Toromont Industries Ltd.
TSX:TIH.TO
114.91 (CAD) • At close January 14, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 670.727 | 803.832 | 983.355 | 1,040.757 | 807.418 | 733.999 | 675.44 | 927.78 | 770.944 | 778.8 | 795.731 | 916.83 | 732.551 | 660.771 | 613.942 | 591.128 | 471.022 | 537.175 | 388.182 | 365.589 | 225.717 | 154.452 | 184.171 | 345.434 | 216.893 | 279.724 | 171.223 | 160.507 | 129.223 | 120.944 | 155.584 | 188.735 | 110.364 | 29.298 | 60.383 | 66.68 | 97.358 | 33.689 | 42.277 | 85.962 | 2.072 | 25.754 | 33.248 | 70.769 | 3.217 | 3.467 | 3.07 | 2.383 | 0.022 | 1.492 | 3.082 | 75.319 | 3.029 | 19.608 | 81.827 | 174.089 | 86.143 | 159.067 | 191.876 | 206.957 | 105.367 | 62.15 | 67.161 | 137.274 | 114.627 | 126.448 | 67.224 | 103.514 | 48.209 | 33.408 | 0 | 58.014 | 1.998 | 47.918 | 5.831 | 50.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.442 | 12.411 | 51.839 | 24.24 | 35.025 | 6.96 | 78.54 | 5.252 | 21.8 | 4.83 | 27.1 | 42.7 | 11.1 | 14.6 | 60.6 | 55.2 | 28.6 | 0 | 0 | 0 | 56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.5 | 0 | 0 | 0 |
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 | 1.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.405 | 20.998 | 33.65 | 44.523 | 59.2 | 48.9 | 67.8 | 46.4 | 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 |
Cash and Short Term Investments
| 670.727 | 803.832 | 983.355 | 1,040.757 | 807.418 | 733.999 | 675.44 | 927.78 | 770.944 | 778.8 | 795.731 | 916.83 | 732.551 | 660.771 | 613.942 | 591.128 | 471.022 | 537.175 | 388.182 | 365.589 | 225.717 | 154.452 | 184.171 | 345.434 | 216.893 | 279.724 | 171.223 | 160.507 | 129.223 | 120.944 | 155.584 | 188.735 | 110.364 | 29.298 | 60.383 | 66.68 | 97.358 | 33.689 | 42.277 | 85.962 | 2.072 | 25.754 | 33.248 | 70.769 | 3.217 | 3.467 | 3.07 | 2.383 | 0.022 | 1.492 | 3.082 | 75.319 | 3.029 | 19.608 | 81.827 | 174.089 | 86.143 | 159.067 | 193.727 | 206.957 | 105.367 | 62.15 | 67.161 | 137.274 | 114.627 | 126.448 | 67.224 | 103.514 | 48.209 | 33.408 | 22.44 | 58.014 | 1.998 | 47.918 | 5.831 | 50.716 | 15.412 | 12.826 | 12.296 | 12.278 | 13.408 | 13.146 | 12.691 | 12.662 | 10.425 | 10.935 | 11.385 | 34.442 | 12.411 | 51.839 | 24.24 | 35.025 | 6.96 | 80.945 | 26.25 | 55.45 | 49.353 | 86.3 | 91.6 | 78.9 | 61 | 60.6 | 55.2 | 28.6 | 0 | 0 | 0 | 56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.5 | 0 | 0 | 0 |
Net Receivables
| 707.955 | 688.446 | 559.447 | 627.243 | 637.633 | 584.774 | 557.762 | 579.682 | 611.064 | 569.803 | 488.363 | 451.944 | 539.11 | 540.245 | 495.627 | 541.715 | 544.453 | 462.116 | 470.799 | 534.416 | 513.927 | 542.284 | 475.897 | 522.58 | 529.708 | 510.251 | 443.078 | 469.259 | 345.578 | 314.119 | 274.892 | 247.285 | 288.562 | 286.929 | 214.844 | 229.59 | 309.803 | 265.667 | 234.769 | 217.035 | 258.884 | 226.859 | 204.181 | 246.394 | 218.603 | 217.063 | 216.681 | 216.503 | 232.224 | 243.182 | 178.967 | 209.243 | 217.853 | 206.913 | 446.721 | 209.332 | 470.738 | 459.341 | 334.125 | 261.726 | 268.672 | 312.466 | 323.598 | 377.127 | 372.376 | 324.252 | 315.853 | 339.381 | 311.315 | 319.351 | 322.265 | 341.47 | 340.866 | 326.68 | 294.193 | 337.381 | 295.966 | 267.517 | 241.827 | 257.459 | 237.345 | 211.805 | 200.16 | 221.738 | 215.662 | 184.151 | 182.986 | 186.99 | 175.955 | 157.256 | 141.393 | 164.376 | 151.417 | 130.927 | 128.01 | 151.084 | 135.48 | 119.3 | 114.4 | 123 | 121.2 | 94.8 | 90.9 | 110.6 | 0 | 0 | 0 | 119.8 | 0 | 0 | 0 | 100.1 | 0 | 0 | 0 | 83.4 | 0 | 0 | 0 | 78.2 | 0 | 0 | 0 | 54.5 | 0 | 0 | 0 |
Inventory
| 1,334.54 | 1,298.728 | 1,257.356 | 1,119.071 | 1,140.096 | 1,115.17 | 1,142.751 | 1,025.759 | 954.499 | 916.845 | 837.028 | 720.421 | 685.239 | 712.868 | 760.087 | 728.404 | 849.23 | 932.676 | 976.401 | 912.186 | 1,069.758 | 1,069.704 | 1,014.915 | 873.507 | 909.095 | 864.618 | 865.37 | 780.024 | 502.125 | 523.515 | 485.575 | 435.757 | 493.292 | 504.654 | 495.646 | 463.21 | 514.542 | 482.933 | 444.761 | 367.193 | 389.307 | 379.502 | 362.497 | 327.439 | 346.439 | 369.665 | 323.071 | 327.785 | 382.132 | 374.398 | 364.962 | 301.937 | 293.089 | 273.808 | 432.174 | 447.271 | 480.939 | 507.1 | 512.525 | 373.11 | 428.201 | 486.496 | 545.695 | 499.36 | 508.94 | 507.816 | 462.288 | 444.858 | 497.533 | 498.897 | 502.884 | 461.672 | 476.929 | 459.21 | 424.671 | 379.819 | 392.493 | 390.627 | 338.514 | 307.276 | 313.463 | 315.57 | 301.418 | 263.127 | 283.682 | 296.689 | 270.355 | 242.831 | 253.219 | 245.195 | 236.663 | 225.568 | 253.637 | 225.05 | 192.75 | 207.962 | 238.679 | 239 | 204.6 | 177.1 | 198.1 | 199.1 | 188.8 | 186.6 | 0 | 0 | 0 | 163 | 0 | 0 | 0 | 121.9 | 0 | 0 | 0 | 68.1 | 0 | 0 | 0 | 47.4 | 0 | 0 | 0 | 32.2 | 0 | 0 | 0 |
