Stantec Inc.
TSX:STN.TO
111.32 (CAD) • At close January 14, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 262.5 | 218.2 | 199.5 | 352.9 | 172 | 227.8 | -599.9 | 148.3 | 138.7 | 169.2 | 192.2 | 193.9 | -583.5 | -605.9 | 245.1 | 285 | 228.4 | 266.3 | 159.3 | 208.1 | 158.5 | 106.7 | 89.4 | 185.2 | 170.2 | 216.5 | 209.1 | 239.5 | 198.43 | 203.529 | 194.037 | 210.903 | 123.087 | 156.173 | 38.375 | 67.342 | 54.358 | 17.296 | 11.108 | 153.704 | 86.617 | 117.736 | 120.574 | 143.03 | 59.95 | 22.765 | 25.659 | 41.753 | 18.12 | 12.253 | 14.354 | 36.111 | 17.074 | 5.666 | 13.112 | 62.731 | 37.117 | 30.8 | 16.907 | 14.69 | 14.63 | 13.738 | 20.653 | 111.371 | 20.659 | 26.089 | 3.671 | 14.175 | 12.021 | 22.098 | 42.778 | 28.363 | 2.707 | 10.688 | 5.741 | 28.143 | 34.627 | 31.684 | 18.85 | 37.89 | 16.334 | 14.888 | 8.144 | 7.343 | 12.719 | 7.971 | 8.325 | 29.202 | 21.37 | 12.052 | 7.416 | 7.526 | 6.915 | 4.112 | 3.85 | 6.005 | 4.742 | 4.7 | 5.2 | 3.6 | 3.9 | 4.4 | 4 | 6.1 | 5.1 | 8.9 | 13.6 | 16.6 | 2.9 | 0 | 0.1 |
Short Term Investments
| 16.7 | 15.7 | 19.2 | 15.8 | 8.7 | 11.1 | 8.7 | 9.1 | 0 | 19.2 | 11.1 | 21.4 | 27.6 | 33.6 | 37.7 | 34.7 | 61.5 | 15.3 | 42.7 | 15.4 | 15.5 | 26 | 7.5 | 8.7 | 12.2 | 13.2 | 9.7 | 9.3 | 13.367 | 17.513 | 17.103 | 20.89 | 38.939 | 24.15 | 39.909 | 27.108 | 33.146 | 33.993 | 47.238 | 31.526 | 27.053 | 28.252 | 25.776 | 21.418 | 17.971 | 17.877 | 17.666 | 18.701 | 16.089 | 16.568 | 12.558 | 13.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.314 | 5.963 | 0 | 0 | 0 | 0 | 0 | 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
| 262.5 | 218.2 | 199.5 | 352.9 | 172 | 227.8 | -599.9 | 148.3 | 138.7 | 169.2 | 192.2 | 193.9 | -583.5 | -605.9 | 245.1 | 285 | 228.4 | 266.3 | 159.3 | 223.5 | 158.5 | 106.7 | 96.9 | 185.2 | 182.4 | 229.7 | 218.8 | 248.8 | 211.797 | 221.042 | 211.14 | 231.793 | 162.026 | 180.323 | 78.284 | 94.45 | 87.504 | 51.289 | 58.346 | 185.23 | 113.67 | 145.988 | 146.35 | 164.448 | 77.921 | 40.642 | 43.325 | 60.454 | 34.209 | 28.821 | 26.912 | 36.111 | 17.074 | 5.666 | 13.112 | 62.731 | 37.117 | 30.8 | 16.907 | 14.69 | 14.63 | 13.738 | 20.653 | 111.371 | 20.659 | 26.089 | 3.671 | 14.175 | 12.021 | 22.098 | 42.778 | 28.363 | 2.707 | 10.688 | 5.741 | 28.143 | 34.627 | 31.684 | 18.85 | 37.89 | 23.648 | 20.851 | 8.144 | 7.343 | 12.719 | 7.971 | 8.325 | 29.202 | 21.37 | 12.052 | 7.416 | 7.526 | 6.915 | 4.112 | 3.85 | 6.005 | 4.742 | 4.7 | 5.2 | 3.6 | 3.9 | 4.4 | 4 | 6.1 | 5.1 | 8.9 | 13.6 | 16.6 | 2.9 | 0 | 0.1 |
Net Receivables
| 2,281.3 | 2,144 | 1,981.8 | 1,848.7 | 2,018.8 | 1,929 | 1,742.5 | 1,730.7 | 1,749.7 | 1,594.7 | 1,458.4 | 1,401.2 | 1,291 | 1,231.4 | 1,154.4 | 1,194.1 | 1,299.2 | 1,323.7 | 1,393.9 | 1,295.6 | 1,426.8 | 1,408.3 | 1,405 | 1,370.3 | 1,468.7 | 1,427.9 | 1,331.3 | 1,292.5 | 1,335.707 | 1,320.759 | 1,276.656 | 1,207.5 | 1,355.794 | 1,284.126 | 753.96 | 794.722 | 802.652 | 780.939 | 770.529 | 635.232 | 665.799 | 623.968 | 565.645 | 523.476 | 595.658 | 582.212 | 533.515 | 501.642 | 520.762 | 516.64 | 481.743 | 458.777 | 485.969 | 461.094 | 419.535 | 412.749 | 304.209 | 279.39 | 271.461 | 265.349 | 287.911 | 295.767 | 279.876 | 263.89 | 345.434 | 348.419 | 351.632 | 276.146 | 255.287 | 247.273 | 215.235 | 210.113 | 216.979 | 216.032 | 211.189 | 204.1 | 139.764 | 156.569 | 104.816 | 112.476 | 165.269 | 171.098 | 157.83 | 87.101 | 101.091 | 92.469 | 89.211 | 85.94 | 95.366 | 87.796 | 79.323 | 73.524 | 70.8 | 67.054 | 57.527 | 59.791 | 56.983 | 55.1 | 49 | 51.1 | 0 | 0 | 0 | 42.3 | 0 | 0 | 0 | 38 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 50.5 | 61.9 | 0 | 48.6 | 48 | 54.9 | 60.9 | 93.2 | -707.5 | -625.5 | 54.2 | 43.9 | 37.7 | 47.5 | 46.1 | 42.9 | 42.6 | 51.1 | 53 | 56.8 | 51.9 | 56.8 | 65.4 | 62.2 | 62.113 | 61.239 | 358.803 | 71.097 | 67.938 | 75.256 | 0 | 0 | 0 | 31.983 | 33.277 | 23.425 | 21.581 | 17.954 | 22.864 | 18.959 | 19.02 | 16.554 | 16.045 | 14.336 | 14.345 | 11.287 | 12.231 | 13.908 | 15.566 | 10.668 | 12.083 | 27.127 | 27.874 | 23.435 | 24.558 | 26.87 | 27.382 | 30.086 | 31.415 | 23.359 | 21.069 | 28.123 | 28.663 | 19.926 | 17.328 | 15.774 | 15.086 | 17.847 | 18.839 | 18.387 | 37.52 | 41.559 | 49.892 | 10.27 | 44.031 | 40.861 | 0 | 0 | 0 | 67.094 | 30.548 | 41.168 | 38.097 | 35.752 | 39.082 | 37.979 | 35.907 | 30.021 | 31.429 | 30.261 | 30.455 | 0 | 24.539 | 26.3 | 25.1 | 24.4 | 0 | 0 | 0 | 24.6 | 0 | 0 | 0 | 10.4 | 0 | 0 | 0 |
