Cal-Maine Foods, Inc.
NASDAQ:CALM
111.91 (USD) • At close January 16, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 140.296 | 181.667 | 237.878 | 367.123 | 361.783 | 360.343 | 292.824 | 221.614 | 178.635 | 136.021 | 59.084 | 15.589 | 15.484 | 16.684 | 57.352 | 52.917 | 47.308 | 42.809 | 78.13 | 67.753 | 11.248 | 46.386 | 69.247 | 97.37 | 46.205 | 49.024 | 48.431 | 106.178 | 19.808 | 18.943 | 17.564 | 31.905 | 17.491 | 37.646 | 29.046 | 8.139 | 15.03 | 69.368 | 8.667 | 13.034 | 9.884 | 14.552 | 14.521 | 15.387 | 11.058 | 22.423 | 24.984 | 37.391 | 56.062 | 30.616 | 97.128 | 80.739 | 90.607 | 82.544 | 57.679 | 80.663 | 66.388 | 82.452 | 99.453 | 141.223 | 111.211 | 51.542 | 66.883 | 74.35 | 26.143 | 75.416 | 94.858 | 85.798 | 28.535 | 23.117 | 15.032 | 15.134 | 11.364 | 16.717 | 13.295 | 14.139 | 12.956 | 25.186 | 20.221 | 54.289 | 52.998 | 40.748 | 36.629 | 55.14 | 20.035 | 10.346 | 6.092 | 3.126 | 4.339 | 3.306 | 4.878 | 4.876 | 6.917 | 6.503 | 13.129 | 6.379 | 7.09 | 8.119 | 6.541 | 7.502 | 7.8 | 28.2 | 36.2 | 54.8 | 50.9 | 38.7 | 41.1 | 41 | 20.9 | 16.9 | 23.7 | 24.3 | 9 | 4.7 |
Short Term Investments
| 656.887 | 571.923 | 574.499 | 327.72 | 206.045 | 249.619 | 355.09 | 423.418 | 200.714 | 145.784 | 115.429 | 81.125 | 69.672 | 73.666 | 112.158 | 127.771 | 124.621 | 150.524 | 154.163 | 80.863 | 123.275 | 189.7 | 250.181 | 244.482 | 252.072 | 272.388 | 282.586 | 177.27 | 189.492 | 107.028 | 138.462 | 157.67 | 180.41 | 269.202 | 360.499 | 378.91 | 405.301 | 286.485 | 249.961 | 224.804 | 191.534 | 196.427 | 194.738 | 175.261 | 150.893 | 141.809 | 157.904 | 149.774 | 107.021 | 178.658 | 163.623 | 144.962 | 109.537 | 94.686 | 118.75 | 132.765 | 101.454 | 87.542 | 99.602 | 66.002 | 40.506 | 39.197 | 15.165 | 7.965 | 1.209 | 1.015 | 0 | 0 | 59.25 | 46.951 | 39.5 | 28.6 | 10 | 10 | 25 | 24.6 | 9 | 20.995 | 35.384 | 2.093 | 5.576 | 23.778 | 36.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 797.183 | 753.59 | 812.377 | 694.843 | 567.828 | 609.962 | 647.914 | 645.032 | 379.349 | 281.805 | 174.513 | 96.714 | 85.156 | 90.35 | 169.51 | 180.688 | 171.929 | 193.333 | 232.293 | 148.616 | 134.523 | 236.086 | 319.428 | 341.852 | 298.277 | 321.412 | 331.017 | 283.448 | 209.3 | 125.971 | 156.026 | 189.575 | 197.901 | 306.848 | 389.545 | 387.049 | 420.331 | 355.853 | 258.628 | 237.838 | 201.418 | 210.979 | 209.259 | 190.648 | 161.951 | 164.232 | 182.888 | 187.165 | 163.083 | 209.274 | 260.751 | 225.701 | 200.144 | 177.23 | 176.429 | 213.428 | 167.842 | 169.994 | 199.055 | 207.225 | 151.717 | 90.739 | 82.048 | 82.315 | 27.352 | 76.431 | 94.858 | 85.798 | 87.785 | 70.068 | 54.532 | 43.734 | 21.364 | 26.717 | 38.295 | 38.739 | 21.956 | 46.181 | 55.605 | 56.382 | 58.574 | 64.526 | 72.981 | 55.14 | 20.035 | 10.346 | 6.092 | 3.126 | 4.339 | 3.306 | 4.878 | 4.876 | 6.917 | 6.503 | 13.129 | 6.379 | 7.09 | 8.119 | 6.541 | 7.502 | 7.8 | 28.2 | 36.2 | 54.8 | 50.9 | 38.7 | 41.1 | 41 | 20.9 | 16.9 | 23.7 | 24.3 | 9 | 4.7 |
Net Receivables
| 317.751 | 282.551 | 162.442 | 246.622 | 199.162 | 159.15 | 187.213 | 249.867 | 305.111 | 220.364 | 219.404 | 180.037 | 152.958 | 134.4 | 126.639 | 130.314 | 117.278 | 83.816 | 98.375 | 100.962 | 118.046 | 78.359 | 71.76 | 93.222 | 110.837 | 94.548 | 85.839 | 121.642 | 111.29 | 131.596 | 117.2 | 129.098 | 121.65 | 108.954 | 62.012 | 110.765 | 157.836 | 184.925 | 99.013 | 106.368 | 118.85 | 89.762 | 82.978 | 97.795 | 106.883 | 84.463 | 82.586 | 85.1 | 99.964 | 76.751 | 62.768 | 66.339 | 88.109 | 66.959 | 67.344 | 65.131 | 84.438 | 54.136 | 43.587 | 61.488 | 0 | 61.979 | 44.628 | 63.696 | 70.815 | 54.081 | 44.793 | 63.977 | 68.888 | 45.051 | 38.18 | 41.361 | 44.831 | 34.349 | 26.132 | 27.842 | 40.389 | 18.528 | 16.739 | 21.709 | 25.561 | 20.332 | 22.36 | 33.126 | 47.679 | 27.06 | 19.493 | 21.93 | 29.745 | 17.516 | 17.38 | 18.409 | 23.335 | 15.616 | 16.017 | 21.196 | 27.708 | 19.103 | 14.57 | 23.281 | 22.2 | 15.8 | 14.6 | 14.2 | 19.6 | 15.1 | 13.7 | 17 | 24.3 | 13.8 | 13.1 | 14.7 | 20 | 13.7 |
Inventory
