Kansas City Life Insurance Company
OTC:KCLI
29.25 (USD) • At close November 17, 2023
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 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 7.575 | 7.3 | 6.95 | 9.695 | 8.152 | 7.342 | 5.372 | 7.768 | 7.276 | 6.067 | 4.369 | 5.419 | 4.535 | 7.738 | 6.502 | 7.203 | 7.982 | 5.081 | 5.392 | 14.234 | 14.296 | 11.289 | 13.64 | 31.689 | 13.51 | 9.606 | 13.734 | 9.504 | 11.014 | 9.152 | 9.133 | 9.63 | 9.023 | 7.01 | 8.67 | 7.851 | 9.699 | 9.238 | 8.567 | 11.011 | 8.406 | 8.566 | 10.372 | 8.197 | 8.248 | 6.912 | 7.672 | 7.026 | 7.181 | 5.573 | 5.172 | 10.436 | 6.408 | 6.289 | 4.842 | 5.445 | 8.422 | 8.94 | 5.809 | 4.981 | 12.134 | 10.237 | 7.954 | 9.72 | 7.922 | 6.062 | 6.829 | 12.158 | 11.048 | 14.559 | 13.874 | 2.66 | 3.317 | 0.649 | 8.255 | 10.985 | 2.755 | 13.037 | 7.739 | 4.147 | 0.371 | 1.698 | 8.09 | 20.029 | 6.41 | 18.682 | 10.233 | 2.532 | 20.667 | 14.091 | 33.417 | 4.365 | 9.586 | 7.424 | 7.464 | 13.391 | 7.767 | 17.013 | 9.566 | 22.355 | 0 | 0 | 0 | 16.763 | 0 | 0 | 0 | 50.927 | 0 | 0 | 0 | 4.577 | 0 | 0 | 0 | 9.612 | 0 | 0 | 0 | 7.25 | 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 |
Short Term Investments
| 137.119 | 138.662 | 155.912 | 171.642 | 225.918 | 2,299.754 | 2,345.346 | 2,263.316 | 2,207.809 | 2,313.932 | 2,955.594 | 3,162.698 | 3,127.319 | 3,134.248 | 3,092.269 | 3,238.096 | 3,216.558 | 3,189.51 | 2,976.946 | 3,026.563 | 3,007.029 | 2,947.248 | 2,871.745 | 2,762.791 | 2,465.091 | 2,466.392 | 2,527.065 | 2,588.029 | 2,589.398 | 2,578.289 | 2,588.38 | 2,582.429 | 2,691.522 | 2,765.629 | 2,702.229 | 2,628.644 | 2,745.272 | 2,752.134 | 2,815.451 | 2,790.719 | 2,796.449 | 2,822.423 | 2,748.078 | 2,693.718 | 2,693.101 | 2,700.352 | 2,804.325 | 2,833.104 | 27.031 | 17.448 | 54.293 | 49.316 | 40.536 | 36.691 | 23.23 | 15.713 | 25.788 | 82.453 | 106.77 | 138.704 | 37.95 | 63.057 | 32.253 | 35.138 | 30.225 | 43.382 | 8.768 | 36.522 | 63.031 | 20.062 | 42.664 | 41.037 | 23.06 | 38.161 | 14.812 | 46.383 | 33.307 | 20.409 | 20.93 | 67.98 | 12.433 | 37.209 | 50.802 | 71.823 | 371.206 | 411.164 | 497.54 | 186.77 | 373.948 | 437.991 | 438.16 | 127.984 | 412.586 | 405.586 | 405.206 | 54.171 | 369.786 | 352.197 | 456.26 | 459.225 | 0 | 0 | 0 | 438.565 | 0 | 0 | 0 | 393.24 | 0 | 0 | 0 | 340.905 | 0 | 0 | 0 | 329.525 | 0 | 0 | 0 | 363.549 | 0 | 0 | 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
| 144.694 | 244.745 | 264.325 | 286.908 | 234.07 | 2,307.096 | 2,350.718 | 2,271.084 | 2,215.085 | 2,319.999 | 2,959.963 | 3,168.117 | 3,131.854 | 3,141.986 | 3,098.771 | 3,245.299 | 3,224.54 | 3,194.591 | 2,982.338 | 3,040.797 | 3,021.325 | 2,958.537 | 2,885.385 | 2,794.48 | 2,478.601 | 2,475.998 | 2,540.799 | 2,597.533 | 2,600.412 | 2,587.441 | 2,597.513 | 2,592.059 | 2,700.545 | 2,772.639 | 2,710.899 | 2,636.495 | 2,754.971 | 2,761.372 | 2,824.018 | 2,801.73 | 2,804.855 | 2,830.989 | 2,758.45 | 2,701.915 | 2,701.349 | 2,707.264 | 2,811.997 | 2,840.13 | 34.212 | 23.021 | 59.465 | 59.752 | 46.944 | 42.98 | 28.072 | 21.158 | 34.21 | 91.393 | 112.579 | 143.685 | 50.084 | 73.294 | 40.207 | 44.858 | 38.147 | 49.444 | 15.597 | 48.68 | 74.079 | 34.621 | 56.538 | 43.697 | 26.377 | 38.81 | 23.067 | 57.368 | 36.062 | 33.446 | 28.669 | 72.127 | 12.804 | 38.907 | 58.892 | 91.852 | 377.616 | 429.846 | 507.773 | 189.302 | 394.615 | 14.091 | 33.417 | 132.349 | 9.586 | 7.424 | 7.464 | 67.562 | 7.767 | 17.013 | 9.566 | 22.355 | 0 | 0 | 0 | 16.763 | 0 | 0 | 0 | 50.927 | 0 | 0 | 0 | 4.577 | 