Other Current Assets
| 78 | 88.9 | 95.3 | 70.9 | 60.4 | 74.3 | 73.5 | 58.8 | 70.6 | 76.2 | 74.1 | 69.3 | 65.2 | 83.8 | 93.9 | 81.5 | 75.5 | 69.6 | 69.3 | 61 | 63.6 | 82.4 | 80.6 | 80 | 58.3 | 64 | 73.3 | 68.3 | 67.723 | 66.462 | 363.866 | 87.822 | 69.671 | 156.836 | 68.219 | 62.606 | 54.862 | 62.042 | 58.159 | 23.425 | 33.498 | 38.016 | 44.949 | 38.307 | 39.119 | 20.701 | 22.313 | 18.389 | 18.747 | 15.742 | 15.159 | 17.054 | 32.555 | 26.426 | 31.149 | 25.464 | 153.731 | 135.327 | 124.013 | 129.214 | 136.51 | 145.648 | 154.333 | 105.464 | 31.771 | 40.794 | 43.704 | 32.927 | 28.225 | 26.334 | 26.537 | 26.075 | 28.486 | 27.05 | 43.189 | 48.128 | 51.879 | 18.19 | 20.779 | 8.996 | 12.534 | 13.214 | 9.389 | 16.091 | 11.056 | 13.868 | 14.755 | 12.367 | 12.504 | 9.608 | 11.751 | 10.196 | 9.393 | 8.03 | 9.271 | 28.387 | 5.107 | 2.9 | 4.7 | 3.6 | 89.5 | 76.7 | 70.4 | 4.1 | 58 | 54.9 | 50.6 | 1.4 | 49.1 | 41.9 | 38.9 |
Total Current Assets
| 2,621.8 | 2,451.1 | 2,276.6 | 2,272.5 | 2,251.2 | 2,231.1 | 1,947.9 | 1,937.8 | 1,959 | 1,840.1 | 1,724.7 | 1,664.4 | 1,582.7 | 1,524.4 | 1,497.8 | 1,565.1 | 1,603.1 | 1,659.6 | 1,622.5 | 1,580.1 | 1,648.9 | 1,597.4 | 1,582.5 | 1,635.5 | 1,709.4 | 1,721.6 | 1,623.4 | 1,608.2 | 1,615.227 | 1,608.263 | 1,851.662 | 1,582.52 | 1,587.491 | 1,542.334 | 900.463 | 951.392 | 945.018 | 894.27 | 887.034 | 844.417 | 812.967 | 807.972 | 756.944 | 726.231 | 712.698 | 643.555 | 613.783 | 589.185 | 587.843 | 561.203 | 523.814 | 529.153 | 535.598 | 493.186 | 463.796 | 504.513 | 495.057 | 445.517 | 412.381 | 409.253 | 439.051 | 455.153 | 454.862 | 480.725 | 397.865 | 415.302 | 399.007 | 323.248 | 295.533 | 295.705 | 284.55 | 262.836 | 248.171 | 253.77 | 260.119 | 280.371 | 276.163 | 206.443 | 188.476 | 208.755 | 201.451 | 205.163 | 175.363 | 177.629 | 155.414 | 155.476 | 150.388 | 163.261 | 168.322 | 147.435 | 134.397 | 121.267 | 118.537 | 109.457 | 101.103 | 94.183 | 91.371 | 89 | 84 | 82.7 | 93.4 | 81.1 | 74.4 | 77.1 | 63.1 | 63.8 | 64.2 | 66.4 | 52 | 41.9 | 39 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 779 | 798.5 | 774.9 | 710.4 | 720 | 707 | 700.3 | 721.1 | 697.3 | 666.6 | 676.6 | 710.2 | 656.3 | 665.2 | 681 | 687.1 | 769.2 | 814.1 | 845.9 | 845 | 835.2 | 829.2 | 851.2 | 289.4 | 264.1 | 253.1 | 230.2 | 212.6 | 208.042 | 210.17 | 213.286 | 213.931 | 214.181 | 208.454 | 161.688 | 158.085 | 157.829 | 157.028 | 162.153 | 152.707 | 153.018 | 150.029 | 142.288 | 133.534 | 133.997 | 130.966 | 119.679 | 115.086 | 107.351 | 106.859 | 105.687 | 107.853 | 110.41 | 107.788 | 109.042 | 113.996 | 111.208 | 106.363 | 104.322 | 108.256 | 114.097 | 121.485 | 128.99 | 114.41 | 107.338 | 101.988 | 97.515 | 88.156 | 75.72 | 70.882 | 66.228 | 65.009 | 63.472 | 64.131 | 60.318 | 58.518 | 54.266 | 50.191 | 49.649 | 48.262 | 71.17 | 70.393 | 67.708 | 67.67 | 62.385 | 57.943 | 53.374 | 51.747 | 46.463 | 46.08 | 44.418 | 41.371 | 39.78 | 38.547 | 38.197 | 36.938 | 35.321 | 24.1 | 20.7 | 19.9 | 19.9 | 17.9 | 18 | 17.5 | 17.4 | 16.5 | 15.7 | 14.4 | 12.3 | 7.9 | 7.6 |
Goodwill
| 2,636.7 | 2,942.5 | 2,796.2 | 2,384 | 2,409 | 2,378.3 | 2,340 | 2,346.4 | 2,347.6 | 2,232.7 | 2,172.1 | 2,184.3 | 1,707.3 | 1,680.6 | 1,684.6 | 1,673.8 | 1,685.9 | 1,709 | 1,725.2 | 1,651.8 | 1,663 | 1,659.2 | 1,688.8 | 1,621.2 | 1,614.3 | 1,640.6 | 1,599.1 | 1,556.6 | 1,547.766 | 1,581.812 | 1,618.245 | 1,828.061 | 1,801.421 | 1,744.403 | 986.798 | 966.48 | 896.753 | 856.066 | 855.825 | 760.631 | 727.042 | 688.051 | 658.757 | 594.826 | 580.742 | 587.928 | 572.726 | 566.784 | 550.526 | 520.841 | 501.945 | 509.028 | 592.338 | 559.947 | 544.181 | 551.446 | 520.53 | 475.756 | 457.657 | 468.814 | 464.663 | 520.721 | 543.686 | 446.818 | 392.931 | 415.71 | 417.119 | 332.922 | 252.334 | 257.578 | 250.797 | 251.491 | 243.328 | 241.8 | 245.107 | 242.674 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 437.6 | 455.1 | 429.9 | 265.7 | 291.2 | 300.6 | 294.9 | 320.4 | 335 | 345.6 | 348.2 | 373.3 | 199.5 | 207 | 213.3 | 182 | 183.1 | 197.8 | 210.7 | 219.6 | 235.9 | 253.9 | 276 | 247.7 | 268.9 | 269.2 | 276.1 | 262.4 | 277.423 | 300.11 | 327.354 | 449.53 | 414.576 | 422.299 | 158.028 | 138.079 | 119.241 | 122.429 | 130.535 | 97.243 | 94.075 | 92.515 | 89.506 | 78.857 | 77.424 | 83.268 | 83.576 | 85.748 | 79.37 | 74.054 | 77.429 | 72.047 | 69.516 | 69.851 | 71.32 | 73.37 | 72.701 | 64.95 | 67.892 | 64.155 | 56.592 | 60.435 | 59.965 | 45.989 | 37.726 | 41.237 | 43.037 | 32.288 | 21.503 | 22.91 | 20.208 | 22.819 | 23.42 | 25.246 | 26.231 | 27.304 | 257.526 | 91.961 | 91.805 | 90.972 | 88.96 | 91.559 | 74.808 | 74.808 | 77.337 | 77.206 | 78.141 | 76.01 | 75.773 | 70.869 | 68.136 | 47.365 | 42.58 | 41.495 | 42.778 | 41.658 | 31.13 | 31.6 | 28.2 | 23.7 | 20 | 13.1 | 12.8 | 12.8 | 13.1 | 11.4 | 10.5 | 8.8 | 2.3 | 2.3 | 2 |
Goodwill and Intangible Assets
| 3,074.3 | 3,397.6 | 3,226.1 | 2,649.7 | 2,700.2 | 2,678.9 | 2,634.9 | 2,666.8 | 2,682.6 | 2,578.3 | 2,520.3 | 2,557.6 | 1,906.8 | 1,887.6 | 1,897.9 | 1,855.8 | 1,869 | 1,906.8 | 1,935.9 | 1,871.4 | 1,898.9 | 1,913.1 | 1,964.8 | 1,868.9 | 1,883.2 | 1,909.8 | 1,875.2 | 1,819 | 1,825.189 | 1,881.922 | 1,945.599 | 2,277.591 | 2,215.997 | 2,166.702 | 1,144.826 | 1,104.559 | 1,015.994 | 978.495 | 986.36 | 857.874 | 821.117 | 780.566 | 748.263 | 673.683 | 658.166 | 671.196 | 656.302 | 652.532 | 629.896 | 594.895 | 579.374 | 581.075 | 661.854 | 629.798 | 615.501 | 624.816 | 593.231 | 540.706 | 525.549 | 532.969 | 521.255 | 581.156 | 603.651 | 492.807 | 430.657 | 456.947 | 460.155 | 365.21 | 273.837 | 280.488 | 271.004 | 274.31 | 266.749 | 267.046 | 271.338 | 269.978 | 257.526 | 91.961 | 91.805 | 90.972 | 88.96 | 91.559 | 74.808 | 74.808 | 77.337 | 77.206 | 78.141 | 76.01 | 75.773 | 70.869 | 68.136 | 47.365 | 42.58 | 41.495 | 42.778 | 41.658 | 31.13 | 31.6 | 28.2 | 23.7 | 20 | 13.1 | 12.8 | 12.8 | 13.1 | 11.4 | 10.5 | 8.8 | 2.3 | 2.3 | 2 |
Long Term Investments
| 279.1 | 268.9 | 232.4 | 262.5 | 67.1 | 67.4 | 228.4 | 208.4 | 7 | 6.8 | 7 | 216 | 48.1 | 47.6 | 180.3 | 178.5 | 9.7 | 8.9 | 8.3 | 8.8 | 8.6 | 8.7 | 9.1 | 9.4 | 204.5 | 198.9 | 201.1 | 195.8 | 190.628 | 175.958 | 179.477 | 169.276 | 162.519 | 151.097 | 116.427 | 116.589 | 114.583 | 113.382 | 109.775 | 95.642 | 100.723 | 94.45 | 90.859 | 88.159 | 73.284 | 67.724 | 68.336 | 67.073 | 3.065 | 2.739 | 2.542 | 2.365 | 2.041 | 1.938 | 2.825 | 2.831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 87.4 | 101.6 | 96.3 | 92.6 | 80.8 | 43.8 | 45.2 | 45.2 | 53 | 51.8 | 46.8 | 48.3 | 46.8 | 45.3 | 43.8 | 42.4 | 31.4 | 31.9 | 32.5 | 31.9 | 25.3 | 23.4 | 23.9 | 21.2 | 22.2 | 27.5 | 29.2 | 23.2 | 27.272 | 28.332 | 31.352 | 26.195 | 23.365 | 22.049 | 10.876 | 11.254 | 77.991 | 74.063 | 65.695 | 58.801 | 57.03 | 48.459 | 43.866 | 45.383 | 46.652 | 46.759 | 41.461 | 40.975 | 39.128 | 43.597 | 43.367 | 43.647 | 50.08 | 40.793 | 39.176 | 21.396 | 16.026 | 14.612 | 14.547 | 23.94 | 23.047 | 20.834 | 22.534 | 20.786 | 19.674 | 13.578 | 13.687 | 12.074 | 11.198 | 10.93 | 10.497 | 9.984 | 9.711 | 9.404 | 6.469 | 6.814 | 6.058 | 5.655 | 5.693 | 6.357 | 4.997 | 4.014 | 2.619 | 3.487 | 3.174 | 3.387 | 3.212 | 4.018 | 3.376 | 3.51 | 3.585 | 2.66 | 2.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 97.9 | 92.6 | 89.5 | 89 | 268.4 | 257.6 | 80.3 | 73.6 | 205.6 | 175 | 206.6 | 29.9 | 217.1 | 201.6 | 60 | 60 | 222 | 244.2 | 234.2 | 224.3 | 208.2 | 190.5 | 194.9 | 185.5 | 30.6 | 30.1 | 27.1 | 22.1 | 17.634 | 15.383 | 15.103 | 15.155 | 4.478 | 5.184 | 0 | 0 | 0 | 0.836 | 0.933 | 1.029 | 1.126 | 1.222 | 1.076 | 1.188 | 1.299 | 1.131 | 1.261 | 3.791 | 65.964 | 63.808 | 62.529 | 63.263 | 64.073 | 64.767 | 61.968 | 55.956 | 53.78 | 46.94 | 51.722 | 49.127 | 45.303 | 43.275 | 37.9 | 36.158 | 31.578 | 28.988 | 25.962 | 24.874 | 21.545 | 21.125 | 20.778 | 18.338 | 15.222 | 13.806 | 14.734 | 13.098 | 11.372 | 10.363 | 9.096 | 7.754 | 3.009 | 2.928 | 2.894 | 2.981 | 2.948 | 3.052 | 3.036 | 2.735 | 3.949 | 4.459 | 4.519 | 4.558 | 4.458 | 7.616 | 7.791 | 6.382 | 5.265 | 5.5 | 5.5 | 5.4 | 5.3 | 5.2 | 5.1 | 5 | 6.2 | 4.7 | 4.7 | 4.7 | 2.8 | 3.4 | 3.6 |
