Stagwell Inc.

NASDAQ:STGW

7.33 (USD) • At close November 7, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) USD.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q42008 Q32008 Q22008 Q12007 Q42007 Q32007 Q22007 Q12006 Q42006 Q32006 Q22006 Q12005 Q42005 Q32005 Q22005 Q12004 Q42004 Q32004 Q22004 Q12003 Q42003 Q32003 Q22003 Q12002 Q42002 Q32002 Q22002 Q12001 Q42001 Q32001 Q22001 Q12000 Q42000 Q32000 Q22000 Q11999 Q41999 Q31999 Q21999 Q11998 Q41998 Q31998 Q21998 Q11997 Q41997 Q31997 Q21997 Q11996 Q41996 Q31996 Q21996 Q11995 Q31995 Q21995 Q11994 Q4
Assets:
Current Assets:
Cash & Cash Equivalents 136.078129.824119.73798.705105.284138.529220.589165.25193.402135.153184.009115.489108.28113.3491.95797.47885.483-63.8663.8627.2827.30426.37230.87325,05624,99929,20246.17918,86120,34723,18627.92121.73516.06221.8461.45815.75834.85117.612119.76748.88572.33917.497102.00763.31277.33671.3660.3372.79971.69635.9578.0967.3455.7046.96210.94940.99547.45421.24751.92670.93757.93446.24741.33117.48318.515.74910.417.0899.3594.7866.5914.5925.1825.29812.92311.41916.1148.97822.67316.34948.66859.15871.87952.6444.90432.77637.86730.83528.48536.37137.2511.52914.52520.75340.735.16120.56318.91124.37913.08920.6958.40311.3685.41316.8110.192-0.89910.69720.49544.55330.101-7.996-9.388-11.568-15.411-4.505-0.66.105
Short Term Investments 00000000000000000127.7200000000000000000000000000000000000000000000000000000000000000000020.684000000000000000000000000000000000
Cash and Short Term Investments 136.078129.824119.73798.705105.284138.529220.589165.25193.402135.153184.009115.489108.28113.3491.95797.47885.48363.8663.8627.2827.30426.37230.87325,05624,99929,20246.17918,86120,34723,18627.92121.73516.06221.8461.45815.75834.85117.612119.76748.88572.33917.497102.00763.31277.33671.3660.3372.79971.69635.9578.0967.3455.7046.96210.94940.99547.45421.24751.92670.93757.93446.24741.33117.48318.515.74910.417.0899.3594.7866.5914.5925.1825.29812.92311.41916.1148.97822.67316.34948.66859.15871.87952.6465.58832.77637.86730.83528.48536.37137.2511.52914.52520.75340.735.16120.56318.91124.37913.08920.6958.40311.3685.41316.8110.192-0.89910.69720.49544.55330.101-7.996-9.388-11.568-15.411-4.505-0.66.105
Net Receivables 858.38856.008832.875798.993753.181756.658738.923783.219826.51818.216760.002706.713443.634400.494236.796223.724378.732430.074217.648450.457475.117485.311395.2437,024424,202424,918434.072438,765456,229428,195421.458459.97472.978414.959405.056475.44460.512499.216395.497488.683486.222434.898373.042401.623394.648426.445384.929313.54334.375319.154238.592216.432204.925203.882195.306190.505146.346131.944118.211126.281118.151116.219123.903162.007177.249174.75154.669162.291163.388168.333153.821151.566131.088137.252125.157129.884124.085120.841119.695128.487108.10596.95880.97977.93275.9674.13167.59875.45183.85593.61889.6894.95103.765109.926105.322111.60196.85295.47793.9386.1379.39667.0252.71649.4240.52335.67338.66229.59233.19236.2242624.98721.47121.24119.01418.2218.4887.906
Inventory 000000000000000.500-474.763000000000000000000000000000000000000000000000000000000010.18810.35910.67510.4219.63310.7928.8157.1497.8516.7955.4585.8167.0217.0196.6528.05514.42714.62529.29932.25630.42530.80435.30437.06337.86536.94239.46837.4134.3134.20533.68234.6231.57630.2733.99131.39227.59528.80126.08624.06821.54120.31516.41813.09210.608
