UniFirst Corporation
NYSE:UNF
177.3 (USD) • At close December 24, 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 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 161.571 | 112.246 | 90.538 | 77.38 | 79.443 | 59.303 | 244.098 | 244.174 | 376.399 | -410.595 | 425.887 | 478.061 | 512.868 | 535.005 | 509.563 | 473.01 | 474.838 | 421.253 | 395.323 | 356.588 | 385.341 | 349.41 | 335.322 | 276.536 | 270.5 | 238.5 | 387.7 | 374 | 349.8 | 312.684 | 313.535 | 286.119 | 363.795 | 347.583 | 334.992 | 311.532 | 276.553 | 235.672 | 231.461 | 212.974 | 191.769 | 151.021 | 157.242 | 141.825 | 197.479 | 175.591 | 163.279 | 152.664 | 120.123 | 78.821 | 59.346 | 54.123 | 48.812 | 109.008 | 107.487 | 133.265 | 121.258 | 104.463 | 84.249 | 79.708 | 60.151 | 32.381 | 24.065 | 24.108 | 25.655 | 24.494 | 23.109 | 17.333 | 12.698 | 11.234 | 12.159 | 8.029 | 8.302 | 6.289 | 4.358 | 3.229 | 4.704 | 5.671 | 5.598 | 6.217 | 4.436 | 5.673 | 12.684 | 7.988 | 6.053 | 7.389 | 5.35 | 0.484 | 4.333 | 3.538 | 6.011 | 9.26 | 5.699 | 8.302 | 6.108 | 4.486 | 7.137 | 1.85 | 2.405 | 2.1 | 2.9 | 3.3 | 6.9 | 7.4 | 5.3 | 6.2 | 7.2 | 4.2 | 4.1 | 5.9 | 7.2 | 3.6 | 3.4 | 5.5 | 5.9 | 3 | 5.9 | 4.3 | 5.3 | 4.9 | 4.1 | 2.1 | 4.9 | 1.8 | 3.7 | 2.7 | 2.9 | 1.9 | 3.3 | 4.4 | 3 | 1 | 6.8 | 3.5 | 4.4 | 1.9 | 4.9 | 8.4 | 7.6 | 10.5 | 7.6 | 1.5 | 2.6 | 1.7 | 4.2 | 3.1 | 25.2 | 4.4 |
Short Term Investments
| 13.505 | 13.186 | 11.392 | 11.394 | 10.157 | 10.012 | 101 | 107 | 0 | 821.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | -0.009 | -0.009 | 0.036 | -0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 175.076 | 125.432 | 101.93 | 88.774 | 89.6 | 69.315 | 345.098 | 351.174 | 376.399 | 410.595 | 425.887 | 478.061 | 512.868 | 535.005 | 509.563 | 473.01 | 474.838 | 421.253 | 395.323 | 356.588 | 385.341 | 349.41 | 335.322 | 276.536 | 270.512 | 238.491 | 387.691 | 374.036 | 349.752 | 312.684 | 313.535 | 286.119 | 363.795 | 347.583 | 334.992 | 311.532 | 276.553 | 235.672 | 231.461 | 212.974 | 191.769 | 151.021 | 157.242 | 141.825 | 197.479 | 175.591 | 163.279 | 152.664 | 120.123 | 78.821 | 59.346 | 54.123 | 48.812 | 109.008 | 107.487 | 133.265 | 121.258 | 104.463 | 84.249 | 79.708 | 60.151 | 32.381 | 24.065 | 24.108 | 25.655 | 24.494 | 23.109 | 17.333 | 12.698 | 11.234 | 12.159 | 8.029 | 8.302 | 6.289 | 4.358 | 3.229 | 4.704 | 5.671 | 5.598 | 6.217 | 4.436 | 5.673 | 12.684 | 7.988 | 6.053 | 7.389 | 5.35 | 0.484 | 4.333 | 3.538 | 6.011 | 9.26 | 5.699 | 8.302 | 6.108 | 4.486 | 7.137 | 1.85 | 2.405 | 2.1 | 2.9 | 3.3 | 6.9 | 7.4 | 5.3 | 6.2 | 7.2 | 4.2 | 4.1 | 5.9 | 7.2 | 3.6 | 3.4 | 5.5 | 5.9 | 3 | 5.9 | 4.3 | 5.3 | 4.9 | 4.1 | 2.1 | 4.9 | 1.8 | 3.7 | 2.7 | 2.9 | 1.9 | 3.3 | 4.4 | 3 | 1 | 6.8 | 3.5 | 4.4 | 1.9 | 4.9 | 8.4 | 7.6 | 10.5 | 7.6 | 1.5 | 2.6 | 1.7 | 4.2 | 3.1 | 25.2 | 4.4 |
Net Receivables
| 278.851 | 284.363 | 291.784 | 299.494 | 279.078 | 279.485 | 276.56 | 272.836 | 249.198 | 241.16 | 237.237 | 233.576 | 208.331 | 200.136 | 204.068 | 209.916 | 190.916 | 200.11 | 209.878 | 217.884 | 203.457 | 203.385 | 203.163 | 212.655 | 200.797 | 195.433 | 195.283 | 200.148 | 187.174 | 184.783 | 176.564 | 176.404 | 156.578 | 158.273 | 157.947 | 168.924 | 151.851 | 157.871 | 159.102 | 168.161 | 152.523 | 153.723 | 151.344 | 155.283 | 141.156 | 147.17 | 146.368 | 153.899 | 135.327 | 140.14 | 139.563 | 143.176 | 128.377 | 127.355 | 124.237 | 122.956 | 105.247 | 106.223 | 105.564 | 110.574 | 97.784 | 103.515 | 103.063 | 111.394 | 102.83 | 108.406 | 104.674 | 108.854 | 91.906 | 97.602 | 94.399 | 98.58 | 86.549 | 87.759 | 86.415 | 85.446 | 78.497 | 82.54 | 79.105 | 81.395 | 69.471 | 76.267 | 72.912 | 77.627 | 57.941 | 63.984 | 60.694 | 63.384 | 54.587 | 58.811 | 57.476 | 61.148 | 55.427 | 58.21 | 58.321 | 61.701 | 54.015 | 55.958 | 56.591 | 58 | 51.8 | 50.8 | 48.2 | 45.6 | 42.1 | 46.3 | 41.7 | 45.1 | 39.4 | 39.9 | 38.4 | 39.8 | 36.6 | 38.8 | 38.3 | 40.1 | 33.4 | 35.3 | 32 | 34.3 | 30 | 31.7 | 28.4 | 28.7 | 24.8 | 26 | 25.5 | 25.5 | 22.4 | 24.1 | 23.1 | 24.1 | 19.9 | 22.4 | 21.9 | 23 | 20.2 | 21 | 23 | 24 | 19.5 | 19.5 | 20.8 | 21.9 | 18.6 | 15.9 | 10.2 | 10 |
Inventory
| 394.877 | 404.458 | 399.619 | 398.124 | 396.657 | 397.251 | 383.45 | 375.707 | 370.851 | 360.796 | 357.525 | 347.884 | 325.122 | 288.571 | 266.111 | 259.625 | 260.547 | 266.235 | 274.166 | 284.683 | 285.234 | 276.372 | 274.84 | 269.79 | 264.568 | 252.249 | 237.178 | 233.326 | 230.408 | 219.412 | 216.096 | 217.801 | 216.992 | 216.626 | 212.171 | 218.345 | 220.833 | 228.432 | 229.656 | 226.23 | 225.307 | 211.199 | 206.416 | 205.005 | 206.981 | 206.096 | 204.083 | 211.528 | 213.704 | 76.291 | 77.539 | 73.782 | 76.46 | 66.843 | 58.475 | 52.496 | 47.63 | 37.934 | 40.379 | 39.217 | 43.586 | 47.296 | 51.454 | 48.566 | 46.154 | 45.209 | 46.46 | 44.116 | 44.282 | 39.04 | 39.729 | 36.89 | 36.469 | 29.132 | 30.731 | 30.712 | 31.021 | 24.367 | 26.595 | 27.279 | 31.06 | 35.063 | 32.764 | 31.601 | 25.355 | 27.052 | 25.208 | 21.86 | 24.807 | 27.442 | 25.929 | 22.769 | 22.32 | 22.88 | 25.799 | 27.095 | 27.598 | 24.551 | 24.682 | 22.1 | 27.2 | 28 | 29 | 23.8 | 24.2 | 22.4 | 20.7 | 19.5 | 19.5 | 20.2 | 19.5 | 17.9 | 17.1 | 16.4 | 17.4 | 50 | 16.5 | 50 | 49.4 | 49.8 | 15.4 | 14.2 | 13 | 11.3 | 11.5 | 10.6 | 11.8 | 11.3 | 12.4 | 13.8 | 14 | 13.9 | 13.5 | 11.6 | 11.5 | 11.2 | 10.3 | 8.2 | 6.4 | 5.6 | 8.8 | 9.2 | 10 | 9.9 | 29 | 25.5 | 14.2 | 16.4 |
