California Water Service Group
NYSE:CWT
50.4 (USD) • At close November 13, 2024
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
| 59.556 | 82.675 | 88.263 | 84.966 | 34.735 | 55.595 | 52.286 | 62.1 | 90.458 | 61.749 | 68.379 | 78.38 | 140.368 | 66.483 | 84.387 | 44.555 | 113.312 | 114.388 | 140.406 | 42.653 | 51.257 | 54.56 | 60.234 | 47.176 | 66.421 | 33.668 | 34.702 | 94.776 | 28.341 | 29.103 | 11.99 | 25.492 | 21.351 | 30.826 | 30.878 | 8.837 | 50.825 | 24.515 | 33.311 | 19.587 | 29.485 | 29.706 | 21.744 | 27.506 | 48.847 | 38.668 | 127.677 | 38.79 | 16.971 | 20.816 | 16.014 | 27.203 | 46.712 | 32.882 | 40.869 | 42.277 | 9.738 | 5.613 | 11.352 | 9.866 | 47.581 | 41.498 | 5.278 | 13.869 | 9.409 | 6.129 | 2.967 | 6.734 | 26.491 | 29.842 | 43.095 | 60.312 | 4.306 | 2.202 | 5.061 | 9.533 | 23.791 | 19.243 | 28.298 | 18.82 | 31.322 | 24.109 | 2.086 | 2.856 | 12.396 | 0.992 | 1.718 | 1.063 | 2.982 | 1.185 | 1.195 | 0.953 | 1.023 | 1.047 | 1.779 | 3.241 | 1.144 | 2.906 | 1.952 | 1.4 | 3.3 | 2.4 | 1.2 | 0.6 | 1.6 | 0.5 | 0.9 | 1.7 | 0.9 | 1.6 | 1 | 1.4 | 6 | 0.9 | 1.8 | 6.3 | 15.7 | 1.2 | 0.9 | 1.3 | 1.8 | 1.3 | 0.7 |
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
| 59.556 | 82.675 | 88.263 | 84.966 | 34.735 | 55.595 | 52.286 | 62.1 | 90.458 | 61.749 | 68.379 | 78.38 | 140.368 | 66.483 | 84.387 | 44.555 | 113.312 | 114.388 | 140.406 | 42.653 | 51.257 | 54.56 | 60.234 | 47.176 | 66.421 | 33.668 | 34.702 | 94.776 | 28.341 | 29.103 | 11.99 | 25.492 | 21.351 | 30.826 | 30.878 | 8.837 | 50.825 | 24.515 | 33.311 | 19.587 | 29.485 | 29.706 | 21.744 | 27.506 | 48.847 | 38.668 | 127.677 | 38.79 | 16.971 | 20.816 | 16.014 | 27.203 | 46.712 | 32.882 | 40.869 | 42.277 | 9.738 | 5.613 | 11.352 | 9.866 | 47.581 | 41.498 | 5.278 | 13.869 | 9.409 | 6.129 | 2.967 | 6.734 | 26.491 | 29.842 | 43.095 | 60.312 | 4.306 | 2.202 | 5.061 | 9.533 | 23.791 | 19.243 | 28.298 | 18.82 | 31.322 | 24.109 | 2.086 | 2.856 | 12.396 | 0.992 | 1.718 | 1.063 | 2.982 | 1.185 | 1.195 | 0.953 | 1.023 | 1.047 | 1.779 | 3.241 | 1.144 | 2.906 | 1.952 | 1.4 | 3.3 | 2.4 | 1.2 | 0.6 | 1.6 | 0.5 | 0.9 | 1.7 | 0.9 | 1.6 | 1 | 1.4 | 6 | 0.9 | 1.8 | 6.3 | 15.7 | 1.2 | 0.9 | 1.3 | 1.8 | 1.3 | 0.7 |
Net Receivables
| 216.395 | 142.542 | 154.314 | 177.019 | 164.86 | 146.997 | 119.222 | 131.12 | 160.075 | 147.711 | 125.526 | 133.97 | 158.63 | 144.929 | 110.992 | 116.389 | 129.426 | 120.388 | 96.571 | 96.089 | 119.558 | 111.015 | 88.917 | 92.546 | 124.582 | 115.931 | 90.486 | 89.851 | 114.436 | 105.888 | 79.149 | 79.953 | 103.709 | 95.328 | 79.768 | 77.35 | 96.042 | 76.672 | 69.77 | 75.297 | 96.808 | 88.172 | 73.849 | 75.526 | 88.969 | 94.128 | 68.725 | 67.88 | 71.561 | 68.707 | 72.596 | 71.588 | 74.328 | 58.313 | 60.8 | 59.908 | 67.805 | 60.636 | 50.428 | 58.54 | 79.418 | 67.185 | 49.694 | 47.969 | 60.393 | 45.914 | 34.129 | 40.128 | 51.774 | 43.882 | 33.518 | 37.567 | 45.244 | 38.85 | 28.43 | 32.206 | 40.915 | 36.924 | 25.439 | 35.619 | 41.737 | 49.811 | 27.313 | 32.081 | 39.122 | 38.1 | 27.594 | 31.93 | 40.742 | 38.583 | 30.13 | 30.091 | 36.592 | 36.429 | 23.426 | 28.577 | 32.871 | 30.526 | 18.249 | 22.7 | 26.2 | 24.1 | 17.5 | 19.4 | 26.6 | 21.6 | 16.4 | 20 | 24.4 | 24 | 18.3 | 18.6 | 25.1 | 24.3 | 16.3 | 20 | 24.4 | 19.8 | 15.8 | 19.2 | 22.9 | 21.1 | 16.5 |
Inventory
| 19.872 | 17.645 | 16.934 | 16.17 | 15.454 | 13.862 | 13.287 | 12.564 | 10.994 | 10.567 | 10.526 | 9.511 | 9.383 | 9.589 | 9.201 | 8.831 | 8.611 | 8.375 | 8.135 | 7.745 | 7.804 | 6.989 | 6.444 | 6.586 | 6.563 | 6.714 | 6.478 | 6.463 | 6.344 | 6.518 | 6.405 | 6.292 | 6.256 | 6.393 | 6.321 | 6.339 | 6.087 | 6.078 | 6.158 | 6.041 | 5.912 | 5.952 | 5.966 | 5.571 | 5.689 | 5.72 | 5.687 | 5.874 | 6.029 | 6.066 | 5.827 | 5.913 | 5.778 | 6.064 | 6.072 | 6.058 | 5.925 | 5.702 | 5.807 | 5.53 | 5.457 | 5.244 | 5.068 | 5.07 | 4.914 | 4.671 | 4.779 | 4.744 | 4.789 | 4.742 | 4.469 | 4.515 | 4.436 | 4.582 | 4.284 | 4.182 | 4.017 | 3.834 | 3.396 | 3.161 | 3.276 | 3.225 | 2.875 | 2.957 | 2.934 | 2.8 | 2.626 | 2.76 | 2.632 | 2.606 | 2.396 | 2.147 | 2.437 | 3.15 | 2.83 | 2.718 | 2.39 | 2.983 | 2.608 | 2.2 | 2.1 | 2.1 | 2.1 | 2.1 | 2.2 | 2.1 | 2.1 | 2.1 | 2.1 | 2.2 | 2.2 | 2.3 | 2.4 | 2.5 | 2.6 | 2.5 | 2.7 | 3 | 3.1 | 3 | 3 | 3 | 2.9 |
Other Current Assets
