Agree Realty Corporation
NYSE:ADC
73.68 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 13.237 | 24.254 | 6.314 | 14.524 | 6.384 | 8.068 | 11.809 | 27.763 | 250.487 | 26.267 | 24.888 | 43.252 | 91.881 | 177.046 | 7.369 | 6.137 | 14.715 | 29.341 | 72.091 | 15.603 | 9.353 | 5.52 | 22.325 | 53.955 | 16.811 | 16.811 | 2.23 | 50.807 | 25.51 | 4.173 | 2.3 | 33.395 | 11.491 | 4.035 | 3.711 | 2.712 | 21.38 | 2.871 | 7.919 | 5.399 | 1.403 | 1.623 | 0.826 | 14.537 | 5.824 | 1.225 | 1.199 | 1.27 | 0.543 | 0.618 | 0.465 | 2.003 | 0.887 | 0.852 | 0.799 | 0.593 | 0.337 | 0.358 | 0.565 | 0.689 | 0.362 | 0.265 | 0.262 | 0.669 | 0.159 | 0.181 | 0.179 | 0.545 | 0.146 | 0.162 | 0.168 | 0.464 | 0.164 | 0.216 | 0.238 | 5.715 | 0.19 | 0.231 | 0.159 | 0.588 | 0.216 | 0.199 | 0.218 | 1.004 | 0.234 | 0.201 | 0.185 | 1.096 | 0.193 | 0.761 | 0.203 | 1.102 | 0.101 | 0.153 | 0.17 | 1.119 | 0.205 | 0.185 | 0.258 | 1.064 | 0 | 0 | 0.3 | 0.994 | 0.7 | 1 | 1.2 | 1.786 | 1.3 | 1.9 | 0.4 | 0.294 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 6.86 | 7.095 | 0 | 11.664 | 3.341 | 0 | 0 | 0 | 35.595 | 19.114 | 1.868 | 2.109 | 0 | 23.036 | 2.286 | 0.283 | 0 | 0 | 0.572 | 0 | 0 | 0 | 0 | 4.516 | 4.062 | 3.27 | 1.592 | 1.232 | 1.285 | 1.561 | 1.409 | 0 | 0 | 0 | 0.098 | 0 | 0 | 0 | 0.274 | 0 | 0 | 0 | 0.679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.3 | 0.3 | 0 |
Cash and Short Term Investments
| 13.237 | 24.254 | 6.314 | 14.524 | 6.384 | 8.068 | 11.809 | 27.763 | 250.487 | 26.267 | 24.888 | 43.252 | 91.881 | 177.046 | 7.369 | 6.137 | 14.715 | 29.341 | 72.091 | 15.603 | 9.353 | 5.52 | 22.325 | 53.955 | 21.327 | 16.811 | 2.23 | 50.807 | 25.51 | 4.173 | 2.3 | 33.395 | 11.491 | 4.035 | 3.711 | 2.712 | 21.38 | 2.871 | 7.919 | 5.399 | 1.403 | 1.623 | 0.826 | 14.537 | 5.824 | 1.225 | 1.199 | 1.27 | 0.543 | 0.618 | 0.465 | 2.003 | 0.887 | 0.852 | 0.799 | 0.593 | 0.337 | 0.358 | 0.565 | 0.689 | 0.362 | 0.265 | 0.262 | 0.669 | 0.159 | 0.181 | 0.179 | 0.545 | 0.146 | 0.162 | 0.168 | 0.464 | 0.164 | 0.216 | 0.238 | 5.715 | 0.19 | 0.231 | 0.159 | 0.588 | 0.216 | 0.199 | 0.218 | 1.004 | 0.234 | 0.201 | 0.185 | 1.096 | 0.193 | 0.761 | 0.203 | 1.102 | 0.101 | 0.153 | 0.17 | 1.119 | 0.205 | 0.185 | 0.258 | 1.064 | 0 | 0 | 0.3 | 0.994 | 0.7 | 1 | 1.2 | 1.786 | 1.3 | 1.9 | 0.4 | 0.294 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 | 0 |
Net Receivables
| 98.205 | 94.853 | 91.301 | 82.954 | 77.749 | 70.929 | 71.089 | 65.841 | 68.697 | 61.406 | 59.411 | 53.442 | 52.854 | 46.882 | 40.7 | 37.808 | 39.309 | 33.996 | 27.747 | 26.808 | 25.495 | 24.914 | 23.695 | 21.547 | 19.882 | 19.882 | 17.947 | 15.477 | 15.634 | 14.243 | 13.069 | 11.535 | 10.623 | 9.974 | 7.807 | 7.418 | 6.139 | 5.693 | 4.923 | 4.508 | 4.019 | 3.794 | 3.305 | 3.263 | 2.361 | 1.786 | 1.718 | 2.16 | 1.394 | 0.761 | 0.604 | 0.802 | 2.67 | 2.671 | 1.906 | 1.33 | 0.795 | 3.005 | 2.651 | 1.987 | 1.029 | 0.924 | 0.876 | 0.965 | 0.753 | 0.657 | 0.644 | 0.77 | 0.338 | 0.404 | 0.378 | 0.732 | 0.405 | 0.275 | 0.449 | 0.731 | 0.153 | 0.281 | 0.416 | 0.627 | 0.116 | 0.147 | 0.426 | 0.622 | 0.156 | 0.416 | 0.387 | 0.785 | 0.14 | 0.18 | 0.322 | 0.667 | 0.17 | 0.348 | 0.444 | 0.742 | 0.23 | 0.19 | 0.399 | 0.565 | 0 | 0 | 0 | 0.645 | 0 | 0 | 0 | 0.474 | 0 | 0 | 0 | 0.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | -6.86 | 0 | 0 | 87.341 | 87.355 | 85.16 | 95.896 | 321.238 | -35.595 | -19.114 | -1.868 | -2.109 | 0 | -23.036 | -2.286 | -0.283 | 0 | 7.795 | 3.75 | 7.928 | 2.074 | 0 | 0 | -4.516 | 1.367 | 7.696 | 2.42 | 9.003 | 5.409 | -1.561 | -1.409 | 0 | 0 | 0 | -0.098 | 0 | 0 | 0 | -0.274 | 0 | -0 | -0 | 4.845 | -0 | 0 | 0 | 4.