NBT Bancorp Inc.
NASDAQ:NBTB
43.83 (USD) • At close November 4, 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 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0 | 207.52 | 319.092 | 205.189 | 672.654 | 201.888 | 229.795 | 197.35 | 321.058 | 523.616 | 1,094.18 | 1,269.071 | 1,346.106 | 1,066.943 | 1,155.025 | 672.681 | 617.46 | 699.492 | 283.36 | 216.843 | 274.096 | 189.432 | 177.119 | 180.955 | 174.633 | 152.483 | 159.579 | 159.664 | 181.816 | 163.93 | 141.896 | 149.181 | 188.437 | 171.603 | 155.51 | 140.297 | 185 | 134.211 | 142.663 | 146.636 | 174.535 | 183.337 | 185.564 | 158.926 | 208.242 | 143.687 | 299.146 | 163.668 | 140.44 | 139.164 | 299.604 | 129.381 | 191.945 | 102.766 | 321.946 | 168.792 | 340.733 | 167.037 | 236.776 | 187.161 | 245.225 | 191.519 | 179.333 | 110.396 | 143.593 | 147.417 | 136.975 | 162.946 | 148.481 | 141.31 | 157.092 | 138.793 | 151.677 | 145.58 | 133.268 | 142.488 | 134.131 | 124.436 | 112.303 | 98.437 | 126.851 | 109.945 | 102.709 | 128.044 | 123.003 | 147.391 | 129.616 | 124.623 | 139.41 | 114.406 | 100.999 | 129.957 | 87.482 | 82.443 | 81.931 | 110.662 | 76.325 | 68.773 | 60.823 | 46 | 44.8 | 51.8 | 48.3 | 47.2 | 47.7 | 42.9 | 39.7 | 37.4 | 56.6 | 36.2 | 45 | 35.8 | 51.7 | 53.9 | 54.1 | 44.4 | 38.6 | 45.5 | 62 | 43.4 | 38.9 | 44.1 | 35.1 | 36.1 | 51 | 43.1 | 44.7 | 39.6 | 40.9 | 42.8 | 72.5 | 62.4 | 99 | 75.2 | 69.5 |
Short Term Investments
| 0 | 1,439.445 | 1,418.471 | 1,430.858 | 1,399.032 | 1,453.926 | 1,512.008 | 1,527.225 | 1,556.501 | 1,619.356 | 1,662.697 | 1,687.361 | 1,576.03 | 1,534.733 | 1,387.028 | 1,348.698 | 1,197.925 | 1,108.443 | 1,000.98 | 975.34 | 932.173 | 979.696 | 951.859 | 998.496 | 1,101.074 | 1,192.939 | 1,265.912 | 1,255.925 | 1,357.614 | 1,365.521 | 1,367.574 | 1,338.29 | 1,288.899 | 1,271.596 | 1,259.874 | 1,174.544 | 1,058.397 | 1,129.249 | 1,071.654 | 1,013.171 | 1,044.502 | 1,378.799 | 1,377.585 | 1,364.881 | 1,385.734 | 1,390.403 | 1,465.791 | 1,147.999 | 1,191.107 | 1,221.706 | 1,243.122 | 1,244.619 | 1,169.552 | 1,156.679 | 1,105.606 | 0 | 1,080.165 | 1,137.986 | 1,151.746 | 0 | 1,132.423 | 1,114.33 | 1,111.372 | 0 | 1,101.103 | 1,104.491 | 1,127.707 | 0 | 1,146.524 | 1,118.124 | 1,116.205 | 0 | 1,111.473 | 1,100.416 | 1,112.118 | 0 | 942.77 | 0 | 0 | 950.555 | 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 |
Cash and Short Term Investments
| 0 | 172.313 | 162.46 | -173.811 | 2,071.686 | 1,655.814 | 1,741.803 | 1,724.575 | 1,877.559 | 523.616 | 2,756.877 | 2,956.432 | 2,922.136 | 2,601.676 | 2,542.053 | 2,021.379 | 1,815.385 | 1,807.935 | 1,284.34 | 1,192.183 | 1,206.269 | 1,169.128 | 1,128.978 | 1,179.451 | 1,275.707 | 1,345.422 | 1,425.491 | 1,415.589 | 1,539.43 | 1,529.451 | 1,509.47 | 1,487.471 | 1,477.336 | 1,443.199 | 1,415.384 | 1,314.841 | 1,243.397 | 1,263.46 | 1,214.317 | 1,159.807 | 1,219.037 | 1,562.136 | 1,563.149 | 1,523.807 | 1,593.976 | 1,534.09 | 1,764.937 | 1,311.667 | 140.44 | 139.164 | 299.604 | 129.381 | 191.945 | 102.766 | 321.946 | 168.792 | 340.733 | 167.037 | 236.776 | 187.161 | 245.225 | 191.519 | 179.333 | 110.396 | 143.593 | 147.417 | 136.975 | 162.946 | 148.481 | 141.31 | 157.092 | 138.793 | 151.677 | 145.58 | 133.268 | 142.488 | 1,076.901 | 124.436 | 112.303 | 98.437 | 126.851 | 109.945 | 102.709 | 128.044 | 123.003 | 147.391 | 129.616 | 124.623 | 139.41 | 114.406 | 100.999 | 129.957 | 87.482 | 82.443 | 81.931 | 110.662 | 76.325 | 68.773 | 60.823 | 46 | 44.8 | 51.8 | 48.3 | 47.2 | 47.7 | 42.9 | 39.7 | 37.4 | 56.6 | 36.2 | 45 | 35.8 | 51.7 | 53.9 | 54.1 | 44.4 | 38.6 | 45.5 | 62 | 43.4 | 38.9 | 44.1 | 35.1 | 36.1 | 51 | 43.1 | 44.7 | 39.6 | 40.9 | 42.8 | 72.5 | 62.4 | 99 | 75.2 | 69.5 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.2 | 8.4 | 10 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 482.586 | 251.794 | 362.492 | 247.889 | 672.654 | 202.067 | 229.9 | 230.455 | 321.058 | 523.616 | 1,094.18 | 6,239.997 | 6,418.082 | 6,420.117 | 6,618.757 | 6,549.05 | 6,776.903 | 6,933.907 | 6,658.029 | 6,528.137 | 6,454.35 | 6,350.836 | 6,278.835 | 6,202.426 | 6,116.203 | 5,989.344 | 5,669.691 | 5,606.99 | 5,387.785 | 5,288.28 | 5,179.173 | 5,138.859 | 5,147.319 | 