Australian Foundation Investment Company Limited
ASX:AFI.AX
7.34 (AUD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
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 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1999 Q4 | 1998 Q4 | 1997 Q4 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 166.499 | 166.499 | 235.08 | 235.08 | 165.385 | 165.385 | 128.263 | 128.263 | 144.619 | 144.619 | 89.019 | 89.019 | 97.122 | 97.122 | 103.222 | 103.222 | 111.318 | 111.318 | 179.024 | 179.024 | 206.429 | 206.429 | 178.266 | 178.266 | 99.183 | 99.183 | 102.356 | 102.356 | 105.125 | 105.125 | 70.397 | 70.397 | 155.903 | 155.903 | 156.657 | 156.657 | 163.84 | 163.84 | 154.438 | 154.438 | 69.084 | 69.084 | 160.023 | 160.023 | 256.44 | 256.44 | 163.762 | 163.762 | 152.893 | 7.344 | 115.226 | 249.108 | 261.129 | 9.796 | 0.738 | 26.222 | 134.49 | 116.694 | 81.92 | 212.867 | 70.362 | 20.053 | 2.787 | 17.16 |
Short Term Investments
| 5.387 | 5.387 | 1.179 | 1.179 | 3.837 | 3.837 | 0 | 0 | 4.979 | 4.979 | 3.557 | 3.557 | 4.745 | 4.745 | 2.157 | 2.157 | 4.304 | 4.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.385 | 1.385 | 1.93 | 1.93 | 2.401 | 2.401 | 0 | 0 | 0 | 0 | 50.019 | 50.019 | 116.027 | 116.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.312 | 3.091 | 0 |
Cash and Short Term Investments
| 166.499 | 171.886 | 235.08 | 236.259 | 169.222 | 169.222 | 128.263 | 128.263 | 149.598 | 149.598 | 92.576 | 92.576 | 101.867 | 101.867 | 105.379 | 105.379 | 115.622 | 115.622 | 179.024 | 179.024 | 206.429 | 206.429 | 178.266 | 178.266 | 99.183 | 99.183 | 102.356 | 102.356 | 105.125 | 105.125 | 70.397 | 70.397 | 155.903 | 155.903 | 158.042 | 158.042 | 165.77 | 165.77 | 156.839 | 156.839 | 69.084 | 69.084 | 160.023 | 160.023 | 256.44 | 306.459 | 279.789 | 279.789 | 152.893 | 7.344 | 115.226 | 249.108 | 261.129 | 9.796 | 0.738 | 26.222 | 134.49 | 116.694 | 81.92 | 212.867 | 70.362 | 23.365 | 5.878 | 17.16 |
Net Receivables
| 42.425 | 42.425 | 12.264 | 12.264 | 44.709 | 44.709 | 10.721 | 10.721 | 36.598 | 36.598 | 5.56 | 5.56 | 40.011 | 40.011 | 6.545 | 6.545 | 17.347 | 17.347 | 13.276 | 13.276 | 40.128 | 40.128 | 14.379 | 14.379 | 77.234 | 77.234 | 9.486 | 9.486 | 52.011 | 52.011 | 9.159 | 9.159 | 45.358 | 45.358 | 8.615 | 8.615 | 46.059 | 46.059 | 10.808 | 10.808 | 65.758 | 65.758 | 8.254 | 8.254 | 52.271 | 52.094 | 9.755 | 9.755 | 54.484 | 38.302 | 31.706 | 28.371 | 44.043 | 37.792 | 41.548 | 20.114 | 21.638 | 23.481 | 20.452 | 38.997 | 29.811 | 16.978 | 9.479 | 29.511 |
Inventory
