Taro Pharmaceutical Industries Ltd.
NYSE:TARO
42.975 (USD) • At close June 21, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q3 | 2007 Q3 | 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 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1995 Q3 | 1994 Q3 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1990 Q4 | 1990 Q3 | 1989 Q3 | 1988 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 362.909 | 382.409 | 269.011 | 124.165 | 154.495 | 91.973 | 175.191 | 225.801 | 251.134 | 318.103 | 523.668 | 614.888 | 605.177 | 552.918 | 498.796 | 532.044 | 513.354 | 509.361 | 560.667 | 632.986 | 567.451 | 566.469 | 825.6 | 641.989 | 576.611 | 569.193 | 503.321 | 430.713 | 600.399 | 549.646 | 365.638 | 438.732 | 576.757 | 523.214 | 487.695 | 438.998 | 481.641 | 283.219 | 258.615 | 317.873 | 209.967 | 207.455 | 350.611 | 273.558 | 237.284 | 276.995 | 408.705 | 342.564 | 310.706 | 239.815 | 206.151 | 149.345 | 119.977 | 85.144 | 89.477 | 86.309 | 93.307 | 81.704 | 72.862 | 80.755 | 68.828 | 66.253 | 45.2 | 72.828 | 72.828 | 76.74 | 78.665 | 78.01 | 98.63 | 91.185 | 94.161 | 106.36 | 159.121 | 136.856 | 152.78 | 121.857 | 130.717 | 135.132 | 133.483 | 143.734 | 153.148 | 15.87 | 3.108 | 1.779 | 7.245 | 1.271 | 2.676 | 2.1 | 3.003 | 0.9 | 0.7 | 0.8 | 1.1 | 2.6 | 0.8 | 2.5 | 2.5 | 2.7 | 0.6 | 2.6 | 2.4 | 2.5 | 0.8 | 1.3 | 1.3 | 0.2 | 5.3 | 0.6 | 1.6 | 0.6 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.7 | 0.1 | 0.9 |
Short Term Investments
| 516.442 | 519.807 | 638.038 | 681.988 | 695.794 | 771.925 | 664.301 | 580.445 | 569.614 | 468.976 | 448.895 | 410.59 | 418.48 | 521.041 | 543.204 | 590.286 | 595.383 | 542.032 | 496.948 | 506.751 | 481.883 | 488.582 | 596.744 | 771.691 | 846.009 | 822.585 | 895.565 | 1,014.27 | 786.361 | 558.549 | 543.838 | 536.145 | 651.869 | 659.484 | 574.629 | 558.547 | 438.357 | 454.574 | 423.697 | 339.304 | 422.201 | 366.003 | 360.284 | 331.621 | 315.786 | 202.145 | 3.11 | 3.043 | 7.835 | 2.901 | 2.889 | 2.786 | 3.684 | 3.693 | 5.156 | 2.695 | 20.974 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 879.351 | 902.216 | 907.049 | 806.153 | 850.289 | 863.898 | 839.492 | 806.246 | 820.748 | 787.079 | 972.563 | 1,025.478 | 1,023.657 | 1,073.959 | 1,042 | 1,122.33 | 1,108.737 | 1,051.393 | 1,057.615 | 1,139.737 | 1,049.334 | 1,055.051 | 1,422.344 | 1,413.68 | 1,422.62 | 1,391.778 | 1,398.886 | 1,444.983 | 1,386.76 | 1,108.195 | 909.476 | 974.877 | 1,228.626 | 1,182.698 | 1,062.324 | 997.545 | 919.998 | 737.793 | 682.312 | 657.177 | 632.168 | 573.458 | 710.895 | 605.179 | 553.07 | 479.14 | 411.815 | 345.607 | 318.541 | 242.716 | 209.04 | 152.131 | 123.661 | 88.837 | 94.633 | 89.004 | 114.281 | 81.704 | 72.862 | 80.755 | 78.828 | 66.253 | 45.2 | 72.828 | 72.828 | 76.74 | 78.665 | 78.01 | 98.63 | 91.185 | 94.161 | 106.36 | 159.121 | 136.856 | 152.78 | 121.857 | 130.717 | 135.132 | 133.483 | 143.734 | 153.148 | 15.87 | 3.108 | 1.779 | 7.245 | 1.271 | 2.676 | 2.1 | 3.003 | 0.9 | 0.7 | 0.8 | 1.1 | 2.6 | 0.8 | 2.5 | 2.5 | 2.7 | 0.6 | 2.6 | 2.4 | 2.5 | 0.8 | 1.3 | 1.3 | 0.2 | 5.3 | 0.6 | 1.6 | 0.6 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.7 | 0.1 | 0.9 |
Net Receivables
| 177.463 | 230.372 | 227.318 | 283.428 | 259.47 | 251.807 | 301.592 | 325.188 | 306.699 | 267.713 | 256.456 | 272.429 | 266.886 | 278.788 | 276.617 | 234.383 | 270.788 | 248.442 | 273.812 | 245.635 | 285.307 | 258.65 | 289.553 | 278.485 | 329.42 | 365.959 | 378.008 | 343.636 | 470.204 | 526.726 | 518.9 | 561.246 | 509.335 | 554.563 | 519.178 | 454.023 | 473.338 | 488.435 | 406.391 | 309.791 | 301.164 | 285.012 | 273.358 | 250.359 | 239.578 | 244.301 | 241.62 | 222.014 | 209.631 | 215.176 | 185.867 | 152 | 134.578 | 122.657 | 101.838 | 98.508 | 107.246 | 103.017 | 99.723 | 78.968 | 81.703 | 107.306 | 96.3 | 0 | 65.819 | 160.274 | 158.168 | 146.389 | 124.674 | 116.128 | 134.433 | 155.712 | 120.522 | 120.45 | 92.555 | 82.938 | 69.038 | 65.968 | 70.825 | 57.929 | 49.265 | 48.031 | 52.278 | 44.232 | 40.49 | 40.132 | 32.829 | 30.68 | 27.405 | 25.1 | 27.1 | 21.1 | 21.9 | 21.3 | 21.4 | 25 | 19.9 | 16.9 | 17.4 | 16.5 | 17.3 | 15.5 | 14.2 | 13.3 | 9.1 | 7.6 | 9.1 | 7.4 | 6.6 | 5.9 | 5.2 | 4.7 | 4.6 | 4.1 | 2.8 | 2.6 | 2.6 | 1.8 |