5,034.76 | 4,953.355 | 4,921.805 | 5,012.984 | 4,847.813 | 4,741.984 | 4,789.585 | 4,762.05 | 4,420.832 | 4,312.016 | 4,261.544 | 4,186.849 | 4,102.24 | 3,931.367 | 3,270.902 | 4,385.293 | 4,291.945 | 3,941.255 | 3,925.769 | 3,838.191 | 3,795.97 | 3,757.967 | 3,740.79 | 3,755.64 | 3,784.892 | 3,781.958 | 3,796.002 | 3,733.853 | 3,766.268 | 3,772.02 | 3,762.372 | 3,737.553 | 3,731.263 | 3,630.254 | 3,571.992 | 3,534.229 | 3,534.967 | 3,501.112 | 3,523.821 | 3,478.694 | 3,456.496 | 3,353.498 | 3,121.057 | 0 | 3,090.444 | 2,989.934 | 2,968.217 | 2,905.325 | 2,843.848 | 2,732.662 | 2,728.333 | 2,638.773 | 2,578.902 | 2,421.112 | 2,399.175 | 3,481.428 | 3,454.523 | 3,384.718 | 3,394.872 | 2,507.643 | 2,538.31 | 2,426.955 | 2,473.93 | 0 | 0 | 0 | 1,319.3 | 1,305.8 | 1,271.5 | 1,231.3 | 1,215 | 1,227 | 1,226.9 | 1,221.7 | 1,215.8 | 1,199.2 | 1,175.9 | 1,131.5 | 1,076.9 | 1,063 | 1,043.5 | 1,027.7 | 1,033.8 | 995.3 | 974.4 | 949.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 482.586 | 251.794 | 362.492 | 247.889 | 2,071.686 | 1,655.814 | 1,741.803 | 1,724.575 | 1,877.559 | 523.616 | 2,756.877 | 9,196.429 | 9,340.218 | 9,021.793 | 9,160.81 | 8,570.429 | 8,592.288 | 8,741.842 | 7,942.369 | 7,720.32 | 7,660.619 | 7,519.964 | 7,407.813 | 7,381.877 | 7,391.91 | 7,334.766 | 7,095.182 | 7,022.579 | 6,927.215 | 6,817.731 | 6,688.643 | 6,626.33 | 6,624.655 | 6,477.959 | 6,368.739 | 6,236.646 | 6,256.381 | 6,111.273 | 5,956.301 | 5,949.392 | 5,981.087 | 5,982.968 | 5,875.165 | 5,785.351 | 5,780.825 | 5,636.33 | 5,696.304 | 4,582.569 | 4,525.733 | 4,431.109 | 4,240.859 | 4,055.15 | 4,030.136 | 3,898.736 | 4,079.913 | 3,909.582 | 4,096.373 | 3,951.929 | 4,018.734 | 3,983.163 | 3,979.078 | 3,957.787 | 3,951.353 | 3,872.768 | 3,881.146 | 3,878.68 | 3,767.229 | 3,734.938 | 3,682.71 | 3,676.277 | 3,658.204 | 3,662.614 | 3,630.371 | 3,602.076 | 3,486.766 | 3,263.545 | 1,076.901 | 3,214.88 | 3,102.237 | 3,066.654 | 3,032.176 | 2,953.793 | 2,835.371 | 2,856.377 | 2,761.776 | 2,726.293 | 2,550.728 | 2,523.798 | 3,620.838 | 3,568.929 | 3,485.717 | 3,524.829 | 2,595.125 | 2,620.753 | 2,508.886 | 2,584.592 | 76.325 | 68.773 | 60.823 | 1,365.3 | 1,350.6 | 1,323.3 | 1,279.6 | 1,262.2 | 1,274.7 | 1,269.8 | 1,261.4 | 1,253.2 | 1,255.8 | 1,212.1 | 1,176.5 | 1,112.7 | 1,114.7 | 1,097.4 | 1,081.8 | 1,078.2 | 1,033.9 | 1,019.9 | 1,011.4 | 43.4 | 38.9 | 44.1 | 35.1 | 36.1 | 51 | 43.1 | 44.7 | 39.6 | 40.9 | 42.8 | 72.5 | 62.4 | 107.2 | 83.6 | 79.5 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 80.133 | 78.713 | 80.239 | 107.375 | 82.837 | 66.799 | 67.868 | 69.047 | 69.338 | 69.426 | 71.03 | 72.093 | 71.928 | 72.482 | 72.705 | 74.206 | 73.055 | 74.558 | 76.502 | 75.631 | 75.708 | 76.652 | 78.391 | 78.97 | 78.284 | 78.578 | 80.073 | 81.305 | 81.421 | 82.185 | 83.144 | 84.187 | 84.153 | 84.596 | 86.407 | 88.826 | 87.763 | 87.652 | 88.15 | 89.258 | 89.023 | 87.972 | 87.647 | 88.327 | 86.891 | 87.811 | 88.582 | 77.875 | 77.326 | 76.906 | 75.232 | 74.541 | 69.092 | 66.898 | 67.109 | 67.404 | 66.602 | 66.305 | 66.229 | 66.221 | 65.652 | 64.797 | 64.951 | 65.241 | 65.201 | 64.871 | 64.302 | 64.042 | 64.406 | 65.286 | 65.784 | 66.982 | 66.988 | 66.948 | 67.889 | 63.693 | 63.611 | 64.133 | 63.806 | 63.743 | 62.557 | 62.008 | 62.426 | 62.443 | 61.857 | 61.332 | 61.609 | 61.261 | 61.193 | 61.716 | 60.875 | 62.685 | 49.253 | 48.953 | 44.665 | 43.457 | 44.308 | 39.823 | 40.292 | 21.7 | 20.9 | 20.4 | 20.2 | 20.2 | 20.4 | 20.5 | 19.5 | 18.8 | 17.6 | 17.1 | 16.5 | 16.3 | 16.3 | 16.5 | 16.6 | 16.5 | 15.8 | 15.6 | 15.5 | 15.4 | 15.3 | 16.1 | 15.8 | 15.7 | 15.9 | 16 | 15.9 | 15.8 | 15.9 | 16.3 | 16.6 | 16.8 | 17 | 17.2 | 16.9 |
Goodwill
