Viasat, Inc.
NASDAQ:VSAT
7.9 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1995 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3,529.77 | 1,811.599 | 1,901.033 | 1,621.228 | 1,961.583 | 1,958.506 | 1,348.854 | 182.13 | 149.172 | 221.52 | 310.459 | 166.032 | 217.654 | 275.688 | 295.949 | 317.344 | 350.433 | 232.418 | 304.309 | 47.778 | 87.045 | 129.883 | 261.701 | 43.365 | 44.458 | 54.789 | 71.446 | 161.821 | 242.708 | 160.556 | 130.098 | 284.943 | 51.275 | 47.252 | 42.088 | 63.864 | 46.406 | 42.494 | 52.263 | 97.644 | 41.929 | 58.14 | 58.347 | 41.362 | 67.103 | 79.682 | 105.738 | 112.667 | 136.118 | 129.892 | 172.583 | 45.842 | 36.007 | 26.113 | 40.49 | 45.364 | 53.781 | 57.331 | 89.631 | 67.116 | 83.884 | 104.272 | 63.491 | 63.711 | 90.79 | 110.865 | 125.176 | 121.073 | 128.001 | 113.191 | 103.345 | 76.619 | 47.268 | 46.226 | 36.723 | 22.075 | 28.119 | 19.154 | 14.579 | 8.855 | 11.214 | 19.4 | 18.51 | 20.286 | 10.572 | 5.85 | 4.111 | 4.24 | 7.95 | 7.92 | 6.464 | 5.147 | 12.785 | 17.598 | 17.721 | 24.504 | 20.443 | 29.43 | 19.52 | 16.6 | 12.5 | 4.5 | 6 | 3.8 | 2.7 | 6.8 | 3.3 | 13.1 | 13.3 | 12.9 | 12.7 | 13.8 | 2.3 |
Short Term Investments
| 0 | 0 | 0 | 30 | 0 | 134.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.043 | 11.953 | 0.042 | 0.041 | 0.047 | 0.164 | 0.165 | 0.164 | 0.164 | 0.163 | 0.163 | 0.162 | 0.162 | 0.161 | 0.161 | 0.16 | 0.16 | 0.16 | 0.159 | 0.159 | 0.158 | 0.158 | 0.157 | 0.156 | 0.156 | 0.153 | 0.153 | 0.152 | 0 | 0 | 0 | 0 | 0.121 | 2.6 | 6.2 | 11.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 3,529.77 | 1,811.599 | 1,901.033 | 1,651.228 | 1,961.583 | 2,092.772 | 1,348.854 | 182.13 | 149.172 | 221.52 | 310.459 | 166.032 | 217.654 | 275.688 | 295.949 | 317.344 | 350.433 | 232.418 | 304.309 | 47.778 | 87.045 | 129.883 | 261.701 | 43.365 | 44.458 | 54.789 | 71.446 | 161.821 | 242.708 | 160.556 | 130.098 | 284.943 | 51.275 | 47.252 | 42.088 | 63.864 | 46.406 | 42.494 | 52.263 | 97.644 | 41.929 | 58.14 | 58.347 | 41.362 | 67.103 | 79.682 | 105.738 | 112.667 | 136.118 | 129.892 | 172.583 | 45.842 | 36.007 | 26.113 | 40.49 | 45.364 | 53.781 | 57.331 | 89.631 | 67.116 | 83.884 | 104.272 | 63.491 | 63.711 | 90.79 | 110.865 | 125.219 | 133.026 | 128.043 | 113.232 | 103.392 | 76.783 | 47.433 | 46.39 | 36.887 | 22.238 | 28.282 | 19.316 | 14.741 | 9.016 | 11.375 | 19.56 | 18.67 | 20.446 | 10.731 | 6.009 | 4.269 | 4.398 | 8.107 | 8.076 | 6.62 | 5.3 | 12.938 | 17.75 | 17.721 | 24.504 | 20.443 | 29.43 | 19.641 | 19.2 | 18.7 | 16.3 | 6 | 3.8 | 2.7 | 6.8 | 3.3 | 13.1 | 13.3 | 12.9 | 12.7 | 13.8 | 2.3 |
Net Receivables
| 717.25 | 876.889 | 939.71 | 1,445.846 | 664.482 | 630.53 | 419.934 | 368.827 | 320.249 | 372.118 | 359.269 | 363.013 | 369.222 | 364.494 | 238.652 | 202.792 | 249.581 | 270.436 | 330.698 | 316.439 | 294.067 | 303.619 | 300.307 | 295.325 | 268.803 | 236.085 | 267.665 | 228.037 | 251.879 | 215.053 | 263.721 | 254.759 | 276.497 | 262.67 | 286.724 | 259.754 | 304.517 | 294.522 | 266.339 | 268.102 | 279.732 | 279.148 | 271.891 | 282.594 | 273.231 | 260.701 | 266.97 | 237.551 | 231.606 | 221.894 | 211.69 | 204.529 | 198.488 | 177.066 | 191.915 | 178.948 | 174.874 | 164.477 | 185.373 | 190.661 | 214.792 | 183.832 | 166.566 | 166.149 | 157.844 | 152.422 | 155.484 | 150.334 | 137.161 | 131.64 | 139.789 | 154.915 | 163.874 | 151.378 | 144.715 | 159.717 | 157.723 | 154.951 | 141.298 | 138.356 | 125.981 | 114.987 | 110.766 | 89.18 | 86.624 | 85.77 | 80.962 | 81.069 | 74.483 | 80.145 | 80.17 | 73.885 | 68.362 | 61.307 | 64.105 | 59.449 | 67.009 | 59.802 | 26.268 | 22.3 | 21.2 | 22.1 | 16.2 | 18.3 | 17.9 | 16.3 | 19.1 | 15.3 | 13.4 | 12 | 10.3 | 7.7 | 6.2 |
Inventory