Other Current Assets 105.951119.21572.454104.08297.08377.9371.44371.24973.25169.00964.10678.88431.31231.68736.43330.39866.31844.68923.24235.93944.81556.55163.781101,149146,32098,62562.5275,16175,07481,05440.20359.1456.67255.13442.23136.132247.0548.89236.97831.05431.73334.53525.45822.62923.25523.64616.89270.18887.22271.04751.72452.1843.7165.34743.86946.60455.31133.93232.10834.06427.72629.19310.518.8198.69.2118.3599.61412.5489.8076.06434.16129.295.7134.7575.3535.85.3263.8496.6366.13815.1385.0685.6695.0648.5626.287.9319.29625.67225.10714.31233.93632.56728.16531.52228.96927.66621.92927.57833.72834.9126.35822.95620.41212.3919.6911.8979.2987.727718.695.1933.6918.8149.212.6982.002
Total Current Assets 1,100.4091,105.0471,025.0661,001.78955.548973.1171,030.9551,019.719993.1631,022.3781,008.117901.086583.226545.521365.686351.6530.53363.86304.75513.676547.236568.233589.854563,229595,521552,745542.771532,787551,650532,435489.582540.845545.712491.933508.745527.33742.413565.72552.242568.622590.294486.93500.507487.564495.239521.451462.151456.527493.293426.158298.412275.957254.339276.191250.124278.104249.111187.123202.245231.282203.811191.659175.744188.309204.359189.71173.438178.994185.295182.926166.476190.319165.56158.451153.196157.331156.42144.778157.009160.287170.06179.105164.721141.699152.428122.49118.763120.869129.691170.089166.661150.09184.482193.671204.991213.587183.448179.918177.18166.265171.229144.644124.648111.471112.36489.83377.72386.17794.377116.09991.90261.76741.34534.90442.73139.34333.67826.621
Non-Current Assets:
Property, Plant & Equipment, Net 313.169318.924332.103326.56329.662355.602372.445407.102423.215429.57416.522453.393279.747292.50393.36694.878309.017291.96193.194317.083321.368332.09988.18990,24991,01585,37090.30691,15388,01082,22878.37773.86866.76364.75563.55762.10959.20659.59860.2461.12450.70950.5452.07151.94252.59750.81652.91451.85251.77552.35247.73747.09341.61642.54141.05335.82637.07336.32735.37536.54738.40640.79844.02145.45148.01847.59147.4446.42842.59444.53644.42543.40339.69965.27563.52862.62662.70254.43155.36554.48248.36446.54380.15259.59259.39782.75748.50482.23187.378103.57569.05166.349203.01200.527105.445186.561179.559168.181107.708131.094114.915109.23384.004114.378103.65992.83157.74382.67877.38172.44970.90153.57135.55332.01223.01720.82318.48812.31
Goodwill 1,504.651,495.3131,498.8151,572.4891,578.8321,569.5321,566.9561,615.6941,668.8921,651.4751,682.3971,619.272671.542669.06351.725341.692706.946725.39325.185740.955743.582742.775740.955843,180857,140832,510835.935839,361851,135846,124844.759868.483876.644877.167870.301869.869878.366838.857851.373928.209882.667873.855744.333711.336715.717718.471720.071718.196736.886738.233605.244577.802546.257545.902514.488458.17415.541338.142301.632253.284239.534237.27238.214227.294227.772224.24217.726219.709207.924199.381203.693199.34197.921196.981195.0260.1950.1940.146146.4940000000000288.4060000000000000000000000000000
Intangible Assets 778.181800.691818.22844.004868.928888.455907.529879.049904.812914.829937.695945.08129.405178.096186.035182.96848.90450.64207.66756.73460.84864.85867.76575,11582,46566,35370.60574,68578,81380,96885.07192.97561.41867.49372.38274.83383.49477.36586.12165.57568.81772.856.26250.80955.48358.56963.24375.98565.11674.11357.9858.28160.40465.47367.13357.13557.16439.76534.71537.66239.88843.25746.85244.34747.56651.0155.39940.13249.95547.69648.93350.1350.99953.272252.165254.475255.589192.166193.767185.366129.029129.917103.538100.76378.346181.707186.025163.524159.5990290.673310.386341.307354.204340.015303.868288.135286.722289.089273.878269.926265.58245.875225.649171.998120.91117.684117.568110.473100.646101.302102.34562.11758.33952.63851.45750.46845.536