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 13.611 | -119.107 | 14.536 | -97.478 | -84.136 | -83.176 | -84.029 | -94.75 | -320.211 | -88.513 | -85.177 | 7.674 | 16.498 | 12.58 | 13.549 | 3.017 | 1.515 | 7.043 | 20.049 | 26.554 | 1.449 | 16.909 | 3.024 | 0.02 | 7.319 | 1.436 | 8.874 | 7.975 | 1.779 | 6.694 | 1.561 | 1.409 | 12.292 | 0 | 0 | 0.098 | 0 | 0 | 0 | 0.274 | 0 | 0 | 0 | 5.525 | -0 | 0 | -0 | 4.538 | 3.281 | 3.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.76 | 9.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.315 | 0 | 0 | 0 | -1.196 | 0 | 0 | 0 | -6.445 | 0 | 0 | 0 | -1.215 | 0 | 0 | 0 | -1.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 125.053 | 119.107 | 112.151 | 101.12 | 87.338 | 83.176 | 84.029 | 94.75 | 320.211 | 88.513 | 85.177 | 104.368 | 161.233 | 236.508 | 61.618 | 46.962 | 55.539 | 70.38 | 127.682 | 72.715 | 44.225 | 49.417 | 49.044 | 75.522 | 44.012 | 39.496 | 36.747 | 76.679 | 51.926 | 23.825 | 15.369 | 44.93 | 34.406 | 14.009 | 11.519 | 10.13 | 27.519 | 8.564 | 12.842 | 9.907 | 5.422 | 5.417 | 4.131 | 22.645 | 8.185 | 3.011 | 2.917 | 7.968 | 5.218 | 4.66 | 19.781 | 2.804 | 18.822 | 13.878 | 13.124 | 1.923 | 1.132 | 8.01 | 12.988 | 2.676 | 1.391 | 1.189 | 1.139 | 1.633 | 0.912 | 0.838 | 0.822 | 0 | 0.484 | 0.565 | 0.546 | 0 | 0.57 | 0.491 | 0.688 | 0 | 0.343 | 0.512 | 0.575 | 0 | 0.332 | 0.345 | 0.644 | 0 | 0.39 | 0.617 | 0.572 | 1.88 | 0.332 | 0.942 | 0.525 | 1.769 | 0.27 | 0.5 | 0.614 | 1.861 | 0.435 | 0.375 | 0.656 | 1.629 | 0 | 0 | 0.3 | 1.639 | 0.7 | 1 | 1.2 | 2.26 | 1.3 | 1.9 | 0.4 | 0.933 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 | 0 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 7,012.929 | 6,821.473 | 6,803.52 | 6,614.308 | 6,334.159 | 6,072.815 | 5,801.968 | 5,451.821 | 5,151.066 | 4,791.198 | 4,426.811 | 6.302 | 6.302 | 6.302 | 3,348.679 | 3,055.606 | 2,658.831 | 2,413.515 | 2,218.592 | 16.613 | 19.672 | 19.672 | 1,661.334 | 1,424.828 | 1,324.218 | 1,271.569 | 1,214.016 | 1,121.026 | 1,081.35 | 992.297 | 950.261 | 897.834 | 854.305 | 733.952 | 699.448 | 650.308 | 628.086 | 576.925 | 530.057 | 472.058 | 440.867 | 427.996 | 405.887 | 401.962 | 375.197 | 348.751 | 335.417 | 300.977 | 281.078 | 270.555 | 271.484 | 262.299 | 266.634 | 266.746 | 272.109 | 266.65 | 259.313 | 251.208 | 256.368 | 257.193 | 256.426 | 253.338 | 252.84 | 240.509 | 244.882 | 238.639 | 235.823 | 228.2 | 224.711 | 221.405 | 219.895 | 216.06 | 213.407 | 213.539 | 214.561 | 212.695 | 213.82 | 212.478 | 211.565 | 206.374 | 190.404 | 186.819 | 182.749 | 185.702 | 180.957 | 181.103 | 173.529 | 163.529 | 161.939 | 162.71 | 162.851 | 162.572 | 162.467 | 160.86 | 161.14 | 157.784 | 156.869 | 153.474 | 153.516 | 149.4 | 148 | 143.9 | 143.899 | 140.3 | 128.5 | 126.4 | 122.705 | 116.7 | 115.2 | 114.8 | 115.135 | 113.1 | 111.4 | 107.7 | 103.6 | 96.8 | 88.5 | 83.7 | 84.3 | 84.9 | 85.3 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 837.865 | 837.991 | 840.984 | 854.088 | 849.191 | 825.998 | 803.654 | 799.448 | 763.458 | 739.319 | 716.509 | 672.02 | 645.594 | 601.545 | 545.376 | 473.592 | 422.373 | 368.812 | 354.685 | 343.514 | 335.84 | 307.303 | 289.928 | 280.153 | 270.606 | 270.606 | 208.663 | 195.158 | 184.92 | 172.928 | 140.652 | 109.824 | 102.602 | 100.511 | 76.651 | 76.552 | 65.572 | 61.516 | 56.52 | 47.48 | 38.308 | 29.459 | 29.161 | 27.705 | 27.904 | 26.927 | 23.174 | 21.342 | 21.826 | 24.713 | 16.308 | 16.15 | 13.531 | 8.54 | 8.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 837.865 | 837.991 | 840.984 | 854.088 | 849.191 | 825.998 | 803.654 | 799.448 | 763.458 | 739.319 | 716.509 | 672.02 | 645.594 | 601.545 | 545.376 | 473.592 | 422.373 | 368.812 | 354.685 | 343.514 | 335.84 | 307.303 | 289.928 | 280.153 | 270.606 | 270.606 | 208.663 | 195.158 | 184.92 | 172.928 | 140.652 | 109.824 | 102.602 | 100.511 | 76.651 | 76.552 | 65.572 | 61.516 | 56.52 | 47.48 | 38.308 | 29.459 | 29.161 | 27.705 | 27.904 | 26.927 | 23.174 | 21.342 | 21.826 | 24.713 | 16.308 | 16.15 | 13.531 | 8.54 | 8.