Northwest Natural Holding Company
NYSE:NWN
38.69 (USD) • At close January 6, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0 | 81.039 | 89.258 | 49.599 | 156.616 | 137.759 | 140.821 | 29.27 | 108.556 | 17.209 | 24.325 | 18.559 | 19.502 | 20.084 | 17.907 | 30.168 | 35.926 | 137.057 | 471.079 | 9.648 | 10.522 | 60.885 | 12.817 | 12.633 | 29.965 | 8.755 | 11.215 | 3.472 | 15.78 | 20.854 | 40.639 | 3.521 | 6.23 | 5.463 | 4.321 | 4.211 | 5.227 | 4.466 | 5.218 | 9.534 | 8.275 | 17.24 | 17.929 | 9.471 | 16.105 | 12.214 | 8.337 | 8.923 | 5.718 | 4.002 | 4.031 | 5.833 | 25.862 | 3.7 | 3.48 | 3.457 | 2.501 | 7.142 | 8.839 | 8.432 | 13.736 | 31.107 | 10.341 | 6.916 | 4.105 | 5.242 | 6.417 | 6.107 | 4.642 | 4.899 | 5.094 | 5.767 | 5.685 | 6.636 | 7.522 | 7.143 | 3.408 | 40.343 | 2.74 | 5.248 | 4.064 | 7.528 | 2.788 | 4.706 | 6.978 | 24.059 | 45.468 | 7.328 | 19.701 | 34.519 | 30.084 | 10.44 | 8.074 | 17.812 | 12.196 | 11.283 | 9.472 | 10.419 | 24.749 | 10 | 18 | 20.7 | 8.9 | 7.4 | 6.5 | 13.5 | 28.5 | 6.7 | 4.3 | 7.4 | 9.1 | 8.2 | 4 | 3.4 | 25.3 | 7.8 | 2.9 | 18.7 | 42 | 8.1 | 5 | 2.3 | 5.9 |
Short Term Investments
| 0 | -15.847 | 5.746 | 11.38 | 23.454 | 12.423 | 8.507 | 194.412 | 62.71 | -48.735 | 84.438 | 48.13 | 105.175 | 46.168 | 19.914 | 0 | 0 | 13.646 | 14.351 | 15.278 | 16.392 | 17.206 | 16.157 | 16.647 | 16.916 | 16.579 | 15.124 | 15.704 | 16.218 | 16.072 | 15.378 | 15.926 | 16.257 | 15.707 | 16.42 | 17.094 | 17.822 | 18.214 | 19.112 | 20.02 | 21.455 | 20.373 | 21.99 | 20.646 | 18.083 | 15.324 | 14.286 | 14.966 | 0 | 0 | 0 | 2.853 | 0 | 0 | 0 | 2.245 | 0 | 0 | 0.45 | 6.504 | 13.924 | 5.293 | 4.798 | 4.592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.047 | 65.192 | 95.004 | 60.979 | 156.616 | 137.759 | 140.821 | 29.27 | 108.556 | 17.209 | 24.325 | 18.559 | 19.502 | 20.084 | 17.907 | 30.168 | 35.926 | 137.057 | 471.079 | 9.648 | 10.522 | 60.885 | 12.817 | 12.633 | 29.965 | 8.755 | 11.215 | 3.472 | 15.78 | 20.854 | 40.639 | 3.521 | 6.23 | 5.463 | 4.321 | 4.211 | 5.227 | 4.466 | 5.218 | 9.534 | 8.275 | 17.24 | 17.929 | 9.471 | 16.105 | 12.214 | 8.337 | 8.923 | 5.718 | 4.002 | 4.031 | 8.686 | 25.862 | 3.7 | 3.48 | 5.702 | 2.501 | 7.142 | 9.289 | 14.936 | 27.66 | 36.4 | 15.139 | 6.916 | 4.105 | 5.242 | 6.417 | 6.107 | 4.642 | 4.899 | 5.094 | 5.767 | 5.685 | 6.636 | 7.522 | 7.143 | 3.408 | 40.343 | 2.74 | 5.248 | 4.064 | 7.528 | 2.788 | 4.706 | 6.978 | 24.059 | 45.468 | 7.328 | 19.701 | 34.519 | 30.084 | 10.44 | 8.074 | 17.812 | 12.196 | 11.283 | 9.472 | 10.419 | 24.749 | 10 | 18 | 20.7 | 8.9 | 7.4 | 6.5 | 13.5 | 28.5 | 6.7 | 4.3 | 7.4 | 9.1 | 8.2 | 4 | 3.4 | 25.3 | 7.8 | 2.9 | 18.7 | 42 | 8.1 | 5 | 2.3 | 5.9 |
Net Receivables
| 74.056 | 80.926 | 182.157 | 201.024 | 74.313 | 92.557 | 216.939 | 254.658 | 65.536 | 85.287 | 142.415 | 181.646 | 53.316 | 77.022 | 149.63 | 148.813 | 53.279 | 48.997 | 118.619 | 122.912 | 47.371 | 56.696 | 134.463 | 129.82 | 41.082 | 44.85 | 115.73 | 127.661 | 38.965 | 44.959 | 106.778 | 130.356 | 43.011 | 36.958 | 104.083 | 125.345 | 45.244 | 44.078 | 97.244 | 126.812 | 42.07 | 51.809 | 118.544 | 141.76 | 45.512 | 53.861 | 113.896 | 118.218 | 34.368 | 26.846 | 133.302 | 143.524 | 43.201 | 77.596 | 156.687 | 170.888 | 48.928 | 56.623 | 113.592 | 145.543 | 75.062 | 41.381 | 157.875 | 201.86 | 43.742 | 63.403 | 138.8 | 147.446 | 52.488 | 64.09 | 132.957 | 166.585 | 49.047 | 57.625 | 141.097 | 162.863 | 45.752 | 52.984 | 109.157 | 125.076 | 44.577 | 54.839 | 99.48 | 107.608 | 40.048 | 46.401 | 90.944 | 91.005 | 39.663 | 44.453 | 121.363 | 122.471 | 37.934 | 38.787 | 81.759 | 106.372 | 28.042 | 29.683 | 76.184 | 74.9 | 29.8 | 36.2 | 69.4 | 83.3 | 29 | 35.4 | 60.8 | 64.6 | 25.7 | 26.5 | 51.3 | 64.2 | 28.2 | 31 | 49.9 | 56.7 | 24.2 | 25.1 | 47.5 | 63.3 | 24.6 | 29.4 | 51 |
Inventory
| 108.651 | 107.332 | 99.874 | 112.571 | 94.585 | 67.502 | 41.392 | 87.096 | 98.725 | 65.983 | 33.377 | 57.262 | 59.997 | 39.024 | 26.237 | 42.691 | 45.082 | 44.009 | 34.39 | 43.985 | 41.23 | 23.1 | 19.54 | 44.149 | 53.064 | 43.109 | 35.135 | 47.577 | 59.549 | 57.666 | 48.484 | 54.129 | 67.47 | 66.171 | 60.581 | 70.868 | 80.974 | 76.511 | 69.289 | 77.832 | 86.6 | 60.808 | 33.469 | 60.669 | 75.419 | 62.412 | 52.004 | 67.602 | 73.188 | 68.868 | 61.436 | 74.363 | 83.581 | 71.229 | 53.266 | 80.385 | 89.623 | 77.449 | 71.153 | 9.285 | 9.775 | 78.864 | 92.028 | 96.067 | 102.637 | 42.869 | 34.497 | 79.944 | 88.871 | 61.86 | 51.329 | 78.128 | 104.531 | 86.213 | 45.714 | 86.161 | 98.816 | 45.842 | 31.401 | 66.477 | 69.935 | 48.96 | 38.006 | 50.859 | 56.891 | 35.405 | 32.873 | 58.03 | 55.367 | 30.793 | 33.396 | 49.337 | 54.492 | 32.274 | 19.562 | 46.883 | 49.237 | 29.121 | 17.717 | 33.9 | 37.1 | 19.3 | 9.8 | 21.3 | 23.3 | 15.3 | 11.6 | 17.4 | 18.8 | 13.5 | 7.6 | 14.4 | 16.8 | 14.5 | 10.9 | 14.3 | 17.1 | 14.3 | 9.7 | 15 | 16.5 | 12 | 6.7 |
