Arezzo Indústria e Comércio S.A.
B3:ARZZ3.SA
48.65 (BRL) • At close July 31, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) BRL.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 53.885 | 53.035 | 73.316 | 60.699 | 73.466 | 83.603 | 28.826 | 74.933 | 81.682 | 106.747 | 33.75 | 49.047 | 69.625 | 222.598 | 38.297 | 13.502 | 12.965 | 7.597 | 13.808 | 7.657 | 7.842 | 5.691 | 8.501 | 3.39 | 17.464 | 8.292 | 10.156 | 4.92 | 7.695 | 8.674 | 5.02 | 7.155 | 9.607 | 3.21 | 8.822 | 4.788 | 5.025 | 7.536 | 10.831 | 6.579 | 12.557 | 10.973 | 13.786 | 10.748 | 7.515 | 8.427 | 11.518 | 8.373 | 4.799 | 6.213 | 15.528 | 6.229 | 3.261 | 6.809 | 8.004 |
Short Term Investments
| 508.813 | 539.771 | 676.398 | 582.867 | 608.572 | 699.465 | 447.608 | 471.189 | 633.565 | 603.562 | 228.809 | 248.158 | 316.296 | 348.148 | 522.868 | 552.743 | 552.654 | 611.584 | 263.875 | 267.687 | 249.293 | 294.064 | 227.3 | 280.355 | 265.708 | 325.046 | 327.764 | 213.334 | 302.42 | 284.023 | 237.824 | 214.436 | 214.157 | 245.948 | 216.94 | 188.698 | 171.286 | 202.613 | 189.554 | 169.277 | 146.639 | 196.58 | 171.905 | 189.032 | 206.896 | 204.879 | 190.636 | 167.232 | 201.02 | 160.528 | 158.022 | 172.77 | 196.078 | 180.484 | 5 |
Cash and Short Term Investments
| 562.698 | 592.806 | 749.714 | 643.566 | 682.038 | 783.068 | 476.434 | 546.122 | 715.247 | 710.309 | 262.559 | 297.205 | 385.921 | 570.746 | 561.165 | 566.245 | 565.619 | 619.181 | 277.683 | 275.344 | 257.135 | 299.755 | 235.801 | 283.745 | 283.172 | 333.338 | 337.92 | 218.254 | 310.115 | 292.697 | 242.844 | 221.591 | 223.764 | 249.158 | 225.762 | 193.486 | 176.311 | 210.149 | 200.385 | 175.856 | 159.196 | 207.553 | 185.691 | 199.78 | 214.411 | 213.306 | 202.154 | 175.605 | 205.819 | 166.741 | 173.55 | 178.999 | 199.339 | 187.293 | 13.004 |
Net Receivables
| 0 | 1,162.582 | 1,336.783 | 1,071.754 | 1,038.477 | 965.515 | 1,134.951 | 905.447 | 775.535 | 761.293 | 947.705 | 715.592 | 566.578 | 584.633 | 598.824 | 511.483 | 415.264 | 526.501 | 509.375 | 476.969 | 434.679 | 443.13 | 436.6 | 437.907 | 386.618 | 399.389 | 392.552 | 364.762 | 320.042 | 342.222 | 342.559 | 359.308 | 312.43 | 315.216 | 303.821 | 344.566 | 315.462 | 322.002 | 311.558 | 306.954 | 263.045 | 269.772 | 271.822 | 258.945 | 218.689 | 227.048 | 229.225 | 0 | 158.08 | 183.329 | 0 | 163.536 | 114.772 | 0 | 0 |
Inventory
