UFP Industries, Inc.
NASDAQ:UFPI
131.62 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,191.568 | 1,042.102 | 980.507 | 1,122.256 | 957.197 | 702.148 | 423.299 | 559.397 | 449.864 | 138.8 | 73.783 | 286.662 | 138.637 | 44.286 | 44.399 | 436.507 | 346.154 | 200.546 | 32.129 | 168.336 | 64.498 | 20.497 | 17.111 | 27.316 | 26.327 | 27.501 | 25.326 | 28.339 | 22.044 | 24.625 | 31.02 | 34.091 | 36.683 | 87.517 | 43.065 | 87.756 | 61.328 | 24.756 | 22.888 | 0.405 | 26.184 | 13.659 | 12.151 | 0 | 5.151 | 3.407 | 7.665 | 14.478 | 4.908 | 5.317 | 4.282 | 11.305 | 18.649 | 0 | 0 | 43.363 | 58.072 | 21.246 | 14.346 | 82.219 | 79.976 | 32.633 | 9.427 | 13.337 | 31.459 | 32.483 | 33.584 | 43.605 | 46.747 | 42.697 | 44.024 | 51.108 | 46.184 | 43.309 | 39.608 | 46.215 | 30.767 | 27.586 | 28.396 | 25.274 | 19.285 | 25.08 | 22.052 | 17.43 | 10.747 | 16.139 | 7.295 | 13.454 | 12.8 | 18.02 | 12.503 | 22.887 | 6.31 | 8.49 | 5.273 | 2.392 | 7.78 | 2.748 | 2.405 | 4.1 | 9.7 | 1.4 | 2.2 | 0.9 | 2.3 | 7.6 | 8.2 | 3.2 | 11.3 | 0.8 | 0.2 | 1.3 | 20 | 0.1 | 0 | 21.5 | 28.4 | 3.3 | 0.3 | 0.1 | 0 | 0 | 0.1 | 1.3 |
Short Term Investments
| 38.935 | 36.74 | 36.978 | 34.745 | 37.062 | 38.459 | 37.534 | 36.013 | 33.113 | 35.475 | 35.465 | 36.495 | 33.723 | 33.827 | 31.439 | 24.308 | 20.53 | 19.195 | 17.778 | 18.527 | 17.028 | 16.776 | 16.197 | 14.755 | 15.809 | 14.493 | 10.701 | 11.269 | 10.781 | 10.401 | 5.928 | 10.348 | 10.453 | 9.74 | 6.737 | 6.743 | 5.955 | 0 | 0 | 0 | 0 | -299.361 | -11.431 | 0 | 0 | -2.654 | -7.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,230.503 | 1,078.842 | 1,017.485 | 1,157.001 | 994.259 | 740.607 | 460.833 | 595.41 | 482.977 | 174.275 | 109.248 | 323.157 | 172.36 | 78.113 | 75.838 | 460.815 | 366.684 | 219.741 | 49.907 | 186.863 | 81.526 | 37.273 | 33.308 | 42.071 | 42.136 | 41.994 | 36.027 | 39.608 | 32.825 | 35.026 | 36.948 | 44.439 | 47.136 | 97.257 | 49.802 | 94.499 | 61.328 | 24.756 | 22.888 | 0.405 | 26.184 | -285.702 | 0.72 | 0.72 | 5.151 | 0.753 | 0.653 | 14.478 | 4.908 | 5.317 | 4.282 | 11.305 | 18.649 | 5.082 | 7.528 | 43.363 | 58.072 | 21.246 | 14.346 | 82.219 | 79.976 | 32.633 | 9.427 | 13.337 | 31.459 | 32.483 | 33.584 | 43.605 | 46.747 | 42.697 | 44.024 | 51.108 | 46.184 | 43.309 | 39.608 | 46.215 | 30.767 | 27.586 | 28.396 | 25.274 | 19.285 | 25.08 | 22.052 | 17.43 | 10.747 | 16.139 | 7.295 | 13.454 | 12.8 | 18.02 | 12.503 | 22.887 | 6.31 | 8.49 | 5.273 | 2.392 | 7.78 | 2.748 | 2.405 | 4.1 | 9.7 | 1.4 | 2.2 | 0.9 | 2.3 | 7.6 | 8.2 | 3.2 | 11.3 | 0.8 | 0.2 | 1.3 | 20 | 0.1 | 0 | 21.5 | 28.4 | 3.3 | 0.3 | 0.1 | 0 | 0 | 0.1 | 1.3 |
Net Receivables
| 699.849 | 732.148 | 720.006 | 553.071 | 699.169 | 805.566 | 809.389 | 624.402 | 886.253 | 1,052.956 | 1,095.362 | 743.407 | 787.735 | 980.571 | 808.105 | 474.673 | 583.079 | 522.93 | 466.565 | 368.717 | 481.463 | 483.263 | 451.991 | 350.395 | 460.102 | 494.646 | 430.251 | 332.756 | 421.777 | 398.529 | 368.683 | 284.826 | 346.559 | 318.505 | 287.374 | 226.588 | 278.455 | 302.538 | 260.926 | 201.156 | 257.235 | 286.422 | 242.433 | 187.355 | 241.99 | 270.949 | 232.954 | 168.206 | 191.178 | 212.038 | 192.427 | 130.798 | 173.965 | 204.22 | 182.841 | 126.78 | 166.369 | 229.199 | 187.625 | 117.774 | 162.875 | 197.901 | 180.021 | 144.326 | 230.106 | 227.963 | 161.896 | 142.562 | 191.023 | 233.067 | 195.617 | 148.242 | 227.428 | 242.829 | 199.508 | 185.08 | 230.762 | 232.6 | 179.954 | 151.811 | 252.49 | 246.85 | 206.508 | 137.66 | 157.768 | 200.033 | 149.327 | 105.217 | 149.962 | 178.017 | 135.218 | 86.256 | 125.15 | 140.698 | 105.338 | 64.386 | 100.43 | 119.044 | 107.051 | 70 | 95.3 | 112.3 | 92.6 | 62.8 | 82.4 | 91.5 | 61.6 | 35.6 | 57.8 | 70 | 59.5 | 32.1 | 47 | 61.5 | 47.3 | 24.6 | 35.2 | 46.7 | 48.9 | 30.8 | 45.5 | 61.5 | 52.7 | 30.4 |
Inventory
| 645.429 | 684.813 | 745.295 | 727.788 | 747.474 | 821.187 | 960.338 | 973.227 | 1,006.883 | 1,106.302 | 1,230.351 | 963.32 | 900.665 | 1,026.488 | 823.414 | 567.294 | 528.734 | 459.424 | 510.681 | 486.874 | 479.356 | 528.68 | 580.163 | 556.22 | 510.057 | 531.874 | 521.706 | 460.308 | 412.486 | 438.435 | 472.016 | 397.227 | 369.928 | 297.796 | 327.177 | 304.918 | 288.209 | 330.235 | 404.711 | 340.048 | 273.665 | 277.789 | 312.01 | 287.305 | 232.209 | 253.554 | 290.752 | 243.18 | 209.138 | 207.556 | 218.553 | 194.697 | 180.882 | 204.59 | 243.639 | 190.39 | 172.457 | 191.569 | 207.786 | 162.148 | 142.1 | 165.49 | 190.801 | 193.496 | 197.843 | 222.937 | 260.292 | 235.868 | 228.799 | 274.395 | 285.753 | 245.118 | 232.884 | 246.81 | 279.577 | 253.769 | 226.737 | 247.829 | 286.835 | 212.921 | 206.644 | 227.455 | 219.204 | 169.561 | 160.955 | 166.742 | 196.228 | 166.006 | 128.841 | 137.999 | 167.661 | 120.769 | 122.228 | 148.069 | 148.187 | 123.191 | 114.139 | 145.768 | 159.629 | 131.5 | 116.2 | 136.3 | 148.7 | 108.4 | 104.2 | 125.1 | 135.2 | 111.2 | 91.7 | 100.9 | 101.1 | 88.5 | 74.7 | 78 | 78.2 | 65.9 | 57.2 | 67.6 | 98.7 | 78.7 | 76.6 | 96.6 | 141.2 | 107.3 |