Other Current Assets
| 29.389 | 21.346 | 21.538 | 23.733 | 33.285 | 22.052 | 26.561 | 35.974 | 74 | 32.323 | 22.348 | 19.246 | 29.543 | 13.637 | 13.533 | 10.897 | 14.321 | 11.064 | 53.463 | 12.063 | 13.336 | 11.881 | 20.596 | 37.579 | 14.265 | 29.122 | 19.324 | 70.375 | 8.45 | 5.289 | 6.886 | 36.198 | 7.201 | 6.945 | 10.373 | 39.656 | 6.45 | 6.87 | 16.431 | 28.648 | 5.845 | 10.272 | 11.118 | 5.916 | 25.84 | 5.992 | 3.905 | 19.144 | 5.575 | 4.95 | 5.23 | 4.73 | 14.555 | 6.334 | 36.039 | 536.148 | 57.804 | 62.205 | 58.793 | 40.363 | 51.61 | 51.662 | 59.298 | 59.527 | 50.669 | 45.863 | 88.402 | 51.969 | 47.314 | 46.717 | 8.239 | 32.058 | 35.248 | 33.553 | 30.846 | 26.243 | 13.599 | 12.947 | 10.876 | 10.1 | 8.038 | 10.739 | 11.593 | 10.95 | 9.864 | 11.48 | 10.682 | 18.744 | 19.157 | 19.083 | 17.944 | 19.299 | 19.335 | 17.756 | 15.423 | 13.489 | 15.121 | 16.6 | 9.1 | 6.9 | 5.7 | 6.5 | 7.2 | 10.4 | 353.4 | 340.4 | 318.1 | 10.1 | 338.4 | 318.9 | 293.4 | 27.3 | 221.5 | 224.2 | 211.3 | 54.3 | 210.8 | 210.9 | 200 | 39.3 | 174.3 | 168.3 | 139.1 | 25.3 | 61.5 | 23.8 | 22.3 |
Total Current Assets
| 2,742.611 | 2,812.352 | 2,821.696 | 2,810.804 | 2,618.432 | 2,455.995 | 2,402.514 | 2,569.195 | 2,410.507 | 2,297.771 | 2,143.47 | 2,108.441 | 1,986.443 | 1,927.521 | 1,883.189 | 1,872.144 | 1,879.026 | 1,943.031 | 1,888.845 | 1,824.254 | 1,822.738 | 1,778.321 | 1,695.579 | 1,779.1 | 1,669.961 | 1,683.715 | 1,498.995 | 1,477.665 | 985.376 | 963.867 | 922.937 | 907.975 | 899.419 | 827.826 | 781.246 | 799.136 | 928.153 | 789.159 | 738.238 | 698.838 | 656.108 | 642.387 | 611.044 | 650.518 | 594.099 | 596.187 | 546.727 | 565.815 | 619.953 | 624.022 | 552.241 | 591.229 | 528.526 | 506.663 | 996.761 | 1,143.985 | 1,095.624 | 1,187.713 | 1,099.17 | 882.156 | 853.85 | 912.774 | 995.752 | 1,073.288 | 1,046.612 | 1,004.379 | 933.767 | 939.722 | 904.371 | 898.373 | 855.828 | 893.214 | 855.041 | 867.361 | 755.541 | 794.159 | 717.47 | 683.917 | 603.513 | 587.113 | 572.254 | 551.26 | 525.862 | 508.477 | 519.633 | 503.255 | 475.408 | 483.007 | 460.742 | 473.373 | 420.24 | 444.268 | 431.349 | 454.678 | 362.433 | 427.985 | 438.633 | 461.2 | 419.7 | 385.9 | 386 | 361 | 342.1 | 336.2 | 353.4 | 340.4 | 318.1 | 348.9 | 338.4 | 318.9 | 293.4 | 249.3 | 221.5 | 224.2 | 211.3 | 206.4 | 210.8 | 210.9 | 200 | 164.9 | 174.3 | 168.3 | 139.1 | 118.5 | 61.5 | 23.8 | 22.3 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,406.093 | 1,340.629 | 1,269.4 | 1,254.18 | 1,209.653 | 1,193.967 | 1,136.223 | 1,109.823 | 1,061.067 | 1,024.188 | 979.997 | 995.098 | 986.602 | 981.17 | 943.94 | 987.661 | 986.564 | 1,007.04 | 1,024.901 | 1,051.905 | 1,044.153 | 1,036.903 | 973.545 | 954.306 | 938.902 | 929.046 | 889.089 | 882.52 | 500.647 | 496.905 | 462.171 | 454.104 | 463.236 | 464.512 | 436.765 | 429.824 | 434.891 | 437.206 | 401.094 | 371.661 | 376.18 | 379.212 | 362.201 | 341.152 | 344.988 | 351.065 | 340.466 | 316.925 | 324.242 | 326.693 | 317.823 | 294.553 | 240.543 | 282.183 | 562.383 | 558.758 | 588.352 | 605.107 | 586.871 | 369.666 | 378.375 | 396.159 | 399.571 | 199.37 | 350.032 | 346.411 | 343 | 341.159 | 339.078 | 339.314 | 330.354 | 323.504 | 318.938 | 312.233 | 303.119 | 283.407 | 185.574 | 188.179 | 304.475 | 297.645 | 296.34 | 292.536 | 293.817 | 293.211 | 291.326 | 289.508 | 291.217 | 258.764 | 122.897 | 118.195 | 202.293 | 244.909 | 208.168 | 93.54 | 83.414 | 173.341 | 172.663 | 159.2 | 146.3 | 138.5 | 124.6 | 114 | 109.2 | 106.6 | 106.1 | 101.7 | 92.6 | 84.8 | 81.1 | 77.9 | 68.6 | 53.8 | 58.6 | 54.6 | 46.5 | 34.2 | 33 | 32 | 32 | 31.8 | 27.4 | 17.6 | 17.1 | 17 | 18.4 | 22.9 | 23.3 |
Goodwill