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 7.095 | 0 | 11.664 | 3.341 | 0 | 0 | 0 | 35.595 | 0 | 0 | 0 | 0 | 23.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.475 | -1,324.218 | -1,271.569 | 0 | -1,121.026 | -1,081.35 | -992.297 | 0 | -897.834 | -854.305 | -733.952 | 0 | -650.308 | -628.086 | -576.925 | -530.057 | -472.058 | -440.867 | -427.996 | -405.887 | -401.962 | -375.197 | -348.751 | -335.417 | -702.772 | -702.654 | -721.308 | 0 | -718.531 | -713.54 | -713.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.325 | 0.328 | 0.33 | 0.333 | 0.272 | 0.275 | 0.315 | 0.247 | 0.271 | 0.262 | 0.255 | 0.258 | 0.261 | 0.264 | 0.266 | 0.269 | 0.272 | 0.275 | 0.45 | 0 | 0 | 0 | 1.135 | 0 | 0 | 0 | 1.81 | 0 | 0 | 0 | 1.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | -7.095 | 0 | -6,614.308 | -6,334.159 | 0 | 0 | 0 | -5,186.661 | 0 | 0 | 0 | 0 | -23.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.475 | 0.475 | 0.475 | 0 | 0.705 | 0.705 | 0.705 | 0 | 0.705 | 705 | 705 | 0 | 705 | 705 | 705 | 705 | 705 | 705 | 705 | 705 | 705 | 705 | 705 | 705 | 705 | 705 | 705 | 0 | 705 | 705 | 705 | 705 | 705 | 705 | 705 | 705 | 705 | 705 | 0 | 705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,221.285 | 30.811 | 94.057 | 16.108 | 6,698.913 | 6,359.491 | 25.929 | 17.023 | 20.611 | 5,210.4 | 45.706 | 23.707 | 4,184.371 | 3,920.168 | 3,642.07 | 16.95 | 14.096 | 13.619 | 13.063 | 29.709 | 2,126.643 | 1,928.051 | 1,791.693 | 11.18 | 9.188 | 113.839 | 9.793 | 8.781 | 8.396 | 8.032 | 9.217 | 6.91 | 3.266 | -700.721 | -701.568 | 6.42 | -699.162 | -698.099 | -698.241 | -698.864 | -697.965 | -699.585 | -699.801 | -698.495 | -699.432 | -699.283 | -699.636 | -699.635 | 2.429 | 2.279 | 1.247 | 3.505 | 0.902 | 0.851 | 0.808 | -693.99 | -698.726 | -701.97 | -702.244 | -702.254 | -702.644 | -702.691 | 2.545 | -702.577 | -240.509 | -244.882 | -238.639 | -235.823 | -228.2 | -224.711 | -221.405 | -219.895 | -216.06 | -213.407 | -213.539 | -214.561 | -212.695 | -213.82 | -212.478 | -211.565 | -206.374 | -190.728 | -187.146 | -183.079 | -186.035 | -181.229 | -181.377 | -173.845 | -163.776 | -162.21 | -162.972 | -163.107 | -162.83 | -162.728 | -161.124 | -161.407 | -158.054 | -157.141 | -153.748 | -153.965 | -149.4 | -148 | -143.9 | -145.034 | -140.3 | -128.5 | -126.4 | -124.515 | -116.7 | -115.2 | -114.8 | -116.955 | -113.1 | -111.4 | -107.7 | -103.6 | -96.8 | -88.5 | -83.7 | -84.3 | -84.9 | -85.3 |
Total Non-Current Assets
| 8,059.15 | 7,881.731 | 7,756.514 | 7,673.716 | 7,559.768 | 7,188.83 | 6,902.398 | 6,618.439 | 6,235.89 | 5,949.719 | 5,553.413 | 5,122.538 | 4,836.267 | 4,528.015 | 4,216.784 | 3,839.221 | 3,492.075 | 3,041.262 | 2,781.263 | 2,591.815 | 2,479.096 | 2,255.026 | 2,101.293 | 1,952.667 | 1,704.622 | 1,709.138 | 1,490.5 | 1,417.955 | 1,315.047 | 1,263.015 | 1,142.871 | 1,066.995 | 1,004.407 | 959.095 | 814.035 | 782.42 | 721.718 | 696.503 | 640.204 | 583.673 | 517.401 | 475.742 | 462.355 | 440.097 | 435.434 | 407.841 | 377.29 | 362.125 | 327.46 | 310.416 | 271.802 | 291.14 | 263.201 | 267.485 | 267.554 | 283.119 | 272.924 | 262.343 | 253.964 | 259.113 | 259.549 | 258.735 | 255.883 | 255.263 | 240.509 | 244.882 | 238.639 | 235.823 | 228.2 | 224.711 | 221.405 | 219.895 | 216.06 | 213.407 | 213.539 | 214.561 | 212.695 | 213.82 | 212.478 | 211.565 | 206.374 | 190.728 | 187.146 | 183.079 | 186.035 | 181.229 | 181.377 | 173.845 | 163.776 | 162.21 | 162.972 | 163.107 | 162.83 | 162.728 | 161.124 | 161.407 | 158.054 | 157.141 | 153.748 | 153.965 | 0 | 0 | 143.9 | 145.034 | 140.3 | 128.5 | 126.4 | 124.515 | 116.7 | 115.2 | 114.8 | 116.955 | 0 | 111.4 | 0 | 0 | 0 | 0 | 83.7 | 84.3 | 84.9 | 0 |
