Equatorial Pará Distribuidora de Energia S.A.
B3:EQPA3.SA
5.84 (BRL) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) BRL.
| 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 | 2011 Q4 | 2011 Q3 | 2010 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 187.004 | 468.413 | 342.099 | 762.358 | 161.147 | 187.248 | 220.828 | 403.593 | 1,053.115 | 407.157 | 173.988 | 698.414 | 1,243.54 | 1,325.232 | 957.597 | 1,313.686 | 221.678 | 1,188.056 | 350.945 | 1,614.595 | 1,372.241 | 1,293.468 | 833.191 | 842.045 | 1,713.524 | 913.382 | 1,075.402 | 193.148 | 186.619 | 176.428 | 182.874 | 33.428 | 45.78 | 54.843 | 40.86 | 112.329 | 10.313 | 156.295 | 54.21 | 139.001 | 191.955 | 63.316 | 109.294 | 99.76 | 158.349 | 239.762 | 68.85 | 203.322 | 0 | 259.066 | 457.209 |
| Short Term Investments
| 1,731.241 | 774.445 | 949.132 | 852.897 | 1,211.582 | 1,287.214 | 1,461.164 | 1,530.6 | 1,258.888 | 1,316.628 | 1,380.238 | 1,903.019 | 1,620.922 | 1,540.39 | 1,496.268 | 1,279.72 | 1,675.909 | 497.854 | 1,121.403 | 0 | 0 | 0 | 0 | 0 | 0.522 | 0.522 | 0.525 | 669.274 | 657.029 | 710.538 | 983.726 | 501.439 | 772.55 | 833.701 | 757.774 | 455.617 | 314.22 | 154.08 | 506.473 | 184.32 | 230.403 | 199.492 | 130.106 | 276.625 | 223.228 | 204.363 | 363.039 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 1,918.245 | 1,242.858 | 1,291.231 | 1,615.255 | 1,372.729 | 1,474.462 | 1,681.992 | 1,934.193 | 2,312.003 | 1,723.785 | 1,554.226 | 2,601.433 | 2,864.462 | 2,865.622 | 2,453.865 | 2,593.406 | 1,897.587 | 1,685.91 | 1,472.348 | 1,614.595 | 1,372.241 | 1,293.468 | 833.191 | 842.045 | 1,714.046 | 913.904 | 1,075.927 | 862.422 | 843.648 | 886.966 | 1,166.6 | 534.867 | 818.33 | 888.544 | 798.634 | 567.946 | 324.533 | 310.375 | 560.683 | 323.321 | 422.358 | 262.808 | 239.4 | 376.385 | 381.577 | 444.125 | 431.889 | 203.322 | 0 | 259.066 | 457.209 |
| Net Receivables
| 2,306.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory
| 1,548.347 | 9.596 | 12.097 | 39.608 | 43.635 | 71.851 | 71.019 | 77.394 | 92.381 | 0 | 94.819 | 52.653 | 36.916 | 21.212 | 17.008 | 18.235 | 11.113 | 10.868 | 6.364 | 9.117 | 9.807 | 10.212 | 11.224 | 10.376 | 14.122 | 11.149 | 9.974 | 11.33 | 10.378 | 10.522 | 9.131 | 10.63 | 7.913 | 7.137 | 7.535 | 9.879 | 13.065 | 18.667 | 16.703 | 22.149 | 22.112 | 17.036 | 13.944 | 10.455 | 10.474 | 8.891 | 8.873 | 11.419 | 0 | 11.756 | 11.006 |
| Other Current Assets
| 3,258.825 | 3,043.7 | 3,000.621 | 3,227.258 | 2,957.677 | 2,626.38 | 2,669.544 | 2,680.363 | 2,616.765 | 2,848.832 | 3,109.501 | 3,062.526 | 2,691.849 | 2,574.387 | 2,499.19 | 2,467.515 | 2,363.361 | 2,004.882 | 2,140.555 | 2,201.883 | 2,098.867 | 2,010.941 | 2,242.794 | 2,188.45 | 1,847.606 | 1,897.008 | 2,061.68 | 1,937.533 | 1,779.932 | 1,701.298 | 1,859.753 | 1,808.917 | 1,596.045 | 1,519.732 | 1,753.981 | 1,726.81 | 1,535.853 | 1,475.943 | 1,529.151 | 1,340.532 | 1,049.544 | 1,088.953 | 842.406 | 859.987 | 830.249 | 965.512 | 877.339 | 986.598 | 1,182.119 | 898.175 | 889.292 |
