IDACORP, Inc.
NYSE:IDA
109.72 (USD) • At close December 27, 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
| 427.95 | 169.559 | 157.583 | 327.429 | 445.489 | 134.779 | 357.823 | 177.577 | 226.229 | 237.886 | 218.55 | 215.243 | 299.672 | 259.965 | 240.007 | 275.116 | 312.018 | 460.365 | 138.871 | 217.254 | 260.571 | 239.664 | 231.342 | 267.492 | 261.25 | 183.141 | 307.277 | 76.649 | 104.411 | 32.629 | 47.01 | 61.48 | 100.796 | 90.558 | 219.683 | 114.802 | 121.26 | 130.979 | 317.24 | 56.808 | 111.038 | 50.621 | 88.265 | 78.162 | 186.87 | 136.155 | 24.46 | 26.527 | 20.234 | 14.374 | 8.857 | 27.813 | 31.314 | 58.316 | 93.941 | 228.677 | 185.313 | 29.488 | 41.436 | 52.987 | 28.869 | 16.002 | 89.113 | 8.828 | 57.726 | 8.924 | 7.404 | 7.966 | 16.652 | 12.464 | 3.561 | 9.892 | 8.366 | 53.871 | 60.888 | 52.356 | 13.313 | 11.906 | 61.384 | 23.403 | 20.949 | 17.234 | 79.637 | 75.159 | 26.194 | 20.125 | 41.534 | 42.736 | 70 | 47 | 59 | 67 | 62.415 | 25.542 | 30.263 | 106.795 | 18.491 | 43.669 | 39.693 | 111.338 | 17.207 | 14.671 | 12.87 | 22.867 | 4.916 | 2.43 | 3.338 | 6.905 | 10.255 | 7.773 | 8.827 | 7.928 | 6.931 | 7.491 | 5.691 | 8.468 | 7.645 | 8.077 | 7.278 | 7.748 | 5.389 | 5.659 | 4.804 |
Short Term Investments
| -0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 2,618.264 | 0 | 25 | 0 | 0 | 0 | 0 | 25 | 25 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 427.95 | 169.559 | 157.583 | 327.429 | 445.489 | 134.779 | 357.823 | 177.577 | 226.229 | 262.886 | 218.55 | 215.243 | 299.672 | 259.965 | 265.007 | 300.116 | 337.018 | 460.365 | 138.871 | 217.254 | 260.571 | 239.664 | 231.342 | 267.492 | 261.25 | 183.141 | 307.277 | 76.649 | 104.411 | 32.629 | 47.01 | 61.48 | 100.796 | 90.558 | 219.683 | 114.802 | 121.26 | 130.979 | 317.24 | 56.808 | 111.038 | 50.621 | 88.265 | 78.162 | 186.87 | 136.155 | 24.46 | 26.527 | 20.234 | 14.374 | 8.857 | 27.813 | 31.314 | 58.316 | 93.941 | 228.677 | 185.313 | 29.488 | 41.436 | 52.987 | 28.869 | 16.002 | 89.113 | 8.828 | 57.726 | 8.924 | 7.404 | 7.966 | 16.652 | 12.464 | 3.561 | 9.892 | 8.366 | 53.871 | 60.888 | 52.356 | 13.313 | 11.906 | 61.384 | 23.403 | 20.949 | 17.234 | 79.637 | 75.159 | 26.194 | 20.125 | 41.534 | 42.736 | 70 | 47 | 59 | 67 | 62.415 | 25.542 | 30.263 | 106.795 | 18.491 | 43.669 | 39.693 | 111.338 | 17.207 | 14.671 | 12.87 | 22.867 | 4.916 | 2.43 | 3.338 | 6.905 | 10.255 | 7.773 | 8.827 | 7.928 | 6.931 | 7.491 | 5.691 | 8.468 | 7.645 | 8.077 | 7.278 | 7.748 | 5.389 | 5.659 | 4.804 |
Net Receivables
| 267.146 | 285.272 | 241.984 | 267.012 | 252.705 | 262.149 | 243.781 | 199.035 | 226.056 | 198.373 | 164.253 | 183.426 | 190.99 | 210.114 | 148.963 | 160.112 | 181.432 | 178.397 | 135.93 | 159.115 | 167.289 | 170.407 | 165.008 | 158.328 | 158.77 | 176.006 | 151.713 | 188.954 | 171.447 | 180.558 | 149.587 | 180.356 | 167.187 | 172.063 | 122.822 | 139.31 | 147.253 | 166.795 | 121.567 | 135.353 | 148.545 | 168.896 | 145.368 | 161.38 | 176.053 | 170.78 | 118.537 | 142.92 | 156.819 | 142.044 | 120.212 | 121.355 | 135.601 | 119.52 | 121.652 | 14.243 | 160.089 | 146.577 | 122.454 | 140.847 | 147.582 | 132.12 | 129.997 | 135.493 | 122.718 | 123.387 | 106.177 | 111.054 | 96.344 | 100.054 | 77.731 | 86.328 | 99.499 | 100.946 | 143.056 | 124.624 | 113.382 | 113.268 | 84.776 | 95.311 | 94.51 | 101.447 | 91.685 | 92.814 | 121.961 | 132.446 | 162.98 | 178.18 | 164 | 198 | 184 | 218 | 336.569 | 160.047 | 286.841 | 286 | 240.285 | 198.326 | 146.273 | 145.742 | 179.46 | 163.231 | 174.344 | 151.096 | 204.75 | 146.038 | 148.868 | 155.343 | 120.572 | 107.504 | 78.661 | 79.356 | 75.114 | 79.827 | 78.898 | 77.537 | 67.318 | 67.278 | 65.948 | 74.349 | 61.941 | 66.518 | 62.71 |
Inventory
| 219.566 | 200.022 | 180.274 | 160.467 | 152.566 | 137.713 | 120.755 | 107.223 | 91.935 | 94.738 | 100.359 | 95.597 | 103.18 | 107.848 | 97.555 | 96.587 | 103.686 | 113.704 | 119.208 | 114.108 | 117.426 | 114.414 | 106.863 | 102.966 | 116.16 | 126.618 | 121.667 | 112.383 | 112.565 | 122.556 | 115.433 | 111.556 | 118.943 | 126.152 | 123.444 | 118.742 | 112.288 | 113.866 | 114.496 | 110.575 | 100.756 | 99.345 | 90.505 | 95.189 | 88.269 | 88.478 | 85.19 | 93.425 | 101.166 | 107.558 | 104.959 | 94.355 | 96.3 | 94.006 | 79.466 | 73.148 | 75.383 | 76.642 | 72.541 | 73.688 | 72.945 | 74.582 | 66.719 | 66.973 | 75.726 | 74.039 | 64.38 | 60.538 | 62.611 | 58.272 | 57.134 | 54.253 | 52.025 | 52.086 | 48.337 | 44.028 | 40.606 | 44.37 | 43.974 | 34.547 | 33.432 | 35.737 | 32.462 | 27.579 | 25.982 | 31.745 | 32.007 | 29.755 | 36 | 34 | 35 | 35 | 33.283 | 36.396 | 38.663 | 34.836 | 35.919 | 38.821 | 40.212 | 38.94 | 40.408 | 41.72 | 40.282 | 37.253 | 36.044 | 37.384 | 38.045 | 36.328 | 37.512 | 42.431 | 37.946 | 36.27 | 41.464 | 44.589 | 42.47 | 39 | 37.622 | 40.5 | 38.33 | 35.451 | 36.849 | 35.383 | 33.275 |
Other Current Assets
