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 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 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 136.078 | 129.824 | 119.737 | 98.705 | 105.284 | 138.529 | 220.589 | 165.251 | 93.402 | 135.153 | 184.009 | 115.489 | 108.28 | 113.34 | 91.957 | 97.478 | 85.483 | -63.86 | 63.86 | 27.28 | 27.304 | 26.372 | 30.873 | 25,056 | 24,999 | 29,202 | 46.179 | 18,861 | 20,347 | 23,186 | 27.921 | 21.735 | 16.062 | 21.84 | 61.458 | 15.758 | 34.851 | 17.612 | 119.767 | 48.885 | 72.339 | 17.497 | 102.007 | 63.312 | 77.336 | 71.36 | 60.33 | 72.799 | 71.696 | 35.957 | 8.096 | 7.345 | 5.704 | 6.962 | 10.949 | 40.995 | 47.454 | 21.247 | 51.926 | 70.937 | 57.934 | 46.247 | 41.331 | 17.483 | 18.51 | 5.749 | 10.41 | 7.089 | 9.359 | 4.786 | 6.591 | 4.592 | 5.182 | 5.298 | 12.923 | 11.419 | 16.114 | 8.978 | 22.673 | 16.349 | 48.668 | 59.158 | 71.879 | 52.64 | 44.904 | 32.776 | 37.867 | 30.835 | 28.485 | 36.371 | 37.25 | 11.529 | 14.525 | 20.753 | 40.7 | 35.161 | 20.563 | 18.911 | 24.379 | 13.089 | 20.695 | 8.403 | 11.368 | 5.413 | 16.81 | 10.192 | -0.899 | 10.697 | 20.495 | 44.553 | 30.101 | -7.996 | -9.388 | -11.568 | -15.411 | -4.505 | -0.6 | 6.105 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 127.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 136.078 | 129.824 | 119.737 | 98.705 | 105.284 | 138.529 | 220.589 | 165.251 | 93.402 | 135.153 | 184.009 | 115.489 | 108.28 | 113.34 | 91.957 | 97.478 | 85.483 | 63.86 | 63.86 | 27.28 | 27.304 | 26.372 | 30.873 | 25,056 | 24,999 | 29,202 | 46.179 | 18,861 | 20,347 | 23,186 | 27.921 | 21.735 | 16.062 | 21.84 | 61.458 | 15.758 | 34.851 | 17.612 | 119.767 | 48.885 | 72.339 | 17.497 | 102.007 | 63.312 | 77.336 | 71.36 | 60.33 | 72.799 | 71.696 | 35.957 | 8.096 | 7.345 | 5.704 | 6.962 | 10.949 | 40.995 | 47.454 | 21.247 | 51.926 | 70.937 | 57.934 | 46.247 | 41.331 | 17.483 | 18.51 | 5.749 | 10.41 | 7.089 | 9.359 | 4.786 | 6.591 | 4.592 | 5.182 | 5.298 | 12.923 | 11.419 | 16.114 | 8.978 | 22.673 | 16.349 | 48.668 | 59.158 | 71.879 | 52.64 | 65.588 | 32.776 | 37.867 | 30.835 | 28.485 | 36.371 | 37.25 | 11.529 | 14.525 | 20.753 | 40.7 | 35.161 | 20.563 | 18.911 | 24.379 | 13.089 | 20.695 | 8.403 | 11.368 | 5.413 | 16.81 | 10.192 | -0.899 | 10.697 | 20.495 | 44.553 | 30.101 | -7.996 | -9.388 | -11.568 | -15.411 | -4.505 | -0.6 | 6.105 |
Net Receivables
| 858.38 | 856.008 | 832.875 | 798.993 | 753.181 | 756.658 | 738.923 | 783.219 | 826.51 | 818.216 | 760.002 | 706.713 | 443.634 | 400.494 | 236.796 | 223.724 | 378.732 | 430.074 | 217.648 | 450.457 | 475.117 | 485.311 | 395.2 | 437,024 | 424,202 | 424,918 | 434.072 | 438,765 | 456,229 | 428,195 | 421.458 | 459.97 | 472.978 | 414.959 | 405.056 | 475.44 | 460.512 | 499.216 | 395.497 | 488.683 | 486.222 | 434.898 | 373.042 | 401.623 | 394.648 | 426.445 | 384.929 | 313.54 | 334.375 | 319.154 | 238.592 | 216.432 | 204.925 | 203.882 | 195.306 | 190.505 | 146.346 | 131.944 | 118.211 | 126.281 | 118.151 | 116.219 | 123.903 | 162.007 | 177.249 | 174.75 | 154.669 | 162.291 | 163.388 | 168.333 | 153.821 | 151.566 | 131.088 | 137.252 | 125.157 | 129.884 | 124.085 | 120.841 | 119.695 | 128.487 | 108.105 | 96.958 | 80.979 | 77.932 | 75.96 | 74.131 | 67.598 | 75.451 | 83.855 | 93.618 | 89.68 | 94.95 | 103.765 | 109.926 | 105.322 | 111.601 | 96.852 | 95.477 | 93.93 | 86.13 | 79.396 | 67.02 | 52.716 | 49.42 | 40.523 | 35.673 | 38.662 | 29.592 | 33.192 | 36.224 | 26 | 24.987 | 21.471 | 21.241 | 19.014 | 18.22 | 18.488 | 7.906 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | -474.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.188 | 10.359 | 10.675 | 10.421 | 9.633 | 10.792 | 8.815 | 7.149 | 7.851 | 6.795 | 5.458 | 5.816 | 7.021 | 7.019 | 6.652 | 8.055 | 14.427 | 14.625 | 29.299 | 32.256 | 30.425 | 30.804 | 35.304 | 37.063 | 37.865 | 36.942 | 39.468 | 37.41 | 34.31 | 34.205 | 33.682 | 34.62 | 31.576 | 30.27 | 33.991 | 31.392 | 27.595 | 28.801 | 26.086 | 24.068 | 21.541 | 20.315 | 16.418 | 13.092 | 10.608 |
Other Current Assets
