Triumph Group, Inc.
NYSE:TGI
18.31 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1996 Q4 | 1995 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 104.893 | 152.604 | 392.511 | 162.899 | 169.885 | 146.318 | 227.403 | 116.409 | 104.45 | 134.636 | 240.878 | 206.139 | 194.122 | 237.486 | 589.882 | 477.276 | 440.211 | 30.909 | 485.463 | 53.594 | 24.852 | 28.927 | 92.807 | 28.7 | 33.227 | 33.055 | 35.819 | 64.388 | 33.669 | 36.968 | 69.633 | 35.461 | 36.215 | 31.299 | 20.984 | 41.69 | 39.089 | 39.671 | 32.617 | 34.181 | 33.366 | 25.465 | 28.998 | 25.415 | 22.443 | 18.529 | 32.037 | 33.452 | 30.651 | 31.996 | 29.662 | 32.682 | 34.75 | 36.425 | 39.328 | 33.263 | 57.411 | 35.706 | 157.218 | 152.284 | 26.973 | 30.854 | 14.478 | 16.828 | 13.065 | 13.888 | 13.738 | 10.615 | 9.128 | 6.039 | 7.257 | 9.349 | 106.567 | 5.435 | 5.698 | 4.578 | 5.335 | 5.471 | 4.844 | 6.089 | 6.241 | 6.568 | 6.766 | 6.066 | 7.174 | 9.121 | 8.583 | 7.41 | 10.225 | 7.218 | 6.913 | 9.307 | 6.818 | 6.138 | 4.819 | 6.339 | 6.325 | 7.529 | 6.279 | 6 | 7.2 | 7.3 | 5 | 7.4 | 6.1 | 4.1 | 4.6 | 4.6 | 5.5 | 0.9 | 1 | 0.9 | 0.6 | 0.5 | 0.7 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 104.893 | 152.604 | 392.511 | 162.899 | 169.885 | 146.318 | 227.403 | 116.409 | 104.45 | 134.636 | 240.878 | 206.139 | 194.122 | 237.486 | 589.882 | 477.276 | 440.211 | 30.909 | 485.463 | 53.594 | 24.852 | 28.927 | 92.807 | 28.7 | 33.227 | 33.055 | 35.819 | 64.388 | 33.669 | 36.968 | 69.633 | 35.461 | 36.215 | 31.299 | 20.984 | 41.69 | 39.089 | 39.671 | 32.617 | 34.181 | 33.366 | 25.465 | 28.998 | 25.415 | 22.443 | 18.529 | 32.037 | 33.452 | 30.651 | 31.996 | 29.662 | 32.682 | 34.75 | 36.425 | 39.328 | 33.263 | 57.411 | 35.706 | 157.218 | 152.284 | 26.973 | 30.854 | 14.478 | 16.828 | 13.065 | 13.888 | 13.738 | 10.615 | 9.128 | 6.039 | 7.257 | 9.349 | 106.567 | 5.435 | 5.698 | 4.578 | 5.335 | 5.471 | 4.844 | 6.089 | 6.241 | 6.568 | 6.766 | 6.066 | 7.174 | 9.121 | 8.583 | 7.41 | 10.225 | 7.218 | 6.913 | 9.307 | 6.818 | 6.138 | 4.819 | 6.339 | 6.325 | 7.529 | 6.279 | 7.1 | 7.2 | 7.3 | 5 | 7.4 | 6.1 | 4.1 | 4.6 | 4.6 | 5.5 | 0.9 | 1 | 0.9 | 0.6 | 0.5 | 0.7 |
Net Receivables
| 162.217 | 219.165 | 212.561 | 216.9 | 274.279 | 271.294 | 299.802 | 288.017 | 279.26 | 265.498 | 280.491 | 309.626 | 325.675 | 334.303 | 328.704 | 325.983 | 426.858 | 460.832 | 603.904 | 542.605 | 642.976 | 655.378 | 700.257 | 928.163 | 947.072 | 874.577 | 414.185 | 320.999 | 330.134 | 343.962 | 311.792 | 307.853 | 329.678 | 388.119 | 426.525 | 484.796 | 540.902 | 547.806 | 508.415 | 452.327 | 518.958 | 667.202 | 493.142 | 466.393 | 434.86 | 411.152 | 442.067 | 322.144 | 397.262 | 364.051 | 440.608 | 345.627 | 364.59 | 386.613 | 369.491 | 275.719 | 295.93 | 296.237 | 214.497 | 166.045 | 182.011 | 194.687 | 209.463 | 180.343 | 190.807 | 199.384 | 207.975 | 165.233 | 176.835 | 173.92 | 168.372 | 160.989 | 157.564 | 150.769 | 147.78 | 121.205 | 124.47 | 122.966 | 127.942 | 109.652 | 123.344 | 115.382 | 131.102 | 106.445 | 106.707 | 104.435 | 106.841 | 99.066 | 108.09 | 109.711 | 99.655 | 100.342 | 119.048 | 111.869 | 115.666 | 97.307 | 87.909 | 91.801 | 78.96 | 70.1 | 73.7 | 63.1 | 65.6 | 63.4 | 63.4 | 56.6 | 63.4 | 55 | 48.1 | 43 | 39.2 | 37.5 | 40.4 | 29.7 | 27.9 |
Inventory
| 393.824 | 358.681 | 317.671 | 352.188 | 434.381 | 429.386 | 389.245 | 400.467 | 398.075 | 379.929 | 361.692 | 394.532 | 387.906 | 412.663 | 400.366 | 446.208 | 465.8 | 467.105 | 452.976 | 473.863 | 454.402 | 470.448 | 413.56 | 543.7 | 533.583 | 533.982 | 1,425.295 | 1,462.724 | 1,368.715 | 1,248.656 | 1,340.175 | 1,474.054 | 1,446.821 | 1,355.154 | 1,244.563 | 1,713.751 | 1,608.822 | 1,511.566 | 1,321.699 | 1,332.389 | 1,278.206 | 1,245.393 | 1,151.553 | 1,167.325 | 1,133.674 | 1,121.858 | 1,022.555 | 973.188 | 891.353 | 868.3 | 817.956 | 848.555 | 818.126 | 742.39 | 781.714 | 805.755 | 780.031 | 807.465 | 363.925 | 378.67 | 394.089 | 391.078 | 389.348 | 366.026 | 382.117 | 381.4 | 361.667 | 344.739 | 334.526 | 317.885 | 307.665 | 285.981 | 273.591 | 258.104 | 235.878 | 234.924 | 229.2 | 226.25 | 217.234 | 215.782 | 214.235 | 208.59 | 206.751 | 205.992 | 205.599 | 205.552 | 196.343 | 203.421 | 200.586 | 195.714 | 182.102 | 185.145 | 178.145 | 176.092 | 172.247 | 165.053 | 164.301 | 152.798 | 123.75 | 118.6 | 117.8 | 114.9 | 104.8 | 94.9 | 87.9 | 83 | 77.1 | 75.7 | 68.6 | 62.3 | 54.3 | 55.8 | 52.4 | 45.1 | 30.5 |
Other Current Assets