| 118.696 | 159.586 | 200.44 | 249.146 | 187.392 | 198.993 | 268.574 | 144.905 | 115.448 | 137.347 | 128.736 | 101.607 | 84.343 | 95.052 | 82.367 | 85.586 | 62.635 | 75.575 | 78.933 | 74.669 | 58.879 | 74.968 | 73.079 | 68.854 | 46.538 | 53.586 | 57.247 | 65.615 | 69.505 | 84.335 | 97.027 | 86.92 | 72.963 | 107.811 | 121.337 | 89.182 | 113.518 | 116.404 | 139.388 | 139.365 | 114.867 | 128.133 | 169.574 | 141.88 | 115.658 | 125.157 | 129.887 | 104.381 | 87.776 | 94.108 | 89.257 | 67.449 | 46.04 | 54.731 | 41.754 | 29.848 | 47.103 | 42.157 | 44.996 | 42.884 | 26.398 | 32.826 | 33.626 | 54.99 | 58.481 | 52.662 | 85.953 | 87.149 | 116.01 | 121.203 | 121.992 | 116.058 | 59.342 | 64.726 | 57.549 | 76.512 | 82.125 | 64.903 | 66.979 | 68.155 | 41.819 | 43.91 | 39.594 | 38.224 | 38.344 | 115.001 | 118.087 | 150.354 | 163 | 156 | 180 | 333 | 410.614 | 788.96 | 915.423 | 1,736.229 | 477.401 | 400.765 | 128.238 | 54.388 | 68.094 | 100.464 | 17.724 | 19.007 | 18.249 | 16.967 | 17.124 | 18.545 | 18.474 | 17.97 | 19.558 | 20.562 | 21.62 | 23.142 | 23.97 | 26.556 | 26.837 | 25.766 | 25.953 | 27.072 | 26.429 | 25.629 | 24.053 |
Total Current Assets
| 1,033.358 | 814.439 | 780.281 | 1,004.054 | 1,038.152 | 733.634 | 990.933 | 693.653 | 659.668 | 693.344 | 611.898 | 595.873 | 678.185 | 672.979 | 593.892 | 642.401 | 684.771 | 828.041 | 472.942 | 565.146 | 604.165 | 599.453 | 576.292 | 597.64 | 582.718 | 539.351 | 637.904 | 443.601 | 457.928 | 420.078 | 409.057 | 440.312 | 459.889 | 496.584 | 587.286 | 462.036 | 494.319 | 528.044 | 692.691 | 442.101 | 475.206 | 446.995 | 493.712 | 476.611 | 566.85 | 520.57 | 384.252 | 367.253 | 365.995 | 358.084 | 323.285 | 310.972 | 309.255 | 326.573 | 336.813 | 460.635 | 467.888 | 294.864 | 281.427 | 310.406 | 275.794 | 255.53 | 319.455 | 266.284 | 314.651 | 259.012 | 263.914 | 266.707 | 291.617 | 291.993 | 260.418 | 266.531 | 219.232 | 271.629 | 309.83 | 297.52 | 249.426 | 234.447 | 257.113 | 221.416 | 190.71 | 198.328 | 243.378 | 233.776 | 212.481 | 299.317 | 354.608 | 401.025 | 433 | 435 | 458 | 653 | 842.881 | 1,010.945 | 1,271.19 | 2,163.86 | 772.096 | 681.581 | 354.416 | 350.408 | 305.169 | 320.086 | 245.22 | 230.223 | 263.959 | 202.819 | 207.375 | 217.121 | 186.813 | 175.678 | 144.992 | 144.116 | 145.129 | 155.049 | 151.029 | 151.561 | 139.422 | 141.621 | 137.509 | 144.62 | 130.608 | 133.189 | 124.842 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 6,321.509 | 6,116.619 | 5,846.333 | 5,745.23 | 5,553.932 | 5,456.124 | 5,289.025 | 5,172.97 | 5,077.507 | 5,014.451 | 4,986.103 | 4,901.822 | 4,820.42 | 4,777.897 | 4,735.219 | 4,709.51 | 4,641.521 | 4,594.409 | 4,557.856 | 4,531.454 | 4,476.746 | 4,451.196 | 4,415.087 | 4,395.735 | 4,352.643 | 4,331.081 | 4,300.671 | 4,283.875 | 4,240.943 | 4,213.522 | 4,193.58 | 4,171.999 | 4,095.424 | 4,045.268 | 4,009.708 | 3,992.413 | 3,978.485 | 3,934.213 | 3,864.045 | 3,833.477 | 3,778.754 | 3,740.067 | 3,692.861 | 3,665.041 | 3,621.54 | 3,587.232 | 3,554.519 | 3,536.031 | 3,506.836 | 3,473.025 | 3,420.605 | 3,406.59 | 3,356.046 | 3,306.992 | 3,232.584 | 3,161.382 | 3,087.179 | 3,016.171 | 2,961.027 | 2,917.008 | 2,847.143 | 2,794.488 | 2,768.81 | 2,758.165 | 2,717.15 | 2,687.826 | 2,642.514 | 2,616.552 | 2,554.562 | 2,501.591 | 2,446.626 | 2,419.08 | 2,383.975 | 2,351.683 | 2,336.493 | 2,314.259 | 2,283.002 | 2,253.351 | 2,224.33 | 2,209.462 | 2,177.564 | 2,146.657 | 2,128.218 | 2,088.319 | 1,924.371 | 1,910.695 | 1,904.973 | 1,906.498 | 1,899 | 1,894 | 1,889 | 1,886 | 1,873.548 | 1,860.321 | 1,839.23 | 1,805.036 | 1,781.154 | 1,759.163 | 1,748.809 | 1,745.683 | 1,728.351 | 1,725.905 | 1,714.771 | 1,711.509 | 1,700.39 | 1,720.067 | 1,719.117 | 1,716.927 | 1,709.709 | 1,705.681 | 1,701.374 | 1,694.631 | 1,678.748 | 1,677.439 | 1,670.578 | 1,672.885 | 1,666.445 | 1,666.47 | 1,658.258 | 1,656.643 | 1,652.763 | 1,640.212 | 1,627.274 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.641 | 7.902 | 8.162 | 9.487 | 9.747 | 10.008 | 10.268 | 11.592 | 11.853 | 12.113 | 12.374 | 13.698 | 13.958 | 14.219 | 14.479 | 15.803 | 16.064 | 16.324 | 16.585 | 17.909 | 41.063 | 18.43 | 18.691 | 20.015 | 20.275 | 20.536 | 20.796 | 22.12 | 22.381 | 22.641 | 22.902 | 24.226 | 24.487 | 24.747 | 25.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -866.822 | -874.723 | -327.791 | 519.707 | 522.977 | 0 | 0 | 0 | 0 | -837.394 | -350.755 | 732.388 | 706.746 | 708.731 | 0 | 618.908 | 606.712 | 598.401 | 0 | 532.15 | 505.178 | 486.185 | 0 | 497.208 | 464.097 | 447.917 | 0 | 7.641 | 7.902 | 8.162 | 9.487 | 9.747 | 10.008 | 10.268 | 11.592 | 11.853 | 12.113 | 12.374 | 13.698 | 13.958 | 14.219 | 14.479 | 15.803 | 16.064 | 16.324 | 16.585 | 17.909 | 41.063 | 18.43 | 18.691 | 20.015 | 20.275 | 20.536 | 20.796 | 22.12 | 22.381 | 22.641 | 22.902 | 24.226 | 24.487 | 24.747 | 25.008 | 26.332 | 26.592 | 26.853 | 27.113 | 29.501 | 29.762 | 30.022 | 30.282 | 30.543 | 31.585 | 31.585 | 3.428 | 3.428 | 13.397 | 13.698 | 13.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.585 | 31.585 | 31.585 | 31.585 | 31.83 | 31.83 | 31.83 | 32.055 | 32.055 | 32.055 | 32.26 | 32.26 | 32.26 | 32.26 | 32.26 | 32.44 | 32.44 | 32.44 | 32.44 | 32.44 | 32.605 | 32.605 | 32.605 | 32.605 | 32.755 |