| 299.365 | 293.182 | 261.782 | 269.244 | 287.27 | 280.801 | 284.418 | 290.869 | 280.582 | 265.754 | 263.316 | 240.087 | 236.201 | 226.47 | 218.375 | 207.739 | 199.262 | 189.222 | 187.216 | 191.421 | 190.968 | 182.396 | 172.237 | 178.418 | 176.735 | 171.144 | 168.644 | 165.363 | 163.041 | 159.226 | 160.692 | 163.818 | 162.291 | 154.621 | 154.799 | 154.165 | 158.121 | 148.591 | 146.26 | 146.23 | 146.529 | 144.626 | 146.117 | 149.296 | 143.284 | 145.083 | 147.993 | 146.898 | 143.671 | 129.005 | 117.158 | 118.925 | 114.253 | 115.758 | 110.021 | 103.08 | 97.172 | 92.287 | 93.968 | 94.947 | 98.565 | 96.291 | 97.535 | 98.736 | 92.377 | 87.385 | 76.766 | 74.703 | 69.403 | 66.31 | 62.208 | 62.855 | 60.369 | 57.31 | 57.843 | 57.794 | 57.866 | 43.766 | 45.628 | 47.387 | 48.33 | 48.888 | 49.896 | 50.421 | 52.276 | 50.185 | 51.005 | 51.245 | 50.728 | 46.716 | 46.108 | 49.214 | 48.905 | 47.845 | 47.122 | 48.57 | 46.908 | 44.247 | 43.913 | 45.963 | 46.6 | 37.3 | 38.4 | 36.6 | 37.5 | 40.5 | 41.4 | 43.3 | 44.2 | 41.4 | 42.6 | 42.4 | 42.9 | 0.4 |
Other Current Assets
| 10.296 | 14.156 | 5.238 | 6.883 | 9.673 | 14.145 | 5.38 | 7.599 | 8.968 | 10.965 | 4.286 | 5.872 | 6.814 | 9.249 | 5.407 | 4.162 | 10.622 | 13.626 | 4.367 | 4.371 | 5.301 | 6.099 | 4.328 | 3.912 | 4.499 | 4.116 | 2.02 | 2.074 | 2.556 | 3.753 | 2.288 | 2.31 | 2.885 | 3.53 | 19.927 | 2.289 | 3.258 | 4.347 | 5.063 | 3.38 | 4.029 | 4.24 | 7.039 | 2.17 | 5.508 | 5.047 | 1.414 | 1.36 | 2.113 | 3.049 | 1.525 | 6.094 | 6.604 | 8.151 | 1.247 | 1.251 | 1.878 | 2.659 | 1.55 | 1.427 | 4.27 | 23.34 | 17.474 | 1.156 | 12.507 | 4.334 | 7.848 | 1.068 | 0.881 | 1.596 | 1.39 | 1.266 | 1.544 | 2.403 | 3.408 | 3.147 | 12.893 | 11.387 | 7.984 | 9.837 | 10.575 | 7.708 | 6.702 | 0.937 | 1.175 | 8.927 | 8.589 | 7.459 | 8.797 | 9.694 | 6.942 | 0.633 | 0.585 | 0.822 | 0.569 | 0.656 | 0.302 | 5.346 | 5.306 | 0.795 | 4.3 | 4.2 | 0.7 | 0.7 | 0.5 | 1.9 | 1.1 | 0.7 | 0.6 | 3.5 | 2.1 | 1.2 | 0.6 | 42.6 |
Total Current Assets
| 1,424.595 | 1,343.479 | 1,241.839 | 1,217.592 | 1,063.933 | 1,064.058 | 1,124.925 | 1,193.367 | 974.01 | 778.888 | 661.519 | 522.71 | 481.129 | 460.469 | 519.931 | 522.903 | 493.78 | 473.184 | 522.251 | 445.37 | 448.838 | 502.94 | 567.753 | 617.404 | 590.348 | 591.22 | 587.52 | 572.527 | 486.187 | 420.546 | 436.206 | 484.801 | 484.727 | 573.953 | 626.283 | 654.268 | 739.546 | 693.716 | 508.964 | 493.816 | 470.826 | 449.607 | 445.393 | 439.909 | 417.626 | 398.825 | 414.881 | 420.523 | 408.831 | 418.079 | 442.202 | 417.059 | 409.11 | 368.098 | 355.041 | 382.89 | 351.33 | 319.076 | 338.16 | 365.087 | 334.282 | 272.349 | 241.685 | 245.903 | 203.051 | 222.231 | 224.265 | 225.546 | 226.957 | 183.025 | 156.31 | 149.216 | 128.108 | 120.779 | 125.678 | 127.522 | 133.104 | 119.862 | 125.956 | 135.315 | 143.04 | 141.454 | 151.939 | 139.624 | 121.165 | 96.518 | 85.179 | 83.76 | 93.609 | 77.232 | 75.308 | 73.132 | 79.742 | 70.786 | 76.837 | 76.801 | 82.008 | 76.815 | 70.33 | 77.541 | 80.9 | 85.5 | 89.9 | 106.3 | 108.5 | 96.2 | 97.3 | 102 | 90 | 75.6 | 81.5 | 82.6 | 72.5 | 61.4 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 975.603 | 960.07 | 857.234 | 826.573 | 815.468 | 752.58 | 744.54 | 712.512 | 703.882 | 688.656 | 679.172 | 672.95 | 669.045 | 669.982 | 591.666 | 587.874 | 581.744 | 571.57 | 557.375 | 546.439 | 534.212 | 462.148 | 456.294 | 439.3 | 434.398 | 421.717 | 425.384 | 433.482 | 443.093 | 452.099 | 458.184 | 461.378 | 448.547 | 404.787 | 392.274 | 382.271 | 372.207 | 363.705 | 358.79 | 348.782 | 339.249 | 326.39 | 314.935 | 306.528 | 277.169 | 269.522 | 266.008 | 269.395 | 271.199 | 237.973 | 222.615 | 222.176 | 222.6 | 222.131 | 224.887 | 225.21 | 227.756 | 233.206 | 234.111 | 236.236 | 238.726 | 240.426 | 249.958 | 250.874 | 220.729 | 218.141 | 206.493 | 204.604 | 200.499 | 196.161 | 193.59 | 184.931 | 174.534 | 172.983 | 176.275 | 176.566 | 177.946 | 123.955 | 127.388 | 127.963 | 129.273 | 131.363 | 132.058 | 133.449 | 134.181 | 136.514 | 138.192 | 139.657 | 141.189 | 141.727 | 142.218 | 143.17 | 144.852 | 146.264 | 144.648 | 143.657 | 145.523 | 147.228 | 148.137 | 147.381 | 145.6 | 111.7 | 109.9 | 95.9 | 95.4 | 98.1 | 99.4 | 99.8 | 99.6 | 97.6 | 95.3 | 86.2 | 83.7 | 83 |
Goodwill