Total Assets
| 8,184.203 | 8,000.838 | 7,868.665 | 7,774.836 | 7,647.106 | 7,272.006 | 6,986.427 | 6,713.189 | 6,556.101 | 6,038.232 | 5,638.59 | 5,226.906 | 4,997.5 | 4,764.523 | 4,278.402 | 3,886.183 | 3,547.614 | 3,111.642 | 2,908.945 | 2,664.53 | 2,523.321 | 2,304.443 | 2,150.337 | 2,028.189 | 1,748.634 | 1,748.634 | 1,527.247 | 1,494.634 | 1,366.973 | 1,286.84 | 1,158.24 | 1,111.925 | 1,038.813 | 973.104 | 825.553 | 792.55 | 749.237 | 705.067 | 653.046 | 593.58 | 522.823 | 481.159 | 466.486 | 462.742 | 443.619 | 410.852 | 380.207 | 370.093 | 332.678 | 315.076 | 291.583 | 293.944 | 282.023 | 281.363 | 280.678 | 285.042 | 274.057 | 270.353 | 266.953 | 261.789 | 260.94 | 259.925 | 257.022 | 256.897 | 258.567 | 247.9 | 241.882 | 239.348 | 230.793 | 227.678 | 224.595 | 223.515 | 218.612 | 216.26 | 216.598 | 223.46 | 215.73 | 217.199 | 216 | 215.702 | 209.576 | 193.971 | 190.525 | 191.686 | 188.146 | 184.118 | 184.285 | 178.162 | 166.31 | 165.646 | 166.162 | 167.511 | 165.406 | 165.59 | 164.373 | 166.052 | 161.236 | 160.078 | 157.033 | 158.196 | 152.9 | 151.9 | 148.4 | 149.648 | 146.2 | 135.1 | 133.4 | 130.492 | 123.7 | 123.5 | 121.8 | 121.382 | 119.1 | 117.2 | 112.6 | 108.9 | 101.5 | 93.3 | 88.9 | 89.7 | 89.8 | 90.3 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 142.196 | 106.058 | 112.385 | 101.401 | 106.755 | 87.692 | 92.733 | 83.722 | 85.637 | 70.338 | 63.476 | 70.005 | 80.494 | 68.196 | 66.186 | 71.39 | 67.871 | 80.088 | 75.334 | 48.987 | 52.644 | 48.7 | 39.843 | 9.897 | 12.088 | 12.088 | 9.628 | 11.165 | 7.526 | 6.057 | 5.017 | 5.543 | 6.983 | 6.023 | 6.28 | 4.049 | 2.917 | 2.89 | 2.483 | 2.885 | 2.321 | 2.764 | 1.744 | 2.996 | 1.787 | 1.726 | 1.688 | 2.137 | 1.397 | 1.577 | 1.63 | 0.424 | 1.69 | 2.093 | 1.598 | 1.714 | 1.8 | 1.155 | 1.528 | 1.529 | 0.91 | 1.118 | 1.573 | 2.112 | 68.519 | 1.576 | 2.029 | 2.553 | 1.674 | 1.795 | 1.062 | 1.907 | 1.143 | 1.299 | 0.847 | 1.413 | 0.779 | 1.739 | 1.516 | 1.836 | 0.964 | 1.449 | 1.035 | 1.979 | 0.99 | 1.182 | 0.845 | 1.769 | 0.952 | 0.956 | 1.135 | 1.843 | 1.733 | 1.743 | 0.878 | 2.128 | 0.809 | 0.987 | 1.027 | 2.171 | 0 | 0 | 0 | 2.166 | 0 | 0 | 0 | 2.119 | 0 | 0 | 0 | 1.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 2,279.314 | 6.745 | 1,837.54 | 0.963 | 1,836.729 | 1,840.899 | 1,840.453 | 1,840.018 | 1,863.213 | 71.824 | 32.249 | 160 | 0.204 | 0.406 | 238 | 92 | 20 | 0 | 242 | 89 | 248 | 54 | 71 | 19 | 61.537 | 14 | 76 | 14 | 326.57 | 48 | 29 | 14 | 47 | 98 | 60 | 18 | 27 | 15 | 79.5 | 15 | 16.5 | 43.364 | 15.988 | 9.5 | 40 | -1,701.24 | -1,817.062 | 43,530.005 | 54.84 | 44.434 | 30.385 | 56.444 | 43.385 | 27.329 | 26.13 | 28,380.254 | 7.897 | 3.977 | 0 | 29 | -10,207.692 | -10,380.079 | 0 | -10,724.854 | 29.2 | 47.75 | 172.388 | 689.55 | 0 | 0 | 0 | 689.55 | 0 | 0 | 0 | 689.55 | 52.151 | 0 | 0 | 307.936 | -13,656.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.957 | 52.289 | 0 | 0 | 0 | 12.7 | 8.9 | 41.299 | 0 | 0 | 6.5 | 50.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.794 | 1.794 | 1.794 | 0 | 0 | 0 | 0 | 0 | 0.754 | 0.748 | 0.646 | 0.452 | 0 | 0 | 0 | 0.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2,245.78 | -6.745 | -1,837.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -160 | -0.204 | -0.406 | -238 | -92 | -20 | 0 | -242 | -89 | -248 | -54 | -71 | 2.79 | 1.079 | 1.845 | 1.71 | 0.014 | 1.452 | 1.794 | 1.65 | 1.823 | -47 | 308.953 | 424.798 | -18 | 656.488 | 772.333 | 888.178 | 1,004.023 | 1,119.868 | 1,235.713 | 1,351.558 | 1,467.403 | 1,583.248 | 1,699.093 | 1,814.938 | 1,930.783 | 2.047 | 2.162 | 2.278 | 2.394 | 2.51 | 9.001 | 9.173 | 9,345.754 | 9.518 | 9.69 | 9.863 | 10.035 | 10,207.692 | 10,380.079 | 0 | 10,724.854 | -67.54 | -344.776 | -172.388 | -689.55 | 0 | 0 | 0 | -689.55 | 0 | 0 | 0 | -689.55 | 0 | 0 | 0 | -307.936 | 13,656.