| 327.008 | 329.829 | 317.878 | 353.551 | 345.602 | 335.561 | 268.563 | 260.886 | 244.284 | 362.007 | 341.89 | 353.993 | 348.342 | 349.687 | 336.672 | 334.919 | 332.927 | 312.686 | 294.416 | 283.3 | 269.517 | 263.833 | 234.518 | 230.122 | 232.078 | 220.018 | 196.307 | 182.059 | 181.399 | 177.943 | 163.201 | 158.46 | 151.631 | 155.511 | 145.161 | 141.261 | 123.342 | 127.278 | 128.367 | 129.187 | 126.817 | 128.567 | 119.601 | 126.491 | 128.159 | 125.692 | 106.281 | 126.437 | 132.89 | 137.837 | 127.646 | 129.763 | 122.343 | 124.439 | 98.555 | 95.747 | 88.215 | 88.466 | 82.962 | 80.173 | 67.364 | 67.646 | 65.562 | 62.391 | 59.76 | 57.822 | 60.326 | 56.371 | 46.728 | 43.511 | 46.034 | 50.813 | 45.341 | 48.657 | 49.883 | 40.086 | 36.032 | 35.719 | 36.612 | 35.835 | 30.742 | 30.215 | 30.357 | 27.209 | 29.095 | 31.61 | 29.758 | 33.008 | 31.248 | 33.884 | 30.116 | 29.152 | 31.548 | 27.051 | 22.916 | 21.778 | 17.252 | 15.314 | 3.122 | 3.2 | 3.1 | 2.8 | 2.5 | 4.1 | 5.1 | 5.8 | 4.7 | 5.1 | 5.7 | 5.5 | 4.5 | 5 | 1.2 |
Other Current Assets
| 487.059 | 308.784 | 320.283 | 285.683 | 1,087.527 | 367.606 | 207.161 | 440.336 | 433.371 | 172.692 | 147.854 | 144.833 | 131.169 | 143.159 | 119.96 | 112.548 | 108.178 | 105.985 | 116.281 | 102.724 | 105.004 | 106.847 | 90.646 | 103.527 | 240.427 | 102.977 | 77.135 | 76.356 | 72.389 | 66.194 | 57.836 | 53.562 | 49.302 | 53.453 | 47.583 | 115.829 | 109.853 | 105.312 | 44.702 | 82.212 | 77.264 | 75.163 | 81.782 | 69.311 | 62.045 | 64.244 | 65.884 | 56.877 | 55.009 | 52.686 | 51.233 | 49.762 | 62.881 | 42.871 | 39.92 | 39.676 | 37.999 | 36.842 | 37.181 | 56.838 | 41.907 | 45.918 | 43.205 | 40.047 | 35.816 | 31.48 | 34.597 | 33.75 | 23.506 | 24.207 | 18.939 | 17.339 | 18.453 | 15.416 | 12.968 | 11.672 | 12.149 | 12.301 | 17.141 | 18.923 | 18.347 | 13.682 | 14.738 | 16.459 | 17.433 | 14.464 | 10.256 | 17.967 | 14.431 | 10.139 | 10.317 | 9.921 | 7.501 | 14.483 | 15.208 | 14.907 | 4.484 | 3.319 | 3.98 | 2.6 | 3 | 3.1 | 17.6 | 14.7 | 12.7 | 7.2 | 7.9 | 1.8 | 1.7 | 1.8 | 2.7 | 1.1 | 0.6 |
Total Current Assets
| 5,061.087 | 3,327.101 | 3,478.904 | 3,736.308 | 4,059.194 | 3,426.469 | 2,244.512 | 1,252.179 | 1,147.076 | 1,128.337 | 1,159.472 | 1,027.871 | 1,066.387 | 1,133.028 | 991.233 | 967.603 | 1,041.119 | 921.525 | 1,045.704 | 750.241 | 755.633 | 804.182 | 887.172 | 684.656 | 785.766 | 613.869 | 612.553 | 648.273 | 748.375 | 619.746 | 614.856 | 751.724 | 528.705 | 518.886 | 523.334 | 580.708 | 584.118 | 569.606 | 548.746 | 577.145 | 525.742 | 541.018 | 531.621 | 519.758 | 530.538 | 530.319 | 544.873 | 533.532 | 555.623 | 542.309 | 563.152 | 429.896 | 419.719 | 370.489 | 370.88 | 359.735 | 354.869 | 347.116 | 395.147 | 394.788 | 407.947 | 401.668 | 338.824 | 332.298 | 344.21 | 352.589 | 375.626 | 373.481 | 335.438 | 312.59 | 308.154 | 299.85 | 275.101 | 261.841 | 244.453 | 233.713 | 234.186 | 222.287 | 209.792 | 202.13 | 186.445 | 178.444 | 174.531 | 153.294 | 143.883 | 137.853 | 125.245 | 136.442 | 128.269 | 132.244 | 127.223 | 118.258 | 120.349 | 120.591 | 119.95 | 120.638 | 109.188 | 107.865 | 53.011 | 47.3 | 46 | 44.3 | 42.3 | 40.9 | 38.4 | 36.1 | 35 | 35.3 | 34.1 | 32.2 | 30.2 | 27.6 | 10.3 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 7,899.624 | 7,911.978 | 7,950.283 | 7,782.709 | 8,131.015 | 9,605.545 | 4,660.04 | 4,508.531 | 4,320.663 | 4,209.868 | 4,098.088 | 3,947.68 | 3,805.532 | 3,734.099 | 3,390.939 | 3,304.799 | 3,188.41 | 3,020.797 | 2,895.176 | 2,825.522 | 2,683.614 | 2,536.272 | 2,125.29 | 2,053.943 | 1,950.373 | 2,037.228 | 1,962.475 | 1,853.977 | 1,740.368 | 1,693.524 | 1,648.878 | 1,586.837 | 1,539.588 | 1,462.897 | 1,385.107 | 1,337.487 | 1,226.71 | 1,194.438 | 1,180.243 | 1,143.767 | 1,064.978 | 1,073.715 | 1,052.502 | 1,031.301 | 1,001.584 | 958.457 | 913.781 | 895.535 | 886.566 | 882.626 | 294.973 | 872.834 | 834.9 | 776.42 | 233.139 | 733.988 | 720.237 | 680.055 | 651.493 | 612.331 | 214.527 | 187.207 | 170.225 | 145.644 | 111.922 | 80.883 | 64.693 | 54.293 | 54.843 | 54.274 | 51.463 | 48.597 | 49.033 | 47.447 | 46.211 | 39.207 | 36.557 | 34.321 | 33.278 | 33.334 | 33.84 | 31.584 | 32.052 | 32.675 | 32.318 | 32.317 | 33.609 | 32.918 | 32.427 | 32.35 | 31.117 | 30.329 | 27.394 | 20.604 | 19.888 | 17.297 | 17.6 | 18.973 | 8.164 | 7 | 5.9 | 6.2 | 6.6 | 7 | 7.4 | 7.4 | 7 | 6.8 | 5.7 | 5.3 | 5.1 | 3.8 | 2.8 |
Goodwill
