Mediobanca Banca di Credito Finanziario S.p.A.
MIL:MB.MI
13.645 (EUR) • At close April 22, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0 | 0 | 5,161.436 | 0 | 4,915.695 | 0 | 10,960.683 | 0 | 9,049.46 | 12,049.7 | 4,762.388 | 0 | 2,381.833 | 0 | 2,741.246 | 10,375.3 | 3,935.999 | 0 | 884.195 | 0 | 1,283.645 | 0 | 350.021 | 0 | 1,707.894 | 0 | 526.454 | 0 | 1,609.501 | 0 | 1,942.656 | 0 | 347.744 | 131 | 141.297 | 164.5 | 201.887 | 105.1 | 82.377 | 43.1 | 195.115 | 39.8 | 456.036 | 75.2 | 129.468 | 29.9 | 204.298 | 39.2 | 187.958 | 204.4 | 1,154.687 | 36.6 | 99.68 | 31.6 | 35.57 | 33.2 |
Short Term Investments
| 0 | 0 | 0 | 0 | -678.713 | 0 | -551.758 | 0 | -1,187.859 | 0 | -430.063 | 0 | 629.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 5,161.436 | 0 | 4,236.982 | 0 | 10,408.925 | 0 | 7,861.601 | 12,049.7 | 4,332.325 | 0 | 2,381.833 | 0 | 2,741.246 | 10,375.3 | 3,935.999 | 0 | 884.195 | 0 | 1,283.645 | 0 | 350.021 | 0 | 1,707.894 | 0 | 526.454 | 0 | 1,609.501 | 0 | 1,942.656 | 0 | 347.744 | 131 | 141.297 | 164.5 | 201.887 | 105.1 | 82.377 | 43.1 | 195.115 | 39.8 | 456.036 | 75.2 | 129.468 | 29.9 | 204.298 | 39.2 | 187.958 | 204.4 | 1,154.687 | 36.6 | 99.68 | 31.6 | 35.57 | 33.2 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 321.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 188.977 | 0 | 202.403 | 0 | 273.558 | 0 | 224.868 | 0 | 233.027 | 0 | 150.062 | 0 | 137.111 | 0 | 124.253 | 0 | 111.642 | 0 | 114.11 | 0 | 99.836 | 0 | 66.491 | 0 | 62.475 | 0 | 61.246 | 0 | 46,244.153 | 0 | 76.965 | 5,209.2 | 0 | 3,322.3 |
Inventory
| 0 | 0 | 0 | 0 | -15,479.168 | 0 | -20,809.202 | 0 | -19,861.815 | 0 | -16,392.559 | 0 | -14,460.578 | 0 | -14,850.583 | 0 | -13,530.302 | 0 | -13,675.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15,409.5 | 0 | 11,132 | 0 | 2.475 | 0 | 2.801 | 0 | 2.687 | 0 | 4.177 | 0 | 2.75 | 0 | 3.202 | 0 | 2.513 | 0 | 3.484 | 0 | 2.859 | 0 | 3.009 | 0 | 3.178 | 0 | 5.832 | 0 | 3.205 | 0 | 8.575 | 0 | 6.916 | 0 | 8.829 | 0 | 7.409 | 0 | 8.047 | 0 | 7.923 | 0 | 11.765 | 0 | 7.043 | 0 | 9.918 | 0 | 6.728 | 0 | 0 | 0 | 6.603 | 0 | 0 | 0 |
Total Current Assets
| 15,409.5 | 0 | 11,132 | 0 | 4,236.982 | 0 | 10,408.925 | 0 | 7,861.601 | 12,049.7 | 4,332.325 | 0 | 2,747.464 | 0 | 3,014.193 | 10,375.3 | 4,237.3 | 0 | 1,183.394 | 0 | 1,482.595 | 0 | 538.998 | 0 | 1,910.297 | 0 | 800.012 | 0 | 1,834.369 | 0 | 2,175.683 | 0 | 497.806 | 131 | 278.408 | 164.5 | 326.14 | 105.1 | 194.019 | 43.1 | 309.225 | 39.8 | 555.872 | 75.2 | 195.959 | 29.9 | 266.773 | 39.2 | 249.204 | 204.4 | 47,398.84 | 36.6 | 176.645 | 5,240.8 | 35.57 | 3,355.5 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,595 | 1,653.7 | 