City Holding Company
NASDAQ:CHCO
116.96 (USD) • At close January 8, 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 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 293.949 | 217.986 | 318.682 | 156.276 | 110.716 | 231.281 | 302.81 | 200 | 298.353 | 696.979 | 598.048 | 634.631 | 639.549 | 609.89 | 756.799 | 528.659 | 252.718 | 373.254 | 110.636 | 140.144 | 116.194 | 168.719 | 143.85 | 122.991 | 305.91 | 265.524 | 123.778 | 82.508 | 83.165 | 82.36 | 190.812 | 88.139 | 64.809 | 78.576 | 175.165 | 70.113 | 118.708 | 153.424 | 245.11 | 148.228 | 91.492 | 110.74 | 155.227 | 85.876 | 179.621 | 192.334 | 198.737 | 74.994 | 77.872 | 99.04 | 112.759 | 146.399 | 48.787 | 65.845 | 96.141 | 55.379 | 48.67 | 45.007 | 48.364 | 62.635 | 45.01 | 52.97 | 48.493 | 59.629 | 56.251 | 69.871 | 76.957 | 74.518 | 72.943 | 74.67 | 59.052 | 85.448 | 87.26 | 94.67 | 81.636 | 86.273 | 59.027 | 62.949 | 49.386 | 56.084 | 48.6 | 51.691 | 53.858 | 63.338 | 60.197 | 57.792 | 69.187 | 109.318 | 55.752 | 71.225 | 139.16 | 81.827 | 61.491 | 70.538 | 68.218 | 87.99 | 76.89 | 91.322 | 74.375 | 120.122 | 101.7 | 102.2 | 95.2 | 119.8 | 38.7 | 62.7 | 61.9 | 87.2 | 51.7 | 45.5 | 43.7 | 47.8 | 34.2 | 39.1 | 30.9 | 28.5 | 27.9 | 23.7 | 21 | 27.6 | 19.4 | 24.6 | 26.3 | 25.1 | 19.6 | 22.1 | 25.6 | 37.5 | 15.2 | 15.1 | 11.3 | 12 | 12.6 | 11 | 11.4 | 12.4 | 12.1 | 11.3 | 10.9 | 9.3 | 9.3 |
Short Term Investments
| 2.388 | 1,456.685 | 1,347.657 | 1,338.137 | 1,358.219 | 1,419.933 | 1,456.259 | 1,505.52 | 1,489.392 | 1,497.227 | 1,409.513 | 1,408.165 | 1,373.073 | 1,340.681 | 1,185.245 | 1,178.789 | 1,157.399 | 1,055.185 | 934.113 | 810.106 | 798.93 | 797.734 | 755.081 | 723.254 | 563.003 | 552.603 | 556.212 | 550.389 | 525.633 | 504.66 | 470.098 | 450.083 | 434.717 | 409.039 | 362.282 | 369.466 | 300.865 | 287.609 | 273.856 | 254.043 | 250.481 | 258.761 | 349.94 | 352.66 | 329.247 | 328.782 | 348.146 | 377.122 | 389.686 | 376.891 | 366.483 | 0 | 393.261 | 440.889 | 460.6 | 0 | 427.19 | 481.692 | 528.325 | 0 | 473.785 | 502.286 | 459.014 | 0 | 345.982 | 406.13 | 464.215 | 0 | 434.053 | 453.721 | 540.261 | 0 | 465.752 | 512.474 | 580.477 | 0 | 601.466 | 594.729 | 662.519 | 0 | 641.577 | 615.095 | 655.676 | 0 | 457.119 | 483.358 | 488.946 | 0 | 409.664 | 418.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 293.949 | -141.168 | 318.682 | -123.033 | 1,468.935 | 1,651.214 | 1,759.069 | 1,705.52 | 1,787.745 | 2,194.206 | 2,007.561 | 2,042.796 | 2,011.626 | 1,950.571 | 1,942.044 | 1,707.448 | 1,410.117 | 1,428.439 | 1,044.749 | 950.25 | 915.124 | 964.956 | 898.931 | 846.245 | 868.913 | 818.127 | 669.406 | 632.897 | 608.798 | 587.02 | 660.91 | 538.222 | 499.526 | 487.615 | 537.447 | 439.579 | 419.573 | 441.033 | 518.966 | 402.271 | 341.973 | 369.501 | 505.167 | 438.536 | 508.868 | 521.116 | 546.883 | 452.116 | 77.872 | 99.04 | 112.759 | 146.399 | 48.787 | 65.845 | 61.141 | 55.379 | 48.67 | 45.007 | 48.364 | 62.635 | 45.01 | 52.97 | 48.493 | 59.629 | 56.251 | 69.871 | 76.957 | 74.518 | 72.943 | 74.67 | 59.052 | 85.448 | 87.26 | 94.67 | 81.636 | 86.273 | 59.027 | 62.949 | 49.386 | 56.084 | 48.6 | 51.691 | 53.858 | 63.338 | 60.197 | 57.792 | 69.187 | 109.318 | 55.752 | 71.225 | 139.16 | 81.827 | 61.491 | 70.538 | 68.218 | 87.99 | 76.89 | 91.322 | 74.375 | 120.122 | 101.7 | 102.2 | 95.2 | 119.8 | 38.7 | 62.7 | 61.9 | 87.2 | 51.7 | 45.5 | 43.7 | 47.8 | 34.2 | 39.1 | 30.9 | 28.5 | 27.9 | 23.7 | 21 | 27.6 | 19.4 | 24.6 | 26.3 | 25.1 | 19.6 | 22.1 | 25.6 | 37.5 | 15.2 | 15.1 | 11.3 | 12 | 12.6 | 11 | 11.4 | 12.4 | 12.1 | 11.3 | 10.9 | 9.3 | 9.3 |
Net Receivables