Other Current Assets
| 191.096 | 145.79 | 183.308 | 254.925 | 181.926 | 160.039 | 177.021 | 373.189 | 208.954 | 189.515 | 191.248 | 179.809 | 225.364 | 137.711 | 109.018 | 101.573 | 108.561 | 86.373 | 96.179 | 117.147 | 103.604 | 98.377 | 105.289 | 109.319 | 94.048 | 84.13 | 79.614 | 91.226 | 85.252 | 68.525 | 69.992 | 100.047 | 93.874 | 93.468 | 103.215 | 131.639 | 146.466 | 110.294 | 120.234 | 148.382 | 111.189 | 89.262 | 84.18 | 118.548 | 58.673 | 50.68 | 73.928 | 88.956 | 84.627 | 87.066 | 112.121 | 124.969 | 97.903 | 75.369 | 67.272 | 73.29 | 97.615 | 69.051 | 112.277 | 86.799 | 92.15 | 115.767 | 150.424 | 257.669 | 133.352 | 69.118 | 57.049 | 43.302 | 58.962 | 30.62 | 34.359 | 58.313 | 56.177 | 47.648 | 57.33 | 67.543 | 57.251 | 13.527 | 21.429 | 40.316 | 22.768 | 17.209 | 19.705 | 36.375 | 27.239 | 22.559 | 34.363 | 37.645 | 30.793 | 19.55 | 20.452 | 28.086 | 33.289 | 19.683 | 20.554 | 22.834 | 25.57 | 31.34 | 33.062 | 64.3 | 37.4 | 23.4 | 14.5 | 14.5 | 10.1 | 8.4 | 12.8 | 16 | 9 | 7.6 | 9.5 | 11.5 | 7 | 8.7 | 9.3 | 11.5 | 11.3 | 6.2 | 7.2 | 9.1 | 9.9 | 4.2 | 13 |
Total Current Assets
| 408.85 | 423.12 | 537.714 | 601.44 | 507.44 | 457.857 | 576.173 | 744.213 | 481.771 | 357.994 | 391.365 | 437.276 | 358.179 | 273.841 | 302.792 | 323.245 | 242.848 | 316.436 | 720.267 | 293.692 | 202.727 | 239.058 | 272.109 | 295.921 | 218.159 | 180.844 | 241.694 | 269.936 | 199.546 | 192.004 | 265.893 | 288.053 | 210.585 | 202.06 | 272.2 | 332.063 | 277.911 | 235.349 | 291.985 | 362.56 | 248.134 | 219.119 | 254.122 | 330.448 | 195.709 | 179.167 | 248.165 | 283.699 | 197.901 | 186.782 | 310.89 | 348.689 | 250.547 | 227.894 | 280.705 | 330.265 | 238.667 | 210.265 | 306.311 | 328.235 | 291.568 | 272.412 | 415.466 | 480.97 | 283.836 | 180.632 | 236.763 | 276.799 | 204.963 | 161.469 | 223.739 | 308.793 | 215.44 | 198.122 | 251.663 | 323.71 | 205.227 | 152.696 | 164.727 | 237.117 | 141.344 | 128.536 | 159.979 | 199.548 | 131.156 | 128.424 | 203.648 | 194.008 | 145.524 | 129.315 | 205.295 | 210.334 | 133.789 | 108.556 | 134.071 | 187.372 | 112.321 | 100.563 | 151.712 | 183.1 | 122.3 | 99.6 | 102.6 | 126.5 | 68.9 | 72.6 | 113.7 | 104.7 | 57.8 | 55 | 77.5 | 98.3 | 56 | 57.6 | 95.4 | 90.3 | 55.5 | 64.3 | 106.4 | 95.5 | 56 | 47.9 | 76.6 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,808.455 | 3,600.258 | 3,512.071 | 3,429.362 | 3,481.063 | 3,414.904 | 3,361.836 | 3,322.131 | 3,249.803 | 3,189.108 | 3,117.009 | 3,085.414 | 3,022.185 | 2,973.631 | 2,915.923 | 2,875.975 | 2,830.256 | 2,771.377 | 2,726.674 | 2,588.159 | 2,541.223 | 2,493.525 | 2,440.506 | 2,421.372 | 2,373.394 | 2,313.858 | 2,289.11 | 2,244.158 | 2,397.79 | 2,360.584 | 2,286.841 | 2,260.9 | 2,233.862 | 2,214.452 | 2,196.667 | 2,182.663 | 2,167.861 | 2,148.949 | 2,134.5 | 2,121.593 | 2,107.094 | 2,085.93 | 2,071.503 | 2,062.874 | 2,019.514 | 1,999.232 | 1,984.112 | 1,973.612 | 1,957.219 | 1,929.016 | 1,900.854 | 1,893.876 | 1,875.906 | 1,867.218 | 1,859.914 | 1,854.163 | 1,817.657 | 1,772.094 | 1,707.227 | 1,670.134 | 1,614.738 | 1,583.348 | 1,566.553 | 1,549.057 | 1,530.645 | 1,517.117 | 1,504.361 | 1,495.873 | 1,473.537 | 1,456.934 | 1,435.249 | 1,425.141 | 1,407.679 | 1,391.311 | 1,377.73 | 1,373.423 | 1,358.081 | 1,341.089 | 1,328.955 | 1,318.405 | 1,289.208 | 1,247.68 | 1,216.33 | 1,205.913 | 1,048.815 | 1,026.354 | 1,007.465 | 995.595 | 982.648 | 974.597 | 967.64 | 964.976 | 953.541 | 945.848 | 939.187 | 934.03 | 920.382 | 910.988 | 901.938 | 895.9 | 932.6 | 912.7 | 910.3 | 894.7 | 886.2 | 873.6 | 861 | 827.5 | 793.8 | 770.8 | 755.9 | 745.3 | 727.7 | 717.1 | 704.9 | 697.2 | 676.5 | 669.1 | 658.8 | 654.3 | 636.6 | 628.4 | 619.3 |
Goodwill
