 3,091.095 | 3,048.431 | 2,956.19 | 2,935.941 | 3,181.463 | 3,258.546 | 3,279.942 | 3,309.177 | 1,075.028 | 921 | 860.645 | 861.438 | 869.022 | 890.089 | 747.715 | 700.487 | 698.996 | 699.031 | 704.424 | 709.95 | 584.328 | 331.852 | 337.784 | 333.819 | 335.489 | 343.65 | 318.81 | 318.388 | 308.749 | 302.678 | 305.311 | 311.859 | 312.521 | 312.991 | 305.189 | 311.792 | 321.12 | 335.558 | 337.98 | 333.241 | 334.384 | 331.993 | 332.947 | 333.897 | 333.068 | 330.053 | 326.529 | 327.088 | 337.94 | 341.006 | 350.156 | 283.901 | 278.948 | 230.921 | 230.993 | 229.305 | 225.273 | 223.16 | 192.416 | 193.978 | 193.604 | 193.543 | 190.822 | 191.784 | 186.223 | 186.56 | 187.924 | 199.568 | 201.081 | 202.73 | 204.339 | 205.7 | 206.7 | 206.5 | 208.3 | 213.2 | 212.8 | 173.552 | 173.972 | 179.819 | 179.288 | 118.479 | 119.4 | 132.1 | 74.6 | 71.7 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 |
Long Term Investments
| -456.465 | 0 | -621.071 | -613.451 | -617.633 | 0 | 0 | 0 | 0 | 8.129 | -752.459 | -752.881 | -856.899 | 8.568 | -264.041 | -164.727 | -160.972 | -160.27 | -156.333 | -152.748 | -154.385 | -151.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 456.465 | 0 | 621.071 | 613.451 | 617.633 | 0 | 724.648 | 0 | 790.819 | -8.129 | 752.459 | 752.881 | 856.899 | -8.568 | 264.041 | 164.727 | 160.972 | 160.27 | 156.333 | 152.748 | 154.385 | 151.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.722 | 5.71 | 5.772 | 6.002 | 14.862 | 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
| 63.127 | 66.199 | 77.335 | 72.628 | 80.036 | 78.145 | -644.292 | 72.234 | -720.662 | 70.661 | 55.895 | 50.12 | 51.445 | 52.72 | 57.614 | 55.172 | 51.969 | 51.581 | 59.356 | 76.174 | 59.195 | 60.212 | 51.609 | 46.691 | 46.282 | 39.389 | 37.875 | 39.431 | 35.71 | 34.555 | 35.082 | 33.183 | 33.034 | 29.63 | 22.266 | 15.687 | 19.606 | 25.336 | 19.334 | 9.883 | 10.258 | 10.292 | 11.46 | 10.609 | 10.666 | 10.793 | 7.439 | 28.955 | 30.142 | 29.62 | 32.472 | 32.633 | 32.011 | 31.667 | 26.939 | 9.911 | 9.766 | 9.776 | 9.755 | 8.219 | 8.05 | 7.624 | 7.73 | 3.564 | 3.283 | 3.294 | 3.352 | 3.335 | 2.901 | 2.604 | 1.571 | 0.529 | 0.603 | 0.593 | 1.797 | 1.853 | 1.868 | 1.856 | 2.482 | 2.089 | 2.085 | 2.037 | 1.892 | 5.01 | 5.045 | 2.523 | 3.014 | 3.086 | 3.189 | 5.777 | 2.057 | 1.863 | 2.325 | 2.715 | 2.704 | 5.416 | 5.348 | 5.111 | 3.5 | 3.4 | 3.1 | 3 | 14.8 | 14.4 | 3.774 | 3.019 | 4.819 | 4.299 | 2.57 | 17.2 | 33.6 | 34.4 | 36.9 | 13.8 | 5.7 | 6 | 6.2 | 4.7 | 4 | 3.9 | 1 | 1.1 | 0.8 | 0.9 | 1 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0 |
Total Non-Current Assets
| 8,168.107 | 8,194.574 | 9,216.202 | 9,106.661 | 8,753.125 | 8,810.397 | 8,823.298 | 8,601.337 | 9,340.059 | 9,573.602 | 9,762.872 | 9,847.821 | 10,093.147 | 5,362.717 | 5,404.705 | 4,342.257 | 4,266.799 | 4,216.831 | 4,282.71 | 4,153.763 | 4,185.441 | 4,019.336 | 3,985.867 | 4,041.77 | 4,062.925 | 4,210.677 | 4,124.077 | 4,093.041 | 4,026.164 | 3,906.653 | 3,916.605 | 4,254.429 | 4,347.286 | 4,373.891 | 4,384.575 | 1,596.07 | 1,443.691 | 1,379.034 | 1,356.257 | 1,353.872 | 1,375.569 | 1,212.417 | 1,156.893 | 1,157.804 | 1,146.092 | 1,147.169 | 1,142.939 | 1,027.046 | 747.841 | 753.813 | 744.456 | 746.234 | 753.324 | 720.879 | 710.681 | 666.797 | 657.732 | 661.945 | 668.96 | 669.785 | 671.212 | 663.809 | 680.785 | 696.011 | 719.962 | 725.916 | 721.584 | 722.666 | 721.207 | 724.45 | 726.382 | 726.917 | 729.749 | 728.658 | 735.228 | 748.078 | 749.305 | 765.59 | 675.502 | 663.052 | 605.815 | 607.132 | 599.229 | 589.783 | 583.434 | 540.56 | 536.676 | 536.177 | 527.894 | 524.928 | 507.667 | 502.441 | 503.179 | 504.781 | 514.633 | 518.076 | 519.103 | 514.455 | 496.7 | 490.4 | 477.6 | 472.6 | 474.3 | 452 | 393.298 | 387.993 | 394.853 | 388.949 | 243.019 | 239.5 | 259.9 | 187.1 | 184.1 | 33 | 20.4 | 19.5 | 19.3 | 15.9 | 14.3 | 13.2 | 9.1 | 5.2 | 4.5 | 3.8 | 3.2 | 2.1 | 1.9 | 1.8 | 1.6 | 1.5 | 0.8 |
Total Assets
| 10,108.601 | 11,063.697 | 11,435.155 | 11,280.638 | 10,784.38 | 10,821.839 | 10,799.924 | 10,489.636 | 11,188.006 | 11,452.599 | 11,689.966 | 11,752.448 | 12,101.007 | 6,574.471 | 6,580.78 | 5,492.567 | 5,363.927 | 5,425.582 | 5,335.581 | 5,185.717 | 5,229.723 | 5,073.071 | 5,006.39 | 5,021.29 | 5,051.814 | 5,200.334 | 5,157.004 | 5,120.276 | 5,056.147 | 4,924.455 | 4,886.946 | 5,210.625 | 5,293.171 | 5,346.416 | 5,350.283 | 2,309.078 | 2,181.434 | 2,099.466 | 2,027.808 | 2,027.407 | 2,052.466 | 1,887.162 | 1,777.806 | 1,788.502 | 1,774.16 | 1,761.109 | 1,765.072 | 1,632.732 | 1,403.346 | 1,405.696 | 1,376.41 | 1,372.26 | 1,416.911 | 1,426.685 | 1,352.391 | 1,294.406 | 1,265.606 | 1,238.402 | 1,295.689 | 1,263.236 | 1,215.197 | 1,216.939 | 1,194.911 | 1,274.649 | 1,214.373 | 1,239.292 | 1,194.795 | 1,204.03 | 1,187.876 | 1,209.17 | 1,166.932 | 1,164.503 | 1,196.328 | 1,188.973 | 1,129.324 | 1,156.766 | 1,142.193 | 1,185.722 | 1,118.756 | 1,068.939 | 1,056.455 | 1,069.81 | 997.751 | 959.049 | 962.404 | 894.992 | 846.067 | 842.565 | 835.014 | 841.572 | 819.633 | 816.43 | 810.904 | 844.98 | 864.195 | 878.146 | 872.257 | 903.574 | 919.9 | 905.4 | 865.8 | 866 | 852.7 | 825 | 744.033 | 732.325 | 733.497 | 723.55 | 538.989 | 539.5 | 554 | 479.9 | 557.6 | 85.4 | 70 | 63.2 | 58.1 | 54.9 | 49.8 | 47.8 | 43 | 42.7 | 38.4 | 34.9 | 33 | 30.9 | 21.8 | 21.3 | 21.6 | 8 | 4.4 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 231.72 | 251.723 | 276.73 | 293.628 | 260.687 | 279.62 | 242.491 | 233.308 | 228.987 | 225.737 | 207.152 | 219.255 | 232.186 | 156.95 | 134.471 | 124.944 | 133.532 | 149.341 | 139.808 | 133.802 | 135.487 | 152.913 | 136.723 | 125.549 | 130.738 | 135.866 | 122.107 | 129.208 | 125.553 | 133.479 | 122.469 | 116.35 | 123.253 | 139.572 | 116.336 | 84.083 | 96.754 | 99.34 | 78.942 | 90.436 | 88.046 | 102.43 | 80.322 | 82.148 | 78.464 | 79.374 | 78.169 | 70.575 | 73.716 | 83.188 | 70.075 | 71.451 | 70.166 | 90.981 | 73.697 | 65.492 | 64.132 | 66.035 | 55.703 | 56.828 | 51.514 | 68.573 | 59.003 | 65.684 | 70.952 | 75.532 | 62.586 | 61.605 | 64.162 | 76.184 | 61.183 | 66.559 | 68.334 | 87.057 | 55.773 | 62.432 | 56.306 | 67.55 | 52.919 | 63.079 | 60.698 | 67.988 | 52.885 | 57.257 | 61.773 | 72.969 | 38.202 | 49.196 | 43.276 | 56.734 | 40.611 | 41.527 | 45.539 | 48.494 | 44.319 | 37.333 | 32.625 | 51.374 | 48.7 | 39.7 | 32.8 | 47.4 | 35.7 | 37.5 | 32.613 | 37.213 | 43.906 | 39.492 | 35.661 | 39.3 | 35.7 | 33.8 | 30 | 10.7 | 5.8 | 3.4 | 3.8 | 4.8 | 3.7 | 4.2 | 2 | 3.5 | 2.8 | 2 | 1.6 | 2.1 | 1.4 | 1.7 | 2.6 | 1.6 | 1.1 |
Short Term Debt