Total Non-Current Assets
| 4,317.7 | 4,659.2 | 4,419.2 | 3,804.2 | 3,836.5 | 3,754.7 | 3,689.1 | 3,715.1 | 3,645.5 | 3,478.5 | 3,457.3 | 3,562 | 2,875.1 | 2,847.3 | 2,863 | 2,823.8 | 2,901.3 | 3,005.9 | 3,056.8 | 2,981.4 | 2,976.2 | 2,964.9 | 3,043.9 | 2,374.4 | 2,404.6 | 2,419.4 | 2,362.8 | 2,272.7 | 2,268.765 | 2,311.765 | 2,384.817 | 2,702.148 | 2,620.54 | 2,553.486 | 1,433.817 | 1,390.487 | 1,366.397 | 1,323.804 | 1,324.916 | 1,166.053 | 1,133.014 | 1,074.726 | 1,026.352 | 941.947 | 913.398 | 917.776 | 887.039 | 879.457 | 845.404 | 811.898 | 793.499 | 798.203 | 888.458 | 845.084 | 828.512 | 818.995 | 774.245 | 708.621 | 696.14 | 714.292 | 703.702 | 766.75 | 793.075 | 664.161 | 589.246 | 601.501 | 597.319 | 490.314 | 382.301 | 383.425 | 368.508 | 367.641 | 355.153 | 354.387 | 352.858 | 348.408 | 329.222 | 158.171 | 156.243 | 153.345 | 168.136 | 168.894 | 148.029 | 148.946 | 145.844 | 141.588 | 137.763 | 134.51 | 129.561 | 124.918 | 120.658 | 95.954 | 88.852 | 87.658 | 88.766 | 84.978 | 71.716 | 61.2 | 54.4 | 49 | 45.2 | 36.2 | 35.9 | 35.3 | 36.7 | 32.6 | 30.9 | 27.9 | 17.4 | 13.6 | 13.2 |
Total Assets
| 6,939.5 | 7,110.3 | 6,695.8 | 6,076.7 | 6,087.7 | 5,985.8 | 5,637 | 5,652.9 | 5,604.5 | 5,318.6 | 5,182 | 5,226.4 | 4,457.8 | 4,371.7 | 4,360.8 | 4,388.9 | 4,504.4 | 4,665.5 | 4,679.3 | 4,561.5 | 4,625.1 | 4,562.3 | 4,626.4 | 4,009.9 | 4,114 | 4,141 | 3,986.2 | 3,880.9 | 3,883.992 | 3,920.028 | 4,236.479 | 4,284.668 | 4,208.031 | 4,095.82 | 2,334.28 | 2,341.879 | 2,311.415 | 2,218.074 | 2,211.95 | 2,010.47 | 1,945.981 | 1,882.698 | 1,783.296 | 1,668.178 | 1,626.096 | 1,561.331 | 1,500.822 | 1,468.642 | 1,433.247 | 1,373.101 | 1,317.313 | 1,327.356 | 1,424.056 | 1,338.27 | 1,292.308 | 1,323.508 | 1,269.302 | 1,154.138 | 1,108.521 | 1,123.545 | 1,142.753 | 1,221.903 | 1,247.937 | 1,144.886 | 987.111 | 1,016.803 | 996.327 | 813.561 | 677.834 | 679.13 | 653.058 | 630.476 | 603.324 | 608.157 | 612.978 | 628.779 | 605.384 | 364.614 | 344.719 | 362.1 | 369.587 | 374.057 | 323.392 | 326.575 | 301.258 | 297.064 | 288.151 | 297.771 | 297.883 | 272.353 | 255.055 | 217.221 | 207.389 | 197.115 | 189.869 | 179.161 | 163.087 | 150.2 | 138.4 | 131.7 | 138.6 | 117.3 | 110.3 | 112.4 | 99.8 | 96.4 | 95.1 | 94.3 | 69.4 | 55.5 | 52.2 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 987.4 | 904.7 | 801.3 | 351.9 | 855.8 | 793.4 | 718.3 | 300.6 | 727.5 | 568.7 | 592.4 | 213.1 | 583.2 | 564.1 | 510.2 | 217.6 | 567.5 | 589.8 | 504.2 | 225.5 | 547.8 | 525.4 | 468.4 | 222.6 | 714.4 | 720.3 | 613.7 | 367.1 | 666.177 | 664.262 | 594.208 | 363.9 | 656.227 | 608.51 | 246.964 | 123.402 | 291.232 | 279.608 | 240.448 | 104.086 | 301.807 | 234.968 | 234.52 | 85.1 | 258.605 | 207.277 | 197.856 | 63.811 | 0 | 0 | 0 | 188.929 | 201.372 | 162.499 | 157.023 | 186.287 | 0 | 0 | 0 | 167.175 | 182.383 | 158.383 | 171.801 | 189.36 | 200.155 | 188.277 | 166.225 | 189.443 | 151.077 | 141.614 | 108.762 | 135.853 | 115.79 | 115.322 | 96.677 | 131.008 | 91.485 | 71.753 | 62.657 | 78.718 | 75.043 | 71.574 | 52.397 | 70.255 | 67.505 | 58.19 | 53.024 | 57.413 | 57.87 | 43.925 | 37.053 | 43.3 | 41.556 | 37.879 | 41.363 | 37.722 | 33.854 | 28.6 | 27.3 | 27.4 | 0 | 0 | 0 | 26.4 | 0 | 0 | 0 | 20.2 | 0 | 0 | 0 |
Short Term Debt
| 315.7 | 327.7 | 323.4 | 271.6 | 277.8 | 290.7 | 178.5 | 216.6 | 177 | 197 | 161.3 | 182.1 | 314.3 | 321.8 | 168.4 | 154.9 | 178.1 | 145.4 | 164.2 | 166.3 | 144.5 | 122.3 | 146.2 | 48.5 | 58 | 82.2 | 205.8 | 198.2 | 204.307 | 207.872 | 267.864 | 91.876 | 139.985 | 83.49 | 149.193 | 133.055 | 133.569 | 137.644 | 84.024 | 53.172 | 57.45 | 52.587 | 52.381 | 37.13 | 33.845 | 44.62 | 45.253 | 47.266 | 49.588 | 42.041 | 37.752 | 59.593 | 57.589 | 51.28 | 45.205 | 47.265 | 54.348 | 50.537 | 42.799 | 35.428 | 39.356 | 44.827 | 41.929 | -138.198 | 39.025 | 37.15 | 37.825 | 21.549 | 7.342 | 4.95 | 9.202 | 4.181 | 5.146 | 3.114 | 3.732 | 4.813 | 4.362 | 9.183 | 9.507 | 12.82 | 43.768 | 52.206 | 45.446 | 30.567 | 21.03 | 28.346 | 23.151 | 20.526 | 20.77 | 19.501 | 25.756 | 23.866 | 23.774 | 8.326 | 11.653 | 9.903 | 10.957 | 19 | 9.8 | 11.9 | 11.4 | 8.1 | 4 | 3.3 | 5.9 | 7.5 | 11.2 | 10.1 | 3.8 | 3.1 | 0 |
