First Financial Corporation
NASDAQ:THFF
49.48 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 77.312 | 75.073 | 69.231 | 76.759 | 74.668 | 82.095 | 82.621 | 220.039 | 328.222 | 412.136 | 598.175 | 682.807 | 758.12 | 677.862 | 666.846 | 657.47 | 388.44 | 386.507 | 211.034 | 127.426 | 80.193 | 60.884 | 54.627 | 74.388 | 50.018 | 50.081 | 41.156 | 74.107 | 61.003 | 55.379 | 50.522 | 75.012 | 67.396 | 55.438 | 66.125 | 88.695 | 63.278 | 60.613 | 88.492 | 78.102 | 96.998 | 84.774 | 83.988 | 71.033 | 80.899 | 73.72 | 78.399 | 87.23 | 63.638 | 84.669 | 62.977 | 146.005 | 57.246 | 59.958 | 45.579 | 58.511 | 63.151 | 60.302 | 65.202 | 84.371 | 70.037 | 54.664 | 51.267 | 67.298 | 49.824 | 80.809 | 67.926 | 70.082 | 59.09 | 71.074 | 69.255 | 77.682 | 67.9 | 102.847 | 68.891 | 78.201 | 68.394 | 82.014 | 76.266 | 94.928 | 77.083 | 88.534 | 62.952 | 94.198 | 94.505 | 68.682 | 80.398 | 96.043 | 72.727 | 76.575 | 63.383 | 68.205 | 40.072 | 61.267 | 54.94 | 68.755 | 75.31 | 69.986 | 58.965 | 58.1 | 58.7 | 64 | 46.2 | 54.9 | 47.2 | 59 | 58.7 | 53.8 | 65.6 | 62.5 | 70.1 | 67.8 | 70.9 | 48 | 44.1 | 62.7 | 51.8 | 48.6 | 48.5 | 51.9 | 50.2 | 48.2 | 49.8 | 43.5 | 40.1 | 49 | 44.7 | 54.3 | 45.1 | 47.5 | 55.6 | 70.2 |
Short Term Investments
| 1,271.992 | 1,205.751 | 1,218.287 | 1,259.137 | 1,225.219 | 1,299.226 | 1,340.781 | 1,332.947 | 1,331.985 | 1,338.452 | 1,359.483 | 1,364.734 | 1,270.82 | 1,219.625 | 1,097.093 | 1,020.744 | 956.239 | 907.433 | 932.041 | 926.717 | 939.944 | 791.537 | 786.211 | 784.916 | 785.693 | 782.609 | 805.558 | 814.931 | 835.424 | 851.577 | 855.681 | 853.725 | 866.701 | 876.538 | 884.176 | 891.082 | 885.836 | 901.55 | 906.341 | 897.053 | 900.11 | 912.495 | 921.165 | 914.56 | 872.675 | 837.047 | 769.949 | 691 | 55.773 | 27.472 | 664.66 | 0 | 610.878 | 1.95 | 56.816 | 0 | 77.98 | 24.93 | 12.645 | 0 | 3 | 5.5 | 600.777 | 0 | 10.665 | 4.345 | 41.657 | 0 | 0.725 | 12.769 | 54.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,349.304 | 99.073 | 69.231 | -76.759 | 1,299.887 | 1,381.321 | 1,423.402 | 1,552.986 | 1,660.207 | 423.269 | 1,957.658 | 2,047.541 | 2,028.94 | 1,897.487 | 1,763.939 | 1,678.214 | 1,344.679 | 1,293.94 | 1,143.075 | 1,054.143 | 1,020.137 | 852.421 | 840.838 | 859.304 | 835.711 | 832.69 | 846.714 | 889.038 | 896.427 | 906.956 | 906.203 | 928.737 | 934.097 | 931.976 | 950.301 | 979.777 | 949.114 | 962.163 | 994.833 | 975.155 | 997.108 | 997.269 | 1,005.153 | 985.593 | 953.574 | 910.767 | 848.348 | 778.23 | 63.638 | 84.669 | 62.977 | 146.005 | 57.246 | 59.958 | 45.579 | 58.511 | 63.151 | 60.302 | 65.202 | 84.371 | 70.037 | 54.664 | 51.267 | 67.298 | 49.824 | 80.809 | 67.926 | 70.082 | 59.09 | 71.074 | 69.255 | 77.682 | 67.9 | 102.847 | 68.891 | 78.201 | 68.394 | 82.014 | 76.266 | 94.928 | 77.083 | 88.534 | 62.952 | 94.198 | 94.505 | 68.682 | 80.398 | 96.043 | 72.727 | 76.575 | 63.383 | 68.205 | 40.072 | 61.267 | 54.94 | 68.755 | 75.31 | 69.986 | 58.965 | 58.1 | 58.7 | 64 | 46.2 | 54.9 | 47.2 | 59 | 58.7 | 53.8 | 65.6 | 62.5 | 70.1 | 67.8 | 70.9 | 48 | 44.1 | 62.7 | 51.8 | 48.6 | 48.5 | 51.9 | 50.2 | 48.2 | 49.8 | 43.5 | 40.1 | 49 | 44.7 | 54.3 | 45.1 | 47.5 | 55.6 | 70.2 |
Net Receivables
| 25.386 | 23.733 | 23.851 | 24.877 | 22.546 | 21.311 | 20.402 | 21.288 | 19.128 | 16.701 | 15.633 | 16.946 | 15.963 | 15.103 | 15.465 | 16.957 | 18.482 | 17.205 | 17.098 | 18.523 | 18.735 | 13.877 | 14.379 | 13.97 | 14.63 | 12.345 | 12.983 | 12.913 | 13.364 | 11.564 | 12.099 | 12.311 | 12.846 | 10.869 | 11.907 | 11.733 | 12.265 | 11.116 | 11.381 | 11.593 | 12.1 | 10.95 | 11.451 | 11.554 | 11.767 | 11.046 | 11.622 | 12.024 | 12.785 | 11.829 | 11.693 | 12.947 | 11.322 | 10.426 | 10.506 | 11.208 | 11.769 | 10.959 | 10.933 | 12.005 | 12.706 | 11.907 | 12.132 | 13.081 | 13.371 | 11.866 | 12.45 | 13.698 | 14.051 | 12.673 | 12.433 | 13.972 | 12.989 | 11.927 | 11.513 | 12.537 | 11.869 | 11.808 | 11.039 | 12.016 | 11.788 | 11.513 | 11.185 | 13.073 | 13.722 | 13.79 | 13.621 | 15.199 | 14.181 | 14.859 | 14.092 | 14.948 | 15.006 | 15.568 | 14.292 | 17.803 | 17.194 | 16.418 | 14.74 | 14.7 | 14.1 | 14.2 | 12.7 | 14.7 | 14 | 14.6 | 13.2 | 14.1 | 15.4 | 14.8 | 15.1 | 15 | 15.7 | 13.2 | 12.9 | 12.6 | 11.2 | 10 | 9.5 | 9.7 | 9.4 | 9.1 | 8.2 | 8.9 | 9.4 | 8 | 8.5 | 8.8 | 8.4 | 8.2 | 9 | 9.5 |