| 109.705 | 117.177 | 115.149 | 70.938 | 63.438 | 94.961 | 94.954 | 184.968 | 186.56 | 179.347 | 164.289 | 58.814 | 410.386 | 22.774 | 21.364 | 20.971 | 55.575 | 19.809 | 19.189 | 18.461 | 20.139 | -55.333 | 110.575 | 103.819 | 99.653 | -74.698 | -77.212 | -71.905 | 105.182 | -71.02 | -64.574 | -66.792 | 113.537 | -56.238 | 118.578 | 78.648 | -35.386 | -34.91 | -38.685 | 79.221 | -39.664 | -39.441 | 0 | 0 | 0 | -40.169 | -42.214 | -25.863 | 123.354 | 122.33 | 0 | 0 | 0 | 0 | 0 | 0 | 83.167 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.777 | 0.777 | 0.827 | 1.402 | 1.551 | 1.755 | 2.844 | 3.053 | 3.166 | 4.889 | 2.169 | 2.186 | 2.267 | 4.049 | 3.204 | 2.417 | 1.973 | 1.959 | 1.802 | 1.663 | 2.172 | 1.663 | 1.663 | 1.263 | 1.263 | 1.263 | 0.7 | 0.7 | 1.816 | 1.816 | 1.8 | 1.8 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | 5.8 | 2.1 | 0 | 1.4 | 1 | 100.3 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 |
Tax Payables
| 57 | 13.64 | 24.88 | 32.251 | 63.501 | 43.804 | 25.226 | 16.661 | 37.553 | 26.873 | 23.882 | 11.222 | 8.516 | 27.561 | 13.068 | 15.831 | 28.205 | 14.013 | 12.916 | 6.186 | 25.041 | 15.46 | 0 | 0 | 7.415 | 0.379 | 6.298 | 10.856 | 22.347 | 14.64 | 0 | 16.278 | 14.882 | 13.683 | 0 | 0.349 | 6.637 | 7.154 | 0 | 0 | 0 | 0 | 2.721 | 0 | 2.721 | 0 | 0 | 0 | 5.887 | 0 | 0 | 0 | 0 | 0 | 0.688 | 3.174 | 14.003 | 0 | 0 | 0 | 8.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 69.323 | 70.46 | 90.373 | 32.251 | -63.438 | 92.283 | 100.232 | 98.224 | 100.617 | 110.791 | 106.329 | 106.247 | 102.133 | 62.492 | 44.308 | 35.035 | 39.975 | 53.299 | 45.355 | 44.095 | 52.614 | 55.333 | 58.827 | 46.854 | 49.062 | 74.698 | 77.212 | 71.905 | 70.399 | 71.02 | 64.574 | 66.792 | 64.205 | 56.238 | 42.928 | 36.938 | 35.386 | 34.91 | 38.685 | 41.877 | 39.664 | 39.441 | 0 | 0 | 0 | 40.422 | 47.763 | 52.309 | 53.22 | 51.412 | 0 | 0 | 0 | 0 | 0 | 0 | 26.837 | 0 | 0 | 0 | 0 | 0 | 0 | 26.31 | 9.985 | 24.833 | 0 | 25.012 | 23.267 | 22.919 | 20.634 | 0 | 20.634 | 0 | 0 | 0 | 3.115 | 0 | 0 | 0 | -9.864 | 0 | 63.718 | 0 | 13.993 | 0 | 0 | 0 | 107.994 | 0 | 0 | 0 | -6.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.776 | 0 | 0 | 0 | -39.631 | 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
| 423.612 | 491.767 | 431.442 | 476.298 | 626.224 | 394.98 | 358.78 | 356.315 | 392.159 | 406.347 | 426.537 | 401.385 | 400.32 | 335.704 | 305.724 | 254.468 | 250.467 | 281.158 | 246.454 | 231.665 | 224.534 | 312.283 | 91.894 | 96.37 | 94.389 | 262.596 | 244.509 | 238.262 | 52.489 | 248.104 | 227.584 | 253.996 | 58.465 | 261.034 | 82.128 | 57.818 | 167.709 | 183.991 | 165.499 | 33.346 | 143.304 | 152.076 | 121.063 | 115.335 | 118.446 | 139.21 | 144.09 | 134.687 | 19.924 | 21.465 | 225.22 | 230.363 | 234.491 | 253.765 | 239.776 | 216.68 | 112.544 | 131.094 | 120.038 | 121.472 | 113.309 | 133.453 | 123.811 | 92.795 | 123.811 | 129.294 | 135.999 | 102.392 | 95.889 | 117.519 | 107.947 | 129.089 | 110.504 | 145.334 | 126.918 | 139.399 | 126.918 | 149.376 | 130.728 | 101.773 | 130.728 | 118.391 | 47.811 | 114.028 | 111.529 | 116.123 | 109.408 | 107.404 | 16.07 | 111.713 | 108.955 | 101.673 | 108.955 | 104.428 | 100.41 | 100.202 | 102.614 | 102.712 | 100.4 | 104.7 | 99.4 | 107.5 | 135.7 | 136.5 | 135.7 | 130.241 | 149.018 | 150.231 | 149.018 | 119.4 | 114.6 | 116.1 | 120.3 | 8.7 | 6.3 | 5.5 | 3.4 | 4.7 | 3.3 | 2.9 | 3.8 | 3.7 | 3.4 | 2.1 | 1.9 | 1.9 | 1.5 | 1.6 | 1.3 | 1.1 | 1.1 |