| 21.785 | 21.826 | 21.759 | 20.29 | 19.223 | 17.973 | 18.395 | 0 | 17.256 | 16.342 | 16.101 | 0 | 16.224 | 15.967 | 16.231 | 0 | 16.627 | 14.2 | 12.57 | 0 | 12.929 | 12.719 | 13.657 | 12.424 | 11.449 | 9.348 | 9.528 | 9.223 | 9.236 | 8.122 | 8.644 | 8.408 | 7.986 | 8.428 | 8.517 | 7.432 | 7.69 | 7.838 | 7.752 | 6.826 | 7.751 | 7.727 | 7.843 | 6.866 | 8.108 | 8.275 | 8.701 | 6.692 | 7.681 | 7.09 | 6.729 | 7.093 | 6.8 | 7.704 | 8.149 | 7.264 | 8.298 | 8.27 | 8.623 | 7.969 | 8.575 | 8.936 | 9.824 | 9.024 | 9.733 | 9.923 | 10.562 | 11.254 | 12.255 | 11.596 | 12.371 | 12.337 | 12.934 | 11.271 | 11.995 | 13.134 | 12.838 | 12.141 | 10.778 | 9.868 | 10.088 | 9.286 | 10.72 | 10.216 | 10.651 | 10.954 | 11.102 | 11.265 | 11.506 | 11.492 | 11.309 | 12.422 | 14.163 | 14.987 | 16.355 | 18.242 | 19.284 | 18.136 | 17.759 | 18.149 | 24.4 | 23 | 24.7 | 21.7 | 12.6 | 10.3 | 11 | 8.7 | 10.8 | 8.3 | 8.9 | 7.5 | 7.4 | 8.5 | 8.5 | 8 | 7.7 | 5.9 | 5.6 | 5.9 | 5.3 | 5 | 5 | 4.8 | 4.9 | 4.7 | 4.7 | 4.5 | 4.6 | 4.2 | 3.5 | 3.4 | 3.4 | 3.5 | 3.4 | 3.3 | 3.5 | 3.6 | 3.4 | 3.6 | 3.5 |
Inventory
| 0 | 119.342 | -340.441 | 102.743 | -130.659 | -250.128 | -322.048 | -219.187 | -316.68 | 0 | -615.248 | -651.558 | -1,192.816 | -1,139.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,953.751 | 2,885.594 | 2,967.894 | 3,026.221 | 2,740.051 | 2,754.531 | 2,739.623 | 2,709.899 | 2,721.846 | 2,720.086 | 2,748.982 | 2,743.869 | 2,677.865 | 2,653.895 | 2,669.396 | 2,638.667 | 2,541.397 | 2,535.456 | 2,507.325 | 2,545.664 | 2,524.346 | 2,463.611 | 2,350.8 | 2,395.026 | 2,374.513 | 2,349.908 | 2,345.851 | 1,918.834 | 2,261.592 | 2,241.762 | 2,138.157 | 2,106.666 | 2,091.56 | 2,054.728 | 2,025.821 | 1,999.964 | 1,996.921 | 1,958.377 | 1,924.524 | 1,916.736 | 1,919.695 | 1,912.427 | 1,918.762 | 1,942.895 | 1,903.392 | 1,860.881 | 1,827.237 | 1,867.106 | 1,826.773 | 1,836.613 | 1,797.061 | 1,786.578 | 1,805.236 | 1,746.921 | 1,706.144 | 1,695.726 | 1,701.845 | 1,678.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 315.734 | 240.441 | 341.193 | 177.266 | 1,488.158 | 1,669.187 | 1,777.464 | 1,723.807 | 1,805.001 | 1,604.018 | 2,023.662 | 2,058.423 | 1,492.142 | 1,454.171 | 1,299.185 | 77.412 | 1,250.477 | 1,157.043 | 1,039.048 | 88.658 | 3,881.804 | 3,863.269 | 3,880.482 | 3,884.89 | 3,620.413 | 3,582.006 | 3,418.557 | 3,352.019 | 3,339.88 | 3,315.228 | 3,418.536 | 3,290.499 | 3,185.377 | 3,149.938 | 3,215.36 | 3,085.678 | 2,968.66 | 2,984.327 | 3,034.043 | 2,954.761 | 2,874.07 | 2,840.839 | 2,863.81 | 2,840.428 | 2,891.489 | 2,879.299 | 2,901.435 | 2,377.642 | 2,347.145 | 2,347.892 | 2,257.645 | 2,260.158 | 2,147.147 | 2,128.277 | 2,095.111 | 2,062.607 | 2,053.889 | 2,011.654 | 1,981.511 | 1,987.34 | 1,973.28 | 1,974.333 | 1,977.079 | 2,011.548 | 1,969.376 | 1,940.675 | 1,914.756 | 1,952.878 | 1,911.971 | 1,922.879 | 1,868.484 | 1,884.363 | 1,905.43 | 1,852.862 | 1,799.775 | 1,795.133 | 1,773.71 | 1,753.949 | 718.879 | 65.952 | 696.41 | 672.182 | 711.775 | 73.554 | 520.702 | 552.104 | 569.235 | 120.583 | 55.752 | 71.225 | 150.469 | 94.249 | 75.654 | 85.525 | 84.573 | 106.232 | 96.174 | 109.458 | 92.134 | 138.271 | 126.1 | 125.2 | 119.9 | 141.5 | 51.3 | 73 | 72.9 | 95.9 | 62.5 | 53.8 | 52.6 | 55.3 | 41.6 | 47.6 | 39.4 | 36.5 | 35.6 | 29.6 | 26.6 | 33.5 | 24.7 | 29.6 | 31.3 | 29.9 | 24.5 | 26.8 | 30.3 | 42 | 19.8 | 19.3 | 14.8 | 15.4 | 16 | 14.5 | 14.8 | 15.7 | 15.6 | 14.9 | 14.3 | 12.9 | 12.8 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 70.651 | 71.041 | 71.623 | 72.146 | 72.682 | 73.118 | 73.43 | 70.786 | 71.686 | 72.388 | 73.067 | 74.071 | 75.156 | 76.263 | 76.529 | 76.925 | 77.031 | 77.991 | 78.948 | 76.965 | 76.929 | 78.263 | 78.747 | 78.383 | 72.484 | 72.482 | 72.92 | 72.682 | 72.334 | 72.809 | 73.805 | 75.165 | 75.589 | 75.04 | 75.965 | 77.271 | 73.419 | 75.9 | 76.91 | 77.988 | 78.999 | 80.171 | 81.393 | 82.548 | 82.194 | 82.19 | 82.002 | 72.728 | 72.36 | 72.516 | 65.497 | 64.612 | 64.813 | 64.403 | 63.867 | 64.53 | 64.991 | 64.515 | 64.188 | 64.193 | 63.365 | 63.425 | 61.689 | 60.138 | 59.574 | 56.492 | 54.144 | 54.635 | 51.561 | 48.923 | 45.19 | 44.689 | 43.545 | 43.094 | 42.212 | 42.542 | 42.547 | 41.39 | 33.898 | 34.607 | 34.705 | 34.331 | 34.664 | 35.338 | 35.996 | 35.702 | 36.736 | 37.802 | 38.961 | 40.211 | 41.565 | 43.178 | 46.375 | 48.64 | 57.231 | 56.924 | 67.266 | 61.97 | 64.603 | 66.119 | 69.5 | 68.1 | 70.7 | 71.1 | 52.4 | 50.4 | 46.2 | 36.6 | 31.6 | 30.8 | 30.9 | 30 | 29.3 | 29.3 | 25.9 | 23.7 | 22.2 | 18.8 | 18.4 | 17.7 | 16.6 | 15.6 | 14.9 | 14.8 | 13.8 | 12.3 | 11 | 10.5 | 9.4 | 9 | 6.5 | 6.4 | 6.4 | 6.1 | 6.1 | 5 | 5.1 | 4.9 | 5 | 5.1 | 5.1 |