| 0 | 0 | 0 | 93.78 | 0 | 0 | 0 | 93.78 | 0 | 0 | 0 | 93.78 | 0 | 0 | 0 | 93.78 | 0 | 0 | 0 | 93.78 | 0 | 0 | 0 | 93.78 | 0 | 0 | 0 | 93.884 | 0 | 0 | 0 | 13.45 | 0 | 0 | 0 | 13.45 | 0 | 0 | 0 | 13.45 | 0 | 0 | 0 | 13.45 | 13.45 | 13.45 | 13.45 | 13.45 | 13.45 | 13.45 | 13.45 | 13.45 | 13.45 | 13.45 | 496.106 | 496.106 | 496.106 | 487.384 | 491.973 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 469.743 | 468.849 | 469.468 | 376.308 | 470.707 | 471.326 | 471.946 | 378.785 | 473.185 | 473.804 | 474.423 | 381.263 | 475.662 | 476.448 | 477.318 | 384.407 | 480.246 | 481.092 | 481.962 | 389.051 | 483.701 | 484.57 | 485.439 | 392.529 | 488.006 | 482.754 | 483.609 | 386.223 | 27.479 | 27.486 | 27.494 | 14.051 | 27.508 | 27.516 | 27.523 | 14.081 | 27.68 | 27.958 | 27.965 | 14.523 | 27.567 | 27.575 | 27.582 | 14.139 | 14.147 | 14.154 | 14.162 | 13.669 | 13.669 | 0 | 0 | 0 | 0 | 0 | 30.216 | 33.127 | 36.038 | 38.95 | 41.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 469.743 | 468.849 | 469.468 | 470.088 | 470.707 | 471.326 | 471.946 | 472.565 | 473.185 | 473.804 | 474.423 | 475.043 | 475.662 | 476.448 | 477.318 | 478.187 | 480.246 | 481.092 | 481.962 | 482.831 | 483.701 | 484.57 | 485.439 | 486.309 | 488.006 | 482.754 | 483.609 | 480.107 | 27.479 | 27.486 | 27.494 | 27.501 | 27.508 | 27.516 | 27.523 | 27.531 | 27.68 | 27.958 | 27.965 | 27.973 | 27.567 | 27.575 | 27.582 | 27.589 | 27.597 | 27.604 | 27.612 | 27.119 | 27.119 | 13.45 | 13.45 | 13.45 | 13.45 | 13.45 | 526.322 | 529.233 | 532.144 | 526.334 | 533.834 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.35 | 34.35 | 34.35 | 34.35 | 34.35 | 34.35 | 34.35 | 13 | 13 | 13 | 13 | 13 | 12.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.7 | 6.8 |
Long Term Investments
| 0 | 0 | 0 | 31.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.318 | 0 | 0.418 | 0.897 | 0 | 0 | 13.797 | 3.714 | 0 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.384 | 1.432 | 1.379 | 1.37 | 0.873 | 0.848 | 0.899 | 0.925 | 0.317 | 0.27 | 0.177 | 0.231 | 0.533 | 0.494 | 0.493 | 0.504 | 1.246 | 1.293 | 1.275 | 1.217 | 1.516 | 1.544 | 1.571 | 1.61 | 0 | 0 | 0 | 0.411 | 9.544 | 7.414 | 5.954 | 5.61 | 14.704 | 11.604 | 9.768 | 8.102 | 16.355 | 12.685 | 7.674 | 5.784 | 9.421 | 6.028 | 3.625 | 2.435 | 15.446 | 12.268 | 13.655 | 13.697 | 18.303 | 14.271 | 13.801 | 12.749 | 11.487 | 12.471 | 56.02 | 22.895 | 34.727 | 31.359 | 25.817 | 0 | 0 | 0 | 0 | 0 | 0.081 | 0 | 0 | 0 | 2.997 | 2.839 | 2.239 | 0 | 0 | 0.275 | 0.836 | 1.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 94.264 | 95.729 | 93.933 | 4.324 | 85.506 | 69.83 | 56.464 | 29.617 | 29.717 | 28.615 | 28.412 | 4.983 | 25.821 | 27.972 | 31.293 | 8.296 | 35.575 | 39.985 | 41.76 | 11.13 | 43.638 | 45.02 | 46.152 | 13.206 | 16.172 | 16.56 | 17.257 | 17.206 | 14.929 | 15.234 | 16.031 | 15.381 | 15.443 | 14.96 | 10.447 | 11.484 | 6.623 | 4.509 | 3.592 | 3.546 | 5.168 | 5.099 | 5.622 | 8.861 | 7.011 | 7.728 | 8.182 | 12.614 | 7.851 | 8.701 | 8.302 | 0.932 | 45.876 | 9.106 | 22.849 | 0.57 | 9.594 | 12.562 | 12.946 | 78.045 | 50.768 | 34.218 | 27.25 | 225.992 | 27.18 | 17.512 | 19.026 | 41.18 | 28.771 | 31.761 | 47.316 | 48.474 | 26.645 | 28.044 | 30.423 | 30.48 | 145.32 | 147.553 | 25.848 | 25.256 | 25.375 | 22.133 | 21.774 | 20.138 | 20.893 | 18.875 | 17.31 | 17.131 | 150.095 | 146.422 | 57.324 | 18.525 | 52.951 | 149.061 | 144.889 | 12.461 | 6.412 | 5.3 | 4.8 | 3.7 | 1.5 | 0.5 | 0.4 | 0.2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 15.2 | 20.6 | 19.7 | 18.8 | 18.1 | 17.6 | 16.9 | 15.9 | 14.8 | 14 | 13 | 12.2 | 11.1 | 10.2 | 3.5 | 3.1 |
Total Non-Current Assets
| 1,971.484 | 1,906.639 | 1,834.18 | 1,761.043 | 1,766.739 | 1,735.971 | 1,665.532 | 1,612.93 | 1,564.286 | 1,526.877 | 1,483.009 | 1,475.355 | 1,488.618 | 1,486.084 | 1,453.044 | 1,474.648 | 1,503.631 | 1,529.41 | 1,549.898 | 1,547.083 | 1,573.008 | 1,568.037 | 1,506.707 | 1,455.431 | 1,443.08 | 1,428.36 | 1,389.955 | 1,380.244 | 552.599 | 547.039 | 511.65 | 502.596 | 520.891 | 518.592 | 484.503 | 476.941 | 485.549 | 482.358 | 440.325 | 408.964 | 418.336 | 417.914 | 399.03 | 380.037 | 395.042 | 398.665 | 389.915 | 370.355 | 377.515 | 363.433 | 353.376 | 322.102 | 312.253 | 317.21 | 1,167.574 | 1,125.253 | 1,168.531 | 1,175.362 | 1,159.53 | 482.511 | 463.943 | 465.177 | 461.621 | 460.162 | 412.093 | 398.723 | 396.826 | 417.139 | 405.646 | 408.714 | 414.709 | 406.778 | 380.383 | 375.352 | 369.178 | 349.813 | 365.694 | 370.532 | 365.123 | 357.701 | 356.065 | 349.019 | 349.941 | 347.699 | 346.569 | 342.733 | 342.877 | 288.895 | 285.992 | 277.617 | 272.617 | 276.434 | 273.819 | 242.601 | 228.303 | 185.802 | 179.075 | 164.5 | 151.1 | 142.2 | 126.1 | 114.5 | 109.6 | 106.8 | 106.7 | 102.3 | 93.2 | 85.4 | 81.8 | 78.6 | 69.4 | 69 | 79.2 | 74.3 | 65.3 | 52.3 | 50.6 | 48.9 | 47.9 | 46.6 | 41.4 | 30.6 | 29.3 | 28.1 | 28.6 | 33.1 | 33.2 |
