Horizon Bancorp, Inc.
NASDAQ:HBNC
16.42 (USD) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 108.815 | 147.816 | 272.803 | 528.72 | 177.344 | 231.438 | 137.82 | 126.317 | 112.473 | 112.647 | 125 | 598.29 | 977.584 | 311.165 | 537.319 | 258.676 | 108.339 | 179.382 | 95.697 | 107.286 | 99.734 | 102.776 | 102.118 | 74.236 | 69.697 | 69.018 | 63.591 | 76.441 | 72.662 | 65.993 | 60.28 | 70.832 | 83.721 | 109.224 | 47.612 | 48.65 | 48.155 | 43.857 | 38.676 | 43.476 | 37.318 | 50.804 | 35.82 | 31.721 | 40.5 | 31.735 | 27.053 | 30.735 | 41.562 | 23.743 | 19.049 | 20.447 | 18.462 | 20.832 | 31.409 | 15.683 | 18.203 | 25.216 | 25.829 | 68.702 | 15.312 | 24.303 | 19.755 | 38.68 | 21.714 | 20.079 | 51.328 | 19.964 | 19.908 | 29.301 | 22.135 | 53.21 | 21.905 | 25.106 | 22.1 | 54.985 | 20.774 | 38.804 | 16.264 | 19.239 | 45.129 | 22.843 | 17.566 | 37.599 | 33.67 | 33.629 | 25.343 | 36.013 | 21.422 | 60.893 | 31.482 | 18.875 | 29.314 | 45.912 | 22.906 | 35.289 | 32.48 | 34.469 | 17.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.34 | 14.7 | 16.1 | 16.7 | 47.382 | 17.1 | 13.1 |
Short Term Investments
| 541.17 | 527.054 | 535.319 | 547.251 | 865.168 | 905.813 | 943.441 | 997.558 | 985.655 | 1,041.02 | 1,112.512 | 1,160.812 | 1,669.634 | 1,691.186 | 1,262.175 | 1,134.025 | 1,015.343 | 935.14 | 900.476 | 841.079 | 767.23 | 673.419 | 687.142 | 600.348 | 542.305 | 526.195 | 507.736 | 509.665 | 509.844 | 505.051 | 474.222 | 439.831 | 557.213 | 455.239 | 462.476 | 444.982 | 435.673 | 330.97 | 331.033 | 323.764 | 323.492 | 366.289 | 519.43 | 508.591 | 514.144 | 482.453 | 479.976 | 482.801 | 497.704 | 435.615 | 433.501 | 431.045 | 430.702 | 449.817 | 435.356 | 0 | 384.204 | 396.527 | 351.63 | 0 | 333.031 | 319.066 | 325.219 | 301.638 | 230.107 | 251.976 | 238.993 | 234.675 | 230.631 | 224.541 | 234.823 | 243.078 | 239.869 | 242.262 | 250.103 | 275.177 | 282.884 | 301.185 | 296.905 | 281.282 | 0 | 0 | 0 | 215.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75.4 | 77 | 78.6 | 0 | 92.1 | 93.4 |
Cash and Short Term Investments
| 649.985 | 141.144 | 271.088 | 1,066.611 | 1,040.305 | 1,134.799 | 3,093.7 | 1,123.875 | 1,098.128 | 1,153.667 | 1,237.512 | 1,759.102 | 2,647.218 | 2,002.351 | 1,799.494 | 1,392.701 | 1,123.682 | 1,114.522 | 996.173 | 942.062 | 866.964 | 776.195 | 789.26 | 674.584 | 612.002 | 595.213 | 571.327 | 586.106 | 582.506 | 571.044 | 534.502 | 510.663 | 640.934 | 564.463 | 510.088 | 493.632 | 483.828 | 374.827 | 369.709 | 367.24 | 360.81 | 415.222 | 555.25 | 540.312 | 554.644 | 514.188 | 507.029 | 513.536 | 539.266 | 23.743 | 19.049 | 20.447 | 18.462 | 20.832 | 31.409 | 15.683 | 18.203 | 25.216 | 25.829 | 68.702 | 15.312 | 24.303 | 19.755 | 38.68 | 21.714 | 20.079 | 51.328 | 19.964 | 19.908 | 29.301 | 22.135 | 53.21 | 21.905 | 25.106 | 22.1 | 54.985 | 20.774 | 38.804 | 16.264 | 19.239 | 45.129 | 22.843 | 17.566 | 37.599 | 33.67 | 33.629 | 25.343 | 36.013 | 21.422 | 60.893 | 31.482 | 18.875 | 29.314 | 45.912 | 22.906 | 35.289 | 32.48 | 34.469 | 17.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.34 | 90.1 | 93.1 | 95.3 | 47.382 | 109.2 | 106.5 |
Net Receivables
| 39.366 | 43.24 | 40.008 | 38.71 | 37.85 | 37.536 | 36.428 | 35.294 | 30.096 | 28.996 | 27.476 | 26.137 | 24.762 | 21.702 | 20.951 | 21.396 | 20.456 | 20.185 | 17.774 | 18.828 | 18.282 | 19.015 | 17.423 | 14.239 | 13.999 | 12.993 | 12.044 | 16.244 | 14.88 | 13.316 | 12.581 | 12.713 | 12.702 | 11.526 | 10.476 | 10.535 | 10.862 | 8.823 | 8.431 | 8.246 | 8.411 | 8.28 | 7.536 | 7.501 | 7.506 | 7.749 | 7.549 | 7.716 | 8.248 | 6.685 | 6.798 | 6.671 | 6.651 | 6.778 | 6.633 | 6.519 | 6.72 | 6.583 | 6.206 | 5.986 | 6.222 | 6.051 | 6.038 | 5.708 | 5.518 | 5.888 | 5.704 | 5.897 | 6.354 | 6.134 | 5.759 | 6.094 | 5.655 | 5.365 | 5.318 | 5.813 | 5.678 | 5.383 | 4.854 | 4.688 | 4.029 | 3.696 | 4.17 | 3.769 | 3.832 | 3.448 | 3.441 | 3.51 | 3.421 | 3.278 | 2.982 | 3.209 | 2.879 | 3.089 | 2.825 | 3.301 | 3.012 | 2.852 | 2.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.216 | 2.2 | 3 | 2.9 | 2.9 | 2.7 | 2.8 |
