BancFirst Corporation
NASDAQ:BANF
116.23 (USD) • At close January 6, 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 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 248.495 | 2,493.292 | 2,525.095 | 2,397.463 | 202.68 | 2,188.004 | 212.826 | 3,168.91 | 3,333.305 | 3,879.341 | 4,091.404 | 2,050.022 | 4,110.866 | 3,641.398 | 3,062.408 | 1,616.912 | 1,835.524 | 1,788.343 | 1,548.86 | 1,868.281 | 1,701.866 | 1,704.438 | 1,477.405 | 1,424.255 | 1,792.166 | 1,768.06 | 1,772.103 | 1,757.875 | 1,716.943 | 1,716.9 | 2,038.012 | 1,850.461 | 1,706.156 | 1,597.822 | 1,668.325 | 1,598.177 | 1,655.061 | 1,817.228 | 1,886.681 | 1,913.895 | 1,833.405 | 1,856.437 | 1,963.106 | 1,857.535 | 1,826.936 | 1,720.239 | 1,716.052 | 1,945.148 | 1,912.614 | 1,763.908 | 1,836.954 | 1,707.733 | 1,610.292 | 1,571.099 | 1,466.745 | 1,204.079 | 1,025.223 | 1,023.308 | 1,089.889 | 1,036.51 | 1,015.239 | 907.312 | 504.759 | 453.101 | 245.661 | 167.37 | 177.669 | 196.49 | 137.331 | 142.201 | 132.884 | 154.957 | 140.677 | 174.514 | 173.784 | 204.37 | 166.957 | 161.902 | 145.112 | 116.207 | 126.796 | 141.858 | 133.169 | 159.128 | 166.221 | 162.915 | 153.88 | 161.105 | 142.268 | 148.759 | 135.185 | 165.105 | 163.688 | 147.97 | 135.887 | 163.118 | 121.73 | 113.281 | 117.14 | 128.406 | 105.2 | 123.3 | 120.2 | 132.3 | 85.3 | 118.8 | 103 | 69.9 | 97.8 | 80.2 | 67.6 | 77 | 89.3 | 85.8 | 69.4 | 85.4 | 58 | 64.1 | 63.3 | 53.6 | 59 | 55.9 | 53.3 | 48.9 | 45.7 | 56.6 | 44.8 | 45.1 | 42.7 | 43.4 | 47.2 |
Short Term Investments
| 1,376.075 | 1,440.527 | 1,533.522 | 1,553.905 | 1,524.256 | 1,569.427 | 1,615.913 | 1,538.221 | 1,519.259 | 1,203.503 | 1,208.751 | 531.523 | 526.502 | 560.783 | 517.587 | 552.232 | 593.97 | 604.976 | 589.798 | 489.723 | 553.664 | 423.157 | 723.655 | 770.704 | 475.64 | 460.863 | 491.022 | 467.703 | 446.941 | 447.46 | 459.247 | 465.468 | 469.184 | 410.926 | 489.607 | 0 | 499.525 | 529.396 | 541.844 | 0 | 526.82 | 561.132 | 575.749 | 0 | 462.427 | 505.913 | 549.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,624.57 | 2,494.394 | 2,526.304 | 3,951.368 | 1,726.936 | 2,188.004 | 1,828.739 | 4,707.131 | 3,335.691 | 5,082.844 | 5,300.155 | 2,581.545 | 4,637.368 | 4,202.181 | 3,579.995 | 2,169.144 | 2,429.494 | 2,393.319 | 2,138.658 | 2,358.004 | 2,255.53 | 2,127.595 | 2,201.06 | 2,194.959 | 2,267.806 | 2,228.923 | 2,263.125 | 2,225.578 | 2,163.884 | 2,164.36 | 2,497.259 | 1,850.461 | 2,175.34 | 2,008.748 | 2,157.932 | 1,598.177 | 2,154.586 | 2,346.624 | 2,428.525 | 1,913.895 | 2,360.225 | 2,417.569 | 2,538.855 | 1,857.535 | 2,289.363 | 2,226.152 | 2,265.443 | 1,945.148 | 1,912.614 | 1,763.908 | 1,836.954 | 1,707.733 | 1,610.292 | 1,571.099 | 1,466.745 | 1,204.079 | 1,025.223 | 1,023.308 | 1,089.889 | 1,036.51 | 1,015.239 | 907.312 | 504.759 | 453.101 | 245.661 | 167.37 | 177.669 | 196.49 | 137.331 | 142.201 | 132.884 | 154.957 | 140.677 | 174.514 | 173.784 | 204.37 | 166.957 | 161.902 | 145.112 | 116.207 | 126.796 | 141.858 | 133.169 | 159.128 | 166.221 | 162.915 | 153.88 | 161.105 | 142.268 | 148.759 | 135.185 | 165.105 | 163.688 | 147.97 | 135.887 | 163.118 | 121.73 | 113.281 | 117.14 | 128.406 | 105.2 | 123.3 | 120.2 | 132.3 | 85.3 | 118.8 | 103 | 69.9 | 97.8 | 80.2 | 67.6 | 77 | 89.3 | 85.8 | 69.4 | 85.4 | 58 | 64.1 | 63.3 | 53.6 | 59 | 55.9 | 53.3 | 48.9 | 45.7 | 56.6 | 44.8 | 45.1 | 42.7 | 43.4 | 47.2 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 385.517 | 0 | 0 | 0 | 210.2 | 215.359 | 220.613 | 209.766 | 200.734 | 198.844 | 202.851 | 182.467 | 180.257 | 229.845 | 167.839 | 158.216 | 156.292 | 146.991 | 144.736 | 146.22 | 141.834 | 139.615 | 139.432 | 135.299 | 176.826 | 136.269 | 133.062 | 129.966 | 132.541 | 131.977 | 131.555 | 129.828 | 134.947 | 134.222 | 124.871 | 123.6 | 15.958 | 16.294 | 15.976 | 16.666 | 17.532 | 17.157 | 18.662 | 17.657 | 19.863 | 19.852 | 21.914 | 24.114 | 25.475 | 22.672 | 21.67 | 22.056 | 25.323 | 24.472 | 24.398 | 23.9 | 25.67 | 25.569 | 26.093 | 26.467 | 26.354 | 25.631 | 25.68 | 24.733 | 22.469 | 21.81 | 21.345 | 20.381 | 19.981 | 19.524 | 18.723 | 18.134 | 18.016 | 18.909 | 19.006 | 17.348 | 19.171 | 19.264 | 21.526 | 21.189 | 23.212 | 22.778 | 22.012 | 24.465 | 26.953 | 26.158 | 27.288 | 21.795 | 23.523 | 22.069 | 20.771 | 20.7 | 20.8 | 21 | 19.6 | 15.4 | 14.9 | 14 | 11.4 | 11.6 | 11.6 | 11 | 10.6 | 10 | 11.4 | 11.3 | 10.4 | 10.3 | 9.5 | 9.6 | 8.5 | 8.4 | 8 | 7.9 | 7.5 | 7.2 | 6.9 | 7.3 | 6.7 | 7.3 | 6.6 | 6.8 |
Inventory
