CBL & Associates Properties, Inc.
NYSE:CBL
26.7 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 141.238 | 127.257 | 123.076 | 34.509 | 24.919 | 22.555 | 44.718 | 85.754 | 177.065 | 185.744 | 169.554 | 267.982 | 143.874 | 84.655 | 61.781 | 106.807 | 123.388 | 159.117 | 32.816 | 34.565 | 20.483 | 21.055 | 25.138 | 20.695 | 23.428 | 23.346 | 32.627 | 31.351 | 29.622 | 27.553 | 18.951 | 24.468 | 21.139 | 25.031 | 36.892 | 32.437 | 30.601 | 37.978 | 37.938 | 45.071 | 63.482 | 56.19 | 65.5 | 74.588 | 64.43 | 66.58 | 78.248 | 66.35 | 71.537 | 61.669 | 56.092 | 61.912 | 47.891 | 49.34 | 50.896 | 56.668 | 48.062 | 63.502 | 50.789 | 46.563 | 51.22 | 67.485 | 66.45 | 65.742 | 65.826 | 48.88 | 58.245 | 46.811 | 28.7 | 33.56 | 40.068 | 41.49 | 28.838 | 36.802 | 37.888 | 58.935 | 25.766 | 27.238 | 30.042 | 35.789 | 98.808 | 25.188 | 25.75 | 22.989 | 13.355 | 18.745 | 34.132 | 21.729 | 10.137 | 15.737 | 16.578 | 18.254 | 5.184 | 15.295 | 23.71 | 8.097 | 7.074 | 6.5 | 8.2 | 10.2 | 5.827 | 6.8 | 6.4 | 9 | 69.232 | 6.2 | 3.6 | 3.3 | 4.3 | 12.7 | 4.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 238.108 | 234.998 | 262.142 | 258.254 | 254.872 | 259.404 | 292.422 | 249.912 | 150.063 | 149.975 | 149.996 | 99.998 | 183.49 | 232.795 | 233.071 | 151.795 | 152.418 | 153.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 142.55 | 99.212 | 98 | 95.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 141.238 | 127.257 | 123.076 | 292.763 | 279.791 | 281.959 | 337.14 | 335.666 | 327.128 | 335.719 | 319.55 | 367.98 | 143.874 | 84.655 | 294.852 | 106.807 | 123.388 | 159.117 | 32.816 | 34.565 | 20.483 | 21.055 | 25.138 | 20.695 | 23.428 | 23.346 | 32.627 | 31.351 | 29.622 | 27.553 | 18.951 | 24.468 | 21.139 | 25.031 | 36.892 | 32.437 | 30.601 | 37.978 | 37.938 | 45.071 | 63.482 | 56.19 | 65.5 | 74.588 | 64.43 | 66.58 | 78.248 | 66.35 | 71.537 | 61.669 | 56.092 | 61.912 | 47.891 | 49.34 | 50.896 | 56.668 | 48.062 | 63.502 | 50.789 | 46.563 | 51.22 | 67.485 | 66.45 | 65.742 | 208.376 | 148.092 | 156.245 | 142.236 | 28.7 | 33.56 | 40.068 | 41.49 | 28.838 | 36.802 | 37.888 | 58.935 | 25.766 | 27.238 | 30.042 | 35.789 | 98.808 | 25.188 | 25.75 | 22.989 | 13.355 | 18.745 | 34.132 | 21.729 | 10.137 | 15.737 | 16.578 | 18.254 | 5.184 | 15.295 | 23.71 | 8.097 | 7.074 | 6.5 | 8.2 | 10.2 | 5.827 | 6.8 | 6.4 | 9 | 69.232 | 6.2 | 3.6 | 3.3 | 4.3 | 12.7 | 4.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 41.008 | 44.834 | 46.188 | 346.339 | 378.78 | 412.458 | 463.258 | 499.826 | 540.726 | 584.974 | 648.974 | 78.32 | 73.153 | 90.729 | 119.653 | 108.123 | 125.93 | 72.157 | 75.252 | 76.947 | 72.485 | 71.358 | 77.788 | 77.095 | 76.367 | 78.788 | 83.552 | 86.947 | 84.472 | 90.485 | 94.676 | 95.518 | 99.905 | 93.756 | 87.286 | 87.797 | 83.296 | 81.052 | 81.338 | 79.96 | 76.468 | 76.111 | 79.899 | 77.914 | 78.803 | 76.331 | 78.963 | 79.9 | 79.676 | 78.852 | 85.752 | 91.818 | 84.928 | 82.478 | 0 | 0 | 81.332 | 115.795 | 133.491 | 137.285 | 86.547 | 134.442 | 127.431 | 120.588 | 82.827 | 118.706 | 110.419 | 98.585 | 81.229 | 70.372 | 82.406 | 85.077 | 61.291 | 63.251 | 63.843 | 29.889 | 52.115 | 83.357 | 78.187 | 27.506 | 45.198 | 21.9 | 22.07 | 66.858 | 41.686 | 55.5 | 55.276 | 50.472 | 41.186 | 55.522 | 48.473 | 49.56 | 41.869 | 39.894 | 35.416 | 34.695 | 32.478 | 0 | 0 | 0 | 28.531 | 17.7 | 14.7 | 14.4 | 25.69 | 11.8 | 13.5 | 11.6 | 27.362 | 12.1 | 10.9 | 10.8 | 10.5 | 8.8 | 8.6 | 8.5 | 8.6 | 7.2 | 7.4 | 0 | 7.2 | 28.8 |
Inventory