| 303.395 | 23.948 | 23.615 | 18.13 | 52.918 | 61.333 | 50.335 | 66.826 | 54.654 | 56.625 | 68.043 | 78.597 | 85.027 | 84.585 | 97.82 | 96.241 | 54.415 | 23.738 | 24.97 | 38.225 | 33.437 | 33.466 | 37.13 | 42.394 | 37.973 | 33.257 | 34.119 | 36.783 | 31.364 | 29.071 | 30.661 | 30.332 | 19.811 | 26.453 | 31.554 | 35.052 | 38.112 | 42.941 | 50.016 | 53.199 | 45.073 | 26.978 | 28.547 | 30.887 | 27.047 | 25.56 | 29.607 | 34.02 | 45.448 | 25.1 | 12.62 | 9.184 | 11.065 | 13.085 | 21.388 | 7.799 | 8.26 | 19.654 | 22.696 | 11.113 | 7.922 | 10.565 | 12.265 | 12.89 | 8.991 | 12.367 | 9.244 | 8.369 | 5.3 | 5.587 | 7.086 | 7.23 | 4.346 | 5.093 | 6.509 | 6.303 | 6.654 | 5.782 | 9.842 | 12.793 | 5.458 | 6.934 | 6.258 | 5.609 | 8.086 | 5.571 | 6.406 | 7.234 | 8.831 | 4.649 | 6.156 | 7.224 | 7.161 | 4.748 | 6.796 | 6.257 | 5.91 | 5.093 | 4.909 | 4.5 | 6.3 | 3.4 | 4.4 | 4.5 | 6 | 3.3 | 3.8 | 4.5 | 6.5 | 4.2 | 4.5 | 4.5 | 6.2 | 3.7 | 3.8 | 3.9 | 5.7 | 2.9 | 3.7 | 3.9 | 5.1 | 2.6 | 3.3 |
Total Current Assets
| 362.951 | 266.81 | 283.126 | 296.285 | 302.282 | 311.856 | 269.283 | 295.535 | 339.165 | 276.652 | 272.474 | 300.458 | 393.408 | 305.586 | 302.4 | 266.016 | 305.764 | 266.889 | 270.082 | 184.712 | 212.056 | 206.03 | 192.725 | 188.702 | 235.539 | 189.57 | 165.785 | 227.873 | 180.485 | 170.58 | 128.205 | 142.069 | 151.127 | 159 | 148.521 | 127.578 | 191.066 | 150.206 | 159.255 | 154.124 | 177.278 | 150.808 | 130.106 | 139.49 | 170.552 | 164.076 | 231.696 | 146.564 | 150.098 | 134.902 | 107.057 | 113.888 | 147.791 | 131.611 | 129.129 | 126.21 | 91.728 | 91.605 | 90.283 | 92.241 | 140.378 | 124.492 | 72.305 | 79.798 | 83.707 | 69.081 | 51.119 | 59.975 | 88.354 | 84.053 | 88.168 | 109.624 | 58.332 | 50.727 | 44.284 | 52.224 | 75.377 | 65.783 | 66.975 | 70.393 | 81.793 | 84.079 | 38.532 | 43.503 | 62.538 | 47.463 | 38.344 | 42.987 | 55.187 | 47.023 | 39.877 | 40.415 | 47.213 | 45.374 | 34.831 | 40.793 | 42.315 | 41.508 | 27.718 | 30.8 | 37.9 | 32 | 25.2 | 26.6 | 36.4 | 27.5 | 23.2 | 28.3 | 33.9 | 32 | 26 | 26.8 | 39.7 | 31.4 | 24.5 | 32.7 | 48.5 | 26.9 | 23.5 | 27.4 | 32.8 | 28 | 23.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4,040.884 | 3,942.181 | 3,848.522 | 3,765.909 | 3,248.324 | 3,177.73 | 3,103.437 | 3,058.87 | 2,987.612 | 2,934.676 | 2,887.415 | 2,846.862 | 2,796.369 | 2,746.606 | 2,684.936 | 2,650.558 | 2,596.314 | 2,537.816 | 2,446.971 | 2,406.37 | 2,343.254 | 2,302.205 | 2,259.559 | 2,232.723 | 2,185.742 | 2,130.264 | 2,083.038 | 2,036.971 | 1,981.924 | 1,928.612 | 1,888.005 | 1,859.277 | 1,817.751 | 1,785.077 | 1,739.679 | 1,701.768 | 1,663.565 | 1,636.676 | 1,606.622 | 1,590.431 | 1,560.685 | 1,539.513 | 1,523.118 | 1,515.831 | 1,505.222 | 1,490.254 | 1,468.59 | 1,457.056 | 1,443.126 | 1,419.254 | 1,400.621 | 1,381.119 | 1,355.585 | 1,327.596 | 1,308.365 | 1,294.297 | 1,280.411 | 1,253.464 | 1,227.18 | 1,198.077 | 1,174.583 | 1,145.367 | 1,122.779 | 1,112.367 | 1,088.892 | 1,048.064 | 1,022.329 | 1,010.196 | 991.266 | 974.562 | 952.04 | 941.475 | 917.881 | 901.161 | 875.33 | 848.505 | 833.662 | 819.088 | 809.515 | 800.305 | 787.172 | 775.384 | 763.533 | 759.498 | 742.729 | 738.273 | 714.657 | 696.988 | 673.054 | 643.795 | 629.292 | 624.342 | 607.281 | 600.311 | 591.001 | 582.008 | 575.209 | 572.488 | 515.494 | 515.4 | 493.3 | 487 | 481.7 | 478.3 | 471.2 | 468.4 | 462.6 | 460.4 | 453.2 | 448.1 | 444.9 | 443.6 | 438.7 | 433.6 | 430.4 | 422.2 | 416.9 | 414 | 410.8 | 407.9 | 403.2 | 398.4 | 394.6 |
Goodwill
| 37.039 | 37.039 | 37.039 | 37.039 | 36.814 | 36.814 | 36.814 | 36.814 | 36.814 | 36.814 | 36.814 | 36.814 | 36.815 | 36.841 | 31.39 | 31.842 | 30.349 | 31.132 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 3.906 | 3.906 | 3.906 | 4.672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 20.733 | 0 | 0 | 0 | 27.779 | 0 | 0 | 0 | 29.955 | 0 | 0 | 0 | 27.567 | 0 | 0 | 0 | 24.855 | 0 | 0 | 0 | 24.743 | 0 | 0 | 0 | 10.994 | 0 | 0 | 0 | 11.817 | 0 | 0 | 0 | 12.516 | 0 | 0 | 0 | 11.371 | 0 | 0 | 0 | 12.219 | 0 | 0 | 0 | 13.963 | 0 | 0 | 0 | 16.486 | 0 | 0 | 0 | 24.122 | 0 | 0 | 0 | 23.976 | 0 | 0 | 0 | 18.468 | 0 | 0 | 0 | 15.801 | 0 | 0 | 0 | 14.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 37.039 | 37.039 | 37.039 | 57.772 | 36.814 | 36.814 | 36.814 | 36.814 | 36.814 | 36.814 | 36.814 | 36.814 | 36.815 | 36.841 | 31.39 | 31.842 | 30.349 | 31.132 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 13.609 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 2.615 | 3.906 | 3.906 | 3.906 | 4.672 | 0 | 0 | 15.801 | 0 | 0 | 0 | 14.94 | 0 | 0 | 0 | 14.