Other Current Assets
| 77.44 | 95.727 | 31.629 | 68.156 | 63.291 | 47.698 | 36.453 | 69.074 | 60.25 | 42.911 | 37.456 | 43.592 | 61.99 | 37.328 | 29.701 | 35.58 | 33.612 | 34.51 | 33.756 | 50.618 | 49.759 | 47.892 | 38.01 | 46.592 | 34.556 | 44.117 | 55.729 | 30.815 | 21.512 | 22.875 | 21.666 | 29.946 | 27.164 | 16.147 | 18.028 | 22.227 | 19.533 | 21.915 | 20.694 | 31.802 | 28.311 | 13.53 | 15.758 | 21.738 | 30.203 | 26.836 | 18.704 | 34.14 | 236.302 | 231.661 | 238.023 | 21.394 | 207.457 | 221.334 | 273.201 | 21.466 | 191.216 | 209.679 | 229.504 | 21.208 | 168.399 | 188.275 | 214.17 | 21.453 | 256.04 | 45.162 | 48.415 | 78.49 | 285.879 | 296.734 | 307.945 | 30.667 | 257.636 | 269.305 | 301.025 | 17.114 | 239.928 | 13.114 | 15.429 | 16.477 | 8.591 | 11.809 | 4.452 | 9.446 | 5.847 | 4.944 | 9.234 | 9.42 | 3.279 | 3.425 | 3.472 | 5.054 | 7.821 | 8.933 | 10.133 | 10.39 | 7.046 | 7.005 | 7.231 | 9.9 | 6.7 | 7 | 7.5 | 9.8 | 6.2 | 5 | 6.3 | 7.6 | 5.1 | 5.1 | 4.7 | 4.7 | 3.6 | 3.5 | 3.6 | 4.3 | 4.6 | 4.6 | 4.9 | 4.7 | 6 | 5.8 | 5.3 | 4.9 |
Total Current Assets
| 2,613.525 | 2,554.029 | 2,514.415 | 2,502.089 | 2,522.729 | 2,415.058 | 2,267.013 | 2,262.113 | 2,436.363 | 2,376.444 | 2,472.417 | 2,073.476 | 1,922.75 | 2,122.5 | 1,737.058 | 1,538.362 | 1,512.109 | 1,236.605 | 1,060.909 | 1,093.072 | 1,092.104 | 1,097.108 | 1,103.472 | 995.278 | 1,046.851 | 1,112.631 | 1,043.713 | 863.487 | 888.6 | 894.865 | 903.113 | 756.438 | 790.787 | 729.705 | 682.381 | 648.232 | 647.525 | 679.444 | 709.219 | 573.006 | 585.395 | 591.4 | 582.352 | 496.398 | 509.553 | 554.746 | 550.075 | 453.173 | 431.614 | 449.016 | 434.732 | 358.194 | 400.071 | 434.225 | 456.042 | 381.999 | 415.657 | 460.124 | 431.475 | 383.349 | 411.25 | 418.809 | 403.618 | 380.908 | 517.605 | 528.545 | 504.187 | 500.525 | 523.649 | 572.498 | 547.586 | 475.135 | 531.248 | 555.443 | 540.141 | 502.178 | 501.457 | 521.129 | 510.614 | 406.483 | 487.01 | 511.194 | 452.216 | 332.313 | 335.317 | 387.858 | 362.084 | 294.097 | 294.882 | 337.461 | 318.854 | 234.966 | 261.509 | 306.19 | 268.931 | 200.359 | 229.395 | 274.565 | 276.316 | 215.5 | 227.9 | 257 | 251 | 181.9 | 195.1 | 229.2 | 211.3 | 157.6 | 165.9 | 176.8 | 165.5 | 126.6 | 145.3 | 143.1 | 129.1 | 116.3 | 125.4 | 122.2 | 152.8 | 114.3 | 128.1 | 163.9 | 199.3 | 143.9 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 843.082 | 944.4 | 923.406 | 880.351 | 745.604 | 718.014 | 700.155 | 688.982 | 745.008 | 732.989 | 600.879 | 589.02 | 552.911 | 533.187 | 488.367 | 417.162 | 405.995 | 401.576 | 397.575 | 387.174 | 385.007 | 368.572 | 356.166 | 354.71 | 346.309 | 340.698 | 313.571 | 328.629 | 325.109 | 315.956 | 309.853 | 297.851 | 284.491 | 256.899 | 254.634 | 251.15 | 254.53 | 257.731 | 255.462 | 248.269 | 245.036 | 247.453 | 241.419 | 237.41 | 239.347 | 233.773 | 228.083 | 221.268 | 219.221 | 217.778 | 221.704 | 222.467 | 217.92 | 216.997 | 216.802 | 222.151 | 221.839 | 226.426 | 227.269 | 230.099 | 230.557 | 235.509 | 240.249 | 247.17 | 250.078 | 263.635 | 267.048 | 274.26 | 283.179 | 303.553 | 304.605 | 250.335 | 232.428 | 227.995 | 225.179 | 224.333 | 223.107 | 222.304 | 218.369 | 216.273 | 209.24 | 208.142 | 211.533 | 214.204 | 214.337 | 211.277 | 207.121 | 203.144 | 191.349 | 188.677 | 187.531 | 181.662 | 177.944 | 179.581 | 170.752 | 167.99 | 168.276 | 164.99 | 152.432 | 149.1 | 146.2 | 144.1 | 138.1 | 132 | 122.7 | 119 | 70.2 | 64.7 | 62.1 | 62.2 | 60.7 | 59.7 | 56.1 | 55.7 | 55.7 | 55.3 | 55.8 | 56.3 | 55.8 | 50.7 | 46.7 | 44.5 | 43.2 | 40 |
Goodwill
| 336.092 | 335.448 | 335.596 | 336.313 | 328.221 | 336.495 | 337.467 | 337.32 | 319.183 | 320.532 | 317.631 | 315.038 | 292.318 | 318.108 | 314.189 | 252.193 | 245.925 | 247.482 | 246.459 | 229.536 | 232.411 | 225.269 | 224.247 | 224.117 | 218.631 | 219.595 | 212.596 | 212.644 | 212.029 | 213.597 | 211.061 | 198.535 | 207.832 | 181.381 | 181.28 | 180.99 | 182.394 | 173.158 | 184.064 | 183.062 | 160.146 | 160.146 | 160.945 | 160.146 | 160.146 | 161.516 | 161.266 | 159.316 | 157.966 | 157.836 | 154.702 | 154.702 | 154.702 | 154.702 | 154.702 | 154.702 | 159.332 | 158.636 | 156.732 | 157.058 | 156.936 | 156.936 | 156.937 | 159.263 | 158.287 | 158.287 | 155.053 | 150.272 | 152.041 | 152.17 | 147.514 | 155.177 | 146.602 | 132.588 | 131.56 | 0 | 129.7 | 127.8 | 123.9 | 123.8 | 123.7 | 132.7 | 122.5 | 125 | 124.4 | 124.4 | 126.6 | 126.3 | 120.333 | 120.6 | 120.276 | 119.