Arrow Financial Corporation
NASDAQ:AROW
27.28 (USD) • At close January 16, 2025
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 | 1994 Q4 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 340.088 | 200.198 | 282.465 | 142.536 | 294.739 | 173.601 | 203.472 | 64.66 | 373.429 | 217.254 | 487.578 | 457.696 | 598.366 | 478.228 | 452.207 | 380.991 | 450.666 | 253.27 | 138.529 | 70.221 | 92.298 | 62.695 | 61.229 | 84.239 | 92.295 | 60.741 | 100.272 | 72.838 | 80.666 | 66.077 | 64.803 | 57.355 | 102.059 | 63.115 | 60.711 | 51.068 | 69.691 | 45.137 | 111.595 | 46.295 | 64.664 | 51.81 | 76.05 | 49.98 | 72.052 | 44.6 | 137.174 | 48.832 | 136.418 | 57.751 | 137.508 | 43.736 | 137.79 | 57.32 | 77.003 | 31.079 | 123.73 | 39.772 | 89.762 | 67.116 | 117.345 | 54.189 | 100.585 | 58.338 | 38.325 | 39.013 | 37.046 | 35.289 | 42.219 | 33.403 | 36.691 | 34.995 | 41.71 | 38.244 | 27.177 | 35.558 | 41.432 | 33.541 | 34.587 | 29.805 | 38.301 | 28.641 | 27.916 | 27.526 | 38.409 | 30.598 | 24.423 | 29.141 | 32.995 | 30.97 | 25.495 | 27.944 | 57.286 | 31.242 | 23.539 | 26.612 | 32.709 | 25.42 | 24.464 | 28.1 | 37.2 | 21.3 | 31.4 | 30.7 | 23.6 | 24 | 45.6 | 46.9 | 63.9 | 73.8 | 34 | 37.5 | 44.8 | 20.5 | 29.8 | 58.5 | 70.7 | 49.3 | 34.6 | 45.8 | 48.8 | 28.9 | 41.1 | 44.1 | 67.2 | 58.3 | 51.2 | 45.3 | 45.3 | 31 |
Short Term Investments
| 0 | 450.786 | 485.833 | 497.769 | 519.24 | 543.708 | 565.693 | 573.495 | 575.054 | 582.741 | 582.428 | 559.316 | 486.9 | 437.868 | 464.089 | 365.287 | 374.928 | 378.778 | 378.186 | 357.334 | 314.182 | 285.878 | 298.812 | 317.535 | 340.411 | 325.387 | 307.168 | 300.2 | 315.459 | 327.392 | 347.159 | 346.996 | 339.19 | 362.929 | 388.247 | 402.309 | 397.559 | 391.817 | 393.133 | 366.139 | 374.335 | 366.848 | 429.23 | 457.606 | 486.888 | 501.574 | 478.775 | 478.698 | 0 | 4.479 | 0 | 556.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 412.798 | 376.304 | 333.17 | 0 | 350.526 | 372.843 | 352.163 | 0 | 336.055 | 333.015 | 315.886 | 0 | 339.812 | 336.167 | 326.363 | 0 | 306.499 | 321.101 | 333.756 | 0 | 324.172 | 343.374 | 318.494 | 0 | 311.407 | 314.966 | 331.583 | 0 | 311.975 | 273.554 | 262.615 | 0 | 235.011 | -0.145 | -0.008 | 0 | 224.506 | 0.004 | 0.004 | 0 | 233.693 | -55.449 | 0 | 0 | 0 | 0 | 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
| 340.088 | -30.372 | 282.465 | -36.755 | 813.979 | 33.803 | 25.107 | 638.155 | 948.483 | 799.995 | 1,070.006 | 1,017.012 | 1,085.266 | 916.096 | 916.296 | 746.278 | 825.594 | 632.048 | 516.715 | 427.555 | 406.48 | 348.573 | 360.041 | 401.774 | 432.706 | 386.128 | 405.861 | 373.038 | 396.125 | 393.469 | 411.962 | 404.351 | 441.249 | 426.044 | 448.958 | 453.377 | 467.25 | 436.954 | 504.728 | 412.434 | 438.999 | 418.658 | 505.28 | 507.586 | 558.94 | 546.174 | 615.949 | 527.53 | 136.418 | 62.23 | 137.508 | 43.736 | 137.79 | 57.32 | 77.003 | 31.079 | 123.73 | 39.772 | 89.762 | 67.116 | 117.345 | 54.189 | 100.585 | 58.338 | 38.325 | 39.013 | 37.046 | 35.289 | 42.219 | 33.403 | 36.691 | 34.995 | 41.71 | 38.244 | 27.177 | 35.558 | 41.432 | 33.541 | 34.587 | 29.805 | 38.301 | 28.641 | 27.916 | 27.526 | 38.409 | 30.598 | 24.423 | 29.141 | 32.995 | 30.97 | 25.495 | 27.944 | 57.286 | 31.242 | 23.539 | 26.612 | 32.709 | 25.42 | 24.464 | 28.1 | 37.2 | 21.3 | 31.4 | 30.7 | 23.6 | 24 | 45.6 | 46.9 | 63.9 | 73.8 | 34 | 37.5 | 44.8 | 20.5 | 29.8 | 58.5 | 70.7 | 49.3 | 34.6 | 45.8 | 48.8 | 28.9 | 41.1 | 44.1 | 67.2 | 58.3 | 51.2 | 45.3 | 45.3 | 31 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.614 | 5.708 | 6.481 | 5.486 | 6.51 | 5.712 | 6.38 | 6.082 | 6.508 | 6.689 | 7.132 | 6.512 | 6.959 | 6.464 | 7.558 | 7.