Tetra Tech, Inc.
NASDAQ:TTEK
40.2 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 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
| 232.689 | 212.321 | 210.294 | 198.689 | 168.831 | 176.056 | 231.388 | 164.397 | 185.094 | 217.384 | 194.378 | 205.542 | 166.568 | 234.266 | 225.33 | 163.438 | 157.515 | 141.658 | 134.981 | 110.833 | 120.732 | 111.231 | 130.728 | 66.502 | 146.185 | 214.04 | 203.177 | 173.025 | 189.975 | 138.772 | 171.34 | 126.981 | 160.459 | 153.918 | 113.667 | 125.088 | 135.326 | 175.183 | 98.518 | 98.89 | 122.379 | 188.872 | 167.225 | 160.796 | 129.305 | 146.335 | 159.575 | 151.604 | 104.848 | 140.665 | 106.027 | 105.72 | 90.494 | 98.366 | 90.941 | 81.546 | 220.933 | 120.294 | 112.573 | 81.112 | 89.185 | 48.275 | 42.216 | 29.124 | 50.902 | 49.364 | 28.02 | 18.16 | 76.741 | 37.646 | 22.564 | 31.373 | 65.353 | 38.68 | 39.626 | 14.692 | 26.861 | 21.505 | 78.873 | 20.568 | 48.032 | 38.9 | 34.656 | 23.868 | 33.164 | 29.589 | 21.411 | 42.67 | 46.345 | 22.652 | 20.392 | 19.404 | 16.24 | 10.504 | 12.411 | 7.841 | 7.557 | 9.868 | 20.643 | 9 | 8.2 | 9.3 | 12.1 | 0.4 | 4.9 | 6.9 | 6.5 | 5.4 | 12.3 | 12.8 | 9.2 | 7.6 | 6.1 | 7.7 | 5.7 | 7.4 | 13.1 | 17.1 | 14.1 | 11.5 | 15.9 | 10.1 | 13.9 | 11.9 | 13.4 | 11.4 | 10.2 | 8.2 | 9 | 6.9 | 5.7 | 4.6 | 1 |
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 | 0.096 | 0.118 | 0.049 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 232.689 | 212.321 | 210.294 | 198.689 | 168.831 | 176.056 | 231.388 | 164.397 | 185.094 | 217.384 | 194.378 | 205.542 | 166.568 | 234.266 | 225.33 | 163.438 | 157.515 | 141.658 | 134.981 | 110.833 | 120.732 | 111.231 | 130.728 | 66.502 | 146.185 | 214.04 | 203.177 | 173.025 | 189.975 | 138.772 | 171.34 | 126.981 | 160.459 | 153.918 | 113.667 | 125.088 | 135.326 | 175.183 | 98.518 | 98.89 | 122.379 | 188.872 | 167.225 | 160.796 | 129.305 | 146.335 | 159.575 | 151.604 | 104.848 | 140.665 | 106.027 | 105.72 | 90.494 | 98.366 | 90.941 | 81.546 | 220.933 | 120.294 | 112.573 | 81.112 | 89.185 | 48.275 | 42.216 | 29.124 | 50.902 | 49.364 | 28.02 | 18.16 | 76.741 | 37.646 | 22.564 | 31.373 | 65.353 | 38.68 | 39.626 | 14.692 | 26.861 | 21.505 | 78.873 | 20.568 | 48.032 | 38.9 | 34.656 | 23.868 | 33.164 | 29.589 | 21.411 | 42.67 | 46.345 | 22.652 | 20.392 | 19.404 | 16.24 | 10.504 | 12.411 | 7.841 | 7.557 | 9.868 | 20.643 | 9 | 8.2 | 9.3 | 12.1 | 0.4 | 4.9 | 6.9 | 6.5 | 5.4 | 12.3 | 12.8 | 9.2 | 7.6 | 6.1 | 7.7 | 5.7 | 7.4 | 13.1 | 17.1 | 14.1 | 11.5 | 15.9 | 10.1 | 13.9 | 11.9 | 13.4 | 11.4 | 10.2 | 8.2 | 9 | 6.9 | 5.7 | 4.6 | 1 |
Net Receivables
| 1,203.109 | 1,172.314 | 1,140.874 | 1,129.583 | 1,098.097 | 1,127.447 | 1,111.081 | 876.775 | 857.722 | 833.476 | 786.6 | 804.592 | 787.042 | 776.579 | 751.381 | 780.411 | 761.176 | 744.069 | 790.357 | 856.726 | 883.044 | 881.427 | 795.693 | 822.399 | 837.103 | 859.788 | 881.625 | 851.79 | 802.079 | 766.585 | 721.596 | 773.281 | 714.336 | 700.846 | 681.123 | 593.968 | 636.03 | 633.544 | 666.013 | 667.425 | 701.892 | 674.447 | 656.481 | 642.897 | 660.847 | 632.22 | 687.12 | 674.894 | 700.48 | 709.037 | 654.342 | 669.232 | 663.996 | 678.523 | 606.941 | 617.238 | 573.891 | 524.853 | 467.39 | 505.229 | 511.538 | 563.002 | 606.681 | 648.691 | 630.061 | 545.224 | 480.159 | 479.613 | 437.315 | 426.944 | 358.756 | 361.01 | 351.606 | 334.545 | 308.971 | 334.971 | 319.077 | 340.839 | 331.466 | 395.126 | 363.955 | 437.393 | 390.569 | 386.797 | 336.471 | 345.33 | 355.61 | 273.958 | 254.708 | 263.5 | 274.934 | 283.868 | 273.686 | 279.942 | 277.658 | 286.359 | 275.629 | 234.685 | 195.761 | 99.7 | 176.4 | 149.6 | 121.7 | 139.7 | 128.7 | 107 | 105 | 73 | 65.2 | 59.2 | 51.1 | 49.7 | 47.5 | 44.9 | 49.8 | 56.5 | 52.5 | 22 | 20.9 | 23.6 | 25.2 | 24.9 | 21.5 | 22.4 | 21.3 | 18.8 | 18.1 | 17.3 | 17.6 | 17.9 | 17.5 | 16.7 | 15.6 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.096 | -0.118 | -0.049 | -0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.771 | 32.297 | 36.32 | 28.496 | 24.232 | 23.622 | 22.448 | 21.757 | 21.505 | 23.493 | 25.835 | 21.139 | 0 | 0 | 0 | 0 | 28.999 | 23.929 | 27.458 | 26.037 | 30.997 | 22.301 | 22.841 | 18.588 | 20.51 | 22.546 | 20.144 | 0 | 23.565 | 0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.1 | 0.1 | 0 |
Other Current Assets