| 105.951 | 119.215 | 72.454 | 104.082 | 97.083 | 77.93 | 71.443 | 71.249 | 73.251 | 69.009 | 64.106 | 78.884 | 31.312 | 31.687 | 36.433 | 30.398 | 66.318 | 44.689 | 23.242 | 35.939 | 44.815 | 56.55 | 163.781 | 101,149 | 146,320 | 98,625 | 62.52 | 75,161 | 75,074 | 81,054 | 40.203 | 59.14 | 56.672 | 55.134 | 42.231 | 36.132 | 247.05 | 48.892 | 36.978 | 31.054 | 31.733 | 34.535 | 25.458 | 22.629 | 23.255 | 23.646 | 16.892 | 70.188 | 87.222 | 71.047 | 51.724 | 52.18 | 43.71 | 65.347 | 43.869 | 46.604 | 55.311 | 33.932 | 32.108 | 34.064 | 27.726 | 29.193 | 10.51 | 8.819 | 8.6 | 9.211 | 8.359 | 9.614 | 12.548 | 9.807 | 6.064 | 34.161 | 29.29 | 5.713 | 4.757 | 5.353 | 5.8 | 5.326 | 3.849 | 6.636 | 6.138 | 15.138 | 5.068 | 5.669 | 5.064 | 8.562 | 6.28 | 7.931 | 9.296 | 25.672 | 25.107 | 14.312 | 33.936 | 32.567 | 28.165 | 31.522 | 28.969 | 27.666 | 21.929 | 27.578 | 33.728 | 34.91 | 26.358 | 22.956 | 20.412 | 12.391 | 9.69 | 11.897 | 9.298 | 7.727 | 7 | 18.69 | 5.193 | 3.69 | 18.814 | 9.21 | 2.698 | 2.002 |
Total Current Assets
| 1,100.409 | 1,105.047 | 1,025.066 | 1,001.78 | 955.548 | 973.117 | 1,030.955 | 1,019.719 | 993.163 | 1,022.378 | 1,008.117 | 901.086 | 583.226 | 545.521 | 365.686 | 351.6 | 530.533 | 63.86 | 304.75 | 513.676 | 547.236 | 568.233 | 589.854 | 563,229 | 595,521 | 552,745 | 542.771 | 532,787 | 551,650 | 532,435 | 489.582 | 540.845 | 545.712 | 491.933 | 508.745 | 527.33 | 742.413 | 565.72 | 552.242 | 568.622 | 590.294 | 486.93 | 500.507 | 487.564 | 495.239 | 521.451 | 462.151 | 456.527 | 493.293 | 426.158 | 298.412 | 275.957 | 254.339 | 276.191 | 250.124 | 278.104 | 249.111 | 187.123 | 202.245 | 231.282 | 203.811 | 191.659 | 175.744 | 188.309 | 204.359 | 189.71 | 173.438 | 178.994 | 185.295 | 182.926 | 166.476 | 190.319 | 165.56 | 158.451 | 153.196 | 157.331 | 156.42 | 144.778 | 157.009 | 160.287 | 170.06 | 179.105 | 164.721 | 141.699 | 152.428 | 122.49 | 118.763 | 120.869 | 129.691 | 170.089 | 166.661 | 150.09 | 184.482 | 193.671 | 204.991 | 213.587 | 183.448 | 179.918 | 177.18 | 166.265 | 171.229 | 144.644 | 124.648 | 111.471 | 112.364 | 89.833 | 77.723 | 86.177 | 94.377 | 116.099 | 91.902 | 61.767 | 41.345 | 34.904 | 42.731 | 39.343 | 33.678 | 26.621 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 313.169 | 318.924 | 332.103 | 326.56 | 329.662 | 355.602 | 372.445 | 407.102 | 423.215 | 429.57 | 416.522 | 453.393 | 279.747 | 292.503 | 93.366 | 94.878 | 309.017 | 291.961 | 93.194 | 317.083 | 321.368 | 332.099 | 88.189 | 90,249 | 91,015 | 85,370 | 90.306 | 91,153 | 88,010 | 82,228 | 78.377 | 73.868 | 66.763 | 64.755 | 63.557 | 62.109 | 59.206 | 59.598 | 60.24 | 61.124 | 50.709 | 50.54 | 52.071 | 51.942 | 52.597 | 50.816 | 52.914 | 51.852 | 51.775 | 52.352 | 47.737 | 47.093 | 41.616 | 42.541 | 41.053 | 35.826 | 37.073 | 36.327 | 35.375 | 36.547 | 38.406 | 40.798 | 44.021 | 45.451 | 48.018 | 47.591 | 47.44 | 46.428 | 42.594 | 44.536 | 44.425 | 43.403 | 39.699 | 65.275 | 63.528 | 62.626 | 62.702 | 54.431 | 55.365 | 54.482 | 48.364 | 46.543 | 80.152 | 59.592 | 59.397 | 82.757 | 48.504 | 82.231 | 87.378 | 103.575 | 69.05 | 166.349 | 203.01 | 200.527 | 105.445 | 186.561 | 179.559 | 168.181 | 107.708 | 131.094 | 114.915 | 109.233 | 84.004 | 114.378 | 103.659 | 92.831 | 57.743 | 82.678 | 77.381 | 72.449 | 70.901 | 53.571 | 35.553 | 32.012 | 23.017 | 20.823 | 18.488 | 12.31 |
Goodwill
| 1,504.65 | 1,495.313 | 1,498.815 | 1,572.489 | 1,578.832 | 1,569.532 | 1,566.956 | 1,615.694 | 1,668.892 | 1,651.475 | 1,682.397 | 1,619.272 | 671.542 | 669.06 | 351.725 | 341.692 | 706.946 | 725.39 | 325.185 | 740.955 | 743.582 | 742.775 | 740.955 | 843,180 | 857,140 | 832,510 | 835.935 | 839,361 | 851,135 | 846,124 | 844.759 | 868.483 | 876.644 | 877.167 | 870.301 | 869.869 | 878.366 | 838.857 | 851.373 | 928.209 | 882.667 | 873.855 | 744.333 | 711.336 | 715.717 | 718.471 | 720.071 | 718.196 | 736.886 | 738.233 | 605.244 | 577.802 | 546.257 | 545.902 | 514.488 | 458.17 | 415.541 | 338.142 | 301.632 | 253.284 | 239.534 | 237.27 | 238.214 | 227.294 | 227.772 | 224.24 | 217.726 | 219.709 | 207.924 | 199.381 | 203.693 | 199.34 | 197.921 | 196.981 | 195.026 | 0.195 | 0.194 | 0.146 | 146.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 288.406 | 0 | 0 | 0 | 0 | 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