| 45.776 | 45.776 | 45.776 | 45.776 | 45.776 | 44.006 | 44.006 | 44.006 | 44.006 | 44.006 | 44.006 | 44.006 | 44.006 | 44.006 | 35.525 | 35.525 | 35.525 | 35.525 | 35.525 | 35.525 | 35.525 | 35.525 | 35.525 | 35.525 | 35.525 | 35.525 | 35.525 | 35.525 | 35.525 | 35.525 | 35.525 | 35.432 | 32.492 | 29.196 | 29.196 | 29.196 | 29.196 | 29.196 | 29.196 | 29.196 | 29.196 | 29.196 | 29.196 | 28.298 | 24.417 | 24.417 | 24.417 | 30.017 | 30.017 | 22.117 | 22.117 | 22.117 | 22.117 | 22.117 | 22.117 | 22.117 | 22.117 | 22.117 | 22.117 | 22.116 | 22.116 | 22.116 | 22.455 | 32.787 | 20.167 | 21.528 | 13.452 | 4.195 | 4.195 | 4.195 | 4.195 | 4.195 | 4.016 | 4.016 | 4.016 | 4.402 | 4.402 | 3.147 | 0 | 3.147 | 3.147 | 3.147 | 0 | 0 | 3.147 | 0 | 0 | 0 | 0 | 0 | 3.1 | 3.1 | 3.1 | 3.147 | 3.1 | 3.2 | 3.3 | 3.3 | 3.4 | 3.8 | 3.9 | 4.2 | 4.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 16.21 | 16.175 | 15.996 | 16.534 | 17.074 | 15.347 | 15.897 | 16.484 | 17.037 | 17.592 | 18.131 | 18.686 | 19.241 | 19.798 | 20.341 | 22.256 | 22.95 | 22.069 | 22.816 | 23.576 | 24.336 | 23.058 | 23.762 | 24.466 | 25.174 | 25.616 | 26.307 | 27.018 | 27.726 | 28.59 | 29.149 | 29.92 | 28.159 | 4.642 | 4.958 | 5.495 | 6.134 | 6.837 | 7.56 | 8.262 | 8.989 | 9.695 | 10.423 | 11.1 | 11.257 | 11.612 | 12.326 | 7.683 | 8.223 | 7.529 | 8.028 | 8.527 | 9.027 | 9.526 | 10.063 | 10.687 | 11.961 | 11.935 | 12.523 | 13.971 | 14.639 | 14.444 | 15.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.402 | 4.402 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 0 | 3.147 | 3.207 | 3.272 | 3.329 | 3.39 | 3.76 | 3.9 | 4.2 | 4.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 61.986 | 61.951 | 61.772 | 62.31 | 62.85 | 59.353 | 59.903 | 60.49 | 61.043 | 61.598 | 62.137 | 62.692 | 63.247 | 63.804 | 55.866 | 57.781 | 58.475 | 57.594 | 58.341 | 59.101 | 59.861 | 58.583 | 59.287 | 59.991 | 60.699 | 61.141 | 61.832 | 62.543 | 63.251 | 64.115 | 64.674 | 65.352 | 60.651 | 33.838 | 34.154 | 34.691 | 35.33 | 36.033 | 36.756 | 37.458 | 38.185 | 38.891 | 39.619 | 39.398 | 35.674 | 36.029 | 36.743 | 37.7 | 38.24 | 29.646 | 30.145 | 30.644 | 31.144 | 31.643 | 32.18 | 32.804 | 34.078 | 34.052 | 34.64 | 36.087 | 36.755 | 36.56 | 37.511 | 32.787 | 20.167 | 21.528 | 13.452 | 4.195 | 4.195 | 4.195 | 4.195 | 4.195 | 4.016 | 4.016 | 4.016 | 4.402 | 4.402 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.147 | 3.207 | 3.272 | 3.329 | 3.39 | 3.76 | 3.9 | 4.2 | 4.3 | -17.1 | -16.4 | -15.7 | -15.7 | 0 | -15 | -14 | 0 | -12.3 | 0 | 0 |
Long Term Investments
| 11.043 | 11.753 | 11.195 | 17.512 | 14.37 | 13.978 | 14.449 | 16.146 | 14.687 | 15.674 | 19.282 | 15.794 | 10.985 | 10.722 | 54.941 | 57.055 | 58.345 | 60.287 | 60.982 | 61.981 | 64.297 | 66.25 | 67.554 | 68.728 | 68.966 | 68.958 | 66.806 | 70.417 | 68.821 | 69.435 | 69.296 | 68.832 | 63.894 | 58.483 | 53.975 | 47.971 | 40.248 | 37.477 | 18.843 | 15.587 | 15.286 | 9.833 | 6.786 | 5.957 | 17.787 | 17.008 | 20.413 | 19.765 | 18.567 | 18.187 | 22.33 | 16.42 | 16.567 | 15.795 | 19.142 | 18.91 | 17.518 | 16.673 | 17.708 | 20.364 | 18.665 | 18.25 | 51.219 | 49.931 | 37.65 | 36.137 | 0 | 59.142 | 9.893 | 8.373 | 0 | 8.241 | 8.496 | 7.975 | 0 | 8.9 | 7.546 | 9.544 | 0 | 12.736 | 12.44 | 12.652 | 0 | 0 | 9.578 | 0 | 0 | 0 | 0 | 0 | 7.1 | 6.9 | 7.4 | 7.4 | 7.7 | 7.5 | 8 | 7.9 | 7.1 | 7.2 | 7.1 | 7.3 | 7.5 | 6.8 | 6.1 | 5.4 | 5.4 | 0 | 5 | 4 | 0 | 4.6 | 0 | 0 |
Tax Assets
| 0 | 0 | 14.174 | -0 | 0 | 0 | 9.199 | 0 | 0 | 0 | 9.819 | 0 | 0 | 0 | 12.919 | 0 | -116.82 | 86.756 | -119.323 | 68.981 | 64.342 | 67.684 | -126.841 | 77.335 | 76.253 | 75.919 | -128.638 | 51.888 | 75.335 | 105.881 | -592.154 | 110.2 | 100.1 | 98.902 | -480.403 | 21.796 | 0 | 30.376 | -414.389 | 0 | 30.617 | 30.297 | -361.34 | 31.571 | 32.047 | 21.251 | -323.164 | 29.201 | 28.883 | 27.376 | -52.475 | 24.093 | 25.228 | 25.663 | 3.049 | 21.874 | 20.281 | 19.954 | 0 | 19.64 | -55.42 | 20.835 | 0 | 0 | 17.725 | 16.645 | 0 | -59.142 | 12.136 | 12.633 | 0 | 11.61 | 11.69 | 11.895 | 0 | 8.8 | 10.45 | 9.24 | 0 | 9.7 | 9.64 | 9.82 | 0 | 0 | 14.588 | 0 | 0 | 0 | 0 | 0 | 7.7 | 2.8 | 3 | 4.1 | 7.5 | 4.6 | 4.6 | 3.1 | 4.6 | 8.1 | 9.6 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 0 | 10 | 10 | 0 | 7.7 | 0 | 0 |
Other Non-Current Assets