Other Current Assets
| 66.872 | 70.136 | 71.145 | 72.546 | 74.783 | 66.954 | 62.172 | 67.896 | 67.444 | 56.331 | 58.218 | 52.125 | 57.471 | 46.435 | 43.722 | 44.273 | 43.033 | 37.914 | 44.455 | 43.302 | 39.759 | 32.688 | 35.771 | 50.432 | 48.923 | 32.852 | 34.352 | 35.21 | 46.892 | 27.635 | 27.051 | 23.917 | 40.249 | 153.696 | 152.392 | 156.357 | 152.97 | 166.394 | 164.006 | 161.334 | 166.14 | 151.426 | 9.119 | 9.734 | 148.408 | 22.378 | 20.928 | 21.332 | 18.526 | 156.065 | 150.633 | 147.419 | 15.005 | 135.781 | 127.169 | 109.447 | 103.889 | 111.962 | 104.422 | 105.826 | 94.167 | 97.016 | 100.693 | 110.266 | 109.466 | 107.537 | 108.443 | 109.636 | 101.335 | 97.142 | 96.003 | 100.357 | 97.593 | 96.431 | 90.18 | 86.226 | 80.283 | 77.104 | 73.546 | 72.108 | 65.154 | 71.527 | 66.715 | 74.85 | 66.488 | 62.481 | 62.818 | 59.987 | 56.362 | 53.146 | 51.706 | 55.267 | 56.952 | 62.181 | 61.117 | 61.25 | 59.555 | 58.577 | 57.785 | 57.8 | 55.8 | 57.6 | 52.7 | 47.6 | 43.2 | 41.1 | 40.6 | 40.8 | 40.1 | 39.5 | 38.9 | 39.9 | 38.1 | 35.7 | 33.7 | 0 | 32.8 | 0 | 0.3 | 0.2 | 30.8 | 30.2 | 28.1 | 28.8 | 26.7 | 26 | 24.6 | 24.7 | 23.9 | 23.9 | 24.2 | 24.8 | 24.7 | 25.2 | 25.3 | 25.5 | 23.2 | 22.9 | 20 | 20.5 | 18.6 | 20 | 18.7 | 20.1 | 0.2 | 0.5 | 0.2 | 0.2 |
Total Current Assets
| 915.676 | 866.689 | 847.178 | 858.938 | 840.118 | 813.005 | 1,067.28 | 1,067.613 | 1,048.692 | 1,053.982 | 1,078.867 | 1,111.646 | 1,103.792 | 1,070.147 | 1,023.464 | 986.824 | 969.334 | 925.512 | 923.822 | 902.457 | 913.791 | 861.855 | 849.096 | 809.413 | 784.8 | 719.025 | 854.504 | 842.72 | 814.226 | 744.514 | 733.246 | 704.241 | 777.614 | 735.899 | 720.897 | 713.669 | 661.823 | 643.834 | 639.386 | 620.432 | 589.29 | 526.144 | 524.121 | 511.847 | 561.374 | 551.235 | 534.658 | 539.423 | 487.68 | 451.317 | 427.081 | 418.5 | 395.19 | 438.987 | 417.368 | 418.164 | 378.024 | 360.582 | 334.614 | 335.325 | 302.374 | 280.208 | 279.275 | 294.334 | 284.105 | 285.646 | 282.686 | 279.939 | 250.221 | 245.018 | 242.29 | 243.856 | 228.913 | 219.611 | 211.684 | 205.613 | 194.505 | 189.682 | 184.844 | 186.999 | 170.121 | 188.53 | 185.075 | 192.066 | 155.837 | 160.906 | 154.07 | 145.715 | 140.089 | 142.937 | 141.122 | 148.444 | 140.398 | 151.573 | 151.345 | 154.532 | 148.305 | 140.936 | 141.463 | 140 | 137.7 | 139.7 | 136.8 | 124.4 | 114.8 | 116 | 110.2 | 109.6 | 103.1 | 105.5 | 104 | 101.2 | 95.2 | 96.4 | 95.3 | 93.1 | 88.6 | 89.6 | 87 | 89.2 | 80.3 | 78.2 | 74.4 | 70.6 | 66.7 | 65.3 | 64.8 | 63.4 | 62 | 66.2 | 64.3 | 63.8 | 64.9 | 62.7 | 63.1 | 61.6 | 58.6 | 60.5 | 57 | 60.6 | 54.5 | 50.2 | 52.1 | 53.6 | 52 | 45 | 49.8 | 31 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 868.294 | 856.733 | 841.949 | 831.921 | 819.105 | 802.351 | 733.725 | 728.446 | 715.169 | 690.218 | 679.161 | 667.844 | 659.834 | 647.086 | 640.347 | 640.752 | 625.18 | 628.969 | 629.179 | 622.133 | 574.509 | 565.715 | 554.187 | 558.442 | 559.576 | 560.018 | 543.342 | 524.13 | 525.115 | 568.235 | 551.053 | 541.3 | 539.818 | 532.881 | 521.324 | 516.457 | 513.853 | 515.481 | 495.17 | 485.829 | 486.282 | 485.655 | 470.808 | 466.007 | 457.686 | 448.523 | 433.176 | 423.073 | 412.204 | 410.048 | 400.709 | 392.202 | 395.067 | 394.341 | 389.223 | 381.369 | 381.199 | 381.05 | 385.794 | 387.389 | 382.77 | 385.932 | 377.064 | 371.815 | 368.561 | 355.816 | 351.614 | 341.089 | 334.067 | 333.431 | 324.849 | 320.817 | 318.903 | 311.786 | 309.643 | 306.636 | 304.951 | 303.154 | 299.796 | 290.321 | 288.79 | 291.7 | 294.012 | 295.663 | 274.582 | 273.1 | 271.048 | 270.394 | 268.996 | 268.282 | 267.487 | 263.521 | 265.693 | 265.603 | 265.705 | 262.695 | 262.333 | 260.548 | 251.844 | 247.3 | 242.2 | 237.1 | 228.4 | 212.8 | 211 | 209.4 | 201.9 | 195.5 | 188.3 | 182 | 172.3 | 164.7 | 160.1 | 159.3 | 154.5 | 150.2 | 148.1 | 143.5 | 141.4 | 140.3 | 138 | 135.4 | 130.8 | 130 | 125.8 | 122.9 | 119.3 | 119.3 | 120.7 | 120 | 117.6 | 117.4 | 113.5 | 112.1 | 108.7 | 105 | 102.6 | 98.3 | 93.8 | 90.9 | 89.4 | 89.5 | 87.4 | 86.7 | 87.4 | 86.1 | 40.9 | 36.7 |
Goodwill