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4,040.884 | -363.597 | -369.6 | 0 | -67.239 | -51.264 | 0 | -95.05 | 0 | 0 | -298.69 | -103.569 | 44.312 | 58.175 | 52.349 | 0 | 238.979 | 217.031 | 224.368 | 0 | 153.247 | 156.739 | 155.539 | 0 | 189.157 | 209.188 | 212.728 | 0 | 50.378 | 64.932 | 68.012 | 0 | 80.624 | 91.914 | 97.096 | 0 | 162.092 | 181.709 | 186.275 | 175.489 | 67.119 | 83.289 | 74.976 | 68.436 | 186.788 | 186.299 | 195.569 | 185.573 | 169.755 | 207.491 | 200.921 | 203.53 | 137.336 | 125.91 | 123.822 | 0 | 119.858 | 126.158 | 120.996 | 0 | 117.93 | 122.056 | 123.887 | 0 | 20.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 365.598 | 363.597 | 369.6 | 105.32 | 332.869 | 327.856 | 326.401 | 95.05 | 312.193 | 300.489 | 298.69 | 103.569 | 284.193 | 278.957 | 275.987 | 0 | 245.456 | 223.955 | 218.451 | 0 | 229.237 | 216.88 | 211.382 | 0 | 199.143 | 196.109 | 192.313 | 0 | 329.506 | 310.936 | 299.464 | 0 | 282.973 | 271.407 | 264.153 | 0 | 236.443 | 221.333 | 214.814 | 214.842 | 210.357 | 180.956 | 179.369 | 183.245 | 168.091 | 167.611 | 158.037 | 158.846 | 164.245 | 116.34 | 119.069 | 116.368 | 124.998 | 120.046 | 114.72 | 0 | 103.866 | 94.463 | 90.806 | 0 | 83.512 | 76.008 | 74.283 | 0 | 69.948 | 67.536 | 68.001 | 0 | 69.517 | 69.472 | 69.67 | 0 | 65 | 65.182 | 64.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,249.32 | 625.212 | 612.147 | 475.567 | 188.311 | 187.209 | 150.927 | 459.533 | 130.614 | 134.121 | 442.538 | 439.137 | 124.592 | 122.588 | 124.405 | 445.832 | 89.572 | 83.11 | 78.358 | 517.611 | 82.845 | 80.126 | 78.842 | 413.664 | 64.666 | 61.768 | 60.028 | 461.922 | 58.196 | 55.351 | 53.997 | 407.784 | 50.953 | 48.11 | 47.741 | 414.134 | 50.739 | 50.51 | 51.164 | 49.85 | 51.026 | 53.003 | 52.404 | 50.238 | 50.165 | 47.752 | 47.848 | 45.27 | 45.994 | 37.56 | 38.236 | 37.067 | 33.55 | 37.375 | 36.46 | 268.944 | 33.462 | 32.094 | 30.569 | 232.648 | 30.456 | 31.411 | 25.148 | 222.036 | 22.954 | 47.147 | 45.766 | 98.527 | 46.767 | 46.397 | 46.074 | 98.98 | 18.628 | 17.91 | 19.164 | 81.99 | 75.778 | 74.82 | 73.9 | 72.155 | 73.969 | 72.975 | 71.837 | 70.034 | 69.924 | 69.528 | 62.323 | 60.607 | 47.769 | 49.554 | 46.69 | 45.457 | 45.589 | 45.402 | 43.878 | 43.804 | 43.39 | 42.889 | 41.529 | 41.4 | 44.2 | 44.1 | 43.9 | 43.6 | 42.9 | 42.9 | 42.7 | 42.6 | 41.9 | 41.6 | 42.1 | 42 | 30 | 30 | 30 | 30 | 28.9 | 28.9 | 28.9 | 28.9 | 28.4 | 28.5 | 28.5 |
Total Non-Current Assets
| 4,651.957 | 4,604.432 | 4,497.708 | 4,404.568 | 3,739.079 | 3,678.345 | 3,617.579 | 3,555.217 | 3,467.233 | 3,406.1 | 3,366.767 | 3,322.813 | 3,286.281 | 3,243.167 | 3,169.067 | 3,128.232 | 3,200.67 | 3,093.044 | 2,970.763 | 2,926.596 | 2,811.198 | 2,758.565 | 2,707.937 | 2,649.002 | 2,641.323 | 2,599.944 | 2,550.722 | 2,512.502 | 2,422.619 | 2,362.446 | 2,312.093 | 2,269.676 | 2,234.916 | 2,199.123 | 2,151.284 | 2,118.517 | 2,115.454 | 2,092.843 | 2,061.49 | 2,033.227 | 1,891.802 | 1,859.376 | 1,832.482 | 1,820.365 | 1,912.881 | 1,894.531 | 1,872.659 | 1,849.36 | 1,825.735 | 1,783.26 | 1,761.462 | 1,740.699 | 1,654.084 | 1,613.542 | 1,585.982 | 1,565.856 | 1,540.212 | 1,508.794 | 1,472.166 | 1,433.34 | 1,409.096 | 1,378.748 | 1,350.003 | 1,338.309 | 1,207.338 | 1,162.747 | 1,136.096 | 1,124.524 | 1,107.55 | 1,090.431 | 1,067.784 | 1,055.395 | 1,001.509 | 984.253 | 958.662 | 944.721 | 909.44 | 893.908 | 883.415 | 872.46 | 861.141 | 848.359 | 835.37 | 829.532 | 812.653 | 807.801 | 776.98 | 757.595 | 720.823 | 693.349 | 675.982 | 669.799 | 652.87 | 645.713 | 634.879 | 625.812 | 618.599 | 615.377 | 557.023 | 556.8 | 537.5 | 531.1 | 525.6 | 521.9 | 514.1 | 511.3 | 505.3 | 503 | 495.1 | 489.7 | 487 | 485.6 | 468.7 | 463.6 | 460.4 | 452.2 | 445.8 | 442.9 | 439.7 | 436.8 | 431.6 | 426.9 | 423.1 |
Total Assets