| 0 | 19.314 | 16.626 | 213.798 | 18.652 | 19.716 | 17.062 | 18.449 | 17.554 | 104.938 | 80.007 | 17.951 | 60.677 | 22.788 | 235.482 | 89.034 | 131.667 | 213.781 | 19.289 | 26.133 | 20.854 | 23.907 | 74.794 | 32.273 | 29.971 | 111.472 | 90.18 | 43.5 | 57.7 | 68.426 | 81.383 | 124.363 | 53.218 | 25.64 | 58.942 | 85.278 | 154.933 | 184.064 | 204.019 | 120.06 | 71.8 | 115.377 | 148.033 | 137.924 | 109.384 | 79.498 | 138.774 | 71.37 | 110.491 | 143.443 | 138.306 | 80.932 | 57.179 | 53.844 | 49.322 | 54.045 | 70.186 | 65.598 | 49.093 | 40.572 | 62.959 | 60.003 | 65.529 | 63.156 | 34.034 | 31.186 | 31.42 | 40.856 | 38.5 | 44.53 | 46.672 | 13.312 | 13.612 | 11.576 | 14.232 | 10.575 | 10.45 | 8.697 | 9.309 | 11.172 | 36.238 | 32.136 | 32.097 | 31.969 | 32.678 | 32.187 | 31.432 | 4.414 | 4.869 | 3.268 | 31.978 | 9.117 | 9.662 | 15.913 | 7.06 | 5.548 | 5.239 | 6.62 | 4.73 | 7.7 | 7.9 | 6.7 | 4.8 | 3.7 | 5.1 | 4.3 | 4.1 | 4.9 | 5.5 | 2.8 | 2.9 | 5.6 | 4.5 | 30 | 11.6 |
Total Current Assets
| 660.934 | 749.764 | 939.369 | 929.207 | 897.197 | 871.726 | 933.512 | 823.342 | 799.339 | 885.001 | 962.602 | 928.248 | 968.38 | 1,007.24 | 1,554.434 | 1,338.501 | 1,464.536 | 1,172.627 | 1,561.632 | 1,096.195 | 1,143.084 | 1,178.66 | 1,260.42 | 1,532.8 | 1,543.853 | 1,553.086 | 1,921.051 | 1,891.611 | 1,761.368 | 1,663.799 | 1,772.919 | 1,918.167 | 1,839.323 | 1,799.468 | 1,751.838 | 2,273.037 | 2,291.411 | 2,252.651 | 2,057.515 | 1,887.68 | 1,902.33 | 2,010.207 | 1,780.421 | 1,757.49 | 1,662.189 | 1,624.387 | 1,592.08 | 1,400.155 | 1,429.757 | 1,407.79 | 1,418.383 | 1,307.796 | 1,274.645 | 1,219.272 | 1,239.855 | 1,168.782 | 1,203.558 | 1,212.787 | 784.733 | 737.571 | 666.032 | 676.622 | 678.818 | 626.353 | 620.023 | 625.858 | 614.8 | 561.443 | 558.989 | 542.374 | 507.569 | 469.631 | 551.334 | 425.884 | 401.118 | 371.282 | 369.455 | 363.384 | 359.329 | 342.695 | 380.058 | 362.676 | 376.716 | 350.472 | 352.158 | 351.295 | 343.199 | 314.311 | 323.77 | 315.911 | 296.895 | 303.911 | 313.673 | 310.012 | 299.792 | 274.247 | 263.774 | 258.748 | 213.719 | 203.5 | 206.6 | 192 | 180.2 | 169.4 | 162.5 | 148 | 149.2 | 140.2 | 127.7 | 109 | 97.4 | 99.8 | 97.9 | 105.3 | 70.7 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 148.809 | 143.389 | 158.725 | 141.583 | 166.6 | 168.437 | 166.8 | 162.278 | 160.862 | 165.67 | 169.05 | 178.663 | 179.079 | 204.907 | 211.369 | 356.107 | 360.949 | 370.82 | 418.141 | 433.475 | 502.99 | 515.212 | 577.895 | 697.5 | 714.022 | 732.3 | 726.003 | 749.922 | 768.884 | 794.77 | 805.03 | 820.177 | 857.621 | 867.729 | 889.734 | 915.021 | 914.304 | 936.29 | 948.852 | 982.666 | 963.604 | 965.424 | 930.973 | 932.067 | 898.631 | 885.183 | 809.548 | 770.11 | 744.748 | 745.23 | 733.38 | 722.332 | 719.949 | 727.935 | 734.879 | 732.562 | 708.59 | 716.846 | 327.634 | 322.154 | 326.32 | 329.89 | 332.467 | 311.753 | 327.849 | 324.295 | 324.095 | 298.972 | 289.177 | 285.597 | 294.479 | 274.672 | 263.95 | 256.253 | 237.325 | 232.328 | 232.076 | 233.101 | 234.123 | 235.774 | 243.944 | 244.943 | 248.626 | 221.768 | 222.455 | 221.09 | 215.832 | 195.09 | 190.338 | 180.559 | 176.061 | 168.444 | 166.64 | 160.205 | 157.519 | 149.222 | 157.41 | 145.535 | 122.787 | 120.7 | 116.8 | 122.2 | 107.1 | 104 | 98.7 | 81.5 | 78.8 | 71.7 | 65.9 | 51.3 | 48.3 | 46.7 | 44.4 | 36.6 | 27.6 |
Goodwill
| 514.976 | 510.723 | 510.687 | 511.571 | 508.415 | 510.855 | 509.449 | 507.714 | 500.814 | 507.988 | 513.722 | 515.773 | 516.079 | 522.392 | 521.638 | 521.416 | 516.833 | 513.392 | 513.527 | 583.699 | 578.916 | 581.631 | 583.225 | 584.515 | 586.518 | 587.571 | 592.828 | 934.5 | 1,124.864 | 1,147.676 | 1,142.605 | 1,407.532 | 1,426.445 | 1,435.653 | 1,445.029 | 2,042.828 | 2,022.82 | 2,018.213 | 2,044.89 | 2,133.879 | 1,932.491 | 1,867.668 | 1,793.487 | 1,780.296 | 1,740.155 | 1,720.29 | 1,751.321 | 1,593.12 | 1,546.259 | 1,544.81 | 1,546.374 | 1,533.102 | 1,531.106 | 1,532.663 | 1,545.541 | 1,480.302 | 1,525.317 | 1,505.547 | 502.074 | 487.197 | 465.211 | 463.471 | 459.541 | 383.873 | 383.939 | 384.593 | 383.74 | 338.762 | 339.165 | 339.013 | 339.93 | 321.29 | 297.301 | 298.136 | 272.737 | 0 | 0 | 0 | 273.476 | 0 | 0 | 0 | 267.621 | 0 | 0 | 0 | 260.467 | 257.609 | 255.647 | 0 | 250.41 | 252.193 | 251.357 | 220.952 | 194.