| 917.946 | 864.778 | 774.282 | 866.759 | 864.459 | 807.52 | 743.865 | 716.345 | 628.55 | 535.749 | 436.522 | 426.398 | 350.125 | 331.471 | 283.012 | 238.022 | 263.558 | 248.547 | 173.868 | 176.089 | 157.08 | 157.156 | 146.359 | 140.225 | 137.124 | 125.417 | 109.018 | 112.142 | 117.736 | 116.202 | 105.785 | 121.037 | 123.458 | 122.611 | 104.88 | 118.782 | 113.086 | 121.079 | 92.228 | 110.282 | 113.397 | 102.756 | 79.972 | 99.819 | 89.821 | 87.481 | 69.944 | 82.543 | 65.718 | 66.099 | 53.967 | 71.941 | 67.699 | 64.585 | 48.862 |
Other Current Assets
| 0 | 56.466 | 54.275 | 101.685 | 186.165 | 134.913 | 28.195 | 123.942 | 73.581 | 102.052 | 0 | 56.278 | 38.169 | 36.307 | 121.867 | 28.352 | 32.36 | 22.518 | 19.739 | 20.789 | 28.554 | 27.969 | 23.241 | 29.975 | 35.512 | 17.356 | 15.747 | 17.004 | 19.676 | 18.535 | 15.041 | 17.138 | 19.859 | 20.64 | 23.74 | 26.319 | 23.31 | 15.331 | 14.482 | 18.104 | 16.616 | 16.319 | 15.608 | 15.744 | 14.138 | 11.525 | 12.239 | 217.731 | 11.765 | 10.244 | 204.859 | 9.263 | 7.613 | 168.042 | 147.201 |
Total Current Assets
| 2,843.934 | 2,676.632 | 2,915.054 | 2,683.764 | 2,771.139 | 2,691.016 | 2,383.445 | 2,291.856 | 2,192.913 | 2,109.403 | 1,646.786 | 1,495.473 | 1,340.793 | 1,523.157 | 1,564.868 | 1,344.102 | 1,276.801 | 1,416.747 | 980.665 | 949.191 | 877.448 | 928.01 | 842.001 | 891.852 | 842.426 | 875.5 | 855.237 | 712.162 | 767.569 | 769.656 | 706.229 | 719.074 | 679.511 | 707.625 | 658.203 | 683.153 | 628.169 | 668.561 | 618.653 | 611.196 | 552.254 | 596.4 | 553.093 | 574.288 | 537.059 | 539.36 | 513.562 | 475.879 | 441.382 | 426.413 | 432.376 | 423.739 | 389.423 | 419.92 | 209.067 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 863.457 | 845.792 | 890.928 | 835.208 | 850.094 | 769.765 | 691.581 | 586.25 | 492.475 | 446.326 | 446.816 | 348.245 | 287.325 | 313.41 | 316.3 | 277.017 | 293.326 | 354.779 | 304.082 | 317.786 | 299.64 | 275.874 | 83.201 | 81.843 | 77.831 | 68.843 | 67.636 | 68.954 | 71.549 | 70.712 | 73.052 | 72.741 | 74.682 | 72.5 | 73.593 | 77.227 | 74.982 | 76.665 | 75.767 | 73.524 | 72.123 | 69.435 | 68.543 | 67.683 | 65.014 | 63.338 | 61.09 | 56.788 | 47.693 | 37.627 | 30.293 | 24.901 | 22.904 | 22.134 | 21.376 |
Goodwill
| 853.761 | 850.469 | 851.215 | 843.948 | 898.909 | 831.417 | 737.656 | 729.944 | 690.454 | 666.307 | 560.896 | 555.01 | 474.677 | 494.906 | 466.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 734.159 | 714.731 | 710.691 | 725.95 | 624.753 | 538.61 | 525.755 | 518.025 | 496.146 | 483.847 | 411.073 | 435.507 | 394.192 | 369.332 | 363.739 | 84.199 | 77.425 | 75.578 | 75.047 | 62.399 | 63.71 | 64.983 | 67.168 | 71.499 | 41.568 | 76.1 | 79.193 | 80.202 | 83.043 | 84.539 | 85.961 | 88.622 | 90.885 | 0 | 90.729 | 91.049 | 92.275 | 0 | 90.076 | 82.713 | 75.329 | 0 | 67.114 | 0 | 0 | 0 | 47.822 | 0 | 41.679 | 39.313 | 31.141 | 24.565 | 18.428 | 16.818 | 0 |