| -5.387 | -5.387 | -1.179 | -1.179 | -3.837 | -3.837 | 0 | 0 | -4.979 | -4.979 | -3.557 | -3.557 | -4.745 | -4.745 | -2.157 | -2.157 | -4.304 | -4.304 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.385 | -1.385 | -1.93 | -1.93 | -2.401 | -2.401 | 0 | 0 | 0 | 0 | -50.019 | -50.019 | -116.027 | -116.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -208.924 | 5.387 | -247.344 | 1.179 | 3.837 | 3.837 | -138.984 | 0 | 4.979 | 4.979 | 3.557 | 3.557 | 4.745 | 4.745 | 5.959 | 5.959 | 4.304 | 4.304 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 5.388 | 5.388 | -0 | -0 | -0 | -0 | 0 | 0 | 1.385 | 1.385 | 1.93 | 1.93 | 2.401 | 2.401 | 0 | 0 | -0 | -0 | 50.196 | 50.196 | 116.027 | 116.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 214.311 | 214.311 | 248.523 | 248.523 | 213.931 | 213.931 | 138.984 | 138.984 | 186.196 | 186.196 | 98.136 | 98.136 | 141.878 | 141.878 | 115.726 | 115.726 | 132.969 | 132.969 | 192.3 | 192.3 | 246.557 | 246.557 | 192.645 | 192.645 | 176.417 | 176.417 | 117.23 | 117.23 | 157.136 | 157.136 | 79.556 | 79.556 | 201.261 | 201.261 | 166.657 | 166.657 | 211.829 | 211.829 | 167.647 | 167.647 | 134.842 | 134.842 | 168.277 | 168.277 | 308.711 | 358.73 | 289.544 | 289.544 | 207.377 | 45.646 | 146.932 | 277.479 | 305.172 | 47.588 | 42.286 | 46.336 | 156.128 | 140.175 | 102.372 | 251.864 | 100.173 | 40.343 | 15.357 | 46.671 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.076 | 0.076 | 0.14 | 0.14 | 0.206 | 0.206 | 0.27 | 0.27 | 0.336 | 0.466 | 0.596 | 0.726 | 0.838 | 0.816 | 0.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9,708.945 | 9,703.558 | 9,284.254 | 9,284.254 | 8,753.063 | 8,749.226 | 8,419.93 | 8,419.93 | 8,087.492 | 8,082.513 | 9,462.233 | 9,462.233 | 8,977.825 | 8,973.08 | 7,969.157 | 7,969.157 | 7,122.274 | 7,117.97 | 7,847.853 | 7,847.853 | 7,572.64 | 7,572.64 | 6,617.237 | 6,617.237 | 7,280.706 | 7,280.706 | 7,156.793 | 7,156.793 | 6,790.368 | 6,790.368 | 6,757.058 | 6,757.058 | 6,250.233 | 6,250.233 | 6,390.371 | 6,390.371 | 6,414.172 | 6,412.242 | 6,350.2 | 6,350.2 | 6,326.268 | 6,326.268 | 6,191.081 | 6,191.081 | 5,410.925 | 5,360.906 | 5,124.374 | 5,124.374 | 4,569.633 | 4,884.687 | 4,436.088 | 3,794.97 | 4,788.925 | 5,801.208 | 4,512.869 | 3,758.324 | 2,980 | 2,349.327 | 2,416.759 | 2,400.898 | 2,166.324 | 162.835 | 189.292 | 130.074 |
Tax Assets
| 0 | 0 | 1.993 | 0 | 0 | 0 | 1.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5.387 | 0 | 0 | 1.993 | -3.837 | -8,749.226 | 0 | 1.454 | -4.979 | -8,082.513 | 2.043 | 2.043 | -8,977.825 | 0.059 | 4.119 | 4.119 | -7,122.274 | 0.872 | 1.076 | 1.076 | -7,572.64 | -7,572.64 | 1.241 | 1.241 | -7,280.706 | 1.257 | 9.735 | 9.735 | -6,790.368 | 0.349 | 1.77 | 1.77 | -6,250.233 | 1.034 | 1.368 | 1.368 | -6,414.172 | 0.527 | 1.414 | 1.414 | -6,326.344 | 0.864 | 1.405 | 1.405 | -5,411.131 | 1.332 | -5,124.644 | -5,124.644 | -4,569.969 | -4,885.153 | -4,436.684 | -3,795.696 | -4,789.763 | -5,802.024 | -4,513.768 | -3,758.324 | -2,980 | -2,349.327 | -2,416.759 | -2,400.898 | -2,166.324 | -162.835 | -189.292 | -130.074 |