| 91.585 | 121.846 | 128.753 | 125.769 | 89.096 | 114.44 | 126.299 | 105.735 | 115.4 | 94.497 | 100.648 | 103.266 | 112.338 | 95.576 | 87.4 | 91.597 | 81.094 | 70.519 | 76.602 | 82.745 | 81.585 | 123.816 | 71.999 | 62.641 | 67.092 | 60.115 | 65.102 | 65.856 | 49.969 | 56.92 | 50.14 | 53.74 | 60.633 | 77.832 | 79.756 | 70.681 | 52.419 | 61.74 | 67.049 | 78.378 | 74.332 | 67.509 | 66.052 | 76.558 | 81.49 | 46.433 | 53.167 | 48.521 | 48.168 | 49.06 | 62.325 | 71.351 | 84.612 | 53.022 | 53.435 | 59.187 | 49.889 | 51.051 | 54.106 | 53.452 | 55.167 | 54.188 | 50.004 | 35.674 | 39.09 | 39.071 | 32.597 | 36.62 | 28.8 | 24.677 | 24.215 | 23.021 | 22.622 | 23.81 | 26.636 | 30.597 | 45.01 | 28.023 | 34.125 | 27.107 | 40.68 | 34.462 | 28.686 | 32.296 | 22.164 | 35.74 | 28.157 | 27.8 | 44.361 | 25.755 | 32.861 | 25.81 | 26.361 | 34.305 | 21.455 | 18.465 | 13.754 | 17.367 | 15.118 | 101 | 10.5 | 13 | 8.9 | 10.3 | 8.7 | 7.5 | 8.1 | 4.9 | 3.4 | 8.7 | 5.9 | 5.6 | 4.3 | 3.8 | 4.7 | 4.1 | 6.7 | 5.1 | 5.7 | 5 | 1.8 | 1.9 | 2 | 1.5 | 1.1 | 1.2 | 1.4 | 1.6 | 0.8 | 1.1 | 0.6 | 1.4 | 1 |
Total Current Assets
| 1,527.383 | 1,506.481 | 1,479.921 | 1,454.041 | 1,351.16 | 1,417.943 | 1,468.768 | 1,234.807 | 1,158.216 | 1,145.357 | 1,081.626 | 1,113.4 | 1,065.948 | 1,106.421 | 1,064.111 | 1,035.446 | 999.785 | 956.246 | 1,001.94 | 1,062.256 | 1,081.742 | 1,116.474 | 998.42 | 951.542 | 1,042.573 | 1,133.943 | 1,149.904 | 1,090.671 | 1,042.023 | 962.277 | 943.076 | 954.002 | 931.873 | 932.596 | 874.546 | 781.85 | 823.775 | 870.467 | 831.58 | 844.693 | 898.603 | 930.828 | 889.758 | 880.251 | 871.642 | 850.623 | 921.156 | 893.888 | 859.313 | 898.762 | 822.694 | 846.303 | 839.102 | 829.911 | 751.317 | 757.971 | 844.713 | 696.198 | 634.069 | 639.793 | 655.89 | 665.465 | 698.901 | 713.489 | 720.053 | 633.659 | 540.776 | 534.393 | 542.856 | 489.267 | 405.535 | 415.404 | 439.581 | 397.035 | 375.233 | 380.26 | 390.855 | 390.367 | 444.464 | 442.801 | 452.667 | 510.755 | 453.911 | 442.961 | 416.847 | 410.659 | 405.178 | 344.428 | 345.414 | 311.907 | 328.187 | 329.082 | 316.287 | 324.751 | 311.524 | 312.665 | 296.94 | 261.92 | 231.522 | 209.7 | 195.1 | 171.9 | 142.7 | 150.4 | 142.3 | 121.4 | 119.6 | 83.3 | 80.9 | 80.7 | 66.2 | 62.9 | 57.9 | 56.4 | 60.2 | 68 | 72.3 | 44.2 | 40.7 | 40.1 | 42.9 | 36.9 | 37.4 | 35.8 | 35.8 | 31.4 | 29.7 | 27.1 | 27.4 | 26 | 24.9 | 22.8 | 17.6 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 251.015 | 238.011 | 254.845 | 254.484 | 250.764 | 288.539 | 278.431 | 217.39 | 214.635 | 226.032 | 241.802 | 247.446 | 253.155 | 249.237 | 260.345 | 260.928 | 274.903 | 275.674 | 298.164 | 264.368 | 39.441 | 40.072 | 41.66 | 41.795 | 43.278 | 44.719 | 55.495 | 56.929 | 56.835 | 59.423 | 61.319 | 63.302 | 67.827 | 71.588 | 74.314 | 61.295 | 64.906 | 68.602 | 65.107 | 70.661 | 73.864 | 78.208 | 80.352 | 83.711 | 88.026 | 87.376 | 93.192 | 71.591 | 74.309 | 76.531 | 72.393 | 75.307 | 77.536 | 80.551 | 83.895 | 84.378 | 79.383 | 70.659 | 70.047 | 70.091 | 70.928 | 68.934 | 67.848 | 60.811 | 61.388 | 60.222 | 59.268 | 55.703 | 54.377 | 45.106 | 33.433 | 31.595 | 31.99 | 31.635 | 31.648 | 31.619 | 31.783 | 35.338 | 37.128 | 40.534 | 41.281 | 38.908 | 39.106 | 40.901 | 40.787 | 41.576 | 43.456 | 38.495 | 40.126 | 41.6 | 39.827 | 38.947 | 39.936 | 40.063 | 37.521 | 35.451 | 35.212 | 32.529 | 24.277 | 23.1 | 21.7 | 18.3 | 14.3 | 14 | 13.7 | 9.4 | 9.6 | 8.4 | 8.4 | 8.4 | 7.5 | 7.2 | 7 | 7 | 6.9 | 7.1 | 6.4 | 3.4 | 3.5 | 3.4 | 3.5 | 3.3 | 2.6 | 2.5 | 2.5 | 2.4 | 2.2 | 2.1 | 2 | 1.8 | 1.7 | 1.7 | 1.6 |
Goodwill
| 2,046.569 | 1,992.11 | 1,977.688 | 1,923.1 | 1,880.244 | 1,886.854 | 1,856.421 | 1,133.303 | 1,110.412 | 1,151.457 | 1,158.623 | 1,123.06 | 1,108.578 | 1,051.796 | 1,029.573 | 1,017.909 | 993.498 | 958.162 | 944.718 | 937.068 | 924.82 | 851.621 | 827.676 | 782.564 | 797.82 | 795.752 | 809.69 | 763.455 | 740.886 | 729.338 | 721.762 | 709.739 | 717.988 | 727.773 | 716.244 | 594.004 | 601.379 | 684.909 | 671.397 | 698.833 | 714.19 | 722.583 | 709.502 | 719.527 | 722.792 | 710.321 | 777.739 | 644.149 | 635.958 | 627.181 | 584.141 | 577.406 | 569.414 | 564.126 | 561.237 | 535.125 | 394.422 | 342.502 | 335.717 | 326.998 | 319.685 | 310.21 | 298.194 | 225.833 | 221.545 | 206.955 | 204.784 | 194.971 | 180.952 | 182.467 | 158.976 | 158.581 | 158.581 | 160.08 | 160.08 | 159.175 | 0 | 158.175 | 155.65 | 260.822 | 0 | 253.045 | 253.045 | 210.792 | 0 | 189.422 | 187.541 | 278.267 | 278.3 | 0 | 0 | 242.5 | 0 | 244.1 | 210.2 | 0 | 190.5 | 191.6 | 159.3 | 160 | 160.7 | 147.8 | 112.1 | 107.6 | 108.6 | 71.9 | 72.3 | 68.8 | 69.4 | 63.9 | 23 | 22.5 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 160.585 | 164.459 | 175.611 | 168.134 | 173.936 | 225.032 | 232.554 | 27.536 | 29.163 | 33.943 | 39.48 | 36.535 | 37.99 | 9.16 | 8.923 | 10.893 | 13.943 | 12.457 | 14.859 | 14.081 | 16.44 | 10.438 | 11.698 | 11.984 | 16.123 | 15.378 | 20.847 | 24.533 | 26.688 | 31.795 | 37.313 | 42.167 | 48.962 | 51.991 | 58.233 | 35.663 | 40.332 | 49.197 | 49.062 | 55.889 | 63.095 | 66.115 | 70.983 | 78.686 | 86.929 | 94.754 | 106.859 | 78.69 | 74.231 | 80.489 | 68.875 | 74.569 | 81.053 | 71.703 | 78.479 | 75.505 | 45.995 | 29.806 | 31.483 | 31.334 | 33.769 | 30.124 | 28.981 | 14.54 | 14.609 | 13.188 | 14.275 | 16.914 | 5.166 | 7.65 | 6.522 | 4.165 | 4.507 | 4.845 | 5.185 | 164.523 | 178.007 | 179.258 | 178.057 | 284.968 | 280.759 | 280.844 | 279.662 | 236.134 | 210.792 | 205.9 | 187.541 | 278.267 | 279.934 | 278.312 | 264.318 | 242.518 | 245.019 | 244.051 | 210.157 | 202.158 | 190.452 | 191.566 | 159.266 | 160 | 160.7 | 147.8 | 112.1 | 107.6 | 108.6 | 71.9 | 72.3 | 68.8 | 69.4 | 63.9 | 23 | 22.5 | 22 | 21.4 | 21.7 | 21.5 | 14 | 4.6 | 4.7 | 4.8 | 4.9 | 5.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2,207.154 | 2,156.569 | 2,153.311 | 2,091.234 | 2,054.18 | 2,111.886 | 2,088.975 | 1,160.839 | 1,139.575 | 1,185.4 | 1,198.103 | 1,159.595 | 1,146.568 | 1,060.956 | 1,038.496 | 1,028.802 | 1,007.441 | 970.619 | 959.577 | 951.149 | 941.26 | 862.059 | 839.374 | 794.548 | 813.943 | 811.13 | 830.537 | 787.988 | 767.574 | 761.133 | 759.075 | 751.906 | 766.95 | 779.764 | 774.477 | 629.667 | 641.711 | 734.106 | 720.459 | 754.722 | 777.285 | 788.698 | 780.485 | 798.213 | 809.721 | 805.075 | 884.598 | 722.839 | 710.189 | 707.67 | 653.016 | 651.975 | 650.467 | 635.829 | 639.716 | 610.63 | 440.417 | 372.308 | 367.2 | 358.332 | 353.454 | 340.334 | 327.175 | 240.373 | 236.154 | 220.143 | 219.059 | 211.885 | 186.118 | 190.117 | 165.498 | 162.746 | 163.088 | 164.925 | 165.265 | 164.523 | 178.007 | 179.258 | 178.057 | 284.968 | 280.759 | 280.844 | 279.662 | 236.134 | 210.792 | 205.9 | 187.541 | 278.267 | 279.934 | 278.312 | 264.318 | 242.518 | 245.019 | 244.051 | 210.157 | 202.158 | 190.452 | 191.566 | 159.266 | 160 | 160.7 | 147.8 | 112.1 | 107.6 | 108.6 | 71.9 | 72.3 | 68.8 | 69.4 | 63.9 | 23 | 22.5 | 22 | 21.4 | 21.7 | 21.5 | 14 | 4.6 | 4.7 | 4.8 | 4.9 | 5.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | -0.012 | 0 | 0 | 0.4 | 1.4 | 2.3 | 4.57 | 3.974 | 4.605 | 3.893 | 3.282 | 8.18 | 7.7 | 7.919 | 7.332 | 6.684 | 7.345 | 7.172 | 6.873 | 7.655 | 3.536 | 2.904 | 3.37 | 2.56 | 3.167 | 2.419 | 2.7 | 2.852 | 2.239 | 1.964 | 2.064 | 1.869 | 2.011 | 1.824 | 1.886 | 2.09 | 2.159 | 1.936 | 2.14 | 1.938 | 2.494 | 2.406 | 2.198 | 2.733 | 3.586 | 2.959 | 3.279 | 3.255 | 3.55 | 3.41 | 3.454 | 3.427 | 3.273 | 3.067 | -21.851 | -17.471 | -18.483 | -14.795 | 0 | -16.795 | -17.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.869 | 0 | 0 | 0 | 0 | 0 | 0 | -18.638 | -18.638 | 0 | -3.723 | -3.723 | -3.723 | 0 | -2.551 | -2.551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 105.529 | 89.51 | 87.561 | 76.21 | 98.422 | 81.732 | 74.338 | 52.009 | 47.804 | 56.634 | 59.272 | 58.876 | 54.413 | 34.627 | 34.74 | 34.511 | 32.052 | 26.783 | 24.073 | 27.827 | 31.329 | 30.572 | 30.581 | 8.448 | 6.44 | 6.201 | 8.588 | 0 | 1.763 | 2.238 | 1.091 | 1.016 | 0.63 | 24.797 | 24.986 | 16.953 | 20.787 | 26.373 | 21.778 | 19.916 | 20.387 | 25.12 | 19.722 | 19.952 | 18.17 | 9.642 | 19.55 | 18.965 | 20.809 | 20.49 | 18.879 | 20.768 | 22.87 | 18.145 | 12.407 | 23.172 | 21.851 | 17.471 | 18.483 | 14.795 | 0 | 16.795 | 17.65 | 2.338 | 6.498 | 8.316 | 8.615 | 7.958 | 12.342 | 10.577 | 10.129 | 10.143 | 12.909 | 10.821 | 13.136 | 8.203 | 8.888 | 3.001 | 4.801 | 4.869 | 0 | 28.728 | 29.105 | 29.39 | 0 | 18.638 | 18.638 | 18.638 | 0 | 3.723 | 3.723 | 3.723 | 0 | 2.551 | 2.551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 101.595 | 94.334 | 94.948 | 74.808 | 70.508 | 73.078 | 73.124 | 64.135 | 57.976 | 60.309 | 60.217 | 57.246 | 53.196 | 51.5 | 49.67 | 47.266 | 57.045 | 53.303 | 52.051 | 39.781 | 51.657 | 39.591 | 38.294 | 35.652 | 38.843 | 35.277 | 35.102 | 32.98 | 31.85 | 31.801 | 31.569 | 28.233 | 27.88 | 3.715 | 2.58 | 9.614 | 6.177 | 1.884 | 2.864 | 4.208 | 4.125 | -0.572 | 4.221 | 4.14 | 9.335 | 16.063 | 5.852 | 4.733 | 3.131 | 2.911 | 5.552 | 2.864 | 0.559 | 3.964 | 9.577 | -3.893 | 17.176 | 16.491 | 16.405 | 17.998 | 17.633 | 18.937 | 15.446 | 31.936 | 32.452 | 32.17 | 34.768 | 34.49 | 51.794 | 52.15 | 51.906 | 49.958 | 54.111 | 54.459 | 55.746 | 57.342 | 38.51 | 33.8 | 33.8 | 33.8 | 33.8 | -28.728 | -29.105 | -29.39 | 25.054 | -18.638 | 16.915 | 8.23 | 6.506 | 6.417 | 6.21 | 6.424 | 5.979 | 4.022 | 4.162 | 3.764 | 3.434 | 3.698 | 2.851 | 2.8 | 3 | 7 | 5.7 | 1.8 | 2 | 1.4 | 1.6 | 1.4 | 0.8 | 1.4 | 0.4 | 1.1 | 1.6 | 2.4 | 2.1 | 2.3 | 0.2 | 0.3 | 0.4 | 0.3 | 0.3 | 0.6 | 2 | 1.8 | 0.3 | 0.5 | 0.6 | 0.6 | 0.7 | 0.8 | 0.7 | 0.6 | 0.9 |