| 16.872 | 12.755 | 12.721 | 9.542 | 10.184 | 10.398 | 1.509 | 9.968 | 9.818 | 9.913 | 5.379 | 7.849 | 7.588 | 6.753 | -6.149 | 5.671 | 124.831 | -81.511 | 127.068 | -64.843 | -60.27 | -60.733 | 132.231 | -68.303 | -67.437 | -66.86 | 137.543 | -47.174 | -70.556 | -101.048 | 596.888 | -105.288 | -95.276 | -93.991 | 485.482 | -16.765 | 4.976 | -25.141 | 419.689 | 5.106 | -25.575 | -25.66 | 366.268 | -26.286 | -27.418 | -16.315 | 330.746 | -21.894 | -21.731 | -18.308 | 61.499 | -14.995 | -15.926 | -16.207 | 6.544 | -15.194 | -14.287 | -13.247 | 6.665 | -18.627 | 57.163 | -19.234 | 2.472 | 8.253 | 54.679 | 4.259 | 57.026 | 66.603 | -4.66 | -9.689 | 10.473 | -9.06 | -9.038 | -9.195 | 11.149 | -5.871 | -7.506 | -7.847 | 13.043 | -8.262 | -7.692 | -7.835 | 14.415 | 13.216 | -12.851 | 9.411 | 8.874 | 9.176 | 9.12 | 8.883 | -5.819 | -0.514 | -0.869 | -1.69 | -5.08 | -1.783 | -1.87 | -1.185 | -1.658 | -5.099 | -6.4 | -7.7 | -8.2 | 8.7 | 7.3 | 6.5 | 6.5 | 6 | 5.9 | 5.2 | 5.5 | 6 | 6.3 | 6 |
Total Non-Current Assets
| 1,065.504 | 1,046.529 | 957.096 | 915.937 | 902.872 | 836.309 | 829.6 | 799.116 | 789.43 | 775.841 | 775.789 | 759.285 | 750.865 | 751.261 | 709.243 | 708.381 | 706.575 | 694.696 | 684.443 | 671.659 | 662.442 | 593.932 | 588.525 | 577.051 | 572.879 | 560.875 | 562.927 | 571.156 | 579.944 | 590.482 | 596.888 | 600.474 | 577.916 | 502.019 | 485.482 | 469.964 | 452.761 | 442.45 | 419.689 | 406.933 | 397.762 | 379.751 | 366.268 | 357.168 | 335.259 | 327.495 | 330.746 | 334.167 | 335.158 | 294.874 | 284.114 | 278.338 | 279.613 | 279.025 | 285.802 | 283.604 | 285.346 | 290.638 | 293.124 | 293.7 | 295.889 | 296.837 | 341.16 | 341.845 | 350.95 | 296.71 | 276.971 | 275.402 | 222.063 | 211.673 | 208.258 | 199.917 | 189.698 | 187.674 | 191.44 | 192.797 | 192.838 | 138.039 | 143.578 | 145.284 | 146.808 | 149.147 | 149.62 | 149.812 | 148.643 | 149.072 | 150.213 | 151.98 | 153.456 | 153.757 | 154.346 | 155.503 | 157.53 | 159.221 | 157.915 | 157.181 | 159.525 | 160.372 | 161.569 | 161.342 | 159.8 | 125.8 | 123.8 | 104.6 | 102.7 | 104.6 | 105.9 | 105.8 | 105.5 | 102.8 | 100.8 | 92.2 | 90 | 89 |
Total Assets
| 2,490.099 | 2,390.008 | 2,198.935 | 2,133.529 | 1,966.805 | 1,900.367 | 1,954.525 | 1,992.483 | 1,763.44 | 1,554.729 | 1,437.308 | 1,281.995 | 1,231.994 | 1,211.73 | 1,229.174 | 1,231.284 | 1,200.355 | 1,167.88 | 1,206.694 | 1,117.029 | 1,111.28 | 1,096.872 | 1,156.278 | 1,194.455 | 1,163.227 | 1,152.095 | 1,150.447 | 1,143.683 | 1,066.131 | 1,011.028 | 1,033.094 | 1,085.275 | 1,062.643 | 1,075.972 | 1,111.765 | 1,124.232 | 1,192.307 | 1,136.166 | 928.653 | 900.749 | 868.588 | 829.358 | 811.661 | 797.077 | 752.885 | 726.32 | 745.627 | 754.69 | 743.989 | 712.953 | 726.316 | 695.397 | 688.723 | 647.123 | 640.843 | 666.494 | 636.676 | 609.714 | 631.284 | 658.787 | 630.171 | 569.186 | 582.845 | 587.748 | 554.001 | 518.941 | 501.236 | 500.948 | 449.02 | 394.698 | 364.568 | 349.133 | 317.806 | 308.453 | 317.118 | 320.319 | 325.942 | 257.901 | 269.534 | 280.599 | 289.848 | 290.601 | 301.559 | 289.436 | 269.808 | 245.59 | 235.392 | 235.74 | 247.065 | 230.989 | 229.654 | 228.635 | 237.272 | 230.007 | 234.752 | 233.982 | 241.533 | 237.187 | 231.899 | 238.883 | 240.7 | 211.3 | 213.7 | 210.9 | 211.2 | 200.8 | 203.2 | 207.8 | 195.5 | 178.4 | 182.3 | 174.8 | 162.5 | 150.4 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 116.835 | 128.6 | 75.862 | 95.61 | 98.144 | 117.8 | 82.59 | 138.617 | 154.624 | 188.689 | 82.049 | 120.665 | 115.619 | 96.709 | 52.784 | 99.851 | 93.143 | 76.885 | 55.904 | 88.658 | 102.001 | 73.913 | 39.21 | 57.671 | 86.901 | 67.673 | 37.84 | 75.371 | 89.883 | 58.386 | 30.629 | 77.128 | 67.005 | 59.223 | 36.262 | 70.338 | 85.551 | 86.874 | 44.709 | 58.855 | 86.584 | 62.726 | 38.974 | 57.115 | 65.682 | 72.624 | 47.234 | 81.268 | 96.394 | 80.537 | 55.227 | 89.815 | 96.74 | 73.971 | 50.122 | 77.595 | 76.736 | 59.089 | 37.479 | 83.715 | 82.003 | 63.082 | 40.327 | 60.647 | 63.683 | 58.964 | 35.691 | 74.488 | 75.581 | 62.127 | 27.978 | 53.482 | 44.325 | 42.539 | 24.19 | 46.21 | 51.835 | 31.593 | 20.034 | 35.311 | 44.925 | 35.145 | 39.363 | 47.178 | 49.418 | 37.253 | 21.386 | 28.033 | 35.081 | 26.113 | 18.467 | 27.771 | 33.046 | 27.426 | 18.952 | 32.798 | 32.864 | 27.482 | 25.953 | 29.826 | 30.8 | 24.3 | 16.6 | 26.3 | 28.4 | 23.9 | 25.8 | 29 | 31 | 21.4 | 15.3 | 22.7 | 27.7 | 13.8 