| 778.181 | 800.691 | 818.22 | 844.004 | 868.928 | 888.455 | 907.529 | 879.049 | 904.812 | 914.829 | 937.695 | 945.081 | 29.405 | 178.096 | 186.035 | 182.968 | 48.904 | 50.64 | 207.667 | 56.734 | 60.848 | 64.858 | 67.765 | 75,115 | 82,465 | 66,353 | 70.605 | 74,685 | 78,813 | 80,968 | 85.071 | 92.975 | 61.418 | 67.493 | 72.382 | 74.833 | 83.494 | 77.365 | 86.121 | 65.575 | 68.817 | 72.8 | 56.262 | 50.809 | 55.483 | 58.569 | 63.243 | 75.985 | 65.116 | 74.113 | 57.98 | 58.281 | 60.404 | 65.473 | 67.133 | 57.135 | 57.164 | 39.765 | 34.715 | 37.662 | 39.888 | 43.257 | 46.852 | 44.347 | 47.566 | 51.01 | 55.399 | 40.132 | 49.955 | 47.696 | 48.933 | 50.13 | 50.999 | 53.272 | 252.165 | 254.475 | 255.589 | 192.166 | 193.767 | 185.366 | 129.029 | 129.917 | 103.538 | 100.763 | 78.346 | 181.707 | 186.025 | 163.524 | 159.599 | 0 | 290.673 | 310.386 | 341.307 | 354.204 | 340.015 | 303.868 | 288.135 | 286.722 | 289.089 | 273.878 | 269.926 | 265.58 | 245.875 | 225.649 | 171.998 | 120.91 | 117.684 | 117.568 | 110.473 | 100.646 | 101.302 | 102.345 | 62.117 | 58.339 | 52.638 | 51.457 | 50.468 | 45.536 |
Goodwill and Intangible Assets
| 2,282.831 | 2,296.004 | 2,317.035 | 2,416.493 | 2,447.76 | 2,457.987 | 2,474.485 | 2,494.743 | 2,573.704 | 2,566.304 | 2,620.092 | 2,564.353 | 700.947 | 529.667 | 537.76 | 524.66 | 755.85 | 776.03 | 532.852 | 797.689 | 804.43 | 807.633 | 808.72 | 918,295 | 939,605 | 898,863 | 906.54 | 914,046 | 929,948 | 927,092 | 929.83 | 961.458 | 938.062 | 944.66 | 942.683 | 944.702 | 961.86 | 916.222 | 937.494 | 993.784 | 951.484 | 946.655 | 800.595 | 762.145 | 771.2 | 777.04 | 783.314 | 794.181 | 802.002 | 812.346 | 663.224 | 636.083 | 606.661 | 611.375 | 581.621 | 515.305 | 472.705 | 377.907 | 336.347 | 290.946 | 279.422 | 280.527 | 285.066 | 271.641 | 275.338 | 275.25 | 273.125 | 259.841 | 257.879 | 247.077 | 252.626 | 249.47 | 248.92 | 250.253 | 252.165 | 254.475 | 255.589 | 192.166 | 193.767 | 185.366 | 129.029 | 129.917 | 103.538 | 100.763 | 78.346 | 181.707 | 186.025 | 163.524 | 159.599 | 288.406 | 290.673 | 310.386 | 341.307 | 354.204 | 340.015 | 303.868 | 288.135 | 286.722 | 289.089 | 273.878 | 269.926 | 265.58 | 245.875 | 225.649 | 171.998 | 120.91 | 117.684 | 117.568 | 110.473 | 100.646 | 101.302 | 102.345 | 62.117 | 58.339 | 52.638 | 51.457 | 50.468 | 45.536 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.865 | 1.868 | 13.896 | 13.827 | 0 | -1,145.369 | 18.394 | 6.824 | 6.761 | 0 | 0 | 6,814 | 6,514 | 6,442 | 0 | 5,655 | 5,247 | 4,606 | 0 | 5,159 | 6,392 | 6,632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.865 | 168.309 | 0.36 | 82.576 | 82.696 | 77.378 | 85.988 | 92.439 | 92.439 | 92.439 | 0 | 122,505 | 125,307 | 126,252 | 0 | 39,598 | 39,549 | 41,539 | 41.793 | 21.774 | 20.159 | 20.597 | 15.367 | 21.849 | 19.893 | 23.57 | 18.758 | 21.311 | 21.363 | 22.613 | 21.131 | 18.775 | 22.878 | 24.458 | 9.332 | 15.5 | 15.422 | 15.44 | 15.38 | 21.574 | 21.69 | 21.68 | 21.603 | 12.584 | 12.546 | 12.625 | 12.542 | 9.871 | 10.788 | 11.321 | 11.926 | 6.952 | 8.331 | 10.182 | 9.175 | 14.493 | 13.563 | 13.505 | 13.332 | 17.825 | 16.973 | 16.868 | 16.057 | 16.003 | 15.746 | 14.017 | 12.883 | 11.862 | 10.938 | 10.097 | 0 | 0 | 0 | 0 | 19.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 96.271 | 95.144 | 92.843 | 125.376 | 120.064 | 114.227 | 115.447 | 47.784 | 34.936 | 33.581 | 33.019 | 24.789 | 23.258 | 22.845 | 2.787 | -79.986 | 27.356 | -63.86 | -84.389 | 24.018 | 26.415 | 32.715 | 124.81 | 28,632 | 30,635 | 31,405 | 159.275 | 34,592 | 35,850 | 38,753 | 37.796 | -5,114.633 | -6,346.543 | -6,582.39 | 59.898 | 61.211 | 65.275 | 75.015 | 80.156 | 62.487 | 71.168 | 63.534 | 50.923 | 45.261 | 47.529 | 44.744 | 37.234 | 33.681 | 30.945 | 32.314 | 30.992 | 24.72 | 28.613 | 22.95 | 19.947 | 20.351 | 20.551 | 19.084 | 18.01 | 11.592 | 11.853 | 11.78 | 12.482 | 16.362 | 16.625 | 16.957 | 17.52 | 17.332 | 18.565 | 16.349 | 16.642 | 32.49 | 45.051 | 22.993 | 22.369 | 22.47 | 21.223 | 17.879 | 18.831 | 16.711 | 26.021 | 25.194 | 0 | 15.816 | 15.109 | 0.001 | 12.074 | 0 | 0 | 0 | 50.453 | 0.001 | 0 | 0 | 88.095 | 0.001 | 0 | -0.001 | 51.795 | -0.1 | 0.099 | 0 | 24.648 | 0 | -0.1 | -0 | 30.17 | 0 | 0 | 0 | 0 | 0.7 | 0 | 0 | 4.103 | 3.704 | 4.397 | 5.204 |