Total Assets
| 4,714.095 | 4,718.991 | 4,655.876 | 4,571.847 | 4,385.171 | 4,191.966 | 4,068.046 | 4,182.125 | 3,974.793 | 3,824.648 | 3,626.479 | 3,583.796 | 3,475.061 | 3,413.605 | 3,336.233 | 3,346.792 | 3,382.657 | 3,472.441 | 3,438.743 | 3,371.337 | 3,395.746 | 3,346.358 | 3,202.286 | 3,234.531 | 3,113.041 | 3,112.075 | 2,888.95 | 2,857.909 | 1,537.975 | 1,510.906 | 1,434.587 | 1,410.571 | 1,420.31 | 1,346.418 | 1,265.749 | 1,276.077 | 1,413.702 | 1,271.517 | 1,178.563 | 1,107.802 | 1,074.444 | 1,060.301 | 1,010.074 | 1,030.555 | 989.141 | 994.852 | 936.642 | 936.17 | 997.468 | 987.455 | 905.617 | 913.331 | 840.779 | 823.873 | 2,164.335 | 2,269.238 | 2,264.155 | 2,363.075 | 2,258.7 | 1,364.667 | 1,317.793 | 1,377.951 | 1,457.373 | 1,533.45 | 1,458.705 | 1,403.102 | 1,330.593 | 1,356.861 | 1,310.017 | 1,307.087 | 1,270.537 | 1,299.992 | 1,235.424 | 1,242.713 | 1,124.719 | 1,143.972 | 1,083.164 | 1,054.449 | 968.636 | 944.814 | 928.319 | 900.279 | 875.803 | 856.176 | 866.202 | 845.988 | 818.285 | 771.902 | 746.734 | 750.99 | 692.857 | 720.702 | 705.168 | 697.279 | 590.736 | 613.787 | 617.708 | 625.7 | 570.8 | 528.1 | 512.1 | 475.5 | 451.7 | 443 | 460.1 | 442.7 | 411.3 | 434.3 | 420.2 | 397.5 | 362.8 | 318.3 | 300.7 | 298.5 | 276.6 | 258.7 | 261.4 | 259.8 | 247.9 | 211.5 | 215.7 | 198.9 | 168.4 | 146.6 | 90.1 | 56.9 | 55.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 642.387 | 687.591 | 695.966 | 616.351 | 593.084 | 586.579 | 557.724 | 636.182 | 599.366 | 624.771 | 540.565 | 527.217 | 540.366 | 545.222 | 508.049 | 515.881 | 669.467 | 740.784 | 727.305 | 782.776 | 894.8 | 924.073 | 842.554 | 887.546 | 830.389 | 797.526 | 648.963 | 111.042 | 238.265 | 261.738 | 230.522 | 245.856 | 285.448 | 249.098 | 207.998 | 223.381 | 242.015 | 270.945 | 263.323 | 213.328 | 210.6 | 224.582 | 203.196 | 224.073 | 190.399 | 192.786 | 165.5 | 183.361 | 224.361 | 251.965 | 255.411 | 263.544 | 220.322 | 240.183 | 345.805 | 226.079 | 359.132 | 397.851 | 297.715 | 228.436 | 215.239 | 245.993 | 276.23 | 346.118 | 341.742 | 328.433 | 224.382 | 267.999 | 256.849 | 268.83 | 255.647 | 301.131 | 270.33 | 409.783 | 346.94 | 357.714 | 310.098 | 360.501 | 282.939 | 302.44 | 294.971 | 307.978 | 265.551 | 273.568 | 251.265 | 273.396 | 225.517 | 242.939 | 227.564 | 234.474 | 184.55 | 204.332 | 191.648 | 234.646 | 185.966 | 215.614 | 205.685 | 253.3 | 198.7 | 187.7 | 187.6 | 158.3 | 139.5 | 182.1 | 0 | 0 | 0 | 177.3 | 0 | 0 | 0 | 118.5 | 0 | 0 | 0 | 116.6 | 0 | 0 | 0 | 90.6 | 0 | 0 | 0 | 53.1 | 0 | 0 | 0 |
Short Term Debt
| 150 | 0 | 0 | 16.217 | 0 | 0 | 0 | 36.374 | 0 | 0 | 0 | 7.8 | 0 | 0 | 25.034 | 59.212 | 26.278 | 24.767 | 0 | 33.458 | 6.637 | 30.48 | 30.387 | 1.022 | 2.01 | 2.01 | 2.01 | 1.941 | 1.941 | -17.721 | -16.801 | -13.206 | 1.811 | 1.749 | 1.749 | 1.69 | 126.69 | 126.632 | 126.632 | 126.576 | 1.576 | 1.523 | 1.523 | 1.47 | 1.471 | 1.42 | 2.095 | 1.372 | 1.325 | 1.325 | 1.325 | 1.28 | 1.28 | 1.236 | 1.236 | 6.889 | 6.889 | 80.917 | 81.314 | 14.044 | 14.276 | 14.556 | 15.584 | 15.363 | 16.176 | 21.086 | 20.851 | 26.874 | 31.487 | 25.622 | 25.822 | 25.194 | 25.595 | 18.915 | 12.879 | 12.828 | 14.612 | 13.023 | 15.64 | 20.539 | 18.83 | 18.469 | 17.552 | 17.296 | 124.78 | 15.752 | 115.925 | 15.49 | 13.845 | 13.626 | 13.555 | 13.388 | 10.427 | 9.401 | 9.411 | 9.15 | 36.901 | 7.5 | 7.4 | 0 | 0 | 0 | 0 | 9.1 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 33.2 | 0 | 0 | 0 | 17.3 | 0 | 0 | 0 | 5.9 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 |
Tax Payables