Inventory
| 0 | 51.34 | -93.082 | 51.882 | -97.965 | -103.859 | -116.29 | 0 | -355.787 | -456.841 | -614.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 104.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,335.866 | 1,470.494 | 1,655.004 | 1,690.401 | 1,919.631 | 1,997.843 | 1,818.232 | 1,872.056 | 1,852.033 | 1,325.391 | 1,302.722 | 1,268.422 | 1,262.251 | 1,257.253 | 1,207.745 | 1,199.529 | 1,153.739 | 1,120.083 | 1,098.398 | 1,108.05 | 1,119.383 | 1,052.528 | 1,005.55 | 1,003.795 | 1,001.92 | 1,005.583 | 989.137 | 1,023.492 | 1,051.242 | 1,017.578 | 999.973 | 1,011.138 | 1,082.836 | 1,114.269 | 1,246.88 | 1,325.341 | 2,059.762 | 2,049.393 | 2,100.585 | 2,046.678 | 1,787.863 | 1,772.733 | 1,793.7 | 1,774.589 | 1,847.266 | 1,810.463 | 1,771.479 | 1,787.531 | 1,767.683 | 1,657.698 | 1,588.997 | 1,584.622 | 1,604.832 | 1,562.84 | 1,566.63 | 1,519.478 | 1,501.005 | 1,535.626 | 1,515.811 | 1,482.559 | 1,462.132 | 1,459.083 | 1,475.672 | 1,468.657 | 1,499 | 1,526.457 | 1,507.854 | 1,527.709 | 1,538.748 | 1,535.339 | 1,523.079 | 1,507.978 | 1,507.766 | 1,492.916 | 1,462.416 | 1,500.752 | 2,032.192 | 2,037.005 | 2,027.839 | 1,921.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 1,374.69 | 122.976 | 93.249 | 102.025 | 1,322.433 | 1,402.632 | 1,443.804 | 21.289 | 1,679.335 | 423.269 | 1,973.291 | 16.947 | 3,380.769 | 3,383.084 | 3,434.408 | 3,385.572 | 3,282.792 | 3,308.988 | 2,978.405 | 2,944.722 | 2,890.905 | 2,191.689 | 2,157.939 | 2,141.696 | 2,112.592 | 2,102.288 | 2,067.442 | 2,101.48 | 2,063.53 | 2,038.603 | 2,016.7 | 2,049.098 | 2,066.326 | 1,995.373 | 1,967.758 | 1,995.305 | 1,963.299 | 1,978.862 | 1,995.351 | 2,010.24 | 2,060.45 | 2,025.797 | 2,016.577 | 2,008.285 | 2,048.177 | 2,036.082 | 2,106.85 | 2,115.595 | 2,136.185 | 2,145.891 | 2,175.255 | 2,205.63 | 1,856.431 | 1,843.117 | 1,849.785 | 1,844.308 | 1,922.186 | 1,881.724 | 1,847.614 | 1,883.907 | 1,850.426 | 1,724.269 | 1,652.396 | 1,665.001 | 1,668.027 | 1,655.515 | 1,647.006 | 1,603.258 | 1,574.146 | 1,619.373 | 1,597.499 | 1,574.213 | 1,543.021 | 1,573.857 | 1,556.076 | 1,559.395 | 1,579.263 | 1,620.279 | 1,595.159 | 1,634.653 | 1,627.619 | 1,635.386 | 1,597.216 | 1,615.249 | 1,615.993 | 1,575.388 | 1,556.435 | 1,611.994 | 2,119.1 | 2,128.439 | 2,105.314 | 2,004.799 | 55.078 | 76.835 | 69.232 | 86.558 | 92.504 | 86.404 | 73.705 | 72.8 | 72.8 | 78.2 | 58.9 | 69.6 | 61.2 | 73.6 | 71.9 | 67.9 | 81 | 77.3 | 85.2 | 82.8 | 86.6 | 61.2 | 57 | 75.3 | 63 | 58.6 | 58 | 61.6 | 59.6 | 57.3 | 58 | 52.4 | 49.5 | 57 | 53.2 | 63.1 | 53.5 | 55.7 | 64.6 | 79.7 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 82.213 | 71.146 | 72.438 | 67.286 | 67.424 | 67.127 | 68.158 | 66.147 | 68.113 | 69.022 | 69.978 | 69.522 | 63.187 | 63.895 | 62.584 | 62.063 | 62.968 | 63.27 | 63.14 | 62.576 | 70.592 | 45.662 | 45.977 | 46.554 | 46.985 | 47.372 | 47.771 | 48.272 | 47.289 | 48.296 | 48.566 | 49.24 | 49.688 | 49.353 | 50.394 | 50.531 | 50.834 | 50.348 | 50.97 | 51.802 | 52.573 | 51.754 | 50.655 | 51.449 | 51.875 | 46.468 | 46.94 | 47.308 | 44.722 | 44.945 | 40.624 | 40.105 | 33.578 | 34.157 | 34.251 | 34.691 | 34.519 | 35.079 | 35.43 | 35.551 | 32.464 | 31.728 | 32.166 | 32.145 | 32.237 | 32.541 | 32.196 | 32.632 | 32.64 | 32.651 | 33.099 | 33.267 | 31.261 | 31.808 | 30.833 | 31.27 | 30.245 | 30.592 | 31.197 | 31.154 | 31.061 | 31.067 | 30.054 | 29.322 | 34.26 | 29.553 | 29.486 | 34.815 | 29.524 | 29.382 | 29.613 | 26.237 | 26.222 | 26.664 | 26.191 | 26.363 | 26.195 | 26.419 | 26.293 | 26.1 | 24.8 | 24.2 | 24.6 | 24.4 | 24.5 | 24.5 | 24.9 | 24.9 | 25.2 | 25.2 | 25.7 | 26.1 | 26.5 | 25.1 | 24.9 | 23.9 | 23 | 20.7 | 20.2 | 20 | 18.8 | 19 | 19.1 | 18.7 | 18.9 | 17.8 | 17.9 | 18 | 18 | 17.9 | 17.3 | 17 |
Goodwill