| 5,014.908 | 4,871.242 | 4,780.834 | 4,700.853 | 4,041.361 | 3,990.201 | 3,886.862 | 3,850.752 | 3,806.398 | 3,682.752 | 3,639.241 | 3,623.271 | 3,679.689 | 3,548.753 | 3,471.467 | 3,394.248 | 3,506.434 | 3,359.933 | 3,240.845 | 3,111.308 | 3,023.254 | 2,964.595 | 2,900.662 | 2,837.704 | 2,876.862 | 2,789.514 | 2,716.507 | 2,740.375 | 2,603.104 | 2,533.026 | 2,440.298 | 2,411.745 | 2,386.043 | 2,358.123 | 2,299.805 | 2,246.095 | 2,306.52 | 2,243.049 | 2,220.745 | 2,187.351 | 2,069.08 | 2,010.184 | 1,962.588 | 1,959.855 | 2,083.433 | 2,058.607 | 2,104.355 | 1,995.924 | 1,975.833 | 1,918.162 | 1,868.519 | 1,854.587 | 1,801.875 | 1,745.153 | 1,715.111 | 1,692.066 | 1,631.94 | 1,600.399 | 1,562.449 | 1,525.581 | 1,549.474 | 1,503.24 | 1,422.308 | 1,418.107 | 1,291.045 | 1,231.828 | 1,187.215 | 1,184.499 | 1,195.904 | 1,174.484 | 1,155.952 | 1,165.019 | 1,059.841 | 1,034.98 | 1,002.946 | 996.945 | 984.817 | 959.691 | 950.39 | 942.853 | 942.934 | 932.438 | 873.902 | 873.035 | 875.191 | 855.264 | 815.324 | 800.582 | 776.01 | 740.372 | 715.859 | 710.214 | 700.083 | 691.087 | 669.71 | 666.605 | 660.914 | 656.885 | 584.741 | 587.6 | 575.4 | 563.1 | 550.8 | 548.5 | 550.5 | 538.8 | 528.5 | 531.3 | 529 | 521.7 | 513 | 512.4 | 508.4 | 495 | 484.9 | 484.9 | 494.3 | 469.8 | 463.2 | 464.2 | 464.4 | 454.9 | 446.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 171.501 | 143.533 | 119.839 | 160.297 | 152.869 | 138.272 | 120.198 | 140.986 | 157.911 | 139.732 | 140.832 | 144.369 | 148.415 | 132.972 | 120.549 | 131.725 | 127.158 | 128.216 | 99.019 | 108.463 | 108.593 | 97.376 | 83.28 | 95.58 | 102.938 | 93.032 | 73.556 | 93.955 | 89.394 | 84.222 | 69.276 | 77.813 | 84.052 | 77.604 | 65.354 | 66.38 | 77.261 | 68.677 | 57.684 | 59.395 | 71.867 | 70.906 | 50.731 | 55.087 | 60.414 | 57.158 | 44.293 | 47.199 | 58.839 | 54.61 | 50.408 | 48.923 | 59.277 | 51.647 | 36.135 | 39.505 | 48.413 | 49.733 | 45.162 | 46.119 | 54.38 | 48.344 | 37.988 | 41.772 | 45.616 | 46.925 | 26.653 | 36.694 | 39.086 | 37.988 | 32.151 | 33.13 | 37.104 | 34.177 | 28.889 | 36.12 | 29.541 | 30.096 | 23.134 | 19.745 | 26.779 | 28.624 | 18.264 | 23.776 | 29.02 | 28.55 | 23.026 | 23.706 | 29.098 | 27.242 | 21.458 | 24.032 | 31.494 | 29.727 | 24.151 | 26.493 | 29.938 | 25.846 | 18.552 | 23.7 | 24.4 | 22.1 | 16.3 | 15.9 | 20.9 | 18.5 | 15 | 15.5 | 19 | 20.6 | 17.3 | 14.7 | 18.8 | 18.3 | 13.8 | 14.8 | 17.4 | 14.4 | 12.2 | 12.2 | 14.8 | 13.9 | 12 |
Short Term Debt
| 0.89 | 246.183 | 281.176 | 181.634 | 116.823 | 131.825 | 133.3 | 73.31 | 75.79 | 75.783 | 55.205 | 40.192 | 125.18 | 150.173 | 440.136 | 375.127 | 396.983 | 396.972 | 356.964 | 196.968 | 160.38 | 170.412 | 230.11 | 170.011 | 179.912 | 430.124 | 281.024 | 291.02 | 231.115 | 226.21 | 166.239 | 123.308 | 63.23 | 81.233 | 40.613 | 40.215 | 143.18 | 133.171 | 115.711 | 85.722 | 68.334 | 87.765 | 71.875 | 54.723 | 59.528 | 76.855 | 140.018 | 136.258 | 67.352 | 94.459 | 57.439 | 53.673 | 42.252 | 35.137 | 31.227 | 26.13 | 58.624 | 58.073 | 32.087 | 24.953 | 24.424 | 14.664 | 54.891 | 42.818 | 42.701 | 25.701 | 16.701 | 2.701 | 1.832 | 1.778 | 1.778 | 1.778 | 2.883 | 27.133 | 8.633 | 1.133 | 1.144 | 1.144 | 1.1 | 1.1 | 0.857 | 0.846 | 10.704 | 7.358 | 3.379 | 51.058 | 32.577 | 37.379 | 18.526 | 29.381 | 34.881 | 27.381 | 8.881 | 34.881 | 21.151 | 17.479 | 17.05 | 27.537 | 18.95 | 16.3 | 0 | 8 | 2 | 24.7 | 13 | 19.5 | 12.5 | 14.5 | 2 | 3.5 | 4 | 7.5 | 0 | 2 | 1 | 0 | 0 | 10 | 6.8 | 7 | 0 | 18.8 | 13.5 |
Tax Payables
| 0 | 0 | 0 | 4.591 | 0 | 0 | 0 | 8.607 | 0 | 0 | 0 | 5.379 | 0 | 0 | 0 | 4.477 | 0 | 0 | 0 | 4.445 | 0 | 0 | 0 | 4.182 | 0 | 0 | 0 | 3.888 | 0 | 0 | 0 | 3.629 | 0 | 0 | 0 | 3.417 | 0 | 0 | 0 | 4.059 | 0 | 0 | 0 | 3.575 | 0 | 0 | 0 | 3.379 | 0 | 0 | 0 | 3.942 | 0 | 0 | 0 | 3.079 | 0 | 0 | 0 | 4.369 | 0 | 0 | 0 | 4.968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 13.488 | 84.99 | 63.283 | 0 | 8.138 | 0 | 0 | 0 | 3.937 | 68.07 | 54.395 | 60.566 | 2.172 | 68.679 | 50.762 | 53.67 | 2.024 | 58.084 | 45.746 | 50.669 | 213.033 | 55.74 | 42.827 | 53.531 | 192.946 | 55.307 | 43.852 | 49.661 | 298.924 | 53.862 | 40.474 | 51.101 | 264.897 | 78.459 | 65.92 | 74.968 | 66.463 | 68.422 | 56.8 | 63.503 | 54.947 | 75.372 | 57.48 | 66.311 | 54.592 | 58.51 | 57.423 | 53.282 | 46.624 | 58.419 | 42.545 | 47.582 | 107.084 | 0 | 37.002 | 0 | 91.851 | 0 | 0 | 0 | 72.344 | 0 | 0 | 0 | 69.712 | 0 | 0 | 0 | 69.