| 0.495 | 0 | 2.446 | 7.006 | 9.019 | 0.825 | 1.838 | 28.653 | 20.179 | 3.186 | 0.236 | 15.239 | 0.857 | 0.099 | 0 | 23.416 | 0.568 | 0.184 | 0 | 0.089 | 7.841 | 0 | 0 | 28.486 | 20.634 | 4.827 | 0 | 0.204 | 5.969 | 0 | 0 | 1.262 | 5.64 | 0 | 0 | 3.052 | 8.955 | 1.609 | 0 | 3.886 | 4.157 | 0 | 0 | 0 | 3.828 | 0 | 0 | 3.13 | 3.682 | 0 | 0 | 8.352 | 5.865 | 0 | 5.261 | 7.618 | 1.581 | 1.925 | 0 | 0 | 1.369 | 0.64 | 8.269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 276.003 | 327.058 | 337.881 | 360.143 | 302.282 | 273.387 | 269.757 | 309.349 | 313.736 | 308.303 | 235.634 | 199.696 | 188.908 | 172.516 | 181.671 | 149.109 | 141.761 | 142.516 | 153.483 | 140.898 | 155.791 | 148.383 | 149.442 | 136.244 | 156.075 | 174.545 | 161.506 | 137.129 | 83.091 | 78.833 | 62.754 | 51.211 | 51.695 | 56.77 | 48.663 | 54.645 | 54.359 | 52.66 | 43.138 | 34.852 | 43.486 | 46.056 | 39.533 | 48.924 | 45.534 | 68.228 | 54.944 | 54.664 | 70.372 | 63.107 | 50.475 | 49.1 | 55.641 | 40.549 | 199.808 | 195.388 | 209.097 | 166.39 | 164.736 | 89.81 | 99.64 | 108.582 | 152.524 | 194.261 | 179.022 | 165.188 | 173.909 | 160.678 | 137.531 | 138.159 | 103.965 | 90.596 | 106.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 57.114 | 51.922 | 29.823 | 73.365 | 58.524 | 57.019 | 49.729 | 74.855 | 65.241 | 52.625 | 63.478 | 63.75 | 47.607 | 27.357 | 35.992 | 55.508 | 36.29 | 29.449 | 48.499 | 41.47 | 55.624 | 34.867 | 25.804 | 71.896 | 67.568 | 48.357 | 46.855 | 448.975 | 57.227 | 54.413 | 48.036 | 32.453 | 30.74 | 88.491 | 87.112 | 84.72 | 82.375 | 79.74 | 69.711 | 60.295 | 68.438 | 74.817 | 64.886 | 73.312 | 69.761 | 21.881 | 20.908 | 20.369 | 3.421 | 0.012 | 3.221 | 17.831 | 0 | 5.918 | 5.791 | 338.558 | 1.133 | 0.951 | 3.237 | 10.602 | 2.364 | 1.362 | 0.495 | 8.27 | 9.348 | 0.412 | 15.104 | 17.312 | 23.288 | 17.618 | 7.92 | 6.655 | 6.395 | 0 | 0 | 12.627 | 5.038 | 0 | 0 | 25.611 | 6.213 | 3.993 | 3.324 | 14.036 | 9.108 | 81.137 | 7.797 | 11.356 | 8.122 | 7.225 | 4.202 | 8.416 | 40.458 | 2.971 | 16.955 | 9.815 | 0 | 0 | 0 | 6.5 | 0 | 0 | 0 | -0.2 | 216.9 | 202.4 | 185.5 | 33 | 208.9 | 191.2 | 162.2 | 1.3 | 131.5 | 164.2 | 147.7 | 1.5 | 140 | 141.2 | 134.3 | 4.7 | 113.5 | 101.3 | 74.2 | 0.9 | 0 | 0 | 0 |
Total Current Liabilities
| 1,125.999 | 1,066.571 | 1,066.116 | 1,066.065 | 962.909 | 917.81 | 879.048 | 1,056.739 | 998.522 | 988.885 | 839.913 | 813.702 | 777.738 | 745.194 | 750.746 | 794.216 | 874.364 | 937.7 | 929.287 | 994.979 | 1,120.693 | 1,138.565 | 1,047.339 | 1,125.194 | 1,076.676 | 1,027.265 | 859.334 | 699.291 | 386.493 | 396.859 | 343.187 | 332.593 | 375.334 | 339.338 | 296.859 | 312.843 | 460.035 | 478.926 | 459.666 | 404.085 | 284.771 | 300.922 | 269.605 | 298.855 | 265.459 | 284.315 | 243.447 | 262.896 | 303.161 | 316.409 | 310.432 | 340.107 | 283.108 | 287.886 | 557.901 | 624.213 | 577.832 | 648.034 | 547.002 | 342.892 | 332.888 | 371.133 | 453.102 | 564.012 | 546.288 | 515.119 | 434.246 | 472.863 | 449.155 | 450.229 | 393.354 | 423.576 | 409.043 | 428.698 | 359.819 | 383.169 | 329.748 | 373.524 | 298.579 | 348.59 | 320.014 | 330.44 | 286.427 | 304.9 | 385.153 | 370.285 | 349.239 | 269.785 | 249.531 | 255.325 | 202.307 | 226.136 | 242.533 | 247.018 | 212.332 | 234.579 | 242.586 | 260.8 | 206.1 | 194.2 | 187.6 | 158.3 | 139.5 | 191 | 216.9 | 202.4 | 185.5 | 210.7 | 208.9 | 191.2 | 162.2 | 153 | 131.5 | 164.2 | 147.7 | 135.4 | 140 | 141.2 | 134.3 | 101.2 | 113.5 | 101.3 | 74.2 | 55.1 | 0 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 527.916 | 677.243 | 675.203 | 672.862 | 671.736 | 668.083 | 665.853 | 663.22 | 664.636 | 663.599 | 662.795 | 658.117 | 660.155 | 661.249 | 661.978 | 662.864 | 663.317 | 765.411 | 766.801 | 667.205 | 670.762 | 671.171 | 671.682 | 644.54 | 644.307 | 743.759 | 743.507 | 893.806 | 149.112 | 149.987 | 149.875 | 150.717 | 150.596 | 151.408 | 151.303 | 152.079 | 176.976 | 54.397 | 4.255 | 4.942 | 129.799 | 130.459 | 130.316 | 130.948 | 150.32 | 169.371 | 169.039 | 158.395 | 216.328 | 213.689 | 144.798 | 132.815 | 132.596 | 133.046 | 368.099 | 413.04 | 466.724 | 498.642 | 514.324 | 144.051 | 144.051 | 157.172 | 164.875 | 158.112 | 158.327 | 165.75 | 197.141 | 203.425 | 204.558 | 213.29 | 233.171 | 238.468 | 225.724 | 233.187 | 238.506 | 241.265 | 285.597 | 231.636 | 235.851 | 166.508 | 200.39 | 162.326 | 192.407 | 159.694 | 111.779 | 119.332 | 121.878 | 156.479 | 160.567 | 165.066 | 167.586 | 171.97 | 161.241 | 152.423 | 153.161 | 157.187 | 157.905 | 154.1 | 154.1 | 120 | 120 | 120 | 120 | 60 | 60 | 60 | 60 | 60 | 60 | 60.7 | 60.2 | 60.8 | 72.5 | 43 | 42.6 | 41.2 | 42.6 | 42.6 | 42.6 | 42.6 | 40 | 40 | 40 | 40 | 40 | 17 | 17.5 |
