Tupperware Brands Corporation
NYSE:TUP
0.5099 (USD) • At close September 16, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 129.4 | 123.8 | 122.4 | 110.1 | 102.9 | 118.8 | 245.6 | 267.2 | 123.8 | 107.3 | 154.8 | 139.1 | 148.8 | 120 | 174.5 | 123.2 | 122.1 | 163 | 146.8 | 149 | 117.6 | 98 | 157 | 144.1 | 118.9 | 85 | 98.4 | 93.2 | 98.5 | 79 | 98.6 | 79.8 | 93.1 | 74.1 | 83.9 | 77 | 89.4 | 82.7 | 99.6 | 127.3 | 126 | 112.4 | 147.4 | 119.8 | 113.8 | 98 | 105.7 | 138.2 | 110.2 | 116.1 | 175.8 | 248.7 | 122.8 | 121.3 | 95.1 | 112.4 | 119.6 | 157.9 | 91.4 | 124.8 | 146.4 | 89.8 | 86.5 | 102.7 | 65 | 85.8 | 74.6 | 102.2 | 55.4 | 51.1 | 74.2 | 181.5 | 73.2 | 113.7 | 94.7 | 90.9 | 23.9 | 23.5 | 39.5 | 45 | 15 | 21.9 | 19.9 | 32.6 | 17.5 | 25.6 | 23.3 | 18.4 | 23 | 36.5 | 26.9 | 32.6 | 25.2 | 25.4 | 28.3 | 24.4 | 29.8 | 21.9 | 24.4 | 23 | 18.4 | 16.9 | 14 | 22.1 | 38.7 | 56.5 | 43.5 | 53 | 60.5 | 94.2 | 87.4 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 245.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 129.4 | 123.8 | 122.4 | 110.1 | 102.9 | 118.8 | 245.6 | 267.2 | 123.8 | 107.3 | 154.8 | 139.1 | 148.8 | 120 | 174.5 | 123.2 | 122.1 | 163 | 146.8 | 149 | 117.6 | 98 | 157 | 144.1 | 118.9 | 85 | 98.4 | 93.2 | 98.5 | 79 | 98.6 | 79.8 | 93.1 | 74.1 | 83.9 | 77 | 89.4 | 82.7 | 99.6 | 127.3 | 126 | 112.4 | 147.4 | 119.8 | 113.8 | 98 | 105.7 | 138.2 | 110.2 | 116.1 | 175.8 | 248.7 | 122.8 | 121.3 | 95.1 | 112.4 | 119.6 | 157.9 | 91.4 | 124.8 | 146.4 | 89.8 | 86.5 | 102.7 | 65 | 85.8 | 74.6 | 102.2 | 55.4 | 51.1 | 74.2 | 181.5 | 73.2 | 113.7 | 94.7 | 90.9 | 23.9 | 23.5 | 39.5 | 45 | 15 | 21.9 | 19.9 | 32.6 | 17.5 | 25.6 | 23.3 | 18.4 | 23 | 36.5 | 26.9 | 32.6 | 25.2 | 25.4 | 28.3 | 24.4 | 29.8 | 21.9 | 24.4 | 23 | 18.4 | 16.9 | 14 | 22.1 | 38.7 | 56.5 | 43.5 | 53 | 60.5 | 94.2 | 87.4 |
Net Receivables
| 94.9 | 92.7 | 99 | 80.2 | 97.5 | 119.1 | 117.7 | 118.1 | 130.8 | 155 | 147.1 | 140.6 | 156.9 | 156.2 | 216.4 | 149.8 | 177.3 | 207.6 | 218.8 | 194.6 | 203.9 | 226.7 | 230.2 | 203 | 182.9 | 207.8 | 207.9 | 190.2 | 203.8 | 204.3 | 216.1 | 188.2 | 217.8 | 217.3 | 226.4 | 229.9 | 238.4 | 247.5 | 254.4 | 218.9 | 234.5 | 242.3 | 245.8 | 212.4 | 227 | 230.5 | 231.6 | 211.2 | 259.4 | 241.6 | 229.7 | 221.3 | 216.9 | 211.5 | 227.8 | 222 | 226.1 | 210.2 | 208 | 215.8 | 226.2 | 225.8 | 230.7 | 196.6 | 199.7 | 183.5 | 179.9 | 167.8 | 189.9 | 178.1 | 192.7 | 164.8 | 136.3 | 123 | 125.8 | 139.8 | 97 | 130.2 | 127.6 | 102.1 | 103.6 | 107 | 103.5 | 103.2 | 128.1 | 126.3 | 121 | 133.3 | 126.7 | 116.2 | 106.8 | 112.5 | 115.6 | 112.6 | 99.3 | 114.4 | 101 | 101.9 | 94.7 | 92.3 | 96.7 | 98.1 | 94.2 | 97 | 119.7 | 127.4 | 122 | 154.8 | 170.3 | 180.7 | 170.8 |
Inventory
| 172.4 | 181.6 | 196.7 | 217.6 | 249.7 | 244.1 | 246.2 | 232.2 | 265.3 | 282.8 | 262.1 | 236.3 | 217.2 | 216.1 | 226 | 245.2 | 260.7 | 265.1 | 269 | 257.7 | 279.6 | 281.6 | 286.7 | 262.2 | 291.1 | 288.1 | 268.1 | 240.4 | 275 | 270 | 274.4 | 254.6 | 285.7 | 299.1 | 300.7 | 306 | 348.1 | 351.8 | 326 | 313.4 | 353.1 | 333 | 330.2 | 313.9 | 340.5 | 321.1 | 331 | 302.5 | 329.2 | 325.9 | 305.5 | 279.1 | 313.7 | 286.3 | 275.7 | 265.5 | 282.5 | 264.4 | 266.8 | 277.3 | 318 | 310.1 | 291.8 | 269.9 | 289.1 | 265.1 | 251.6 | 232.7 | 248.3 | 240.4 | 244.5 | 235.1 | 176.7 | 167.4 | 166.4 | 163 | 184.9 | 169.6 | 168.1 | 160.5 | 170 | 159.4 | 154.9 | 148.2 | 151.5 | 153.2 | 146.1 | 132.2 | 147 | 138.8 | 140.7 | 144.1 | 147.7 | 143.4 | 140.8 | 136.7 | 153.4 | 155.3 | 155.1 | 157.1 | 170.1 | 173 | 182.6 | 184.2 | 215.1 | 224.2 | 245.3 | 252.8 | 254.2 | 218.5 | 210 |