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -6.947 | 25.863 | 25.561 | 24.571 | -1,811.598 | -1,816.801 | -1,817.382 | -1,817.673 | -1,841.786 | -52.439 | -14.486 | 16.881 | 15.303 | 14.623 | 13.324 | 34.545 | 32.522 | 32.519 | 26.859 | 25.014 | 24.353 | 24.119 | 21.535 | 4.02 | -39.959 | 5.669 | -58.666 | 5.701 | -310.333 | -32.941 | -14.828 | -0.489 | 14.202 | -394.562 | -473.008 | 10.721 | -677.462 | -781.669 | -962.095 | -1,013.86 | -1,132.11 | -1,275.258 | -1,362.716 | -1,473.655 | -1,619.465 | 5.991 | 6.007 | -45,458.215 | 3.315 | 3.138 | 3.067 | 8.185 | 2.379 | 1.982 | 2.467 | -37,720.641 | 77.965 | 4.617 | 4.636 | 4.968 | 4.58 | 4.501 | 4.498 | 4.734 | -7.179 | 319.45 | 22.471 | 22.547 | 21.926 | 22.105 | 22.238 | 22.393 | 22.557 | 22.801 | 23.053 | 23.187 | -29.03 | 23.261 | 23.484 | 23.264 | 23.236 | 9.451 | 9.465 | 9.521 | 9.41 | 8.718 | 8.555 | 8.431 | 8.448 | 8.344 | 8.365 | 8.357 | 8.367 | 8.257 | 8.422 | 8.372 | -43.466 | -43.876 | 8.473 | 8.629 | 9.5 | -3.2 | 0.6 | -32.565 | 32.8 | 22.2 | 14.6 | -34.073 | 15.6 | 12.5 | 41.7 | 31.311 | 31.3 | 30.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 168.783 | 131.921 | 137.946 | 126.935 | 131.886 | 111.79 | 115.804 | 106.067 | 107.064 | 89.723 | 81.239 | 86.886 | 96.001 | 83.225 | 79.51 | 105.935 | 100.393 | 112.607 | 102.193 | 74.001 | 76.997 | 72.819 | 61.378 | 35.707 | 34.745 | 33.602 | 28.672 | 30.88 | 25.215 | 22.91 | 20.839 | 20.877 | 21.185 | 18.414 | 18.07 | 14.77 | 8.943 | 8.554 | 8.066 | 8.048 | 6.579 | 6.583 | 6.574 | 6.244 | 5.57 | 5.571 | 5.571 | 4.71 | 61.599 | 51.311 | 37.36 | 67.447 | 49.964 | 40.405 | 39.368 | 7.081 | 97.18 | 19.439 | 16.027 | 45.532 | 5.49 | 5.619 | 6.071 | 6.846 | 23 | 24 | 24.5 | 25.1 | 23.6 | 23.9 | 23.3 | 24.3 | 23.7 | 24.1 | 23.9 | 24.6 | 23.9 | 25 | 25 | 25.1 | 24.2 | 10.9 | 10.5 | 11.5 | 10.4 | 9.9 | 9.4 | 10.2 | 9.4 | 9.3 | 9.5 | 10.2 | 10.1 | 10 | 9.3 | 10.5 | 9.3 | 9.4 | 9.5 | 10.8 | 9.5 | 9.5 | 9.5 | 10.9 | 32.8 | 22.2 | 21.1 | 19 | 15.6 | 12.5 | 41.7 | 32.6 | 31.3 | 30.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,675.588 | 2,668.368 | 2,514.487 | 2,409.958 | 2,232.368 | 2,143.899 | 2,036.453 | 1,940.018 | 1,863.213 | 1,937.925 | 1,847.899 | 1,687.629 | 1,527.354 | 1,527.181 | 1,364.362 | 1,218.299 | 1,146.301 | 780.04 | 1,022.399 | 872.299 | 928.578 | 735.793 | 771.664 | 720.409 | 617.37 | 617.37 | 555.907 | 519.563 | 484.875 | 433.658 | 415.294 | 400.922 | 434.961 | 387.079 | 349.722 | 319.584 | 329.296 | 317.997 | 283.179 | 221.762 | 224.185 | 181.293 | 163.98 | 158.398 | 189.79 | 156.308 | 125.526 | 160.906 | 69.572 | 61.794 | 52.94 | 62.854 | 65.707 | 68.801 | 69.775 | 99.907 | 80.457 | 75.275 | 104.368 | 75.553 | 105.048 | 104.291 | 101.3 | 100.569 | 0 | 0 | 40.75 | 36.8 | 30.15 | 73.278 | 70.795 | 68.791 | 64.564 | 61.827 | 62.329 | 68.222 | 11.2 | 10.8 | 9 | 93.009 | 33.9 | 30.4 | 26.9 | 84.036 | 39.5 | 37.458 | 37.658 | 115.284 | 20.758 | 19.758 | 19.758 | 105.728 | 36.158 | 36.158 | 35.458 | 87.478 | 32.158 | 30.358 | 27.158 | 80.095 | 91 | 77.2 | 77.4 | 35.158 | 82.2 | 71.4 | 62.6 | 8.641 | 59.6 | 58.4 | 88.8 | 77.28 | 86.7 | 84.1 | 79.1 | 73.6 | 56.6 | 55.8 | 54.2 | 54.3 | 54.3 | 54.4 |
Deferred Revenue Non-Current