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 165.549 | 169.69 | 175.531 | 182.54 | 7.316 | 7.33 | 7.336 | 151.231 | 121.212 | 125.219 | 127.601 | 116.386 | 101.364 | 106.002 | 101.213 | 79.653 | 65.566 | 52.481 | 53.52 | 55.667 | 54.216 | 48.535 | 271.297 | 272.963 | 261.666 | 263.024 | 254.546 | 254.969 | 255.33 | 253.484 | 250.16 | 227.606 | 224.186 | 197.891 | 198.338 | 198.687 | 200.929 | 192.505 | 193.113 | 191.881 | 168.825 | 9.211 | 169.949 | 169.727 | 170.301 | 170.77 | 171.203 | 169.757 | 169.108 | 169.667 | 167.242 | 13.264 | 168.962 | 170.178 | 171.534 | 18.273 | 175.051 | 172.065 | 171.926 | 16.693 | 175.809 | 177.703 | 22.723 | 22.751 | 25.225 | 28.377 | 27.407 | 23.849 | 28.133 | 33.132 | 38.844 | 25.39 | 11.947 | 15.313 | 10.006 | 142.522 | 137.348 | 134.373 | 131.108 | 131.652 | 132.285 | 132.748 | 128.839 | 125.028 | 124.377 | 124.395 | 126.62 | 126.299 | 4.764 | 125.583 | 3.247 | 122.996 | 113.652 | 114.903 | 113.671 | 105.579 | 106.547 | 107.372 | 92.424 | 93.2 | 93.6 | 94.4 | 95.1 | 95.2 | 93.6 | 94.3 | 15.6 | 2.5 | 2.7 | 2.8 | 2.9 | 3.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 343.442 | 505.138 | 511.127 | 518.853 | 521.412 | 481.942 | 487.08 | 488.551 | 502.311 | 445.751 | 445.232 | 431.424 | 389.682 | 424.11 | 415.402 | 331.846 | 311.491 | 299.963 | 299.979 | 285.203 | 286.627 | 273.804 | 271.297 | 272.963 | 261.666 | 263.024 | 254.546 | 254.969 | 255.33 | 253.484 | 250.16 | 227.606 | 224.186 | 197.891 | 198.338 | 198.687 | 200.929 | 192.505 | 193.113 | 191.881 | 168.825 | 169.357 | 169.949 | 169.727 | 170.301 | 170.77 | 171.203 | 169.757 | 169.108 | 169.667 | 167.242 | 167.966 | 168.962 | 170.178 | 171.534 | 172.975 | 175.051 | 172.065 | 171.926 | 173.751 | 175.809 | 177.703 | 179.66 | 182.014 | 183.512 | 186.664 | 182.46 | 174.121 | 180.174 | 185.302 | 186.358 | 180.567 | 158.549 | 147.901 | 141.566 | 142.522 | 137.348 | 134.373 | 131.108 | 131.652 | 132.285 | 132.748 | 128.839 | 125.028 | 124.377 | 124.395 | 126.62 | 126.299 | 125.097 | 125.583 | 123.523 | 122.996 | 113.652 | 114.903 | 113.671 | 105.579 | 106.547 | 107.372 | 92.424 | 93.2 | 93.6 | 94.4 | 95.1 | 95.2 | 93.6 | 94.3 | 15.6 | 2.5 | 2.7 | 2.8 | 2.9 | 3.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 372.659 | 89.244 | 89.419 | 35.338 | -3.489 | -4.187 | 22.267 | 87.298 | 19.552 | 19.885 | 19.39 | -3.462 | -2.33 | -2.362 | -2.29 | -2.413 | -2.07 | -2.058 | -2.145 | 16.214 | 16.082 | 14.856 | 13.58 | 13.267 | 13.117 | 10.95 | 10.238 | 8.359 | -1.899 | -1.981 | -1.96 | -1.546 | -2.416 | -2.541 | -2.664 | -1.312 | -1.091 | -1.171 | -1.163 | -1.079 | -1.312 | -170.711 | -1.307 | -1.365 | -1.696 | -1.67 | -1.721 | -1.759 | -19.9 | -20.034 | -19.008 | 0 | -20.4 | -20.5 | -20.5 | -20.6 | -21.5 | -21.5 | -21.6 | -21.7 | -17.7 | -17.7 | -17.7 | -17.1 | -24.5 | -24.5 | -24.5 | -24.5 | -27 | -24.196 | -24.202 | 0 | -13.089 | -13.067 | -12.8 | 0 | -17.7 | -18.1 | -18.6 | -18.5 | -16.2 | 0 | -16.1 | -16 | -12.7 | -12.7 | -12.9 | -13.3 | -10.3 | -10.3 | -10.4 | -9.6 | -9.1 | 0 | -9.1 | -9.1 | -8.5 | -8.6 | -8.4 | -8.4 | -8.1 | -8.1 | -8.1 | -8.1 | -7.2 | -7.2 | 0 | -1.8 | 0 | 0 | 0 | -5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 4.118 | 3.291 | 3.595 | 4.228 | 3.489 | 4.187 | 4.194 | 3.75 | 3.139 | 3.568 | 3.59 | 3.462 | 2.33 | 2.362 | 2.29 | 2.413 | 2.07 | 2.058 | 2.145 | 2.763 | 2.284 | 2.341 | 2.364 | 2.668 | 2.176 | 2.235 | 2.273 | 1.865 | 1.899 | 1.981 | 1.96 | 1.546 | 2.416 | 2.541 | 2.664 | 1.312 | 1.091 | 1.171 | 1.163 | 1.079 | 1.312 | 1.354 | 1.307 | 1.365 | 1.696 | 1.67 | 1.721 | 1.759 | 19.9 | 20.034 | 19.008 | 0 | 20.4 | 20.5 | 20.5 | 20.6 | 21.5 | 21.5 | 21.6 | 21.7 | 17.7 | 17.7 | 17.7 | 17.1 | 24.5 | 24.5 | 24.5 | 24.5 | 27 | 24.196 | 24.202 | 0 | 13.089 | 13.067 | 12.8 | 0 | 17.7 | 18.1 | 18.6 | 18.5 | 16.2 | 0 | 16.1 | 16 | 12.7 | 12.7 | 12.9 | 13.3 | 10.3 | 10.3 | 10.4 | 9.6 | 9.1 | 0 | 9.1 | 9.1 | 8.5 | 8.6 | 8.4 | 8.4 | 8.1 | 8.1 | 8.1 | 8.1 | 7.2 | 7.2 | 0 | 1.8 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 413.718 | 42.392 | 36.677 | 76.938 | 230.387 | 228.929 | 216.08 | 141.379 | 32.174 | 32.186 | 132.458 | 151.351 | 144.904 | 146.486 | 149.393 | 117.521 | 121.025 | 120.464 | 124.519 | 105.051 | 98.521 | 93.978 | 74.519 | 8.662 | 7.052 | 7.081 | 7.123 | 7.368 | 17.515 | 17.734 | 14.533 | 10.163 | 11.173 | 10.011 | 10.424 | 9.61 | 8.934 | 9.986 | 9.674 | 10.644 | 16.227 | 183.026 | 13.064 | 13.452 | 14.312 | 18.023 | 17.589 | 16.342 | 16.178 | 16.176 | 15.712 | 15.38 | 11.47 | 11.453 | 11.698 | 11.455 | 6.069 | 5.3 | 4.311 | 4.478 | 3.439 | 3.456 | 3.522 | 5.927 | 7.587 | 7.657 | 7.747 | 8.094 | 7.744 | 7.691 | 7.881 | 7.404 | 7.762 | 8.003 | 8.083 | 7.887 | 8.414 | 8.056 | 8.303 | 7.952 | 6.906 | 6.974 | 8.189 | 13.212 | 12.847 | 13.864 | 11.73 | 11.254 | 6.311 | 6.334 | 6.548 | 11.585 | 11.572 | 11.698 | 11.758 | 11.392 | 11.446 | 11.304 | 10.988 | 10.8 | 10.7 | 10.4 | 10.1 | 11 | 4.9 | 5 | 4.5 | 4.6 | 4.5 | 4.3 | 4.6 | 7.1 | 5 | 5.4 | 5.1 | 4.1 | 4 | 4 | 3.9 | 4.1 | 4.5 | 3.5 | 1.9 | 1.8 |