Goodwill and Intangible Assets
| 1,587.92 | 1,565.2 | 1,561.906 | 1,569.898 | 1,523.662 | 1,370.027 | 1,263.411 | 1,247.969 | 1,186.6 | 1,150.154 | 971.969 | 990.517 | 868.869 | 864.238 | 829.867 | 84.199 | 77.425 | 75.578 | 75.047 | 62.399 | 63.71 | 64.983 | 67.168 | 71.499 | 73.359 | 76.1 | 79.193 | 80.202 | 83.043 | 84.539 | 85.961 | 88.622 | 90.885 | 92.818 | 90.729 | 91.049 | 92.275 | 93.685 | 90.076 | 82.713 | 75.329 | 70.457 | 67.114 | 61.252 | 56.759 | 53.563 | 47.822 | 45.817 | 41.679 | 39.313 | 31.141 | 24.565 | 18.428 | 16.818 | 14.772 |
Long Term Investments
| 475.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 219.38 | 185.962 | 193.081 | 181.704 | 153.279 | 66.001 | 119.27 | 97.542 | 98.305 | 83.87 | 90.225 | 83.797 | 65.922 | 84.364 | 81.475 | 44.113 | 42.011 | 16.356 | 15.682 | 22.099 | 20.811 | 20.41 | 17.491 | 27.263 | 25.207 | 15.075 | 11.533 | 16.907 | 14.049 | 13.682 | 8.405 | 10.004 | 7.254 | 6.987 | 6.285 | 8.42 | 7.37 | 6.154 | 4.124 | 7.83 | 6.694 | 8.292 | 5.514 | 7.6 | 6.898 | 8.007 | 6.264 | 9.392 | 8.705 | 10.473 | 10.012 | 13.646 | 13.432 | 14.44 | 14.449 |
Other Non-Current Assets
| 12.219 | 449.961 | 414.935 | 363.844 | 136.889 | 235.113 | 201.557 | 212.804 | 224.114 | 234.46 | 210.53 | 207.212 | 192.496 | 50.462 | 40.878 | 38.837 | 41.129 | 41.72 | 37.773 | 40.166 | 42.506 | 43.314 | 35.171 | 38.504 | 37.481 | 37.241 | 36.3 | 34.431 | 31.579 | 30.68 | 33.501 | 32.627 | 29.505 | 27.637 | 25.138 | 23.276 | 9.597 | 9.788 | 7.889 | 8.107 | 8.182 | 8.451 | 9.602 | 8.429 | 8.632 | 7.65 | 7.853 | 8.045 | 7.43 | 7.423 | 6.806 | 9.17 | 8.353 | 7.585 | 8.492 |
Total Non-Current Assets
| 3,158.876 | 3,046.915 | 3,060.85 | 2,950.654 | 2,663.924 | 2,440.906 | 2,275.819 | 2,144.565 | 2,001.494 | 1,914.81 | 1,719.54 | 1,629.771 | 1,414.612 | 1,312.474 | 1,268.52 | 444.166 | 453.891 | 488.433 | 432.584 | 442.45 | 426.667 | 404.581 | 203.031 | 219.109 | 213.878 | 197.259 | 194.662 | 200.494 | 200.22 | 199.613 | 200.919 | 203.994 | 202.326 | 199.942 | 195.745 | 199.972 | 184.224 | 186.292 | 177.856 | 172.174 | 162.328 | 156.635 | 150.773 | 144.964 | 137.303 | 132.558 | 123.029 | 120.042 | 105.507 | 94.836 | 78.252 | 72.282 | 63.117 | 60.977 | 59.089 |
Total Assets