| 31.5 | 26.6 | 23.3 | 21.9 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.627 | -0.475 | 1.079 | 1.71 | 1.837 | 1.452 | 1.794 | 1.65 | 1.823 | 6.437 | 0.309 | 0.425 | 0.541 | 0.656 | 0.772 | 0.888 | 1.004 | 1.12 | 1.236 | 1.352 | 1.467 | 1.583 | 1.699 | 1.815 | 1.931 | -0.705 | -0.705 | -0.705 | 0.629 | -0.705 | -0.705 | -0.705 | 9.346 | -79.44 | -0.792 | 0.371 | 0.075 | 10.208 | 10.38 | 0.28 | 10.725 | 10.897 | 11.07 | 11.242 | 11.414 | 11.587 | 11.759 | 11.932 | 12.104 | 12.276 | 12.449 | 12.621 | 12.794 | 12.966 | 13.138 | 13.311 | 13.483 | 13.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2,706.842 | -2,218.211 | -23.3 | -66.156 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.475 | 0.475 | 0.475 | 0.475 | 0.475 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0.705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,720.544 | 2,229.082 | 36.757 | 82.046 | 37.458 | 38.272 | 36.326 | 36.714 | 37.117 | 36.344 | 33.711 | 33.075 | 32.544 | 33.966 | 34.654 | 35.7 | 35.533 | 33.019 | 27.341 | 26.668 | 27.332 | 27.908 | 27.873 | 28.485 | 27.666 | 27.73 | 27.62 | 30.689 | 31.909 | 31.821 | 32.2 | 2.088 | 0.094 | 7.909 | 6.177 | 3.33 | 9.952 | 6.412 | 7.339 | 6.026 | 3.618 | 4.349 | 2.681 | 3.712 | 2.945 | 2.535 | 3.273 | 3.876 | 3.992 | 4.002 | 3.523 | 0.084 | 3.721 | 3.936 | 3.305 | 0.874 | 0.084 | 0.087 | 0.092 | 0.097 | 0.192 | 0.301 | 10.623 | 0.07 | 86.098 | 80.425 | 33.103 | 33.681 | 34.863 | -11.737 | -11.927 | -12.095 | -12.24 | -12.475 | -12.65 | -12.815 | 39.234 | 39.562 | 39.889 | -14.392 | 40.743 | 56.5 | 57 | -0.036 | 43 | 83.642 | 84.342 | 0.016 | 84.142 | 84.742 | 85.242 | -0.028 | 67.642 | 68.042 | 68.342 | 16.622 | 68.242 | 68.642 | 68.442 | 15.305 | 0.1 | 12.7 | 8.8 | 50.142 | -22.9 | -12.9 | -5.2 | 47.859 | -6.9 | -3.2 | -33.5 | -12.98 | -23.1 | -22.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 2,720.79 | 2,705.839 | 2,551.244 | 2,447.748 | 2,269.826 | 2,182.171 | 2,072.779 | 1,976.732 | 1,900.33 | 1,974.269 | 1,881.61 | 1,720.704 | 1,559.898 | 1,561.147 | 1,399.016 | 1,253.999 | 1,181.834 | 813.059 | 1,049.74 | 898.967 | 955.91 | 763.701 | 799.537 | 753.996 | 645.511 | 646.654 | 585.712 | 552.564 | 518.941 | 467.978 | 449.849 | 405.538 | 442.197 | 396.002 | 357.029 | 324.16 | 340.609 | 325.886 | 292.111 | 229.497 | 229.628 | 187.583 | 168.718 | 164.282 | 195.023 | 161.247 | 131.319 | 167.418 | 73.564 | 65.796 | 56.463 | 64.273 | 69.428 | 72.737 | 73.08 | 110.831 | 1.806 | 75.275 | 105.536 | 76.43 | 116.153 | 115.677 | 112.908 | 112.069 | 97.7 | 92.2 | 85.8 | 82.6 | 76.6 | 73.3 | 70.8 | 68.8 | 64.6 | 61.8 | 62.3 | 68.2 | 63.4 | 63.5 | 62.2 | 92.1 | 88.3 | 86.9 | 83.9 | 84 | 82.5 | 121.1 | 122 | 115.3 | 104.9 | 104.5 | 105 | 105.7 | 103.8 | 104.2 | 103.8 | 104.1 | 100.4 | 99 | 95.6 | 95.4 | 91.1 | 89.9 | 86.2 | 85.3 | 59.3 | 58.5 | 57.4 | 56.5 | 52.7 | 55.2 | 55.3 | 64.3 | 63.6 | 61.6 | 79.1 | 73.6 | 56.6 | 55.8 | 54.2 | 54.3 | 54.3 | 54.4 |
Total Liabilities
| 2,889.573 | 2,837.76 | 2,689.19 | 2,574.683 | 2,401.712 | 2,293.961 | 2,188.583 | 2,082.799 | 2,007.394 | 2,063.992 | 1,962.849 | 1,807.59 | 1,655.899 | 1,644.372 | 1,478.526 | 1,359.934 | 1,282.227 | 925.666 | 1,151.933 | 972.968 | 1,032.907 | 836.52 | 860.915 | 789.703 | 680.256 | 680.256 | 614.384 | 583.444 | 544.156 | 490.888 | 470.688 | 426.415 | 463.382 | 414.416 | 375.099 | 338.93 | 349.552 | 334.44 | 300.177 | 237.545 | 236.207 | 194.166 | 175.292 | 170.526 | 200.593 | 166.818 | 136.89 | 172.128 | 135.163 | 117.107 | 93.823 | 131.72 | 119.392 | 113.142 | 112.448 | 117.912 | 98.986 | 94.714 | 121.563 | 121.962 | 121.643 | 121.297 | 118.979 | 118.915 | 120.746 | 110.301 | 104.428 | 101.838 | 94.38 | 91.312 | 88.262 | 87.217 | 82.456 | 80.016 | 80.214 | 86.854 | 81.482 | 82.63 | 81.322 | 112.196 | 106.654 | 92.037 | 88.623 | 89.677 | 87.206 | 125.12 | 125.611 | 119.752 | 108.584 | 108.105 | 108.786 | 110.181 | 108.198 | 108.566 | 107.394 | 108.917 | 103.967 | 102.692 | 99.343 | 100.303 | 94.7 | 93.5 | 89.7 | 90.174 | 85.9 | 75.2 | 72.9 | 69.874 | 62.6 | 61.8 | 91.2 | 91.071 | 89 | 86.5 | 81.5 | 77.5 | 69.6 | 61 | 56.1 | 56.4 | 55.9 | 55.9 