Total Non-Current Assets
| 2,692.271 | 2,710.072 | 2,741.981 | 2,868.429 | 2,897.486 | 2,927.816 | 2,962.377 | 2,949.629 | 3,031.855 | 3,029.455 | 3,069.633 | 3,042.535 | 1,003.952 | 1,015.192 | 648.169 | 635.955 | 1,174.919 | -63.86 | 646.039 | 1,238.053 | 1,251.413 | 1,264.886 | 1,021.719 | 1,166,495 | 1,193,076 | 1,148,332 | 1,156.121 | 1,085,044 | 1,098,604 | 1,094,218 | 1,087.796 | 1,101.467 | 1,070.441 | 1,079.622 | 1,081.505 | 1,089.871 | 1,106.234 | 1,074.405 | 1,096.648 | 1,138.706 | 1,094.724 | 1,083.342 | 924.72 | 878.123 | 894.204 | 897.058 | 882.794 | 895.214 | 900.144 | 912.452 | 757.333 | 729.47 | 698.58 | 698.546 | 664.224 | 584.066 | 542.875 | 445.943 | 402.274 | 348.956 | 340.469 | 344.426 | 353.495 | 340.406 | 348.312 | 349.98 | 347.26 | 338.094 | 332.601 | 321.467 | 327.025 | 343.188 | 350.643 | 355.389 | 354.119 | 355.574 | 355.26 | 278.493 | 280.846 | 268.421 | 214.352 | 211.751 | 183.69 | 176.171 | 152.852 | 264.465 | 266.159 | 245.755 | 246.978 | 391.981 | 410.176 | 476.736 | 544.317 | 554.73 | 533.555 | 490.43 | 467.694 | 454.903 | 448.592 | 404.872 | 384.941 | 374.813 | 354.527 | 340.027 | 275.557 | 213.74 | 205.598 | 200.246 | 187.854 | 173.095 | 172.203 | 156.616 | 97.67 | 90.351 | 79.757 | 75.984 | 73.353 | 63.049 |
Total Assets
| 3,792.68 | 3,815.119 | 3,767.047 | 3,870.209 | 3,853.034 | 3,900.933 | 3,993.332 | 3,969.348 | 4,025.018 | 4,051.833 | 4,077.75 | 3,943.621 | 1,587.178 | 1,560.713 | 1,013.855 | 987.555 | 1,705.452 | 1,870.856 | 950.789 | 1,751.729 | 1,798.649 | 1,833.119 | 1,611.573 | 1,729,724 | 1,788,597 | 1,701,077 | 1,698.892 | 1,617,831 | 1,650,254 | 1,626,653 | 1,577.378 | 1,642.312 | 1,616.153 | 1,571.555 | 1,590.25 | 1,617.201 | 1,848.647 | 1,640.125 | 1,648.89 | 1,707.328 | 1,685.018 | 1,570.272 | 1,425.227 | 1,365.687 | 1,389.443 | 1,418.509 | 1,344.945 | 1,351.741 | 1,393.437 | 1,338.61 | 1,055.745 | 1,005.427 | 952.919 | 974.737 | 914.348 | 862.17 | 791.986 | 633.066 | 604.519 | 580.238 | 544.28 | 536.085 | 529.239 | 528.715 | 552.671 | 539.69 | 520.698 | 517.088 | 517.896 | 504.393 | 493.501 | 533.507 | 516.203 | 513.84 | 507.315 | 512.905 | 511.68 | 423.271 | 437.855 | 428.708 | 384.412 | 390.856 | 348.411 | 317.87 | 305.28 | 386.955 | 384.922 | 366.624 | 376.669 | 562.07 | 576.838 | 626.827 | 728.799 | 748.402 | 738.547 | 704.016 | 651.142 | 634.821 | 625.772 | 571.137 | 556.17 | 519.456 | 479.175 | 451.498 | 387.922 | 303.573 | 283.321 | 286.422 | 282.231 | 289.194 | 264.105 | 218.383 | 139.015 | 125.254 | 122.488 | 115.327 | 107.031 | 89.67 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 388.819 | 437.021 | 414.98 | 306.956 | 338.613 | 308.759 | 357.253 | 294.402 | 254.65 | 248.619 | 271.769 | 277.385 | 158.136 | 209.679 | 147.826 | 143.006 | 148.349 | 153.491 | 139.507 | 178.946 | 228.069 | 214.694 | 221.995 | 219,757 | 207,983 | 202,724 | 244.527 | 232,704 | 266,568 | 252,146 | 251.456 | 331.33 | 308.909 | 313.183 | 359.568 | 293.491 | 303.152 | 251.892 | 316.285 | 268.819 | 289.505 | 214.568 | 246.694 | 213.016 | 232.115 | 209.241 | 356.847 | 311.023 | 322.97 | 291.795 | 178.282 | 114.177 | 101.357 | 105.83 | 131.074 | 97.478 | 88.721 | 69.967 | 77.45 | 79.364 | 79.692 | 66.353 | 75.36 | 64.662 | 147.122 | 58.756 | 65.839 | 68.172 | 97.224 | 68.753 | 90.588 | 69.686 | 76.454 | 111.267 | 63.452 | 67.496 | 69.842 | 61.553 | 77.425 | 68.161 | 125.511 | 132.162 | 91.289 | 83.306 | 84.73 | 105.493 | 107.063 | 91.567 | 100.039 | 126.466 | 128.766 | 121.289 | 118.904 | 133.555 | 149.898 | 134.634 | 103.277 | 117.901 | 111.781 | 89.727 | 84.769 | 89.327 | 84.507 | 78.691 | 62.436 | 50.262 | 48.852 | 43.588 | 40.29 | 45.055 | 41.901 | 33.182 | 25.666 | 21.441 | 16.712 | 19.021 | 17.589 | 16.813 |