Other Current Assets
| 29.7 | 27.3 | 19.9 | 320.9 | 380 | 396.2 | 394.2 | 381 | 435.5 | 463.3 | 28.4 | 407 | 402.8 | 21.3 | 20.7 | 415.3 | 465.1 | 496 | 508.8 | 471.6 | 511.5 | 533.1 | 543.9 | 486.4 | 504.7 | 524.5 | 504.3 | 412.9 | 493.6 | 509.4 | 506.2 | 463.9 | 637.6 | 651.2 | 667.8 | 669.3 | 703.6 | 712.9 | 697.4 | 640.3 | 727.7 | 714.3 | 719.7 | 652.6 | 697.6 | 686 | 702.2 | 117.5 | 678.1 | 675.6 | 637.6 | 100.1 | 629.7 | 595.3 | 605.7 | 96.9 | 596.8 | 554.8 | 89 | 85.9 | 117.2 | 129.4 | 145.3 | 130.3 | 87.7 | 82.6 | 84.6 | 83.9 | 88.9 | 91.8 | 91.9 | 91.3 | 74.8 | 77.7 | 74.2 | 72.3 | 28.4 | 78.2 | 79.5 | 103.8 | 94.8 | 90.3 | 78.1 | 76.1 | 16.6 | 79.6 | 89.2 | 82.2 | 89.8 | 92.7 | 87.4 | 83.2 | 97.4 | 90.3 | 88.2 | 95 | 107.3 | 115.4 | 114.5 | 113.2 | 105.6 | 102 | 106.5 | 99.8 | 86.2 | 87.1 | 96.6 | 62.6 | 84.3 | 84.8 | 71 |
Total Current Assets
| 426.4 | 425.4 | 438 | 431 | 482.9 | 515 | 639.8 | 648.2 | 559.3 | 570.6 | 592.4 | 546.1 | 551.6 | 513.6 | 637.6 | 538.5 | 587.2 | 659 | 655.6 | 620.6 | 629.1 | 631.1 | 700.9 | 630.5 | 623.6 | 609.5 | 602.7 | 506.1 | 592.1 | 588.4 | 604.8 | 543.7 | 730.7 | 725.3 | 751.7 | 746.3 | 793 | 795.6 | 797 | 767.6 | 853.7 | 826.7 | 867.1 | 772.4 | 811.4 | 784 | 807.9 | 769.4 | 788.3 | 791.7 | 813.4 | 849.2 | 752.5 | 716.6 | 700.8 | 696.8 | 716.4 | 712.7 | 655.2 | 703.8 | 807.8 | 755.1 | 754.3 | 699.5 | 641.5 | 617 | 590.7 | 586.6 | 582.5 | 561.4 | 603.3 | 672.7 | 461 | 481.8 | 461.1 | 466 | 414.3 | 401.5 | 414.7 | 411.4 | 383.4 | 378.6 | 356.4 | 360.1 | 374.3 | 384.7 | 379.6 | 366.1 | 386.5 | 384.2 | 361.8 | 372.4 | 385.9 | 371.7 | 356.6 | 370.5 | 391.5 | 394.5 | 388.7 | 385.6 | 390.8 | 390 | 397.3 | 403.1 | 459.7 | 495.2 | 507.4 | 523.2 | 569.3 | 578.2 | 539.2 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 173 | 187.7 | 191.2 | 136.9 | 149.6 | 153.2 | 159.3 | 160.9 | 166.8 | 195.1 | 288.1 | 202.5 | 208.5 | 321.3 | 322 | 267.5 | 269.5 | 275.7 | 277.9 | 276 | 269.9 | 271.5 | 284.1 | 278.2 | 276 | 268.3 | 269.1 | 259.8 | 256.3 | 255.8 | 252.9 | 255.6 | 254.7 | 262.9 | 264.7 | 290.3 | 292.8 | 301.4 | 297.8 | 300.8 | 291 | 282.5 | 293.4 | 298.8 | 287.7 | 275.2 | 287.6 | 273.1 | 265.6 | 268.4 | 265.2 | 258 | 247.3 | 240.1 | 250.4 | 254.6 | 253.5 | 246.7 | 236.9 | 245.4 | 261 | 274.8 | 275.8 | 266 | 262.1 | 259.5 | 253.8 | 256.6 | 245.6 | 249.3 | 251.7 | 254.5 | 202 | 203 | 208.3 | 216 | 209 | 210.9 | 214.5 | 221.4 | 219.5 | 226.9 | 222.5 | 228.9 | 221.3 | 222.3 | 223.6 | 228.5 | 229.4 | 229.9 | 226.9 | 233.1 | 214.9 | 222.7 | 232.2 | 242.9 | 244.1 | 243.1 | 252.6 | 271 | 265.5 | 278.2 | 285 | 293 | 306.3 | 312.2 | 313.3 | 331 | 322.9 | 315.4 | 313 |
Goodwill
| 0 | 0 | 2 | 0 | 38.6 | 40.3 | 42.2 | 42.7 | 51.7 | 53.8 | 54.1 | 60.4 | 57.8 | 56 | 53.6 | 59.5 | 58.5 | 77.4 | 77.5 | 76.1 | 77.2 | 76.9 | 81.9 | 78.9 | 80.3 | 80.6 | 141.6 | 132.6 | 139.7 | 142.8 | 146.3 | 146.3 | 148.7 | 157.5 | 161.8 | 164.7 | 178 | 182.5 | 180.8 | 181.5 | 185.7 | 182.8 | 194 | 192.9 | 195.5 | 185.2 | 251 | 241.4 | 246.5 | 294.4 | 291.4 | 284.1 | 280.6 | 276.2 | 279.7 | 275.5 | 272.2 | 265.7 | 263.5 | 276.1 | 306.2 | 316.7 | 314.4 | 306.9 | 311.4 | 314.6 | 310.7 | 312.6 | 305.6 | 298.8 | 301.5 | 309.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.2 | 56.2 | 56.2 | 56.2 | 0 | 0 | 0 | 57.