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.2 | 0 | 0 | 11.6 | 11.5 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 226.837 | -20.749 | -12.971 | -89.968 | -126.411 | -108.995 | -23.392 | -77.377 | -69.065 | -69.164 | -55.052 | -81.67 | -129.142 | -108.133 | -86.334 | -56.52 | -116.155 | -126.614 | -95.545 | -61.642 | -101.706 | -79.521 | -63.296 | -257.22 | -59.638 | -36.715 | -17.35 | -184.805 | -84.849 | -77.479 | -61.079 | -331.257 | -81.215 | -74.902 | -64.279 | -292.834 | -75.391 | -66.03 | -52.104 | -57.328 | -65.076 | -64.303 | -44.601 | -56.835 | -58.715 | -52.441 | -38.161 | -45.56 | -53.306 | -50.355 | -47.019 | -50.21 | -57.777 | -49.35 | -33.574 | -107.955 | 0.089 | -48.83 | -3.005 | -103.053 | -2.346 | -10.142 | -0.793 | -80.478 | 12.116 | -6.674 | 8.665 | -76.148 | 1.661 | -5.485 | -3.21 | -75.234 | 20.137 | 9.301 | 15.865 | 3.443 | 21.899 | 7.772 | 19.411 | 16.622 | 10.594 | 7.782 | 18.342 | 8.654 | 15.05 | 3.14 | 10.162 | 6.75 | 10.753 | -1.513 | 8.578 | 3.544 | -3.323 | -9.873 | -2.258 | -6.729 | -1.31 | -6.965 | -1.26 | -23.8 | 3.8 | -5.4 | 3.7 | -1 | 3 | -5 | -0.8 | -2.4 | 0.5 | -5.5 | -2.9 | -2.1 | 1.4 | -5.2 | -13.9 | -3.8 | 1.8 | -14.5 | -12.3 | -1.3 | 2.7 | -2.8 | 0.4 |
Total Current Liabilities
| 570.729 | 512.5 | 507.883 | 430.339 | 381.14 | 362.657 | 350.304 | 294.65 | 322.547 | 286.083 | 281.817 | 256.576 | 360.938 | 362.379 | 655.466 | 588.706 | 603.823 | 577.552 | 513.127 | 358.721 | 333.944 | 331.389 | 384.043 | 321.166 | 381.89 | 622.3 | 464.317 | 490.959 | 380.361 | 361.027 | 293.373 | 250.23 | 203.981 | 202.013 | 158.143 | 148.455 | 300.77 | 270.415 | 253.943 | 217.706 | 215.414 | 222.074 | 192.239 | 166.584 | 197.013 | 196.21 | 256.754 | 243.067 | 190.234 | 210.747 | 164.518 | 151.875 | 161.448 | 131.626 | 117.505 | 107.348 | 155.539 | 145.711 | 119.406 | 110.358 | 130.838 | 101.21 | 130.074 | 123.196 | 146.049 | 112.877 | 78.672 | 69.653 | 81.665 | 72.269 | 62.87 | 70.225 | 97.228 | 104.788 | 82.276 | 76.816 | 82.125 | 69.108 | 66.779 | 57.212 | 65.009 | 65.876 | 65.574 | 63.564 | 76.469 | 111.298 | 88.791 | 91.541 | 87.475 | 82.352 | 86.375 | 78.989 | 68.546 | 84.462 | 67.195 | 63.736 | 75.616 | 72.264 | 54.794 | 55.5 | 52.6 | 46.8 | 38.3 | 55.5 | 57.8 | 51.5 | 41.7 | 43.1 | 40.5 | 39.2 | 35.7 | 34.8 | 39 | 33.4 | 26.9 | 25.8 | 36.6 | 35.9 | 30.4 | 30.1 | 32.3 | 43.8 | 37.9 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,051.585 | 1,051.792 | 1,052.099 | 1,049.711 | 1,051.846 | 1,052.07 | 1,052.337 | 1,052.487 | 1,053.944 | 1,054.17 | 1,055.638 | 1,055.794 | 1,059.724 | 1,059.936 | 780.951 | 781.1 | 785.055 | 785.257 | 786.467 | 786.754 | 807.478 | 807.693 | 710.602 | 710.027 | 714.31 | 414.53 | 515.67 | 515.793 | 519.7 | 519.875 | 521.715 | 531.745 | 555.536 | 555.787 | 557.849 | 512.287 | 416.447 | 416.779 | 419.014 | 419.233 | 422.825 | 423.334 | 425.73 | 426.142 | 430.227 | 430.705 | 434.153 | 434.467 | 479.46 | 479.958 | 481.085 | 481.632 | 477.559 | 477.968 | 478.974 | 479.181 | 380.285 | 380.017 | 381.048 | 374.269 | 373.541 | 383.5 | 287.202 | 287.498 | 288.663 | 288.281 | 288.495 | 289.22 | 291.051 | 291.299 | 291.379 | 291.814 | 293.465 | 273.698 | 273.768 | 274.142 | 274.361 | 274.538 | 274.414 | 274.821 | 271.895 | 271.968 | 272.042 | 272.226 | 270.909 | 270.918 | 270.075 | 250.365 | 241.789 | 222.29 | 202.135 | 202.6 | 206.964 | 187.112 | 187.393 | 187.098 | 169.47 | 169.472 | 156.49 | 156.6 | 156.3 | 156.3 | 156.3 | 136.3 | 139.2 | 139.2 | 139.2 | 139.2 | 142.2 | 142.2 | 142.2 | 142.2 | 145.5 | 145.5 | 145.5 | 145.5 | 148.9 | 128.9 | 128.9 | 128.9 | 129.6 | 129.6 | 129.6 |
Deferred Revenue Non-Current
| -365.598 | 0 | 0 | 15.662 | 570.521 | 363.504 | 0 | 0 | 0 | 0 | 198.2 | 198.086 | 198.344 | 197.687 | 197.715 | 195.625 | 196.853 | 195.056 | 194.046 | 191.062 | 190.272 | 189.642 | 186.877 | 186.342 | 186.897 | 185.286 | 184.479 | 182.502 | 182.82 | 182.394 | 182.815 | 182.448 | 182.001 | 180.429 | 180.21 | 180.172 | 180.805 | 181.615 | 181.553 | 182.284 | 182.172 | 181.443 | 182.042 | 183.393 | 184.879 | 186.202 | 186.242 | 187.584 | 321.469 | 314.144 | 502.336 | 447.425 | 238.999 | 233.165 | 247.558 | 359.202 | 232.458 | 235.786 | 420.714 | 341.823 | 235.824 | 152.468 | 233.308 | -190.145 | 0 | 0 | 0 | -73.385 | 0 | 0 | 0 | -99.