Chesapeake Utilities Corporation
NYSE:CPK
123.34 (USD) • At close January 16, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.609 | 6.43 | 1.695 | 4.904 | 1.793 | 4.169 | 3.065 | 6.204 | 2.48 | 4.186 | 5.208 | 4.976 | 5.886 | 5.011 | 5.575 | 3.499 | 3.056 | 3.59 | 3.982 | 6.985 | 4.32 | 7.254 | 7.975 | 6.089 | 6.215 | 4.512 | 5.996 | 5.614 | 3.386 | 2.419 | 5.7 | 4.178 | 1.536 | 3.266 | 3.315 | 2.855 | 3.781 | 2.104 | 16.17 | 4.574 | 2.285 | 2.529 | 4.791 | 3.356 | 1.792 | 2.21 | 2.608 | 3.361 | 2.046 | 1.737 | 2.047 | 2.637 | 1.77 | 1.828 | 1.984 | 1.643 | 2.753 | 9.266 | 10.15 | 2.828 | 0.728 | 1.614 | 3.277 | 1.611 | 2.619 | 3.184 | 2.889 | 2.593 | 0.905 | 0.909 | 4.276 | 4.488 | 2.351 | 2.366 | 2.767 | 2.488 | 0.606 | 3.919 | 7.064 | 1.612 | 0.896 | 10.292 | 11.648 | 3.109 | 1.348 | 2.374 | 2.301 | 2.458 | 1.018 | 1.43 | 0.634 | 1.188 | 1.508 | 4.008 | 3.013 | 4.606 | 3.613 | 2.404 | 1.299 | 2.4 | 1.5 | 3.7 | 4.2 | 2.6 | 0.9 | 2.7 | 2.9 | 0.6 | 1.5 | 1.4 | 2.2 | 2 | 0.6 | 1 | 0.9 | 1 | 0.5 | 0.3 | 0.5 | 0.4 | 1.1 | 0.4 | 0.5 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1.609 | 6.43 | 1.695 | 4.904 | 1.793 | 4.169 | 3.065 | 6.204 | 2.48 | 4.186 | 5.208 | 4.976 | 5.886 | 5.011 | 5.575 | 3.499 | 3.056 | 3.59 | 3.982 | 6.985 | 4.32 | 7.254 | 7.975 | 6.089 | 6.215 | 4.512 | 5.996 | 5.614 | 3.386 | 2.419 | 5.7 | 4.178 | 1.536 | 3.266 | 3.315 | 2.855 | 3.781 | 2.104 | 16.17 | 4.574 | 2.285 | 2.529 | 4.791 | 3.356 | 1.792 | 2.21 | 2.608 | 3.361 | 2.046 | 1.737 | 2.047 | 2.637 | 1.77 | 1.828 | 1.984 | 1.643 | 2.753 | 9.266 | 10.15 | 2.828 | 0.728 | 1.614 | 3.277 | 1.611 | 2.619 | 3.184 | 2.889 | 2.593 | 0.905 | 0.909 | 4.276 | 4.488 | 2.351 | 2.366 | 2.767 | 2.488 | 0.606 | 3.919 | 7.064 | 1.612 | 0.896 | 10.292 | 11.648 | 3.109 | 1.348 | 2.374 | 2.301 | 2.458 | 1.018 | 1.43 | 0.634 | 1.188 | 1.508 | 4.008 | 3.013 | 4.606 | 3.613 | 2.404 | 1.299 | 2.4 | 1.5 | 3.7 | 4.2 | 2.6 | 0.9 | 2.7 | 2.9 | 0.6 | 1.5 | 1.4 | 2.2 | 2 | 0.6 | 1 | 0.9 | 1 | 0.5 | 0.3 | 0.5 | 0.4 | 1.1 | 0.4 | 0.5 |
Net Receivables
| 90.571 | 84.209 | 96.608 | 108.212 | 60.239 | 62.568 | 86.463 | 94.628 | 50.226 | 54.795 | 71.99 | 98.455 | 52.019 | 50.729 | 85.693 | 91.302 | 60.565 | 58.789 | 62.258 | 90.458 | 44.761 | 59.996 | 103.904 | 76.477 | 73.737 | 72.192 | 92.732 | 114.28 | 93.823 | 67.334 | 88.08 | 102.677 | 69.787 | 50.509 | 56.765 | 53.459 | 48.658 | 50.361 | 74.931 | 66.917 | 50.899 | 52.489 | 92.849 | 89.203 | 68.526 | 74.121 | 74.132 | 70.178 | 58.468 | 55.932 | 82.866 | 94.006 | 83.938 | 98.45 | 102.605 | 109.8 | 68.647 | 56.903 | 67.042 | 85.225 | 31.434 | 32.394 | 44.201 | 52.905 | 56.136 | 86.64 | 72.478 | 72.218 | 44.946 | 40.939 | 45.391 | 44.969 | 39.639 | 36.477 | 43.383 | 54.284 | 35.06 | 26.004 | 35.015 | 37.658 | 25.636 | 19.851 | 26.097 | 30.69 | 18.606 | 18.337 | 29.374 | 24.046 | 14.007 | 15.35 | 21.43 | 21.942 | 21.514 | 17.915 | 29.052 | 39.206 | 23.21 | 19.893 | 21.905 | 21.8 | 19.3 | 14.6 | 16.1 | 15.2 | 10.6 | 12.4 | 12.3 | 13.9 | 7.4 | 8 | 11.7 | 13.4 | 6.6 | 7.8 | 14.5 | 12.9 | 6.9 | 7.4 | 8.8 | 9.3 | 6.2 | 7.5 | 11.3 |
Inventory
| 27.92 | 29.027 | 29.152 | 29.225 | 24.594 | 24.365 | 26.025 | 26.261 | 20.625 | 20.766 | 20 | 20.989 | 13.633 | 12.6 | 12.113 | 11.445 | 9.682 | 9.348 | 10.757 | 11.891 | 10.407 | 12.921 | 14.987 | 16.918 | 12.23 | 11.388 | 11.952 | 20.346 | 17.937 | 14.645 | 9.094 | 11.033 | 7.973 | 8.31 | 9.701 | 10.422 | 8.354 | 8.456 | 8.961 | 10.949 | 10.294 | 10.218 | 9.816 | 15.336 | 10.835 | 9.736 | 8.813 | 13.453 | 9.54 | 9.208 | 10.353 | 14.511 | 11.297 | 10.056 | 9.656 | 11.96 | 11.39 | 9.981 | 9.473 | 11.05 | 6.897 | 5.829 | 4.835 | 7.19 | 10.502 | 9.275 | 6.885 | 8.91 | 9.581 | 8.244 | 6.388 | 8.752 | 9.043 | 6.977 | 4.809 | 7.872 | 8.72 | 5.671 | 4.48 | 5.711 | 7.84 | 6.353 | 4.08 | 4.484 | 5.971 | 5.121 | 3.754 | 6.218 | 5.343 | 8.322 | 5.541 | 5.237 | 6.079 | 5.72 | 5.028 | 7.18 | 6.66 | 5.652 | 4.865 | 5.2 | 4 | 3.4 | 3.3 | 3.5 | 3.8 | 2.9 | 2.8 | 3.7 | 4.1 | 2.7 | 2.7 | 3.3 | 2.7 | 2.2 | 2.1 | 2.2 | 2.1 | 1.9 | 2 | 2.2 | 2 | 1.7 | 1.8 |
Other Current Assets