| 0 | 0 | 0 | 0 | -2,768.795 | -2,793.354 | -3,234.082 | -3,239.116 | -3,401.825 | 0 | -4,156.61 | 0 | -8,243.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5,602.646 | 5,801.828 | 5,836.806 | 5,965.337 | 6,007.048 | 5,351.907 | 5,135.79 | 5,020.434 | 4,633.824 | 4,279.823 | 4,168.747 | 4,432.179 | 4,530.422 | 4,472.684 | 4,213.635 | 4,176.18 | 4,094.929 | 3,895.579 | 4,365.083 | 3,804.805 | 3,883.694 | 3,752.523 | 4,212.091 | 3,439.23 | 3,307.259 | 3,281.587 | 3,827.801 | 3,203.182 | 3,067.593 | 2,936.925 | 3,356.261 | 2,865.773 | 2,813.866 | 2,753.83 | 3,326.453 | 3,196.009 | 3,143.698 | 3,137.719 | 3,097.334 | 3,067.834 | 2,935.389 | 2,914.423 | 2,933.959 | 2,834.534 | 2,863.39 | 2,832.727 | 2,807.141 | 2,761.328 | 2,786.15 | 2,856.256 | 2,800.891 | 2,961.818 | 3,066.982 | 2,990.411 | 2,922.168 | 2,787.852 | 2,846.183 | 2,809.293 | 2,682.885 | 2,716.269 | 2,643.406 | 2,618.341 | 2,429.713 | 2,298.238 | 2,249.938 | 2,266.596 | 2,246.921 | 2,234.626 | 2,204.804 | 2,219.054 | 2,079.74 | 2,029.095 | 2,053.434 | 2,037.735 | 1,967.065 | 0 | 2,457.731 | 2,506.508 | 2,486.137 | 2,439.519 | 2,408.337 | 2,432.061 | 2,296.898 | 2,154.838 | 2,133.318 | 2,160.022 | 2,110.076 | 1,998.8 | 2,018.1 | 2,065.5 | 2,111.3 | 1,477 | 1,425.2 | 1,357.8 | 1,218.4 | 1,178.9 | 1,164.4 | 1,125.8 | 1,099.6 | 1,039.2 | 1,041.2 | 1,053.2 | 916.1 | 877 | 860.7 | 858 | 776.3 | 769.6 | 770.4 | 776.7 | 740.3 | 666.6 | 665.5 | 661.7 | 632.2 | 633.1 | 617.5 | 606.7 |
Total Current Assets
| 1,624.57 | 2,575.017 | 2,526.304 | 2,471.897 | 1,726.936 | 2,188.004 | 1,828.739 | 5,008.681 | 3,666.198 | 4,267.249 | 5,675.308 | 965.195 | 800.559 | 10,015.027 | 9,597.182 | 8,226.563 | 8,604.597 | 8,601.101 | 7,689.409 | 7,696.645 | 7,458.431 | 6,941.676 | 6,710.728 | 6,531.545 | 6,858.201 | 6,915.637 | 6,882.8 | 6,583.949 | 6,486.284 | 6,401.123 | 6,532.453 | 6,354.976 | 6,115.444 | 6,069.268 | 6,046.724 | 5,943.33 | 5,723.782 | 5,786.424 | 5,842.089 | 5,873.251 | 5,693.235 | 5,620.109 | 5,610.002 | 5,338.667 | 5,278.736 | 5,055.976 | 5,035.567 | 5,287.577 | 5,125.289 | 4,925.138 | 4,991.83 | 4,823.729 | 4,695.783 | 4,526.351 | 4,401.02 | 4,159.952 | 3,883.871 | 3,912.173 | 3,945.288 | 3,865.321 | 3,798.623 | 3,718.785 | 3,385.487 | 3,278.39 | 3,231.379 | 3,260.022 | 3,193.649 | 3,144.751 | 2,951.65 | 3,014.738 | 2,967.808 | 2,863.522 | 2,881.679 | 2,840.389 | 2,813.935 | 2,655.428 | 2,485.576 | 2,431.821 | 2,431.232 | 2,381.851 | 2,379.556 | 2,364.678 | 2,371.132 | 2,257.874 | 2,212.664 | 2,235.52 | 2,210.879 | 2,149.696 | 0.138 | 2,629.702 | 2,664.471 | 2,673.254 | 2,627.672 | 2,583.26 | 2,594.106 | 2,487.304 | 2,298.363 | 2,270.122 | 2,299.231 | 2,259.253 | 2,124.7 | 2,162.2 | 2,206.7 | 2,263.2 | 1,577.7 | 1,558.9 | 1,474.8 | 1,299.7 | 1,288.3 | 1,256.2 | 1,204.4 | 1,187.2 | 1,138.5 | 1,138.4 | 1,133.9 | 1,011.9 | 945.3 | 934.3 | 930.9 | 838.4 | 837 | 834.3 | 837.9 | 796.7 | 719.5 | 729 | 713.8 | 684 | 683.1 | 667.5 | 660.7 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 285.553 | 285.131 | 284.057 | 284.494 | 279.607 | 279.758 | 279.461 | 278.088 | 278.159 | 279.609 | 283.843 | 269.047 | 268.16 | 267.284 | 263.452 | 261.677 | 247.494 | 232.517 | 215.927 | 206.275 | 203.772 | 180.506 | 177.95 | 174.362 | 170.167 | 146.71 | 141.163 | 134.088 | 130.188 | 127.819 | 127.124 | 126.771 | 126.415 | 126.343 | 127.093 | 126.813 | 120.659 | 120.88 | 122.786 | 121.341 | 121.686 | 121.559 | 121.354 | 117.862 | 118.176 | 117.621 | 116.729 | 115.503 | 113.812 | 113.836 | 114.115 | 111.355 | 110.001 | 102.801 | 98.584 | 97.796 | 92.005 | 91.809 | 91.329 | 91.794 | 90.659 | 91.39 | 91.806 | 91.411 | 89.792 | 89.483 | 87.429 | 88.11 | 87.546 | 85.012 | 83.559 | 82.336 | 80.236 | 76.33 | 77.052 | 72.857 | 71.441 | 71.131 | 69.605 | 68.643 | 66.954 | 67.364 | 67.201 | 66.423 | 60.558 | 60.746 | 59.881 | 60.281 | 61.372 | 61.832 | 62.395 | 61.642 | 60.861 | 60.308 | 57.981 | 57.795 | 56.356 | 54.113 | 55.614 | 52.467 | 49.1 | 49.9 | 48.8 | 48.6 | 38.5 | 38.7 | 35.7 | 33.6 | 34.7 | 33.3 | 33.6 | 33.6 | 33.5 | 33.7 | 32.9 | 28.3 | 27.7 | 27.2 | 27 | 26.5 | 26.7 | 26.7 | 22.1 | 18.7 | 16.9 | 16.8 | 16.5 | 14.2 | 14.2 | 14.1 | 14.1 |
Goodwill