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 1 | 8.4 | 8.8 | 9.9 | 10.6 | 11 | 18.2 | 18.8 | 23.6 | 22.8 | 22.6 | 21.5 | 24.6 | 46 | 50.8 | 52.3 | 52.9 | 55.7 | 57.2 | 63.1 | 62.5 | 67 | 69.2 | 69.6 | 67.3 | 73.3 | 77 | 80.9 | 82.7 | 87.1 | 95.5 | 100.8 | 105.7 | 116.8 | 122.9 | 124.5 | 128.9 | 135.5 | 134.8 | 144.5 | 143.4 | 145.1 | 138.2 | 171.4 | 164.3 | 168.6 | 186.2 | 185.1 | 180.4 | 179.7 | 177 | 180.1 | 177.2 | 175.4 | 172.2 | 177.8 | 189.1 | 214.2 | 226.7 | 237.5 | 232.6 | 231.1 | 236.6 | 235.9 | 239.7 | 240.3 | 238.3 | 255.2 | 571.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.7 | 57 | 57.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | -28.3 | 2 | 1 | 47 | 49.1 | 52.1 | 53.3 | 62.7 | 72 | 72.9 | 84 | 80.6 | 78.6 | 75.1 | 84.1 | 104.5 | 128.2 | 129.8 | 129 | 132.9 | 134.1 | 145 | 141.4 | 147.3 | 149.8 | 211.2 | 199.9 | 213 | 219.8 | 227.2 | 229 | 235.8 | 253 | 262.6 | 270.4 | 294.8 | 305.4 | 305.3 | 310.4 | 321.2 | 317.6 | 338.5 | 336.3 | 340.6 | 323.4 | 422.4 | 405.7 | 415.1 | 480.6 | 476.5 | 464.5 | 460.3 | 453.2 | 459.8 | 452.7 | 447.6 | 437.9 | 441.3 | 465.2 | 520.4 | 543.4 | 551.9 | 539.5 | 542.5 | 551.2 | 546.6 | 552.3 | 545.9 | 537.1 | 556.7 | 571.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.2 | 56.7 | 57 | 57.3 | 57.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 66 | 87.9 | 89.3 | 90.4 | 9.4 | -241.4 | 4.9 | -248.2 | -275.1 | -242.8 | 9.3 | -262.5 | -264.8 | 13.9 | 13.1 | -270.2 | -319 | -339.9 | -356.5 | -346 | -399.5 | -370.4 | -389.5 | -419.4 | -756.8 | -734.2 | -758.6 | -739.6 | -748.8 | -746.1 | -740.2 | -753.9 | -638.6 | -663.6 | -673.7 | -687.1 | -723.4 | -739.6 | -721.6 | -708.3 | -679.6 | -657.8 | -703.6 | -695.4 | -666.6 | -641 | -747.6 | 23.2 | -790.4 | -876.7 | -863.1 | 22.8 | -819.5 | -807.4 | -795.5 | 22.6 | -823.7 | -799.3 | 24.8 | 26.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 28.3 | 28.2 | -90.4 | 194.1 | 192.3 | 198.1 | 194.9 | 212.4 | 170.8 | 172.4 | 178.5 | 184.2 | 187.8 | 169.2 | 186.1 | 214.5 | 211.7 | 226.7 | 217 | 266.6 | 236.3 | 244.5 | 278 | 609.5 | 584.4 | 547.4 | 539.7 | 535.8 | 526.3 | 513 | 524.9 | 402.8 | 410.6 | 411.1 | 416.7 | 428.6 | 434.2 | 416.3 | 397.9 | 358.4 | 340.2 | 365.1 | 359.1 | 326 | 317.6 | 325.2 | 339.2 | 375.3 | 396.1 | 386.6 | 391.3 | 359.2 | 354.2 | 335.7 | 335.7 | 376.1 | 361.4 | 346.3 | 349.7 | 328.4 | 329.7 | 322.8 | 293.7 | 284.9 | 256.6 | 248.6 | 243.9 | 180.6 | 179.1 | 170.6 | 168.4 | 160.1 | 162.4 | 159.6 | 160.5 | 152.4 | 146.8 | 144.6 | 136.8 | 134.5 | 128.2 | 125 | 124.8 | 128.4 | 126.6 | 133.6 | 133.6 | 122 | 123.8 | 120.7 | 123.2 | 106 | 106.3 | 106.4 | 107.9 | 93.5 | 91.5 | 82 | 84.7 | 77.2 | 76.4 | 77.3 | 82.7 | 70.6 | 70.9 | 58 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 14.1 | 13.3 | -10.6 | 383.3 | 170.6 | 437.7 | 189.2 | 446.3 | 481.6 | 459.4 | 91.8 | 471.3 | 431.3 | 79.1 | 78.2 | 456.4 | 479.2 | 497.7 | 494.9 | 409.4 | 450.2 | 435.5 | 493.5 | 389.4 | 782.7 | 793.9 | 805.8 | 766 | 781.5 | 801.2 | 783.4 | 785.6 | 680.3 | 697.2 | 714.6 | 793.7 | 771 | 796.6 | 778.8 | 762.7 | 736.4 | 712.2 | 738.7 | 736.8 | 715.7 | 702.6 | 819.5 | 33.6 | 880.2 | 942.7 | 937.4 | 30 | 864.6 | 857.2 | 850.8 | 32.9 | 887.3 | 846.7 | 25 | 25.2 | 64.6 | 70.4 | 73.1 | 70 | 69.5 | 71.2 | 72.9 | 72.7 | 76.8 | 71.1 | 74.2 | 73.4 | 80.1 | 80.8 | 83.9 | 84.5 | 58.8 | 63.7 | 66.4 | 64.1 | 64 | 63.5 | 66.6 | 60.6 | 71 | 61.8 | 64.2 | 61.3 | 63.7 | 71.3 | 64.9 | 63 | 77.1 | 77.3 | 82.1 | 74.8 | 89.2 | 84.5 | 81.4 | 82.1 | 91.3 | 72.9 | 72.7 | 68.4 | 72.2 | 71.4 | 66.7 | 124.3 | 94.2 | 93.7 | 96.4 |