Total Non-Current Assets
| 1,604.36 | 1,584.465 | 1,564.224 | 1,515.708 | 1,497.403 | 1,428.885 | 1,429.776 | 1,409.96 | 1,302.184 | 1,234.379 | 1,201.549 | 1,171.795 | 1,087.497 | 1,103.783 | 1,053.162 | 866.529 | 838.511 | 822.003 | 822.073 | 796.405 | 788.521 | 753.551 | 717.926 | 652.27 | 630.32 | 623.988 | 587.751 | 601.19 | 597.954 | 587.174 | 574.546 | 535.62 | 519.85 | 464.801 | 463.396 | 459.447 | 464.393 | 460.222 | 458.249 | 450.794 | 430.088 | 430.479 | 424.432 | 420.589 | 423.96 | 422.566 | 416.875 | 407.367 | 404.507 | 403.621 | 404.658 | 405.813 | 398.352 | 398.628 | 400.034 | 406.581 | 402.959 | 403.791 | 403.506 | 408.328 | 409.805 | 416.668 | 423.431 | 435.111 | 441.177 | 457.956 | 457.255 | 456.475 | 471.097 | 496.546 | 498.844 | 438.306 | 398.739 | 383.899 | 374.828 | 374.742 | 368.869 | 364.733 | 357.78 | 355.877 | 348.431 | 347.864 | 348.561 | 352.444 | 351.561 | 349.536 | 345.471 | 340.697 | 322.757 | 320.594 | 317.602 | 316.243 | 303.168 | 306.182 | 296.181 | 284.961 | 286.269 | 283.666 | 255.844 | 253.1 | 250.5 | 248.9 | 243.3 | 238.2 | 221.2 | 218.3 | 90.3 | 71.8 | 69.3 | 69.3 | 68.2 | 66.8 | 61.1 | 61.1 | 60.8 | 59.4 | 59.8 | 60.3 | 59.7 | 54.8 | 51.2 | 48 | 45.1 | 41.8 |
Total Assets
| 4,217.885 | 4,138.494 | 4,078.639 | 4,017.797 | 4,020.132 | 3,843.943 | 3,696.789 | 3,672.073 | 3,738.547 | 3,610.823 | 3,673.966 | 3,245.271 | 3,010.247 | 3,226.283 | 2,790.22 | 2,404.891 | 2,350.62 | 2,058.608 | 1,882.982 | 1,889.477 | 1,880.625 | 1,850.659 | 1,821.398 | 1,647.548 | 1,677.171 | 1,736.619 | 1,631.464 | 1,464.677 | 1,486.554 | 1,482.039 | 1,477.659 | 1,292.058 | 1,310.637 | 1,194.506 | 1,145.777 | 1,107.679 | 1,111.918 | 1,139.666 | 1,167.468 | 1,023.8 | 1,015.483 | 1,021.879 | 1,006.784 | 916.987 | 933.513 | 977.312 | 966.95 | 860.54 | 836.121 | 852.637 | 839.39 | 764.007 | 798.423 | 832.853 | 856.076 | 788.58 | 818.616 | 863.915 | 834.981 | 791.677 | 821.055 | 835.477 | 827.049 | 816.019 | 958.782 | 986.501 | 961.442 | 957 | 994.746 | 1,069.044 | 1,046.43 | 913.441 | 929.987 | 939.342 | 914.969 | 876.92 | 870.326 | 885.862 | 868.394 | 762.36 | 835.441 | 859.058 | 800.777 | 684.757 | 686.878 | 737.394 | 707.555 | 634.794 | 617.639 | 658.055 | 636.456 | 551.209 | 564.677 | 612.372 | 565.112 | 485.32 | 515.664 | 558.231 | 532.16 | 468.6 | 478.4 | 505.9 | 494.3 | 420.1 | 416.3 | 447.5 | 301.6 | 229.4 | 235.2 | 246.1 | 233.7 | 193.4 | 206.4 | 204.2 | 189.9 | 175.7 | 185.2 | 182.5 | 212.5 | 169.1 | 179.3 | 211.9 | 244.4 | 185.7 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 239.897 | 263.318 | 254.902 | 203.055 | 253.065 | 264.408 | 277.989 | 206.941 | 323.404 | 386.833 | 425.956 | 319.125 | 292.933 | 359.484 | 299.398 | 211.518 | 231.111 | 199.338 | 162.039 | 142.479 | 180.767 | 189.649 | 170.667 | 136.901 | 175.912 | 197.408 | 176.469 | 140.106 | 171.774 | 160.25 | 156.03 | 124.66 | 137.979 | 126.095 | 116.525 | 95.041 | 101.117 | 114.354 | 114.225 | 89.105 | 99.008 | 107.653 | 91.015 | 72.918 | 85.52 | 95.594 | 93.597 | 66.054 | 72.08 | 81.117 | 75.347 | 49.433 | 65.315 | 76.521 | 66.612 | 59.481 | 78.683 | 103.992 | 96.889 | 49.664 | 70.817 | 98.805 | 74.345 | 63.184 | 101.43 | 122.345 | 103.198 | 83.505 | 105.938 | 147.614 | 119.006 | 94.441 | 109.581 | 146.409 | 130.584 | 106.716 | 131.621 | 139.393 | 123.508 | 87.399 | 119.254 | 134.739 | 116.789 | 81.687 | 96.481 | 110.001 | 72.012 | 57.515 | 76.303 | 90.904 | 69.988 | 46.862 | 57.757 | 73.673 | 59.277 | 35.589 | 54.51 | 71.335 | 69.359 | 46.6 | 55.4 | 65.2 | 60.5 | 38.8 | 43.8 | 50.7 | 38.3 | 34.1 | 43 | 49.6 | 40 | 15.2 | 26.9 | 32.1 | 30.2 | 14.1 | 20.9 | 22.6 | 21.9 | 14.8 | 16.2 | 17.5 | 16.8 | 15.9 |
Short Term Debt
| 72.545 | 99.794 | 97.091 | 65.877 | 25.865 | 28.272 | 30.858 | 28.519 | 69.477 | 77.325 | 130.621 | 82.868 | 33.147 | 56.837 | 70.3 | 16.649 | 18.109 | 18.197 | 18.952 | 18.099 | 15.718 | 40.063 | 33.417 | 24.27 | 31.264 | 34.15 | 30.451 | 22.745 | 28.814 | 25.147 | 23.846 | 22.395 | 15.524 | 1.093 | 0.886 | 1.145 | 0.834 | 21.933 | 21.585 | 0.621 | 0 | 13.659 | 12.151 | 1.079 | 0 | 3.407 | 7.665 | 0 | 40.75 | 40 | 42.774 | 40.27 | 0.266 | 23.772 | 74.647 | 0.712 | 0.702 | 0.692 | 0.683 | 0.673 | 3.064 | 0.396 | 16.223 | 15.49 | 0.445 | 0.945 | 1.012 | 0.945 | 1.086 | 3.611 | 1.223 | 0.68 | 0.697 | 0.902 | 0.461 | 0.458 | 22.091 | 21.937 | 21.91 | 22.033 | 0.527 | 0.498 | 6.01 | 8.137 | 6.908 | 7.95 | 8.312 | 8.253 | 20.139 | 2.001 | 22.537 | 21.817 | 21.621 | 22.38 | 19.055 | 10.053 | 10.151 | 9.336 | 8.705 | 8.9 | 9.3 | 10.8 | 11.2 | 11.8 | 109.5 | 133.2 | 86.2 | 14.3 | 3.1 | 15.2 | 21.2 | 3.7 | 4 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 40 | 5.9 | 13.3 | 47.9 | 124.1 | 65.9 |