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current 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 | 775.131 | 725.111 | 707.478 | 715.887 | 1,174.031 | 1,163.688 | 1,154.837 | 1,156.259 | 1,142.411 | 1,143.803 | 1,158.107 | 1,148.764 | 1,156.737 | 1,147.858 | 1,125.112 | 1,116.356 | 1,109.488 | 1,097.745 | 1,103.632 | 1,113.702 | 1,118.907 | 1,074.849 | 1,093.176 | 1,063.558 | 1,049.989 | 1,031.024 | 1,058.172 | 1,028.305 | 1,016.986 | 1,008.581 | 1,014.586 | 1,006.338 | 990.777 | 960.302 | 907.68 | 888.104 | 888.709 | 876.04 | 917.687 | 867.15 | 904.056 | 852.947 | 864.527 | 817.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 340.088 | 211.788 | 295.219 | 142.536 | 813.979 | 33.803 | 25.107 | 638.155 | 948.483 | 449.799 | 1,070.006 | 1,017.012 | 49.43 | 3,184.618 | 3,156.286 | 3,031.524 | 3,110.709 | 2,868.533 | 2,608.437 | 2,505.333 | 2,471.108 | 2,384.84 | 2,338.344 | 2,315.872 | 2,257.647 | 2,156.971 | 2,132.755 | 2,062.628 | 2,030.073 | 1,984.356 | 1,916.157 | 1,850.4 | 1,851.664 | 1,781.966 | 1,723.326 | 1,670.848 | 1,651.06 | 1,563.496 | 1,583.347 | 1,495.141 | 1,483.935 | 1,434.433 | 1,420.003 | 1,351.534 | 1,340.685 | 1,276.993 | 1,329.908 | 1,248.903 | 1,316.959 | 1,231.63 | 1,298.725 | 1,206.077 | 1,286.709 | 1,207.812 | 1,242.242 | 1,186.355 | 1,287.426 | 1,194.094 | 1,222.432 | 1,190.587 | 1,226.833 | 1,151.934 | 1,204.217 | 1,172.04 | 1,157.232 | 1,113.862 | 1,130.222 | 1,098.847 | 1,092.208 | 1,064.427 | 1,094.863 | 1,063.3 | 1,058.696 | 1,046.825 | 1,041.763 | 1,041.896 | 1,032.209 | 993.843 | 942.267 | 917.909 | 927.01 | 904.681 | 945.603 | 894.676 | 942.465 | 883.545 | 888.95 | 846.825 | 32.995 | 30.97 | 25.495 | 27.944 | 24.586 | 31.242 | 23.539 | 25.802 | 32.709 | 25.42 | 4.2 | 28.073 | 233.693 | -47.866 | 31.4 | 30.7 | 23.6 | 24 | 45.6 | 46.9 | 63.9 | 73.8 | 34 | 37.5 | 44.8 | 20.5 | 29.8 | 58.5 | 70.7 | 49.3 | 34.6 | 45.8 | 48.8 | 28.9 | 41.1 | 44.1 | 67.2 | 58.3 | 51.2 | 45.3 | 45.3 | 31 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 59.932 | 64.199 | 64.284 | 64.59 | 60.311 | 59.773 | 58.233 | 56.491 | 54.015 | 50.141 | 48.481 | 46.217 | 44.003 | 43.268 | 43.057 | 42.612 | 42.075 | 41.231 | 40.987 | 40.629 | 40.228 | 38.836 | 34.949 | 30.446 | 28.601 | 28.104 | 27.815 | 27.619 | 26.432 | 26.565 | 26.585 | 26.938 | 26.718 | 26.775 | 27.142 | 27.44 | 28.186 | 28.57 | 28.381 | 28.488 | 28.206 | 28.465 | 28.717 | 29.154 | 29.386 | 29.301 | 29.363 | 28.897 | 26.645 | 24.823 | 23.217 | 22.629 | 20.725 | 19.49 | 19.256 | 18.836 | 19.138 | 19.252 | 18.469 | 18.756 | 18.102 | 17.532 | 17.584 | 17.602 | 17.398 | 16.492 | 16.389 | 16.728 | 16.385 | 16 | 16.172 | 15.608 | 16.217 | 15.746 | 15.949 | 15.884 | 15.2 | 15.422 | 14.905 | 14.939 | 14.878 | 14.561 | 14.105 | 14.174 | 14.073 | 13.902 | 13.676 | 13.715 | 13.464 | 13.371 | 13.214 | 13.095 | 12.732 | 12.747 | 12.365 | 12.395 | 12.483 | 12.405 | 11.843 | 11.8 | 11.4 | 11.3 | 11.1 | 11.1 | 11 | 10.8 | 10.7 | 10.8 | 10.8 | 10.7 | 9.4 | 9.4 | 9.8 | 12.7 | 12.6 | 13.9 | 14 | 14.2 | 14.6 | 15.2 | 15.3 | 15.4 | 16.2 | 16.9 | 17.4 | 17.8 | 19.3 | 19.8 | 19.9 | 19.6 |
Goodwill
| 23.789 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 21.873 | 22.003 | 22.003 | 22.003 | 22.003 | 22.003 | 22.003 | 22.003 | 22.003 | 22.003 | 22.003 | 22.003 | 22.003 | 22.003 | 22.003 | 22.003 | 22.003 | 21.96 | 20.823 | 21.244 | 15.783 | 15.783 | 15.783 | 15.269 | 15.269 | 14.842 | 14.842 | 14.842 | 14.726 | 14.726 | 14.726 | 14.726 | 14.614 | 14.614 | 14.614 | 14.503 | 14.503 | 14.504 | 14.504 | 14.452 | 14.452 | 14.359 | 14.355 | 10.692 | 10.717 | 9.297 | 9.297 | 9.297 | 9.297 | 9.297 | 9.297 | 9.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.19 | 0.927 | 1.018 | 1.11 | 1.205 | 1.302 | 1.4 | 1.5 | 1.604 | 1.71 | 1.818 | 1.918 | 2.006 | 2.082 | 2.049 | 1.95 | 1.789 | 1.662 | 1.64 | 1.661 | 1.713 | 1.73 | 1.777 | 1.852 | 1.954 | 2.06 | 2.172 | 2.289 | 2.395 | 2.482 | 2.575 | 2.696 | 2.802 | 2.885 | 2.999 | 3.107 | 3.263 | 3.369 | 3.489 | 3.625 | 3.744 | 3.865 | 3.996 | 4.14 | 4.27 | 4.384 | 4.457 | 4.492 | 4.543 | 4.608 | 4.65 | 4.749 | 4.828 | 4.221 | 3.656 | 1.458 | 1.426 | 1.423 | 1.361 | 1.443 | 1.511 | 1.598 | 1.608 | 1.652 | 1.731 | 1.769 | 1.867 | 1.976 | 2.085 | 2.194 | 2.422 | 2.422 | 2.54 | 2.66 | 2.885 | 2.885 | 3.021 | 3.106 | 0.99 | 1.019 | 0.181 | 0.179 | 0.182 | 0.166 | 0.502 | 0.4 | 0.