Tax Payables
| 26.7 | 20.8 | 20.7 | 21.4 | 29 | 25 | 25.2 | 25.9 | 26 | 18.8 | 17.2 | 26.6 | 28.1 | 28.3 | 26.1 | 24.2 | 30.5 | 29.3 | 28.8 | 28.4 | 32.3 | 2.8 | 1.2 | 2.9 | 0 | 2.1 | 4.3 | 11 | 5.634 | 5.307 | 1.781 | 1.795 | 2.394 | 3.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.317 | 9.127 | 4.366 | 0 | 0 | 0.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0.57 | 3.397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 433.8 | 419.8 | 428.7 | 397.5 | 368.1 | 336.9 | 307.7 | 327.7 | 280.4 | 264.9 | 257.7 | 264.8 | 189.9 | 189.5 | 191.7 | 197.3 | 186.8 | 180 | 189.8 | 199.2 | 170 | 172.6 | 172.9 | 174.4 | 205.7 | 181 | 179.5 | 187.4 | 187.402 | 209.751 | 216.172 | 201.766 | 197.159 | 202.27 | 105.109 | 109.159 | 90.634 | 84.854 | 93.201 | 96.082 | 86.643 | 96.418 | 81.161 | 77.803 | 75.162 | 67.377 | 70.103 | 60.822 | -218.195 | 0 | 0 | 16.373 | 17.237 | 16.253 | 20.828 | 19.24 | 0 | 0 | 0 | 15.643 | 18.641 | 17.918 | 18.538 | 172.294 | 14.627 | 15.541 | 0 | 11.75 | 12.18 | 13.373 | 0 | 29.408 | 13.384 | 14.708 | 0 | 17.552 | 21.334 | 10.061 | 19.422 | 18.832 | 10.743 | 11.761 | 9.815 | 16.882 | 13.115 | 13.75 | 13.058 | 12.706 | 13.138 | 11.674 | 11.673 | 12.424 | 10.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 87.8 | 88.5 | 122.3 | 573.3 | 91.6 | 75.6 | 85 | 539.2 | 81.5 | 412.2 | 107.9 | 492.8 | 55.6 | 47.9 | 43.8 | 393.2 | 34.6 | 31.8 | 37 | 386.9 | 38.5 | 42.8 | 42.5 | 410.2 | 35.3 | 24.2 | 25.8 | 389.6 | 25.889 | 26.117 | 99.919 | 615.247 | 53.768 | 270.016 | 169.018 | 375.597 | 131.513 | 123.224 | 135.527 | 317.811 | 122.345 | 129.238 | 111.103 | 275.627 | 111.784 | 24.811 | 26.407 | 173.1 | 304.99 | 261.385 | 255.313 | 62.621 | 56.853 | 55.699 | 84.461 | 94.393 | 269.177 | 205.597 | 211.25 | 65.565 | 39.851 | 40.736 | 45.661 | -105.661 | 5.234 | 15.54 | 14.459 | 9.955 | 4.719 | 0 | 12.836 | 15.669 | 4.669 | 4.373 | 14.883 | 4.44 | 13.29 | 17.204 | 10.015 | 16.385 | 20.332 | 17.816 | 16.271 | 10.802 | 6.672 | 8.909 | 8.97 | 8.308 | 9.746 | 9.78 | 18.857 | 8.838 | 11.215 | 32.853 | 20.618 | 21.042 | 15.299 | 12.7 | 11.5 | 11.8 | 45.6 | 38.3 | 36.1 | 12.7 | 31 | 27.8 | 23.7 | 5.7 | 26.9 | 21.8 | 22.6 |
Total Current Liabilities
| 1,851.4 | 1,761.5 | 1,696.4 | 1,615.7 | 1,622.3 | 1,521.6 | 1,314.7 | 1,410 | 1,292.4 | 1,196.7 | 1,136.5 | 1,179.4 | 1,171.1 | 1,151.6 | 940.2 | 987.2 | 997.5 | 976.3 | 924 | 1,006.3 | 933.1 | 865.9 | 831.2 | 858.6 | 1,022.7 | 1,019.1 | 1,038.2 | 1,153.3 | 1,110.947 | 1,134.835 | 1,179.944 | 1,072.818 | 1,049.533 | 965.131 | 565.175 | 632.054 | 556.314 | 540.476 | 459.999 | 475.069 | 481.602 | 416.793 | 400.321 | 406.984 | 408.6 | 344.085 | 339.619 | 345.158 | 354.578 | 303.426 | 293.065 | 327.516 | 333.051 | 285.731 | 287.259 | 331.342 | 323.525 | 256.134 | 254.049 | 283.811 | 280.231 | 261.864 | 277.929 | 300.009 | 259.042 | 240.968 | 218.509 | 232.697 | 175.318 | 159.937 | 130.799 | 155.702 | 138.988 | 137.517 | 115.292 | 157.814 | 130.473 | 108.201 | 101.6 | 126.755 | 149.886 | 153.357 | 123.929 | 128.506 | 108.322 | 109.195 | 98.203 | 98.953 | 101.524 | 84.88 | 93.339 | 88.428 | 86.729 | 79.058 | 73.634 | 68.667 | 60.11 | 60.3 | 48.6 | 51.1 | 57 | 46.4 | 40.1 | 42.4 | 36.9 | 35.3 | 34.9 | 36 | 30.7 | 24.9 | 22.6 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,015.5 | 2,064.5 | 1,835.2 | 1,460.1 | 1,757.9 | 1,918.6 | 1,753.1 | 1,740.6 | 1,886.7 | 1,850.7 | 1,768.7 | 1,770.1 | 979.9 | 1,011 | 1,153.9 | 1,160.4 | 1,142.6 | 1,359.6 | 1,459.9 | 1,418.7 | 1,549.5 | 1,580 | 1,664.7 | 722.5 | 758.1 | 727.2 | 581 | 410.2 | 612.953 | 605.861 | 787.089 | 928.586 | 866.253 | 1,022.888 | 356.421 | 232.301 | 260.391 | 259.266 | 376.025 | 256.093 | 239.281 | 322.907 | 269.49 | 200.943 | 209.46 | 250.073 | 254.7 | 256.408 | 245.158 | 256.108 | 248.653 | 236.601 | 247.548 | 275.636 | 258.931 | 269.294 | 245.005 | 216.894 | 216.923 | 198.769 | 230.273 | 294.145 | 306.294 | 215.113 | 191.627 | 217.778 | 236.614 | 74.539 | 29.714 | 44.946 | 45.08 | 12.046 | 34.674 | 59.547 | 93.558 | 81.886 | 98.517 | 17.825 | 19.021 | 21.155 | 30.53 | 36.207 | 25.347 | 31.159 | 29.87 | 32.488 | 33.999 | 41.73 | 43.83 | 44.633 | 21.852 | 15.652 | 13.217 | 14.31 | 16.604 | 13.893 | 27.869 | 18.1 | 20.5 | 15 | 17 | 9.8 | 11.1 | 12.3 | 12.3 | 12.4 | 13.2 | 12.2 | 8.7 | 2.4 | 2.6 |
Deferred Revenue Non-Current
| 0 | 0 | 519.4 | 477.8 | 182.2 | 176.3 | 0 | 0 | 0 | 0 | 0 | 190.2 | 198.5 | 194.8 | 200.9 | 209.1 | 197.2 | 200.2 | 192.7 | 185.9 | 166.7 | 161.9 | 161.5 | 162.7 | 136.7 | 133.1 | 133.5 | 131.2 | 117.049 | 129.539 | 130.907 | 131.154 | 112.986 | 100.488 | 61.38 | 62.572 | 64.016 | 59.415 | 57.056 | 51.596 | 56.214 | 52.692 | 52.432 | 49.539 | 47.714 | 44.619 | 37.983 | 36.959 | 41.874 | 41.676 | 40.056 | 42.076 | 44.645 | 41.247 | 39.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.2 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 95.2 | 80.3 | 65.2 | 24.4 | 35.5 | 11.2 | 22 | 28.2 | 54.3 | 59.1 | 62.3 | 77.5 | 51.9 | 63 | 62.3 | 63.4 | 79.3 | 80.2 | 82.7 | 73.2 | 81 | 73.6 | 77.1 | 54.3 | 54.1 | 49 | 54.2 | 54.6 | 65.987 | 50.489 | 148.313 | 79.592 | 54.371 | 61.702 | 18.792 | 21.256 | 93.356 | 92.61 | 86.67 | 74.602 | 67.395 | 64.902 | 59.855 | 58.082 | 62.277 | 62.024 | 58.84 | 57.842 | 56.534 | 55.163 | 53.709 | 54.564 | 56.054 | 49.491 | 46.851 | 30.749 | 26.734 | 30.797 | 28.031 | 29.536 | 30.44 | 30.909 | 29.741 | 26.492 | 22.767 | 24.072 | 27.639 | 20.718 | 15.563 | 15.727 | 16.37 | 18.274 | 17.307 | 18.059 | 15.974 | 16.262 | 16.046 | 8.28 | 8.235 | 8.316 | 8.942 | 9.548 | 6.306 | 6.382 | 4.282 | 4.268 | 4.254 | 4.997 | 5.21 | 5.728 | 6.04 | 5.68 | 4.394 | 4.321 | 4.824 | 4.368 | 3.485 | 3.4 | 3.6 | 2.1 | 3 | 2 | 2 | 2 | 0 | 0 | 0 | 2.2 | 0.2 | 0 | 0 |
Other Non-Current Liabilities
| 244.1 | 241.2 | 241.6 | 219.9 | 26.6 | 17.1 | 214 | 187.7 | 174.5 | 204.1 | 226.6 | 7 | 44.1 | 37.5 | 48.2 | 39.5 | 35 | 19.5 | 17 | 0.3 | 5.4 | 28 | 29.1 | 140.4 | 101.2 | 100.6 | 102.1 | 101.1 | 157.959 | 84.291 | 93.784 | 96.018 | 81.376 | 146.302 | 82.252 | 91.692 | 161.824 | 161.446 | 153.916 | 141.467 | 68.052 | 126.513 | 121.754 | 118.078 | 118.415 | 115.564 | 105.885 | 45.12 | 40.377 | 41.323 | 38.745 | 39.448 | 38.402 | 34.343 | 32.625 | 66.545 | 66.382 | 64.023 | 61.417 | 63.849 | 67.479 | 67.145 | 68.851 | 64.297 | 49.998 | 47.584 | 44.12 | 42.909 | 38.04 | 38.587 | 35.235 | 33.56 | 29.05 | 26.086 | 26.415 | 24.763 | 20.919 | 19.405 | 18.781 | 16.818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | -0.1 | -2.3 | 0 | -0.1 | 0 |
Total Non-Current Liabilities
| 2,354.8 | 2,386 | 2,142 | 1,704.4 | 2,002.2 | 2,123.2 | 1,989.1 | 1,956.5 | 2,115.5 | 2,113.9 | 2,057.6 | 2,044.8 | 1,274.4 | 1,306.3 | 1,465.3 | 1,472.4 | 1,454.1 | 1,659.5 | 1,752.3 | 1,678.1 | 1,802.6 | 1,843.5 | 1,932.4 | 1,242.6 | 1,186.8 | 1,143 | 1,004.3 | 828.3 | 887.961 | 870.18 | 1,160.093 | 1,235.35 | 1,227.972 | 1,269.678 | 500.053 | 386.565 | 486.231 | 480.127 | 586.997 | 449.156 | 430.942 | 502.112 | 443.676 | 368.56 | 375.589 | 410.256 | 398.568 | 396.329 | 383.943 | 394.27 | 381.163 | 372.689 | 386.649 | 400.717 | 377.918 | 366.588 | 338.121 | 311.714 | 306.371 | 292.154 | 328.192 | 392.199 | 404.886 | 305.902 | 264.391 | 289.434 | 308.373 | 138.166 | 83.317 | 99.259 | 96.685 | 63.879 | 81.032 | 103.692 | 135.947 | 122.912 | 135.482 | 45.51 | 46.036 | 46.289 | 39.472 | 45.755 | 31.653 | 37.541 | 34.152 | 36.756 | 38.253 | 46.727 | 49.04 | 50.361 | 27.892 | 21.332 | 17.611 | 18.631 | 21.428 | 18.261 | 31.354 | 21.5 | 24.2 | 17 | 20 | 11.8 | 13 | 14.2 | 12.3 | 12.4 | 13.1 | 12.1 | 8.9 | 2.3 | 2.6 |
Total Liabilities