Total Current Liabilities
| 834.36 | 931.127 | 913.694 | 873.115 | 886.911 | 861.844 | 796.457 | 872.815 | 908.323 | 922.222 | 904.307 | 785.701 | 1,145.025 | 577.92 | 505.867 | 435.418 | 479.549 | 503.607 | 450.806 | 428.023 | 432.774 | 465.196 | 398.019 | 372.592 | 373.842 | 398.462 | 366.616 | 367.47 | 353.623 | 381.583 | 350.053 | 370.346 | 359.46 | 400.606 | 359.97 | 257.487 | 264.463 | 283.331 | 244.441 | 244.88 | 231.35 | 254.506 | 201.385 | 197.483 | 196.91 | 218.837 | 227.808 | 231.708 | 270.214 | 278.395 | 295.295 | 301.814 | 304.657 | 344.746 | 313.473 | 282.172 | 286.68 | 197.129 | 175.741 | 178.3 | 164.823 | 202.026 | 183.114 | 185.589 | 205.548 | 230.359 | 199.285 | 189.709 | 184.095 | 217.399 | 190.591 | 197.05 | 201.023 | 234.146 | 185.535 | 204.884 | 189.505 | 221.815 | 185.816 | 167.038 | 183.829 | 190.428 | 167.618 | 173.702 | 189.268 | 191.051 | 149.412 | 158.263 | 169.512 | 170.11 | 151.229 | 144.463 | 149.665 | 154.185 | 145.429 | 138.235 | 137.055 | 155.902 | 150.9 | 146.2 | 134.4 | 157.1 | 173.6 | 176.2 | 163.737 | 169.654 | 195.024 | 195.523 | 147.148 | 158.7 | 151.7 | 150.9 | 250.6 | 19.4 | 12.1 | 8.9 | 7.2 | 9.5 | 7 | 8.1 | 5.8 | 7.2 | 6.2 | 4.1 | 3.5 | 4 | 2.9 | 3.3 | 3.9 | 2.7 | 2.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,235.601 | 3,120.162 | 3,393.902 | 3,366.241 | 2,860.116 | 3,018.655 | 3,001.575 | 3,017.387 | 2,846.446 | 2,945.481 | 3,175.316 | 3,421.506 | 3,428.028 | 1,650.54 | 1,713.199 | 1,020.554 | 1,022.156 | 1,150.521 | 1,241.028 | 1,187.195 | 1,210.003 | 1,183.227 | 1,246.308 | 1,267.723 | 1,320.064 | 1,316.001 | 1,420.049 | 1,445.297 | 1,496.467 | 1,478.361 | 1,507.039 | 1,504.192 | 1,551.838 | 1,567.796 | 1,639.461 | 829.818 | 686.166 | 623.25 | 610.68 | 619.95 | 658.74 | 493.48 | 474.74 | 508.52 | 513.7 | 492.29 | 520.89 | 434.34 | 210 | 210 | 210 | 210 | 210 | 210 | 210 | 210 | 210 | 210 | 310 | 210 | 210 | 210 | 210 | 250 | 177.46 | 179.28 | 132.225 | 124.89 | 109.78 | 100.8 | 125.42 | 147.035 | 188.14 | 114.48 | 104.659 | 105.668 | 125.717 | 104.274 | 103.432 | 106.771 | 104.587 | 109.09 | 110.405 | 101.522 | 115.257 | 59.704 | 85.88 | 100.319 | 104.448 | 115.228 | 145.875 | 166.297 | 170.212 | 205.825 | 220.2 | 255.7 | 255.7 | 268.7 | 265.9 | 266.5 | 256.5 | 221.5 | 211.7 | 202.3 | 152.854 | 152.879 | 153.204 | 153.729 | 35.854 | 35.9 | 43.1 | 0 | 43.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 |
Deferred Revenue Non-Current
| 139.362 | 145.828 | 55.68 | -613.451 | -617.633 | 0 | 0 | 52.195 | 0 | 0 | -752.459 | -752.881 | 56.929 | -236.86 | -264.041 | -164.727 | -160.972 | -160.27 | 64.494 | -152.748 | -154.385 | -151.038 | 78.085 | 83.028 | 85.033 | -159.971 | -156.112 | -178.726 | 72.141 | -171.805 | -186.536 | -247.713 | 66.344 | -254.824 | 75.429 | 43.54 | -77.739 | -71.905 | -59.737 | 33.14 | -59.1 | -59.053 | -45.881 | -44.615 | -44.653 | -44.924 | -37.917 | -36.799 | 44.731 | 46.717 | -36.144 | -28.031 | -27.418 | -26.662 | -16.469 | -16.184 | -18.571 | 0 | -18.017 | 0 | -13.