Total Non-Current Assets
| 9,703.558 | 9,703.558 | 9,286.247 | 9,286.247 | 8,749.226 | 8,749.226 | 8,421.384 | 8,421.384 | 8,082.513 | 8,082.513 | 9,464.276 | 9,464.276 | 8,977.825 | 8,973.139 | 7,973.276 | 7,973.276 | 7,122.274 | 7,118.842 | 7,848.929 | 7,848.929 | 7,572.64 | 7,572.64 | 6,618.478 | 6,618.478 | 7,280.706 | 7,281.963 | 7,166.528 | 7,166.528 | 6,790.368 | 6,790.717 | 6,758.828 | 6,758.828 | 6,250.233 | 6,251.267 | 6,391.739 | 6,391.739 | 6,414.172 | 6,412.769 | 6,351.624 | 6,351.624 | 6,326.344 | 6,327.208 | 6,192.626 | 6,192.626 | 5,411.131 | 5,362.444 | 5,124.644 | 5,124.644 | 4,569.969 | 4,885.153 | 4,436.684 | 3,795.696 | 4,789.763 | 5,802.024 | 4,513.768 | 3,758.324 | 2,980 | 2,349.327 | 2,416.759 | 2,400.898 | 2,166.324 | 162.835 | 189.292 | 130.074 |
Total Assets
| 9,917.869 | 9,917.869 | 9,534.77 | 9,534.77 | 8,963.157 | 8,963.157 | 8,560.368 | 8,560.368 | 8,268.709 | 8,268.709 | 9,562.412 | 9,562.412 | 9,115.017 | 9,115.017 | 8,089.002 | 8,089.002 | 7,251.811 | 7,251.811 | 8,041.229 | 8,041.229 | 7,819.197 | 7,819.197 | 6,811.123 | 6,811.123 | 7,458.38 | 7,458.38 | 7,283.758 | 7,283.758 | 6,947.853 | 6,947.853 | 6,838.384 | 6,838.384 | 6,452.528 | 6,452.528 | 6,558.396 | 6,558.396 | 6,624.598 | 6,624.598 | 6,519.271 | 6,519.271 | 6,462.05 | 6,462.05 | 6,360.903 | 6,360.903 | 5,721.174 | 5,721.174 | 5,429.577 | 5,429.577 | 4,805.012 | 4,932.304 | 4,584.449 | 4,080.608 | 5,101.068 | 5,850.614 | 4,556.24 | 3,805.482 | 3,137.983 | 2,492.148 | 2,522.739 | 2,657.026 | 2,270.089 | 2,105.266 | 1,683.572 | 1,495.575 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.256 | 0 | 0 | 0 | 1.268 | 0 | 0 | 0 | 28.688 | 0 | 0 | 0 | 1.02 | 0 | 0 | 0 | 0.884 | 0 | 0 | 0 | 0.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.585 | 0 | 0 | 0 | 3.028 | 0 | 0 | 0 | 3.312 | 1.026 | 1.728 | 45.654 | 1.26 | 9.336 | 3.287 | 6.636 | 1.715 | 10.253 | 3.461 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 185.344 | 185.344 | 190.057 | 190.057 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100.281 | 100.893 | 100.893 | 100 | 101.493 | 0 | 0 | 100 | 50 | 50 | 50 | 50 | 50 | 41 | 17 | 0 | 0 | 0 | 104.257 | 0 | 3.312 | 3.091 | 0 |
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 |
Deferred Revenue
| -1.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.74 | 0 | 0 | 0 | -20.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 41.375 | 41.375 | 23.122 | 23.122 | 38.213 | 39.481 | 21.072 | 21.072 | 68.681 | 97.369 | 37.685 | 37.685 | -1.02 | 18.876 | 4.829 | 4.829 | -0.884 | 36.42 | 38.023 | 38.023 | -0.932 | 29.131 | 33.177 | 33.177 | 0 | 20.099 | 15.152 | 15.152 | 13.927 | 13.927 | 18.525 | 18.525 | 0 | 39.187 | 25.189 | 25.189 | 44.242 | 44.242 | 16.538 | 16.538 | 24.74 | 24.74 | 14.969 | 14.969 | 20.374 | 20.374 | 110.373 | 110.