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.979 | 22.8 | 22.891 | 22.983 | 23.078 | 23.175 | 23.273 | 23.373 | 23.477 | 23.583 | 23.691 | 23.791 | 23.879 | 23.955 | 23.922 | 23.823 | 23.662 | 23.535 | 23.513 | 23.534 | 23.586 | 23.603 | 23.65 | 23.725 | 23.827 | 23.933 | 24.045 | 24.162 | 24.268 | 24.355 | 24.448 | 24.569 | 24.675 | 24.758 | 24.872 | 24.98 | 25.266 | 25.372 | 25.492 | 25.628 | 25.747 | 25.868 | 25.999 | 26.143 | 26.273 | 26.387 | 26.46 | 26.495 | 26.546 | 26.611 | 26.653 | 26.752 | 26.788 | 25.044 | 24.9 | 17.241 | 17.209 | 17.206 | 16.63 | 16.712 | 16.353 | 16.44 | 16.45 | 16.378 | 16.457 | 16.495 | 16.593 | 16.59 | 16.699 | 16.808 | 16.917 | 16.925 | 17.044 | 17.164 | 17.231 | 17.337 | 17.38 | 17.461 | 11.682 | 11.736 | 9.478 | 9.476 | 9.479 | 9.463 | 9.799 | 9.697 | 9.706 | 9.715 | 9.959 | 9.525 | 9.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 290.471 | 186.28 | 272.064 | 117.038 | 661.777 | 689.057 | 735.11 | 757.097 | 759.358 | 766.868 | 780.966 | 757.629 | 687.123 | 644.35 | 680.446 | 590.677 | 601.238 | 613.878 | 618.395 | 614.779 | 577.9 | 558.471 | 587.94 | 618.291 | 643.145 | 636.163 | 642.072 | 646.056 | 663.689 | 686.445 | 689.196 | 703.335 | 682.799 | 716.704 | 708.68 | 731.759 | 720.182 | 722.403 | 703.114 | 673.014 | 673.858 | 668.868 | 750.758 | 763.148 | 764.41 | 756.624 | 734.724 | 724.293 | 674.852 | 688.391 | 671.774 | 707.226 | 618.756 | 649.428 | 699.708 | 685.904 | 636.521 | 615.567 | 594.825 | 615.572 | 574.995 | 532.726 | 474.413 | 459.066 | 481.964 | 484.132 | 465.388 | 452.681 | 451.757 | 444.698 | 415.202 | 424.384 | 431.419 | 436.599 | 430.911 | 444.486 | 419.322 | 427.579 | 447.113 | 433.365 | 433.427 | 451.421 | 425.098 | 455.607 | 417.856 | 410.014 | 407.526 | 401.166 | 386.583 | 347.574 | 338.03 | 326.65 | 307.195 | 285.802 | 279.66 | 289.606 | 287.219 | 298.215 | 287.246 | 283.9 | 286.6 | 299.1 | 304.1 | 330.7 | 286.6 | 288.2 | 272.8 | 265.9 | 246.1 | 220.9 | 202.4 | 202.6 | 195 | 187.2 | 185.9 | 192.5 | 195.8 | 67.6 | 183.6 | 174.1 | 181.1 | 181.7 | 183.2 | 165.8 | 149.5 | 152.9 | 145.3 | 143.8 | 142.6 | 156.6 |
Tax Assets
| 0 | 3,667.745 | 3,588.932 | 3,708.061 | 0 | 0 | 0 | 0 | 0 | -98.545 | -90.782 | -3,292.988 | -75.485 | -75.677 | -3,379.09 | -3,125.116 | -3,255.785 | -3,223.501 | -3,082.774 | -2,864.506 | -2,950.895 | -2,874.757 | -2,859.468 | -2,703.685 | -2,808.497 | -2,732.393 | -2,674.555 | -2,541.543 | -2,613.096 | -2,604.724 | -2,540.55 | -2,363.092 | 0 | 0 | 0 | -2,194.717 | 0 | 0 | 0 | -2,045.196 | 0 | 0 | 0 | -1,963.017 | 0 | 0 | 0 | -1,847.288 | 0 | 0 | 0 | -1,801.588 | 0 | 0 | 0 | -1,747.992 | 0 | 0 | 0 | -1,631.534 | 0 | 0 | 0 | -16.378 | -16.457 | -16.495 | -16.593 | -16.59 | -16.699 | -16.808 | -16.917 | -16.925 | -17.044 | -17.164 | -17.231 | -17.337 | -17.38 | -17.461 | -11.682 | -11.736 | -9.478 | -9.476 | -9.479 | -9.463 | -9.799 | -9.697 | -9.706 | -9.715 | -396.542 | -357.099 | -347.786 | 0 | 0 | -0.057 | -0.031 | 0 | 0 | 0.277 | 0.277 | 0 | 0 | -0.144 | 0 | 0 | 0 | 0 | 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
