Lamar Advertising Company
NASDAQ:LAMR
126.1 (USD) • At close January 22, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023-11-02 | 2023-08-03 | 2023-05-04 | 2023-02-24 | 2022-11-04 | 2022-08-03 | 2022-05-05 | 2022-02-25 | 2021-11-03 | 2021-08-05 | 2021-05-04 | 2021-02-26 | 2020-11-05 | 2020-08-06 | 2020-05-07 | 2020-02-20 | 2019-11-05 | 2019-08-07 | 2019-05-02 | 2019-02-25 | 2018-11-08 | 2018-08-08 | 2018-05-02 | 2018-02-27 | 2017-11-06 | 2017-08-08 | 2017-05-04 | 2017-02-24 | 2016-11-03 | 2016-08-09 | 2016-05-05 | 2016-02-25 | 2015-11-05 | 2015-08-06 | 2015-05-06 | 2015-02-26 | 2014-11-06 | 2014-08-07 | 2014-05-07 | 2014-02-27 | 2013-11-07 | 2013-08-08 | 2013-05-08 | 2013-02-28 | 2012-11-08 | 2012-08-08 | 2012-05-03 | 2012-02-27 | 2011-11-03 | 2011-08-05 | 2011-05-05 | 2011-02-25 | 2010-11-04 | 2010-08-06 | 2010-05-07 | 2010-02-26 | 2009-11-06 | 2009-08-07 | 2009-05-07 | 2009-02-27 | 2008-11-07 | 2008-08-08 | 2008-05-08 | 2008-02-28 | 2007-11-08 | 2007-08-08 | 2007-05-10 | 2007-03-01 | 2006-11-09 | 2006-08-09 | 2006-05-10 | 2006-03-15 | 2005-11-09 | 2005-08-08 | 2005-05-06 | 2005-03-10 | 2004-11-15 | 2004-08-06 | 2004-05-10 | 2004-03-10 | 2003-11-05 | 2003-08-13 | 2003-05-15 | 2003-03-26 | 2002-11-13 | 2002-08-13 | 2002-05-09 | 2002-03-21 | 2001-11-13 | 2001-08-13 | 2001-05-14 | 2001-03-23 | 2000-11-14 | 2000-08-11 | 2000-05-15 | 2000-03-28 | 1999-11-12 | 1999-08-16 | 1999-08-05 | 1999-03-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-10-31 | 1996-07-31 | 1996-04-30 | 1995-10-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 39.395 | 47.779 | 33.522 | 52.619 | 79.355 | 91.686 | 115.878 | 99.788 | 87.569 | 68.726 | 43.046 | 121.569 | 68.128 | 177.093 | 496.639 | 26.188 | 23.287 | 17.254 | 32.828 | 21.494 | 10.609 | 19.588 | 10.046 | 115.471 | 29.419 | 42.884 | 31.622 | 35.53 | 37.479 | 41.737 | 28.42 | 22.327 | 29.078 | 27.455 | 32.546 | 26.035 | 27.957 | 34.417 | 68.741 | 33.212 | 182.665 | 118.88 | 75.474 | 58.911 | 38.448 | 98.922 | 35.865 | 33.503 | 41.516 | 18.663 | 32.441 | 91.679 | 38.415 | 26.876 | 32.964 | 112.253 | 47.7 | 157.57 | 193.752 | 14.139 | 21.51 | 12.059 | 18.861 | 76.048 | 10.758 | 12.16 | 0.279 | 11.796 | 6.939 | 5.446 | 7.139 | 19.419 | 18.909 | 19.089 | 7.551 | 44.201 | 11.986 | 17.775 | 6.12 | 7.797 | 6.492 | 10.692 | 7.87 | 282.267 | 58.646 | 40.601 | 27.121 | 12.885 | 6.015 | 2.77 | 4.23 | 72.34 | 6.676 | 11.561 | 9.905 | 8.4 | 10.8 | 4.2 | 128.6 | 8.2 | 6.2 | 6.4 | 4 | 7.2 | 4.6 | 7.7 | 78.4 | 8.4 | 2 | 1.8 | 5.9 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 39.395 | 47.779 | 33.522 | 52.619 | 79.355 | 91.686 | 115.878 | 99.788 | 87.569 | 68.726 | 43.046 | 121.569 | 68.128 | 177.093 | 496.639 | 26.188 | 23.287 | 17.254 | 32.828 | 21.494 | 10.609 | 19.588 | 10.046 | 115.471 | 29.419 | 42.884 | 31.622 | 35.53 | 37.479 | 41.737 | 28.42 | 22.327 | 29.078 | 27.455 | 32.546 | 26.035 | 27.957 | 34.417 | 68.741 | 33.212 | 182.665 | 118.88 | 75.474 | 58.911 | 38.448 | 98.922 | 35.865 | 33.503 | 41.516 | 18.663 | 32.441 | 91.679 | 38.415 | 26.876 | 32.964 | 112.253 | 47.7 | 157.57 | 193.752 | 14.139 | 21.51 | 12.059 | 18.861 | 76.048 | 10.758 | 12.16 | 0.279 | 11.796 | 6.939 | 5.446 | 7.139 | 19.419 | 18.909 | 19.089 | 7.551 | 44.201 | 11.986 | 17.775 | 6.12 | 7.797 | 6.492 | 10.692 | 7.87 | 282.267 | 58.646 | 40.601 | 27.121 | 12.885 | 6.015 | 2.77 | 4.23 | 72.34 | 6.676 | 11.561 | 9.905 | 8.4 | 10.8 | 4.2 | 128.6 | 8.2 | 6.2 | 6.4 | 4 | 7.2 | 4.6 | 7.7 | 78.4 | 8.4 | 2 | 1.8 | 5.9 |
Net Receivables
| 310.17 | 322.193 | 259.443 | 285.039 | 294.84 | 303.323 | 255.641 | 269.917 | 262.661 | 257.412 | 218.603 | 240.854 | 225.748 | 232.176 | 251.149 | 254.93 | 265.061 | 249.281 | 218.114 | 235.576 | 227.96 | 228.381 | 209.232 | 201.699 | 223.088 | 218.944 | 189.515 | 189.935 | 207.507 | 207.435 | 181.08 | 174.398 | 187.7 | 183.31 | 168.527 | 169.61 | 180.584 | 184.405 | 162.26 | 161.741 | 179.434 | 177.699 | 158.168 | 159.829 | 164.747 | 159.538 | 144.94 | 147.436 | 160.921 | 165.876 | 144.1 | 141.166 | 158.128 | 161.287 | 140.507 | 142.518 | 158.294 | 156.954 | 152.455 | 155.043 | 171.182 | 178.745 | 147.82 | 134.959 | 153.777 | 139.832 | 125.365 | 127.552 | 133.325 | 126.258 | 114.925 | 114.733 | 132.132 | 116.408 | 112.231 | 87.962 | 103.26 | 101.575 | 92.023 | 90.567 | 98.2 | 98.594 | 91.19 | 92.382 | 102.877 | 109.843 | 99.956 | 95.135 | 109.14 | 108.224 | 96.777 | 91.674 | 102.93 | 93.114 | 81.275 | 81.2 | 83.6 | 46.6 | 40.4 | 41 | 34.3 | 34.6 | 29.6 | 31.9 | 32.7 | 25.8 | 20.1 | 13.5 | 15.5 | 13.7 | 11.4 |