Short Term Debt
| 63.908 | 64.039 | 65.899 | 67.976 | 76.494 | 75.939 | 76.349 | 73.659 | 68.785 | 70.356 | 72.922 | 74.162 | 41.4 | 41.229 | 20.573 | 0.994 | 38.377 | 48.022 | 0.994 | 47.722 | 46.338 | 44.129 | 0.356 | 360 | 355 | 322 | 0.313 | 300 | 289 | 260 | 0.228 | 0.26 | 0.361 | 0.415 | 0.47 | 0.508 | 0.515 | 0.532 | 0.534 | 0.65 | 0.617 | 0.424 | 0.467 | 0.784 | 1.345 | 1.337 | 1.858 | 1.871 | 1.267 | 1.293 | 1.238 | 1.481 | 1.575 | 1.584 | 1.667 | 1.385 | 1.502 | 1.308 | 1.456 | 43.059 | 40.183 | 1.519 | 1.546 | 1.599 | 1.896 | 1.855 | 1.796 | 1.777 | 0.704 | 78.884 | 51.087 | 91.05 | 73.682 | 71.083 | 79.81 | 84.117 | 10.844 | 13.389 | 9.244 | 16.263 | 36.972 | 31.554 | 18.646 | 11.871 | 4.618 | 3.955 | 4.097 | 3.14 | 4.781 | 3.969 | 7.568 | 7.216 | 8.8 | 5.832 | 6.588 | 12.077 | 13.46 | 12.104 | 11.048 | 9.792 | 8.656 | 6.202 | 3.722 | 3.408 | 3.202 | 3.298 | 3.197 | 2.999 | 2.999 | 3.01 | 2.7 | 17.691 | 6.092 | 6.183 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 5.7 | 0 | 0 | 0 | 6.85 | 0 | 0 | 0 | 24.643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 320.547 | 302.484 | 301.674 | 335.6 | 306.47 | 334.933 | 337.034 | 340.675 | 316.654 | 344.125 | 361.885 | 286.79 | 211.248 | 170.159 | 66.418 | 157.101 | 136.196 | 146.803 | 171.742 | 169.857 | 168.142 | 171.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 133.925 | 148.352 | 159.279 | 136.116 | 119.1 | 134.867 | 156.658 | 173.104 | 142.608 | 207.164 | 192.906 | 180.05 | 149.54 | 154.886 | 137.824 | 144.965 | 131.908 | 127.636 | 157.373 | 167.891 | 0 | 121.157 | 114.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.957 | 0 | 13.516 | 14.994 | 13.664 | 16.149 | 11.126 | 12.724 | 13.05 | 18.899 | 0 | 13.794 | 0 | 0 | 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
| 448.314 | 530.365 | 591.776 | 493.665 | 464.751 | 530.554 | 579.166 | 474.033 | 495.299 | 585.299 | 582.726 | 432.24 | 309.682 | 294.823 | 102.141 | 19.599 | 301.227 | 372.163 | 36.968 | 312.362 | 289.307 | 299.039 | 520.185 | 524,836 | 564,142 | 545,624 | 530.79 | 520,102 | 548,542 | 560,009 | 417.212 | 380.056 | 345.316 | 316.26 | 433.486 | 425.002 | 676.763 | 424.152 | 362.077 | 348.458 | 336.186 | 310.603 | 293.621 | 329.973 | 328.483 | 331.816 | 198.22 | 170.447 | 169.52 | 166.57 | 246.78 | 116.928 | 86.068 | 239.602 | 219.93 | 249.654 | 205.896 | 167.859 | 163.491 | 136.452 | 113.165 | 119.084 | 110.929 | 66.007 | 79.618 | 141.274 | 128.167 | 115.888 | 116.251 | 139.799 | 129.84 | 136.766 | 119.997 | 78.309 | 109.869 | 107.419 | 107.971 | 101.023 | 106.212 | 102.059 | 0.791 | 27.982 | 1.113 | 5.344 | 9.314 | -0.001 | 0 | -0.001 | 0 | 0 | 14.932 | 0 | 12.955 | 14.533 | 10.889 | 12.695 | 12.269 | 12.802 | 13.621 | 9.592 | 10.148 | 9.303 | 7.344 | 7.518 | 2.101 | 4.297 | 4.296 | 1.5 | 0.9 | 1.505 | 2.2 | 0.5 | 0.3 | 0.499 | 22.516 | 12.614 | 8.794 | 4.804 |
Total Current Liabilities
| 1,221.588 | 1,333.909 | 1,374.329 | 1,204.197 | 1,186.328 | 1,250.185 | 1,349.802 | 1,182.769 | 1,135.388 | 1,248.399 | 1,289.302 | 1,070.577 | 720.466 | 715.89 | 336.958 | 320.7 | 624.149 | 720.479 | 349.211 | 708.887 | 731.856 | 729.013 | 742.536 | 744,953 | 772,480 | 748,670 | 775.63 | 753,106 | 815,399 | 812,415 | 802.821 | 859.998 | 813.865 | 765.974 | 912.624 | 853.868 | 1,137.088 | 849.68 | 821.504 | 825.091 | 819.214 | 705.645 | 690.322 | 698.659 | 699.767 | 687.359 | 688.833 | 610.977 | 651.13 | 627.549 | 426.3 | 353.743 | 303.013 | 347.016 | 352.671 | 348.517 | 296.119 | 239.134 | 242.397 | 258.875 | 233.04 | 186.956 | 187.835 | 201.12 | 228.636 | 201.885 | 195.802 | 185.837 | 214.179 | 287.436 | 271.515 | 297.502 | 270.133 | 260.659 | 253.131 | 259.032 | 188.657 | 175.965 | 192.881 | 186.483 | 182.231 | 191.698 | 124.564 | 115.516 | 112.326 | 125.597 | 122.286 | 107.43 | 117.871 | 149.334 | 151.267 | 142.299 | 140.658 | 153.92 | 167.375 | 159.405 | 129.006 | 142.807 | 136.45 | 109.112 | 103.573 | 104.832 | 95.573 | 89.618 | 67.739 | 57.857 | 56.345 | 48.087 | 44.189 | 49.57 | 46.801 | 51.372 | 32.057 | 28.122 | 39.228 | 31.635 | 26.383 | 21.617 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,422.226 | 1,269.527 | 1,145.828 | 1,769.414 | 1,751.318 | 1,514.259 | 1,478.756 | 1,637.296 | 1,709.237 | 1,561.209 | 1,523.44 | 1,593.795 | 1,166.883 | 864.85 | 250.63 | 271.678 | 922.537 | 1,014.26 | 225.923 | 895.379 | 914.092 | 919.05 | 954.229 | 987,880 | 999,936 | 942,806 | 882.806 | 930,889 | 909,116 | 887,270 | 936.208 | 951.187 | 987.381 | 896.694 | 741.038 | 826.678 | 741.78 | 761.799 | 742.593 | 743.148 | 743.599 | 696.8 | 664.661 | 550.489 | 550.593 | 550.544 | 429.845 | 469.78 | 470.128 | 369.873 | 383.936 | 393.564 | 380.512 | 344.598 | 284.549 | 284.756 | 284.64 | 227.206 | 216.49 | 141.307 | 144.627 | 188.116 | 179.952 | 167.65 | 166.788 | 178.326 | 162.958 | 150.124 | 126.615 | 44.633 | 44.367 | 45.252 | 45.472 | 46.484 | 47.169 | 47.58 | 117.172 | 56.964 | 50.32 | 54.234 | 48.848 | 89.148 | 102.112 | 79.197 | 86.871 | 157.657 | 155.839 | 155.452 | 161.769 | 334.398 | 331.328 | 422.834 | 417.381 | 401.021 | 372.539 | 378.128 | 349.265 | 315.204 | 336.466 | 312.247 | 307.236 | 275.483 | 252.616 | 253.617 | 220.426 | 145.891 | 143.659 | 145.46 | 145.664 | 146.905 | 139.303 | 88.852 | 33.955 | 40.488 | 30.722 | 30.334 | 28.082 | 19.215 |
Deferred Revenue Non-Current
| 262.76 | 271.38 | 281.307 | 29.443 | 17.688 | 0 | 0 | 0 | 0 | 0 | 148.464 | 44.541 | 0 | 0 | 5.872 | 0 | 0 | 0 | -4.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 41.72 | 38.856 | 40.509 | 47.717 | 46.783 | 43.023 | 40.109 | 103.243 | 80.311 | 78.401 | 110.628 | 134.288 | 0 | 0 | 16.05 | 0 | 0 | 0 | 4.187 | 7.486 | 6.571 | 5.329 | 5.329 | 6,899 | 6,899 | 6,899 | 6.76 | 119,602 | 115,381 | 112,318 | 103.443 | 106.95 | 98.191 | 95.405 | 92.581 | 83.869 | 83.402 | 78.74 | 77.997 | 66.471 | 65.413 | 63.925 | 63.02 | 53.73 | 53.688 | 53.628 | 53.018 | 55.248 | 53.467 | 51.739 | 50.724 | 19.579 | 19.554 | 19.558 | 19.642 | 8.986 | 8.989 | 9.005 | 9.051 | 4.808 | 4.596 | 4.589 | 4.7 | 0.596 | 0.552 | 0.53 | 0.819 | 5.282 | 1.148 | 1.136 | 1.14 | 2.346 | 2.333 | 2.37 | 2.446 | 0.706 | 0.76 | 0.854 | 0.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.421 | 15.776 | 13.304 | 13.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.428 | 12.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 103.355 | 92.552 | 89.01 | 55.099 | 60.598 | 142.016 | 140.92 | 155.33 | 193.001 | 221.746 | 62.621 | 59.19 | 107.521 | 360.204 | 5.802 | 27.946 | 343.369 | 308.874 | 23.516 | 314.272 | 318.107 | 354 | 104.9 | 110,739 | 106,888 | 138,019 | 126.323 | 143,076 | 146,441 | 178,369 | 237.466 | 236.058 | 239.429 | 338.691 | 331.08 | 300.849 | 308.561 | 348.825 | 355.376 | 345.262 | 308.811 | 353.941 | 283.836 | 241.529 | 230.492 | 258.555 | 258.059 | 135.582 | 130.56 | 187.1 | 100.294 | 87.359 | 76.151 | 172.842 | 165.62 | 97.604 | 83.473 | 55.175 | 42.435 | 75.056 | 65.597 | 65.951 | 6.949 | 8.878 | 8.779 | 8.624 | 8.267 | 7.068 | 6.239 | 5.488 | 5.512 | 12.223 | 8.808 | 7.837 | 7.937 | 7.659 | 7.465 | 4.653 | 5.724 | 4.091 | 0.502 | 0.483 | 0 | 0 | 0 | 0.001 | 0.001 | -0 | 0 | 0 | 0 | 0.001 | -0.001 | -0.001 | 0.001 | 0 | -0.001 | 0 | 0 | -0.1 | 0 | -0.1 | -0.101 | -0.1 | 0 | 12.99 | 0 | -0.1 | 0.1 | 0 | -0.1 | 4.598 | 0 | -0 | -0.1 | -0.1 | 1.499 | 1.801 |
Total Non-Current Liabilities