| -290.471 | 91.595 | 90.233 | 114.66 | -745.166 | -689.057 | -735.11 | -836.961 | -836.85 | 98.545 | 0 | 3,298.368 | 0 | 0 | 0 | 3,125.116 | 0 | 0 | 0 | 2,864.506 | 0 | 0 | 0 | 2,703.685 | 0 | 0 | 0 | 2,541.543 | 0 | 0 | 0 | 2,363.092 | -5.371 | -9.961 | -5.149 | 2,185.878 | -5.143 | -6.47 | -4.806 | 2,040.345 | -3.001 | -4.583 | -3.896 | 1,956.736 | -3.896 | -6.136 | -4.493 | 1,841.496 | -4.487 | -4.479 | 0 | 1,801.588 | 0 | 0 | -7.702 | 1,747.992 | 0 | 0 | 8.939 | 1,631.534 | 0 | 0 | 0 | 16.378 | 16.457 | 16.495 | 16.593 | 16.59 | 16.699 | 16.808 | 16.917 | 16.925 | 17.044 | 17.164 | 17.231 | 17.337 | 17.38 | 17.461 | 11.682 | 11.736 | 9.478 | 9.476 | 9.479 | 9.463 | 9.799 | 9.697 | 9.706 | 9.715 | -3.505 | -3.846 | -3.458 | 697.645 | -319.927 | -299.491 | -292.131 | -289.606 | -299.702 | -311.791 | -299.099 | -283.927 | -298 | -311.169 | -315.2 | -341.8 | -297.6 | -299 | -283.5 | -276.7 | -256.9 | -231.6 | -211.8 | -212 | -204.8 | -199.9 | -198.5 | -206.4 | -209.8 | -81.8 | -198.2 | -189.3 | -196.4 | -197.1 | -199.4 | -182.7 | -166.9 | -170.7 | -164.6 | -163.6 | -162.5 | -176.2 |
Total Non-Current Assets
| 85.911 | 4,032.619 | 4,038.404 | 4,027.332 | 745.166 | 82.948 | 81.506 | 836.961 | 836.85 | 840.592 | 853.138 | 833.017 | 755.005 | 711.573 | 747.425 | 657.112 | 666.975 | 678.644 | 682.895 | 678.942 | 641.714 | 620.91 | 646.539 | 672.462 | 695.573 | 688.2 | 693.932 | 697.837 | 714.389 | 737.365 | 740.229 | 754.842 | 728.821 | 758.276 | 755.545 | 775.34 | 768.491 | 769.875 | 752.181 | 722.279 | 724.81 | 718.618 | 801.578 | 812.164 | 816.173 | 806.176 | 786.054 | 773.893 | 723.556 | 735.346 | 721.644 | 756.607 | 666.269 | 693.962 | 736.162 | 721.981 | 672.868 | 652.025 | 638.863 | 651.04 | 609.45 | 566.698 | 508.447 | 493.046 | 515.819 | 517.119 | 498.37 | 485.999 | 484.841 | 477.506 | 448.291 | 456.917 | 464.68 | 469.509 | 464.091 | 477.707 | 451.902 | 460.462 | 473.7 | 460.04 | 457.783 | 475.458 | 448.682 | 479.244 | 441.728 | 433.613 | 430.908 | 424.596 | 9.959 | 9.525 | 9.756 | 1,037.39 | 319.927 | -0.999 | -0.137 | 12.395 | 299.702 | -0.894 | 0.267 | 11.773 | 298 | -0.913 | 315.2 | 341.8 | 297.6 | 299 | 283.5 | 276.7 | 256.9 | 231.6 | 211.8 | 212 | 204.8 | 199.9 | 198.5 | 206.4 | 209.8 | 81.8 | 198.2 | 189.3 | 196.4 | 197.1 | 199.4 | 182.7 | 166.9 | 170.7 | 164.6 | 163.6 | 162.5 | 176.2 |
Total Assets
| 4,411.449 | 4,244.407 | 4,333.623 | 4,169.868 | 4,272.911 | 4,103.653 | 4,114.63 | 3,969.509 | 4,232.778 | 3,991.205 | 4,156.402 | 4,027.952 | 4,071.104 | 3,896.191 | 3,903.711 | 3,688.636 | 3,777.684 | 3,547.177 | 3,291.332 | 3,184.275 | 3,112.822 | 3,005.75 | 2,984.883 | 2,988.334 | 2,953.22 | 2,845.171 | 2,826.687 | 2,760.465 | 2,744.462 | 2,721.721 | 2,656.386 | 2,605.242 | 2,580.485 | 2,540.242 | 2,478.871 | 2,446.188 | 2,419.551 | 2,333.371 | 2,335.528 | 2,217.42 | 2,208.745 | 2,153.051 | 2,221.581 | 2,163.698 | 2,156.858 | 2,083.169 | 2,115.962 | 2,022.796 | 2,040.515 | 1,966.976 | 2,020.369 | 1,962.684 | 1,952.978 | 1,901.774 | 1,978.404 | 1,908.336 | 1,960.294 | 1,846.119 | 1,861.295 | 1,841.627 | 1,836.283 | 1,718.632 | 1,712.664 | 1,665.086 | 1,673.051 | 1,630.981 | 1,628.592 | 1,584.846 | 1,577.049 | 1,541.933 | 1,543.154 | 1,520.217 | 1,523.376 | 1,516.334 | 1,505.854 | 1,519.603 | 1,484.111 | 1,454.305 | 1,415.967 | 1,377.949 | 1,384.793 | 1,380.139 | 1,394.285 | 1,373.92 | 1,384.193 | 1,317.158 | 1,319.858 | 1,271.421 | 1,262.965 | 1,193.702 | 1,154.089 | 1,151.007 | 1,142.214 | 1,095.338 | 1,130.942 | 1,081.354 | 1,067.077 | 1,054.81 | 1,028.85 | 1,001.1 | 983.2 | 954.4 | 941.3 | 939 | 869 | 857.7 | 847.1 | 831.6 | 820 | 792.4 | 654.4 | 652.6 | 639.6 | 713.5 | 714.4 | 789.8 | 802.3 | 778.5 | 746.4 | 744.2 | 752.6 | 733.4 | 741.7 | 719 | 720.6 | 722.4 | 769.9 | 794.6 | 813.9 | 845.9 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account 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 | 0.472 | 0.493 | 0.523 | 0.584 | 0.676 | 0.898 | 0.974 | 1.147 | 1.21 | 1.549 | 1.755 | 1.957 | 2.122 | 2.094 | 2.091 | 2.257 | 0 | 0 | 0 | 2.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0.888 | 0 | 0 | 35 | 0 | 0 | 0 | 0 | 4.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 131 | 136 | 0 | 0 | 33 | 122 | 32 | 123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.421 | 0 | 0 | 0 | 64.777 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 42 | 2.023 | 2.211 | 1.647 | 1.633 | 1.842 | 1.619 | 1.602 | 1.888 | 62.193 | 68.096 | 2.017 | 0.617 | 1.517 | 0.576 | 0.539 | 1.089 | 1.215 | 0.654 | 0.029 | 48.324 | 1.329 | 2.013 | 0.112 | 1.859 | 1.231 | 1.755 | 0.787 | 1.72 | 1.87 | 1.065 | 1.281 | 1.421 | 153.235 | 1.926 | 146.044 | 149.42 | 5.335 | 5.336 | 2.369 | 120.335 | 4.615 | 163.162 | 6.58 | 9.574 | 5.335 | 7.652 | 5.769 | 10.333 | 71 | 10.1 | 3.8 | 1.8 | 3.5 | 5 | 3.7 | 3.8 | 8.1 | 8.3 | 8.3 | 6.1 | 6.7 | 6.6 | 4.6 | 1.3 | 8.1 | 7.5 | 3.7 | 5.9 | 5.2 | 7.4 | 5.8 | 6.7 | 7.2 | 8.7 | 6.6 | 7.8 | 10 | 5.3 |