Inventory
| 204.817 | 214.816 | 208.188 | 204.592 | 226.669 | 222.675 | 215.524 | 216.833 | 210.439 | 182.446 | 182.928 | 182.86 | 180.292 | 169.527 | 167.213 | 166.223 | 153.073 | 157.875 | 148.439 | 148.283 | 148.079 | 148.047 | 153.107 | 141.034 | 144.595 | 149.186 | 150.191 | 144.354 | 141.045 | 145.955 | 149.603 | 147.945 | 138.553 | 126.875 | 125.856 | 119.382 | 120.272 | 125.077 | 125.778 | 127.441 | 117.639 | 119.822 | 112.042 | 112.537 | 109.626 | 110.732 | 109.891 | 104.049 | 109.638 | 107.378 | 92.883 | 90.91 | 86.024 | 83.709 | 75.588 | 75.273 | 67.977 | 66.922 | 65.522 | 66.647 | 66.099 | 70.999 | 67 | 76.192 | 76.192 | 79.011 | 79.003 | 80.618 | 86.591 | 98.283 | 101.665 | 94.141 | 84.486 | 68.403 | 61.628 | 50.763 | 42.439 | 35.84 | 36.233 | 31.213 | 29.081 | 26.629 | 29.077 | 23.506 | 19.618 | 19.513 | 18.58 | 19.061 | 18.208 | 19.2 | 17.6 | 16.6 | 14.7 | 18.1 | 14.8 | 12.7 | 13.5 | 14.6 | 13.1 | 12.6 | 12.3 | 11.6 | 11.2 | 8.7 | 5.8 | 5.7 | 0.6 | 5.2 | 4.4 | 3.7 | 3.3 | 3.1 | 2.6 | 2.6 | 2.2 | 2.3 | 2 | 1.8 |
Other Current Assets
| 41.772 | 39.14 | 46.254 | 56.555 | -0.001 | 51.73 | 53.097 | 347.774 | 14.22 | 303.286 | 292.029 | 272.429 | 14.025 | 49.963 | 276.617 | 234.383 | 8.506 | 21.115 | 26.312 | 32.121 | 8.137 | 34.859 | 65.546 | 625.608 | 7.707 | 168.16 | 934.129 | 1.083 | 145.313 | 0.999 | 1.062 | 1.058 | 226.228 | 1.034 | 1.066 | 908.436 | 210.785 | 0.268 | 0.282 | 0.303 | 140.865 | 0.073 | 0.071 | 7.499 | 124.513 | 7.499 | 7.498 | 7.046 | 15.851 | 16.161 | 0.441 | 0.47 | 0.462 | 0.434 | 37.25 | 26.295 | 0 | 29.313 | 6.25 | 6.25 | 0 | 0 | -0.1 | 72.678 | 6.859 | 6.738 | 6.75 | 6.796 | 6.561 | 6.581 | 6.87 | 6.85 | 7.642 | 2.516 | 2.516 | 2.48 | 12.453 | 2.5 | 2.5 | 2.5 | 2.4 | 3.5 | 2.3 | 2.606 | 2.307 | 10.052 | 2.172 | 2.136 | 2.109 | 6.3 | 2.1 | 2 | 2 | 0 | 1.9 | 0 | 0 | 0 | 1.9 | 0 | -0.1 | -0.1 | 1.7 | 1.7 | 1.5 | 1.6 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 1,303.403 | 1,347.404 | 1,342.555 | 1,294.173 | 1,336.428 | 1,390.11 | 1,356.608 | 1,348.267 | 1,337.886 | 1,237.238 | 1,411.947 | 1,480.767 | 1,470.835 | 1,522.274 | 1,485.83 | 1,522.936 | 1,532.598 | 1,457.71 | 1,479.866 | 1,533.655 | 1,482.72 | 1,461.748 | 1,865.004 | 1,833.199 | 1,896.635 | 1,906.923 | 1,927.085 | 1,934.056 | 1,999.024 | 1,781.875 | 1,579.041 | 1,685.126 | 1,877.595 | 1,865.17 | 1,708.424 | 1,570.95 | 1,513.807 | 1,351.573 | 1,214.763 | 1,094.712 | 1,051.271 | 978.365 | 1,096.366 | 975.574 | 909.771 | 841.672 | 770.824 | 678.716 | 653.661 | 581.431 | 488.231 | 395.511 | 344.725 | 295.637 | 314.559 | 294.33 | 289.504 | 280.956 | 244.357 | 232.62 | 226.63 | 244.558 | 208.4 | 221.698 | 221.698 | 322.763 | 322.586 | 311.813 | 333.114 | 312.177 | 337.129 | 363.063 | 383.693 | 328.225 | 309.479 | 258.038 | 257.115 | 239.386 | 242.977 | 235.302 | 231.494 | 94.018 | 86.825 | 72.123 | 71.738 | 70.968 | 56.257 | 53.977 | 50.725 | 51.5 | 47.5 | 40.5 | 39.7 | 42 | 38.9 | 40.2 | 35.9 | 34.2 | 33 | 31.7 | 31.9 | 29.5 | 27.9 | 25 | 17.7 | 15.1 | 15 | 13.1 | 12.6 | 10.1 | 8.9 | 8.1 | 7.6 | 7 | 5.3 | 5.6 | 4.7 | 4.5 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 217.592 | 218.385 | 189.893 | 189.59 | 190.139 | 190.507 | 191.489 | 194.805 | 199.692 | 193.995 | 196.632 | 202.031 | 205.508 | 206.296 | 207.923 | 209.228 | 209.961 | 206.692 | 206.727 | 205.654 | 206.242 | 197.896 | 198.097 | 194.797 | 193.727 | 190.468 | 187.937 | 183.415 | 180.085 | 173.446 | 171.427 | 164.598 | 159.459 | 153.343 | 151.053 | 152.902 | 153.045 | 153.488 | 154.199 | 154.939 | 151.416 | 150.96 | 145.527 | 144.073 | 145.265 | 145.762 | 146.812 | 147.779 | 150.75 | 152.532 | 154.565 | 159.424 | 161.671 | 163.596 | 171.21 | 172.212 | 176.168 | 185.159 | 182.406 | 183.111 | 186.543 | 196.466 | 211.9 | 269.419 | 269.419 | 266.08 | 260.383 | 257.935 | 241.966 | 230.322 | 220.018 | 208.959 | 182.306 | 156.112 | 140.29 | 118.445 | 93.358 | 78.858 | 67.171 | 60.383 | 54.024 | 48.943 | 47.318 | 44.814 | 41.827 | 38.693 | 37.699 | 36.392 | 34.624 | 32.6 | 32.2 | 29.9 | 29.6 | 30 | 28.7 | 25.4 | 25.3 | 24.4 | 23.7 | 21.2 | 19.7 | 17.5 | 16.2 | 13 | 11.1 | 9.4 | 6.3 | 5.4 | 4.4 | 3.6 | 3.3 | 3.1 | 2.8 | 2.9 | 2.6 | 2.5 | 2.4 | 2 |