Goodwill
| 0 | 149.762 | 149.762 | 149.902 | 150.116 | 149.399 | 149.392 | 108.942 | 0 | 0 | 0 | 108.942 | 0 | 0 | 0 | 108.941 | 0 | 0 | 0 | 108.941 | 109.048 | 109.015 | 108.977 | 109.567 | 0 | 0 | 0 | 76.196 | 0 | 0 | 0 | 76.196 | 0 | 0 | 0 | 76.256 | 0 | 0 | 0 | 71.401 | 0 | 0 | 0 | 71.401 | 72.419 | 70.381 | 72.609 | 62.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 160.64 | 11.474 | 161.832 | 162.568 | 163.461 | 163.426 | 164.099 | 115.735 | 116.081 | 116.428 | 116.774 | 8.179 | 117.489 | 117.857 | 118.224 | 9.651 | 119.004 | 119.417 | 119.829 | 11.3 | 11.725 | 12.307 | 12.813 | 13.281 | 78.215 | 78.342 | 78.468 | 2.399 | 78.73 | 78.865 | 79 | 2.939 | 79.284 | 79.433 | 79.581 | 3.536 | 70.653 | 70.779 | 70.964 | 2.797 | 74.434 | 74.67 | 74.906 | 3.741 | 4.001 | 4.261 | 4.52 | 2.069 | 65.103 | 65.162 | 56.066 | 0 | 56.266 | 56.368 | 56.471 | 0 | 56.682 | 56.791 | 56.9 | 0 | 57.127 | 57.244 | 57.362 | 0 | 57.6 | 57.893 | 58.065 | 0 | 58.328 | 58.504 | 58.681 | 0 | 59.038 | 59.219 | 59.378 | 0 | 59.742 | 61.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 160.64 | 161.236 | 161.832 | 162.568 | 163.461 | 163.426 | 164.099 | 115.735 | 116.081 | 116.428 | 116.774 | 117.121 | 117.489 | 117.857 | 118.224 | 118.592 | 119.004 | 119.417 | 119.829 | 120.052 | 120.773 | 121.322 | 121.79 | 125.504 | 78.215 | 78.342 | 78.468 | 78.595 | 78.73 | 78.865 | 79 | 79.135 | 79.284 | 79.433 | 79.581 | 79.792 | 70.653 | 70.779 | 70.964 | 74.198 | 74.434 | 74.67 | 74.906 | 76.557 | 76.42 | 74.642 | 75.75 | 65.057 | 65.103 | 65.162 | 56.066 | 56.164 | 56.266 | 56.368 | 56.471 | 56.573 | 56.682 | 56.791 | 56.9 | 57.01 | 57.127 | 57.244 | 57.362 | 57.479 | 57.6 | 57.893 | 58.065 | 58.238 | 58.328 | 58.504 | 58.681 | 58.857 | 59.038 | 59.219 | 59.378 | 59.559 | 59.742 | 61.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,493.654 | 143.418 | 265.045 | 161.87 | 1,387.241 | 1,449.195 | 1,480.987 | 1,529.327 | 1,513.764 | 1,521.61 | 1,434.298 | 1,433.696 | 1,397.574 | 1,365.229 | 1,212.427 | 1,206.161 | 1,183.947 | 1,081.329 | 960.94 | 887.632 | 878.211 | 877.613 | 836.589 | 812.891 | 649.69 | 641.553 | 630.07 | 628.985 | 608.61 | 590.497 | 552.646 | 539.604 | 526.111 | 502.45 | 458.76 | 471.318 | 391.886 | 381.617 | 371.168 | 354.686 | 357.804 | 369.034 | 377.627 | 370.12 | 346.585 | 346.419 | 368.031 | 402.039 | 414.589 | 407.896 | 401.595 | 396.175 | 417.02 | 464.772 | 484.475 | 453.585 | 451.571 | 506.223 | 555.569 | 513.931 | 502.464 | 531.315 | 488.063 | 453.281 | 379.015 | 439.776 | 497.963 | 417.016 | 469.988 | 495.432 | 586.657 | 519.898 | 519.543 | 566.846 | 635.565 | 605.363 | 657.921 | 651.493 | 722.203 | 679.774 | 702.772 | 677.946 | 714.666 | 704.961 | 519.419 | 551.333 | 558.112 | 517.794 | 484.484 | 484.131 | 444.598 | 383.552 | 323.995 | 292.307 | 335.208 | 385.462 | 375.879 | 364.408 | 363.62 | 381.112 | 389.7 | 380.6 | 386.6 | 395.7 | 160.4 | 167 | 162.3 | 162.9 | 186.6 | 182.4 | 179.1 | 163.9 | 159.6 | 159.7 | 162.4 | 194.3 | 210.8 | 185.8 | 190.7 | 196.4 | 188.4 | 195.3 | 198.8 | 211.4 | 187.4 | 186.9 | 189 | 180.6 | 162.1 | 165 | 127.9 | 128.4 | 122.4 | 125.2 | 126.3 | 131.2 | 135 | 135.3 | 131.7 | 136.2 | 130.4 |
Tax Assets
| 33.497 | 43.602 | 43.969 | 52.59 | 58.811 | 46.944 | 42.146 | 55.038 | 49.888 | 30.802 | 18.001 | -117.121 | 0.09 | -117.857 | 1.395 | -118.592 | -119.004 | -119.417 | 2.159 | -120.052 | 6.432 | 8.835 | 12.734 | -125.504 | 15.653 | 14.528 | 14.467 | -78.595 | 22.355 | 22.944 | 24.606 | -79.135 | 23.179 | 23.995 | 27.541 | -79.792 | 33.342 | 32.674 | 35.335 | -74.198 | 36.654 | 37.793 | 40.432 | -76.557 | 45.183 | 46.549 | 45.983 | -65.057 | 32.407 | 34.716 | 29.578 | -56.164 | 31 | 29.937 | 29.444 | -56.573 | 25.774 | 26.233 | 28.331 | -57.01 | 36.672 | 45.694 | 50.297 | -57.479 | 41.173 | 23.001 | 16.019 | -58.238 | 23.369 | 26.424 | 23.551 | -58.857 | 26.308 | 30.095 | 28.33 | -59.559 | 25.234 | 24.79 | 29.223 | 0 | 22.74 | 29.488 | 22.912 | 0 | 31.319 | 31.515 | 35.748 | 0 | 31.039 | 34.