| 648.85 | 648.795 | 648.829 | 648.797 | 647.9 | 648.404 | 461.05 | 461.061 | 457.259 | 456.81 | 457.718 | 429.454 | 429.538 | 429.762 | 429.511 | 424.881 | 424.844 | 424.588 | 424.711 | 424.545 | 401.178 | 399.146 | 397.336 | 397.296 | 397.422 | 396.801 | 389.465 | 377.104 | 376.11 | 373.296 | 371.773 | 367.663 | 320.641 | 320.247 | 313.033 | 313.062 | 313.133 | 313.67 | 310.909 | 309.578 | 303.648 | 302.627 | 302.518 | 302.668 | 302.363 | 288.62 | 288.674 | 288.158 | 288.137 | 287.982 | 288.119 | 287.91 | 288.249 | 280.844 | 280.599 | 273.316 | 271.857 | 270.272 | 267.811 | 265.978 | 261.171 | 260.588 | 259.88 | 259.091 | 258.836 | 252.428 | 245.901 | 245.5 | 224.366 | 224.417 | 214.819 | 212.923 | 211.489 | 208.841 | 195,969 | 188.165 | 187.793 | 185.805 | 186.462 | 181.457 | 180.685 | 177.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.6 | 54.5 | 54.5 | 54.6 | 55 | 55.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 119.999 | 125.877 | 132.478 | 138.468 | 145.618 | 151.329 | 82.967 | 84.85 | 84.973 | 87.629 | 90.221 | 82.667 | 84.638 | 85.91 | 85.142 | 85.15 | 85.536 | 86.929 | 88.355 | 87.512 | 72.72 | 75.187 | 77.607 | 67.536 | 70.904 | 72.475 | 72.437 | 69.456 | 71.744 | 75.841 | 75.887 | 81.329 | 38.664 | 38.576 | 35.602 | 37.968 | 40.049 | 40.316 | 41.449 | 42.323 | 41.477 | 42.859 | 44.908 | 47.013 | 49.344 | 43.976 | 46.101 | 48.006 | 50.531 | 52.888 | 55.518 | 58.141 | 60.905 | 59.12 | 59.57 | 57.807 | 59.037 | 59.392 | 60.617 | 62.986 | 3.438 | 3.779 | 4.121 | 65.53 | 67.45 | 69.081 | 67.073 | 69.109 | 62.064 | 62.958 | 61.631 | 62.796 | 64.022 | 62.595 | 253.702 | 243.305 | 244.274 | 242.331 | 244.062 | 238.635 | 238.558 | 237.05 | 242.152 | 238.14 | 83.132 | 83.554 | 84.739 | 85.601 | 84.694 | 77.738 | 77.977 | 79.286 | 26.1 | 25.4 | 26.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 0 | 25.3 | 26 | 27.1 | 0 | 26.6 | 26 | 26.8 | 27.5 | 28.5 | 29.2 | 29.9 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 768.849 | 774.672 | 781.307 | 787.265 | 793.518 | 799.733 | 544.017 | 545.911 | 542.232 | 544.439 | 547.939 | 512.121 | 514.176 | 515.672 | 514.653 | 510.031 | 510.38 | 511.517 | 513.066 | 512.057 | 473.898 | 474.333 | 474.943 | 464.832 | 468.326 | 469.276 | 461.902 | 446.56 | 447.854 | 449.137 | 447.66 | 448.992 | 359.305 | 358.823 | 348.635 | 351.03 | 353.182 | 353.986 | 352.358 | 351.901 | 345.125 | 345.486 | 347.426 | 349.681 | 351.707 | 332.596 | 334.775 | 336.164 | 338.668 | 340.87 | 343.637 | 346.051 | 349.154 | 339.964 | 340.169 | 331.123 | 330.894 | 329.664 | 328.428 | 328.964 | 264.609 | 264.367 | 264.001 | 324.621 | 326.286 | 321.509 | 312.974 | 314.609 | 286.43 | 287.375 | 276.45 | 275.719 | 275.511 | 271.436 | 253.702 | 243.305 | 244.274 | 242.331 | 244.062 | 238.635 | 238.558 | 237.05 | 242.152 | 238.14 | 83.132 | 83.554 | 84.739 | 85.601 | 84.694 | 77.738 | 77.977 | 79.286 | 80.7 | 80.4 | 81.8 | 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 | 30 | 0 | 25.3 | 26 | 27.1 | 0 | 26.6 | 26 | 26.8 | 27.5 | 28.5 | 29.2 | 29.9 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.424 | -2.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.813 | -12.785 | -12.721 | -12.785 | -7.232 | -7.298 | -7.369 | -11.358 | -16.198 | -24.343 | -11.785 | 0 | -24.789 | -25.752 | -25.017 | -24.901 | -17.053 | 0 | -16.246 | -15.431 | -12.845 | -13.779 | -12.793 | -13.399 | -10.628 | -10.964 | -10.038 | -10.046 | 0 | -10,652 | -9.08 | -8.983 | -4.184 | -4.184 | -4.184 | -2.753 | -7.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.5 | -24.2 | -23.9 | -104.3 | -103.2 | -104.3 | 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 | 0 | 0 |
Tax Assets
| 0.833 | 0.729 | 0.617 | 0.615 | 0.567 | 0.528 | 0.511 | 0.514 | 0.498 | 0.535 | 0.565 | 0.561 | 0.58 | 0.553 | 0.543 | 0.522 | 0.522 | 0.458 | 0.475 | 0.474 | 0.448 | 0.421 | 0.433 | 0.423 | 0.425 | 0.398 | 0.418 | 0.407 | 0.394 | 0.347 | 0.338 | 0.338 | 0.097 | 0.424 | 2.46 | 1.453 | 1.475 | 1.237 | 1.235 | 1.334 | 1.403 | 1.387 | 1.362 | 1.417 | 0 | 12.813 | 12.785 | 12.721 | 12.785 | 7.232 | 7.298 | 7.369 | 11.358 | 16.198 | 24.343 | 11.785 | 0 | 24.789 | 25.752 | 25.017 | 24.901 | 17.053 | 0 | 16.246 | 15.431 | 12.845 | 13.779 | 12.793 | 13.399 | 10.628 | 10.964 | 10.038 | 10.046 | 0 | 10,652 | 9.08 | 8.983 | 4.184 | 4.184 | 4.184 | 2.753 | 7.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.5 | 24.2 | 23.9 | 23.6 | 22.8 | 22.5 | 22.3 | 22 | 21 | 21.1 | 20.9 | 20.7 | 19.6 | 19.2 | 18.7 | 18.3 | 18 | 0 | 17.4 | 17.1 | 0 | 16.9 | 0 | 0 | 15.2 | 15 | 14.8 | 14.6 | 15.1 | 14.5 | 14.2 | 13.7 | 14.1 | 13.6 | 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 |
Other Non-Current Assets
| 142.761 | 152.595 | 149.902 | 123.313 | 116.667 | 109.886 | 108.787 | 108.27 | 121.381 | 121.65 | 106.064 | 105.341 | 102.683 | 102.463 | 96.751 | 96.031 | 93.611 | 86.817 | 86.32 | 86.464 | 84.674 | 78.977 | 75.447 | 74.048 | 30.259 | 29.326 | 30.568 | 31.013 | 31.539 | 29.242 | 29.25 | 29.914 | 25.173 | 3.388 | 2.978 | 3.076 | 2.904 | 3.07 | 2.418 | 2.31 | 2.061 | 2.271 | 2.27 | 2.325 | 2.658 | 2.428 | 2.412 | 2.596 | 1.982 | 2.178 | 2.246 | 2.247 | 2.109 | 2.19 | 2.197 | 2.508 | 2.178 | 2.763 | 2.42 | 2.467 | 59.032 | 60.566 | 61.898 | 2.576 | 2.715 | 4.925 | 3.739 | 3.517 | 3.746 | 7.487 | 6.527 | 6.459 | 6.375 | 3.607 | 4.732 | 8.994 | 4.575 | 3.812 | 3.101 | 4.289 | 3.353 | 2.319 | 2.003 | 4.164 | 1.036 | 0 | 0 | 0 | 1.056 | 5.196 | 5.846 | 5.66 | 85.722 | 84.888 | 86.912 | 66.994 | 67.512 | 70.104 | 66.381 | 67.8 | 65 | 60 | 61.3 | 37.5 | 32 | 32 | 48.3 | 31.3 | 31.1 | 48.7 | 29.1 | 45.6 | 47.1 | 28.3 | 29 | 22.1 | 21.4 | 21.8 | 22.8 | 21.9 | 18.2 | 15.1 | 15.6 | 29.2 | 26.6 | 27.4 | 27.8 | 28.5 | 29.4 | 29.9 | 30.4 | 1.4 | 26 | 1.5 | 1.5 | 1.2 | 28.2 | 1.2 | 1.5 | 1.1 | 1 | 0.8 | 0.8 | 0.9 | 31.6 | 35.2 | 6.4 | 6 |