| Total Current Assets
| 5,177.07 | 4,296.154 | 4,303.949 | 4,882.121 | 4,374.041 | 4,172.693 | 4,422.555 | 4,691.95 | 5,021.149 | 4,572.617 | 4,758.546 | 5,716.612 | 5,593.227 | 5,461.221 | 4,970.063 | 5,079.156 | 4,272.061 | 3,701.66 | 3,619.267 | 3,825.595 | 3,480.915 | 3,314.621 | 3,087.209 | 3,040.871 | 3,575.774 | 2,822.061 | 3,147.581 | 2,811.285 | 2,633.958 | 2,598.786 | 3,035.484 | 2,354.414 | 2,422.288 | 2,415.413 | 2,560.15 | 2,304.635 | 1,873.451 | 1,804.985 | 2,106.537 | 1,686.002 | 1,494.014 | 1,368.797 | 1,095.75 | 1,246.827 | 1,222.3 | 1,418.528 | 1,318.101 | 1,201.339 | 1,182.119 | 1,168.997 | 1,357.507 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 16.683 | 17.884 | 19.042 | 12.082 | 12.821 | 13.575 | 14.34 | 14.647 | 15.24 | 15.95 | 16.691 | 16.283 | 16.653 | 19.405 | 22.157 | 20.226 | 22.619 | 20.685 | 22.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,604.957 | 0 | 0 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,539.047 | 1,532.771 | 1,651.853 | 1,690.155 | 1,766.051 | 1,853.063 | 1,551.245 | 1,660.976 | 1,562.425 | 1,683.643 | 1,595.322 | 1,737.462 | 1,824.298 | 1,880.928 | 1,973.425 | 1,971.769 | 1,975.088 | 2,054.923 | 2,062.298 | 2,030.199 | 2,073.137 | 2,141.683 | 1,916.533 | 2,753.113 | 2,743.274 | 2,728.307 | 2,762.202 | 2,699.539 | 2,638.491 | 2,539.126 | 2,450.933 | 2,427.908 | 2,371.813 | 2,227.136 | 2,151.364 | 2,245.435 | 2,267.325 | 2,288.97 | 2,283.638 | 2,275.829 | 2,206.105 | 2,315.124 | 2,290.965 | 2,241.753 | 2,249.395 | 2,313.803 | 2,378.318 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 1,539.047 | 1,532.771 | 1,651.853 | 1,690.155 | 1,766.051 | 1,853.063 | 1,551.245 | 1,660.976 | 1,562.425 | 1,683.643 | 1,595.322 | 1,737.462 | 1,824.298 | 1,880.928 | 1,973.425 | 1,971.769 | 1,975.088 | 2,054.923 | 2,062.298 | 2,030.199 | 2,073.137 | 2,141.683 | 1,916.533 | 2,753.113 | 2,743.274 | 2,728.307 | 2,762.202 | 2,699.539 | 2,638.491 | 2,539.126 | 2,450.933 | 2,427.908 | 2,371.813 | 2,227.136 | 2,151.364 | 2,245.435 | 2,267.325 | 2,288.97 | 2,283.638 | 2,275.829 | 2,206.105 | 2,315.124 | 2,290.965 | 2,241.753 | 2,249.395 | 2,313.803 | 2,378.318 | 2,422.379 | 40.383 | 2,176.3 | 2,053.208 |
| Long Term Investments
| 28.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 116.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.172 | 8.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119.302 | 89.79 |
| Other Non-Current Assets