Goodwill
| 17.231 | 17.231 | 17.231 | 17.231 | 17.231 | 12.718 | 12.718 | 12.718 | 11.82 | 0 | 0 | 0 | 7.191 | 0 | 0 | 0 | 7.191 | 0 | 0 | 0 | 7.191 | 0 | 0 | 0 | 7.201 | 0 | 0 | 0 | 7.192 | 0 | 0 | 0 | 7.198 | 0 | 0 | 0 | 7.206 | 0 | 0 | 0 | 7.248 | 0 | 0 | 0 | 7.277 | 0 | 0 | 0 | 7.284 | 7.277 | 0 | 0 | 0 | 7.285 | 0 | 0 | 7.265 | 0 | 0 | 0 | 7.217 | 0 | 7.3 | 7.232 | 7.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 76.144 | 0 | 0 | 0 | 60.124 | 0 | 0 | 0 | 19.786 | 0 | 0 | 0 | 21.662 | 0 | 0 | 0 | 22.332 | 0 | 0 | 0 | 20.801 | 0 | 0 | 0 | 19.867 | 0 | 0 | 0 | 22.372 | 0 | 0 | 0 | 13.204 | 0 | 0 | 0 | 16.614 | 0 | 0 | 0 | 15.595 | 0 | 0 | 0 | 18.308 | 19.172 | 0 | 0 | 0 | 22.771 | 0 | 0 | 20.883 | 0 | 0 | 0 | 23.756 | 0 | 26.4 | 60.673 | 0 | 0 | 0 | 0 | 70.396 | 0 | 0 | 0 | 37.386 | 0 | 0 | 0 | 14.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 1.3 | 1.3 | 0.7 | 1.4 | 0.7 | 0.7 | 0.7 |
Goodwill and Intangible Assets
| 17.231 | 17.231 | 17.231 | 17.231 | 17.231 | 12.718 | 12.718 | 12.718 | 71.944 | 0 | 0 | 0 | 26.977 | 0 | 0 | 0 | 28.853 | 0 | 0 | 0 | 29.523 | 0 | 0 | 0 | 28.002 | 0 | 0 | 0 | 27.059 | 0 | 0 | 0 | 29.57 | 0 | 0 | 0 | 20.41 | 0 | 0 | 0 | 23.862 | 0 | 0 | 0 | 22.872 | 0 | 0 | 0 | 25.592 | 26.449 | 0 | 0 | 0 | 30.056 | 0 | 0 | 28.148 | 0 | 0 | 0 | 30.973 | 0 | 33.7 | 67.905 | 7.232 | 0 | 0 | 0 | 70.396 | 0 | 0 | 0 | 37.386 | 0 | 0 | 0 | 14.826 | -1 | -0.7 | -1.5 | 0 | 0 | 0 | 0 | 4.885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 1.3 | 1.3 | 0.7 | 1.4 | 0.7 | 0.7 | 0.7 |
Long Term Investments
| 457.991 | 403.544 | 388.37 | 451.174 | 404.896 | 337.431 | 357.586 | 374.968 | 435.189 | 536.348 | 552.939 | 568.878 | 557.209 | 476.248 | 476.8 | 510.397 | 459.639 | 479.05 | 417.778 | 291.544 | 304.322 | 260.426 | 335.71 | 298.145 | 225.639 | 214.226 | 141.887 | 71.376 | 70.685 | 258.685 | 366.438 | 283.676 | 115.173 | 0 | 0 | 0 | 0.039 | 0 | 0 | 0 | 0.053 | 0 | 0 | 0 | 0.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.953 | 22.509 | 0 | 29.753 | 21.481 | 19.959 | 0 | 20.713 | 19 | 0 | 19.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0.7 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 83.397 | 97.3 | 100.807 | 101.386 | 103.672 | 121.1 | 124.167 | 123.573 | 124.882 | 125.659 | 125.449 | 130.832 | 142.007 | 134.799 | 143.297 | 105.389 | 106.693 | 114.193 | 111.809 | 108.852 | 110.974 | 118.915 | 126.755 | 122.408 | 87.257 | 79.643 | 125.597 | 137.706 | 10.324 | 0 | 0 | 0 | 4.007 | 0 | 0 | 0 | 4.153 | 0 | 0 | 0 | 4.905 | 0 | 0 | 0 | 5.489 | 0 | 0 | 0 | 6.449 | 12.302 | 0 | 0 | 0 | 36.49 | 0 | 0 | 50.52 | 0 | 0 | 0 | 1.096 | 8.365 | 5.6 | 0 | 0.462 | 101.829 | 101.06 | 102.16 | 31.387 | 100.52 | 60.97 | 51.116 | 10.25 | 39.832 | 45.105 | 51.9 | 13.198 | 27.428 | 27.064 | 19.468 | 19.567 | 4.1 | 3.6 | 3.6 | 0.049 | 2.1 | 2.2 | 2.3 | 2.2 | 1.4 | 0 | 0 | 0 | 0 | 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
| 82.455 | 79.315 | 80.617 | 81.495 | 83.147 | -121.1 | 64.711 | 65.661 | 6.768 | 29.779 | 30.191 | 30.797 | 4.337 | 32.207 | 32.258 | 31.743 | 3.508 | 33.318 | 33.526 | 32.495 | 1.545 | 30.533 | 29.94 | 29.34 | 1.95 | 30.629 | 31.311 | 31.094 | 2.576 | 33.173 | 33.873 | 34.923 | 2.229 | 51.96 | 42.014 | 65.165 | 46.291 | 93.957 | 78.961 | 97.121 | 52.869 | 75.699 | 50.018 | 50.728 | 23.106 | 57.874 | 48.746 | 49.69 | 19.972 | 23.131 | 71.12 | 81.881 | 91.185 | 30.663 | 33.485 | 31.203 | 31.549 | 28.853 | 29.697 | 31.43 | 27.856 | 37.096 | 4.8 | 19.989 | 60.673 | 19.558 | 18.512 | 21.3 | 19.984 | 16.74 | 16.991 | 16.088 | 2.888 | 2.877 | 3.244 | 1.396 | 1.348 | 1.04 | 0.705 | 1.482 | 2.677 | 4.943 | 3.216 | 3.217 | 1.947 | 3.519 | 3.355 | 3.284 | 3.408 | 4.1 | 5.1 | 5.2 | 5.3 | 5.3 | 5.5 | 5 | 5.1 | 5.2 | 5.2 | 5.2 | 5.2 | 5.4 | 5.4 | 4.8 | 5 | 1.1 | 0.9 | 1.2 | 0.9 | 1 | 0.1 | 0.1 | 0.1 | 0.6 | 0 | 0.8 | 0.1 | 0.1 |