Goodwill and Intangible Assets 2,282.8312,296.0042,317.0352,416.4932,447.762,457.9872,474.4852,494.7432,573.7042,566.3042,620.0922,564.353700.947529.667537.76524.66755.85776.03532.852797.689804.43807.633808.72918,295939,605898,863906.54914,046929,948927,092929.83961.458938.062944.66942.683944.702961.86916.222937.494993.784951.484946.655800.595762.145771.2777.04783.314794.181802.002812.346663.224636.083606.661611.375581.621515.305472.705377.907336.347290.946279.422280.527285.066271.641275.338275.25273.125259.841257.879247.077252.626249.47248.92250.253252.165254.475255.589192.166193.767185.366129.029129.917103.538100.76378.346181.707186.025163.524159.599288.406290.673310.386341.307354.204340.015303.868288.135286.722289.089273.878269.926265.58245.875225.649171.998120.91117.684117.568110.473100.646101.302102.34562.11758.33952.63851.45750.46845.536
Long Term Investments 0000000000001.8651.86813.89613.8270-1,145.36918.3946.8246.761006,8146,5146,44205,6555,2474,60605,1596,3926,632000000000000000000000000000000000000000000000000000000000000000000000000000000000000
Tax Assets 000000000000-1.865168.3090.3682.57682.69677.37885.98892.43992.43992.4390122,505125,307126,252039,59839,54941,53941.79321.77420.15920.59715.36721.84919.89323.5718.75821.31121.36322.61321.13118.77522.87824.4589.33215.515.42215.4415.3821.57421.6921.6821.60312.58412.54612.62512.5429.87110.78811.32111.9266.9528.33110.1829.17514.49313.56313.50513.33217.82516.97316.86816.05716.00315.74614.01712.88311.86210.93810.097000019.5560000000000000000000000000000000
Other Non-Current Assets 96.27195.14492.843125.376120.064114.227115.44747.78434.93633.58133.01924.78923.25822.8452.787-79.98627.356-63.86-84.38924.01826.41532.715124.8128,63230,63531,405159.27534,59235,85038,75337.796-5,114.633-6,346.543-6,582.3959.89861.21165.27575.01580.15662.48771.16863.53450.92345.26147.52944.74437.23433.68130.94532.31430.99224.7228.61322.9519.94720.35120.55119.08418.0111.59211.85311.7812.48216.36216.62516.95717.5217.33218.56516.34916.64232.4945.05122.99322.36922.4721.22317.87918.83116.71126.02125.194015.81615.1090.00112.07400050.4530.0010088.0950.0010-0.00151.795-0.10.099024.6480-0.1-030.1700000.7004.1033.7044.3975.204
Total Non-Current Assets 2,692.2712,710.0722,741.9812,868.4292,897.4862,927.8162,962.3772,949.6293,031.8553,029.4553,069.6333,042.5351,003.9521,015.192648.169635.9551,174.919-63.86646.0391,238.0531,251.4131,264.8861,021.7191,166,4951,193,0761,148,3321,156.1211,085,0441,098,6041,094,2181,087.7961,101.4671,070.4411,079.6221,081.5051,089.8711,106.2341,074.4051,096.6481,138.7061,094.7241,083.342924.72878.123894.204897.058882.794895.214900.144912.452757.333729.47698.58698.546664.224584.066542.875445.943402.274348.956340.469344.426353.495340.406348.312349.98347.26338.094332.601321.467327.025343.188350.643355.389354.119355.574355.26278.493280.846268.421214.352211.751183.69176.171152.852264.465266.159245.755246.978391.981410.176476.736544.317554.73533.555490.43467.694454.903448.592404.872384.941374.813354.527340.027275.557213.74205.598200.246187.854173.095172.203156.61697.6790.35179.75775.98473.35363.049