Inventory
| 0 | 0 | 0 | -337.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80.684 | 75.69 | 75.897 | 77.429 | 51.074 | 72.816 | 74.025 | 75.255 | 50.397 | 71.522 | 72.517 | 72.247 | 45.789 | 64.976 | 66.614 | 66.101 | 43.442 | 71.719 | 72.773 | 71.23 | 52.426 | 71.193 | 71.246 | 70.152 | 51.949 | 66.211 | 68.335 | 67.138 | 49.326 | 64.017 | -165.876 | 68.299 | 49.287 | 66.045 | 72.112 | 72.616 | 54.111 | 66.683 | 71.302 | 70.334 | 53.326 | 71.347 | 73.142 | 68.321 | 60.514 | 72.07 | 74.534 | 77.064 | 72.439 | 95.333 | 99.376 | 61.428 | 42.891 | 57.512 | 58.251 | 57.908 | 42.186 | 53.529 | 52.897 | 51.216 | 38.428 | 50.319 | 350.588 | 47.632 | 36.519 | 41.344 | 41.509 | 39.659 | 27.176 | 36.638 | 36.703 | 33.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 28.601 | 35.311 | 45.475 | 364.552 | 30.826 | 45.077 | 36.127 | 18.902 | 20.202 | 22.055 | 25.702 | 18.147 | 25.407 | 34.968 | 36.797 | 29.051 | 28.205 | 35.624 | 36.894 | 25.915 | 51.639 | 57.823 | 59.292 | 52.275 | 45.187 | 49.485 | 53.952 | 39.973 | 38.734 | 41.964 | 45.51 | 39.218 | 39.089 | 39.317 | 42.678 | 34.057 | 34.616 | 40.566 | 40.886 | 34.679 | 28.39 | 33.567 | 31.909 | 30.546 | 27.706 | 33.787 | 33.686 | 26.36 | 20.485 | 107.217 | 29.284 | 27.277 | 58.834 | 60.296 | 61.138 | 59.054 | 52.52 | 39.519 | 39.469 | 38.475 | 20.764 | 20.153 | 28.167 | 29.004 | 14.515 | 17 | 17.581 | 18.983 | 13.948 | 17.016 | 13.409 | 10.232 | 7.364 | 8.954 | 11.325 | 8.231 | 8.925 | 6.685 | 7.347 | 7.325 | 6.821 | 10.32 | 7.555 | 7.315 | 12.318 | 14.061 | 16.282 | 8.019 | 7.332 | 9.82 | 8.498 | 31.902 | 40.004 | 44.953 | 43.597 | 35.9 | 40.5 | 15.7 | 14.1 | 17.6 | 13 | 15.3 | 13.5 | 10.3 | 11.4 | 8.8 | 6.1 | 3.6 | 2.9 | 2.7 | 2.5 |
Total Current Assets
| 378.166 | 405.283 | 338.44 | 364.552 | 405.021 | 440.086 | 407.646 | 388.607 | 370.432 | 348.193 | 287.351 | 380.57 | 319.283 | 444.237 | 784.585 | 310.169 | 316.553 | 302.159 | 287.836 | 363.669 | 365.898 | 381.689 | 355.999 | 420.519 | 370.51 | 385.338 | 350.344 | 315.835 | 355.242 | 363.653 | 327.257 | 281.732 | 320.843 | 316.696 | 309.852 | 273.144 | 314.876 | 332.161 | 343.117 | 282.058 | 461.682 | 401.392 | 335.703 | 301.235 | 297.112 | 360.582 | 281.629 | 256.625 | 286.939 | 125.88 | 274.124 | 309.409 | 321.422 | 320.571 | 307.225 | 367.936 | 325.197 | 425.345 | 456.01 | 260.983 | 284.803 | 284.099 | 263.169 | 300.525 | 251.12 | 243.526 | 220.289 | 230.77 | 249.545 | 248.096 | 196.901 | 187.275 | 215.917 | 202.702 | 189.015 | 182.58 | 177.7 | 178.932 | 156.706 | 144.117 | 161.832 | 470.194 | 154.247 | 418.483 | 215.185 | 206.014 | 183.018 | 143.215 | 159.125 | 157.517 | 143.403 | 195.916 | 149.61 | 149.628 | 134.777 | 125.5 | 134.9 | 66.5 | 183.1 | 66.8 | 53.5 | 56.3 | 47.1 | 49.4 | 48.7 | 42.3 | 104.6 | 25.5 | 20.4 | 18.2 | 19.8 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,878.12 | 2,830.65 | 2,802.84 | 2,785.37 | 2,650.19 | 2,637.3 | 2,594.18 | 2,578.84 | 2,517.27 | 2,511.36 | 2,501.64 | 2,523.53 | 2,559.46 | 2,613.39 | 2,671.84 | 2,669.89 | 2,637.08 | 2,607.22 | 2,602.09 | 1,295.05 | 1,193.31 | 1,192.62 | 1,192.9 | 1,214.14 | 1,180.57 | 1,176.52 | 1,175.04 | 1,182.71 | 1,179.6 | 1,181.42 | 1,167.05 | 1,095.14 | 1,088.92 | 1,086.32 | 1,081.67 | 1,083.64 | 1,095.36 | 1,096.24 | 1,105.51 | 1,121.93 | 1,143.07 | 1,150.25 | 1,163.92 | 1,180.36 | 1,145.55 | 1,156.71 | 1,169.78 | 1,193.62 | 1,215.99 | 1,230.13 | 1,247.96 | 1,257.45 | 1,294.14 | 1,331.23 | 1,374.62 | 1,406.91 | 1,453.31 | 1,498.41 | 1,541.2 | 1,595.03 | 1,612.95 | 1,615.94 | 1,549.27 | 1,516.96 | 1,508.12 | 1,475.24 | 1,439.64 | 1,405.95 | 1,387.89 | 1,343.96 | 1,307.61 | 1,289.31 | 1,274.99 | 1,278.72 | 1,281.61 | 1,269.64 | 1,264.79 | 1,226.11 | 1,243.84 | 1,253.8 | 1,274.48 | 1,284.79 | 1,286.39 | 1,283.77 | 1,302.46 | 1,321.65 | 1,325.94 | 1,325.71 | 1,333.17 | 1,340.17 | 1,328.36 | 1,294.88 | 1,296.14 | 1,271.17 | 1,197.32 | 1,193.7 | 1,195.3 | 546.1 | 507.4 | 521.5 | 401.2 | 385.7 | 347.3 | 316.1 | 310.9 | 280.6 | 175 | 119.7 | 105.2 | 101.4 | 90.9 |
Goodwill