0 | 0 | 0 | 9.612 | 0 | 0 | 0 | 7.25 | 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 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 391.439 | 390.53 | 384.307 | 383.127 | 378.772 | 373.506 | 370.073 | 368.36 | 366.196 | 189.756 | 182.769 | 187.874 | 185.647 | 183.116 | 185.752 | 190.982 | 187.941 | 192.148 | 197.572 | 193.052 | 198.834 | 200.498 | 189.598 | 194.01 | 194.425 | 192.119 | 193.765 | 191.121 | 191.055 | 191.148 | 194.154 | 192.03 | 190.613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.487 | 1.754 | 3.762 | 8.784 | 4.328 | 12.908 | 41.121 | 39.628 | 0 | 0 | 169.813 | 162.34 | 159.189 | 160.426 | 157.657 | 159.513 | 164.979 | 163.763 | 164.079 | 163.347 | 159.613 | 161.275 | 160.143 | 156.839 | 153.839 | 150.796 | 153.116 | 160.758 | 0 | 0 | 0 | 6.85 | 0 | 0 | 0 | 4.532 | 0 | 0 | 0 | 139.066 | 0 | 0 | 0 | 15.823 | 0 | 0 | 0 | 12.997 | 0 | 0 | 0 | 10.204 | 0 | 0 | 0 | 6.854 | 0 | 0 | 0 | 7.228 | 0 | 0 | 0 | 9.088 | 0 | 0 | 0 | 9.705 | 0 | 0 | 0 | 9.4 | 0 | 0 | 103.2 | 8.2 | 0 | 0 | 0 | 4.9 | 0 | 0 | 0 | 6.3 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | -663.888 | -676.521 | -696.121 | -162.162 | -179.953 | -165.753 | -184.138 | -171.686 | -189.171 | -236.497 | -233.197 | -220.343 | -215.979 | -216.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 179.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 179.171 | 178.832 | 197.168 | 212.814 | 637.404 | 2,714.201 | 2,744.346 | 2,660.695 | 2,605.851 | 2,721.33 | 3,356.773 | 3,568.068 | 3,521.601 | 3,533.771 | 3,493.877 | 3,636.738 | 3,615.07 | 3,578.898 | 3,365.465 | 3,419.569 | 3,394.831 | 3,328.61 | 3,253.745 | 3,160.676 | 2,668.357 | 2,658.767 | 2,728.673 | 2,783.18 | 2,783.528 | 2,773.193 | 2,788.495 | 2,780 | 2,892.693 | 2,970.211 | 2,903.951 | 2,835.329 | 2,955.469 | 2,950.97 | 3,018.028 | 2,996.155 | 2,996.974 | 3,024.754 | 2,949.571 | 2,892.97 | 2,892.497 | 2,901.418 | 3,004.027 | 3,030.743 | 34.212 | 23.021 | 59.465 | 59.752 | 46.944 | 42.98 | 28.072 | 21.158 | 36.697 | 93.147 | 116.341 | 152.469 | 54.412 | 86.202 | 81.328 | 84.486 | 38.147 | 49.444 | 185.41 | 211.02 | 233.268 | 195.047 | 214.195 | 203.21 | 191.356 | 202.573 | 187.146 | 220.715 | 195.675 | 194.721 | 188.812 | 228.966 | 166.643 | 189.703 | 212.008 | 252.61 | 377.616 | 429.846 | 507.773 | 196.152 | 394.615 | 14.091 | 33.417 | 136.881 | 9.586 | 7.424 | 7.464 | 206.628 | 7.767 | 17.013 | 9.566 | 38.178 | 0 | 0 | 0 | 29.76 | 0 | 0 | 0 | 61.131 | 0 | 0 | 0 | 11.431 | 0 | 0 | 0 | 16.84 | 0 | 0 | 0 | 16.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.4 | 0 | 0 | 103.2 | 8.2 | 0 | 0 | 0 | 4.9 | 0 | 0 | 0 | 6.3 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 0 | 0 | 13.282 | 0 | 0 | 0 | 14.009 | 0 | 0 | 0 | 16.349 | 0 | 0 | 0 | 19.383 | 0 | 0 | 0 | 22.503 | 0 | 0 | 0 | 27.984 | 0 | 0 | 0 | 10.493 | 16.163 | 16.236 | 16.259 | 15.853 | 16.01 | 16.087 | 16.376 | 16.58 | 16.722 | 16.997 | 17.318 | 17.527 | 17.671 | 17.295 | 17.541 | 17.524 | 17.834 | 17.856 | 17.954 | 18.343 | 18.408 | 22.178 | 22.419 | 22.671 | 22.984 | 23.143 | 23.374 | 23.514 | 23.795 | 23.807 | 24.066 | 24.393 | 24.564 | 24.891 | 25.249 | 25.922 | 26.392 | 26.707 | 27.119 | 27.781 | 27.973 | 28.404 | 28.906 | 29.364 | 29.094 | 28.988 | 29.326 | 29.954 | 30.311 | 30.724 | 31.247 | 31.595 | 0 | 0 | 0 | 32.981 | 0 | 0 | 0 | 36.013 | 0 | 0 | 0 | 19.013 | 0 | 0 | 0 | 20.701 | 0 | 0 | 0 | 22.01 | 0 | 0 | 0 | 22.436 | 0 | 42.9 | 42.4 | 23.628 | 0 | 0 | 0 | 24.791 | 0 | 0 | 0 | 27.866 | 0 | 0 | 0 | 28.805 | 0 | 74.5 | 0 | 31.1 | 0 | 0 | 0 | 25.4 | 0 | 0 | 0 | 26.2 | 0 | 0 | 0 | 26.7 | 0 | 0 | 0 | 29.8 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 42.3 | 0 | 0 | 0 | 42.3 | 0 | 0 | 0 | 42.3 | 0 | 0 | 0 | 42.3 | 42.3 | 42.3 | 42.3 | 42.3 | 42.4 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 307.579 | 0 | 339.358 | 327.947 | 320.534 | 319.06 | 363.704 | 333.703 | 318.766 | 311.225 | 317.601 | 287.69 | 285.942 | 288.975 | 302.874 | 295.277 | 295.857 | 313.498 | 319.212 | 300.921 | 281.854 | 286.564 | 332.574 | 292.201 | 288.39 | 283.779 | 297.479 | 273.949 | 270.973 | 272.463 | 294.179 | 268.944 | 269.846 | 264.751 | 292.219 | 262.805 | 261.836 | 247.538 | 273.85 | 248.827 | 245.728 | 250.713 | 284.928 | 252.246 | 248.562 | 189.398 | 197.44 | 174.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 307.579 | 0 | 42.3 | 327.947 | 320.534 | 319.06 | 406.004 | 333.703 | 318.766 | 311.225 | 359.901 | 287.69 | 285.942 | 288.975 | 345.174 | 337.577 | 338.157 | 355.798 | 361.512 | 343.321 | 281.854 | 286.564 | 375.574 | 292.201 | 288.39 | 283.779 | 297.479 | 273.949 | 270.973 | 272.463 | 294.179 | 268.944 | 269.846 | 264.751 | 292.219 | 262.805 | 261.836 | 247.538 | 273.85 | 248.827 | 245.728 | 250.713 | 284.928 | 252.246 | 248.562 | 189.398 | 197.44 | 174.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 2,388.271 | 2,438.198 | 27.488 | 2,218.284 | 2,301.549 | 2,347.212 | 2,268.705 | 2,217.631 | 2,322.853 | 2,959.236 | 3,169.348 | 3,134.154 | 3,141.09 | 3,098.921 | 3,268.793 | 3,223.138 | 3,197.579 | 2,984.854 | 3,063.272 | 3,022.313 | 2,962.584 | 2,886.91 | 2,804.547 | 2,480.147 | 2,482.419 | 2,527.065 | 2,617.128 | 2,589.398 | 2,578.289 | 2,588.38 | 2,613.311 | 2,691.522 | 2,765.629 | 2,702.229 | 2,661.939 | 2,745.272 | 2,752.134 | 2,815.451 | 2,825.75 | 2,796.449 | 2,822.423 | 2,748.078 | 2,736.019 | 2,693.101 | 2,700.352 | 2,804.325 | 2,878.975 | 2,943.109 | 2,870.882 | 2,862.315 | 2,768.147 | 2,741.625 | 2,692.696 | 2,714.073 | 2,702.922 | 2,780.795 | 2,772.09 | 2,683.747 | 2,644.852 | 2,643.515 | 2,521.086 | 2,413.14 | 2,422.548 | 2,489.677 | 2,619.417 | 2,719.523 | 2,667.595 | 2,735.884 | 2,705.211 | 2,781.54 | 2,812.827 | 2,826.148 | 2,791.177 | 2,838.023 | 2,964.634 | 2,989.389 | 3,056.043 | 3,029.492 | 3,093.193 | 3,062.548 | 3,001.512 | 3,059.069 | 2,950.116 | 3,112.858 | 2,717.351 | 2,680.174 | 2,385.796 | 2,567.678 | 2,190.454 | 2,118.686 | 2,257.936 | 2,135.542 | 2,127.51 | 2,181.286 | 2,163.169 | 2,144.248 | 2,156.24 | 2,202.39 | 2,222.789 | 0 | 0 | 0 | 2,310.615 | 0 | 0 | 0 | 2,265.163 | 0 | 0 | 0 | 2,086.604 | 0 | 0 | 0 | 2,038.905 | 0 | 0 | 0 | 1,787.434 | 0 | 0 | 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 | 0 | 0 | 3,430.241 | 0 | 0 | 0 | 1,876.71 | 0 | 0 | 0 | 2,825.796 | 0 | 0 | 0 | 2,943.002 | 0 | 0 | 0 | 2,724.263 | 0 | 0 | 0 | 2,456.957 | 0 | 0 | 0 | 2,330.142 | 2,331.612 | 2,323.552 | 2,332.176 | 2,334.985 | 2,438.588 | 2,511.87 | 2,453.854 | 2,386.3 | 2,499.189 | 2,507.295 | 2,585.231 | 2,569.427 | 2,565.293 | 2,593.99 | 2,514.906 | 2,468.615 | 2,458.689 | 2,469.646 | 2,632.881 | 2,699.878 | 2,786.