| 6,002.81 | 5,723.547 | 5,975.904 | 5,634.418 | 5,435.063 | 5,131.922 | 4,659.264 | 4,436.421 | 4,194.407 | 4,024.213 | 3,366.326 | 3,125.244 | 2,755.405 | 2,835.631 | 2,833.388 | 1,788.268 | 1,730.692 | 1,905.18 | 1,413.249 | 1,391.641 | 1,304.115 | 1,332.591 | 1,045.032 | 1,110.961 | 1,056.304 | 1,072.759 | 1,049.899 | 912.656 | 967.789 | 969.269 | 907.148 | 923.068 | 881.837 | 907.567 | 853.948 | 883.125 | 812.393 | 854.853 | 796.509 | 783.37 | 714.582 | 753.035 | 703.866 | 719.252 | 674.362 | 671.918 | 636.591 | 595.921 | 546.889 | 521.249 | 510.628 | 496.021 | 452.54 | 480.897 | 268.156 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 744.981 | 647.535 | 834.464 | 569.095 | 483.389 | 571.535 | 671.662 | 637.509 | 566.002 | 588.706 | 574.713 | 457.912 | 345.773 | 376.757 | 399.189 | 226.053 | 128.762 | 178.376 | 134.967 | 148.756 | 111.81 | 148.825 | 110.121 | 127.548 | 107.352 | 132.837 | 104.416 | 109.014 | 89.346 | 113.032 | 66.445 | 103.05 | 81.12 | 110.648 | 64.881 | 101.743 | 85.886 | 104.445 | 70.315 | 85.972 | 57.129 | 74.259 | 34.859 | 66.115 | 43.556 | 69.021 | 35.507 | 65.165 | 43.328 | 56.126 | 37.286 | 50.05 | 37.272 | 50.901 | 28.744 |
Short Term Debt
| 919.89 | 841.934 | 989.876 | 1,189.019 | 739.972 | 756.794 | 481.902 | 473.747 | 407.103 | 326.692 | 553.878 | 323.391 | 260.962 | 415.535 | 292.373 | 483.078 | 337.26 | 355.076 | 198.367 | 223.295 | 189.923 | 116.099 | 43.978 | 161.18 | 162.002 | 156.354 | 163.729 | 72.946 | 88.311 | 72.385 | 78.97 | 66.424 | 65.642 | 79.799 | 85.336 | 98.422 | 67.946 | 65.718 | 65.081 | 61.249 | 49.753 | 59.68 | 59.835 | 66.93 | 60.763 | 41.226 | 42.843 | 30.626 | 25.548 | 14.059 | 20.885 | 16.27 | 12.547 | 12.813 | 27.37 |
Tax Payables
| 79.001 | 94.213 | 105.072 | 75.948 | 52.611 | 33.384 | 73.749 | 35.025 | 56.637 | 79.142 | 90.973 | 41.935 | 30.206 | 30.742 | 47.979 | 19.31 | 20.589 | 31.083 | 32.906 | 22.662 | 21.718 | 22.772 | 29.127 | 23.628 | 16.385 | 21.17 | 24.681 | 20.976 | 18.383 | 24.076 | 22.861 | 14.759 | 16.482 | 0 | 20.285 | 14.845 | 12.087 | 0 | 14.891 | 16.251 | 11.946 | 0 | 18.154 | 0 | 0 | 0 | 19.428 | 0 | 8.964 | 11.588 | 14.421 | 11.292 | 5.807 | 0 | 9.489 |
Deferred Revenue
| 209.908 | 94.213 | 105.072 | 75.948 | 52.611 | 33.384 | 73.749 | 35.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 111.417 | 288.409 | 362.871 | 339.094 | 427.187 | 227.859 | 408.047 | 354.792 | 403.277 | 274.802 | 299.436 | 247.694 | 227.849 | 160.412 | 171.877 | 89.921 | 90.216 | 63.5 | 98.419 | 88.269 | 96.85 | 140.702 | 72.663 | 62.981 | 74.92 | 45.605 | 63.999 | 49.524 | 60.937 | 32.017 | 33.554 | 45.988 | 49.322 | 39.036 | 20.27 | 31.24 | 32.608 | 51.538 | 28.516 | 30.13 | 24.078 | 41.87 | 31.012 | 46.377 | 43.768 | 35.964 | 29.64 | 38.799 | 29.618 | 21.439 | 29.726 | 20.023 | 23.442 | 39.542 | 28.183 |