| 8,446.084 | 8,768.826 | 8,298.475 | 7,755.633 | 7,008.355 | 6,869.119 | 6,802.398 | 6,340.832 | 6,181.036 | 5,789.422 | 5,760.185 | 5,323.984 | 5,040.759 | 5,247.909 | 5,275.622 | 5,419.787 | 5,214.076 | 5,454.841 | 4,251.375 | 4,199.898 | 4,070.976 | 4,105.252 | 4,051.582 | 3,135.799 | 3,078.452 | 2,733.561 | 2,678.015 | 2,584.817 | 2,506.526 | 2,377.331 | 2,305.576 | 2,145.308 | 2,113.359 | 2,093.074 | 2,144.695 | 2,037.642 | 2,029.752 | 1,918.173 | 1,654.217 | 1,330.958 | 1,259.001 | 1,116.304 | 1,083.021 | 1,111.854 | 935.354 | 855.885 | 822.343 | 1,032.163 | 1,037.642 | 876.48 | 718.742 |
| Total Non-Current Assets
| 10,146.068 | 10,319.481 | 9,969.37 | 9,457.87 | 8,787.227 | 8,735.757 | 8,367.983 | 8,016.455 | 7,758.701 | 7,489.015 | 7,372.198 | 7,077.729 | 6,881.71 | 7,148.242 | 7,271.204 | 7,411.782 | 7,211.783 | 7,530.449 | 6,335.733 | 6,230.097 | 6,144.113 | 6,246.935 | 5,968.115 | 5,888.912 | 5,821.726 | 5,473.04 | 5,448.618 | 5,284.356 | 5,145.017 | 4,916.457 | 4,756.509 | 4,573.216 | 4,485.172 | 4,320.21 | 4,296.059 | 4,283.077 | 4,297.077 | 4,207.143 | 3,937.855 | 3,606.787 | 3,465.106 | 3,431.428 | 3,373.986 | 3,353.607 | 3,184.749 | 3,169.688 | 3,200.661 | 3,454.542 | 2,682.982 | 3,172.082 | 2,861.74 |
| Total Assets
| 15,323.138 | 14,615.635 | 14,273.319 | 14,339.991 | 13,161.268 | 12,908.45 | 12,790.538 | 12,708.405 | 12,779.85 | 12,061.632 | 12,130.744 | 12,794.341 | 12,474.937 | 12,609.463 | 12,241.267 | 12,490.938 | 11,483.844 | 11,232.109 | 9,955 | 10,055.692 | 9,625.028 | 9,561.556 | 9,055.324 | 8,929.783 | 9,397.5 | 8,295.101 | 8,596.199 | 8,095.641 | 7,778.975 | 7,515.243 | 7,791.993 | 6,927.63 | 6,907.46 | 6,735.623 | 6,856.209 | 6,587.712 | 6,170.528 | 6,012.128 | 6,044.392 | 5,292.789 | 4,959.12 | 4,800.225 | 4,469.736 | 4,600.434 | 4,407.049 | 4,588.216 | 4,518.762 | 4,655.881 | 3,865.101 | 4,341.079 | 4,219.247 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,063.03 | 969.012 | 1,185.2 | 1,093.094 | 906.47 | 893.611 | 985.516 | 930.702 | 868.67 | 780.193 | 1,090.256 | 958.745 | 708.538 | 650.369 | 750.901 | 593.98 | 513.779 | 559.834 | 643.084 | 580.504 | 535.64 | 667.938 | 567.524 | 674.086 | 576.492 | 582.103 | 697.858 | 642.639 | 531.781 | 455.527 | 619.237 | 536.182 | 505.928 | 498.019 | 565.74 | 581.789 | 667.212 | 675.689 | 828.442 | 720.33 | 695.315 | 634.376 | 477.143 | 425.483 | 457.085 | 556.912 | 391.385 | 615.638 | 0 | 251.639 | 242.533 |
| Short Term Debt
| 359.826 | 412.078 | 392.196 | 584.123 | 493.645 | 860.328 | 771.692 | 682.713 | 1,234.865 | 638.754 | 822.648 | 1,426.264 | 1,333.416 | 1,283.979 | 1,027.575 | 458.768 | 223.036 | 83.991 | 47.064 | 134.723 | 305.661 | 177.603 | 157.332 | 129.549 | 280.788 | 243.863 | 200.824 | 188.375 | 145.065 | 296.87 | 387.605 | 339.881 | 488.212 | 493.752 | 598.78 | 550.541 | 218.428 | 158.95 | 713.576 | 613.524 | 394.512 | 107.225 | 10.683 | 384.74 | 376.621 | 408.041 | 400.022 | 1,223.718 | 0 | 531.262 | 588.665 |