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 4,485.532 | 1,698.642 | 2,008.543 | 917.824 | -327.947 | -320.534 | -319.06 | -2,282.714 | -333.703 | -318.766 | -311.225 | -3,185.697 | -287.69 | -285.942 | -288.975 | -3,288.176 | -337.577 | -338.157 | -355.798 | -3,085.775 | -343.321 | -281.854 | -286.564 | -2,832.531 | -292.201 | -288.39 | -283.779 | -2,627.621 | -2,605.561 | -2,594.525 | -2,604.639 | -2,629.164 | -2,707.532 | -2,781.716 | -2,718.605 | -2,678.519 | -2,761.994 | -2,769.131 | -2,832.769 | -2,843.277 | -2,814.12 | -2,839.718 | -2,765.619 | -2,753.543 | -2,710.935 | -2,718.208 | -2,822.279 | -2,897.318 | -2,961.517 | -2,893.06 | -2,884.734 | -2,790.818 | -2,764.609 | -2,715.839 | -2,737.447 | -2,726.436 | -2,804.59 | -2,795.897 | -2,707.813 | -2,669.245 | -2,668.079 | -2,545.977 | -2,438.389 | -2,448.47 | -2,516.069 | -2,646.124 | -2,746.642 | -2,695.376 | -2,763.857 | -2,733.615 | -2,810.446 | -2,842.191 | -2,855.242 | -2,820.165 | -2,867.349 | -2,994.588 | -3,019.7 | -3,086.767 | -3,060.739 | -3,124.788 | -3,062.548 | -3,001.512 | -3,059.069 | -2,983.097 | -3,112.858 | -2,717.351 | -2,680.174 | -2,421.809 | -2,567.678 | -2,190.454 | -2,118.686 | -2,276.949 | -2,135.542 | -2,127.51 | -2,181.286 | -2,183.87 | -2,144.248 | -2,156.24 | -2,202.39 | -2,244.799 | 0 | 0 | 0 | -2,333.051 | 0 | -42.9 | -42.4 | -2,288.791 | 0 | 0 | 0 | -2,111.395 | 0 | 0 | 0 | -2,066.771 | 0 | 0 | 0 | -1,816.239 | 0 | -74.5 | 0 | -31.1 | 0 | 0 | 0 | -25.4 | 0 | 0 | 0 | -26.2 | 0 | 0 | 0 | -26.7 | 0 | 0 | 0 | -29.8 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 4,485.532 | 4,394.492 | 4,446.741 | 4,431.135 | 2,218.284 | 2,301.549 | 2,347.212 | 2,282.714 | 2,217.631 | 2,322.853 | 2,959.236 | 3,185.697 | 3,134.154 | 3,141.09 | 3,098.921 | 3,288.176 | 3,223.138 | 3,197.579 | 2,984.854 | 3,085.775 | 3,022.313 | 2,962.584 | 2,886.91 | 2,832.531 | 2,480.147 | 2,482.419 | 2,527.065 | 2,627.621 | 2,605.561 | 2,594.525 | 2,604.639 | 2,629.164 | 2,707.532 | 2,781.716 | 2,718.605 | 2,678.519 | 2,761.994 | 2,769.131 | 2,832.769 | 2,843.277 | 2,814.12 | 2,839.718 | 2,765.619 | 2,753.543 | 2,710.935 | 2,718.208 | 2,822.279 | 2,897.318 | 2,961.517 | 2,893.06 | 2,884.734 | 2,790.818 | 2,764.609 | 2,715.839 | 2,737.447 | 2,726.436 | 2,804.59 | 2,795.897 | 2,707.813 | 2,669.245 | 2,668.079 | 2,545.977 | 2,438.389 | 2,448.47 | 2,516.069 | 2,646.124 | 2,746.642 | 2,695.376 | 2,763.857 | 2,733.615 | 2,810.446 | 2,842.191 | 2,855.242 | 2,820.165 | 2,867.349 | 2,994.588 | 3,019.7 | 3,086.767 | 3,060.739 | 3,124.788 | 3,062.548 | 3,001.512 | 3,059.069 | 2,983.097 | 3,112.858 | 2,717.351 | 2,680.174 | 2,421.809 | 2,567.678 | 2,190.454 | 2,118.686 | 2,276.949 | 2,135.542 | 2,127.51 | 2,181.286 | 2,183.87 | 2,144.248 | 2,156.24 | 2,202.39 | 2,244.799 | 0 | 0 | 0 | 2,333.051 | 0 | 42.9 | 42.4 | 2,288.791 | 0 | 0 | 0 | 2,111.395 | 0 | 0 | 0 | 2,066.771 | 0 | 0 | 0 | 1,816.239 | 0 | 74.5 | 0 | 31.1 | 0 | 0 | 0 | 25.4 | 0 | 0 | 0 | 26.2 | 0 | 0 | 0 | 26.7 | 0 | 0 | 0 | 29.8 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 4,664.703 | 4,573.324 | 4,643.909 | 4,643.949 | 4,855.678 | 4,973.11 | 5,007.096 | 4,965.149 | 4,952.439 | 5,054.977 | 5,217.646 | 5,433.43 | 5,390.928 | 5,412.646 | 5,337.048 | 5,463.012 | 5,376.616 | 5,311.633 | 5,091.529 | 5,219.865 | 5,183.949 | 5,139.661 | 5,083.159 | 4,971.486 | 4,464.418 | 4,447.367 | 4,470.464 | 4,530.67 | 4,511.083 | 4,491.876 | 4,474.278 | 4,449.413 | 4,513.038 | 4,525.387 | 4,466.609 | 4,421.873 | 4,503.057 | 4,538.327 | 4,602.431 | 4,571.867 | 4,568.582 | 4,597.286 | 4,541.681 | 4,514.666 | 4,519.914 | 4,508.722 | 4,548.407 | 4,525.745 | 4,530.168 | 4,464.364 | 4,456.898 | 4,398.242 | 4,378.042 | 4,392.2 | 4,354.254 | 4,333.282 | 0 | 4,262.43 | 4,211.394 | 4,176.185 | 4,151.76 | 4,024.057 | 3,930.596 | 3,967.091 | 4,057.55 | 4,175.962 | 4,292.917 | 4,352.108 | 4,377.171 | 4,354.79 | 4,408.389 | 4,460.422 | 4,457.57 | 4,408.055 | 4,499.734 | 4,559.019 | 4,591.837 | 4,656.979 | 4,615.915 | 4,666.146 | 4,600.359 | 4,558.97 | 4,644.782 | 4,551.912 | 4,453.39 | 4,061.112 | 3,930.029 | 3,855.247 | 3,807.124 | 3,817.744 | 3,785.654 | 3,764.589 | 3,737.573 | 3,727.99 | 3,663.758 | 3,646.261 | 3,635.311 | 3,621.727 | 3,611.31 | 3,621.284 | 3,562.5 | 3,584.1 | 3,578.8 | 3,577.414 | 3,567.7 | 3,501.2 | 3,493.1 | 3,439.452 | 3,380.5 | 2,989.9 | 2,944.5 | 2,954.71 | 2,916.4 | 2,879.8 | 2,888.1 | 2,903.768 | 2,838.3 | 2,799.3 | 2,718.3 | 2,663.753 | 2,670.3 | 2,655 | 2,663.9 | 2,651.4 | 2,640.2 | 2,609.1 | 2,483.5 | 2,410.2 | 2,371.1 | 2,316 | 2,267.6 | 2,230.4 | 2,094.8 | 2,048.1 | 2,007.6 | 1,962.8 | 1,941.4 | 1,942.4 | 1,891.4 | 1,878.5 | 1,826.6 | 1,782.6 | 1,711 | 1,601.4 | 1,496.2 | 1,423.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 | 60.475 | 46.683 | 30.336 | 21.851 | 0 | 0 | 0 | 0 | 0 | 5.837 | 25.549 | 40.3 | 27.764 | 0 | 0 | 35.319 | 33.744 | 13.04 | 23.727 | 40.155 | 45.018 | 57.461 | 38.382 | 53.703 | 43.272 | 22.202 | 51.061 | 0 | 0 | 0 | 0.989 | 1.902 | 8.098 | 7.68 | 9.536 | 11.652 | 0 | 0 | 0 | 6.383 | 7.13 | 6.19 | 12.039 | 7.87 | 0 | 0 | 0 | 48.321 | 0 | 0 | 0 | 56.03 | 0 | 0 | 0 | 23.285 | 0 | 0 | 0 | 46.026 | 0 | 0 | 0 | 4.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -350.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -60.475 | -46.683 | -30.336 | -21.851 | 0 | 0 | 0 | 0 | -7.555 | -5.837 | -25.549 | -40.3 | -27.764 | 0 | 0 | -35.319 | -33.744 | -13.04 | -23.727 | -40.155 | -45.018 | -57.461 | -38.382 | -53.703 | -43.272 | -22.202 | -51.061 | 0 | 0 | 0 | -0.989 | -1.902 | -8.098 | -7.68 | -9.536 | -11.652 | 0 | 0 | 0 | -6.383 | -7.13 | -6.19 | -12.039 | -7.87 | 0 | 0 | 0 | -48.321 | 0 | 0 | 0 | -56.03 | 0 | 0 | 0 | -23.285 | 0 | 0 | 0 | -46.026 | 0 | 0 | 0 | -4.146 | 0 | 0 | 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 Liabilities
| -350.657 | -353.053 | -343.719 | -349.918 | -353.121 | -349.925 | -319.538 | -332.636 | -325.952 | -336.096 | -315.549 | -330.164 | -321.777 | -328.134 | -327.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.9 | 7.555 | 6.805 | 41.886 | 10.4 | 8.7 | 12.7 | 14.7 | 14.7 | 18.033 | 17.787 | 25.368 | 27.282 | 33.682 | 67.897 | 72.279 | 92.22 | 110.865 | 129.217 | 130.896 | 133.67 | 114.921 | 99.845 | 96.201 | 97.241 | 99.921 | 97.731 | 98.223 | 96.779 | 97.59 | 104.996 | 79.278 | 41.52 | 30 | 34.5 | 30 | 69.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69.9 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 42.7 | 0 | 0 | 0 | 40.9 | 0 | 0 | 0 | 56.1 | 0 | 0 | 10.4 | 9.2 | 11.5 | 10.1 |
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 | 0 | 0 | 0 | 0 | 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 | 24.769 | 40.336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,362.465 | 4,416.781 | 4,465.906 | 4,443.805 | 4,407.332 | 4,467.232 | 4,478.904 | 4,473.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.9 | -7.555 | -6.805 | -41.886 | -10.4 | -8.7 | -37.469 | -55.036 | -14.7 | -18.033 | -17.787 | -25.368 | -27.282 | -33.682 | -67.897 | -72.279 | -92.22 | -110.865 | -129.217 | -130.896 | -133.67 | -114.921 | -99.845 | -96.201 | -110.878 | -99.921 | -97.731 | -98.223 | -96.779 | -97.59 | -104.996 | -79.278 | -41.52 | -30 | -34.5 | -30 | -69.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -69.9 | 0 | 0 | 0 | -36 | 0 | 0 | 0 | -42.7 | 0 | 0 | 0 | -40.9 | 0 | 0 | 0 | -56.1 | 0 | 0 | -10.4 | -9.2 | -11.5 | -10.1 |