| 93.363 | 86.985 | 86.985 | 86.985 | 86.985 | 86.985 | 86.985 | 86.985 | 86.985 | 86.985 | 86.135 | 86.135 | 78.592 | 78.592 | 78.592 | 78.592 | 78.592 | 78.592 | 78.592 | 78.592 | 75.417 | 34.355 | 34.355 | 34.355 | 34.355 | 34.355 | 34.355 | 34.355 | 34.355 | 34.355 | 34.355 | 34.355 | 34.355 | 34.355 | 34.355 | 39.489 | 39.489 | 39.489 | 39.489 | 39.489 | 39.489 | 39.489 | 39.489 | 39.489 | 39.489 | 37.612 | 37.612 | 37.612 | 37.612 | 37.612 | 36.897 | 36.897 | 7.102 | 7.102 | 7.102 | 7.102 | 7.102 | 7.102 | 7.102 | 7.102 | 7.102 | 7.102 | 7.102 | 0 | 7.102 | 7.102 | 7.102 | 0 | 7.102 | 7.102 | 7.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.802 | 5.116 | 5.351 | 5.586 | 5.816 | 6.079 | 6.396 | 6.714 | 7.024 | 7.336 | 7.68 | 8.024 | 7.725 | 8.112 | 8.539 | 8.972 | 9.405 | 9.829 | 10.236 | 10.643 | 11.261 | 0.969 | 1.083 | 1.197 | 1.31 | 1.424 | 1.527 | 1.63 | 1.744 | 1.857 | 1.983 | 2.109 | 2.253 | 2.397 | 2.557 | 3.178 | 3.375 | 3.572 | 3.685 | 3.901 | 4.145 | 4.388 | 4.656 | 4.935 | 5.253 | 3.308 | 3.601 | 3.893 | 4.216 | 4.539 | 4.784 | 5.142 | 3.306 | 3.526 | 3.813 | 4.148 | 3.86 | 4.178 | 4.546 | 4.916 | 5.698 | 1.3 | 1.406 | 0 | 1.619 | 1.724 | 1.83 | 0 | 2.044 | 2.15 | 2.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 119.165 | 92.101 | 92.336 | 92.571 | 92.801 | 93.064 | 93.381 | 93.699 | 94.009 | 94.321 | 93.815 | 94.159 | 86.317 | 86.704 | 87.131 | 87.564 | 87.997 | 88.421 | 88.828 | 89.235 | 86.678 | 35.324 | 35.438 | 35.552 | 35.665 | 35.779 | 35.882 | 35.985 | 36.099 | 36.212 | 36.338 | 36.464 | 36.608 | 36.752 | 36.912 | 42.667 | 42.864 | 43.061 | 43.174 | 43.39 | 43.634 | 43.877 | 44.145 | 44.424 | 44.742 | 40.92 | 41.213 | 41.505 | 41.828 | 42.151 | 41.681 | 42.039 | 10.408 | 10.628 | 10.915 | 11.25 | 10.962 | 11.28 | 11.648 | 12.018 | 12.8 | 8.402 | 8.508 | 8.614 | 8.721 | 8.826 | 8.932 | 9.039 | 9.146 | 9.252 | 9.359 | 9.465 | 9.582 | 9.699 | 9.823 | 9.962 | 9.788 | 9.921 | 10.055 | 10.195 | 10.329 | 10.47 | 10.611 | 10.753 | 10.907 | 11.062 | 11.216 | 11.391 | 11.516 | 11.722 | 11.417 | 10.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1,271.992 | 15.378 | 15.371 | 18.242 | 1,225.219 | 1,299.226 | 1,340.781 | 1,332.947 | 1,331.985 | 1,338.452 | 1,359.483 | 1,364.734 | 1,270.82 | 1,219.625 | 1,097.093 | 1,020.744 | 956.239 | 907.433 | 932.041 | 926.717 | 939.944 | 791.537 | 786.211 | 784.916 | 785.693 | 782.609 | 805.558 | 814.931 | 835.424 | 851.577 | 855.681 | 853.725 | 866.701 | 876.538 | 884.176 | 891.082 | 885.836 | 901.55 | 906.341 | 897.053 | 900.11 | 912.495 | 921.165 | 914.56 | 872.675 | 837.047 | 769.949 | 691 | 656.506 | 658.751 | 664.66 | 666.287 | 610.878 | 614.05 | 601.213 | 560.846 | 594.476 | 600.986 | 578.364 | 587.246 | 605.223 | 587.454 | 600.777 | 596.915 | 596.75 | 606.543 | 610.7 | 586.633 | 600.574 | 559.018 | 563.773 | 559.053 | 557.905 | 562.399 | 558.038 | 536.291 | 555.969 | 496.967 | 511.04 | 507.99 | 515.715 | 534.998 | 560.982 | 567.733 | 532.526 | 538.416 | 515.439 | 511.548 | 531.449 | 529.543 | 516.491 | 463.509 | 523.253 | 520.256 | 559.134 | 568.405 | 581.351 | 591.304 | 593.673 | 594.3 | 560.4 | 582.9 | 594.8 | 633.4 | 569.7 | 567.6 | 550.8 | 528 | 565.5 | 606.4 | 593.7 | 582.7 | 585.7 | 521.2 | 516.4 | 515.4 | 413.7 | 383.2 | 402.4 | 352.9 | 359.1 | 393.1 | 382.1 | 385.2 | 385.3 | 345.2 | 387.7 | 389.4 | 359.1 | 342.8 | 371.1 | 335.2 |
Tax Assets
| 0 | 4,376.542 | 4,370.225 | 4,392.777 | 0 | 0 | 0 | 0 | 0 | -1,332.181 | -174.362 | -156.528 | -140.971 | -142.641 | -3,858.978 | 0 | -3,843.977 | -3,824.112 | -3,693.58 | -3,751.978 | -3,744.472 | -2,913.778 | -2,881.088 | -2,863.593 | -2,840.667 | -2,834.816 | -2,830.344 | -2,853.37 | -2,828.553 | -2,834.801 | -2,816.859 | -2,831.31 | -2,821.126 | -2,810.973 | -2,779.365 | -2,797.631 | -2,785.857 | -2,817.799 | -2,800.512 | -2,829.828 | -2,848.582 | -2,844.148 | -2,843.963 | -2,856.971 | -2,836.533 | -2,789.194 | -2,744.016 | 91.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.614 | -8.721 | -8.826 | -8.932 | -9.039 | -9.146 | -9.252 | -9.359 | -9.465 | -9.582 | -9.699 | -9.823 | -9.962 | -9.788 | -9.921 | -10.055 | -10.195 | -10.329 | -10.47 | -10.611 | -10.753 | -10.907 | -11.062 | -11.216 | -11.391 | -542.965 | -541.265 | -527.908 | -474.