National Western Life Group, Inc.
NASDAQ:NWLI
499.98 (USD) • At close July 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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
| 450.499 | 482.758 | 320.74 | 291.82 | 301.836 | 295.27 | 331.139 | 530.559 | 499.754 | 714.624 | 540.226 | 395.833 | 435.644 | 581.059 | 507.025 | 450.703 | 352.215 | 253.525 | 171.509 | 140.802 | 91.936 | 131.976 | 155.381 | 126.519 | 82.924 | 217.624 | 170.56 | 109.068 | 87.486 | 51.247 | 177.288 | 93.981 | 141.571 | 106.007 | 86.357 | 71.71 | 71.104 | 277.078 | 121.482 | 133.506 | 132.839 | 120.859 | 94.458 | 68.232 | 86.816 | 124.561 | 127.945 | 111.264 | 75.491 | 119.29 | 91.902 | 80.667 | 62.321 | 80.332 | 29.197 | 57.82 | 51.69 | 108.866 | 35.669 | 54.85 | 28.089 | 67.796 | 34.851 | 33.385 | 0 | 45.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.772 | 60.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 966.46 | 715.497 | 1,008.176 | 7,331.921 | 7,590.243 | 7,615.57 | 7,650.578 | 748.309 | 8,715.874 | 258.754 | 435.102 | 635.508 | 627.717 | 10,770.923 | 3,410.656 | 3,373.113 | 3,174.26 | 3,356.945 | 3,409.466 | 3,375.105 | 3,334.485 | 2,946.059 | 2,965.788 | 2,980.103 | 3,084.789 | 3,041.131 | 3,045.603 | 3,042.758 | 3,040.056 | 3,060.363 | 14.972 | 69.255 | 2,924.376 | 2,879.583 | 2,859.953 | 2,840.589 | 14.989 | 2,728.68 | 2,724.88 | 2,799.45 | 2,681.662 | 2,651.544 | 2,752.53 | 2,769.878 | 2,904.202 | 2,826.001 | 339.093 | 316.005 | 356.047 | 297.743 | 288.165 | 367.693 | 361.821 | 329.548 | 276.946 | 251.271 | 303.123 | 299.28 | 265.698 | 227.613 | 191.493 | 196.098 | 198.344 | 197.252 | 0 | -5,496.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,546.145 | 7,590.946 | 1,328.916 | 291.82 | 301.836 | 295.27 | 331.139 | 530.559 | 499.754 | 714.624 | 540.226 | 395.833 | 435.644 | 581.059 | 507.025 | 450.703 | 352.215 | 253.525 | 171.509 | 140.802 | 91.936 | 131.976 | 155.381 | 126.519 | 82.924 | 217.624 | 170.56 | 109.068 | 87.486 | 51.247 | 177.288 | 93.981 | 141.571 | 106.007 | 86.357 | 71.71 | 71.104 | 277.078 | 121.482 | 133.506 | 132.839 | 120.859 | 94.458 | 68.232 | 86.816 | 124.561 | 127.945 | 111.264 | 75.491 | 119.29 | 91.902 | 80.667 | 62.321 | 80.332 | 29.197 | 57.82 | 51.69 | 108.866 | 35.669 | 54.85 | 28.089 | 67.796 | 34.851 | 33.385 | 0 | 45.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.772 | 60.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,471.609 | 1,545.497 | 1,550.428 | 1,616.632 | 1,672.719 | 1,729.855 | 1,777.916 | 1,469.417 | 1,497.525 | 1,539.919 | 1,590.392 | 1,629.857 | 1,695.698 | 1,719.64 | 0.802 | 0 | 13.282 | 42.428 | 11.346 | 9.937 | 0 | 17.934 | 0 | 13.771 | 10.75 | 0 | 7.858 | 14.393 | 0 | 0 | 0 | 0 | 2.511 | 12.512 | 19.367 | 7.546 | 0 | 0 | 5.65 | 3.434 | 1.786 | 0 | 8.068 | 0 | 0 | 5.655 | 1.368 | 0 | 0 | 0 | 8.447 | 0 | 0 | 0.427 | 0.867 | 13.572 | 0 | 0 | 0 | 0 | 0 | 1.82 | 5.184 | 6.369 | 6.099 | 10.01 | 10.922 | 8.118 | 0 | 0 | 0 | 4.559 | 0 | 2.107 | 0 | 0 | 0 | 0 | 3.313 | 4.734 | 0 | 0 | 0 | 0 | 0.142 | 0.513 | 3.044 | 2.278 | 1.284 | 1.284 | 3.446 | 3.471 | 3.041 | 3.888 | 0 | 0.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -9,017.754 | -9,136.443 | -1,332.489 | 6,095.325 | 6,469.255 | 4,691.401 | 5,353.264 | 7,396.894 | 7,846.364 | 7,921.488 | 8,194.85 | 8,402.121 | 8,761.