Total Current Liabilities
| 1,986.196 | 1,872.091 | 2,292.283 | 2,173.156 | 1,703.159 | 1,589.572 | 1,635.36 | 1,501.073 | 1,433.019 | 1,269.342 | 1,519 | 1,070.932 | 864.79 | 983.446 | 911.418 | 818.362 | 576.827 | 628.035 | 464.659 | 482.982 | 420.301 | 428.398 | 255.889 | 375.337 | 360.659 | 355.966 | 356.825 | 252.46 | 256.977 | 241.51 | 201.83 | 230.221 | 212.566 | 229.483 | 190.772 | 246.25 | 198.527 | 221.701 | 178.803 | 193.602 | 142.906 | 175.809 | 143.86 | 179.422 | 148.087 | 146.211 | 127.418 | 134.59 | 107.458 | 103.212 | 102.318 | 97.635 | 79.068 | 103.256 | 93.786 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 758.15 | 721.765 | 606.433 | 407.03 | 780.49 | 737.011 | 294.508 | 246.875 | 190.37 | 184.341 | 212.612 | 452.532 | 435.753 | 460.775 | 555.256 | 261.383 | 472.358 | 510.106 | 191.475 | 186.595 | 22.424 | 249.497 | 67.44 | 11.241 | 13.499 | 15.758 | 18.016 | 20.275 | 22.536 | 24.806 | 27.079 | 29.361 | 31.893 | 34.55 | 37.817 | 28.506 | 30.441 | 32.42 | 34.329 | 25.224 | 31.1 | 36.972 | 38.583 | 42.112 | 47.099 | 46.654 | 51.241 | 24.573 | 25.569 | 16.785 | 17.774 | 18.795 | 19.729 | 20.773 | 19.399 |
Deferred Revenue Non-Current
| 4.442 | 5.092 | 5.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.053 | 0 | 0 | 0 | 0.213 | 0 | 0 | 0 | 0.373 | 0.413 | 0 | 0 | 0 | 0.573 | 0 | 0 | 0 | 0 | 0 | 0.029 | 0 | 0.204 | 0.292 | 0 | 0 | 0.554 | 0.642 | 0 | 0 | 0.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2.048 | 0 | 0 | 3.309 | 3.47 | 3.695 | 3.421 | 5.547 | 4.731 | 2.943 | 5.441 | 7.294 | 6.675 | 2.044 | 0.843 | 2.044 | 0 | 0 | 0 | 2.044 | 2.044 | 2.044 | 0 | 2.044 | 2.044 | 2.044 | 0 | 2.044 | 2.044 | 2.044 | 0 | 2.044 | 2.044 | 0 | 0 | 0 | 2.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 164.589 | 167.138 | 142.997 | 141.605 | 142.258 | 59.683 | 71.382 | 68.045 | 73.826 | 69.324 | 37.214 | 46.311 | 16.935 | 17.953 | 17.061 | 9.22 | 12.04 | 11.544 | 10.67 | 8.952 | 180.498 | 8.538 | 10.361 | 8.748 | 8.546 | 8.363 | 10.098 | 7.638 | 7.58 | 7.222 | 8.54 | 6.278 | 5.769 | 7.667 | 7.454 | 6.999 | 4.372 | 7.101 | 7.084 | 6.292 | 7.529 | 7.024 | 6.881 | 6.999 | 7.287 | 5.448 | 4.033 | 4.452 | 4.415 | 6.353 | 6.489 | 6.902 | 6.636 | 9.296 | 8.753 |
Total Non-Current Liabilities