Total Assets 3,792.683,815.1193,767.0473,870.2093,853.0343,900.9333,993.3323,969.3484,025.0184,051.8334,077.753,943.6211,587.1781,560.7131,013.855987.5551,705.4521,870.856950.7891,751.7291,798.6491,833.1191,611.5731,729,7241,788,5971,701,0771,698.8921,617,8311,650,2541,626,6531,577.3781,642.3121,616.1531,571.5551,590.251,617.2011,848.6471,640.1251,648.891,707.3281,685.0181,570.2721,425.2271,365.6871,389.4431,418.5091,344.9451,351.7411,393.4371,338.611,055.7451,005.427952.919974.737914.348862.17791.986633.066604.519580.238544.28536.085529.239528.715552.671539.69520.698517.088517.896504.393493.501533.507516.203513.84507.315512.905511.68423.271437.855428.708384.412390.856348.411317.87305.28386.955384.922366.624376.669562.07576.838626.827728.799748.402738.547704.016651.142634.821625.772571.137556.17519.456479.175451.498387.922303.573283.321286.422282.231289.194264.105218.383139.015125.254122.488115.327107.03189.67
Liabilities & Equity:
Current Liabilities:
Account Payables 388.819437.021414.98306.956338.613308.759357.253294.402254.65248.619271.769277.385158.136209.679147.826143.006148.349153.491139.507178.946228.069214.694221.995219,757207,983202,724244.527232,704266,568252,146251.456331.33308.909313.183359.568293.491303.152251.892316.285268.819289.505214.568246.694213.016232.115209.241356.847311.023322.97291.795178.282114.177101.357105.83131.07497.47888.72169.96777.4579.36479.69266.35375.3664.662147.12258.75665.83968.17297.22468.75390.58869.68676.454111.26763.45267.49669.84261.55377.42568.161125.511132.16291.28983.30684.73105.493107.06391.567100.039126.466128.766121.289118.904133.555149.898134.634103.277117.901111.78189.72784.76989.32784.50778.69162.43650.26248.85243.58840.2945.05541.90133.18225.66621.44116.71219.02117.58916.813
Short Term Debt 63.90864.03965.89967.97676.49475.93976.34973.65968.78570.35672.92274.16241.441.22920.5730.99438.37748.0220.99447.72246.33844.1290.3563603553220.3133002892600.2280.260.3610.4150.470.5080.5150.5320.5340.650.6170.4240.4670.7841.3451.3371.8581.8711.2671.2931.2381.4811.5751.5841.6671.3851.5021.3081.45643.05940.1831.5191.5461.5991.8961.8551.7961.7770.70478.88451.08791.0573.68271.08379.8184.11710.84413.3899.24416.26336.97231.55418.64611.8714.6183.9554.0973.144.7813.9697.5687.2168.85.8326.58812.07713.4612.10411.0489.7928.6566.2023.7223.4083.2023.2983.1972.9992.9993.012.717.6916.0926.1830000
Tax Payables 005.70006.8500024.64300000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
Deferred Revenue 320.547302.484301.674335.6306.47334.933337.034340.675316.654344.125361.885286.79211.248170.15966.418157.101136.196146.803171.742169.857168.142171.15100000000133.925148.352159.279136.116119.1134.867156.658173.104142.608207.164192.906180.05149.54154.886137.824144.965131.908127.636157.373167.8910121.157114.013000000000068.852000000000000000018.957013.51614.99413.66416.14911.12612.72413.0518.899013.79400000000000000000000000000
Other Current Liabilities 448.314530.365591.776493.665464.751530.554579.166474.033495.299585.299582.726432.24309.682294.823102.14119.599301.227372.16336.968312.362289.307299.039520.185524,836564,142545,624530.79520,102548,542560,009417.212380.056345.316316.26433.486425.002676.763424.152362.077348.458336.186310.603293.621329.973328.483331.816198.22170.447169.52166.57246.78116.92886.068239.602219.93249.654205.896167.859163.491136.452113.165119.084110.92966.00779.618141.274128.167115.888116.251139.799129.84136.766119.99778.309109.869107.419107.971101.023106.212102.0590.79127.9821.1135.3449.314-0.0010-0.0010014.932012.95514.53310.88912.69512.26912.80213.6219.59210.1489.3037.3447.5182.1014.2974.2961.50.91.5052.20.50.30.49922.51612.6148.7944.804