| 2,035.21 | 2,035.27 | 2,035.27 | 2,035.27 | 2,002.75 | 2,004.15 | 1,936.46 | 1,936.43 | 1,926.92 | 1,912.4 | 1,912.36 | 1,912.33 | 1,912.21 | 1,912.16 | 1,912.07 | 1,912.27 | 1,902.69 | 1,882.55 | 1,876.36 | 1,919.39 | 1,737.4 | 1,737.36 | 1,737.4 | 1,740.45 | 1,740.47 | 1,726.44 | 1,726.38 | 1,726.36 | 1,726.72 | 1,705.1 | 1,705.3 | 1,546.59 | 1,543.26 | 1,525.99 | 1,515.45 | 1,512.77 | 1,512.21 | 1,503.66 | 1,503.46 | 1,503.55 | 1,502.4 | 1,491.11 | 1,485.81 | 1,485.15 | 1,435.11 | 1,428.17 | 1,427.21 | 1,426.85 | 1,426.73 | 1,426.83 | 1,426.7 | 1,426.14 | 1,425.6 | 1,425.41 | 1,425.5 | 1,424.28 | 1,416.2 | 1,416.02 | 1,415.82 | 1,416.4 | 1,422.03 | 1,399.84 | 1,387.41 | 1,376.24 | 1,362.27 | 1,360.35 | 1,358.56 | 1,357.71 | 1,330.72 | 1,323.74 | 1,308.3 | 1,295.05 | 1,293.19 | 1,286.84 | 1,288.17 | 1,265.11 | 1,262.09 | 1,252.75 | 1,240.59 | 1,240.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,195.37 | 1,163.67 | 1,181.41 | 1,206.62 | 1,128.36 | 1,109.69 | 1,061.39 | 1,045.18 | 909.508 | 879.145 | 887.585 | 914.446 | 929.683 | 955.196 | 971.19 | 992.244 | 1,019.65 | 953.71 | 978.307 | 915.453 | 773.659 | 753.92 | 770.37 | 796.348 | 668.667 | 615.858 | 631.226 | 637.153 | 601.567 | 623.832 | 656.155 | 402.886 | 397.191 | 369.809 | 363.816 | 366.985 | 376.091 | 371.908 | 395.745 | 419.385 | 441.767 | 438.064 | 445.409 | 468.312 | 437.552 | 435.733 | 455.879 | 476.88 | 497.073 | 521.537 | 546.832 | 569.723 | 593.412 | 618.6 | 645.047 | 670.501 | 695.493 | 720.845 | 746.541 | 773.764 | 795.081 | 813.227 | 810.744 | 802.953 | 819.844 | 841.669 | 861.104 | 860.85 | 867.863 | 884.964 | 904.868 | 2,191.99 | 2,210.38 | 2,212.29 | 2,241.63 | 2,185.48 | 2,178.28 | 2,182.1 | 2,193.55 | 2,207.27 | 2,234.31 | 2,259.4 | 2,158.85 | 2,167.38 | 2,192.08 | 2,200.15 | 2,212.92 | 2,179.48 | 2,210.09 | 2,222.4 | 2,171.55 | 2,129.73 | 2,150.49 | 2,068.27 | 1,914.11 | 1,874.2 | 1,872.3 | 781.2 | 705.9 | 752.8 | 1.9 | 374.8 | 296.6 | 278.9 | 279.8 | 195.8 | 78.4 | 18.2 | 16.9 | 14.5 | 13.4 |
Goodwill and Intangible Assets
| 3,230.58 | 3,198.95 | 3,216.68 | 2,035.27 | 3,131.1 | 3,113.83 | 2,997.86 | 2,981.6 | 2,836.43 | 2,791.54 | 2,799.94 | 2,826.77 | 2,841.89 | 2,867.36 | 2,883.26 | 2,904.52 | 2,922.34 | 2,836.26 | 2,854.66 | 2,834.84 | 2,511.06 | 2,491.28 | 2,507.77 | 2,536.8 | 2,409.14 | 2,342.3 | 2,357.6 | 2,363.51 | 2,328.29 | 2,328.93 | 2,361.46 | 1,949.48 | 1,940.45 | 1,895.8 | 1,879.27 | 1,879.75 | 1,888.3 | 1,875.57 | 1,899.21 | 1,922.94 | 1,944.17 | 1,929.18 | 1,931.21 | 1,953.46 | 1,872.66 | 1,863.9 | 1,883.08 | 1,903.73 | 1,923.81 | 1,948.36 | 1,973.54 | 1,995.86 | 2,019.01 | 2,044.01 | 2,070.55 | 2,094.78 | 2,111.7 | 2,136.87 | 2,162.36 | 2,190.16 | 2,217.11 | 2,213.06 | 2,198.16 | 2,179.19 | 2,182.11 | 2,202.02 | 2,219.67 | 2,218.56 | 2,198.58 | 2,208.71 | 2,213.17 | 2,191.99 | 2,210.38 | 2,212.29 | 2,241.63 | 2,185.48 | 2,178.28 | 2,182.1 | 2,193.55 | 2,207.27 | 2,234.31 | 2,259.4 | 2,158.85 | 2,167.38 | 2,192.08 | 2,200.15 | 2,212.92 | 2,179.48 | 2,210.09 | 2,222.4 | 2,171.55 | 2,129.73 | 2,150.49 | 2,068.27 | 1,914.11 | 1,874.2 | 1,872.3 | 781.2 | 705.9 | 752.8 | 1.9 | 374.8 | 296.6 | 278.9 | 279.8 | 195.8 | 78.4 | 18.2 | 16.9 | 14.5 | 13.4 |
Long Term Investments
| 0 | -9.317 | 0 | 0 | 0 | 0 | -6.057 | -6.416 | -6.016 | -6.488 | -3.819 | 0 | -3.829 | -4.406 | -5.401 | 0 | -5.389 | -4.717 | -20.622 | 0 | -2.508 | -1.396 | -0.845 | 0 | -0.326 | -0.21 | 0 | 0 | -1.336 | -1.155 | -1.128 | 26.682 | 27.861 | 30.399 | 31.567 | 32.725 | 23.037 | 24.707 | 28.826 | 19.912 | 21.79 | 25.457 | 28.561 | 26.97 | 26.344 | 30.421 | 33.81 | 24.597 | 29.469 | 183.473 | 31.885 | 33.929 | 35.386 | 33.383 | 16.904 | 19.09 | 25.455 | 29.136 | 21.404 | 15.423 | -8.644 | -8.422 | -8.227 | -19.857 | -15.887 | -16.059 | -19.918 | -34.224 | -42.816 | -45.126 | -8.027 | -7.128 | -7.749 | -7.318 | -6.924 | -6.899 | -6.494 | -6.166 | -6.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.554 | 9.317 | 8.498 | 9.651 | 8.298 | 7.635 | 6.057 | 6.416 | 6.016 | 6.488 | 3.819 | 0 | 3.829 | 4.406 | 5.401 | 0 | 5.389 | 4.717 | 20.622 | 0 | 2.508 | 1.396 | 0.845 | 0 | 0.326 | 0.21 | 0.1 | 0 | 1.336 | 1.155 | 1.128 | 1.352 | 1.366 | 1.466 | 13.535 | 12.496 | 10.763 | 9.973 | 7.982 | 10.378 | 11.06 | 9.475 | 8.417 | 10.817 | 10.783 | 9.267 | 7.967 | 9.812 | 7.234 | 9.539 | 9.205 | 9.241 | 9.608 | 13.621 | 13.604 | 13.523 | 8.809 | 8.643 | 9.159 | 8.949 | 8.644 | 8.422 | 8.227 | 19.857 | 15.887 | 16.059 | 19.918 | 34.224 | 42.816 | 45.126 | 8.027 | 7.128 | 7.749 | 7.318 | 6.924 | 6.899 | 6.494 | 6.166 | 6.