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,571.998 | 1,351.749 | 1,332.489 | 1,236.596 | 1,120.988 | 1,190.377 | 519.398 | 764.058 | 869.51 | 1,147.458 | 1,169.233 | 1,214.906 | 1,252.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,571.998 | 1,351.749 | 2,879.344 | 9,240.373 | 9,564.798 | 7,906.903 | 7,981.717 | 10,160.928 | 10,713.153 | 11,323.489 | 11,494.701 | 11,642.717 | 12,145.693 | 13,071.622 | 3,918.483 | 3,823.816 | 3,539.757 | 3,610.47 | 3,592.321 | 3,525.844 | 3,426.421 | 3,095.969 | 3,121.169 | 3,120.393 | 3,178.463 | 3,277.233 | 3,224.021 | 3,166.219 | 3,127.542 | 3,111.61 | 192.26 | 163.236 | 3,068.458 | 2,998.102 | 2,965.677 | 2,919.845 | 86.093 | 3,005.758 | 2,852.012 | 2,936.39 | 2,816.287 | 2,772.403 | 2,855.056 | 2,838.11 | 2,991.018 | 2,956.217 | 129.313 | 111.264 | 75.491 | 119.29 | 100.349 | 80.667 | 62.321 | 80.759 | 30.064 | 71.392 | 51.69 | 108.866 | 35.669 | 54.85 | 28.089 | 69.616 | 40.035 | 39.754 | 6.099 | 10.01 | 10.922 | 8.118 | 0 | 0 | 0 | 4.559 | 0 | 2.107 | 0 | 0 | 0 | 0 | 62.085 | 65.042 | 0 | 0 | 0 | 0 | 0.142 | 0.513 | 3.044 | 2.278 | 1.284 | 1.284 | 3.446 | 3.471 | 3.041 | 3.888 | 0 | 0.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.675 | 0 | 0 | 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 Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| -234.472 | 171.1 | 8,194.474 | 8,544.978 | 0 | 68.9 | 0 | 9,242.408 | 9,890.539 | 81.3 | 10,531.215 | 10,769.745 | 10,762.988 | 83.3 | 10,339.074 | 10,377.282 | 10,294.475 | 91.1 | 10,745.622 | 10,831.18 | 10,886.597 | 0 | -842.601 | -848.392 | -840.039 | 0 | -813.642 | -808.296 | -821.649 | 0 | -795.21 | -794.406 | -816.523 | 0 | -835.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 1.7 | 1.7 | 1.8 | 1.9 | 2 | 2 | 0 | 2.2 | 2.3 | 0 | 0 | 0 | 0 |
Goodwill
| 0 | 13.9 | 0 | 0 | 13.864 | 13.9 | 13.864 | 13.864 | 13.864 | 13.9 | 13.864 | 13.864 | 13.864 | 13.9 | 0 | 0 | 0 | 13.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 127.827 | 129.905 | 132.004 | 134.097 | 142.842 | 153.237 | 155.115 | 157.069 | 159.752 | 161.971 | 163.914 | 166.004 | 168.436 | 171.17 | 140.81 | 142.837 | 144.628 | 138.071 | 139.9 | 141.862 | 145.696 | 841.704 | 842.601 | 848.392 | 840.039 | 819.511 | 813.642 | 808.296 | 821.649 | 835.194 | 795.21 | 794.406 | 816.523 | 853.451 | 835.446 | 826.083 | 792.992 | 802.919 | 795.452 | 774.53 | 774.741 | 785.706 | 768.309 | 753.105 | 709.329 | 705.397 | 698.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 127.827 | 129.905 | 132.004 | 134.097 | 156.706 | 167.137 | 168.979 | 170.933 | 173.616 | 175.871 | 177.778 | 179.868 | 182.3 | 185.07 | 140.81 | 142.837 | 144.628 | 138.071 | 139.9 | 141.862 | 145.696 | 841.704 | 842.601 | 848.392 | 840.039 | 819.511 | 813.642 | 808.296 | 821.649 | 835.194 | 795.21 | 794.406 | 816.523 | 853.451 | 835.446 | 826.083 | 792.992 | 802.919 | 795.452 | 774.53 | 774.741 | 785.706 | 768.309 | 753.105 | 709.329 | 705.397 | 698.