Total Non-Current Assets
| 253.1 | 288.9 | 300.1 | 521.2 | 570.7 | 590.9 | 603.6 | 607.2 | 648.4 | 654.5 | 634.5 | 673.8 | 639.8 | 680.7 | 657.6 | 723.9 | 748.7 | 773.4 | 772.8 | 685.4 | 720.1 | 707 | 777.6 | 667.6 | 1,058.7 | 1,062.2 | 1,074.9 | 1,025.8 | 1,037.8 | 1,057 | 1,036.3 | 1,041.2 | 935 | 960.1 | 979.3 | 1,084 | 1,063.8 | 1,098 | 1,076.6 | 1,063.5 | 1,027.4 | 994.7 | 1,032.1 | 1,035.6 | 1,003.4 | 977.8 | 1,107.1 | 1,074.8 | 1,145.8 | 1,211.1 | 1,202.6 | 1,166.6 | 1,111.9 | 1,097.3 | 1,101.2 | 1,098.5 | 1,140.8 | 1,093.4 | 1,074.3 | 1,111.8 | 1,174.4 | 1,218.3 | 1,223.6 | 1,169.2 | 1,159 | 1,138.5 | 1,121.9 | 1,125.5 | 1,048.9 | 1,036.6 | 1,053.2 | 1,067.5 | 498.4 | 502.4 | 508 | 517.2 | 476.4 | 477.6 | 481.7 | 478.5 | 474.2 | 474.8 | 470.3 | 470.5 | 476.9 | 466.9 | 477.6 | 479.6 | 471.8 | 482 | 469.8 | 477 | 398 | 406.3 | 420.7 | 425.6 | 426.8 | 419.1 | 416 | 437.8 | 434 | 427.5 | 435 | 444.1 | 449.1 | 454.5 | 438 | 455.3 | 417.1 | 409.1 | 409.4 |
Total Assets
| 679.5 | 714.3 | 738.1 | 952.2 | 1,053.6 | 1,105.9 | 1,243.4 | 1,255.4 | 1,207.7 | 1,225.1 | 1,226.9 | 1,219.9 | 1,191.4 | 1,194.3 | 1,295.2 | 1,262.4 | 1,335.9 | 1,432.4 | 1,428.4 | 1,306 | 1,349.2 | 1,338.1 | 1,478.5 | 1,298.1 | 1,682.3 | 1,671.7 | 1,677.6 | 1,531.9 | 1,629.9 | 1,645.4 | 1,641.1 | 1,584.9 | 1,665.7 | 1,685.4 | 1,731 | 1,830.3 | 1,856.8 | 1,893.6 | 1,873.6 | 1,831.1 | 1,881.1 | 1,821.4 | 1,899.2 | 1,808 | 1,814.8 | 1,761.8 | 1,915 | 1,844.2 | 1,934.1 | 2,002.8 | 2,016 | 2,015.8 | 1,864.4 | 1,813.9 | 1,802 | 1,795.3 | 1,857.2 | 1,806.1 | 1,729.5 | 1,815.6 | 1,982.2 | 1,973.4 | 1,977.9 | 1,868.7 | 1,800.5 | 1,755.5 | 1,712.6 | 1,712.1 | 1,631.4 | 1,598 | 1,656.5 | 1,740.2 | 959.4 | 984.2 | 969.1 | 983.2 | 890.7 | 879.1 | 896.4 | 889.9 | 857.6 | 853.4 | 826.7 | 830.6 | 851.2 | 851.6 | 857.2 | 845.7 | 858.3 | 866.2 | 831.6 | 849.4 | 783.9 | 778 | 777.3 | 796.1 | 818.3 | 813.6 | 804.7 | 823.4 | 824.8 | 817.5 | 832.3 | 847.2 | 908.8 | 949.7 | 945.4 | 978.5 | 986.4 | 987.3 | 948.6 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 49.3 | 63.1 | 74 | 78.8 | 108.6 | 97.2 | 105.3 | 123.3 | 102.1 | 115.4 | 110 | 485 | 96.3 | 92.6 | 80.4 | 125.4 | 85.8 | 85.7 | 81.5 | 129.2 | 87.9 | 90.1 | 99.3 | 124.4 | 88.3 | 89.5 | 93 | 117.7 | 88.5 | 89 | 94.4 | 126.7 | 94.7 | 95.9 | 97.1 | 142.8 | 106 | 121.9 | 115.5 | 149.7 | 109.5 | 112.8 | 125.4 | 154.8 | 115.3 | 115.6 | 120.5 | 157.2 | 119.1 | 130.8 | 124.1 | 153.1 | 435.8 | 438.2 | 442.5 | 140.7 | 427.2 | 391.6 | 112.7 | 154 | 135.9 | 145.8 | 145.6 | 137.5 | 123.7 | 129.3 | 128.2 | 127.1 | 108 | 102.3 | 100.2 | 105.7 | 64.3 | 67.8 | 67.4 | 91 | 65.5 | 64.8 | 78.2 | 86 | 67.7 | 75.1 | 66.2 | 89.3 | 58.5 | 74.5 | 63.2 | 96.5 | 62.4 | 77.3 | 65.2 | 88.6 | 55.4 | 58.2 | 53.9 | 87.8 | 52.5 | 60.2 | 58.1 | 85.3 | 56 | 57.8 | 60.6 | 75.4 | 72.6 | 71.1 | 64.3 | 95.6 | 76.7 | 91.6 | 79.4 |
Short Term Debt
| 791.5 | 774.1 | 765.8 | 18 | 13 | 12.4 | 10.6 | 8.9 | 512.4 | 469.6 | 452.5 | 424.7 | 765.9 | 801.5 | 389.7 | 273.2 | 325 | 370.2 | 367.8 | 285.5 | 332.3 | 257.8 | 234.3 | 133 | 193.1 | 173.2 | 176.8 | 105.9 | 199.9 | 226.8 | 234.8 | 162.5 | 286.2 | 264 | 268.5 | 221.4 | 314.6 | 299.1 | 295.4 | 235.2 | 292.8 | 183.9 | 128.1 | 203.4 | 241.3 | 227.7 | 267.7 | 195.7 | 215.7 | 2.3 | 2.1 | 1.9 | 2.3 | 1.7 | 10.4 | 1.9 | 2 | 1.8 | 16.8 | 3.8 | 107.7 | 21.5 | 49.4 | 3.5 | 33.7 | 2.3 | 1.3 | 0.9 | 17.1 | 0.6 | 0.8 | 1.1 | 3 | 2.4 | 5.1 | 2.6 | 21.2 | 3.5 | 3.7 | 5.6 | 38.8 | 6.6 | 42.2 | 21.2 | 80.5 | 65.4 | 142.7 | 91.6 | 174.5 | 65.4 | 66.3 | 26.9 | 47.7 | 56 | 50.3 | 43.9 | 92.1 | 84.4 | 50.3 | 18.7 | 53.1 | 39.3 | 57.4 | 0 | 68.7 | 16.7 | 33.4 | 25.3 | 210.5 | 185.2 | 65.8 |