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1,473.37 | 212.925 | 208.996 | 178.245 | -1,385.444 | -1,459.417 | -1,502.32 | -1,332.947 | -1,494.107 | 4,413.765 | 174.362 | 156.528 | 140.971 | 142.641 | 3,858.978 | 1.601 | 3,843.977 | 3,824.112 | 3,693.58 | 3,751.978 | 3,744.472 | 2,913.778 | 2,881.088 | 2,863.593 | 2,840.667 | 2,834.816 | 2,830.344 | 2,853.37 | 2,828.553 | 2,834.801 | 2,816.859 | 2,831.31 | 2,821.126 | 2,810.973 | 2,779.365 | 2,797.631 | 2,785.857 | 2,817.799 | 2,800.512 | 2,829.828 | 2,848.582 | 2,844.148 | 2,843.963 | 2,856.971 | 2,836.533 | 2,789.194 | 2,744.016 | -91.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.614 | 8.721 | 8.826 | 8.932 | 9.039 | 9.146 | 9.252 | 9.359 | 9.465 | 9.582 | 9.699 | 9.823 | 9.962 | 9.788 | 9.921 | 10.055 | 10.195 | 10.329 | 10.47 | 10.611 | 10.753 | 10.907 | 11.062 | 11.216 | 11.391 | 11.516 | 11.722 | 11.417 | 10.869 | -549.475 | -546.92 | -585.325 | -594.768 | -607.546 | -617.723 | -619.966 | -620.4 | -585.2 | -607.1 | -619.4 | -657.8 | -594.2 | -592.1 | -575.7 | -552.9 | -590.7 | -631.6 | -619.4 | -608.8 | -612.2 | -546.3 | -541.3 | -539.3 | -436.7 | -403.9 | -422.6 | -372.9 | -377.9 | -412.1 | -401.2 | -403.9 | -404.2 | -363 | -405.6 | -407.4 | -377.1 | -360.7 | -388.4 | -352.2 |
Total Non-Current Assets
| 6,635.754 | 4,768.092 | 4,759.366 | 4,749.121 | 1,385.444 | 1,459.417 | 1,502.32 | 159.846 | 1,494.107 | 4,583.379 | 1,523.276 | 1,528.415 | 1,420.324 | 1,370.224 | 1,246.808 | 1,171.972 | 1,107.204 | 1,059.124 | 1,084.009 | 1,078.528 | 1,097.214 | 872.523 | 867.626 | 867.022 | 868.343 | 865.76 | 889.211 | 899.188 | 918.812 | 936.085 | 940.585 | 939.429 | 952.997 | 962.643 | 971.482 | 984.28 | 979.534 | 994.959 | 1,000.485 | 992.245 | 996.317 | 1,008.126 | 1,015.965 | 1,010.433 | 969.292 | 924.435 | 858.102 | 779.813 | 743.056 | 745.847 | 746.965 | 748.431 | 654.864 | 658.835 | 646.379 | 606.787 | 639.957 | 647.345 | 625.442 | 634.815 | 650.487 | 627.584 | 641.451 | 637.674 | 637.708 | 647.91 | 651.828 | 628.304 | 642.36 | 600.921 | 606.231 | 601.785 | 598.748 | 603.906 | 598.694 | 577.523 | 596.002 | 537.48 | 552.292 | 549.339 | 557.105 | 576.535 | 601.647 | 607.808 | 577.693 | 579.031 | 556.141 | 557.754 | 41.04 | 41.104 | 41.03 | 37.106 | 549.475 | 546.92 | 585.325 | 594.768 | 607.546 | 617.723 | 619.966 | 620.4 | 585.2 | 607.1 | 619.4 | 657.8 | 594.2 | 592.1 | 575.7 | 552.9 | 590.7 | 631.6 | 619.4 | 608.8 | 612.2 | 546.3 | 541.3 | 539.3 | 436.7 | 403.9 | 422.6 | 372.9 | 377.9 | 412.1 | 401.2 | 403.9 | 404.2 | 363 | 405.6 | 407.4 | 377.1 | 360.7 | 388.4 | 352.2 |
Total Assets
| 5,484.612 | 4,891.068 | 4,852.615 | 4,851.146 | 4,784.806 | 4,877.231 | 4,866.821 | 4,989.281 | 5,009.339 | 5,006.648 | 5,081.794 | 5,170.799 | 4,801.093 | 4,753.308 | 4,681.216 | 4,557.544 | 4,389.996 | 4,368.112 | 4,062.414 | 4,023.25 | 3,988.119 | 3,064.212 | 3,025.565 | 3,008.718 | 2,980.935 | 2,968.048 | 2,956.654 | 3,000.668 | 2,982.342 | 2,974.688 | 2,957.285 | 2,988.527 | 3,019.323 | 2,958.016 | 2,939.24 | 2,979.585 | 2,942.833 | 2,973.821 | 2,995.836 | 3,002.485 | 3,056.767 | 3,033.923 | 3,032.542 | 3,018.718 | 3,017.469 | 2,960.517 | 2,964.952 | 2,895.408 | 2,879.241 | 2,891.738 | 2,922.22 | 2,954.061 | 2,511.295 | 2,501.952 | 2,496.164 | 2,451.095 | 2,562.143 | 2,529.069 | 2,473.056 | 2,518.722 | 2,500.913 | 2,351.853 | 2,293.847 | 2,302.675 | 2,305.735 | 2,303.425 | 2,298.834 | 2,231.562 | 2,216.506 | 2,220.294 | 2,203.73 | 2,175.998 | 2,141.769 | 2,177.763 | 2,154.77 | 2,136.918 | 2,175.265 | 2,157.759 | 2,147.451 | 2,183.992 | 2,184.724 | 2,211.921 | 2,198.863 | 2,223.057 | 2,193.686 | 2,154.419 | 2,112.576 | 2,169.748 | 2,160.14 | 2,169.543 | 2,146.344 | 2,041.905 | 2,017.825 | 2,014.949 | 2,003.822 | 2,043.267 | 1,999.284 | 1,991.033 | 1,953.705 | 1,905.2 | 1,872.2 | 1,846.1 | 1,834 | 1,849.8 | 1,761.8 | 1,731.4 | 1,708.7 | 1,634.9 | 1,660.2 | 1,654.9 | 1,635.4 | 1,619.6 | 1,619.6 | 1,433.1 | 1,416.1 | 1,443.6 | 1,352.1 | 1,296.5 | 1,292.4 | 1,260.1 | 1,229.8 | 1,242.3 | 1,221.3 | 1,213.4 | 1,179.6 | 1,099 | 1,112.5 | 1,118.2 | 1,049.1 | 1,016.8 | 1,029.6 | 1,006.