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 60.703 | 62.843 | 65.063 | 67.308 | 69.434 | 71.737 | 73.898 | 76.503 | 78.87 | 81.875 | 84.85 | 87.679 | 90.43 | 99.445 | 102.453 | 113.04 | 116.886 | 120.928 | 381.968 | 394.782 | 405.982 | 418.494 | 430.954 | 465.619 | 479.91 | 493.105 | 507.681 | 520.82 | 533.63 | 578.525 | 592.364 | 605.248 | 620.445 | 634.69 | 649.612 | 709.47 | 934.108 | 950.814 | 957.387 | 974.028 | 967.886 | 976.464 | 978.182 | 988.605 | 943.032 | 951.44 | 929.413 | 883.127 | 812.481 | 820.825 | 829.676 | 837.641 | 842.502 | 851.26 | 859.62 | 960.442 | 932.613 | 939.141 | 79.844 | 79.907 | 101.877 | 106.281 | 108.35 | 69.725 | 72.48 | 75.493 | 78.488 | 61.208 | 64.941 | 67.42 | 69.919 | 61.827 | 48.95 | 50.922 | 49.424 | 323.982 | 326.189 | 327.994 | 329.703 | 299.846 | 293.312 | 294.438 | 295.135 | 295.999 | 299.942 | 301.83 | 291.522 | 32.061 | 32.786 | 285.094 | 34.947 | 35.693 | 36.724 | 36.561 | 79.835 | 268.831 | 274.646 | 229.887 | 170.425 | 170.3 | 155.9 | 150 | 141.5 | 132.2 | 97.8 | 72.5 | 73.4 | 66.3 | 47.9 | 26.4 | 25.6 | 23.9 | 24.3 | 17 | 1.1 |
Goodwill and Intangible Assets
| 575.679 | 573.566 | 575.75 | 578.879 | 577.849 | 582.592 | 583.347 | 584.217 | 579.684 | 589.863 | 598.572 | 603.452 | 606.509 | 621.837 | 624.091 | 634.456 | 633.719 | 634.32 | 895.495 | 978.481 | 984.898 | 1,000.125 | 1,014.179 | 1,050.134 | 1,066.428 | 1,080.676 | 1,100.509 | 1,455.32 | 1,658.494 | 1,726.201 | 1,734.969 | 2,012.78 | 2,046.89 | 2,070.343 | 2,094.641 | 2,752.298 | 2,956.928 | 2,969.027 | 3,002.277 | 3,107.907 | 2,900.377 | 2,844.132 | 2,771.669 | 2,768.901 | 2,683.187 | 2,671.73 | 2,680.734 | 2,476.247 | 2,358.74 | 2,365.635 | 2,376.05 | 2,370.743 | 2,373.608 | 2,383.923 | 2,405.161 | 2,440.744 | 2,457.93 | 2,444.688 | 581.918 | 567.104 | 567.088 | 569.752 | 567.891 | 453.598 | 456.419 | 460.086 | 462.228 | 399.97 | 404.106 | 406.433 | 409.849 | 383.117 | 346.251 | 349.058 | 322.161 | 323.982 | 326.189 | 327.994 | 329.703 | 299.846 | 293.312 | 294.438 | 295.135 | 295.999 | 299.942 | 301.83 | 291.522 | 289.67 | 288.433 | 285.094 | 285.357 | 287.886 | 288.081 | 257.513 | 274.058 | 268.831 | 274.646 | 229.887 | 170.425 | 170.3 | 155.9 | 150 | 141.5 | 132.2 | 97.8 | 72.5 | 73.4 | 66.3 | 47.9 | 26.4 | 25.6 | 23.9 | 24.3 | 17 | 1.1 |
Long Term Investments
| 0 | 0 | 65.063 | -7.356 | -7.268 | -7.444 | -7.268 | 0 | 0 | 0 | 0.065 | -7.426 | -7.479 | -7.456 | 5.299 | -8.028 | -7.493 | -7.487 | -7.439 | -16.709 | 65.297 | 150.673 | 230.437 | -1,067.472 | -16.012 | -16.175 | -16.582 | -41.969 | -70.325 | -67.052 | -68.107 | -82.322 | -86.045 | -68.54 | 81.54 | -269.677 | -73.823 | -109.997 | 81.54 | -53.446 | -48.919 | -46.898 | 84.18 | -48.401 | -51.14 | -0.804 | -0.627 | -53.226 | -51.448 | -60.103 | 318.713 | 0 | -19.612 | -56.837 | 65.51 | -208.852 | 0 | 0 | -7.616 | -1.486 | -1.628 | -1.777 | -1.727 | -0.067 | -1.13 | -1.044 | -1.45 | -11.794 | -11.147 | -102.294 | -11.316 | -98.756 | -98.378 | -100.781 | -6.868 | -104.741 | -106.542 | -109.148 | -5.422 | -0.746 | -1.444 | -1.444 | -1.444 | -1.585 | -1.585 | -1.585 | -1.585 | -4.238 | -5.512 | -5.059 | -4.635 | 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 | 42.654 | 7.356 | 7.268 | 7.444 | 7.268 | 7.444 | 0 | 7.256 | 7.213 | 7.426 | 7.479 | 7.456 | 7.491 | 8.028 | 7.493 | 7.487 | 7.439 | 16.709 | 363.681 | 408.416 | 408.838 | 17.338 | 16.012 | 16.175 | 16.582 | 41.969 | 70.325 | 67.052 | 68.107 | 82.322 | 86.045 | 68.54 | 658.873 | 269.677 | 73.823 | 109.997 | 145.352 | 53.446 | 48.919 | 46.898 | 57.291 | 48.401 | 51.14 | 0.804 | 0.627 | 53.226 | 51.448 | 60.103 | 0.527 | 0.105 | 19.612 | 56.837 | 51.578 | 91.888 | 100.811 | 240.77 | 7.616 | 1.486 | 1.628 | 1.777 | 1.727 | 0.067 | 1.13 | 1.044 | 1.45 | 11.794 | 11.147 | 102.294 | 11.316 | 98.756 | 98.378 | 100.781 | 6.868 | 104.741 | 106.542 | 109.148 | 5.422 | 0.746 | 1.444 | 1.444 | 1.444 | 1.585 | 1.585 | 1.585 | 1.585 | 4.238 | 5.512 | 5.059 | 4.635 | 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
| 25.663 | 26.045 | -52.637 | 26.913 | 31.486 | 32.115 | 31.185 | 20.011 | 28.389 | 19.671 | 23.198 | 42.176 | 46.749 | 49.509 | 48.251 | 72.858 | 74.221 | 88.553 | 105.065 | 117.235 | -298.147 | -429.82 | -617.844 | 1,100.2 | 51.08 | 53.905 | 57.627 | 89.079 | 93.2 | 91.274 | 101.682 | 107.796 | 108.435 | 108.123 | -629.111 | 105.259 | 109.928 | 103.452 | -153.527 | 48.745 | 49.28 | 38.849 | -71.517 | 69.088 | 68.267 | 69.56 | 66.887 | 58.208 | 57.848 | 28.077 | -292.296 | 32.597 | 52.717 | 91.176 | -26.746 | 208.852 | 0 | 0 | 18.392 | 18.802 | 15.118 | 11.666 | 13.731 | 13.454 | 15.192 | 15.399 | 13.712 | 14.155 | 14.732 | 15.121 | 17.261 | 19.126 | 19.577 | 14.089 | 14.179 | 15.244 | 14.764 | 13.748 | 14.56 | 16.102 | 16.07 | 16.336 | 15.371 | 14.856 | 15.432 | 15.532 | 13.615 | 12.084 | 15.993 | 15.698 | 14.652 | 7.798 | 8.167 | 13.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0.1 | 0.1 | -0.1 | 0 | 0.1 | 0 | 2.3 | 0 | 2.2 | 2.3 | 2.5 | 12 |