| 46.387 | 39.412 | 43.357 | 43.358 | 50.84 | 42.459 | 42.723 | 66.883 | 95.872 | 65.299 | 55.77 | 48.715 | 61.455 | 42.213 | 25.171 | 30.185 | 46.018 | 26.831 | 34.93 | 25.492 | 55.387 | 44.071 | 26.774 | 92.053 | 36.78 | 27.951 | 27.154 | 38.347 | 33.859 | 18.037 | 15.939 | 23.263 | 22.86 | 24.811 | 30.594 | 44.971 | 26.897 | 17.597 | 13.232 | 39.933 | 24.855 | 15.178 | 12.476 | 18.514 | 16.829 | 9.476 | 8.362 | 13.605 | 16.435 | 11.693 | 8.083 | 16.606 | 14.311 | 9.803 | 7.573 | 13.87 | 14.529 | 8.901 | 9.157 | 15.695 | 18.708 | 14.005 | 17.076 | 21.204 | 45.265 | 20.551 | 12.968 | 27.731 | 32.515 | 15.432 | 13.899 | 19.273 | 19.26 | 13.805 | 12.573 | 24.123 | 16.148 | 9.845 | 10.174 | 14.97 | 14.554 | 5.96 | 7.689 | 8.612 | 14.67 | 10.989 | 7.715 | 10.498 | 10.051 | 3.462 | 5.504 | 12.778 | 13.458 | 9.791 | 8.823 | 10.836 | 10.25 | 5.53 | 2.598 | 5.6 | 5.4 | 3.2 | 2.1 | 5.3 | 5.7 | 3.5 | 1.3 | 5.9 | 5.7 | 4.1 | 3.4 | 6.9 | 6.2 | 3.7 | 2.9 | 4.9 | 5.4 | 4.9 | 3.3 | 5.7 | 5 | 3.1 | 1.8 |
Total Current Assets
| 166.487 | 156.277 | 169.665 | 185.699 | 137.466 | 136.769 | 159.504 | 193.976 | 169.203 | 145.046 | 152.968 | 173.135 | 132.993 | 110.553 | 128.552 | 136.431 | 119.321 | 98.558 | 111.927 | 134.826 | 114.875 | 124.242 | 153.64 | 191.537 | 128.962 | 116.043 | 137.834 | 178.587 | 149.005 | 102.435 | 118.813 | 141.151 | 102.156 | 86.896 | 100.375 | 112.538 | 87.69 | 78.518 | 113.294 | 122.373 | 88.333 | 80.414 | 119.932 | 126.409 | 97.982 | 95.543 | 93.915 | 100.597 | 86.489 | 78.57 | 103.349 | 127.76 | 111.316 | 120.137 | 121.818 | 137.229 | 97.319 | 85.051 | 95.822 | 116.575 | 57.767 | 53.842 | 69.389 | 95.521 | 114.521 | 119.65 | 95.22 | 111.452 | 87.947 | 65.523 | 69.953 | 77.482 | 70.292 | 59.626 | 63.532 | 88.767 | 60.534 | 45.439 | 56.733 | 59.95 | 48.927 | 42.456 | 49.514 | 46.894 | 40.594 | 36.82 | 43.144 | 43.219 | 30.419 | 28.565 | 33.109 | 41.145 | 42.56 | 37.435 | 45.915 | 61.828 | 43.734 | 33.48 | 30.668 | 35 | 30.2 | 24.9 | 25.7 | 26.6 | 21 | 21.5 | 19.3 | 24.1 | 18.7 | 16.2 | 20 | 25.6 | 16.1 | 14.7 | 20.4 | 21 | 14.9 | 14.5 | 14.6 | 17.6 | 14.3 | 12.7 | 15.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,669.054 | 2,590.381 | 2,522.799 | 2,468.801 | 1,921.099 | 1,884.614 | 1,850.967 | 1,824.894 | 1,808.956 | 1,789.567 | 1,771.611 | 1,755.017 | 1,709.316 | 1,682.906 | 1,646.206 | 1,612.372 | 1,578.427 | 1,536.906 | 1,503.429 | 1,475.36 | 1,472.958 | 1,433.426 | 1,407.656 | 1,383.972 | 1,263.33 | 1,234.664 | 1,176.537 | 1,126.027 | 1,085.639 | 1,051.387 | 1,018.317 | 986.664 | 936.048 | 908.807 | 881.229 | 854.95 | 819.19 | 790.449 | 709.195 | 689.762 | 679.449 | 660.689 | 643.102 | 631.246 | 609.919 | 593.207 | 552.733 | 541.781 | 523.191 | 509.536 | 479.277 | 487.704 | 478.759 | 471.596 | 464.873 | 462.757 | 447.88 | 438.857 | 434.509 | 436.428 | 291.527 | 287.016 | 281.423 | 280.671 | 275.79 | 270.962 | 262.765 | 260.423 | 254.737 | 251.095 | 246.168 | 240.825 | 225.95 | 213.169 | 206.199 | 201.504 | 189.036 | 183.536 | 178.445 | 177.053 | 173.628 | 170.216 | 168.405 | 167.872 | 167.458 | 166.708 | 166.682 | 154.779 | 151.789 | 150.527 | 150.596 | 150.256 | 141.149 | 136.05 | 133.724 | 131.466 | 124.175 | 120.646 | 118.776 | 117.7 | 113 | 108.1 | 105.8 | 104.3 | 102.5 | 101.2 | 100.1 | 99.5 | 98.2 | 96.8 | 95.9 | 90.6 | 86.6 | 84.5 | 83.1 | 81.7 | 79.5 | 78.6 | 76.4 | 75.3 | 72.7 | 71.5 | 70.3 |
Goodwill
| 507.852 | 507.856 | 507.573 | 508.174 | 46.213 | 46.213 | 46.213 | 46.213 | 45.158 | 45.158 | 44.708 | 44.708 | 38.803 | 38.803 | 38.731 | 38.731 | 36.93 | 32.684 | 32.668 | 32.668 | 21.516 | 25.785 | 25.785 | 25.837 | 19.604 | 19.604 | 22.104 | 22.104 | 21.944 | 15.07 | 15.07 | 15.07 | 15.07 | 15.07 | 15.07 | 14.548 | 16.048 | 16.048 | 4.952 | 4.952 | 4.625 | 4.625 | 4.625 | 4.354 | 4.716 | 4.716 | 4.543 | 4.09 | 4.09 | 4.09 | 4.09 | 4.09 | 35.613 | 35.613 | 35.613 | 35.613 | 35.609 | 34.782 | 34.782 | 34.095 | 0.674 | 0.674 | 0.674 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.475 | 15.91 | 16.414 | 16.865 | 16.518 | 16.965 | 17.412 | 17.859 | 13.751 | 14.088 | 12.832 | 13.192 | 7.298 | 7.625 | 7.958 | 8.292 | 7.215 | 7.52 | 7.824 | 8.129 | 3.272 | 5.611 | 5.909 | 6.207 | 4.073 | 4.277 | 4.482 | 4.686 | 4.608 | 1.664 | 1.752 | 1.843 | 1.938 | 2.033 | 2.128 | 2.222 | 2.317 | 2.415 | 2.316 | 2.404 | 2.675 | 2.775 | 2.875 | 2.975 | 3.075 | 3.175 | 3.017 | 2.798 | 2.879 | 2.961 | 3.044 | 3.127 | 3.21 | 3.293 | 3.376 | 3.459 | 3.547 | 3.69 | 3.809 | 3.951 | 0.154 | 0.157 | 0.