1,646.2 | 1,333 | 1,327.6 | 0 | 464.447 | 0 | 446.631 | 1,342.9 | 440.515 | 1,317.9 | 439.396 | 1,344 | 429.97 | 1,306.4 | 431.425 | 1,408.5 | 434.913 | 1,391.1 | 218.966 | 1,023 | 216.958 | 1,027.5 | 210.421 | 1,032.4 | 211.246 | 856 | 226.229 | 797.6 | 229.932 | 754 | 234.168 | 308.6 | 237.421 | 306.8 | 235.703 | 305.6 | 237.256 | 305.6 | 238.473 | 295.2 | 235.629 | 293.1 | 235.041 | 296.8 | 236.658 | 298.7 | 238.191 | 294 | 297.354 | 329.8 | 292.973 | 317.4 | 318.105 | 319 |
Goodwill
| 0 | 0 | 882.608 | 0 | 574.55 | 0 | 622.656 | 0 | 616.791 | 0 | 615.455 | 0 | 602.363 | 0 | 666.239 | 0 | 666.536 | 0 | 778.238 | 0 | 772.427 | 0 | 621.223 | 0 | 649.781 | 0 | 472.679 | 0 | 483.557 | 0 | 420.487 | 0 | 416.74 | 419.4 | 422.925 | 374.1 | 374.098 | 370.2 | 370.157 | 369.9 | 365.934 | 365.9 | 365.934 | 365.9 | 365.934 | 365.9 | 365.934 | 0 | 365.934 | 365.9 | 365.934 | 365.9 | 365.934 | 365.9 | 365.934 | 365.9 |
Intangible Assets
| 0 | 0 | 222.103 | 0 | 222.15 | 0 | 218.244 | 0 | 221.622 | 0 | 221.243 | 0 | 141.774 | 0 | 147.733 | 0 | 149.46 | 0 | 127.364 | 0 | 129.331 | 0 | 118.449 | 0 | 90.083 | 0 | 93.586 | 0 | 68.651 | 0 | 61.851 | 0 | 36.192 | 31.1 | 32.629 | 34 | 36.158 | 40.6 | 41.738 | 42.3 | 43.441 | 44.4 | 450.882 | 43.9 | 46.386 | 48.1 | 50.593 | 0 | 58.439 | 61.7 | 65.157 | 67.8 | 71.445 | 70.8 | 72.134 | 75.2 |
Goodwill and Intangible Assets
| 0 | 0 | 1,104.711 | 0 | 796.7 | 0 | 840.9 | 0 | 838.413 | 0 | 836.698 | 0 | 744.137 | 0 | 813.972 | 0 | 815.996 | 0 | 905.602 | 0 | 901.758 | 0 | 739.672 | 0 | 739.864 | 0 | 566.265 | 0 | 552.208 | 0 | 482.338 | 0 | 452.932 | 450.5 | 455.554 | 408.1 | 410.256 | 410.8 | 411.895 | 412.2 | 409.375 | 410.3 | 816.816 | 409.8 | 412.32 | 414 | 416.527 | 419.9 | 424.373 | 427.6 | 431.091 | 433.7 | 437.379 | 436.7 | 438.068 | 441.1 |
Long Term Investments
| 42,555.5 | 0 | 38,970.7 | 38,951.1 | 34,763.7 | 0 | 21,889.385 | 0 | 23,023.227 | 0 | 24,595.937 | 0 | 23,307.488 | 0 | 23,784.951 | 0 | 20,113.597 | 0 | 24,243.169 | 0 | 20,847.249 | 0 | 20,937.39 | 0 | 20,133.538 | 0 | 21,491.732 | 0 | 20,406.981 | 0 | 23,519.434 | 0 | 24,421.415 | 25,044.9 | 26,546.309 | 25,730.7 | 25,862.317 | 27,598.2 | 26,567.356 | 26,186.8 | 26,666.848 | 27,134.7 | 28,923.254 | 30,679 | 30,202.428 | 30,589.6 | 33,681.515 | 32,266.2 | 31,451.664 | 64,152.8 | 27,143.747 | 64,432.7 | 28,299.015 | 64,039.8 | 29,951.466 | 30,927.6 |
Tax Assets