Total Non-Current Assets
| 1,780.737 | 1,784.729 | 1,773.775 | 1,743.114 | 1,729.857 | 1,712.498 | 1,387.04 | 1,383.141 | 1,379.28 | 1,356.842 | 1,333.729 | 1,285.867 | 1,277.273 | 1,265.774 | 1,252.294 | 1,247.336 | 1,229.693 | 1,227.761 | 1,229.04 | 1,221.128 | 1,133.529 | 1,119.446 | 1,105.01 | 1,097.745 | 1,058.586 | 1,059.018 | 1,036.23 | 1,002.11 | 1,004.902 | 1,046.961 | 1,028.301 | 1,020.544 | 924.393 | 895.092 | 872.937 | 872.016 | 871.414 | 873.774 | 851.181 | 841.374 | 834.871 | 834.799 | 821.866 | 819.43 | 812.051 | 783.547 | 770.363 | 761.833 | 752.854 | 753.096 | 746.592 | 740.5 | 746.33 | 736.495 | 731.589 | 715 | 714.271 | 713.477 | 716.642 | 718.82 | 706.411 | 710.865 | 702.963 | 699.012 | 697.562 | 682.25 | 668.327 | 659.215 | 624.243 | 628.293 | 607.826 | 602.995 | 600.789 | 586.829 | 568.077 | 558.935 | 553.8 | 549.297 | 546.959 | 533.245 | 530.701 | 531.069 | 538.167 | 537.967 | 358.75 | 356.654 | 355.787 | 355.995 | 354.746 | 351.216 | 351.31 | 348.467 | 351.415 | 350.491 | 352.617 | 351.989 | 351.845 | 351.652 | 339.325 | 336 | 327.9 | 316.7 | 308.9 | 269 | 261.3 | 259.4 | 250.2 | 244.2 | 236.5 | 230.7 | 218.3 | 210.3 | 207.2 | 202.8 | 198.5 | 187.1 | 184.1 | 180.4 | 178.7 | 176.4 | 169.9 | 164.6 | 160 | 159.2 | 152.4 | 150.3 | 147.1 | 147.8 | 150.1 | 149.9 | 148 | 148.8 | 139.5 | 138.9 | 136.2 | 133.3 | 130.8 | 126.1 | 121.3 | 118.8 | 117.9 | 118.8 | 117.4 | 117.5 | 119 | 121.3 | 47.3 | 42.7 |
Total Assets
| 2,696.413 | 2,651.418 | 2,620.953 | 2,602.052 | 2,569.975 | 2,525.503 | 2,454.32 | 2,450.754 | 2,427.972 | 2,410.824 | 2,412.596 | 2,397.513 | 2,381.065 | 2,335.921 | 2,275.758 | 2,234.16 | 2,199.027 | 2,153.273 | 2,152.862 | 2,123.585 | 2,047.32 | 1,981.301 | 1,954.106 | 1,907.158 | 1,843.386 | 1,778.043 | 1,890.734 | 1,844.83 | 1,819.128 | 1,791.475 | 1,761.547 | 1,724.785 | 1,702.007 | 1,630.991 | 1,593.834 | 1,585.685 | 1,533.237 | 1,517.608 | 1,490.567 | 1,461.806 | 1,424.161 | 1,360.943 | 1,345.987 | 1,331.277 | 1,373.425 | 1,334.782 | 1,305.021 | 1,301.256 | 1,240.534 | 1,204.413 | 1,173.673 | 1,159 | 1,141.52 | 1,175.482 | 1,148.957 | 1,133.164 | 1,092.295 | 1,074.059 | 1,051.256 | 1,054.145 | 1,008.785 | 991.073 | 982.238 | 993.346 | 981.667 | 967.896 | 951.013 | 939.154 | 874.464 | 873.311 | 850.116 | 846.851 | 829.702 | 806.44 | 779.761 | 764.548 | 748.305 | 738.979 | 731.803 | 720.244 | 700.822 | 719.599 | 723.242 | 730.033 | 514.587 | 517.56 | 509.857 | 501.71 | 494.835 | 494.153 | 492.432 | 496.911 | 491.813 | 502.064 | 503.962 | 506.521 | 500.15 | 492.588 | 480.788 | 476 | 465.6 | 456.4 | 445.7 | 393.4 | 376.1 | 375.4 | 360.4 | 353.8 | 339.6 | 336.2 | 322.3 | 311.5 | 302.4 | 299.2 | 293.8 | 280.2 | 272.7 | 270 | 265.7 | 265.6 | 250.2 | 242.8 | 234.4 | 229.8 | 219.1 | 215.6 | 211.9 | 211.2 | 212.1 | 216.1 | 212.3 | 212.6 | 204.4 | 201.6 | 199.3 | 194.9 | 189.4 | 186.6 | 178.3 | 179.4 | 172.4 | 169 | 169.5 | 171.1 | 171 | 166.3 | 97.1 | 73.7 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 92.509 | 86.273 | 86.318 | 86.315 | 92.73 | 89.496 | 80.556 | 85.239 | 82.131 | 80.341 | 84.517 | 77.919 | 81.356 | 69.553 | 61.177 | 60.268 | 64.035 | 57.701 | 71.172 | 71.416 | 77.918 | 66.993 | 69.596 | 71.987 | 73.5 | 70.73 | 58.747 | 63.901 | 64.691 | 53.07 | 55.25 | 49.255 | 50.884 | 49.216 | 50.652 | 58.654 | 50.826 | 56.542 | 57.241 | 59.548 | 59.177 | 42.724 | 58.406 | 60.771 | 45.633 | 55.531 | 49.055 | 63.545 | 52.34 | 58.492 | 54.198 | 59.23 | 56.064 | 50.544 | 44.081 | 48.735 | 45.931 | 42.205 | 39.469 | 46.566 | 41.18 | 36.367 | 40.955 | 52.82 | 54.822 | 48.139 | 51.189 | 52.531 | 45.297 | 41.358 | 42.042 | 43.08 | 43.003 | 40.365 | 36.673 | 41.491 | 36.72 | 36.617 | 36.77 | 35.434 | 33.754 | 40.369 | 30.859 | 31.982 | 30.678 | 31.476 | 34.364 | 28.703 | 17.012 | 14.555 | 16.907 | 16.622 | 19.334 | 13.07 | 18.359 | 19.543 | 19.718 | 16.692 | 18.125 | 18.3 | 17.7 | 16.5 | 18.6 | 17.9 | 14.1 | 13.9 | 14.1 | 12 | 13.1 | 13.1 | 14.4 | 13.1 | 11.7 | 13.3 | 13.1 | 13.4 | 13 | 11 | 11.2 | 11.9 | 12.2 | 10.5 | 7.8 | 12.3 | 10.6 | 9.6 | 8.6 | 8.4 | 8.9 | 8.5 | 8.7 | 11.5 | 10.3 | 9.1 | 9.5 | 10.1 | 10.3 | 9.8 | 9 | 11.7 | 8.2 | 8 | 8.7 | 8.9 | 0 | 0 | 0 | 0 |
Short Term Debt