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.715 | -10.253 | -3.461 | -104.257 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 51.375 | 51.375 | 33.122 | 33.122 | 49.481 | 49.481 | 31.072 | 31.072 | 107.369 | 107.369 | 47.685 | 47.685 | 1.02 | 18.876 | 4.829 | 4.829 | 0.884 | 36.42 | 38.023 | 38.023 | 0.932 | 29.131 | 33.177 | 33.177 | 0.1 | 20.199 | 15.152 | 15.152 | 13.927 | 13.927 | 203.869 | 203.869 | 190.057 | 229.244 | 25.189 | 25.189 | 44.242 | 44.242 | 16.538 | 16.538 | 100.585 | 125.021 | 115.862 | 115.862 | 103.028 | 121.867 | 110.373 | 110.373 | 103.312 | 51.026 | 51.728 | 95.654 | 51.26 | 59.336 | 44.287 | 23.636 | 1.715 | 10.253 | 3.461 | 104.257 | 0 | 3.312 | 3.091 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 193.149 | 193.149 | 202.252 | 202.252 | 202.669 | 202.669 | 203.779 | 203.779 | 219.98 | 219.98 | 219.544 | 219.544 | 219.096 | 219.096 | 218.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185.288 | 105.436 | 55.467 | 55.59 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -931.66 | 0 | 0 | 0 | -949.098 | 0 | 0 | 0 | -753.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1,604.953 | 0 | 1,518.271 | 0 | 1,356.03 | 0 | 1,263.947 | 0 | 1,169.955 | 0 | 0 | 0 | 1,536.231 | 0 | 0 | 0 | 973.499 | 0 | 0 | 0 | 1,163.849 | 0 | 0 | 0 | 1,097.527 | 0 | 0 | 0 | 967.091 | 0 | 0 | 0 | 812.947 | 0 | 0 | 0 | 930.152 | 0 | 0 | 0 | 948.009 | 0 | 0 | 0 | 751.761 | 0 | 0 | 0 | 519.671 | 635.14 | 546.821 | 419.766 | 722.683 | 1,017.95 | 683.063 | 0 | 0 | 1.137 | 4.472 | 5.75 | 8.079 | 0.722 | 3.806 | 0.224 |
Other Non-Current Liabilities
| 41.529 | 0 | 23.281 | 0 | -1,356.03 | 0 | 21.171 | 0 | -1,169.955 | 0 | 0 | 0 | -1,536.231 | 0 | 0 | 0 | -973.499 | 0 | 0 | 0 | -1,163.849 | 0 | 0 | 0 | -1,097.527 | 0 | 0 | 0 | -967.091 | 0 | 0 | 0 | -812.947 | 0 | 856.433 | 856.433 | 931.66 | 931.66 | 937.092 | 937.092 | 949.098 | 949.098 | 940.569 | 940.569 | 753.071 | 753.071 | -219.096 | -219.096 | 0 | -635.14 | -546.821 | -419.766 | -722.683 | -1,017.95 | -683.063 | 0 | 0 | -1.137 | -4.472 | -5.75 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 1,646.482 | 0 | 1,541.552 | 0 | 1,356.03 | 0 | 1,285.118 | 0 | 1,169.955 | 0 | 0 | 0 | 1,536.231 | 0 | 0 | 0 | 973.499 | 0 | 0 | 0 | 1,163.849 | 0 | 0 | 0 | 1,097.527 | 0 | 0 | 0 | 982.35 | 0 | 0 | 0 | 812.947 | 0 | 1,049.582 | 1,049.582 | 1,132.404 | 1,133.912 | 1,139.761 | 1,139.761 | 1,151.788 | 1,152.877 | 1,160.549 | 1,160.549 | 971.305 | 972.615 | 219.096 | 219.096 | 738.32 | 635.14 | 546.821 | 419.766 | 722.683 | 1,017.95 | 683.063 | 0 | 0 | 1.137 | 4.472 | 5.75 | 193.367 | 106.158 | 59.273 | 55.814 |
Total Liabilities