| 0 | 0 | 39,512.189 | 0 | -34,344.834 | 0 | -20,598.966 | 0 | -21,738.183 | 0 | -23,331.538 | 0 | 25,750.659 | 0 | 591.234 | 0 | 657.5 | 0 | 650.9 | 0 | 659.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -44,150.5 | -1,653.7 | -40,616.9 | -40,284.1 | -1,271.583 | 0 | -1,297.883 | 0 | -1,285.044 | 75,181.9 | -1,270.806 | -1,317.9 | -25,120.84 | -1,344 | -591.234 | 70,176.2 | -657.5 | -1,408.5 | -650.9 | -1,391.1 | -659.483 | -1,023 | -21,894.02 | -1,027.5 | -21,083.823 | -1,032.4 | -22,269.243 | -856 | -21,185.418 | -797.6 | -24,231.704 | -754 | -25,108.515 | -25,804 | -27,239.284 | -26,445.6 | -26,508.276 | -28,314.6 | -27,216.507 | -26,904.6 | -27,314.696 | -27,840.2 | -29,975.699 | -31,381.9 | -30,849.789 | -31,300.4 | -34,334.7 | -32,984.8 | -32,114.228 | -64,874.4 | -27,872.192 | -65,196.2 | -29,029.367 | -64,793.9 | -30,707.639 | -31,687.7 |
Total Non-Current Assets
| 83,816.8 | 0 | 40,616.9 | 40,284.1 | 1,271.583 | 0 | 1,297.883 | 0 | 1,285.044 | 76,524.8 | 1,270.806 | 1,317.9 | 25,120.84 | 1,344 | 25,028.893 | 71,482.6 | 21,361.018 | 1,408.5 | 25,583.684 | 1,391.1 | 21,967.973 | 1,023 | 21,894.02 | 1,027.5 | 21,083.823 | 1,032.4 | 22,269.243 | 856 | 21,185.418 | 797.6 | 24,231.704 | 754 | 25,108.515 | 25,804 | 27,239.284 | 26,445.6 | 26,508.276 | 28,314.6 | 27,216.507 | 26,904.6 | 27,314.696 | 27,840.2 | 29,975.699 | 31,381.9 | 30,849.789 | 31,300.4 | 34,334.7 | 32,984.8 | 32,114.228 | 64,874.4 | 27,872.192 | 65,196.2 | 29,029.367 | 64,793.9 | 30,707.639 | 31,687.7 |
Total Assets
| 99,226.3 | 0 | 94,910.3 | 94,520.6 | 91,639 | 0 | 93,737.801 | 0 | 90,568.42 | 88,574.5 | 89,096.474 | 42,505.6 | 82,598.7 | 42,338 | 83,335.053 | 81,857.9 | 78,949.665 | 41,645 | 82,459.063 | 39,907.3 | 78,244.729 | 38,847.9 | 76,531.114 | 38,150 | 72,300.522 | 39,862.8 | 72,089.71 | 39,850.1 | 70,445.564 | 41,069.8 | 73,474.852 | 30,327.2 | 69,818.605 | 70,210.2 | 71,548.938 | 69,980.9 | 70,710.618 | 72,620.3 | 70,558.629 | 68,926.3 | 70,463.988 | 70,798 | 75,284.524 | 77,204.8 | 72,841.306 | 78,700.8 | 79,636.561 | 79,407 | 78,679.128 | 78,605.3 | 76,468.051 | 79,274.2 | 75,391.501 | 76,904.6 | 75,765.848 | 75,287.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.581 | 0 | 29.178 | 0 | 29.951 | 0 | 19.385 | 0 | 24.493 | 0 | 31.72 | 0 | 31.767 | 0 | 24.722 | 0 | 33.352 | 0 | 26.159 | 0 | 35.168 | 0 | 31.403 | 0 | 23.067 | 0 | 19.932 | 0 | 32.129 | 0 | 17.334 | 0 | 27.528 | 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 |
Tax Payables
| 0 | 0 | 163.087 | 0 | 495.361 | 0 | 316.778 | 0 | 316.008 | 0 | 231.226 | 0 | 281.421 | 0 | 184.672 | 0 | 255.244 | 0 | 225.451 | 0 | 357.952 | 0 | 253.906 | 0 | 259.467 | 0 | 166.837 | 0 | 253.66 | 0 | 154.561 | 0 | 257.353 | 172 | 192.05 | 283.3 | 335.352 | 223.7 | 181.783 | 244.3 | 325.587 | 166.7 | 190.376 | 286.9 | 381.217 | 257.1 | 264.023 | 258.2 | 285.78 | 214.4 | 430.661 | 565.8 | 323.903 | 246.5 | 476.204 | 692.6 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,204.666 | 0 | -8,390.32 | 0 | -6,032.