Deferred Revenue Non-Current
| 24.143 | 22.622 | 21.588 | 22.479 | 21.141 | 21.17 | 20.258 | 23.276 | 19.798 | 18.514 | 24.651 | 27.254 | 25.589 | 32.2 | 17.866 | 16.383 | 14.218 | 11.557 | 12.895 | 16.407 | 15.249 | 16.44 | 16.867 | 17.247 | 18.27 | 18.035 | 18.779 | 18.75 | 18.433 | 18.604 | 19.335 | 19.259 | 19.224 | 18.754 | 14.55 | 14.779 | 9.893 | 7.556 | 6.781 | 9.91 | 9.155 | 11.694 | 11.221 | 11.06 | 10.812 | 9.981 | 10.364 | 11.337 | 12.304 | 10.91 | 10.683 | 10.387 | 14.726 | 13.472 | 13.392 | 14.137 | 10.992 | 11.618 | 11.481 | 13.386 | 15.105 | 31.366 | 33.994 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 107.885 | 111.979 | 110.14 | 97.886 | 91.018 | 84.457 | 82.663 | 82.939 | 70.386 | 61.512 | 49.96 | 48.682 | 54.4 | 46.779 | 41.209 | 25.226 | 52.923 | 40.317 | 51.011 | 33.15 | 3.275 | 1.764 | 10.962 | 15.529 | 9.398 | 6.419 | 2.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.512 | 0.478 | 0 | 9.014 | 18.923 | 26.983 | 28.025 | 7.924 | 4.681 | 5.897 | 5.426 | 4.421 | 1.854 | 2.07 | 1.806 | 0.198 | 0 | 0 | 0 | 0.49 | 0.074 | 0 | 0 | 0 | 7.51 | 7.561 | 7.817 | 8.001 | 9.39 | 9.881 | 9.735 | 9.738 | 7.796 | 9.083 | 9.031 | 5.147 | 3.241 | 2.924 | 2.809 | 2.901 | 0.578 | 2.679 | 3.533 | 3.808 | 9.181 | 9.2 | 10.7 | 10.8 | 8.7 | 8.5 | 8.5 | 8.4 | 7.7 | 8.5 | 7.8 | 7.9 | 3.5 | 4.1 | 4 | 4.2 | 3.7 | 3.8 | 3.4 | 2.4 | 2.9 | 3 | 3.3 | 3.2 | 3.1 | 2.8 | 2.7 | 2.6 | 3.8 | 2.9 | 3 |
Other Non-Current Liabilities
| 28.612 | 27.727 | 28.06 | 28.703 | 27.602 | 32.123 | 31.067 | 30.592 | 16.562 | 24.371 | 50.902 | 82.712 | 82.025 | 94.543 | 104.803 | 149.451 | 148.327 | 157.406 | 103.443 | 125.705 | 136.689 | 147.421 | 119.395 | 104.342 | 78.351 | 102.653 | 116.101 | 121.335 | 21.568 | 21.641 | 22.572 | 22.57 | 29.444 | 46.32 | 35.656 | 35.874 | 32.891 | 30.554 | 29.74 | 30.7 | 25.193 | 16.003 | 24.064 | 24.195 | 29.065 | 29.441 | 36.323 | 26.967 | 23.92 | 24.236 | 25.599 | 26.161 | 17.505 | 19.799 | 21.482 | 2.197 | 0.969 | 2.159 | 2.359 | 2.351 | 2.42 | 2.361 | 2.385 | 27.802 | 20.857 | 21.125 | 22.965 | 25.645 | 38.929 | 45.26 | 70.716 | 71.902 | 71.793 | 72.182 | 37.491 | 37.726 | 6.346 | 6.311 | 6.03 | 5.86 | 5.317 | 4.951 | 4.911 | 5.007 | 5.331 | 5.28 | 5.279 | 5.175 | 5.533 | 5.978 | 5.756 | 5.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0.1 |
Total Non-Current Liabilities
| 688.556 | 839.571 | 834.991 | 821.93 | 811.497 | 805.833 | 799.841 | 800.027 | 771.382 | 767.996 | 788.308 | 816.765 | 822.169 | 834.771 | 825.856 | 853.924 | 878.785 | 974.691 | 934.15 | 842.467 | 825.975 | 836.796 | 818.906 | 781.658 | 750.326 | 870.866 | 880.828 | 1,033.891 | 189.113 | 190.232 | 191.782 | 192.546 | 199.264 | 197.728 | 186.959 | 187.953 | 209.867 | 84.951 | 33.995 | 35.642 | 154.992 | 158.156 | 154.38 | 155.143 | 179.385 | 198.812 | 205.362 | 196.699 | 252.552 | 248.835 | 181.08 | 169.363 | 165.339 | 166.795 | 402.973 | 438.388 | 497.608 | 539.402 | 556.189 | 167.712 | 166.257 | 196.796 | 206.68 | 190.335 | 181.038 | 188.945 | 221.912 | 229.268 | 243.487 | 258.55 | 303.887 | 310.86 | 297.591 | 305.369 | 275.997 | 278.991 | 299.453 | 245.508 | 249.698 | 180.369 | 215.097 | 177.158 | 207.053 | 174.439 | 124.906 | 133.695 | 136.188 | 166.801 | 169.341 | 173.968 | 176.151 | 180.318 | 161.819 | 155.102 | 156.694 | 160.995 | 167.086 | 163.3 | 164.8 | 130.8 | 128.7 | 128.6 | 128.5 | 68.4 | 67.7 | 68.5 | 67.8 | 67.8 | 63.5 | 64.8 | 64.2 | 65 | 76.2 | 46.8 | 46 | 43.6 | 45.4 | 45.6 | 45.9 | 45.8 | 43 | 42.7 | 42.7 | 42.6 | 43.8 | 19.9 | 20.6 |
Total Liabilities
| 1,814.555 | 1,906.142 | 1,901.107 | 1,887.995 | 1,774.406 | 1,723.643 | 1,678.889 | 1,856.766 | 1,769.904 | 1,756.881 | 1,628.221 | 1,630.467 | 1,599.907 | 1,579.965 | 1,576.602 | 1,648.14 | 1,753.149 | 1,912.391 | 1,863.437 | 1,837.446 | 1,946.668 | 1,975.361 | 1,866.245 | 1,906.852 | 1,827.002 | 1,898.131 | 1,740.162 | 1,733.182 | 575.606 | 587.091 | 534.969 | 525.139 | 574.598 | 537.066 | 483.818 | 500.796 | 669.902 | 563.877 | 493.661 | 439.727 | 439.763 | 459.078 | 423.985 | 453.998 | 444.844 | 483.127 | 448.809 | 459.595 | 555.713 | 565.244 | 491.512 | 509.47 | 448.447 | 454.681 | 960.874 | 1,062.601 | 1,075.44 | 1,187.436 | 1,103.191 | 510.604 | 499.145 | 567.929 | 659.782 | 754.347 | 727.326 | 