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 84.363 | 0 | 143.469 | 67.221 | 0 | 0 | 0 | 70.875 | 89.321 | 84.232 | 96.672 | 93.374 | 101.051 | 98.525 | 98.775 | 0 | 0 | 0 | 0 | 0 | 0 | 60.492 | 0 | 69.656 | 58.68 | 32.589 | 29.078 | 57.686 | 23.514 | 51.88 | 35.821 | 0 | 31.37 | 0 | 31.116 | 0 | 23.336 | 0 | 28.462 | 0 | 0 | 0 | 35.71 | 0 | 0 | 0 | 0 | 0 | 43.997 | 47.091 | 64.969 | 100.022 | 40.637 | 67.465 | 30.789 | 34.106 | 36.218 | 36.917 | 38.686 | 30.436 | 80.792 | 95.569 | 38.816 | 21.5 | 51.261 | 28.861 | 26.016 | 27.331 | 59.364 | 31.625 | 29.762 | 16.203 | 17.014 | 38.939 | 9.462 | 26.224 | 45.561 | 7.808 | 20.834 | 75.527 | 68.459 | 104.258 | 85.1 | 68.629 | 76.762 | 17.111 | 21.513 | 34.355 | 25.259 | 34.442 | 38.311 | 54.596 | 85.109 | 85.031 | 44.785 | 18.708 | 73.464 | 122.379 | 93.655 | 63.5 | 360.9 | 213.2 | 204.5 | 189 | 182.7 | 178.6 | 190 | 172 | 174.1 | 163.1 | 162.1 | 145.4 | 127.1 | 126.2 | 99.3 | 99.2 | 86.7 | 50.8 | 53.9 | 51.7 | 46.7 | 18.2 | 72.6 | 85.9 | 38.1 | 26.4 | 0 | 34.4 | 75.6 | 8.9 | 9.9 | 17.8 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -84.363 | 0 | -54.596 | -67.221 | 0 | 0 | 0 | -70.875 | -89.321 | -84.232 | 0 | -93.374 | -101.051 | -98.525 | -98.775 | 0 | 0 | 0 | 0 | 0 | 0 | -60.492 | 0 | -69.656 | -58.68 | -32.589 | -29.078 | -57.686 | -23.514 | -51.88 | -35.821 | 0 | -31.37 | 0 | -31.116 | 0 | -23.336 | 0 | -28.462 | 0 | 0 | 0 | -35.71 | 0 | 0 | 0 | 0 | 0 | -43.997 | -47.091 | -64.969 | -100.022 | -40.637 | -67.465 | -30.789 | -34.106 | -36.218 | -36.917 | -38.686 | -30.436 | -80.792 | -95.569 | -38.816 | -21.5 | -51.261 | -28.861 | -26.016 | -27.331 | -59.364 | -31.625 | -29.762 | -16.203 | -17.014 | -38.939 | -9.462 | -26.224 | -45.561 | -7.808 | -20.834 | -75.527 | -68.459 | -104.258 | -85.1 | -68.629 | -76.762 | -17.111 | -21.513 | -34.355 | -25.259 | -34.442 | -38.311 | -54.596 | -85.109 | -85.031 | -44.785 | -18.708 | -73.464 | -122.379 | -93.655 | -63.5 | -360.9 | -213.2 | -204.5 | -189 | -182.7 | -178.6 | -190 | -172 | -174.1 | -163.1 | -162.1 | -145.4 | -127.1 | -126.2 | -99.3 | -99.2 | -86.7 | -50.8 | -53.9 | -51.7 | -46.7 | -18.2 | -72.6 | -85.9 | -38.1 | -26.4 | 0 | -34.4 | -75.6 | -8.9 | -9.9 | -17.8 |
Total Current Liabilities
| 915.938 | 869.51 | 881.947 | 817.556 | 132.734 | 128.859 | 108.584 | 70.875 | 89.321 | 84.232 | 96.672 | 93.374 | 101.051 | 98.525 | 98.775 | 116.061 | 95.249 | 100.096 | 83.784 | 80.119 | 90.852 | 60.492 | 56.648 | 69.656 | 58.68 | 32.589 | 29.078 | 57.686 | 23.514 | 51.88 | 35.821 | 33.831 | 31.37 | 62.247 | 31.116 | 33.831 | 23.336 | 84.819 | 28.462 | 48.015 | 59.031 | 73.42 | 35.71 | 59.592 | 27.929 | 29.194 | 39.952 | 40.551 | 43.997 | 47.091 | 64.969 | 100.022 | 40.637 | 67.465 | 30.789 | 34.106 | 36.218 | 36.917 | 38.686 | 30.436 | 80.792 | 95.569 | 38.816 | 21.5 | 51.261 | 28.861 | 26.016 | 27.331 | 59.364 | 31.625 | 29.762 | 16.203 | 17.014 | 38.939 | 9.462 | 26.224 | 45.561 | 7.808 | 20.834 | 75.527 | 68.459 | 104.258 | 85.1 | 68.629 | 76.762 | 17.111 | 21.513 | 34.355 | 1,498.1 | 1,504.9 | 1,486.6 | 1,398.3 | 1,367.2 | 1,381.3 | 1,348.7 | 1,362.9 | 1,372.2 | 1,393.1 | 1,360 | 1,729.9 | 1,693.3 | 1,667.4 | 1,650.2 | 1,661 | 1,567.5 | 1,549.6 | 1,528.4 | 1,462.9 | 1,491.2 | 1,493.4 | 1,478 | 1,462.7 | 1,467.8 | 1,297.8 | 1,277.8 | 1,398.5 | 1,222.8 | 1,169.8 | 53.9 | 51.7 | 46.7 | 18.2 | 72.6 | 85.9 | 38.1 | 26.4 | 0 | 34.4 | 75.6 | 8.9 | 9.9 | 17.8 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 30.456 | 113.057 | 9.656 | 108.577 | 84.578 | 134.582 | 34.585 | 9.589 | 9.593 | 15.912 | 15.924 | 22.155 | 5.902 | 5.888 | 5.874 | 0 | 10.845 | 28.117 | 27.494 | 0 | 55.948 | 0 | 25 | 0 | 35 | 1.4 | 0 | 0 | 0 | 0.132 | 0.132 | 0 | 10.132 | 10.828 | 12.252 | 12.677 | 13.251 | 10.738 | 12.812 | 12.886 | 87.961 | 63.14 | 38.214 | 58.288 | 58.362 | 209.534 | 114.608 | 119.705 | 125.863 | 146.111 | 146.269 | 146.427 | 124.21 | 125.793 | 125.793 | 125.793 | 219.16 | 223.237 | 252.737 | 332.737 | 332.752 | 332.824 | 333.153 | 385.153 | 410.167 | 335.833 | 336.285 | 341.285 | 341.048 | 366.277 | 341.448 | 341.805 | 341.817 | 343.569 | 343.855 | 343.866 | 343.878 | 362.156 | 362.476 | 362.486 | 382.497 | 385.307 | 380.663 | 383.233 | 383.742 | 387.091 | 391.873 | 423.29 | 423.324 | 434.575 | 436.414 | 426.078 | 431.201 | 423.786 | 452.629 | 489.063 | 445.226 | 425.707 | 423.449 | 382.3 | 6.6 | 111.8 | 112 | 96.1 | 77.8 | 41.4 | 36.5 | 37.2 | 52.4 | 64.6 | 74.3 | 70.6 | 92.8 | 54.9 | 