| Tax Payables
| 351.124 | 303.434 | 234.666 | 551.197 | 463.36 | 426.402 | 492.412 | 656.508 | 328.969 | 552.987 | 619.436 | 793.178 | 204.616 | 155.796 | 188.784 | 581.217 | 563.004 | 527.308 | 273.523 | 745.533 | 720.825 | 768.332 | 800.416 | 736.488 | 717.501 | 679.339 | 703.707 | 654.345 | 293.152 | 273.315 | 432.158 | 209.852 | 224.482 | 210.968 | 231.17 | 204.046 | 155.232 | 134.601 | 172.391 | 182.905 | 187.159 | 227.718 | 198.217 | 188.648 | 170.242 | 179.75 | 229.823 | 623.06 | 0 | 229.057 | 211.262 |
| Deferred Revenue
| 351.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,593.834 | 1,171.525 | 1,113.037 | 1,096.14 | 961.09 | 853.731 | 1,009.582 | 738.275 | 465.742 | 708.119 | 755.427 | 491.026 | 489.098 | 563.884 | 568.27 | 398.552 | 337.928 | 358.06 | 355.64 | 278.783 | 369.533 | 381.656 | 404.737 | 472.708 | 444.022 | 432.382 | 426.596 | 458.848 | 498.139 | 597.035 | 595.666 | 868.951 | 862.825 | 827.596 | 814.185 | 483.153 | 694.957 | 656.579 | 567.352 | 362.237 | 326.208 | 300.549 | 315.268 | 426.938 | 388.594 | 306.56 | 330.381 | 523.826 | 2,342.534 | 384.603 | 334.908 |
| Total Current Liabilities
| 4,367.814 | 2,856.049 | 2,925.099 | 3,324.554 | 2,824.565 | 3,034.072 | 3,259.202 | 3,008.198 | 2,898.246 | 2,680.053 | 3,287.767 | 3,669.213 | 2,735.668 | 2,654.028 | 2,535.53 | 2,032.517 | 1,637.747 | 1,529.193 | 1,319.311 | 1,739.543 | 1,931.659 | 1,995.529 | 1,930.009 | 2,012.831 | 2,018.803 | 1,937.687 | 2,028.985 | 1,944.207 | 1,468.137 | 1,622.747 | 2,034.666 | 1,954.866 | 2,081.447 | 2,030.335 | 2,209.875 | 1,819.529 | 1,735.829 | 1,625.819 | 2,281.761 | 1,878.996 | 1,603.194 | 1,269.868 | 1,001.311 | 1,425.809 | 1,392.542 | 1,451.263 | 1,351.611 | 2,986.242 | 2,342.534 | 1,396.561 | 1,377.368 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 4,539.967 | 4,491.083 | 4,511.358 | 4,609.877 | 4,645.463 | 4,735.705 | 4,826.374 | 3,568.303 | 3,623.468 | 3,565.969 | 3,315.585 | 3,292.219 | 2,909.684 | 3,200.938 | 3,200.49 | 3,887.126 | 3,830.694 | 3,701.641 | 3,436.118 | 3,456.805 | 3,223.815 | 3,176.775 | 2,803.934 | 2,951.117 | 3,593.935 | 2,645.623 | 2,665.739 | 2,345.424 | 2,371.377 | 1,924.992 | 1,975.969 | 1,079.731 | 1,023.964 | 1,045.735 | 1,084.807 | 960.266 | 958.459 | 2,150.823 | 1,536.608 | 1,250.891 | 1,291.193 | 1,384.985 | 1,523.627 | 1,144.944 | 1,131.006 | 1,504.538 | 1,492.962 | 749.639 | 0 | 1,429.643 | 1,024.432 |
| Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 169.809 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 724.114 | 651.049 | 619.427 | 429.89 | 343.854 | 369.045 | 410.085 | 429.448 | 499.317 | 456.959 | 497.385 | 456.431 | 401.812 | 416.285 | 372.621 | 342.351 | 286.198 | 271.664 | 184.794 | 162.268 | 124.699 | 111.027 | 96.186 | 95.649 | 95.36 | 94.813 | 0 | 137.876 | 125.775 | 98.599 | 101.996 | 97.826 | 95.046 | 83.046 | 63.541 | 169.697 | 136.522 | 189.042 | 184.311 | 184.755 | 259.225 | 259.074 | 0 | 0 | 1.175 | 2.76 | 15.662 | 0 | 0.611 | 184.556 | 9.608 |
| Other Non-Current Liabilities
| 1,392.042 | 1,542.318 | 1,570.587 | 1,522.942 | 1,534.727 | 1,466.145 | 1,404.803 | 1,352.467 | 1,778.78 | 1,681.709 | 1,670.092 | 1,769.283 | 2,864.894 | 2,856.115 | 2,759.448 | 2,596.418 | 2,373.137 | 2,311.509 | 1,712.903 | 1,416.083 | 1,239.665 | 1,220.994 | 1,219.114 | 1,109.508 | 1,062.506 | 1,033.832 | 1,318.761 | 1,322.045 | 1,658.423 | 1,734.03 | 1,561.35 | 1,722.035 | 1,727.608 | 1,688.39 | 1,653.016 | 1,823.702 | 1,527.026 | 1,282.095 | 1,313.275 | 1,600.232 | 1,638.443 | 1,522.987 | 1,550.721 | 1,554.858 | 1,940.848 | 1,527.182 | 1,542.158 | 685.859 | 1,372.738 | 598.601 | 916.18 |
| Total Non-Current Liabilities
| 6,656.123 | 6,684.45 | 6,701.372 | 6,562.709 | 6,524.044 | 6,570.895 | 6,641.262 | 5,350.218 | 5,901.565 | 5,704.637 | 5,483.062 | 5,517.933 | 6,176.39 | 6,473.338 | 6,332.559 | 6,825.895 | 6,490.029 | 6,284.814 | 5,333.815 | 5,035.156 | 4,588.179 | 4,508.796 | 4,119.234 | 4,156.274 | 4,751.801 | 3,774.268 | 3,984.5 | 3,805.345 | 4,155.575 | 3,757.621 | 3,639.315 | 2,899.592 | 2,846.618 | 2,817.171 | 2,801.364 | 2,953.665 | 2,622.007 | 3,621.96 | 3,034.194 | 3,035.878 | 3,188.861 | 3,167.046 | 3,074.348 | 2,699.802 | 3,073.029 | 3,034.48 | 3,050.782 | 1,605.307 | 1,373.349 | 2,212.8 | 1,950.22 |
| Total Liabilities
| 11,023.937 | 9,540.499 | 9,626.471 | 9,887.263 | 9,348.609 | 9,604.967 | 9,900.464 | 8,358.416 | 8,799.811 | 8,384.69 | 8,770.829 | 9,187.146 | 8,912.058 | 9,127.366 | 8,868.089 | 8,858.412 | 8,127.776 | 7,814.007 | 6,653.126 | 6,774.699 | 6,519.838 | 6,504.325 | 6,049.243 | 6,169.105 | 6,770.604 | 5,711.955 | 6,013.485 | 5,749.552 | 5,623.712 | 5,380.368 | 5,673.981 | 4,854.458 | 4,928.065 | 4,847.506 | 5,011.239 | 4,773.194 | 4,357.836 | 5,247.779 | 5,315.955 | 4,914.874 | 4,792.055 | 4,436.914 | 4,075.659 | 4,125.611 | 4,465.571 | 4,485.743 | 4,402.393 | 4,591.549 | 3,715.883 | 3,609.361 | 3,327.588 |
| 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 |
| Common Stock
| 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,624.459 | 1,521.74 | 1,521.74 | 1,521.74 | 1,521.74 | 1,521.74 | 1,521.74 | 1,521.74 | 1,521.74 | 1,521.74 | 1,521.74 | 1,521.74 | 1,521.74 | 1,521.74 | 1,521.74 | 1,521.74 | 1,521.74 | 924.524 | 924.524 | 924.524 | 924.524 | 924.524 | 924.524 | 924.524 | 924.524 | 518.932 | 518.932 | 518.932 | 518.932 | 518.932 | 518.932 |