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 523.327 | 523.766 | 523.987 | 525.039 | 62.731 | 63.178 | 63.625 | 64.072 | 58.909 | 59.246 | 57.54 | 57.9 | 46.101 | 46.428 | 46.689 | 47.023 | 44.145 | 40.204 | 40.492 | 40.797 | 24.788 | 31.396 | 31.694 | 32.044 | 23.677 | 23.881 | 26.586 | 26.79 | 26.552 | 16.734 | 16.822 | 16.913 | 17.008 | 17.103 | 17.198 | 16.77 | 18.365 | 18.463 | 7.268 | 7.356 | 7.3 | 7.4 | 7.5 | 7.329 | 7.791 | 7.891 | 7.56 | 6.888 | 6.969 | 7.051 | 7.134 | 7.217 | 38.823 | 38.906 | 38.989 | 39.072 | 39.156 | 38.472 | 38.591 | 38.046 | 0.828 | 0.831 | 0.835 | 0.839 | 0.842 | 0.846 | 0.849 | 0.853 | 0.856 | 0.859 | 0.863 | 0.866 | 0.87 | 0.873 | 0.877 | 0.88 | 0.884 | 2.469 | 0.891 | 0.894 | 0.923 | 0.972 | 0.976 | 0.98 | 2.104 | 2.311 | 3.104 | 2.797 | 4.34 | 4.4 | 4.465 | 0 | 4.157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 1.7 | 1.8 | 1.9 | 2.1 | 2.2 | 2.5 |
Long Term Investments
| 14.156 | 17.07 | 16.717 | 12.282 | 11.084 | 11.693 | 10.866 | 10.576 | 9.895 | 10.523 | 11.561 | 12.095 | 11.49 | 11.745 | 10.883 | 10.776 | 9.68 | 9.571 | 7.217 | 9.229 | 8.536 | 8.821 | 7.509 | 6.711 | 7.951 | 7.486 | 6.641 | 6.756 | 6.38 | 5.952 | 5.212 | 4.902 | 4.63 | 4.325 | 3.674 | 3.644 | 3.412 | 3.665 | 3.77 | 3.678 | 3.481 | 3.542 | 2.951 | 3.098 | 2.788 | 4.917 | 4.526 | 4.168 | 4.67 | 4.692 | 4.264 | 3.918 | 3.688 | 4.109 | 3.835 | 4.036 | 3.006 | 2.03 | 2.04 | 1.959 | 1.834 | 1.647 | 1.473 | -37,713.229 | 0 | 0 | -29,542.883 | -28,789.705 | 0 | 0 | -26,771.776 | 0 | -22.614 | -21.985 | -22.206 | -1,148.646 | -21.46 | -20.864 | -21.29 | -4,209.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 283.322 | 271.335 | 259.082 | 264.541 | 261.215 | 258.399 | 0 | 248.702 | 244.978 | 241.132 | 0 | 225.448 | 219.49 | 211.801 | 0 | 202.649 | 193.595 | 186.431 | 0 | 165.492 | 164.421 | 160.912 | 0 | 146.814 | 143.147 | 141.484 | 75.575 | 252.273 | 234.716 | 231.004 | 76.803 | 205.562 | 199.623 | 197.416 | 77.519 | 174.247 | 173.821 | 0.586 | 78.136 | 142.507 | 142.766 | 142.414 | 66.584 | 135.305 | 131.199 | 127.491 | 125.205 | 127.262 | 123.609 | 119.532 | 115.624 | 93.65 | 92.7 | 89.079 | 80.031 | 75.396 | 70.284 | 68.666 | 66.923 | 41.234 | 41.967 | 39.237 | 37,719.859 | 0 | 0 | 29,549.54 | 28,795.885 | 0 | 0 | 26,775.352 | 0 | 24.739 | 24.092 | 24.318 | 1,150.828 | 23.631 | 23.069 | 23.528 | 4,211.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 94.168 | -190.063 | -172.619 | -146.198 | -156.175 | -152.979 | -145.81 | 121.519 | -138.243 | -132.018 | -125.183 | 116.722 | -103.52 | -98.782 | -90.181 | 125.885 | -66.134 | -56.659 | -61.277 | 122.986 | -72.409 | -81.264 | -78.614 | 79.407 | -65.178 | -62.28 | -61.632 | 3.699 | -173.099 | -154.236 | -151.857 | 2.786 | -124.894 | -119.707 | -117.908 | 3.165 | -94.462 | -94.28 | 79.594 | 3.164 | -73.52 | -73.726 | -73.338 | 2.856 | -56.228 | -53.099 | -47.768 | -44.893 | -48.629 | -43.758 | -20.429 | -33.157 | -68.72 | -66.959 | -62.292 | -52.132 | -50.482 | -45.358 | -42.684 | -42.829 | -32.956 | -35.014 | -32.187 | 2.134 | 9.118 | 9.454 | 2.495 | 2.65 | 8.986 | 7.886 | 2.861 | 5.82 | 2.725 | 2.682 | 2.703 | 2.647 | 2.657 | 1.097 | 1.518 | 1.595 | 4.247 | 4.723 | 5.069 | 5.419 | 5.218 | 6.835 | 9.253 | 10.149 | 10.542 | 11.213 | 11.24 | 18.727 | 14.824 | 18.976 | 17.516 | 17.405 | 14.395 | 14.875 | 14.748 | 14.3 | 13.4 | 13.8 | 13.6 | 14.3 | 15.6 | 14.9 | 14.2 | 13.8 | 14.9 | 14 | 14.7 | 14.9 | 15.1 | 15.2 | 15.3 | 16.1 | 14.1 | 13.1 | 13.4 | 13.5 | 13.7 | 8.9 | 8.9 |
Total Non-Current Assets
| 3,300.705 | 3,224.476 | 3,162.219 | 3,119.006 | 2,103.28 | 2,067.721 | 2,038.047 | 2,021.061 | 1,988.219 | 1,972.296 | 1,956.661 | 1,941.734 | 1,888.835 | 1,861.787 | 1,825.398 | 1,796.056 | 1,768.767 | 1,723.617 | 1,676.292 | 1,648.372 | 1,599.365 | 1,556.8 | 1,529.157 | 1,502.134 | 1,376.594 | 1,346.898 | 1,289.616 | 1,238.847 | 1,197.745 | 1,154.553 | 1,119.498 | 1,088.068 | 1,038.354 | 1,010.151 | 981.609 | 956.048 | 920.752 | 892.118 | 800.413 | 782.096 | 759.217 | 740.671 | 722.629 | 711.113 | 699.575 | 684.115 | 644.542 | 633.149 | 613.463 | 601.13 | 589.778 | 581.306 | 546.2 | 540.352 | 534.484 | 533.764 | 514.956 | 504.285 | 501.122 | 500.527 | 302.467 | 296.447 | 290.781 | 290.273 | 285.751 | 281.262 | 272.765 | 270.105 | 264.579 | 259.841 | 253.468 | 247.512 | 231.669 | 218.832 | 211.891 | 207.213 | 194.747 | 189.306 | 183.091 | 181.988 | 178.797 | 175.911 | 174.451 | 174.27 | 174.78 | 175.853 | 179.039 | 167.725 | 166.67 | 166.14 | 166.3 | 168.983 | 160.129 | 155.026 | 151.24 | 148.871 | 138.57 | 135.522 | 133.523 | 132 | 126.4 | 121.9 | 119.4 | 118.6 | 118.1 | 116.1 | 114.3 | 113.3 | 113.1 | 110.8 | 110.6 | 105.5 | 101.7 | 99.7 | 98.4 | 97.8 | 95.2 | 93.4 | 91.6 | 90.7 | 88.5 | 82.6 | 81.7 |