57.7 | 56.7 | 26.9 | 22.8 | 23.7 | 25.6 | 25.9 | 35.2 | 35.9 | 41.3 | 7.8 | 43.6 | 39.7 | 26.6 | 8.1 | 31.3 | 9.9 | 9.5 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| -30.456 | 4,209.13 | 4,233.32 | 4,147.372 | 4,097.326 | 4,116.902 | 4,218.153 | 4,504.399 | 4,471.799 | 4,444.973 | 4,460.548 | 4,476.994 | 4,099.205 | 4,060.732 | 3,978.455 | 0 | 3,676.807 | 3,649.615 | 3,369.365 | 0 | 3,284.737 | 2,586.392 | 2,481.121 | 2,566.017 | 2,459.481 | 2,514.364 | 2,541.753 | 2,587.099 | 2,538.784 | 2,488.222 | 2,494.524 | 0 | 2,555.447 | 2,471.717 | 2,483.96 | 2,522.761 | 2,497.655 | 2,479.206 | 2,545.535 | 2,547.37 | 2,505.902 | 2,491.617 | 2,559.289 | 2,514.643 | 2,556.101 | 2,353.387 | 2,432.009 | 2,363.03 | -125.863 | -146.111 | -146.269 | -146.427 | -124.21 | -125.793 | -125.793 | -125.793 | -219.16 | -223.237 | -252.737 | -332.737 | -332.752 | -332.824 | -333.153 | -385.153 | -410.167 | -335.833 | -336.285 | -341.285 | -341.048 | -366.277 | -341.448 | -341.805 | -341.817 | -343.569 | -343.855 | -343.866 | -343.878 | -362.156 | -362.476 | -362.486 | -382.497 | -385.307 | -380.663 | -383.233 | -383.742 | -387.091 | -391.873 | -423.29 | -423.324 | -434.575 | -0.014 | -426.078 | -431.201 | -423.786 | -452.629 | -489.063 | -0.026 | -425.707 | -423.449 | -375.7 | -6.6 | -105.2 | -112 | -89.5 | -71.2 | -34.8 | -29.9 | -37.2 | -45.8 | -57.9 | -74.3 | -70.6 | -86.2 | -48.3 | -51.1 | -56.7 | -20.2 | -16.1 | -23.7 | -25.6 | -25.9 | -35.2 | -35.9 | -41.3 | -7.8 | -43.6 | -39.7 | -26.6 | -8.1 | -31.3 | -9.9 | -9.5 |
Total Non-Current Liabilities
| 4,001.462 | 3,490.888 | 3,449.902 | 3,505.614 | 84.578 | 134.582 | 108.584 | 4,443.113 | 89.321 | 15.912 | 15.924 | 15.937 | 5.902 | 5.888 | 5.874 | 11.66 | 10.845 | 28.117 | 27.494 | 30.973 | 55.948 | 2,525.9 | 25 | 2,496.361 | 35 | 1.4 | 2,512.675 | 2,529.413 | 2,515.27 | 0.132 | 0.132 | 0.132 | 10.132 | 10.828 | 12.252 | 12.677 | 13.251 | 10.738 | 12.812 | 12.886 | 87.961 | 63.14 | 38.214 | 58.288 | 58.362 | 209.534 | 114.608 | 119.705 | 125.863 | 146.111 | 146.269 | 146.427 | 124.21 | 125.793 | 125.793 | 125.793 | 219.16 | 223.237 | 252.737 | 332.737 | 332.752 | 332.824 | 333.153 | 385.153 | 410.167 | 335.833 | 336.285 | 341.285 | 341.048 | 366.277 | 341.448 | 341.805 | 341.817 | 343.569 | 343.855 | 343.866 | 343.878 | 362.156 | 362.476 | 362.486 | 382.497 | 385.307 | 380.663 | 383.233 | 383.742 | 387.091 | 391.873 | 423.29 | 423.3 | 434.6 | 436.4 | 426.1 | 431.2 | 423.8 | 452.6 | 489.1 | 445.2 | 425.7 | 423.4 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.7 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.7 | 6.7 | 6.7 | 23.7 | 25.6 | 25.9 | 35.2 | 35.9 | 41.3 | 7.8 | 43.6 | 39.7 | 26.6 | 8.1 | 31.3 | 9.9 | 9.5 |
Total Liabilities
| 4,917.4 | 4,360.398 | 4,331.849 | 4,323.17 | 4,314.638 | 4,380.343 | 4,361.322 | 4,513.997 | 4,570.713 | 4,545.117 | 4,556.35 | 4,588.223 | 4,206.158 | 4,165.145 | 4,083.104 | 3,960.552 | 3,782.901 | 3,777.828 | 3,480.643 | 3,465.642 | 3,431.537 | 2,586.392 | 2,562.769 | 2,566.017 | 2,553.161 | 2,548.353 | 2,541.753 | 2,587.099 | 2,538.784 | 2,540.234 | 2,530.477 | 2,574.132 | 2,596.949 | 2,544.792 | 2,527.328 | 2,569.269 | 2,534.242 | 2,574.763 | 2,586.809 | 2,608.271 | 2,652.894 | 2,628.177 | 2,633.213 | 2,632.523 | 2,642.392 | 2,592.115 | 2,586.569 | 2,523.286 | 2,510.48 | 2,533.451 | 2,567.283 | 2,607.1 | 2,154.72 | 2,159.287 | 2,161.532 | 2,129.378 | 2,234.461 | 2,209.883 | 2,156.96 | 2,212.239 | 2,191.69 | 2,059.196 | 1,997.93 | 2,015.831 | 2,026.08 | 2,021.708 | 2,005.606 | 1,949.87 | 1,938.098 | 1,950.499 | 1,926.801 | 1,904.738 | 1,864.278 | 1,910.687 | 1,882.937 | 1,867.595 | 1,902.775 | 1,889.214 | 1,877.277 | 1,915.657 | 1,915.25 | 1,952.045 | 1,932.73 | 1,967.778 | 1,939.753 | 1,904.455 | 1,865.687 | 1,927.777 | 1,921.372 | 1,939.469 | 1,923.033 | 1,824.394 | 1,798.368 | 1,805.139 | 1,801.277 | 1,852.044 | 1,817.447 | 1,818.776 | 1,783.356 | 1,736.5 | 1,699.9 | 1,674 | 1,656.7 | 1,667.6 | 1,574.1 | 1,556.2 | 1,535 | 1,469.4 | 1,497.8 | 1,500.1 | 1,484.5 | 1,469.2 | 1,474.4 | 1,304.4 | 1,284.4 | 1,313.5 | 1,229.6 | 1,176.5 | 1,175.5 | 1,147.5 | 1,116.6 | 1,131.6 | 1,110.4 | 1,105 | 1,078 | 1,010.8 | 1,026.2 | 1,034.8 | 967.6 | 938.4 | 953.2 | 932.4 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.492 | 7.287 | 8.649 | 7.