Total Non-Current Assets
| 858.666 | 815.775 | 776.918 | 840.876 | 799.085 | 540.656 | 750.671 | 771.725 | 838.475 | 885.781 | 905.211 | 932.538 | 936.038 | 849.55 | 860.278 | 856.757 | 808.654 | 833.253 | 769.84 | 638.545 | 652.606 | 607.77 | 690.502 | 644.69 | 536.575 | 514.966 | 486.732 | 423.591 | 290.729 | 465.304 | 571.738 | 483.197 | 310.438 | 205.303 | 193.067 | 218.067 | 223.938 | 247.445 | 233.16 | 252.06 | 233.105 | 226.659 | 195.545 | 194.801 | 196.865 | 203.636 | 195.558 | 197.469 | 202.763 | 214.414 | 225.685 | 241.305 | 252.856 | 260.805 | 230.648 | 225.924 | 286.385 | 243.765 | 233.584 | 234.5 | 246.468 | 262.64 | 275 | 357.313 | 357.313 | 387.467 | 379.955 | 381.395 | 363.733 | 347.582 | 297.979 | 276.163 | 232.83 | 198.821 | 188.639 | 171.741 | 122.73 | 107.326 | 94.94 | 81.333 | 76.268 | 57.986 | 54.134 | 51.631 | 48.708 | 44.312 | 43.254 | 41.976 | 40.232 | 38.1 | 37.3 | 35.1 | 34.9 | 35.3 | 34.2 | 30.4 | 30.4 | 29.6 | 28.9 | 26.4 | 24.9 | 22.9 | 21.6 | 17.8 | 16.1 | 10.5 | 7.2 | 6.6 | 5.3 | 4.6 | 4.7 | 4.5 | 4.2 | 4.2 | 4 | 4 | 3.2 | 2.8 |
Total Assets
| 2,162.069 | 2,163.179 | 2,119.473 | 2,135.049 | 2,135.513 | 2,117.524 | 2,107.279 | 2,119.992 | 2,176.361 | 2,123.019 | 2,317.158 | 2,413.305 | 2,406.873 | 2,371.824 | 2,346.108 | 2,379.693 | 2,341.252 | 2,290.963 | 2,249.706 | 2,172.2 | 2,135.326 | 2,069.518 | 2,555.506 | 2,477.889 | 2,433.21 | 2,421.889 | 2,413.817 | 2,357.647 | 2,289.753 | 2,247.179 | 2,150.779 | 2,168.323 | 2,188.033 | 2,070.473 | 1,901.491 | 1,789.017 | 1,737.745 | 1,599.018 | 1,447.923 | 1,346.772 | 1,284.376 | 1,205.024 | 1,291.911 | 1,170.375 | 1,106.636 | 1,045.308 | 966.382 | 876.185 | 856.424 | 795.845 | 713.916 | 636.816 | 597.581 | 556.442 | 545.207 | 520.254 | 575.889 | 524.721 | 477.941 | 467.12 | 473.098 | 507.198 | 483.4 | 579.011 | 579.011 | 710.23 | 702.541 | 693.208 | 696.847 | 659.759 | 635.108 | 639.226 | 616.523 | 527.046 | 498.118 | 429.779 | 379.845 | 346.712 | 337.917 | 316.635 | 307.762 | 152.004 | 140.959 | 123.754 | 120.446 | 115.28 | 99.511 | 95.953 | 90.957 | 89.6 | 84.8 | 75.6 | 74.6 | 77.3 | 73.1 | 70.6 | 66.3 | 63.8 | 61.9 | 58.1 | 56.8 | 52.4 | 49.5 | 42.8 | 33.8 | 25.6 | 22.2 | 19.7 | 17.9 | 14.7 | 13.6 | 12.6 | 11.8 | 11.2 | 9.3 | 9.6 | 7.9 | 7.3 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 44.664 | 51.183 | 43.059 | 59.368 | 68.485 | 69.549 | 61.356 | 73.923 | 68.232 | 43.685 | 55.228 | 62.066 | 61.166 | 45.409 | 39.967 | 36.302 | 28.858 | 37.035 | 38.409 | 37.21 | 35.06 | 32.5 | 30.207 | 26.513 | 25.697 | 23.885 | 201.546 | 205.767 | 209.837 | 239.463 | 225.972 | 243.378 | 245.462 | 290.418 | 275.03 | 248.079 | 309.093 | 265.623 | 223.206 | 238.302 | 241.33 | 231.849 | 215.51 | 199.966 | 181.201 | 162.756 | 161.504 | 0 | 22.977 | 23.321 | 147.16 | 104.998 | 103.535 | 21.905 | 0 | 0 | 27.979 | 0 | 0 | 0 | 25.877 | 0 | 20.3 | 0 | 63.008 | 44.154 | 50.036 | 51.592 | 17.845 | 44.206 | 50.964 | 58.871 | 26.148 | 50.45 | 52.759 | 57.286 | 25.216 | 32.061 | 27.59 | 22.122 | 26.552 | 22.369 | 19.561 | 17.644 | 8.916 | 17.275 | 14.536 | 13.795 | 5.376 | 13.3 | 16 | 11.4 | 10 | 16 | 14 | 14.5 | 11.3 | 10.2 | 10.3 | 10.9 | 10.3 | 9.1 | 8.4 | 7.6 | 5.6 | 5.5 | 4.7 | 4.4 | 4.9 | 3.9 | 4.6 | 4.7 | 3.8 | 0 | 2.6 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 1.95 | 0 | 0 | 0 | 2.204 | -125.659 | -125.449 | -130.832 | 1.689 | 0 | -143.297 | -105.389 | 1.514 | 0 | 0 | 0 | -9.439 | 0 | 0 | -87.257 | 0 | 0 | -201.546 | -205.767 | -52.398 | 