| 929.229 | 893.995 | 754.522 | 551.944 | 926.218 | 800.389 | 369.311 | 320.467 | 268.927 | 256.621 | 255.32 | 506.137 | 459.363 | 480.772 | 573.373 | 272.647 | 484.398 | 521.65 | 202.518 | 198.004 | 204.966 | 260.079 | 77.801 | 22.606 | 24.089 | 26.165 | 28.114 | 29.957 | 32.16 | 34.101 | 35.619 | 37.887 | 39.998 | 42.217 | 45.271 | 36.059 | 37.499 | 39.521 | 41.413 | 32.42 | 38.629 | 43.996 | 45.464 | 49.111 | 54.386 | 52.102 | 55.274 | 29.025 | 29.984 | 23.138 | 24.263 | 25.697 | 26.365 | 30.069 | 28.152 |
Total Liabilities
| 2,915.425 | 2,766.086 | 3,046.805 | 2,725.1 | 2,629.377 | 2,389.961 | 2,004.671 | 1,821.54 | 1,701.946 | 1,525.963 | 1,774.32 | 1,577.069 | 1,324.153 | 1,464.218 | 1,484.791 | 1,091.009 | 1,061.225 | 1,149.685 | 667.177 | 680.986 | 625.267 | 688.477 | 333.69 | 397.943 | 384.748 | 382.131 | 384.939 | 282.417 | 289.137 | 275.611 | 237.449 | 268.108 | 252.564 | 271.7 | 236.043 | 282.309 | 236.026 | 261.222 | 220.216 | 226.022 | 181.535 | 219.805 | 189.324 | 228.533 | 202.473 | 198.313 | 182.692 | 163.615 | 137.442 | 126.35 | 126.581 | 123.332 | 105.433 | 133.325 | 121.938 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,738.229 | 1,738.229 | 1,738.229 | 1,738.229 | 1,738.229 | 1,671.716 | 1,671.716 | 1,671.716 | 1,645.467 | 811.284 | 811.284 | 808.715 | 808.715 | 808.715 | 967.924 | 352.715 | 352.715 | 352.715 | 352.715 | 352.715 | 352.715 | 341.073 | 341.073 | 341.073 | 341.073 | 330.375 | 330.375 | 330.375 | 330.375 | 310.008 | 310.008 | 310.008 | 309.058 | 261.247 | 261.247 | 261.247 | 260.197 | 260.197 | 220.086 | 220.086 | 219.186 | 219.186 | 157.186 | 157.186 | 156 | 106.857 | 106.857 | 106.857 | 105.917 | 151.253 | 40.917 | 40.917 | 40.917 | 40.917 | 21.358 |
Retained Earnings
| 224.322 | 73.1 | 0 | 277.63 | 163.767 | 63.141 | -8.414 | 248.014 | 148.82 | 98.053 | -9.107 | 211.512 | 133.466 | 29.776 | -6.97 | -26.363 | -56.411 | 25.888 | 6.82 | 165.899 | 269.841 | 113.174 | 301.476 | 214.441 | 39.236 | 205.472 | 289.406 | 219.112 | 270.263 | 252.533 | 269.024 | 228.39 | 251.389 | 14.679 | 308.079 | 284.365 | 257.772 | 18.143 | 250.12 | 246.297 | 223.767 | 17.433 | 208.174 | 53.59 | 37.537 | 192.91 | 153.162 | 53.879 | 119.834 | 105.393 | 105.407 | 56.27 | 30.325 | 14.728 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 237.9 | 280.364 | 241.92 | 248.899 | 252.391 | 246.472 | 519.585 | 526.389 | 1,366.499 | 557.54 | 526.404 | 432.451 | 482.729 | 42.45 | 35.1 | 39.991 | 43.72 | 57.553 | 55.793 | 58.624 | 55.756 | 53.399 | 51.471 | 51.845 | 45.924 | 43.582 | 42.086 | 39.348 | 39.476 | 37.692 | 36.521 | 35.967 | 33.158 | 29.875 | 28.328 | 31.522 | 29.823 | 70.739 | 69.727 | 68.856 | 67.543 | 128.288 | 126.781 | 125.19 | 173.