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 456.465 | 481.838 | 621.071 | 613.451 | 617.633 | 617.538 | 724.648 | 710.087 | 790.819 | 780.619 | 752.459 | 752.881 | 856.899 | 236.86 | 264.041 | 164.727 | 160.972 | 160.27 | 156.333 | 152.748 | 154.385 | 151.038 | 153.158 | 154.098 | 154.849 | 159.971 | 156.112 | 178.726 | 175.518 | 171.805 | 186.536 | 247.713 | 250.932 | 254.824 | 276.336 | 77.146 | 77.739 | 71.905 | 59.737 | 58.649 | 59.1 | 59.053 | 45.881 | 44.615 | 44.653 | 44.924 | 37.917 | 36.799 | 40.017 | 42.703 | 36.144 | 28.031 | 27.418 | 26.662 | 16.469 | 16.184 | 18.571 | 20.749 | 18.017 | 13.808 | 13.946 | 18.109 | 22.153 | 29.384 | 5.627 | 5.902 | 12.901 | 24.15 | 24.025 | 17.826 | 28.807 | 28.633 | 28.441 | 35.135 | 0 | 38.543 | 38.69 | 38.862 | 35.11 | 34.067 | 34.038 | 29.568 | 18.256 | 18.256 | 18.256 | 0 | 19.381 | 19.381 | 19.381 | 19.381 | 10.529 | 10.529 | 10.529 | 10.658 | 8.88 | 8.88 | 8.88 | 8.88 | 2.8 | 2.8 | 2.8 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 72.368 | 69.396 | 22.709 | 852.114 | 858.981 | 236.63 | 228.724 | 75.9 | 223.29 | 259.64 | 986.674 | 1,000.31 | 29.111 | 454.543 | 483.522 | 374.14 | 372.509 | 364.73 | 26.854 | 332.854 | 341.944 | 238.85 | 18.513 | 18.872 | 18.838 | 268.571 | 252.551 | 266.704 | 18.943 | 254.478 | 259.744 | 326.524 | 16.112 | 339.122 | 9.264 | 9.296 | 131.204 | 119.239 | 96.589 | 2.928 | 96.372 | 97.93 | 91.936 | 91.218 | 92.284 | 103.002 | 96.18 | 85.058 | 4.99 | 5.217 | 90.71 | 83.443 | 86.513 | 83.274 | 77.518 | 71.782 | 73.036 | 56.03 | 76.788 | 60.354 | 76.632 | 69.068 | 64.789 | 64.497 | 112.069 | 117.276 | 96.443 | 96.476 | 97.321 | 98.853 | 75.073 | 74.983 | 74.753 | 74.385 | 98.552 | 66.283 | 65.411 | 65.133 | 63.35 | 61.751 | 61.14 | 60.025 | 61.044 | 60.418 | 59.562 | 74.707 | 51.959 | 51.319 | 50.898 | 49.708 | 51.137 | 50.469 | 50.361 | 49.928 | 49.181 | 49.138 | 49.067 | 48.998 | 49 | 48.8 | 48.6 | 48.7 | 51.5 | 51.3 | 50.888 | 50.84 | 49.76 | 49.764 | 49.987 | 50.2 | 69.7 | 68.6 | 26.5 | 3.6 | 0 | 0.7 | 0.7 | 0 | 0.6 | 0.1 | 0.1 | 0 | 0 | 2 | 2.8 | 2.1 | 0 | 1.7 | 1.4 | 1.6 | 0 |
Total Non-Current Liabilities
| 2,903.796 | 3,817.224 | 4,093.362 | 4,218.355 | 3,719.097 | 3,872.823 | 3,954.947 | 3,803.374 | 3,860.555 | 3,985.74 | 4,161.99 | 4,421.816 | 4,370.967 | 2,105.083 | 2,196.721 | 1,394.694 | 1,394.665 | 1,515.251 | 1,488.709 | 1,520.049 | 1,551.947 | 1,422.077 | 1,496.064 | 1,523.721 | 1,578.784 | 1,584.572 | 1,672.6 | 1,712.001 | 1,763.069 | 1,732.839 | 1,766.783 | 1,830.716 | 1,885.226 | 1,906.918 | 2,000.49 | 959.8 | 817.37 | 742.489 | 707.269 | 714.667 | 755.112 | 591.41 | 566.676 | 599.738 | 605.984 | 595.292 | 617.07 | 519.398 | 299.738 | 304.637 | 300.71 | 293.443 | 296.513 | 293.274 | 287.518 | 281.782 | 283.036 | 286.779 | 386.788 | 284.162 | 286.632 | 297.177 | 296.942 | 343.881 | 295.156 | 302.458 | 241.569 | 245.516 | 231.126 | 217.479 | 229.3 | 250.651 | 291.334 | 224 | 203.211 | 210.494 | 229.818 | 208.269 | 201.892 | 202.589 | 199.765 | 198.683 | 189.705 | 180.196 | 193.075 | 134.411 | 157.22 | 171.019 | 174.727 | 184.317 | 207.541 | 227.295 | 231.102 | 266.411 | 278.261 | 313.718 | 313.647 | 326.578 | 317.7 | 318.1 | 307.9 | 273 | 263.2 | 253.6 | 203.742 | 203.719 | 202.964 | 203.493 | 85.841 | 86.1 | 112.8 | 68.6 | 69.6 | 3.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.9 | 0.9 | 0.4 | 0.3 | 0 | 2 | 2.8 | 2.1 | 0 | 1.7 | 1.4 | 1.6 | 0.4 |
Total Liabilities