| 362.01 | 361.851 | 361.851 | 361.851 | 360.171 | 281.204 | 281.204 | 281.204 | 281.204 | 281.112 | 280.541 | 280.541 | 280.541 | 280.541 | 280.541 | 280.541 | 280.541 | 280.541 | 274.769 | 274.769 | 274.769 | 274.769 | 274.769 | 274.769 | 274.769 | 274.769 | 268.043 | 268.043 | 268.043 | 268.043 | 265.439 | 265.439 | 264.689 | 265.957 | 265.957 | 265.957 | 263.634 | 263.634 | 263.634 | 263.634 | 263.634 | 263.634 | 263.634 | 264.997 | 265.052 | 264.376 | 263.645 | 152.373 | 152.251 | 151.628 | 133.614 | 132.029 | 116.127 | 116.127 | 114.841 | 114.841 | 114.842 | 114.841 | 114.841 | 114.938 | 114.942 | 114.942 | 114.838 | 114.838 | 113.514 | 103.398 | 103.398 | 103.398 | 103.4 | 103.412 | 103.42 | 103.356 | 102.858 | 102.803 | 102.692 | 47.544 | 47.544 | 0 | 0 | 47.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.843 | 36.835 | 38.968 | 40.443 | 42.574 | 6.497 | 6.955 | 7.341 | 7.879 | 8.147 | 8.291 | 8.927 | 9.578 | 10.241 | 10.923 | 11.735 | 12.557 | 13.413 | 11.186 | 12.02 | 12.864 | 13.738 | 14.631 | 15.599 | 16.576 | 17.63 | 12.506 | 13.42 | 15.911 | 16.904 | 14.848 | 15.815 | 15.899 | 15.241 | 16.168 | 17.265 | 16.729 | 17.897 | 19.084 | 20.317 | 21.543 | 22.819 | 24.248 | 25.557 | 26.857 | 28.204 | 29.273 | 16.962 | 17.346 | 18.191 | 18.13 | 18.194 | 17.62 | 18.402 | 17.016 | 17.543 | 18.288 | 19.055 | 19.809 | 20.59 | 21.371 | 22.197 | 22.784 | 23.367 | 24.242 | 9.404 | 9.782 | 10.173 | 10.585 | 10.998 | 11.408 | 11.984 | 12.873 | 13.338 | 13.632 | 3.808 | 3.95 | 0 | 0 | 4.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 397.853 | 398.686 | 400.819 | 402.294 | 402.745 | 287.701 | 288.159 | 288.545 | 289.083 | 289.259 | 288.832 | 289.468 | 290.119 | 290.782 | 291.464 | 292.276 | 293.098 | 293.954 | 285.955 | 286.789 | 287.633 | 288.507 | 289.4 | 290.368 | 291.345 | 292.399 | 280.549 | 281.463 | 283.954 | 284.947 | 280.287 | 281.254 | 280.588 | 281.198 | 282.125 | 283.222 | 280.363 | 281.531 | 282.718 | 283.951 | 285.177 | 286.453 | 287.882 | 290.554 | 291.909 | 292.58 | 292.918 | 169.335 | 169.597 | 169.819 | 151.744 | 150.223 | 133.747 | 134.529 | 131.857 | 132.384 | 133.13 | 133.896 | 134.65 | 135.528 | 136.313 | 137.139 | 137.622 | 138.205 | 137.756 | 112.802 | 113.18 | 113.571 | 113.985 | 114.41 | 114.828 | 115.34 | 115.731 | 116.141 | 116.324 | 51.352 | 51.494 | 51.636 | 51.778 | 47.583 | 49.605 | 49.71 | 49.781 | 49.852 | 49.995 | 50.164 | 48.757 | 48.367 | 46.654 | 47.453 | 48.283 | 50.688 | 33.829 | 33.817 | 27.106 | 27.739 | 0 | 0 | 0 | 6.6 | 6.8 | 7.1 | 7.3 | 7.6 | 7.8 | 8.1 | 8.4 | 8.6 | 8.9 | 9.3 | 9.6 | 10 | 10.3 | 10.7 | 11.1 | 11.6 | 8.9 | 9.2 | 9.5 | 9.9 | 10.3 | 11.1 | 12 | 13.1 | 14.2 | 15.2 | 16.3 | 17.3 | 18.4 | 19.5 | 20.6 | 21.6 | 22.8 | 23.9 | 25 |
Long Term Investments
| 273.116 | 232.518 | 350.99 | 217.392 | 2,349.152 | 2,400.695 | 2,451.639 | 2,477.526 | 2,516.47 | 2,585.842 | 2,590.256 | 2,454.121 | 2,292.146 | 2,189.89 | 2,012.274 | 1,995.995 | 1,891.771 | 1,736.83 | 1,648.717 | 1,633.185 | 1,637.426 | 1,750.595 | 1,757.906 | 1,805.148 | 1,785.745 | 1,761.395 | 1,776.566 | 1,751.465 | 1,862.806 | 1,891.555 | 1,893.411 | 1,875.497 | 1,783.628 | 1,781.027 | 1,735.693 | 1,653.952 | 1,537.055 | 1,592.029 | 1,536.692 | 1,475.325 | 1,511.744 | 1,512.119 | 1,502.435 | 1,487.943 | 1,509.278 | 1,517.797 | 1,533.027 | 1,212.48 | 1,256.26 | 1,289.734 | 1,317.138 | 1,318.492 | 1,245.476 | 1,236.833 | 1,198.733 | 1,229.486 | 1,185.888 | 1,263.03 | 1,311.447 | 1,279.114 | 1,303.344 | 1,257.334 | 1,252.308 | 1,259.874 | 1,251.055 | 1,253.147 | 1,285.06 | 1,289.225 | 1,289.971 | 1,265.661 | 1,261.965 | 1,242.636 | 1,246.081 | 1,210.747 | 1,214.872 | 1,048.183 | 1,039.945 | 1,050.715 | 1,037.618 | 1,034.324 | 1,056.751 | 1,059.863 | 1,069.155 | 1,078.213 | 1,173.609 | 1,079.668 | 1,090.653 | 1,090.3 | 1,081.295 | 1,077.7 | 1,023.004 | 1,011.071 | 669.152 | 680.972 | 666.536 | 699.326 | 698.215 | 560.192 | 576.3 | 384 | 396.3 | 386.4 | 388.1 | 390.9 | 429.2 | 446.3 | 469 | 476.7 | 474.3 | 468.5 | 448.4 | 411.4 | 416.9 | 410.7 | 419.2 | 433.8 | 396.4 | 390.5 | 269 | 381 | 377.7 | 398.1 | 330.4 | 316 | 311.1 | 282.5 | 262.4 | 215.5 | 252.4 | 226.7 | 213.9 | 208 | 177.9 | 172.9 | 214 |
Tax Assets