Long Term Investments
| 161.654 | 166.077 | 156.418 | 163.971 | 157.513 | 126.839 | 120.999 | 121.352 | 110.601 | 114.048 | 117.797 | 123.824 | 122.884 | 129 | 122.862 | 126.948 | 125.612 | 130.941 | 117.286 | 98.218 | 89.808 | 94.503 | 94.576 | 101.178 | 101.853 | 106.558 | 109.99 | 115.698 | 111.952 | 118.877 | 117.189 | 125.164 | 131.225 | 144.798 | 136.572 | 140.743 | 160.127 | 159.466 | 161.481 | 165.424 | 155.028 | 162.916 | 157.502 | 159.072 | 174.749 | 178.305 | 181.255 | 189.02 | 190.692 | 221.396 | 219.656 | 223.991 | 216.427 | 224.994 | 229.281 | 202.944 | 225.574 | 224.736 | 227.324 | 195.298 | 224.89 | 222.36 | 215.568 | 199 | 202 | 207 | 205 | 201 | 202 | 200 | 199 | 203 | 200 | 196 | 199 | 192 | 189 | 189 | 188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 866.822 | 874.723 | 327.791 | 878.945 | 858.421 | 867.649 | 0.131 | 828.16 | -16.953 | 837.394 | 350.755 | 772.65 | 789.215 | 794.525 | 0 | 736.273 | 739.242 | 742.651 | 0 | 678.774 | 689.901 | 694.046 | 0 | 630.46 | 642.013 | 647.437 | 0 | 1,241.091 | 1,250.653 | 1,248.432 | 1,432.811 | 1,169.918 | 1,149.449 | 1,143.651 | 1,327.748 | 1,092.372 | 1,064.62 | 1,066.289 | 1,198.662 | 1,030.076 | 980.139 | 957.777 | 983.045 | 938.162 | 904.306 | 892.356 | 1,137.397 | 877.209 | 832.647 | 806.495 | 958.689 | 750.001 | 586.856 | 577.591 | 760.54 | 582.808 | 559.862 | 565.99 | 724.618 | 528.953 | 512.978 | 511.281 | 497.332 | 473.845 | 16.777 | 479.589 | 248.668 | 29.224 | 18.76 | 7.58 | 220.548 | -16.467 | 483.018 | -26.912 | 223.177 | 540.533 | 551.169 | 557.32 | 0 | 3.308 | 3.059 | 5.195 | 0 | 4.869 | 25.926 | 16.08 | 0 | 5 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,588.597 | 1,579.998 | 1,564.379 | 1,562.663 | 145.285 | 141.073 | 610.286 | 1,555.152 | 848.009 | 1,647.206 | 1,568.759 | 1,588.996 | 127.527 | 125.621 | 123.072 | 1,616.385 | 123.074 | 121.187 | 120.814 | 1,446.383 | 120.676 | 120.622 | 121.629 | 1,288.201 | 123.754 | 123.017 | 117.759 | 1,202.231 | 307.628 | 266.367 | 253.528 | 110.124 | 262.906 | 235.249 | 242.965 | 88.782 | 200.83 | 198.92 | 174.872 | 63.491 | 45.255 | 45.533 | 45.061 | 64.991 | 273.753 | 281.947 | 286.877 | 71.906 | 225.842 | 199.421 | 201.889 | 40.352 | 174.931 | 176.373 | 193.183 | 68.434 | 188.563 | 162.513 | 163.762 | 67.171 | 216.025 | 232.573 | 229.556 | 275.732 | 117.025 | 551.108 | 91.334 | 290.88 | 505.483 | 489.95 | 463.446 | 305.428 | 493.1 | 15.821 | 541.012 | 333.742 | 25.499 | 20.91 | 24.973 | 803.294 | 754.337 | 758.643 | 757.714 | 779.631 | 806.446 | 800.6 | 849.88 | 945.115 | 1,079 | 1,042 | 1,052 | 1,103 | 1,232.772 | 1,063.16 | 890.979 | 670.362 | 618.688 | 570.086 | 505.362 | 509.317 | 490.498 | 475.922 | 473.977 | 478.058 | 504.24 | 483.744 | 488.699 | 439.329 | 429.899 | 420.8 | 422.659 | 424.33 | 414.246 | 388.965 | 392.455 | 384.867 | 384.08 | 350.027 | 357.732 | 357.948 | 350.102 | 325.671 | 316.963 |
Total Non-Current Assets
| 8,071.76 | 7,862.694 | 7,567.13 | 7,471.864 | 7,255.382 | 7,105.434 | 6,887.959 | 6,849.605 | 6,864.277 | 6,758.752 | 6,672.659 | 6,614.642 | 6,575.869 | 6,528.479 | 6,484.409 | 6,452.843 | 6,245.388 | 6,192.491 | 6,137.008 | 6,076.055 | 5,898.154 | 5,861.4 | 5,811.523 | 5,785.114 | 5,705.918 | 5,666.766 | 5,623.774 | 5,601.804 | 5,909.255 | 5,857.321 | 5,820.891 | 5,849.585 | 5,669.22 | 5,584.772 | 5,543.164 | 5,561.278 | 5,443.667 | 5,369.332 | 5,279.061 | 5,274.752 | 5,023.071 | 4,942.874 | 4,867.68 | 4,887.952 | 5,024.268 | 4,968.114 | 4,931.592 | 4,952.263 | 4,841.642 | 4,744.919 | 4,667.336 | 4,649.637 | 4,517.68 | 4,315.751 | 4,253.435 | 4,215.42 | 4,106.505 | 3,985.923 | 3,941.005 | 3,928.321 | 3,841.498 | 3,787.146 | 3,750.223 | 3,756.561 | 3,536.612 | 3,489.564 | 3,445.55 | 3,386.601 | 3,321.031 | 3,240.323 | 3,146.934 | 3,178.599 | 3,092.193 | 3,078.107 | 3,053.021 | 3,066.606 | 3,051.431 | 3,028.128 | 3,008.282 | 3,012.756 | 2,935.209 | 2,908.359 | 2,891.127 | 2,867.95 | 2,735.686 | 2,737.221 | 2,770.933 | 2,851.613 | 2,978 | 2,944 | 2,941 | 2,989 | 3,106.32 | 2,923.481 | 2,730.209 | 2,475.398 | 2,399.842 | 2,329.249 | 2,285.756 | 2,286.585 | 2,250.434 | 2,233.412 | 2,220.578 | 2,221.397 | 2,236.46 | 2,235.866 | 2,239.871 | 2,188.311 | 2,171.868 | 2,158.741 | 2,156.293 | 2,151.221 | 2,125.254 | 2,098.844 | 2,095.473 | 2,090.192 | 2,082.965 | 2,048.937 | 2,048.595 | 2,047.196 | 2,035.47 | 1,998.488 | 1,976.992 |
Total Assets