Inventory
| -276.129 | -184.384 | -846.415 | -1,105.321 | -215.194 | -268.974 | -174.248 | -163.751 | -142.569 | 0 | -152.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 276.129 | 192.224 | 312.811 | 567.43 | 215.194 | 268.974 | 174.248 | 163.751 | 142.569 | -3.799 | 152.476 | -909.141 | 2,145.582 | 1,979.702 | 2,545.853 | 2,903.207 | 3,183.096 | 3,210.228 | 2,967.689 | 2,973.138 | 3,052.236 | 3,145.04 | 3,080.801 | 2,542.804 | 2,552.304 | 2,526.141 | 2,464.822 | 2,444.029 | 2,036.679 | 1,880.209 | 1,796.062 | 1,832.091 | 1,776.618 | 1,586.826 | 1,347.702 | 1,397.854 | 1,377.416 | 1,255.541 | 1,194.607 | 1,127.303 | 1,088.711 | 1,028.822 | 643.861 | 622.732 | 628.122 | 704.83 | 671.55 | 778.194 | 731.118 | 1,047.16 | 1,036.516 | 1,039.032 | 981.761 | 883.998 | 855.112 | 943.933 | 1,019.402 | 978.994 | 863.086 | 929.775 | 913.718 | 943.407 | 1,052.76 | 923.383 | 896.522 | 882.419 | 920.822 | 965.876 | 905.184 | 900.425 | 857.546 | 888.455 | 860.579 | 827.477 | 765.207 | 761.908 | 744.375 | 722.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 689.351 | 192.224 | 312.811 | 567.43 | 1,078.155 | 1,172.335 | 3,130.128 | 1,159.169 | 1,128.224 | 1,178.864 | 1,264.988 | 876.098 | 4,817.562 | 4,003.755 | 4,366.298 | 4,317.304 | 4,327.234 | 4,344.935 | 3,981.636 | 3,934.028 | 3,937.482 | 3,940.25 | 3,887.484 | 3,231.627 | 3,178.305 | 3,134.347 | 3,048.193 | 3,046.379 | 2,634.065 | 2,464.569 | 2,343.145 | 2,355.467 | 2,430.254 | 2,162.815 | 1,868.266 | 1,902.021 | 1,872.106 | 1,639.191 | 1,572.747 | 1,502.789 | 1,457.932 | 1,452.324 | 1,206.647 | 1,170.545 | 1,190.272 | 1,226.767 | 1,186.128 | 1,299.446 | 1,278.632 | 1,077.588 | 1,062.363 | 1,066.15 | 1,006.874 | 911.608 | 893.154 | 966.135 | 1,044.325 | 1,010.793 | 895.121 | 1,004.463 | 935.252 | 973.761 | 1,078.553 | 967.771 | 923.754 | 908.386 | 977.854 | 991.737 | 931.446 | 935.86 | 885.44 | 947.759 | 888.139 | 857.948 | 792.625 | 822.706 | 770.827 | 766.447 | 317.982 | 304.223 | 49.158 | 26.539 | 21.736 | 247.898 | 37.502 | 37.077 | 28.784 | 39.523 | 24.843 | 64.171 | 34.464 | 22.084 | 32.193 | 49.001 | 25.731 | 38.59 | 35.492 | 37.321 | 19.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.556 | 92.3 | 96.1 | 98.2 | 50.282 | 111.9 | 109.3 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 93.544 | 93.695 | 94.303 | 94.583 | 94.716 | 95.053 | 91.814 | 92.677 | 92.356 | 93.778 | 93.075 | 93.441 | 93.866 | 88.604 | 92.109 | 92.416 | 92.189 | 92.232 | 92.785 | 92.209 | 92.8 | 91.469 | 93.822 | 74.331 | 75.348 | 75.063 | 75.408 | 75.529 | 73.743 | 65.358 | 66.314 | 66.357 | 67.265 | 61.186 | 60.19 | 60.798 | 60.7 | 54.778 | 53.989 | 52.461 | 50.945 | 50.853 | 47.013 | 46.194 | 43.473 | 43.362 | 42.431 | 42.184 | 40.297 | 35.98 | 35.775 | 34.665 | 34.289 | 33.255 | 34.71 | 34.194 | 34.274 | 34.458 | 30.628 | 30.534 | 29.972 | 30.21 | 29.548 | 28.28 | 26.424 | 25.575 | 25.054 | 24.607 | 24.232 | 23.861 | 23.513 | 23.394 | 22.891 | 22.55 | 21.781 | 21.425 | 21.946 | 22.243 | 17.485 | 17.561 | 17.39 | 16.732 | 16.529 | 16.46 | 15.473 | 15.674 | 15.757 | 15.794 | 15.828 | 15.406 | 15.657 | 16.197 | 16.528 | 16.708 | 17.039 | 17.281 | 17.275 | 17.468 | 17.836 | 18.1 | 18.4 | 18.9 | 18.6 | 18.4 | 16.9 | 16.5 | 16.2 | 16.1 | 16.2 | 15.7 | 15 | 14.053 | 12.4 | 11.7 | 11.2 | 11.027 | 10.9 | 10.7 |
Goodwill