Total Non-Current Assets
| 750.151 | 743 | 789.555 | 747.375 | 775.935 | 783.144 | 781.332 | 773.95 | 768.935 | 782.46 | 798.098 | 824.291 | 832.337 | 876.253 | 896.501 | 1,063.421 | 1,068.889 | 1,093.693 | 1,418.701 | 1,529.191 | 1,618.719 | 1,644.606 | 1,613.505 | 1,797.7 | 1,831.53 | 1,866.881 | 1,884.139 | 2,294.321 | 2,520.578 | 2,612.245 | 2,641.681 | 2,940.753 | 3,012.946 | 3,046.195 | 3,095.677 | 3,772.578 | 3,981.16 | 4,008.769 | 4,024.494 | 4,139.318 | 3,913.261 | 3,848.405 | 3,772.596 | 3,770.056 | 3,650.085 | 3,626.473 | 3,557.169 | 3,304.565 | 3,161.336 | 3,138.942 | 3,136.374 | 3,125.777 | 3,146.274 | 3,203.034 | 3,230.382 | 3,265.194 | 3,267.331 | 3,402.304 | 927.944 | 908.06 | 908.526 | 911.308 | 914.089 | 778.805 | 799.46 | 799.78 | 800.035 | 713.097 | 708.015 | 707.151 | 721.589 | 676.915 | 629.778 | 619.4 | 573.665 | 571.554 | 573.029 | 574.843 | 578.386 | 551.722 | 553.326 | 555.717 | 559.132 | 532.623 | 537.829 | 538.452 | 520.969 | 496.844 | 494.764 | 481.351 | 476.07 | 464.128 | 462.888 | 430.972 | 431.577 | 418.053 | 432.056 | 375.422 | 293.212 | 291 | 272.7 | 272.1 | 248.7 | 236.3 | 196.6 | 153.9 | 152.2 | 138.1 | 113.8 | 80 | 73.9 | 72.8 | 71 | 56.1 | 40.7 |
Total Assets
| 1,511.465 | 1,492.764 | 1,728.924 | 1,676.582 | 1,673.132 | 1,654.87 | 1,714.844 | 1,597.292 | 1,568.274 | 1,667.461 | 1,760.7 | 1,752.539 | 1,800.717 | 1,883.493 | 2,450.935 | 2,401.922 | 2,533.425 | 2,266.32 | 2,980.333 | 2,625.386 | 2,761.803 | 2,823.266 | 2,873.925 | 3,330.5 | 3,375.383 | 3,419.967 | 3,805.19 | 4,185.932 | 4,281.946 | 4,276.044 | 4,414.6 | 4,858.92 | 4,852.269 | 4,845.663 | 4,847.515 | 6,045.615 | 6,272.571 | 6,261.42 | 6,082.009 | 6,026.998 | 5,815.591 | 5,858.612 | 5,553.017 | 5,527.546 | 5,312.274 | 5,250.86 | 5,149.249 | 4,704.72 | 4,591.093 | 4,546.732 | 4,554.757 | 4,433.573 | 4,420.919 | 4,422.306 | 4,470.237 | 4,433.976 | 4,470.889 | 4,615.091 | 1,712.677 | 1,645.631 | 1,574.558 | 1,587.93 | 1,592.907 | 1,405.158 | 1,419.483 | 1,425.638 | 1,414.835 | 1,274.54 | 1,267.004 | 1,249.525 | 1,229.158 | 1,146.546 | 1,181.112 | 1,045.284 | 974.783 | 942.836 | 942.484 | 938.227 | 937.715 | 894.417 | 933.384 | 918.393 | 935.848 | 883.095 | 889.987 | 889.747 | 864.168 | 811.155 | 818.534 | 797.262 | 772.965 | 768.039 | 776.561 | 740.984 | 731.369 | 692.3 | 695.83 | 634.17 | 506.931 | 494.5 | 479.3 | 464.1 | 428.9 | 405.7 | 359.1 | 301.9 | 301.4 | 278.3 | 241.5 | 189 | 171.3 | 172.6 | 168.9 | 161.4 | 111.4 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 145.566 | 128.167 | 167.349 | 133.55 | 154.955 | 152.905 | 169.873 | 166.501 | 154.588 | 132.734 | 161.534 | 168.894 | 142.6 | 164.753 | 179.473 | 195.3 | 242.475 | 299.269 | 457.694 | 379.989 | 418.706 | 426.587 | 433.783 | 540.265 | 561.473 | 514.907 | 418.367 | 387.081 | 388.221 | 420.26 | 481.243 | 403.921 | 417.428 | 431.063 | 410.225 | 359.999 | 399.927 | 426.041 | 429.134 | 308.398 | 342.002 | 301.808 | 317.334 | 257.908 | 290.188 | 312.41 | 327.008 | 246.092 | 281.089 | 279.724 | 266.124 | 236.134 | 264.762 | 270.482 | 262.716 | 205.789 | 226.807 | 222.294 | 92.852 | 78.402 | 89.632 | 93.192 | 103.711 | 79.295 | 92.624 | 103.559 | 120.117 | 97.395 | 102.148 | 95.357 | 101.332 | 83.443 | 84.288 | 78.825 | 73.995 | 59.214 | 57.419 | 62.767 | 65.211 | 55.446 | 52.852 | 50.669 | 55.259 | 40.823 | 48.588 | 43.628 | 47.466 | 37.918 | 40.723 | 41.353 | 39.763 | 40.967 | 40.216 | 44.699 | 52.168 | 67.842 | 30.987 | 37.948 | 34.996 | 29.3 | 33.8 | 27.7 | 33.9 | 27.7 | 27 | 26.3 | 27.4 | 25.1 | 25.8 | 20.3 | 20.5 | 16.4 | 18.4 | 18.2 | 18 |
Short Term Debt
| 957.62 | 5.958 | 6.033 | 6.684 | 3.108 | 3.313 | 6.344 | 3.108 | 2.849 | 5.936 | 12.854 | 3.534 | 7.274 | 4.653 | 16.852 | 6.09 | 30.266 | 28.366 | 20.475 | 7.795 | 7.759 | 8.15 | 8.201 | 14.46 | 14.993 | 16.71 | 16.527 | 15.135 | 22.883 | 140.869 | 160.63 | 187.731 | 47.374 | 47.087 | 42.441 | 42.759 | 43.048 | 42.776 | 42.255 | 40.877 | 39.595 | 43.323 | 49.575 | 45.355 | 48.894 | 56.457 | 123.109 | 133.951 | 125.201 | 129.025 | 142.237 | 141.535 | 165.451 | 170.135 | 300.252 | 270.554 | 94.664 | 142.039 | 91.929 | 94.214 | 92.504 | 15.601 | 89.085 | 79.562 | 4.548 | 1.036 | 1.01 | 201.473 | 201.471 | 5.703 | 5.702 | 0.071 | 86.496 | 8.078 | 8.078 | 8.081 | 1.662 | 1.692 | 1.74 | 2.977 | 4.475 | 4.687 | 4.884 | 5.331 | 2.298 | 7.659 | 7.831 | 9.991 | 16.153 | 11.647 | 11.295 | 11.033 | 6.065 | 6.009 | 6.017 | 4.849 | 70.066 | 5.14 | 4.856 | 2.6 | 2.5 | 2.4 | 1.2 | 2.2 | 2 | 0.7 | 0.7 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 5.4 | 8.8 | 2.9 |