| 181.393 | 163.166 | 162.966 | 163.344 | 152.399 | 152.67 | 149.836 | 149.283 | 74.732 | 70.714 | 70.57 | 70.57 | 69.789 | 69.313 | 69.33 | 69.225 | 70.292 | 70.183 | 69.22 | 49.929 | 49.333 | 49.393 | 8.954 | 8.954 | 6.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 181.393 | 163.166 | 162.966 | 163.344 | 152.399 | 152.67 | 149.836 | 149.283 | 74.732 | 70.714 | 70.57 | 70.57 | 69.789 | 69.313 | 69.33 | 69.225 | 70.292 | 70.183 | 69.22 | 49.929 | 49.333 | 49.393 | 8.954 | 8.954 | 6.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 82.478 | 83.795 | 216.02 | 233.264 | 104.562 | 104.33 | 93.611 | 95.704 | 96.569 | 96.027 | 96.266 | 89.278 | 48.006 | 47.725 | 47.434 | 49.259 | 48.963 | 62.13 | 61.928 | 63.333 | 63.018 | 62.815 | 63.829 | 63.558 | 65.113 | 64.854 | 66.709 | 66.363 | 69.245 | 68.885 | 68.729 | 68.376 | 67.853 | 67.868 | 67.49 | 68.066 | 68.503 | 68.147 | 68.614 | 68.238 | 67.98 | 67.689 | 67.288 | 67.851 | 67.548 | 67.41 | 68.029 | 67.667 | 67.333 | 68.23 | 67.648 | 68.263 | 69.022 | 68.576 | 69.501 | 69.094 | 68.851 | 68.393 | 67.558 | 67.365 | 64.841 | 62.315 | 68.302 | 53.231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | -46.295 | 0 | 67.495 | 318.853 | 310.117 | 0 | 71.624 | 0 | 310.976 | 0 | 325.309 | 349.626 | 338.622 | 341.779 | 355.062 | 337.097 | 328.316 | 330.475 | 346.483 | 315.5 | 319.01 | 327.735 | 363.557 | 334.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 463.193 | 552.027 | 420.295 | 439.682 | 100.801 | 96.827 | 410.64 | 365.371 | 397.837 | 75.699 | 379.424 | 56.757 | 81.44 | 80.368 | 81.367 | 83.613 | 88.641 | 92.905 | 92.963 | 86.858 | 79.817 | 74.33 | 77.984 | 89.3 | 83.4 | 427.204 | 431.826 | 459.289 | 439.026 | 443.681 | 449.193 | 462.472 | 447.584 | 458.764 | 465.676 | 493.9 | 464.09 | 479.434 | 487.302 | 512.554 | 410.316 | 414.376 | 437.471 | 509.738 | 523.142 | 526.78 | 506.193 | 493.775 | 467.915 | 451.113 | 447.87 | 435.746 | 372.365 | 358.306 | 361.433 | 363.094 | 356.202 | 344.809 | 347.937 | 333.518 | 318.698 | 286.436 | 302.046 | 294.894 | 261.099 | 258.232 | 247.165 | 241.511 | 257.601 | 249.498 | 219.371 | 222.922 | 208.297 | 195.314 | 210.664 | 344.898 | 512.506 | 230.654 | 252.915 | 176.673 | 244.101 | 204.216 | 208.925 | 185.871 | 156.608 | 171.089 | 148.941 | 153.188 | 144.523 | 180.742 | 197.882 | 259.712 | 267.733 | 231.021 | 154.617 | 157.311 | 160.57 | 160.626 | 160.439 | 165.4 | 173 | 170.6 | 169.6 | 170.5 | 185.8 | 184.4 | 183.5 | 179.4 | 166.1 | 161.3 | 152.2 | 145.3 | 145.1 | 142.3 | 142.3 | 141.8 | 147.8 | 143.5 | 139.5 | 139.5 | 143.1 | 139.9 | 132.9 |
Total Non-Current Assets
| 4,535.519 | 4,399.246 | 4,311.352 | 4,333.147 | 4,157.678 | 4,078.848 | 4,015.923 | 4,004.113 | 3,818.941 | 3,742.524 | 3,663.269 | 3,627.328 | 3,571.046 | 3,509.659 | 3,455.833 | 3,433.134 | 3,375.249 | 3,324.911 | 3,281.26 | 3,134.762 | 3,048.891 | 2,999.073 | 2,919.008 | 2,946.741 | 2,863.248 | 2,805.916 | 2,787.645 | 2,769.81 | 2,906.061 | 2,873.15 | 2,804.763 | 2,791.748 | 2,749.299 | 2,741.084 | 2,729.833 | 2,744.629 | 2,700.454 | 2,696.53 | 2,690.416 | 2,702.385 | 2,585.39 | 2,567.995 | 2,576.262 | 2,640.463 | 2,610.204 | 2,593.422 | 2,558.334 | 2,535.054 | 2,492.467 | 2,448.359 | 2,416.372 | 2,397.885 | 2,317.293 | 2,294.1 | 2,290.848 | 2,286.351 | 2,242.71 | 2,185.296 | 2,122.722 | 2,071.017 | 1,998.277 | 1,932.099 | 1,936.901 | 1,897.182 | 1,791.744 | 1,775.349 | 1,751.526 | 1,737.384 | 1,731.138 | 1,706.432 | 1,654.62 | 1,648.063 | 1,615.976 | 1,586.625 | 1,588.394 | 1,718.321 | 1,870.587 | 1,571.743 | 1,581.87 | 1,495.078 | 1,533.309 | 1,451.896 | 1,425.255 | 1,391.784 | 1,205.423 | 1,197.443 | 1,156.406 | 1,148.783 | 1,127.171 | 1,155.339 | 1,165.522 | 1,224.688 | 1,221.274 | 1,176.869 | 1,093.804 | 1,091.341 | 1,080.952 | 1,071.614 | 1,062.377 | 1,061.3 | 1,105.6 | 1,083.3 | 1,079.9 | 1,065.2 | 1,072 | 1,058 | 1,044.5 | 1,006.9 | 959.9 | 932.1 | 908.1 | 890.6 | 872.8 | 859.4 | 847.2 | 839 | 824.3 | 812.6 | 798.3 | 793.8 | 779.7 | 768.3 | 752.2 |
Total Assets
| 4,944.369 | 4,822.366 | 4,849.066 | 4,934.587 | 4,665.118 | 4,536.705 | 4,592.096 | 4,748.326 | 4,300.712 | 4,100.518 | 4,054.634 | 4,064.604 | 3,929.225 | 3,783.5 | 3,758.625 | 3,756.379 | 3,618.097 | 3,641.347 | 4,001.527 | 3,428.454 | 3,251.618 | 3,238.131 | 3,191.117 | 3,242.662 | 3,081.407 | 2,986.76 | 3,029.339 | 3,039.746 | 3,105.607 | 3,065.154 | 3,070.656 | 3,079.801 | 2,959.884 | 2,943.144 | 3,002.033 | 3,076.692 | 2,978.365 | 2,931.879 | 2,982.401 | 3,064.945 | 2,833.524 | 2,787.114 | 2,830.384 | 2,970.911 | 2,805.913 | 2,772.589 | 2,806.499 | 2,818.753 | 2,690.368 | 2,635.141 | 2,727.262 | 2,746.574 | 2,567.84 | 2,521.994 | 2,571.553 | 2,616.616 | 2,481.377 | 2,395.561 | 2,429.033 | 2,399.252 | 2,289.845 | 2,204.511 | 2,352.367 | 2,378.152 | 2,075.58 | 1,955.981 | 1,988.289 | 2,014.183 | 1,936.101 | 1,867.901 | 1,878.359 | 1,956.856 | 1,831.416 | 1,784.747 | 1,840.057 | 2,042.031 | 2,075.814 | 1,724.439 | 1,746.597 | 1,732.195 | 1,674.653 | 1,580.432 | 1,585.234 | 1,591.332 | 1,336.579 | 1,325.867 | 1,360.054 | 1,342.791 | 1,272.695 | 1,284.654 | 1,370.817 | 1,435.022 | 1,355.063 | 1,285.425 | 1,227.875 | 1,278.713 | 1,193.273 | 1,172.177 | 1,214.089 | 1,244.4 | 1,227.9 | 1,182.9 | 1,182.5 | 1,191.7 | 1,140.9 | 1,130.6 | 1,158.2 | 1,111.6 | 1,017.7 | 987.1 | 985.6 | 988.9 | 928.8 | 917 | 942.6 | 929.3 | 879.8 | 876.9 | 904.7 | 889.3 | 835.7 | 816.2 | 828.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 69.944 | 93.564 | 107.888 | 145.361 | 99.326 | 101.369 | 111.152 | 180.667 | 118.274 | 135.364 | 116.299 | 117.966 | 94.897 | 97.854 | 88.591 | 97.966 | 83.813 | 79.903 | 86.766 | 113.37 | 76.197 | 76.429 | 103.207 | 115.878 | 80.143 | 70.551 | 78.321 | 111.021 | 87.475 | 95.761 | 73.245 | 85.664 | 55.933 | 57.756 | 57.407 | 73.219 | 54.425 | 49.505 | 62.904 | 91.366 | 71.018 | 68.973 | 89.201 | 96.126 | 67.652 | 63.466 | 77.007 | 85.613 | 61.327 | 48.361 | 60.165 | 86.3 | 50.117 | 54.148 | 71.839 | 93.243 | 79.629 | 81.675 | 93.534 | 123.729 | 61.757 | 50.055 | 93.304 | 94.422 | 53.522 | 75.786 | 93.061 | 119.731 | 57.669 | 66.254 | 92.185 | 113.579 | 64.511 | 76.804 | 91.185 | 135.287 | 81.711 | 66.472 | 84.693 | 102.478 | 60.844 | 78.679 | 78.669 | 86.029 | 53.028 | 55.284 | 77.25 | 74.436 | 45.4 | 48.59 | 59.592 | 70.698 | 39.9 | 47.692 | 60.225 | 110.698 | 39.831 | 51.805 | 63.294 | 68.2 | 53.1 | 55 | 52 | 56 | 37.8 | 48 | 49.5 | 58.8 | 33 | 43.6 | 37.5 | 64.8 | 27.5 | 36.2 | 43.2 | 41.8 | 30.2 | 27.9 | 41.7 | 48.5 | 23.7 | 25.9 | 31.6 |
Short Term Debt
| 103.609 | 81.717 | 97.622 | 242.978 | 263.543 | 283.446 | 314.912 | 350.411 | 192.975 | 224.366 | 334.142 | 391.141 | 400.991 | 301.502 | 332.703 | 400.974 | 319.254 | 269.14 | 551.273 | 226.31 | 163.422 | 128.747 | 285.205 | 247.609 | 185.44 | 121.885 | 124.785 | 150.903 | 21.995 | 61.991 | 61.994 | 93.289 | 259.894 | 177.787 | 189.88 | 295.035 | 225.2 | 190.3 | 196.2 | 274.7 | 230 | 174.2 | 112.6 | 248.2 | 201.3 | 136 | 130.75 | 190.25 | 175.8 | 113.2 | 113.7 | 181.6 | 221.2 | 225.4 | 236.435 | 267.435 | 204.875 | 151.875 | 131 | 137 | 71.89 | 90.61 | 88.6 | 248 | 174.802 | 72.7 | 59.6 | 148.1 | 117.1 | 42.1 | 15 | 129.6 | 132.8 | 85.3 | 78.4 | 134.7 | 80.5 | 27.241 | 25.5 | 117.5 | 82.7 | 4.901 | 22.9 | 85.2 | 92.878 | 51.6 | 20 | 89.802 | 40 | 50 | 40 | 148.291 | 98.862 | 47.961 | 42.47 | 76.263 | 102.488 | 20.307 | 26.493 | 104.1 | 87.3 | 55.6 | 61.3 | 97.3 | 85.1 | 53.4 | 109.8 | 105.3 | 75.9 | 52.9 | 73.9 | 76.1 | 73.2 | 53.3 | 36.6 | 49.8 | 44.2 | 32.3 | 17.1 | 54.7 | 40.5 | 37.8 | 35.6 |
Tax Payables
| 17.759 | 11.302 | 27.031 | 15.454 | 17.12 | 12.217 | 31.372 | 15.625 | 18.08 | 11.324 | 14.258 | 15.52 | 16.558 | 15.143 | 23.55 | 13.812 | 13.772 | 18.535 | 23.837 | 11.971 | 13.382 | 7.003 | 11.004 | 11.023 | 13.074 | 6.916 | 12.352 | 18.883 | 12.295 | 6.906 | 16.653 | 12.149 | 11.954 | 6.237 | 10.256 | 10.42 | 11.854 | 8.782 | 17.755 | 10.031 | 11.876 | 15.769 | 34.146 | 10.856 | 11.302 | 6.798 | 10.262 | 9.588 | 10.269 | 5.205 | 10.509 | 10.747 | 11.117 | 6.805 | 10.063 | 10.579 | 10.601 | 13.008 | 0 | 21.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 27.031 | 15.454 | 31.06 | 23.66 | 0 | 0 | 0 | 18.749 | 0 | 23.023 | 25.873 | 22.568 | 33.041 | 21.253 | 23.417 | 25.769 | 33.233 | 19.422 | 23.788 | 14.829 | 20.237 | 18.329 | 22.527 | 13.568 | 21.614 | 25.656 | 22.149 | 12.872 | 27.234 | 18.115 | 21.625 | 12.03 | 19.927 | 16.293 | 21.654 | 14.704 | 28.182 | 16.11 | 22.303 | 22.822 | 45.29 | 17.959 | 22.445 | 13.202 | 21.214 | 15.541 | 20.862 | 10.812 | 21.157 | 16.604 | 22.438 | 11.932 | 21.533 | 15.761 | 22.821 | 18.405 | 75.617 | 65.569 | 52.531 | 48.026 | 66.853 | -248 | -174.802 | -72.7 | -59.6 | -148.1 | -117.1 | -42.1 | -15 | -129.6 | -132.8 | -85.3 | -78.4 | -134.7 | -80.5 | -27.241 | -25.5 | -117.5 | -82.7 | -4.901 | -22.9 | -85.2 | -92.878 | -51.6 | -20 | -89.802 | -40 | -50 | -40 | -148.291 | -98.862 | -47.961 | -42.47 | -76.263 | -102.488 | -20.307 | -26.493 | -104.1 | -87.3 | 52.1 | 53.2 | -97.3 | 32.1 | -53.4 | 51.1 | 32.2 | -75.9 | -52.9 | -73.9 | -76.1 | 24.7 | -53.3 | -36.6 | -49.8 | -44.2 | -32.3 | -17.1 | 23 | 22.5 | -37.8 | 24.4 |