| 155.211 | 155.211 | 155.211 | 155.211 | 155.211 | 155.211 | 155.211 | 155.211 | 155.211 | 154.572 | 154.572 | 154.572 | 162.788 | 151.238 | 151.238 | 151.238 | 151.238 | 151.238 | 151.238 | 151.238 | 151.238 | 151.111 | 145.69 | 119.88 | 119.88 | 119.88 | 119.88 | 119.88 | 93.925 | 77.644 | 77.644 | 77.052 | 75.596 | 56.458 | 49.6 | 49.6 | 49.214 | 28.176 | 28.176 | 28.176 | 28.034 | 28.034 | 20.483 | 19.748 | 19.748 | 19.748 | 19.748 | 19.748 | 19.748 | 5.91 | 5.91 | 5.91 | 5.91 | 5.91 | 5.91 | 5.91 | 5.91 | 5.91 | 5.787 | 5.787 | 5.787 | 5.787 | 5.787 | 5.787 | 5.787 | 5.787 | 5.787 | 5.787 | 5.787 | 5.787 | 5.787 | 5.787 | 5.787 | 5.787 | 5.787 | 5.787 | 5.787 | 5.787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.067 | 11.91 | 12.754 | 13.626 | 14.53 | 15.433 | 16.336 | 17.239 | 18.164 | 19.09 | 20.016 | 20.941 | 21.15 | 21.16 | 22.058 | 23.902 | 23.869 | 24.782 | 25.723 | 26.679 | 27.658 | 28.665 | 31.174 | 10.39 | 10.875 | 11.359 | 11.844 | 12.402 | 9.494 | 9.082 | 9.45 | 9.195 | 9.583 | 8.686 | 7.095 | 7.371 | 7.648 | 3.531 | 3.738 | 3.965 | 4.193 | 4.422 | 3.1 | 3.288 | 3.477 | 3.667 | 3.857 | 4.048 | 4.295 | 2.072 | 2.182 | 2.292 | 2.403 | 2.515 | 2.628 | 2.741 | 2.855 | 2.97 | 1.372 | 1.447 | 1.521 | 1.597 | 1.674 | 1.751 | 1.829 | 1.908 | 1.988 | 2.068 | 2.15 | 2.234 | 2.323 | 2.412 | 2.503 | 2.594 | 2.687 | 2.78 | 2.875 | 2.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 166.278 | 167.121 | 167.965 | 168.837 | 169.741 | 170.644 | 171.547 | 172.45 | 173.375 | 173.662 | 174.588 | 175.513 | 183.938 | 172.398 | 173.296 | 175.14 | 175.107 | 176.02 | 176.961 | 177.917 | 178.896 | 179.776 | 176.864 | 130.27 | 130.755 | 131.239 | 131.724 | 132.282 | 103.419 | 86.726 | 87.094 | 86.247 | 85.179 | 65.144 | 56.695 | 56.971 | 56.862 | 31.707 | 31.914 | 32.141 | 32.227 | 32.456 | 23.583 | 23.036 | 23.225 | 23.415 | 23.605 | 23.796 | 24.043 | 7.982 | 8.092 | 8.202 | 8.313 | 8.425 | 8.538 | 8.651 | 8.765 | 8.88 | 7.159 | 7.234 | 7.308 | 7.384 | 7.461 | 7.538 | 7.616 | 7.695 | 7.775 | 7.855 | 7.937 | 8.021 | 8.11 | 8.199 | 8.29 | 8.381 | 8.474 | 8.567 | 8.662 | 8.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 68.737 | 97.296 | 56.463 | 92.046 | 2,831.651 | 2,889.309 | 2,958.978 | 3,020.306 | 3,017.191 | 3,093.792 | 3,118.641 | 2,713.255 | 2,438.874 | 1,844.47 | 1,423.825 | 1,302.701 | 1,195.613 | 1,126.075 | 1,099.943 | 1,048.978 | 977.536 | 887.187 | 893.469 | 810.46 | 766.153 | 735.962 | 714.425 | 710.113 | 708.449 | 704.525 | 673.09 | 633.025 | 744.24 | 628.935 | 642.767 | 632.611 | 617.86 | 493.631 | 495.315 | 489.531 | 495.941 | 537.618 | 529.34 | 518.501 | 524.054 | 492.363 | 482.086 | 482.801 | 503.804 | 441.715 | 440.601 | 438.145 | 441.334 | 460.449 | 445.988 | 391.939 | 397.694 | 410.284 | 368.752 | 344.789 | 348.692 | 331.941 | 327.289 | 303.268 | 230.837 | 252.791 | 238.993 | 234.675 | 230.631 | 224.541 | 234.823 | 243.078 | 239.869 | 242.262 | 250.103 | 275.177 | 282.884 | 301.185 | 296.905 | 281.282 | 205.972 | 219.501 | 238.412 | 215.695 | 189.476 | 154.617 | 145.335 | 109.453 | 114.113 | 120.358 | 80.256 | 67.338 | 48.838 | 60.892 | 64.405 | 71.375 | 72.849 | 67.79 | 66.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.851 | 75.4 | 77 | 78.6 | 87.109 | 92.1 | 93.4 |
Tax Assets
| -7,391.506 | 7,207.198 | 7,027.117 | 6,858.285 | 0 | 0 | -234.19 | 0 | 0 | -198.303 | -182.872 | -154.586 | -159.606 | -153.575 | -5,260.787 | 0 | -5,423.721 | -5,300.875 | -4,995.121 | 0 | -4,820.739 | -4,729.651 | -4,691.522 | -3,983.595 | -3,874.761 | -3,801.291 | -3,699.027 | -3,696.512 | 0 | -3,103.101 | -2,955.955 | 0 | 0 | -2,682.526 | -2,463.421 | -2,485.982 | 0 | -2,088.965 | -2,029.386 | -1,948.844 | -1,916.555 | -1,939.138 | -1,700.167 | -1,657.325 | -1,673.826 | -1,687.395 | -1,641.161 | 65.98 | 64.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.52 | 1.727 | 2.58 | 2.739 | 2.783 | -7.775 | -7.855 | -7.937 | -8.021 | -8.11 | -8.199 | -8.29 | -8.381 | -8.474 | -8.567 | -8.662 | -8.