| 9,105.118 | 8,677.133 | 8,347.411 | 8,475.918 | 8,293.534 | 7,839.068 | 7,878.892 | 7,543.258 | 7,523.945 | 7,452.096 | 7,284.557 | 7,210.515 | 7,254.054 | 7,201.458 | 7,078.301 | 7,095.244 | 6,930.159 | 7,020.532 | 6,609.95 | 6,641.201 | 6,502.319 | 6,460.853 | 6,387.815 | 6,382.754 | 6,288.636 | 6,206.117 | 6,261.678 | 6,045.405 | 6,367.183 | 6,277.399 | 6,229.948 | 6,289.897 | 6,129.109 | 6,081.356 | 6,130.45 | 6,023.314 | 5,937.986 | 5,897.376 | 5,971.752 | 5,716.853 | 5,498.277 | 5,389.869 | 5,361.392 | 5,364.563 | 5,591.118 | 5,488.684 | 5,315.844 | 5,319.516 | 5,207.637 | 5,103.003 | 4,990.621 | 4,960.609 | 4,826.935 | 4,642.324 | 4,590.248 | 4,676.055 | 4,574.393 | 4,280.787 | 4,222.432 | 4,238.727 | 4,117.292 | 4,042.676 | 4,069.678 | 4,022.845 | 3,851.263 | 3,748.576 | 3,709.464 | 3,653.308 | 3,612.648 | 3,532.316 | 3,407.352 | 3,445.13 | 3,311.425 | 3,349.736 | 3,362.851 | 3,364.126 | 3,300.857 | 3,262.575 | 3,265.395 | 3,234.172 | 3,125.919 | 3,106.687 | 3,134.505 | 3,101.726 | 2,948.167 | 3,036.538 | 3,125.541 | 3,252.638 | 3,411 | 3,379 | 3,399 | 3,642 | 3,949.201 | 3,934.426 | 4,001.399 | 4,639.258 | 3,171.938 | 3,010.83 | 2,640.172 | 2,636.993 | 2,555.603 | 2,553.498 | 2,465.798 | 2,451.62 | 2,500.419 | 2,438.685 | 2,447.246 | 2,405.432 | 2,358.681 | 2,334.419 | 2,301.285 | 2,295.337 | 2,270.383 | 2,253.893 | 2,246.502 | 2,241.753 | 2,222.387 | 2,190.558 | 2,186.104 | 2,191.816 | 2,166.078 | 2,131.677 | 2,101.834 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 241.186 | 205.587 | 199.709 | 308.504 | 227.348 | 223.653 | 201.838 | 292.719 | 184.831 | 152.569 | 121.037 | 145.98 | 126.62 | 122.834 | 81.602 | 120.576 | 99.767 | 81.906 | 67.662 | 110.745 | 84.287 | 80.651 | 83.045 | 110.824 | 75.654 | 74.804 | 68.88 | 90.277 | 72.153 | 76.595 | 63.225 | 106.194 | 77.895 | 77.621 | 60.606 | 95.526 | 81.047 | 89.035 | 65.16 | 89.324 | 82.901 | 82.424 | 72.085 | 91.519 | 88.835 | 77.011 | 65.309 | 90.165 | 93.414 | 92.024 | 71.275 | 81.769 | 90.088 | 87.014 | 64.569 | 103.1 | 80.892 | 78.075 | 53.04 | 83.818 | 88.136 | 66.038 | 53.01 | 96.785 | 66.195 | 68.652 | 58.536 | 85.116 | 65.805 | 85.602 | 43.469 | 86.44 | 66.448 | 71.73 | 51.448 | 80.324 | 53.197 | 57.09 | 52.574 | 79.156 | 56.121 | 51.297 | 35.775 | 60.916 | 54.305 | 51.539 | 86.392 | 130.93 | 136 | 126 | 160 | 248 | 353.466 | 188.779 | 224.676 | 272 | 227.019 | 195.068 | 127.214 | 146 | 146.348 | 90.514 | 95.26 | 101.975 | 157.679 | 84.555 | 89.745 | 111.938 | 60.869 | 50.233 | 25.33 | 36.37 | 27.127 | 27.958 | 23.762 | 40.483 | 27.117 | 20.062 | 18.962 | 32.063 | 33.905 | 29.012 | 20.879 |
Short Term Debt
| 69.685 | 81.838 | 49.8 | 49.8 | 0 | 0 | 125 | 0 | 79.36 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 175 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 130 | 0 | 2.425 | 0.55 | 0 | 22.864 | 6.464 | 24.964 | 124.364 | 21.064 | 4.664 | 28.064 | 164.464 | 32.364 | 32.864 | 38.264 | 48.364 | 55.814 | 124.064 | 132.964 | 84.814 | 140.764 | 52.464 | 65.764 | 64.064 | 155.264 | 53.167 | 68.067 | 75.767 | 189.472 | 130.615 | 147.3 | 158.051 | 63.09 | 120.844 | 162.601 | 232.202 | 237.778 | 211.732 | 288.064 | 254.837 | 197.901 | 237.181 | 178.21 | 250.636 | 224.125 | 48.054 | 61.149 | 76.587 | 76.407 | 73.451 | 0 | 131.511 | 114.873 | 159.645 | 95.338 | 111.022 | 161.573 | 95.227 | 181.838 | 246.955 | 265.792 | 532 | 525 | 422 | 399 | 334.61 | 193.389 | 255.573 | 160 | 107.071 | 33.613 | 20.054 | 108.858 | 99.656 | 134.343 | 113.058 | 44.553 | 28.724 | 87.694 | 82.815 | 87.588 | 88.088 | 61.587 | 41.664 | 54.087 | 33.084 | 65.633 | 55.533 | 73.537 | 71.517 | 82.617 | 48.017 | 55.517 | 32.117 | 20.467 | 2.466 |
Tax Payables
| 0 | 19.319 | 13.002 | 6.854 | 36.005 | 30.64 | 17.799 | 8.565 | 25.587 | 30.712 | 20.59 | 14.229 | 58.644 | 43.073 | 34.501 | 19.508 | 52.91 | 28.574 | 21.327 | 11.501 | 53.253 | 31.183 | 24.41 | 12.009 | 47.797 | 28.807 | 21.098 | 11.075 | 57.902 | 19.973 | 17.763 | 11.348 | 20.26 | 12.651 | 17.754 | 10.762 | 21.567 | 15.92 | 17.696 | 10.367 | 26.232 | 27.739 | 38.051 | 13.302 | 13.802 | 9.802 | 0.154 | 1.005 | 0.937 | 5.513 | 2.837 | 0.505 | 8.785 | 22.911 | 4.146 | -27.112 | 0 | 21.456 | 40.118 | 10.184 | 20.531 | 0 | 0 | 0 | 0 | 0.005 | 0 | 3.021 | 3.815 | 3.314 | 0.021 | -44.903 | 43.022 | 0 | 12.357 | 18.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 101.766 | 100.907 | 105.611 | 104.297 | 103.86 | 91.262 | 87.479 | 72.222 | 68.766 | 67.4 | 65.013 | 43.472 | 40.199 | 41.544 | 34.604 | 29.341 | 30.27 | 32.475 | 32.668 | 28.452 | 31.342 | 37.401 | 26.348 | 20.037 | 23.049 | 28.408 | 23.541 | 18.414 | 20.607 | 24.217 | 22.738 | 21.438 | 26.615 | 34.552 | 31.833 | 31.214 | 84.103 | 72.774 | 72.715 | 42.766 | 91.218 | 83.421 | 90.791 | 33.928 | 76.094 | 64.32 | 51.052 | 5.581 | 24.838 | 27.608 | 26.271 | 2.048 | 32.173 | 102.086 | 101.658 | 41.742 | 101.386 | 43.277 | 65.8 | 574.45 | 48.211 | 17.919 | 24.054 | 515.719 | 0 | 0 | 0 | 11.026 | 0 | 0 | 0 | -17.332 | 0 | 0 | 0 | -31.769 | 0 | 0 | 0 | 555.774 | 0 | 0 | 0 | 5.639 | 0 | 0 | 0 | 21.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -44.553 | -28.724 | -87.694 | -82.815 | -87.588 | -88.088 | -61.587 | -41.664 | -54.087 | -33.084 | -65.633 | -55.533 | 48.837 | -71.517 | 45.33 | -48.017 | -55.517 | -32.117 | -20.467 | -2.466 |