Total Current Liabilities 1,221.5881,333.9091,374.3291,204.1971,186.3281,250.1851,349.8021,182.7691,135.3881,248.3991,289.3021,070.577720.466715.89336.958320.7624.149720.479349.211708.887731.856729.013742.536744,953772,480748,670775.63753,106815,399812,415802.821859.998813.865765.974912.624853.8681,137.088849.68821.504825.091819.214705.645690.322698.659699.767687.359688.833610.977651.13627.549426.3353.743303.013347.016352.671348.517296.119239.134242.397258.875233.04186.956187.835201.12228.636201.885195.802185.837214.179287.436271.515297.502270.133260.659253.131259.032188.657175.965192.881186.483182.231191.698124.564115.516112.326125.597122.286107.43117.871149.334151.267142.299140.658153.92167.375159.405129.006142.807136.45109.112103.573104.83295.57389.61867.73957.85756.34548.08744.18949.5746.80151.37232.05728.12239.22831.63526.38321.617
Non-Current Liabilities:
Long Term Debt 1,422.2261,269.5271,145.8281,769.4141,751.3181,514.2591,478.7561,637.2961,709.2371,561.2091,523.441,593.7951,166.883864.85250.63271.678922.5371,014.26225.923895.379914.092919.05954.229987,880999,936942,806882.806930,889909,116887,270936.208951.187987.381896.694741.038826.678741.78761.799742.593743.148743.599696.8664.661550.489550.593550.544429.845469.78470.128369.873383.936393.564380.512344.598284.549284.756284.64227.206216.49141.307144.627188.116179.952167.65166.788178.326162.958150.124126.61544.63344.36745.25245.47246.48447.16947.58117.17256.96450.3254.23448.84889.148102.11279.19786.871157.657155.839155.452161.769334.398331.328422.834417.381401.021372.539378.128349.265315.204336.466312.247307.236275.483252.616253.617220.426145.891143.659145.46145.664146.905139.30388.85233.95540.48830.72230.33428.08219.215
Deferred Revenue Non-Current 262.76271.38281.30729.44317.68800000148.46444.541005.872000-4.187000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
Deferred Tax Liabilities Non-Current 41.7238.85640.50947.71746.78343.02340.109103.24380.31178.401110.628134.2880016.050004.1877.4866.5715.3295.3296,8996,8996,8996.76119,602115,381112,318103.443106.9598.19195.40592.58183.86983.40278.7477.99766.47165.41363.92563.0253.7353.68853.62853.01855.24853.46751.73950.72419.57919.55419.55819.6428.9868.9899.0059.0514.8084.5964.5894.70.5960.5520.530.8195.2821.1481.1361.142.3462.3332.372.4460.7060.760.8540.8540000000000004.42115.77613.30413.7680000000011.42812.2070000000000000
Other Non-Current Liabilities 103.35592.55289.0155.09960.598142.016140.92155.33193.001221.74662.62159.19107.521360.2045.80227.946343.369308.87423.516314.272318.107354104.9110,739106,888138,019126.323143,076146,441178,369237.466236.058239.429338.691331.08300.849308.561348.825355.376345.262308.811353.941283.836241.529230.492258.555258.059135.582130.56187.1100.29487.35976.151172.842165.6297.60483.47355.17542.43575.05665.59765.9516.9498.8788.7798.6248.2677.0686.2395.4885.51212.2238.8087.8377.9377.6597.4654.6535.7244.0910.5020.4830000.0010.001-00000.001-0.001-0.0010.0010-0.00100-0.10-0.1-0.101-0.1012.990-0.10.10-0.14.5980-0-0.1-0.11.4991.801