Tax Payables
| 12 | 3.3 | 5.6 | 30.3 | 0 | 0 | 0 | 69.9 | 0 | 0 | 0 | 71.8 | 0 | 0 | 0 | 48.8 | 0 | 0 | 0 | 68.3 | 0 | 0 | 0 | 79.7 | 0 | 0 | 0 | 47.6 | 0 | 0 | 0 | 47.3 | 0 | 0 | 0 | 69.6 | 0 | 0 | 0 | 41.8 | 0 | 0 | 0 | 42.1 | 0 | 0 | 0 | 34.6 | 0 | 0 | 0 | 45.1 | 0 | 0 | 0 | 15.3 | 0 | 0 | 0 | 18.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.3 | 4.3 | 4.1 | 17.1 | 0 | -97.2 | 0 | 15.7 | -102.1 | -115.4 | 0 | 16 | 0 | 0 | 0 | 186.1 | -1.5 | 4.5 | -3.2 | 217 | -18.9 | 0 | -4.9 | 278 | -27.1 | 11 | 0 | 230 | -25.3 | 13.9 | -21.6 | 525.3 | 8.9 | -8.8 | -0.5 | 118.8 | -12.8 | -3.7 | -13.5 | 96.4 | 0.7 | -17.1 | -4.5 | 94.9 | -12.4 | 9.2 | -3.7 | 94.2 | -1.8 | 0.8 | -12.6 | 45.1 | -316.6 | -320.3 | -326.2 | 71.5 | -311.1 | -277.4 | 0 | 62.1 | 0 | 0 | 0 | 100.2 | 0 | 0 | 0 | 57.9 | 0 | 0 | 0 | 66.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41 | 41 | 43 | -91.6 | 0 | 0 | 0 | -26.9 | 0 | -56 | -50.3 | -43.9 | -92.1 | -84.4 | -50.3 | -18.7 | -53.1 | -39.3 | -57.4 | 0 | -68.7 | -16.7 | -33.4 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 198.3 | 160.2 | 173.5 | 214.2 | 253.2 | 375.3 | 392.2 | 408 | 508.5 | 473.3 | 347.5 | -16 | 344.9 | 350.3 | 359.8 | 104.2 | 292.6 | 313.9 | 347.6 | 108.3 | 362.4 | 347.4 | 396.1 | 60 | 353.7 | 332.9 | 315.3 | 31.7 | 344.6 | 304.7 | 347.5 | -212.1 | 327.8 | 326.8 | 374.1 | 317.3 | 357.8 | 343.5 | 351.4 | 272.2 | 364.9 | 362 | 376.1 | 246.1 | 322 | 309 | 325.4 | 228.3 | 368.8 | 366.5 | 337.4 | 300.3 | 316.6 | 320.3 | 326.2 | 246.4 | 311.1 | 277.4 | 258.7 | 231.6 | 287.2 | 307.5 | 310.6 | 209.1 | 282 | 259.5 | 262.4 | 195.7 | 219.7 | 227.9 | 261.4 | 281.1 | 188 | 194.1 | 190.6 | 198.5 | 179 | 193 | 191.7 | 182.6 | 189.9 | 191.8 | 175.4 | 172.5 | 135 | 130.4 | 109.7 | 255.8 | 147.3 | 156.1 | 152.8 | 187.2 | 143.1 | 188.3 | 202.5 | 221.4 | 256.4 | 256.8 | 231 | 204.8 | 241.2 | 237.6 | 260.1 | 224.4 | 270.3 | 247 | 266.4 | 258.9 | 265.1 | 284.4 | 241.6 |
Total Current Liabilities
| 1,043.4 | 1,001.7 | 1,017.4 | 328.1 | 374.8 | 387.7 | 508.1 | 555.9 | 1,020.9 | 942.9 | 910 | 909.7 | 1,207.1 | 1,244.4 | 829.9 | 688.9 | 701.9 | 774.3 | 793.7 | 740 | 763.7 | 695.3 | 724.8 | 595.4 | 608 | 606.6 | 585.1 | 485.3 | 607.7 | 634.4 | 655.1 | 602.4 | 717.6 | 677.9 | 739.2 | 800.3 | 765.6 | 760.8 | 748.8 | 753.5 | 767.9 | 641.6 | 625.1 | 699.2 | 666.2 | 661.5 | 709.9 | 675.4 | 701.8 | 500.4 | 451 | 500.4 | 438.1 | 439.9 | 452.9 | 460.5 | 429.2 | 393.4 | 388.2 | 451.5 | 530.8 | 474.8 | 505.6 | 450.3 | 439.4 | 391.1 | 391.9 | 381.6 | 344.8 | 330.8 | 362.4 | 454.7 | 255.3 | 264.3 | 263.1 | 292.1 | 265.7 | 261.3 | 273.6 | 274.2 | 296.4 | 273.5 | 283.8 | 283 | 315 | 311.3 | 358.6 | 352.3 | 384.2 | 298.8 | 284.3 | 275.8 | 246.2 | 246.5 | 256.4 | 309.2 | 308.9 | 317 | 289.1 | 290.1 | 297.2 | 295.4 | 320.7 | 299.8 | 342.9 | 318.1 | 330.7 | 379.8 | 552.3 | 561.2 | 386.