Tax Payables
| 40.883 | 27.499 | 2.185 | 0 | 26.484 | 13.717 | 1.855 | 0 | 0 | 13.083 | 54.682 | 0 | 14.134 | 11.188 | 25.565 | 0 | 3.024 | 25.109 | 2.624 | 0 | 1.55 | 0.739 | 4.629 | 0 | 9.124 | 2.396 | 1.6 | 0 | 0.763 | 0.96 | 3.17 | 0 | 7.407 | 1.755 | 7.182 | 0 | 0.201 | 8.894 | 4.218 | 0 | 0.015 | 9.01 | 0.458 | 0 | 6.269 | 5.419 | 0.93 | 0 | 1.266 | 5.401 | 2.091 | 0 | 1.779 | 0 | 3.379 | 0 | 0 | 6.736 | 0.919 | 0 | 0 | 0 | 0.366 | 0 | 0 | 0.489 | 7.799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.692 | 8.816 | 10.122 | 9.487 | 10.318 | 12.914 | 10.797 | 10.184 | 10.743 | 10.046 | 12.634 | 10.744 | 37.376 | 33.699 | 49.644 | 16.549 | 18.373 | 40.52 | 16.18 | 6.622 | 6.666 | 5.222 | 5.02 | 3.245 | 4.955 | 0 | 1.6 | 4.435 | 0 | 3.725 | 4.352 | 0 | 6.222 | 5.407 | 3.7 | 4.978 | 4.145 | 3.347 | 3.71 | 4.682 | 3.94 | 2.543 | 1.307 | 2.858 | 2.655 | 3.757 | 4.189 | 2.02 | 3.232 | 0 | 47.741 | 0 | 20.354 | 20.478 | 20.506 | 9.278 | 21.492 | 21.539 | 21.64 | 7.68 | 17.703 | 17.746 | 17.708 | 8.416 | 24.519 | 24.491 | 24.469 | 8.035 | 27.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.691 | -0.021 | -0.012 | -0.034 | 0.094 | -134.785 | -1.901 | -1.809 | -6.233 | -4.65 | -3.895 | -4.074 | -18.601 | 49.795 | -20.521 | -20.384 | -20.834 | 0 | -18.279 | 0 | 0 | 0 | 0 | 0 | 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
| 244.014 | 197.777 | 170.84 | 299.044 | 296.421 | 249.607 | 219.657 | 376.375 | 409.98 | 346.752 | 291.943 | 374.049 | 325.456 | 303.808 | 215.768 | 235.582 | 241.36 | 192.568 | 145.64 | 186.842 | 187.413 | 149.155 | 111.856 | 142.509 | 141.978 | 136.413 | 104.609 | 131.525 | 137.601 | 125.25 | 94.794 | 124.722 | 149.246 | 110.24 | 90.728 | 107.989 | 112.149 | 89.068 | 75.129 | 85.734 | 93.918 | 74.076 | 56.596 | 65.102 | 72.551 | 60.327 | 51.636 | 48.73 | 57.393 | 52.503 | 49.932 | 43.092 | 55.044 | 63.985 | 46.048 | 59.701 | 70.301 | 71.247 | 61.835 | 84.847 | 86.633 | 85.459 | 62.682 | 71.926 | 92.458 | 88.604 | 69.477 | 78.275 | 85.997 | 82.432 | 72.462 | 97.101 | 106.36 | 101.115 | 93.164 | 96.977 | 96.671 | 90.442 | 65.278 | 74.433 | 85.967 | 71.417 | 49.189 | 52.054 | 57.659 | 47.8 | 34.793 | 43.073 | 50.599 | 68.82 | 41.579 | 42.216 | 50.266 | 46.202 | 30.521 | 34.396 | 41.133 | 36.476 | 26.768 | 35.7 | 34.2 | 34.3 | 25.6 | 31.4 | 27.7 | 25.3 | 15.3 | 19.5 | 19.1 | 16.3 | 14.1 | 19.2 | 22.9 | 19.9 | 14.1 | 18.8 | 20.7 | 16.5 | 14.9 | 15.2 | 16.9 | 15.5 | 14.4 | 16.6 |
Total Current Liabilities
| 606.031 | 588.388 | 525.018 | 567.976 | 603.727 | 556.004 | 530.359 | 611.835 | 802.861 | 823.993 | 903.202 | 776.042 | 666.67 | 731.317 | 612.059 | 463.749 | 493.604 | 435.212 | 329.255 | 354.042 | 385.448 | 379.606 | 320.569 | 310.17 | 358.278 | 370.367 | 313.129 | 303.246 | 338.952 | 311.607 | 277.841 | 271.777 | 310.156 | 239.183 | 215.321 | 204.175 | 214.301 | 234.249 | 215.157 | 175.46 | 192.941 | 204.398 | 160.22 | 139.099 | 164.34 | 164.747 | 153.828 | 114.784 | 171.489 | 179.021 | 170.144 | 132.795 | 122.404 | 164.278 | 190.686 | 119.894 | 149.686 | 182.667 | 160.326 | 135.184 | 160.514 | 184.66 | 153.616 | 150.6 | 194.333 | 212.383 | 181.486 | 162.725 | 193.021 | 233.657 | 192.691 | 192.222 | 216.638 | 248.426 | 224.209 | 204.151 | 250.383 | 251.772 | 210.696 | 183.865 | 205.748 | 206.654 | 171.988 | 141.878 | 161.048 | 165.751 | 115.117 | 108.841 | 147.041 | 161.725 | 134.104 | 110.895 | 129.644 | 142.255 | 108.853 | 80.038 | 105.794 | 117.147 | 104.832 | 91.2 | 98.9 | 110.3 | 97.3 | 82 | 181 | 209.2 | 139.8 | 67.9 | 65.2 | 81.1 | 75.3 | 38.1 | 53.8 | 55.9 | 48.2 | 36.8 | 45.5 | 43 | 76.8 | 35.9 | 46.4 | 80.9 | 155.3 | 98.4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 333.784 | 335.851 | 339.277 | 318.419 | 359.879 | 359.015 | 367.184 | 360.573 | 356.32 | 362.779 | 455.984 | 354.199 | 385.667 | 650.42 | 502.718 | 373.116 | 373.367 | 222.731 | 225.487 | 225.751 | 222.723 | 243.346 | 318.028 | 202.13 | 186.539 | 276.274 | 261.327 | 144.674 | 145.884 | 204.752 | 252.904 | 109.059 | 110.362 | 84.53 | 84.525 | 84.75 | 84.722 | 122.303 | 187.02 | 98.645 | 84.7 | 95.094 | 143.471 | 84.7 | 84.7 | 142.473 | 155.181 | 95.79 | 16.684 | 32.854 | 43.668 | 12.2 | 52.2 | 52.2 | 52.474 | 54.579 | 52.465 | 67.932 | 68.881 | 53.181 | 53.168 | 55.108 | 96.235 | 85.684 | 166.713 | 177.063 | 194.277 | 205.126 | 197.435 | 243.833 | 278.198 | 169.417 | 171.009 | 170.192 | 204.01 | 209.039 | 168.602 | 206 | 251.806 | 185.109 | 247.978 | 287.387 | 285.682 | 205.049 | 195.833 | 255.975 | 297.02 | 235.319 | 185.091 | 219.675 | 240.174 | 154.37 | 152.807 | 197.197 | 197.336 | 150.807 | 153.836 | 191.619 | 191.702 | 146.9 | 147.6 | 171.8 | 185.4 | 132.1 | 33.3 | 44.4 | 36.4 | 39.8 | 47 | 47.4 | 48.5 | 49 | 50.2 | 50.6 | 52.1 | 52.5 | 54 | 57 | 58.4 | 58.8 | 60.1 | 60.3 | 22.2 | 23 |