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 175 | 175 | 175 | 175 | 175 | 175 | 175 | 175 | 175 | 175 | 175 | 175 | 175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.009 | 0.009 | 0.009 | 0.008 | 0.008 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 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 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -434.485 | -400.809 | -378.205 | -346.473 | -316.083 | -283.995 | -254.316 | -228.132 | -203.04 | -182.518 | -162.765 | -147.366 | -130.455 | -121.619 | -101.137 | -91.343 | -80.627 | -69.595 | -62.542 | -57.094 | -54.841 | -51.298 | -45.94 | -42.945 | -35.317 | -35.317 | -28.449 | -28.763 | -29.136 | -26.547 | -26.962 | -28.558 | -28.339 | -31.137 | -30.452 | -28.262 | -26.452 | -32.265 | -34.138 | -32.585 | -30.288 | -28.708 | -24.929 | -23.879 | -23.264 | -22.36 | -21.344 | -21.167 | -21.199 | -20.531 | -20.897 | -20.918 | -20.089 | -14.355 | -14.105 | -14.702 | -6.543 | -5.959 | -5.275 | -10.633 | -10.83 | -11.069 | -11.212 | -11.258 | -11.149 | -11.1 | -10.967 | -10.648 | -11.431 | -11.246 | -11.052 | -10.859 | -10.796 | -10.421 | -10.107 | -9.717 | -11.731 | -11.427 | -11.185 | -10.727 | -10.823 | -11.548 | -11.468 | -11.228 | -12.104 | -10.84 | -11.042 | -11.135 | -11.661 | -11.752 | -11.828 | -11.725 | -11.774 | -11.875 | -11.857 | -11.663 | -11.496 | -11.343 | -11.077 | -10.673 | -10.4 | -10.1 | -9.9 | -9.448 | -8.8 | -8.5 | -8 | -7.538 | -7.2 | -6.6 | -5.9 | -5.619 | -5.8 | -5.3 | -5 | -4.6 | -4.2 | -3.9 | -3.5 | -3.1 | -2.8 | -2.4 |
Accumulated Other Comprehensive Income/Loss
| 18.459 | 30.915 | 27.43 | 16.554 | 33.291 | 25.625 | 22.924 | 23.551 | 24.124 | 31.547 | 15.06 | -5.503 | -4.893 | -8.257 | -10.76 | -36.266 | -40.14 | -41.544 | -39.291 | -6.492 | -13.068 | -5.711 | -1.95 | 1.424 | -30.811 | 4.506 | 3.274 | 1.375 | -0.01 | -0.211 | 0.195 | -0.536 | -6.311 | -7.669 | -6.017 | -3.13 | -4.933 | -2.443 | -4.033 | -2.06 | -0.098 | -0.809 | 0.022 | 0.472 | -0.308 | 0.228 | -1.05 | -1.294 | -1.29 | -1.118 | -0.555 | -0.607 | -0.732 | -0.753 | -0.647 | -0.765 | -0.979 | -0.732 | -0.356 | -0.071 | -0.099 | -0.212 | -0.26 | -58.502 | -57.159 | -55.824 | -54.511 | -53.251 | -52.021 | -50.793 | -49.559 | -48.353 | -47.15 | -45.966 | -44.79 | -43.772 | -42.579 | -44.06 | -42.887 | -41.728 | -40.565 | -40.593 | -39.533 | -38.476 | -37.667 | -39.527 | -38.493 | -37.456 | -36.486 | -35.536 | -34.585 | -33.634 | -32.697 | -31.76 | -30.834 | -29.908 | -29.011 | -28.119 | -27.212 | -26.342 | 0 | 0 | 0 | -23.022 | 0 | 0 | 0 | -20.043 | 0 | 0 | 0 | -17.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 5,534.978 | 5,357.143 | 5,354.362 | 5,354.12 | 5,352.063 | 5,060.2 | 4,852.927 | 4,658.57 | 4,551.081 | 3,948.547 | 3,646.77 | 3,395.549 | 3,300.227 | 3,248.264 | 2,909.914 | 2,652.09 | 2,384.331 | 2,295.235 | 1,856.914 | 1,752.912 | 1,556.124 | 1,522.644 | 1,334.952 | 1,277.592 | 1,131.996 | 1,096.679 | 935.481 | 936.046 | 849.442 | 820.134 | 711.753 | 712.069 | 607.627 | 595.105 | 484.511 | 482.514 | 428.58 | 402.916 | 388.692 | 388.263 | 314.515 | 314.002 | 313.487 | 312.974 | 263.963 | 263.496 | 263.049 | 217.769 | 217.348 | 216.936 | 216.524 | 181.07 | 180.747 | 180.424 | 180.065 | 179.705 | 179.403 | 179.102 | 147.742 | 147.466 | 147.172 | 146.876 | 144.184 | 202.395 | 200.275 | 198.666 | 197.062 | 195.511 | 194.034 | 192.559 | 191.08 | 189.63 | 188.216 | 186.714 | 185.336 | 184.115 | 182.758 | 184.227 | 182.901 | 150.086 | 148.446 | 148.286 | 147.107 | 145.89 | 145.005 | 103.533 | 102.408 | 101.214 | 100.165 | 99.135 | 98.105 | 96.991 | 95.988 | 94.984 | 93.991 | 92.998 | 92.042 | 91.091 | 90.181 | 89.049 | 62.7 | 62.6 | 62.6 | 85.896 | 62.9 | 62.9 | 62.9 | 82.547 | 62.6 | 62.5 | 30.7 | 47.4 | 30.1 | 30.1 | 30.1 | 29.9 | 29.9 | 29.9 | 29.9 | 29.9 | 29.9 | 29.9 |