| 182.263 | 182.263 | 182.263 | 182.263 | 182.263 | 182.055 | 182.055 | 182.055 | 182.055 | 183.639 | 176.563 | 149.922 | 149.922 | 149.922 | 149.922 | 149.922 | 149.922 | 149.922 | 149.923 | 148.604 | 147.013 | 79.749 | 79.749 | 79.749 | 79.733 | 79.733 | 79.796 | 54.042 | 54.042 | 54.042 | 54.042 | 54.042 | 54.042 | 54.042 | 54.042 | 54.042 | 44.594 | 44.594 | 44.962 | 44.962 | 44.962 | 44.962 | 45.118 | 44.545 | 44.545 | 44.545 | 44.545 | 44.545 | 44.545 | 44.545 | 44.545 | 44.545 | 44.593 | 44.593 | 44.593 | 44.548 | 35.89 | 35.886 | 34.684 | 34.684 | 34.327 | 34.327 | 34.327 | 34.327 | 34.327 | 34.327 | 34.327 | 34.327 | 34.285 | 34.285 | 32.512 | 32.512 | 31.46 | 31.675 | 31.675 | 31.46 | 30.046 | 30.046 | 30.046 | 30.046 | 27.561 | 27.946 | 27.881 | 27.611 | 20.235 | 20.235 | 20.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.045 | 14.931 | 15.818 | 16.704 | 17.591 | 18.223 | 19.103 | 19.983 | 20.863 | 21.743 | 25.456 | 17.566 | 18.325 | 19.283 | 18.206 | 18.999 | 19.914 | 20.882 | 21.85 | 22.608 | 24.025 | 14.936 | 15.701 | 16.47 | 17.257 | 18.012 | 18.782 | 11.082 | 11.645 | 12.203 | 12.768 | 13.33 | 13.898 | 14.485 | 15.093 | 15.695 | 9.203 | 9.681 | 10.158 | 10.635 | 11.106 | 11.574 | 11.549 | 10.273 | 10.633 | 11.1 | 11.595 | 12.083 | 12.63 | 13.158 | 13.703 | 14.219 | 14.883 | 10.857 | 11.233 | 11.61 | 7.577 | 7.837 | 6.902 | 7.144 | 6.867 | 7.085 | 7.315 | 7.508 | 7.425 | 7.649 | 7.874 | 8.099 | 8.323 | 8.56 | 7.042 | 7.294 | 7.063 | 6.599 | 6.833 | 7.063 | 5.597 | 5.799 | 6.001 | 6.203 | 4.202 | 4.372 | 4.542 | 4.726 | 1.068 | 1.187 | 1.306 | 21.66 | 21.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 196.308 | 197.194 | 198.081 | 198.967 | 199.854 | 200.278 | 201.158 | 202.038 | 202.918 | 205.382 | 202.019 | 167.488 | 168.247 | 169.205 | 168.128 | 168.921 | 169.836 | 170.804 | 171.773 | 171.212 | 171.038 | 94.685 | 95.45 | 96.219 | 96.99 | 97.745 | 98.578 | 65.124 | 65.687 | 66.245 | 66.81 | 67.372 | 67.94 | 68.527 | 69.135 | 69.737 | 53.797 | 54.275 | 55.12 | 55.597 | 56.068 | 56.536 | 56.667 | 54.818 | 55.178 | 55.645 | 56.14 | 56.628 | 57.175 | 57.703 | 58.248 | 58.764 | 59.476 | 55.45 | 55.826 | 56.158 | 43.467 | 43.723 | 41.586 | 41.828 | 41.194 | 41.412 | 41.642 | 41.835 | 41.752 | 41.976 | 42.201 | 42.426 | 42.608 | 42.845 | 39.554 | 39.806 | 39.93 | 38.274 | 38.508 | 38.523 | 35.643 | 35.845 | 36.047 | 36.249 | 31.763 | 32.318 | 32.423 | 32.337 | 21.303 | 21.422 | 21.541 | 21.66 | 21.778 | 21.897 | 22.016 | 22.149 | 22.865 | 23.561 | 24.267 | 25.156 | 21.748 | 22.545 | 23.339 | 24.087 | 22.2 | 23 | 23.6 | 24.1 | 18.1 | 21.3 | 22.4 | 12.5 | 13 | 13.4 | 13.9 | 14.9 | 14.6 | 15.1 | 15.5 | 8.1 | 8.2 | 9.3 | 9.5 | 8 | 8.3 | 8.5 | 8.6 | 7.8 | 7.7 | 8 | 8.1 | 6.9 | 7.2 | 7.4 | 7.7 |
Long Term Investments
| 0 | 2,321.666 | 1,534.651 | 2,275.089 | 1,525.448 | 1,570.62 | 1,618.233 | 1,540.604 | 1,521.645 | 1,205.894 | 1,211.668 | 534.5 | 529.484 | 563.771 | 520.543 | 555.196 | 596.941 | 608.031 | 591.987 | 491.626 | 555.575 | 425.154 | 724.872 | 772.132 | 477.08 | 462.871 | 493.101 | 469.995 | 450.009 | 451.402 | 463.25 | 469.833 | 473.738 | 419.238 | 497.986 | 552.949 | 507.858 | 537.319 | 550.125 | 524.783 | 535.586 | 570.429 | 587.018 | 527.627 | 474.64 | 520.424 | 565.49 | 562.542 | 540.475 | 575.034 | 573.801 | 614.977 | 607.046 | 684.228 | 684.228 | 746.343 | 579.839 | 580.317 | 430.586 | 417.172 | 391.627 | 417.738 | 439.22 | 455.568 | 462.595 | 448.35 | 462.832 | 467.719 | 464.534 | 459.271 | 430.765 | 432.91 | 422.65 | 434.696 | 428.222 | 456.222 | 484.837 | 523.025 | 531.331 | 560.234 | 558.465 | 570.423 | 581.059 | 564.735 | 525.52 | 530.644 | 545.991 | 565.225 | 565.085 | 567.466 | 559.513 | 544.291 | 547.478 | 551.085 | 548.741 | 560.551 | 565.609 | 579.503 | 591.931 | 596.715 | 565.4 | 569.5 | 551.6 | 582.6 | 401.1 | 417.2 | 396.9 | 310.3 | 297.5 | 300 | 302.8 | 283.9 | 282 | 276.6 | 287.8 | 263.1 | 255.3 | 252 | 254.4 | 223 | 232.1 | 241.2 | 237.5 | 231.5 | 202.5 | 210.5 | 209.8 | 204 | 212.9 | 213.5 | 216 |
Tax Assets
| 0 | 7,103.499 | -1,534.651 | 53.263 | 0 | 1,090.584 | 0 | 54.997 | 0 | -291.494 | -275.165 | 26.545 | -187.459 | -173.1 | -7,051.217 | -7,160.447 | -7,361.714 | -7,415.989 | -6,727.336 | -6,382.832 | -6,305.74 | -5,657.092 | -5,953.895 | -5,924.617 | -5,542.515 | -5,587.65 | -5,582.701 | -5,339.854 | -5,207.35 | -5,135.625 | -4,957.491 | -5,015.616 | -4,882.526 | -4,890.684 | -4,876.385 | -4,938.195 | -4,576.579 | -4,506.515 | -4,504.533 | -4,528.85 | -4,395.116 | -4,334.101 | -4,230.914 | -4,046.215 | -3,926.44 | -3,856.161 | 172.869 | 172.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -41.835 | -41.752 | -41.976 | -42.201 | -42.426 | -42.608 | -42.845 | -39.554 | -39.806 | -39.93 | -38.274 | -38.508 | -38.523 | -35.643 | -35.845 | -36.047 | -36.249 | -31.763 | -32.318 | -32.423 | -32.337 | -21.303 | -21.422 | -21.541 | -21.66 | -586.863 | -589.363 | -581.529 | -566.44 | -570.343 | -574.646 | -573.008 | -585.707 | -587.357 | -602.048 | -615.27 | -620.802 | -587.6 | -592.5 | -575.2 | -606.7 | -419.2 | -438.5 | -419.3 | -322.8 | -310.5 | -313.4 | -316.7 | -298.8 | -296.6 | -291.7 | -303.3 | -271.2 | -263.5 | -261.3 | -263.9 | -231 | -240.4 | -249.7 | -246.1 | -239.3 | -210.2 | -218.5 | -217.9 | -210.9 | -220.1 | -220.9 | -223.7 |