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 74.901 | 86.165 | 75.323 | 1,280.38 | 83.909 | 83.181 | 94.177 | 98.448 | 94.562 | 64.196 | 61.559 | 60.565 | 51.647 | 56.595 | 53.316 | 56.574 | 55.764 | 53.522 | 49.958 | 51.085 | 54.349 | 54.386 | 57.856 | 42.886 | 43.015 | 41.914 | 41.509 | 38.405 | 39.386 | 38.519 | 38.751 | 37.395 | 36.954 | 39.019 | 39.337 | 37.06 | 37.424 | 37.815 | 41.941 | 44.403 | 43.648 | 42.773 | 42.839 | 41.187 | 40.741 | 39.667 | 40.556 | 38.974 | 38.311 | 40.868 | 40.755 | 43.073 | 39.372 | 38.337 | 39.432 | 41.297 | 46.463 | 45.286 | 44.888 | 46.477 | 74.16 | 76.196 | 75.706 | 72.739 | 63.68 | 64.699 | 62.79 | 68.954 | 61.762 | 59.757 | 62.805 | 68.506 | 64.961 | 55.029 | 52.817 | 51.769 | 51.911 | 31.191 | 29.03 | 32.159 | 30.531 | 22.202 | 19.557 | 18.474 | 18.797 | 19.795 | 16.873 | 17.304 | 18.537 | 19.661 | 19.12 | 17.249 | 15.009 | 22.982 | 17.827 | 13.5 | 24.7 | 17.1 | 17 | 17.4 | 409.9 | 15.2 | 8.5 | 6.9 | 7.1 | 6.1 | 11.3 | 9.8 | 7.8 | 8.3 | 9.8 |
Total Non-Current Assets
| 6,194.16 | 6,115.76 | 6,103.35 | 6,110.66 | 5,873.5 | 5,841.95 | 5,686.22 | 5,658.89 | 5,448.25 | 5,367.1 | 5,363.15 | 5,410.87 | 5,453 | 5,537.34 | 5,608.42 | 5,630.99 | 5,615.18 | 5,497.01 | 5,506.71 | 4,180.97 | 3,758.72 | 3,738.28 | 3,758.53 | 3,793.83 | 3,632.72 | 3,560.74 | 3,574.25 | 3,584.63 | 3,547.28 | 3,548.87 | 3,567.25 | 3,110.05 | 3,095.56 | 3,053.01 | 3,045.37 | 3,045.67 | 3,054.88 | 3,044.31 | 3,083.46 | 3,119.56 | 3,163.74 | 3,157.13 | 3,174.96 | 3,212.79 | 3,096.08 | 3,099.97 | 3,135.2 | 3,170.73 | 3,214.81 | 3,412.37 | 3,303.34 | 3,339.55 | 3,397.52 | 3,460.58 | 3,515.11 | 3,575.6 | 3,645.73 | 3,718.35 | 3,779.01 | 3,856.04 | 3,904.22 | 3,905.2 | 3,823.13 | 3,768.9 | 3,753.92 | 3,741.96 | 3,722.1 | 3,693.46 | 3,648.24 | 3,612.42 | 3,583.58 | 3,549.8 | 3,550.33 | 3,546.05 | 3,576.05 | 3,506.89 | 3,494.98 | 3,439.4 | 3,466.42 | 3,493.23 | 3,539.32 | 3,566.39 | 3,464.79 | 3,469.62 | 3,513.34 | 3,541.59 | 3,555.73 | 3,522.49 | 3,561.79 | 3,582.24 | 3,519.03 | 3,441.86 | 3,461.64 | 3,362.42 | 3,129.26 | 3,081.4 | 3,092.3 | 1,344.4 | 1,230.3 | 1,291.7 | 813 | 775.7 | 652.4 | 601.9 | 597.8 | 482.5 | 264.7 | 147.7 | 129.9 | 124.2 | 114.1 |
Total Assets
| 6,572.32 | 6,521.04 | 6,441.79 | 6,475.21 | 6,278.52 | 6,282.04 | 6,093.86 | 6,047.49 | 5,818.69 | 5,715.3 | 5,650.5 | 5,791.44 | 5,761.67 | 5,981.58 | 6,393 | 5,941.15 | 5,931.74 | 5,799.17 | 5,794.54 | 4,544.64 | 4,124.62 | 4,119.97 | 4,114.53 | 4,214.35 | 4,003.23 | 3,946.08 | 3,924.59 | 3,900.47 | 3,902.52 | 3,912.52 | 3,894.51 | 3,391.78 | 3,416.4 | 3,369.71 | 3,355.22 | 3,318.82 | 3,369.76 | 3,376.47 | 3,426.58 | 3,401.62 | 3,625.42 | 3,558.52 | 3,510.66 | 3,514.03 | 3,393.19 | 3,460.55 | 3,416.83 | 3,427.35 | 3,501.75 | 3,538.25 | 3,577.46 | 3,648.96 | 3,718.94 | 3,781.15 | 3,822.33 | 3,943.54 | 3,970.93 | 4,143.69 | 4,235.02 | 4,117.02 | 4,189.02 | 4,189.3 | 4,086.3 | 4,069.42 | 4,005.04 | 3,985.49 | 3,942.39 | 3,924.23 | 3,897.78 | 3,860.52 | 3,780.48 | 3,737.08 | 3,766.24 | 3,748.75 | 3,765.07 | 3,689.47 | 3,672.68 | 3,618.34 | 3,623.12 | 3,637.35 | 3,701.15 | 4,036.58 | 3,619.04 | 3,888.11 | 3,728.53 | 3,747.61 | 3,738.75 | 3,665.71 | 3,720.92 | 3,739.75 | 3,662.43 | 3,637.77 | 3,611.25 | 3,512.04 | 3,264.04 | 3,206.9 | 3,227.2 | 1,410.9 | 1,413.4 | 1,358.5 | 866.5 | 832 | 699.5 | 651.3 | 646.5 | 524.8 | 369.3 | 173.2 | 150.3 | 142.4 | 133.9 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 17.592 | 17.184 | 16.894 | 19.643 | 16.523 | 15.92 | 13.006 | 16.429 | 12.655 | 10.769 | 11.382 | 12.017 | 10.818 | 11.928 | 12.541 | 14.974 | 17.939 | 16.152 | 14.577 | 21.246 | 19.526 | 18.913 | 19.176 | 17.961 | 18.054 | 17.96 | 18.179 | 17.653 | 17.637 | 18.444 | 18.912 | 17.452 | 16.637 | 19.17 | 18.051 | 16.368 | 17.981 | 18.119 | 18.084 | 13.341 | 16.111 | 16.303 | 15.531 | 13.539 | 13.353 | 11.949 | 12.691 | 12.663 | 21.266 | 12.61 | 13.359 | 13.208 | 12.691 | 9.874 | 11.124 | 10.678 | 10.415 | 11.597 | 12.269 | 15.108 | 29.376 | 15.202 | 21.14 | 19.569 | 22.931 | 20.12 | 18.409 | 14.567 | 23.883 | 16.132 | 15.615 | 13.73 | 13.334 | 12.956 | 13.39 | 10.412 | 11.403 | 8.81 | 8.81 | 8.813 | 13.751 | 10.421 | 10.421 | 10.051 | 7.909 | 9.28 | 11.701 | 10.048 | 13.127 | 12.005 | 10.813 | 9.918 | 6.5 | 9.967 | 9.992 | 11.5 | 9.8 | 4.3 | 4.3 | 4.1 | 4.1 | 3.6 | 3.7 | 3.3 | 4.9 | 2.7 | 2.5 | 3.3 | 3.1 | 2.2 | 2.4 |
Short Term Debt