0 | 0 | 0 | -60.184 | 0 | 0.94 | 0.925 | 0.912 | 0.898 | 11.478 | 12.193 | 11.974 | 12.084 | 11.88 | 11.497 | 11.33 | 11.086 | 10.685 | 10.566 | 10.957 | 17.073 | 25.846 | 27.364 | 30.909 | 28.195 | 91.689 | 105.776 | 125.367 | 126.311 | 115.191 | 118.971 | 130.004 | 125.414 | 109 | 107.277 | 107.277 | 83.135 | 67.282 | 74.483 | 81.905 | 44.781 | 33.254 | 18.87 | 43.544 | 22.445 | 23.217 | 22.997 | 10.272 | 9.742 | 16.686 | 3.887 | 2.221 | 8.228 | 10.829 | 10.009 | 8.491 | 17.05 | 13.64 | 15.192 | 11.396 | 14.1 | 17.1 | 16.4 | 16.6 | 16.6 | 13.7 | 12.5 | 11.9 | 11.3 | 9 | 6.9 | 7 | 5.9 | 5 | 10.3 | 7.5 | 5.5 | 4.6 | 2.6 | 1.5 | 3 | 2.6 | 2 | 1.9 | 2.3 | 1.4 | 2 | 1.1 | 1.2 |
Tax Payables
| 0 | 0 | 0 | 0 | 33.011 | 0 | 0 | 0 | 19.695 | 0 | 0 | 0 | 18.114 | 0 | 0 | 0 | 22.511 | 0 | 0 | 0 | 16.95 | 0 | 0 | 0 | 20.619 | 0 | 0 | 0 | 18.591 | 0 | 0 | 0 | 23.509 | 0 | 0 | 0 | 75.384 | 0 | 0 | 0 | 27.09 | 0 | 0 | 0 | 20.055 | 0 | 0 | 0 | 68.507 | 55.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.596 | 0 | 0 | 0 | -0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0.903 | 0 | 0 | 123.573 | 5.788 | 125.659 | 125.449 | 130.832 | 7.583 | 0 | 143.297 | 105.389 | 0.237 | 0 | 0 | 0 | 9.439 | 0 | 0 | 87.257 | 0 | 0 | 125.597 | 137.706 | 0.167 | 0 | 0 | 0 | 0.799 | 0 | -275.03 | -309.093 | 0.079 | 0 | -223.206 | 0 | 19.917 | 0 | 0 | 0 | 0.351 | -11.086 | -161.504 | 0 | 0.459 | 0.641 | 0 | 0 | 0 | 0 | 0 | 0 | 3.813 | 0 | 0 | 0 | 0 | 0 | 5.586 | 0.462 | 31.387 | 0 | 0 | 0 | -18.822 | 0 | 0 | 0 | 9.223 | 0 | 0 | 0 | 0 | -32.058 | -27.614 | 0 | 0 | -22.372 | -19.571 | -17.691 | 7.218 | -17.25 | -14.56 | -13.808 | 0 | -13.3 | 0 | 0 | 0 | 0 | 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
| 316.443 | 322.876 | 318.429 | 325.638 | 314.211 | 304.526 | 313.495 | 176.956 | 355.895 | 351.108 | 558.73 | 667.084 | 605.863 | 538.668 | 547.349 | 560.185 | 192.122 | 177.144 | 171.092 | 152.023 | 181.761 | 186.139 | 172.852 | 166.116 | 190.059 | 189.688 | -125.597 | -137.706 | 52.231 | 0 | 0 | 0 | 59.385 | 0 | 275.03 | 309.093 | -0.079 | 0 | 223.206 | 0 | -19.917 | 0 | -0 | -0 | -0.351 | 0 | 0 | 147.545 | 164.506 | 149.348 | 0 | 0 | 0 | 79.686 | 103.418 | 109.196 | 73.25 | 99.192 | 77.868 | 66.207 | 83.522 | 80.898 | 98.014 | 62.546 | -31.387 | 0 | 19.325 | 0 | 50.601 | 17.664 | 11.42 | 23.247 | 24.823 | 21.108 | 0 | 0 | 22.756 | 32.058 | 27.614 | 6.366 | 6.01 | 22.372 | 19.571 | 17.691 | 3.525 | 17.25 | 14.56 | 13.808 | 7.989 | 13.3 | 0.1 | -0.1 | 1.2 | 0 | 0.8 | -0.1 | 0 | 0.1 | 0.9 | 0 | 0.1 | 0 | 0.1 | 1 | 0.4 | 0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 3.4 | 0 | 2.1 | 1.8 | 1.5 |
Total Current Liabilities
| 361.107 | 374.059 | 361.488 | 385.006 | 385.549 | 374.075 | 374.851 | 374.452 | 432.119 | 394.793 | 613.958 | 729.15 | 676.301 | 584.077 | 587.316 | 596.487 | 222.731 | 214.179 | 209.501 | 189.233 | 216.821 | 218.639 | 203.059 | 192.629 | 215.756 | 213.573 | 201.546 | 205.767 | 209.837 | 239.463 | 225.972 | 243.378 | 245.462 | 290.418 | 275.97 | 249.004 | 310.005 | 266.521 | 234.684 | 250.495 | 253.304 | 243.933 | 227.39 | 211.463 | 192.531 | 173.842 | 172.189 | 158.111 | 198.899 | 190.383 | 173.006 | 132.362 | 134.444 | 129.786 | 195.107 | 214.972 | 230.409 | 225.503 | 193.059 | 185.178 | 239.403 | 206.312 | 232.9 | 170.285 | 170.285 | 127.289 | 136.643 | 126.075 | 131.529 | 106.651 | 95.638 | 100.988 | 103.738 | 94.003 | 75.976 | 80.283 | 58.244 | 41.803 | 44.276 | 32.375 | 34.783 | 30.597 | 30.39 | 27.653 | 28.15 | 34.325 | 28.176 | 28.987 | 24.761 | 27.4 | 33.2 | 27.7 | 27.8 | 32.6 | 28.5 | 26.9 | 23.2 | 21.6 | 20.2 | 17.8 | 17.4 | 15 | 13.5 | 18.9 | 13.5 | 11.1 | 9.3 | 7 | 6.4 | 6.8 | 7.2 | 6.7 | 5.8 | 5.7 | 4 | 4.1 | 2.9 | 2.7 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | -3.