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.708 | 0.769 | 0.834 | 0.906 | 0.953 | 1.95 | 1.988 | 1.001 | 2.004 | 1.694 | 2.402 | 1.892 | 2.444 | 3.192 | 3.271 | 3.536 | 3.926 | 4.316 | 4.683 | 4.826 | 15.449 | 15.51 | 15.915 | 16.32 | 6.159 | 6.159 | 7.959 | 10.065 | 10.047 | 10.047 | 10.116 | 10.216 | 10.577 | 9.153 | 9.878 | 10.373 | 10.868 | 11.163 | 11.458 | 11.458 | 11.458 | 11.458 | 11.708 | 11.743 | 13.73 | 14.231 | 14.724 | 29.974 | 39.581 | 39.485 | 38.952 | 22.206 | 22.845 | 13.511 | 12.928 | 11.47 | 11.717 | 11.661 | 19.895 | 13.442 | 13.61 | 12.93 | 12.248 | 11.902 | 10.956 | 10.61 | 10.195 | 10.149 | 9.363 | 9.598 | 9.599 | 0 | 10.319 | 11.008 | 12.369 | 12.592 | 21.007 | 31.364 | 24.864 | 17.364 | 18.292 | 15.875 | 10.375 | 7.184 | 6.957 | 16.761 | 24.105 | 14.605 | 7.091 | 12.4 | 4.5 | 4.1 | 5 | 5 | 4.7 | 4.5 | 4.3 | 5.1 | 5.1 | 4.5 | 4.2 | 4.3 | 4.4 |
Tax Payables
| 20.787 | 106.288 | 43.348 | 30.113 | 8.445 | 8.288 | 8.288 | 66.723 | 85.723 | 0 | 25.687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.946 | 88.902 | 76.735 | 5.288 | 0 | 0 | 0 | 2.983 | 0 | 0 | 0 | 0.359 | 0 | 0 | 0 | 12.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.836 | 1.086 | 3.596 | 0 | 1.152 | 11.214 | 10.27 | 0 | 8.468 | 9.338 | 6.048 | 0 | 0 | 6.86 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.343 | -0.708 | -0.769 | -0.834 | 0 | -0.953 | -0.975 | -76.885 | 92.768 | -88.658 | -102.001 | -73.913 | 82.597 | 0 | 0 | 0 | 76.055 | 0 | 0 | -58.386 | 110.282 | -77.128 | -67.005 | -59.223 | 95.382 | 7.946 | 88.902 | 29.061 | 30.391 | 0 | -12.201 | 0 | 30.451 | 0 | -8.703 | -1.642 | 19.995 | -10.184 | -4.764 | 0 | 25.474 | 0 | 0 | 0 | 23.77 | 0 | 0 | 0 | 19.98 | 0 | 0 | 0 | 19.635 | 0 | 26.806 | 20.426 | 12.935 | 11.745 | 12.136 | 0 | 11.83 | 11.61 | 11.69 | 11.895 | 0.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.5 | -28.833 | -38.025 | -41.425 | -35.825 | -26.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 123.129 | 90.527 | 108.533 | 89.966 | 47.198 | 0.294 | 91.853 | 107.72 | 66.202 | 41.742 | 76.938 | 0 | 0 | 0 | 36.407 | 0 | -0.975 | -0.994 | 36.278 | -1.002 | -0.847 | -0.826 | 33.805 | 39.69 | 7.246 | 29.67 | 49.016 | 101.45 | 80.75 | 0 | 29.224 | 0 | 0 | 0 | 30.869 | 43.184 | 64.058 | 78.05 | 71.857 | 66.985 | 44.118 | 50.033 | 38.477 | 61.006 | 41.711 | 22.893 | 52.234 | 39.385 | 33.647 | 30.514 | 61.879 | 32.794 | 32.981 | 26.702 | 45.617 | 33.08 | 25.343 | 21.542 | 50.521 | 31.151 | 24.582 | 20.835 | 41.153 | 30.981 | 37.988 | 31.414 | 55.554 | 29.817 | 10.758 | 12.633 | 34.338 | 4.599 | 4.349 | 1.839 | 28.786 | 7.648 | -0.764 | -1.03 | 22.186 | 1.232 | 0.302 | 3.772 | 19.627 | 8.812 | 7.728 | 11.806 | 23.452 | 11.767 | 11.767 | 11.767 | 22.167 | 11.775 | 11.775 | 11.775 | 22.315 | 11.287 | 11.287 | 11.287 | 11.287 | 10.294 | 10.3 | 10.3 | 20.7 | 10.4 | 10.4 | 10.3 | 10.4 | 10 | 9.9 | 9.9 | 16.4 | 9.3 | 9.4 | 15 |
Total Current Liabilities
| 260.751 | 325.415 | 227.743 | 215.689 | 153.787 | 126.382 | 182.731 | 313.06 | 306.549 | 230.431 | 184.674 | 121.373 | 116.388 | 97.543 | 90.097 | 100.804 | 94.118 | 77.879 | 93.183 | 89.66 | 102.848 | 75.489 | 74.907 | 99.805 | 97.339 | 100.614 | 107.838 | 180.747 | 174.949 | 63.069 | 64.679 | 92.577 | 82.515 | 75.138 | 83.451 | 127.627 | 244.67 | 249.618 | 131.919 | 135.887 | 140.749 | 122.875 | 121.101 | 128.698 | 116.546 | 105.395 | 130.195 | 131.521 | 141.204 | 122.509 | 140.656 | 134.067 | 141.179 | 112.381 | 107.482 | 124.405 | 116.31 | 95.355 | 117.974 | 154.447 | 146.07 | 122.869 | 103.686 | 114.473 | 115.182 | 103.306 | 102.715 | 127.767 | 110.136 | 94.655 | 75.758 | 84.137 | 74.38 | 72.117 | 64.878 | 65.966 | 72.895 | 51.028 | 52.369 | 54.374 | 64.163 | 54.564 | 58.99 | 66.309 | 75.014 | 61.428 | 57.43 | 60.807 | 78.212 | 62.744 | 57.998 | 57.838 | 60.696 | 49.576 | 48.451 | 51.042 | 60.912 | 62.874 | 51.845 | 47.211 | 53.5 | 39.1 | 41.4 | 41.7 | 43.8 | 38.9 | 40.7 | 43.3 | 46 | 36.4 | 36.2 | 36.2 | 41.4 | 33.2 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.747 | 0.953 | 1.124 | 1.299 | 1.472 | 1.672 | 1.905 | 2.145 | 2.387 | 2.632 | 2.123 | 2.227 | 1.499 | 0.677 | 0.713 | 1.496 | 2.554 | 3.351 | 4.204 | 5.048 | 6.113 | 7.302 | 7 | 8.125 | 9.25 | 21.081 | 22.611 | 34.591 | 40.795 | 43.32 | 45.845 | 48.352 | 50.877 | 53.384 | 50.214 | 52.415 | 54.647 | 56.878 | 59.309 | 62.036 | 26.357 | 67.488 | 70.215 | 73.691 | 41.698 | 95.17 | 98.343 | 101.507 | 76.343 | 108.348 | 112.272 | 87.93 | 89.348 | 119.213 | 105.127 | 101.972 | 63.924 | 90.22 | 92.572 | 103.285 | 79.66 | 94.383 | 90.65 | 90.004 | 92.01 | 95.047 | 100.918 | 71.091 | 72.845 | 72.297 | 75.481 | 79.033 | 90.031 | 81.169 | 84.971 | 93.872 | 95.652 | 97.804 | 103.883 | 106.007 | 107.998 | 110.05 | 114.923 | 115.478 | 111.156 | 110.854 | 112.588 | 111.283 | 112.631 | 115.018 | 104.5 | 85.8 | 79.9 | 73.1 | 74.4 | 72.6 | 71 | 72.2 | 60.7 | 57.5 | 59.9 | 54.8 | 56.5 | 58.5 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | -0.918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.195 | 0 | -8.681 | 0 | 0 | -7.705 | -8.327 | 0 | 0 | 0 | -8.318 | -8.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.614 | 0 | 0 | 0 | 40.502 | 0 | 0 | 0 | 38.419 | -3.529 | -3.208 | -3.319 | 38.405 | -4.188 | -3.702 | -3.794 | 34.72 | 0 | 0 | 0 | 28.356 | 0 | -3.005 | 0 | 26.635 | 0 | 0 | 0 | 21.756 | 0 | 0 | 0 | 19.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 129.317 | 128.676 | 157.04 | 166.141 | 158.483 | 152.725 | 152.212 | 134.82 | 127.176 | 126.629 | 138.015 | 118.753 | 106.753 | 106.996 | 114.408 | 102.669 | 99.622 | 86.756 | 101.449 | 68.981 | 64.342 | 75.389 | 90.924 | 77.335 | 76.253 | 75.919 | 84.373 | 59.926 | 75.335 | 105.881 | 110.282 | 110.2 | 100.1 | 98.902 | 95.382 | 53.207 | 43.963 | 44.796 | 45.614 | 43.98 | 38.947 | 39.941 | 40.502 | 37.33 | 38.193 | 38.532 | 38.419 | 44.966 | 43.079 | 42.457 | 41.57 | 40.209 | 40.483 | 39.479 | 34.72 | 30.905 | 28.607 | 28.613 | 28.356 | 30.95 | 32.52 | 28.075 | 26.635 | 23.262 | 22.94 | 22.031 | 21.756 | 19.855 | 19.867 | 19.879 | 19.75 | 18.705 | 18.355 | 18.28 | 18.925 | 19.59 | 20.44 | 20.31 | 20.29 | 21.6 | 20.88 | 20.48 | 20.07 | 17.138 | 14.744 | 14.744 | 14.744 | 13.727 | 9.056 | 8.186 | 7.748 | 2.826 | 3.034 | 4.098 | 7.499 | 4.581 | 4.581 | 3.128 | 4.581 | 8.088 | 9.6 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10 | 10 | 10 | 10 | 2 | 2 | 7.7 |
Other Non-Current Liabilities
| 48.548 | 36.854 | 31.283 | 30.74 | 30.571 | 9.93 | 9.999 | 9.715 | 9.41 | 9.706 | 19.346 | 10.673 | 10.306 | 10.325 | 10.416 | 9.69 | 9.195 | 9.155 | 8.681 | 7.724 | 7.674 | 75.389 | 7.469 | 8.595 | 8.294 | 8.502 | 84.373 | 59.926 | 7.689 | 7.565 | 7.527 | 6.834 | 8.111 | 6.38 | 101.703 | 6.301 | 5.916 | 5.629 | 5.763 | 4.636 | 4.391 | 4.394 | 4.436 | 4.81 | 4.408 | 4.312 | 4.322 | 3.529 | 3.208 | 3.319 | -35.24 | 4.188 | 3.702 | 3.794 | -31.374 | 3.849 | 3.752 | 3.799 | -25.057 | 3.133 | 3.005 | 3.005 | -23.103 | 4.437 | 4.262 | 4.192 | -8.038 | 11.84 | 11.647 | 2.18 | -7.733 | 13.374 | 13.399 | 13.174 | 20.611 | 19.468 | 19.165 | 1.971 | 2.175 | 1.9 | 1.9 | 1.9 | -7.697 | 1.821 | 1.82 | 1.82 | 1.481 | 1.48 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 | 1.489 | 1.489 | 1.489 | 1.489 | 1.489 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.7 | 1.7 | 1.6 | 1.7 | 1.6 | 1.6 | 7.7 | 7.7 | 2 |
Total Non-Current Liabilities
| 177.865 | 165.53 | 174.149 | 196.881 | 189.054 | 162.655 | 162.211 | 144.535 | 136.586 | 136.335 | 148.289 | 130.379 | 118.183 | 118.62 | 126.296 | 114.031 | 101.527 | 98.056 | 103.836 | 79.337 | 74.139 | 77.616 | 91.565 | 86.607 | 85.26 | 85.917 | 86.927 | 63.277 | 87.228 | 118.494 | 123.922 | 124.336 | 115.211 | 113.407 | 110.953 | 80.589 | 72.49 | 85.016 | 92.172 | 91.936 | 89.183 | 92.687 | 95.815 | 95.524 | 92.815 | 95.259 | 97.388 | 101.844 | 102.388 | 104.493 | 106.332 | 107.697 | 110.698 | 113.17 | 114.484 | 129.924 | 130.702 | 133.919 | 136.354 | 142.431 | 144.792 | 119.01 | 146.15 | 146.912 | 132.329 | 128.195 | 121.154 | 121.915 | 124.086 | 125.344 | 131.177 | 126.462 | 122.404 | 121.458 | 131.546 | 134.105 | 140.523 | 93.372 | 95.31 | 95.797 | 98.261 | 101.413 | 102.404 | 100.128 | 101.535 | 110.436 | 111.877 | 113.011 | 114.389 | 115.643 | 117.196 | 114.326 | 119.407 | 121.026 | 120.105 | 116.924 | 118.658 | 115.9 | 118.701 | 124.595 | 115.6 | 97.6 | 91.7 | 85 | 86.3 | 84.6 | 83 | 83.8 | 72.4 | 69.1 | 71.5 | 64.5 | 66.2 | 68.2 |