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | -163.087 | 0 | -495.361 | 0 | 44,239.45 | 0 | 44,421.254 | 0 | 37,238.923 | 0 | 36,159.221 | 0 | 34,801.968 | 0 | -271.825 | 0 | -254.629 | 0 | -387.903 | 0 | -273.291 | 0 | -283.96 | 0 | -198.557 | 0 | -285.427 | 0 | -179.283 | 0 | -290.705 | -172 | -218.209 | -283.3 | -370.52 | -223.7 | -213.186 | -244.3 | -348.654 | -166.7 | -210.308 | -286.9 | -413.346 | -257.1 | -281.357 | -258.2 | -313.308 | -214.4 | -430.661 | -565.8 | -323.903 | -246.5 | -476.204 | -692.6 |
Total Current Liabilities
| 0 | 0 | 9,349 | 0 | 36,456.865 | 0 | 44,556.228 | 0 | 44,737.262 | 0 | 37,470.149 | 0 | 36,440.642 | 0 | 34,986.64 | 0 | 16.581 | 0 | 29.178 | 0 | 29.951 | 0 | 19.385 | 0 | 24.493 | 0 | 31.72 | 0 | 31.767 | 0 | 24.722 | 0 | 33.352 | 0 | 26.159 | 0 | 35.168 | 0 | 31.403 | 0 | 23.067 | 0 | 19.932 | 0 | 32.129 | 0 | 17.334 | 0 | 27.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6,838.9 | 34,015.6 | 23,925 | 23,149 | 0 | 0 | 0 | 0 | 0 | 31,139.7 | 0 | 31,700.4 | 0 | 31,398.4 | 24,352.768 | 32,464.6 | 24,564.555 | 31,537.5 | 25,050.153 | 30,004.4 | 24,163.339 | 29,434.4 | 0 | 28,878.7 | 0 | 30,248.8 | 0 | 30,751.6 | 0 | 31,913 | 0 | 21,406 | 0 | 21,758.2 | 0 | 21,108.3 | 0 | 20,658.8 | 0 | 21,788.5 | 0 | 24,114.9 | 0 | 38,326.5 | 0 | 39,663.9 | 0 | 30,828.7 | 41,560.184 | 0 | 33,516.617 | 0 | 40,553.41 | 0 | 35,870.107 | 35,847 |
Deferred Revenue Non-Current
| 0 | 0 | 23,536.408 | 0 | -450.331 | 0 | -444.772 | 0 | -402.519 | 0 | -343.896 | 0 | -338.787 | 0 | 72,420.853 | 0 | 24,239.107 | 0 | 24,716.971 | 0 | 23,844.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 388.592 | 0 | 450.331 | 0 | 444.772 | 0 | 402.519 | 0 | 343.896 | 0 | 338.787 | 0 | 344.827 | 0 | 325.448 | 0 | 333.182 | 0 | 319.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -6,838.9 | 0 | -23,925 | -23,149 | 0 | 0 | 0 | 0 | 0 | -31,139.7 | 0 | -31,700.4 | 0 | -31,398.4 | -97,118.448 | -32,464.6 | -24,564.555 | -31,537.5 | -25,050.153 | -30,004.4 | -24,163.339 | -29,434.4 | 0 | -28,878.7 | 0 | -30,248.8 | 0 | -30,751.6 | 0 | -31,913 | 0 | -21,406 | 0 | -21,758.2 | 0 | -21,108.3 | 0 | -20,658.8 | 0 | -21,788.5 | 0 | -24,114.9 | 0 | -38,326.5 | 0 | -39,663.9 | 0 | -30,828.7 | -41,691.522 | 0 | -33,613.269 | 0 | -40,553.41 | 0 | -35,870.107 | -35,847 |
Total Non-Current Liabilities