Other Current Liabilities
| 193.547 | 150.019 | 137.254 | 164.621 | 121.717 | 122.783 | 100.454 | 175.059 | 116.878 | 123.299 | 120.938 | 121.943 | 117.317 | 123.69 | 111.165 | 118.146 | 119.824 | 129.213 | 126.197 | 124.161 | 122.2 | 146.347 | 139.663 | 115.722 | 103.906 | 105.985 | 88.318 | 80.983 | 72.705 | 69.335 | 77.058 | 87.871 | 74.057 | 109.312 | 77.262 | 114.954 | 98.054 | 100.751 | 99.938 | 109.726 | 97.706 | 87.831 | 88.345 | 89.737 | 108.563 | 93.842 | 105.131 | 119.369 | 121.449 | 133.334 | 145.768 | 130.709 | 102.421 | 161.707 | 186.86 | 183.599 | 170.943 | 92.144 | 77.007 | 61.137 | 65.441 | 61.988 | 75.58 | 61.105 | 108.54 | 95.239 | 100.549 | 89.277 | 77.713 | 81.233 | 98.839 | 144.672 | 95.69 | 151.984 | 147.934 | 117.917 | 157.614 | 247.762 | 114.494 | 91.429 | 94.997 | 106.95 | 103.751 | 89.216 | 155.438 | 189.976 | 192.083 | 176.443 | 167 | 183 | 205 | 257 | 495.367 | 808.185 | 839.908 | 1,776.643 | 500.578 | 455.161 | 183.112 | 91.142 | 117.721 | 146.774 | 79.047 | 58.39 | 56.714 | 61.949 | 71.717 | 63.006 | 84.371 | 60.781 | 88.808 | 50.026 | 74.369 | 59.193 | 88.166 | 48.838 | 70.082 | 45.331 | 72.682 | 43.723 | 66.119 | 41.013 | 68.014 |
Total Current Liabilities
| 606.184 | 525.632 | 505.376 | 634.076 | 488.93 | 468.338 | 532.57 | 548.565 | 475.422 | 448.98 | 327.578 | 325.624 | 342.78 | 331.141 | 261.872 | 287.571 | 302.771 | 447.168 | 247.854 | 374.859 | 291.082 | 295.582 | 273.466 | 258.592 | 250.406 | 238.004 | 331.837 | 200.749 | 225.792 | 190.67 | 180.784 | 249.715 | 205.291 | 224.548 | 311.819 | 242.306 | 205.332 | 233.77 | 347.258 | 241.781 | 239.703 | 236.258 | 246.845 | 250.372 | 335.264 | 313.619 | 255.408 | 351.303 | 268.264 | 296.635 | 283.944 | 368.247 | 254.461 | 339.699 | 331.342 | 449.059 | 382.45 | 338.975 | 328.216 | 218.229 | 294.952 | 290.627 | 360.792 | 395.668 | 386.467 | 451.96 | 413.922 | 375.315 | 384.514 | 348.359 | 392.965 | 410.334 | 253.214 | 284.863 | 288.326 | 293.585 | 284.262 | 304.852 | 298.579 | 285.458 | 310.763 | 253.585 | 250.548 | 307.323 | 304.97 | 423.353 | 525.43 | 576.633 | 835 | 834 | 787 | 907 | 1,183.443 | 1,190.353 | 1,320.157 | 2,208.643 | 834.668 | 683.842 | 330.38 | 346.437 | 363.725 | 371.631 | 287.365 | 204.918 | 243.117 | 234.198 | 244.277 | 258.606 | 233.328 | 172.601 | 155.802 | 140.483 | 134.58 | 152.784 | 167.461 | 162.858 | 168.716 | 148.01 | 139.661 | 131.303 | 132.141 | 90.492 | 91.359 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3,053.948 | 2,776.129 | 2,775.959 | 2,775.79 | 2,826.15 | 2,482.352 | 2,483.051 | 2,194.145 | 2,071.402 | 2,075.698 | 2,050.634 | 2,000.64 | 2,000.584 | 2,000.527 | 2,000.471 | 2,000.414 | 2,000.358 | 2,000.455 | 1,837.01 | 1,736.659 | 1,836.395 | 1,835.521 | 1,835.155 | 1,834.788 | 1,834.422 | 1,834.055 | 1,833.576 | 1,746.123 | 1,745.746 | 1,745.368 | 1,744.991 | 1,744.614 | 1,745.548 | 1,745.182 | 1,744.433 | 1,725.41 | 1,741.875 | 1,741.8 | 1,741.724 | 1,614.438 | 1,614.377 | 1,614.316 | 1,614.256 | 1,615.258 | 1,615.197 | 1,615.128 | 1,535.627 | 1,466.632 | 1,536.573 | 1,536.514 | 1,486.568 | 1,387.55 | 1,487.468 | 1,487.387 | 1,487.305 | 1,488.287 | 1,488.205 | 1,288.802 | 1,290.243 | 1,409.73 | 1,282.9 | 1,283.57 | 1,279.504 | 1,183.451 | 1,273.028 | 1,153.454 | 1,155.29 | 1,156.88 | 1,061.276 | 1,064.603 | 926.926 | 928.648 | 1,013.692 | 1,016.133 | 1,021.103 | 1,023.545 | 1,028.882 | 972.113 | 977.563 | 979.549 | 985.487 | 995.21 | 1,019.418 | 945.834 | 951.956 | 923.721 | 868.92 | 898.676 | 702 | 706 | 791 | 843 | 870.14 | 899.619 | 905.024 | 864 | 783.478 | 821.073 | 824.142 | 822 | 741.849 | 738.547 | 734.757 | 815.937 | 816.035 | 749.876 | 750.116 | 746.142 | 706.332 | 738.56 | 738.553 | 738.55 | 710.243 | 681.63 | 682.624 | 672.618 | 672.611 | 673.055 | 693.213 | 693.206 | 693.199 | 693.643 | 693.786 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 1,108.566 | 1,019.679 | 1,042.324 | 0 | 873.916 | 828.16 | 828.758 | 0 | 842.375 | 1,398.582 | 1,406.871 | 1,396.655 | 800.251 | 1,270.649 | 1,281.532 | 1,256.767 | 746.231 | 1,180.833 | 1,184.536 | 1,155.672 | 1,170.469 | 1,156.556 | 1,150.087 | 1,142.623 | 1,136.913 | 857.741 | 859.217 | 849.042 | 848.368 | 810.278 | 823.164 | 824.164 | 810.312 | 795.163 | 806.71 | 807.252 | 793.541 | 615.44 | 624.596 | 631.291 | 620.5 | 786.001 | 788.245 | 794.049 | 778.771 | 687.53 | 675.699 | 667.609 | 695.266 | 332.675 | 307.724 | 296.768 | 298.094 | 296.861 | 301.568 | 284.408 | 287.78 | 285.695 | 292.378 | 282.