Tax Payables
| 0 | 0 | 10.026 | 0 | 0 | 0 | 3.702 | 0 | 0 | 0 | 4.205 | 0 | 0 | 0 | 5.084 | 0 | 0 | 0 | 3.796 | 0 | 0 | 0 | 5.974 | 0 | 0 | 0 | 4.852 | 0 | 0 | 0 | 3.873 | 0 | 0 | 0 | 2.469 | 0 | 0 | 0 | 2.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.005 | 4.093 | 2.65 | 2.395 | 4.434 | 0.796 | 0.856 | 9.295 | 1.509 | 0.196 | 0.827 | 5.776 | 1.484 | 5.88 | 4.232 | 6.906 | 5.195 | 2.789 | 1.33 | 4.569 | 2.922 | 5.26 | 3.611 | 2.453 | 1.533 | 3.112 | 4.716 | 4.272 | 3.231 | 9.749 | 5.834 | 6.212 | 6.445 | 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 | 46.236 | 55.858 | 40.182 | 39.773 | 47.882 | 44.482 | 40.492 | 42.475 | 53.914 | 171.763 | 160.982 | 159.691 | 158.252 | 204.379 | 167.772 | 175.159 | 199.463 | 295.32 | 264.463 | 276.967 | 309.985 | 313.069 | 314.994 | 354.963 | 474.644 | 234.198 | 0 | 0 | 0 | 256.275 | 561.817 | 0 | 7.325 | 78.932 | 0 | 0 | 3.638 | 32.21 | -25.736 | 0 | 0 | 20.428 | 250.338 | 0 | 0 | 32.302 | 0 | 0 | 0 | 0 | 0 | 0 | 401.5 | 399.147 | 314.932 | 376.368 | 341.885 | 111.266 | 94.336 | 96.174 | 98.012 | 109.58 | 78.219 | 85.173 | 74.915 | 83.397 | 64.921 | 65.568 | 59.494 | 78.192 | 69.056 | 64.545 | 63.313 | 68.488 | 63.872 | 64.579 | 60.353 | 75.598 | 53.781 | 52.315 | 47.983 | 51.215 | 38.978 | 44.12 | 41.093 | 46.393 | 41.945 | 45.119 | 45.935 | 51.348 | 50.187 | 77.249 | 50.405 | 57.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -795.563 | 119.845 | 116.996 | 168.966 | 116.791 | 144.266 | 217.005 | 160.014 | 155.95 | 350.946 | 251.787 | 229.75 | 239.445 | 235.043 | 312.579 | 270.193 | 226.142 | 262.262 | 210.468 | 231.065 | 221.966 | 225.666 | 527.317 | 241.398 | 230.332 | 254.681 | 552.693 | 627.411 | 528.788 | 600.478 | 688.514 | 575.942 | 550.961 | 606.368 | 688.431 | 411.444 | 404.273 | 376.845 | 421.512 | 359.871 | 285.217 | 237.814 | 273.024 | 254.563 | 264.546 | 248.115 | 243.185 | 236.124 | 231.813 | 258.087 | 281.704 | 370.593 | 383.811 | 402.356 | 399.578 | 315.771 | 377.222 | 342.661 | 110.167 | 90.924 | 96.282 | 98.677 | 109.429 | 81.754 | 89.562 | 79.788 | 87.984 | 68.677 | 69.811 | 67.392 | 80.024 | 69.056 | 64.545 | 63.313 | 68.488 | 63.872 | 64.579 | 60.353 | 75.598 | 53.781 | 63.848 | 56.921 | 60.024 | 46.503 | 50.003 | 47.255 | 52.754 | 41.945 | 45.119 | 45.935 | 57.667 | 57.915 | 80.373 | 58.526 | 62.196 | 48.637 | 59.657 | 63.642 | 49.58 | 54.6 | 56.7 | 58.7 | 51.7 | 48 | 33.8 | 30.8 | 29 | 22 | 20.3 | 19.1 | 20.2 | 20 | 18.7 | 17.9 | 10.1 |
Total Current Liabilities
| 307.623 | 303.185 | 356.262 | 349.382 | 314.627 | 344.754 | 396.924 | 370.115 | 355.862 | 543.53 | 601.504 | 563.16 | 549.01 | 562.701 | 718.367 | 639.355 | 674.042 | 789.36 | 987.753 | 883.312 | 925.398 | 970.388 | 994.625 | 1,111.1 | 1,161.761 | 1,260.942 | 990.565 | 1,029.627 | 939.892 | 1,161.607 | 1,334.26 | 1,167.594 | 1,013.565 | 1,091.843 | 1,143.566 | 814.202 | 847.248 | 849.3 | 895.417 | 683.41 | 666.814 | 582.945 | 639.933 | 557.826 | 603.628 | 616.982 | 736.425 | 616.167 | 638.103 | 666.836 | 719.981 | 748.262 | 814.024 | 842.973 | 962.546 | 792.114 | 698.693 | 706.994 | 296.953 | 267.633 | 281.068 | 209.865 | 306.659 | 241.407 | 187.59 | 193.678 | 210.62 | 367.741 | 374.257 | 174.228 | 188.542 | 158.45 | 239.561 | 157.122 | 155.756 | 133.956 | 124.99 | 129.381 | 145.471 | 117.464 | 124.786 | 114.73 | 121.7 | 95.769 | 105.605 | 102.814 | 111.282 | 99.603 | 107.829 | 105.147 | 115.17 | 109.915 | 126.654 | 109.234 | 120.381 | 121.328 | 160.71 | 106.73 | 89.432 | 86.5 | 93 | 88.8 | 86.8 | 77.9 | 62.8 | 57.8 | 57.1 | 47.4 | 46.4 | 39.8 | 41.1 | 36.8 | 42.5 | 44.9 | 31 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 967.481 | 1,077.568 | 1,639.277 | 1,666.22 | 1,685.146 | 1,703.193 | 1,616.774 | 1,599.822 | 1,599.633 | 1,599.142 | 1,598.478 | 1,618.143 | 1,620.175 | 1,978.356 | 2,073.616 | 2,077.838 | 1,631.029 | 1,854.858 | 1,486.96 | 1,544.887 | 1,516.552 | 1,511.912 | 1,665.089 | 1,613.046 | 1,503.664 | 1,481.303 | 1,359.476 | 1,409.13 | 1,140.165 | 1,035.67 | 1,470.649 | 1,568.315 | 1,492.325 | 1,374.879 | 1,638.195 | 1,556.647 | 1,505.729 | 1,337.141 | 1,401.803 | 1,516.89 | 1,714.31 | 1,500.808 | 1,576.179 | 1,399.398 | 1,357.326 | 1,195.933 | 1,040.954 | 967.489 | 305.976 | 1,016.625 | 561.921 | 596.936 | 526.877 | 1,011.752 | 1,035.209 | 289.04 | 317.886 | 413.851 | 414.823 | 330.094 | 437.838 | 386.219 | 297.291 | 389.204 | 414.988 | 418.803 | 120.815 | 125.329 | 328.08 | 310.481 | 279.619 | 250.301 | 208.335 | 153.339 | 154.32 | 170.5 | 166.422 | 156.042 | 166.931 | 206.221 | 207.585 | 220.963 | 205.491 | 212.366 | 218.813 | 191.692 | 169.161 | 176.118 | 168.565 | 146.961 | 167.055 | 170.9 | 162.683 | 170.305 | 251.577 | 232.74 | 234.419 | 133.952 | 130.2 | 117.6 | 115.2 | 91.9 | 88.8 | 67.1 | 25.9 | 33.8 | 27.1 | 66.4 | 35.5 | 24 | 32.7 | 90.8 | 90 | 68.8 |