| 3,738.156 | 4,748.351 | 5,007.056 | 5,091.47 | 4,606.008 | 4,734.667 | 4,751.404 | 4,676.189 | 4,768.878 | 4,907.962 | 5,066.297 | 5,207.517 | 5,515.992 | 2,683.003 | 2,702.588 | 1,830.112 | 1,874.214 | 2,018.858 | 1,939.515 | 1,948.072 | 1,984.721 | 1,887.273 | 1,894.083 | 1,896.313 | 1,952.626 | 1,983.034 | 2,039.216 | 2,079.471 | 2,116.692 | 2,114.422 | 2,116.836 | 2,201.062 | 2,244.686 | 2,307.524 | 2,360.46 | 1,217.287 | 1,081.833 | 1,025.82 | 951.71 | 959.547 | 986.462 | 845.916 | 768.061 | 797.221 | 802.894 | 814.129 | 844.878 | 751.106 | 569.952 | 583.032 | 596.005 | 595.257 | 601.17 | 638.02 | 600.991 | 563.954 | 569.716 | 483.908 | 562.529 | 462.462 | 451.455 | 499.203 | 480.056 | 529.47 | 500.704 | 532.817 | 440.854 | 435.225 | 415.221 | 434.878 | 419.891 | 447.701 | 492.357 | 458.146 | 388.746 | 415.378 | 419.323 | 430.084 | 387.708 | 369.627 | 383.594 | 389.111 | 357.323 | 353.898 | 382.343 | 325.462 | 306.632 | 329.282 | 344.239 | 354.427 | 358.77 | 371.758 | 380.767 | 420.596 | 423.69 | 451.953 | 450.702 | 482.48 | 468.6 | 464.3 | 442.3 | 430.1 | 436.8 | 429.8 | 367.479 | 373.373 | 397.988 | 399.016 | 232.989 | 244.8 | 264.5 | 219.5 | 320.2 | 23 | 12.7 | 9.6 | 7.9 | 10.3 | 7.9 | 9 | 6.2 | 7.5 | 6.2 | 4.1 | 3.5 | 4 | 2.9 | 3.3 | 3.9 | 2.7 | 2.9 |
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 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0 | 0.015 | 2.014 | 1,108.289 | 0 | 4.053 | 2.541 | 1,005.756 | 1.955 | 15.949 | 2.038 | 910.094 | 1.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.4 | 7 |
Common Stock
| 4,499.58 | 4,543.176 | 4,534.259 | 4,518.911 | 4,498.212 | 4,486.375 | 4,631.703 | 4,705.118 | 4,738.746 | 4,742.92 | 4,758.199 | 4,748.181 | 4,736.838 | 2,002.825 | 1,996.843 | 1,990.88 | 1,983.047 | 1,982.164 | 1,987.107 | 1,981.66 | 1,996.354 | 1,998.564 | 2,018.045 | 2,012.566 | 2,027.004 | 2,048.037 | 2,063.87 | 2,081.494 | 2,086.647 | 2,085.134 | 2,082.921 | 2,112.834 | 2,161.05 | 2,151.719 | 1,846.7 | 272.2 | 267.913 | 264.853 | 257.76 | 250.277 | 246.121 | 246.186 | 243.559 | 241.206 | 237.522 | 239.648 | 240.85 | 241.601 | 238.704 | 244.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 159.717 | 179.427 | 174.177 | 211.657 | 202.341 | 201.368 | 201.004 | 224.999 | 217.583 | 217.824 | 212.961 | 224.355 | 219.694 | 215.927 | 211.174 | 223.244 | 213.3 | 210.73 | 205.583 | 203.76 | 201.873 | 197.514 | 197.829 | 198.253 | 204.3 | 204.3 | 204.3 | 0 | 0 | 0 | 234.396 | 230.477 | 227.015 | 233.524 | 229.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 2,178.087 | 2,087.645 | 2,133.766 | 2,045.897 | 1,980.933 | 1,911.533 | 1,770.772 | 1,695.087 | 2,057.175 | 1,999.244 | 1,989.87 | 1,893.196 | 1,874.559 | 1,939.408 | 1,872.533 | 1,786.878 | 1,699.971 | 1,647.175 | 1,544.495 | 1,472.725 | 1,397.39 | 1,339.024 | 1,253.501 | 1,232.062 | 1,181.517 | 1,146.223 | 1,097.726 | 1,028.543 | 988.581 | 954.155 | 950.3 | 979.711 | 961.924 | 939.459 | 1,203.086 | 1,198.03 | 1,204.324 | 1,193.791 | 1,166.116 | 1,141.663 | 1,124.317 | 1,112.24 | 1,085.74 | 1,069.599 | 1,052.257 | 1,031.183 | 1,000.952 | 963.954 | 934.888 | 914.401 | 880.039 | 856.213 | 836.664 | 816.846 | 786.737 | 773.856 | 747.04 | 798.809 | 775.482 | 859.091 | 833.46 | 814.359 | 791.219 | 767.35 | 743.318 | 721.331 | 698.921 | 680.943 | 668.778 | 667.267 | 640.717 | 622.65 | 608.883 | 596.878 | 591.132 | 565.779 | 552.091 | 537.526 | 512.513 | 488.056 | 469.163 | 451.546 | 421.237 | 394.144 | 373.775 | 357.303 | 330.592 | 309.112 | 290.701 | 277.867 | 259.27 | 245.267 | 236.048 | 231.665 | 248.291 | 237.9 | 231.176 | 230.348 | 254.5 | 243.6 | 229.2 | 219.9 | 191.1 | 168.1 | 149.354 | 135.009 | 114.739 | 96.569 | 81.26 | 69.5 | 53.6 | 40.1 | 28.5 | 24 | 20 | 16.6 | 13.6 | 11.2 | 8.5 | 6.1 | 4.2 | 2.4 | 0.8 | -0.6 | -1.9 | -3.9 | -5.1 | -5.8 | -6.2 | -6.4 | -6.5 |
Accumulated Other Comprehensive Income/Loss
| -323.07 | -328.657 | -252.629 | -386.735 | -310.859 | -320.71 | -364.163 | -598.148 | -388.373 | -209.808 | -136.878 | -105.733 | -36.817 | -61.243 | -2.386 | -130.613 | -208.354 | -235.463 | -148.922 | -225.717 | -156.844 | -159.778 | -167.025 | -126.78 | -121.096 | 11.685 | -54.983 | -80.059 | -147.577 | -240.702 | -274.558 | -94.028 | -85.718 | -68.159 | -74.422 | -59.463 | -53.872 | -66.669 | -32.191 | -12.594 | 9.033 | 4.481 | 3.989 | 3.027 | -8.945 | -4.088 | 10.1 | 8.018 | -0.824 | 13.627 | 10.481 | 20.441 | 44.238 | 35.188 | 21.216 | 20.591 | -0.363 | 12.991 | 18.492 | 15.658 | 8.142 | -15.8 | 4.766 | 30.402 | 32.624 | 33.095 | 26.695 | 22.39 | 11.025 | 4.559 | 7.096 | 3.844 | 1.049 | -7.774 | -10.271 | -3.818 | -3.398 | 6.455 | 16.194 | 9.888 | 2.694 | 4.154 | 1.608 | -6.817 | -6.675 | -12.128 | -10.851 | -11.756 | -11.1 | -13.966 | -11.707 | -11.325 | -11.494 | -11.041 | -9.659 | -9.221 | -7.45 | -7.507 | -7.5 | -6.8 | -7.5 | 0 | 0 | 0 | -7.196 | -6.534 | -6.245 | -5.559 | -5.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 11.095 | 10.086 | 9.974 | 10.208 | 0 | 11.58 | 12.281 | 12.478 | 9.287 | 0 | 10.478 | 11.202 | 15.31 | 15.049 | 12.848 | 0 | 8.977 | 8.102 | 7.988 | 0 | 0 | 0 | 11.34 | 11.16 | 10.812 | 0 | 11.431 | 11.432 | 11.031 | 0 | 15.858 | 0 | -319.802 | -318.779 | -320.343 | -1,423.876 | -313.465 | -317.52 | -324.202 | -1,329.299 | -324.506 | -325.517 | -321.801 | -1,241.802 | -333.212 | -340.624 | -350.718 | -110.115 | -99.651 | -65.161 | -63.369 | -56.553 | -63.995 | -50.787 | -58.086 | -60.814 | -74.755 | -77.86 | -80.823 | -81.13 | -53.002 | -62.273 | -48.274 | 28.325 | 65.167 | 92.852 | 102.466 | 99.228 | 90.308 | 94.039 | 141.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.5 | 216 | 224.8 | 227.1 | 0 | 0 | 0 | 0 | 0 | 225.2 | 235.9 | 220.3 | 208.9 | 38.4 | 37.3 | 37 | 36.6 | 33.4 | 33.4 | 32.7 | 32.6 | 32.8 | 31.4 | 31.4 | 31.4 | 30.8 | 24 | 23.8 | 23.9 | 0.3 | 1 |
Total Shareholders Equity
| 6,354.597 | 6,302.164 | 6,415.396 | 6,189.168 | 6,178.372 | 6,087.172 | 6,048.52 | 5,802.057 | 6,419.128 | 6,544.637 | 6,623.669 | 6,544.931 | 6,574.58 | 3,891.468 | 3,878.192 | 3,662.455 | 3,489.713 | 3,406.724 | 3,382.68 | 3,237.645 | 3,245.002 | 3,185.798 | 3,104.536 | 3,117.863 | 3,087.44 | 3,217.3 | 3,117.788 | 3,040.805 | 2,927.666 | 2,810.033 | 2,770.11 | 3,009.563 | 3,037.271 | 3,038.892 | 2,975.379 | 1,090.965 | 1,099.601 | 1,073.646 | 1,076.098 | 1,065.881 | 1,066.004 | 1,041.246 | 1,009.745 | 991.281 | 971.266 | 946.98 | 920.194 | 881.626 | 832.144 | 821.401 | 780.405 | 777.003 | 815.741 | 788.665 | 751.4 | 730.452 | 695.89 | 753.714 | 733.16 | 799.994 | 763.742 | 717.736 | 714.855 | 744.75 | 713.669 | 706.152 | 753.941 | 768.5 | 772.655 | 