Other Non-Current Assets
| 0 | 254.811 | 9,593.983 | 7,122.69 | -1,525.448 | -1,570.62 | -1,618.233 | -54.997 | -1,521.645 | 291.494 | 275.165 | -26.545 | 187.459 | 173.1 | 7,051.217 | 7,160.447 | 7,361.714 | 7,415.989 | 6,727.336 | 6,382.832 | 6,305.74 | 5,657.092 | 5,953.895 | 5,924.617 | 5,542.515 | 5,587.65 | 5,582.701 | 5,339.854 | 5,207.35 | 5,135.625 | 4,957.491 | 5,015.616 | 4,882.526 | 4,890.684 | 4,876.385 | 4,938.195 | 4,576.579 | 4,506.515 | 4,504.533 | 4,528.85 | 4,395.116 | 4,334.101 | 4,230.914 | 4,046.215 | 3,926.44 | 3,856.161 | -172.869 | -172.131 | 0 | 0 | 0 | 0 | 0 | -101.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.835 | 41.752 | 41.976 | 42.201 | 42.426 | 42.608 | 42.845 | 39.554 | 39.806 | 39.93 | 38.274 | 38.508 | 38.523 | 35.643 | 35.845 | 36.047 | 36.249 | 31.763 | 32.318 | 32.423 | 32.337 | 21.303 | 21.422 | 21.541 | 21.66 | -39.594 | 21.897 | 22.016 | 22.149 | 22.865 | 23.561 | 24.267 | 25.156 | 21.748 | 22.545 | 23.339 | 24.087 | 22.2 | 23 | 23.6 | 24.1 | 18.1 | 21.3 | 22.4 | 12.5 | 13 | 13.4 | 13.9 | 14.9 | 14.6 | 15.1 | 15.5 | 8.1 | 8.2 | 9.3 | 9.5 | 8 | 8.3 | 8.5 | 8.6 | 7.8 | 7.7 | 8 | 8.1 | 6.9 | 7.2 | 7.4 | 7.7 |
Total Non-Current Assets
| 481.861 | 10,162.301 | 10,076.121 | 9,934.503 | 479.461 | 1,570.62 | 480.619 | 2,020.73 | 481.077 | 1,690.885 | 1,697.53 | 971.035 | 965.891 | 1,000.26 | 952.123 | 985.794 | 1,014.271 | 1,011.352 | 979.687 | 869.113 | 930.385 | 700.345 | 998.272 | 1,042.713 | 744.237 | 707.326 | 732.842 | 669.207 | 645.884 | 645.466 | 657.184 | 663.976 | 668.093 | 614.108 | 694.214 | 749.499 | 682.314 | 712.474 | 728.031 | 701.721 | 713.34 | 748.524 | 765.039 | 700.307 | 647.994 | 693.69 | 738.359 | 734.673 | 711.462 | 746.573 | 746.164 | 785.096 | 776.523 | 741.094 | 838.638 | 900.297 | 715.311 | 715.849 | 563.501 | 550.794 | 523.48 | 550.54 | 572.668 | 588.814 | 594.139 | 579.809 | 592.462 | 598.255 | 594.688 | 587.128 | 553.878 | 555.052 | 542.816 | 549.3 | 543.782 | 567.602 | 591.921 | 630.001 | 636.983 | 665.126 | 657.182 | 670.105 | 680.683 | 663.495 | 607.381 | 612.812 | 627.413 | 647.166 | 21.778 | 83.729 | 84.411 | 83.791 | 83.726 | 83.869 | 82.248 | 82.951 | 78.104 | 76.658 | 78.953 | 76.554 | 71.3 | 72.9 | 72.4 | 72.7 | 56.6 | 60 | 58.1 | 46.1 | 47.7 | 46.7 | 47.5 | 48.5 | 48.1 | 48.8 | 48.4 | 36.4 | 35.9 | 36.5 | 36.5 | 34.5 | 35 | 35.2 | 30.7 | 26.5 | 24.6 | 24.8 | 24.6 | 21.1 | 21.4 | 21.5 | 21.8 |
Total Assets
| 13,313.482 | 12,737.318 | 12,602.425 | 12,406.4 | 12,114.602 | 12,020.265 | 12,332.105 | 12,387.863 | 12,452.378 | 12,530.073 | 12,624.431 | 9,405.612 | 11,302.771 | 11,015.287 | 10,549.305 | 9,212.357 | 9,618.728 | 9,638.657 | 8,669.096 | 8,565.758 | 8,388.816 | 7,642.021 | 7,709 | 7,574.258 | 7,602.438 | 7,622.963 | 7,615.642 | 7,253.156 | 7,132.168 | 7,046.589 | 7,189.637 | 7,018.952 | 6,783.537 | 6,683.376 | 6,740.938 | 6,692.829 | 6,406.096 | 6,498.898 | 6,570.12 | 6,574.972 | 6,406.575 | 6,368.633 | 6,375.041 | 6,038.974 | 5,926.73 | 5,749.666 | 5,773.926 | 6,022.25 | 5,836.751 | 5,671.711 | 5,737.994 | 5,608.825 | 5,472.306 | 5,239.658 | 5,239.658 | 5,060.249 | 4,599.182 | 4,628.022 | 4,508.789 | 4,416.115 | 4,322.103 | 4,269.325 | 3,958.155 | 3,867.204 | 3,825.518 | 3,839.831 | 3,786.111 | 3,743.006 | 3,546.338 | 3,601.866 | 3,521.686 | 3,418.574 | 3,424.495 | 3,389.689 | 3,357.717 | 3,223.03 | 3,077.497 | 3,061.822 | 3,068.215 | 3,046.977 | 3,036.738 | 3,034.783 | 3,051.815 | 2,921.369 | 2,820.045 | 2,848.332 | 2,838.292 | 2,796.862 | 2,808.503 | 2,713.431 | 2,748.882 | 2,757.045 | 2,711.398 | 2,667.129 | 2,676.354 | 2,570.255 | 2,376.467 | 2,346.78 | 2,378.184 | 2,335.807 | 2,196 | 2,235.1 | 2,279.1 | 2,335.9 | 1,634.3 | 1,618.9 | 1,532.9 | 1,345.8 | 1,336 | 1,302.9 | 1,251.9 | 1,235.7 | 1,186.6 | 1,187.2 | 1,182.3 | 1,048.3 | 981.2 | 970.8 | 967.4 | 872.9 | 872 | 869.5 | 868.6 | 823.2 | 744.1 | 753.8 | 738.4 | 705.1 | 704.5 | 689 | 682.