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.666 | 0 | 0 | 0 | -4.089 | 0 | 0 | 0 | -3.053 | 0 | 0 | 0 | -2.155 | 0 | 0 | 0 | -1.636 | 0 | 0 | 0 | -1.353 | 0 | 4.499 | 4.74 | 4.976 | 5.209 | 5.439 | 5.665 | 5.888 | 6.107 | 17.372 | 17.214 | 17.269 | 17.244 | 26.961 | 26.947 | 27.949 | 27.614 | 30.692 | 33.068 | 32.084 | 31.225 | 40.113 | 37.591 | 38.38 | 49.05 | 54.767 | 64.7 | 58.019 | 86.479 | 76.4 | 161.949 | 161.949 | 0 | 0 | 0 | 187.346 | 0 | 0 | 0 | 156.937 | 0 | 0 | 0 | 47.127 | 49.406 | 48.6 | 50.608 | 49.285 | 50.686 | 47.729 | 40.107 | 38.25 | 32.249 | 25.168 | 22.492 | 23.328 | 27.6 | 18.7 | 16.3 | 16.3 | 16.1 | 16.1 | 15.6 | 15.8 | 15.3 | 14.7 | 14.2 | 14.2 | 12.6 | 11.4 | 1.8 | 2.5 | 0.3 | 1.6 | 1.7 | 1.3 | 2.5 | 1.1 | 1.4 | 2.6 | 2.5 | 2.6 | 2.7 | 2.7 | 2.4 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0.616 | 0 | 0 | 0 | 0.919 | 0 | 0 | 0 | 1.095 | 0 | 0 | 0 | 1.347 | 0 | 0 | 0 | 1.572 | 0 | 0 | 0 | 1.858 | 0 | 0 | 0 | 1.63 | 0 | 0 | 0 | 1.326 | 0 | -5.15 | -5.26 | 0.983 | -4.857 | -4.864 | -4.667 | -2.852 | -5.12 | -5.139 | -5.623 | -3.996 | 17.244 | 26.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.981 | 6.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.6 | -48.6 | -5.3 | -5.3 | -4.3 | -3.8 | -3.7 | 0 | -2.4 | -2.3 | -2.4 | 0 | -1.6 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 19.106 | 0 | 26.148 | 31.826 | 32.799 | 31.672 | 30.092 | 26.099 | 35.115 | 37.174 | 40.047 | 109.068 | 8.763 | 8.18 | 8.899 | 8.122 | 7.383 | 5.36 | 4.658 | 5.196 | 7.055 | 4.842 | 4.77 | 5.995 | 6.11 | 5.457 | 5.18 | 5.517 | 5.427 | 4.595 | 5.15 | 5.26 | 5.381 | 4.857 | 4.864 | 4.667 | 4.591 | 5.12 | 5.139 | 5.623 | 5.875 | 6.116 | 6.049 | 6.24 | 2.205 | 1.851 | 7.258 | 11.839 | 10.491 | 2.342 | 12.479 | 11.595 | 3.813 | 21.48 | 19.043 | 18.65 | 3.793 | 8.365 | 0 | 0 | 4.981 | 10.879 | 8.003 | 0 | 6.716 | 7.06 | 6.838 | 6.615 | 4.88 | 4.437 | 4.483 | 4.24 | 2.78 | 4.732 | 4.696 | 4.51 | 4.554 | 4.136 | 3.572 | 3.564 | 2.5 | 2.131 | 2.183 | 2.261 | 1.31 | 1.4 | 1.5 | 1.5 | 0.9 | 1.1 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 7.956 | 10.027 | 10.429 | 11.511 | 2.655 | -69.549 | 0 | 0 | -0.919 | 0 | 0 | 0 | 1.571 | 0 | 0 | 0 | 2.742 | 0 | 0 | 0 | 1.481 | 0 | 0 | 0 | 0.297 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0.027 | 0 | 0 | 0 | -0.983 | 0 | 0 | 0 | 2.852 | 0 | 0 | 0 | 3.996 | 0 | 0 | 0 | 4.413 | 4.934 | 0 | 0 | 0 | 8.576 | 0 | 0 | 7.591 | 0 | 0 | 0 | 7.666 | 0 | 20.8 | 4.931 | -1.785 | 187.25 | 179.495 | 192.367 | 2.442 | 187.978 | 181.807 | 173.167 | 1.857 | 106.792 | 111.332 | 57.418 | 1.398 | 5.6 | 48.565 | 5.3 | 5.3 | 4.3 | 3.8 | 3.7 | 1.164 | 2.4 | 2.3 | 2.4 | 0.858 | 1.6 | 0 | 0.1 | 0.7 | 0 | 0.6 | 0 | 0 | 0 | 0.1 | -0.1 | -0.1 | 0 | 0.1 | 0 | 0 | 3.7 | 0.1 | 0.3 | 0 | 0.1 | 0.1 | 0 | 0.1 | 1.1 | 0.1 | 0.7 | 0.8 | 0.7 |
Total Non-Current Liabilities
| 7.956 | 10.027 | 10.429 | 11.511 | 19.106 | -69.549 | 26.148 | 31.826 | 32.799 | 31.672 | 30.092 | 26.099 | 35.115 | 37.174 | 40.047 | 109.068 | 8.763 | 8.18 | 8.899 | 8.122 | 7.383 | 5.36 | 4.658 | 5.196 | 7.055 | 4.842 | 4.77 | 5.995 | 6.11 | 5.457 | 5.18 | 5.517 | 5.427 | 4.595 | 9.649 | 10 | 10.357 | 10.066 | 10.303 | 10.332 | 10.479 | 11.227 | 22.511 | 22.837 | 23.144 | 23.36 | 33.01 | 33.187 | 34.567 | 34.399 | 37.95 | 44.907 | 42.575 | 42.143 | 52.592 | 49.186 | 49.784 | 70.53 | 73.81 | 83.35 | 69.478 | 94.844 | 97.2 | 171.861 | 171.861 | 198.129 | 187.498 | 192.367 | 196.504 | 195.038 | 188.645 | 179.782 | 163.674 | 111.229 | 115.815 | 61.658 | 51.305 | 54.138 | 53.261 | 55.118 | 53.839 | 54.822 | 51.301 | 43.671 | 41.914 | 34.38 | 27.351 | 24.753 | 25.496 | 29 | 20.2 | 17.9 | 17.9 | 17.2 | 17.2 | 16.1 | 16.3 | 15.8 | 15.3 | 14.5 | 14.5 | 13 | 11.9 | 2 | 2.7 | 4 | 1.7 | 2 | 1.3 | 2.6 | 1.2 | 1.4 | 2.7 | 3.6 | 2.7 | 3.4 | 3.5 | 3.1 |
Total Liabilities