| 0 | 12,093.916 | 11,803.917 | 11,919.094 | 0 | 0 | 0 | 136.147 | 0 | -2,585.842 | -469.213 | 63.013 | -422.145 | -430.004 | -10,018.059 | -9,867.343 | -9,866.599 | -9,779.18 | -9,307.726 | -9,101.862 | -8,989.649 | -9,046.527 | -8,955.7 | -9,006.07 | -9,003.022 | -8,943.678 | 0 | -8,614.38 | -8,608.205 | -8,545.356 | -8,440.158 | -8,352.646 | -8,219.846 | -8,087.383 | -7,948.922 | -7,750.301 | -7,608.436 | -7,569.091 | -7,350.33 | -7,287.495 | -7,318.296 | -7,311.75 | -7,192.036 | -7,114.368 | -7,081.861 | -7,010.44 | -6,930.185 | 247.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -137.756 | 0 | -113.18 | -113.571 | -113.985 | -114.41 | -114.828 | -115.34 | -115.731 | -116.141 | -116.324 | -51.352 | 0 | -51.636 | -51.778 | -47.583 | -49.605 | -49.71 | -49.781 | -49.852 | -49.995 | -50.164 | -48.757 | -48.367 | -1,127.949 | -1,125.153 | -1,071.287 | -1,061.759 | -702.981 | -714.789 | -693.642 | -727.065 | 0 | 0 | 0 | -390.6 | -403.1 | -393.5 | -395.4 | -398.5 | -437 | -454.4 | -477.4 | -485.3 | -483.2 | -477.8 | -458 | -421.4 | -427.2 | -421.4 | -430.3 | -445.4 | -405.3 | -399.7 | -278.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 12,605.864 | 446.282 | 440.742 | 414.996 | -2,834.734 | -2,755.195 | -2,807.666 | -136.147 | -2,874.891 | 10,838.158 | 469.213 | -63.013 | 422.145 | 430.004 | 10,018.059 | 9,867.343 | 9,866.599 | 9,779.18 | 9,307.726 | 9,101.862 | 8,989.649 | 9,046.527 | 8,955.7 | 9,006.07 | 9,003.022 | 8,943.678 | -1.536 | 8,614.38 | 8,608.205 | 8,545.356 | 8,440.158 | 8,352.646 | 8,219.846 | 8,087.383 | 7,948.922 | 7,750.301 | 7,608.436 | 7,569.091 | 7,350.33 | 7,287.495 | 7,318.296 | 7,311.75 | 7,192.036 | 7,114.368 | 7,081.861 | 7,010.44 | 6,930.185 | -247.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 137.756 | 0 | 113.18 | 113.571 | 113.985 | 114.41 | 114.828 | 115.34 | 115.731 | 116.141 | 116.324 | 51.352 | -1,039.945 | 51.636 | 51.778 | 47.583 | 49.605 | 49.71 | 49.781 | 49.852 | 49.995 | 50.164 | 48.757 | 48.367 | 46.654 | 47.453 | 48.283 | 50.688 | 33.829 | 33.817 | 27.106 | 27.739 | -742.523 | -600.015 | -616.592 | 6.6 | 6.8 | 7.1 | 7.3 | 7.6 | 7.8 | 8.1 | 8.4 | 8.6 | 8.9 | 9.3 | 9.6 | 10 | 10.3 | 10.7 | 11.1 | 11.6 | 8.9 | 9.2 | 9.5 | -406.3 | -403.3 | -425.3 | -358.2 | -344.8 | -341.2 | -313.7 | -294.6 | -248.6 | -286.7 | -262.5 | -251.1 | -246.4 | -217.7 | -214 | -255.9 |
Total Non-Current Assets
| 13,356.966 | 13,250.115 | 13,076.707 | 13,061.151 | 2,834.734 | 2,755.195 | 2,807.666 | 2,835.118 | 2,874.891 | 11,196.843 | 2,950.118 | 2,815.682 | 2,654.193 | 2,553.154 | 2,376.443 | 2,362.477 | 2,257.924 | 2,105.342 | 2,011.174 | 1,995.605 | 2,000.767 | 2,115.754 | 2,125.697 | 2,174.486 | 2,155.374 | 2,132.372 | 2,135.652 | 2,114.233 | 2,228.181 | 2,258.687 | 2,256.842 | 2,240.938 | 2,148.369 | 2,146.821 | 2,104.225 | 2,026 | 1,905.181 | 1,961.212 | 1,907.56 | 1,848.534 | 1,885.944 | 1,886.544 | 1,877.964 | 1,866.824 | 1,888.078 | 1,898.188 | 1,914.527 | 1,459.69 | 1,503.183 | 1,536.459 | 1,544.114 | 1,543.256 | 1,448.315 | 1,438.26 | 1,397.699 | 1,429.274 | 1,385.619 | 1,463.232 | 1,512.326 | 1,480.863 | 1,505.309 | 1,459.27 | 1,454.881 | 1,463.32 | 1,454.012 | 1,430.82 | 1,462.542 | 1,466.838 | 1,468.362 | 1,445.357 | 1,442.577 | 1,424.958 | 1,428.8 | 1,393.836 | 1,399.085 | 1,163.228 | 115.105 | 1,166.484 | 1,153.202 | 1,145.65 | 1,168.913 | 1,171.581 | 1,181.362 | 1,190.508 | 1,285.461 | 1,191.164 | 1,201.019 | 1,199.928 | 107.847 | 109.169 | 109.158 | 113.373 | 83.082 | 82.77 | 71.771 | 71.196 | 742.523 | 600.015 | 616.592 | 28.3 | 27.7 | 27.5 | 27.5 | 27.8 | 28.2 | 28.6 | 27.9 | 27.4 | 26.5 | 26.4 | 26.1 | 26.3 | 26.6 | 27.2 | 27.7 | 28.1 | 24.7 | 24.8 | 25 | 406.3 | 403.3 | 425.3 | 358.2 | 344.8 | 341.2 | 313.7 | 294.6 | 248.6 | 286.7 | 262.5 | 251.1 | 246.4 | 217.7 | 214 | 255.9 |
Total Assets
| 13,839.552 | 13,501.909 | 13,439.199 | 13,309.04 | 13,827.628 | 11,890.497 | 11,839.73 | 11,739.296 | 11,640.742 | 11,720.459 | 12,147.833 | 12,012.111 | 11,994.411 | 11,574.947 | 11,537.253 | 10,932.906 | 10,850.212 | 10,847.184 | 9,953.543 | 9,715.925 | 9,661.386 | 9,635.718 | 9,533.51 | 9,556.363 | 9,547.284 | 9,467.138 | 9,231.986 | 9,136.812 | 9,155.396 | 9,076.418 | 8,945.485 | 8,867.268 | 8,773.024 | 8,624.78 | 8,472.964 | 8,262.646 | 8,161.562 | 8,072.485 | 7,863.861 | 7,797.926 | 7,867.031 | 7,869.512 | 7,753.129 | 7,652.175 | 7,668.903 | 7,534.518 | 7,610.831 | 6,042.259 | 6,028.916 | 5,967.568 | 5,784.973 | 5,598.406 | 5,478.451 | 5,336.996 | 5,477.612 | 5,338.856 | 5,481.992 | 5,415.161 | 5,531.06 | 5,464.026 | 5,484.387 | 5,417.057 | 5,406.234 | 5,336.088 | 5,335.158 | 5,309.5 | 