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 365.598 | 363.597 | 369.6 | 458.082 | 332.869 | 327.856 | 326.401 | 330.251 | 312.193 | 300.489 | 298.69 | 298.945 | 284.193 | 278.957 | 275.987 | 276.032 | 245.456 | 223.955 | 218.451 | 222.59 | 229.237 | 216.88 | 211.382 | 213.033 | 199.143 | 196.109 | 192.313 | 192.946 | 329.506 | 310.936 | 299.464 | 298.924 | 282.973 | 271.407 | 264.153 | 264.897 | 236.443 | 221.333 | 214.814 | 214.842 | 210.357 | 180.956 | 179.369 | 183.245 | 168.091 | 167.611 | 158.037 | 158.846 | 166.499 | 118.594 | 121.323 | 118.622 | 127.326 | 122.29 | 116.964 | 109.328 | 106.184 | 96.781 | 93.124 | 94.169 | 85.904 | 78.4 | 76.675 | 74.736 | 72.415 | 70.003 | 70.468 | 72.179 | 72.058 | 72.013 | 72.211 | 72.044 | 67.615 | 67.797 | 66.783 | 66.535 | 59.462 | 59.431 | 57.276 | 57.547 | 53.107 | 51.069 | 41.086 | 40.93 | 41.289 | 36.674 | 34.026 | 34.145 | 33.957 | 34.134 | 31.894 | 31.698 | 32.216 | 29.197 | 28.993 | 28.609 | 28.366 | 29.546 | 24.807 | 24.2 | 31.4 | 31.3 | 30.5 | 30.8 | 29.7 | 29.1 | 28.9 | 28.8 | 27.5 | 27.1 | 27.2 | 26.8 | 18 | 17.1 | 17.4 | 17.5 | 15.8 | 16 | 16 | 15.7 | 14.7 | 14.6 | 14.8 |
Other Non-Current Liabilities
| 1,760.962 | 1,395.662 | 1,380.415 | 1,316.747 | 289.99 | 490.147 | 854.832 | 850.97 | 839.382 | 834.704 | 635.018 | 630.89 | 655.83 | 647.531 | 631.546 | 631.441 | 785.055 | 796.09 | 773.614 | 772.275 | 704.528 | 695.827 | 693.629 | 676.979 | 682.588 | 685.357 | 678.417 | 664.713 | 502.994 | 496.96 | 491.598 | 488.927 | 509.54 | 511.727 | 506.483 | 498.129 | 531.203 | 529.871 | 530.755 | 526.66 | 416.03 | 406.485 | 397.224 | 401.735 | 502.969 | 499.399 | 497.012 | 498.248 | 343.235 | 343.304 | 154.592 | 205.204 | 342.488 | 341.864 | 321.975 | 201.481 | 320.992 | 320.903 | 131.411 | 184.328 | 303.875 | 381.906 | 295.478 | 868.842 | -361.078 | -358.284 | -358.963 | 702.809 | -363.109 | -363.312 | -363.59 | 690.522 | -361.08 | -341.495 | -340.551 | -340.677 | -333.823 | -333.969 | -331.69 | -332.368 | -325.002 | -323.037 | -313.128 | -313.156 | -312.198 | -307.592 | -304.101 | -284.51 | 209.354 | 201.476 | 197.671 | 196.802 | 190.22 | 189.891 | 186.914 | 184.893 | 184.364 | 184.382 | 170.403 | 203.9 | 157.2 | 155.3 | 154.4 | 160.9 | 152.2 | 153.1 | 153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 2,812.547 | 2,811.051 | 2,802.114 | 2,840.202 | 2,245.226 | 2,233.577 | 2,233.57 | 2,233.708 | 2,205.519 | 2,189.363 | 2,187.546 | 2,183.715 | 2,198.091 | 2,184.111 | 1,886.199 | 1,884.198 | 2,012.419 | 2,000.358 | 1,972.578 | 1,972.681 | 1,931.515 | 1,910.042 | 1,802.49 | 1,786.381 | 1,782.938 | 1,481.282 | 1,570.879 | 1,555.954 | 1,535.02 | 1,510.165 | 1,495.592 | 1,502.044 | 1,530.05 | 1,519.35 | 1,508.695 | 1,455.485 | 1,364.898 | 1,349.598 | 1,346.136 | 1,343.019 | 1,231.384 | 1,192.218 | 1,184.365 | 1,194.515 | 1,286.166 | 1,283.917 | 1,275.444 | 1,279.145 | 1,310.663 | 1,256 | 1,259.336 | 1,252.883 | 1,186.372 | 1,175.287 | 1,165.471 | 1,149.192 | 1,039.919 | 1,033.487 | 1,026.297 | 994.589 | 999.144 | 996.274 | 892.663 | 1,040.931 | 1,055.163 | 1,045.661 | 1,041.558 | 990.823 | 1,054.012 | 1,050.164 | 363.59 | 954.393 | 979.52 | 934.965 | 925.052 | 920.539 | 333.823 | 896.619 | 889.875 | 905.397 | 325.002 | 861.817 | 838.019 | 855.027 | 827.944 | 307.592 | 304.101 | 759.281 | 485.1 | 457.9 | 431.7 | 431.1 | 429.4 | 406.2 | 403.3 | 400.6 | 382.2 | 383.4 | 351.7 | 384.7 | 344.9 | 342.9 | 341.2 | 328 | 321.1 | 321.4 | 321.1 | 168 | 169.7 | 169.3 | 169.4 | 169 | 163.5 | 162.6 | 162.9 | 163 | 164.7 | 144.9 | 144.9 | 144.6 | 144.3 | 144.2 | 144.4 |
Total Liabilities
| 3,383.276 | 3,323.551 | 3,309.997 | 3,270.541 | 2,626.366 | 2,596.234 | 2,583.874 | 2,528.358 | 2,528.066 | 2,475.446 | 2,469.363 | 2,440.291 | 2,559.029 | 2,546.49 | 2,541.665 | 2,472.904 | 2,616.242 | 2,577.91 | 2,485.705 | 2,331.402 | 2,265.459 | 2,241.431 | 2,186.533 | 2,107.547 | 2,164.828 | 2,103.582 | 2,035.196 | 2,046.913 | 1,915.381 | 1,871.192 | 1,788.965 | 1,752.274 | 1,734.031 | 1,721.363 | 1,666.838 | 1,603.94 | 1,665.668 | 1,620.013 | 1,600.079 | 1,560.725 | 1,446.798 | 1,414.292 | 1,376.604 | 1,361.099 | 1,483.179 | 1,480.127 | 1,532.198 | 1,522.212 | 1,500.897 | 1,466.747 | 1,423.854 | 1,404.758 | 1,347.82 | 1,306.913 | 1,282.976 | 1,256.54 | 1,195.458 | 1,179.198 | 1,145.703 | 1,104.947 | 1,129.982 | 1,097.484 | 1,022.737 | 1,015.158 | 889.677 | 842.956 | 803.847 | 795.315 | 808.833 | 795.291 | 778.547 | 783.242 | 758.788 | 741.289 | 709.722 | 699.529 | 687.458 | 670.649 | 663.757 | 651.773 | 650.597 | 645.681 | 629.278 | 625.036 | 629.213 | 657.371 | 617.709 | 597.89 | 572.563 | 540.31 | 518.126 | 510.12 | 497.907 | 490.56 | 470.678 | 464.296 | 457.906 | 458.878 | 406.476 | 406.9 | 397.5 | 389.6 | 379.4 | 376.2 | 378.9 | 372.9 | 362.8 | 363.7 | 361.7 | 358.9 | 355.7 | 354.7 | 351.1 | 343.4 | 336.2 | 334.5 | 344.7 | 323.8 | 317.4 | 316.3 | 316.3 | 327.3 | 320.2 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 79.506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.474 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.475 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 |