| 6,838.9 | 34,015.6 | 23,925 | 23,149 | 31,963.297 | 0 | 84,032.241 | 0 | 79,819.578 | 31,139.7 | 31,805.446 | 31,700.4 | 71,497.57 | 31,398.4 | 72,765.68 | 32,464.6 | 24,564.555 | 31,537.5 | 25,050.153 | 30,004.4 | 24,163.339 | 29,434.4 | 26,172.055 | 28,878.7 | 24,868.761 | 30,248.8 | 24,167.893 | 30,751.6 | 24,511.863 | 31,913 | 24,719.029 | 21,406 | 26,967.37 | 61,474.2 | 25,852.19 | 61,402.9 | 24,869.278 | 64,087.3 | 25,509.256 | 60,903.2 | 27,579.51 | 63,176.1 | 31,315.484 | 70,041 | 30,772.235 | 71,399.3 | 33,838.841 | 72,508.7 | 72,070.203 | 0 | 70,242.308 | 0 | 68,363.681 | 0 | 68,778.447 | 68,469.6 |
Total Liabilities
| 87,983.1 | 34,015.6 | 23,925 | 23,149 | 31,963.297 | 0 | 84,032.241 | 0 | 79,819.578 | 31,139.7 | 78,011.354 | 31,700.4 | 71,497.57 | 31,398.4 | 72,765.68 | 32,464.6 | 69,209.592 | 31,537.5 | 72,116.943 | 30,004.4 | 68,345.844 | 29,434.4 | 67,237.02 | 28,878.7 | 62,568.317 | 30,248.8 | 62,781.389 | 30,751.6 | 61,253.902 | 31,913 | 64,331.869 | 21,406 | 60,896.759 | 61,474.2 | 63,010.464 | 61,402.9 | 61,843.52 | 64,087.3 | 62,482.688 | 60,903.2 | 62,521.319 | 63,176.1 | 67,867.372 | 70,041 | 65,893.174 | 71,399.3 | 72,482.106 | 72,508.7 | 72,070.203 | 72,070.7 | 70,242.308 | 72,634.1 | 68,363.681 | 69,799.5 | 68,778.447 | 68,469.6 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 114.9 | 0 | 0 | 0 | 0 | 0 | 0 | 1,159.5 | 0 | 0 | 0 | 1,047.5 | 0 | 643.7 | 0 | 995.8 | 0 | 0 | 0 | 1,069.6 | 0 | 688.9 | 0 | 1,125 | 0 | 741.5 | 0 | 1,052.5 | 0 | 706.2 | 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
| 444.5 | 444.5 | 444.5 | 444.2 | 444.2 | 0 | 444.154 | 0 | 443.64 | 443.6 | 443.64 | 443.6 | 443.64 | 443.6 | 443.617 | 443.6 | 443.617 | 443.6 | 443.608 | 443.6 | 443.608 | 443.6 | 443.521 | 443.5 | 443.275 | 443.1 | 442.03 | 440.6 | 440.606 | 438.6 | 436.401 | 435.5 | 435.51 | 435.5 | 435.183 | 433.7 | 433.599 | 432.5 | 431.844 | 430.8 | 430.703 | 430.6 | 430.565 | 430.6 | 430.565 | 430.6 | 430.565 | 430.6 | 430.565 | 430.6 | 430.565 | 430.6 | 430.565 | 430.6 | 430.551 | 430.6 |
Retained Earnings
| 852.2 | 946.1 | 611.2 | 351.3 | 1,026.8 | 0 | 555.079 | 0 | 906.977 | 715.9 | 525.814 | 261.9 | 807.576 | 603.9 | 410.553 | 200.1 | 600.382 | 552.2 | 467.636 | 270.6 | 823.025 | 626 | 450.519 | 245.4 | 863.92 | 681.9 | 476.326 | 300.9 | 750.2 | 613.9 | 418.239 | 270.7 | 604.55 | 442.4 | 321.105 | 244.3 | 589.751 | 465.6 | 260.619 | 160 | 464.777 | 395.3 | 304.741 | 171.2 | -179.825 | 37.2 | 123.796 | 109 | 80.887 | 104.9 | 63.425 | 56.8 | 368.592 | 418.9 | 262.924 | 127.6 |
Accumulated Other Comprehensive Income/Loss