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,322.769 | 154.993 | 197.048 | 159.304 | -2,831.651 | -2,889.309 | 234.19 | -3,285.433 | -3,282.922 | 198.303 | 182.872 | 154.586 | 159.606 | 153.575 | 5,260.787 | -0.947 | 5,423.721 | 5,300.875 | 4,995.121 | -6.303 | 4,820.739 | 4,729.651 | 4,691.522 | 3,983.595 | 3,874.761 | 3,801.291 | 3,699.027 | 3,696.512 | -0.175 | 3,103.101 | 2,955.955 | 0.06 | -1.288 | 2,682.526 | 2,463.421 | 2,485.982 | 0.386 | 2,088.965 | 2,029.386 | 1,948.844 | 1,916.555 | 1,939.138 | 1,700.167 | 1,657.325 | 1,673.826 | 1,687.395 | 1,641.161 | -65.98 | -64.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.52 | -1.727 | -2.58 | -2.739 | -2.783 | 7.775 | 7.855 | 7.937 | 8.021 | 8.11 | 8.199 | 8.29 | 8.381 | 8.474 | 8.567 | 8.662 | 8.756 | -296.905 | -281.282 | -223.362 | -236.233 | -254.941 | -215.695 | -204.949 | -170.291 | -161.092 | -125.247 | -129.941 | -135.764 | -95.913 | -83.535 | -65.366 | -77.6 | -81.444 | -88.656 | -90.124 | -85.258 | -83.871 | -18.1 | -18.4 | -18.9 | -18.6 | -18.4 | -16.9 | -16.5 | -16.2 | -16.1 | -16.2 | -15.7 | -15 | -85.904 | -87.8 | -88.7 | -89.8 | -98.136 | -103 | -104.1 |
Total Non-Current Assets
| 259.822 | 7,720.303 | 7,542.896 | 7,373.055 | 264.457 | 265.697 | 3,222.339 | 3,285.433 | 3,282.922 | 3,361.232 | 3,386.304 | 2,982.209 | 2,716.678 | 2,105.472 | 1,689.23 | 1,569.31 | 1,462.909 | 1,394.327 | 1,369.689 | 1,312.801 | 1,249.232 | 1,158.432 | 1,164.155 | 1,015.061 | 972.256 | 942.264 | 921.557 | 917.924 | 885.436 | 856.609 | 826.498 | 785.689 | 895.396 | 755.265 | 759.652 | 750.38 | 735.808 | 580.116 | 581.218 | 574.133 | 579.113 | 620.927 | 599.936 | 587.731 | 590.752 | 559.14 | 548.122 | 548.781 | 568.144 | 485.677 | 484.468 | 481.012 | 483.936 | 502.129 | 489.236 | 434.784 | 440.733 | 453.622 | 406.539 | 382.557 | 385.972 | 369.535 | 364.298 | 339.086 | 264.877 | 286.061 | 271.822 | 267.137 | 262.8 | 256.423 | 266.446 | 274.671 | 271.05 | 273.193 | 280.358 | 305.169 | 313.492 | 332.184 | 17.485 | 17.561 | 223.362 | 236.233 | 254.941 | 16.46 | 204.949 | 170.291 | 161.092 | 125.247 | 129.941 | 135.764 | 95.913 | 83.535 | 65.366 | 77.6 | 81.444 | 88.656 | 90.124 | 85.258 | 83.871 | 0 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0 | 0 | 85.904 | 87.8 | 88.7 | 89.8 | 98.136 | 103 | 104.1 |
Total Assets
| 7,416.194 | 7,912.527 | 7,855.707 | 7,940.485 | 7,959.434 | 7,963.353 | 7,897.995 | 7,872.518 | 7,718.695 | 7,640.936 | 7,420.328 | 7,355.432 | 7,534.24 | 6,109.227 | 6,055.528 | 5,886.614 | 5,790.143 | 5,739.262 | 5,351.325 | 5,244.363 | 5,186.714 | 5,098.682 | 5,051.639 | 4,246.688 | 4,150.561 | 4,076.611 | 3,969.75 | 3,964.303 | 3,519.658 | 3,321.178 | 3,169.643 | 3,141.156 | 3,325.658 | 2,918.08 | 2,627.918 | 2,652.401 | 2,606.833 | 2,219.307 | 2,153.965 | 2,076.922 | 2,037.045 | 2,073.251 | 1,806.583 | 1,758.276 | 1,781.024 | 1,785.907 | 1,734.25 | 1,847.677 | 1,846.776 | 1,563.265 | 1,546.831 | 1,547.162 | 1,490.81 | 1,413.737 | 1,382.39 | 1,400.919 | 1,485.058 | 1,464.415 | 1,301.66 | 1,387.02 | 1,321.224 | 1,343.296 | 1,442.851 | 1,306.857 | 1,188.631 | 1,194.447 | 1,249.676 | 1,258.874 | 1,194.246 | 1,192.283 | 1,151.886 | 1,222.43 | 1,159.189 | 1,131.141 | 1,072.983 | 1,127.875 | 1,084.319 | 1,098.631 | 911.706 | 913.831 | 816.069 | 806.279 | 823.494 | 757.071 | 755.089 | 779.115 | 697.681 | 720.13 | 699.41 | 644.106 | 592.704 | 587.945 | 516.927 | 554.245 | 516.21 | 531.776 | 534.206 | 533.673 | 507.405 | 526 | 416 | 438.1 | 420 | 416.2 | 382.6 | 381 | 362.8 | 359.8 | 364.6 | 387.7 | 375.2 | 382.038 | 371.1 | 375.6 | 359.1 | 368.013 | 356.6 | 345.8 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 11.24 | 7.853 | 22.249 | 16.281 | 12.739 | 