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 | 81.495 | 0 | 0 | 0 | 75.28 | 0 | 0 | 0 | 70.304 | 0 | 0 | 0 | 65.556 | 0 | 0 | 0 | 60.791 | 0 | 0 | 0 | 61.316 | 0 | 0 | 0 | 61.706 | 0 | 0 | 0 | 64.729 | 0 | 0 | 0 | 63.546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52.179 | 0 | 0 | 0 | 47.026 | 0 | 3.586 | 0.411 | 0 | 0 | 2.347 | 0.022 | 0 | 0 | 4.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | -0.888 | 0 | 0 | -35 | 0 | 0 | 0 | 0 | -4.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -131 | -136 | 0 | -81.495 | -33 | -122 | -32 | -198.28 | 0 | 0 | 0 | -70.304 | 0 | 0 | 0 | -125.977 | 0 | 0 | 0 | -125.568 | -0.472 | -0.493 | -0.523 | -90.9 | -0.676 | -0.898 | -0.974 | -104.853 | -3.233 | -3.76 | -3.402 | -68.319 | -3.964 | -3.713 | -3.693 | -67.691 | -62.193 | -68.096 | -2.017 | -3.583 | -1.517 | -0.576 | -0.539 | -1.089 | -1.215 | -0.654 | -0.029 | -48.324 | -1.329 | -2.013 | -0.112 | -1.859 | -1.231 | -1.755 | -0.787 | -1.72 | -1.87 | -1.065 | -1.281 | -1.421 | -153.235 | -1.926 | -146.044 | -201.599 | -5.335 | -5.336 | -2.369 | -167.361 | -4.615 | -166.748 | -6.991 | -9.574 | -5.335 | -9.999 | -5.791 | -10.333 | -71 | -14.771 | -3.8 | -1.8 | -3.5 | -5 | -3.7 | -3.8 | -8.1 | -8.3 | -8.3 | -6.1 | -6.7 | -6.6 | -4.6 | -1.3 | -8.1 | -7.5 | -3.7 | -5.9 | -5.2 | -7.4 | -5.8 | -6.7 | -7.2 | -8.7 | -6.6 | -7.8 | -10 | -5.3 |
Total Current Liabilities
| 0 | 715.228 | 705.489 | 759.313 | 806.804 | 164 | 35 | 27 | -0.001 | 825.802 | 814.041 | 4.768 | 845.227 | 765.854 | 0 | 57.929 | 0 | 0 | 0 | 130 | 48 | 83 | 74.5 | 234 | 131 | 136 | 0 | 105 | 33 | 122 | 32 | 123 | 0 | 102 | 0 | 105.173 | 0 | 29.5 | 0 | 60.421 | 0 | 24 | 0 | 64.777 | 0.472 | 40.493 | 0.523 | 42.262 | 0.676 | 0.898 | 0.974 | 43.147 | 3.233 | 3.76 | 3.402 | 3.59 | 3.964 | 3.713 | 3.693 | 4.145 | 62.193 | 68.096 | 2.017 | 0.617 | 1.517 | 0.576 | 0.539 | 1.089 | 1.215 | 0.654 | 0.029 | 0.758 | 1.329 | 2.013 | 0.112 | 1.859 | 1.231 | 1.755 | 0.787 | 1.72 | 1.87 | 1.065 | 1.281 | 1.421 | 153.235 | 1.926 | 146.044 | 149.42 | 1,158 | 1,092 | 1,056.8 | 1,054.5 | 1,046.5 | 1,003.9 | 1,041.6 | 995.6 | 985 | 977.2 | 953.2 | 923.8 | 71 | 10.1 | 3.8 | 1.8 | 791.4 | 781.2 | 771.6 | 757.7 | 747.8 | 720.9 | 582.9 | 578.3 | 566.3 | 646.9 | 644.3 | 722.3 | 736.4 | 7.5 | 3.7 | 5.9 | 5.2 | 7.4 | 5.8 | 6.7 | 7.2 | 8.7 | 6.6 | 7.8 | 10 | 5.3 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 33.622 | 126.5 | 135.576 | 55.83 | 199.38 | 41.8 | 167.906 | 79.919 | 50.131 | 50.144 | 50.156 | 70.169 | 70.181 | 70.193 | 70.205 | 70.217 | 75.228 | 75.239 | 75.249 | 185.254 | 98 | 133 | 129.5 | 299 | 65 | 65 | 65 | 180 | 75 | 75 | 75 | 75 | 75 | 177 | 75 | 157 | 75 | 104.5 | 70 | 30 | 30 | 54 | 40 | 40 | 40 | 90 | 50 | 79 | 50 | 50 | 50 | 102 | 60 | 110 | 130 | 150 | 170 | 170 | 160 | 160 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 170 | 150 | 155 | 145 | 165 | 183 | 165 | 177 | 151.5 | 165 | 150 | 170 | 154.8 | 172.5 | 165 | 165 | 15 | 155 | 5 | 5 | 5 | 140 | 120 | 5 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 85 | 0 | 50 | 45 | 45 | 15 | 15 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 4.7 | 5 | 5.3 | 5.3 | 5.3 | 5.4 | 5.4 | 5.4 | 5.4 | 7 | 7.1 | 7.2 | 5.6 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,244.346 | 3,734.889 | 3,820.061 | 3,734.266 | 3,713.517 | 3,700.41 | 3,583.353 | 3,536.052 | 3,837.097 | 3,584.563 | 3,749.003 | 3,586.597 | 3,640.752 | 3,472.965 | 3,491.093 | 3,284.027 | 3,376.796 | 3,154.251 | 2,906.685 | 2,697.293 | 2,722.594 | 2,588.101 | 2,578.774 | 2,419.75 | 2,623.41 | 2,520.683 | 2,508.953 | 2,330.862 | 2,424.814 | 2,405.969 | 2,345.275 | 2,297.39 | 2,276.277 | -177 | -75 | -157 | -75 | -104.5 | -70 | -30 | -30 | -54 | -40 | -40 | -40 | -90 | -50 | -79 | -50 | -50 | -50 | -102 | -60 | -110 | -130 | -150 | -170 | -170 | -160 | -160 | -180 | -180 | -180 | -180 | -180 | -180 | -180 | -180 | -170 | -150 | -155 | -145 | -165 | -183 | -165 | -177 | -151.5 | -165 | -150 | -170 | -154.8 | -172.5 | -165 | -165 | -15 | -155 | -5 | -5 | -5 | -140 | -120 | -5 | -120 | 0 | 0 | 0 | 0 | 0 | 0 | -85 | 0 | -50 | -45 | -45 | -15 | -15 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | -4.7 | -5 | -5.3 | -5.3 | -5.3 | -5.4 | -5.4 | -5.4 | -5.4 | -7 | -7.1 | -7.2 | -5.6 |
Total Non-Current Liabilities
| 3,277.968 | 3,146.161 | 3,250.148 | 3,030.783 | 199.38 | 196.893 | 132.906 | 27 | 2,815.116 | 50.144 | 50.156 | 70.169 | 70.181 | 70.193 | 70.205 | 70.217 | 75.228 | 75.239 | 75.249 | 55.254 | 55.263 | 55.27 | 57.946 | 65 | 65 | 65 | 65 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 70 | 30 | 30 | 30 | 40 | 40 | 40 | 50 | 50 | 50 | 50 | 50 | 50 | 60 | 60 | 110 | 130 | 150 | 170 | 170 | 160 | 160 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 170 | 150 | 155 | 145 | 165 | 183 | 165 | 177 | 151.5 | 165 | 150 | 170 | 154.8 | 172.5 | 165 | 165 | 15 | 155 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 0 | 50 | 45 | 45 | 15 | 15 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 4.7 | 5 | 5.3 | 5.3 | 5.3 | 5.4 | 5.4 | 5.4 | 5.4 | 7 | 7.1 | 7.2 | 5.6 |
Total Liabilities
| 4,018.138 | 3,861.389 | 3,955.637 | 3,790.096 | 199.38 | 3,742.21 | 3,751.259 | 3,615.971 | 3,887.228 | 3,634.707 | 3,799.159 | 3,656.766 | 3,710.933 | 3,543.158 | 3,561.298 | 3,354.244 | 3,452.024 | 3,229.49 | 2,981.934 | 2,882.547 | 2,820.594 | 2,721.101 | 2,708.274 | 2,718.75 | 2,688.41 | 2,585.683 | 2,573.953 | 2,510.862 | 2,499.814 | 2,480.969 | 2,420.275 | 2,372.39 | 2,351.277 | 2,314.869 | 2,258.168 | 2,232.217 | 2,208.409 | 2,126.424 | 2,130.563 | 2,016.494 | 2,008.656 | 1,955.435 | 2,027.09 | 1,971.544 | 1,974.175 | 1,905.562 | 1,938.159 | 1,846.971 | 1,864.201 | 1,795.036 | 1,851.903 | 1,796.299 | 1,784.354 | 1,738.185 | 1,819.216 | 1,756.077 | 1,806.837 | 1,693.416 | 1,715.491 | 1,700.809 | 1,696.979 | 1,584.046 | 1,580.125 | 1,539.284 | 1,547.654 | 1,506.901 | 1,501.541 | 1,462.59 | 1,458.175 | 1,426.022 | 1,424.774 | 1,402.087 | 1,404.003 | 1,401.588 | 1,389.271 | 1,402.182 | 1,368.094 | 1,336.438 | 1,300.194 | 1,259.915 | 1,271.642 | 1,271.899 | 1,282.896 | 1,268.055 | 1,280.096 | 1,212.469 | 1,217.423 | 1,170.019 | 1,162.956 | 1,097.028 | 1,061.839 | 1,059.503 | 1,051.52 | 1,008.867 | 1,046.601 | 1,000.573 | 989.996 | 982.212 | 958.192 | 923.8 | 907.9 | 879.8 | 864.2 | 861.9 | 791.4 | 781.3 | 771.6 | 757.7 | 747.8 | 720.9 | 583 | 578.3 | 566.3 | 646.9 | 644.3 | 722.3 | 736.6 | 713.6 | 688 | 690.3 | 700.7 | 683.3 | 694 | 673.3 | 677.4 | 682.7 | 735 | 757 | 777.8 | 778.5 |
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 | 8.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.385 | 0.379 | 0 | 1.361 | 1.136 | 2.536 | 4.426 | 6.735 | 7.186 | 1.5 | 4.9 | 0 | 0 | 0 | 0 | 0 | 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