| 369.063 | 384.086 | 371.917 | 396.517 | 404.655 | 397.589 | 400.999 | 406.278 | 464.918 | 426.465 | 644.05 | 755.249 | 711.416 | 621.251 | 627.363 | 705.555 | 231.494 | 222.359 | 218.4 | 197.355 | 224.204 | 223.999 | 207.717 | 197.825 | 222.811 | 218.415 | 206.316 | 211.762 | 215.947 | 244.92 | 231.152 | 248.895 | 250.889 | 295.013 | 285.619 | 259.004 | 320.362 | 276.587 | 244.987 | 260.827 | 263.783 | 255.16 | 249.901 | 234.3 | 215.675 | 197.202 | 205.199 | 191.298 | 233.466 | 224.782 | 210.956 | 177.269 | 177.019 | 171.929 | 247.699 | 264.158 | 280.193 | 296.033 | 266.869 | 268.528 | 308.881 | 301.156 | 330.1 | 342.146 | 342.146 | 325.418 | 324.141 | 318.442 | 328.033 | 301.689 | 284.283 | 280.77 | 267.412 | 205.232 | 191.791 | 141.941 | 109.549 | 95.941 | 97.537 | 87.493 | 88.622 | 85.419 | 81.691 | 71.324 | 70.064 | 68.705 | 55.527 | 53.74 | 50.257 | 56.4 | 53.4 | 45.6 | 45.7 | 49.8 | 45.7 | 43 | 39.5 | 37.4 | 35.5 | 32.3 | 31.9 | 28 | 25.4 | 20.9 | 16.2 | 15.1 | 11 | 9 | 7.7 | 9.4 | 8.4 | 8.1 | 8.5 | 9.3 | 6.7 | 7.5 | 6.4 | 5.8 |
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 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73.145 | 0 | 0 | 0 | 63.397 | 0 | 0 | 0 | 0 | 0 | 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
| 1,793.006 | 1,779.093 | 1,747.556 | 1,738.532 | 0.68 | 1,719.935 | 1,706.28 | 1,713.714 | 0.68 | 1,696.554 | 1,673.108 | 1,658.056 | 0.679 | 1,759.668 | 1,727.957 | 1,683.279 | 0.679 | 2,062.934 | 2,025.63 | 1,969.201 | 0.68 | 1,839.976 | 2,342.409 | 2,274.672 | 0.68 | 2,198.374 | 2,201.042 | 2,139.515 | 0.68 | 1,995.923 | 1,913.385 | 1,913.429 | 0.68 | 1,769.522 | 1,610.032 | 1,524.312 | 0.68 | 1,316.794 | 1,197.431 | 1,080.759 | 0.68 | 944.697 | 1,036.943 | 931.311 | 0.68 | 843.391 | 756.842 | 0 | 0.679 | 0.679 | 0 | 0 | 0 | 0.679 | 0 | 0 | 0.68 | 0 | 0 | 0 | 0.68 | 0 | 0 | 0 | 0.679 | 0 | 0 | 0 | 0.68 | 0 | 0 | 0 | 0.68 | 0 | 0 | 0 | 0.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.68 | 0 | 0 | 0 | 0.68 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 2,414.136 | 0 | 0 | 0 | 2,388.691 | 0 | 0 | 0 | 2,338.617 | 0 | 0 | 0 | 2,725.27 | 0 | 0 | 0 | 2,481.029 | 0 | 0 | 0 | 2,662.327 | 0 | 0 | 0 | 2,451.177 | 0 | 0 | 0 | 1,994.821 | 0 | 0 | 0 | 1,453.889 | 0 | 0 | 0 | 969.632 | 0 | 0 | 0 | 609.245 | 0 | 0 | 0 | 343.039 | 295.787 | 0 | 0 | 0 | 113.107 | 0 | 0 | 49.029 | 0 | 0 | 0 | -64.994 | 0 | -95.515 | 61.992 | 61.992 | 183.314 | 0 | 0 | 170.749 | 165.963 | 161.934 | 170.793 | 159.674 | 143.062 | 127.326 | 112.508 | 98.519 | 0 | 0 | 0 | 0 | 44.139 | 36.801 | 30.74 | 27.97 | 24.456 | 21.645 | 19.571 | 17.943 | 16.2 | 14.6 | 13.2 | 12.4 | 0 | 10.1 | 9.9 | 9.2 | 8.8 | 8.7 | 8 | 7.3 | 6.7 | 6.5 | 4.5 | 1.1 | 0.9 | 0 | 0 | 0 | 0 | -0.9 | -0.9 | -0.9 | -0.9 | -0.7 | -0.7 | -0.5 | -0.6 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | -174.996 | 0 | 0 | 0 | -168.965 | 0 | 0 | 0 | -151.621 | 0 | 0 | 3,366.558 | -163.037 | 4,125.868 | 4,051.26 | 3,938.402 | -144.108 | 3,679.952 | 4,684.8 | 4,549.4 | -110.285 | 4,396.8 | 4,402 | 4,279 | -148.133 | 3,991.8 | 3,826.8 | 3,826.8 | -123.026 | 3,539 | 3,220 | 3,048.6 | -110.966 | 2,633.6 | 2,394.8 | 2,161.6 | -22.896 | 1,889.4 | 2,073.8 | 1,862.6 | 16.743 | 1,686.8 | 1,513.6 | 1,361.4 | 23.034 | 18.549 | 0 | 0 | 0 | 24.186 | 0 | 0 | 21.98 | 0 | 0 | 0 | 7.722 | 0 | 306.4 | 0 | 11.811 | 200.83 | 377.736 | 374.112 | 13.477 | 191.368 | 187.916 | 186.126 | 5.695 | 177.265 | 177.598 | 174.041 | -2.358 | 249.906 | 239.525 | 228.31 | 218.364 | 22.253 | 22.296 | 21.518 | -1.381 | 21.932 | 22.166 | 22.477 | -0.868 | 66.2 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 0 | 0 | 0 | 0 | -508.962 | -1,719.935 | 0 | 0 | -508.963 | 0 | 0 | 0 | -484.026 | 0 | 0 | -3,366.558 | -459.05 | -4,125.868 | -4,051.26 | -3,938.402 | -432.065 | -3,679.952 | -4,684.8 | -4,549.4 | -347.564 | -4,396.8 | -4,402 | -4,279 | -236.23 | -3,991.8 | -3,826.8 | -3,826.8 | 58.667 | -3,539 | -3,220 | -3,048.6 | 68.116 | -2,633.6 | -2,394.8 | -2,161.6 | 68.091 | -1,889.4 | -2,073.8 | -1,862.6 | 259.679 | -1,686.8 | -1,513.6 | -680.722 | 252.255 | 252.248 | 499.109 | 455.411 | 417.066 | 243.34 | 297.508 | 256.096 | 221.279 | 228.688 | 211.072 | 198.592 | 220.809 | 206.042 | -57.685 | 174.873 | 162.383 | 0 | 0 | 0 | 183.214 | 0 | 0 | 0 | 181.351 | 0 | 0 | 0 | 172.296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50.2 | 0 | 0 | 0 | -40.6 | -49.3 | 16.7 | 16.7 | 16.4 | 0 | 17.2 | 17.6 | 17.5 | 17.5 | 17.6 | 17.7 | 17.5 | 17.6 | 17.6 | 17.3 | 16.5 | 9.1 | 0 | 0 | 0 | 0 | 4.9 | 4.3 | 3.2 | 2.8 | 2.5 | 2.8 | 2 | 2.1 |