5.922 | 5.38 | 1.961 | 2.402 | 1.42 | 2.235 | 1.427 | 2.43 | 1.772 | 2.712 | 2.481 | 2.353 | 2.772 | 3.062 | 2.725 | 3.005 | 2.471 | 2.031 | 1.688 | 1.441 | 1.216 | 0.886 | 0.7 | 0.559 | 0.523 | 0.472 | 1.015 | 0.961 | 0.58 | 0.507 | 0.49 | 0.461 | 0.504 | 0.497 | 0.477 | 0.508 | 0.498 | 0.506 | 0.488 | 0.931 | 0.552 | 0.56 | 0.579 | 0.911 | 0.555 | 0.596 | 0.582 | 0.705 | 0.786 | 0.781 | 0.766 | 1.015 | 1.038 | 1.135 | 1.304 | 1.657 | 1.849 | 1.91 | 1.949 | 1.966 | 0 | 2.439 | 2.409 | 1.785 | 1.719 | 1.771 | 1.904 | 1.442 | 1.315 | 1.663 | 1.729 | 1.547 | 1.202 | 1.024 | 0.731 | 0.75 | 0.745 | 0.751 | 0.764 | 0.697 | 0.735 | 0.857 | 0.762 | 0.712 | 0.819 | 0.765 | 1.025 | 1.032 | 1.286 | 1.015 | 1.362 | 0 | 0 | 0.9 | 0.8 | 0.8 | 0.9 | 0.8 | 0.8 | 0.6 | 0.8 | 0.7 | 0.7 | 0.6 | 0.8 | 0 | 0.6 | 0.8 | 0.7 | 0 | 0.6 | 0.6 |
Short Term Debt
| 122.399 | 128.169 | 0 | 652.902 | 0 | 0 | 0 | 742.684 | 0 | 0 | 428.1 | 200.881 | 195.2 | 178.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.5 | 0 | 0 | 0 | 19.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 258.852 | 78.661 | 86.689 | 62.279 | 83.842 | 120.579 | 72.988 | 76.754 | 50.024 | 72.108 | 72.712 | 58.983 | 82.281 | 23.88 | 36.908 | 48.121 | 20.241 | 156.536 | 48.252 | 158.985 | 24.409 | 22.434 | 16.696 | 17.857 | 22.344 | 17.716 | 24.964 | 16.093 | 34.148 | 6.757 | 14.7 | 94.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.849 | 17.4 | 26.2 | 13.5 | 21.569 | 8.3 | 8.7 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | -139.409 | 0 | -22.249 | 0 | 0 | 0 | -737.304 | 0 | 0 | -426.68 | -198.646 | -193.773 | -176.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,096.935 | 1,098.28 | 1,093.076 | 4,837.849 | -16.281 | -12.739 | -5.922 | -5.38 | -1.961 | -2.402 | -1.42 | -2.235 | -1.427 | -2.43 | -1.772 | -2.712 | -2.481 | -2.353 | -2.772 | -3.062 | -2.725 | -3.005 | -2.471 | -2.031 | -1.688 | -1.441 | -1.216 | 0 | -0.7 | -0.559 | -0.523 | 0 | -1.015 | -0.961 | -0.58 | -0.507 | -0.49 | -0.461 | -0.504 | -0.497 | -0.477 | -0.508 | -0.498 | -0.506 | -0.488 | -0.931 | -0.552 | -0.56 | -0.579 | -0.911 | -0.555 | -0.596 | -0.582 | -0.705 | -0.786 | -0.781 | -0.766 | -1.015 | -1.038 | -1.135 | -1.304 | -1.657 | -1.849 | -1.91 | -1.949 | -1.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 491.504 | 441.392 | 401.224 | 424.591 | 383.059 | 414.604 | 405.821 | 389.737 | 419.681 | 378.6 | 303.075 | 391.1 | 332.6 | 353.8 | 334.1 | 329.5 | 299.5 | 306.3 | 283.3 | 284.3 | 285.9 | 288.1 | 300.9 | 294.151 | -18 | -27 | -14.2 | -21.569 | -8.9 | -9.3 |
Total Current Liabilities
| 1,219.334 | 1,098.28 | 1,100.929 | 5,490.751 | 16.281 | 12.739 | 5.922 | 5.38 | 1.961 | 2.402 | 1.42 | 2.235 | 1.427 | 2.43 | 1.772 | 2.712 | 2.481 | 2.353 | 2.772 | 3.062 | 2.725 | 3.005 | 2.471 | 2.031 | 1.688 | 1.441 | 1.216 | 13.386 | 0.7 | 0.559 | 0.523 | 19.972 | 1.015 | 0.961 | 0.58 | 0.507 | 0.49 | 0.461 | 0.504 | 0.497 | 0.477 | 0.508 | 0.498 | 0.506 | 0.488 | 0.931 | 0.552 | 0.56 | 0.579 | 0.911 | 0.555 | 0.596 | 0.582 | 0.705 | 0.786 | 0.781 | 0.766 | 1.015 | 1.038 | 1.135 | 1.304 | 1.657 | 1.849 | 1.91 | 1.949 | 1.966 | 0 | 261.291 | 81.07 | 88.474 | 63.998 | 85.613 | 122.483 | 74.43 | 78.069 | 51.687 | 73.837 | 74.259 | 60.185 | 83.305 | 24.611 | 37.658 | 48.866 | 20.992 | 157.3 | 48.949 | 159.72 | 25.266 | 514.7 | 458.8 | 419.9 | 447.7 | 401.8 | 440.6 | 423.2 | 424.9 | 427.8 | 393.3 | 397.8 | 392 | 333.4 | 354.6 | 335 | 330.3 | 300.3 | 306.9 | 284.1 | 285 | 286.6 | 288.7 | 301.7 | 307 | 18 | 27 | 14.2 | 21.569 | 8.9 | 9.3 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,255.87 | 1,470.372 | 1,472.07 | 812.949 | 1,472.718 | 1,468.152 | 1,427.947 | 1,258.872 | 1,163.917 | 1,074.952 | 844.3 | 771.817 | 786.188 | 554.432 | 596.732 | 590.151 | 702.53 | 698.334 | 760.987 | 606.052 | 572.841 | 492.427 | 513.098 | 588.221 | 515.51 | 562.591 | 557.999 | 601.81 | 495.759 | 522.866 | 357.509 | 304.945 | 609.307 | 525.757 | 463.343 | 482.144 | 405.578 | 417.955 | 473.095 | 383.84 | 382.716 | 372.765 | 268.568 | 288.782 | 274.953 | 315.246 | 241.269 | 378.095 | 365.432 | 370.602 | 341.588 | 400.787 | 366.748 | 260.771 | 254.965 | 291.325 | 349.078 | 313.583 | 301.072 | 311.853 | 339.721 | 377.336 | 348.793 | 210.025 | 356.279 | 321.26 | 283.811 | 27.837 | 243.639 | 213.701 | 188.777 | 156.16 | 156.806 | 156.864 | 156.935 | 161.446 | 165.463 | 160.517 | 162.379 | 162.387 | 125.527 | 125.576 | 145.636 | 137.972 | 12 | 190.478 | 12 | 159.112 | 144.112 | 147.264 | 0 | 0 | 0 | 0 | 0 | 0 | 75.32 | 110.32 | 0 | 105 | 54 | 54 | 54 | 54 | 50 | 41 | 46 | 42 | 45 | 65 | 40 | 41.5 | 30.4 | 25.4 | 25.4 | 21.4 | 15.4 | 17.4 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 4,697.431 | 4,617.21 | 4,561.458 | 917.973 | -1,472.718 | -1,468.152 | -1,422.025 | -1,253.492 | -1,161.956 | 0 | 0 | 0 | 0 | 0 | 0 | -109.462 | 0 | 0 | 0 | -158.941 | 0 | 0 | 0 | -193.805 | 0 | 0 | 0 | -215.349 | 0 | 0 | 0 | -123.955 | -1.981 | 0 | 0 | -290.399 | 1.081 | 0 | 0 | -234.725 | 0 | 0 | 0 | -181.246 | 0 | 0 | 0 | -231.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.012 | 0.036 | 137.1 | 105.3 | 80.3 | 80.3 | 60.3 | 75.3 | -0.02 | -0.02 | 80.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 5,953.301 | 6,087.582 | 6,033.528 | 1,730.922 | 1,472.718 | 1,468.152 | 5.922 | 5.38 | 1.961 | 1,074.952 | 844.3 | 771.817 | 786.188 | 554.432 | 596.732 | 480.689 | 702.53 | 698.334 | 760.987 | 447.111 | 572.841 | 492.427 | 513.098 | 394.416 | 515.51 | 562.591 | 557.999 | 386.461 | 495.759 | 522.866 | 357.509 | 180.99 | 607.326 | 525.757 | 463.343 | 191.745 | 406.659 | 417.955 | 473.095 | 149.115 | 382.716 | 372.765 | 268.568 | 107.536 | 274.953 | 315.246 | 241.269 | 146.948 | 365.432 | 370.602 | 341.588 | 400.787 | 366.748 | 260.771 | 254.965 | 291.325 | 349.078 | 312.676 | 301.072 | 311.853 | 339.721 | 377.336 | 348.793 | 210.025 | 356.279 | 321.26 | 283.811 | 27.837 | 243.639 | 213.701 | 188.777 | 156.16 | 156.806 | 156.864 | 156.935 | 161.446 | 165.463 | 160.517 | 162.379 | 162.387 | 125.527 | 125.576 | 145.636 | 137.972 | 12 | 190.478 | 12 | 159.112 | 144.1 | 147.3 | 137.1 | 105.3 | 80.3 | 80.3 | 60.3 | 75.3 | 75.3 | 110.3 | 80.2 | 105 | 54 | 54 | 54 | 54 | 50 | 41 | 46 | 42 | 45 | 65 | 40 | 41.5 | 30.4 | 25.4 | 25.4 | 21.4 | 15.4 | 17.4 |
Total Liabilities
| 7,172.635 | 7,185.862 | 7,134.457 | 7,221.673 | 7,266.065 | 7,254.11 | 7,195.436 | 7,195.143 | 7,073.702 | 6,983.071 | 6,742.878 | 6,632.223 | 6,825.698 | 5,398.853 | 5,366.149 | 5,194.398 | 5,119.85 | 5,087.056 | 4,720.483 | 4,588.34 | 4,544.003 | 4,472.221 | 4,442.171 | 3,754.696 | 3,672.967 | 3,606.076 | 3,509.334 | 3,507.225 | 3,127.446 | 2,963.919 | 2,821.068 | 2,800.301 | 2,980.133 | 2,637.078 | 2,366.501 | 2,385.569 | 2,342.095 | 2,017.176 | 1,954.474 | 1,882.508 | 1,847.265 | 1,885.915 | 1,636.8 | 1,593.657 | 1,617.565 | 1,625.742 | 1,571.973 | 1,688.709 | 1,690.914 | 1,432.653 | 1,420.593 | 1,425.697 | 1,372.13 | 1,292.23 | 1,266.33 | 1,288.636 | 1,364.946 | 1,347.903 | 1,185.944 | 1,272.415 | 1,207.391 | 1,236.102 | 1,336.424 | 1,203.507 | 1,113.559 | 1,120.834 | 1,175.005 | 1,188.229 | 1,126.58 | 1,129.111 | 1,087.393 | 1,160.553 | 1,099.699 | 1,076.514 | 1,017.887 | 1,074.345 | 1,030.165 | 1,045.8 | 862.068 | 863.399 | 766.25 | 760.987 | 774.383 | 710.848 | 710.258 | 734.189 | 655.029 | 678.72 | 658.766 | 606.084 | 545.014 | 553.002 | 482.071 | 520.912 | 483.475 | 500.152 | 503.122 | 503.564 | 477.999 | 497 | 387.4 | 408.6 | 389 | 384.3 | 350.3 | 347.9 | 330.1 | 327 | 331.6 | 353.7 | 341.7 | 352.741 | 342.2 | 346.8 | 330.5 | 339.46 | 324.9 | 315 |