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3.5 | 3.5 | 3.4 | 687.4 | 687.8 | 688.2 | 799.2 | 700.5 | 166 | 165.5 | 295 | 258.6 | 2.2 | 54.4 | 655.5 | 602.2 | 602.4 | 602.8 | 603 | 603.4 | 603.8 | 604 | 605 | 605.1 | 605.3 | 605.3 | 605.9 | 606 | 606.9 | 607.4 | 608.1 | 608.2 | 608.9 | 609.3 | 609.9 | 615.2 | 616.4 | 617.8 | 619 | 619.9 | 619 | 619.1 | 619.8 | 414.4 | 414.5 | 414.3 | 416.3 | 415.2 | 416.7 | 418.2 | 427.7 | 426.8 | 427.2 | 422.4 | 424.6 | 426.2 | 487.4 | 546.6 | 564.8 | 567.4 | 588 | 591.5 | 595 | 589.8 | 620 | 620.1 | 656.2 | 680.5 | 714.1 | 720.2 | 740.3 | 750.5 | 257.8 | 241.8 | 237.8 | 246.5 | 251 | 257.2 | 262.3 | 263.5 | 265.5 | 265.2 | 264.5 | 265.1 | 294 | 292.1 | 273.9 | 276.1 | 272.5 | 339.4 | 339.3 | 358.1 | 316.5 | 290.9 | 280.3 | 248.5 | 296.4 | 270.9 | 294.8 | 300.1 | 315.1 | 292 | 266.8 | 236.7 | 230.3 | 256.7 | 256.9 | 215.3 | 101.9 | 101.9 | 0.4 |
Deferred Revenue Non-Current
| 47 | 52.5 | 53.6 | -26.4 | 0 | 0 | 0 | -2.4 | 0 | 0 | 0 | -3.2 | 0 | 0 | 0 | -3.3 | 0 | 0 | 0 | -7.3 | 0 | 0 | 0 | -41 | 0 | 0 | 0 | -17.6 | 0 | 0 | 0 | -16.9 | 0 | 0 | 0 | -22.4 | 0 | 0 | 0 | -30.3 | 0 | 0 | 0 | -11.9 | 0 | 0 | 0 | 180.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 142.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 27 | 28.3 | 28.2 | 26.4 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 3.2 | 0 | 0 | 0 | 3.3 | 0 | 0 | 0 | 7.3 | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 17.6 | 0 | 0 | 0 | 16.9 | 0 | 0 | 0 | 22.4 | 0 | 0 | 0 | 30.3 | 0 | 0 | 0 | 11.9 | 0 | 0 | 0 | 44.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.5 | 0 | 0 | 0 | 87.8 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 83 | 85.1 | 85.7 | 124.2 | 166.4 | 189.1 | 202.2 | 206.1 | 244.1 | 229.5 | 175.2 | 256.3 | 226.1 | 177.8 | 173.8 | 248.3 | 213.9 | 220 | 224.6 | 205.7 | 210.5 | 214.3 | 249 | 214.1 | 230.9 | 226.1 | 218.9 | 218.1 | 224.6 | 224.4 | 207.1 | 211.6 | 217 | 220.7 | 216.7 | 231.4 | 219 | 229.6 | 235.6 | 201.9 | 222 | 224.8 | 216.6 | 217 | 224.6 | 224.3 | 251.8 | 28.1 | 268.6 | 266.5 | 307.1 | 298.8 | 265.5 | 267.7 | 263.8 | 270.9 | 332.3 | 321.8 | 319 | 112.5 | 298.9 | 297.4 | 317.8 | 218.1 | 271.8 | 264.3 | 241 | 249.5 | 207 | 201.4 | 201.9 | 199.5 | 135.2 | 162.2 | 161.2 | 153.7 | 135.5 | 128.4 | 127.6 | 124 | 112 | 111.3 | 105.9 | 105 | 95.6 | 91.8 | 95.1 | 90.7 | 91.5 | 92.6 | 90 | 91.6 | 87 | 88.9 | 91.1 | 93.1 | 97.5 | 96.5 | 96.5 | 97.4 | 94.3 | 91.9 | 94.8 | 96.5 | 92.1 | 90.2 | 88.5 | 77.9 | 79.2 | 79.2 | 89.1 |
Total Non-Current Liabilities
| 160.5 | 169.4 | 170.9 | 811.6 | 854.2 | 877.3 | 1,001.4 | 906.6 | 410.1 | 395 | 470.2 | 514.9 | 228.3 | 232.2 | 829.3 | 850.5 | 816.3 | 822.8 | 827.6 | 809.1 | 814.3 | 818.3 | 854 | 819.2 | 836.2 | 831.4 | 824.8 | 824.1 | 831.5 | 831.8 | 815.2 | 819.8 | 825.9 | 830 | 826.6 | 846.6 | 835.4 | 847.4 | 854.6 | 821.8 | 841 | 843.9 | 836.4 | 631.4 | 639.1 | 638.6 | 668.1 | 668 | 685.3 | 684.7 | 734.8 | 725.6 | 692.7 | 690.1 | 688.4 | 697.1 | 819.7 | 868.4 | 883.8 | 890.1 | 886.9 | 888.9 | 912.8 | 895.7 | 891.8 | 884.4 | 897.2 | 930 | 921.1 | 921.6 | 942.2 | 950 | 393 | 404 | 399 | 400.2 | 386.5 | 385.6 | 389.9 | 387.5 | 377.5 | 376.5 | 370.4 | 370.1 | 389.6 | 383.9 | 369 | 366.8 | 364 | 432 | 429.3 | 449.7 | 403.5 | 379.8 | 371.4 | 341.6 | 393.9 | 367.4 | 391.3 | 397.5 | 409.4 | 383.9 | 361.6 | 333.2 | 322.4 | 346.9 | 345.4 | 293.2 | 181.1 | 181.1 | 89.5 |
Total Liabilities