Deferred Revenue Non-Current
| 0 | -10.278 | 16.101 | 301.661 | 307.84 | 314.154 | 10.308 | 0 | 273.529 | 0 | 13.961 | 322.874 | 344.557 | 365.832 | 144.625 | 570.609 | 626.851 | 643.256 | 184.227 | 496.284 | 554.4 | 522.916 | 340.944 | -17.338 | 447.684 | 465.595 | 344.064 | 509.641 | 549.211 | 572.501 | 394.883 | 599.089 | 620.597 | 642.454 | 522.68 | 460.87 | 492.433 | 510.274 | 644.95 | 410.168 | 424.087 | 448.767 | 141.505 | 465.204 | 597.709 | 632.001 | 123.006 | 571.702 | 626.162 | 666.248 | 700.125 | 508.599 | 502.155 | 541.582 | 683.26 | 0 | 911.868 | 988.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -102.294 | 0 | -98.756 | -98.378 | -100.781 | 0 | -104.741 | -106.542 | -109.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.284 | 7.269 | 49.922 | 7.356 | 7.268 | 7.444 | 7.268 | 7.444 | 7.386 | 7.256 | 7.386 | 7.426 | 7.479 | 7.456 | 7.491 | 8.028 | 7.493 | 7.487 | 8.033 | 16.709 | 21.116 | 10.989 | 6.964 | 17.338 | 16.012 | 16.175 | 10.548 | 41.969 | 70.325 | 67.052 | 68.107 | 82.322 | 86.045 | 60.478 | 62.547 | 266.436 | 401.396 | 413.246 | 422.234 | 434.839 | 444.357 | 386.686 | 385.085 | 378.972 | 339.597 | 315.446 | 296.805 | 327.126 | 283.366 | 245.623 | 188.37 | 49.871 | 99.809 | 105.799 | 0.02 | 0 | 9.817 | 114.589 | 113.64 | 106.991 | 126.277 | 118.89 | 117.462 | 106.34 | 100.904 | 98.261 | 91.246 | 102.419 | 102.258 | 102.294 | 102.772 | 98.756 | 98.378 | 100.781 | 101.985 | 104.741 | 106.542 | 109.148 | 109.539 | 86.666 | 78.35 | 78.193 | 78.069 | 67.87 | 61.542 | 65.61 | 66.209 | 56.278 | 57.474 | 57.353 | 57.333 | 54.381 | 54.628 | 53.145 | 50.792 | 47.484 | 40.937 | 40.31 | 39.177 | 42.6 | 41.9 | 40 | 35.5 | 32 | 30.6 | 27.7 | 27.7 | 28.9 | 26.5 | 17.8 | 14.8 | 11.2 | 9.1 | 6.8 | 2.8 |
Other Non-Current Liabilities
| 0 | 334.39 | 333.485 | 350.847 | 353.233 | 360.766 | 394.247 | 291.022 | 307.307 | 322.329 | 326.13 | 395.513 | 454.954 | 519.387 | 420.949 | 750.753 | 838.409 | 885.825 | 726.726 | 771.302 | 861.226 | 883.256 | 940.7 | 813.467 | 822.615 | 865.767 | 882.788 | 1,006.346 | 1,006.754 | 1,054.33 | 1,198.197 | 1,157.539 | 1,218.598 | 1,331.63 | 1,389.067 | 1,429.044 | 1,209.898 | 1,277.527 | 1,714.668 | 1,593.672 | 833.849 | 821.123 | 1,128.365 | 714.977 | 782.536 | 1,151.989 | 1,171.733 | 692.387 | 751.006 | 128.988 | 136.287 | 250.045 | 165.041 | 173.419 | 180.442 | 1,161.654 | 230.142 | 330.519 | 27.547 | 17.232 | 2.962 | 2.934 | 2.917 | 1.472 | 1.463 | 1.459 | 1.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.1 | -0.1 | 0.1 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 4.9 | 4.9 | 1.9 | 0.8 |
Total Non-Current Liabilities
| 7.284 | 1,309.14 | 1,477.076 | 1,997.48 | 2,026.721 | 2,056.57 | 2,115.316 | 1,915.24 | 1,914.515 | 1,929.218 | 1,946.619 | 2,001.417 | 2,080.576 | 2,147.018 | 2,551.421 | 2,832.397 | 2,923.74 | 2,524.341 | 2,773.844 | 2,274.971 | 2,427.229 | 2,410.797 | 2,452.612 | 2,495.9 | 2,451.673 | 2,385.606 | 2,358.056 | 2,407.791 | 2,486.209 | 2,261.547 | 2,233.867 | 2,710.51 | 2,872.958 | 2,815.886 | 2,763.946 | 3,063.998 | 3,167.941 | 3,196.348 | 3,051.809 | 3,073.136 | 2,795.096 | 2,922.119 | 2,629.173 | 2,670.128 | 2,521.531 | 2,499.879 | 2,367.666 | 2,060.467 | 2,001.861 | 2,013.083 | 2,041.407 | 1,879.035 | 1,866.096 | 1,889.259 | 1,875.474 | 2,196.863 | 2,352.735 | 2,535.541 | 555.038 | 539.046 | 459.333 | 559.662 | 506.598 | 405.103 | 491.571 | 514.708 | 511.486 | 223.234 | 227.587 | 430.374 | 413.253 | 378.375 | 348.679 | 309.116 | 255.324 | 259.061 | 277.042 | 275.57 | 265.581 | 253.597 | 284.571 | 285.778 | 299.032 | 273.361 | 273.908 | 284.423 | 257.901 | 225.439 | 233.592 | 225.918 | 204.294 | 221.436 | 225.528 | 215.828 | 221.097 | 299.061 | 273.677 | 274.729 | 173.129 | 172.8 | 159.6 | 155.1 | 127.3 | 120.9 | 97.8 | 53.6 | 61.4 | 56 | 92.9 | 53.3 | 38.8 | 48.8 | 104.8 | 98.7 | 72.4 |
Total Liabilities