Total Non-Current Liabilities
| 4,362.465 | 4,350.691 | 4,397.429 | 4,384.51 | 4,357.119 | 4,410.052 | 4,404.814 | 4,416.481 | 4,389.783 | 4,405.803 | 4,447.279 | 4,533.209 | 4,487.159 | 4,491.978 | 4,445.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,439.984 | 7.555 | 3,554.01 | 3,628.792 | 3,667.707 | 3,708.678 | 3,701.879 | 3,734.74 | 3,776.118 | 3,775.589 | 3,769.443 | 3,845.604 | 3,878.8 | 3,904.977 | 3,944.387 | 3,941.94 | 3,973.25 | 3,935.2 | 3,938.439 | 3,972.057 | 3,907.474 | 3,815.704 | 3,411.96 | 3,320.986 | 3,257.75 | 99.921 | 97.731 | 98.223 | 96.779 | 97.59 | 104.996 | 79.278 | 41.52 | 30 | 34.5 | 30 | 69.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69.9 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 42.7 | 0 | 0 | 0 | 40.9 | 0 | 0 | 0 | 56.1 | 0 | 0 | 10.4 | 9.2 | 11.5 | 10.1 |
Total Liabilities
| 4,011.808 | 3,997.638 | 4,053.71 | 4,034.592 | 4,003.998 | 4,060.127 | 4,085.276 | 4,083.845 | 4,454.597 | 4,471.038 | 4,528.54 | 4,602.996 | 4,555.129 | 4,555.629 | 4,512.782 | 4,554.273 | 4,476.291 | 4,420.156 | 4,311.898 | 4,409.134 | 4,371.462 | 4,357.371 | 4,344.628 | 4,279.78 | 3,775.903 | 3,757.66 | 3,767.309 | 3,793.515 | 3,806.659 | 3,791.045 | 3,782.737 | 3,763.83 | 3,798.518 | 3,810.294 | 3,775.693 | 3,758.042 | 3,773.217 | 3,808.242 | 3,844.971 | 3,829.108 | 3,810.918 | 3,832.422 | 3,798.183 | 3,789.262 | 3,795.831 | 3,780.232 | 3,786.388 | 3,775.344 | 3,773.746 | 3,727.332 | 3,729.251 | 3,687.537 | 3,653.939 | 3,686.066 | 3,672.978 | 3,653.81 | 0 | 3,586.202 | 3,571.538 | 3,547.822 | 3,524.642 | 3,453.063 | 3,410.473 | 3,439.984 | 3,480.383 | 3,554.01 | 3,628.792 | 3,667.707 | 3,708.678 | 3,701.879 | 3,734.74 | 3,776.118 | 3,775.589 | 3,769.443 | 3,845.604 | 3,878.8 | 3,904.977 | 3,944.387 | 3,941.94 | 3,973.25 | 3,935.2 | 3,938.439 | 3,972.057 | 3,907.474 | 3,815.704 | 3,411.96 | 3,320.986 | 3,257.75 | 99.921 | 97.731 | 98.223 | 96.779 | 97.59 | 104.996 | 79.278 | 41.52 | 30 | 34.5 | 30 | 69.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69.9 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 42.7 | 0 | 0 | 0 | 40.9 | 0 | 0 | 0 | 56.1 | 0 | 0 | 10.4 | 9.2 | 11.5 | 10.1 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 0 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.121 | 23.1 | 0 | 0 | 23.121 | 0 | 0 | 0 | 23.121 | 0 | 0 | 0 | 23.121 | 0 | 0 | 0 | 23.121 | 0 | 0 | 0 | 23.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 962.916 | 962.951 | 959.571 | 959.373 | 911.48 | 908.236 | 905.129 | 910.438 | 929.136 | 926.177 | 923.047 | 933.338 | 922.86 | 931.481 | 929.809 | 933.092 | 936.457 | 940.27 | 925.927 | 928.38 | 920.406 | 918.497 | 915.831 | 914.411 | 913.198 | 909.538 | 908.044 | 908.022 | 877.637 | 873.605 | 870.606 | 868.054 | 865.044 | 860.466 | 857.839 | 856.196 | 852.941 | 850.369 | 842.367 | 838.508 | 836.274 | 831.443 | 825.949 | 823.408 | 819.951 | 815.818 | 807.942 | 805.73 | 803.8 | 802.652 | 797.305 | 780.918 | 778.269 | 776.899 | 768.821 | 767.126 | 763.399 | 762.041 | 755.077 | 757.225 | 758.31 | 756.274 | 751.339 | 750.6 | 760.84 | 779.124 | 780.572 | 780.133 | 776.909 | 770.979 | 762.344 | 780.892 | 774.007 | 767.686 | 760.782 | 756.807 | 749.128 | 743.444 | 738.238 | 733.499 | 703.685 | 695.372 | 691.07 | 688.8 | 678.97 | 674.462 | 676.151 | 686.847 | 675.591 | 678.026 | 671.528 | 668.255 | 670.605 | 665.068 | 656.845 | 651.324 | 646.663 | 635.094 | 624.382 | 614.278 | 605.3 | 594.8 | 590.5 | 581.074 | 574.4 | 561 | 550.7 | 543.715 | 535 | 525.9 | 519.2 | 509.748 | 501.6 | 494.9 | 487.8 | 477.826 | 469.3 | 461.2 | 455 | 446.149 | 441.6 | 417.4 | 417.4 | 417.4 | 391.4 | 391.4 | 391.4 | 391.4 | 368.2 | 368.2 | 368.2 | 368.2 | 361.9 | 357 | 351.5 | 348.6 | 333.9 | 332.7 | 334.7 | 330.7 | 323.4 | 0 | 318 | 305.1 | 286 | 269 |