Other Current Liabilities
| 302.69 | 248.957 | 208.772 | 293.085 | 210.068 | 173.901 | 186.644 | 352.031 | 182.027 | 168.244 | 193.568 | 200.138 | 222.519 | 157.974 | 140.821 | 114.331 | 134.457 | 119.324 | 136.994 | 130.522 | 105.407 | 94.851 | 126.673 | 134.574 | 104.285 | 98.528 | 101.395 | 101.043 | 81.186 | 70.424 | 83.127 | 83.415 | 74.923 | 71.853 | 104.68 | 99.04 | 93.8 | 78.983 | 93.882 | 93.313 | 72.78 | 69.792 | 88.09 | 77.609 | 62.213 | 66.886 | 84.086 | 82.985 | 97.984 | 98.098 | 156.189 | 135.817 | 120.174 | 94.471 | 104.574 | 96.904 | 131.694 | 101.284 | 151.014 | 110.803 | 149.055 | 148.867 | 220.789 | 208.898 | 183.975 | 130.977 | 159.317 | 122.035 | 124.357 | 105.367 | 128.692 | 96.3 | 58.59 | 52.98 | 76.202 | 56.578 | 56.288 | 46.808 | 67.565 | 47.307 | 65.437 | 39.474 | 51.371 | 43.192 | 47.123 | 37.904 | 49.166 | 40.769 | 44.548 | 30.441 | 66.963 | 54.593 | 42.112 | 37.534 | 51.954 | 34.4 | 34.51 | 49.986 | 72.881 | 47.9 | 56.4 | 52.2 | -0.1 | 37.2 | -0.1 | 32.2 | -0.1 | -0.1 | 29.1 | 26.2 | 38.7 | 28 | -0.1 | 23.8 | 35.1 | 28.1 | 24.2 | 21.7 | 27.6 | -0.1 | 22.6 | 19.4 | -0.1 |
Total Current Liabilities
| 494.002 | 435.54 | 468.344 | 696.878 | 590.057 | 570.933 | 644.08 | 898.734 | 511.356 | 539.298 | 658.267 | 724.765 | 734.965 | 572.473 | 585.665 | 627.083 | 551.296 | 486.902 | 798.87 | 482.173 | 358.408 | 307.03 | 526.089 | 509.084 | 382.942 | 297.88 | 316.853 | 381.85 | 202.951 | 235.082 | 235.019 | 274.517 | 402.704 | 313.633 | 362.223 | 477.714 | 385.279 | 327.57 | 370.741 | 469.41 | 385.674 | 328.734 | 324.037 | 432.791 | 342.467 | 273.15 | 302.105 | 368.436 | 345.38 | 264.864 | 340.563 | 414.464 | 402.608 | 380.824 | 422.911 | 468.161 | 426.799 | 347.842 | 375.548 | 392.569 | 282.702 | 289.532 | 402.693 | 551.32 | 412.299 | 279.463 | 311.978 | 389.866 | 299.126 | 213.721 | 235.877 | 339.479 | 255.901 | 215.084 | 245.787 | 326.565 | 218.499 | 140.521 | 177.758 | 267.285 | 208.981 | 123.054 | 152.94 | 214.421 | 193.029 | 144.788 | 146.416 | 205.007 | 129.948 | 129.031 | 166.555 | 273.582 | 180.874 | 133.187 | 154.649 | 221.361 | 176.829 | 122.098 | 162.668 | 220.2 | 196.8 | 162.8 | 166.4 | 190.5 | 154.9 | 133.6 | 210.3 | 196.2 | 138 | 122.7 | 150.1 | 168.9 | 125.3 | 113.3 | 114.9 | 119.7 | 98.6 | 81.9 | 86.4 | 126.1 | 86.8 | 83.1 | 91.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,421.457 | 1,651.443 | 1,651.786 | 1,502.602 | 1,502.047 | 1,372.529 | 1,372.892 | 1,325.132 | 1,365.475 | 1,124.356 | 1,123.829 | 1,124.055 | 995.815 | 995.589 | 941.068 | 940.702 | 941.089 | 999.046 | 1,033.067 | 806.796 | 806.746 | 806.722 | 633.979 | 706.247 | 724.654 | 683.895 | -141.032 | 683.184 | 177.406 | 75.729 | 74.33 | 103.377 | 530.219 | 570.045 | 569.745 | 576.7 | 621.7 | 621.7 | 621.7 | 621.7 | 621.7 | 621.7 | 661.7 | 681.7 | 681.7 | 691.7 | 691.7 | 691.7 | 641.7 | 641.7 | 641.7 | 641.7 | 601.7 | 551.7 | 551.7 | 591.7 | 591.7 | 591.7 | 601.7 | 601.7 | 637 | 587 | 587 | 512 | 512 | 512 | 512 | 512 | 512 | 517 | 517 | 517 | 492 | 492 | 501.5 | 521.5 | 521.5 | 521.5 | 483.875 | 484.027 | 484.906 | 500.073 | 500.13 | 500.319 | 450.794 | 450.858 | 485.926 | 445.945 | 446.033 | 416.183 | 438.236 | 378.377 | 398.449 | 408.498 | 400.664 | 400.79 | 376.022 | 396.08 | 396.276 | 396.4 | 386.5 | 366.6 | 366.7 | 366.7 | 347 | 347 | 347.1 | 344.3 | 325.4 | 300.6 | 270.7 | 271.8 | 253.2 | 253.5 | 279.9 | 279.9 | 271 | 276.1 | 291.1 | 291.1 | 292.2 | 272.2 | 272.3 |
Deferred Revenue Non-Current
| 0 | 0 | 77.051 | 77.167 | 850.338 | 844.49 | 0 | 0 | 0 | 830.911 | 0 | 825.428 | 867.945 | 849.353 | 848.467 | 859.802 | 853.38 | 852.551 | 848.648 | 854.455 | 833.818 | 825.007 | 822.591 | 836.471 | 821.44 | 824.268 | 824.529 | 826.118 | 580.023 | 582.389 | 583.386 | 575.957 | 560.734 | 560.782 | 569.289 | 565.839 | 566.891 | 563.277 | 563.057 | 557.455 | 455.553 | 455.379 | 456.687 | 453.454 | 510.567 | 510.081 | 509.585 | 504.483 | 470.781 | 468.269 | 481.081 | 486.448 | 404.005 | 405.89 | 409.843 | 419.303 | 401.322 | 388.687 | 385.002 | 130.88 | -272.014 | 363.952 | 395.