| 0 | 9,912.8 | -114.9 | 10,055.6 | 8,702.079 | 9,602.922 | 7,630.196 | 10,647.271 | 7,815.24 | 9,898.7 | 7,415.826 | 10,000.9 | 7,659.078 | 9,804.1 | 7,271.234 | 9,473.9 | 7,240.896 | 9,020.4 | 7,787.084 | 9,098 | 2,497.225 | 8,254.6 | 418.209 | 8,497.9 | 764.255 | 8,402.5 | 825.817 | 8,273 | 871.387 | 8,011.4 | 1,162.382 | 8,124.8 | 1,144.992 | 1,123.3 | 1,061.183 | 1,114.1 | 1,435.525 | 1,229.5 | 981.074 | 933.2 | 869.704 | 623.5 | 508.346 | 359.6 | 305.657 | 363.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 9,860.4 | 0 | 9,902.111 | 0 | 9,854.135 | 102.638 | 8,603.689 | 101.571 | 9,296.654 | -1,159.5 | 10,017.25 | 0 | 9,761.602 | -1,047.5 | 9,622.487 | -643.7 | 8,604.582 | -995.8 | 9,339.206 | -0 | 8,542.594 | -1,069.6 | 8,310.893 | -688.9 | 8,337.11 | -1,125 | 8,305.096 | -741.5 | 7,918.123 | -1,052.5 | 8,196.566 | -706.2 | 7,792.568 | 7,768.7 | 7,693.522 | 7,791 | 7,735.732 | 7,529 | 7,278.532 | 7,327.7 | 6,942.664 | 6,690.8 | 3,283.538 | 1,906.3 | 3,283.538 | 1,906.3 | 6,491.701 | 6,250.1 | 5,988.082 | 6,326.5 | 6,330.883 | 6,040.2 | 6,113.918 | 6,141.6 | 6,184.884 | 6,154.1 |
Total Shareholders Equity
| 11,157.1 | 11,303.4 | 10,957.8 | 10,851.1 | 11,325.1 | 9,705.56 | 9,602.922 | 10,748.842 | 10,647.271 | 11,058.2 | 10,986.704 | 10,706.4 | 11,012.818 | 10,851.6 | 10,476.657 | 10,117.6 | 9,648.581 | 10,016.2 | 10,250.45 | 9,812.2 | 9,809.227 | 9,324.2 | 9,204.933 | 9,186.8 | 9,644.305 | 9,527.5 | 9,223.452 | 9,014.5 | 9,108.929 | 9,063.9 | 9,051.206 | 8,831 | 8,832.628 | 8,646.6 | 8,449.81 | 8,469 | 8,759.082 | 8,427.1 | 7,970.995 | 7,918.5 | 7,838.144 | 7,516.7 | 7,311.33 | 7,055.7 | 6,840.666 | 7,192.8 | 7,046.062 | 6,789.7 | 6,499.534 | 6,423.8 | 6,113.275 | 6,527.6 | 6,913.075 | 6,991.1 | 6,878.359 | 6,712.3 |
Total Equity
| 11,243.2 | 11,401 | 11,054.1 | 10,946.4 | 11,429.2 | 9,705.56 | 9,705.56 | 10,748.842 | 10,748.842 | 11,158 | 11,085.12 | 10,805.2 | 11,101.13 | 10,939.6 | 10,569.373 | 10,209.6 | 9,740.073 | 10,107.5 | 10,342.12 | 9,902.9 | 9,898.885 | 9,413.5 | 9,294.094 | 9,271.3 | 9,732.205 | 9,614 | 9,308.321 | 9,098.5 | 9,191.662 | 9,156.8 | 9,142.983 | 8,921.2 | 8,921.846 | 8,736 | 8,538.474 | 8,578 | 8,867.098 | 8,533 | 8,075.941 | 8,023.1 | 7,942.669 | 7,621.9 | 7,417.152 | 7,163.8 | 6,948.132 | 7,301.5 | 7,154.455 | 6,898.3 | 6,608.925 | 6,534.6 | 6,225.743 | 6,640.1 | 7,027.82 | 7,105.1 | 6,987.401 | 6,817.9 |
Total Liabilities & Shareholders Equity
| 99,226.3 | 45,416.6 | 94,910.3 | 94,520.6 | 91,639 | 9,705.56 | 93,737.801 | 10,748.842 | 90,568.42 | 42,297.7 | 89,096.474 | 42,505.6 | 82,598.7 | 42,338 | 83,335.053 | 42,674.2 | 78,949.665 | 41,645 | 82,459.063 | 39,907.3 | 78,244.729 | 38,847.9 | 76,531.114 | 38,150 | 72,300.522 | 39,862.8 | 72,089.71 | 39,850.1 | 70,445.564 | 41,069.8 | 73,474.852 | 30,327.2 | 69,818.605 | 70,210.2 | 71,548.938 | 69,980.9 | 70,710.618 | 72,620.3 | 70,558.629 | 68,926.3 | 70,463.988 | 70,798 | 75,284.524 | 77,204.8 | 72,841.306 | 78,700.8 | 79,636.561 | 79,407 | 78,679.128 | 78,605.3 | 76,468.051 | 79,274.2 | 75,391.501 | 76,904.6 | 75,765.848 | 75,287.5 |