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,107.48 | 380.629 | 8,082.643 | 8,424.703 | 8,719.729 | 8,703.639 | 8,724.637 | 9,092.72 | 9,758.363 | 10,174.601 | 10,470.923 | 10,704.613 | 10,687.804 | 10,788.667 | 10,251.319 | 10,289.873 | 10,180.285 | 10,486.784 | 10,653.387 | 10,736.788 | 10,782.606 | 10,248.804 | 10,266.48 | 10,314.687 | 10,383.162 | 10,306.633 | 10,310.598 | 10,272.945 | 10,317.49 | 10,219.622 | 10,228.139 | 10,277.049 | 10,119.609 | 10,053.55 | 10,050.733 | 9,962.028 | 9,911.912 | 9,570.223 | 9,622.918 | 9,440.533 | 9,287.516 | 9,161.864 | 9,097.646 | 9,002.75 | 8,982.343 | 8,788.121 | 8,671.283 | 8,493.536 | 8,412.083 | 8,266.862 | 8,074.133 | 7,796.029 | 7,569.597 | 7,367.623 | 7,189.634 | 6,810.121 | 6,521.916 | 6,226.74 | 6,115.854 | 5,842.103 | 5,683.479 | 5,576.683 | 5,643.861 | 5,689.187 | 0 | 5,679.317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.906 | 230.436 | 20.173 | 13.822 | 0 | 57.867 | 66.856 | 21.245 | 41.44 | 8.258 | 117.486 | 114.736 | 107.116 | 0 | 53.055 | 55.428 | 30.438 | 10,533.755 | 47.665 | 47.47 | 41.705 | 0 | 18.356 | 24.918 | 29.082 | 0 | 56.016 | 57.841 | 56.049 | 0 | 84.717 | 83.413 | 70.798 | 0 | 51.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,060.096 | 8,674.808 | -8,214.647 | -8,558.8 | -8,876.435 | -8,939.676 | -8,893.616 | -9,263.653 | -9,931.979 | -8.258 | -10,648.701 | -10,884.481 | -10,870.104 | -11,057.037 | -10,392.129 | -10,432.71 | -10,324.913 | -91.1 | -10,793.287 | -10,878.65 | -10,928.302 | -841.704 | -860.957 | -873.31 | -869.121 | -819.511 | -869.658 | -866.137 | -877.698 | -835.194 | -879.927 | -877.819 | -887.321 | -853.451 | -886.81 | -826.083 | -792.992 | -802.919 | -795.452 | -774.53 | -774.741 | -785.706 | -768.309 | -753.105 | -709.329 | -705.397 | -698.283 | -8,493.536 | -8,412.083 | -8,266.862 | -8,074.133 | -7,796.029 | -7,569.597 | -7,367.623 | -7,189.634 | -6,810.121 | -6,521.916 | -6,226.74 | -6,115.854 | -5,842.103 | -5,683.479 | -5,576.683 | -5,643.861 | -5,689.187 | 0 | -5,679.317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.6 | -1.7 | -1.7 | -1.8 | -1.9 | -2 | -2 | 0 | -2.2 | -2.3 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 9,072.837 | 9,586.878 | 8,214.647 | 8,558.8 | 8,876.435 | 57.867 | 66.856 | 9,263.653 | 9,931.979 | 10,431.772 | 10,648.701 | 10,884.481 | 10,870.104 | 11,057.037 | 10,392.129 | 10,432.71 | 10,324.913 | 10,624.855 | 10,793.287 | 10,878.65 | 10,928.302 | 10,248.804 | 10,266.48 | 10,314.687 | 10,383.162 | 10,306.633 | 10,310.598 | 10,272.945 | 10,317.49 | 10,219.622 | 10,228.139 | 10,277.049 | 10,119.609 | 10,053.55 | 10,050.733 | 9,962.028 | 9,911.912 | 9,570.223 | 9,622.918 | 9,440.533 | 9,287.516 | 9,161.864 | 9,097.646 | 9,002.75 | 8,982.343 | 8,788.121 | 8,671.283 | 8,493.536 | 8,412.083 | 8,266.862 | 8,074.133 | 7,796.029 | 7,569.597 | 7,367.623 | 7,189.634 | 6,810.121 | 6,521.916 | 6,226.74 | 6,115.854 | 5,842.103 | 5,683.479 | 5,576.683 | 5,643.861 | 5,689.187 | 0 | 5,679.317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 10,644.835 | 10,938.627 | 12,059.43 | 12,454.386 | 12,781.893 | 13,100.227 | 13,238.225 | 13,302.369 | 13,824.036 | 14,330.189 | 14,421.642 | 14,470.139 | 14,602.446 | 14,648.27 | 12,420.986 | 12,391.731 | 12,284.422 | 12,553.447 | 12,559.594 | 12,612.95 | 12,648.876 | 11,931.691 | 12,091.84 | 12,085.819 | 12,126.318 | 12,225.094 | 12,138.291 | 12,021.262 | 12,032.756 | 11,894.981 | 11,880.604 | 11,801.217 | 11,683.695 | 11,612.576 | 11,546.145 | 11,515.294 | 11,462.003 | 11,351.892 | 11,259.076 | 11,096.081 | 10,912.617 | 10,830.416 | 10,668.468 | 10,512.777 | 10,476.501 | 10,263.858 | 10,166.094 | 9,955.461 | 9,884.605 | 9,727.999 | 9,502.142 | 9,262.43 | 9,029.996 | 8,773.948 | 8,405.901 | 8,045.136 | 7,769.084 | 7,518.735 | 7,293.766 | 7,036.751 | 6,852.984 | 6,786.48 | 6,800.868 | 6,826.33 | 6,861.074 | 6,835.326 | 6,815.183 | 6,764.393 | 6,727.478 | 6,693.443 | 6,601.681 | 6,479.211 | 6,443.192 | 6,369.008 | 6,297.589 | 6,214.457 | 6,076.512 | 5,991.685 | 5,856.445 | 5,671.479 | 5,486.994 | 5,297.72 | 5,017.093 | 4,707.69 | 4,347.105 | 4,137.247 | 4,019.98 | 3,930.98 | 3,877.686 | 3,809.472 | 3,802.072 | 3,758.419 | 3,737.076 | 3,697.956 | 3,697.164 | 3,717.084 | 3,737.304 | 3,682.828 | 3,626.2 | 3,599.9 | 3,559.7 | 3,518.003 | 3,423.1 | 3,338.9 | 3,259.9 | 3,225.563 | 3,193 | 3,163.8 | 3,148.3 | 3,120.829 | 3,071.8 | 3,042.1 | 3,006.4 | 2,958.459 | 2,920.2 | 3,020.4 | 2,986.2 | 2,915.054 | 2,902.5 | 2,929.7 | 3,081 | 2,941.1 | 2,741 | 2,759 | 2,768.9 | 2,698.5 | 2,702.8 | 2,588.3 | 2,610.4 | 2,581 | 2,379.5 | 2,366 | 2,330.2 | 2,288.3 | 2,167.3 | 2,102.5 | 2,071.7 | 1,908.2 | 1,834.4 | 1,698.7 | 1,392 | 1,068 | 819.8 | 594.6 |
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 | 3.692 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.3 | 0.5 | 29.698 | 34.1 | 62.6 | 120.3 | 82.9 | 90 | 54 | 58.3 | 48.6 | 109.8 | 75.3 | 101.7 | 112.7 | 60.6 | 55.9 | 59.6 | 65.9 | 70.1 | 83.6 | 85.6 | 0 | 81.4 | 38.2 | 0 | 0 | 0 | 0 |
Tax Payables
| 14.675 | 17.633 | 0 | 0 | 6.301 | 18.444 | 0 | 0 | 0 | 2.331 | 0 | 6.03 | 3.417 | 11.667 | 0 | 1.458 | 0 | 3.748 | 0 | 0 | 1.282 | 144.555 | 2.005 | 0 | 0 | 2.701 | 0 | 0 | 18.293 | 0.789 | 9.149 | 9.938 | 0 | 0 | 0 | 0 | 0.042 | 3.336 | 0 | 0 | 0 | 10.067 | 0 | 6.708 | 19.861 | 0 | 0 | 1.462 | 23.125 | 5.962 | 0 | 3.843 | 14.734 | 0 | 0 | 0 | 9.622 | 13.197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.777 | 1.666 | 0.534 | 0 | 8.229 | 0 | 0 | 1.776 | 5.157 | 4.303 | 0 | 0 | 1.226 | 3.757 | 0.543 | 2.384 | 5.299 | 0 | 0 | 0 | 7.699 | 3.581 | 0 | 3.768 | 4.783 | 0.222 | 2.429 | 0 | 6.307 | 9.422 | 0 | 0 | 0 | 14.867 | 0 | 0 | 0 | 15.623 | 0 | 0 | 0 | 11.91 | 0 | 0 | 0 | 12.7 | 0 | 0 | 0 | 1.996 | 0 | 0 | 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 | 7.721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -1,456.934 | -1,542.424 | -1,547.267 | -1,611.143 | -1,666.418 | 18.444 | -1,763.5 | -1,452.562 | -1,494.764 | 14.388 | -1,580.907 | 6.03 | 3.417 | 11.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.3 | -0.5 | -33.39 | -34.1 | -62.6 | -120.3 | -82.9 | -90 | -54 | -58.3 | -48.6 | -109.8 | -75.3 | -101.7 | -112.7 | -60.6 | -55.9 | -59.6 | -65.9 | -70.1 | -83.6 | -85.6 | 0 | -81.4 | -38.2 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| -1,456.934 | -1,542.424 | -1,547.267 | -1,611.143 | -1,666.418 | 18.444 | -1,763.5 | -1,452.562 | -1,494.764 | 14.388 | -1,580.907 | 6.03 | 3.417 | 19.388 | 4.951 | 1.458 | 0 | 11.225 | 9.453 | 7.991 | 1.282 | 144.555 | 2.005 | 0 | 0 | 152.862 | 0 | 0 | 18.293 | 146.668 | 9.149 | 9.938 | 0 | 49.333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.553 | 4.37 | 4.073 | 0 | 2.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.3 | 0.5 | 33.39 | 34.1 | 62.6 | 120.3 | 82.9 | 90 | 54 | 58.3 | 48.6 | 109.8 | 75.3 | 101.7 | 112.7 | 60.6 | 55.9 | 59.6 | 65.9 | 70.1 | 83.6 | 85.6 | 0 | 81.4 | 38.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 |
Deferred Tax Liabilities Non-Current