| 314.907 | 1,612.325 | 1,833.338 | 2,346.862 | 2,341.348 | 2,401.324 | 2,512.24 | 2,285.355 | 2,270.377 | 2,472.748 | 2,548.123 | 2,564.577 | 2,629.586 | 2,709.719 | 3,269.788 | 3,471.752 | 3,597.782 | 3,313.701 | 3,761.597 | 3,158.283 | 3,352.627 | 3,381.185 | 3,447.237 | 3,607 | 3,613.434 | 3,646.548 | 3,348.621 | 3,437.418 | 3,426.101 | 3,423.154 | 3,568.127 | 3,878.104 | 3,886.523 | 3,907.729 | 3,907.512 | 3,878.2 | 4,015.189 | 4,045.648 | 3,947.226 | 3,756.546 | 3,461.91 | 3,505.064 | 3,269.106 | 3,227.954 | 3,125.159 | 3,116.861 | 3,104.091 | 2,676.634 | 2,639.964 | 2,679.919 | 2,761.388 | 2,627.297 | 2,680.12 | 2,732.232 | 2,838.02 | 2,988.977 | 3,051.428 | 3,242.535 | 851.991 | 806.679 | 740.401 | 769.527 | 813.257 | 646.51 | 679.161 | 708.386 | 722.106 | 590.975 | 601.844 | 604.602 | 601.795 | 536.825 | 588.24 | 466.238 | 411.08 | 393.017 | 402.032 | 404.951 | 411.052 | 371.061 | 409.357 | 400.508 | 420.732 | 369.13 | 379.513 | 387.237 | 369.183 | 325.042 | 341.421 | 331.065 | 319.464 | 331.351 | 352.182 | 325.062 | 341.478 | 420.389 | 434.387 | 381.459 | 262.561 | 259.3 | 252.6 | 243.9 | 214.1 | 198.8 | 160.6 | 111.4 | 118.5 | 103.4 | 139.3 | 93.1 | 79.9 | 85.6 | 147.3 | 143.6 | 103.4 |
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 | 0.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.138 | 5.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.1 | 2.7 | 1.9 |
Common Stock
| 0.077 | 0.077 | 0.077 | 0.077 | 0.077 | 0.07 | 0.065 | 0.065 | 0.065 | 0.065 | 0.064 | 0.065 | 0.065 | 0.064 | 0.064 | 0.055 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.051 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.049 | 0.049 | 0.024 | 0.024 | 0.024 | 0.024 | 0.017 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.015 | 0.012 | 0.012 | 0.012 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -697.396 | -709.263 | -695.172 | -1,242.917 | -1,227.015 | -1,220.309 | -1,207.556 | -1,190.013 | -1,200.965 | -1,307.491 | -1,297.149 | -1,286.574 | -1,293.812 | -1,284.742 | -1,254.391 | -1,180.872 | -1,112.756 | -1,107.815 | -830.501 | -753.359 | -737.509 | -778.207 | -794.072 | -566.991 | -533.968 | -517.318 | 152.19 | 452.973 | 568.21 | 575.573 | 579.489 | 708.297 | 680.947 | 648.121 | 634.32 | 1,715.996 | 1,806.618 | 1,746.978 | 1,686.217 | 1,605.356 | 1,647.219 | 1,581.807 | 1,455.62 | 1,415.414 | 1,382.118 | 1,334.682 | 1,257.708 | 1,194.111 | 1,122.814 | 1,044.649 | 970.406 | 866.689 | 803.023 | 746.51 | 697.585 | 646.768 | 603.812 | 563.428 | 553.015 | 529.21 | 524.384 | 504.732 | 500.348 | 479.196 | 458.753 | 434.454 | 413.612 | 394.862 | 378.814 | 362.25 | 349.29 | 335.722 | 325.575 | 313.613 | 304.18 | 293.51 | 284.163 | 277.119 | 269.95 | 264.912 | 267.053 | 261.381 | 258.522 | 257.325 | 254.669 | 247.38 | 240.3 | 231.59 | 223.684 | 213.629 | 203.637 | 189.161 | 177.328 | 167.231 | 154.34 | 142.61 | 132.628 | 123.467 | 115.204 | 105.5 | 97.1 | 88.9 | 80.7 | 71.5 | 63.1 | 55.1 | 47.5 | 39.6 | 33.7 | 27.4 | 22.9 | 18.5 | 16.6 | 14.1 | 5.1 |
Accumulated Other Comprehensive Income/Loss
| -509.987 | -519.136 | -517.069 | -534.676 | -546.951 | -546.106 | -554.646 | -455.208 | -476.733 | -469.251 | -463.354 | -496.306 | -503.205 | -507.52 | -530.192 | -706.169 | -725.386 | -710.616 | -719.428 | -545.299 | -565.901 | -489.277 | -487.683 | -390.629 | -382.225 | -383.828 | -367.87 | -374.624 | -379.422 | -385.921 | -396.178 | -386.471 | -371.563 | -364.097 | -346.055 | -199.152 | -198.677 | -180.122 | -198.91 | -51.73 | -32.114 | -14.629 | -18.908 | 18.91 | -56.329 | -60.629 | -60.972 | -8.56 | -9.317 | -13.663 | -9.306 | 110.36 | 114.439 | 122.014 | 120.471 | -17.064 | 3.21 | -2.321 | 0.705 | 4.035 | 4.425 | 4.351 | -2.233 | -0.626 | 2.289 | 4.432 | 2.95 | 1.248 | 0.815 | 0.028 | -0.12 | 0.832 | 0.32 | 0.412 | -0.162 | -0.678 | -0.498 | -0.476 | 0.306 | 2.404 | 1.507 | 1.318 | 1.408 | 1.587 | 0.98 | 0.893 | 0.543 | 0.248 | -0.758 | -1.532 | -3.156 | -5.138 | -5.488 | -4.469 | -1.174 | -0.78 | -1.179 | -0.694 | -0.684 | -34.2 | -31 | -27.8 | -24.6 | -22.8 | -20.3 | -17.9 | -15.9 | -14.8 | -13.5 | -11.1 | -11.1 | -10 | -6.7 | -6.7 | -3.9 |
Other Total Stockholders Equity