| 4,206.2 | 4,147.5 | 3,838.4 | 3,320.1 | 3,624.5 | 3,644.8 | 3,303.8 | 3,366.5 | 3,407.9 | 3,310.6 | 3,194.1 | 3,224.2 | 2,445.5 | 2,457.9 | 2,405.5 | 2,459.6 | 2,451.6 | 2,635.8 | 2,676.3 | 2,684.4 | 2,735.7 | 2,709.4 | 2,763.6 | 2,101.2 | 2,209.5 | 2,162.1 | 2,042.5 | 1,981.6 | 1,998.908 | 2,005.015 | 2,340.037 | 2,308.168 | 2,277.505 | 2,234.809 | 1,065.228 | 1,018.619 | 1,042.545 | 1,020.603 | 1,046.996 | 924.225 | 912.544 | 918.905 | 843.997 | 775.544 | 784.189 | 754.341 | 738.187 | 741.487 | 738.521 | 697.696 | 674.228 | 700.205 | 719.7 | 686.448 | 665.177 | 697.93 | 661.646 | 567.848 | 560.42 | 575.965 | 608.423 | 654.063 | 682.815 | 605.911 | 523.433 | 530.402 | 526.882 | 370.863 | 258.636 | 259.197 | 227.484 | 219.582 | 220.02 | 241.209 | 251.239 | 280.726 | 265.955 | 153.711 | 147.636 | 173.044 | 189.358 | 199.112 | 155.582 | 166.047 | 142.474 | 145.951 | 136.456 | 145.68 | 150.564 | 135.241 | 121.231 | 109.76 | 104.34 | 97.689 | 95.062 | 86.928 | 91.464 | 81.8 | 72.8 | 68.1 | 77 | 58.2 | 53.1 | 56.6 | 49.2 | 47.7 | 48 | 48.1 | 39.6 | 27.2 | 25.2 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,271.3 | 1,271.3 | 1,271.3 | 1,271.3 | 993.5 | 993.5 | 992 | 983.8 | 981.4 | 980.8 | 980 | 972.4 | 965.7 | 960 | 956.1 | 932.2 | 938.1 | 922.5 | 900 | 879.8 | 867 | 869.9 | 868.6 | 867.8 | 881.9 | 881.8 | 880.9 | 878.2 | 875.58 | 873.741 | 874.849 | 871.822 | 868.326 | 867.45 | 288.06 | 289.118 | 287.396 | 284.086 | 278.808 | 276.698 | 275.757 | 269.904 | 266.608 | 262.573 | 254.042 | 249.029 | 246.228 | 240.369 | 236.516 | 232.04 | 230.958 | 226.744 | 224.402 | 225.527 | 225.499 | 225.158 | 223.635 | 222.45 | 222.403 | 221.983 | 221.07 | 219.495 | 219.051 | 218.757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 1,296.4 | 1,506.3 | 1,445.6 | 1,390.1 | 1,338 | 1,255.7 | 1,198.1 | 1,154.9 | 1,101.4 | 1,053.4 | 1,043.6 | 1,043.4 | 1,045.1 | 993.5 | 991.1 | 958.6 | 995.9 | 951.1 | 915.8 | 917.7 | 903 | 870.2 | 837.1 | 851.2 | 922.6 | 958.7 | 937.6 | 947.1 | 950.149 | 918.255 | 845.604 | 917.883 | 901.229 | 864.779 | 856.422 | 852.725 | 837.324 | 797.294 | 764.012 | 735.917 | 706.53 | 666.613 | 630.955 | 606.056 | 578.079 | 539.766 | 512.063 | 491.251 | 467.015 | 439.808 | 415.891 | 397.847 | 463.63 | 440.543 | 416.188 | 454.301 | 429.24 | 397.115 | 378.27 | 364.569 | 341.66 | 351.649 | 329.29 | 308.629 | 290.54 | 321.377 | 300.795 | 286.78 | 268.08 | 250.605 | 233.178 | 217.75 | 202.119 | 186.472 | 169.752 | 158.335 | 150.347 | 137.514 | 124.542 | 117.874 | 108.321 | 99.927 | 93.569 | 88.266 | 83.37 | 76.22 | 69.818 | 64.905 | 59.166 | 53.09 | 48.142 | 44.701 | 40.796 | 36.943 | 33.333 | 30.752 | 27.939 | 24.7 | 21.9 | 19.8 | 18 | 15.6 | 13.5 | 11.7 | 6.4 | 4.3 | 2.7 | 1.8 | 0 | -1.5 | -2.8 |
Accumulated Other Comprehensive Income/Loss
| 160.1 | 179.7 | 135 | 89.7 | 126.2 | 86.3 | 136.7 | 140.6 | 106.6 | -33.3 | -44.2 | -24.7 | -9.3 | -50.7 | -4.2 | 24.8 | 103.7 | 138.3 | 165.9 | 54.1 | 91.5 | 85.2 | 130 | 163.1 | 73.7 | 113.3 | 101 | 49.5 | 35.359 | 100.1 | 153.429 | 167.287 | 141.568 | 110.891 | 107.977 | 165.629 | 129.257 | 101.727 | 107.746 | 60.14 | 38.643 | 14.5 | 29.359 | 11.636 | -3.733 | 4.389 | -9.284 | -18.859 | -23.449 | -11.508 | -18.369 | -12.449 | 1.37 | -28.706 | -28.353 | -67.324 | -58.945 | -46.863 | -65.823 | -51.764 | -41.09 | -15.758 | 5.119 | 1.131 | -54.978 | -61.953 | -57.386 | -69.139 | -69.733 | -50.776 | -27.01 | -25.094 | -36.252 | -36.93 | -25.156 | -26.408 | -21.41 | -14.829 | -15.596 | -16.474 | -13.321 | -10.095 | -10.812 | -12.019 | -8.887 | -9.411 | -2.418 | 3.213 | 4.065 | 1.479 | 3.174 | 1.205 | 1.207 | 1.214 | 1.216 | 1.222 | 1.225 | 1.2 | 1.2 | 1.2 | -14.6 | -14.6 | -14.6 | -14.6 | -13.3 | -13.3 | -13.3 | -13.3 | -11.4 | -11.4 | -11.4 |
Other Total Stockholders Equity