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 5,681.657 | 5,430.521 | 5,551.986 | -58.811 | -46.944 | -42.146 | -55.038 | -49.888 | -30.802 | -18.001 | 117.121 | -0.09 | 117.857 | -1.395 | 118.592 | 119.004 | 119.417 | -2.159 | 120.241 | -6.432 | -8.835 | -12.734 | 122.848 | -15.653 | -14.528 | -14.467 | 78.595 | -22.355 | -22.944 | -24.606 | 79.135 | -23.179 | -23.995 | -27.541 | 79.792 | -33.342 | -32.674 | -35.335 | 74.198 | -36.654 | -37.793 | -40.432 | 75.142 | -45.183 | -46.549 | -44.604 | 65.057 | -32.407 | -34.716 | -29.578 | 56.164 | -31 | -29.937 | -29.444 | 56.573 | -25.774 | -26.233 | -28.331 | 57.01 | -36.672 | -45.694 | -50.297 | 57.479 | -41.173 | -23.001 | -16.019 | 58.238 | -23.369 | -26.424 | -23.551 | 58.857 | -26.308 | -30.095 | -28.33 | 59.559 | -25.234 | -24.79 | -722.203 | -714.381 | -702.772 | -677.946 | -714.666 | -740.299 | -519.419 | -551.333 | -558.112 | -555.596 | -484.484 | -484.131 | -486.163 | -426.73 | -370.37 | -340.947 | -392.439 | -442.386 | -443.145 | -426.378 | -428.223 | -447.231 | -459.2 | -448.7 | -457.3 | -466.8 | -212.8 | -217.4 | -208.5 | -199.5 | -218.2 | -213.2 | -210 | -193.9 | -188.9 | -189 | -188.3 | -218 | -233 | -204.6 | -209.1 | -214.1 | -205 | -210.9 | -213.7 | -226.2 | -201.2 | -199.2 | -200 | -191.1 | -171.5 | -174 | -134.4 | -134.8 | -128.8 | -131.3 | -132.4 | -136.2 | -140.1 | -140.2 | -136.7 | -141.3 | -135.5 |
Total Non-Current Assets
| 1,758.442 | 6,100.954 | 5,972.99 | 6,001.16 | 1,623.384 | 1,685.739 | 1,718.516 | 1,715.848 | 1,701.531 | 1,710.426 | 1,624.139 | 1,624.888 | 1,590.219 | 1,559.349 | 1,407.18 | 1,401.678 | 1,379.982 | 1,278.737 | 1,159.717 | 1,084.838 | 1,075.913 | 1,077.198 | 1,037.126 | 1,014.122 | 800.389 | 792.377 | 781.458 | 780.262 | 759.674 | 742.171 | 705.451 | 693.904 | 680.984 | 656.923 | 614.306 | 628.381 | 535.958 | 528.296 | 519.042 | 506.872 | 511.237 | 523.875 | 533.926 | 527.81 | 505.199 | 503.251 | 527.162 | 539.824 | 552.052 | 545.574 | 523.158 | 516.951 | 538.099 | 585.543 | 604.813 | 574.688 | 573.244 | 627.529 | 676.657 | 635.134 | 622.956 | 651.984 | 607.114 | 570.898 | 496.189 | 554.161 | 610.172 | 529.889 | 579.877 | 602.859 | 690.528 | 623.444 | 622.126 | 669.159 | 737.155 | 707.464 | 760.21 | 754.461 | 63.121 | 714.381 | 57.445 | 63.819 | 57.576 | 740.299 | 67.315 | 67.217 | 72.484 | 555.596 | 70 | 74.848 | 486.163 | 426.73 | 370.37 | 340.947 | 392.439 | 442.386 | 443.145 | 426.378 | 428.223 | 447.231 | 459.2 | 448.7 | 457.3 | 466.8 | 212.8 | 217.4 | 208.5 | 199.5 | 218.2 | 213.2 | 210 | 193.9 | 188.9 | 189 | 188.3 | 218 | 233 | 204.6 | 209.1 | 214.1 | 205 | 210.9 | 213.7 | 226.2 | 201.2 | 199.2 | 200 | 191.1 | 171.5 | 174 | 134.4 | 134.8 | 128.8 | 131.3 | 132.4 | 136.2 | 140.1 | 140.2 | 136.7 | 141.3 | 135.5 |
Total Assets
| 6,434.314 | 6,341.395 | 6,314.183 | 6,178.426 | 6,076.126 | 6,146.834 | 6,210.782 | 5,878.106 | 5,947.768 | 6,243.195 | 6,011.767 | 6,003.695 | 5,951.913 | 5,904.055 | 5,894.37 | 5,758.64 | 5,511.288 | 5,528.772 | 5,088.449 | 5,019.159 | 4,957.717 | 4,940.467 | 4,917.608 | 4,900.925 | 4,420.802 | 4,374.383 | 4,200.015 | 4,132.349 | 4,099.554 | 4,057.399 | 4,123.987 | 3,969.648 | 3,866.361 | 3,806.861 | 3,829.666 | 3,712.053 | 3,504.618 | 3,512.623 | 3,553.085 | 3,461.131 | 3,385.307 | 3,364.714 | 3,397.736 | 3,368.238 | 3,396.687 | 3,382.55 | 3,427.218 | 2,917.466 | 2,899.197 | 2,893.466 | 2,780.803 | 2,777.109 | 2,685.246 | 2,713.82 | 2,699.924 | 2,637.295 | 2,627.133 | 2,639.183 | 2,658.168 | 2,622.474 | 2,596.236 | 2,626.317 | 2,584.193 | 2,582.446 | 2,465.565 | 2,494.836 | 2,524.928 | 2,482.767 | 2,491.848 | 2,525.738 | 2,559.012 | 2,507.807 | 2,527.556 | 2,522.021 | 2,536.93 | 2,502.597 | 2,533.92 | 2,508.41 | 2,244.283 | 2,213.23 | 2,215.474 | 2,201.332 | 2,219.675 | 2,214.43 | 1,997.548 | 1,983.298 | 1,984.891 | 2,047.911 | 1,984.19 | 2,043.685 | 2,113.619 | 2,116.295 | 2,352.679 | 2,404.612 | 2,516.597 | 2,671.5 | 2,773.496 | 2,844.916 | 2,792.371 | 2,792.49 | 2,724.5 | 2,604.8 | 2,762.2 | 2,706 | 1,591 | 1,501.5 | 1,400.9 | 1,266.1 | 1,335.1 | 1,147.7 | 1,158.3 | 1,048.8 | 1,085.2 | 1,074.7 | 1,055 | 1,041 | 1,025.8 | 873.5 | 815.6 | 780.5 | 725.6 | 685.5 | 653.5 | 641.2 | 585.1 | 554.1 | 539.6 | 532.7 | 462.5 | 451.7 | 365.6 | 352.4 | 345 | 341.3 | 332.6 | 340.9 | 323.6 | 325.2 | 320.9 | 307.9 | 310.6 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 147.036 | 153.171 | 132.