| 2,403.864 | 1,108.761 | 1,107.75 | 1,107.236 | 1,105.673 | 1,019.891 | 964.741 | 957.093 | 975.53 | 971.39 | 973.016 | 970.777 | 968.083 | 965.972 | 965.666 | 817.156 | 773.733 | 770.998 | 768.613 | 765.709 | 712.534 | 709.513 | 708.391 | 681.072 | 678.091 | 674.514 | 672.198 | 670.114 | 667.006 | 663.187 | 663.111 | 658.939 | 656.311 | 653.859 | 646.628 | 650.52 | 649.39 | 648.711 | 648.426 | 716.775 | 738.525 | 786.318 | 847.147 | 865.216 | 861.274 | 860.081 | 848.372 | 842.485 | 837.582 | 835.777 | 1,802.625 | 829.177 | 823.288 | 821.501 | 1,511.722 | 1,462.039 | 812.415 | 811.425 | 306.949 | 305.691 | 305.332 | 309.304 | 301.649 | 280.062 | 279.264 | 278.35 | 276.151 | 287.439 | 285.515 | 282.629 | 278.177 | 273.151 | 266.961 | 265.005 | 259.669 | 256.971 | 256.771 | 256.617 | 256.391 | 256.024 | 255.451 | 255.17 | 255.972 | 255.037 | 254.809 | 254.221 | 254.126 | 254.259 | 254.171 | 254.084 | 253.004 | 252.649 | 252.523 | 253.144 | 236.71 | 130.069 | 129.982 | 129.926 | 129.838 | 129.7 | 129.6 | 159.1 | 158.7 | 158.2 | 155.7 | 153.3 | 151.3 | 150.1 | 82 | 79.6 | 79.6 | 78.5 | 8.6 | 7.7 | 4.9 |
Total Shareholders Equity
| 1,196.558 | -119.561 | -104.414 | -670.28 | -668.216 | -746.454 | -797.396 | -688.063 | -702.103 | -805.287 | -787.423 | -812.038 | -828.869 | -826.226 | -818.853 | -1,069.83 | -1,064.357 | -1,047.381 | -781.264 | -532.897 | -590.824 | -557.919 | -573.312 | -276.5 | -238.051 | -226.581 | 456.569 | 748.514 | 855.845 | 852.89 | 846.473 | 980.816 | 965.746 | 937.934 | 940.003 | 2,167.415 | 2,257.382 | 2,215.772 | 2,134.783 | 2,270.452 | 2,353.681 | 2,353.548 | 2,283.911 | 2,299.592 | 2,187.115 | 2,133.999 | 2,045.158 | 2,028.086 | 1,951.129 | 1,866.813 | 1,793.369 | 1,806.276 | 1,740.799 | 1,690.074 | 1,632.217 | 1,444.999 | 1,419.461 | 1,372.556 | 860.686 | 838.952 | 834.157 | 818.403 | 779.65 | 758.648 | 740.322 | 717.252 | 692.729 | 683.565 | 665.16 | 644.923 | 627.363 | 609.721 | 592.872 | 579.046 | 563.703 | 549.819 | 540.452 | 533.276 | 526.663 | 523.356 | 524.027 | 517.885 | 515.116 | 513.965 | 510.474 | 502.51 | 494.985 | 486.113 | 477.113 | 466.197 | 453.501 | 436.688 | 424.379 | 415.922 | 389.891 | 271.911 | 261.443 | 252.711 | 244.37 | 235.2 | 226.7 | 220.2 | 214.8 | 206.9 | 198.5 | 190.5 | 182.9 | 174.9 | 102.2 | 95.9 | 91.4 | 87 | 21.6 | 17.8 | 8 |
Total Equity
| 1,196.558 | -119.561 | -104.414 | -670.28 | -668.216 | -746.454 | -797.396 | -688.063 | -702.103 | -805.287 | -787.423 | -812.038 | -828.869 | -826.226 | -818.853 | -1,069.83 | -1,064.357 | -1,047.381 | -781.264 | -532.897 | -590.824 | -557.919 | -573.312 | -276.5 | -238.051 | -226.581 | 456.569 | 748.514 | 855.845 | 852.89 | 846.473 | 980.816 | 965.746 | 937.934 | 940.003 | 2,167.415 | 2,257.382 | 2,215.772 | 2,134.783 | 2,270.452 | 2,353.681 | 2,353.548 | 2,283.911 | 2,299.592 | 2,187.115 | 2,133.999 | 2,045.158 | 2,028.086 | 1,951.129 | 1,866.813 | 1,793.369 | 1,806.276 | 1,740.799 | 1,690.074 | 1,632.217 | 1,444.999 | 1,419.461 | 1,372.556 | 860.686 | 838.952 | 834.157 | 818.403 | 779.65 | 758.648 | 740.322 | 717.252 | 692.729 | 683.565 | 665.16 | 644.923 | 627.363 | 609.721 | 592.872 | 579.046 | 563.703 | 549.819 | 540.452 | 533.276 | 526.663 | 523.356 | 524.027 | 517.885 | 515.116 | 513.965 | 510.474 | 502.51 | 494.985 | 486.113 | 477.113 | 466.197 | 453.501 | 436.688 | 424.379 | 415.922 | 389.891 | 271.911 | 261.443 | 252.711 | 244.37 | 235.2 | 226.7 | 220.2 | 214.8 | 206.9 | 198.5 | 190.5 | 182.9 | 174.9 | 102.2 | 95.9 | 91.4 | 87 | 21.6 | 17.8 | 8 |
Total Liabilities & Shareholders Equity
| 1,511.465 | 1,492.764 | 1,728.924 | 1,676.582 | 1,673.132 | 1,654.87 | 1,714.844 | 1,597.292 | 1,568.274 | 1,667.461 | 1,760.7 | 1,752.539 | 1,800.717 | 1,883.493 | 2,450.935 | 2,401.922 | 2,533.425 | 2,266.32 | 2,980.333 | 2,625.386 | 2,761.803 | 2,823.266 | 2,873.925 | 3,330.5 | 3,375.383 | 3,419.967 | 3,805.19 | 4,185.932 | 4,281.946 | 4,276.044 | 4,414.6 | 4,858.92 | 4,852.269 | 4,845.663 | 4,847.515 | 6,045.615 | 6,272.571 | 6,261.42 | 6,082.009 | 6,026.998 | 5,815.591 | 5,858.612 | 5,553.017 | 5,527.546 | 5,312.274 | 5,250.86 | 5,149.249 | 4,704.72 | 4,591.093 | 4,546.732 | 4,554.757 | 4,433.573 | 4,420.919 | 4,422.306 | 4,470.237 | 4,433.976 | 4,470.889 | 4,615.091 | 1,712.677 | 1,645.631 | 1,574.558 | 1,587.93 | 1,592.907 | 1,405.158 | 1,419.483 | 1,425.638 | 1,414.835 | 1,274.54 | 1,267.004 | 1,249.525 | 1,229.158 | 1,146.546 | 1,181.112 | 1,045.284 | 974.783 | 942.836 | 942.484 | 938.227 | 937.715 | 894.417 | 933.384 | 918.393 | 935.848 | 883.095 | 889.987 | 889.747 | 864.168 | 811.155 | 818.534 | 797.262 | 772.965 | 768.039 | 776.561 | 740.984 | 731.369 | 692.3 | 695.83 | 634.17 | 506.931 | 494.5 | 479.3 | 464.1 | 428.9 | 405.7 | 359.1 | 301.9 | 301.4 | 278.3 | 241.5 | 189 | 171.3 | 172.6 | 168.9 | 161.4 | 111.4 |