| 1,656.482 | 51.375 | 1,551.552 | 33.122 | 1,405.601 | 49.481 | 1,295.118 | 31.072 | 1,278.22 | 107.369 | 47.685 | 47.685 | 1,555.995 | 18.876 | 4.829 | 4.829 | 1,011.294 | 36.42 | 38.023 | 38.023 | 1,194.451 | 29.131 | 33.177 | 33.177 | 1,119.12 | 20.199 | 15.152 | 15.152 | 982.35 | 13.927 | 203.869 | 203.869 | 1,043.987 | 229.244 | 1,074.771 | 1,074.771 | 1,178.154 | 1,178.154 | 1,156.299 | 1,156.299 | 1,277.898 | 1,277.898 | 1,276.411 | 1,276.411 | 1,094.482 | 1,094.482 | 1,024.961 | 1,024.961 | 853.522 | 697.509 | 607.481 | 520.046 | 847.985 | 1,090.893 | 743.312 | 32.263 | 14.039 | 12.734 | 92.705 | 301.036 | 260.595 | 189.663 | 116.042 | 106.897 |
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 | 5,084.71 | 5,084.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 3,204.95 | 3,204.95 | 3,173.313 | 3,173.313 | 3,136.282 | 3,136.282 | 3,107.028 | 3,107.028 | 3,070.163 | 3,070.163 | 3,044.159 | 3,044.159 | 3,007.73 | 3,007.73 | 2,982.328 | 2,982.328 | 2,947.243 | 2,947.243 | 2,922.467 | 2,922.467 | 2,888.136 | 2,888.136 | 2,844.755 | 2,844.755 | 2,811.721 | 2,811.721 | 2,788.436 | 2,788.436 | 2,756.256 | 2,756.256 | 2,559.006 | 2,559.006 | 2,521.441 | 2,521.441 | 2,495.349 | 2,495.349 | 2,301.232 | 2,301.238 | 2,280.309 | 2,280.309 | 2,064.936 | 2,065.017 | 2,031.554 | 2,031.554 | 2,002.128 | 2,002.35 | 1,985.15 | 1,985.15 | 1,956.931 | 1,911.44 | 1,865.998 | 1,737.79 | 1,692.908 | 1,638.948 | 1,501.656 | 1,412.137 | 1,379.848 | 1,058.925 | 996.156 | 910.452 | 853.633 | 826.906 | 331.163 | 291.472 |
Retained Earnings
| 1,034.794 | 5,054.664 | 1,026.58 | 4,808.289 | 960.171 | 4,419.74 | 944.711 | 4,156.861 | 828.634 | 3,919.24 | 4,833.742 | 4,833.742 | 716.221 | 4,550.226 | 3,846.1 | 3,846.1 | 705.273 | 3,292.652 | 3,868.056 | 3,868.056 | 688.244 | 3,735.452 | 3,073.524 | 3,073.524 | 631.725 | 3,526.822 | 3,404.751 | 3,404.751 | 631.07 | 3,208.828 | 3,136.703 | 3,136.703 | 637.094 | 2,885.952 | 2,987.205 | 2,987.205 | 576.382 | 3,144.247 | 3,081.77 | 3,081.77 | 524.319 | 3,118.633 | 3,053.156 | 3,053.156 | 465.701 | 2,625.273 | 2,420.913 | 2,420.913 | 447.886 | 456.166 | 427.66 | 432.887 | 311.2 | 294.02 | 237.501 | 186.952 | 151.702 | 140.799 | 80.716 | 86.878 | 87.112 | 70.925 | 58.58 | 46.996 |
Accumulated Other Comprehensive Income/Loss
| 4,019.87 | 0 | 3,781.709 | 0 | 3,459.569 | 0 | 3,212.15 | 0 | 3,090.606 | 0 | 0 | 0 | 3,834.005 | 0 | 0 | 0 | 2,587.379 | 0 | 0 | 0 | 3,047.208 | -0 | 0 | 0 | 2,895.097 | -0 | -0 | -0 | 2,577.758 | 0 | 0 | 0 | 2,248.858 | 0 | 0 | 0 | 2,567.865 | -0.006 | -0.041 | -0.041 | 2,594.033 | -0.362 | -1.038 | -1.038 | 2,158.079 | -1.715 | 0 | 0 | 1,546.002 | 1,866.626 | 1,682.848 | 1,389.615 | 2,248.883 | 2,826.753 | 2,073.771 | 2,174.13 | 1,592.394 | 1,279.69 | 1,353.162 | 1,358.66 | 1,068.749 | 1,017.772 | 1,177.787 | 1,050.21 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | -7,556.022 | -7,556.022 | -0 | -0 | -6,989.403 | -0 | -7,877.901 | -7,877.901 | -0 | -0 | -6,828.428 | -6,828.428 | 0 | -6,239.895 | -6,790.523 | -6,790.523 | 0 | -6,623.588 | -5,918.279 | -5,918.279 | 0 | -6,338.543 | -6,193.187 | -6,193.187 | 0 | -5,965.084 | -5,695.709 | -5,695.709 | 0 | -5,407.393 | -5,482.554 | -5,482.554 | -0 | -0 | 0 | 0 | 0 | 0 | -10,169.42 | -10,169.42 | -0 | -0 | -2.164 | -2.