| 18.241 | 36.32 | 36.136 | 34.102 | 35.478 | 37.03 | 28.944 | 13.873 | 27.204 | 27.998 | 27.582 | 26.882 | 25.986 | 26.004 | 25.566 | 25.462 | 25.138 | 24.382 | 24.51 | 24.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.277 | 0.601 | 1.385 | 3.376 | 5.637 | 6.138 | 7.704 | 9.334 | 8.913 | 10.481 | 111.253 | 110.716 | 110.686 | 108.847 | 6.831 | 4.492 | 4.565 | 11.47 | 20.133 | 50.222 | 80.371 | 80.75 | 81.16 | 5.759 | 6.058 | 6.522 | 6.447 | 17.841 | 5.059 | 4.191 | 4.222 | 0.09 | 0.287 | 0.384 | 0.539 | 0.558 | 0.655 | 0.683 | 0.613 | 0.627 | 0.612 | 0.604 | 1.084 | 1.004 | 1.195 | 1.374 | 0.986 | 1.261 | 1.442 | 1.673 | 2.597 | 2.525 | 4.399 | 4.009 | 2.601 | 2.675 | 2.72 | 2.955 | 3.008 | 3.215 | 3.183 | 2.768 | 3.021 | 3.918 | 3.622 | 4 | 4.2 | 3.3 | 3 | 3.6 | 3.7 | 3.6 | 3.6 | 3.8 | 4.2 | 4.4 | 4.2 | 3.8 | 3.9 | 1.1 | 1.4 | 4.7 | 4.9 | 7 | 6.8 | 6.9 | 7.3 | 6.6 | 6.5 | 6.7 | 6.2 | 6.2 | 6.2 | 6.2 | 7.2 | 11.9 | 12 | 5.7 | 4.7 | 1.4 | 1.6 | 1.6 | 1.9 | 1.6 | 0.8 | 1 | 1.5 | 1.4 | 1.4 | 1.3 | 1.3 | 1.2 | 1.2 | 1 |
Tax Payables
| 0.447 | 0 | 0 | 0 | 0.352 | 0 | 0 | 0 | 1.204 | 0 | 0 | 0 | 0.743 | 0 | 0 | 0 | 0.527 | 0 | 0 | 0 | 0.205 | 1.569 | 2.012 | 0 | 0.736 | 0 | 0 | 0 | 0.921 | 0 | 0 | 7.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.023 | 0 | 1.462 | 5.621 | 20.142 | 8.18 | 2.569 | 0 | 2.523 | 0 | 0 | 0 | 2.946 | 0 | 3.259 | 0 | 14.429 | 2.437 | 6.43 | 5.375 | 8.942 | 0 | 3.753 | 6.334 | 8.136 | 0 | 0 | 0 | 10.197 | 3.041 | 0 | 0 | 10.578 | 3.992 | 0 | 0 | 0 | 5.611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | -0 | 0 | 0 | 0 | 0.511 | 0 | 1.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.528 | 0 | 57.406 | 0 | 0 | 0 | 0 | 0 | 0 | 55.242 | 57.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 170.24 | 147.226 | 140.41 | 138.368 | 138.669 | 132.406 | 122.636 | 143.659 | 133.206 | 138.382 | 137.952 | 141.212 | 146.585 | 142.727 | 139.388 | 125.962 | 120.396 | 114.151 | 105.713 | 102.19 | 111.721 | 105.711 | 108.574 | 104.712 | 124.225 | 109.008 | 116.737 | 104.099 | 112.236 | 106.469 | 104.785 | 94.202 | 101.751 | 120.425 | 112.603 | 141.097 | 131.9 | 128.987 | 130.811 | 128.012 | 124.16 | 102.435 | 106.108 | 87.52 | 102.003 | 85.641 | 84.252 | 80.125 | 78.174 | 76.328 | 76.741 | 75.508 | 76.63 | 116.531 | 86.169 | 85.081 | 83.804 | 105.256 | 108.009 | 106.131 | 104.003 | 103.121 | 97.455 | 95.154 | 91.837 | 89.912 | 92.402 | 87.507 | 86.283 | 85.742 | 87.834 | 81.943 | 80.58 | 77.036 | 76.103 | 74.19 | 76.141 | 78.251 | 80.211 | 86.589 | 73.41 | 73.95 | 73.249 | 79.15 | 53.67 | 58.057 | 56.37 | 57.404 | 54.788 | 62.046 | 70.007 | 69.108 | 67.17 | 70.879 | 67.041 | 66.148 | 59.464 | 63.278 | 61.365 | 59.7 | 54.4 | 53.2 | 54.5 | 53 | 47.7 | 47.9 | 51.3 | 53.7 | 48.2 | 48.8 | 45 | 45.4 | 41 | 42.9 | 44.1 | 44.1 | 39.2 | 38.3 | 38.2 | 37.5 | 32.8 | 33.5 | 29.6 | 32.7 | 30.7 | 31.1 | 26.3 | 28.6 | 24.5 | 25.5 | 22.2 | 24 | 24.2 | 25.8 | 23.5 | 23.9 | 21.4 | 22.9 | 20.3 | 21.3 | 21 | 21.2 | 19.4 | 22.6 | 27.9 | 30.4 | 16.8 | 15.6 |
Total Current Liabilities
| 281.437 | 269.819 | 262.864 | 258.785 | 267.229 | 258.932 | 232.136 | 242.771 | 243.745 | 246.721 | 250.051 | 246.013 | 254.67 | 238.284 | 226.131 | 211.692 | 210.096 | 196.234 | 201.395 | 197.632 | 189.844 | 174.273 | 180.182 | 176.699 | 198.461 | 179.738 | 175.484 | 168 | 177.848 | 159.539 | 160.035 | 151.078 | 152.635 | 169.641 | 163.532 | 200.352 | 184.111 | 188.905 | 193.689 | 193.698 | 191.041 | 154.493 | 173.427 | 183.795 | 258.889 | 253.35 | 249.614 | 272.659 | 145.525 | 141.881 | 135.504 | 148.731 | 152.827 | 217.297 | 210.621 | 217.512 | 210.895 | 156.479 | 153.536 | 173.648 | 154.067 | 163.759 | 148.844 | 161.107 | 150.881 | 141.894 | 150.212 | 148.558 | 132.119 | 127.658 | 130.531 | 135.903 | 127.237 | 118.028 | 113.388 | 126.863 | 117.937 | 115.872 | 118.176 | 123.397 | 113.175 | 115.58 | 105.55 | 112.805 | 86.945 | 92.058 | 95.133 | 90.116 | 74.401 | 79.276 | 89.634 | 88.685 | 89.512 | 87.164 | 88.583 | 88.459 | 82.203 | 83.888 | 83.112 | 82 | 76.3 | 73 | 76.1 | 74.5 | 65.5 | 65.4 | 69 | 69.5 | 65.5 | 66.3 | 63.6 | 62.3 | 56.6 | 57.3 | 58.6 | 62.2 | 57.1 | 56.3 | 56.2 | 56.3 | 52.3 | 50.6 | 43.9 | 51.7 | 47.5 | 46.9 | 41.1 | 43.2 | 40.6 | 45.9 | 42.9 | 41.2 | 39.2 | 36.3 | 34.6 | 35.6 | 33.6 | 34.3 | 30.1 | 34 | 30.7 | 30.6 | 29.5 | 32.8 | 29.2 | 31.6 | 18 | 16.6 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 50.568 | 50.676 | 53.71 | 50.334 | 47.02 | 45.888 | 35.635 | 35.104 | 38.07 | 37.009 | 39.023 | 32.12 | 30.181 | 27.955 | 28.378 | 28.874 | 29.261 | 31.139 | 32.476 | 33.619 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.155 | 0.155 | 0.155 | 0.155 | 0.155 | 0.155 | 0.155 | 0.155 | 100.155 | 100.157 | 100.164 | 100.18 | 100.163 | 100.163 | 100.197 | 100.251 | 100.304 | 175.358 | 175.411 | 175.465 | 175.568 | 175.622 | 213.675 | 227.928 | 231.317 | 236.315 | 229.579 | 234.08 | 205.51 | 217.553 | 208.526 | 206.116 | 209.922 | 203.062 | 192.69 | 170.764 | 175.587 | 178.133 | 179.443 | 171.146 | 177.855 | 202.582 | 232.404 | 237.951 | 67.319 | 72.725 | 73.932 | 70.259 | 83.69 | 85.794 | 81.852 | 92.594 | 93.131 | 111 | 114.879 | 120.196 | 124.735 | 121.093 | 113.977 | 114.2 | 111.2 | 99.5 | 88.6 | 44.6 | 46 | 53.4 | 43 | 41.7 | 39.8 | 42.7 | 38.5 | 33.9 | 38.3 | 41.3 | 41 | 28.3 | 32.4 | 35.3 | 37.1 | 40.5 | 34.7 | 32.9 | 35.7 | 26.8 | 26.2 | 26.5 | 32.8 | 33.4 | 41.4 | 41 | 45.9 | 50.2 | 48.2 | 51.6 | 54.2 | 52 | 52.3 | 52.4 | 52.6 | 52.8 | 53 | 53.1 | 58 | 59 | 45.6 | 68.4 | 21 | 7.1 |