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.305 | 127.199 | 119.302 | 112.71 | 110.634 | 113.239 | 107.783 | 118.329 | 130 | 136.421 | 124.613 | 194.463 | 140.726 | 136.82 | 139.378 | 161.916 | 165.787 | 164.545 | 156.062 | 136.57 | 135.96 | 142.156 | 156.337 | 152.255 | 81.615 | 69.691 | 75 | 75 | 50 | 125.351 | 112.256 | 0 | 0 | 0 | 0 | 0 | 0 | 111.536 | 106.126 | 127.204 | 141.368 | 153.079 | 191.56 | 248.766 | 304.801 | 335.612 | 366.838 | 386.719 | 288.8 | 216.4 | 208.4 | 183.4 | 131.2 | 112 | 176 | 172.8 | 250 | 101.8 | 126.9 | 90.3 | 145.8 | 148.4 | 134.4 | 141.3 | 137.2 | 128.1 | 88.8 | 57.5 | 78.2 | 42.5 | 16.6 | 0 | 18.1 | 0 | 0 | 0 | 2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0 | 0 | 0 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | -147.036 | -153.171 | -132.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.305 | -127.199 | -119.302 | -112.71 | -110.634 | -113.239 | -107.783 | -118.329 | -130 | -136.421 | -124.613 | -194.463 | -140.726 | -136.82 | -139.378 | -161.916 | -165.787 | -164.545 | -156.062 | -136.57 | -135.96 | -142.156 | -156.337 | -152.255 | -81.615 | -69.691 | -75 | -75 | -50 | -125.351 | -112.256 | 0 | 0 | 0 | 0 | 0 | 0 | -111.536 | -106.126 | -127.204 | -141.368 | -153.079 | -191.56 | -248.766 | -304.801 | -335.612 | -366.838 | -386.719 | -288.8 | -216.4 | -208.4 | -183.4 | -131.2 | -112 | -176 | -172.8 | -250 | -101.8 | -126.9 | -90.3 | -145.8 | -148.4 | -134.4 | -141.3 | -137.2 | -128.1 | -88.8 | -57.5 | -78.2 | -42.5 | -16.6 | 0 | -18.1 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 0 | 3,010.497 | 2,994.281 | 3,747.238 | 2,931.928 | 2,982.265 | 3,070.263 | 3,408.602 | 2,895.058 | 3,123.084 | 2,837.241 | 2,821.431 | 2,747.139 | 2,661.252 | 0 | 0 | 0 | 0 | 9.9 | 0 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 64.1 | 0 | 0 | 0 | 13 | 147.036 | 153.171 | 132.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 131.947 | 123.074 | 113.824 | 0 | 0.305 | 127.199 | 119.302 | 112.71 | 110.634 | 113.239 | 107.783 | 118.329 | 130 | 136.421 | 124.613 | 194.463 | 140.726 | 136.82 | 139.378 | 161.916 | 165.787 | 164.545 | 156.062 | 136.57 | 135.96 | 142.156 | 156.337 | 152.255 | 81.615 | 69.691 | 75 | 75 | 50 | 125.351 | 112.256 | 0 | 0 | 0 | 0 | 0 | 1,711 | 1,760.9 | 1,837.2 | 1,853.1 | 2,094.1 | 2,139.5 | 2,246.3 | 2,385.7 | 2,448.1 | 2,509.4 | 2,390.3 | 2,390.4 | 2,314.5 | 2,200.4 | 2,344.4 | 2,295.7 | 1,362.4 | 1,294.1 | 1,191.2 | 1,990.6 | 1,180.3 | 1,020.8 | 1,037.1 | 935.1 | 982.1 | 975.2 | 957.5 | 947.8 | 940.1 | 806.9 | 751.9 | 57.5 | 78.2 | 42.5 | 16.6 | 0 | 18.1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 150 | 150 | 150 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.9 | 4.056 | 4.055 | 4.054 | 4.053 | 4.053 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.892 | 16.915 | 16.937 | 16.959 | 17.981 | 18.002 | 19.023 | 19.047 | 21.075 | 21.384 | 21.425 | 4.973 | 21.853 | 21.897 | 21.94 | 48.069 | 76.669 | 90.854 | 93.98 | 98.425 | 129.301 | 145.787 | 148.836 | 148.836 | 193.836 | 193.836 | 225.836 | 190.836 | 102.5 | 102.5 | 112.5 | 25 | 25 | 36.549 | 38.15 | 29.328 | 29.742 | 30.692 | 33.868 | 34.832 | 127.5 | 137.5 | 203.5 | 116 | 106.6 | 188 | 198.1 | 102.7 | 105 | 81.3 | 98.4 | 75.5 | 64.4 | 39.4 | 36.9 | 34.3 | 25.8 | 24.2 | 23.2 | 20 | 15 | 5.3 | 4.8 | 6.9 | 8.4 | 5.9 | 5.9 | 5.9 | 2.7 | 22.9 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 1.7 | 1.7 | 1.7 | 2.2 | 2.2 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 1,521.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 10.374 | 0 | 0 | 0 | 10.154 | 0 | 0 | 0 | 15.551 | 0 | 2.31 | 0 | 3.202 | 1.601 | 2.