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 554.715 | 0 | 0 | 0 | 595.496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 863.783 | 866.822 | 874.723 | 882.724 | 878.945 | 861.478 | 867.649 | 873.916 | 828.16 | 828.758 | 837.394 | 842.375 | 772.65 | 789.215 | 794.525 | 800.251 | 736.273 | 739.242 | 742.651 | 746.231 | 678.774 | 689.901 | 694.046 | 699.878 | 630.46 | 642.013 | 647.437 | 660.94 | 1,241.091 | 1,250.653 | 1,248.432 | 1,244.25 | 1,169.918 | 1,149.449 | 1,143.651 | 1,137.375 | 1,092.372 | 1,064.62 | 1,066.289 | 1,065.29 | 1,030.076 | 980.139 | 957.777 | 969.593 | 938.162 | 904.306 | 892.356 | 894.616 | 877.209 | 832.647 | 806.495 | 772.047 | 750.001 | 586.856 | 577.591 | 566.473 | 582.808 | 559.862 | 565.99 | 574.45 | 528.953 | 512.978 | 511.281 | 515.719 | 473.845 | 468.868 | 479.589 | 466.182 | 486.006 | 475.115 | 463.471 | 498.512 | 497.661 | 483.018 | 494.642 | 521.855 | 540.533 | 551.169 | 557.32 | 555.774 | 532.283 | 534.989 | 553.105 | 554.715 | 538.976 | 536.119 | 566.005 | 595.496 | 628 | 557 | 584 | 590 | 633.589 | 602.749 | 585.014 | 526.514 | 526.107 | 502.19 | 490.764 | 497.901 | 490.317 | 489.695 | 491.234 | 491.592 | 502.075 | 499.487 | 503.554 | 493.932 | 494.278 | 487.237 | 488.634 | 483.173 | 481.592 | 476.48 | 477.169 | 478.901 | 477.257 | 452.783 | 454.918 | 452.519 | 440.5 | 439.626 | 435.125 |
Other Non-Current Liabilities
| 1,303.63 | 1,304.643 | 1,268.939 | 2,151.309 | 1,170.645 | 1,165.545 | 1,165.265 | 1,112.017 | 1,363.392 | 1,384.83 | 1,384.721 | 1,366.642 | 1,460.679 | 1,467.468 | 1,445.572 | 1,440.552 | 1,318.336 | 1,331.699 | 1,309.164 | 1,312.899 | 1,225.959 | 1,230.398 | 1,199.51 | 1,213.685 | 1,199.871 | 1,193.838 | 1,186.962 | 1,181.479 | 902.392 | 903.737 | 892.728 | 893.452 | 855.69 | 868.436 | 2,012.73 | 1,993.554 | 844.274 | 1,918.999 | 1,924.307 | 1,903.069 | 660.732 | 673.252 | 681.088 | 1,644.193 | 1,776.88 | 1,752.117 | 1,745.408 | 843.999 | 751.354 | 65.117 | 71.509 | 75.805 | 341.442 | 353.871 | 343.666 | 338.158 | 302.801 | 357.74 | 346.626 | 346.994 | 340.003 | 332.626 | 322.988 | -1,699.17 | -1,746.873 | -1,622.322 | -1,634.879 | -1,623.062 | -1,547.282 | -1,539.718 | -1,390.397 | -1,427.16 | -1,511.353 | -1,499.151 | -1,515.745 | -1,545.4 | -1,569.415 | -1,523.282 | -1,534.883 | -1,535.323 | -1,517.77 | -1,530.199 | -1,572.523 | -2,055.264 | -1,490.932 | -1,459.84 | -1,434.925 | -2,089.668 | -1,330 | -1,263 | -1,375 | -1,433 | -1,503.729 | -1,502.368 | -1,490.038 | -1,390.514 | -1,309.585 | -1,323.263 | -1,314.906 | -1,319.901 | -1,232.166 | -1,228.242 | -1,225.991 | -1,307.529 | -1,318.11 | -1,249.363 | -1,253.67 | -1,240.074 | -1,200.61 | -1,225.797 | -1,227.187 | -1,221.723 | -1,191.835 | -1,158.11 | -1,159.793 | -1,151.519 | -1,149.868 | -1,125.838 | -1,148.131 | -1,145.725 | -1,133.699 | -1,133.269 | -1,128.911 |
Total Non-Current Liabilities
| 5,221.361 | 4,947.594 | 4,919.621 | 4,927.099 | 4,875.74 | 4,509.375 | 4,515.965 | 4,180.078 | 4,262.954 | 4,289.286 | 4,272.749 | 4,209.657 | 4,233.913 | 4,257.21 | 4,240.568 | 4,241.217 | 4,054.967 | 4,071.396 | 3,888.825 | 3,795.789 | 3,741.128 | 3,755.82 | 3,728.711 | 3,748.351 | 3,664.753 | 3,669.906 | 3,667.975 | 3,588.542 | 3,889.229 | 3,899.758 | 3,886.151 | 3,882.316 | 3,771.156 | 3,763.067 | 3,757.163 | 3,718.964 | 3,678.521 | 3,660.799 | 3,666.031 | 3,517.507 | 3,305.185 | 3,267.707 | 3,253.121 | 3,259.451 | 3,392.077 | 3,367.245 | 3,281.035 | 3,205.247 | 3,165.136 | 3,109.977 | 3,032.181 | 2,930.668 | 2,911.586 | 2,735.838 | 2,705.33 | 2,691.012 | 2,670.675 | 2,507.972 | 2,487.267 | 2,618.954 | 2,437.551 | 2,421.552 | 2,396.213 | 2,324.7 | 2,194.1 | 2,071.9 | 2,078.1 | 2,070.7 | 2,020 | 2,014.4 | 1,861.5 | 1,910.6 | 1,971.7 | 2,015.5 | 2,033.2 | 2,045.3 | 2,000.4 | 1,942.1 | 1,948.8 | 1,940.4 | 1,928 | 1,927.8 | 1,960 | 1,877.8 | 1,721.2 | 1,720.1 | 1,691.3 | 1,885.7 | 1,630 | 1,571 | 1,626 | 1,760 | 1,796.3 | 1,791.8 | 1,747.7 | 1,551 | 1,421.4 | 1,429.6 | 1,426.6 | 1,435.2 | 1,336.6 | 1,330.3 | 1,330.4 | 1,307.529 | 1,318.11 | 1,249.363 | 1,253.67 | 1,197.616 | 1,200.61 | 1,225.797 | 1,227.187 | 1,221.723 | 1,191.835 | 1,158.11 | 1,159.793 | 1,151.519 | 1,149.868 | 1,125.838 | 1,148.131 | 1,145.725 | 1,133.699 | 1,133.269 | 1,128.911 |
Total Liabilities
| 5,827.545 | 5,473.226 | 5,424.997 | 5,561.175 | 5,364.67 | 4,977.713 | 5,048.535 | 4,728.643 | 4,738.376 | 4,738.266 | 4,600.327 | 4,535.281 | 4,576.693 | 4,588.351 | 4,502.44 | 4,528.788 | 4,357.738 | 4,518.564 | 4,136.679 | 4,170.648 | 4,032.21 | 4,051.402 | 4,002.177 | 4,006.943 | 3,915.159 | 3,907.91 | 3,999.812 | 3,789.291 | 4,115.021 | 4,090.428 | 4,066.935 | 4,132.031 | 3,976.447 | 3,987.615 | 4,068.982 | 3,961.27 | 3,883.853 | 3,894.569 | 4,013.289 | 3,759.288 | 3,544.888 | 3,503.965 | 3,499.966 | 3,509.823 | 3,727.341 | 3,680.864 | 3,536.443 | 3,556.55 | 3,433.4 | 3,406.612 | 3,316.125 | 3,298.915 | 3,166.047 | 3,075.537 | 3,036.672 | 3,140.071 | 3,053.125 | 2,846.947 | 2,815.483 | 2,837.183 | 2,732.503 | 2,712.179 | 2,757.005 | 2,720.408 | 2,580.603 | 2,523.928 | 2,491.977 | 2,445.993 | 2,404.538 | 2,362.822 | 2,254.532 | 2,320.947 | 2,224.867 | 2,300.395 | 2,321.529 | 2,338.875 | 2,284.733 | 2,246.985 | 2,247.421 | 2,225.886 | 2,238.777 | 2,181.417 | 2,210.489 | 2,185.079 | 2,026.194 | 2,143.451 | 2,216.714 | 2,324.418 | 2,465 | 2,405 | 2,413 | 2,667 | 2,979.664 | 2,982.15 | 3,067.878 | 3,713.381 | 2,256.092 | 2,113.396 | 1,756.997 | 1,778.212 | 1,700.348 | 1,701.859 | 1,617.791 | 1,615.255 | 1,664.166 | 1,607.155 | 1,618.608 | 1,586.917 | 1,559.662 | 1,520.126 | 1,506.336 | 1,493.788 | 1,459.19 | 1,424.885 | 1,438.554 | 1,426.797 | 1,430.357 | 1,385.285 | 1,396.382 | 1,385.56 | 1,381.228 | 1,326.242 | 1,318.174 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.69 | 0 | 15.831 | 4.736 | 13.835 | 10.897 | 9.807 | 29.