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 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 18.301 | 18.258 | 18.217 | 24.426 | 24.385 | 24.345 | 24.306 | 24.267 | 24.229 | 24.191 | 24.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.003 | 5.031 | 6.654 | 6.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.099 | 0 | 0 | 0 | 0 | 1.403 | 1.135 | 1.126 | 0 | 1.126 | 1.139 | 1.123 | 1.122 | 1.122 | 1.122 | 1.122 | 1.119 | 1.118 | 1.114 | 1.114 | 1.114 | 1.114 | 1.114 | 1.114 | 1.114 | 1.113 | 1.113 | 1.112 | 1.111 | 1.11 | 1.109 | 1.108 | 1.092 | 1.092 | 1.078 | 1.078 | 1.062 | 1.062 | 1.05 | 1.043 | 1.041 | 1.04 | 1.04 | 1.038 | 1.038 | 1.038 | 1.038 | 1.038 | 1.038 | 0.902 | 0.902 | 0.907 | 0.907 | 0.899 | 0.89 | 0.873 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.708 | 0 | 0 | 0 | 0.732 | 0 | 0 |
Retained Earnings
| 454.05 | 442.977 | 435.927 | 429.021 | 461.325 | 452.209 | 440.556 | 429.385 | 415.277 | 398.517 | 380.7 | 363.742 | 348.943 | 332.509 | 316.08 | 301.419 | 284.835 | 269.849 | 260.501 | 269.738 | 256.617 | 241.519 | 230.327 | 224.035 | 214.753 | 205.535 | 195.292 | 185.57 | 181.396 | 176.123 | 169.95 | 164.173 | 161.026 | 156.651 | 152.219 | 148.685 | 144.344 | 141.889 | 138.5 | 134.477 | 130.864 | 127.154 | 123.678 | 121.253 | 118.157 | 114.398 | 109.7 | 105.402 | 101.267 | 97.349 | 93.198 | 89.387 | 86.524 | 84.417 | 82.169 | 80.24 | 78.28 | 75.916 | 74.31 | 73.431 | 72.255 | 70.807 | 69.654 | 67.804 | 66.239 | 65.46 | 63.023 | 60.982 | 59.46 | 57.678 | 56.149 | 54.196 | 52.417 | 50.902 | 49.524 | 48.523 | 46.882 | 45.267 | 43.995 | 43.092 | 41.637 | 40.243 | 38.796 | 37.638 | 36.992 | 35.283 | 33.825 | 32.418 | 31.161 | 29.93 | 28.937 | 28.13 | 27.417 | 26.591 | 25.836 | 25.184 | 24.752 | 23.848 | 23.101 | 22.6 | 23.3 | 24.6 | 24.6 | 24.2 | 24.9 | 24.9 | 24.6 | 24.4 | 24.7 | 24.6 | 24.3 | 23.898 | 22.7 | 22.3 | 21.7 | 21.105 | 20.8 | 20.3 |
Accumulated Other Comprehensive Income/Loss
| -57.681 | -73.985 | -71.276 | -66.609 | -123.434 | -97.919 | -92.032 | -106.198 | -123.121 | -93.064 | -54.772 | 7.345 | 7.645 | 18.638 | 10.686 | 27.852 | 23.278 | 21.27 | 9.322 | 6.432 | 6.646 | 4.207 | 0.178 | -8.144 | -12.963 | -10.587 | -10.178 | -3.551 | -1.777 | -1.416 | -3.777 | -5.644 | 2.598 | 3.593 | 2.698 | -0.723 | 1.811 | 1.12 | 2.427 | 1.521 | 0.687 | 2.244 | 1.001 | -1.729 | 0.565 | 1.159 | 8.04 | 9.101 | 10.201 | 8.775 | 8.773 | 7.842 | 7.951 | 7.179 | 4.064 | 2.348 | 5.989 | 4.836 | 5.728 | 5.719 | 6.219 | 1.259 | 1.751 | 0.628 | -1.013 | -1.625 | 1.981 | 0.063 | -1.276 | -3.898 | -0.963 | -1.507 | -2.02 | -5.202 | -3.285 | -3.613 | -1.51 | -0.686 | -2.607 | -0.078 | 0.764 | -1.21 | 3.661 | 2.075 | 1.399 | 3.203 | 2.506 | 2.671 | 3.162 | 1.771 | 0.37 | 0.43 | 1.055 | 0.358 | 0.515 | 0.009 | -0.782 | -1.203 | -1.319 | -2.4 | -1.8 | -1 | 0.2 | 0.6 | 0.6 | 0.6 | 0.8 | 0.8 | 0.8 | 0.8 | -0.4 | 0.085 | 0 | 0 | 0 | 0.466 | 0 | 0 |
Other Total Stockholders Equity
| 358.453 | 357.673 | 356.599 | 356.4 | 355.478 | 354.953 | 354.035 | 354.188 | 352.837 | 352.412 | 351.522 | 352.122 | 351.954 | 359.227 | 362.613 | 362.945 | 362.18 | 361.087 | 361.019 | 379.853 | 379.448 | 380.735 | 378.963 | 276.101 | 275.804 | 275.587 | 275.302 | 275.059 | 212.593 | 182.552 | 182.402 | 182.326 | 181.901 | 120.758 | 106.5 | 106.37 | 106.083 | 46.622 | 46.064 | 45.916 | 45.729 | 45.438 | 32.604 | 32.496 | 32.237 | 32.108 | 32.037 | 31.965 | 30.491 | 10.853 | 10.641 | 11.736 | 10.579 | 10.471 | 10.446 | 10.356 | 10.295 | 10.253 | 10.211 | 10.03 | 9.974 | 9.785 | 9.717 | 9.65 | 8.732 | 8.664 | 8.553 | 8.486 | 8.369 | 8.279 | 8.195 | 8.077 | 7.983 | 6.709 | 7.749 | 7.528 | 7.69 | 7.172 | 7.172 | 6.356 | 6.356 | 5.209 | 5.611 | 5.469 | 5.4 | 5.4 | 5.283 | 5.283 | 5.283 | 5.283 | 5.345 | 5.345 | 0.479 | 0.451 | -1.177 | -1.152 | -0.668 | -0.539 | -1.056 | 7.9 | 6.3 | 5.1 | 5.5 | 6.4 | 6.1 | 6.9 | 6.6 | 6.9 | 6.8 | 7.9 | 8.9 | 4.606 | 6.2 | 6.5 | 6.9 | 6.25 | 10.9 | 10.5 |