Accumulated Other Comprehensive Income/Loss
| -132.866 | -210.11 | -192.217 | -172.861 | -285.979 | -225.203 | -199.782 | -241.59 | -254.139 | -165.083 | -56.786 | 74.251 | 90.094 | 102.691 | 71.612 | 152.802 | 141.023 | 128.362 | 30.859 | 59.506 | 69.236 | 40.948 | -0.145 | -45.55 | -47.528 | -42.676 | -27.734 | 6.288 | 3.942 | 4.381 | -1.91 | -5.316 | 26.631 | 31.782 | 10.232 | -15.21 | 5.554 | 7.181 | 35.973 | 23.04 | 37.205 | 45.637 | 29.771 | 14.17 | 15.616 | 22.475 | 63.866 | 54.094 | 61.154 | 42.916 | 30.636 | 30.086 | 45.014 | 24.702 | 7.909 | 7.807 | 35.253 | 9.637 | -20.721 | -36.477 | -41.134 | -92.267 | -136.956 | -130.799 | -93.575 | -71.161 | -34.552 | -19.811 | -35.712 | -46.261 | -17.485 | -25.118 | -21.672 | -58.747 | -37.063 | -8.406 | 5.598 | 37.211 | 3.768 | 26.231 | 28.72 | -7.2 | 49.321 | 23.418 | 26.416 | 42.13 | -0.835 | -24.437 | 2.054 | -21.503 | -48.216 | -38.806 | -17.781 | -44.013 | -34.767 | -55.28 | -50.039 | -63.174 | -57.304 | -59.095 | 0 | 0 | 0 | 45.466 | 0 | 0 | 0 | 36.448 | 0 | 0 | 0 | 2.963 | 0 | 0 | 0 | 29.74 | 0 | 0 | 0 | -51.345 | 0 | 0 | 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
| -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -200.276 | -151.776 | -150.586 | -144.001 | -141.91 | -138.936 | -135.337 | -135.343 | -138.376 | -134.605 | -132.924 | -132.91 | -132.544 | -131.653 | -131.657 | -123.415 | -123.42 | -122.301 | -118.588 | -118.575 | -118.582 | -95.442 | -118.571 | -117.621 | -115.506 | -113.179 | -116.134 | -117.381 | -115.815 | -113.219 | -109.132 | -105.016 | -99.042 | -95.825 | -94.928 | -94.331 | -94.591 | -93.475 | -93.448 | -92.71 | -91.303 | -90.987 | -91.184 | -91.152 | -89.955 | -90.367 | -90.762 | -90.787 | -90.901 | -90.821 | -90.561 | -89.394 | -88.034 | -88.238 | -88.252 | -88.011 | -86.886 | -86.731 | -87.065 | -86.55 | -86.911 | -86.162 | -86.337 | -87.449 | -84.499 | -111.5 | -62.4 | -28.7 | -71.728 | 25.7 | -5.1 | -8.7 | -72.69 | -24.7 | -46.6 | -69 | -72.968 | -59.6 | -65.4 | -52.1 | -73.56 | -44.9 | -47.8 | -87 | -74.23 | -85.1 | -60.2 | -47.5 | -75.046 | -11.9 | -19.7 | -32.7 | -36.5 | -12.7 | -24 | -33.6 | -40.8 | -44.1 | -50.3 | -50.3 | -52 | -37 | -34.3 | -41.1 | -27.8 | -17.5 | 307.4 | -10.7 | -6.8 | 1.1 | 0.6 |
Total Shareholders Equity
| 652.895 | 575.686 | 590.199 | 609.357 | 448.346 | 505.878 | 528.192 | 491.693 | 497.842 | 583.939 | 689.106 | 830.434 | 835.799 | 857.017 | 824.266 | 908.739 | 900.325 | 891.477 | 779.631 | 810.731 | 812.487 | 782.29 | 738.531 | 691.706 | 688.515 | 689.707 | 703.155 | 737.155 | 704.424 | 700.831 | 691.541 | 685.583 | 714.52 | 715.093 | 690.916 | 663.831 | 729.84 | 730.085 | 757.46 | 742.759 | 757.664 | 764.864 | 743.498 | 725.404 | 724.083 | 728.49 | 762.019 | 750.401 | 756.422 | 737.032 | 727.647 | 710.705 | 724.103 | 706.134 | 681.276 | 679.472 | 703.21 | 676.228 | 639.856 | 628.363 | 627.118 | 570.994 | 520.123 | 527.107 | 577.167 | 621.952 | 664.125 | 684.401 | 668.493 | 652.911 | 673.649 | 684.304 | 681.981 | 638.612 | 654.13 | 680.219 | 686.86 | 712.592 | 673.975 | 692.896 | 665.159 | 620.531 | 672.725 | 644.438 | 637.686 | 649.152 | 609.043 | 597.497 | 612.528 | 591.392 | 558.422 | 565.684 | 589.214 | 557.111 | 558.649 | 532.254 | 533.583 | 508.704 | 502.75 | 493.805 | 516.9 | 532.4 | 561.8 | 577.933 | 600.1 | 555.9 | 542 | 530.594 | 510.3 | 479.3 | 450.2 | 462.864 | 442 | 429.5 | 435.7 | 457.127 | 424.4 | 413.4 | 368 | 343.695 | 356.5 | 357.2 | 369.9 | 379 | 379.5 | 371.7 | 358.7 | 354.9 | 355.5 | 344.2 | 334.6 | 327.4 | 317.8 | 306.7 | 301.2 | 296.6 | 296.9 | 298.4 | 293.6 | 302.9 | 305.9 | 307.4 | 307.3 | 298.3 | 287.1 | 269.6 |