| 433.004 | 421.766 | 413.785 | 456.954 | 381.16 | 420.718 | 342.442 | 374.395 | 350.715 | 299.957 | 319.231 | 319.204 | 307.216 | 182.955 | 341.795 | 423.355 | 386.677 | 382.104 | 374.275 | 204.12 | 26.728 | 23.945 | 23.978 | 17.664 | 17.415 | 17.471 | 39.495 | 33.916 | 28.824 | 23.369 | 17.856 | 21.332 | 19.38 | 17.552 | 15.656 | 15.625 | 15.604 | 15.636 | 0.776 | 55.935 | 393.834 | 384.231 | 33.315 | 33.134 | 35.653 | 157.972 | 26.242 | 17.31 | 9.089 | 0.713 | 5.523 | 5.694 | 16.296 | 12.534 | 88.438 | 121.282 | 114.868 | 96.468 | 77.995 | 58.751 | 39.494 | 35.927 | 32.017 | 31.742 | 31.738 | 24.08 | 16.475 | 8.648 | 0.759 | 1.555 | 2.765 | 2.788 | 3.436 | 83.288 | 80.065 | 72.51 | 55.228 | 37.924 | 20.703 | 5.044 | 5.04 | 292.352 | 5.663 | 259.687 | 114.244 | 97.314 | 81.976 | 66.559 | 81.957 | 97.641 | 90.906 | 66.814 | 34.675 | 4.599 | 4.312 | 4.3 | 4.7 | 4.1 | 49.1 | 4.2 | 4 | 4 | 5.3 | 5.1 | 5.4 | 4.2 | 4 | 3.8 | 5.3 | 4.6 | 3.5 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 143.354 | 171.853 | 146.579 | 131.847 | 140.772 | 155.554 | 131.352 | 137.103 | 128.991 | 144.878 | 113.454 | 111.363 | 117.183 | 125.908 | 122.805 | 127.254 | 130.289 | 126.545 | 101.312 | 107.202 | 107.144 | 116.882 | 99.16 | 92.694 | 103.67 | 114.798 | 95.607 | 91.322 | 102.485 | 113.122 | 89.979 | 87.661 | 99.377 | 99.097 | 87.953 | 84.558 | 97.324 | 104.357 | 86.727 | 77.153 | 63.504 | 59.586 | 41.208 | 51.323 | 47.246 | 50.596 | 39.047 | 36.717 | 47.912 | 50.943 | 40.948 | 38.136 | 47.12 | 46.894 | 36.734 | 36.131 | 39.601 | 37.014 | 37.5 | 30.612 | 30.604 | 27.662 | 26.837 | 18.315 | 20.995 | 14.391 | 14.042 | 17.824 | 21.067 | 13.72 | 14.755 | 14.945 | 17.228 | 11.343 | 13.83 | 14.669 | 15.135 | 12.073 | 15.086 | 14.372 | 15.395 | 12.971 | 15.06 | 13.942 | 15.36 | 12.544 | 14.004 | 11.618 | 14.191 | 33.3 | 25.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 96.29 | 87.497 | 82.722 | 117.593 | 105.374 | 99.22 | 84.869 | 135.038 | 114.194 | 89.172 | 72.368 | 105.288 | 70.088 | 73.071 | 61.791 | 107.225 | 85.268 | 79.674 | 61.053 | 122.467 | 102.586 | 98.295 | 81.277 | 197.675 | 99.548 | 110.34 | 92.839 | 134.433 | 110.145 | 113.744 | 90.262 | 115.208 | 96.849 | 95.12 | 84.484 | 108.79 | 93.891 | 97.13 | 97.027 | 98.924 | 125.206 | 99.271 | 108.94 | 99.461 | 100.024 | 88.521 | 90.761 | 94.654 | 98.481 | 2,221.46 | 88.691 | 96.542 | 92.135 | 84.907 | 77.583 | 95.616 | 77.634 | 81.378 | 48.588 | 72.407 | 59.296 | 73.74 | 45.419 | 75.67 | 76.418 | 71.54 | 44.744 | 69.94 | 63.394 | 68.788 | 35.896 | 61.996 | 43.111 | 42.079 | 34.975 | 50.513 | 37.893 | 35.866 | 29.922 | 45.986 | 36.606 | 44.51 | 23.895 | 38.881 | 32.48 | 30.733 | 23.018 | 33.674 | 28.356 | 11.945 | 13.098 | 51.729 | 63.095 | 49.297 | 38.911 | 68.9 | 80.9 | 34.1 | 35.4 | 32.3 | 29.3 | 23 | 21.7 | 22.4 | 26.1 | 16.7 | 17.5 | 16.8 | 10.5 | 10.3 | 12.2 |
Total Current Liabilities
| 690.24 | 698.3 | 659.98 | 726.037 | 643.829 | 691.412 | 571.669 | 662.965 | 606.555 | 544.776 | 516.435 | 547.872 | 505.305 | 393.862 | 538.932 | 672.808 | 620.173 | 604.475 | 551.217 | 455.035 | 255.984 | 258.035 | 223.591 | 325.994 | 238.687 | 260.569 | 246.12 | 277.324 | 259.091 | 268.679 | 217.009 | 241.653 | 232.243 | 230.939 | 206.144 | 225.341 | 224.8 | 235.242 | 202.614 | 245.353 | 598.655 | 559.391 | 198.994 | 197.457 | 196.276 | 309.038 | 168.741 | 161.344 | 176.748 | 2,285.72 | 148.521 | 153.58 | 168.242 | 154.209 | 213.879 | 263.707 | 242.518 | 226.457 | 176.352 | 176.878 | 158.77 | 152.531 | 125.413 | 145.296 | 152.082 | 130.131 | 93.67 | 110.979 | 109.103 | 100.195 | 69.031 | 93.459 | 77.109 | 149.666 | 142.26 | 148.104 | 119.659 | 94.673 | 74.521 | 74.215 | 70.792 | 360.254 | 55.039 | 322.561 | 169.993 | 149.871 | 130.699 | 121.899 | 137.631 | 154.891 | 140.493 | 128.461 | 104.27 | 63.863 | 53.215 | 84.7 | 95.4 | 42.5 | 88.8 | 40.6 | 37.4 | 30.6 | 30.7 | 30.8 | 36.4 | 23.6 | 24 | 23.9 | 18.9 | 17.1 | 18.1 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4,248.14 | 4,208.6 | 4,181.08 | 1,051.6 | 4,040.83 | 4,030.51 | 3,979.49 | 3,851.45 | 3,658.21 | 3,668.51 | 3,687.48 | 3,776.47 | 3,865.66 | 4,200.92 | 4,454.01 | 3,821.78 | 3,879.59 | 3,793.72 | 3,856.29 | 2,684.57 | 2,519.15 | 2,540.96 | 2,603.98 | 2,539.03 | 2,432.01 | 2,374.38 | 2,385.41 | 2,315.27 | 2,351.2 | 2,369.31 | 2,420.29 | 1,898.15 | 1,949.06 | 1,922.89 | 1,937.52 | 1,884.27 | 1,925.48 | 1,912.23 | 1,945.98 | 1,882.87 | 1,748.98 | 1,764.69 | 2,121.56 | 2,127.72 | 2,039.95 | 2,031.74 | 2,161.35 | 2,141.22 | 2,214.07 | 2,285.01 | 2,351.06 | 2,403.45 | 2,456.51 | 2,534.43 | 2,508.84 | 2,553.63 | 2,588.22 | 2,781.6 | 2,907.16 | 2,777.61 | 2,853.42 | 2,875.29 | 2,781.47 | 2,694.03 | 2,607.79 | 2,493.42 | 2,455.97 | 1,981.82 | 1,840.9 | 1,795.97 | 1,729.77 | 1,573.54 | 1,603.8 | 1,538.76 | 1,597.43 | 1,587.42 | 1,605.41 | 1,623.44 | 1,676.76 | 1,699.82 | 1,760.39 | 1,801.09 | 1,732.5 | 1,734.75 | 1,710.7 | 1,743.37 | 1,775.32 | 1,745.03 | 1,751.52 | 1,719.39 | 1,688.15 | 1,671.47 | 1,840.98 | 1,835.63 | 1,703.6 | 1,611.5 | 1,593.7 | 885.3 | 827.5 | 829.3 | 562.3 | 540 | 582.9 | 534.1 | 523 | 413 | 278.2 | 128.1 | 154.7 | 151.7 | 142.6 |