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52.299 | 52.331 | 52.366 | 52.484 | 52.562 | 52.803 | 53.393 | 54 | 104 | 104 | 104 | 104.524 | 104.691 | 104.766 | 105.066 | 105.443 | 105.583 | 105.667 | 105.811 | 105.856 | 105.919 | 105.955 | 105.968 | 106.208 | 106.556 | 106.627 | 106.697 | 106.789 | 106.87 | 106.924 | 106.975 | 132.021 | 132.11 | 132.15 | 132.181 | 132.206 | 132.325 | 132.382 | 132.456 | 132.49 | 132.544 | 132.632 |
Common Stock
| 1,127.743 | 1,123.745 | 890.042 | 888.615 | 886.243 | 884.309 | 882.104 | 882.189 | 879.76 | 877.362 | 875.067 | 874.896 | 872.612 | 871.111 | 868.944 | 869.235 | 867.491 | 866.127 | 864.85 | 868.307 | 866.131 | 864.266 | 863.425 | 863.593 | 861.515 | 859.652 | 857.533 | 857.207 | 855.043 | 853.604 | 852.663 | 851.833 | 850.698 | 849.609 | 848.361 | 849.112 | 848.003 | 846.914 | 845.712 | 845.402 | 843.163 | 841.718 | 840.472 | 839.75 | 838.575 | 836.56 | 835.418 | 834.922 | 835.742 | 834.547 | 831.296 | 0 | 820.271 | 816.891 | 809.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 594.419 | 598.706 | 596.685 | 594.113 | 592.422 | 589.44 | 474.666 | 474.424 | 474.294 | 473.904 | 473.884 | 474.271 | 474.14 | 470.361 | 466 | 462 | 458 | 454 | 451.53 | 452.087 | 452.122 | 453.102 | 452.021 | 449.8 | 451.121 | 451.343 | 451.112 | 451.076 | 451.185 | 451.564 | 94.031 | 94.031 | 94.031 | 94.031 | 94.031 | 94.031 | 94.031 | 94.031 | 94.031 | 94.031 | 94.031 | 94.031 | 94.031 | 94.031 | 94.031 | 94.031 | 94.031 | 94.031 | 93.328 |
Retained Earnings
| 2,158.333 | 2,089.185 | 2,042.003 | 2,036.138 | 2,047.129 | 1,982.083 | 1,953.727 | 1,937.972 | 1,936.067 | 1,867.811 | 1,841.644 | 1,833.58 | 1,838.847 | 1,776.986 | 1,742.994 | 1,734.103 | 1,732.539 | 1,664.468 | 1,638.065 | 1,634.525 | 1,621.342 | 1,563.399 | 1,542.175 | 1,531.543 | 1,537.332 | 1,465.009 | 1,432.584 | 1,426.528 | 1,413.387 | 1,350.537 | 1,328.489 | 1,323.198 | 1,317.732 | 1,260.369 | 1,229.887 | 1,230.105 | 1,224.025 | 1,174.366 | 1,131.969 | 1,132.237 | 1,121.39 | 1,056.133 | 1,033.225 | 1,027.461 | 1,034.472 | 981.822 | 955.409 | 940.968 | 943.575 | 868.066 | 849.327 | 840.916 | 846.873 | 754.771 | 748.764 | 733.879 | 728.266 | 675.601 | 650.834 | 649.18 | 640.029 | 599.735 | 586.408 | 581.605 | 587.998 | 549.849 | 545.921 | 537.699 | 540.824 | 525.266 | 519.997 | 493.363 | 488.155 | 457.078 | 449.994 | 437.284 | 429.688 | 431.503 | 434.713 | 424.312 | 421.504 | 406.894 | 405.358 | 397.167 | 404.877 | 375.875 | 394.536 | 415.315 | 436 | 417 | 432 | 424 | 422.565 | 406.07 | 387.445 | 370.126 | 363.87 | 339.774 | 324.716 | 300.093 | 298.973 | 294.418 | 290.641 | 278.607 | 277.607 | 272.721 | 269.86 | 259.299 | 240.28 | 255.505 | 236.129 | 242.088 | 226.465 | 244.231 | 223.125 | 229.827 | 206.976 | 220.151 | 204.569 | 220.838 | 199.415 | 219.968 | 204.763 |
Accumulated Other Comprehensive Income/Loss
| -16.331 | -16.616 | -16.9 | -17.184 | -12.483 | -12.629 | -12.776 | -12.922 | -37.529 | -38.366 | -39.203 | -40.04 | -40.85 | -41.686 | -42.522 | -43.358 | -34.043 | -34.79 | -35.537 | -36.284 | -21.38 | -21.868 | -22.356 | -22.844 | -28.8 | -29.521 | -30.243 | -30.964 | -19.47 | -19.941 | -20.411 | -20.882 | -19.586 | -20.149 | -20.712 | -21.276 | -22.157 | -22.824 | -23.491 | -24.158 | -15.257 | -15.689 | -16.121 | -16.553 | -13.439 | -14.746 | -15.47 | -17.116 | -9.319 | -10.266 | -9.995 | -11.622 | -10.268 | -8.541 | -8.781 | -9.568 | -7.517 | -8.678 | -7.674 | -8.267 | -6.9 | -8.179 | -9.458 | -8.707 | -8.461 | -7.333 | -7.155 | -6.156 | -5.617 | -5.913 | -6.687 | -5.737 | -4.178 | -4.811 | -3.091 | -3.425 | -2.928 | -2.642 | -1.776 | -0.888 | -4.45 | -3.769 | -3.34 | -2.63 | -4.734 | -5.083 | -8.114 | -7.109 | -6 | -5 | -4 | -4 | -3.536 | -2.528 | -2.768 | -0.921 | 2.526 | 2.277 | 1.671 | 1.534 | -0.686 | 0.226 | 0.226 | 0.226 | 0.109 | -67.856 | 0.109 | -942.4 | -930.636 | -916.114 | -900.869 | -886.885 | -876.334 | -861.074 | -846.666 | -830.615 | -819.371 | -804.424 | -791.203 | -775.033 | -765.949 | -753.093 | -740.755 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.92 | -1.972 | -1.992 | -3.008 | -1.932 | -1.932 | -1.936 | -2.706 | -1.386 | -1.368 | -1.357 | -1.592 | -0.243 | -0.201 | -0.189 | -0.029 | -0.057 | -0.057 | -0.037 | -0.005 | -0.28 | -0.28 | -0.286 | 1,033.204 | -0.008 | -0.013 | -0.013 | -0.016 | 923.96 | 835.721 | 1,702.592 | 1,680.563 | 828.36 | 1,667.115 | 816.862 | 0 | 1,541.681 | 1,524.764 | 762.886 | 1,410.62 | 756.422 | 747.349 | 734.859 | 731.736 | 729.539 | 691.123 | 1,231.981 | 1,224.642 | 1,213.471 | 1,213.727 | 1,175.407 | 1,159.507 | 1,129.92 | 1,090.736 | 597.074 | 0 | 1,034.992 | -7.321 | -7.384 | -7.385 | -4.578 | -4.578 | -4.578 | -4.627 | -4.16 | -4.538 | -4.538 | -4.538 | -3.74 | -4 | -4 | -4 | -3 | -5.546 | -8.044 | -8.044 | -1.496 | -8.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 358.298 | 358.222 | 358.011 | 942.4 | 2,219.191 | 2,190.115 | 2,159.603 | 2,132.225 | 2,111.344 | 2,080.784 | 358.642 | 2,020.147 | 1,997.559 | 358.766 | 1,941.146 | 1,908.997 | 1,890.812 | 1,865.078 | 1,834.447 |