| 1,203.9 | 1,171.1 | 1,188.3 | 1,139.7 | 1,229 | 1,265 | 1,509.5 | 1,462.5 | 1,431 | 1,337.9 | 1,380.2 | 1,424.6 | 1,435.4 | 1,476.6 | 1,659.2 | 1,539.4 | 1,518.2 | 1,597.1 | 1,621.3 | 1,549.1 | 1,578 | 1,513.6 | 1,578.8 | 1,414.6 | 1,444.2 | 1,438 | 1,409.9 | 1,309.4 | 1,439.2 | 1,466.2 | 1,470.3 | 1,422.2 | 1,543.5 | 1,507.9 | 1,565.8 | 1,646.9 | 1,601 | 1,608.2 | 1,603.4 | 1,575.3 | 1,608.9 | 1,485.5 | 1,461.5 | 1,330.6 | 1,305.3 | 1,300.1 | 1,378 | 1,343.4 | 1,387.1 | 1,185.1 | 1,185.8 | 1,226 | 1,130.8 | 1,130 | 1,141.3 | 1,157.6 | 1,248.9 | 1,261.8 | 1,272 | 1,341.6 | 1,417.7 | 1,363.7 | 1,418.4 | 1,346 | 1,331.2 | 1,275.5 | 1,289.1 | 1,311.6 | 1,265.9 | 1,252.4 | 1,304.6 | 1,404.7 | 648.3 | 668.3 | 662.1 | 692.3 | 652.2 | 646.9 | 663.5 | 661.7 | 673.9 | 650 | 654.2 | 653.1 | 704.6 | 695.2 | 727.6 | 719.1 | 748.2 | 730.8 | 713.6 | 725.5 | 649.7 | 626.3 | 627.8 | 650.8 | 702.8 | 684.4 | 680.4 | 687.6 | 706.6 | 679.3 | 682.3 | 633 | 665.3 | 665 | 676.1 | 673 | 733.4 | 742.3 | 476.3 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.7 | 0 | 0 | 0 | 5.8 | 0 | 8.1 | 2.9 | 1.6 | 0 | 0 | 9.7 | 1 | 1.1 | 1.2 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 2.9 | 0.1 | 0 | 0 | 0 | 0.8 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0 |
Retained Earnings
| 660.9 | 717.8 | 795.7 | 887.3 | 1,132.6 | 1,116.6 | 1,125.3 | 1,139.4 | 1,115.8 | 1,202.1 | 1,188.8 | 1,161.6 | 1,146.6 | 1,115 | 1,054.7 | 1,067.3 | 1,141.2 | 1,146.9 | 1,121.8 | 1,086.8 | 1,079.2 | 1,073.6 | 1,044.8 | 1,043.1 | 1,407.9 | 1,411.6 | 1,467 | 1,455.3 | 1,411.6 | 1,397.4 | 1,380.8 | 1,371.2 | 1,364.1 | 1,368.3 | 1,340.9 | 1,348.2 | 1,301.4 | 1,308 | 1,298.2 | 1,289.2 | 1,233.5 | 1,219.7 | 1,179.1 | 1,172.4 | 1,122.6 | 1,098.9 | 1,115.2 | 1,091.7 | 1,025.1 | 1,033.8 | 990.7 | 969.2 | 912.3 | 894 | 861.6 | 836.1 | 781.6 | 773.8 | 754.7 | 743.2 | 698.2 | 689.7 | 671.7 | 657.8 | 621.3 | 631.4 | 613.2 | 613.9 | 589.3 | 589.6 | 578.7 | 577.4 | 563.7 | 576.4 | 566.2 | 560.9 | 540.6 | 540.6 | 530.1 | 529 | 516 | 529 | 528.9 | 535.3 | 513.7 | 519.4 | 503.2 | 501 | 485.6 | 512.2 | 498.6 | 493.7 | 496.9 | 505.8 | 490.5 | 484 | 454 | 463.5 | 462.1 | 457.2 | 434.3 | 454.7 | 443.6 | 441.4 | 442.2 | 452.4 | 429 | 418.2 | 366.1 | 361.7 | 0 |
Accumulated Other Comprehensive Income/Loss
| -585 | -572.5 | -595 | -613.3 | -602.1 | -570.2 | -673.9 | -687.9 | -678.1 | -676.4 | -680.6 | -685.9 | -702.3 | -703.5 | -719.8 | -638.3 | -615.1 | -595.8 | -588.1 | -602.1 | -589.8 | -571.8 | -521.7 | -529.4 | -526.9 | -528.5 | -535.3 | -571.5 | -544.3 | -537.9 | -524.3 | -522 | -515.1 | -452.5 | -431.4 | -408.7 | -334.4 | -309.5 | -315.9 | -316.8 | -305 | -313.2 | -260.4 | -271.3 | -274.1 | -310.1 | -255.8 | -295.5 | -260.6 | -186.7 | -211.5 | -246.5 | -259 | -282.1 | -260.1 | -263.3 | -249.4 | -292.7 | -355.8 | -324.6 | -173.1 | -111.7 | -131.5 | -148.4 | -158.7 | -168.6 | -188 | -194.1 | -205.8 | -223.9 | -203.5 | -219.2 | -217.2 | -219.6 | -204.9 | -199.4 | -223.8 | -229.4 | -217.1 | -219 | -247.7 | -240.8 | -269.7 | -271 | -277.9 | -273.8 | -280 | -279.9 | -280 | -277.4 | -278.4 | -266.6 | -246.2 | -236.7 | -221.8 | -219.4 | -218 | -213.2 | -216.6 | -199.5 | -195.3 | -197.4 | -191.4 | -193.3 | -165.8 | -147.5 | -146.4 | -264.8 | -254.6 | -260.2 | 944.6 |
Other Total Stockholders Equity