774.292 | 747.041 | 716.802 | 703.971 | 730.827 | 740.578 | 741.388 | 722.87 | 755.638 | 731.048 | 699.312 | 672.861 | 680.699 | 640.428 | 605.151 | 580.061 | 569.53 | 539.435 | 513.283 | 490.775 | 487.145 | 460.863 | 444.672 | 430.137 | 424.384 | 440.505 | 426.193 | 421.555 | 421.094 | 451.3 | 441.1 | 423.5 | 435.9 | 415.9 | 395.2 | 376.554 | 358.952 | 335.509 | 324.534 | 306 | 294.7 | 289.5 | 260.4 | 237.4 | 62.4 | 57.3 | 53.6 | 50.2 | 44.6 | 41.9 | 38.8 | 36.8 | 35.2 | 32.2 | 30.8 | 29.5 | 26.9 | 18.9 | 18 | 17.7 | 5.3 | 1.5 |
Total Equity
| 6,370.445 | 6,315.346 | 6,428.099 | 6,200.263 | 6,188.458 | 6,097.146 | 6,058.728 | 5,813.447 | 6,430.708 | 6,556.918 | 6,636.147 | 6,554.218 | 6,585.015 | 3,901.946 | 3,889.394 | 3,677.765 | 3,504.762 | 3,419.572 | 3,396.066 | 3,246.622 | 3,253.104 | 3,193.786 | 3,112.307 | 3,124.977 | 3,099.188 | 3,228.64 | 3,128.948 | 3,051.617 | 2,939.455 | 2,821.464 | 2,781.542 | 3,020.594 | 3,048.485 | 3,054.75 | 2,989.823 | 1,091.791 | 1,101.635 | 1,075.66 | 1,078.031 | 1,067.86 | 1,068.623 | 1,043.787 | 1,011.719 | 993.236 | 973.328 | 949.018 | 921.268 | 882.891 | 833.394 | 822.664 | 781.545 | 778.125 | 816.837 | 789.761 | 752.145 | 731.205 | 696.673 | 754.494 | 733.94 | 800.774 | 764.521 | 717.736 | 714.855 | 745.179 | 713.669 | 706.475 | 753.941 | 768.805 | 772.655 | 774.292 | 747.041 | 716.802 | 703.971 | 730.827 | 740.578 | 741.388 | 722.87 | 755.638 | 731.048 | 699.312 | 672.861 | 680.699 | 640.428 | 605.151 | 580.061 | 569.53 | 539.435 | 513.283 | 490.775 | 487.145 | 460.863 | 444.672 | 430.137 | 424.384 | 440.505 | 426.193 | 421.555 | 421.094 | 451.3 | 441.1 | 423.5 | 435.9 | 415.9 | 395.2 | 376.554 | 358.952 | 335.509 | 324.534 | 306 | 294.7 | 289.5 | 260.4 | 237.4 | 62.4 | 57.3 | 53.6 | 50.2 | 44.6 | 41.9 | 38.8 | 36.8 | 35.2 | 32.2 | 30.8 | 29.5 | 26.9 | 18.9 | 18 | 17.7 | 5.3 | 1.5 |
Total Liabilities & Shareholders Equity
| 10,108.601 | 11,063.697 | 11,435.155 | 11,280.638 | 10,784.38 | 10,821.839 | 10,799.924 | 10,489.636 | 11,188.006 | 11,452.599 | 11,689.966 | 11,752.448 | 12,101.007 | 6,574.471 | 6,580.78 | 5,492.567 | 5,363.927 | 5,425.582 | 5,335.581 | 5,185.717 | 5,229.723 | 5,073.071 | 5,006.39 | 5,021.29 | 5,051.814 | 5,200.334 | 5,157.004 | 5,120.276 | 5,056.147 | 4,924.455 | 4,886.946 | 5,210.625 | 5,293.171 | 5,346.416 | 5,350.283 | 2,309.078 | 2,181.434 | 2,099.466 | 2,027.808 | 2,027.407 | 2,052.466 | 1,887.162 | 1,777.806 | 1,788.502 | 1,774.16 | 1,761.109 | 1,765.072 | 1,632.732 | 1,403.346 | 1,405.696 | 1,376.41 | 1,372.26 | 1,416.911 | 1,426.685 | 1,352.391 | 1,294.406 | 1,265.606 | 1,238.402 | 1,295.689 | 1,263.236 | 1,215.197 | 1,216.939 | 1,194.911 | 1,274.649 | 1,214.373 | 1,239.292 | 1,194.795 | 1,204.03 | 1,187.876 | 1,209.17 | 1,166.932 | 1,164.503 | 1,196.328 | 1,188.973 | 1,129.324 | 1,156.766 | 1,142.193 | 1,185.722 | 1,118.756 | 1,068.939 | 1,056.455 | 1,069.81 | 997.751 | 959.049 | 962.404 | 894.992 | 846.067 | 842.565 | 835.014 | 841.572 | 819.633 | 816.43 | 810.904 | 844.98 | 864.195 | 878.146 | 872.257 | 903.574 | 919.9 | 905.4 | 865.8 | 866 | 852.7 | 825 | 744.033 | 732.325 | 733.497 | 723.55 | 538.989 | 539.5 | 554 | 479.9 | 557.6 | 85.4 | 70 | 63.2 | 58.1 | 54.9 | 49.8 | 47.8 | 43 | 42.7 | 38.4 | 34.9 | 33 | 30.9 | 21.8 | 21.3 | 21.6 | 8 | 4.4 |