Common Stock
| 0.595 | 0.588 | 0.578 | 0.577 | 0.577 | 0.577 | 0.56 | 0.556 | 0.548 | 0.544 | 0.538 | 0.537 | 0.526 | 0.515 | 0.508 | 0.503 | 0.498 | 0.494 | 0.487 | 0.485 | 0.481 | 0.481 | 0.481 | 0.481 | 0.481 | 0.481 | 0.481 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.479 | 0.479 | 0.479 | 0.479 | 0.478 | 0.478 | 0.478 | 0.478 | 0.477 | 0.477 | 0.477 | 0.477 | 0.419 | 0.419 | 0.419 | 0.419 | 0.418 | 0.418 | 0.418 | 0.209 | 0.208 | 0.208 | 0.208 | 0.208 | 0.208 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.184 | 0.184 | 0.184 | 0.184 | 0.184 | 0.184 | 0.184 | 0.184 | 0.183 | 0.183 | 0.169 | 0.169 | 0.169 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 50.135 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.129 | 0.1 | 44.9 | 44.9 | 44.9 | 44.9 | 44.9 | 44.9 | 44.9 | 44.9 | 44.9 | 44.9 | 44.9 | 44.9 | 44.6 | 44.2 | 43.9 | 43.5 | 43.2 | 42.8 | 42.8 | 42.8 | 42.9 | 25.4 | 25.4 |
Retained Earnings
| 671.913 | 627.705 | 603.326 | 549.573 | 534.451 | 515.016 | 520.031 | 556.698 | 561.907 | 519.625 | 513.593 | 525.936 | 534.685 | 484.119 | 457.596 | 472.209 | 467.303 | 381.449 | 386.524 | 417.146 | 415.326 | 382.409 | 374.92 | 392.053 | 374.593 | 349.213 | 345.205 | 356.753 | 351.727 | 326.52 | 316.633 | 324.135 | 317.319 | 302.719 | 299.485 | 308.541 | 308.083 | 290.983 | 289.158 | 295.59 | 291.964 | 266.082 | 256.68 | 269.915 | 271.887 | 250.375 | 244.502 | 252.28 | 253.875 | 230.702 | 224.337 | 229.839 | 234.4 | 219.885 | 214.113 | 217.801 | 219.127 | 204.93 | 200.738 | 204.898 | 204.57 | 191.098 | 185.128 | 188.82 | 187.565 | 171.728 | 167.71 | 173.617 | 171.607 | 163.83 | 162.135 | 166.582 | 166.14 | 158.851 | 158.472 | 162.968 | 162.41 | 154.574 | 152.257 | 156.851 | 158.333 | 152.764 | 147.533 | 150.908 | 148.695 | 144.416 | 144.139 | 149.215 | 150.653 | 147.267 | 144.938 | 147.299 | 149.052 | 147.403 | 145.908 | 149.185 | 149.915 | 144.914 | 130.297 | 132.7 | 129.4 | 125 | 122.9 | 123.9 | 123.2 | 117.4 | 117.3 | 119.1 | 118.8 | 114.4 | 108.8 | 109.3 | 109.2 | 103.9 | 101.3 | 103.4 | 103 | 99.7 | 99.5 | 101.6 | 101.7 | 98.7 | 97.5 |
Accumulated Other Comprehensive Income/Loss
| -9.197 | -13.068 | -13.366 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | -1,300.676 | -1,267.745 | 0 | -1,238.88 | -1,214.427 | -1,169.447 | -1,144.115 | -1,067.965 | -1,043.96 | -1,021.59 | -996.723 | -983.984 | -964.352 | -942.573 | -910.996 | -910.742 | -897.575 | -878.227 | -847.954 | -849.884 | -836.245 | -821.108 | -796.476 | -797.264 | -782.374 | -766.545 | -744.643 | -745.742 | -730.266 | -713.069 | -691.484 | -685.351 | -670.452 | -655.345 | -634.657 | -622.553 | -607.313 | -594.173 | -579.262 | -580.009 | -567.788 | -561.055 | -549.469 | -538.919 | -533.424 | -522.508 | -510.985 | -501.704 | -492.989 | -482.235 | -470.712 | -463.375 | -455.862 | -446.637 | -436.851 | -429.319 | -420.321 | -411.724 | -402.94 | -1.202 | -1.202 | -1.202 | -1.202 | -0.701 | -0.701 | -0.701 | -0.701 | -0.301 | -0.301 | -0.301 | -0.301 | -0.134 | -0.134 | -0.134 | -0.134 | -0.816 | -0.816 | -0.816 | -0.816 | -0.486 | -0.486 | -0.486 | -0.486 | -0.517 | -0.517 | -0.517 | -0.5 | -214 | -210.2 | -206.5 | -202.4 | -198.8 | -195.1 | -191.1 | -187.2 | -185 | -181.4 | -178.8 | -174.8 | -172.3 | -168.9 | -165.5 | -162.2 | -159.8 | -157 | -154.4 | -151.3 | -149.8 | -147.2 | -144.4 |
Other Total Stockholders Equity
| 968.321 | 849.87 | 876.894 | 876.583 | 875.64 | 873.923 | 777.605 | 760.336 | 711.004 | 682.353 | 650.499 | 651.121 | 580.76 | 1,813.16 | 1,739.443 | 448.632 | 1,661.271 | 1,614.507 | 1,537.576 | 1,506.39 | 1,409.953 | 1,384.234 | 1,360.318 | 1,334.346 | 1,320.944 | 1,300.59 | 1,278.198 | 1,247.225 | 1,246.258 | 1,232.409 | 1,212.447 | 1,182.81 | 1,184.097 | 1,169.806 | 1,154.11 | 1,129.611 | 1,129.554 | 1,113.948 | 1,097.574 | 1,075.201 | 1,075.582 | 1,059.598 | 1,041.895 | 1,019.848 | 1,013.241 | 998.08 | 982.523 | 855.67 | 843.195 | 827.607 | 814.082 | 798.834 | 799.246 | 785.725 | 778.868 | 766.986 | 756.066 | 749.487 | 738.308 | 726.513 | 716.419 | 707.44 | 696.471 | 684.634 | 676.971 | 669.324 | 658.613 | 648.736 | 641.101 | 632.002 | 623.312 | 614.453 | 132.456 | 132.383 | 132.295 | 131.991 | 131.991 | 131.51 | 131.418 | 131.271 | 130.647 | 130.636 | 93.748 | 93.748 | 93.773 | 49.984 | 49.984 | 49.984 | 49.983 | 49.984 | 49.984 | 49.984 | 0 | 49.984 | 49.984 | 49.984 | 49.984 | 49.984 | 44.881 | 44.9 | 214.1 | 210.3 | 206.6 | 202.4 | 198.8 | 195.2 | 191.1 | 187.3 | 185.1 | 181.4 | 178.9 | 174.8 | 172.3 | 168.9 | 165.5 | 162.2 | 159.7 | 157 | 154.4 | 151.3 | 149.8 | 147.2 | 144.3 |