| 1,623.76 | 1,621.473 | 1,621.763 | 1,613.706 | 1,375.542 | 1,592.057 | 158.542 | 166.293 | 162.003 | 187.359 | 190.113 | 190.907 | 191.125 | 181.737 | 122.3 | 122.448 | 121.765 | 121.285 | 121.197 | 121.745 | 121.223 | 121.615 | 121.719 | 121.506 | 122.676 | 122.455 | 121.085 | 120.682 | 120.592 | 120.419 | 119.876 | 119.625 | 116.404 | 116.56 | 117.04 | 117.186 | 117.375 | 117.7 | 117.241 | 117.276 | 117.617 | 117.93 | 83.627 | 83.299 | 83.139 | 82.632 | 83 | 83.561 | 83.537 | 83.171 | 83.461 | 83.151 | 83.345 | 83.702 | 83.532 | 82.559 | 83.341 | 75.012 | 75.024 | 74.062 | 65.429 | 65.429 | 65.429 | 66.407 | 66.407 | 66.407 | 66.407 | 67.21 | 67.21 | 65.988 | 65.988 | 48.855 | 48.855 | 48.855 | 28.133 | 28,133 | 0 | 19.492 | 19.492 | 0 | 19,492 | 19.492 | 19.492 | 19.492 | 19.492 | 19.492 | 19.492 | 19.493 | 19.48 | 19.456 | 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
| 2,410.852 | 2,835.662 | 2,897.599 | 3,112.313 | 2,771.837 | 2,546.13 | 201.205 | 207.174 | 211.273 | 222.187 | 236.043 | 237.85 | 243.331 | 261.941 | 9.568 | 11.079 | 12.03 | 303.549 | 14.439 | 16.271 | 17.967 | 20.354 | 22.301 | 24.76 | 26.072 | 292.346 | 31.862 | 33.862 | 278.259 | 39.497 | 41.677 | 257.772 | 28.742 | 224.225 | 33.604 | 203.469 | 197.075 | 45.231 | 42.34 | 46.529 | 51.27 | 170.422 | 35.397 | 39.042 | 42.608 | 46.123 | 47.17 | 51.069 | 116.993 | 58.815 | 116.227 | 67.226 | 72.079 | 77.088 | 81.889 | 86.311 | 91.383 | 84.779 | 106.026 | 93.957 | 13.788 | 15.15 | 21.471 | 22.602 | 24.469 | 23.137 | 25.477 | 30.439 | 33.449 | 34.163 | 37.177 | 27.587 | 31.152 | 34.615 | 30.946 | 54.201 | 37.458 | 38.97 | 40.482 | 41.994 | 43.506 | 45.166 | 47.124 | 49.088 | 51.047 | 53.007 | 54.966 | 57.08 | 59.177 | 61.267 | 63.448 | 35.707 | 37.522 | 24.703 | 25.744 | 22.654 | 22.15 | 22.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 4,034.612 | 4,457.135 | 4,519.362 | 4,726.019 | 4,147.379 | 4,138.187 | 359.747 | 373.467 | 373.276 | 409.546 | 426.156 | 428.757 | 434.456 | 443.678 | 131.868 | 133.527 | 133.795 | 424.834 | 135.636 | 138.016 | 139.19 | 141.969 | 144.02 | 146.266 | 148.748 | 414.801 | 152.947 | 154.544 | 398.851 | 159.916 | 161.553 | 377.397 | 145.146 | 340.785 | 150.644 | 320.655 | 314.45 | 162.931 | 159.581 | 163.805 | 168.887 | 288.352 | 119.024 | 122.341 | 125.747 | 128.755 | 130.17 | 134.63 | 200.53 | 141.986 | 199.688 | 150.377 | 155.424 | 160.79 | 165.421 | 168.87 | 174.724 | 159.791 | 181.05 | 168.019 | 79.217 | 80.579 | 86.9 | 89.009 | 90.876 | 89.544 | 91.884 | 97.649 | 100.659 | 100.151 | 103.165 | 76.442 | 80.007 | 83.47 | 59.079 | 54.201 | 37.458 | 38.97 | 40.482 | 41.994 | 43.506 | 45.166 | 47.124 | 49.088 | 51.047 | 53.007 | 54.966 | 57.08 | 59.177 | 61.267 | 63.448 | 35.707 | 37.522 | 24.703 | 25.744 | 22.654 | 22.15 | 22.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 360.17 | 353.132 | 4.7 | -183.151 | -177.014 | 0 | 0 | 0 | 0 | 0.84 | -289.181 | -290.463 | -286.556 | 176.938 | 168.787 | 162.168 | 158.714 | 160.204 | 158.358 | 162.096 | 158.868 | 160.711 | 162.617 | 160.559 | 169.454 | 163.835 | 160.975 | 153.973 | 144.289 | 141.894 | 0 | -131.338 | 0 | -134.721 | 0 | 0 | -70.495 | -75.789 | -98.584 | -95.77 | 0 | -110.711 | -117.987 | -116.576 | -103.578 | -97.238 | 0 | 0 | -20.374 | 0 | -18.581 | 0 | -18.805 | 0 | -17.346 | 0 | -43.147 | 0 | -43.686 | -13.729 | -13.752 | 0 | 0 | 0 | -18.664 | -10.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.986 | 0 | 0 | -5,678 | 0 | 0 | -6.072 | -6.042 | -4.847 | 0 | -7.117 | -3.189 | -2.818 | -2,974 | -1.975 | -1.731 | -1.672 | 0 | -3.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 164.909 | 163.59 | 181.072 | 183.151 | 177.014 | 23.724 | 230.295 | 243.394 | 314.97 | 304.642 | 289.181 | 290.463 | 286.556 | 273.288 | 277.734 | 287.384 | 286.235 | 276.331 | 275.657 | 267.79 | 267.345 | 258.834 | 251.992 | 255.292 | 242.894 | 222.274 | 205.735 | 209.477 | 200.88 | 134.764 | 131.808 | 131.338 | 135.009 | 134.721 | 63.647 | 63.896 | 70.495 | 75.789 | 98.584 | 95.77 | 114.282 | 110.711 | 117.987 | 116.576 | 103.578 | 97.238 | 84.217 | 68.768 | 20.374 | 53.602 | 18.581 | 0 | 18.805 | 0 | 17.346 | 0 | 43.147 | 44.91 | 43.686 | 13.729 | 13.752 | 13.771 | 12.35 | 11.027 | 18.664 | 10.169 | 11.298 | 11.974 | 13.556 | 13.328 | 14.509 | 8.739 | 11.375 | 13.518 | 7.779 | 0 | 6.986 | 0 | 0 | 5,678 | 4.519 | 0 | 6.072 | 6.042 | 4.847 | 0 | 7.117 | 3.189 | 2.818 | 2,974 | 1.975 | 1.731 | 1.672 | 0 | 3.