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.016 | 2.016 | 2.015 | 2.014 | 2.014 | 2.013 | 2.012 | 2.012 | 2.011 | 2.011 | 2.01 | 2.009 | 2.009 | 2.008 | 2.008 | 2.007 | 2.006 | 2.006 | 2.005 | 2.005 | 2.004 | 1.826 | 1.825 | 1.824 | 1.824 | 1.823 | 1.823 | 1.822 | 1.822 | 1.821 | 1.82 | 1.82 | 1.819 | 1.818 | 1.818 | 1.817 | 1.817 | 1.816 | 1.815 | 1.815 | 1.814 | 1.812 | 1.812 | 1.811 | 1.81 | 1.809 | 1.809 | 1.808 | 1.808 | 1.807 | 1.807 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 1.806 | 0.903 | 0.903 | 0.903 | 0.903 | 0.903 | 0.903 | 0.903 | 0.903 | 0.903 | 0.903 | 0.903 | 0.903 | 0.903 | 0.903 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 677.155 | 673.728 | 667.675 | 663.726 | 656.61 | 640.325 | 630.809 | 614.829 | 607.22 | 589.169 | 580.063 | 559.139 | 559.693 | 543.595 | 533.98 | 521.103 | 523.029 | 509.029 | 504.236 | 492.055 | 484.834 | 472.577 | 466.398 | 456.716 | 451.918 | 440.605 | 431.595 | 420.275 | 442.229 | 433.435 | 431.195 | 421.826 | 419.585 | 411.423 | 409.308 | 395.633 | 394.761 | 386.363 | 385.731 | 377.97 | 375.13 | 366.858 | 364.914 | 357.083 | 354.565 | 346.092 | 346.035 | 338.342 | 336.147 | 328.056 | 325.573 | 318.13 | 314.172 | 304.358 | 302.122 | 293.319 | 291.017 | 284.724 | 283.043 | 277.357 | 277.415 | 269.696 | 267.645 | 263.115 | 261.843 | 258.341 | 256.961 | 250.011 | 249.414 | 243.052 | 242.304 | 235.967 | 235.526 | 230.071 | 229.219 | 223.71 | 223.885 | 217.562 | 217.934 | 211.623 | 212.018 | 206.043 | 204.979 | 194.294 | 192.34 | 186.8 | 185.242 | 178.209 | 173.252 | 167.081 | 164.766 | 158.038 | 155.797 | 149.506 | 147.56 | 141.653 | 139.659 | 133.685 | 131.095 | 125.7 | 123.4 | 117.9 | 115.6 | 110.6 | 112.6 | 107.8 | 106.5 | 98 | 112.2 | 107.6 | 105.5 | 101.1 | 99.1 | 88.6 | 95.8 | 91.8 | 89.2 | 85.8 | 92.1 | 89.4 | 87.5 | 84.3 | 82.6 | 80 | 77.6 | 67.6 | 65.7 | 63.2 | 61.8 | 58.6 | 56.7 | 53.8 |
Accumulated Other Comprehensive Income/Loss
| -102.8 | -134.501 | -138.11 | -127.087 | -176.038 | -141.25 | -125.589 | -139.983 | -167.375 | -126.63 | -71.025 | -2.426 | -1.102 | 1.412 | -0.832 | 9.764 | 12.121 | 9.515 | 6.001 | -7.501 | 0.145 | -4.282 | -12.927 | -23.454 | -32.31 | -28.889 | -24.488 | -14.704 | -5.431 | -5.564 | -10.793 | -14.164 | -2.412 | -3.493 | -5.059 | -9.401 | -8.758 | -14.048 | -7.303 | -14.529 | -2.325 | -4.32 | -8.551 | -13.969 | -21.128 | -19.146 | -8.925 | -7.472 | -7.077 | -9.338 | -10.082 | -10.494 | 4.636 | 0.54 | -5.257 | -9.369 | 0.245 | -2.024 | -3.526 | -7.904 | -4.867 | -13.714 | -8.403 | -12.946 | -18.016 | -12.452 | 0.292 | -5.181 | -6.905 | -10.723 | -4.754 | -5.494 | 1.677 | -3.632 | 0.594 | 1.903 | 4.856 | 6.413 | 5.252 | 8.357 | 10.263 | 6.594 | 13.006 | 11.463 | 11.266 | 14.996 | 12.884 | 14.276 | 15.343 | 12.575 | 7.887 | 8.299 | 12.256 | 8.66 | 9.315 | 3.9 | -3.492 | -7.287 | -8.649 | -7.8 | -4.8 | -1.5 | 6 | 8.1 | 8.6 | 7 | 6 | 6.8 | 5.7 | 2.6 | 0.7 | 4.7 | 1.4 | -1.5 | 3.5 | 6.4 | 1.3 | 1.7 | 0 | -2.4 | -0.5 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -10.42 | -10.573 | -10.814 | -10.677 | -12.418 | -4.2 | -1.733 | -1.574 | -3.23 | -3.019 | 14.396 | 23.854 | 34.335 | 41.148 | 62.956 | 64.118 | 69.939 | 69.734 | 69.529 | 71.049 | 69.599 | 7.699 | 7.5 | 7.615 | 6.342 | 6.156 | 5.971 | 6.176 | 4.938 | 4.762 | 4.586 | 4.913 | 3.382 | 3.476 | 5.845 | 22.267 | 20.771 | 24.927 | 28.784 | 28.958 | 29.254 | 41.396 | 41.154 | 41.27 | 39.83 | 39.647 | 39.464 | 39.444 | 37.883 | 37.762 | 37.639 | 37.519 | 35.961 | 35.961 | 35.961 | 35.961 | 34.614 | 34.68 | 34.773 | 35.224 | 34.869 | 34.869 | 34.869 | 34.869 | 34.022 | 34.022 | 34.169 | 35.056 | 34.093 | 35.66 | 37.573 | 38.981 | 38.482 | 38.831 | 40.214 | 41.904 | 41.943 | 42.764 | 45.182 | 46.549 | 45.387 | 45.433 | 46.342 | 47.716 | 48.521 | 47.265 | 47.86 | 48.583 | 49.27 | 49.515 | 49.755 | 50.271 | 50.501 | 50.741 | 44.767 | 44.767 | 44.767 | 44.956 | 47 | 49.9 | 53.7 | 55.7 | 55.7 | 62.6 | 66.5 | 60.4 | 61.2 | 60.7 | 44.5 | 44.6 | 44.7 | 44.6 | 44.7 | 41.6 | 32.4 | 31.9 | 32 | 32.5 | 24.8 | 25.6 | 26.2 | 26.2 | 28.3 | 28.4 | 24 | 20.6 | 20.6 | 20.2 | 19.7 | 19.8 | 19.7 | 19.9 |