704.064 | 656.158 | 702.131 | 692.642 | 708.779 | 697.241 | 734.436 | 706.634 | 734.067 | 635.816 | 662.16 | 629.201 | 619.032 | 548.277 | 528.959 | 535.111 | 507.598 | 493.48 | 479.339 | 510.059 | 503.98 | 485.427 | 436.586 | 418.872 | 429.293 | 378.458 | 406.454 | 404.352 | 402.12 | 369.026 | 395.574 | 409.672 | 424.1 | 370.9 | 325 | 316.3 | 286.9 | 268 | 259.4 | 284.6 | 270.9 | 253.3 | 278.5 | 272.4 | 256 | 226.4 | 218 | 207.7 | 211 | 193.7 | 179 | 185.4 | 186.8 | 180.2 | 147 | 156.5 | 144 | 116.9 | 97.7 | 43.8 | 19.9 | 20.6 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 602.046 | 596.045 | 590.616 | 582.801 | 579.661 | 567.744 | 564.021 | 561.078 | 555.744 | 544.134 | 543.904 | 539.677 | 531.794 | 526.025 | 520.126 | 516.591 | 508.369 | 497.35 | 491.452 | 490.047 | 477.703 | 467.924 | 466.031 | 457.8 | 458.872 | 452.847 | 446.805 | 444.427 | 321.674 | 317.121 | 316.821 | 315.078 | 312.385 | 308.252 | 304.275 | 301.413 | 299.791 | 295.621 | 293.565 | 287.002 | 285.126 | 283.321 | 281.393 | 279.149 | 275.268 | 274.524 | 273.79 | 270.9 | 0 | 0 | 269.944 | 0 | 264.198 | 0 | 469.952 | 0 | 463.603 | 0 | 462.94 | 132.261 | 130.192 | 129.829 | 129.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,262.802 | 2,180.01 | 2,129.546 | 2,079.914 | 2,000.484 | 1,878.237 | 1,792.377 | 1,731.661 | 1,595.467 | 1,496.408 | 1,443.624 | 1,392.551 | 1,318.216 | 1,290.128 | 1,225.854 | 1,169.239 | 1,104.534 | 1,045.989 | 1,057.222 | 1,031.097 | 955.3 | 889.644 | 854.257 | 851.049 | 814.477 | 745.539 | 687.156 | 669.813 | 631.338 | 596.915 | 571.369 | 559.252 | 522.877 | 490.718 | 471.121 | 463.194 | 433.413 | 401.919 | 378.731 | 371.781 | 340.437 | 311.973 | 297.066 | 289.979 | 262.413 | 228.881 | 207.382 | 199.486 | 167.899 | 146.763 | 139.659 | 131.643 | 116.44 | 100.374 | 738.972 | 755.447 | 732.436 | 718.643 | 708.345 | 712.418 | 690.796 | 668.582 | 644.766 | 631.522 | 603.107 | 575.121 | 546.42 | 539.039 | 507.532 | 484.638 | 454.328 | 447.82 | 417.359 | 397.857 | 379.339 | 373.993 | 348.413 | 329.293 | 315.944 | 313.615 | 291.467 | 288.988 | 279.711 | 279.816 | 258.812 | 245.503 | 234.871 | 235.639 | 227.181 | 222.024 | 213.721 | 214.36 | 201.388 | 196.345 | 191.061 | 188.411 | 178.598 | 180.7 | 176 | 174 | 168.8 | 163.4 | 155.5 | 153.4 | 148.7 | 143.9 | 128.3 | 126 | 120.8 | 113.8 | 108.8 | 71.9 | 66.2 | 61.2 | 57.2 | 55.4 | 51.9 | 54.1 | 43.4 | 39.8 | 35 | 30.6 | 27.3 | 24.8 | 22.2 | 20.3 | 19.2 |
Accumulated Other Comprehensive Income/Loss
| 0.249 | 4.367 | 4.006 | -6.209 | 5.763 | -1.955 | 10.529 | 13.358 | 35.609 | 9.113 | -6.434 | 4.749 | 8.971 | 1.925 | -1.461 | -1.421 | 2.484 | 2.119 | 12.45 | -0.341 | 2.031 | -0.632 | 2.826 | 5.951 | 0.843 | 3.933 | 3.587 | 0.197 | -0.28 | 0.251 | 2.708 | 2.936 | 2.605 | 2.678 | -0.995 | 3.438 | 3.667 | 3.111 | 5.917 | 2.08 | 2.137 | -0.798 | 1.136 | 1.1 | 0.048 | 2.098 | 0.79 | 0.232 | -1.049 | 1.174 | -0.789 | 0.892 | 4.788 | -3.762 | -17.586 | -29.717 | -19.056 | -17.629 | -26.338 | -0.628 | -12.397 | 2.025 | 14.309 | 10.899 | -7.656 | -11.086 | -6.177 | -16.14 | -18.965 | -14.177 | -6.716 | -5.655 | -7.658 | -7.882 | -6.216 | -6.221 | 0.085 | 1.063 | 0.163 | -0.479 | 0.45 | 1.553 | 0.354 | -2.764 | -1.715 | -1.481 | 0.575 | 2.348 | 2.354 | 1.316 | 2.555 | 2.521 | 2.297 | 1.683 | 2.208 | 1.64 | 1.737 | -60.5 | -60.5 | 0.9 | -46.9 | -46.9 | -46.9 | 1.9 | -31.9 | -31.9 | -31.9 | 2.2 | -33.2 | -33.2 | -33.2 | 1.3 | -25 | -25 | -25 | 0.6 | -18.6 | -18.6 | -18.6 | 1 | -13.2 | -13.2 | -13.2 | 0.4 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 34.443 | 32.427 | 30.601 | 27.346 | 24.857 | 24.297 | 22.23 | 19.262 | 18.069 | 18.112 | 17.164 | 16.352 | 16.173 | 15.562 | 15.112 | 14.243 | 14.121 | 14.592 | 14.182 | 13.088 | 14.044 | 14.061 | 12.927 | 12.879 | 11.847 | 11.625 | 11.24 | 10.29 | 9.637 | 9.528 | 8.72 | 8.166 | 7.845 | 7.704 | 7.53 | 7.236 | 6.929 | 6.989 | 6.689 | 7.212 | 6.981 | 6.727 | 6.494 | 6.329 | 6.568 | 6.222 | 5.871 | 5.957 | 274.905 | 274.274 | 5.291 | 5.89 | 6.906 | 272.58 | 11.395 | 454.209 | 11.428 | 474.021 | 10.043 | 142.273 | 10.057 | 9.586 | 9.075 | 8.978 | 135.928 | 135.003 | 134.192 | 131.831 | 128.808 | 127.847 | 125.684 | 123.391 | 119.089 | 118.671 | 115.78 | 114.04 | 105.465 | 105.061 | 104.252 | 102.719 | 101.291 | 102.14 | 102.258 | 99.785 | 99.046 | 97.986 | 97.412 | 97.329 | 98.327 | 98.357 | 98.123 | 97.367 | 97.131 | 97.131 | 28.441 | 28.162 | 27.701 | 20.9 | 23.9 | 28.2 | 27 | 25.2 | 28.2 | 28.3 | 26.8 | 27.9 | 29.7 | 27.6 | 27 | 27.7 | 27.6 | 27.1 | 26.8 | 26.3 | 25.7 | 23.7 | 24.1 | 18.9 | 24.3 | 23.7 | 24.2 | 24.3 | 24.2 | 23.7 | 24.1 | 6.7 | 6.6 |