Total Non-Current Assets
| 2,665.293 | 2,578.424 | 2,590.653 | 2,496.736 | 2,473.874 | 2,555.635 | 2,516.268 | 1,496.673 | 1,464.56 | 1,532.349 | 1,563.999 | 1,527.056 | 1,510.614 | 1,404.5 | 1,390.951 | 1,379.426 | 1,378.773 | 1,333.063 | 1,341.21 | 1,290.297 | 1,070.56 | 979.949 | 953.445 | 883.347 | 905.874 | 899.887 | 932.889 | 880.316 | 860.722 | 857.447 | 855.293 | 846.421 | 865.351 | 881.733 | 878.368 | 719.353 | 735.467 | 833.055 | 812.367 | 851.443 | 877.801 | 893.392 | 887.274 | 908.422 | 927.45 | 920.889 | 1,006.778 | 821.087 | 811.717 | 810.857 | 753.39 | 754.324 | 754.886 | 741.916 | 748.868 | 717.354 | 536.976 | 459.458 | 453.652 | 446.421 | 442.015 | 428.205 | 410.469 | 335.458 | 336.492 | 320.851 | 321.71 | 310.036 | 304.631 | 297.95 | 260.966 | 254.442 | 262.098 | 261.84 | 265.795 | 261.687 | 257.188 | 251.397 | 253.786 | 359.302 | 355.84 | 319.752 | 318.768 | 277.035 | 276.633 | 247.476 | 247.912 | 324.992 | 326.566 | 326.329 | 310.355 | 287.889 | 290.934 | 288.136 | 251.84 | 241.373 | 229.098 | 227.793 | 186.394 | 185.9 | 185.4 | 173.1 | 132.1 | 123.4 | 124.3 | 82.7 | 83.5 | 78.6 | 78.6 | 73.7 | 30.9 | 30.8 | 30.6 | 30.8 | 30.7 | 30.9 | 20.6 | 8.3 | 8.6 | 8.5 | 8.7 | 9.1 | 4.6 | 4.3 | 2.8 | 2.9 | 2.8 | 2.7 | 2.7 | 2.6 | 2.4 | 2.3 | 2.5 |
Total Assets
| 4,192.676 | 4,084.905 | 4,070.574 | 3,950.823 | 3,825.034 | 3,973.578 | 3,985.036 | 2,731.48 | 2,622.776 | 2,677.706 | 2,645.625 | 2,640.456 | 2,576.562 | 2,510.921 | 2,455.062 | 2,414.872 | 2,378.558 | 2,289.309 | 2,343.15 | 2,352.553 | 2,152.302 | 2,096.423 | 1,951.865 | 1,834.889 | 1,949.447 | 2,033.83 | 2,082.793 | 1,970.987 | 1,902.745 | 1,819.724 | 1,798.369 | 1,800.423 | 1,797.224 | 1,814.329 | 1,752.914 | 1,501.203 | 1,559.242 | 1,703.522 | 1,643.947 | 1,696.136 | 1,776.404 | 1,824.22 | 1,777.032 | 1,788.673 | 1,799.092 | 1,771.512 | 1,927.934 | 1,714.975 | 1,671.03 | 1,709.619 | 1,576.084 | 1,600.627 | 1,593.988 | 1,571.827 | 1,500.185 | 1,475.325 | 1,381.689 | 1,155.656 | 1,087.721 | 1,086.214 | 1,097.905 | 1,093.67 | 1,109.37 | 1,048.947 | 1,056.545 | 954.51 | 862.486 | 844.429 | 847.487 | 787.217 | 666.501 | 669.846 | 701.679 | 658.875 | 641.028 | 641.947 | 648.043 | 641.764 | 698.25 | 802.103 | 808.507 | 830.507 | 772.679 | 719.996 | 693.48 | 658.135 | 653.09 | 669.42 | 671.98 | 638.236 | 638.542 | 616.971 | 607.221 | 612.887 | 563.364 | 554.038 | 526.038 | 489.713 | 417.916 | 395.6 | 380.5 | 345 | 274.8 | 273.8 | 266.6 | 204.1 | 203.1 | 161.9 | 159.5 | 154.4 | 97.1 | 93.7 | 88.5 | 87.2 | 90.9 | 98.9 | 92.9 | 52.5 | 49.3 | 48.6 | 51.6 | 46 | 42 | 40.1 | 38.6 | 34.3 | 32.5 | 29.8 | 30.1 | 28.6 | 27.3 | 25.1 | 20.1 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 197.44 | 198.341 | 215.644 | 207.062 | 173.271 | 188.807 | 235.655 | 151.256 | 147.436 | 138.19 | 128.683 | 142.847 | 128.767 | 132.602 | 124.26 | 135.435 | 111.804 | 113.83 | 120.587 | 140.228 | 206.609 | 179.197 | 135.393 | 119.363 | 160.222 | 131.752 | 155.257 | 144.628 | 177.638 | 156.556 | 143.453 | 136.165 | 158.773 | 155.083 | 130.473 | 119.922 | 150.284 | 141.011 | 136.319 | 116.571 | 175.952 | 173.024 | 153.597 | 137.373 | 142.813 | 133.092 | 148.136 | 131.354 | 154.003 | 165.481 | 141.426 | 145.595 | 164.819 | 184.391 | 136.26 | 151.528 | 166.45 | 152.856 | 118.727 | 140.371 | 149.352 | 169.681 | 181.83 | 209.808 | 323.64 | 177.725 | 222.093 | 224.312 | 209.732 | 193.592 | 142.544 | 149.629 | 145.971 | 124.239 | 100.276 | 73.571 | 137.068 | 87.671 | 87.552 | 89.886 | 103.51 | 105.01 | 92.541 | 90.508 | 93.265 | 70.987 | 66.842 | 47.917 | 60.038 | 48.719 | 50.045 | 46.979 | 53.977 | 43.658 | 40.495 | 38.98 | 50.304 | 33.696 | 25.987 | 29.8 | 32.6 | 25.2 | 18.7 | 18.1 | 24 | 16.6 | 15.5 | 13.5 | 11.6 | 11.3 | 11.2 | 13.4 | 13.4 | 9.9 | 11.4 | 14.6 | 14.8 | 7.7 | 7 | 7.7 | 11 | 8.6 | 8.1 | 7.9 | 8.2 | 6.7 | 6 | 4.5 | 5.6 | 5 | 5.2 | 3.6 | 5 |
Short Term Debt