Deferred Revenue Non-Current
| 0 | 392.897 | 0 | 0 | 0 | 7.635 | 0 | 269.367 | 267.024 | 223.876 | 222.891 | 222.876 | 223.939 | 224.945 | 226.608 | 226.137 | 225.834 | 224.234 | 224.019 | 222.989 | 216.05 | 215.397 | 215.055 | 215.089 | 212.141 | 211.493 | 0 | 210.889 | 210.275 | 210.249 | 210.26 | 206.234 | 206.68 | 0 | 0 | 0 | 203.668 | 202.773 | 202.147 | 200.831 | 197.934 | 193.824 | 191.519 | 189.659 | 185.841 | 183.336 | 181.455 | 180.662 | 179.171 | -1,954.26 | 175.647 | 173.673 | 171.679 | 170.853 | 169.462 | 160.26 | 159.462 | 159.527 | 159.784 | 160.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 9.317 | 8.498 | 0 | 8.298 | 7.635 | 6.057 | 6.416 | 6.016 | 6.488 | 3.819 | 4.854 | 3.829 | 4.406 | 5.401 | 5.713 | 5.389 | 4.717 | 20.622 | 20.734 | 2.508 | 1.396 | 0.845 | 0.884 | 0.326 | 0.21 | 0 | 1.861 | 1.745 | 2.035 | 1.466 | 2.052 | 0.498 | 0 | 0 | 0 | 145.685 | 117.337 | 111.998 | 119.15 | 126.253 | 112.247 | 100.698 | 107.973 | 95.385 | 82.022 | 68.738 | 92.317 | 92.652 | 86.544 | 81.912 | 87.234 | 92.479 | 95.92 | 101.862 | 116.13 | 116.58 | 111.493 | 123.546 | 126.212 | 130.573 | 125.555 | 131.677 | 136.118 | 127.975 | 126.807 | 129.693 | 140.019 | 148.796 | 151.436 | 102.439 | 107.696 | 109.221 | 102.171 | 94.802 | 76.24 | 75.784 | 93.427 | 90.751 | 94.542 | 100.104 | 100.718 | 94.408 | 114.26 | 118.229 | 122.246 | 121.922 | 118.837 | 132.213 | 141.406 | 139.342 | 140.452 | 149.355 | 137.143 | 104.821 | 112.4 | 124.3 | 21.8 | 25.6 | 24 | 10.7 | 11.9 | 13 | 14.7 | 0 | 19.5 | 0 | 0.8 | 0 | 0 | 0.7 |
Other Non-Current Liabilities
| 447.096 | 41.432 | 431.543 | 3,502.2 | 311.278 | 304.782 | 312.791 | 40.207 | 39.09 | 40.039 | 38.368 | 36.605 | 34.023 | 34.078 | 30.27 | 34.406 | 32.929 | 32.723 | 32.821 | 29.531 | 33.966 | 30.667 | 30.855 | 29.859 | 29.536 | 28.317 | 239.336 | 25.597 | 23.905 | 22.519 | 24.5 | 22.628 | 22.064 | 232.45 | 230.377 | 227.741 | 22.918 | 23.232 | 21.776 | 20.471 | 20.109 | 19.175 | 17.149 | 16.388 | 14.806 | 14.779 | 15.433 | 12.814 | 12.477 | 14.327 | 14.229 | 12.505 | 13.633 | 18.363 | 17.877 | 18.016 | 19.444 | 13.275 | 13.688 | 15.354 | 174.638 | 174.343 | 171.396 | 162.972 | 160.87 | 159.081 | 155.979 | 152.877 | 150.435 | 148.892 | 147.528 | 144.904 | 144.82 | 145.067 | 143.749 | 141.357 | 138.598 | 48.942 | 47.545 | -48.576 | 44.918 | 44.287 | 41.243 | 7.366 | 7.937 | 8.457 | 8.086 | 7.724 | 7.836 | 8.341 | 8.36 | 7.939 | 8.151 | 8.234 | 8.592 | 6.8 | 5.9 | 6.2 | 4.7 | 5.7 | 4 | 4.3 | 4.6 | 3 | 19.6 | 3 | 2.8 | 1.4 | 2 | 1.9 | 0.7 |
Total Non-Current Liabilities
| 4,695.24 | 4,652.25 | 4,621.12 | 4,553.8 | 4,360.4 | 4,350.56 | 4,298.33 | 4,167.44 | 3,970.34 | 3,938.92 | 3,952.55 | 4,040.8 | 4,127.45 | 4,464.35 | 4,716.29 | 4,088.04 | 4,143.74 | 4,055.4 | 4,133.75 | 2,957.82 | 2,771.68 | 2,788.42 | 2,850.74 | 2,784.86 | 2,674.02 | 2,614.4 | 2,624.75 | 2,553.61 | 2,587.12 | 2,604.11 | 2,656.52 | 2,129.07 | 2,178.3 | 2,155.34 | 2,167.89 | 2,112.01 | 2,297.75 | 2,255.57 | 2,281.91 | 2,223.32 | 2,093.28 | 2,089.93 | 2,430.92 | 2,441.74 | 2,335.99 | 2,311.88 | 2,426.98 | 2,427.01 | 2,498.37 | 431.617 | 2,622.84 | 2,676.86 | 2,734.3 | 2,819.57 | 2,798.04 | 2,848.04 | 2,883.71 | 3,065.9 | 3,204.18 | 3,079.9 | 3,158.63 | 3,175.19 | 3,084.54 | 2,993.12 | 2,896.63 | 2,779.3 | 2,741.64 | 2,274.72 | 2,140.13 | 2,096.3 | 1,979.73 | 1,826.14 | 1,857.84 | 1,786 | 1,835.98 | 1,805.02 | 1,819.8 | 1,765.81 | 1,815.05 | 1,840.33 | 1,905.41 | 1,946.1 | 1,868.15 | 1,856.37 | 1,836.86 | 1,874.07 | 1,905.33 | 1,871.59 | 1,891.57 | 1,869.13 | 1,835.85 | 1,819.86 | 1,998.49 | 1,981 | 1,817.01 | 1,730.7 | 1,723.9 | 913.3 | 857.8 | 859 | 577 | 556.2 | 600.5 | 551.8 | 542.6 | 435.5 | 281 | 130.3 | 156.7 | 153.6 | 144 |
Total Liabilities