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 759.661 | -133.424 | -135.907 | 219.847 | 734.456 | 727.405 | 442.314 | 437.452 | 425.871 | 420.634 | 400.148 | 682.486 | 686.485 | 683.728 | 385.201 | 396.256 | 390.52 | 92.269 | 370.817 | 365.89 | 358.728 | 353.65 | 339.26 | 330.242 | 328.889 | 66.022 | 300.025 | 292.103 | 37.177 | 260.359 | 252.708 | 35.314 | 369.796 | 33.672 | 346.761 | 33.561 | 56.625 | 276.021 | 269.808 | 268.607 | 255.157 | 38.913 | 256.968 | 256.008 | 241.684 | 219.74 | 205.248 | 101.021 | 31.882 | 154.696 | 615.738 | 126.556 | 115.524 | 106.546 | 636.308 | 93.308 | 83.821 | 84.825 | 20.952 | 78.893 | 36.827 | 33.781 | 13.222 | 5.494 | 5.255 | 17.862 | 18.891 | 6.733 | 9.413 | 9.679 | 7.829 | 3.326 | 2.807 | 2.508 | 1.808 | 10.186 | 18.671 | 18.869 | 18.273 | 16.516 | 17.703 | 13.886 | 18.975 | 18.855 | 21.374 | 22.991 | 23.335 | 18.115 | 19.972 | 18.94 | 16.879 | 22.125 | 7.478 | 4.969 | 3.796 | 2.541 | 2.553 | 3.974 | 0.755 | 0.9 | 0.7 | 0.7 | 1.1 | 1 | 0.7 | 0.6 | 0.8 | 0.5 | 0.6 | 0.4 | 0.4 | 0.5 | 0.2 |
Total Non-Current Assets
| 12,693.897 | 12,760.768 | 12,850.46 | 12,914.347 | 13,012.85 | 14,471.137 | 5,485.825 | 5,549.745 | 5,363.204 | 5,355.018 | 5,229.874 | 5,058.923 | 4,926.473 | 4,861.505 | 4,358.234 | 4,281.103 | 4,162.277 | 3,982.849 | 3,838.164 | 3,763.443 | 3,611.418 | 3,458.104 | 3,028.115 | 2,945.06 | 2,843.861 | 2,930.399 | 2,801.556 | 2,667.334 | 2,539.846 | 2,458.968 | 2,339.797 | 2,131.356 | 2,054.53 | 1,972.363 | 1,882.512 | 1,755.35 | 1,661.681 | 1,633.39 | 1,609.632 | 1,576.179 | 1,489.022 | 1,515.262 | 1,428.494 | 1,409.65 | 1,369.015 | 1,306.952 | 1,249.199 | 1,215.403 | 1,187.746 | 1,179.308 | 1,164.001 | 1,149.767 | 1,105.848 | 1,043.756 | 1,034.868 | 996.166 | 978.782 | 924.671 | 898.405 | 859.243 | 330.571 | 301.567 | 284.118 | 252.497 | 219.08 | 188.289 | 175.468 | 169.973 | 176.889 | 177.66 | 175.785 | 142.874 | 140.586 | 144.8 | 120.616 | 111.373 | 92.686 | 92.16 | 92.033 | 91.844 | 95.049 | 95.155 | 98.151 | 100.618 | 104.739 | 108.315 | 111.91 | 108.113 | 111.576 | 112.557 | 111.444 | 88.161 | 72.394 | 50.276 | 49.428 | 42.492 | 42.303 | 45.856 | 8.919 | 7.9 | 6.6 | 6.9 | 7.7 | 8 | 8.1 | 8 | 7.8 | 7.3 | 6.3 | 5.7 | 5.5 | 4.3 | 3 |
Total Assets
| 17,754.984 | 16,087.869 | 16,329.364 | 16,650.655 | 17,072.044 | 17,897.606 | 7,730.337 | 6,801.924 | 6,510.28 | 6,483.355 | 6,389.346 | 6,086.794 | 5,992.86 | 5,994.533 | 5,349.467 | 5,248.706 | 5,203.396 | 4,904.374 | 4,883.868 | 4,513.684 | 4,367.051 | 4,262.286 | 3,915.287 | 3,629.716 | 3,629.627 | 3,544.268 | 3,414.109 | 3,315.607 | 3,288.221 | 3,078.714 | 2,954.653 | 2,883.08 | 2,583.235 | 2,491.249 | 2,405.846 | 2,336.058 | 2,245.799 | 2,202.996 | 2,158.378 | 2,153.324 | 2,014.764 | 2,056.28 | 1,960.115 | 1,929.408 | 1,899.553 | 1,837.271 | 1,794.072 | 1,748.935 | 1,743.369 | 1,721.617 | 1,727.153 | 1,579.663 | 1,525.567 | 1,414.245 | 1,405.748 | 1,355.901 | 1,333.651 | 1,271.787 | 1,293.552 | 1,254.031 | 738.518 | 703.235 | 622.942 | 584.795 | 563.29 | 540.878 | 551.094 | 543.454 | 512.327 | 490.25 | 483.939 | 442.724 | 415.687 | 406.641 | 365.069 | 345.086 | 326.872 | 314.447 | 301.825 | 293.974 | 281.494 | 273.599 | 272.682 | 253.912 | 248.622 | 246.168 | 237.155 | 244.555 | 239.845 | 244.801 | 238.667 | 206.419 | 192.743 | 170.867 | 169.378 | 163.13 | 151.491 | 153.721 | 61.93 | 55.2 | 52.6 | 51.2 | 50 | 48.9 | 46.5 | 44.1 | 42.8 | 42.6 | 40.4 | 37.9 | 35.7 | 31.9 | 13.3 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 246.748 | 230.882 | 287.206 | 314.611 | 388.582 | 377.638 | 271.548 | 300.115 | 244.917 | 246.516 | 219.088 | 251.335 | 193.247 | 204.198 | 145.134 | 122.342 | 169.264 | 175.955 | 183.601 | 152.386 | 141.746 | 145.544 | 157.275 | 160.85 | 165.317 | 149.548 | 157.481 | 115.112 | 101.052 | 84.014 | 100.27 | 79.485 | 97.783 | 94.413 | 95.645 | 82.113 | 80.407 | 73.412 | 76.931 | 82.33 | 74.436 | 86.379 | 98.852 | 112.238 | 125.795 | 121.309 | 83.009 | 76.93 | 80.646 | 75.731 | 75.04 | 62.88 | 65.894 | 64.545 | 71.712 | 55.023 | 73.25 | 73.226 | 78.355 | 67.022 | 58.223 | 51.198 | 63.397 | 53.357 | 55.323 | 50.609 | 52.317 | 52.853 | 53.432 | 45.308 | 43.516 | 44.517 | 52.552 | 44.918 | 50.577 | 44.454 | 42.43 | 40.886 | 38.523 | 40.144 | 37.404 | 34.629 | 32.635 | 26.102 | 19.521 | 24.368 | 21.983 | 23.669 | 18.085 | 20.045 | 16.069 | 20.472 | 18.116 | 17.832 | 20.31 | 18.909 | 13.274 | 14.925 | 8.934 | 4.1 | 3.9 | 3.5 | 3.8 | 4.4 | 4.9 | 3.7 | 4.6 | 5.2 | 5.1 | 4.8 | 4.8 | 2.8 | 2.8 |