| 11.906 | 216.101 | 0 | 0 | 8.539 | 259.864 | 0 | 0 | 41.44 | 101.166 | 117.486 | 114.736 | 107.116 | 145.126 | 53.055 | 55.428 | 30.438 | 39.907 | 47.665 | 47.47 | 41.705 | 39.384 | 18.356 | 24.918 | 29.082 | 25.408 | 56.016 | 57.841 | 56.049 | 64.99 | 84.717 | 83.413 | 70.798 | 49.333 | 51.364 | 40.001 | 44.987 | 31.675 | 36.421 | 30.256 | 22.622 | 7.199 | 22.501 | 22.491 | 36.556 | 55.054 | 52.795 | 44.023 | 36.217 | 46.481 | 64.851 | 46.695 | 51.193 | 57.857 | 62.903 | 57.67 | 38.328 | 32.818 | 46.236 | 45.365 | 33.988 | 26.506 | 36.428 | 58.32 | 0 | 61.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.709 | 0 | 0 | 0 | 0 | 0 | 0 | 4.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.287 | 0 | 0 | 0 | 1.996 | 0 | 0 | 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
| 9,592.888 | 9,825.226 | 9,815.331 | 10,176.186 | -8.539 | -258.558 | 11,300.809 | 11,206.82 | -41.44 | -101.166 | -117.486 | 11,809.529 | 12,041.418 | -145.126 | -53.055 | 10,152.115 | -30.438 | -39.907 | -47.665 | -47.47 | 10,622.989 | 10,208.981 | 10,188.462 | -24.918 | -29.082 | 9,994.883 | -56.016 | -57.841 | 10,209.188 | 9,788.932 | 10,051.42 | 10,007.457 | -70.798 | 9,901.924 | -51.364 | -40.001 | -44.987 | -31.675 | -36.421 | -30.256 | -22.622 | -7.199 | -22.501 | -22.491 | -36.556 | -55.054 | -52.795 | -44.023 | -36.217 | -46.481 | -64.851 | -46.695 | -51.193 | -57.857 | -62.903 | -57.67 | -38.328 | -32.818 | -46.236 | -45.365 | -33.988 | -26.506 | -36.428 | -58.32 | 0 | -61.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.709 | 0 | 0 | 0 | 0 | 23 | 12 | -4.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.287 | 0 | 3.3 | 0.5 | 31.394 | 34.1 | 62.6 | 120.3 | 82.9 | 90 | 54 | 58.3 | 48.6 | 109.8 | 75.3 | 101.7 | 112.7 | 60.6 | 55.9 | 59.6 | 65.9 | 70.1 | 83.6 | 85.6 | 0 | 81.4 | 38.2 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 9,604.794 | 10,041.327 | 9,815.331 | 10,176.186 | 8.539 | 1.306 | 11,300.809 | 11,206.82 | 11,526.055 | 11,790.498 | 11,865.408 | 11,924.265 | 12,148.534 | 145.126 | 10,205.756 | 10,207.543 | 10,253.944 | 10,425.204 | 10,467.942 | 10,557.802 | 10,664.694 | 10,248.365 | 10,206.818 | 10,238.912 | 10,298.087 | 10,020.291 | 10,335.609 | 10,240.882 | 10,265.237 | 9,853.922 | 10,136.137 | 10,090.87 | 10,030.439 | 9,951.257 | 9,945.38 | 9,923.166 | 9,875.351 | 9,795.572 | 9,724.938 | 9,580.184 | 9,434.929 | 9,382.468 | 9,246.63 | 9,112.597 | 9,069.563 | 8,872.178 | 8,797.698 | 8,624.14 | 8,580.781 | 8,451.214 | 8,224.746 | 8,005.92 | 7,793.838 | 7,555.157 | 7,190.786 | 6,862.704 | 6,624.242 | 6,404.682 | 6,195.242 | 5,973.602 | 5,841.022 | 5,800.267 | 5,804.599 | 5,796.786 | 0 | 61.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,253.006 | 0 | 0 | 0 | 0 | 23 | 12 | 3,207.306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,646.472 | 0 | 3.3 | 0.5 | 33.39 | 34.1 | 62.6 | 120.3 | 82.9 | 90 | 54 | 58.3 | 48.6 | 109.8 | 75.3 | 101.7 | 112.7 | 60.6 | 55.9 | 59.6 | 65.9 | 70.1 | 83.6 | 85.6 | 0 | 81.4 | 38.2 | 0 | 0 | 0 | 0 |
Total Liabilities
| 8,147.86 | 8,498.903 | 8,268.064 | 8,565.043 | 8.539 | 11,093.016 | 11,300.809 | 9,754.258 | 11,526.055 | 11,790.498 | 11,865.408 | 11,930.295 | 12,151.951 | 12,108.52 | 10,205.756 | 10,209.001 | 10,253.944 | 10,425.204 | 10,467.942 | 10,557.802 | 10,665.976 | 10,030.914 | 10,208.823 | 10,238.912 | 10,298.087 | 10,392.92 | 10,335.609 | 10,240.882 | 10,283.53 | 10,173.153 | 10,145.286 | 10,100.808 | 10,030.439 | 10,000.59 | 9,945.38 | 9,923.166 | 9,875.351 | 9,795.572 | 9,724.938 | 9,580.184 | 9,434.929 | 9,382.468 | 9,246.63 | 9,112.597 | 