Total Shareholders Equity
| 1,631.632 | 1,544.601 | 1,467.432 | 1,426.733 | 1,410.668 | 1,389.516 | 1,298.196 | 1,317.59 | 1,273.459 | 1,202.522 | 1,164.63 | 1,177.594 | 1,115.971 | 997.118 | 929.802 | 921.344 | 890.192 | 782.023 | 755.14 | 779.906 | 757.795 | 723.164 | 714.129 | 730.157 | 712.034 | 685.932 | 681.311 | 693.462 | 687.723 | 661.834 | 651.333 | 659.471 | 652.012 | 636.76 | 632.967 | 642.155 | 640.852 | 623.036 | 620.666 | 626.626 | 622.282 | 595.892 | 585.984 | 598.756 | 600.254 | 578.48 | 572.157 | 473.712 | 474.936 | 451.415 | 444.665 | 449.829 | 454.055 | 438.24 | 432.135 | 435.526 | 436.482 | 421.201 | 416.746 | 420.634 | 419.492 | 405.756 | 399.571 | 402.949 | 401.368 | 388.872 | 383.368 | 389.184 | 387.071 | 379.193 | 377.405 | 381.777 | 301.053 | 293.691 | 293.224 | 297.416 | 297.359 | 289.042 | 286.633 | 291.08 | 292.337 | 286.757 | 244.624 | 247.999 | 245.978 | 197.893 | 197.615 | 202.692 | 203.447 | 200.062 | 197.733 | 200.094 | 202.176 | 200.527 | 199.032 | 202.309 | 203.008 | 198.007 | 178.265 | 180.7 | 177.9 | 173.5 | 171.4 | 172.3 | 171.6 | 165.9 | 165.7 | 167.6 | 167.3 | 162.8 | 157.3 | 157.7 | 157.3 | 151.6 | 148.7 | 150.4 | 149.6 | 146 | 145.8 | 147.9 | 148.1 | 127.6 | 126.3 |
Total Equity
| 1,634.675 | 1,547.691 | 1,470.837 | 1,430.312 | 1,414.995 | 1,393.967 | 1,302.988 | 1,322.394 | 1,278.332 | 1,207.306 | 1,169.878 | 1,182.98 | 1,120.66 | 1,002.263 | 929.802 | 921.344 | 890.192 | 782.023 | 755.14 | 779.906 | 757.795 | 723.164 | 714.129 | 730.157 | 712.034 | 685.932 | 681.311 | 693.462 | 687.723 | 661.834 | 651.333 | 659.471 | 652.012 | 636.76 | 632.967 | 642.155 | 640.852 | 623.036 | 620.666 | 626.626 | 622.282 | 595.892 | 585.984 | 598.756 | 600.254 | 578.48 | 572.157 | 473.712 | 474.936 | 451.415 | 444.665 | 449.829 | 454.055 | 438.24 | 432.135 | 435.526 | 436.482 | 421.201 | 416.746 | 420.634 | 419.492 | 405.756 | 399.571 | 402.949 | 401.368 | 388.872 | 383.368 | 389.184 | 387.071 | 379.193 | 377.405 | 381.777 | 301.053 | 293.691 | 293.224 | 297.416 | 297.359 | 289.042 | 286.633 | 291.08 | 292.337 | 286.757 | 244.624 | 247.999 | 245.978 | 197.893 | 197.615 | 202.692 | 203.447 | 200.062 | 197.733 | 200.094 | 202.176 | 200.527 | 199.032 | 202.309 | 203.008 | 198.007 | 178.265 | 180.7 | 177.9 | 173.5 | 171.4 | 172.3 | 171.6 | 165.9 | 165.7 | 167.6 | 167.3 | 162.8 | 157.3 | 157.7 | 157.3 | 151.6 | 148.7 | 150.4 | 149.6 | 146 | 145.8 | 147.9 | 148.1 | 127.6 | 126.3 |
Total Liabilities & Shareholders Equity
| 5,014.908 | 4,871.242 | 4,780.834 | 4,700.853 | 4,041.361 | 3,990.201 | 3,886.862 | 3,850.752 | 3,806.398 | 3,682.752 | 3,639.241 | 3,623.271 | 3,679.689 | 3,548.753 | 3,471.467 | 3,394.248 | 3,506.434 | 3,359.933 | 3,240.845 | 3,111.308 | 3,023.254 | 2,964.595 | 2,900.662 | 2,837.704 | 2,876.862 | 2,789.514 | 2,716.507 | 2,740.375 | 2,603.104 | 2,533.026 | 2,440.298 | 2,411.745 | 2,386.043 | 2,358.123 | 2,299.805 | 2,246.095 | 2,306.52 | 2,243.049 | 2,220.745 | 2,187.351 | 2,069.08 | 2,010.184 | 1,962.588 | 1,959.855 | 2,083.433 | 2,058.607 | 2,104.355 | 1,995.924 | 1,975.833 | 1,918.162 | 1,868.519 | 1,854.587 | 1,801.875 | 1,745.153 | 1,715.111 | 1,692.066 | 1,631.94 | 1,600.399 | 1,562.449 | 1,525.581 | 1,549.474 | 1,503.24 | 1,422.308 | 1,418.107 | 1,291.045 | 1,231.828 | 1,187.215 | 1,184.499 | 1,195.904 | 1,174.484 | 1,155.952 | 1,165.019 | 1,059.841 | 1,034.98 | 1,002.946 | 996.945 | 984.817 | 959.691 | 950.39 | 942.853 | 942.934 | 932.438 | 873.902 | 873.035 | 875.191 | 855.264 | 815.324 | 800.582 | 776.01 | 740.372 | 715.859 | 710.214 | 700.083 | 691.087 | 669.71 | 666.605 | 660.914 | 656.885 | 584.741 | 587.6 | 575.4 | 563.1 | 550.8 | 548.5 | 550.5 | 538.8 | 528.5 | 531.3 | 529 | 521.7 | 513 | 512.4 | 508.4 | 495 | 484.9 | 484.9 | 494.3 | 469.8 | 463.2 | 464.2 | 464.4 | 454.9 | 446.5 |