| 1,830.061 | 1,672.315 | 1,556.654 | 1,901.673 | 1,876.387 | 1,699.298 | 1,659.785 | 1,895.869 | 1,982.549 | 1,861.356 | 1,845.153 | 1,831.814 | 1,274.404 | 1,225.054 | 278.354 | 299.624 | 1,265.906 | 1,323.134 | 249.439 | 1,217.137 | 1,238.77 | 1,278.379 | 1,064.458 | 1,105,518 | 1,113,723 | 1,087,724 | 1,015.889 | 1,193,567 | 1,170,938 | 1,177,957 | 1,277.117 | 1,294.195 | 1,325.001 | 1,330.79 | 1,164.699 | 1,211.396 | 1,133.743 | 1,189.364 | 1,175.966 | 1,154.881 | 1,117.823 | 1,114.666 | 1,011.517 | 845.748 | 834.773 | 862.727 | 740.922 | 660.61 | 654.155 | 608.712 | 534.954 | 500.502 | 476.217 | 536.998 | 469.811 | 391.346 | 377.102 | 291.386 | 267.976 | 221.171 | 214.82 | 258.656 | 191.601 | 177.124 | 176.119 | 187.48 | 172.044 | 162.474 | 134.002 | 51.257 | 51.019 | 59.821 | 56.613 | 56.691 | 57.552 | 55.945 | 125.397 | 62.471 | 56.898 | 58.325 | 49.35 | 89.631 | 102.112 | 79.197 | 86.871 | 157.658 | 155.84 | 155.452 | 161.769 | 334.398 | 331.328 | 427.256 | 433.157 | 414.323 | 386.308 | 378.128 | 349.264 | 315.204 | 336.466 | 312.147 | 307.236 | 275.383 | 252.515 | 264.944 | 232.633 | 158.881 | 143.659 | 145.361 | 145.764 | 146.905 | 139.203 | 93.45 | 33.955 | 40.488 | 30.622 | 30.233 | 29.581 | 21.016 |
Total Liabilities
| 3,051.649 | 3,006.224 | 2,930.983 | 3,105.87 | 3,062.715 | 2,949.483 | 3,009.587 | 3,078.638 | 3,117.937 | 3,109.755 | 3,134.455 | 2,902.391 | 1,994.87 | 1,940.944 | 615.312 | 620.324 | 1,890.055 | 2,043.613 | 598.65 | 1,926.024 | 1,970.626 | 2,007.392 | 1,806.994 | 1,850,471 | 1,886,203 | 1,836,394 | 1,791.519 | 1,946,673 | 1,986,337 | 1,990,372 | 2,079.938 | 2,154.193 | 2,138.866 | 2,096.764 | 2,077.323 | 2,065.264 | 2,270.831 | 2,039.044 | 1,997.47 | 1,979.972 | 1,937.037 | 1,820.311 | 1,701.839 | 1,544.407 | 1,534.54 | 1,550.086 | 1,429.755 | 1,271.587 | 1,305.285 | 1,236.261 | 961.254 | 854.245 | 779.23 | 884.014 | 822.482 | 739.863 | 673.221 | 530.52 | 510.373 | 480.046 | 447.86 | 445.612 | 379.436 | 378.244 | 404.755 | 389.365 | 367.846 | 348.311 | 348.181 | 338.693 | 322.534 | 357.323 | 326.746 | 317.35 | 310.683 | 314.977 | 314.054 | 238.436 | 249.779 | 244.808 | 231.581 | 281.329 | 226.676 | 194.713 | 199.197 | 283.255 | 278.126 | 262.882 | 279.64 | 483.732 | 482.595 | 569.555 | 573.815 | 568.243 | 553.683 | 537.533 | 478.27 | 458.011 | 472.916 | 421.259 | 410.809 | 380.214 | 348.088 | 354.562 | 300.372 | 216.738 | 200.003 | 193.447 | 189.954 | 196.475 | 186.004 | 144.822 | 66.012 | 68.611 | 69.85 | 61.868 | 55.964 | 42.633 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.307 | 209.98 | 152.746 | 152.746 | 486.14 | 316.779 | 0 | 368.921 | 321.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.114 | 0.117 | 0.12 | 0.118 | 0.118 | 0.132 | 0.134 | 0.137 | 0.137 | 0.137 | 0.12 | 169.616 | 97.783 | 106.193 | 357.694 | 330.686 | 98.234 | 99.587 | 316.96 | 98.364 | 97.455 | 98.693 | 58.579 | 362,195 | 360,323 | 353,074 | 352.432 | 351,075 | 349,474 | 323,023 | 317.784 | 315.369 | 275.883 | 275.264 | 269.842 | 269.558 | 268.85 | 268.822 | 265.818 | 265.848 | 265.615 | 264.076 | 262.656 | 255.012 | 255.225 | 255.492 | 253.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 218.147 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 183.199 | 178.59 | 178.892 | 178.574 | 164.065 | 164.065 | 167.015 | 165.806 | 135.429 | 117.292 | 114.893 | 107.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 127.109 | 90.286 | 93.754 | 96.835 | 102.078 | 106.406 | 106.116 | 106.714 | 104.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 16.771 | 19.618 | 21.148 | 24.586 | 27.496 | 30.324 | 29.445 | 6.573 | 10.268 | 6.668 | -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 | -73.551 | 19.316 | 44.58 | 45.3 | 37.998 | 36.145 | 34.976 | 19.808 | 15.487 | 11.84 | 8.102 | 4.93 | 2.406 | 0.4 | -1.699 | -3.397 | 3.699 | 3.299 | 3.211 | 12.8 | 8.895 | 8.688 | 9.075 | 5.904 | 7.608 | 6.396 | 5.304 |
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 | -12.72 | 12.537 | 0.039 | 0.183 | 1.062 | 7 | 5 | 316.96 | -4 | -3 | -2 | -133.879 | 0 | -1,319 | 481 | 1,425 | 0 | -5,593 | -2,477 | -2,021 | -2 | -3 | -6 | -4 | 6 | 6 | -2 | -97.271 | -8 | 2 | -1 | 1 | -1 | -8 | -9 | -8 | -7 | -1 | -4 | -3 | -5 | -6 | -3 | -3 | -4 | -5 | -5 | -4 | -6 | -6 | -7 | -8 | -7 | 1 | 3 | 3 | 6 | 6 | 4 | 1 | 1 | 2 | 4 | 2 | 3 | 2 | 1 | 2 | -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