Total Assets
| 3,467.192 | 3,380.753 | 3,331.884 | 3,304.704 | 2,240.746 | 2,204.49 | 2,197.551 | 2,215.037 | 2,157.422 | 2,117.342 | 2,109.629 | 2,114.869 | 2,021.828 | 1,972.34 | 1,953.95 | 1,932.487 | 1,888.088 | 1,822.175 | 1,788.219 | 1,783.198 | 1,714.24 | 1,681.042 | 1,682.797 | 1,693.671 | 1,505.556 | 1,462.941 | 1,427.45 | 1,417.434 | 1,346.75 | 1,256.988 | 1,238.311 | 1,229.219 | 1,140.51 | 1,097.047 | 1,081.984 | 1,068.586 | 1,008.442 | 970.636 | 913.707 | 904.469 | 847.55 | 821.085 | 842.561 | 837.522 | 797.557 | 779.658 | 738.457 | 733.746 | 699.952 | 679.7 | 693.127 | 709.066 | 657.516 | 660.489 | 656.302 | 670.993 | 612.275 | 589.336 | 596.944 | 617.102 | 360.234 | 350.289 | 360.17 | 385.795 | 400.272 | 400.911 | 367.985 | 381.557 | 352.526 | 325.364 | 323.421 | 324.994 | 301.961 | 278.457 | 275.423 | 295.98 | 255.282 | 234.745 | 239.824 | 241.938 | 227.725 | 218.367 | 223.965 | 221.165 | 215.374 | 212.674 | 222.183 | 210.944 | 197.09 | 194.705 | 199.408 | 210.128 | 202.69 | 192.46 | 197.156 | 210.7 | 182.304 | 169.001 | 164.191 | 167 | 156.6 | 146.8 | 145.1 | 145.2 | 139.1 | 137.6 | 133.6 | 137.4 | 131.8 | 127 | 130.6 | 131.1 | 117.8 | 114.4 | 118.8 | 118.8 | 110.1 | 107.9 | 106.2 | 108.3 | 102.8 | 95.3 | 97.1 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 70.138 | 69.041 | 63.058 | 77.481 | 53.729 | 44.173 | 38.193 | 61.496 | 46.811 | 38.11 | 30.259 | 52.628 | 53.026 | 49.408 | 58.167 | 60.253 | 46.492 | 46.382 | 52.568 | 54.068 | 53.15 | 50.645 | 75.277 | 129.804 | 60.228 | 60.769 | 57.457 | 74.688 | 53.284 | 52.101 | 49.5 | 56.935 | 41.297 | 35.496 | 36.299 | 39.3 | 41.129 | 38.173 | 46.284 | 44.61 | 33.371 | 30.184 | 58.183 | 53.482 | 41.013 | 45.789 | 38.835 | 41.992 | 35.478 | 37.018 | 48.721 | 55.581 | 38.539 | 64.427 | 53.307 | 65.541 | 34.363 | 36.153 | 37.809 | 51.462 | 26.355 | 25.321 | 28.537 | 40.202 | 45.835 | 58.827 | 41.701 | 54.893 | 31.425 | 26.645 | 27.382 | 33.871 | 27.994 | 23.787 | 29.771 | 45.645 | 32.023 | 20.104 | 22.316 | 33.503 | 24.367 | 15.297 | 19.38 | 21.997 | 13.87 | 12.433 | 20.712 | 21.142 | 12.535 | 10.652 | 13.261 | 14.552 | 15.71 | 12.789 | 17.526 | 33.655 | 20.224 | 15.649 | 15.757 | 16.8 | 19.7 | 12.9 | 11.1 | 11.1 | 11 | 9.3 | 11.3 | 16.4 | 6.3 | 7.4 | 7.6 | 14.4 | 6.3 | 7 | 9.6 | 11.2 | 5.7 | 6.2 | 5.2 | 7.4 | 4 | 5 | 5.7 |
Short Term Debt
| 18.522 | 230.589 | 193.824 | 198.358 | 138.57 | 115.801 | 118.13 | 223.64 | 188.81 | 158.496 | 160.582 | 223.095 | 208.232 | 182.894 | 169.723 | 189.244 | 231.988 | 302.005 | 269.939 | 292.971 | 302.038 | 378.53 | 349.544 | 307.703 | 278.893 | 246.616 | 239.96 | 260.39 | 216.659 | 159.092 | 212.869 | 221.97 | 167.991 | 193.47 | 181.905 | 182.548 | 137.587 | 103.84 | 75.888 | 97.34 | 82.282 | 58.987 | 94.425 | 117.019 | 99.531 | 83.487 | 56.728 | 69.395 | 38.952 | 21.749 | 23.852 | 42.903 | 35.787 | 13.444 | 50.623 | 73.174 | 50.289 | 37.225 | 37.225 | 66.079 | 16.74 | 8.656 | 16.456 | 39.656 | 69.932 | 63.712 | 52.843 | 53.32 | 40.795 | 31.225 | 29.181 | 35.21 | 56.243 | 37.932 | 30.237 | 40.411 | 4.929 | 4.909 | 3.166 | 7.609 | 3.287 | 3.287 | 3.665 | 7.18 | 7.565 | 5.172 | 4.172 | 14.838 | 9.388 | 33.708 | 35.287 | 44.786 | 35.686 | 24.885 | 24.165 | 28.065 | 36.665 | 24.065 | 16.665 | 25.7 | 13.8 | 6.1 | 5 | 12.1 | 5.7 | 2.6 | 0.5 | 8.2 | 19.1 | 10.6 | 12.8 | 12.8 | 6.6 | 0.8 | 2.5 | 5.7 | 6.7 | 4.7 | 4.2 | 9.3 | 7.4 | 1.2 | 2.3 |
Tax Payables