Total Shareholders Equity
| 2,899.54 | 2,812.849 | 2,754.769 | 2,683.852 | 2,610.765 | 2,468.323 | 2,389.157 | 2,325.359 | 2,204.889 | 2,067.767 | 1,998.258 | 1,953.329 | 1,875.154 | 1,833.64 | 1,759.631 | 1,698.652 | 1,629.508 | 1,560.05 | 1,575.306 | 1,533.891 | 1,449.078 | 1,370.997 | 1,336.041 | 1,327.679 | 1,286.039 | 1,213.944 | 1,148.788 | 1,124.727 | 962.369 | 923.815 | 899.618 | 885.432 | 845.712 | 809.352 | 781.931 | 775.281 | 743.8 | 707.64 | 684.902 | 668.075 | 634.681 | 601.223 | 586.089 | 576.557 | 544.297 | 511.725 | 487.833 | 476.575 | 441.755 | 422.211 | 414.105 | 403.861 | 392.332 | 369.192 | 1,202.733 | 1,205.692 | 1,188.411 | 1,175.035 | 1,154.99 | 854.063 | 818.648 | 810.022 | 797.591 | 779.103 | 731.379 | 699.038 | 674.435 | 654.73 | 617.375 | 598.308 | 573.296 | 565.556 | 528.79 | 508.646 | 488.903 | 481.812 | 453.963 | 435.417 | 420.359 | 415.855 | 393.208 | 392.681 | 382.323 | 376.837 | 356.143 | 342.008 | 332.858 | 335.316 | 327.862 | 321.697 | 314.399 | 314.248 | 300.816 | 295.159 | 221.71 | 218.213 | 208.036 | 201.6 | 199.9 | 203.1 | 195.8 | 188.6 | 183.7 | 183.6 | 175.5 | 171.8 | 158 | 155.8 | 147.8 | 141.5 | 136.4 | 100.3 | 93 | 87.5 | 82.9 | 79.7 | 76 | 73 | 67.7 | 64.5 | 59.2 | 54.9 | 51.5 | 48.9 | 46.3 | 27 | 25.8 |
Total Equity
| 2,899.54 | 2,812.849 | 2,754.769 | 2,683.852 | 2,610.765 | 2,468.323 | 2,389.157 | 2,325.359 | 2,204.889 | 2,067.767 | 1,998.258 | 1,953.329 | 1,875.154 | 1,833.64 | 1,759.631 | 1,698.652 | 1,629.508 | 1,560.05 | 1,575.306 | 1,533.891 | 1,449.078 | 1,370.997 | 1,336.041 | 1,327.679 | 1,286.039 | 1,213.944 | 1,148.788 | 1,124.727 | 962.369 | 923.815 | 899.618 | 885.432 | 845.712 | 809.352 | 781.931 | 775.281 | 743.8 | 707.64 | 684.902 | 668.075 | 634.681 | 601.223 | 586.089 | 576.557 | 544.297 | 511.725 | 487.833 | 476.575 | 441.755 | 422.211 | 414.105 | 403.861 | 392.332 | 369.192 | 1,203.461 | 1,206.637 | 1,188.715 | 1,175.639 | 1,155.509 | 854.063 | 818.648 | 810.022 | 797.591 | 779.103 | 731.379 | 699.038 | 674.435 | 654.73 | 617.375 | 598.308 | 573.296 | 565.556 | 528.79 | 508.646 | 488.903 | 481.812 | 453.963 | 435.417 | 420.359 | 415.855 | 393.208 | 392.681 | 382.323 | 376.837 | 356.143 | 342.008 | 332.858 | 335.316 | 327.862 | 321.697 | 314.399 | 314.248 | 300.816 | 295.159 | 221.71 | 218.213 | 208.036 | 201.6 | 199.9 | 203.1 | 195.8 | 188.6 | 183.7 | 183.6 | 175.5 | 171.8 | 158 | 155.8 | 147.8 | 141.5 | 136.4 | 100.3 | 93 | 87.5 | 82.9 | 79.7 | 76 | 73 | 67.7 | 64.5 | 59.2 | 54.9 | 51.5 | 48.9 | 46.3 | 37 | 34.9 |
Total Liabilities & Shareholders Equity
| 4,714.095 | 4,718.991 | 4,655.876 | 4,571.847 | 4,385.171 | 4,191.966 | 4,068.046 | 4,182.125 | 3,974.793 | 3,824.648 | 3,626.479 | 3,583.796 | 3,475.061 | 3,413.605 | 3,336.233 | 3,346.792 | 3,382.657 | 3,472.441 | 3,438.743 | 3,371.337 | 3,395.746 | 3,346.358 | 3,202.286 | 3,234.531 | 3,113.041 | 3,112.075 | 2,888.95 | 2,857.909 | 1,537.975 | 1,510.906 | 1,434.587 | 1,410.571 | 1,420.31 | 1,346.418 | 1,265.749 | 1,276.077 | 1,413.702 | 1,271.517 | 1,178.563 | 1,107.802 | 1,074.444 | 1,060.301 | 1,010.074 | 1,030.555 | 989.141 | 994.852 | 936.642 | 936.17 | 997.468 | 987.455 | 905.617 | 913.331 | 840.779 | 823.873 | 2,164.335 | 2,269.238 | 2,264.155 | 2,363.075 | 2,258.7 | 1,364.667 | 1,317.793 | 1,377.951 | 1,457.373 | 1,533.45 | 1,458.705 | 1,403.102 | 1,330.593 | 1,356.861 | 1,310.017 | 1,307.087 | 1,270.537 | 1,299.992 | 1,235.424 | 1,242.713 | 1,124.719 | 1,143.972 | 1,083.164 | 1,054.449 | 968.636 | 944.814 | 928.319 | 900.279 | 875.803 | 856.176 | 866.202 | 845.988 | 818.285 | 771.902 | 746.734 | 750.99 | 692.857 | 720.702 | 705.168 | 697.279 | 590.736 | 613.787 | 617.708 | 625.7 | 570.8 | 528.1 | 512.1 | 475.5 | 451.7 | 443 | 460.1 | 442.7 | 411.3 | 434.3 | 420.2 | 397.5 | 362.8 | 318.3 | 300.7 | 298.5 | 276.6 | 258.7 | 261.4 | 259.8 | 247.9 | 211.5 | 215.7 | 198.9 | 168.4 | 146.6 | 90.1 | 56.9 | 55.5 |