| 0 | 0 | 0 | 245.556 | 240.349 | 0 | 0 | -86.41 | 0 | 212.918 | 199.537 | 0 | 0 | -10.139 | -67.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -182.246 | -172.091 | -169.264 | -160.389 | -151.675 | -131.78 | -89.214 | 86.41 | -208.405 | -212.918 | -199.537 | 6.239 | -217.027 | 91.538 | 67.136 | 41.98 | 33.826 | 37.989 | 39.059 | 37.482 | 35.896 | 36.815 | 42.673 | 45.541 | 46.306 | 47.259 | 46.643 | 15.244 | 17.774 | 22.267 | 63.469 | 21.946 | 24.759 | 26.598 | 63.104 | 31.72 | 32.129 | 31.928 | 73.24 | 34.9 | 43.295 | 30.189 | 80.899 | 20.696 | 29.985 | 15.571 | 57.931 | 12.916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.088 | 0 | 0 | 7,590.766 | 7,628.111 | 7,647.614 | 7,586.448 | 7,537.415 | 6,319.781 | 6,230.867 | 6,143.208 | 0 | 6,104.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 420.354 | 407.089 | 550.079 | 724.269 | 747.245 | 766.849 | 800.398 | 835.492 | 867.854 | 920.693 | 968.524 | 452.539 | 343.428 | 256.783 | 414.505 | 256.91 | 283.144 | 269.263 | 147.127 | 148.994 | 128.864 | 129.228 | 145.599 | 143.331 | 146.101 | 149.393 | 162.822 | 133.542 | 131.868 | 140.305 | 177.096 | 141.932 | 145.803 | 145.385 | 187.282 | 151.954 | 146.026 | 150.958 | 192.516 | 159.931 | 183.245 | 162.49 | 226.298 | 173.198 | 173.218 | 158.482 | 215.142 | 159.166 | 151.213 | 140.521 | 141.844 | 153.73 | 132.819 | 131.818 | 50.896 | 56.668 | 129.394 | 190.385 | 184.28 | 183.848 | 7,728.533 | 7,830.038 | 7,841.495 | 7,772.778 | 7,828.618 | 6,586.579 | 6,497.531 | 6,384.029 | 109.929 | 6,208.474 | 122.474 | 126.567 | 90.129 | 100.053 | 101.731 | 88.824 | 77.881 | 110.595 | 108.229 | 63.295 | 144.006 | 47.088 | 47.82 | 89.847 | 55.041 | 74.245 | 89.408 | 72.201 | 51.323 | 71.259 | 65.051 | 67.814 | 47.053 | 55.189 | 59.126 | 42.792 | 39.552 | 6.5 | 8.2 | 10.2 | 34.358 | 24.5 | 21.1 | 23.4 | 94.922 | 18 | 17.1 | 14.9 | 31.662 | 24.8 | 15.6 | 10.8 | 10.5 | 8.8 | 8.6 | 8.5 | 8.6 | 7.2 | 7.4 | 0 | 7.2 | 28.8 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,547.548 | 1,561.787 | 1,282.866 | 1,594.75 | 1,612.555 | 1,630.91 | 1,663.987 | 1,684.282 | 1,699.254 | 1,725.074 | 2.97 | 3,273.8 | 3,385.005 | 3,430.573 | 3,620.994 | 3,775.901 | 3,835.734 | 3,892.03 | 4,065.8 | 4,224.008 | 4,484.549 | 4,612.84 | 4,754.555 | 4,921.081 | 4,999.712 | 5,100.796 | 5,156.835 | 5,168.6 | 5,226.311 | 5,524.024 | 5,514.678 | 5,516.181 | 5,598.568 | 5,730.822 | 5,857.953 | 6,043.8 | 6,049.736 | 5,898.704 | 5,947.175 | 5,954.899 | 5,997.958 | 6,012.593 | 6,067.157 | 6,127.308 | 6,296.108 | 6,258.845 | 6,299.557 | 6,142.044 | 6,174.668 | 5,943.717 | 6,005.67 | 6,778.82 | 6,830.038 | 6,846.572 | 0 | 0 | 7,095.035 | 7,267.821 | 7,277.434 | 7,298.077 | 7,321.48 | 7,412.951 | 7,423.599 | 7,388.411 | 7,402.278 | 6,286.579 | 6,230.867 | 6,134.292 | 6,094.251 | 5,997.35 | 5,912.573 | 5,940.689 | 5,944.428 | 5,301.47 | 5,005.409 | 4,835.845 | 4,894.78 | 4,636.512 | 4,386.15 | 4,091.543 | 3,912.22 | 3,895.972 | 3,721.533 | 3,629.368 | 3,611.485 | 3,320.574 | 3,299.308 | 3,191.589 | 3,201.622 | 3,226.379 | 3,211.996 | 3,220.072 | 2,040.614 | 2,012.846 | 1,990.365 | 1,978.202 | 1,960.554 | 1,948.4 | 1,863.3 | 1,832.4 | 1,805.788 | 1,781.9 | 1,369.2 | 1,306.8 | 1,142.324 | 1,107.1 | 1,047.4 | 1,020.8 | 987.26 | 724.4 | 802.1 | 771.8 | 758.9 | 745 | 736.9 | 727.6 | 679.7 | 644.4 | 611.9 | 590.6 | 578.3 | 348.2 |
Goodwill
| 0 | 0 | -236.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 271.246 | 297.122 | 197.257 | 43.898 | 41.474 | 42.132 | 136.563 | 125.248 | 121.749 | 102.872 | 104.685 | 252.495 | 89.29 | 86.159 | 132.189 | 87.297 | 81.615 | 105.953 | 38.335 | 113.378 | 115.38 | 123.545 | 48.655 | 130.727 | 135.355 | 140.857 | 66.79 | 170.407 | 179.404 | 187.364 | 64.709 | 190.423 | 184.445 | 185.191 | 80.601 | 214.748 | 214.104 | 201.884 | 82.72 | 218.052 | 209.614 | 213.573 | 99.605 | 241.208 | 235.58 | 250.963 | 127.3 | 224.221 | 257.625 | 209.609 | 232.965 | 283.499 | 275.909 | 269.963 | 265.607 | 267.692 | 279.95 | 281.823 | 285.712 | 293.447 | 305.802 | 248.876 | 251.406 | 256.17 | 276.429 | 228.417 | 230.212 | 235.319 | 0 | 207.