| 126.838 | 131.864 | 141.586 | 136.182 | 65.005 | 149.615 | 144.655 | 68.314 | 70.369 | 147.283 | 142.081 | 147.098 | 79.956 | 146.074 | 166.767 | 165.403 | 118.914 | 147.112 | 153.713 | 154.462 | 12.572 | 12.582 | 39.116 | 29.922 | 12.599 | 18.737 | 15.466 | 15.511 | 15.588 | 15.543 | 18.587 | 15.483 | 15.51 | 15.498 | 17.066 | 13.041 | 11.904 | 10.708 | 10.805 | 10.907 | 10.989 | 8.441 | 8.532 | 6.012 | 4.311 | 4.043 | 1.73 | 1.856 | 2.031 | 2.253 | 2.249 | 2.259 | 2.556 | 2.83 | 4.383 | 4.284 | 5.002 | 5.174 | 4.625 | 4.326 | 4.32 | 6.346 | 4.333 | 3.882 | 3.926 | 4.019 | 3.731 | 3.197 | 3.304 | 3.354 | 0.627 | 0.849 | 17.76 | 17.939 | 17.871 | 17.713 | 17.8 | 17.87 | 18.487 | 18.735 | 59.024 | 49.091 | 55.006 | 25.079 | 11.597 | 36.592 | 60.984 | 1.377 | 1.559 | 10.818 | 24.89 | 22.019 | 14.328 | 28 | 28 | 26 | 26 | 26 | 26 | 22 | 24 | 21 | 25.1 | 18.5 | 14.1 | 19.5 | 25 | 10 | 0 | 8 | 0 | 0.3 | 0 | 0.1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.056 | 1.877 | 17.349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.153 | 0 | 0 | 7.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 372.283 | 373.682 | 382.862 | 335.044 | 351.048 | 321.522 | 274.118 | 241.34 | 247.013 | 224.978 | 219.519 | 190.403 | 179.127 | 185.602 | 199.297 | 171.905 | 182.939 | 189.741 | 203.818 | 165.611 | 147.549 | 154.609 | 155.585 | 143.27 | 163.696 | 144.327 | 132.93 | 117.499 | 125.603 | 114.341 | 112.695 | 88.223 | 93.401 | 92.125 | 96.188 | 93.989 | 92.951 | 95.27 | 106.882 | 103.343 | 79.16 | 85.97 | 92.179 | 79.507 | 85.352 | 79.131 | 94.511 | 90.909 | 237.531 | 201.125 | 216.272 | 218.561 | 222.519 | 182.956 | 192.548 | 200.315 | 177.97 | 175.403 | 164.484 | 98.438 | 189.273 | 190.938 | 59.237 | 101.699 | 79.136 | 72.497 | 53.592 | 91.064 | 80.133 | 76.489 | 60.249 | 82.978 | 72.806 | 70.596 | 55.208 | 56.431 | 49.673 | 51.117 | 49.352 | 59.914 | 82.825 | 73.129 | 29.39 | 75.735 | 63.383 | 18.638 | 47.852 | 18,638 | 34.701 | 16.64 | 3.723 | 29.738 | 2.551 | 2.551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 895.249 | 543.774 | 463.022 | 434.889 | 634.822 | 522.689 | 471.144 | 376.927 | 456.872 | 412.979 | 359.449 | 339.804 | 449.357 | 353.545 | 320.073 | 254.586 | 390.833 | 288.779 | 271.714 | 213.968 | 385.162 | 307.513 | 293.447 | 209.747 | 302.002 | 248.898 | 244.958 | 190.847 | 226.943 | 191.309 | 188.877 | 164.302 | 218.58 | 342.995 | 328.132 | 270.59 | 288.254 | 303.178 | 279.97 | 308.889 | 316.92 | 296.714 | 297.898 | 311.994 | 336.009 | 325.086 | 296.145 | 304.654 | 347.76 | 362.688 | 321.009 | 356.533 | 364.334 | 324.143 | 295.999 | 300.324 | 289.069 | 251.141 | 241.969 | 243.35 | 278.564 | 257.164 | 257.764 | 231.653 | 160.333 | 224.191 | 116.814 | 105.542 | 135.445 | 116.105 | 110.048 | 94.557 | 125.537 | 117.943 | 121.653 | 151.751 | 114.374 | 141.848 | 146.244 | 118.821 | 145.304 | 135.508 | 119.235 | 86.002 | 118.604 | 101.657 | 73.161 | 84.437 | 84.08 | 59.984 | 57.916 | 50.744 | 54.991 | 66.406 | 50.772 | 80.578 | 66.295 | 57.139 | 42.931 | 43.4 | 52.3 | 41.8 | 25.2 | 30.5 | 27.2 | 16.1 | 19.8 | 13.1 | 26.7 | 24 | 13.5 | 12.5 | 11.8 | 11.8 | 10 | 12.4 | 16.6 | 5.9 | 5.6 | 5.9 | 7.1 | 5.9 | 3.8 | 3.4 | 3.9 | 2.6 | 2.6 | 2.5 | 2.5 | 2.8 | 2.2 | 2.6 | 2.7 |
Total Current Liabilities
| 1,219.527 | 1,246.262 | 1,193.934 | 1,160.995 | 1,193.13 | 1,212.159 | 1,172.976 | 870.615 | 916.017 | 945.465 | 855.191 | 849.268 | 848.483 | 811.348 | 796.651 | 754.721 | 793.456 | 732.66 | 735.755 | 712.476 | 758.945 | 646.897 | 624.442 | 531.966 | 610.286 | 563.083 | 560.008 | 483.916 | 537.668 | 489.011 | 465.258 | 428.645 | 481.086 | 513.576 | 475.671 | 401.072 | 450.442 | 454.897 | 427.094 | 436.367 | 503.861 | 478.179 | 460.027 | 455.379 | 483.133 | 462.221 | 446.011 | 437.864 | 503.794 | 530.422 | 464.684 | 504.387 | 531.709 | 511.364 | 436.642 | 456.136 | 473.027 | 409.171 | 365.321 | 388.047 | 432.236 | 433.191 | 443.927 | 445.343 | 487.899 | 405.935 | 342.638 | 333.051 | 348.481 | 313.051 | 253.219 | 245.035 | 289.268 | 260.121 | 239.8 | 243.035 | 269.242 | 247.389 | 252.283 | 227.442 | 307.838 | 289.609 | 266.782 | 230.979 | 223.466 | 209.236 | 219.625 | 133.731 | 145.677 | 119.521 | 132.851 | 121.895 | 123.296 | 138.064 | 129.29 | 145.558 | 142.599 | 116.835 | 94.918 | 95.2 | 108.9 | 88 | 69 | 67.1 | 65.3 | 52.2 | 60.3 | 36.6 | 38.3 | 43.3 | 24.7 | 26.2 | 25.2 | 21.8 | 21.4 | 27 | 32.4 | 13.6 | 12.6 | 13.6 | 18.1 | 14.5 | 11.9 | 11.3 | 12.1 | 9.3 | 8.6 | 7 | 8.1 | 7.8 | 7.4 | 6.2 | 8.7 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 952.729 | 990.722 | 1,090.395 | 1,084.856 | 1,024.214 | 1,070.794 | 1,226.001 | 382.154 | 392.535 | 388.874 | 403.13 | 419.67 | 374.285 | 407.1 | 417.984 | 457.456 | 434.35 | 459.374 | 545.27 | 494.617 | 263.949 | 324.074 | 231.332 | 247.581 | 264.712 | 418.95 | 463.544 | 432.431 | 341.283 | 310.27 | 326.862 | 372.721 | 331.501 | 349.21 | 343.145 | 177.021 | 180.972 | 225.513 | 228.007 | 190.116 | 192.842 | 195.501 | 198.219 | 200.859 | 203.438 | 208.396 | 264.047 | 147.808 | 81.047 | 140.539 | 107.901 | 134.57 | 144.868 | 112.744 | 141.653 | 142.122 | 122.51 | 4.297 | 5.58 | 6.3 | 6.53 | 48.531 | 99.983 | 69.048 | 0 | 63.236 | 64.744 | 74.764 | 81.08 | 75.354 | 33.583 | 58.53 | 57.608 | 57.561 | 74.511 | 84.026 | 74.138 | 99.544 | 161.646 | 156.624 | 92.142 | 130.219 | 108.278 | 108.606 | 107.463 | 106.4 | 110 | 110 | 110 | 110 | 110 | 110 | 111.779 | 123.447 | 102.242 | 91.269 | 85.532 | 93.792 | 70.093 | 57.7 | 37.3 | 35.3 | 0.3 | 33.2 | 33.5 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 6.1 | 13 | 19 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 8.6 |
Deferred Revenue Non-Current
| 0 | 0 | 139.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.971 | 0 | 0 | 0 | 30.166 | 0 | 0 | 0 | 43.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30.162 | 17.254 | 17.647 | 11.62 | 37.17 | 71.425 | 62.83 | 32.779 | 15.161 | 18.282 | 17.098 | 13.916 | 10.563 | 17.715 | 18.152 | 18.462 | 16.316 | 13.421 | 12.908 | 13.134 | 17.865 | 24.89 | 25.622 | 27.331 | 27.999 | 41.687 | 45.74 | 39.24 | 43.781 | 53.671 | 46.291 | 63.47 | 56.793 | 35.876 | 31.759 | 39.177 | 34.759 | 31.279 | 27.287 | 33.483 | 28.786 | 26.48 | 27.237 | 29.514 | 30.525 | 26.738 | 38.631 | 33.883 | 24.268 | 24.542 | 28.269 | 30.194 | 25.394 | 27.663 | 33.955 | 29.602 | 12.506 | 8.816 | 7.696 | 7.303 | 4.615 | 3.554 | 0.885 | 0 | 0 | 0 | 0 | 0 | 0 | 17.16 | 17.689 | 18.73 | 0 | 15.3 | 17.41 | 15.484 | 0 | 0 | 0 | 11.09 | 11.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 159.845 | 164.464 | 183.748 | 155.665 | 170.359 | 166.411 | 167.561 | 121.965 | 115.926 | 120.027 | 125.564 | 119.657 | 108.94 | 82.263 | 74.996 | 78.979 | 97.063 | 90.828 | 98.979 | 105.561 | 111.07 | 84.769 | 79.864 | 73.708 | 79.35 | 73.817 | 73.273 | 68.279 | 51.389 | 51.738 | 57.09 | 62.843 | 58.441 | 51.796 | 52.189 | 63.802 | 36.271 | 37.414 | 38.655 | 39.122 | 37.859 | 57.899 | 49.626 | 84.679 | 83.193 | 97.201 | 101.552 | 44.214 | 42.054 | 45.963 | 35.728 | 37.419 | 36.767 | 51.951 | 50.508 | 51.198 | 38.019 | 12.785 | 11.212 | 11.345 | 8.046 | 6.236 | 7.685 | 4.648 | 57.132 | 3.927 | 3.522 | 4.432 | 2.223 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 |
Total Non-Current Liabilities
| 1,142.736 | 1,172.44 | 1,291.79 | 1,252.141 | 1,228.398 | 1,308.63 | 1,456.392 | 536.898 | 523.622 | 527.183 | 545.792 | 553.243 | 493.788 | 507.078 | 511.132 | 554.897 | 547.729 | 563.623 | 657.157 | 613.312 | 403.893 | 433.733 | 336.818 | 348.62 | 372.061 | 534.454 | 582.557 | 539.95 | 436.453 | 415.679 | 430.243 | 499.034 | 446.735 | 436.882 | 427.093 | 256.19 | 252.002 | 294.206 | 293.949 | 262.721 | 259.487 | 279.88 | 275.082 | 315.052 | 317.156 | 332.335 | 404.23 | 225.905 | 147.369 | 211.044 | 171.898 | 202.183 | 207.029 | 192.358 | 226.116 | 222.922 | 160.529 | 25.898 | 24.488 | 24.948 | 19.191 | 58.321 | 108.553 | 73.696 | 57.132 | 67.163 | 68.266 | 79.196 | 83.303 | 75.354 | 33.583 | 58.53 | 57.609 | 57.561 | 74.511 | 84.026 | 74.185 | 99.544 | 161.646 | 167.714 | 103.169 | 130.219 | 108.278 | 108.606 | 107.463 | 106.4 | 110 | 110 | 110 | 110 | 110 | 110 | 111.779 | 123.447 | 102.242 | 91.269 | 85.532 | 93.792 | 70.092 | 57.7 | 37.2 | 35.3 | 0.3 | 33.1 | 33.5 | 10 | 10 | 0 | 0.1 | 0 | 0 | 0 | 0 | 6.1 | 13 | 19.1 | 19 | 0 | -0.1 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 8.6 |
Total Liabilities
| 2,362.263 | 2,418.702 | 2,485.724 | 2,413.136 | 2,421.528 | 2,520.789 | 2,629.368 | 1,407.513 | 1,439.639 | 1,472.648 | 1,400.983 | 1,402.511 | 1,342.271 | 1,318.426 | 1,307.783 | 1,309.618 | 1,341.185 | 1,296.283 | 1,392.912 | 1,325.788 | 1,162.838 | 1,080.63 | 961.26 | 880.586 | 982.347 | 1,097.537 | 1,142.565 | 1,023.866 | 974.121 | 904.69 | 895.501 | 927.679 | 927.821 | 950.458 | 902.764 | 657.262 | 702.444 | 749.103 | 721.043 | 699.088 | 763.348 | 758.059 | 735.109 | 770.431 | 800.289 | 794.556 | 850.241 | 663.769 | 651.163 | 741.466 | 636.582 | 706.57 | 738.738 | 703.722 | 662.758 | 679.058 | 633.556 | 435.069 | 389.809 | 412.995 | 451.427 | 491.512 | 552.48 | 519.039 | 545.031 | 473.098 | 410.904 | 412.247 | 431.784 | 388.405 | 286.802 | 303.565 | 346.877 | 317.682 | 314.311 | 327.061 | 343.427 | 346.933 | 413.929 | 395.156 | 411.007 | 419.828 | 375.06 | 339.585 | 330.929 | 315.636 | 329.625 | 243.731 | 255.677 | 229.521 | 242.851 | 231.895 | 235.075 | 261.511 | 231.532 | 236.827 | 228.131 | 210.627 | 165.01 | 152.9 | 146.1 | 123.3 | 69.3 | 100.2 | 98.8 | 62.2 | 70.3 | 36.6 | 38.4 | 43.3 | 24.7 | 26.2 | 25.2 | 27.9 | 34.4 | 46.1 | 51.4 | 13.6 | 12.5 | 13.6 | 18.1 | 14.6 | 11.9 | 11.3 | 12.2 | 9.3 | 8.7 | 7 | 8.1 | 7.8 | 7.4 | 6.3 | 17.3 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 208.