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 376.321 | 394.489 | 394.068 | 450.168 | 375.917 | 380.058 | 376.237 | 366.022 | 349.633 | 355.47 | 353.746 | 340.231 | 323.925 | 325.6 | 328.112 | 319.292 | 296.516 | 297.995 | 300.168 | 295.643 | 284.625 | 292.791 | 293.662 | 280.463 | 274.315 | 281.028 | 283.129 | 270.526 | 572.293 | 577.176 | 575.451 | 557.085 | 544.575 | 554.4 | 550.731 | 530.021 | 527.336 | 524.099 | 523.929 | 530.965 | 499.809 | 489.892 | 489.108 | 532.036 | 463.566 | 469.964 | 467.36 | 446.604 | 430.885 | 440.073 | 438.486 | 413.209 | 394.217 | 398.825 | 396.357 | 373.409 | 324.166 | 316.152 | 311.691 | 300.898 | 301.336 | 273.384 | 267.827 | 257.831 | 223.088 | 221.266 | 221.67 | 206.34 | 215.981 | 208.978 | 207.648 | 210.084 | 225.792 | 224.861 | 225.047 | 227.4 | 218.541 | 211.866 | 211.806 | 216.74 | 193.853 | 195.855 | 196.699 | 178.742 | 151.73 | 152.024 | 153.97 | 149.556 | 146.299 | 146.035 | 137.024 | 139.106 | 151.566 | 151.168 | 151.873 | 151.194 | 150.076 | 150.649 | 146.013 | 146.6 | 151.5 | 150.3 | 149.5 | 151.5 | 154.1 | 153.3 | 153.2 | 151.9 | 147.6 | 148.9 | 145.7 | 135.3 | 136 | 135.7 | 134.9 | 131.2 | 129.8 | 129.9 | 131.2 | 125.9 | 124.8 | 123.9 | 128.1 |
Other Non-Current Liabilities
| 0 | 994.178 | 991.482 | 1,451.269 | 977.557 | 972.907 | 950.58 | 982.997 | 953.392 | 942.615 | 930.848 | 940.407 | 983.059 | 967.012 | 967.456 | 980.569 | 976.421 | 973.403 | 967.681 | 1,273.486 | 957.17 | 954.842 | 943.16 | 1,264.697 | 961.915 | 140.163 | 149.126 | 405.818 | 146.229 | 146.96 | 144.469 | 142.411 | 142.45 | 698.685 | 693.821 | 675.467 | 645.286 | 642.368 | 641.988 | 649.059 | 618.34 | 610.315 | 608.484 | 651.094 | 540.888 | 549.109 | 546.472 | 74.497 | -430.885 | 82.665 | 79.461 | 76.265 | 68.705 | 70.127 | 67.514 | 70.942 | 62.069 | 60.385 | 61.64 | -157.72 | -209.067 | 33.396 | 35.743 | -769.831 | -735.088 | -733.266 | -733.67 | -718.34 | -727.981 | -725.978 | -724.648 | -727.084 | -717.792 | -716.861 | -726.547 | -748.9 | -740.041 | -733.366 | -695.681 | -700.767 | -678.759 | -695.928 | -696.829 | -679.061 | -602.524 | -602.882 | -639.896 | -595.501 | -592.332 | -562.218 | -575.26 | -517.483 | -550.015 | -559.666 | -552.537 | -551.984 | -526.098 | -546.729 | -542.289 | -543 | -538 | -516.9 | -516.2 | -518.2 | -501.1 | -500.3 | -500.3 | -496.2 | -473 | -449.5 | -416.4 | -407.1 | -389.2 | -389.2 | -414.8 | -411.1 | -400.8 | -406 | -422.3 | -417 | -417 | -396.1 | -400.4 |
Total Non-Current Liabilities
| 1,797.778 | 3,040.11 | 3,037.336 | 2,953.871 | 2,855.521 | 2,725.494 | 2,699.709 | 2,674.151 | 2,668.5 | 2,422.441 | 2,408.423 | 2,404.693 | 2,302.799 | 2,288.201 | 2,236.636 | 2,240.563 | 2,214.026 | 2,270.444 | 2,300.916 | 2,080.282 | 2,048.541 | 2,054.355 | 1,870.801 | 1,970.944 | 1,960.884 | 1,929.354 | 1,940.281 | 1,915.12 | 2,055.974 | 1,964.643 | 1,961.022 | 1,954.787 | 1,777.978 | 1,829.512 | 1,832.855 | 1,818.006 | 1,833.877 | 1,827.345 | 1,826.745 | 1,828.214 | 1,695.593 | 1,687.394 | 1,726.871 | 1,786.248 | 1,733.155 | 1,750.89 | 1,747.757 | 1,717.284 | 1,627.429 | 1,632.707 | 1,640.728 | 1,617.622 | 1,468.627 | 1,426.542 | 1,425.414 | 1,455.354 | 1,379.257 | 1,356.924 | 1,360.033 | 744.878 | 729.269 | 1,257.732 | 1,285.836 | 769.831 | 735.088 | 733.266 | 733.67 | 718.34 | 727.981 | 725.978 | 724.648 | 727.084 | 717.792 | 716.861 | 726.547 | 748.9 | 740.041 | 733.366 | 695.681 | 700.767 | 678.759 | 695.928 | 696.829 | 679.061 | 602.524 | 602.882 | 639.896 | 595.501 | 592.332 | 562.218 | 575.26 | 517.483 | 550.015 | 559.666 | 552.537 | 551.984 | 526.098 | 546.729 | 542.289 | 543 | 538 | 516.9 | 516.2 | 518.2 | 501.1 | 500.3 | 500.3 | 496.2 | 473 | 449.5 | 416.4 | 407.1 | 389.2 | 389.2 | 414.8 | 411.1 | 400.8 | 406 | 422.3 | 417 | 417 | 396.1 | 400.4 |
Total Liabilities
| 3,587.319 | 3,475.65 | 3,505.68 | 3,650.749 | 3,445.578 | 3,296.427 | 3,343.789 | 3,572.885 | 3,179.856 | 2,961.739 | 3,066.69 | 3,129.458 | 3,037.764 | 2,860.674 | 2,822.301 | 2,867.646 | 2,765.322 | 2,757.346 | 3,099.786 | 2,562.455 | 2,406.949 | 2,361.385 | 2,396.89 | 2,480.028 | 2,343.826 | 2,227.234 | 2,257.134 | 2,296.97 | 2,258.925 | 2,199.725 | 2,196.041 | 2,229.304 | 2,180.682 | 2,143.145 | 2,195.078 | 2,295.72 | 2,219.156 | 2,154.915 | 2,197.486 | 2,297.624 | 2,081.267 | 2,016.128 | 2,050.908 | 2,219.039 | 2,075.622 | 2,024.04 | 2,049.862 | 2,085.72 | 1,972.809 | 1,897.571 | 1,981.291 | 2,032.086 | 1,871.235 | 1,807.366 | 1,848.325 | 1,923.515 | 1,806.056 | 1,704.766 | 1,735.581 | 1,137.447 | 1,011.971 | 1,547.264 | 1,688.529 | 1,749.779 | 1,470.731 | 1,331.532 | 1,359.024 | 1,419.432 | 1,351.145 | 1,257.624 | 1,247.992 | 1,357.311 | 1,238.973 | 1,173.871 | 1,221.147 | 1,455.1 | 1,505.312 | 1,132.604 | 1,147.216 | 1,163.678 | 1,126.329 | 1,017.428 | 1,052.496 | 1,085.016 | 847.413 | 817.296 | 849.004 | 851.438 | 764.364 | 763.468 | 840.537 | 932.861 | 869.937 | 788.217 | 725.685 | 791.654 | 719.318 | 685.457 | 720.945 | 779.2 | 753.4 | 698.1 | 700.7 | 726.5 | 673.2 | 650.2 | 726.9 | 707.9 | 626.3 | 587.6 | 581.3 | 603.4 | 555.2 | 538 | 562.4 | 565.9 | 530.7 | 517.4 | 541.4 | 572.6 | 531.8 | 503.4 | 512.2 |