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 271.246 | 297.122 | 197.257 | 43.898 | 41.474 | 42.132 | 136.563 | 125.248 | 121.749 | 102.872 | 104.685 | 252.495 | 89.29 | 86.159 | 132.189 | 87.297 | 81.615 | 105.953 | 38.335 | 113.378 | 115.38 | 123.545 | 48.655 | 130.727 | 135.355 | 140.857 | 66.79 | 170.407 | 179.404 | 187.364 | 64.709 | 190.423 | 184.445 | 185.191 | 80.601 | 214.748 | 214.104 | 201.884 | 82.72 | 218.052 | 209.614 | 213.573 | 99.605 | 241.208 | 235.58 | 250.963 | 127.3 | 224.221 | 257.625 | 209.609 | 232.965 | 283.499 | 275.909 | 269.963 | 265.607 | 267.692 | 279.95 | 281.823 | 285.712 | 293.447 | 305.802 | 248.876 | 251.406 | 256.17 | 276.429 | 228.417 | 230.212 | 235.319 | 0 | 207.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 82.553 | 313.615 | 435.831 | 73.434 | 74.138 | 75.9 | 77.295 | 81.805 | 85.685 | 100.685 | 103.655 | 249.313 | 572.885 | 588.071 | 279.355 | 442.835 | 453.566 | 452.969 | 307.354 | 279.934 | 270.86 | 277.357 | 283.553 | 275.884 | 278.167 | 306.191 | 249.192 | 251.664 | 254.522 | 262.216 | 266.872 | 287.791 | 275.101 | 294.062 | 276.383 | 277.374 | 280.46 | 280.971 | 301.961 | 290.177 | 288.037 | 291.684 | 291.119 | 294.222 | 298.693 | 292.669 | 287.489 | 330.249 | 304.663 | 304.573 | 304.71 | 179.504 | 180.443 | 180.131 | 179.41 | 196.083 | 186.523 | 193.655 | 196.106 | 197.498 | 207.618 | 212.46 | 221.365 | 195.397 | 142.55 | 99.212 | 98 | 95.425 | 78.826 | 87.819 | 83.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1,547.548 | -1,561.787 | 10.958 | -1,594.75 | -1,612.555 | -1,630.91 | 9.726 | 0 | -1,699.254 | -1,725.074 | 10.853 | -3,273.8 | -215.691 | -167.558 | -3,620.994 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -561.247 | 0 | -514.182 | -232.965 | -463.003 | -275.909 | -450.094 | 0 | 0 | -466.473 | -475.478 | -481.818 | -490.945 | -513.42 | -461.336 | -472.771 | -451.567 | -142.55 | -99.212 | -98 | -95.425 | 0 | -87.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,547.548 | 1,325.99 | -71.086 | 1,594.75 | 1,612.555 | 1,630.91 | -9.726 | 0 | 1,699.254 | 1,725.074 | 1,755.292 | 3,273.8 | 89.29 | 86.159 | 3,617.691 | 1.1 | 1.1 | 1.1 | 63.73 | 3.604 | 48.487 | 18.978 | 108.491 | 19.996 | 22.674 | 5.333 | 69.169 | 19.543 | 16.228 | 12.24 | 81.285 | 37.994 | 76.219 | 28.468 | 77.772 | 7.859 | 11.877 | 11.083 | 74.8 | 9.652 | 22.66 | 23.509 | 101.792 | 30.729 | 31.044 | 29.118 | -6,714.346 | 561.247 | 25.442 | 547.87 | 267.204 | 489.945 | 302.297 | 478.951 | 0 | 0 | 504.681 | 475.478 | 481.818 | 490.945 | -7,015.678 | -7,164.075 | -7,172.193 | -7,132.241 | -7,402.278 | -6,286.579 | -6,230.867 | -6,134.292 | -78.826 | -5,997.35 | -83.292 | -5,940.689 | -5,944.428 | -5,301.47 | -5,005.409 | -4,835.845 | -4,894.78 | -4,636.512 | -4,386.15 | -4,091.543 | -3,912.22 | -3,895.972 | -3,721.533 | -3,629.368 | -3,611.485 | -3,320.574 | -3,299.308 | -3,191.589 | -3,201.622 | -3,226.379 | -3,211.996 | -3,220.072 | -2,040.614 | -2,012.846 | -1,990.365 | -1,978.202 | -1,960.554 | -1,948.4 | -1,863.3 | -1,832.4 | -1,805.788 | -1,781.9 | -1,369.2 | -1,306.8 | -1,142.324 | -1,107.1 | -1,047.4 | -1,020.8 | -987.26 | -724.4 | -802.1 | -771.8 | -758.9 | -745 | -736.9 | -727.6 | -679.7 | -644.4 | -611.9 | -590.6 | -578.3 | -348.2 |
Total Non-Current Assets