Deferred Revenue Non-Current
| 0 | -130.954 | -131.248 | 0 | 0 | 0 | 107.697 | 0 | 0 | -89.888 | -90.284 | -30.402 | -25.009 | -36.466 | -41.647 | -42.517 | -38.378 | -59.439 | -48.488 | -49.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.455 | 0.898 | 14.803 | 18.804 | 109.373 | 111.604 | 104.861 | 117.694 | -97.794 | -87.371 | -92.57 | -80.485 | -74.856 | -16.635 | -23.868 | -19.119 | -15.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 130.954 | 131.248 | 131.04 | 130.084 | 119.398 | 107.697 | 0 | 0 | 89.888 | 90.284 | 89.642 | 89.177 | 91.066 | 87.229 | 86.642 | 85.721 | 98.192 | 99.439 | 98.963 | 99.172 | 90.674 | 87.688 | 86.837 | 74.07 | 62.255 | 63.641 | 83.741 | 81.352 | 78.5 | 79.038 | 79.742 | 79.67 | 73.623 | 73.344 | 52.843 | 52.352 | 54.569 | 54.516 | 47.487 | 48.271 | 51.005 | 52.361 | 52.293 | 55.946 | 54.488 | 54.725 | 54.543 | 54.509 | 50.198 | 51.169 | 51.005 | 50.89 | 47.238 | 48.123 | 48.353 | 42.756 | 52.343 | 52.29 | 52.249 | 52.115 | 42.576 | 41.954 | 42.064 | 42.699 | 39.764 | 39.807 | 39.782 | 39.508 | 40.102 | 39.835 | 39.911 | 39.998 | 42.764 | 42.61 | 42.538 | 42.439 | 42.067 | 42.074 | 42.102 | 42.043 | 41.394 | 33.855 | 33.727 | 24.943 | 23.3 | 23.243 | 27.004 | 27.004 | 24.503 | 24.15 | 23.926 | 23.625 | 22.76 | 22.535 | 22.319 | 22.04 | 21.025 | 21.111 | 20.9 | 20.7 | 19.6 | 19.2 | 18.7 | 18.3 | 18 | 17.7 | 17.4 | 17.1 | 17.2 | 16.9 | 16.7 | 16.4 | 15.2 | 15 | 14.8 | 14.6 | 15.1 | 14.5 | 14.2 | 13.7 | 14.1 | 13.6 | 13.3 | 12.7 | 13.1 | 13.5 | 13.2 | 12.8 | 12.8 | 11 | 11.4 | 11 | 10.9 | 10.5 | 10.2 | 9.8 | 9.6 | 9.1 | 8.8 | 8.5 | 7.9 | 7.6 | 7.3 | 7 | 5.6 | 4.5 | 3.7 |
Other Non-Current Liabilities
| 255.897 | 255.315 | 254.694 | 252.76 | 121.682 | 243.832 | 231.461 | 230.913 | 230.286 | 133.195 | 224.547 | 134.837 | 134.085 | 133.417 | 132.91 | 133.6 | 132.82 | 119.608 | 118.114 | 117.363 | 117.074 | 106.658 | 105.446 | 104.124 | 105.888 | 106.629 | 107.208 | 107.481 | 106.736 | 106.112 | 105.078 | 104.193 | 104.921 | 58.151 | 57.247 | 74.688 | 88.04 | 88.997 | 88.451 | 69.701 | 98.506 | 86.697 | 85.143 | 45.758 | 94.562 | 44.933 | 44.23 | 44.091 | 43.42 | 43.124 | 42.011 | 41.53 | 39.698 | 31.602 | 31.123 | 30.755 | 30.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0.1 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | -0.1 | 0.1 | 0.1 | 0 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.1 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 306.465 | 305.991 | 308.404 | 303.094 | 298.786 | 289.72 | 267.096 | 266.017 | 268.356 | 260.092 | 263.57 | 256.599 | 253.443 | 252.438 | 248.517 | 249.116 | 247.802 | 248.939 | 250.029 | 249.945 | 216.246 | 197.332 | 193.134 | 190.961 | 179.958 | 168.884 | 170.849 | 191.222 | 188.088 | 184.612 | 184.116 | 183.935 | 184.591 | 131.774 | 130.591 | 108.394 | 106.918 | 111.988 | 111.415 | 101.141 | 98.661 | 99.574 | 99.505 | 98.206 | 101.138 | 99.576 | 99.11 | 98.789 | 198.084 | 193.479 | 193.344 | 192.715 | 190.751 | 179.003 | 179.443 | 179.359 | 173.35 | 227.701 | 227.701 | 227.714 | 227.683 | 218.198 | 255.629 | 269.992 | 274.016 | 276.079 | 269.386 | 273.862 | 245.018 | 257.656 | 248.361 | 246.027 | 249.92 | 245.826 | 235.3 | 213.302 | 218.026 | 220.2 | 221.517 | 213.248 | 219.898 | 243.976 | 266.259 | 271.678 | 92.262 | 96.025 | 97.175 | 97.263 | 110.694 | 110.297 | 106.002 | 116.52 | 116.756 | 133.76 | 137.414 | 142.515 | 146.775 | 142.118 | 135.088 | 135.1 | 131.9 | 119 | 107.9 | 63.4 | 64.2 | 71.4 | 60.6 | 59.1 | 56.9 | 59.9 | 55.4 | 50.7 | 54.7 | 56.6 | 56 | 43.1 | 47 | 50.3 | 51.7 | 54.8 | 48.4 | 46.9 | 49.3 | 40.2 | 38.9 | 39.6 | 46.3 | 46.7 | 54.2 | 53.9 | 56.9 | 61.6 | 59.3 | 62.5 | 64.8 | 62.2 | 62.1 | 62 | 61.7 | 61.6 | 61.5 | 61 | 65.6 | 66.3 | 72.7 | 74 | 25.5 | 10.8 |
Total Liabilities
| 587.902 | 575.81 | 571.268 | 561.879 | 566.015 | 548.652 | 499.232 | 508.788 | 512.101 | 506.813 | 513.621 | 502.612 | 508.113 | 490.722 | 474.648 | 460.808 | 457.898 | 445.173 | 451.424 | 447.577 | 406.09 | 371.605 | 373.316 | 367.66 | 378.419 | 348.622 | 346.333 | 359.222 | 365.936 | 344.151 | 344.151 | 335.013 | 337.226 | 301.415 | 294.123 | 308.746 | 291.029 | 300.893 | 305.104 | 294.839 | 289.702 | 254.067 | 272.932 | 282.001 | 360.027 | 352.926 | 348.724 | 371.448 | 343.609 | 335.36 | 328.848 | 341.446 | 343.578 | 396.3 | 390.064 | 396.871 | 384.245 | 384.18 | 381.237 | 401.362 | 381.75 | 381.957 | 404.473 | 431.099 | 424.897 | 417.973 | 419.598 | 422.42 | 377.137 | 385.314 | 378.892 | 381.93 | 377.157 | 363.854 | 348.688 | 340.165 | 335.963 | 336.072 | 339.693 | 336.645 | 333.073 | 359.556 | 371.809 | 384.483 | 179.207 | 188.083 | 192.308 | 187.379 | 185.095 | 189.573 | 195.636 | 205.205 | 206.268 | 220.924 | 