5,229.771 | 5,201.776 | 5,151.072 | 5,121.634 | 5,100.781 | 5,087.572 | 5,059.171 | 4,995.912 | 4,885.851 | 4,426.773 | 4,385.621 | 4,381.364 | 4,255.439 | 4,212.304 | 4,201.089 | 4,125.374 | 4,016.733 | 4,046.885 | 4,047.237 | 3,917.457 | 3,751.747 | 3,723.726 | 3,728.685 | 3,678.098 | 3,594.875 | 3,638.202 | 2,678.207 | 2,703.523 | 2,580.657 | 2,655.788 | 2,559.064 | 2,101.321 | 2,029.106 | 1,393.6 | 1,378.3 | 1,350.8 | 1,307.1 | 1,290 | 1,302.9 | 1,298.4 | 1,289.3 | 1,280.6 | 1,282.3 | 1,238.5 | 1,202.6 | 1,139 | 1,141.3 | 1,124.6 | 1,109.5 | 1,106.3 | 1,058.6 | 1,044.7 | 1,036.4 | 1,044.6 | 1,029.9 | 1,048.1 | 968.8 | 953.9 | 954.3 | 908.8 | 889 | 868.6 | 864.3 | 833.3 | 847.5 | 838.9 | 852.8 | 821.5 | 850.7 |
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 |
Short Term Debt
| 204.959 | 224.703 | 267.134 | 393.753 | 490.18 | 652.413 | 475.226 | 585.012 | 74.554 | 62.545 | 65.022 | 97.795 | 99.715 | 90.598 | 95.339 | 168.386 | 183.472 | 339.656 | 548.904 | 655.275 | 443.266 | 609.366 | 544.883 | 871.696 | 811.709 | 853.997 | 586.012 | 719.123 | 681.95 | 831.185 | 540.243 | 681.703 | 585.027 | 666.424 | 347.868 | 442.481 | 362.332 | 511.992 | 193.172 | 316.802 | 375.637 | 534.478 | 356.878 | 456.042 | 373.234 | 385.611 | 185.871 | 162.941 | 137.365 | 212.203 | 165.977 | 181.592 | 158.285 | 175.958 | 167.461 | 159.434 | 166.464 | 159.036 | 166.942 | 155.977 | 147.792 | 120.104 | 127.187 | 206.492 | 150.477 | 205.624 | 399.992 | 368.467 | 305.865 | 290.387 | 204.421 | 345.408 | 324.461 | 320.637 | 329.702 | 444.977 | 356.193 | 384.171 | 307.514 | 338.823 | 319.62 | 349.144 | 238.093 | 302.931 | 331.964 | 211.981 | 95.103 | 105.601 | 113.242 | 122.903 | 81.162 | 122.013 | 72.121 | 96.537 | 115.987 | 132.375 | 154.162 | 160.554 | 165.445 | 115.3 | 113.2 | 169.3 | 105.6 | 96.6 | 120.2 | 152.2 | 106.6 | 134.5 | 158.8 | 152.9 | 93.3 | 88.2 | 91.6 | 138.6 | 84.5 | 115.9 | 82.4 | 103.2 | 43.2 | 140.6 | 82.8 | 114.2 | 22.3 | 26.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Current Liabilities
| 3,476.218 | 3,333.828 | 3,359.789 | 4,620.518 | -490.18 | -652.413 | -475.226 | -585.012 | -74.554 | -62.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,312.058 | 3,256.297 | 3,228.738 | 3,232.787 | 3,285.179 | 3,294.963 | 3,127.913 | 3,186.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -140.6 | -82.8 | -114.2 | -22.3 | -26.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 3,681.177 | 3,558.531 | 3,626.923 | 5,014.271 | 490.18 | 652.413 | 475.226 | 585.012 | 74.554 | 62.545 | 65.022 | 97.795 | 99.715 | 90.598 | 95.339 | 168.386 | 183.472 | 339.656 | 548.904 | 655.275 | 443.266 | 609.366 | 544.883 | 871.696 | 811.709 | 853.997 | 586.012 | 719.123 | 681.95 | 831.185 | 540.243 | 681.703 | 585.027 | 666.424 | 347.868 | 442.481 | 362.332 | 511.992 | 193.172 | 316.802 | 375.637 | 534.478 | 356.878 | 456.042 | 373.234 | 385.611 | 185.871 | 162.941 | 137.365 | 212.203 | 165.977 | 181.592 | 158.285 | 175.958 | 167.461 | 159.434 | 166.464 | 159.036 | 166.942 | 155.977 | 147.792 | 120.104 | 127.187 | 206.492 | 150.477 | 205.624 | 399.992 | 368.467 | 305.865 | 290.387 | 204.421 | 345.408 | 324.461 | 320.637 | 329.702 | 444.977 | 356.193 | 384.171 | 307.514 | 338.823 | 319.62 | 349.144 | 238.093 | 302.931 | 331.964 | 211.981 | 95.103 | 105.601 | 3,425.3 | 3,379.2 | 3,309.9 | 3,354.8 | 3,357.3 | 3,391.5 | 3,243.9 | 3,318.9 | 154.162 | 160.554 | 165.445 | 115.3 | 113.2 | 169.3 | 105.6 | 96.6 | 120.2 | 152.2 | 106.6 | 134.5 | 158.8 | 152.9 | 93.3 | 88.2 | 91.6 | 138.6 | 84.5 | 115.9 | 82.4 | 103.2 | 43.2 | 140.6 | 82.8 | 114.2 | 22.3 | 26.