| 1,901.347 | 1,936.727 | 1,855.826 | 1,712.082 | 1,728.167 | 1,748.942 | 1,877.845 | 1,891.335 | 1,906.688 | 1,928.631 | 1,977.455 | 3,775.608 | 3,920.779 | 4,023.404 | 4,029.235 | 4,307.133 | 4,372.015 | 4,452.052 | 4,475.219 | 4,620.924 | 4,919.276 | 5,032.72 | 5,195.254 | 5,347.688 | 5,435.908 | 5,553.177 | 5,541.986 | 5,610.214 | 5,676.465 | 5,985.844 | 5,927.544 | 6,032.389 | 6,134.333 | 6,238.543 | 6,292.709 | 6,543.781 | 6,556.177 | 6,392.642 | 6,406.656 | 6,472.78 | 6,518.269 | 6,541.359 | 6,559.673 | 6,693.467 | 6,861.425 | 6,831.595 | 6,714.346 | 6,696.514 | 6,762.398 | 6,491.587 | 6,577.584 | 7,268.765 | 7,312.778 | 7,325.523 | 445.017 | 463.775 | 7,599.716 | 7,743.299 | 7,759.252 | 7,789.022 | 305.802 | 248.876 | 251.406 | 256.17 | 276.429 | 228.417 | 230.212 | 235.319 | 6,094.251 | 207.737 | 5,912.573 | 5,940.689 | 5,944.428 | 5,301.47 | 5,005.409 | 4,835.845 | 4,894.78 | 4,636.512 | 4,386.15 | 4,091.543 | 3,912.22 | 3,895.972 | 3,721.533 | 3,629.368 | 3,611.485 | 3,320.574 | 3,299.308 | 3,191.589 | 3,201.622 | 3,226.379 | 3,211.996 | 3,220.072 | 2,040.614 | 2,012.846 | 1,990.365 | 1,978.202 | 1,960.554 | 1,948.4 | 1,863.3 | 1,832.4 | 1,805.788 | 1,781.9 | 1,369.2 | 1,306.8 | 1,142.324 | 1,107.1 | 1,047.4 | 1,020.8 | 987.26 | 724.4 | 802.1 | 771.8 | 758.9 | 745 | 736.9 | 727.6 | 679.7 | 644.4 | 611.9 | -109 | 578.3 | 348.2 |
Total Assets
| 2,321.701 | 2,343.816 | 2,405.905 | 2,436.351 | 2,475.412 | 2,515.791 | 2,678.243 | 2,726.827 | 2,774.542 | 2,849.324 | 2,945.979 | 4,228.147 | 4,264.207 | 4,280.187 | 4,443.74 | 4,564.043 | 4,655.159 | 4,721.315 | 4,622.346 | 4,769.918 | 5,048.14 | 5,161.948 | 5,340.853 | 5,491.019 | 5,582.009 | 5,702.57 | 5,704.808 | 5,743.756 | 5,808.333 | 6,126.149 | 6,104.64 | 6,174.321 | 6,280.136 | 6,383.928 | 6,479.991 | 6,695.735 | 6,702.203 | 6,543.6 | 6,599.172 | 6,632.711 | 6,701.514 | 6,703.849 | 6,785.971 | 6,866.665 | 7,034.643 | 6,990.077 | 7,089.736 | 6,890.316 | 6,913.611 | 6,632.108 | 6,719.428 | 7,422.495 | 7,445.597 | 7,457.341 | 495.913 | 520.443 | 7,729.11 | 7,933.684 | 7,943.532 | 7,972.87 | 8,034.335 | 8,078.914 | 8,092.901 | 8,028.948 | 8,105.047 | 6,814.996 | 6,727.743 | 6,619.348 | 5,959.36 | 6,416.211 | 5,753.798 | 5,771.616 | 5,742.847 | 5,015.91 | 4,747.809 | 4,611.67 | 4,637.894 | 4,356.423 | 4,127.153 | 3,828.021 | 3,736.879 | 3,636.09 | 3,444.619 | 3,310.137 | 3,294.601 | 3,059.94 | 3,043.164 | 2,908.369 | 2,941.75 | 2,957.861 | 2,921.383 | 2,927.917 | 1,940.9 | 1,906.246 | 1,888.428 | 1,860.896 | 1,848.088 | 1,831.5 | 1,746.8 | 1,712.2 | 1,687.307 | 1,641.1 | 1,284.8 | 1,224.3 | 1,121.128 | 1,022.5 | 958.3 | 930.4 | 911.5 | 789.2 | 749.6 | 710.5 | 700.5 | 680.8 | 679.6 | 667.3 | 620.2 | 584.1 | 547.8 | 525 | 519.7 | 403.6 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 169.374 | 168.672 | 106.077 | 120.741 | 114.082 | 110.129 | 200.312 | 149.007 | 146.393 | 159.531 | 184.404 | 203.069 | 188.368 | 185.723 | 164.006 | 221.946 | 227.147 | 205.47 | 218.967 | 256.289 | 256.223 | 273.232 | 187.514 | 247.49 | 224.509 | 232.43 | 166.787 | 270.046 | 244.542 | 273.745 | 199.205 | 303.642 | 284.219 | 299.691 | 254.656 | 354.212 | 325.819 | 313.112 | 240.631 | 344.745 | 312.065 | 302.321 | 279.345 | 343.82 | 322.871 | 297.417 | 295.379 | 331.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 27.389 | 148.615 | 180.687 | 28.904 | 39.522 | 180.237 | 321.695 | 0 | 162.736 | 409.393 | 420.213 | 675.926 | 97.868 | 330.456 | 675.926 | 151.795 | 152.418 | 153.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.434 | 266.95 | 477.38 | 554.964 | 0 | 207.268 | 226.407 | 194.885 | 0 | 45.898 | 89.731 | 417.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 142.55 | 99.212 | 98 | 95.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 |
Deferred Revenue