Total Shareholders Equity
| 5,293.962 | 5,162.259 | 5,178.597 | 5,199.211 | 5,244.281 | 4,976.84 | 4,796.544 | 4,628.998 | 4,547.174 | 3,972.584 | 3,674.073 | 3,417.687 | 3,339.886 | 3,118.395 | 2,798.023 | 2,524.487 | 2,263.57 | 2,184.101 | 1,755.086 | 1,689.331 | 1,488.219 | 1,465.639 | 1,287.066 | 1,236.075 | 1,065.871 | 1,065.871 | 910.309 | 908.661 | 820.299 | 793.379 | 684.989 | 682.978 | 572.979 | 556.302 | 448.043 | 451.124 | 397.197 | 368.21 | 350.523 | 353.62 | 284.131 | 284.487 | 288.581 | 289.569 | 240.392 | 241.365 | 240.656 | 195.309 | 194.86 | 195.288 | 195.073 | 159.546 | 159.927 | 165.317 | 165.314 | 164.239 | 171.882 | 172.412 | 142.112 | 136.763 | 136.244 | 135.596 | 132.712 | 132.635 | 131.968 | 131.743 | 131.584 | 131.614 | 130.583 | 130.521 | 130.471 | 130.419 | 130.271 | 130.327 | 130.439 | 130.627 | 128.448 | 128.741 | 128.83 | 97.632 | 97.058 | 96.146 | 96.106 | 96.187 | 95.235 | 53.167 | 52.873 | 52.623 | 52.018 | 51.847 | 51.693 | 51.632 | 51.517 | 51.35 | 51.3 | 51.427 | 51.535 | 51.629 | 51.892 | 52.034 | 52.3 | 52.5 | 52.7 | 53.426 | 54.1 | 54.4 | 54.9 | 54.966 | 55.4 | 55.9 | 24.8 | 24.442 | 24.3 | 24.8 | 25.1 | 25.3 | 25.7 | 26 | 26.4 | 26.8 | 27.1 | 27.5 |
Total Equity
| 5,294.63 | 5,163.078 | 5,179.475 | 5,200.153 | 5,245.394 | 4,978.045 | 4,797.844 | 4,630.39 | 4,548.707 | 3,974.24 | 3,675.741 | 3,419.316 | 3,341.601 | 3,120.151 | 2,799.876 | 2,526.249 | 2,265.387 | 2,185.976 | 1,757.012 | 1,691.562 | 1,490.414 | 1,467.923 | 1,289.422 | 1,238.486 | 1,068.378 | 1,068.378 | 912.863 | 911.19 | 822.817 | 795.952 | 687.552 | 685.51 | 575.431 | 558.688 | 450.455 | 453.62 | 399.685 | 370.627 | 352.869 | 356.035 | 286.616 | 286.993 | 291.194 | 292.216 | 243.026 | 244.034 | 243.317 | 197.965 | 197.515 | 197.969 | 197.76 | 162.224 | 162.631 | 168.221 | 168.23 | 167.13 | 175.071 | 175.639 | 145.39 | 139.827 | 139.297 | 138.628 | 138.043 | 137.982 | 137.821 | 137.6 | 137.453 | 137.51 | 136.413 | 136.366 | 136.333 | 136.297 | 136.156 | 136.245 | 136.384 | 136.606 | 134.248 | 134.569 | 134.678 | 103.507 | 102.922 | 101.934 | 101.902 | 102.009 | 100.939 | 58.998 | 58.674 | 58.41 | 57.725 | 57.541 | 57.376 | 57.33 | 57.208 | 57.025 | 56.979 | 57.135 | 57.268 | 57.386 | 57.69 | 57.893 | 58.2 | 58.4 | 58.7 | 59.474 | 60.3 | 59.9 | 60.5 | 60.617 | 61.1 | 61.7 | 30.6 | 30.311 | 30.1 | 30.7 | 31.1 | 31.4 | 31.9 | 32.3 | 32.8 | 33.3 | 33.9 | 34.4 |
Total Liabilities & Shareholders Equity
| 8,184.203 | 8,000.838 | 7,868.665 | 7,774.836 | 7,647.106 | 7,272.006 | 6,986.427 | 6,713.189 | 6,556.101 | 6,038.232 | 5,638.59 | 5,226.906 | 4,997.5 | 4,764.523 | 4,278.402 | 3,886.183 | 3,547.614 | 3,111.642 | 2,908.945 | 2,664.53 | 2,523.321 | 2,304.443 | 2,150.337 | 2,028.189 | 1,748.634 | 1,748.634 | 1,527.247 | 1,494.634 | 1,366.973 | 1,286.84 | 1,158.24 | 1,111.925 | 1,038.813 | 973.104 | 825.553 | 792.55 | 749.237 | 705.067 | 653.046 | 593.58 | 522.823 | 481.159 | 466.486 | 462.742 | 443.619 | 410.852 | 380.207 | 370.093 | 332.678 | 315.076 | 291.583 | 293.944 | 282.023 | 281.363 | 280.678 | 285.042 | 274.057 | 270.353 | 266.953 | 261.789 | 260.94 | 259.925 | 257.022 | 256.897 | 258.567 | 247.9 | 241.882 | 239.348 | 230.793 | 227.678 | 224.595 | 223.515 | 218.612 | 216.26 | 216.598 | 223.46 | 215.73 | 217.199 | 216 | 215.702 | 209.576 | 193.971 | 190.525 | 191.686 | 188.146 | 184.118 | 184.285 | 178.162 | 166.31 | 165.646 | 166.162 | 167.511 | 165.406 | 165.59 | 164.373 | 166.052 | 161.236 | 160.078 | 157.033 | 158.196 | 152.9 | 151.9 | 148.4 | 149.648 | 146.2 | 135.1 | 133.4 | 130.492 | 123.7 | 123.5 | 121.8 | 121.382 | 119.1 | 117.2 | 112.6 | 108.9 | 101.5 | 93.3 | 88.9 | 89.7 | 89.8 | 90.3 |