| -600.9 | -602.7 | -651.5 | -462.1 | -706.5 | -706.1 | -718.1 | -659.2 | -661.6 | -639.1 | -662.1 | -681 | -688.9 | -694.4 | -699.5 | -706.6 | -711.7 | -716.4 | -727.2 | -728.4 | -724.6 | -677.9 | -632.1 | -633.7 | -645.1 | -650 | -664.6 | -671.6 | -678.2 | -682 | -687.5 | -688.8 | -727.4 | -738.9 | -744.9 | -756.7 | -711.8 | -713.7 | -713 | -720.1 | -657 | -571.2 | -481.6 | -424.3 | -340.4 | -328.7 | -323 | -296 | -218.1 | -30 | 50.4 | 66.5 | 79.7 | 71.4 | 58.6 | 64.3 | 74 | 62.6 | 58 | 54.8 | 38.8 | 31.1 | 18.7 | 12.7 | 6.1 | 16.6 | -2.3 | -19.9 | -18.6 | -20.7 | -23.9 | -23.3 | -36 | -41.5 | -54.9 | -71.2 | -78.9 | -79.6 | -80.7 | -82.4 | -85.2 | -85.4 | -87.3 | -87.4 | -89.8 | -89.8 | -94.2 | -95.1 | -96.1 | -100 | -102.8 | -103.8 | -117.1 | -118 | -119.8 | -119.9 | -121.1 | -121.7 | -121.8 | -122.5 | -121.4 | -119.7 | -102.8 | -34.5 | -33.5 | -20.8 | -13.9 | 151.5 | 140.9 | 142.9 | -472.3 |
Total Shareholders Equity
| -524.4 | -456.8 | -450.2 | -187.5 | -175.4 | -159.1 | -266.1 | -207.1 | -223.3 | -112.8 | -153.3 | -204.7 | -244 | -282.3 | -364 | -277 | -182.3 | -164.7 | -192.9 | -243.1 | -228.8 | -175.5 | -100.3 | -116.5 | 238.1 | 233.7 | 267.7 | 222.5 | 190.7 | 179.2 | 170.8 | 162.7 | 122.2 | 177.5 | 165.2 | 183.4 | 255.8 | 285.4 | 270.2 | 255.8 | 272.2 | 335.9 | 437.7 | 477.4 | 509.5 | 461.7 | 537 | 500.8 | 547 | 817.7 | 830.2 | 789.8 | 733.6 | 683.9 | 660.7 | 637.7 | 608.3 | 544.3 | 457.5 | 474 | 564.5 | 609.7 | 559.5 | 522.7 | 469.3 | 480 | 423.5 | 400.5 | 365.5 | 345.6 | 351.9 | 335.5 | 311.1 | 315.9 | 307 | 290.9 | 238.5 | 232.2 | 232.9 | 228.2 | 183.7 | 203.4 | 172.5 | 177.5 | 146.6 | 156.4 | 129.6 | 126.6 | 110.1 | 135.4 | 118 | 123.9 | 134.2 | 151.7 | 149.5 | 145.3 | 115.5 | 129.2 | 124.3 | 135.8 | 118.2 | 138.2 | 150 | 214.2 | 243.5 | 284.7 | 269.3 | 305.5 | 253 | 245 | 472.3 |
Total Equity
| -524.4 | -456.8 | -450.2 | -187.5 | -175.4 | -159.1 | -266.1 | -207.1 | -223.3 | -112.8 | -153.3 | -204.7 | -244 | -282.3 | -364 | -277 | -182.3 | -164.7 | -192.9 | -243.1 | -228.8 | -175.5 | -100.3 | -116.5 | 238.1 | 233.7 | 267.7 | 222.5 | 190.7 | 179.2 | 170.8 | 162.7 | 122.2 | 177.5 | 165.2 | 183.4 | 255.8 | 285.4 | 270.2 | 255.8 | 272.2 | 335.9 | 437.7 | 477.4 | 509.5 | 461.7 | 537 | 500.8 | 547 | 817.7 | 830.2 | 789.8 | 733.6 | 683.9 | 660.7 | 637.7 | 608.3 | 544.3 | 457.5 | 474 | 564.5 | 609.7 | 559.5 | 522.7 | 469.3 | 480 | 423.5 | 400.5 | 365.5 | 345.6 | 351.9 | 335.5 | 311.1 | 315.9 | 307 | 290.9 | 238.5 | 232.2 | 232.9 | 228.2 | 183.7 | 203.4 | 172.5 | 177.5 | 146.6 | 156.4 | 129.6 | 126.6 | 110.1 | 135.4 | 118 | 123.9 | 134.2 | 151.7 | 149.5 | 145.3 | 115.5 | 129.2 | 124.3 | 135.8 | 118.2 | 138.2 | 150 | 214.2 | 243.5 | 284.7 | 269.3 | 305.5 | 253 | 245 | 472.3 |
Total Liabilities & Shareholders Equity
| 679.5 | 714.3 | 738.1 | 952.2 | 1,053.6 | 1,105.9 | 1,243.4 | 1,255.4 | 1,207.7 | 1,225.1 | 1,226.9 | 1,219.9 | 1,191.4 | 1,194.3 | 1,295.2 | 1,262.4 | 1,335.9 | 1,432.4 | 1,428.4 | 1,306 | 1,349.2 | 1,338.1 | 1,478.5 | 1,298.1 | 1,682.3 | 1,671.7 | 1,677.6 | 1,531.9 | 1,629.9 | 1,645.4 | 1,641.1 | 1,584.9 | 1,665.7 | 1,685.4 | 1,731 | 1,830.3 | 1,856.8 | 1,893.6 | 1,873.6 | 1,831.1 | 1,881.1 | 1,821.4 | 1,899.2 | 1,808 | 1,814.8 | 1,761.8 | 1,915 | 1,844.2 | 1,934.1 | 2,002.8 | 2,016 | 2,015.8 | 1,864.4 | 1,813.9 | 1,802 | 1,795.3 | 1,857.2 | 1,806.1 | 1,729.5 | 1,815.6 | 1,982.2 | 1,973.4 | 1,977.9 | 1,868.7 | 1,800.5 | 1,755.5 | 1,712.6 | 1,712.1 | 1,631.4 | 1,598 | 1,656.5 | 1,740.2 | 959.4 | 984.2 | 969.1 | 983.2 | 890.7 | 879.1 | 896.4 | 889.9 | 857.6 | 853.4 | 826.7 | 830.6 | 851.2 | 851.6 | 857.2 | 845.7 | 858.3 | 866.2 | 831.6 | 849.4 | 783.9 | 778 | 777.3 | 796.1 | 818.3 | 813.6 | 804.7 | 823.4 | 824.8 | 817.5 | 832.3 | 847.2 | 908.8 | 949.7 | 945.4 | 978.5 | 986.4 | 987.3 | 948.6 |