| 22.067 | 22.067 | 22.067 | 22.067 | 22.067 | 21.424 | 21.424 | 21.424 | 21.424 | 20.8 | 20.8 | 20.8 | 20.8 | 20.194 | 20.194 | 20.194 | 20.194 | 19.606 | 19.606 | 19.606 | 19.606 | 19.035 | 19.035 | 19.035 | 19.035 | 18.481 | 18.481 | 18.481 | 18.481 | 17.943 | 17.943 | 17.943 | 17.943 | 17.421 | 17.421 | 17.421 | 17.421 | 17.079 | 17.079 | 17.079 | 17.079 | 16.744 | 16.744 | 16.744 | 16.744 | 16.416 | 16.416 | 16.416 | 16.416 | 16.094 | 16.094 | 16.094 | 16.094 | 15.626 | 15.626 | 15.626 | 15.626 | 15.17 | 15.17 | 15.17 | 15.17 | 14.729 | 14.729 | 14.729 | 14.729 | 14.729 | 14.729 | 14.729 | 14.729 | 14.3 | 14.3 | 14.3 | 14.3 | 13.883 | 13.883 | 13.883 | 13.883 | 13.479 | 13.479 | 13.479 | 13.479 | 13.086 | 13.086 | 13.086 | 13.086 | 10.469 | 10.469 | 10.469 | 9.97 | 9.97 | 9.97 | 9.97 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.496 | 9.5 | 9.5 | 0 | 0 | 0 | 0 | 0 | 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
| 77.429 | 72.98 | 68.887 | 65.792 | 62.647 | 71.076 | 69.499 | 65.401 | 57.778 | 69.98 | 62.328 | 54.078 | 47.936 | 60.494 | 51.263 | 41.899 | 33.434 | 42.704 | 37.441 | 33.218 | 27.375 | 39.397 | 34.231 | 29.257 | 24.258 | 40.326 | 34.093 | 20.303 | 22.581 | 35.739 | 31.901 | 28.644 | 25.4 | 38.852 | 35.449 | 32.139 | 28.791 | 35.303 | 32.157 | 29.458 | 26.24 | 32.132 | 29.692 | 27.457 | 24.755 | 30.625 | 28.423 | 26.251 | 23.697 | 28.951 | 26.291 | 23.947 | 21.452 | 30.039 | 27.02 | 24.577 | 22.184 | 29.757 | 26.785 | 24.1 | 21.701 | 31.79 | 29.496 | 25.454 | 23.066 | 20.675 | 17.782 | 15.347 | 13.41 | 20.944 | 19.218 | 17.619 | 15.878 | 24.8 | 22.981 | 21.402 | 19.195 | 27.799 | 25.447 | 23.356 | 20.746 | 29.454 | 27.011 | 24.303 | 21.673 | 19.144 | 16.441 | 13.611 | 25.828 | 22.58 | 19.842 | 17.268 | 28.505 | 26.061 | 23.902 | 21.92 | 19.873 | 17.703 | 15.844 | 14.1 | 12.2 | 10.2 | 8.4 | 6.7 | 4.9 | 25.9 | 24.2 | 22.5 | 31.8 | 30.2 | 28.8 | 27 | 25.7 | 32.5 | 30.8 | 24.3 | 22.6 | 36.8 | 19.1 | 18 | 15.7 | 13.4 | 32.2 | 72.3 | 10.4 | 7 | 4.9 | 7.5 | 6.8 | 39.7 |
Accumulated Other Comprehensive Income/Loss
| -25.968 | -31.632 | -32.714 | -33.416 | -52.584 | -47.613 | -43.983 | -49.655 | -49.07 | -29.564 | -20.797 | 0.347 | -3.719 | -2.658 | -3.096 | -0.816 | -0.253 | -0.276 | -2.412 | -6.357 | -8.979 | -9.647 | -11.567 | -13.81 | -12.621 | -11.804 | -11.285 | -8.514 | -6.135 | -6.2 | -6.68 | -6.834 | -5.442 | -4.742 | -5.436 | -7.972 | -6.52 | -7.171 | -6.256 | -7.166 | -4.284 | -3.489 | -4.075 | -4.373 | -10.293 | -11.739 | -8.324 | -8.462 | -5.693 | -6.289 | -6.872 | -6.695 | -2.805 | -2.983 | -5.439 | -6.423 | -2.326 | -1.682 | -5.082 | -6.64 | -5.724 | -7.752 | -7.451 | -11.976 | -9.221 | -8.508 | -4.323 | -6.932 | -8.199 | -10.706 | -9.137 | -8.827 | -5.732 | -8.42 | -7.208 | -5.726 | -4.765 | -2.722 | -3.701 | -0.929 | -0.83 | -3.528 | 1.786 | -0.685 | -0.755 | 0.584 | 1.061 | 1.431 | 2.227 | 1.227 | -1.385 | -0.379 | 1.04 | -1.361 | -1.136 | -2.536 | -4.426 | -6.735 | -7.186 | -6.5 | -4.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | -1.6 |
Other Total Stockholders Equity
| 319.783 | 319.603 | 319.746 | 325.329 | 327.884 | 316.556 | 316.431 | 316.368 | 315.418 | 295.282 | 294.912 | 295.961 | 295.154 | 275.003 | 274.052 | 273.115 | 272.285 | 255.653 | 254.763 | 255.261 | 254.226 | 235.864 | 234.91 | 235.102 | 234.138 | 212.485 | 211.445 | 210.818 | 209.721 | 193.27 | 192.947 | 193.099 | 191.307 | 173.842 | 173.269 | 173.483 | 171.45 | 161.736 | 161.985 | 163.005 | 161.054 | 152.229 | 152.13 | 154.126 | 151.477 | 142.305 | 141.288 | 141.62 | 141.894 | 133.184 | 132.953 | 133.039 | 133.883 | 120.907 | 121.981 | 158.682 | 117.973 | 109.458 | 108.931 | 147.458 | 108.157 | 95.819 | 95.765 | 95.023 | 119.889 | 97.184 | 98.863 | 99.112 | 98.934 | 112.317 | 93.999 | 111.795 | 94.927 | 109.283 | 86.927 | 109.264 | 87.704 | 107.11 | 105.995 | 105.484 | 100.502 | 98.682 | 96.517 | 93.464 | 91.766 | 93.636 | 74.464 | 89.502 | 97.782 | 95.447 | 93.635 | 91.883 | 89.654 | 87.832 | 85.477 | 83.317 | 72.011 | 79.333 | 77.844 | 78.743 | 58.5 | 64.4 | 68.7 | 70.4 | 72.7 | 50.5 | 51.3 | 51.4 | 40.4 | 41.3 | 42.6 | 47.3 | 47.7 | 34.1 | 39.3 | 43.2 | 43.1 | 28.1 | 39.3 | 35.9 | 36.2 | 36.7 | 15.5 | -26.6 | 32.8 | 32.7 | 30.1 | 30.1 | 29.3 | 29.3 |
Total Shareholders Equity