9,069.563 | 8,872.178 | 8,797.698 | 8,624.14 | 8,580.781 | 8,451.214 | 8,224.746 | 8,005.92 | 7,793.838 | 7,555.157 | 7,190.786 | 6,862.704 | 6,624.242 | 6,404.682 | 6,195.242 | 5,973.602 | 5,841.022 | 5,800.267 | 5,804.599 | 5,796.786 | 5,834.097 | 5,823.641 | 5,835.117 | 5,803.937 | 5,773.401 | 5,760.459 | 5,683.665 | 5,591.028 | 5,567.131 | 5,495 | 5,435.105 | 5,362.066 | 5,260.539 | 5,183.013 | 5,067.236 | 4,911.999 | 4,729.9 | 4,617.862 | 4,356.338 | 4,060.005 | 3,724.5 | 3,530.041 | 3,421.042 | 3,345.215 | 3,307.368 | 3,250.084 | 3,253.006 | 3,225.193 | 3,219.303 | 3,197.85 | 3,202.281 | 3,234.156 | 3,258.662 | 3,207.306 | 3,166.7 | 3,149.2 | 3,113.9 | 3,079.638 | 2,991.7 | 2,914.4 | 2,849.3 | 2,824.7 | 2,808.7 | 2,792.5 | 2,790.9 | 2,767.969 | 2,735.4 | 2,718.3 | 2,691.5 | 2,646.472 | 2,624.4 | 2,724.5 | 2,702 | 2,639.92 | 2,629 | 2,669.5 | 2,816.5 | 2,698.4 | 2,516.5 | 2,542.5 | 2,566.2 | 2,512.4 | 2,536.8 | 2,434.8 | 2,471.6 | 2,458.6 | 2,268.4 | 2,262.8 | 2,233.3 | 2,192.1 | 2,062.2 | 1,999.3 | 1,969.8 | 1,807 | 1,733.6 | 1,599.9 | 1,294.6 | 978.1 | 734.7 | 522 |
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 |
Common Stock
| 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 3.636 | 3.636 | 3.636 | 3.636 | 3.636 | 3.636 | 3.635 | 3.635 | 3.635 | 3.635 | 3.635 | 3.635 | 3.635 | 3.635 | 3.635 | 3.635 | 3.635 | 3.635 | 3.633 | 3.629 | 3.629 | 3.626 | 3.626 | 3.626 | 3.626 | 3.626 | 3.626 | 3.626 | 3.626 | 3.626 | 3.625 | 3.622 | 3.622 | 3.622 | 3.622 | 3.621 | 3.621 | 3.634 | 3.626 | 3.613 | 3.612 | 3.605 | 3.592 | 3.584 | 3.578 | 3.563 | 3.555 | 3.547 | 3.547 | 3.536 | 3.525 | 3.525 | 3.525 | 3.525 | 3.52 | 3.515 | 3.515 | 3.51 | 3.509 | 3.504 | 3.502 | 3.502 | 3.501 | 3.501 | 3.5 | 0 | 0 | 3.498 | 0 | 0 | 0 | 3.492 | 0 | 0 | 0 | 3.491 | 0 | 0 | 0 | 3.491 | 0 | 0 | 0 | 3.488 | 0 | 0 | 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
| 2,794.153 | 2,720.545 | 2,734.052 | 2,669.327 | 2,639.693 | 2,381.856 | 2,370.696 | 2,348.935 | 2,318.17 | 2,281.986 | 2,254.446 | 2,214.605 | 2,164.706 | 2,102.577 | 2,068.714 | 2,057.889 | 2,009.476 | 2,026.383 | 1,989.923 | 1,969.934 | 1,936.238 | 1,896.04 | 1,875.537 | 1,839.896 | 1,807.43 | 1,776.141 | 1,740.358 | 1,718.545 | 1,693.062 | 1,669.524 | 1,647.185 | 1,613.45 | 1,587.164 | 1,569.905 | 1,539.187 | 1,522.966 | 1,494.108 | 1,472.782 | 1,444.669 | 1,417.475 | 1,388.292 | 1,368.466 | 1,340.624 | 1,317.115 | 1,290.124 | 1,273.492 | 1,248.243 | 1,225.194 | 1,201.948 | 1,182.207 | 1,177.608 | 1,159.615 | 1,145.825 | 1,127.614 | 1,107.375 | 1,095.207 | 1,074.395 | 1,055.987 | 1,043.259 | 1,045.642 | 1,026.293 | 1,011.265 | 1,000.411 | 1,011.48 | 993.338 | 978.892 | 949.666 | 935.312 | 913.461 | 896.984 | 872.985 | 858.18 | 835.953 | 821.908 | 806.304 | 786.135 | 762.037 | 745.835 | 726.986 | 712.691 | 692.979 | 623.666 | 605.132 | 594.695 | 577.61 | 567.884 | 558.675 | 546.86 | 538.052 | 525.818 | 510.054 | 506.431 | 490.199 | 479.099 | 479.491 | 470.485 | 462.892 | 450.559 | 430.2 | 417.6 | 405.4 | 391.334 | 380.9 | 379.1 | 366.8 | 356.441 | 341.9 | 332.4 | 320.6 | 314.869 | 301.8 | 289.2 | 277.4 | 268.654 | 260.8 | 262.1 | 254.7 | 249.37 | 245.6 | 233.8 | 223.6 | 215.1 | 196.8 | 188 | 174.3 | 158.4 | 138.2 | 125.5 | 111.1 | 95 | 83.7 | 76.7 | 70.4 | 69.2 | 78.1 | 76.1 | 74.8 | 74 | 74 | 72.2 | 71.1 | 63.6 | 57.9 | 45.2 |