225.997 | 230.974 | 228.978 | 226.006 | 218.2 | 217.1 | 208.2 | 192 | 184 | 137.9 | 129.7 | 136.8 | 129.6 | 128.6 | 122.4 | 126.2 | 119 | 113 | 111.3 | 113.9 | 114.6 | 105.3 | 104.1 | 106.6 | 107.9 | 111.1 | 100.7 | 97.5 | 93.2 | 91.9 | 86.4 | 86.5 | 87.4 | 89.9 | 94.8 | 99.8 | 99.8 | 102.8 | 98.5 | 98.8 | 99.4 | 97.8 | 95.7 | 96.3 | 91.8 | 95.6 | 92.2 | 91.6 | 95.1 | 99.1 | 101.9 | 105.6 | 43.5 | 27.4 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.859 | 1.863 | 1.868 | 1.872 | 1.869 | 1.869 | 1.869 | 1.868 | 1.867 | 1.875 | 1.884 | 1.886 | 1.888 | 1.888 | 1.887 | 1.886 | 1.889 | 1.889 | 1.893 | 1.894 | 1.897 | 1.902 | 1.911 | 1.914 | 1.914 | 1.914 | 2.031 | 2.029 | 2.027 | 2.027 | 2.031 | 2.028 | 2.027 | 2.025 | 2.014 | 2.011 | 2.01 | 2.01 | 2.014 | 2.01 | 2.005 | 2.004 | 2.008 | 2.003 | 2 | 1.999 | 2 | 1.996 | 1.994 | 1.993 | 1.993 | 1.988 | 1.987 | 1.987 | 1.986 | 1.983 | 1.982 | 1.982 | 1.942 | 1.937 | 1.936 | 1.933 | 1.934 | 1.933 | 1.932 | 1.932 | 1.93 | 1.929 | 1.929 | 1.927 | 1.927 | 1.925 | 1.925 | 1.925 | 1.924 | 1.924 | 1.924 | 1.922 | 1.922 | 1.921 | 1.921 | 2.08 | 2.079 | 2.079 | 2.078 | 2.076 | 2.076 | 2.076 | 2.076 | 2.076 | 2.076 | 2.076 | 2.076 | 2.076 | 2.076 | 2.076 | 2.076 | 2.076 | 2.076 | 2.1 | 2.1 | 2 | 2.1 | 2.1 | 2.1 | 2.1 | 0 | 2.1 | 2.1 | 0 | 2.1 | 0 | 0 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 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 |
Retained Earnings
| 2,025.505 | 1,994.279 | 1,969.659 | 1,962.688 | 1,926.549 | 1,904.49 | 1,885.788 | 1,873.55 | 1,845.163 | 1,838.055 | 1,833.579 | 1,830.263 | 1,806.643 | 1,778.212 | 1,740.737 | 1,714.937 | 1,684.565 | 1,657.543 | 1,648.069 | 1,622.069 | 1,588.075 | 1,551.475 | 1,520.431 | 1,480.922 | 1,405.239 | 1,372.358 | 1,478.03 | 1,419.18 | 1,386.438 | 1,392.06 | 1,368.424 | 1,346.633 | 1,319.142 | 1,284.373 | 1,254.951 | 1,232.172 | 1,197 | 1,168.777 | 1,136.996 | 1,112.268 | 1,075.572 | 1,047.415 | 1,017.186 | 992.256 | 958.508 | 928.661 | 900.652 | 874.723 | 844.676 | 822.856 | 796.108 | 777.623 | 752.53 | 735.225 | 717.502 | 701.934 | 678.876 | 662.291 | 643.683 | 628.149 | 605.262 | 588.931 | 567.93 | 550.339 | 532.164 | 520.569 | 504.316 | 489.722 | 473.934 | 463.815 | 450.818 | 444.542 | 431.481 | 421.589 | 411.326 | 405.65 | 394.91 | 386.473 | 375.318 | 365.904 | 353.196 | 372.168 | 362.871 | 356.923 | 348.043 | 341.472 | 332.505 | 329.373 | 323.595 | 317.706 | 310.818 | 306.303 | 299.313 | 294.205 | 289.521 | 285.172 | 278.676 | 274.372 | 269.534 | 266.3 | 261.5 | 262 | 255 | 248.8 | 240 | 231.1 | 223 | 217.2 | 208.9 | 201.5 | 194.7 | 189.7 | 182.4 | 176.6 | 170.5 | 166 | 159.7 | 154.7 | 149.4 | 146 | 140.9 | 136.8 | 132.5 | 129.1 | 123.8 | 120 | 115.4 | 112.7 | 108 | 107 | 103 | 100 | 96.3 | 93.4 | 90.6 | 87.8 | 84.3 | 81.1 | 77.4 | 74.8 | 71.3 | 68.5 | 65.7 | 63.4 | 60.7 | 53 | 46.2 | 38.9 |
Accumulated Other Comprehensive Income/Loss
| -23.644 | -23.631 | -23.039 | -23.924 | -23.761 | -26.662 | -27.43 | -26.016 | -24.29 | -27.49 | -26.494 | -27.588 | -24.836 | -22.446 | -28.493 | -30.681 | -31.97 | -36.904 | -33.101 | -32.704 | -33.688 | -28.517 | -26.006 | -27.353 | -25.159 | -27.259 | -23.4 | -23.445 | -21.518 | -32.171 | -30.727 | -33.83 | -28.949 | -25.001 | -28.427 | -26.498 | -24.413 | -20.984 | -21.335 | -10.122 | -2.533 | -0.632 | -2.97 | 1.237 | 1.445 | 3.747 | 4.831 | 7.646 | 7.271 | 3.556 | 7.527 | 2.439 | 9.837 | 10.301 | 9.578 | 5.21 | 1.863 | 2.305 | 2.418 | 1.961 | -0.3 | -0.874 | -10.871 | -8.506 | 4.434 | 9.487 | 7.923 | 8.549 | 5.132 | 6.49 | 3.005 | 3.816 | 4.642 | 4.702 | 3.662 | 2.898 | 2.046 | 1.084 | 1.531 | 2.599 | -0.506 | -1.219 | -0.438 | -0.236 | -1.429 | -0.615 | -3.573 | -3.632 | -3.678 | -2.949 | -3.786 | -4.356 | -3.527 | -2.824 | -2.899 | -2.36 | -1.969 | -2.255 | -1.411 | -1.9 | -1.9 | -3.4 | -4.2 | -4.8 | -5.4 | -3.2 | -137.6 | -2.4 | -1.8 | -124.3 | -1 | -117.5 | -113.2 | -0.8 | -0.8 | -0.4 | -0.4 | -0.8 | -1.2 | -1 | -1 | -1.2 | -0.8 | -78.3 | -75.6 | -78.2 | -76.1 | -73.3 | -70.5 | -71.5 | -70.2 | -68.8 | -66.2 | -63.6 | -61 | -58.6 | -56.4 | -54.3 | -52.3 | -50.5 | -48.3 | -46.5 | -45 | -42.9 | -40.9 | -32.2 | -26 | -22.2 |
Other Total Stockholders Equity
| 104.791 | 103.097 | 101.197 | 99.537 | 99.303 | 97.154 | 94.861 | 92.564 | 93.131 | 91.571 | 90.006 | 90.34 | 89.257 | 87.545 | 86.979 | 87.21 | 86.645 | 85.572 | 84.577 | 84.749 | 84.946 | 84.836 | 84.454 | 84.015 | 82.973 | 82.408 | 87.74 | 87.844 | 86.245 | 85.408 | 77.668 | 74.941 | 72.561 | 68.179 | 71.173 | 69.254 | 67.611 | 66.912 | 67.788 | 62.811 | 59.415 | 58.089 | 56.831 | 53.78 | 51.445 | 47.449 | 48.814 | 45.443 | 42.984 | 40.648 | 39.197 | 35.504 | 33.588 | 31.669 | 29.827 | 27.166 | 25.329 | 23.301 | 21.976 | 20.736 | 20.137 | 19.126 | 18.772 | 18.481 | 18.24 | 17.935 | 17.246 | 16.534 | 16.332 | 15.765 | 15.474 | 14.638 | 14.497 | 14.37 | 14.161 | 13.911 | 13.462 | 13.428 | 13.339 | 13.175 | 16.017 | -12.986 | -13.079 | -13.216 | -13.312 | -13.456 | -13.459 | -13.486 | -12.253 | -12.253 | -12.312 | -12.317 | -12.317 | -12.317 | -10.733 | -9.341 | -7.611 | -7.611 | -7.611 | -7.6 | -4.3 | 3.8 | 8.8 | 9.4 | 9.7 | 8.6 | 145.4 | 8.3 | 8 | 132.8 | 7.5 | 126.3 | 121.9 | 7.4 | 7.4 | 7.2 | 7.2 | 7.4 | 7.5 | 7.4 | 7.5 | 7.6 | 7.4 | 87.1 | 84.5 | 87.3 | 85.2 | 81.9 | 79.8 | 80.8 | 79.7 | 78.6 | 75.8 | 73 | 70.3 | 67.9 | 65.8 | 63.5 | 61.4 | 59.5 | 57.2 | 55.4 | 53.7 | 51.5 | 49.3 | 39.9 | 33.4 | 29.6 |