| 0 | 0 | -106.077 | -120.741 | -133.702 | -281.865 | -522.007 | 0 | -309.129 | -568.924 | -604.617 | -203.069 | 0 | 0 | -164.006 | -221.946 | -227.147 | -205.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -314.979 | 0 | 0 | 0 | -305.924 | 0 | 0 | -327.399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -27.389 | -148.615 | -180.687 | -28.904 | 94.18 | 101.628 | 200.312 | 0 | 146.393 | 159.531 | 184.404 | 406.138 | -97.868 | -330.456 | 167.336 | -151.795 | -152.418 | -153.172 | 8.502 | 0.193 | 0.98 | 25.086 | 74.419 | 0 | 0 | 0 | 61.863 | 0 | 0 | 0 | 81.293 | 0 | 38.237 | 0 | 89.344 | 0.041 | -0 | 629.958 | 85.495 | 0 | -0 | 611.848 | 50.523 | 0 | 654.798 | 0 | 57.69 | 187.072 | 323.47 | 270.782 | 303.577 | 314.828 | 293.164 | 283.93 | 0 | 0 | 248.333 | 5,966.767 | 5,979.754 | 6,403.365 | 1,150.1 | 1,218.2 | 1,228.9 | 1,251.6 | 1,172.65 | 730.588 | 727.9 | 739.875 | 869.5 | 876.8 | 876.1 | 870.6 | 929.7 | 853.4 | 800.1 | 753.5 | 790.8 | 749.5 | 721 | 703.3 | 717.7 | 652.3 | 653.4 | 623.3 | 651.8 | 592.8 | 581 | 574 | 534.8 | 526.4 | 525.8 | 526.9 | 256.4 | 243.2 | 236.5 | 225.6 | 238.2 | 228.5 | 236.2 | 220.4 | 231.4 | 241.4 | 161.3 | 160.9 | 172.8 | 165.6 | 160.4 | 155.7 | 162.8 | 152.9 | 149.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 169.374 | 168.672 | 106.077 | 120.741 | 114.082 | 110.129 | 200.312 | 149.007 | 146.393 | 159.531 | 184.404 | 878.995 | 188.368 | 185.723 | 843.262 | 221.946 | 227.147 | 205.47 | 227.469 | 256.482 | 257.203 | 298.318 | 261.933 | 247.49 | 224.509 | 232.43 | 228.65 | 270.046 | 244.542 | 273.745 | 280.498 | 303.642 | 322.456 | 299.691 | 344.434 | 621.203 | 803.199 | 868.076 | 326.126 | 552.013 | 538.472 | 497.206 | 329.868 | 389.718 | 412.602 | 715.321 | 353.069 | 518.686 | 323.47 | 270.782 | 303.577 | 314.828 | 293.164 | 283.93 | 0 | 0 | 248.333 | 5,966.767 | 5,979.754 | 6,403.365 | 1,150.1 | 1,218.2 | 1,228.9 | 1,251.6 | 1,315.2 | 829.8 | 825.9 | 835.3 | 869.5 | 876.8 | 876.1 | 870.6 | 929.7 | 853.4 | 800.1 | 753.5 | 790.8 | 749.5 | 721 | 703.3 | 717.7 | 652.3 | 653.4 | 623.3 | 651.8 | 592.8 | 581 | 574 | 534.8 | 526.4 | 525.8 | 526.9 | 256.4 | 243.2 | 236.5 | 225.6 | 238.2 | 228.5 | 236.2 | 220.4 | 231.4 | 241.4 | 161.3 | 160.9 | 172.8 | 165.6 | 160.4 | 155.7 | 162.8 | 152.9 | 149.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,825.952 | 1,711.679 | 1,708.116 | 1,986.64 | 2,036.229 | 2,048.057 | 2,110.802 | 2,138.445 | 2,166.524 | 2,176.45 | 2,360.475 | 2,894.844 | 889.724 | 706.514 | 3,066.446 | 3,729.686 | 3,774.034 | 3,789.692 | 3,530.852 | 3,702.789 | 3,869.664 | 3,902.141 | 4,043.18 | 4,115.808 | 4,172.353 | 4,207.685 | 4,230.845 | 4,216.178 | 4,249.44 | 4,522.48 | 4,465.294 | 4,531.269 | 4,540.479 | 4,683.487 | 4,710.628 | 4,555.487 | 4,358.246 | 4,116.614 | 4,685.559 | 4,506.79 | 4,587.637 | 4,608.535 | 4,861.53 | 4,826.236 | 4,537.192 | 4,268.146 | 4,751.488 | 4,520.63 | 4,693.208 | 4,459.248 | 4,489.355 | 5,233.148 | 5,194.097 | 5,184.098 | 0 | 0 | 5,616.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,869.318 | 5,052.266 | 4,951.706 | 4,714.442 | 4,564.535 | 4,464.416 | 4,366.619 | 4,393.888 | 4,341.055 | 3,664.086 | 3,458.841 | 3,369.302 | 3,371.679 | 3,294.548 | 3,095.435 | 2,815.882 | 2,738.102 | 2,618.216 | 2,540.914 | 2,443.482 | 2,402.079 | 2,210.391 | 2,208.884 | 2,191.043 | 2,315.955 | 2,347.106 | 2,318.113 | 2,326.452 | 1,424.337 | 1,399.326 | 1,389.56 | 1,377.808 | 1,360.753 | 1,345.6 | 1,260.6 | 1,238.5 | 1,208.204 | 1,185 | 841.9 | 849.8 | 741.413 | 643.6 | 583.8 | 557.7 | 590.295 | 474.4 | 437.3 | 407 | 392.8 | 375.6 | 442.5 | 430.6 | 373.3 | 335 | 301.6 | 281.8 | 276.9 | 353.2 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 27.389 | 148.615 | 261.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,689.574 | 2,881.