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 119.785 | 114.329 | 121.568 | 76.455 | 107.659 | 109.575 | 116.357 | 55.977 | 74.38 | 66.248 | 52.14 | 51.864 | 52.121 | 53.679 | 44.312 | 49.23 | 50.978 | 44.224 | 42.683 | 37.495 | 40.347 | 34.318 | 32.435 | 29.623 | 31.649 | 29.486 | 32.378 | 27.342 | 28.898 | 27.105 | 34.146 | 31.502 | 30.863 | 27.554 | 0 | 30.168 | 0 | 0 | 31.672 | 24.126 | 30.477 | 1.907 | 2.012 | 21.3 | 2.151 | 2.26 | 2.473 | 2.71 | 2.874 | 3.107 | 3.15 | 3.235 | 2.903 | 3.019 | 3.4 | 3.886 | 4.3 | 4.74 | 4.734 | 5.827 | 6.176 | 6.759 | 7.202 | 7.831 | 7.6 | 7.562 | 7.177 | 7.988 | 6.697 | 6.688 | 5.497 | 5.466 | 3.903 | 4.38 | 3.552 | 3.884 | 2.988 | 3.529 | 2.96 | 3.741 | 3.238 | 4.227 | 4.139 | 5.611 | 5.35 | 6.42 | 6.398 | 9.391 | 9.692 | 10.632 | 9.771 | 10.302 | 8.525 | 8.794 | 8.111 | 8.421 | 8.1 | 7.6 | 8 | 8.3 | 6.3 | 6.4 | 6.2 | 8.4 | 5.3 | 5 | 4.7 | 3.9 | 4.2 | 3.4 | 3.8 | 3.2 | 3.4 | 2.9 | 3.1 | 2.1 | 2.2 | 1.6 | 2 | 1.5 | 1.7 | 1.4 | 1.9 | 1.5 | 2 | 1.8 | 2.4 |
Short Term Debt
| 4.429 | 4.264 | 9.699 | 5.373 | 3.976 | 3.893 | 203.494 | 0 | 4.6 | 6.1 | 3.3 | 0 | 3.5 | 3.1 | 3.75 | 0 | 0.3 | 8.1 | 1.4 | 0 | 0.605 | 1 | 5.2 | 1.675 | 2.2 | 2.5 | 0.1 | 0.9 | 2.1 | 1 | 0.8 | 0.5 | 4 | 3.5 | 1.3 | 0 | 3.777 | 2.075 | 2.043 | 0 | 11.473 | 12.317 | 8.603 | 0 | 5.074 | 3.522 | 4.891 | 0 | 5.665 | 6.34 | 7.323 | 8.274 | 12.279 | 1.4 | 7.1 | 7.25 | 2.7 | 2.1 | 1 | 0.1 | 1.1 | 0.5 | 1.25 | 12.884 | 15.404 | 14.366 | 38.065 | 30.4 | 16.332 | 35.858 | 47.08 | 23.252 | 37.323 | 33.86 | 30.09 | 37.176 | 24.523 | 52.606 | 28.737 | 27.707 | 16.183 | 21.042 | 22.779 | 16.61 | 17.338 | 28.788 | 25.002 | 24.443 | 32.245 | 28.941 | 57.541 | 52.091 | 31.204 | 38.219 | 34.893 | 37.292 | 37.634 | 31.838 | 23.597 | 22.091 | 20.3 | 23.1 | 39.6 | 54.8 | 22.4 | 22.1 | 5.1 | 6 | 1.4 | 1.4 | 1.3 | 3.4 | 10.7 | 1 | 10.3 | 18.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 12 | 8 | 10 | 10 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 74.439 | 0 | -5,228.774 | -5,216.266 | 0 | -4,594.324 | -4,475.941 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -4.264 | -9.699 | -5.373 | -123.761 | -118.222 | -325.062 | -76.455 | -112.259 | 5,120.128 | 5,100.994 | -55.977 | 4,520.306 | 4,410.396 | -55.89 | -51.864 | -52.421 | -61.779 | -45.712 | -49.23 | -51.583 | -45.224 | -47.883 | -39.17 | -42.547 | -36.818 | -32.535 | -30.523 | -33.749 | -30.486 | -33.178 | -27.842 | -32.898 | -30.605 | -35.446 | -31.502 | -34.64 | -29.629 | -2.043 | -30.168 | -11.473 | -12.317 | -40.275 | -24.126 | -35.551 | -5.429 | -6.903 | -21.3 | -7.816 | -8.6 | -9.796 | -10.984 | -15.153 | -4.507 | -10.25 | -10.485 | -5.603 | -5.119 | -4.4 | -3.986 | -5.4 | -5.24 | -5.984 | -18.711 | -21.58 | -21.125 | -45.267 | -38.231 | -23.932 | -43.42 | -54.257 | -31.24 | -44.02 | -40.548 | -35.587 | -42.642 | -28.426 | -56.986 | -32.289 | -31.591 | -19.171 | -24.571 | -25.739 | -20.351 | -20.576 | -33.015 | -29.141 | -30.054 | -37.595 | -35.361 | -63.939 | -61.482 | -40.896 | -48.851 | -44.664 | -47.594 | -46.159 | -40.632 | -31.708 | -30.512 | -28.4 | -30.7 | -47.6 | -63.1 | -28.7 | -28.5 | -11.3 | 1,788.7 | -6.7 | -6.4 | -6 | -7.3 | -14.9 | -4.4 | -14.1 | -21.9 | -3.4 | -2.9 | -3.1 | -2.1 | -2.2 | -1.6 | -2 | -1.5 | -1.7 | -1.4 | -13.9 | -13.5 | -10 | -11.8 | -12.4 |
Total Current Liabilities
| 4.429 | 3,820.082 | 102.158 | 4,761.607 | 3.976 | 3.893 | 203.494 | 76.455 | 4.6 | 115.675 | 119.657 | 2.608 | 77.88 | 69.348 | 55.89 | 1.1 | 52.421 | 61.779 | 45.712 | 1.1 | 51.583 | 45.224 | 47.883 | 1.675 | 42.547 | 36.818 | 32.535 | 0.9 | 33.749 | 30.486 | 33.178 | 0.5 | 32.898 | 30.605 | 35.446 | 0.5 | 34.64 | 29.629 | 2.043 | 3.982 | 11.473 | 12.317 | 40.275 | 4.59 | 35.551 | 5.429 | 6.903 | 4.571 | 7.816 | 8.6 | 9.796 | 10.984 | 15.153 | 4.507 | 10.25 | 10.485 | 5.603 | 5.119 | 4.4 | 3.986 | 5.4 | 5.24 | 5.984 | 18.711 | 21.58 | 21.125 | 45.267 | 38.231 | 23.932 | 43.42 | 54.257 | 31.24 | 44.02 | 40.548 | 35.587 | 42.642 | 28.426 | 56.986 | 32.289 | 31.591 | 19.171 | 24.571 | 25.739 | 20.351 | 20.576 | 33.015 | 29.141 | 30.054 | 2,508.1 | 2,424.4 | 2,467.5 | 2,484.8 | 2,441.4 | 2,406.8 | 2,419.1 | 2,321.7 | 2,143.5 | 2,121.2 | 2,157.9 | 2,119.7 | 1,982.8 | 2,025.3 | 2,033.2 | 2,096 | 1,920.5 | 1,936.6 | 1,973.9 | 1,803.1 | 1,271.5 | 1,242.5 | 1,114 | 1,123.6 | 1,080.1 | 1,084.4 | 1,081.9 | 950 | 886.4 | 879.5 | 3.1 | 2.1 | 2.2 | 1.6 | 2 | 1.5 | 1.7 | 1.4 | 13.9 | 13.5 | 10 | 11.8 | 12.