| 0 | 0 | 0.818 | 0 | 0 | 0 | 7.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.946 | 0 | 0 | 0.695 | 8.955 | 0 | 0 | 1.896 | 4.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,874.238 | 0 | 0 | 0 | 2,616.408 | 0 | 0.398 | 2.62 | 1.965 | 24,248.624 | 0 | 2.281 | 4.36 | 1,977.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 47.408 | 0.619 | 0.71 | 46.427 | 40.228 | 38.468 | 36.676 | 37.152 | 37.825 | 34.489 | 33.374 | 36.488 | 35.782 | 33.983 | 32.455 | 33.302 | 32.635 | 30.707 | 29.122 | 30.939 | 29.629 | 29.839 | 29.71 | 34.155 | 34.887 | 32.018 | 34.795 | 34.751 | 32.493 | 30.725 | 29.638 | 29.238 | 26.858 | 27.572 | 27.039 | 27.173 | 24.02 | 21.449 | 22.307 | 25.197 | 24.97 | 23.482 | 24.405 | 26.14 | 26.943 | 25.532 | 26.788 | 29.271 | 29.832 | 29.991 | 30.509 | 30.918 | 27.769 | 25.135 | 24.221 | 26.317 | 26.591 | 26.105 | 25.65 | 24.96 | 8.508 | 7.632 | 7.681 | 9,534.441 | 0 | 0 | 8,522.705 | 10,036.92 | 0 | 0 | 6,377.197 | 0 | 5.908 | 4.673 | 4.902 | 5,140.999 | 4.984 | 3.516 | 3.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.4 | 10.4 | 10.4 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 7.9 | 0 | 0 | 0 | 0 | 0 | 0 | 7.2 | 0 | 0 | 0 | 8.4 | 7.2 |
Other Current Liabilities
| 298.743 | 110.563 | 113.955 | 64.118 | 55.883 | 56.715 | 82.902 | 46.735 | 55.405 | 56.196 | 55.498 | 47.721 | 57.502 | 55.971 | 55.657 | 46.233 | 48.857 | 50.729 | 50.867 | 45.346 | 61.43 | 53.401 | 54.038 | 90.727 | 53.13 | 49.128 | 42.111 | 43.171 | 36.834 | 30.136 | 28.726 | 25.908 | 26.907 | 27.354 | 29.206 | 30.572 | 34.127 | 36.146 | 38.928 | 27.088 | 28.44 | 26.665 | 27.208 | 25.301 | 27.527 | 24.793 | 27.138 | 21.508 | 26.339 | 53.301 | 26.78 | 28.097 | 32.685 | 58.862 | 36.679 | 32.61 | 62.162 | 56.604 | 56.785 | 28.77 | 26.009 | 23.781 | 25.672 | 25.194 | 35.504 | 30.165 | -2,848.087 | 32.842 | 37.017 | 24.402 | -2,590.722 | 21.38 | 21.111 | 15.523 | 14.647 | -24,232.193 | 26.465 | 13.914 | 14.31 | -1,966.965 | 12.081 | 12.093 | 13.524 | 10.36 | 9.898 | 11.004 | 12.652 | 8.607 | 9 | 11.38 | 12.369 | 10.674 | 10.267 | 12.395 | 12.725 | 9.7 | 7.854 | 8.778 | 10.519 | 7.3 | 7.6 | 10.5 | 10.5 | 6.3 | 6.8 | 7.4 | 7.1 | 6.5 | 6.1 | 7.5 | -0.1 | 8.7 | 5.7 | 6.7 | 6.9 | 5.7 | 6.2 | 7.3 | 6.7 | 4.3 | 5.2 | 8.5 | -0.1 |
Total Current Liabilities
| 434.811 | 410.193 | 371.655 | 386.384 | 288.41 | 255.157 | 246.779 | 369.023 | 328.851 | 287.291 | 279.713 | 376.433 | 354.542 | 322.256 | 316.002 | 329.032 | 359.972 | 429.823 | 402.496 | 423.324 | 446.247 | 512.415 | 508.569 | 528.234 | 427.138 | 388.531 | 374.323 | 413 | 339.27 | 272.054 | 320.733 | 334.051 | 263.053 | 283.892 | 274.449 | 279.593 | 236.863 | 199.608 | 186.353 | 194.235 | 169.063 | 140.013 | 213.176 | 221.942 | 195.014 | 181.497 | 153.685 | 162.166 | 130.601 | 112.068 | 129.862 | 157.499 | 134.78 | 136.733 | 164.83 | 197.642 | 146.814 | 129.982 | 137.72 | 170.6 | 69.104 | 57.758 | 70.665 | 105.051 | 151.272 | 152.703 | 120.694 | 141.056 | 109.237 | 82.273 | 82.249 | 90.461 | 105.746 | 79.863 | 76.62 | 102.487 | 63.417 | 41.208 | 44.152 | 51.37 | 39.735 | 30.678 | 36.569 | 38.645 | 31.333 | 28.609 | 37.536 | 44.538 | 30.923 | 55.741 | 60.916 | 69.735 | 61.663 | 50.069 | 54.416 | 71.42 | 64.743 | 48.492 | 42.941 | 49.8 | 41.1 | 29.5 | 26.6 | 29.5 | 23.5 | 19.3 | 18.9 | 26.7 | 31.5 | 25.5 | 28.2 | 31.4 | 18.6 | 14.5 | 19 | 22.6 | 18.6 | 18.2 | 16.1 | 21 | 16.6 | 14.7 | 15.1 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 18.314 | 1,184.103 | 1,194.998 | 1,197.625 | 654.841 | 657.327 | 668.394 | 590.78 | 596.808 | 599.612 | 612.039 | 558.474 | 513.839 | 507.169 | 517.65 | 518.371 | 529.652 | 440.161 | 450.348 | 450.064 | 386.202 | 286.634 | 296.871 | 316.02 | 241.597 | 241.596 | 222.014 | 55.59 | 201.248 | 201.59 | 136.537 | 136.954 | 143.525 | 146.665 | 148.602 | 149.34 | 159.709 | 156.247 | 158.083 | 158.486 | 165.044 | 165.37 | 117.195 | 117.592 | 107.344 | 107.674 | 100.952 | 101.907 | 108.721 | 108.755 | 110.236 | 110.285 | 117.069 | 117.123 | 89.565 | 89.642 | 97.491 | 97.558 | 98.988 | 98.814 | 86.282 | 86.313 | 86.358 | 86.422 | 63.143 | 63.181 | 63.223 | 63.256 | 69.911 | 69.965 | 69.984 | 71.05 | 56.792 | 57.808 | 57.879 | 58.99 | 62.083 | 63.008 | 65.133 | 66.189 | 68.153 | 68.21 | 68.272 | 69.416 | 71.784 | 71.912 | 72.352 | 73.408 | 75.991 | 46.012 | 46.393 | 48.409 | 49.748 | 49.77 | 49.904 | 50.921 | 31.347 | 32.297 | 32.729 | 33.8 | 35.1 | 35.2 | 36.6 | 37.6 | 37.9 | 37.9 | 38.2 | 38.2 | 28.6 | 28.6 | 28.9 | 29 | 29.3 | 29.4 | 29.7 | 29.8 | 26.1 | 23.9 | 24.3 | 24.3 | 25.2 | 25.3 | 25.6 |
Deferred Revenue Non-Current