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 | 9.291 | 724.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.5 | 8.25 | 8.25 | 33.25 | 33.25 | 34 | 34 | 34 | 34 | 34.75 | 34.75 | 34.75 | 34.793 | 35.564 | 35.6 | 35.6 | 35.6 | 36.5 | 36.5 | 36.5 | 36.5 | 37.4 | 37.4 | 37.4 | 37.4 | 38.7 | 38.7 | 38.7 | 38.7 | 39.8 | 39.8 | 39.8 | 39.8 | 42.1 | 42.3 | 42.6 | 42.6 | 43.6 |
Common Stock
| 644.903 | 929.498 | 905.153 | 890.976 | 851.288 | 831.135 | 824.304 | 805.253 | 786.094 | 767.826 | 602.382 | 590.771 | 573.578 | 569.785 | 568.066 | 565.112 | 563.852 | 562.766 | 561.264 | 558.282 | 556.623 | 555.052 | 459.932 | 457.64 | 455.499 | 452.195 | 450.408 | 448.865 | 447.129 | 444.058 | 442.647 | 445.187 | 389.834 | 388.967 | 385.232 | 383.144 | 380.208 | 378.887 | 376.656 | 375.117 | 371.657 | 369.315 | 366.56 | 364.549 | 361.789 | 359.772 | 357.957 | 356.571 | 355.276 | 0 | 0 | 348.383 | 0 | 0 | 0 | 0 | 0 | 0 | 338.012 | 0 | 336.686 | 336.001 | 335.261 | 336.754 | 335.514 | 333.619 | 332.182 | 331.595 | 0 | 0 | 0 | 371.127 | 383.897 | 383.103 | 87.335 | 87.334 | 87.23 | 87.285 | 87.244 | 87.231 | 86.816 | 86.563 | 82.342 | 82.137 | 81.854 | 81.467 | 81.214 | 81.023 | 80.834 | 80.638 | 80.13 | 79.889 | 319.022 | 317.748 | 79.595 | 79.905 | 317.179 | 316.347 | 315.56 | 79.5 | 312.8 | 311.2 | 309.8 | 78.7 | 306.8 | 305.2 | 257.2 | 72.4 | 253.4 | 251.7 | 250 | 71.4 | 246.6 | 221.1 | 219.2 | 47 | 216.5 | 215.1 | 212.9 | 42.5 | 175.4 | 173.8 | 172.2 |
Retained Earnings
| 581.98 | 423.718 | 445.058 | 399.911 | 373.231 | 414.398 | 430.597 | 376.473 | 345.57 | 381.963 | 396.769 | 355.779 | 330.109 | 365.501 | 380.939 | 336.523 | 299.15 | 331.648 | 351.05 | 318.45 | 296.256 | 330.018 | 342.734 | 312.182 | 290.059 | 315.462 | 330.081 | 302.349 | 406.081 | 428.049 | 438.783 | 412.261 | 396.938 | 417.857 | 428.691 | 404.99 | 388.082 | 407.49 | 418.003 | 402.28 | 386.461 | 407.698 | 419.109 | 393.681 | 377.096 | 397.603 | 407.738 | 385.753 | 369.584 | 392.082 | 402.599 | 373.905 | 356.574 | 376.489 | 385.899 | 356.727 | 338.725 | 357.173 | 361.31 | 328.712 | 308.282 | 325.506 | 332.9 | 296.005 | 273.281 | 293.313 | 299.923 | 266.658 | 246.865 | 262.209 | 269.172 | 230.774 | 210.457 | 229.684 | 237.205 | 205.687 | 189.417 | 207.05 | 214.864 | 183.932 | 165.893 | 183.19 | 194.231 | 170.053 | 156.902 | 171.559 | 175.33 | 157.136 | 147.641 | 162.254 | 173.85 | 147.95 | 132.104 | 145.46 | 149.875 | 134.189 | 122.026 | 135.543 | 141.969 | 118.7 | 113.1 | 124.9 | 122.3 | 106.5 | 108.8 | 122.9 | 121 | 110.9 | 100.7 | 110.4 | 115.6 | 98.4 | 88.3 | 119.2 | 121.2 | 105.7 | 92.8 | 104.6 | 108.3 | 97.3 | 85.9 | 96.5 | 100.8 |
Accumulated Other Comprehensive Income/Loss
| -6.997 | -6.5 | -6.825 | -7.049 | -4.979 | -5.255 | -6.594 | -6.285 | -10.808 | -11.01 | -11.207 | -11.404 | -12.226 | -12.46 | -12.681 | -12.902 | -10.227 | -10.413 | -10.573 | -10.733 | -8.21 | -8.324 | -8.439 | -7.188 | -7.977 | -8.131 | -8.284 | -8.438 | -6.528 | -6.678 | -6.815 | -6.951 | -7.57 | -6.825 | -6.968 | -7.162 | -9.081 | -9.413 | -9.744 | -10.076 | -5.861 | -6.027 | -6.193 | -6.358 | -8.594 | -8.826 | -9.058 | -9.291 | -7.301 | -7.467 | -7.633 | -7.8 | -6.166 | -6.312 | -6.458 | -6.604 | -5.675 | -5.772 | -5.87 | -5.968 | -4.094 | -4.26 | -4.323 | -4.386 | -3.946 | -2.483 | -2.84 | -3.502 | -2.261 | -2.292 | -2.324 | -2.356 | -1.911 | -1.911 | -1.911 | -2.561 | -2.521 | -2.574 | -2.627 | -2.68 | -2.01 | -1.908 | -1.868 | -1.745 | -3.084 | -3.084 | -3.084 | -3.084 | -0.084 | -0.28 | 0.055 | -0.375 | -3.523 | -3.499 | -489.735 | -3.451 | -471.077 | 0.037 | 0.051 | -3.2 | -3.1 | -3 | -2.9 | -2.5 | -2.1 | -2.2 | -2.3 | -389.4 | -381 | -372.2 | -364.3 | -355.5 | -345.5 | -336.8 | -335 | -325.7 | -325.6 | -319.8 | -312.1 | -303.6 | -299.5 | -291.3 | -283.8 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.406 | -1,080.136 | 352.955 | 351.005 | 0 | 346.197 | 344.451 | 343.787 | 342.978 | 342.271 | 339.394 | 0 | 337.361 | 637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 340.352 | 350.36 | 363.519 | 0 | 0 | 0 | 296.281 | 296.471 | 296.376 | 300.074 | 299.9 | 300.034 | 297.625 | 295.159 | 258.033 | 255.871 | 253.494 | 251.129 | 249.34 | 247.317 | 246.69 | 245.324 | 242.245 | 240.697 | 0 | 0 | 237.97 | 238.215 | 0 | 0 | 0 | 234.6 | 0 | 0 | 0.1 | 229.7 | 0 | 0 | 0 | 183 | 380.9 | 0 | 0 | 177 | 0 | 0 | 0 | 170.9 | 0 | 0 | 0 | 134.6 | 0 | 291.2 | 0 |