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 8,259.614 | 8,259.614 | 7,981.602 | 7,981.602 | 7,556.022 | 7,556.022 | 7,263.889 | 7,263.889 | 6,989.403 | 6,989.403 | 7,877.901 | 7,877.901 | 7,557.956 | 7,557.956 | 6,828.428 | 6,828.428 | 6,239.895 | 6,239.895 | 6,790.523 | 6,790.523 | 6,623.588 | 6,623.588 | 5,918.279 | 5,918.279 | 6,338.543 | 6,338.543 | 6,193.187 | 6,193.187 | 5,965.084 | 5,965.084 | 5,695.709 | 5,695.709 | 5,407.393 | 5,407.393 | 5,482.554 | 5,482.554 | 5,445.479 | 5,445.479 | 5,362.038 | 5,362.038 | 5,183.288 | 5,183.288 | 5,083.672 | 5,083.672 | 4,625.908 | 4,625.908 | 4,403.899 | 4,403.899 | 3,950.819 | 4,234.232 | 3,976.506 | 3,560.292 | 4,252.991 | 4,759.721 | 3,812.928 | 3,773.219 | 3,123.944 | 2,479.414 | 2,430.034 | 2,355.99 | 2,009.494 | 1,915.603 | 1,567.53 | 1,388.678 |
Total Equity
| 8,261.387 | 8,261.387 | 7,983.218 | 7,983.218 | 7,557.556 | 7,557.556 | 7,265.25 | 7,265.25 | 6,990.489 | 6,990.489 | 7,878.977 | 7,878.977 | 7,559.022 | 7,559.022 | 6,829.52 | 6,829.52 | 6,240.517 | 6,240.517 | 6,792.073 | 6,792.073 | 6,624.746 | 6,624.746 | 5,919.37 | 5,919.37 | 6,339.26 | 6,339.26 | 6,193.945 | 6,193.945 | 5,965.503 | 5,965.503 | 5,697.121 | 5,697.121 | 5,408.541 | 5,408.541 | 5,483.625 | 5,483.625 | 5,446.444 | 5,446.444 | 5,362.972 | 5,362.972 | 5,184.152 | 5,184.152 | 5,084.492 | 5,084.492 | 4,626.692 | 4,626.692 | 4,404.616 | 4,404.616 | 3,951.49 | 4,234.795 | 3,976.968 | 3,560.562 | 4,253.083 | 4,759.721 | 3,812.928 | 3,773.219 | 3,123.944 | 2,479.414 | 2,430.034 | 2,355.99 | 2,009.494 | 1,915.603 | 1,567.53 | 1,388.678 |
Total Liabilities & Shareholders Equity
| 9,917.869 | 8,312.762 | 9,534.77 | 8,016.34 | 8,963.157 | 7,607.037 | 8,560.368 | 7,296.322 | 8,268.709 | 7,097.858 | 7,926.662 | 7,926.662 | 9,115.017 | 7,577.898 | 6,834.349 | 6,834.349 | 7,251.811 | 6,276.937 | 6,830.096 | 6,830.096 | 7,819.197 | 6,653.877 | 5,952.547 | 5,952.547 | 7,458.38 | 6,359.459 | 6,209.097 | 6,209.097 | 6,947.853 | 5,979.43 | 5,900.99 | 5,900.99 | 6,452.528 | 5,637.785 | 6,558.396 | 6,558.396 | 6,624.598 | 6,624.598 | 6,519.271 | 6,519.271 | 6,462.05 | 6,462.05 | 6,360.903 | 6,360.903 | 5,721.174 | 5,721.174 | 0 | 0 | 4,805.012 | 4,932.304 | 4,584.449 | 4,080.608 | 5,101.068 | 5,850.614 | 4,556.24 | 3,805.482 | 3,137.983 | 2,492.148 | 2,522.739 | 2,657.026 | 2,270.089 | 2,105.266 | 1,683.572 | 1,495.575 |