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 251.707 | 251.379 | 251.056 | 250.736 | 250.423 | 228.105 | 228.022 | 202.938 | 203.335 | 203.251 | 213.766 | 213.681 | 213.596 | 213.512 | 213.427 | 238.345 | 263.265 | 263.332 | 165.379 | 165.407 | 185.435 | 185.463 | 174.892 | 174.92 | 174.947 | 174.974 | 190.02 | 190.065 | 190.11 | 190.154 | 205.219 | 205.283 | 215.34 | 211.502 | 231.573 | 231.643 | 231.831 | 231.901 | 231.971 | 232.141 | 232.252 | 352.321 | 409.875 | 410.019 | 410.205 | 410.307 | 529.857 | 442.914 | 367.144 | 367.147 | 370.49 | 370.344 | 370.347 | 370.35 | 370.032 | 369.874 | 429.468 | 479.461 | 504.59 | 554.698 | 579.712 | 604.708 | 616.078 | 632.209 | 708.884 | 619.72 | 500.28 | 500.309 | 452.541 | 427.573 | 468.214 | 493.15 | 493.175 | 497.158 | 500.287 | 438.205 | 438.073 | 438.097 | 413.22 | 413.243 | 413.265 | 388.287 | 388.399 | 369.7 | 369.721 | 370.129 | 345.345 | 345.475 | 350.603 | 350.729 | 325.933 | 272.331 | 269.276 | 271.48 | 242.935 | 234.872 | 236.418 | 160.983 | 161.793 | 35.2 | 35.2 | 35.2 | 35.2 | 10.2 | 10.2 | 10.2 | 10.2 | 0.2 | 0.2 | 20.2 | 20.2 | 20.2 | 23.1 | 3 | 3 | 3 | 3 | 3.7 | 8.7 | 8.7 | 13.7 | 14.5 | 14.5 | 14.5 | 10.3 | 10.3 | 10.3 | 10.3 | 5.3 | 5.3 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38.827 | 0 | 0 | 0 | -229.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 38.827 | 0 | 0 | 0 | 40.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,384.688 | 8,230.044 | 8,119.805 | 6,618.342 | -250.423 | -228.105 | 247.204 | 382.074 | -128.781 | 0 | 0 | 188.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,259.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -333.603 | -333.729 | -308.933 | -255.331 | -252.276 | -254.48 | -225.935 | -217.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current Liabilities
| 8,636.395 | 8,481.423 | 8,370.861 | 6,869.078 | 250.423 | 228.105 | 475.226 | 585.012 | 74.554 | 203.251 | 213.766 | 213.681 | 213.596 | 213.512 | 213.427 | 238.345 | 263.265 | 263.332 | 165.379 | 165.407 | 185.435 | 185.463 | 174.892 | 174.92 | 174.947 | 174.974 | 190.02 | 190.065 | 190.11 | 190.154 | 205.219 | 205.283 | 215.34 | 211.502 | 231.573 | 231.643 | 231.831 | 231.901 | 231.971 | 232.141 | 232.252 | 352.321 | 409.875 | 410.019 | 410.205 | 410.307 | 529.857 | 442.914 | 367.144 | 367.147 | 370.49 | 370.344 | 370.347 | 370.35 | 370.032 | 369.874 | 429.468 | 479.461 | 504.59 | 554.698 | 579.712 | 604.708 | 616.078 | 632.209 | 708.884 | 619.72 | 500.28 | 500.309 | 452.541 | 427.573 | 468.214 | 493.15 | 493.175 | 497.158 | 500.287 | 438.205 | 3,697.26 | 438.097 | 413.22 | 413.243 | 413.265 | 388.287 | 388.399 | 369.7 | 369.721 | 370.129 | 345.345 | 345.475 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 236.418 | 160.983 | 161.793 | 35.2 | 35.2 | 35.2 | 35.2 | 10.2 | 10.2 | 10.2 | 10.2 | 0.2 | 0.2 | 20.2 | 20.2 | 20.2 | 23.1 | 3 | 3 | 3 | 3 | 3.7 | 8.7 | 8.7 | 13.7 | 14.5 | 14.5 | 14.5 | 10.3 | 10.3 | 10.3 | 10.3 | 5.3 | 5.3 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 |
Total Liabilities
| 12,317.572 | 12,039.954 | 11,997.784 | 11,883.349 | 12,464.807 | 10,680.004 | 10,628.071 | 10,565.742 | 10,484.196 | 10,531.903 | 10,945.583 | 10,761.658 | 10,752.954 | 10,349.891 | 10,346.272 | 9,745.288 | 9,684.101 | 9,704.532 | 8,841.364 | 8,595.528 | 8,562.785 | 8,560.895 | 8,499.455 | 8,538.454 | 8,553.129 | 8,488.209 | 8,278.104 | 8,178.635 | 8,200.158 | 8,136.057 | 8,018.646 | 7,953.952 | 7,863.675 | 7,728.427 | 7,591.237 | 7,380.642 | 7,285.346 | 7,196.514 | 6,986.367 | 6,933.745 | 7,009.591 | 7,012.371 | 6,920.927 | 6,835.606 | 6,873.344 | 6,742.943 | 6,807.536 | 5,459.986 | 5,452.255 | 5,401.063 | 5,236.24 | 5,060.296 | 4,939.603 | 4,801.733 | 4,938.536 | 4,805.284 | 4,947.741 | 4,888.139 | 5,015.584 | 4,958.903 | 4,986.845 | 4,934.917 | 4,963.636 | 4,904.243 | 4,914.03 | 4,905.628 | 4,823.908 | 4,804.476 | 4,765.426 | 4,730.7 | 4,693.201 | 4,683.755 | 4,659.622 | 4,618.306 | 4,500.097 | 4,092.83 | 4,053.453 | 4,050.615 | 3,936.2 | 3,880.071 | 3,875.711 | 3,817.699 | 3,694.453 | 3,719.851 | 3,725.547 | 3,602.607 | 3,443.127 | 3,414.344 | 3,425.295 | 3,379.18 | 3,309.855 | 3,354.847 | 2,446.212 | 2,474.189 | 2,363.249 | 2,447.767 | 2,352.081 | 1,933.65 | 1,866.574 | 1,267.1 | 1,250.4 | 1,223.6 | 1,175.9 | 1,159.4 | 1,170.4 | 1,169.4 | 1,162.4 | 1,157.3 | 1,163.4 | 1,124.8 | 1,094.7 | 1,032.7 | 1,039.4 | 1,023.3 | 1,006.9 | 998.3 | 955.6 | 942.8 | 936 | 946.3 | 931.6 | 949.6 | 868.5 | 852.8 | 855.4 | 811.8 | 793.4 | 774.6 | 772 | 742.6 | 758.2 | 751.1 | 766 | 736.2 | 766.9 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.406 | 0 | 0 | 0.116 | 0 | 2.864 | 14.921 | 17.167 | 17.615 | 11.1 | 7.