Accumulated Other Comprehensive Income/Loss
| -338.93 | -322.573 | -531.705 | -432.879 | -375.214 | -416.397 | -475.032 | -295.138 | -61.941 | 215.953 | 260.036 | 283.487 | 244.037 | 395.421 | 104.764 | 83.089 | -20.75 | 60.108 | 59.977 | 43.462 | 4.91 | -37.015 | -34.272 | -34.741 | -20.951 | 14.281 | 20.572 | 20.083 | 14.412 | 10.552 | 46.381 | 45.207 | 24.34 | 0.329 | 19.826 | 27.41 | 50.792 | 41.786 | 47.717 | 56.67 | 47.994 | 38.08 | 39.812 | 41.663 | 75.412 | 76.786 | 78.751 | 64.725 | 60.474 | 53.176 | 58.112 | 54.909 | 48.938 | 50.408 | 67.157 | 46.919 | 30.141 | 17.76 | 14.959 | -22.799 | -54.637 | -65.358 | -44.448 | -22.242 | -6.549 | -7.065 | -9.458 | -14.714 | 0.758 | -3.731 | 4.188 | -11.325 | -0.722 | 10.564 | 15.07 | 26.354 | 15.505 | 25.419 | 25.933 | 12.129 | 30.469 | 23.453 | 23.018 | 21.561 | 14.555 | 9.038 | 9.979 | 8.621 | 2.405 | 4.134 | 9.576 | -2.283 | -1.321 | -7.671 | -13.2 | -16.124 | -12.779 | -3.566 | 0 | 0 | 0 | 18.634 | 0 | 0 | 0 | 16.268 | 0 | 1.9 | 1.7 | 9.853 | 0 | 0 | 0 | 15.195 | 0 | 0 | 0 | -2.199 | 0 | 0 | 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
| 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 41.716 | 38.116 | 38.116 | 38.116 | 38.116 | 38.116 | 38.116 | 37.767 | 37.767 | 37.767 | 37.767 | 37.767 | 37.767 | 37.767 | 37.767 | 37.767 | 37.767 | 38.041 | 38.351 | 37.762 | 37.14 | 36.954 | 36.68 | 36.68 | 36.68 | 36.68 | 36.68 | 36.68 | 36.68 | 36.68 | 36.68 | 36.563 | 36.236 | 36.236 | 36.236 | 36.236 | 36.11 | 37.222 | 37.694 | 37.204 | 37.923 | 37.498 | 36.297 | 34.839 | 33.834 | 32.712 | 31.097 | 30.091 | 29.192 | 29.058 | 27.893 | 26.915 | 26.759 | 26.759 | 26.759 | 26.341 | 25.921 | 25.921 | 25.568 | 25.386 | 25.174 | 25.09 | 25.065 | 25.028 | 25.028 | 25.8 | 33.1 | 40.4 | 24.899 | 50.5 | 45.4 | 43.8 | 24.662 | 42.4 | 37 | 35.1 | 24.647 | 34.6 | 34.6 | 37.5 | 24.647 | 35 | 33.8 | 29.5 | 24.475 | 27.9 | 26.4 | 40.9 | 27.6 | 27.7 | 28.5 | 28.4 | 27.7 | 27.8 | 28 | 27.7 | 27.4 | 27.4 | 26.5 | 26.5 | 27 | 27 | 27.1 | 27.1 | 27.2 | 26.8 | 26.6 | 26.3 | 26.3 | 27.2 | 27.4 |
Total Shareholders Equity
| 2,496.975 | 2,439.724 | 2,244.099 | 2,278.2 | 2,306.231 | 2,007.211 | 1,937.416 | 2,095.549 | 2,297.981 | 2,539.691 | 2,556.234 | 2,539.844 | 2,450.495 | 2,539.75 | 2,215.23 | 2,182.73 | 2,030.478 | 2,128.243 | 2,091.652 | 2,055.148 | 1,982.9 | 1,900.777 | 1,883.017 | 1,846.907 | 1,828.231 | 1,832.174 | 1,802.682 | 1,780.38 | 1,749.226 | 1,721.828 | 1,735.318 | 1,700.409 | 1,653.256 | 1,611.986 | 1,600.765 | 1,592.128 | 1,586.652 | 1,556.32 | 1,534.138 | 1,515.897 | 1,477.688 | 1,447.948 | 1,421.838 | 1,400.18 | 1,406.938 | 1,391.68 | 1,368.396 | 1,331.321 | 1,303.824 | 1,276.785 | 1,277.396 | 1,256.51 | 1,236.158 | 1,218.791 | 1,215.115 | 1,182.432 | 1,144.842 | 1,114.053 | 1,098.524 | 1,063.149 | 1,011.962 | 986.213 | 996.269 | 1,029.544 | 1,026.977 | 1,011.685 | 980.066 | 960.456 | 954.077 | 932.984 | 918.016 | 888.183 | 876.061 | 874.008 | 862.484 | 852.391 | 815.973 | 808.672 | 789.209 | 759.48 | 757.094 | 679.858 | 660.755 | 647.685 | 622.605 | 607.206 | 598.938 | 585.765 | 570.318 | 559.388 | 549.066 | 533.226 | 517.773 | 500.106 | 494.883 | 482.928 | 478.642 | 475.522 | 459.5 | 450.7 | 445.8 | 438.365 | 431.4 | 424.5 | 410.6 | 400.863 | 384.3 | 371.3 | 357.4 | 352.86 | 336.4 | 323.8 | 314.9 | 311.987 | 295.8 | 295.9 | 284.2 | 275.134 | 273.5 | 260.2 | 264.5 | 242.7 | 224.5 | 216.5 | 202.7 | 186.1 | 166 | 153.5 | 138.8 | 122.4 | 111.1 | 103.2 | 96.9 | 96.2 | 105.1 | 103.2 | 101.9 | 101.2 | 100.8 | 98.8 | 97.4 | 89.9 | 85.1 | 72.6 |