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,751.488 | -4,520.63 | 0 | 423.777 | 0 | 0 | 0 | 0 | 0 | 0 | 444.259 | 517.634 | 513.249 | 439.016 | 6,095.7 | 6,023.7 | 5,998.2 | 5,889.6 | -0.018 | 0.034 | -0.006 | -0.042 | -0.035 | -0.016 | -0.019 | 0.012 | 0.045 | 0.014 | -0.041 | -0.002 | -12.179 | -2.348 | -2.435 | -2.482 | -28.802 | -0.016 | -0.014 | 0.018 | 0.021 | 0.009 | 0.016 | -0.043 | 0.045 | -0.006 | -0.013 | 0.048 | -0.037 | -0.026 | 0.04 | -0.008 | 0.047 | 0 | 0 | 0 | -0.004 | 0 | 0 | 0 | -0.013 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 1,853.341 | 1,860.294 | 1,969.211 | 1,986.64 | 2,036.229 | 2,048.057 | 2,110.802 | 2,138.445 | 2,166.524 | 2,176.45 | 2,360.475 | 2,894.844 | 3,579.298 | 3,588.324 | 3,066.446 | 3,729.686 | 3,774.034 | 3,789.692 | 3,530.852 | 3,702.789 | 3,869.664 | 3,902.141 | 4,043.18 | 4,115.808 | 4,172.353 | 4,207.685 | 4,230.845 | 4,216.178 | 4,249.44 | 4,522.48 | 4,465.294 | 4,531.269 | 4,540.479 | 4,683.487 | 4,710.628 | 4,555.487 | 4,358.246 | 4,116.614 | 4,685.559 | 4,506.79 | 4,587.637 | 4,608.535 | 4,861.53 | 4,826.236 | 4,537.192 | 4,268.146 | 4,751.488 | 4,520.63 | 4,693.208 | 4,883.025 | 4,489.355 | 5,233.148 | 5,194.097 | 5,184.098 | 0 | 0 | 6,060.398 | 517.634 | 513.249 | 439.016 | 6,095.7 | 6,023.7 | 5,998.2 | 5,889.6 | 5,869.3 | 5,052.3 | 4,951.7 | 4,714.4 | 4,564.5 | 4,464.4 | 4,366.6 | 4,393.9 | 4,341.1 | 3,664.1 | 3,458.8 | 3,369.3 | 3,359.5 | 3,292.2 | 3,093 | 2,813.4 | 2,709.3 | 2,618.2 | 2,540.9 | 2,443.5 | 2,402.1 | 2,210.4 | 2,208.9 | 2,191 | 2,316 | 2,347.1 | 2,318.1 | 2,326.5 | 1,424.3 | 1,399.3 | 1,389.6 | 1,377.8 | 1,360.8 | 1,345.6 | 1,260.6 | 1,238.5 | 1,208.2 | 1,185 | 841.9 | 849.8 | 741.4 | 643.6 | 583.8 | 557.7 | 590.3 | 474.4 | 437.3 | 407 | 392.8 | 375.6 | 442.5 | 430.6 | 373.3 | 335 | 301.6 | 281.8 | 276.9 | 353.2 |
Total Liabilities
| 2,022.715 | 2,028.966 | 2,075.288 | 2,107.381 | 2,150.311 | 2,158.186 | 2,311.114 | 2,287.452 | 2,312.917 | 2,335.981 | 2,544.879 | 3,773.839 | 3,767.666 | 3,774.047 | 3,909.708 | 3,951.632 | 4,001.181 | 3,995.162 | 3,758.321 | 3,959.271 | 4,126.867 | 4,200.459 | 4,305.113 | 4,363.298 | 4,396.862 | 4,440.115 | 4,459.495 | 4,486.224 | 4,493.982 | 4,796.225 | 4,745.792 | 4,834.911 | 4,862.935 | 4,983.178 | 5,055.062 | 5,176.69 | 5,161.445 | 4,984.69 | 5,011.685 | 5,058.803 | 5,126.109 | 5,105.741 | 5,191.398 | 5,215.954 | 4,949.794 | 4,983.467 | 5,104.557 | 5,039.316 | 5,016.678 | 5,153.807 | 4,792.932 | 5,547.976 | 5,487.261 | 5,468.028 | 0 | 0 | 6,308.731 | 6,484.401 | 6,493.003 | 6,842.381 | 6,425.667 | 6,390.588 | 6,351.902 | 6,252.663 | 6,264.202 | 5,376.977 | 5,260.901 | 5,014.073 | 4,874.504 | 4,778.47 | 4,666.256 | 4,678.078 | 4,661.325 | 3,911.359 | 3,681.735 | 3,555.667 | 3,583.743 | 3,480.141 | 3,273.109 | 2,976.171 | 2,899.579 | 2,776.053 | 2,689.165 | 2,543.802 | 2,553.411 | 2,315.456 | 2,300.438 | 2,272.654 | 2,419.662 | 2,429.254 | 2,385.466 | 2,395.548 | 1,506.075 | 1,462.157 | 1,446.972 | 1,425.623 | 1,428.201 | 1,399 | 1,327.5 | 1,283.7 | 1,271.525 | 1,233 | 875 | 882.6 | 790.275 | 681 | 615 | 584.7 | 638.696 | 509.5 | 468.6 | 432.6 | 429.6 | 399.5 | 467.1 | 453.3 | 410.9 | 367.3 | 328.7 | 304 | 302.9 | 365 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.023 | 0.005 | 0.005 | 0 | 0.005 | 0.005 | 0.005 | 0 | 0.005 | 0 | 0.005 | 0.005 | 0.005 | 0 | 0.005 | 0.005 | 0.005 | 0 | 0.005 | 0.005 | 0.02 | 0 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.021 | 1.976 | 1.964 | 1.965 | 1.966 | 1.958 | 1.92 | 1.92 | 1.741 | 1.735 | 1.735 | 1.735 | 1.727 | 1.727 | 1.727 | 1.727 | 1.711 | 1.711 | 1.711 | 1.711 | 1.708 | 1.708 | 1.708 | 1.708 | 1.705 | 1.705 | 1.705 | 1.705 | 1.703 | 1.703 | 1.703 | 1.703 | 1.7 | 1.699 | 1.699 | 1.634 | 1.613 | 1.591 | 1.586 | 1.487 | 1.484 | 1.484 | 1.484 | 1.483 | 1.479 | 1.381 | 1.379 | 1.379 | 1.378 | 0.664 | 0.664 | 0.663 | 0.663 | 0.663 | 0.662 | 0.657 | 0.656 | 0.656 | 0.654 | 0.648 | 0.646 | 0.642 | 0.625 | 0.636 | 0.633 | 0.314 | 0.313 | 0.312 | 0.308 | 0.307 | 0.303 | 0.302 | 0.301 | 0.299 | 0.298 | 0.297 | 0.297 | 0.291 | 0.256 | 0.256 | 0.255 | 0.253 | 0.251 | 0.25 | 0.25 | 0.248 | 0.248 | 0.2 | 0 | 0 | 0.246 | 0 | 0 | 0 | 0.241 | 0 | 0 | 0 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -401.193 | -393.266 | -380.446 | -380.258 | -381.509 | -348.699 | -338.934 | -263.862 | -241.609 | -192.267 | -151.545 | -1,533.8 | -1,492.08 | -1,483.198 | -1,456.435 | -1,397.131 | -1,354.253 | -1,284.024 | -1,161.351 | -1,194.62 | -1,104.504 | -1,069.104 | -1,005.895 | -927.416 | -880.292 | -810.74 | -836.269 | -827.292 | -779.693 | -764.524 | -742.078 | -754.425 | -699.001 | -705.438 | -689.028 | -610.368 | -591.534 | -577.024 | -566.785 | -587 | -583.405 | -568.426 | -570.781 | -526.739 | -510.761 | -472.184 | -453.561 | -470.43 | -432.908 | -416.826 | -399.581 | -440.798 | -382.322 | -360.951 | -366.526 | -353.208 | -283.64 | -218.954 | -223.202 | -216.171 | -193.307 | -158.684 | -126.516 | -100.039 | -70.154 | -47.37 | -27.716 | -6.03 | 9.701 | 18.945 | 34.207 | 44.068 | 51.708 | 60.276 | 26.005 | 30.951 | 31.095 | 25.418 | 28.276 | 28.923 | 20.966 | -17.53 | -18.047 | 0.338 | -22.444 | -6.654 | -7.646 | -10.414 | -27.796 | -19.441 | -14.097 | -12.76 | -27.935 | -17.395 | -19.21 | -21.915 | -36.265 | -22.6 | -35.2 | -24.1 | -36.235 | -23.4 | -19.9 | -17.8 | -28.433 | -17.4 | -14.9 | -11.9 | -20.855 | -13.3 | -11.3 | -13.4 | -0.4 | -9.3 | -7.5 | -5.9 | -10.4 | -2.8 | -0.6 | 1.3 | -2.9 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0.643 | 0.726 | 0.61 | 0.957 | 0.339 | -0.524 | -1.054 | 0.274 | 0.006 | 0.039 | -0.003 | 0.007 | -0.006 | 1,988.631 | 0.018 | -1,397.098 | -1,354.295 | -1,284.002 | -1,161.351 | -1,194.62 | -1,104.504 | -1,069.104 | -1,005.895 | -927.416 | -880.292 | -810.74 | -836.269 | -827.292 | -779.693 | -764.524 | -742.078 | -754.425 | -699.001 | -705.438 | -687.093 | -608.874 | -590.425 | -576.417 | -553.374 | -574.195 | -573.746 | -560.672 | -564.456 | -520.273 | -502.906 | -464.334 | 7 | 4 | 4 | 5 | 3 | 1 | 8 | 9 | 0 | 5.398 | -1,505.84 | -2 | -7 | -12 | -13 | -6 | -6 | -12 | -1,102.767 | -5 | -2 | 1 | -924.297 | 1 | -820.581 | 1 | -727.907 | -683.39 | -651.614 | -612.957 | -575.464 | -549.099 | -519.045 | -494.725 | -467.614 | -510.047 | -483.228 | -458.638 | -434.84 | -407.173 | -385.256 | -366.334 | -346.94 | -327.805 | -307.153 | -286.853 | -271.046 | -259.467 | -249.064 | -236.337 | -223.548 | 0 | 0 | 0 | -177.055 | 0 | 0 | 0 | -145.641 | 0 | 0 | 0 | -114.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 709.307 | 716.706 | 719.125 | 717.559 | 715.163 | 711.956 | 710.497 | 708.768 | 705.884 | 702.996 | 547.726 | 1,986.911 | 1,986.982 | -1.944 | 1,986.269 | 3,381.738 | 3,336.707 | 3,261.915 | 3,127.248 | 3,159.85 | 3,071.053 | 3,036.949 | 2,974.175 | 2,895.298 | 2,846.783 | 2,780.909 | 2,810.806 | 2,798.739 | 2,751.763 | 2,735.679 | 2,711.137 | 2,713.432 | 2,670.592 | 2,675.326 | 2,659.361 | 2,579.315 | 2,548.762 | 2,535.594 | 2,524.983 | 2,549.187 | 2,545.508 | 2,536.396 | 2,538.425 | 2,493.806 | 2,466.751 | 2,276.292 | 1,773.616 | 1,702.708 | 1,698.107 | 1,658.743 | 1,658.375 | 1,667.273 | 1,657.832 | 1,660.367 | 1,665.385 | 1,504.434 | 2,905.997 | 1,409.201 | 1,420.253 | 997.381 | 999.301 | 1,001.001 | 997.636 | 999.146 | 2,092.807 | 984.623 | 979.165 | 1,073.966 | 1,998.798 | 1,054.406 | 1,873.25 | 1,047.828 | 1,757.096 | 1,727.029 | 1,691.05 | 1,637.695 | 1,598.207 | 1,399.651 | 1,344.505 | 1,317.345 | 1,283.645 | 1,387.312 | 1,256.428 | 1,224.336 | 1,198.176 | 1,158.014 | 1,135.331 | 1,012.172 | 896.568 | 875.597 | 856.912 | 831.729 | 733.555 | 720.701 | 709.48 | 693.277 | 679.452 | 454.9 | 454.5 | 452.6 | 628.826 | 431.5 | 429.7 | 359.5 | 504.686 | 358.9 | 358.2 | 357.6 | 407.985 | 293 | 292.3 | 291.3 | 271.3 | 290.6 | 220 | 219.9 | 219.7 | 219.6 | 219.7 | 219.7 | 219.7 | 38.6 |
Total Shareholders Equity