| 0 | 9.341 | 9.832 | 0 | 0 | 0 | 0 | 256.167 | 248.702 | 244.978 | 0 | 233.55 | 0 | 0 | 0 | 205.388 | 0 | 0 | 0 | 180.656 | 0 | 0 | 159.005 | 156.82 | 170.679 | 170.495 | 170.327 | 135.85 | 74.974 | 74.347 | 75.943 | 222.894 | 75.855 | 70.228 | 73.166 | 193.431 | 75.975 | 76.921 | 78.316 | 160.232 | 70.891 | 73.165 | 73.976 | 142.597 | 87.92 | 88.266 | 86.874 | 86.199 | 64.325 | 66.907 | 67.092 | 66.956 | 56.457 | 57.405 | 57.345 | 57.025 | 54.415 | 54.226 | 55.122 | 54.873 | 29.733 | 29.472 | 29.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,681.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.478 | 283.322 | 271.335 | 260.448 | 265.93 | 262.627 | 259.792 | 257.577 | 250.551 | 246.995 | 243.214 | 235.686 | 227.499 | 224.303 | 216.711 | 210.291 | 207.585 | 196.029 | 189.13 | 183.452 | 168.511 | 167.082 | 163.82 | 159.788 | 149.903 | 146.243 | 147.33 | 141.805 | 259.056 | 238.862 | 235.734 | 227.644 | 211.095 | 205.183 | 200.044 | 196.028 | 177.377 | 177.641 | 164.062 | 164.057 | 142.556 | 142.823 | 142.479 | 142.671 | 135.389 | 131.292 | 127.594 | 125.318 | 127.389 | 123.751 | 119.688 | 115.795 | 93.837 | 92.903 | 89.302 | 80.274 | 75.521 | 70.432 | 68.836 | 67.116 | 41.438 | 42.181 | 39.462 | 37.955 | 34.222 | 30.98 | 29.817 | 29.074 | 28.108 | 27.456 | 27.09 | 26.845 | 25.065 | 24.432 | 24.671 | 24.616 | 24.027 | 23.479 | 23.953 | 23.788 | 22.687 | 21.078 | 20.416 | 20.084 | 21.118 | 19.789 | 18.521 | 17.811 | 15.209 | 15.375 | 13.795 | 16.335 | 15.712 | 15.224 | 15.736 | 15.744 | 14.775 | 14.783 | 14.661 | 14.6 | 13.9 | 14 | 14 | 14.1 | 12.2 | 12.1 | 12.3 | 12.3 | 11 | 11.1 | 11.1 | 10.7 | 10 | 9.8 | 9.7 | 10 | 9.6 | 9.6 | 9.7 | 9.7 | 8.3 | 8.1 | 8.6 |
Other Non-Current Liabilities
| -9.157 | 212.581 | 212.993 | 474.591 | 430.818 | 427.778 | 423.79 | 166.266 | 417.325 | 414.738 | 412.365 | 172.282 | 402.485 | 401.351 | 393.91 | 182.611 | 381.774 | 358.914 | 351.246 | 167.577 | 337.08 | 170.527 | 333.698 | 14.37 | 328.523 | 324.828 | 325.872 | 43.09 | 342.412 | 321.666 | 320.212 | 89.234 | 295.632 | 286.936 | 284.681 | 88.084 | 258.555 | 263.605 | 251.525 | 91.194 | 217.222 | 219.479 | 218.939 | 76.618 | 225.411 | 221.183 | 216.048 | 87.757 | 82.757 | 17.812 | 18.105 | 17.751 | 17.825 | 18.325 | 18.245 | 20.171 | 15.935 | 14.452 | 15.097 | 15.918 | 4.67 | 4.538 | 4.35 | -124.378 | -97.365 | -94.161 | -93.039 | -92.329 | -98.019 | -97.421 | -97.074 | -97.895 | -81.857 | -82.24 | -82.55 | -83.606 | -86.111 | -86.488 | -89.086 | -66.189 | -90.84 | -89.287 | -88.688 | -89.499 | -92.902 | -91.701 | -90.873 | -91.219 | -91.2 | -61.387 | -60.188 | -64.744 | -65.46 | -64.994 | -65.64 | -66.665 | -46.122 | -47.08 | -47.39 | -48.4 | -49 | -49.2 | -50.6 | -51.7 | -50.1 | -50 | -50.5 | -50.5 | -39.6 | -39.7 | -40 | -39.7 | -39.3 | -39.2 | -39.4 | -39.8 | -35.7 | -33.5 | -34 | -34 | -33.5 | -33.4 | -34.2 |
Total Non-Current Liabilities
| 10.635 | 1,680.006 | 1,679.326 | 1,672.216 | 1,085.659 | 1,085.105 | 1,092.184 | 1,013.213 | 1,014.133 | 1,014.35 | 1,024.404 | 964.306 | 916.324 | 908.52 | 911.56 | 906.37 | 911.426 | 799.075 | 801.594 | 798.297 | 723.282 | 624.243 | 630.569 | 646.998 | 570.12 | 566.424 | 547.886 | 518.14 | 543.66 | 523.256 | 456.749 | 449.082 | 439.157 | 433.601 | 433.283 | 430.855 | 418.264 | 419.852 | 409.608 | 409.912 | 382.266 | 384.849 | 336.134 | 336.807 | 332.755 | 328.857 | 317 | 314.982 | 318.867 | 317.225 | 315.121 | 310.787 | 285.188 | 285.756 | 254.457 | 247.112 | 243.362 | 236.668 | 238.043 | 236.721 | 162.123 | 162.504 | 159.333 | 280.937 | 221.863 | 215.668 | 213.77 | 211.84 | 222.607 | 220.275 | 97.074 | 219.712 | 187.621 | 188.065 | 188.446 | 189.966 | 86.111 | 194.564 | 199.312 | -2,480.847 | 90.84 | 198.871 | 197.398 | 198.587 | 205.53 | 91.701 | 90.873 | 190.387 | 99.6 | 70.5 | 69.6 | 73.5 | 74.5 | 74.2 | 74.4 | 75.3 | 55.2 | 56.1 | 56.3 | 56.9 | 56.9 | 57 | 58.3 | 59.4 | 60.7 | 60 | 60.3 | 61 | 51.9 | 51.6 | 52.4 | 52.6 | 53.3 | 53.1 | 53.3 | 53.9 | 50.5 | 49.2 | 49.7 | 34 | 33.5 | 33.4 | 34.2 |
Total Liabilities