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0.54 | 0.54 | 0.54 | 0.54 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.393 | 0.393 | 0.393 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.365 | 0.365 | 0.365 | 0.365 | 0.365 | 0.365 | 0.365 | 0.365 | 0.365 | 0.365 | 0.365 | 0.365 | 0.365 | 0.344 | 0.344 | 0.344 | 0.344 | 0.344 | 0.344 | 0.344 | 0.344 | 0.344 | 0.344 | 0.344 | 0.344 | 0.344 | 0.344 | 0.344 | 0.344 | 0.343 | 0.253 | 0.253 | 0.242 | 0.242 | 0.242 | 0.19 | 0.186 | 13.6 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 1,058.187 | 1,040.563 | 1,021.831 | 1,006.459 | 996.92 | 979.722 | 958.433 | 935.17 | 909.029 | 883.246 | 856.203 | 831.017 | 805.722 | 777.17 | 749.056 | 726.65 | 703.322 | 678.611 | 696.214 | 679.09 | 658.107 | 627.556 | 621.203 | 603.921 | 585.044 | 555.783 | 543.713 | 536.107 | 523.26 | 511.925 | 501.761 | 492.13 | 482.074 | 471.65 | 462.232 | 452.701 | 442.446 | 432.84 | 423.956 | 414.695 | 413.011 | 394.589 | 385.787 | 377.046 | 366.555 | 358.449 | 357.558 | 351.261 | 343.46 | 336.787 | 329.981 | 323.4 | 314.873 | 307.056 | 299.797 | 292.294 | 284.622 | 277.158 | 270.232 | 263.3 | 256.582 | 251.881 | 245.34 | 237.153 | 228.787 | 220.709 | 215.031 | 212.771 | 204.175 | 198.948 | 191.77 | 185.375 | 177.808 | 170.33 | 163.989 | 166.731 | 159.378 | 152.391 | 145.812 | 139.558 | 133.146 | 126.799 | 120.016 | 113.707 | 107.409 | 101.114 | 95.085 | 88.137 | 82.769 | 77.568 | 72.531 | 41.647 | 40.742 | 40.279 | 36.689 | 48.03 | 24.139 | 24.225 | 13.7 | 23.5 | 20.8 | 18.2 | 15.5 | 28.2 | 25.4 | 25.8 | 22.2 | -31.4 | 29.1 | 26.4 | 24.2 | 29.9 | 27.6 | 25.9 | 24.1 | 29.3 | 27.7 | 26.4 | 25.4 | 30.4 | 30.3 | 29.4 | 28.4 | 33.5 | 32.2 | 31 | 29.6 | 33.2 | 52.1 | 30.6 | 29.5 | 32.3 | 31.1 | 29.9 |
Accumulated Other Comprehensive Income/Loss
| 0 | -162.919 | -164.492 | -160.934 | -207.579 | -190.1 | -173.918 | -190.034 | -183.539 | -124.781 | -91.375 | -23.344 | -14.492 | -9.292 | -16.699 | 0.417 | 2.021 | 2.488 | -2.792 | -19.026 | -22.924 | -25.036 | -34.932 | -43.174 | -49.112 | -44.756 | -40.991 | -22.077 | -16.664 | -17.891 | -19.592 | -21.52 | -11.98 | -11.147 | -13.871 | -22.418 | -13.365 | -16.223 | -13.531 | -17.027 | -8.75 | -6.555 | -11.55 | -16.765 | -23.12 | -21.586 | -7.126 | -5.88 | -3.746 | -5.207 | -5.475 | -6.104 | 3.639 | -0.213 | -6.702 | -5.335 | 4.507 | 5.048 | 2.596 | 1.163 | 2.335 | -4.858 | -5.377 | -8.204 | -8.052 | -7.678 | 4.211 | -3.575 | -9.812 | -18.822 | -11.724 | -14.014 | -6.631 | -17.114 | -12.21 | -6.934 | -4.389 | 1.493 | -4.559 | 4.693 | 5.864 | -3.054 | 12.054 | 7.736 | 10.48 | 14.313 | 14.889 | 16.404 | 16.138 | 9.025 | -0.406 | 3.921 | 8.543 | -0.116 | 2.198 | -2.864 | -14.921 | -17.167 | -17.615 | -11.1 | -7.1 | -4.4 | 18.2 | 3.3 | 5.3 | 2.4 | 1.8 | 2.4 | 0.8 | -1.6 | -5.4 | -1.5 | -3.9 | -3.7 | -1.9 | 2.8 | -1 | -1.1 | -2.4 | -4.3 | -3.1 | -2.6 | -1.2 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,521.98 | 566.147 | 564.804 | 564.254 | 563.401 | 403.176 | 405.358 | 404.658 | 404.418 | 403.811 | 409.882 | 298.735 | 424.435 | 428.129 | 430.013 | 437.648 | 436.943 | 436.345 | 435.863 | 442.712 | 441.938 | 441.255 | 440.934 | 439.383 | 438.849 | 438.144 | 437.441 | 436.044 | 435.298 | 434.495 | 434.009 | 432.578 | 428.702 | 424.929 | 423.451 | 441.693 | 436.383 | 449.251 | 457.688 | 456.755 | 450.998 | 450.188 | 448.666 | 447.05 | 441.136 | 446.109 | 451.475 | 230.202 | 228.753 | 227.859 | 217.041 | 213.853 | 211.429 | 220.223 | 238.342 | 238.73 | 237.07 | 236.972 | 235.342 | 233.348 | 231.527 | 230.036 | 195.729 | 194.344 | 191.662 | 182.398 | 180.578 | 185.479 | 182.322 | 205.216 | 219.991 | 225.696 | 220.44 | 216.547 | 227.269 | 176.544 | 168.826 | 169.534 | 171.063 | 181.384 | 179.612 | 177.239 | 183.083 | 181.938 | 180.159 | 175.784 | 175.273 | 180.549 | 181.771 | 189.78 | 190.108 | 189.56 | 181.552 | 188.339 | 174.689 | 171.09 | 158.711 | 143.342 | 138.121 | 99.2 | 91.4 | 110.8 | 94.8 | 111.8 | 99 | 101.2 | 99.3 | 98.7 | 149.5 | 86.2 | 86.9 | 83.6 | 75.9 | 77.4 | 78.6 | 81.1 | 74.7 | 75.3 | 76.4 | 77.2 | 71 | 70.8 | 72.1 | 71.9 | 65.4 | 64.8 | 64.6 | 64.4 | 59.1 | 38.6 | 58.7 | 58.3 | 54.5 | 54.2 | 53.9 |
Total Shareholders Equity