Deferred Revenue Non-Current
| 0 | -44.787 | 106.231 | 84.885 | -50.779 | -51.018 | 0 | 0 | 80.903 | 86.464 | 0 | -60.964 | -39.198 | -34.983 | -34.94 | -25.266 | -22.478 | -22.685 | -22.799 | -22.88 | -14.897 | -14.773 | -14.622 | -15.687 | -13.701 | -13.856 | -13.894 | -14.079 | -22.806 | -20.36 | -21.364 | -20.817 | -14.066 | -25.092 | -24.991 | -23.838 | -30.919 | -31.178 | -30.751 | -30.933 | -26.896 | -121.921 | -26.627 | -26.788 | -24.861 | -24.842 | -25.004 | -24.93 | -19.889 | -20.034 | -19.008 | 0 | -20.354 | -20.478 | 0 | 0 | -21.492 | -21.539 | -21.64 | 0 | -17.703 | -17.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 44.787 | 44.726 | 45.248 | 50.779 | 51.018 | 51.254 | 51.265 | 62.436 | 63.389 | 61.278 | 60.964 | 39.198 | 34.983 | 34.94 | 25.266 | 22.478 | 22.685 | 22.799 | 22.88 | 14.897 | 14.773 | 14.622 | 15.687 | 13.701 | 13.856 | 13.894 | 14.079 | 22.806 | 20.36 | 21.364 | 20.817 | 14.066 | 25.092 | 24.991 | 23.838 | 30.919 | 31.178 | 30.751 | 30.933 | 26.896 | 26.827 | 26.627 | 26.788 | 24.861 | 24.842 | 25.004 | 24.93 | 19.889 | 20.034 | 19.008 | 19.049 | 20.354 | 20.478 | 20.506 | 20.631 | 21.492 | 21.539 | 21.64 | 21.707 | 17.703 | 17.746 | 17.708 | 17.056 | 24.519 | 24.491 | 24.469 | 24.536 | 27.01 | 24.196 | 24.202 | 12.697 | 13.089 | 13.067 | 12.8 | 12.914 | 17.691 | 18.061 | 18.597 | 18.476 | 16.226 | 16.423 | 16.076 | 15.984 | 12.671 | 12.656 | 12.922 | 13.328 | 10.32 | 10.315 | 10.413 | 9.58 | 9.139 | 9.128 | 9.139 | 9.092 | 8.548 | 8.566 | 8.398 | 8.4 | 8.1 | 8.1 | 8.1 | 8.1 | 7.2 | 7.2 | 0 | 1.8 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 1.9 | 0 | 0 | 0 | 1.9 | 0 | 0 | 0 | 1.5 |
Other Non-Current Liabilities
| 78.724 | 33.027 | 34.14 | 35.934 | 36.04 | 36.137 | 35.55 | 44.697 | 40.628 | 35.594 | 35.33 | 37.497 | 46.238 | 52 | 50.856 | 59.608 | 47.367 | 38.655 | 33.159 | 29.071 | 28.454 | 29.701 | 29.813 | 30.877 | 26.929 | 28.399 | 26.192 | 28.655 | 29.204 | 28.959 | 28.198 | 29.939 | 28.963 | 26.066 | 26.012 | 52.345 | 25.838 | 19.124 | 19.558 | 50.135 | 15.862 | 15.825 | 16.044 | 43.454 | 16.211 | 17.358 | 17.28 | 42.441 | 36.231 | 36.688 | 35.112 | 17.364 | 37.85 | 35.518 | 33.018 | 12.3 | 34.376 | 33.468 | 33.916 | 12.659 | 31.659 | 32.512 | 29.861 | 14.453 | 17.952 | 17.746 | 17.376 | 17.569 | 15.815 | 15.795 | 16.254 | 13.544 | 10.926 | 11.075 | 10.698 | 10.387 | 9.91 | 9.994 | 10.153 | 9.876 | 9.174 | 9.353 | 9.649 | 9.317 | 10.241 | 9.345 | 6.567 | 14.306 | 7.715 | 14.865 | 14.549 | 9.502 | 9.589 | 9.734 | 9.319 | 9.614 | 9.482 | 9.506 | 8.264 | 7.5 | 6.9 | 7 | 6.9 | 6.3 | 5.6 | 5.9 | 5.5 | 4 | 6.5 | 6.3 | 6.6 | 4 | 4.1 | 4.1 | 4.1 | 1 | 2.9 | 2.9 | 2.9 | 0.9 | 2.4 | 2.2 | 2.3 | 0.9 |
Total Non-Current Liabilities
| 412.508 | 413.665 | 418.143 | 399.601 | 447.451 | 446.17 | 453.988 | 456.535 | 459.384 | 461.762 | 552.592 | 452.66 | 466.103 | 735.403 | 591.618 | 457.99 | 443.212 | 284.071 | 281.445 | 277.702 | 266.074 | 287.82 | 362.463 | 248.694 | 227.169 | 318.529 | 301.413 | 187.408 | 197.522 | 254.071 | 302.465 | 159.815 | 153.391 | 135.688 | 135.528 | 137.095 | 141.479 | 172.605 | 237.329 | 148.78 | 127.458 | 137.746 | 186.142 | 128.154 | 125.772 | 184.673 | 197.465 | 138.231 | 52.915 | 69.542 | 78.78 | 48.613 | 90.05 | 87.718 | 85.492 | 87.51 | 86.841 | 101.4 | 102.797 | 87.547 | 84.827 | 87.62 | 126.096 | 117.193 | 209.184 | 219.3 | 236.122 | 247.231 | 240.26 | 283.824 | 318.654 | 195.658 | 195.024 | 194.334 | 227.508 | 232.34 | 196.203 | 234.055 | 280.556 | 213.461 | 273.378 | 313.163 | 311.407 | 230.35 | 218.745 | 277.976 | 316.509 | 262.953 | 203.126 | 244.855 | 265.136 | 209.452 | 171.535 | 216.059 | 215.794 | 169.513 | 171.866 | 209.691 | 208.364 | 162.8 | 162.6 | 186.9 | 200.4 | 146.5 | 46.1 | 57.5 | 41.9 | 45.6 | 53.5 | 53.7 | 55.1 | 55.4 | 54.3 | 54.7 | 56.2 | 55.4 | 56.9 | 59.9 | 61.3 | 61.6 | 62.5 | 62.5 | 24.5 | 25.4 |
Total Liabilities