| 2,118.92 | 2,090.199 | 2,050.981 | 2,058.6 | 1,374.069 | 1,340.262 | 1,338.963 | 1,382.236 | 1,342.984 | 1,301.641 | 1,304.117 | 1,340.739 | 1,270.866 | 1,230.776 | 1,227.562 | 1,235.402 | 1,271.398 | 1,228.898 | 1,204.09 | 1,221.621 | 1,169.529 | 1,136.658 | 1,139.138 | 1,175.232 | 997.258 | 954.955 | 922.209 | 931.14 | 882.93 | 795.31 | 777.482 | 783.133 | 702.21 | 717.493 | 707.732 | 710.448 | 655.127 | 619.46 | 595.961 | 604.147 | 551.329 | 524.862 | 549.31 | 558.749 | 527.769 | 510.354 | 470.685 | 477.148 | 449.468 | 429.293 | 444.983 | 468.286 | 419.968 | 422.489 | 419.287 | 444.754 | 390.176 | 366.65 | 375.763 | 407.321 | 231.227 | 220.262 | 229.998 | 262.721 | 276.932 | 275.441 | 242.718 | 261.98 | 235.151 | 206.481 | 205.012 | 213.842 | 213.425 | 187.743 | 184.852 | 211.223 | 173.689 | 151.44 | 156.489 | 163.976 | 152.285 | 140.727 | 145.759 | 148.225 | 144.467 | 139.878 | 149.669 | 144.254 | 130.545 | 126.206 | 130.472 | 143.278 | 136.213 | 124.304 | 128.808 | 146.728 | 119.9 | 104.563 | 99.17 | 106.8 | 98 | 86.5 | 84.9 | 88.8 | 84.2 | 79.3 | 79.3 | 87.1 | 83.4 | 77.1 | 80.6 | 83.9 | 71.9 | 67.6 | 72.3 | 76.5 | 69.1 | 67.4 | 65.8 | 71.2 | 66.3 | 58 | 59.1 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.085 | 10.854 | 10.838 | 10.823 | 8.662 | 8.662 | 8.659 | 8.635 | 8.634 | 8.632 | 8.624 | 8.593 | 8.56 | 8.55 | 8.528 | 8.499 | 8.126 | 8.013 | 7.998 | 7.984 | 7.984 | 7.984 | 7.98 | 7.971 | 7.971 | 7.971 | 7.964 | 7.955 | 7.955 | 7.955 | 7.949 | 7.935 | 7.932 | 7.456 | 7.449 | 7.432 | 7.429 | 7.419 | 7.119 | 7.1 | 7.095 | 4.727 | 4.715 | 4.691 | 4.685 | 4.684 | 4.679 | 4.671 | 4.669 | 4.668 | 4.661 | 4.656 | 4.655 | 4.654 | 4.648 | 4.635 | 4.623 | 4.612 | 4.594 | 4.572 | 3.352 | 3.344 | 3.329 | 3.323 | 3.318 | 3.317 | 3.313 | 3.298 | 3.291 | 3.282 | 3.27 | 3.255 | 2.91 | 2.9 | 2.887 | 2.863 | 2.851 | 2.84 | 2.824 | 2.813 | 2.803 | 2.791 | 2.778 | 2.755 | 2.743 | 2.73 | 2.714 | 2.695 | 2.682 | 2.669 | 2.656 | 2.64 | 2.623 | 2.61 | 2.59 | 2.578 | 2.565 | 2.553 | 2.539 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 |
Retained Earnings
| 528.426 | 525.525 | 521.689 | 488.663 | 476.601 | 477.795 | 472.209 | 445.509 | 428.941 | 428.833 | 421.344 | 393.072 | 378.897 | 374.936 | 369.623 | 342.969 | 328.357 | 326.454 | 322.804 | 300.607 | 284.694 | 285.762 | 284.111 | 261.53 | 249.805 | 250.377 | 250.024 | 229.141 | 208.402 | 206.896 | 206.194 | 192.062 | 185.195 | 185.49 | 182.165 | 166.235 | 162.036 | 161.333 | 159.446 | 142.317 | 136.188 | 139.35 | 138.176 | 124.274 | 118.33 | 118.187 | 117.579 | 106.239 | 99.912 | 100.225 | 98.691 | 91.248 | 86.619 | 87.549 | 87.355 | 76.805 | 72.858 | 74.395 | 74.205 | 63.231 | 60.043 | 61.931 | 63.319 | 56.818 | 54.567 | 56.845 | 57.105 | 51.538 | 49.457 | 51.807 | 52.314 | 46.271 | 44.276 | 46.666 | 47.261 | 42.855 | 40.399 | 42.762 | 43.623 | 39.015 | 36.917 | 39.186 | 40.178 | 36.008 | 34.552 | 36.967 | 37.333 | 32.239 | 32.59 | 35.045 | 36.022 | 34.556 | 34.683 | 36.84 | 37.648 | 33.722 | 32.607 | 35.074 | 36.171 | 31.9 | 29.9 | 32 | 32.6 | 28.9 | 27.9 | 31.7 | 31 | 28.2 | 26.9 | 28.8 | 29.2 | 26.8 | 25.8 | 27.1 | 27.2 | 23.4 | 22.4 | 22.2 | 22.3 | 19.5 | 19.2 | 20.3 | 21.2 |
Accumulated Other Comprehensive Income/Loss
| -4.135 | 8.127 | 7.776 | -2.738 | -1.137 | -3.059 | -1.983 | -1.379 | -1.398 | 1.37 | 1.85 | 1.303 | 2.439 | 0.558 | -2.638 | -2.865 | -3.629 | -4.462 | -6.194 | -6.267 | -5.403 | -5.747 | -3.739 | -6.713 | -4.987 | -5.718 | -6.873 | -4.272 | -5.259 | -5.244 | -4.458 | -4.878 | -5.029 | -5.168 | -5.751 | -5.84 | -5.471 | -5.479 | -5.568 | -5.676 | -2.469 | -2.473 | -2.502 | -2.533 | -4.903 | -4.958 | -5.013 | -5.062 | -4.327 | -4.394 | -4.46 | -4.527 | -2.817 | -2.999 | -3.043 | -3.36 | -2.404 | -2.444 | -2.484 | -2.524 | -3.526 | -3.6 | -3.674 | -2.2 | 0.678 | 0.659 | 0.597 | 0.552 | 1.053 | 1.036 | 0.978 | 0.784 | 0.527 | 0.513 | 0.489 | 0.216 | 0.257 | 0.396 | 0.396 | 0.289 | 0.314 | -69.874 | -68.39 | -67.046 | -67.085 | -65.762 | -64.282 | -74.349 | -72.313 | -70.313 | -68.926 | -66.647 | -66.678 | -65.152 | -63.405 | -61.462 | -59.649 | -57.905 | -56.241 | -54.4 | 0.8 | 0.8 | 0.6 | 0.8 | 0.6 | 0.5 | 0.3 | 0.1 | -0.2 | -0.2 | -0.3 | -0.3 | -0.4 | -0.5 | -0.6 | -0.5 | -0.6 | -0.8 | -0.8 | -0.9 | -1.1 | -1.2 | -1.2 |
Other Total Stockholders Equity