Total Shareholders Equity
| 3,269.745 | 3,196.314 | 2,915.145 | 2,907.569 | 2,920.889 | 2,853.763 | 2,823.055 | 2,807.239 | 2,778.298 | 2,706.807 | 2,677.508 | 2,668.436 | 2,670.609 | 2,606.411 | 2,569.416 | 2,559.98 | 2,565.987 | 2,495.805 | 2,467.378 | 2,464.628 | 2,464.121 | 2,403.805 | 2,380.236 | 2,370.36 | 2,368.115 | 2,293.204 | 2,257.168 | 2,251.385 | 2,247.592 | 2,182.843 | 2,159.149 | 2,153.906 | 2,148.643 | 2,089.64 | 2,057.507 | 2,057.884 | 2,049.814 | 1,998.419 | 1,954.185 | 1,953.201 | 1,949.016 | 1,881.876 | 1,857.555 | 1,850.65 | 1,859.595 | 1,803.623 | 1,775.341 | 1,758.753 | 1,769.977 | 1,692.326 | 1,670.568 | 1,657.654 | 1,656.847 | 1,563.092 | 1,549.957 | 1,532.113 | 1,517.247 | 1,429.809 | 1,402.946 | 1,397.335 | 1,380.478 | 1,326.415 | 1,308.686 | 1,302.437 | 1,270.66 | 1,224.648 | 1,217.487 | 1,207.315 | 1,208.11 | 1,169.494 | 1,152.82 | 1,124.183 | 1,086.558 | 1,049.341 | 1,041.322 | 1,025.251 | 1,016.124 | 1,015.59 | 1,017.974 | 1,008.286 | 887.142 | 925.27 | 924.016 | 916.647 | 921.973 | 893.087 | 908.827 | 928.22 | 946 | 974 | 986 | 975 | 969.537 | 952.276 | 933.521 | 925.877 | 915.846 | 897.434 | 883.175 | 858.781 | 855.255 | 851.639 | 848.007 | 836.365 | 836.253 | 831.53 | 828.638 | 818.515 | 799.019 | 814.293 | 794.949 | 801.549 | 811.193 | 829.008 | 807.948 | 814.956 | 792.03 | 805.273 | 789.722 | 806.256 | 784.85 | 805.435 | 783.66 |
Total Equity
| 3,277.573 | 3,203.907 | 2,922.414 | 2,914.743 | 2,928.864 | 2,861.355 | 2,830.357 | 2,814.615 | 2,785.569 | 2,713.83 | 2,684.23 | 2,675.234 | 2,677.361 | 2,613.107 | 2,575.861 | 2,566.456 | 2,572.421 | 2,501.968 | 2,473.271 | 2,470.553 | 2,470.109 | 2,409.451 | 2,385.638 | 2,375.811 | 2,373.477 | 2,298.207 | 2,261.866 | 2,256.114 | 2,252.162 | 2,186.971 | 2,163.013 | 2,157.866 | 2,152.662 | 2,093.741 | 2,061.468 | 2,062.044 | 2,054.133 | 2,002.807 | 1,958.463 | 1,957.565 | 1,953.389 | 1,885.904 | 1,861.426 | 1,854.74 | 1,863.777 | 1,807.82 | 1,779.401 | 1,762.966 | 1,774.237 | 1,696.391 | 1,674.496 | 1,661.694 | 1,660.888 | 1,566.787 | 1,553.576 | 1,535.984 | 1,521.268 | 1,433.84 | 1,406.949 | 1,401.544 | 1,384.789 | 1,330.497 | 1,312.673 | 1,302.437 | 1,270.66 | 1,224.648 | 1,217.487 | 1,207.315 | 1,208.11 | 1,169.494 | 1,152.82 | 1,124.183 | 1,086.558 | 1,049.341 | 1,041.322 | 1,025.251 | 1,016.124 | 1,015.59 | 1,017.974 | 1,008.286 | 887.142 | 925.27 | 924.016 | 916.647 | 921.973 | 893.087 | 908.827 | 928.22 | 946 | 974 | 986 | 975 | 969.537 | 952.276 | 933.521 | 925.877 | 915.846 | 897.434 | 883.175 | 858.781 | 855.255 | 851.639 | 848.007 | 836.365 | 836.253 | 831.53 | 828.638 | 818.515 | 799.019 | 814.293 | 794.949 | 801.549 | 811.193 | 829.008 | 807.948 | 814.956 | 792.03 | 805.273 | 789.722 | 806.256 | 784.85 | 805.435 | 783.66 |
Total Liabilities & Shareholders Equity
| 9,105.118 | 8,677.133 | 8,347.411 | 8,475.918 | 8,293.534 | 7,839.068 | 7,878.892 | 7,543.258 | 7,523.945 | 7,452.096 | 7,284.557 | 7,210.515 | 7,254.054 | 7,201.458 | 7,078.301 | 7,095.244 | 6,930.159 | 7,020.532 | 6,609.95 | 6,641.201 | 6,502.319 | 6,460.853 | 6,387.815 | 6,382.754 | 6,288.636 | 6,206.117 | 6,261.678 | 6,045.405 | 6,367.183 | 6,277.399 | 6,229.948 | 6,289.897 | 6,129.109 | 6,081.356 | 6,130.45 | 6,023.314 | 5,937.986 | 5,897.376 | 5,971.752 | 5,716.853 | 5,498.277 | 5,389.869 | 5,361.392 | 5,364.563 | 5,591.118 | 5,488.684 | 5,315.844 | 5,319.516 | 5,207.637 | 5,103.003 | 4,990.621 | 4,960.609 | 4,826.935 | 4,642.324 | 4,590.248 | 4,676.055 | 4,574.393 | 4,280.787 | 4,222.432 | 4,238.727 | 4,117.292 | 4,042.676 | 4,069.678 | 4,022.845 | 3,851.263 | 3,748.576 | 3,709.464 | 3,653.308 | 3,612.648 | 3,532.316 | 3,407.352 | 3,445.13 | 3,311.425 | 3,349.736 | 3,362.851 | 3,364.126 | 3,300.857 | 3,262.575 | 3,265.395 | 3,234.172 | 3,125.919 | 3,106.687 | 3,134.505 | 3,101.726 | 2,948.167 | 3,036.538 | 3,125.541 | 3,252.638 | 3,411 | 3,379 | 3,399 | 3,642 | 3,949.201 | 3,934.426 | 4,001.399 | 4,639.258 | 3,171.938 | 3,010.83 | 2,640.172 | 2,636.993 | 2,555.603 | 2,553.498 | 2,465.798 | 2,451.62 | 2,500.419 | 2,438.685 | 2,447.246 | 2,405.432 | 2,358.681 | 2,334.419 | 2,301.285 | 2,295.337 | 2,270.383 | 2,253.893 | 2,246.502 | 2,241.753 | 2,222.387 | 2,190.558 | 2,186.104 | 2,191.816 | 2,166.078 | 2,131.677 | 2,101.834 |