Total Non-Current Liabilities 1,830.0611,672.3151,556.6541,901.6731,876.3871,699.2981,659.7851,895.8691,982.5491,861.3561,845.1531,831.8141,274.4041,225.054278.354299.6241,265.9061,323.134249.4391,217.1371,238.771,278.3791,064.4581,105,5181,113,7231,087,7241,015.8891,193,5671,170,9381,177,9571,277.1171,294.1951,325.0011,330.791,164.6991,211.3961,133.7431,189.3641,175.9661,154.8811,117.8231,114.6661,011.517845.748834.773862.727740.922660.61654.155608.712534.954500.502476.217536.998469.811391.346377.102291.386267.976221.171214.82258.656191.601177.124176.119187.48172.044162.474134.00251.25751.01959.82156.61356.69157.55255.945125.39762.47156.89858.32549.3589.631102.11279.19786.871157.658155.84155.452161.769334.398331.328427.256433.157414.323386.308378.128349.264315.204336.466312.147307.236275.383252.515264.944232.633158.881143.659145.361145.764146.905139.20393.4533.95540.48830.62230.23329.58121.016
Total Liabilities 3,051.6493,006.2242,930.9833,105.873,062.7152,949.4833,009.5873,078.6383,117.9373,109.7553,134.4552,902.3911,994.871,940.944615.312620.3241,890.0552,043.613598.651,926.0241,970.6262,007.3921,806.9941,850,4711,886,2031,836,3941,791.5191,946,6731,986,3371,990,3722,079.9382,154.1932,138.8662,096.7642,077.3232,065.2642,270.8312,039.0441,997.471,979.9721,937.0371,820.3111,701.8391,544.4071,534.541,550.0861,429.7551,271.5871,305.2851,236.261961.254854.245779.23884.014822.482739.863673.221530.52510.373480.046447.86445.612379.436378.244404.755389.365367.846348.311348.181338.693322.534357.323326.746317.35310.683314.977314.054238.436249.779244.808231.581281.329226.676194.713199.197283.255278.126262.882279.64483.732482.595569.555573.815568.243553.683537.533478.27458.011472.916421.259410.809380.214348.088354.562300.372216.738200.003193.447189.954196.475186.004144.82266.01268.61169.8561.86855.96442.633
Equity:
Preferred Stock 000000000018.307209.98152.746152.746486.14316.7790368.921321.116000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
Common Stock 0.1140.1170.120.1180.1180.1320.1340.1370.1370.1370.12169.61697.783106.193357.694330.68698.23499.587316.9698.36497.45598.69358.579362,195360,323353,074352.432351,075349,474323,023317.784315.369275.883275.264269.842269.558268.85268.822265.818265.848265.615264.076262.656255.012255.225255.492253.87000000000000218.1470.001000000000000183.199178.59178.892178.574164.065164.065167.015165.806135.429117.292114.893107.3080000000127.10990.28693.75496.835102.078106.406106.116106.714104.36900000000000000000
Retained Earnings 16.77119.61821.14824.58627.49630.32429.4456.57310.2686.668-6.983-6.153-698.635-704.741-709.751-476.293-480.368-468.508-469.593-462.483-460.726-465.016-464.903-383,305-367,180-370,586-340-562,668-581,161-592,414-574.932-582.64-549.11-550.283-526.99-500.768-492.164-521.724-489.633-462.874-457.952-474.422-465.576-371.255-350.055-359.871-316.713-292.165-277.669-257.555-231.274-173.534-153.96-155.42-146.735-158.069-147.151-141.348-131.16-112.694-112.732-112.807-112.836-117.585-120.835-116.363-112.969-104.784-98.011-95.411-86.614-81.621-68.711-58.207-53.075-51.527-49.83-48.866-45.083-36.312-26.583-26.166-27.26-19.914-27.811-33.578-31.884-32.858-37.76-53.74-46.265-73.55119.31644.5845.337.99836.14534.97619.80815.48711.848.1024.932.4060.4-1.699-3.3973.6993.2993.21112.88.8958.6889.0755.9047.6086.3965.304
Accumulated Other Comprehensive Income/Loss -17.931-15.931-13.067-18.813-13.244-13.253-38.941-64.956-34.451-10.625-12.7212.5370.0390.1831.06275316.96-4-3-2-133.8790-1,3194811,4250-5,593-2,477-2,021-2-3-6-466-2-97.271-82-11-1-8-9-8-7-1-4-3-5-6-3-3-4-5-5-4-6-6-7-8-7133664112423212-58.343-59.457-56.585-55.512-53.336-46.989-54.966-50.441-47.028-63.833-66.803-63.519-63.636-84.42-87.963-84.474-88.784-77.809-77.722-77.644-77.701-57.753-57.507-57.817-58.149-29.171-29.117-29.078-29.071-24.193-24.194-24.283-24.2-15.192-15.18-15.158-10.307-10.311-10.293-10.308