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.505 | 0 | 0 | 11.64 | 0 | 12.776 | 12.638 | 0 | 13.091 | 13.615 | 13.436 | 12.4 | 12.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2.677 | 0.535 | 0.535 | 0.534 | 0.532 | 0.532 | 0.532 | 0.532 | 0.53 | 0.533 | 0.537 | 0.54 | 0.54 | 0.541 | 0.542 | 0.542 | 0.538 | 0.539 | 0.541 | 0.547 | 0.546 | 0.547 | 0.549 | 0.553 | 0.553 | 0.553 | 0.557 | 0.56 | 0.559 | 0.568 | 0.572 | 0.572 | 0.57 | 0.575 | 0.581 | 0.589 | 0.594 | 0.602 | 0.603 | 0.622 | 0.626 | 0.643 | 0.65 | 0.647 | 0.641 | 0.648 | 0.649 | 0.644 | 0.638 | 0.636 | 0.634 | 0.627 | 0.625 | 0.625 | 0.623 | 0.62 | 0.618 | 0.617 | 0.617 | 0.614 | 0.613 | 0.605 | 0.602 | 0.6 | 0.599 | 0.594 | 0.588 | 0.585 | 0.584 | 0.583 | 0.58 | 0.579 | 0.577 | 0.576 | 0.574 | 0.572 | 0.57 | 0.57 | 0.567 | 0.564 | 0.563 | 0.562 | 0.549 | 0.545 | 0.541 | 0.538 | 0.534 | 0.533 | 0.533 | 0.533 | 0.528 | 0.524 | 0.522 | 0.416 | 0.406 | 0.403 | 0.398 | 0.396 | 0.387 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 1,870.62 | 1,792.121 | 1,721.833 | 1,659.295 | 1,598.196 | 1,572.204 | 1,525.809 | 1,495.221 | 1,390.701 | 1,362.284 | 1,359.367 | 1,360.39 | 1,358.726 | 1,294.26 | 1,261.712 | 1,232.563 | 1,198.567 | 1,170.087 | 1,138.485 | 1,110.312 | 1,071.192 | 1,067.851 | 1,026.836 | 977.543 | 944.965 | 922.806 | 896.146 | 873.004 | 832.559 | 803.725 | 779.481 | 757.776 | 736.357 | 710.409 | 689.911 | 690.837 | 672.309 | 708.833 | 687.437 | 672.677 | 651.475 | 633.339 | 611.188 | 579.48 | 552.165 | 526.964 | 605.349 | 580.53 | 554.306 | 523.874 | 494.82 | 472.536 | 449.926 | 423.526 | 399.688 | 382.188 | 359.887 | 336.746 | 316.106 | 301.777 | 283.068 | 262.573 | 231.562 | 212.348 | 196.04 | 177.842 | 161.707 | 148.034 | 135.134 | 121.044 | 108.616 | 98.206 | 88.78 | 77.009 | 69.163 | 60.199 | 52.177 | 43.12 | 35.716 | 159.549 | 151.646 | 167.252 | 158.221 | 145.192 | 132.25 | 116.516 | 102.705 | 205.949 | 196.81 | 189.645 | 181.545 | 176.243 | 164.9 | 150.15 | 153.979 | 143.445 | 134.075 | 119.241 | 109.32 | 101.2 | 93.6 | 84.9 | 76.4 | 69.9 | 64.5 | 58 | 52.5 | 48 | 43.9 | 38.8 | 35.1 | 32.3 | 29.7 | 26.5 | 23.9 | 21.6 | 19.6 | 17.2 | 15.3 | 13.6 | 12 | 10.2 | 8.7 | 7.5 | 6.3 | 5 | 3.8 | 2.9 | 2 | 1 | 0.2 | -0.6 | -1 |
Accumulated Other Comprehensive Income/Loss
| -78.875 | -154.689 | -156.546 | -132.202 | -195.295 | -137.926 | -181.381 | -175.126 | -208.144 | -157.806 | -115.303 | -123.048 | -125.028 | -102.401 | -115.056 | -127.919 | -161.786 | -177.732 | -199.391 | -145.015 | -160.584 | -147.057 | -148.217 | -154.693 | -127.35 | -131.738 | -118.044 | -101.901 | -98.5 | -119.232 | -133.419 | -143.194 | -128.008 | -124.038 | -132.566 | -158.544 | -143.171 | -100.31 | -112.62 | -67.587 | -42.538 | -16.588 | -35.449 | -19.413 | 1.858 | -9.021 | 13.377 | 25.539 | 31.017 | 17.693 | 24.711 | 15.38 | 4.754 | 40.159 | 38.275 | 25.937 | 18.763 | 17.073 | 17.948 | 16.158 | 12.226 | 6.992 | 0.258 | -0.035 | 0.015 | -0.115 | -0.064 | -0.009 | -0.037 | -0.011 | -0.004 | 0.004 | 0.001 | -0.003 | -0.007 | 0.724 | 0.757 | 0.491 | 0.605 | 2.291 | 1.801 | 12.627 | 13.092 | 13.19 | 12.852 | 12.89 | 12.047 | 11.526 | 11.455 | 11.975 | 11.62 | 11.669 | 11.598 | 12.834 | 12.609 | 13.032 | 13.043 | 13.734 | 13.363 | 13.2 | 12.4 | 26 | 25.6 | 30.8 | 30.8 | -12.7 | -11.5 | -10.3 | -9.6 | -8.8 | -8 | -7.4 | -6.8 | -6.7 | -6.2 | -5.6 | -5 | -4.6 | -4.3 | -4.7 | -4.3 | -4 | -3.7 | -3.5 | -3 | -2.8 | -2.6 | -2.6 | -2.4 | -2.3 | -2.1 | -1.9 | -1.8 |
Other Total Stockholders Equity
| 35.9 | 28.171 | 18.972 | 9.979 | 0 | 17.906 | 10.639 | 3.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.473 | 60.747 | 78.132 | 94.292 | 111.277 | 130.753 | 148.803 | 144.47 | 161.387 | 175.293 | 193.835 | 229.803 | 256.063 | 257.417 | 260.34 | 276.242 | 291.5 | 310.662 | 326.593 | 344.833 | 346.863 | 390.214 | 402.516 | 447.864 | 464.354 | 456.514 | 443.099 | 457.48 | 457.428 | 443.437 | 433.009 | 425.178 | 418.667 | 404.896 | 399.42 | 389.634 | 384.659 | 374.666 | 368.865 | 366.151 | 363.241 | 354.67 | 350.571 | 331.988 | 324.468 | 316.995 | 314.86 | 303.091 | 289.351 | 283.572 | 280.022 | 277.196 | 270.507 | 267.492 | 265.443 | 263.611 | 256.987 | 253.391 | 251.111 | 250.65 | 247.433 | 244.543 | 243.49 | 230.238 | 225.757 | 221.484 | 212.562 | 212.555 | 208.179 | 207.681 | 207.505 | 206.562 | 201.998 | 196.64 | 195.126 | 187.976 | 164.838 | 160.331 | 150.391 | 145.715 | 129.836 | 128.3 | 128 | 110.4 | 103.2 | 72.6 | 72.1 | 94.4 | 90.8 | 87.4 | 73 | 80.9 | 45.2 | 42.5 | 40.3 | 39.5 | 38.8 | 36.8 | 26.9 | 26.3 | 25.8 | 26.1 | 25.8 | 25.2 | 25.1 | 24.8 | 23.1 | 22.8 | 22.6 | 22.5 | 22.4 | 22.1 | 21.8 | 21.3 | 5.6 |