Total Shareholders Equity
| 2,108.511 | 2,075.608 | 2,049.685 | 2,040.173 | 2,003.96 | 1,976.851 | 1,955.088 | 1,941.966 | 1,915.871 | 1,904.011 | 1,898.975 | 1,894.901 | 1,872.952 | 1,845.199 | 1,801.11 | 1,773.352 | 1,741.129 | 1,708.1 | 1,701.438 | 1,676.008 | 1,641.23 | 1,609.696 | 1,580.79 | 1,539.498 | 1,464.967 | 1,429.421 | 1,544.401 | 1,485.608 | 1,453.192 | 1,447.324 | 1,417.396 | 1,389.772 | 1,364.781 | 1,329.576 | 1,299.711 | 1,276.939 | 1,242.208 | 1,216.715 | 1,185.463 | 1,166.967 | 1,134.459 | 1,106.876 | 1,073.055 | 1,049.276 | 1,013.398 | 981.856 | 956.297 | 929.808 | 896.925 | 869.053 | 844.825 | 817.554 | 797.942 | 779.182 | 758.893 | 736.293 | 708.05 | 689.879 | 670.019 | 652.783 | 627.035 | 609.116 | 577.765 | 562.247 | 556.77 | 549.923 | 531.415 | 516.734 | 497.327 | 487.997 | 471.224 | 464.921 | 452.545 | 442.586 | 431.073 | 424.383 | 412.342 | 402.907 | 392.11 | 383.599 | 367.749 | 360.043 | 351.433 | 345.55 | 335.38 | 329.477 | 317.549 | 314.331 | 309.74 | 304.58 | 296.796 | 291.706 | 285.545 | 281.14 | 277.965 | 275.547 | 271.172 | 266.582 | 262.588 | 258.9 | 257.4 | 264.4 | 261.7 | 255.5 | 246.4 | 238.6 | 230.8 | 225.2 | 217.2 | 210 | 203.3 | 198.5 | 191.1 | 185.3 | 179.2 | 174.9 | 168.6 | 163.4 | 157.8 | 154.5 | 149.5 | 145.3 | 141.2 | 137.9 | 132.7 | 129.1 | 124.5 | 121.3 | 117.3 | 116.3 | 112.5 | 109.8 | 105.9 | 102.8 | 99.9 | 97.1 | 93.7 | 90.3 | 86.5 | 83.8 | 80.2 | 77.4 | 74.4 | 72 | 69.1 | 60.7 | 53.6 | 46.3 |
Total Equity
| 2,108.511 | 2,075.608 | 2,049.685 | 2,040.173 | 2,003.96 | 1,976.851 | 1,955.088 | 1,941.966 | 1,915.871 | 1,904.011 | 1,898.975 | 1,894.901 | 1,872.952 | 1,845.199 | 1,801.11 | 1,773.352 | 1,741.129 | 1,708.1 | 1,701.438 | 1,676.008 | 1,641.23 | 1,609.696 | 1,580.79 | 1,539.498 | 1,464.967 | 1,429.421 | 1,544.401 | 1,485.608 | 1,453.192 | 1,447.324 | 1,417.396 | 1,389.772 | 1,364.781 | 1,329.576 | 1,299.711 | 1,276.939 | 1,242.208 | 1,216.715 | 1,185.463 | 1,166.967 | 1,134.459 | 1,106.876 | 1,073.055 | 1,049.276 | 1,013.398 | 981.856 | 956.297 | 929.808 | 896.925 | 869.053 | 844.825 | 817.554 | 797.942 | 779.182 | 758.893 | 736.293 | 708.05 | 689.879 | 670.019 | 652.783 | 627.035 | 609.116 | 577.765 | 562.247 | 556.77 | 549.923 | 531.415 | 516.734 | 497.327 | 487.997 | 471.224 | 464.921 | 452.545 | 442.586 | 431.073 | 424.383 | 412.342 | 402.907 | 392.11 | 383.599 | 367.749 | 360.043 | 351.433 | 345.55 | 335.38 | 329.477 | 317.549 | 314.331 | 309.74 | 304.58 | 296.796 | 291.706 | 285.545 | 281.14 | 277.965 | 275.547 | 271.172 | 266.582 | 262.588 | 258.9 | 257.4 | 264.4 | 261.7 | 255.5 | 246.4 | 238.6 | 230.8 | 225.2 | 217.2 | 210 | 203.3 | 198.5 | 191.1 | 185.3 | 179.2 | 174.9 | 168.6 | 163.4 | 157.8 | 154.5 | 149.5 | 145.3 | 141.2 | 137.9 | 132.7 | 129.1 | 124.5 | 121.3 | 117.3 | 116.3 | 112.5 | 109.8 | 105.9 | 102.8 | 99.9 | 97.1 | 93.7 | 90.3 | 86.5 | 83.8 | 80.2 | 77.4 | 74.4 | 72 | 69.1 | 60.7 | 53.6 | 46.3 |
Total Liabilities & Shareholders Equity
| 2,696.413 | 2,651.418 | 2,620.953 | 2,602.052 | 2,569.975 | 2,525.503 | 2,454.32 | 2,450.754 | 2,427.972 | 2,410.824 | 2,412.596 | 2,397.513 | 2,381.065 | 2,335.921 | 2,275.758 | 2,234.16 | 2,199.027 | 2,153.273 | 2,152.862 | 2,123.585 | 2,047.32 | 1,981.301 | 1,954.106 | 1,907.158 | 1,843.386 | 1,778.043 | 1,890.734 | 1,844.83 | 1,819.128 | 1,791.475 | 1,761.547 | 1,724.785 | 1,702.007 | 1,630.991 | 1,593.834 | 1,585.685 | 1,533.237 | 1,517.608 | 1,490.567 | 1,461.806 | 1,424.161 | 1,360.943 | 1,345.987 | 1,331.277 | 1,373.425 | 1,334.782 | 1,305.021 | 1,301.256 | 1,240.534 | 1,204.413 | 1,173.673 | 1,159 | 1,141.52 | 1,175.482 | 1,148.957 | 1,133.164 | 1,092.295 | 1,074.059 | 1,051.256 | 1,054.145 | 1,008.785 | 991.073 | 982.238 | 993.346 | 981.667 | 967.896 | 951.013 | 939.154 | 874.464 | 873.311 | 850.116 | 846.851 | 829.702 | 806.44 | 779.761 | 764.548 | 748.305 | 738.979 | 731.803 | 720.244 | 700.822 | 719.599 | 723.242 | 730.033 | 514.587 | 517.56 | 509.857 | 501.71 | 494.835 | 494.153 | 492.432 | 496.911 | 491.813 | 502.064 | 503.962 | 506.521 | 500.15 | 492.588 | 480.788 | 476 | 465.6 | 456.4 | 445.7 | 393.4 | 376.1 | 375.4 | 360.4 | 353.8 | 339.6 | 336.2 | 322.3 | 311.5 | 302.4 | 299.2 | 293.8 | 280.2 | 272.7 | 270 | 265.7 | 265.6 | 250.2 | 242.8 | 234.4 | 229.8 | 219.1 | 215.6 | 211.9 | 211.2 | 212.1 | 216.1 | 212.3 | 212.6 | 204.4 | 201.6 | 199.3 | 194.9 | 189.4 | 186.6 | 178.3 | 179.4 | 172.4 | 169 | 169.5 | 171.1 | 171 | 166.3 | 97.1 | 73.7 |