| 393.311 | 383.018 | 377.986 | 379.772 | 360.014 | 361.443 | 363.371 | 353.538 | 345.55 | 356.498 | 357.243 | 371.186 | 360.171 | 353.033 | 342.413 | 334.392 | 325.66 | 317.687 | 309.398 | 301.728 | 292.228 | 284.649 | 276.609 | 269.584 | 264.81 | 259.488 | 252.734 | 249.603 | 244.648 | 240.752 | 236.111 | 232.852 | 229.208 | 225.373 | 220.703 | 213.971 | 211.142 | 206.947 | 204.965 | 200.926 | 200.089 | 197.616 | 194.491 | 192.154 | 182.683 | 177.607 | 177.803 | 175.825 | 176.314 | 171.94 | 168.466 | 166.385 | 168.624 | 163.589 | 159.188 | 152.259 | 153.457 | 152.703 | 145.804 | 140.818 | 139.304 | 134.586 | 132.539 | 125.802 | 125.397 | 124.08 | 127.051 | 122.256 | 118.874 | 115.911 | 118.38 | 118.13 | 119.373 | 114.746 | 116.583 | 117.421 | 116.017 | 117.867 | 115.773 | 118.034 | 113.151 | 108.24 | 111.389 | 105.865 | 104.097 | 104.689 | 102.435 | 101.402 | 100.009 | 96.674 | 92.25 | 91.504 | 90.694 | 86.471 | 84.341 | 80.781 | 77.081 | 72.598 | 70.658 | 72.3 | 75.3 | 74.6 | 77.1 | 77.1 | 77.6 | 76.4 | 75.5 | 73.9 | 72.2 | 71.5 | 71.4 | 74.3 | 73.4 | 66.6 | 70.1 | 67.5 | 65.7 | 64.9 | 58.4 | 53.9 | 51.9 | 50.1 | 47.7 | 45.7 | 43.2 | 39.7 | 34.9 | 37.6 | 36.1 | 67.4 |
Total Equity
| 393.311 | 383.018 | 377.986 | 379.772 | 360.014 | 361.443 | 363.371 | 353.538 | 345.55 | 356.498 | 357.243 | 371.186 | 360.171 | 353.033 | 342.413 | 334.392 | 325.66 | 317.687 | 309.398 | 301.728 | 292.228 | 284.649 | 276.609 | 269.584 | 264.81 | 259.488 | 252.734 | 249.603 | 244.648 | 240.752 | 236.111 | 232.852 | 229.208 | 225.373 | 220.703 | 213.971 | 211.142 | 206.947 | 204.965 | 200.926 | 200.089 | 197.616 | 194.491 | 192.154 | 182.683 | 177.607 | 177.803 | 175.825 | 176.314 | 171.94 | 168.466 | 166.385 | 168.624 | 163.589 | 159.188 | 152.259 | 153.457 | 152.703 | 145.804 | 140.818 | 139.304 | 134.586 | 132.539 | 125.802 | 125.397 | 124.08 | 127.051 | 122.256 | 118.874 | 115.911 | 118.38 | 118.13 | 119.373 | 114.746 | 116.583 | 117.421 | 116.017 | 117.867 | 115.773 | 118.034 | 113.151 | 108.24 | 111.389 | 105.865 | 104.097 | 104.689 | 102.435 | 101.402 | 100.009 | 96.674 | 92.25 | 91.504 | 90.694 | 86.471 | 84.341 | 80.781 | 77.081 | 72.598 | 70.658 | 77.3 | 75.3 | 74.6 | 77.1 | 77.1 | 77.6 | 76.4 | 75.5 | 73.9 | 72.2 | 71.5 | 71.4 | 74.3 | 73.4 | 66.6 | 70.1 | 67.5 | 65.7 | 64.9 | 58.4 | 53.9 | 51.9 | 50.1 | 47.7 | 45.7 | 43.2 | 39.7 | 34.9 | 37.6 | 36.1 | 67.4 |
Total Liabilities & Shareholders Equity
| 4,411.449 | 4,244.407 | 4,333.623 | 4,169.868 | 4,272.911 | 4,103.653 | 4,114.63 | 3,969.509 | 4,232.778 | 3,991.205 | 4,156.402 | 4,027.952 | 4,071.104 | 3,896.191 | 3,903.711 | 3,688.636 | 3,777.684 | 3,547.177 | 3,291.332 | 3,184.275 | 3,112.822 | 3,005.75 | 2,984.883 | 2,988.334 | 2,953.22 | 2,845.171 | 2,826.687 | 2,760.465 | 2,744.462 | 2,721.721 | 2,656.386 | 2,605.242 | 2,580.485 | 2,540.242 | 2,478.871 | 2,446.188 | 2,419.551 | 2,333.371 | 2,335.528 | 2,217.42 | 2,208.745 | 2,153.051 | 2,221.581 | 2,163.698 | 2,156.858 | 2,083.169 | 2,115.962 | 2,022.796 | 2,040.515 | 1,966.976 | 2,020.369 | 1,962.684 | 1,952.978 | 1,901.774 | 1,978.404 | 1,908.336 | 1,960.294 | 1,846.119 | 1,861.295 | 1,841.627 | 1,836.283 | 1,718.632 | 1,712.664 | 1,665.086 | 1,673.051 | 1,630.981 | 1,628.592 | 1,584.846 | 1,577.049 | 1,541.933 | 1,543.154 | 1,520.217 | 1,523.376 | 1,516.334 | 1,505.854 | 1,519.603 | 1,484.111 | 1,454.305 | 1,415.967 | 1,377.949 | 1,384.793 | 1,380.139 | 1,394.285 | 1,373.92 | 1,384.193 | 1,317.158 | 1,319.858 | 1,271.421 | 1,262.965 | 1,193.702 | 1,154.089 | 1,151.007 | 1,142.214 | 1,095.338 | 1,130.942 | 1,081.354 | 1,067.077 | 1,054.81 | 1,028.85 | 1,001.1 | 983.2 | 954.4 | 941.3 | 939 | 869 | 857.7 | 847.1 | 831.6 | 820 | 792.4 | 654.4 | 652.6 | 639.6 | 713.5 | 714.4 | 789.8 | 802.3 | 778.5 | 746.4 | 744.2 | 752.6 | 733.4 | 741.7 | 719 | 720.6 | 722.4 | 769.9 | 794.6 | 813.9 | 845.9 |