Total Shareholders Equity
| 565.951 | 530.67 | 520.766 | 527.976 | 470.168 | 496.888 | 505.499 | 475.284 | 438.626 | 461.531 | 525.444 | 582.576 | 594.935 | 588.163 | 598.112 | 596.992 | 607.095 | 590.284 | 581.771 | 557.608 | 556.582 | 477.82 | 462.796 | 442.701 | 427.774 | 419.695 | 414.901 | 413.569 | 443.558 | 434.454 | 426.808 | 414.395 | 422.374 | 413.224 | 411.912 | 410.316 | 408.591 | 399.058 | 409.027 | 394.214 | 403.873 | 405.746 | 399.329 | 386.195 | 375.077 | 368.402 | 378.383 | 372.122 | 368.761 | 358.287 | 354.937 | 346.961 | 356.575 | 342.665 | 334.632 | 321.717 | 327.682 | 319.186 | 316.096 | 306.483 | 309.223 | 292.657 | 295.917 | 286.844 | 279.655 | 281.717 | 293.228 | 281.692 | 278.408 | 269.795 | 276.929 | 271.26 | 277.491 | 267.076 | 271.833 | 269.323 | 272.49 | 268.545 | 270.174 | 268.335 | 269.474 | 259.876 | 266.133 | 255.279 | 253.933 | 249.964 | 246.889 | 241.971 | 238.768 | 230.074 | 223.311 | 217.511 | 219.457 | 209.81 | 202.545 | 191.223 | 181.837 | 172.257 | 170.349 | 168.7 | 172.3 | 172.1 | 177.3 | 182.2 | 187.7 | 175.2 | 173.7 | 165.5 | 162.4 | 154.8 | 150.9 | 150.4 | 145.2 | 128.7 | 131.7 | 130.1 | 122.5 | 120 | 116.9 | 112.6 | 113.2 | 110.7 | 110.9 | 108.4 | 101.6 | 88.2 | 86.3 | 83.4 | 81.5 | 78.4 | 76.4 | 73.7 |
Total Equity
| 565.951 | 530.67 | 520.766 | 527.976 | 470.168 | 496.888 | 505.499 | 475.284 | 438.626 | 461.531 | 525.444 | 582.576 | 594.935 | 588.163 | 598.112 | 596.992 | 607.095 | 590.284 | 581.771 | 557.608 | 556.582 | 477.82 | 462.796 | 442.701 | 427.774 | 419.695 | 414.901 | 413.569 | 443.558 | 434.454 | 426.808 | 414.395 | 422.374 | 413.224 | 411.912 | 410.316 | 408.591 | 399.058 | 409.027 | 394.214 | 403.873 | 405.746 | 399.329 | 386.195 | 375.077 | 368.402 | 378.383 | 372.122 | 368.761 | 358.287 | 354.937 | 346.961 | 356.575 | 342.665 | 334.632 | 321.717 | 327.682 | 319.186 | 316.096 | 306.483 | 309.223 | 292.657 | 295.917 | 286.844 | 279.655 | 281.717 | 293.228 | 281.692 | 278.408 | 269.795 | 276.929 | 271.26 | 277.491 | 267.076 | 271.833 | 269.323 | 272.49 | 268.545 | 270.174 | 268.335 | 269.474 | 259.876 | 266.133 | 255.279 | 253.933 | 249.964 | 246.889 | 241.971 | 238.768 | 230.074 | 223.311 | 217.511 | 219.457 | 209.81 | 202.545 | 191.223 | 181.837 | 172.257 | 170.349 | 168.7 | 172.3 | 172.1 | 177.3 | 182.2 | 187.7 | 175.2 | 173.7 | 165.5 | 162.4 | 154.8 | 150.9 | 150.4 | 145.2 | 128.7 | 131.7 | 130.1 | 122.5 | 120 | 116.9 | 112.6 | 113.2 | 110.7 | 110.9 | 108.4 | 101.6 | 88.2 | 86.3 | 83.4 | 81.5 | 78.4 | 76.4 | 73.7 |
Total Liabilities & Shareholders Equity
| 5,483.351 | 4,891.068 | 4,852.615 | 4,851.146 | 4,784.806 | 4,877.231 | 4,866.821 | 4,989.281 | 5,009.339 | 5,006.648 | 5,081.794 | 5,170.799 | 4,801.093 | 4,753.308 | 4,681.216 | 4,557.544 | 4,389.996 | 4,368.112 | 4,062.414 | 4,023.25 | 3,988.119 | 3,064.212 | 3,025.565 | 3,008.718 | 2,980.935 | 2,968.048 | 2,956.654 | 3,000.668 | 2,982.342 | 2,974.688 | 2,957.285 | 2,988.527 | 3,019.323 | 2,958.016 | 2,939.24 | 2,979.585 | 2,942.833 | 2,973.821 | 2,995.836 | 3,002.485 | 3,056.767 | 3,033.923 | 3,032.542 | 3,018.718 | 3,017.469 | 2,960.517 | 2,964.952 | 2,895.408 | 2,879.241 | 2,891.738 | 2,922.22 | 2,954.061 | 2,511.295 | 2,501.952 | 2,496.164 | 2,451.095 | 2,562.143 | 2,529.069 | 2,473.056 | 2,518.722 | 2,500.913 | 2,351.853 | 2,293.847 | 2,302.675 | 2,305.735 | 2,303.425 | 2,298.834 | 2,231.562 | 2,216.506 | 2,220.294 | 2,203.73 | 2,175.998 | 2,141.769 | 2,177.763 | 2,154.77 | 2,136.918 | 2,175.265 | 2,157.759 | 2,147.451 | 2,183.992 | 2,184.724 | 2,211.921 | 2,198.863 | 2,223.057 | 2,193.686 | 2,154.419 | 2,112.576 | 2,169.748 | 2,160.14 | 2,169.543 | 2,146.344 | 2,041.905 | 2,017.825 | 2,014.949 | 2,003.822 | 2,043.267 | 1,999.284 | 1,991.033 | 1,953.705 | 1,905.2 | 1,872.2 | 1,846.1 | 1,834 | 1,849.8 | 1,761.8 | 1,731.4 | 1,708.7 | 1,634.9 | 1,660.2 | 1,654.9 | 1,635.4 | 1,619.6 | 1,619.6 | 1,433.1 | 1,416.1 | 1,443.6 | 1,352.1 | 1,296.5 | 1,292.4 | 1,260.1 | 1,229.8 | 1,242.3 | 1,221.3 | 1,213.4 | 1,179.6 | 1,099 | 1,112.5 | 1,118.2 | 1,049.1 | 1,016.8 | 1,029.6 | 1,006.1 |