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 86.143 | 86.129 | 86.115 | 86.101 | 86.086 | 86.072 | 86.058 | 86.044 | 86.03 | 86.015 | 86.001 | 85.987 | 85.973 | 85.959 | 26.804 | 26.804 | 26.804 | 29.804 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 31.959 | 31.959 | 31.959 | 31.959 | 31.959 | 31.959 | 31.959 | 31.959 | 31.959 | 31.959 | 31.959 | 31.959 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 28.804 | 33.742 | 35.742 | 36.768 | 37.844 | 35.982 | 38.059 | 38.133 | 49.486 | 54.559 | 64.132 | 60.987 | 62.062 | 63.131 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 26.903 | 27.311 | 27.41 | 27.713 | 27.868 | 27.674 | 53.143 | 53.769 | 54.464 | 55.155 | 55.922 | 56.662 | 57.696 | 58.436 | 59.619 | 59.698 | 60.481 | 61.389 | 36.063 | 37.151 | 38.356 | 57.48 | 59.087 | 56.099 | 57.705 | 58.967 | 49.09 | 50.477 | 51.523 | 50.939 | 51.613 | 52.714 | 53.32 | 52.304 | 26.392 | 23.6 | 23.9 | 17.3 | 13 | 36.6 | 32.7 | 32 | 7.1 | 32.1 | 31.6 | 31.6 | 6.6 | 1.4 | 1.5 | 1.3 | 0.9 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 5,947.703 | 0 | 0 | 0 | -32.246 | 0 | 0 | 0 | -76.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 34.358 | 0 | 0 | 0 | 32.246 | 0 | 0 | 0 | 25.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,514.198 | 11,134.433 | 11,046.998 | -86.101 | 10,657.932 | 10,593.402 | 10,935.165 | -86.044 | 11,171.199 | 11,252.263 | 11,367.328 | 0 | 10,066.424 | 9,794.637 | 9,424.08 | 8,116.568 | 8,548.012 | 8,540.35 | 7,617.512 | 7,532.865 | 7,381.655 | 6,657.837 | 6,749.069 | 6,642.99 | 6,683.478 | 6,726.492 | 6,745.487 | 6,444.668 | 6,333.695 | 6,265.168 | 6,427.005 | 6,275.399 | 6,053.847 | 5,971.087 | 6,045.018 | 6,004.86 | 5,729.454 | 5,835.775 | 5,919.594 | 5,934.872 | 5,772.115 | 5,749.007 | 5,769.522 | 5,443.645 | 5,339.941 | -36.768 | -37.844 | -35.982 | -38.059 | -38.133 | -49.486 | -54.559 | -64.132 | -60.987 | -62.062 | -63.131 | -26.804 | -26.804 | -26.804 | -26.804 | -26.804 | -26.804 | -26.804 | -26.804 | -26.804 | -26.903 | -27.311 | -27.41 | -27.713 | -27.868 | -27.674 | -53.143 | -53.769 | -54.464 | -55.155 | -55.922 | -56.662 | -57.696 | -58.436 | -59.619 | -59.698 | -60.481 | -61.389 | -36.063 | -37.151 | -38.356 | -57.48 | -59.087 | -56.099 | -57.705 | -58.967 | -49.09 | -50.477 | -51.523 | -50.939 | -51.613 | -0.014 | -53.32 | -0.004 | -26.392 | -23.6 | -23.9 | -17.3 | -13 | -36.6 | -32.7 | -32 | -7.1 | -32.1 | -31.6 | -31.6 | -6.6 | -1.4 | -1.5 | -1.3 | -0.9 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 |
Total Non-Current Liabilities
| 11,600.341 | 7,404.744 | 11,030.955 | 6,210.902 | 10,740.042 | 10,675.581 | 10,817.729 | 76.455 | 11,252.629 | 86.015 | 86.001 | 85.987 | 85.973 | 85.959 | 26.804 | 26.804 | 26.804 | 29.804 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 31.959 | 31.959 | 31.959 | 31.959 | 31.959 | 31.959 | 31.959 | 31.959 | 31.959 | 31.959 | 31.959 | 31.959 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 28.804 | 33.742 | 35.742 | 36.768 | 37.844 | 35.982 | 38.059 | 38.133 | 49.486 | 54.559 | 64.132 | 60.987 | 62.062 | 63.131 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 26.804 | 26.903 | 27.311 | 27.41 | 27.713 | 27.868 | 27.674 | 53.143 | 53.769 | 54.464 | 55.155 | 55.922 | 56.662 | 57.696 | 58.436 | 59.619 | 59.698 | 60.481 | 61.389 | 36.063 | 37.151 | 38.356 | 57.48 | 59.087 | 56.1 | 57.7 | 59 | 49.1 | 50.5 | 51.5 | 50.9 | 51.6 | 52.7 | 53.3 | 52.3 | 51.4 | 48.6 | 48.9 | 42.3 | 38 | 39.6 | 35.7 | 35 | 32.1 | 25 | 25 | 25 | 6.6 | 1.4 | 1.5 | 1.3 | 0.9 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 |
Total Liabilities
| 11,728.907 | 11,224.826 | 11,133.113 | 10,972.509 | 10,744.018 | 10,679.474 | 11,021.223 | 11,137.027 | 11,257.229 | 11,344.378 | 11,456.629 | 8,233.878 | 10,155.897 | 9,883.696 | 9,454.634 | 8,144.472 | 8,574.976 | 8,604.458 | 7,645.716 | 7,560.768 | 7,409.064 | 6,685.641 | 6,781.073 | 6,671.469 | 6,717.637 | 6,760.951 | 6,777.546 | 6,477.527 | 6,367.754 | 6,298.127 | 6,459.764 | 6,307.858 | 6,089.806 | 6,006.546 | 6,078.277 | 6,037.319 | 5,760.035 | 5,864.654 | 5,948.441 | 5,965.658 | 5,810.392 | 5,788.128 | 5,806.929 | 5,481.977 | 5,380.757 | 5,214.705 | 5,246.219 | 5,502.683 | 5,326.364 | 5,172.15 | 5,246.037 | 5,125.784 | 4,997.91 | 4,772.831 | 4,772.831 | 4,601.655 | 4,145.313 | 4,182.43 | 4,071.888 | 3,985.365 | 3,896.465 | 3,850.123 | 3,541.774 | 3,453.413 | 3,427.87 | 3,452.65 | 3,399.934 | 3,371.044 | 3,187.467 | 3,237.319 | 3,166.208 | 3,070.219 | 3,088.137 | 3,068.09 | 3,045.737 | 2,919.434 | 2,781.013 | 2,770.341 | 2,788.328 | 2,767.186 | 2,763.965 | 2,771.627 | 2,785.879 | 2,663.65 | 2,566.796 | 2,596.719 | 2,593.419 | 2,543.106 | 2,561.976 | 2,479.905 | 2,524.371 | 2,531.737 | 2,489.757 | 2,456.346 | 2,468.097 | 2,373.297 | 2,196.208 | 2,174.47 | 2,210.207 | 2,171.093 | 2,031.4 | 2,074.2 | 2,075.6 | 2,134 | 1,489.7 | 1,480.5 | 1,406.4 | 1,222.9 | 1,214.9 | 1,186.1 | 1,138.9 | 1,123.6 | 1,080.1 | 1,084.4 | 1,081.8 | 950 | 886.4 | 879.6 | 881 | 790.9 | 790.9 | 789.2 | 789.2 | 742.2 | 670.3 | 682.1 | 682.7 | 652.9 | 647.4 | 635.5 | 631.9 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.125 | 4.585 | 4.516 | 3.508 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.9 | 3.8 | 3.8 | 3.8 | 3.8 | 13.8 | 13.8 | 13.8 |