Total Shareholders Equity
| 754.822 | 726.665 | 721.25 | 718.812 | 693.369 | 709.243 | 702.559 | 677.375 | 644.993 | 657.865 | 677.45 | 723.209 | 708.542 | 710.374 | 689.379 | 692.216 | 670.293 | 652.206 | 630.842 | 656.023 | 642.711 | 626.461 | 609.468 | 491.992 | 477.594 | 470.535 | 460.416 | 457.078 | 392.212 | 357.259 | 348.575 | 340.855 | 345.525 | 281.002 | 261.417 | 266.832 | 264.738 | 202.131 | 199.491 | 194.414 | 189.78 | 187.336 | 169.783 | 164.619 | 163.459 | 160.165 | 162.277 | 158.968 | 155.862 | 130.612 | 126.238 | 121.465 | 118.68 | 121.507 | 116.06 | 112.283 | 120.112 | 116.512 | 115.716 | 114.605 | 113.833 | 107.194 | 106.427 | 103.35 | 75.072 | 73.613 | 74.671 | 70.645 | 67.666 | 63.172 | 64.493 | 61.877 | 59.49 | 54.627 | 55.096 | 53.53 | 54.154 | 52.831 | 49.638 | 50.432 | 49.819 | 45.292 | 49.111 | 46.223 | 44.831 | 44.926 | 42.652 | 41.41 | 40.644 | 38.022 | 35.69 | 34.943 | 34.856 | 33.333 | 32.735 | 31.624 | 24.201 | 22.996 | 21.599 | 29 | 28.6 | 29.5 | 31 | 31.9 | 32.3 | 33.1 | 32.7 | 32.8 | 33 | 34 | 33.5 | 29.297 | 28.9 | 28.8 | 28.6 | 28.553 | 31.7 | 30.8 |
Total Equity
| 754.822 | 726.665 | 721.25 | 718.812 | 693.369 | 709.243 | 702.559 | 677.375 | 644.993 | 657.865 | 677.45 | 723.209 | 708.542 | 710.374 | 689.379 | 692.216 | 670.293 | 652.206 | 630.842 | 656.023 | 642.711 | 626.461 | 609.468 | 491.992 | 477.594 | 470.535 | 460.416 | 457.078 | 392.212 | 357.259 | 348.575 | 340.855 | 345.525 | 281.002 | 261.417 | 266.832 | 264.738 | 202.131 | 199.491 | 194.414 | 189.78 | 187.336 | 169.783 | 164.619 | 163.459 | 160.165 | 162.277 | 158.968 | 155.862 | 130.612 | 126.238 | 121.465 | 118.68 | 121.507 | 116.06 | 112.283 | 120.112 | 116.512 | 115.716 | 114.605 | 113.833 | 107.194 | 106.427 | 103.35 | 75.072 | 73.613 | 74.671 | 70.645 | 67.666 | 63.172 | 64.493 | 61.877 | 59.49 | 54.627 | 55.096 | 53.53 | 54.154 | 52.831 | 49.638 | 50.432 | 49.819 | 45.292 | 49.111 | 46.223 | 44.831 | 44.926 | 42.652 | 41.41 | 40.644 | 38.022 | 47.69 | 34.943 | 34.856 | 33.333 | 32.735 | 31.624 | 31.084 | 30.109 | 29.406 | 29 | 28.6 | 29.5 | 31 | 31.9 | 32.3 | 33.1 | 32.7 | 32.8 | 33 | 34 | 33.5 | 29.297 | 28.9 | 28.8 | 28.6 | 28.553 | 31.7 | 30.8 |
Total Liabilities & Shareholders Equity
| 7,927.457 | 7,912.527 | 7,855.707 | 7,940.485 | 7,959.434 | 7,963.353 | 7,897.995 | 7,872.518 | 7,718.695 | 7,640.936 | 7,420.328 | 7,355.432 | 7,534.24 | 6,109.227 | 6,055.528 | 5,886.614 | 5,790.143 | 5,739.262 | 5,351.325 | 5,244.363 | 5,186.714 | 5,098.682 | 5,051.639 | 4,246.688 | 4,150.561 | 4,076.611 | 3,969.75 | 3,964.303 | 3,519.658 | 3,321.178 | 3,169.643 | 3,141.156 | 3,325.658 | 2,918.08 | 2,627.918 | 2,652.401 | 2,606.833 | 2,219.307 | 2,153.965 | 2,076.922 | 2,037.045 | 2,073.251 | 1,806.583 | 1,758.276 | 1,781.024 | 1,785.907 | 1,734.25 | 1,847.677 | 1,846.776 | 1,563.265 | 1,546.831 | 1,547.162 | 1,490.81 | 1,413.737 | 1,382.39 | 1,400.919 | 1,485.058 | 1,464.415 | 1,301.66 | 1,387.02 | 1,321.224 | 1,343.296 | 1,442.851 | 1,306.857 | 1,188.631 | 1,194.447 | 1,249.676 | 1,258.874 | 1,194.246 | 1,192.283 | 1,151.886 | 1,222.43 | 1,159.189 | 1,131.141 | 1,072.983 | 1,127.875 | 1,084.319 | 1,098.631 | 911.706 | 913.831 | 816.069 | 806.279 | 823.494 | 757.071 | 755.089 | 779.115 | 697.681 | 720.13 | 699.41 | 644.106 | 592.704 | 587.945 | 516.927 | 554.245 | 516.21 | 531.776 | 534.206 | 533.673 | 507.405 | 526 | 416 | 438.1 | 420 | 416.2 | 382.6 | 381 | 362.8 | 359.8 | 364.6 | 387.7 | 375.2 | 382.038 | 371.1 | 375.6 | 359.1 | 368.013 | 356.6 | 345.8 |