| Retained Earnings
| 918.402 | 431.545 | 0 | 1,634.216 | 953.728 | 426.599 | 0 | 1,074.402 | 704.51 | 317.476 | 0 | 450.981 | 340.422 | 0 | 0 | 498.249 | 216.239 | 113.115 | 0 | 292.025 | 108.058 | 55.41 | 0 | 197.313 | 59.049 | 5.209 | 0 | 261.408 | 66.441 | 21.603 | 0 | 248.987 | 149.936 | 48.657 | 0 | 129.365 | 121.457 | -335.341 | -392.34 | -763.426 | -989.259 | -801.414 | -778.861 | -705.865 | -1,247.06 | -1,094.719 | -1,038.36 | -784.229 | -369.714 | -150.69 | 372.727 |
| Accumulated Other Comprehensive Income/Loss
| 44.844 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 1,711.496 | 3,019.132 | 3,022.389 | 1,194.053 | 1,234.472 | 1,252.425 | 1,265.615 | 1,651.128 | 1,651.07 | 1,735.007 | 1,735.456 | 1,531.755 | 1,597.998 | 1,857.638 | 1,748.719 | 1,509.818 | 1,515.37 | 1,680.528 | 1,677.415 | 1,364.509 | 1,372.673 | 1,480.081 | 1,484.341 | 1,041.625 | 1,046.107 | 1,056.197 | 1,060.974 | 562.941 | 567.082 | 591.532 | 596.272 | 302.445 | 307.719 | 317.72 | 323.23 | 163.413 | 169.495 | 175.166 | 196.253 | 216.817 | 231.8 | 240.201 | 248.414 | 256.164 | 264.014 | 678.26 | 635.797 | 329.629 | 0 | 363.476 | 0 |
| Total Shareholders Equity
| 4,299.201 | 5,075.136 | 4,646.848 | 4,452.728 | 3,812.659 | 3,303.483 | 2,890.074 | 4,349.989 | 3,980.039 | 3,676.942 | 3,359.915 | 3,607.195 | 3,562.879 | 3,482.097 | 3,373.178 | 3,632.526 | 3,356.068 | 3,418.102 | 3,301.874 | 3,280.993 | 3,105.19 | 3,057.231 | 3,006.081 | 2,760.678 | 2,626.896 | 2,583.146 | 2,582.714 | 2,346.089 | 2,155.263 | 2,134.875 | 2,118.012 | 2,073.172 | 1,979.395 | 1,888.117 | 1,844.97 | 1,814.518 | 1,812.692 | 764.349 | 728.437 | 377.915 | 167.065 | 363.311 | 394.077 | 474.823 | -58.522 | 102.473 | 116.369 | 64.332 | 149.218 | 731.718 | 891.659 |
| Total Equity
| 4,299.201 | 5,075.136 | 4,646.848 | 4,452.728 | 3,812.659 | 3,303.483 | 2,890.074 | 4,349.989 | 3,980.039 | 3,676.942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities & Shareholders Equity
| 15,323.138 | 14,615.635 | 14,273.319 | 14,339.991 | 13,161.268 | 12,908.45 | 12,790.538 | 12,708.405 | 12,779.85 | 12,061.632 | 12,130.744 | 12,794.341 | 12,474.937 | 12,609.463 | 12,241.267 | 12,490.938 | 11,483.844 | 11,232.109 | 9,955 | 10,055.692 | 9,625.028 | 9,561.556 | 9,055.324 | 8,929.783 | 9,397.5 | 8,295.101 | 8,596.199 | 8,095.641 | 7,778.975 | 7,515.243 | 7,791.993 | 6,927.63 | 6,907.46 | 6,735.623 | 6,856.209 | 6,587.712 | 6,170.528 | 6,012.128 | 6,044.392 | 5,292.789 | 4,959.12 | 4,800.225 | 4,469.736 | 4,600.434 | 4,407.049 | 4,588.216 | 4,518.762 | 4,655.881 | 3,865.101 | 4,341.079 | 4,219.247 |