Total Shareholders Equity
| 1,830.322 | 1,666.138 | 1,584.794 | 1,537.606 | 1,403.433 | 1,452.716 | 1,355.599 | 1,323.908 | 1,183.087 | 1,205.011 | 1,244.601 | 1,237.882 | 1,234.238 | 1,192.4 | 1,147.198 | 1,105.186 | 1,037.319 | 992.894 | 950.108 | 1,026.591 | 989.286 | 1,015.633 | 990.445 | 954.156 | 966.971 | 936.091 | 940.046 | 946.956 | 928.453 | 914.864 | 902.697 | 872.571 | 869.259 | 863.188 | 849.426 | 843.544 | 856.325 | 953.958 | 922.283 | 995.926 | 1,012.079 | 1,065.258 | 1,040.743 | 1,017.228 | 997.763 | 976.071 | 1,076.803 | 1,050.15 | 1,018.97 | 967.381 | 938.832 | 893.439 | 854.725 | 853.944 | 823.245 | 783.411 | 748.133 | 720.587 | 697.912 | 673.219 | 646.478 | 602.158 | 556.89 | 529.908 | 511.514 | 481.412 | 451.582 | 432.182 | 415.703 | 398.812 | 379.699 | 366.281 | 354.802 | 341.193 | 326.717 | 314.886 | 304.616 | 294.831 | 284.321 | 406.947 | 397.5 | 410.679 | 397.619 | 380.411 | 362.551 | 342.499 | 323.465 | 425.689 | 416.303 | 408.715 | 395.691 | 385.076 | 372.146 | 351.376 | 331.832 | 317.211 | 297.907 | 279.086 | 252.906 | 242.7 | 234.4 | 221.7 | 205.5 | 173.6 | 167.8 | 139.9 | 132 | 125.3 | 121.1 | 111.1 | 72.4 | 67.5 | 63.3 | 59.3 | 56.5 | 52.8 | 41.5 | 38.9 | 36.8 | 35 | 33.5 | 31.4 | 30.1 | 28.8 | 26.4 | 25 | 23.8 | 22.8 | 22 | 20.8 | 19.9 | 18.8 | 2.8 |
Total Equity
| 1,830.413 | 1,666.203 | 1,584.85 | 1,537.687 | 1,403.506 | 1,452.789 | 1,355.668 | 1,323.967 | 1,183.137 | 1,205.058 | 1,244.642 | 1,237.945 | 1,234.291 | 1,192.495 | 1,147.279 | 1,105.254 | 1,037.373 | 993.026 | 950.238 | 1,026.765 | 989.464 | 1,015.793 | 990.605 | 954.303 | 967.1 | 936.293 | 940.228 | 947.121 | 928.624 | 915.034 | 902.868 | 872.744 | 869.403 | 863.871 | 850.15 | 843.941 | 856.798 | 954.419 | 922.904 | 997.048 | 1,013.056 | 1,066.161 | 1,041.923 | 1,018.242 | 998.803 | 976.956 | 1,077.693 | 1,051.206 | 1,019.867 | 968.153 | 939.502 | 894.057 | 855.25 | 868.105 | 837.427 | 796.267 | 748.133 | 720.587 | 697.912 | 673.219 | 646.478 | 602.158 | 556.89 | 529.908 | 511.514 | 481.412 | 451.582 | 432.182 | 415.703 | 398.812 | 379.699 | 366.281 | 354.802 | 341.193 | 326.717 | 314.886 | 304.616 | 294.831 | 284.321 | 406.947 | 397.5 | 410.679 | 397.619 | 380.411 | 362.551 | 342.499 | 323.465 | 425.689 | 416.303 | 408.715 | 395.691 | 385.076 | 372.146 | 351.376 | 331.832 | 317.211 | 297.907 | 279.086 | 252.906 | 242.7 | 234.4 | 221.7 | 205.5 | 173.6 | 167.8 | 141.9 | 132.8 | 125.3 | 121.1 | 111.1 | 72.4 | 67.5 | 63.3 | 59.3 | 56.5 | 52.8 | 41.5 | 38.9 | 36.8 | 35 | 33.5 | 31.4 | 30.1 | 28.8 | 26.4 | 25 | 23.8 | 22.8 | 22 | 20.8 | 19.9 | 18.8 | 2.8 |
Total Liabilities & Shareholders Equity
| 4,192.676 | 4,084.905 | 4,070.574 | 3,950.823 | 3,825.034 | 3,973.578 | 3,985.036 | 2,731.48 | 2,622.776 | 2,677.706 | 2,645.625 | 2,640.456 | 2,576.562 | 2,510.921 | 2,455.062 | 2,414.872 | 2,378.558 | 2,289.309 | 2,343.15 | 2,352.553 | 2,152.302 | 2,096.423 | 1,951.865 | 1,834.889 | 1,949.447 | 2,033.83 | 2,082.793 | 1,970.987 | 1,902.745 | 1,819.724 | 1,798.369 | 1,800.423 | 1,797.224 | 1,814.329 | 1,752.914 | 1,501.203 | 1,559.242 | 1,703.522 | 1,643.947 | 1,696.136 | 1,776.404 | 1,824.22 | 1,777.032 | 1,788.673 | 1,799.092 | 1,771.512 | 1,927.934 | 1,714.975 | 1,671.03 | 1,709.619 | 1,576.084 | 1,600.627 | 1,593.988 | 1,571.827 | 1,500.185 | 1,475.325 | 1,381.689 | 1,155.656 | 1,087.721 | 1,086.214 | 1,097.905 | 1,093.67 | 1,109.37 | 1,048.947 | 1,056.545 | 954.51 | 862.486 | 844.429 | 847.487 | 787.217 | 666.501 | 669.846 | 701.679 | 658.875 | 641.028 | 641.947 | 648.043 | 641.764 | 698.25 | 802.103 | 808.507 | 830.507 | 772.679 | 719.996 | 693.48 | 658.135 | 653.09 | 669.42 | 671.98 | 638.236 | 638.542 | 616.971 | 607.221 | 612.887 | 563.364 | 554.038 | 526.038 | 489.713 | 417.916 | 395.6 | 380.5 | 345 | 274.8 | 273.8 | 266.6 | 204.1 | 203.1 | 161.9 | 159.5 | 154.4 | 97.1 | 93.7 | 88.5 | 87.2 | 90.9 | 98.9 | 92.9 | 52.5 | 49.3 | 48.6 | 51.6 | 46 | 42 | 40.1 | 38.6 | 34.3 | 32.5 | 29.8 | 30.1 | 28.6 | 27.3 | 25.1 | 20.1 |