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,107.24 | 890.96 | 890.96 | 633.626 | 632.205 | 729.413 | 744.018 | 174.815 | 171.756 | 221.756 | 230.863 | -0.096 | 56.348 | 50.193 | 345.193 | 335.807 | 333.172 | 333.172 | 328.984 | 136.248 | -2.332 | 134.111 | 15.394 | 106.033 | 239.402 | 108.857 | 1.597 | 38.666 | 38.666 | 91.641 | 52.975 | 80.041 | 32.859 | 326.783 | 18.704 | 26.876 | 26.876 | 285.468 | 35.348 | 21.238 | 21.238 | 229.068 | 20.894 | 153.162 | 153.162 | 0 | 193.88 | 271.57 | 183.696 | 138.253 | 237.723 | 275.502 | 275.865 | 291.927 | 124.86 |
Total Shareholders Equity
| 3,069.791 | 2,940.189 | 2,909.553 | 2,891.405 | 2,783.1 | 2,716.661 | 2,653.792 | 2,614.13 | 2,492.432 | 2,497.592 | 1,590.58 | 1,546.535 | 1,430.98 | 1,371.413 | 1,348.597 | 697.259 | 669.467 | 755.495 | 746.072 | 710.655 | 678.848 | 644.114 | 711.342 | 713.018 | 671.556 | 690.628 | 664.96 | 630.239 | 678.652 | 693.658 | 669.699 | 654.96 | 629.273 | 635.867 | 617.905 | 600.816 | 576.367 | 593.631 | 576.293 | 557.348 | 533.047 | 533.23 | 514.542 | 490.719 | 471.889 | 473.605 | 453.899 | 432.306 | 409.447 | 394.899 | 384.047 | 372.689 | 347.107 | 347.572 | 146.218 |
Total Equity
| 3,087.385 | 2,957.461 | 2,929.099 | 2,909.318 | 2,805.686 | 2,741.961 | 2,654.593 | 2,614.881 | 2,492.461 | 2,498.25 | 1,592.006 | 1,548.175 | 1,431.252 | 1,371.413 | 1,348.597 | 697.259 | 669.467 | 755.495 | 746.072 | 710.655 | 678.848 | 644.114 | 711.342 | 713.018 | 671.556 | 690.628 | 664.96 | 630.239 | 678.652 | 693.658 | 669.699 | 654.96 | 629.273 | 635.867 | 617.905 | 600.816 | 576.367 | 593.631 | 576.293 | 557.348 | 533.047 | 533.23 | 514.542 | 490.719 | 471.889 | 473.605 | 453.899 | 432.306 | 409.447 | 394.899 | 384.047 | 372.689 | 347.107 | 347.572 | 146.218 |
Total Liabilities & Shareholders Equity
| 6,002.81 | 5,723.547 | 5,975.904 | 5,634.418 | 5,435.063 | 5,131.922 | 4,659.264 | 4,436.421 | 4,194.407 | 4,024.213 | 3,366.326 | 3,125.244 | 2,755.405 | 2,835.631 | 2,833.388 | 1,788.268 | 1,730.692 | 1,905.18 | 1,413.249 | 1,391.641 | 1,304.115 | 1,332.591 | 1,045.032 | 1,110.961 | 1,056.304 | 1,072.759 | 1,049.899 | 912.656 | 967.789 | 969.269 | 907.148 | 923.068 | 881.837 | 907.567 | 853.948 | 883.125 | 812.393 | 854.853 | 796.509 | 783.37 | 714.582 | 753.035 | 703.866 | 719.252 | 674.362 | 671.918 | 636.591 | 595.921 | 546.889 | 521.249 | 510.628 | 496.021 | 452.54 | 480.897 | 268.156 |