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,513.085 | 5,504.655 | 5,481.952 | -100 | 5,365.992 | 5,410.642 | 5,559.732 | 1,901.806 | 5,399.48 | 5,651.202 | 5,379.337 | 2,516.71 | 5,274.617 | 5,206.269 | 0 | 5,054.332 | 4,818.328 | 4,832.424 | 4,393.321 | 4,356.717 | 4,304.059 | 4,299.505 | 4,294.314 | 4,294.195 | 3,892.281 | 3,854.134 | 3,691.643 | 3,613.279 | 3,582.744 | 3,548.397 | 3,625.846 | -16.495 | 3,415.082 | -16.495 | -16.495 | -16.495 | 2,922.32 | 2,931.717 | 2,998.927 | -16.495 | -16.495 | -16.495 | -16.495 | -16.495 | -16.495 | -16.495 | 0 | -16.495 | 0 | 0 | 0 | -16.495 | 0 | -16.495 | -16.495 | -16.495 | -16.892 | -16.915 | -16.937 | -16.959 | -17.981 | -18.002 | -19.023 | -19.047 | -21.075 | -21.384 | -21.425 | -4.973 | -21.853 | -21.897 | -21.94 | -48.069 | -76.669 | -90.854 | -93.98 | -98.425 | -129.301 | -145.787 | -148.836 | -148.836 | -193.836 | -193.836 | -225.836 | -190.836 | -102.5 | -102.5 | -112.5 | -25 | -25 | -36.549 | -38.15 | -29.328 | -29.742 | -30.692 | -33.868 | -34.832 | -127.5 | -137.5 | -203.5 | -116 | -106.6 | -188 | -198.1 | -102.7 | -105 | -81.3 | -98.4 | -75.5 | -64.4 | -39.4 | -36.9 | -34.3 | -25.8 | -24.2 | -23.2 | -20 | -15 | -5.3 | -4.8 | -6.9 | -8.4 | -5.9 | -5.9 | -5.9 | -2.7 | -22.9 | -4 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.7 | -1.7 | -1.7 | -1.7 | -2.2 | -2.2 |
Total Non-Current Liabilities
| 2,663.085 | 2,644.158 | 2,637.671 | 1,754.122 | 100 | 100 | 2,489.469 | 1,901.806 | 2,504.422 | 2,528.118 | 2,542.096 | 2,516.71 | 2,527.478 | 5,208.579 | 0 | 5,057.534 | 4,819.929 | 4,835.022 | 9.9 | 4,360.777 | 4.055 | 4.054 | 4.053 | 4.053 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 3,377.772 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 3,069.414 | 16.495 | 16.495 | 16.495 | 2,980.162 | 3,018.645 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.495 | 16.892 | 16.915 | 16.937 | 16.959 | 17.981 | 18.002 | 19.023 | 19.047 | 21.075 | 21.384 | 21.425 | 4.973 | 21.853 | 21.897 | 21.94 | 48.069 | 76.669 | 90.854 | 93.98 | 98.425 | 129.301 | 145.787 | 148.836 | 148.836 | 193.836 | 193.836 | 225.836 | 190.836 | 102.5 | 102.5 | 112.5 | 25 | 112.5 | 124 | 125.7 | 116.8 | 117.2 | 118.2 | 121.4 | 122.3 | 127.5 | 137.5 | 203.5 | 203.5 | 194.1 | 188 | 198.1 | 190.2 | 105 | 81.3 | 98.4 | 75.5 | 64.4 | 39.4 | 36.9 | 34.3 | 25.8 | 24.2 | 23.2 | 20 | 15 | 5.3 | 4.8 | 6.9 | 8.4 | 5.9 | 5.9 | 5.9 | 2.7 | 22.9 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 1.7 | 1.7 | 1.7 | 2.2 | 2.2 |
Total Liabilities
| 5,693.015 | 5,654.655 | 5,631.952 | 5,501.36 | 100 | 100 | 5,559.732 | 5,300.254 | 5,399.48 | 5,651.202 | 5,379.337 | 5,322.59 | 5,274.617 | 5,208.579 | 5,202.685 | 5,057.534 | 4,819.929 | 4,835.022 | 4,403.221 | 4,360.777 | 4,308.114 | 4,303.559 | 4,298.367 | 4,297.32 | 3,908.776 | 3,870.629 | 3,708.138 | 3,629.958 | 3,599.239 | 3,564.892 | 3,642.341 | 3,527.155 | 3,431.577 | 3,377.772 | 3,411.548 | 3,292.89 | 3,085.851 | 3,101.383 | 3,148.01 | 3,069.414 | 2,993.634 | 2,967.483 | 3,003.986 | 2,980.162 | 3,018.645 | 3,013.659 | 3,062.749 | 2,584.192 | 2,570.782 | 2,572.844 | 2,464.757 | 2,465.975 | 2,375.354 | 2,403.441 | 2,388.802 | 2,322.434 | 2,312.292 | 2,327.775 | 2,346.5 | 2,314.739 | 2,294.784 | 2,335.135 | 2,302.688 | 2,302.017 | 2,180.653 | 2,192.78 | 2,220.087 | 2,188.773 | 2,200.128 | 2,230.955 | 2,255.658 | 2,202.5 | 2,229.229 | 2,237.901 | 2,248.554 | 2,210.456 | 2,243.488 | 2,228.786 | 2,024.981 | 1,997.15 | 2,005.189 | 2,003.763 | 2,017.471 | 2,023.74 | 1,814.085 | 1,804.727 | 1,817.014 | 1,795.018 | 1,735.985 | 1,797.357 | 1,875.412 | 1,882.446 | 2,123.816 | 2,170.238 | 2,280.172 | 2,420.543 | 2,575.591 | 2,646.941 | 2,593.837 | 2,593.948 | 2,508.6 | 2,388.4 | 2,542.5 | 2,485.9 | 1,437.4 | 1,345.4 | 1,259.6 | 1,159.8 | 1,244.7 | 1,060.2 | 1,074 | 969.4 | 1,007.9 | 999.4 | 980.7 | 967.9 | 955.1 | 812.1 | 756.6 | 723.6 | 676.8 | 637 | 604.9 | 593.8 | 537.6 | 509 | 495.7 | 488.7 | 419.4 | 409.4 | 333.4 | 321.2 | 314.4 | 311.3 | 303.1 | 311.8 | 295 | 297.1 | 293.3 | 280.7 | 284 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.634 | 15.835 | 16.206 | 15.487 | 9.