Total Shareholders Equity
| 1,793.006 | 1,779.093 | 1,747.556 | 1,738.532 | 1,730.858 | 1,719.935 | 1,706.28 | 1,713.714 | 1,711.443 | 1,696.554 | 1,673.108 | 1,658.056 | 1,703.649 | 1,759.668 | 1,727.957 | 1,683.279 | 2,103.862 | 2,062.934 | 2,025.63 | 1,969.201 | 1,905.536 | 1,839.976 | 2,342.409 | 2,274.672 | 2,205.158 | 2,198.374 | 2,201.042 | 2,139.515 | 2,067.494 | 1,995.923 | 1,913.385 | 1,913.429 | 1,931.142 | 1,769.522 | 1,610.032 | 1,524.312 | 1,411.719 | 1,316.794 | 1,197.431 | 1,080.759 | 1,015.507 | 944.697 | 1,036.943 | 931.311 | 886.347 | 843.391 | 756.842 | 680.678 | 619.008 | 567.264 | 499.109 | 455.411 | 417.066 | 381.312 | 297.508 | 256.096 | 292.968 | 228.688 | 211.072 | 198.592 | 164.217 | 206.042 | 153.2 | 236.865 | 236.865 | 384.144 | 377.736 | 374.112 | 368.12 | 357.331 | 349.85 | 356.919 | 347.4 | 320.327 | 304.924 | 286.549 | 269.137 | 249.906 | 239.525 | 228.31 | 218.364 | 66.392 | 59.097 | 52.258 | 50.214 | 46.388 | 43.811 | 42.048 | 40.552 | 33.1 | 31.3 | 29.9 | 28.8 | 27.4 | 27.3 | 27.5 | 26.7 | 26.3 | 26.3 | 25.7 | 24.8 | 24.3 | 24.1 | 21.8 | 17.6 | 10 | 10.5 | 10 | 9.6 | 4.8 | 4 | 3.4 | 2.3 | 1.9 | 1.8 | 2.1 | 1.5 | 1.5 |
Total Equity
| 1,793.006 | 1,779.093 | 1,747.556 | 1,738.532 | 1,730.858 | 1,719.935 | 1,706.28 | 1,713.714 | 1,711.443 | 1,696.554 | 1,673.108 | 1,658.056 | 1,695.457 | 1,750.573 | 1,718.745 | 1,674.138 | 2,109.758 | 2,068.604 | 2,031.306 | 1,974.845 | 1,911.122 | 1,845.519 | 2,347.789 | 2,280.064 | 2,210.399 | 2,203.474 | 2,207.501 | 2,145.885 | 2,073.806 | 2,002.259 | 1,919.627 | 1,919.428 | 1,937.144 | 1,775.46 | 1,615.872 | 1,530.013 | 1,417.383 | 1,322.431 | 1,202.936 | 1,085.945 | 1,020.593 | 949.864 | 1,042.01 | 936.075 | 890.961 | 848.106 | 761.183 | 684.887 | 622.958 | 571.063 | 502.96 | 459.547 | 420.562 | 384.513 | 297.508 | 256.096 | 295.696 | 228.688 | 211.072 | 198.592 | 164.217 | 206.042 | 153.2 | 236.865 | 236.865 | 384.812 | 378.4 | 374.766 | 368.814 | 358.07 | 350.825 | 358.456 | 349.111 | 321.814 | 306.327 | 287.838 | 270.296 | 250.771 | 240.38 | 229.142 | 219.14 | 66.585 | 59.268 | 52.43 | 50.382 | 46.575 | 43.984 | 42.213 | 40.7 | 33.2 | 31.4 | 30 | 28.9 | 27.5 | 27.4 | 27.6 | 26.8 | 26.4 | 26.4 | 25.8 | 24.9 | 24.4 | 24.1 | 21.9 | 17.6 | 10.5 | 11.2 | 10.7 | 10.2 | 5.3 | 5.2 | 4.5 | 3.3 | 1.9 | 2.6 | 2.1 | 1.5 | 1.5 |
Total Liabilities & Shareholders Equity
| 2,162.069 | 2,163.179 | 2,119.473 | 2,135.049 | 2,135.513 | 2,117.524 | 2,107.279 | 2,119.992 | 2,176.361 | 2,123.019 | 2,317.158 | 2,413.305 | 2,406.873 | 2,371.824 | 2,346.108 | 2,379.693 | 2,341.252 | 2,290.963 | 2,249.706 | 2,172.2 | 2,135.326 | 2,069.518 | 2,555.506 | 2,477.889 | 2,433.21 | 2,421.889 | 2,413.817 | 2,357.647 | 2,289.753 | 2,247.179 | 2,150.779 | 2,168.323 | 2,188.033 | 2,070.473 | 1,901.491 | 1,789.017 | 1,737.745 | 1,599.018 | 1,447.923 | 1,346.772 | 1,284.376 | 1,205.024 | 1,291.911 | 1,170.375 | 1,106.636 | 1,045.308 | 966.382 | 876.185 | 856.424 | 795.845 | 713.916 | 636.816 | 597.581 | 556.442 | 545.207 | 520.254 | 575.889 | 524.721 | 477.941 | 467.12 | 473.098 | 507.198 | 483.3 | 579.011 | 579.011 | 710.23 | 702.541 | 693.208 | 696.847 | 659.759 | 635.108 | 639.226 | 616.523 | 527.046 | 498.118 | 429.779 | 379.845 | 346.712 | 337.917 | 316.635 | 307.762 | 152.004 | 140.959 | 123.754 | 120.446 | 115.28 | 99.511 | 95.953 | 90.957 | 89.6 | 84.8 | 75.6 | 74.6 | 77.3 | 73.1 | 70.6 | 66.3 | 63.8 | 61.9 | 58.1 | 56.8 | 52.4 | 49.5 | 42.8 | 33.8 | 25.6 | 22.2 | 19.7 | 17.9 | 14.7 | 13.6 | 12.6 | 11.8 | 11.2 | 9.3 | 9.6 | 7.9 | 7.3 |