Short Term Debt
| 2,377.989 | 127.572 | 129.615 | 137.84 | 128.572 | 126.097 | 88.578 | 92.888 | 89.136 | 91.1 | 84.899 | 79.639 | 81.648 | 81.283 | 79.368 | 83.105 | 80.62 | 73.505 | 71.934 | 72.93 | 71.896 | 60.456 | 19.937 | 21.755 | 47.702 | 45.3 | 45.3 | 45.599 | 22.945 | 19.3 | 0.288 | 0.284 | 0.281 | 0.277 | 0.274 | 0.27 | 0.267 | 0.264 | 0.26 | 1.066 | 1.056 | 1.783 | 1.856 | 1.518 | 1.587 | 1.91 | 2.23 | 1.027 | 1.27 | 1.255 | 1.24 | 1.226 | 1.212 | 1.366 | 1.128 | 0.76 | 0.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.9 | 7.95 | 9.95 | 14.35 | 18.35 | 18.35 | 9.9 | 17.299 | 5.518 | 0.168 | 0.336 | 0.504 | 0.726 | 0.816 | 0.907 | 1 | 1 | 1.1 | 1.2 | 1.3 | 1.4 | 1.3 | 1.1 | 1 | 1.1 | 0.9 | 1.1 | 1 | 0.8 |
Tax Payables
| 0 | 0 | 48.538 | 39.007 | 141.182 | 192.546 | 113.905 | 0 | 0 | 0 | 7.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 277.665 | 260.264 | 266.147 | 271.321 | 291.749 | 132.187 | 115.509 | 133.639 | 154.828 | 148.906 | 180.854 | 201.05 | 201.706 | 216.594 | 206.807 | 169.612 | 128.079 | 123.019 | 120.275 | 107.817 | 123.304 | 125.54 | 127.286 | 108.977 | 115.579 | 121.439 | 77.371 | 86.293 | 89.129 | 76.682 | 84.43 | 76.093 | 64.576 | 64.624 | 66.595 | 71.11 | 72.91 | 83.528 | 98.818 | 81.852 | 82.937 | 69.127 | 65.212 | 65.388 | 74.917 | 65.822 | 0 | 81.187 | 0 | 88.114 | 0 | 0 | 0 | 18.805 | 0 | 0 | 0 | 17.346 | 0 | 0 | 0 | 26.724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.027 | 0 | 0 | 0 | 5.487 | 0 | 0 | 0 | 4.241 | 0 | 0 | 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
| 898.915 | 443.629 | 570.258 | 618.912 | 619.739 | 483.43 | 350.501 | 342.711 | 335.93 | 233.684 | 458.562 | 274.799 | 258.36 | 257.368 | 267.341 | 229.388 | 205.087 | 187.648 | 226.025 | 192.812 | 180.26 | 160.777 | 182.728 | 164.974 | 141.43 | 136.733 | 142.237 | 148.497 | 120.707 | 115.102 | 148.277 | 114.356 | 110.033 | 156.617 | 184.07 | 166.561 | 171.703 | 153.668 | 191.066 | 185.937 | 169.774 | 164.882 | 174.118 | 155.913 | 155.954 | 70.453 | 96.087 | 139.547 | 73.219 | 148.264 | 71.648 | 139.36 | 117.309 | 115.124 | 130.583 | 122.178 | 108.689 | 97.768 | 102.251 | 100.221 | 81.126 | 65.335 | 72.037 | 66.679 | 57.248 | 53.587 | 75.058 | 80.611 | 59.508 | 58.49 | 77.232 | 69.828 | 51.463 | 59.358 | 40.969 | 40.909 | 38.701 | 35.834 | 32.41 | 29.832 | 27.157 | 25.957 | 34.05 | 29.256 | 33.108 | 26.103 | 19.036 | 18.841 | 14.003 | 12.441 | 17.796 | 16.012 | 20.116 | 14.86 | 14.97 | 13.215 | 10.531 | 14.016 | 4.987 | 5.4 | 5.1 | 5.9 | 6 | 5.9 | 4.7 | 4.7 | 5 | 6.2 | 5.6 | 5.1 | 3.8 | 3.4 | 2.1 |
Total Current Liabilities
| 3,523.652 | 1,079.748 | 1,295.881 | 1,376.517 | 1,549.396 | 1,471.46 | 956.719 | 851.223 | 803.622 | 726.128 | 770.421 | 786.627 | 734.305 | 744.555 | 708.437 | 641.642 | 624.583 | 565.187 | 604.579 | 538.403 | 501.719 | 490.081 | 485.48 | 474.865 | 463.426 | 447.16 | 466.457 | 386.579 | 330.997 | 307.545 | 325.517 | 278.555 | 284.19 | 251.307 | 279.989 | 248.944 | 252.377 | 227.344 | 268.257 | 269.333 | 245.266 | 253.044 | 274.826 | 269.669 | 283.336 | 268.589 | 247.148 | 217.504 | 236.322 | 225.25 | 236.042 | 203.466 | 184.415 | 181.035 | 203.423 | 177.961 | 182.41 | 170.994 | 180.606 | 167.243 | 139.349 | 116.533 | 135.434 | 120.036 | 112.571 | 104.196 | 127.375 | 133.464 | 112.94 | 103.798 | 120.748 | 114.345 | 104.015 | 104.276 | 91.546 | 85.363 | 81.131 | 76.72 | 70.933 | 69.976 | 64.561 | 60.586 | 66.685 | 55.358 | 58.529 | 58.421 | 50.969 | 56.86 | 50.438 | 50.836 | 43.765 | 53.783 | 43.75 | 32.86 | 35.616 | 32.628 | 24.531 | 29.757 | 14.842 | 10.5 | 10 | 10.5 | 11 | 11.6 | 11 | 9.7 | 10.7 | 12.4 | 11.8 | 10.8 | 9.7 | 7.2 | 5.7 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6,816.109 | 7,498.19 | 7,508.879 | 7,636.034 | 7,625.823 | 7,638.182 | 2,694.507 | 3,180.218 | 2,936.725 | 2,905.941 | 2,767.394 | 2,467.333 | 2,421.138 | 2,384.199 | 2,060.11 | 2,052.275 | 2,074.449 | 2,149.936 | 2,108.213 | 1,767.785 | 1,677.531 | 1,680.823 | 1,392.903 | 1,136.835 | 1,151.598 | 1,072.901 | 978.405 | 976.138 | 996.472 | 830.843 | 848.483 | 847.144 | 1,060.476 | 1,034.06 | 954.062 | 936.959 | 859.096 | 861.483 | 806.393 | 818.818 | 724.111 | 789.399 | 689.761 | 670.065 | 620.35 | 586.173 | 586.449 | 585.327 | 548.17 | 548.369 | 548.565 | 443.756 | 443.945 | 349.13 | 334.242 | 324.163 | 47.233 | 301.924 | 331.801 | 411.677 | 80 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 3.54 | 4.13 | 4.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.168 | 0.336 | 0.5 | 0.7 | 1 | 1.2 | 1.5 | 1.8 | 2 | 1.5 | 1.3 | 1.1 | 1.2 | 1.4 | 1.4 | 1.7 |
Deferred Revenue Non-Current
| 0 | 878.053 | 896.402 | 905.373 | 920.47 | 1,040.119 | 84.747 | 87.343 | 82.103 | 85.216 | 90.151 | 89.083 | 86.569 | 90.352 | 84.654 | 97.485 | 84.923 | 91.26 | 80.802 | 83.423 | 86.054 | 85.894 | 71.23 | 81.877 | 81.74 | 81.573 | 77.831 | 79.407 | 71.666 | 68.358 | 4.617 | 5.123 | 5.508 | 5.221 | 5.47 | 4.811 | 4.746 | 4.512 | 4.894 | 5.765 | 7.144 | 8.418 | 10.097 | 11.856 | 14.111 | 14.802 | 15.36 | 16.188 | 25.602 | 0 | 11.414 | 7.624 | 0 | 0 | 0 | 0 | 0 | 11.583 | 10.711 | 9.502 | 6.176 | 6.21 | 6.191 | 5.7 | 0 | 0 | 4.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,223.012 | 1,228.27 | 1,292.495 | 1,401.904 | 1,408.701 | 85.989 | 14.216 | 13.909 | 15.775 | 16.869 | 15.16 | 15.651 | -90.352 | -84.654 | -97.485 | -84.923 | 5.533 | -80.802 | -83.423 | -86.054 | -85.894 | -71.23 | -81.877 | -81.74 | 15.931 | 0.864 | 0.3 | 0.566 | 0.513 | 1.936 | 2.213 | -5.508 | 13.373 | 0.012 | 11.519 | 12.144 | -4.512 | 0.363 | 0.333 | 0.562 | 0.834 | 0.816 | 1.149 | 1.379 | 1.414 | 1.547 | 2.684 | 2.797 | 0 | 3.073 | 2.786 | 0 | 0 | 0 | 0 | 0 | -11.583 | 4.798 | -9.502 | 4.413 | -6.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.764 | 1.764 | 0 | 1.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,405.743 | 321.213 | 327.428 | 294.441 | 346.748 | 363.272 | 47.806 | 46.736 | 45.73 | 48.183 | 61.917 | 52.861 | 61.727 | 118.417 | 109.032 | 109.978 | 111.75 | -1.192 | 40.132 | 98.762 | 95.911 | 32.196 | 49.596 | 50.093 | 48.526 | 50.687 | 42.545 | 38.131 | 40.747 | 41.019 | 36.169 | 33.403 | 38.602 | 37.928 | 37.371 | 36.008 | 37.227 | 39.214 | 39.995 | 40.975 | 43.586 | 46.178 | 48.893 | 51.542 | 51.669 | 52.548 | 52.64 | 58.039 | 57.06 | 54.634 | 50.353 | 45.242 | 24.422 | 24.546 | 23.842 | 30.309 | 302.248 | 25.438 | 19.597 | 31.251 | 20.03 | 24.722 | 24.718 | 18.693 | 18.585 | 18.324 | 17.29 | 17.364 | 16.925 | 16.624 | 9.143 | 11.185 | 11.314 | 10.325 | 9.389 | 7.25 | 5.74 | 4.162 | 3.911 | 3.834 | 3.445 | 3.487 | 2.944 | 2.582 | 2.389 | 2.239 | 1.847 | 2.163 | 2.15 | 2.425 | 2.549 | 1.745 | 1.477 | 0.89 | 0.604 | 0.229 | 0.766 | 0.755 | 0.755 | 1.1 | 1.1 | 0.8 | 1 | 1.1 | 0.8 | 0.9 | 1 | 0.9 | 1.1 | 0.8 | 1 | 1 | 0.7 |
Total Non-Current Liabilities
| 9,221.852 | 9,920.468 | 9,960.979 | 10,128.343 | 10,294.945 | 10,450.274 | 2,913.049 | 3,328.513 | 3,078.467 | 3,055.115 | 2,936.331 | 2,624.437 | 2,585.085 | 2,592.968 | 2,253.796 | 2,259.738 | 2,271.122 | 2,240.004 | 2,229.147 | 1,949.97 | 1,859.496 | 1,798.913 | 1,513.729 | 1,268.805 | 1,281.864 | 1,205.161 | 1,099.645 | 1,093.976 | 1,109.451 | 940.733 | 891.205 | 887.883 | 1,099.078 | 1,071.988 | 991.433 | 972.967 | 896.323 | 900.697 | 846.388 | 859.793 | 767.697 | 835.577 | 738.654 | 721.607 | 672.019 | 638.721 | 639.089 | 643.366 | 605.23 | 603.003 | 598.918 | 488.998 | 468.367 | 373.676 | 358.084 | 354.472 | 349.481 | 327.362 | 356.196 | 442.928 | 104.443 | 104.722 | 24.718 | 18.693 | 18.585 | 18.324 | 17.29 | 17.364 | 20.465 | 20.754 | 13.273 | 11.185 | 11.314 | 10.325 | 9.389 | 7.25 | 5.74 | 4.162 | 3.911 | 3.834 | 3.445 | 3.487 | 2.944 | 2.582 | 2.389 | 2.239 | 1.847 | 2.163 | 2.15 | 2.425 | 2.549 | 1.745 | 1.477 | 0.89 | 0.604 | 0.229 | 0.766 | 0.923 | 1.091 | 1.6 | 1.8 | 1.8 | 2.2 | 2.6 | 2.6 | 2.9 | 2.5 | 2.2 | 2.2 | 2 | 2.4 | 2.4 | 2.4 |