Common Stock
| 33.123 | 33.022 | 32.967 | 32.933 | 32.921 | 32.939 | 32.9 | 32.876 | 32.856 | 32.781 | 32.726 | 32.603 | 32.572 | 32.785 | 32.771 | 32.72 | 32.679 | 32.663 | 32.647 | 32.694 | 32.644 | 32.64 | 32.618 | 32.604 | 32.75 | 32.731 | 32.708 | 31.895 | 31.863 | 15.909 | 15.891 | 15.811 | 15.695 | 15.56 | 15.528 | 15.597 | 15.591 | 15.562 | 15.512 | 15.504 | 15.449 | 15.399 | 15.364 | 15.334 | 15.298 | 15.256 | 15.228 | 15.242 | 15.2 | 15.154 | 15.145 | 15.118 | 15.126 | 15.273 | 15.39 | 15.369 | 15.359 | 15.347 | 15.337 | 15.309 | 15.303 | 15.302 | 15.292 | 15.281 | 15.242 | 15.187 | 15.183 | 15.217 | 15.201 | 15.725 | 15.722 | 15.764 | 15.742 | 15.718 | 15.688 | 15.637 | 7.815 | 7.801 | 7.788 | 7.841 | 7.83 | 7.826 | 7.83 | 7.823 | 7.815 | 7.803 | 7.807 | 8.137 | 8.11 | 8.1 | 8.158 | 8.26 | 8.252 | 8.243 | 8.322 | 8.327 | 8.074 | 8.075 | 8.098 | 8.112 | 8.2 | 0 | 0 | 9.3 | 0 | 0 | 0 | 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
| 1,392.572 | 1,348.905 | 1,312.464 | 1,276.305 | 1,241.532 | 1,206.499 | 1,164.665 | 1,120.292 | 1,076.316 | 1,034.107 | 1,001.2 | 977.067 | 950.56 | 935.067 | 898.026 | 871.161 | 846.934 | 837.154 | 826.855 | 815.488 | 792.009 | 769.09 | 744.713 | 722.615 | 707.481 | 684.425 | 661.341 | 638.58 | 625.782 | 610.758 | 593.631 | 577.648 | 565.039 | 552.991 | 541.098 | 535.521 | 527.038 | 517.028 | 503.758 | 492.776 | 482.302 | 468.761 | 458.857 | 448.953 | 439.84 | 431.12 | 423.637 | 415.607 | 407.732 | 398.267 | 390.881 | 381.017 | 374.14 | 371.15 | 369.189 | 361.68 | 355.34 | 347.979 | 340.473 | 334.693 | 328.379 | 322.508 | 319.615 | 315.858 | 311.155 | 303.542 | 292.837 | 285.879 | 277.192 | 287.515 | 276.943 | 271.073 | 260.39 | 250.486 | 240.794 | 232.416 | 223.388 | 216.654 | 207.944 | 203.45 | 194.611 | 187.777 | 183.128 | 176.893 | 171.088 | 165.651 | 160.59 | 168.24 | 162.11 | 154.873 | 151.086 | 148.306 | 142.899 | 137.421 | 135.341 | 130.932 | 127.029 | 121.689 | 117.314 | 113.344 | 110.8 | 106.2 | 146 | 142 | 92.1 | 89.1 | 82.2 | 79 | 78.1 | 74.7 | 71.9 | 68.7 | 65.5 | 62.1 | 58.8 | 55.8 | 53.3 | 50.1 | 47.9 | 45.6 | 43.1 | 40.7 | 38.3 | 35.6 | 33.7 | 31.1 | 29.6 | 26.2 | 25.1 | 22.2 | 19.3 |
Accumulated Other Comprehensive Income/Loss
| -24.397 | -48.241 | -52.346 | -50.042 | -77.177 | -71.005 | -56.914 | -71.563 | -82.24 | -46.488 | -29.516 | 2.15 | 4.865 | 5.417 | 6.424 | 7.43 | 8.708 | 9.69 | 9.879 | 3.454 | 3.629 | 3.655 | 0.401 | -2.139 | -4.672 | -3.638 | -3.715 | -2.327 | 0.164 | 0.446 | -0.084 | 0.094 | 1.985 | 2.603 | 2.057 | 1.527 | 2.597 | 2.452 | 4.932 | 4.193 | 4.566 | 4.898 | 3.94 | 3.907 | 3.868 | 4.225 | 5.886 | 6.317 | 6.705 | 6.959 | 7.511 | 9.444 | 10.164 | 9.745 | 8.313 | 8.505 | 10.767 | 11.07 | 10.363 | 11.023 | 12.714 | 12.473 | 13.094 | 14.677 | 4.793 | 3.78 | 13.86 | 6.949 | 3.399 | -0.984 | 0.945 | 0.1 | -1.253 | -5.001 | -3.98 | -2.968 | -1.684 | 0.716 | -1.371 | 3.152 | 5.602 | 3.272 | 11.612 | 9.837 | 11.623 | 15.864 | 14.936 | 15.899 | 16.015 | 10.614 | 5.666 | 9.19 | 11.213 | 6.367 | 6.08 | 1.53 | -2.125 | -4.585 | -4.516 | -3.508 | -0.8 | 0 | 0 | 5.4 | 4.7 | 1.5 | 0 | 1.5 | 1.2 | 0.6 | 0 | 0.7 | -0.1 | -0.4 | 0.6 | 1.6 | 0.9 | 0.6 | -2 | -4.1 | -2.5 | -1.9 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 183.277 | 178.806 | 176.227 | 174.695 | 173.308 | 172.358 | 170.231 | 169.231 | 168.217 | 165.295 | 163.392 | 159.914 | 158.877 | 158.322 | 157.45 | 156.574 | 155.431 | 154.692 | 153.999 | 153.353 | 151.47 | 150.995 | 150.195 | 149.709 | 149.242 | 148.494 | 147.762 | 107.481 | 106.605 | 121.349 | 120.435 | 117.541 | 111.012 | 105.676 | 103.978 | 102.865 | 100.835 | 99.202 | 97.477 | 96.841 | 93.866 | 91.447 | 89.951 | 88.803 | 86.967 | 84.36 | 82.956 | 82.401 | 80.75 | 79.181 | 78.42 | 77.462 | 74.966 | 74.229 | 73.935 | 73.04 | 72.403 | 71.196 | 70.728 | 69.725 | 69.242 | 68.919 | 68.38 | 67.975 | 66.458 | 64.672 | 64.297 | 63.917 | 63.079 | 62.291 | 61.868 | 61.418 | 60.269 | 59.227 | 58.196 | 57.264 | 64.713 | 64.047 | 63.268 | 63.054 | 62.485 | 62.085 | 60.993 | 60.819 | 60.406 | 59.996 | 59.241 | 59.232 | 58.051 | 57.752 | 57.461 | 57.412 | 57.182 | 56.827 | 56.619 | 56.169 | 47.281 | 47.131 | 47.081 | 46.766 | 46.4 | 54.7 | 57.5 | 45.2 | 47.8 | 47.8 | 44.3 | 42.4 | 41.8 | 41.5 | 41.1 | 42.7 | 41.1 | 41.1 | 41.1 | 40.9 | 40.6 | 40.5 | 40.5 | 40.5 | 40.5 | 40.5 | 40.4 | 40.5 | 35.3 | 35.3 | 20.8 | 20.7 | 16.7 | 16.7 | 16.7 |