| 1,521.98 | 1,461.955 | 1,441.415 | 1,425.691 | 1,362.821 | 1,210.493 | 1,211.659 | 1,173.554 | 1,156.546 | 1,188.556 | 1,202.25 | 1,250.453 | 1,241.457 | 1,225.056 | 1,190.981 | 1,187.618 | 1,166.111 | 1,142.652 | 1,112.179 | 1,120.397 | 1,098.601 | 1,074.823 | 1,034.055 | 1,017.909 | 994.155 | 978.929 | 953.882 | 958.177 | 955.238 | 940.361 | 926.839 | 913.316 | 909.349 | 896.353 | 881.727 | 882.004 | 876.216 | 875.971 | 877.494 | 864.181 | 857.44 | 857.141 | 832.202 | 816.569 | 795.559 | 791.575 | 803.295 | 582.273 | 576.661 | 566.505 | 548.733 | 538.11 | 538.848 | 535.263 | 539.076 | 533.572 | 534.251 | 527.022 | 515.476 | 505.123 | 497.542 | 482.14 | 442.598 | 431.845 | 421.128 | 403.872 | 405.863 | 397.3 | 385.646 | 390.934 | 407.58 | 403.817 | 399.549 | 377.606 | 385.754 | 333.943 | 332.168 | 330.749 | 319.239 | 332.233 | 325.378 | 307.675 | 322.28 | 310.034 | 304.69 | 297.85 | 291.62 | 292.382 | 286.39 | 281.918 | 268.02 | 266.355 | 231.995 | 229.334 | 217.408 | 208.021 | 206.983 | 167.671 | 162.532 | 126.5 | 127.9 | 127.2 | 131.2 | 130.6 | 132.5 | 129 | 126.9 | 123.3 | 118.9 | 113.7 | 107.9 | 106.3 | 101.9 | 101.3 | 102.6 | 108 | 103 | 101.9 | 100.4 | 98.3 | 98.3 | 98.5 | 100.3 | 101.1 | 98.9 | 97 | 95.6 | 94 | 92.3 | 90.7 | 89.3 | 87.8 | 86.8 | 85.3 | 83.8 |
Total Equity
| 1,521.98 | 1,461.955 | 1,441.415 | 1,425.691 | 1,362.821 | 1,210.493 | 1,211.659 | 1,173.554 | 1,156.546 | 1,188.556 | 1,202.25 | 1,250.453 | 1,241.457 | 1,225.056 | 1,190.981 | 1,187.618 | 1,166.111 | 1,142.652 | 1,112.179 | 1,120.397 | 1,098.601 | 1,074.823 | 1,034.055 | 1,017.909 | 994.155 | 978.929 | 953.882 | 958.177 | 955.238 | 940.361 | 926.839 | 913.316 | 909.349 | 896.353 | 881.727 | 882.004 | 876.216 | 875.971 | 877.494 | 864.181 | 857.44 | 857.141 | 832.202 | 816.569 | 795.559 | 791.575 | 803.295 | 582.273 | 576.661 | 566.505 | 548.733 | 538.11 | 538.848 | 535.263 | 539.076 | 533.572 | 534.251 | 527.022 | 515.476 | 505.123 | 497.542 | 482.14 | 442.598 | 431.845 | 421.128 | 403.872 | 405.863 | 397.3 | 385.646 | 390.934 | 407.58 | 403.817 | 399.549 | 377.606 | 385.754 | 333.943 | 332.168 | 330.749 | 319.239 | 332.233 | 325.378 | 307.675 | 322.28 | 327.034 | 321.69 | 314.85 | 308.62 | 309.382 | 303.39 | 298.918 | 285.02 | 283.355 | 231.995 | 229.334 | 217.408 | 225.021 | 206.983 | 167.671 | 162.532 | 126.5 | 127.9 | 127.2 | 131.2 | 130.6 | 132.5 | 129 | 126.9 | 123.3 | 118.9 | 113.7 | 107.9 | 106.3 | 101.9 | 101.3 | 102.6 | 108 | 103 | 101.9 | 100.4 | 98.3 | 98.3 | 98.5 | 100.3 | 101.1 | 98.9 | 97 | 95.6 | 94 | 92.3 | 90.7 | 89.3 | 87.8 | 86.8 | 85.3 | 83.8 |
Total Liabilities & Shareholders Equity
| 13,839.552 | 13,501.909 | 13,439.199 | 13,309.04 | 13,827.628 | 11,890.497 | 11,839.73 | 11,739.296 | 11,640.742 | 11,720.459 | 12,147.833 | 12,012.111 | 11,994.411 | 11,574.947 | 11,537.253 | 10,932.906 | 10,850.212 | 10,847.184 | 9,953.543 | 9,715.925 | 9,661.386 | 9,635.718 | 9,533.51 | 9,556.363 | 9,547.284 | 9,467.138 | 9,231.986 | 9,136.812 | 9,155.396 | 9,076.418 | 8,945.485 | 8,867.268 | 8,773.024 | 8,624.78 | 8,472.964 | 8,262.646 | 8,161.562 | 8,072.485 | 7,863.861 | 7,797.926 | 7,867.031 | 7,869.512 | 7,753.129 | 7,652.175 | 7,668.903 | 7,534.518 | 7,610.831 | 6,042.259 | 6,028.916 | 5,967.568 | 5,784.973 | 5,598.406 | 5,478.451 | 5,336.996 | 5,477.612 | 5,338.856 | 5,481.992 | 5,415.161 | 5,531.06 | 5,464.026 | 5,484.387 | 5,417.057 | 5,406.234 | 5,336.088 | 5,335.158 | 5,309.5 | 5,229.771 | 5,201.776 | 5,151.072 | 5,121.634 | 5,100.781 | 5,087.572 | 5,059.171 | 4,995.912 | 4,885.851 | 4,426.773 | 4,385.621 | 4,381.364 | 4,255.439 | 4,212.304 | 4,201.089 | 4,125.374 | 4,016.733 | 4,046.885 | 4,047.237 | 3,917.457 | 3,751.747 | 3,723.726 | 3,728.685 | 3,678.098 | 3,594.875 | 3,638.202 | 2,678.207 | 2,703.523 | 2,580.657 | 2,655.788 | 2,559.064 | 2,101.321 | 2,029.106 | 1,393.6 | 1,378.3 | 1,350.8 | 1,307.1 | 1,290 | 1,302.9 | 1,298.4 | 1,289.3 | 1,280.6 | 1,282.3 | 1,238.5 | 1,202.6 | 1,139 | 1,141.3 | 1,124.6 | 1,109.5 | 1,106.3 | 1,058.6 | 1,044.7 | 1,036.4 | 1,044.6 | 1,029.9 | 1,048.1 | 968.8 | 953.9 | 954.3 | 908.8 | 889 | 868.6 | 864.3 | 833.3 | 847.5 | 838.9 | 852.8 | 821.5 | 850.7 |