Total Shareholders Equity
| 1,219.886 | 1,346.716 | 1,343.386 | 1,283.838 | 1,219.54 | 1,240.278 | 1,248.307 | 1,175.441 | 1,120.856 | 1,138.779 | 987.944 | 935.146 | 891.461 | 922.826 | 936.324 | 888.733 | 852.775 | 884.001 | 901.741 | 865.999 | 844.669 | 876.746 | 794.227 | 762.634 | 737.581 | 759.526 | 772.205 | 742.776 | 846.682 | 865.429 | 874.615 | 850.497 | 779.202 | 799.999 | 806.955 | 780.972 | 759.209 | 776.964 | 784.915 | 767.321 | 752.257 | 770.986 | 779.476 | 751.872 | 730.291 | 748.549 | 756.637 | 733.033 | 717.559 | 737.57 | 745.971 | 714.488 | 696.605 | 714.628 | 723.228 | 693.101 | 675.321 | 690.795 | 693.452 | 1,261.805 | 1,277.874 | 657.247 | 663.838 | 628.373 | 604.849 | 624.449 | 629.265 | 594.751 | 584.956 | 610.277 | 630.367 | 599.545 | 592.443 | 610.876 | 618.91 | 586.931 | 570.502 | 591.835 | 599.381 | 568.517 | 548.324 | 563.004 | 532.738 | 506.316 | 489.166 | 508.571 | 511.05 | 491.353 | 508.331 | 521.186 | 530.28 | 502.161 | 485.126 | 497.208 | 502.19 | 487.059 | 473.955 | 486.72 | 493.144 | 465.2 | 458.4 | 468.7 | 465.8 | 448.9 | 450 | 462.4 | 413.3 | 403.7 | 391.4 | 399.5 | 404.3 | 385.5 | 373.6 | 379 | 380.2 | 363.4 | 349.1 | 359.5 | 363.3 | 316.7 | 303.9 | 312.8 | 316.6 |
Total Equity
| 1,219.886 | 1,346.716 | 1,343.386 | 1,283.838 | 1,219.54 | 1,240.278 | 1,248.307 | 1,175.441 | 1,120.856 | 1,138.779 | 987.944 | 935.146 | 891.461 | 922.826 | 936.324 | 888.733 | 852.775 | 884.001 | 901.741 | 865.999 | 844.669 | 876.746 | 794.227 | 762.634 | 737.581 | 759.526 | 772.205 | 742.776 | 846.682 | 865.429 | 874.615 | 850.497 | 779.202 | 799.999 | 806.955 | 780.972 | 759.209 | 776.964 | 784.915 | 767.321 | 752.257 | 770.986 | 779.476 | 751.872 | 730.291 | 748.549 | 756.637 | 733.033 | 717.559 | 737.57 | 745.971 | 714.488 | 696.605 | 714.628 | 723.228 | 693.101 | 675.321 | 690.795 | 693.452 | 1,261.805 | 1,277.874 | 657.247 | 663.838 | 628.373 | 604.849 | 624.449 | 629.265 | 594.751 | 584.956 | 610.277 | 630.367 | 599.545 | 592.443 | 610.876 | 618.91 | 586.931 | 570.502 | 591.835 | 599.381 | 568.517 | 548.324 | 563.004 | 532.738 | 506.316 | 489.166 | 508.571 | 511.05 | 491.353 | 508.331 | 521.186 | 530.28 | 502.161 | 485.126 | 497.208 | 502.19 | 487.059 | 473.955 | 486.72 | 493.144 | 465.2 | 474.5 | 484.8 | 481.8 | 465.2 | 467.7 | 480.4 | 431.3 | 403.7 | 391.4 | 399.5 | 404.3 | 385.5 | 373.6 | 379 | 380.2 | 363.4 | 349.1 | 359.5 | 363.3 | 316.7 | 303.9 | 312.8 | 316.6 |
Total Liabilities & Shareholders Equity
| 4,944.369 | 4,822.366 | 4,849.066 | 4,934.587 | 4,665.118 | 4,536.705 | 4,592.096 | 4,748.326 | 4,300.712 | 4,100.518 | 4,054.634 | 4,064.604 | 3,929.225 | 3,783.5 | 3,758.625 | 3,756.379 | 3,618.097 | 3,641.347 | 4,001.527 | 3,428.454 | 3,251.618 | 3,238.131 | 3,191.117 | 3,242.662 | 3,081.407 | 2,986.76 | 3,029.339 | 3,039.746 | 3,105.607 | 3,065.154 | 3,070.656 | 3,079.801 | 2,959.884 | 2,943.144 | 3,002.033 | 3,076.692 | 2,978.365 | 2,931.879 | 2,982.401 | 3,064.945 | 2,833.524 | 2,787.114 | 2,830.384 | 2,970.911 | 2,805.913 | 2,772.589 | 2,806.499 | 2,818.753 | 2,690.368 | 2,635.141 | 2,727.262 | 2,746.574 | 2,567.84 | 2,521.994 | 2,571.553 | 2,616.616 | 2,481.377 | 2,395.561 | 2,429.033 | 2,399.252 | 2,289.845 | 2,204.511 | 2,352.367 | 2,378.152 | 2,075.58 | 1,955.981 | 1,988.289 | 2,014.183 | 1,936.101 | 1,867.901 | 1,878.359 | 1,956.856 | 1,831.416 | 1,784.747 | 1,840.057 | 2,042.031 | 2,075.814 | 1,724.439 | 1,746.597 | 1,732.195 | 1,674.653 | 1,580.432 | 1,585.234 | 1,591.332 | 1,336.579 | 1,325.867 | 1,360.054 | 1,342.791 | 1,272.695 | 1,284.654 | 1,370.817 | 1,435.022 | 1,355.063 | 1,285.425 | 1,227.875 | 1,278.713 | 1,193.273 | 1,172.177 | 1,214.089 | 1,244.4 | 1,227.9 | 1,182.9 | 1,182.5 | 1,191.7 | 1,140.9 | 1,130.6 | 1,158.2 | 1,111.6 | 1,017.7 | 987.1 | 985.6 | 988.9 | 928.8 | 917 | 942.6 | 929.3 | 879.8 | 876.9 | 904.7 | 889.3 | 835.7 | 816.2 | 828.8 |