| 308.789 | 324.198 | 339.321 | 338.29 | 334.025 | 362.765 | 370.541 | 445.212 | 464.313 | 510.8 | 396.199 | 455.119 | 496.885 | 505.479 | 531.843 | 589.492 | 630.104 | 695.834 | 806.312 | 772.37 | 863.805 | 900.501 | 964.137 | 1,042.218 | 1,087.951 | 1,161.181 | 1,140.004 | 1,145.891 | 1,194.113 | 1,208.367 | 1,228.714 | 1,206.315 | 1,274.323 | 1,266.183 | 1,284.97 | 1,361.803 | 1,368.533 | 1,383.883 | 1,406.552 | 1,389.72 | 1,390.085 | 1,409.026 | 1,404.913 | 1,448.518 | 1,454.808 | 1,341.433 | 1,328.693 | 1,237.892 | 1,270.79 | 1,248.409 | 1,263.278 | 1,228.964 | 1,284.999 | 1,309.904 | 1,300.338 | 1,158.01 | 1,117.896 | 1,189.631 | 1,191.434 | 769.879 | 793.658 | 836.985 | 865.788 | 887.775 | 920.548 | 932.915 | 950.11 | 1,069.612 | 1,084.856 | 1,075.019 | 1,087.542 | 1,093.538 | 1,081.522 | 1,104.551 | 1,066.074 | 1,056.003 | 1,054.151 | 876.282 | 854.044 | 851.85 | 837.3 | 860.037 | 755.454 | 766.335 | 741.19 | 744.484 | 742.726 | 635.715 | 522.088 | 528.607 | 535.917 | 532.369 | 434.825 | 444.089 | 441.456 | 435.273 | 419.887 | 432.5 | 419.3 | 428.5 | 415.782 | 408.1 | 409.8 | 341.7 | 330.853 | 341.5 | 343.3 | 345.7 | 272.804 | 279.7 | 281 | 277.9 | 270.9 | 281.3 | 212.5 | 214 | 209.3 | 216.8 | 219.1 | 221 | 216.8 | 38.6 |
Total Equity
| 298.986 | 314.85 | 330.617 | 328.97 | 325.101 | 357.605 | 367.129 | 439.375 | 461.625 | 513.343 | 401.1 | 454.308 | 496.541 | 506.14 | 534.032 | 612.411 | 653.978 | 726.153 | 864.025 | 810.647 | 921.273 | 961.489 | 1,035.74 | 1,127.721 | 1,185.147 | 1,262.455 | 1,245.313 | 1,257.532 | 1,314.351 | 1,329.924 | 1,358.848 | 1,339.41 | 1,417.201 | 1,400.75 | 1,424.929 | 1,519.045 | 1,540.758 | 1,558.91 | 1,587.487 | 1,573.908 | 1,575.405 | 1,598.108 | 1,594.573 | 1,650.711 | 2,084.849 | 2,006.61 | 1,985.179 | 1,851 | 1,309.008 | 1,285.005 | 1,263.278 | 1,253.471 | 1,320.305 | 1,344.156 | 1,300.338 | 1,185.66 | 1,117.896 | 1,285.751 | 1,283.226 | 1,208.895 | 793.658 | 836.985 | 865.788 | 887.775 | 920.548 | 932.915 | 950.11 | 1,069.612 | 1,084.856 | 1,075.019 | 1,087.542 | 1,093.538 | 1,081.522 | 1,104.551 | 1,066.074 | 1,056.003 | 1,054.151 | 876.282 | 854.044 | 851.85 | 837.3 | 860.037 | 755.454 | 766.335 | 741.19 | 744.484 | 742.726 | 635.715 | 522.088 | 528.607 | 535.917 | 532.369 | 434.825 | 444.089 | 441.456 | 435.273 | 419.887 | 432.5 | 419.3 | 428.5 | 415.782 | 408.1 | 409.8 | 341.7 | 330.853 | 341.5 | 343.3 | 345.7 | 272.804 | 279.7 | 281 | 277.9 | 270.9 | 281.3 | 212.5 | 214 | 209.3 | 216.8 | 219.1 | 221 | 216.8 | 38.6 |
Total Liabilities & Shareholders Equity
| 2,321.701 | 2,343.816 | 2,405.905 | 2,436.351 | 2,475.412 | 2,515.791 | 2,678.243 | 2,726.827 | 2,774.542 | 2,849.324 | 2,945.979 | 4,228.147 | 4,264.207 | 4,280.187 | 4,443.74 | 4,564.043 | 4,655.159 | 4,721.315 | 4,622.346 | 4,769.918 | 5,048.14 | 5,161.948 | 5,340.853 | 5,491.019 | 5,582.009 | 5,702.57 | 5,704.808 | 5,743.756 | 5,808.333 | 6,126.149 | 6,104.64 | 6,174.321 | 6,280.136 | 6,383.928 | 6,479.991 | 6,695.735 | 6,702.203 | 6,543.6 | 6,599.172 | 6,632.711 | 6,701.514 | 6,703.849 | 6,785.971 | 6,866.665 | 7,034.643 | 6,990.077 | 6,897.332 | 6,701.042 | 6,287.468 | 6,402.216 | 6,056.21 | 6,776.94 | 6,772.26 | 6,777.932 | 6,824.736 | 6,889.809 | 7,426.627 | 7,674.032 | 7,684.437 | 7,612.26 | 8,034.335 | 8,078.914 | 8,092.901 | 8,028.948 | 8,105.047 | 6,814.996 | 6,727.743 | 6,619.348 | 5,959.36 | 6,416.211 | 5,753.798 | 5,771.616 | 5,742.847 | 5,015.91 | 4,747.809 | 4,611.67 | 4,637.894 | 4,356.423 | 4,127.153 | 3,828.021 | 3,736.879 | 3,636.09 | 3,444.619 | 3,310.137 | 3,294.601 | 3,059.94 | 3,043.164 | 2,908.369 | 2,941.75 | 2,957.861 | 2,921.383 | 2,927.917 | 1,940.9 | 1,906.246 | 1,888.428 | 1,860.896 | 1,848.088 | 1,831.5 | 1,746.8 | 1,712.2 | 1,687.307 | 1,641.1 | 1,284.8 | 1,224.3 | 1,121.128 | 1,022.5 | 958.3 | 930.4 | 911.5 | 789.2 | 749.6 | 710.5 | 700.5 | 680.8 | 679.6 | 667.3 | 620.2 | 584.1 | 547.8 | 525 | 519.7 | 403.6 |