Total Liabilities
| 12,745.504 | 11,000.216 | 11,256.86 | 11,504.86 | 11,844.341 | 11,921.734 | 3,869.768 | 4,179.736 | 3,882.089 | 3,781.243 | 3,706.752 | 3,411.064 | 3,319.39 | 3,337.523 | 2,962.233 | 2,901.38 | 2,895.705 | 2,805.191 | 2,833.726 | 2,488.373 | 2,361.215 | 2,288.994 | 1,999.209 | 1,743.67 | 1,745.29 | 1,652.321 | 1,566.102 | 1,480.555 | 1,440.448 | 1,248.278 | 1,216.722 | 1,166.438 | 1,383.268 | 1,323.295 | 1,271.422 | 1,221.911 | 1,148.7 | 1,128.041 | 1,114.645 | 1,129.126 | 1,012.963 | 1,088.621 | 1,013.48 | 991.276 | 955.355 | 907.31 | 886.237 | 860.87 | 841.552 | 828.253 | 834.96 | 692.464 | 652.782 | 554.711 | 561.507 | 532.433 | 531.891 | 498.356 | 536.802 | 610.171 | 243.792 | 221.255 | 160.152 | 138.729 | 131.156 | 122.52 | 144.665 | 150.828 | 133.405 | 124.552 | 134.021 | 125.53 | 115.329 | 114.601 | 100.935 | 92.613 | 86.871 | 80.882 | 74.844 | 73.81 | 68.006 | 64.073 | 69.629 | 57.94 | 60.918 | 60.66 | 52.816 | 59.023 | 52.588 | 53.261 | 46.314 | 55.528 | 45.227 | 33.75 | 36.22 | 32.857 | 25.297 | 30.68 | 15.933 | 12.1 | 11.8 | 12.3 | 13.2 | 14.2 | 13.6 | 12.6 | 13.2 | 14.6 | 14 | 12.8 | 12.1 | 9.6 | 8.1 |
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 |
Common Stock
| 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.008 | 0.008 | 0.008 | 0.008 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 78.936 | 216.52 | 249.432 | 349.695 | 474.094 | 1,241.332 | 1,318.336 | 121.498 | 163.726 | 211.966 | 233.53 | 262.71 | 269.323 | 266.032 | 249.064 | 241.707 | 234.947 | 232.984 | 245.373 | 243.787 | 237.311 | 234.117 | 245.585 | 243.07 | 252.107 | 277.831 | 285.96 | 308.123 | 332.754 | 346.443 | 297.471 | 290.821 | 286.578 | 275.559 | 273.704 | 269.254 | 259.507 | 254.571 | 251.963 | 244.414 | 229.603 | 205.656 | 211.6 | 215.116 | 221.109 | 219.212 | 221.046 | 219.115 | 239.891 | 247.798 | 262.218 | 269.596 | 264.456 | 256.481 | 254.722 | 242.578 | 229.654 | 221.868 | 218.607 | 208.161 | 204.915 | 195.74 | 187.471 | 175.355 | 164.689 | 155.431 | 149.14 | 138.618 | 128.393 | 119.808 | 115.969 | 107.393 | 97.703 | 91.164 | 85.803 | 80.045 | 73.417 | 67.464 | 62.288 | 55.57 | 50.329 | 46.584 | 43.021 | 39.207 | 32.118 | 30.316 | 29.853 | 31.136 | 33.748 | 37.903 | 39.485 | 42.918 | 40.479 | 40.032 | 37.328 | 34.167 | 31.452 | 29.018 | 27.063 | 24.8 | 22.8 | 21 | 19.2 | 17.3 | 15.6 | 14.3 | 12.9 | 11.3 | 10 | 8.7 | 7.6 | 6.3 | 4.4 |
Accumulated Other Comprehensive Income/Loss
| -22.086 | -32.251 | -21.268 | -15.144 | -36.835 | -19.889 | -34.713 | -39.107 | -63.957 | -41.962 | -21.621 | -26.17 | -16.873 | -5.939 | 9.803 | 6.614 | -2.433 | -6.851 | -6.048 | -0.521 | 1.666 | 3.099 | 5.338 | 7.047 | 8.376 | 15.442 | 15.565 | 11.042 | 7.451 | 1.113 | -2.504 | -2.466 | -1.011 | -0.857 | 0.007 | 0.104 | 0.427 | 1.128 | 0.147 | 0.92 | 1.653 | 2.912 | 2.313 | 2.102 | 1.949 | 0.641 | 0.606 | 1.832 | 1.766 | 0.738 | 1.439 | 0.758 | 0.862 | 2.457 | 2.277 | 1.747 | 1.879 | 0.095 | 0.459 | 0.519 | 0.413 | 0.192 | -0.127 | -0.575 | -0.343 | 0.395 | 0.175 | 0.187 | 0.394 | 0.184 | 0.13 | 0.118 | -0.014 | -0.024 | -0.384 | -0.504 | -0.1 | 0.154 | 0.173 | 0.282 | 0.025 | -0.007 | 0.128 | -0.016 | -0.296 | -0.404 | -0.262 | -0.247 | -0.4 | -0.265 | -0.323 | -0.284 | -0.388 | -0.256 | -0.677 | -0.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,878.615 | 4,845.072 | 4,797.253 | 4,768.444 | 4,752.694 | 4,718.054 | 2,540.679 | 2,506.355 | 2,496.783 | 2,482.847 | 2,421.95 | 2,397.903 | 2,382.356 | 2,360.023 | 2,092.595 | 2,070.353 | 2,047.525 | 1,846.827 | 1,788.456 | 1,762.996 | 1,751.924 | 1,726.009 | 1,656.819 | 1,630.441 | 1,614.224 | 1,589.167 | 1,535.635 | 1,513.99 | 1,504.63 | 1,479.768 | 1,439.645 | 1,422.575 | 909.067 | 887.637 | 855.387 | 839.541 | 832.114 | 814.189 | 786.467 | 773.595 | 765.249 | 753.84 | 727.094 | 715.311 | 715.57 | 704.922 | 681.345 | 662.648 | 655.901 | 640.619 | 624.314 | 612.718 | 603.318 | 596.641 | 583.122 | 575.237 | 566.324 | 547.58 | 533.935 | 431.377 | 285.413 | 281.98 | 271.401 | 267.46 | 263.881 | 258.655 | 254.822 | 251.584 | 248.707 | 244.458 | 232.693 | 208.703 | 201.738 | 199.993 | 177.68 | 172.233 | 166.049 | 165.243 | 163.819 | 163.633 | 162.458 | 162.349 | 159.323 | 156.234 | 155.352 | 155.108 | 154.293 | 154.222 | 153.492 | 153.492 | -39,292.74 | 107.843 | 107.02 | 96.943 | -37,194.518 | 95.867 | 94.439 | 94.022 | 45.996 | 18.2 | 17.9 | 17.8 | 17.6 | 17.4 | 17.3 | 17.2 | 16.7 | 16.7 | 16.4 | 16.4 | 16 | 16 | 0.8 |