| 1,018.539 | 1,002.053 | 943.161 | 967.577 | 1,051.178 | 1,002.174 | 984.347 | 1,068.37 | 1,262.245 | 1,285.755 | 1,455.794 | 1,228.702 | 1,132.773 | 1,466.72 | 1,203.677 | 921.739 | 936.816 | 719.283 | 610.7 | 631.744 | 651.522 | 667.426 | 683.032 | 558.864 | 585.447 | 688.896 | 614.542 | 490.654 | 536.474 | 565.678 | 580.306 | 431.592 | 463.547 | 374.871 | 350.849 | 341.27 | 355.78 | 406.854 | 452.486 | 324.24 | 320.399 | 342.144 | 346.362 | 267.253 | 290.112 | 349.42 | 351.293 | 253.015 | 224.404 | 248.563 | 248.924 | 181.408 | 212.454 | 251.996 | 276.178 | 207.404 | 236.527 | 284.067 | 263.123 | 222.731 | 245.341 | 272.28 | 279.712 | 267.793 | 403.517 | 431.683 | 417.608 | 409.956 | 433.281 | 517.481 | 511.345 | 387.88 | 411.662 | 442.76 | 451.717 | 436.491 | 446.586 | 485.827 | 491.252 | 397.326 | 479.126 | 519.817 | 483.395 | 372.228 | 379.793 | 443.727 | 431.626 | 371.794 | 350.167 | 406.58 | 399.24 | 320.347 | 301.179 | 358.314 | 324.647 | 249.551 | 277.66 | 326.838 | 313.196 | 254 | 261.5 | 297.2 | 297.7 | 228.5 | 227.1 | 266.7 | 181.7 | 113.5 | 118.7 | 134.8 | 130.4 | 93.5 | 108.1 | 110.6 | 104.4 | 92.2 | 102.4 | 102.9 | 138.1 | 97.5 | 108.9 | 143.4 | 179.8 | 123.8 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 49.573 | 38.386 | 0 | 0 | 0 | 0 | 0 | 0 | 26.708 | 23.034 | 20.336 | 22.836 | 16.214 | 14.926 | 11.57 | 14.018 | 13.644 | 15.858 | 15.467 | 15.281 | 15.604 | 15.182 | 15.366 | 14.543 | 14.285 | 14.599 | 12.781 | 11.286 | 10.048 | 11.024 | 13.281 | 13.576 | 12.022 | 13.442 | 14.401 | 13.848 | 10.613 | 10.085 | 9.666 | 9.051 | 8.39 | 8.252 | 8.27 | 7.77 | 7.061 | 0 | 6.07 | 0 | 5.693 | 6.495 | 6.603 | 0 | 6.237 | 5.987 | 6.488 | 0.022 | 5.845 | 5.586 | 0 | 0 | 0.05 | 0 | 0.023 | 0.047 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0.022 | 0 | 0.023 | 0 | 0.069 | 0 | 0.028 | 0 | 0.015 | 0 | 0 | 0.413 | 1.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.709 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 60.725 | 60.919 | 61.754 | 61.621 | 61.813 | 61.865 | 62.096 | 61.618 | 61.638 | 61.623 | 62.734 | 61.902 | 61.888 | 61.851 | 61.838 | 61.206 | 61.187 | 61.169 | 61.102 | 61.409 | 61.39 | 61.367 | 61.352 | 60.884 | 61.656 | 61.632 | 61.544 | 61.192 | 20.391 | 20.422 | 20.518 | 20.342 | 20.331 | 20.307 | 20.301 | 20.142 | 20.133 | 20.133 | 20.12 | 19.984 | 19.975 | 20.071 | 20.049 | 19.948 | 19.9 | 19.894 | 19.869 | 19.8 | 19.8 | 19.735 | 19.716 | 0 | 19.6 | 19.526 | 19.5 | 19.3 | 19.3 | 19.3 | 19.4 | 19.3 | 19.356 | 19.309 | 19.2 | 19.1 | 19.1 | 19 | 18.9 | 18.9 | 19 | 19.025 | 0 | 0 | 0 | 0 | 18.626 | 18.403 | 18.38 | 18.286 | 18.122 | 18.002 | 17.905 | 17.887 | 17.831 | 17.814 | 17.788 | 17.738 | 17.694 | 17.742 | 17.817 | 17.906 | 17.793 | 17.788 | 19.785 | 19.803 | 19.716 | 19.719 | 20.062 | 20.184 | 20.06 | 20.2 | 20.7 | 20.8 | 20.7 | 20.7 | 20.7 | 20.7 | 17.6 | 17.6 | 17.2 | 17.2 | 17.1 | 17.4 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 2,728.281 | 2,670.086 | 2,664.081 | 2,582.332 | 2,517.252 | 2,408.314 | 2,293.025 | 2,217.41 | 2,102.764 | 1,950.922 | 1,851.784 | 1,678.121 | 1,552.593 | 1,440.833 | 1,276.722 | 1,182.68 | 1,127.375 | 1,057.817 | 998.996 | 995.022 | 969.564 | 917.704 | 875.457 | 839.917 | 841.431 | 800.237 | 768.223 | 736.212 | 715.497 | 684.808 | 670.115 | 649.135 | 637.536 | 609.718 | 584.848 | 565.636 | 555.193 | 530.346 | 512.421 | 502.334 | 501.181 | 486.616 | 469.028 | 461.812 | 458.005 | 443.913 | 432.116 | 426.887 | 432.772 | 428.573 | 415.003 | 410.848 | 416.433 | 410.814 | 410.438 | 414.108 | 417.842 | 416.562 | 409.605 | 409.278 | 416.853 | 407.035 | 392.105 | 393.312 | 395.25 | 397.201 | 386.677 | 391.253 | 406.761 | 398.509 | 384.817 | 380.931 | 372.728 | 355.023 | 328.744 | 312.878 | 297.707 | 278.536 | 256.656 | 247.427 | 239.672 | 225.046 | 206.2 | 200.745 | 195.384 | 183.178 | 167.191 | 164.221 | 161.85 | 152.782 | 138.759 | 132.677 | 163.449 | 153.902 | 141.386 | 136.645 | 138.324 | 131.608 | 119.519 | 115.3 | 118.6 | 110.6 | 99.7 | 95.2 | 92.7 | 84.2 | 73.8 | 70.3 | 71.5 | 66.3 | 58.8 | 55.5 | 53.9 | 49.1 | 41.4 | 39.5 | 38.8 | 35.7 | 30.8 | 27.3 | 25.6 | 23.7 | 19.8 | 17.4 |
Accumulated Other Comprehensive Income/Loss
| -4.386 | -5.965 | -0.307 | 1.106 | -5.083 | -2.29 | -5.074 | -9.075 | -11.348 | -7.458 | -3.17 | -5.405 | -3.278 | -1.464 | -3.464 | -1.794 | -6.974 | -8.396 | -11.11 | -4.889 | -5.315 | -4.479 | -4.789 | -5.938 | -3.638 | -4.077 | -1.14 | 0.144 | -0.871 | -2.59 | -3.45 | -5.63 | -4.854 | -4.149 | -3.946 | -4.585 | -1.56 | 0.227 | 0.491 | 1.348 | 2.767 | 3.317 | 2.864 | 3.466 | 3.901 | 3.331 | 4.377 | 4.258 | 4.554 | 3.439 | 4.234 | 3.6 | 3.844 | 4.839 | 4.704 | 4.165 | 3.998 | 4.018 | 4.061 | 3.633 | 3.375 | 2.615 | 2.106 | 2.353 | 2.794 | 2.878 | 2.922 | 3.139 | 2.792 | 2.026 | 1.246 | 1.198 | 1.667 | 1.327 | 1.032 | 3.199 | 3.117 | 2.361 | 2.376 | 2.071 | 2.673 | 2.023 | 2.246 | 1.001 | 0.954 | 0.997 | 0.824 | -1.102 | -1.723 | -1.126 | -0.427 | -0.597 | -0.372 | -0.232 | -0.632 | -0.395 | -0.13 | -0.099 | 0.676 | 0.4 | -0.6 | -1.8 | -2.8 | -3.8 | -3.4 | -3.2 | -3 | -3.6 | -3.4 | -3.6 | -3.4 | -3 | -3 | -40.2 | -38.3 | -36.5 | -34.2 | -32.7 | -31.2 | -30.7 | -29 | -27.9 | -27.6 | -26.6 |
Other Total Stockholders Equity