Total Equity
| 652.895 | 575.686 | 590.199 | 609.357 | 448.346 | 505.878 | 528.192 | 491.693 | 497.842 | 583.939 | 689.106 | 830.434 | 835.799 | 857.017 | 824.266 | 908.739 | 900.325 | 891.477 | 779.631 | 810.731 | 812.487 | 782.29 | 738.531 | 691.706 | 688.515 | 689.707 | 703.155 | 737.155 | 704.424 | 700.831 | 691.541 | 685.583 | 714.52 | 715.093 | 690.916 | 663.831 | 729.84 | 730.085 | 757.46 | 742.759 | 757.664 | 764.864 | 743.498 | 725.404 | 724.083 | 728.49 | 762.019 | 750.401 | 756.422 | 737.032 | 727.647 | 710.705 | 724.103 | 706.134 | 681.276 | 679.472 | 703.21 | 676.228 | 639.856 | 628.363 | 627.118 | 570.994 | 520.123 | 527.107 | 577.167 | 621.952 | 664.125 | 684.401 | 668.493 | 652.911 | 673.649 | 684.304 | 681.981 | 638.612 | 654.13 | 680.219 | 686.86 | 712.592 | 673.975 | 692.896 | 665.159 | 620.531 | 672.725 | 644.438 | 637.686 | 649.152 | 609.043 | 597.497 | 612.528 | 591.392 | 558.422 | 565.684 | 589.214 | 557.111 | 558.649 | 532.254 | 533.583 | 508.704 | 502.75 | 493.805 | 516.9 | 532.4 | 561.8 | 577.933 | 600.1 | 555.9 | 542 | 530.594 | 510.3 | 479.3 | 450.2 | 462.864 | 442 | 429.5 | 435.7 | 457.127 | 424.4 | 413.4 | 368 | 343.695 | 356.5 | 357.2 | 369.9 | 379 | 379.5 | 371.7 | 358.7 | 354.9 | 355.5 | 344.2 | 334.6 | 327.4 | 317.8 | 306.7 | 301.2 | 296.6 | 296.9 | 298.4 | 293.6 | 302.9 | 305.9 | 307.4 | 307.3 | 298.3 | 287.1 | 269.6 |
Total Liabilities & Shareholders Equity
| 4,664.703 | 4,573.324 | 4,643.909 | 4,643.949 | 4,855.678 | 4,973.11 | 5,007.096 | 4,965.149 | 4,952.439 | 5,054.977 | 5,217.646 | 5,433.43 | 5,390.928 | 5,412.646 | 5,337.048 | 5,463.012 | 5,376.616 | 5,311.633 | 5,091.529 | 5,219.865 | 5,183.949 | 5,139.661 | 5,083.159 | 4,971.486 | 4,464.418 | 4,447.367 | 4,470.464 | 4,530.67 | 4,511.083 | 4,491.876 | 4,474.278 | 4,449.413 | 4,513.038 | 4,525.387 | 4,466.609 | 4,421.873 | 4,503.057 | 4,538.327 | 4,602.431 | 4,571.867 | 4,568.582 | 4,597.286 | 4,541.681 | 4,514.666 | 4,519.914 | 4,508.722 | 4,548.407 | 4,525.745 | 4,530.168 | 4,464.364 | 4,456.898 | 4,398.242 | 4,378.042 | 4,392.2 | 4,354.254 | 4,333.282 | 0 | 4,262.43 | 4,211.394 | 4,176.185 | 4,151.76 | 4,024.057 | 3,930.596 | 3,967.091 | 4,057.55 | 4,175.962 | 4,292.917 | 4,352.108 | 4,377.171 | 4,354.79 | 4,408.389 | 4,460.422 | 4,457.57 | 4,408.055 | 4,499.734 | 4,559.019 | 4,591.837 | 4,656.979 | 4,615.915 | 4,666.146 | 4,600.359 | 4,558.97 | 4,644.782 | 4,551.912 | 4,453.39 | 4,061.112 | 3,930.029 | 3,855.247 | 3,807.124 | 3,817.744 | 3,785.654 | 3,764.589 | 3,737.573 | 3,727.99 | 3,663.758 | 3,646.261 | 3,635.311 | 3,621.727 | 3,611.31 | 3,621.284 | 3,562.5 | 3,584.1 | 3,578.8 | 3,577.414 | 3,567.7 | 3,501.2 | 3,493.1 | 3,439.452 | 3,380.5 | 2,989.9 | 2,944.5 | 2,954.71 | 2,916.4 | 2,879.8 | 2,888.1 | 2,903.768 | 2,838.3 | 2,799.3 | 2,718.3 | 2,663.753 | 2,670.3 | 2,655 | 2,663.9 | 2,651.4 | 2,640.2 | 2,609.1 | 2,483.5 | 2,410.2 | 2,371.1 | 2,316 | 2,267.6 | 2,230.4 | 2,094.8 | 2,048.1 | 2,007.6 | 1,962.8 | 1,941.4 | 1,942.4 | 1,891.4 | 1,878.5 | 1,826.6 | 1,782.6 | 1,711 | 1,601.4 | 1,496.2 | 1,423.5 |