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 47.619 | 46.518 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 46.249 | 42.298 | 42.298 | 42.298 | 42.298 | 42.298 | 42.298 | 42.298 | 42.298 | 42.298 | 42.298 | 42.298 | 42.263 | 42.232 | 42.232 | 42.232 | 42.232 | 42.232 | 42.232 | 42.232 | 42.232 | 42.199 | 42.199 | 42.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 835.778 | 817.549 | 799.024 | 780.299 | 763.425 | 744.248 | 721.727 | 706.696 | 685.657 | 667.933 | 654.138 | 641.826 | 627.463 | 613.553 | 600.396 | 589.988 | 576.901 | 565.804 | 556.718 | 539.253 | 525.933 | 512.911 | 498.847 | 485.967 | 484.017 | 471.515 | 457.65 | 443.482 | 441.001 | 433.944 | 426.126 | 417.017 | 408.823 | 402.044 | 395.963 | 390.69 | 383.551 | 379.379 | 373.812 | 362.211 | 353.721 | 348.018 | 341.486 | 334.423 | 326.553 | 318.397 | 311.193 | 309.27 | 303.567 | 298.155 | 295.934 | 291.05 | 286.535 | 280.031 | 275.329 | 270.905 | 266.266 | 262.51 | 257.107 | 253.167 | 245.929 | 240.847 | 236.127 | 230.613 | 231.789 | 239.838 | 231.948 | 224.386 | 216.652 | 209.043 | 201.977 | 194.213 | 186.171 | 177.467 | 168.625 | 160.747 | 152.18 | 143.551 | 135.698 | 128.175 | 120.738 | 113.426 | 103.785 | 96.46 | 89.116 | 80.913 | 72.101 | 66.076 | 59.163 | 52.695 | 47.56 | 41.152 | 33.557 | 41.351 | 61.407 | 67.152 | 110.269 | 112.54 | 113.596 | 112.951 | 124.7 | 125.7 | 122.1 | 120.2 | 46.8 | 44.3 | 42.3 | 40.4 | 38.6 | 36.2 | 34.1 | 30.2 | 27.7 | 37.7 | 36 | 34.4 | 32.9 | 33 | 31.8 | 30.6 | 30.6 | 29.6 | 28.6 | 27.6 | 26.8 | 25.8 | 24.8 | 23.9 | 23 | 26.9 | 20 | 19.4 | 19 | 18.4 | 17.9 | 17.4 | 16.9 | 16.4 | 15.9 | 15.4 | 14.9 |
Accumulated Other Comprehensive Income/Loss
| -86.864 | -122.318 | -121.604 | -110.539 | -166.593 | -130.448 | -116.389 | -131.488 | -145.482 | -83.983 | -44.714 | 14.26 | 15.217 | 22.566 | 15.628 | 31.233 | 30.49 | 31.029 | 27.46 | 6.239 | 11.395 | 5.088 | -5.851 | -13.769 | -23.277 | -18.951 | -16.519 | -4.761 | -3.777 | -4.085 | -6.139 | -6.957 | 1.254 | 2.037 | -1.089 | -3.941 | -3.56 | -4.892 | -3.253 | -3.295 | -2.921 | -2.509 | -4.214 | -4.99 | -6.173 | -5.54 | -2.71 | -1.422 | -0.365 | -2.477 | -1.737 | -3.907 | -2.701 | -1.838 | -1.904 | -2.497 | 2.498 | 0.95 | -0.33 | -2.554 | -2.326 | -9.215 | -14.073 | -10.599 | -14.477 | -3.718 | 7.28 | 0.633 | -4.396 | -8.647 | -4.684 | -5.529 | -7.282 | -12.935 | -9.438 | -8.012 | -4.106 | -3.334 | -5.89 | -1.144 | 1.145 | -6.454 | 4.742 | 1.371 | 1.673 | 5.134 | 3.358 | 4.416 | 6.077 | 4.638 | 1.877 | 3.927 | 6.536 | 4.253 | -13.752 | -4.965 | -13.634 | -15.835 | -16.206 | -15.487 | -9.8 | 0 | 0 | 0 | 0 | 1.8 | 1.5 | 1.4 | 1.1 | 0.6 | -0.4 | 0 | -0.5 | -0.7 | -0.1 | 0 | 0 | 0 | 0 | 0 | -1.4 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | -0.1 | -0.2 | -0.2 | -0.2 | -0.3 | -0.2 | -0.3 | -0.2 | -0.2 |
Other Total Stockholders Equity
| -55.234 | -56.11 | -42.808 | -40.313 | -34.317 | -25.227 | -1.907 | -44.975 | -39.506 | -39.576 | -24.613 | -22.6 | -13.003 | 11.738 | 28.042 | 63.499 | 36.349 | 49.298 | 53.431 | 65.271 | 64.656 | 71.29 | 78.626 | 81.66 | 3.667 | 3.571 | 3.127 | 16.051 | 15.472 | 15.029 | 14.04 | -14.085 | -21.542 | -21.971 | -23.005 | -13.835 | -7.473 | -9.496 | -11.733 | -14.312 | -5.376 | 5.473 | 10.229 | 12.394 | 11.414 | 9.785 | 9.737 | -20.823 | -21.036 | -21.305 | -24.4 | -22.258 | -20.191 | -14.063 | -8.552 | 0.204 | -0.172 | 1.699 | 8.642 | 12.04 | 11.6 | 13.301 | 13.202 | 18.033 | 21.351 | 19.687 | 19.364 | 22.726 | 33.215 | 48.138 | 59.812 | 70.374 | 73.189 | 73.339 | 82.94 | 93.157 | 96.109 | 93.158 | 47.196 | 46.751 | 46.104 | 48.299 | 51.379 | 50.561 | 50.376 | 50.226 | 50.12 | 52.603 | 53.167 | 59.232 | 59.038 | 59.038 | 59.038 | 59.038 | 59.038 | 59.038 | 59.038 | 59.038 | 58.945 | 58.879 | 58.8 | 90.7 | 97.6 | 99.9 | 76.8 | 80 | 67.5 | 64.5 | 50.7 | 50.7 | 50.6 | 49.2 | 50.1 | 38.3 | 38.4 | 38.7 | 37.8 | 28.4 | 27.2 | 26.3 | 19.6 | 18.4 | 19.5 | 19.3 | 20.2 | 19.3 | 19.1 | 20.2 | 20.1 | 15.4 | 12.3 | 11.8 | 11.7 | 11.8 | 11.8 | 11.9 | 12 | 11.9 | 12 | 12 | 11.9 |
Total Shareholders Equity