Total Equity
| 2,496.975 | 2,439.724 | 2,244.099 | 2,278.2 | 2,306.231 | 2,007.211 | 1,937.416 | 2,095.549 | 2,297.981 | 2,539.691 | 2,556.234 | 2,539.844 | 2,450.495 | 2,539.75 | 2,215.23 | 2,182.73 | 2,030.478 | 2,128.243 | 2,091.652 | 2,055.148 | 1,982.9 | 1,900.777 | 1,883.017 | 1,846.907 | 1,828.231 | 1,832.174 | 1,802.682 | 1,780.38 | 1,749.226 | 1,721.828 | 1,735.318 | 1,700.409 | 1,653.256 | 1,611.986 | 1,600.765 | 1,592.128 | 1,586.652 | 1,556.32 | 1,534.138 | 1,515.897 | 1,477.688 | 1,447.948 | 1,421.838 | 1,400.18 | 1,406.938 | 1,391.68 | 1,368.396 | 1,331.321 | 1,303.824 | 1,276.785 | 1,277.396 | 1,256.51 | 1,236.158 | 1,218.791 | 1,215.115 | 1,182.432 | 1,144.842 | 1,114.053 | 1,098.524 | 1,063.149 | 1,011.962 | 986.213 | 996.269 | 1,029.544 | 1,026.977 | 1,011.685 | 980.066 | 960.456 | 954.077 | 932.984 | 918.016 | 888.183 | 876.061 | 874.008 | 862.484 | 852.391 | 815.973 | 808.672 | 789.209 | 759.48 | 757.094 | 679.858 | 660.755 | 647.685 | 622.605 | 607.206 | 598.938 | 585.765 | 570.318 | 559.388 | 549.066 | 533.226 | 517.773 | 500.106 | 494.883 | 482.928 | 478.642 | 475.522 | 459.5 | 450.7 | 445.8 | 438.365 | 431.4 | 424.5 | 410.6 | 400.863 | 384.3 | 371.3 | 357.4 | 352.86 | 336.4 | 323.8 | 314.9 | 311.987 | 295.8 | 295.9 | 284.2 | 275.134 | 273.5 | 260.2 | 264.5 | 242.7 | 224.5 | 216.5 | 202.7 | 186.1 | 166 | 153.5 | 138.8 | 122.4 | 111.1 | 103.2 | 96.9 | 96.2 | 105.1 | 103.2 | 101.9 | 101.2 | 100.8 | 98.8 | 97.4 | 89.9 | 85.1 | 72.6 |
Total Liabilities & Shareholders Equity
| 10,644.835 | 10,938.627 | 12,059.43 | 12,454.386 | 12,781.893 | 13,100.227 | 13,238.225 | 13,302.369 | 13,824.036 | 14,330.189 | 14,421.642 | 14,470.139 | 14,602.446 | 14,648.27 | 12,420.986 | 12,391.731 | 12,284.422 | 12,553.447 | 12,559.594 | 12,612.95 | 12,648.876 | 11,931.691 | 12,091.84 | 12,085.819 | 12,126.318 | 12,225.094 | 12,138.291 | 12,021.262 | 12,032.756 | 11,894.981 | 11,880.604 | 11,801.217 | 11,683.695 | 11,612.576 | 11,546.145 | 11,515.294 | 11,462.003 | 11,351.892 | 11,259.076 | 11,096.081 | 10,912.617 | 10,830.416 | 10,668.468 | 10,512.777 | 10,476.501 | 10,263.858 | 10,166.094 | 9,955.461 | 9,884.605 | 9,727.999 | 9,502.142 | 9,262.43 | 9,029.996 | 8,773.948 | 8,405.901 | 8,045.136 | 7,769.084 | 7,518.735 | 7,293.766 | 7,036.751 | 6,852.984 | 6,786.48 | 6,800.868 | 6,826.33 | 6,861.074 | 6,835.326 | 6,815.183 | 6,764.393 | 6,727.478 | 6,693.443 | 6,601.681 | 6,479.211 | 6,443.192 | 6,369.008 | 6,297.589 | 6,214.457 | 6,076.512 | 5,991.685 | 5,856.445 | 5,671.479 | 5,486.994 | 5,297.72 | 5,017.093 | 4,707.69 | 4,347.105 | 4,137.247 | 4,019.98 | 3,930.98 | 3,877.686 | 3,809.472 | 3,802.072 | 3,758.419 | 3,737.076 | 3,697.956 | 3,697.164 | 3,717.084 | 3,737.304 | 3,682.828 | 3,626.2 | 3,599.9 | 3,559.7 | 3,518.003 | 3,423.1 | 3,338.9 | 3,259.9 | 3,225.563 | 3,193 | 3,163.8 | 3,148.3 | 3,120.829 | 3,071.8 | 3,042.1 | 3,006.4 | 2,958.459 | 2,920.2 | 3,020.4 | 2,986.2 | 2,915.054 | 2,902.5 | 2,929.7 | 3,081 | 2,941.1 | 2,741 | 2,759 | 2,768.9 | 2,698.5 | 2,702.8 | 2,588.3 | 2,610.4 | 2,581 | 2,379.5 | 2,366 | 2,330.2 | 2,288.3 | 2,167.3 | 2,102.5 | 2,071.7 | 1,908.2 | 1,834.4 | 1,698.7 | 1,392 | 1,068 | 819.8 | 594.6 |