| 812.896 | 746.048 | 740.6 | 749.356 | 382.551 | 380.83 | 370.887 | 372.976 | 378.261 | 376.866 | 373.694 | 363.922 | 361.066 | 357.52 | 350.875 | 342.803 | 283.836 | 263.272 | 259.521 | 254.71 | 257.436 | 256.385 | 255.307 | 251.797 | 255.509 | 255.356 | 254.126 | 250.075 | 252.722 | 252.071 | 251.144 | 248.551 | 250.202 | 191.776 | 190.389 | 188.428 | 189.321 | 187.903 | 156.749 | 155.323 | 155.407 | 154.619 | 152.862 | 151.217 | 151.676 | 151.391 | 150.527 | 150.75 | 150.23 | 149.908 | 149.252 | 149.403 | 149.091 | 148.796 | 148.055 | 148.159 | 147.022 | 146.123 | 144.866 | 144.502 | 69.138 | 68.352 | 67.198 | 66.681 | -54,448.127 | 64.649 | -56,983.265 | -51,422.468 | -49,343.768 | 62.759 | -52,199.779 | 107.113 | 40.823 | 40.636 | 39.935 | 38.823 | 38.086 | 37.307 | 36.491 | 35.846 | 35.406 | 105.537 | 103.64 | 101.223 | 100.697 | 98.861 | 96.749 | 106.766 | 103.586 | 101.098 | 99.184 | 96.301 | 95.849 | 93.858 | 91.514 | 89.134 | 86.88 | 84.716 | 82.553 | 80.2 | 25.4 | 25 | 24.5 | 24.2 | 23.9 | 23.6 | 20.8 | 19.3 | 19.5 | 19.1 | 18.9 | 18.6 | 18.7 | 18.4 | 18.1 | 17.6 | 17.4 | 17.3 | 17.1 | 16.7 | 16.6 | 16.4 | 16.2 |
Total Shareholders Equity
| 1,348.272 | 1,290.554 | 1,280.903 | 1,246.104 | 866.677 | 864.228 | 858.588 | 832.801 | 814.438 | 815.701 | 805.512 | 774.13 | 750.962 | 741.564 | 726.388 | 697.085 | 616.69 | 593.277 | 584.129 | 561.577 | 544.711 | 544.384 | 543.659 | 518.439 | 508.298 | 507.986 | 505.241 | 486.294 | 463.82 | 461.678 | 460.829 | 446.086 | 438.3 | 379.554 | 374.252 | 358.138 | 353.315 | 351.176 | 317.746 | 300.322 | 296.221 | 296.223 | 293.251 | 278.773 | 269.788 | 269.304 | 267.772 | 256.598 | 250.484 | 250.407 | 248.144 | 240.78 | 237.548 | 238 | 237.015 | 226.239 | 222.099 | 222.686 | 221.181 | 209.781 | 129.007 | 130.027 | 130.172 | 123.073 | 123.34 | 125.471 | 125.267 | 119.577 | 117.375 | 118.883 | 118.41 | 111.152 | 88.536 | 90.714 | 90.572 | 84.757 | 81.592 | 83.305 | 83.334 | 77.962 | 75.44 | 77.64 | 78.205 | 72.939 | 70.907 | 72.796 | 72.514 | 66.69 | 66.544 | 68.499 | 68.936 | 66.85 | 66.477 | 68.157 | 68.347 | 63.972 | 62.403 | 64.438 | 65.021 | 60.2 | 58.6 | 60.3 | 60.2 | 56.4 | 54.9 | 58.3 | 54.3 | 50.3 | 48.4 | 49.9 | 50 | 47.2 | 45.9 | 46.8 | 46.5 | 42.3 | 41 | 40.5 | 40.4 | 37.1 | 36.5 | 37.3 | 38 |
Total Equity
| 1,348.272 | 1,290.554 | 1,280.903 | 1,246.104 | 866.677 | 864.228 | 858.588 | 832.801 | 814.438 | 815.701 | 805.512 | 774.13 | 750.962 | 741.564 | 726.388 | 697.085 | 616.69 | 593.277 | 584.129 | 561.577 | 544.711 | 544.384 | 543.659 | 518.439 | 508.298 | 507.986 | 505.241 | 486.294 | 463.82 | 461.678 | 460.829 | 446.086 | 438.3 | 379.554 | 374.252 | 358.138 | 353.315 | 351.176 | 317.746 | 300.322 | 296.221 | 296.223 | 293.251 | 278.773 | 269.788 | 269.304 | 267.772 | 256.598 | 250.484 | 250.407 | 248.144 | 240.78 | 237.548 | 238 | 237.015 | 226.239 | 222.099 | 222.686 | 221.181 | 209.781 | 129.007 | 130.027 | 130.172 | 123.073 | 123.34 | 125.471 | 125.267 | 119.577 | 117.375 | 118.883 | 118.41 | 111.152 | 88.536 | 90.714 | 90.572 | 84.757 | 81.592 | 83.305 | 83.334 | 77.962 | 75.44 | 77.64 | 78.205 | 72.939 | 70.907 | 72.796 | 72.514 | 66.69 | 66.544 | 68.499 | 68.936 | 66.85 | 66.477 | 68.157 | 68.347 | 63.972 | 62.403 | 64.438 | 65.021 | 60.2 | 58.6 | 60.3 | 60.2 | 56.4 | 54.9 | 58.3 | 54.3 | 50.3 | 48.4 | 49.9 | 50 | 47.2 | 45.9 | 46.8 | 46.5 | 42.3 | 41 | 40.5 | 40.4 | 37.1 | 36.5 | 37.3 | 38 |
Total Liabilities & Shareholders Equity
| 3,467.192 | 3,380.753 | 3,331.884 | 3,304.704 | 2,240.746 | 2,204.49 | 2,197.551 | 2,215.037 | 2,157.422 | 2,117.342 | 2,109.629 | 2,114.869 | 2,021.828 | 1,972.34 | 1,953.95 | 1,932.487 | 1,888.088 | 1,822.175 | 1,788.219 | 1,783.198 | 1,714.24 | 1,681.042 | 1,682.797 | 1,693.671 | 1,505.556 | 1,462.941 | 1,427.45 | 1,417.434 | 1,346.75 | 1,256.988 | 1,238.311 | 1,229.219 | 1,140.51 | 1,097.047 | 1,081.984 | 1,068.586 | 1,008.442 | 970.636 | 913.707 | 904.469 | 847.55 | 821.085 | 842.561 | 837.522 | 797.557 | 779.658 | 738.457 | 733.746 | 699.952 | 679.7 | 693.127 | 709.066 | 657.516 | 660.489 | 656.302 | 670.993 | 612.275 | 589.336 | 596.944 | 617.102 | 360.234 | 350.289 | 360.17 | 385.795 | 400.272 | 400.911 | 367.985 | 381.557 | 352.526 | 325.364 | 323.421 | 324.994 | 301.961 | 278.457 | 275.423 | 295.98 | 255.282 | 234.745 | 239.824 | 241.938 | 227.725 | 218.367 | 223.965 | 221.165 | 215.374 | 212.674 | 222.183 | 210.944 | 197.09 | 194.705 | 199.408 | 210.128 | 202.69 | 192.46 | 197.156 | 210.7 | 182.304 | 169.001 | 164.191 | 167 | 156.6 | 146.8 | 145.1 | 145.2 | 139.1 | 137.6 | 133.6 | 137.4 | 131.8 | 127 | 130.6 | 131.1 | 117.8 | 114.4 | 118.8 | 118.8 | 110.1 | 107.9 | 106.2 | 108.3 | 102.8 | 95.3 | 97.1 |