Total Liabilities
| 438.616 | 490.945 | 401.892 | 412.57 | 342.841 | 289.037 | 344.942 | 457.595 | 443.135 | 366.766 | 332.963 | 251.752 | 234.571 | 216.163 | 216.393 | 214.835 | 195.645 | 175.935 | 197.019 | 168.997 | 176.987 | 153.105 | 166.472 | 186.412 | 182.599 | 186.531 | 194.765 | 244.024 | 1,066.131 | 181.563 | 1,033.094 | 216.913 | 197.726 | 188.545 | 1,111.765 | 208.216 | 317.16 | 1,136.166 | 928.653 | 227.823 | 868.588 | 215.562 | 811.661 | 224.222 | 752.885 | 726.32 | 745.627 | 233.365 | 243.592 | 227.002 | 246.988 | 241.764 | 251.877 | 225.551 | 221.966 | 254.329 | 247.012 | 229.274 | 254.328 | 296.878 | 290.862 | 241.879 | 249.836 | 261.385 | 247.511 | 231.501 | 223.869 | 249.682 | 234.222 | 219.999 | 206.935 | 210.599 | 196.784 | 193.575 | 196.424 | 200.071 | 213.418 | 144.4 | 147.679 | 150.171 | 162.424 | 155.977 | 161.394 | 166.437 | 176.549 | 171.864 | 169.307 | 173.818 | 192.601 | 178.387 | 175.194 | 172.164 | 180.103 | 170.602 | 168.556 | 167.966 | 179.57 | 178.774 | 170.546 | 171.806 | 169.1 | 136.7 | 133.1 | 126.7 | 130.1 | 123.5 | 123.7 | 127.1 | 118.4 | 105.5 | 107.7 | 100.7 | 107.6 | 101.4 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.466 | 3.182 | 0 | 0 | 0 | 2.349 | 2.02 | 1.956 | 0 | 1.806 | 0 | 0 | 0 | 2.086 | 0 | 0 | 2.055 | 0.998 | 0 | 1.045 | 0 | 0.912 | 0 | 0.595 | 0.454 | 0.312 | 0.115 | 0.119 | 0.255 | 0.203 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.056 | 0.057 | 0 | 0.067 | 0 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.751 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.188 | 0.188 | 0.188 | 0.188 | 0.188 | 0.188 | 0.188 | 0.188 | 0.188 | 0.188 | 0.188 | 0.188 | 0.188 | 0.188 | 0.188 | 0.188 | 0.188 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0.2 | 0.2 | 0 | 0.2 | 0 | 0 |
Retained Earnings
| 1,998.585 | 1,856.405 | 1,756.395 | 1,680.886 | 1,583.071 | 1,571.744 | 1,571.112 | 1,497.325 | 1,281.784 | 1,149.399 | 1,065.854 | 992.523 | 959.124 | 957.951 | 975.977 | 980.212 | 968.325 | 956.17 | 975.147 | 914.234 | 900.485 | 908.767 | 954.527 | 974.287 | 947.768 | 933.206 | 924.918 | 870.211 | 773.917 | 800.053 | 816.046 | 840.517 | 836.552 | 859.504 | 890.44 | 890.838 | 848.109 | 775.31 | 679.969 | 649.237 | 615.335 | 591.31 | 572.874 | 551.827 | 523.139 | 505.825 | 498.711 | 502.525 | 482.18 | 472.473 | 466.164 | 441.377 | 423.922 | 408.428 | 406.361 | 401.524 | 379.109 | 368.995 | 365.821 | 351.816 | 328.794 | 316.788 | 320.623 | 313.837 | 293.133 | 274.991 | 267.616 | 240.708 | 205.121 | 165.262 | 147.667 | 129.679 | 112.569 | 106.449 | 112.183 | 112.686 | 104.989 | 105.966 | 114.366 | 121.208 | 119.083 | 124.719 | 125.908 | 109.015 | 85.294 | 67.837 | 60.212 | 56.049 | 48.591 | 46.729 | 48.587 | 50.598 | 51.296 | 53.501 | 59.752 | 59.471 | 54.848 | 50.758 | 53.535 | 58.975 | 63.1 | 66 | 71.5 | 72.7 | 68.9 | 64.9 | 67 | 68 | 64.4 | 60.2 | 61.9 | 61 | 54.1 | 48.2 |
Accumulated Other Comprehensive Income/Loss
| -0.908 | -0.474 | -1.773 | -1.514 | -1.614 | -2.291 | -2.886 | -3.067 | -3.087 | -2.35 | -1.596 | -1.413 | -0.996 | -0.728 | -0.558 | -0.135 | 0.151 | 0.433 | 0.079 | -0.298 | -0.269 | -0.087 | 0.355 | 0.039 | -0.882 | -0.34 | -0.693 | -0.792 | -0.4 | -0.096 | -0.128 | 0.076 | -0.069 | 0.263 | -0.048 | -0.812 | -0.256 | -0.158 | 0.022 | 0.491 | 0.516 | 0.551 | 0.561 | 0.365 | 0.305 | 0.12 | 0.166 | 0.011 | -0.085 | 0.04 | -0.222 | -0.967 | -0.024 | 0.169 | -0.32 | 0.281 | 0.16 | 0.159 | 0 | -250.2 | -243 | -236 | 0 | 0 | -216.1 | -0.924 | -0.852 | -199.3 | -192.7 | -187.6 | -182.7 | -178.3 | -172.3 | -167.9 | -163.6 | -164.6 | -159.7 | -153.2 | -153.9 | 2.004 | -148.4 | -147.4 | -143.6 | -140.5 | -137.1 | -133.4 | -129.479 | -125.8 | -122.115 | -119.853 | -116.5 | -112.8 | -110.2 | -107 | -103.6 | -100.2 | -0.03 | -92.9 | -89 | -84.9 | -81.2 | -77.6 | -74.4 | -73.7 | -72 | -73.6 | -71.5 | -72.4 | -71.2 | -68.5 | -65.8 | -64.4 | -62.8 | -60.8 |
Other Total Stockholders Equity