| 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 6.1 | 6.7 | 6.8 | 6.7 | 8.1 | 10.6 | 10.3 | 10.6 | 11.5 | 12.9 | 13.9 | 16.6 | 20 | 23.9 | 26.3 | 25.9 | 25.4 | 24.8 | 24.1 | 22.8 | 21.8 | 21.5 | 20.681 | 19.736 | 19.278 | 18.708 | 18.236 | 17.188 | 16.593 | 15.788 | 14.893 | 14.364 | 14.388 | 13.49 | 12.507 | 12.776 | 12.377 | 12.369 | 13.519 | 13.806 | 13.525 | 14.264 | 14.541 | 14.962 | 14.502 | 14.765 | 14.851 | 14.355 | 13.694 | -47.117 | 13.623 | 13.485 | 13.148 | 12.606 | 12.504 | 12.247 | 11.374 | 10.458 | 228.116 | 226.977 | 226.035 | 225.057 | 220.851 | 220.104 | 219.406 | 218.239 | 217.437 | 217.407 | 217.143 | 216.126 | 210.492 | 88.218 | 88.138 | 87.656 | 85.229 | 85.113 | 85.053 | 84.281 | 84.301 | 84.304 | 84.295 | 83.308 | 84.088 | 82.543 | 82.508 | 61.555 | 61.046 | 61.269 | 60.258 | 60.259 | 42.459 | 42.5 | 42.5 | 42.6 | 43.6 | 43.5 | 43.7 | 44.1 | 44.2 | 44.4 | 44.4 | 41.5 | 29.8 | 29.8 | 29.8 |
Total Shareholders Equity
| 2,733.3 | 2,962.8 | 2,857.4 | 2,756.6 | 2,463.2 | 2,341 | 2,332.9 | 2,286 | 2,196.2 | 2,007.6 | 1,987.5 | 2,001.7 | 2,011.8 | 1,913.4 | 1,954.5 | 1,928.5 | 2,051.6 | 2,028.5 | 2,001.7 | 1,875.5 | 1,887.8 | 1,851.2 | 1,861.1 | 1,906.9 | 1,902.3 | 1,976.6 | 1,941.3 | 1,896.3 | 1,881.769 | 1,911.832 | 1,893.16 | 1,975.728 | 1,929.359 | 1,860.308 | 1,269.052 | 1,323.26 | 1,268.87 | 1,197.471 | 1,164.954 | 1,086.245 | 1,033.437 | 963.793 | 939.299 | 892.634 | 841.907 | 806.99 | 762.532 | 727.052 | 694.623 | 675.302 | 642.982 | 627.048 | 704.253 | 651.719 | 627.028 | 625.475 | 607.553 | 586.187 | 547.998 | 547.394 | 534.144 | 567.633 | 564.834 | 538.975 | 463.678 | 486.401 | 469.445 | 442.698 | 419.198 | 419.933 | 425.574 | 410.895 | 383.304 | 366.948 | 361.739 | 348.053 | 339.43 | 210.903 | 197.083 | 189.056 | 180.229 | 174.945 | 167.81 | 160.528 | 158.784 | 151.113 | 151.695 | 152.091 | 147.319 | 137.112 | 133.824 | 107.461 | 103.049 | 99.426 | 94.807 | 92.233 | 71.623 | 68.4 | 65.6 | 63.6 | 61.6 | 59.1 | 57.2 | 55.8 | 50.6 | 48.7 | 47.1 | 46.2 | 29.8 | 28.3 | 27 |
Total Equity
| 2,733.3 | 2,962.8 | 2,857.4 | 2,756.6 | 2,463.2 | 2,341 | 2,333.2 | 2,286.4 | 2,196.6 | 2,008 | 1,987.9 | 2,002.2 | 2,012.3 | 1,913.8 | 1,955.3 | 1,929.3 | 2,052.8 | 2,029.7 | 2,003 | 1,877.1 | 1,889.4 | 1,852.9 | 1,862.8 | 1,908.7 | 1,904.5 | 1,978.9 | 1,943.7 | 1,899.3 | 1,885.084 | 1,915.013 | 1,896.442 | 1,976.5 | 1,930.526 | 1,861.011 | 1,269.052 | 1,323.26 | 1,268.87 | 1,197.471 | 1,164.954 | 1,086.245 | 1,033.437 | 963.793 | 939.299 | 892.634 | 841.907 | 806.99 | 762.635 | 727.155 | 694.726 | 675.405 | 643.085 | 627.151 | 704.356 | 651.822 | 627.131 | 625.578 | 607.656 | 586.29 | 548.101 | 547.58 | 534.33 | 567.84 | 565.122 | 538.975 | 463.678 | 486.401 | 469.445 | 442.698 | 419.198 | 419.933 | 425.574 | 410.895 | 383.304 | 366.948 | 361.739 | 348.053 | 339.43 | 210.903 | 197.083 | 189.056 | 180.229 | 174.945 | 167.81 | 160.528 | 158.784 | 151.113 | 151.695 | 152.091 | 147.319 | 137.112 | 133.824 | 107.461 | 103.049 | 99.426 | 94.807 | 92.233 | 71.623 | 68.4 | 65.6 | 63.6 | 61.6 | 59.1 | 57.2 | 55.8 | 50.6 | 48.7 | 47.1 | 46.2 | 29.8 | 28.3 | 27 |
Total Liabilities & Shareholders Equity
| 6,939.5 | 7,110.3 | 6,695.8 | 6,076.7 | 6,087.7 | 5,985.8 | 5,637 | 5,652.9 | 5,604.5 | 5,318.6 | 5,182 | 5,226.4 | 4,457.8 | 4,371.7 | 4,360.8 | 4,388.9 | 4,504.4 | 4,665.5 | 4,679.3 | 4,561.5 | 4,625.1 | 4,562.3 | 4,626.4 | 4,009.9 | 4,114 | 4,141 | 3,986.2 | 3,880.9 | 3,883.992 | 3,920.028 | 4,236.479 | 4,284.668 | 4,208.031 | 4,095.82 | 2,334.28 | 2,341.879 | 2,311.415 | 2,218.074 | 2,211.95 | 2,010.47 | 1,945.981 | 1,882.698 | 1,783.296 | 1,668.178 | 1,626.096 | 1,561.331 | 1,500.822 | 1,468.642 | 1,433.247 | 1,373.101 | 1,317.313 | 1,327.356 | 1,424.056 | 1,338.27 | 1,292.308 | 1,323.508 | 1,269.302 | 1,154.138 | 1,108.521 | 1,123.545 | 1,142.753 | 1,221.903 | 1,247.937 | 1,144.886 | 987.111 | 1,016.803 | 996.327 | 813.561 | 677.834 | 679.13 | 653.058 | 630.476 | 603.324 | 608.157 | 612.978 | 628.779 | 605.384 | 364.614 | 344.719 | 362.1 | 369.587 | 374.057 | 323.392 | 326.575 | 301.258 | 297.064 | 288.151 | 297.771 | 297.883 | 272.353 | 255.055 | 217.221 | 207.389 | 197.115 | 189.869 | 179.161 | 163.087 | 150.2 | 138.4 | 131.7 | 138.6 | 117.3 | 110.3 | 112.4 | 99.8 | 96.4 | 95.1 | 94.3 | 69.4 | 55.5 | 52.2 |