Total Shareholders Equity
| 4,935.478 | 5,029.354 | 5,025.43 | 5,103.008 | 5,189.966 | 5,939.51 | 3,824.31 | 2,588.754 | 2,596.56 | 2,652.859 | 2,633.866 | 2,634.45 | 2,634.813 | 2,620.123 | 2,351.469 | 2,318.681 | 2,280.046 | 2,072.966 | 2,027.787 | 2,006.268 | 1,990.907 | 1,963.231 | 1,907.748 | 1,880.564 | 1,874.713 | 1,882.446 | 1,837.166 | 1,833.161 | 1,844.841 | 1,827.33 | 1,734.618 | 1,710.936 | 1,194.639 | 1,162.344 | 1,129.103 | 1,108.904 | 1,092.053 | 1,069.893 | 1,038.582 | 1,018.934 | 996.51 | 962.413 | 941.012 | 932.534 | 938.633 | 924.78 | 903.001 | 883.599 | 897.562 | 889.159 | 887.975 | 883.076 | 868.64 | 855.583 | 840.125 | 819.566 | 797.861 | 769.547 | 753.005 | 640.061 | 490.744 | 477.915 | 458.748 | 442.243 | 428.23 | 414.484 | 404.14 | 390.392 | 377.497 | 364.453 | 348.795 | 316.217 | 299.43 | 291.136 | 263.298 | 251.777 | 239.369 | 232.864 | 226.283 | 219.488 | 212.815 | 208.929 | 202.475 | 195.428 | 187.177 | 185.023 | 183.887 | 185.114 | 186.843 | 191.133 | 191.939 | 150.479 | 147.113 | 136.721 | 132.807 | 129.941 | 125.893 | 123.041 | 45.997 | 43.1 | 40.8 | 38.9 | 36.8 | 34.7 | 32.9 | 31.5 | 29.6 | 28 | 26.4 | 25.1 | 23.6 | 22.3 | 5.2 |
Total Equity
| 5,009.48 | 5,087.653 | 5,072.504 | 5,145.795 | 5,227.703 | 5,975.872 | 3,860.569 | 2,622.188 | 2,628.191 | 2,702.112 | 2,682.594 | 2,675.73 | 2,673.47 | 2,657.01 | 2,387.234 | 2,347.326 | 2,307.691 | 2,099.183 | 2,050.142 | 2,025.311 | 2,005.836 | 1,973.292 | 1,916.078 | 1,886.046 | 1,884.337 | 1,891.947 | 1,848.007 | 1,835.052 | 1,847.773 | 1,830.436 | 1,737.931 | 1,716.642 | 1,199.967 | 1,167.954 | 1,134.424 | 1,114.147 | 1,097.099 | 1,074.955 | 1,043.733 | 1,024.198 | 1,001.801 | 967.659 | 946.635 | 938.132 | 944.198 | 929.961 | 907.835 | 888.065 | 901.817 | 893.364 | 892.193 | 887.199 | 872.785 | 859.534 | 844.241 | 823.468 | 801.76 | 773.431 | 756.75 | 643.86 | 494.726 | 481.98 | 462.79 | 446.066 | 432.134 | 418.358 | 406.429 | 392.626 | 378.922 | 365.698 | 349.918 | 317.194 | 300.358 | 292.04 | 264.134 | 252.473 | 240.001 | 233.565 | 226.981 | 220.164 | 213.488 | 209.526 | 203.053 | 195.972 | 187.704 | 185.508 | 184.339 | 185.532 | 187.257 | 191.54 | 192.353 | 150.891 | 147.516 | 137.117 | 133.158 | 130.273 | 126.194 | 123.041 | 45.997 | 43.1 | 40.8 | 38.9 | 36.8 | 34.7 | 32.9 | 31.5 | 29.6 | 28 | 26.4 | 25.1 | 23.6 | 22.3 | 5.2 |
Total Liabilities & Shareholders Equity
| 17,754.984 | 16,087.869 | 16,329.364 | 16,650.655 | 17,072.044 | 17,897.606 | 7,730.337 | 6,801.924 | 6,510.28 | 6,483.355 | 6,389.346 | 6,086.794 | 5,992.86 | 5,994.533 | 5,349.467 | 5,248.706 | 5,203.396 | 4,904.374 | 4,883.868 | 4,513.684 | 4,367.051 | 4,262.286 | 3,915.287 | 3,629.716 | 3,629.627 | 3,544.268 | 3,414.109 | 3,315.607 | 3,288.221 | 3,078.714 | 2,954.653 | 2,883.08 | 2,583.235 | 2,491.249 | 2,405.846 | 2,336.058 | 2,245.799 | 2,202.996 | 2,158.378 | 2,153.324 | 2,014.764 | 2,056.28 | 1,960.115 | 1,929.408 | 1,899.553 | 1,837.271 | 1,794.072 | 1,748.935 | 1,743.369 | 1,721.617 | 1,727.153 | 1,579.663 | 1,525.567 | 1,414.245 | 1,405.748 | 1,355.901 | 1,333.651 | 1,271.787 | 1,293.552 | 1,254.031 | 738.518 | 703.235 | 622.942 | 584.795 | 563.29 | 540.878 | 551.094 | 543.454 | 512.327 | 490.25 | 483.939 | 442.724 | 415.687 | 406.641 | 365.069 | 345.086 | 326.872 | 314.447 | 301.825 | 293.974 | 281.494 | 273.599 | 272.682 | 253.912 | 248.622 | 246.168 | 237.155 | 244.555 | 239.845 | 244.801 | 238.667 | 206.419 | 192.743 | 170.867 | 169.378 | 163.13 | 151.491 | 153.721 | 61.93 | 55.2 | 52.6 | 51.2 | 50 | 48.9 | 46.5 | 44.1 | 42.8 | 42.6 | 40.4 | 37.9 | 35.7 | 31.9 | 13.3 |