| 292.616 | 333.896 | 348.494 | 324.926 | 309.521 | 469.891 | 491.899 | 348.663 | 368.345 | 373.3 | 382.893 | 0 | 0 | 0 | 223.611 | 152.514 | 152.373 | 35.179 | 152.477 | 152.868 | 153.033 | 285.706 | 210.903 | -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 | -72.989 | 195.447 | 189.621 | 176.898 | 183.818 | 196.758 | 208.608 | 216.336 | 209.796 | 222.052 | 225.884 | 226.982 | 227.486 | -2.494 | 215.355 | 211.28 | 247.017 | 240.993 | 239.858 | 237.748 | 234.902 | 219.468 | 215.601 | 212.741 | 210.028 | 209.47 | 208.184 | 23.519 | 23.633 | 23.585 | 22.901 | 22.524 | 82.385 | 75.468 | 68.301 | 54.581 | 82.506 | 72.636 | 71.994 | 177.511 | 175.863 | 191.202 | 191.975 | 185.685 | 194.563 | 204.874 | 81.772 | 114.53 | 117.685 | 102.858 | 102.101 | 101.871 | 100.475 | 83.233 | 83.774 | 186.356 | 181.992 | 121.596 | 114.365 | 116.013 | 114.387 | 112.369 | 112.173 | 112.788 | 88.602 | 79.058 | 78.595 | 61.829 | 56.24 | 55.461 | 54.165 | 51.74 |
Total Shareholders Equity
| 291.57 | 337.7 | 356.695 | 330.817 | 323.891 | 487.094 | 482.537 | 290.417 | 344.299 | 369.48 | 381.617 | 385.98 | -448.067 | -445.619 | 358.756 | 330.686 | -224.761 | 352.139 | 316.96 | -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 | -52.456 | 17.224 | 51.648 | 57.916 | 59.061 | 58.983 | 73.733 | 81.634 | 90.326 | 96.959 | 95.624 | 90.473 | 127.181 | 124.408 | 122.023 | 124.385 | 127.933 | 120.684 | 121.59 | 118.33 | 124.414 | 129.849 | 143.473 | 150.511 | 152.148 | 152.95 | 152.645 | 139.723 | 143.024 | 146.714 | 150.939 | 108.332 | 119.202 | 120.626 | 96.525 | 93.491 | 96.951 | 94.511 | 87.412 | 68.425 | 84.662 | 46.903 | 140.235 | 164.923 | 167.954 | 159.882 | 162.602 | 165.609 | 148.699 | 147.68 | 142.475 | 136.641 | 128.773 | 94.831 | 85.649 | 85.236 | 81.919 | 91.875 | 91.278 | 91.715 | 77.201 | 72.761 | 72.104 | 55.746 | 51.837 | 52.758 | 50.268 | 46.736 |
Total Equity
| 741.031 | 808.895 | 836.064 | 764.339 | 790.319 | 951.45 | 983.745 | 890.71 | 907.081 | 942.078 | 943.295 | 1,041.23 | -407.692 | -380.231 | 398.543 | 367.231 | -188.051 | 387.837 | 352.139 | -172.732 | -169.603 | -166.49 | -195.421 | -120,747 | -97,606 | -135,317 | -92.627 | -328,842 | -336,083 | -363,719 | -568.193 | 59,595.41 | 64,782.583 | 70,394.056 | -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 | -52.456 | 17.319 | 51.737 | 58.006 | 59.061 | 59.019 | 73.768 | 81.664 | 90.326 | 162.287 | 151.692 | 90.53 | 127.181 | 124.408 | 122.023 | 124.385 | 127.933 | 120.684 | 121.59 | 118.33 | 124.414 | 129.849 | 143.473 | 150.511 | 152.148 | 152.95 | 152.645 | 139.723 | 143.024 | 146.714 | 150.939 | 108.332 | 119.202 | 120.626 | 96.525 | 93.491 | 96.951 | 94.511 | 87.412 | 68.425 | 84.662 | 46.903 | 140.235 | 164.923 | 167.954 | 159.882 | 162.602 | 165.609 | 148.699 | 147.68 | 142.475 | 136.641 | 128.773 | 94.831 | 85.649 | 85.236 | 81.919 | 91.875 | 91.278 | 91.715 | 77.201 | 72.761 | 72.104 | 55.746 | 51.837 | 52.758 | 50.268 | 46.736 |
Total Liabilities & Shareholders Equity
| 3,792.68 | 3,815.119 | 3,767.047 | 3,870.209 | 3,853.034 | 3,900.933 | 3,993.332 | 3,969.348 | 4,025.018 | 4,051.833 | 4,077.75 | 3,943.621 | 1,587.178 | 1,560.713 | 1,013.855 | 987.555 | 1,665.294 | 352.139 | 950.789 | 1,711.773 | 1,758.388 | 1,792.896 | 1,611.573 | 1,729,724 | 1,788,597 | 1,701,077 | 1,698.892 | 1,617,831 | 1,650,254 | 1,626,653 | 1,511.745 | 1,575.603 | 1,554.449 | 1,490.82 | 1,511.171 | 1,537.188 | 1,766.881 | 1,556.48 | 1,556.235 | 1,596.424 | 1,573.434 | 1,459.87 | 1,372.139 | 1,323.684 | 1,347.217 | 1,360.498 | 1,286.923 | 1,173.869 | 1,213.237 | 1,152.604 | 908.798 | 871.469 | 830.878 | 941.93 | 881.543 | 798.846 | 746.954 | 612.154 | 600.699 | 577.005 | 543.484 | 536.085 | 506.617 | 502.652 | 526.778 | 513.75 | 495.779 | 468.995 | 469.771 | 457.023 | 446.948 | 487.172 | 470.219 | 467.861 | 462.831 | 467.927 | 466.699 | 378.159 | 392.803 | 391.522 | 382.52 | 389.661 | 345.878 | 317.87 | 305.28 | 376.746 | 384.922 | 366.624 | 367.052 | 562.07 | 576.838 | 626.827 | 728.799 | 733.166 | 721.637 | 697.415 | 651.142 | 623.62 | 621.614 | 568.939 | 556.17 | 519.456 | 476.861 | 451.498 | 387.922 | 301.974 | 283.321 | 285.322 | 282.231 | 289.194 | 264.105 | 217.583 | 139.015 | 125.254 | 121.688 | 115.327 | 107.031 | 89.37 |