Other Total Stockholders Equity 292.616333.896348.494324.926309.521469.891491.899348.663368.345373.3382.893000223.611152.514152.37335.179152.477152.868153.033285.706210.903-155,511-146,960-173,575-105.059-171,748-164,874-152,690-309.045-308.319-305.19-326.925-315.004-302.866-278.636-132.391-209.42-188.522-170.266-151.095-125.78-96.48-83.493-77.209-72.989195.447189.621176.898183.818196.758208.608216.336209.796222.052225.884226.982227.486-2.494215.355211.28247.017240.993239.858237.748234.902219.468215.601212.741210.028209.47208.18423.51923.63323.58522.90122.52482.38575.46868.30154.58182.50672.63671.994177.511175.863191.202191.975185.685194.563204.87481.772114.53117.685102.858102.101101.871100.47583.23383.774186.356181.992121.596114.365116.013114.387112.369112.173112.78888.60279.05878.59561.82956.2455.46154.16551.74
Total Shareholders Equity 291.57337.7356.695330.817323.891487.094482.537290.417344.299369.48381.617385.98-448.067-445.619358.756330.686-224.761352.139316.96-214.251-212.238-214.496-195.421-177,940-153,336-189,662-92.627-388,934-399,038-424,102-568.193-578.59-584.417-605.944-566.152-528.076-503.95-482.564-441.235-383.548-363.603-360.441-329.7-220.723-187.323-189.588-142.832-97.718-92.048-83.657-52.45617.22451.64857.91659.06158.98373.73381.63490.32696.95995.62490.473127.181124.408122.023124.385127.933120.684121.59118.33124.414129.849143.473150.511152.148152.95152.645139.723143.024146.714150.939108.332119.202120.62696.52593.49196.95194.51187.41268.42584.66246.903140.235164.923167.954159.882162.602165.609148.699147.68142.475136.641128.77394.83185.64985.23681.91991.87591.27891.71577.20172.76172.10455.74651.83752.75850.26846.736
Total Equity 741.031808.895836.064764.339790.319951.45983.745890.71907.081942.078943.2951,041.23-407.692-380.231398.543367.231-188.051387.837352.139-172.732-169.603-166.49-195.421-120,747-97,606-135,317-92.627-328,842-336,083-363,719-568.19359,595.4164,782.58370,394.056-566.152-528.005-503.802-482.362-441.235-383.362-363.438-360.285-329.7-220.584-187.195-189.469-142.832-97.618-91.945-83.548-52.45617.31951.73758.00659.06159.01973.76881.66490.326162.287151.69290.53127.181124.408122.023124.385127.933120.684121.59118.33124.414129.849143.473150.511152.148152.95152.645139.723143.024146.714150.939108.332119.202120.62696.52593.49196.95194.51187.41268.42584.66246.903140.235164.923167.954159.882162.602165.609148.699147.68142.475136.641128.77394.83185.64985.23681.91991.87591.27891.71577.20172.76172.10455.74651.83752.75850.26846.736
Total Liabilities & Shareholders Equity 3,792.683,815.1193,767.0473,870.2093,853.0343,900.9333,993.3323,969.3484,025.0184,051.8334,077.753,943.6211,587.1781,560.7131,013.855987.5551,665.294352.139950.7891,711.7731,758.3881,792.8961,611.5731,729,7241,788,5971,701,0771,698.8921,617,8311,650,2541,626,6531,511.7451,575.6031,554.4491,490.821,511.1711,537.1881,766.8811,556.481,556.2351,596.4241,573.4341,459.871,372.1391,323.6841,347.2171,360.4981,286.9231,173.8691,213.2371,152.604908.798871.469830.878941.93881.543798.846746.954612.154600.699577.005543.484536.085506.617502.652526.778513.75495.779468.995469.771457.023446.948487.172470.219467.861462.831467.927466.699378.159392.803391.522382.52389.661345.878317.87305.28376.746384.922366.624367.052562.07576.838626.827728.799733.166721.637697.415651.142623.62621.614568.939556.17519.456476.861451.498387.922301.974283.321285.322282.231289.194264.105217.583139.015125.254121.688115.327107.03189.37