| 389.814 | 371.771 | 362.231 | 354.702 | 345.399 | 335.494 | 325.73 | 294.029 | 284.025 | 275.061 | 266.544 | 243.995 | 239.563 | 235.309 | 231.111 | 218.224 | 216.002 | 213.809 | 211.724 | 192.173 | 189.82 | 192.783 | 190.879 | 178.54 | 176.671 | 174.749 | 172.929 | 161.928 | 200.778 | 199.092 | 197.356 | 144.649 | 183.962 | 182.71 | 180.395 | 171.562 | 170.324 | 168.585 | 167.508 | 176.349 | 160.592 | 159.659 | 158.738 | 156.129 | 153.2 | 152.495 | 151.04 | 148.823 | 178.945 | 175.501 | 133.303 | 142.733 | 169.536 | 126.153 | 169.46 | 156.236 | 164.247 | 163.286 | 162.253 | 150.307 | 118.686 | 117.436 | 155.232 | 146.218 | 147.346 | 144.215 | 143.398 | 140.711 | 141.569 | 140.81 | 138.279 | 132.613 | 132.008 | 131.324 | 106.045 | 115.775 | 96.71 | 92.19 | 92.223 | 89.269 | 87.162 | 86.744 | 85.672 | 84.255 | 84.748 | 83.936 | 82.957 | 80.705 | 81.97 | 81.913 | 81.091 | 80.994 | 80.636 | 80.585 | 79.995 | 79.8 | 79.748 | 79.7 | 78.709 | 78.7 | 78.2 | 79.1 | 79 | 79.5 | 79.2 | 79.1 | 31.5 | 31.6 | 31.2 | 31.3 | 30.8 | 30 | 30.4 | 84.7 | 82.4 | 80.5 | 78.2 | 76.6 | 74.8 | 75 | 73.8 | 72.7 | 72.4 | 71.1 |
Total Shareholders Equity
| 3,193.819 | 3,096.811 | 3,087.759 | 2,999.761 | 2,968.954 | 2,841.769 | 2,712.442 | 2,603.703 | 2,437.079 | 2,280.148 | 2,218.172 | 2,016.569 | 1,877.474 | 1,759.563 | 1,586.543 | 1,483.152 | 1,413.804 | 1,339.325 | 1,272.282 | 1,257.733 | 1,229.103 | 1,183.233 | 1,138.366 | 1,088.684 | 1,091.724 | 1,047.723 | 1,016.922 | 974.023 | 950.08 | 916.361 | 897.353 | 860.466 | 847.09 | 819.635 | 794.928 | 766.409 | 756.138 | 732.812 | 714.982 | 699.56 | 695.084 | 679.735 | 660.422 | 649.734 | 643.401 | 627.892 | 615.657 | 607.525 | 611.717 | 604.074 | 590.466 | 576.805 | 585.969 | 580.857 | 579.898 | 574.509 | 582.089 | 579.848 | 571.858 | 563.218 | 575.714 | 563.197 | 541.276 | 541.883 | 545.39 | 544.294 | 532.997 | 536.668 | 551.122 | 541.345 | 524.342 | 514.742 | 506.403 | 487.674 | 454.447 | 431.852 | 415.914 | 391.373 | 369.377 | 356.769 | 347.412 | 331.7 | 311.949 | 304.749 | 298.874 | 285.849 | 268.666 | 263 | 259.914 | 251.475 | 237.216 | 230.862 | 263.498 | 254.058 | 240.465 | 235.769 | 238.004 | 231.393 | 218.964 | 214.6 | 216.9 | 208.7 | 196.6 | 191.6 | 189.2 | 180.8 | 119.9 | 115.9 | 116.5 | 111.3 | 103.3 | 99.9 | 98.3 | 93.6 | 85.5 | 83.5 | 82.8 | 79.6 | 74.4 | 71.6 | 70.4 | 68.5 | 64.6 | 61.9 |
Total Equity
| 3,199.346 | 3,136.441 | 3,135.478 | 3,050.22 | 2,975.742 | 2,848.541 | 2,749.107 | 2,643.424 | 2,476.302 | 2,325.068 | 2,258.452 | 2,054.525 | 1,904.182 | 1,782.597 | 1,606.879 | 1,505.988 | 1,430.018 | 1,354.251 | 1,283.852 | 1,271.751 | 1,242.747 | 1,199.091 | 1,153.833 | 1,103.965 | 1,107.328 | 1,062.905 | 1,032.288 | 988.57 | 964.365 | 930.99 | 910.167 | 871.752 | 857.205 | 830.684 | 808.258 | 780.063 | 768.186 | 746.333 | 729.424 | 713.426 | 705.653 | 689.807 | 670.165 | 658.845 | 651.796 | 636.151 | 623.912 | 615.282 | 618.75 | 610.157 | 596.536 | 582.599 | 591.695 | 587.392 | 586.539 | 581.176 | 588.368 | 585.797 | 578.351 | 568.946 | 581.468 | 568.827 | 547.337 | 548.226 | 555.265 | 554.818 | 543.834 | 547.044 | 561.465 | 551.563 | 535.085 | 525.561 | 518.325 | 496.582 | 463.252 | 440.429 | 423.74 | 400.035 | 377.142 | 365.034 | 356.315 | 339.241 | 317.382 | 312.529 | 307.085 | 293.667 | 275.929 | 263 | 267.472 | 251.475 | 237.216 | 230.862 | 263.498 | 254.058 | 240.465 | 235.769 | 238.004 | 231.393 | 218.964 | 214.6 | 216.9 | 208.7 | 196.6 | 191.6 | 189.2 | 180.8 | 119.9 | 115.9 | 116.5 | 111.3 | 103.3 | 99.9 | 98.3 | 93.6 | 85.5 | 83.5 | 82.8 | 79.6 | 74.4 | 71.6 | 70.4 | 68.5 | 64.6 | 61.9 |
Total Liabilities & Shareholders Equity
| 4,217.885 | 4,138.494 | 4,078.639 | 4,017.797 | 4,020.132 | 3,843.943 | 3,696.789 | 3,672.073 | 3,738.547 | 3,610.823 | 3,673.966 | 3,245.271 | 3,010.247 | 3,226.283 | 2,790.22 | 2,404.891 | 2,350.62 | 2,058.608 | 1,882.982 | 1,889.477 | 1,880.625 | 1,850.659 | 1,821.398 | 1,647.548 | 1,677.171 | 1,736.619 | 1,631.464 | 1,464.677 | 1,486.554 | 1,482.039 | 1,477.659 | 1,292.058 | 1,310.637 | 1,194.506 | 1,145.777 | 1,107.679 | 1,111.918 | 1,139.666 | 1,167.468 | 1,023.8 | 1,015.483 | 1,021.879 | 1,006.784 | 916.987 | 933.513 | 977.312 | 966.95 | 860.54 | 836.121 | 852.637 | 839.39 | 764.007 | 798.423 | 832.853 | 856.076 | 788.58 | 818.616 | 863.915 | 834.981 | 791.677 | 821.055 | 835.477 | 827.049 | 816.019 | 958.782 | 986.501 | 961.442 | 957 | 994.746 | 1,069.044 | 1,046.43 | 913.441 | 929.987 | 939.342 | 914.969 | 876.92 | 870.326 | 885.862 | 868.394 | 762.36 | 835.441 | 859.058 | 800.777 | 684.757 | 686.878 | 737.394 | 707.555 | 634.794 | 617.639 | 658.055 | 636.456 | 551.209 | 564.677 | 612.372 | 565.112 | 485.32 | 515.664 | 558.231 | 532.16 | 468.6 | 478.4 | 505.9 | 494.3 | 420.1 | 416.3 | 447.5 | 301.6 | 229.4 | 235.2 | 246.1 | 233.7 | 193.4 | 206.4 | 204.2 | 189.9 | 175.7 | 185.2 | 182.5 | 212.5 | 169.1 | 179.3 | 211.9 | 244.4 | 185.7 |