| 741.299 | 686.74 | 682.231 | 677.066 | 610.134 | 636.192 | 651.05 | 577.852 | 548.288 | 591.993 | 632.43 | 681.105 | 677.296 | 695.476 | 691.685 | 701.106 | 691.359 | 693.75 | 685.228 | 658.382 | 649.603 | 636.908 | 619.241 | 603.605 | 512.026 | 503.754 | 491.877 | 502.391 | 500.315 | 492.507 | 481.646 | 442.493 | 434.784 | 429.089 | 418.118 | 419.163 | 418.767 | 411.24 | 405.075 | 391.717 | 391.673 | 397.231 | 393.75 | 388.076 | 378.042 | 368.891 | 364.469 | 333.274 | 328.415 | 320.622 | 316.046 | 311.134 | 309.892 | 310.379 | 311.122 | 314.861 | 314.841 | 311.408 | 311.668 | 307.735 | 301.452 | 291.182 | 281.505 | 280.429 | 284.912 | 302.056 | 304.841 | 293.994 | 291.72 | 294.783 | 303.354 | 305.307 | 298.327 | 284.12 | 288.376 | 292.141 | 290.432 | 279.624 | 219.302 | 216.08 | 210.285 | 197.569 | 202.204 | 190.69 | 183.463 | 178.571 | 167.877 | 165.393 | 160.705 | 158.828 | 150.707 | 146.349 | 141.363 | 146.874 | 148.925 | 163.457 | 197.905 | 197.975 | 198.534 | 198.542 | 215.9 | 216.4 | 219.7 | 220.1 | 123.6 | 126.1 | 111.3 | 106.3 | 90.4 | 87.5 | 84.3 | 79.4 | 77.3 | 75.3 | 74.3 | 73.1 | 70.7 | 61.4 | 59 | 56.9 | 48.8 | 48 | 48.1 | 46.9 | 47 | 45.1 | 43.9 | 44 | 43.1 | 42.3 | 32.2 | 31.2 | 30.6 | 30 | 29.5 | 29.1 | 28.6 | 28.1 | 27.6 | 27.2 | 26.6 |
Total Equity
| 741.299 | 686.74 | 682.231 | 677.066 | 610.134 | 636.192 | 651.05 | 577.852 | 548.288 | 591.993 | 632.43 | 681.105 | 677.296 | 695.476 | 691.685 | 701.106 | 691.359 | 693.75 | 685.228 | 658.382 | 649.603 | 636.908 | 619.241 | 603.605 | 512.026 | 503.754 | 491.877 | 502.391 | 500.315 | 492.507 | 481.646 | 442.493 | 434.784 | 429.089 | 418.118 | 419.163 | 418.767 | 411.24 | 405.075 | 391.717 | 391.673 | 397.231 | 393.75 | 388.076 | 378.042 | 368.891 | 364.469 | 333.274 | 328.415 | 320.622 | 316.046 | 311.134 | 309.892 | 310.379 | 311.122 | 314.861 | 314.841 | 311.408 | 311.668 | 307.735 | 301.452 | 291.182 | 281.505 | 280.429 | 284.912 | 302.056 | 304.841 | 293.994 | 291.72 | 294.783 | 303.354 | 305.307 | 298.327 | 284.12 | 288.376 | 292.141 | 290.432 | 279.624 | 219.302 | 216.08 | 210.285 | 197.569 | 202.204 | 190.69 | 183.463 | 178.571 | 167.877 | 252.893 | 248.205 | 246.328 | 238.207 | 233.849 | 228.863 | 234.374 | 236.425 | 250.957 | 197.905 | 197.975 | 198.534 | 198.542 | 215.9 | 216.4 | 219.7 | 220.1 | 153.6 | 156.1 | 141.3 | 106.3 | 90.4 | 87.5 | 84.3 | 79.4 | 77.3 | 75.3 | 74.3 | 73.1 | 70.7 | 61.4 | 59 | 56.9 | 48.8 | 48.5 | 48.6 | 47.4 | 47.5 | 45.1 | 43.9 | 44 | 43.1 | 42.3 | 32.2 | 31.2 | 30.6 | 30 | 29.5 | 29.1 | 28.6 | 28.1 | 27.6 | 27.2 | 26.6 |
Total Liabilities & Shareholders Equity
| 6,434.314 | 6,341.395 | 6,314.183 | 6,178.426 | 6,076.126 | 6,146.834 | 6,210.782 | 5,878.106 | 5,947.768 | 6,243.195 | 6,011.767 | 6,003.695 | 5,951.913 | 5,904.055 | 5,894.37 | 5,758.64 | 5,511.288 | 5,528.772 | 5,088.449 | 5,019.159 | 4,957.717 | 4,940.467 | 4,917.608 | 4,900.925 | 4,420.802 | 4,374.383 | 4,200.015 | 4,132.349 | 4,099.554 | 4,057.399 | 4,123.987 | 3,969.648 | 3,866.361 | 3,806.861 | 3,829.666 | 3,712.053 | 3,504.618 | 3,512.623 | 3,553.085 | 3,461.131 | 3,385.307 | 3,364.714 | 3,397.736 | 3,368.238 | 3,396.687 | 3,382.55 | 3,427.218 | 2,917.466 | 2,899.197 | 2,893.466 | 2,780.803 | 2,777.109 | 2,685.246 | 2,713.82 | 2,699.924 | 2,637.295 | 2,627.133 | 2,639.183 | 2,658.168 | 2,622.474 | 2,596.236 | 2,626.317 | 2,584.193 | 2,582.446 | 2,465.565 | 2,494.836 | 2,524.928 | 2,482.767 | 2,491.848 | 2,525.738 | 2,559.012 | 2,507.807 | 2,527.556 | 2,522.021 | 2,536.93 | 2,502.597 | 2,533.92 | 2,508.41 | 2,244.283 | 2,213.23 | 2,215.474 | 2,201.332 | 2,219.675 | 2,214.43 | 1,997.548 | 1,983.298 | 1,984.891 | 2,047.911 | 1,984.19 | 2,043.685 | 2,113.619 | 2,116.295 | 2,352.679 | 2,404.612 | 2,516.597 | 2,671.5 | 2,773.496 | 2,844.916 | 2,792.371 | 2,792.49 | 2,724.5 | 2,604.8 | 2,762.2 | 2,706 | 1,591 | 1,501.5 | 1,400.9 | 1,266.1 | 1,335.1 | 1,147.7 | 1,158.3 | 1,048.8 | 1,085.2 | 1,074.7 | 1,055 | 1,041 | 1,025.8 | 873.5 | 815.6 | 780.5 | 725.6 | 685.5 | 653.5 | 641.2 | 585.1 | 554.1 | 539.6 | 532.7 | 462.5 | 451.7 | 365.6 | 352.4 | 345 | 341.3 | 332.6 | 340.9 | 323.6 | 325.2 | 320.9 | 307.9 | 310.6 |