| 5,385.48 | 5,350.55 | 5,281.1 | 5,279.84 | 5,004.23 | 5,041.97 | 4,870 | 4,830.4 | 4,576.89 | 4,483.69 | 4,468.99 | 4,588.67 | 4,632.75 | 4,858.21 | 5,255.22 | 4,760.85 | 4,763.92 | 4,659.87 | 4,684.97 | 3,412.86 | 3,027.66 | 3,046.45 | 3,074.33 | 3,110.85 | 2,912.7 | 2,874.97 | 2,870.87 | 2,830.94 | 2,846.21 | 2,872.79 | 2,873.53 | 2,370.72 | 2,410.54 | 2,386.28 | 2,374.04 | 2,337.35 | 2,522.55 | 2,490.81 | 2,484.52 | 2,468.67 | 2,691.93 | 2,649.32 | 2,629.92 | 2,639.2 | 2,532.26 | 2,620.92 | 2,595.72 | 2,588.35 | 2,675.12 | 2,717.34 | 2,771.37 | 2,830.44 | 2,902.54 | 2,973.78 | 3,011.92 | 3,111.74 | 3,126.22 | 3,292.36 | 3,380.53 | 3,256.77 | 3,317.4 | 3,327.72 | 3,209.95 | 3,138.41 | 3,048.72 | 2,909.44 | 2,835.31 | 2,385.7 | 2,249.24 | 2,196.49 | 2,048.76 | 1,919.6 | 1,934.95 | 1,935.67 | 1,978.24 | 1,953.12 | 1,939.45 | 1,860.49 | 1,889.57 | 1,914.54 | 1,976.2 | 2,306.35 | 1,923.19 | 2,178.93 | 2,006.86 | 2,023.94 | 2,036.03 | 1,993.49 | 2,029.2 | 2,024.02 | 1,976.34 | 1,948.32 | 2,102.76 | 2,044.87 | 1,870.23 | 1,815.4 | 1,819.3 | 955.8 | 946.6 | 899.6 | 614.4 | 586.8 | 631.2 | 582.6 | 579 | 459.1 | 305 | 154.2 | 175.6 | 170.7 | 162.1 |
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 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 0 |
Common Stock
| 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0.101 | 0.101 | 0.101 | 0.101 | 0.101 | 0.101 | 0.101 | 0.101 | 0.1 | 0.1 | 0.1 | 0.099 | 0.099 | 0.098 | 0.098 | 0.098 | 0.098 | 0.098 | 0.098 | 0.098 | 0.098 | 0.098 | 0.097 | 0.097 | 0.097 | 0.097 | 0.096 | 0.113 | 0.113 | 0.113 | 0.112 | 0.112 | 0.112 | 0.112 | 0.111 | 0.111 | 0.111 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.109 | 0.109 | 0.109 | 0.109 | 0.109 | 0.109 | 0.109 | 0.108 | 0.108 | 0.108 | 0.108 | 0.108 | 0.108 | 0.107 | 0.107 | 0.107 | 0.107 | 0.107 | 0.107 | 0.107 | 0.106 | 0.106 | 0.106 | 0.105 | 0.105 | 0.105 | 0.105 | 0.104 | 0.103 | 0.103 | 0.103 | 0.102 | 0.101 | 0.101 | 0.102 | 0.101 | 0.1 | 0.1 | 0.1 | 0.098 | 0.097 | 0.092 | 0.088 | 0.089 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -840.557 | -852.901 | -855.892 | -804.382 | -717.654 | -741.651 | -753.957 | -734.415 | -705.745 | -711.267 | -754.911 | -717.331 | -1,900.46 | -787.751 | -768.693 | -708.408 | -714.596 | -717.824 | -740.09 | -695.337 | -699.342 | -703.13 | -713.687 | -639.106 | -644.644 | -659.476 | -670.447 | -630.955 | -637.372 | -648.404 | -657.31 | -635.799 | -645.539 | -664.778 | -657.457 | -632.859 | -760.418 | -716.187 | -652.505 | -647.577 | -640.891 | -659.14 | -680.304 | -674.143 | -681.27 | -692.675 | -706.506 | -683.599 | -689.879 | -693.78 | -705.115 | -691.784 | -684.573 | -685.262 | -676.234 | -651.317 | -631.542 | -622.168 | -610.258 | -578.165 | -571.236 | -574.895 | -589.148 | -587.523 | -591.903 | -606.338 | -624.627 | -315.072 | -317.315 | -334.063 | -352.344 | -353.793 | -359.62 | -371.61 | -390.263 | -395.207 | -395.937 | -368.617 | -377.391 | -374.853 | -368.891 | -362.292 | -360 | -327.637 | -313.676 | -307.597 | -307.198 | -290.944 | -261.269 | -236.817 | -216.326 | -181.945 | -156.629 | -137.029 | -116.54 | -87.5 | -61.8 | -58.5 | -42.6 | -53.4 | -34.7 | -36.3 | -35 | -30.3 | -29.3 | -30.2 | -31.6 | -24.7 | -29 | -32.3 | -28.2 |
Accumulated Other Comprehensive Income/Loss
| -0.901 | -0.258 | -0.661 | -0.659 | -0.915 | 0.486 | 1.169 | 0.855 | 0.85 | 1.438 | 1.138 | 0.934 | 0.157 | -0.173 | -0.913 | 0.685 | 0.384 | 0.558 | 0.271 | 0.012 | 0.703 | 0.482 | 0.759 | 1.302 | 1.48 | 0.264 | -0.481 | -0.624 | -0.027 | 0.301 | 0.29 | -1.178 | -0.462 | 1.251 | 0.844 | 2.454 | 3.352 | 4.152 | 3.483 | 3.867 | 4.973 | 4.439 | 5.312 | 5.978 | 6.374 | 5.222 | 6.007 | 5.326 | 4.807 | 6.511 | 6.842 | 6.11 | 5.087 | 4.652 | 5.309 | 5.248 | 2.626 | 0.893 | -2.105 | -2.039 | 7.46 | 7.73 | 4.885 | 9.286 | 6.02 | 4.49 | 1.6 | 2.253 | -987.442 | -960.029 | -930.017 | -902.138 | -877.691 | -853.831 | -825.896 | -807.735 | -800.668 | -733.109 | -710.445 | -679.205 | -650.119 | -621.492 | -603.223 | -566.889 | -522.405 | -510.365 | -481.806 | -451.686 | -422.819 | -393.238 | -366.096 | -3,559.99 | -322.539 | -297.364 | -244.502 | -218.9 | -215.