| 46.939 | 45.871 | 44.774 | 43.629 | 44.2 | 43.139 | 42.104 | 40.981 | 41.509 | 40.522 | 39.542 | 38.47 | 38.569 | 37.593 | 36.611 | 35.621 | 35.483 | 34.591 | 33.698 | 32.761 | 32.764 | 31.87 | 30.991 | 29.992 | 30.105 | 29.26 | 28.357 | 27.469 | 27.73 | 26.856 | 26.018 | 25.072 | 25.729 | 24.94 | 24.132 | 23.219 | 24.257 | 23.574 | 22.822 | 21.611 | 21.009 | 20.547 | 20.023 | 19.59 | 19.11 | 18.892 | 18.48 | 18.299 | 17.808 | 12.808 | 13.011 | 12.786 | 12.692 | 12.692 | 12.49 | 12.326 | 12.201 | 12.093 | 11.733 | 261.784 | 254.423 | 247.368 | 11.053 | 11.037 | 227.083 | 10.928 | 8.541 | 448.484 | 201.114 | 195.468 | 190.397 | 185.857 | 179.626 | 175.172 | 283 | 171.787 | 166.86 | 160.36 | 275.38 | 6.841 | 156.366 | 156.93 | 283.39 | 154.296 | 144.877 | 139.101 | 195.376 | 131.485 | 127.8 | 125.538 | 122.185 | 118.485 | 115.885 | 112.716 | 109.856 | 106.557 | 6.957 | 100.367 | 96.63 | 92.814 | 89.5 | 86 | 83.3 | 85 | 84 | 85.8 | 83.8 | 85.1 | 83.7 | 81 | 78.5 | 77.3 | 63.6 | 61.6 |
Total Shareholders Equity
| 2,045.367 | 1,902.553 | 1,800.147 | 1,723.752 | 1,626.408 | 1,613.343 | 1,611.081 | 1,535.99 | 1,320.957 | 1,188.322 | 1,104.551 | 1,030.331 | 997.448 | 995.567 | 1,012.781 | 1,016.449 | 1,004.71 | 991.945 | 1,009.675 | 947.448 | 933.731 | 943.767 | 989.806 | 1,005.069 | 977.742 | 962.877 | 955.682 | 899.659 | 803.954 | 827.564 | 844.493 | 866.416 | 862.963 | 885.458 | 917.361 | 913.996 | 872.861 | 801.532 | 704.562 | 672.09 | 638.656 | 612.783 | 594.745 | 572.157 | 543.524 | 525.666 | 518.044 | 521.325 | 500.397 | 485.951 | 479.328 | 453.633 | 436.846 | 421.572 | 418.906 | 414.506 | 391.845 | 381.622 | 377.929 | 363.775 | 339.309 | 328.531 | 332.051 | 325.249 | 304.491 | 285.37 | 275.68 | 249.559 | 213.91 | 173.505 | 155.739 | 137.611 | 120.27 | 114.096 | 119.775 | 120.248 | 112.524 | 113.501 | 121.855 | 130.428 | 127.424 | 134.624 | 140.165 | 122.999 | 93.259 | 73.726 | 66.085 | 61.922 | 54.464 | 52.602 | 54.46 | 56.471 | 57.169 | 59.405 | 66.196 | 66.016 | 61.963 | 58.413 | 61.353 | 67.077 | 71.6 | 74.6 | 80.6 | 84.2 | 81.1 | 77.3 | 79.5 | 80.7 | 77.1 | 72.9 | 74.6 | 74.1 | 54.9 | 49 |
Total Equity
| 2,051.483 | 1,899.063 | 1,797.043 | 1,720.959 | 1,623.964 | 1,611.33 | 1,609.583 | 1,534.888 | 1,320.305 | 1,187.963 | 1,104.345 | 1,030.243 | 997.423 | 995.567 | 1,012.781 | 1,016.449 | 1,004.71 | 991.945 | 1,009.675 | 948.032 | 934.293 | 946.233 | 992.988 | 1,008.043 | 980.628 | 965.564 | 958.031 | 901.679 | 805.91 | 829.465 | 846.299 | 868.362 | 864.917 | 887.427 | 919.447 | 916.016 | 875.147 | 803.587 | 705.56 | 672.926 | 639.701 | 613.796 | 595.657 | 572.855 | 544.119 | 526.12 | 518.356 | 521.44 | 500.516 | 486.206 | 479.531 | 453.695 | 436.727 | 421.48 | 418.877 | 412.165 | 389.664 | 380.44 | 376.956 | 361.909 | 338.026 | 327.307 | 333.009 | 326.363 | 306.49 | 287.44 | 277.367 | 251.266 | 214.798 | 174.699 | 157.633 | 138.534 | 121.022 | 114.878 | 120.694 | 120.248 | 112.524 | 113.501 | 121.855 | 130.428 | 127.424 | 134.624 | 140.165 | 122.999 | 93.259 | 73.726 | 66.085 | 61.922 | 54.464 | 52.602 | 54.46 | 56.471 | 57.169 | 59.405 | 66.196 | 66.016 | 61.963 | 58.413 | 61.353 | 67.077 | 71.6 | 74.6 | 80.6 | 84.2 | 81.1 | 77.3 | 79.5 | 80.7 | 77.1 | 72.9 | 74.6 | 74.1 | 54.9 | 49 |
Total Liabilities & Shareholders Equity
| 2,490.099 | 2,390.008 | 2,198.935 | 2,133.529 | 1,966.805 | 1,900.367 | 1,954.525 | 1,992.483 | 1,763.44 | 1,554.729 | 1,437.308 | 1,281.995 | 1,231.994 | 1,211.73 | 1,229.174 | 1,231.284 | 1,200.355 | 1,167.88 | 1,206.694 | 1,117.029 | 1,111.28 | 1,096.872 | 1,156.278 | 1,194.455 | 1,163.227 | 1,152.095 | 1,150.447 | 1,143.683 | 1,066.131 | 1,011.028 | 1,033.094 | 1,085.275 | 1,062.643 | 1,075.972 | 1,111.765 | 1,124.232 | 1,192.307 | 1,136.166 | 928.653 | 900.749 | 868.588 | 829.358 | 811.661 | 797.077 | 752.885 | 726.32 | 745.627 | 754.69 | 743.989 | 712.953 | 726.316 | 695.397 | 688.723 | 647.123 | 640.843 | 666.494 | 636.676 | 609.714 | 631.284 | 658.787 | 630.171 | 569.186 | 582.845 | 587.748 | 554.001 | 518.941 | 501.236 | 500.948 | 449.02 | 394.698 | 364.568 | 349.133 | 317.806 | 308.453 | 317.118 | 320.319 | 325.942 | 257.901 | 269.534 | 280.599 | 289.848 | 290.601 | 301.559 | 289.436 | 269.808 | 245.59 | 235.392 | 235.74 | 247.065 | 230.989 | 229.654 | 228.635 | 237.272 | 230.007 | 234.752 | 233.982 | 241.533 | 237.187 | 231.899 | 238.883 | 240.7 | 211.3 | 213.7 | 210.9 | 211.2 | 200.8 | 203.2 | 207.8 | 195.5 | 178.4 | 182.3 | 174.8 | 162.5 | 150.4 |