Total Shareholders Equity
| 1,584.575 | 1,512.492 | 1,469.312 | 1,433.891 | 1,370.584 | 1,340.791 | 1,310.882 | 1,250.836 | 1,195.149 | 1,185.695 | 1,167.802 | 1,171.734 | 1,146.874 | 1,131.591 | 1,094.671 | 1,067.885 | 1,043.752 | 1,034.199 | 1,023.38 | 1,004.99 | 979.752 | 956.38 | 927.927 | 902.789 | 884.801 | 862.012 | 838.096 | 775.629 | 764.414 | 748.462 | 729.873 | 711.094 | 693.731 | 676.83 | 662.661 | 655.51 | 646.061 | 634.244 | 621.679 | 609.314 | 596.183 | 580.505 | 568.112 | 556.997 | 545.973 | 534.961 | 527.707 | 519.567 | 510.387 | 499.561 | 491.957 | 483.041 | 474.396 | 466.827 | 466.827 | 458.594 | 453.869 | 445.592 | 436.901 | 430.75 | 425.638 | 419.202 | 416.381 | 413.791 | 397.648 | 387.181 | 386.177 | 371.962 | 358.871 | 364.547 | 355.478 | 348.355 | 335.148 | 320.43 | 310.698 | 302.349 | 294.232 | 289.218 | 277.629 | 277.497 | 270.528 | 260.96 | 263.563 | 255.372 | 250.932 | 249.314 | 242.574 | 251.508 | 244.286 | 231.339 | 222.371 | 223.168 | 219.546 | 208.858 | 206.362 | 196.958 | 180.259 | 172.31 | 167.977 | 164.714 | 164.6 | 160.9 | 203.5 | 201.9 | 144.6 | 138.4 | 126.5 | 122.9 | 121.1 | 116.8 | 113 | 112.1 | 106.5 | 102.8 | 100.5 | 98.3 | 94.8 | 91.2 | 86.4 | 82 | 81.1 | 79.3 | 78.4 | 80 | 72.8 | 70.2 | 54.2 | 50.7 | 55.6 | 52.7 | 49.8 |
Total Equity
| 1,584.575 | 1,512.492 | 1,469.312 | 1,433.891 | 1,370.584 | 1,340.791 | 1,310.882 | 1,250.836 | 1,195.149 | 1,185.695 | 1,167.802 | 1,171.734 | 1,146.874 | 1,131.591 | 1,094.671 | 1,067.885 | 1,043.752 | 1,034.199 | 1,023.38 | 1,004.99 | 979.752 | 956.38 | 927.927 | 902.789 | 884.801 | 862.012 | 838.096 | 775.629 | 764.414 | 748.462 | 729.873 | 711.094 | 693.731 | 676.83 | 662.661 | 655.51 | 646.061 | 634.244 | 621.679 | 609.314 | 596.183 | 580.505 | 568.112 | 556.997 | 545.973 | 534.961 | 527.707 | 519.567 | 510.387 | 499.561 | 491.957 | 483.041 | 474.396 | 466.827 | 466.827 | 458.594 | 453.869 | 445.592 | 436.901 | 430.75 | 425.638 | 419.202 | 416.381 | 413.791 | 397.648 | 387.181 | 386.177 | 371.962 | 358.871 | 364.547 | 355.478 | 348.355 | 336.358 | 321.599 | 311.98 | 303.596 | 296.484 | 291.481 | 279.887 | 279.791 | 272.773 | 263.156 | 265.936 | 257.719 | 253.249 | 251.613 | 244.873 | 253.756 | 246.527 | 233.526 | 224.511 | 225.308 | 221.641 | 210.783 | 208.257 | 196.958 | 180.259 | 172.31 | 167.977 | 164.714 | 164.6 | 160.9 | 203.5 | 201.9 | 144.6 | 138.4 | 126.5 | 122.9 | 121.1 | 116.8 | 113 | 112.1 | 106.5 | 102.8 | 100.5 | 98.3 | 94.8 | 91.2 | 86.4 | 82 | 81.1 | 80.3 | 79.4 | 81 | 73.8 | 71.7 | 55.7 | 52.2 | 57.1 | 53.5 | 50.6 |
Total Liabilities & Shareholders Equity
| 13,313.482 | 12,737.318 | 12,602.425 | 12,406.4 | 12,114.602 | 12,020.265 | 12,332.105 | 12,387.863 | 12,452.378 | 12,530.073 | 12,624.431 | 9,405.612 | 11,302.771 | 11,015.287 | 10,549.305 | 9,212.357 | 9,618.728 | 9,638.657 | 8,669.096 | 8,565.758 | 8,388.816 | 7,642.021 | 7,709 | 7,574.258 | 7,602.438 | 7,622.963 | 7,615.642 | 7,253.156 | 7,132.168 | 7,046.589 | 7,189.637 | 7,018.952 | 6,783.537 | 6,683.376 | 6,740.938 | 6,692.829 | 6,406.096 | 6,498.898 | 6,570.12 | 6,574.972 | 6,406.575 | 6,368.633 | 6,375.041 | 6,038.974 | 5,926.73 | 5,749.666 | 5,773.926 | 6,022.25 | 5,836.751 | 5,671.711 | 5,737.994 | 5,608.825 | 5,472.306 | 5,239.658 | 5,239.658 | 5,060.249 | 4,599.182 | 4,628.022 | 4,508.789 | 4,416.115 | 4,322.103 | 4,269.325 | 3,958.155 | 3,867.204 | 3,825.518 | 3,839.831 | 3,786.111 | 3,743.006 | 3,546.338 | 3,601.866 | 3,521.686 | 3,418.574 | 3,424.495 | 3,389.689 | 3,357.717 | 3,223.03 | 3,077.497 | 3,061.822 | 3,068.215 | 3,046.977 | 3,036.738 | 3,034.783 | 3,051.815 | 2,921.369 | 2,820.045 | 2,848.332 | 2,838.292 | 2,796.862 | 2,808.503 | 2,713.431 | 2,748.882 | 2,757.045 | 2,711.398 | 2,667.129 | 2,676.354 | 2,570.255 | 2,376.467 | 2,346.78 | 2,378.184 | 2,335.807 | 2,196 | 2,235.1 | 2,279.1 | 2,335.9 | 1,634.3 | 1,618.9 | 1,532.9 | 1,345.8 | 1,336 | 1,302.9 | 1,251.9 | 1,235.7 | 1,186.6 | 1,187.2 | 1,182.3 | 1,048.3 | 981.2 | 970.8 | 967.4 | 872.9 | 872 | 869.5 | 868.6 | 823.2 | 744.1 | 753.8 | 738.4 | 705.1 | 704.5 | 689 | 682.5 |