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,028.2 | 2,023.55 | 2,017.14 | 2,000.31 | 1,992.75 | 1,981.13 | 1,976.55 | 1,950.55 | 1,946.59 | 1,941.33 | 1,935.18 | 1,919.06 | 3,029.22 | 1,911.19 | 1,907.29 | 1,887.93 | 1,881.93 | 1,856.46 | 1,849.3 | 1,827.01 | 1,795.5 | 1,776.07 | 1,753.03 | 1,741.2 | 1,733.59 | 1,730.22 | 1,724.56 | 1,701.01 | 1,693.61 | 1,687.74 | 1,677.91 | 1,657.94 | 1,651.76 | 1,646.86 | 1,637.7 | 1,611.78 | 1,604.17 | 1,597.58 | 1,590.97 | 1,576.54 | 1,569.3 | 1,563.79 | 1,555.62 | 1,542.89 | 1,535.72 | 1,526.97 | 1,521.5 | 1,517.16 | 1,511.59 | 1,508.07 | 1,504.26 | 1,504.09 | 1,495.78 | 1,487.88 | 1,481.23 | 1,477.76 | 1,473.51 | 1,472.5 | 1,466.74 | 1,440.35 | 1,435.29 | 1,428.64 | 1,460.5 | 1,509.14 | 1,542.1 | 1,677.8 | 1,730 | 1,851.24 | 2,953.2 | 2,958.01 | 3,013.97 | 3,073.31 | 3,068.5 | 3,038.42 | 3,002.88 | 2,939.18 | 2,929.73 | 2,859.47 | 2,821.28 | 2,776.76 | 2,743.86 | 2,713.91 | 2,658.97 | 2,603.6 | 2,557.65 | 2,541.52 | 2,491.62 | 2,414.75 | 2,375.71 | 2,345.68 | 2,268.41 | 5,431.29 | 1,987.57 | 1,901.48 | 1,754.76 | 1,697.8 | 1,684.9 | 509.9 | 505.8 | 508.7 | 283.2 | 277.9 | 99.7 | 95.4 | 93.2 | 92.3 | 92.3 | 40.1 | 0.1 | 0.4 | 0 |
Total Shareholders Equity
| 1,186.84 | 1,170.49 | 1,160.69 | 1,195.37 | 1,274.29 | 1,240.07 | 1,223.86 | 1,217.09 | 1,241.8 | 1,231.6 | 1,181.51 | 1,202.77 | 1,128.92 | 1,123.37 | 1,137.78 | 1,180.31 | 1,167.82 | 1,139.3 | 1,109.58 | 1,131.78 | 1,096.96 | 1,073.52 | 1,040.2 | 1,103.49 | 1,090.53 | 1,071.1 | 1,053.73 | 1,069.53 | 1,056.31 | 1,039.73 | 1,020.98 | 1,021.06 | 1,005.86 | 983.43 | 981.188 | 981.466 | 847.213 | 885.655 | 942.058 | 932.946 | 933.491 | 909.197 | 880.741 | 874.833 | 860.931 | 839.633 | 821.111 | 838.998 | 826.632 | 820.911 | 806.097 | 818.523 | 816.401 | 807.375 | 810.414 | 831.798 | 844.704 | 851.335 | 854.486 | 860.251 | 871.62 | 861.579 | 876.347 | 931.007 | 956.322 | 1,076.05 | 1,107.08 | 1,538.53 | 1,648.55 | 1,664.03 | 1,731.72 | 1,817.48 | 1,831.29 | 1,813.08 | 1,786.83 | 1,736.35 | 1,733.23 | 1,757.85 | 1,733.55 | 1,722.81 | 1,724.95 | 1,730.23 | 1,695.85 | 1,709.17 | 1,721.67 | 1,723.67 | 1,702.72 | 1,672.22 | 1,691.72 | 1,715.73 | 1,686.09 | 1,689.45 | 1,508.49 | 1,467.18 | 1,393.81 | 1,391.5 | 1,407.9 | 455.1 | 466.8 | 458.9 | 252.1 | 245.2 | 68.3 | 68.7 | 67.5 | 65.7 | 64.3 | 19 | -25.3 | -28.3 | -28.2 |
Total Equity
| 1,186.91 | 1,170.49 | 1,160.69 | 1,195.37 | 1,274.29 | 1,240.07 | 1,223.86 | 1,217.09 | 1,241.8 | 1,231.6 | 1,181.51 | 1,202.77 | 1,128.92 | 1,123.37 | 1,137.78 | 1,180.31 | 1,167.82 | 1,139.3 | 1,109.58 | 1,131.78 | 1,096.96 | 1,073.52 | 1,040.2 | 1,103.49 | 1,090.53 | 1,071.1 | 1,053.73 | 1,069.53 | 1,056.31 | 1,039.73 | 1,020.98 | 1,021.06 | 1,005.86 | 983.43 | 981.188 | 981.466 | 847.213 | 885.655 | 942.058 | 932.946 | 933.491 | 909.197 | 880.741 | 874.833 | 860.931 | 839.633 | 821.111 | 838.998 | 826.632 | 820.911 | 806.097 | 818.523 | 816.401 | 807.375 | 810.414 | 831.798 | 844.704 | 851.335 | 854.486 | 860.251 | 871.62 | 861.579 | 876.347 | 931.007 | 956.322 | 1,076.05 | 1,107.08 | 1,538.53 | 1,648.55 | 1,664.03 | 1,731.72 | 1,817.48 | 1,831.29 | 1,813.08 | 1,786.83 | 1,736.35 | 1,733.23 | 1,757.85 | 1,733.55 | 1,722.81 | 1,724.95 | 1,730.23 | 1,695.85 | 1,709.17 | 1,721.67 | 1,723.67 | 1,702.72 | 1,672.22 | 1,691.72 | 1,715.73 | 1,686.09 | 1,689.45 | 1,508.49 | 1,467.18 | 1,393.81 | 1,391.5 | 1,407.9 | 455.1 | 466.8 | 458.9 | 252.1 | 245.2 | 68.3 | 68.7 | 67.5 | 65.7 | 64.3 | 19 | -25.3 | -28.3 | -28.2 |
Total Liabilities & Shareholders Equity
| 5,385.48 | 6,521.04 | 6,441.79 | 6,475.21 | 6,278.52 | 6,282.04 | 6,093.86 | 6,047.49 | 5,818.69 | 5,715.3 | 5,650.5 | 5,791.44 | 5,761.67 | 5,981.58 | 6,393 | 5,941.15 | 5,931.74 | 5,799.17 | 5,794.54 | 4,544.64 | 4,124.62 | 4,119.97 | 4,114.53 | 4,214.35 | 4,003.23 | 3,946.08 | 3,924.59 | 3,900.47 | 3,902.52 | 3,912.52 | 3,894.51 | 3,391.78 | 3,416.4 | 3,369.71 | 3,355.22 | 3,318.82 | 3,369.76 | 3,376.47 | 3,426.58 | 3,401.62 | 3,625.42 | 3,558.52 | 3,510.66 | 3,514.03 | 3,393.19 | 3,460.55 | 3,416.83 | 3,427.35 | 3,501.75 | 3,538.25 | 3,577.46 | 3,648.96 | 3,718.94 | 3,781.15 | 3,822.33 | 3,943.54 | 3,970.93 | 4,143.69 | 4,235.02 | 4,117.02 | 4,189.02 | 4,189.3 | 4,086.3 | 4,069.42 | 4,005.04 | 3,985.49 | 3,942.39 | 3,924.23 | 3,897.78 | 3,860.52 | 3,780.48 | 3,737.08 | 3,766.24 | 3,748.75 | 3,765.07 | 3,689.47 | 3,672.68 | 3,618.34 | 3,623.12 | 3,637.35 | 3,701.15 | 4,036.58 | 3,619.04 | 3,888.11 | 3,728.53 | 3,747.61 | 3,738.75 | 3,665.71 | 3,720.92 | 3,739.75 | 3,662.43 | 3,637.77 | 3,611.25 | 3,512.04 | 3,264.04 | 3,206.9 | 3,227.2 | 1,410.9 | 1,413.4 | 1,358.5 | 866.5 | 832 | 699.5 | 651.3 | 646.5 | 524.8 | 369.3 | 173.2 | 150.3 | 142.4 | 133.9 |