Orange Belgium S.A.
EBR:OBEL.BR
14.8 (EUR) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
| 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 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 45 | 45 | 47.717 | 47.717 | 116.1 | 116.1 | 35.896 | 35.896 | 60.6 | 60.6 | 53.735 | 60.8 | 21.9 | 77.2 | 60.816 | 86.1 | 70 | 26.4 | 20.175 | 19.2 | 31.4 | 25.2 | 26.591 | -18.5 | 18.5 | -13.481 | 13.012 | -13.3 | 12.8 | -51.896 | 51.444 | 14.5 | -10.822 | 9.709 | 11 | 11 | 7.603 | 6.124 | 10.2 | 10.2 | 13.781 | 13.781 | 11.7 | -12.266 | 12.266 | 6.7 | 7.119 | 8.1 | 12.959 | 5.6 | 10.009 |
| Short Term Investments
| 1 | 1 | 0.003 | 0.003 | -20.1 | 0 | 0.001 | 0 | 0.4 | 0.4 | 0.417 | 0.4 | 0.4 | 0.4 | 0.361 | 0.4 | 0.4 | 0.4 | 0.362 | 1 | 0.4 | 0.4 | 0.362 | 37 | 0.5 | 26.962 | 0.469 | 26.6 | 0.5 | 103.792 | 0.452 | 0.4 | 21.644 | 1.113 | 0.7 | 0.7 | -0.551 | 6.261 | 0 | 0 | -0.55 | 0 | 0 | 24.532 | -3.722 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 46 | 46 | 47.72 | 47.72 | 116.1 | 116.1 | 35.897 | 35.896 | 61 | 61 | 54.152 | 61.2 | 22.3 | 77.6 | 61.177 | 86.5 | 70.4 | 26.8 | 20.537 | 20.2 | 31.8 | 25.6 | 26.953 | 18.5 | 19 | 13.481 | 13.481 | 13.3 | 13.3 | 51.896 | 51.896 | 14.9 | 10.822 | 10.822 | 11.7 | 11.7 | 7.603 | 12.385 | 10.2 | 10.2 | 13.781 | 13.781 | 11.7 | 12.266 | 12.266 | 6.7 | 7.119 | 8.1 | 12.959 | 5.6 | 10.009 |
| Net Receivables
| 303.5 | 303.5 | 354.301 | 306.59 | 379.7 | 342.2 | 248.04 | 226.363 | 263.5 | 242.1 | 266.44 | 260.8 | 267 | 273.4 | 279.564 | 269.2 | 279.1 | 299.1 | 290 | 277.5 | 258 | 281.8 | 256 | 0 | 275.1 | 0 | 197.861 | 0 | 216.6 | 0 | 192.19 | 202.5 | 0 | 204.353 | 236.1 | 211.7 | 220.182 | 192.894 | 228.5 | 202.8 | 241.507 | 226.439 | 270.3 | 0 | 262.897 | 228.4 | 257.062 | 186.8 | 236.148 | 216.8 | 233.731 |
| Inventory
| 26.2 | 26.2 | 51.424 | 75.321 | 50.3 | 50.3 | 25.493 | 28.42 | 19.1 | 19.1 | 24.024 | 19 | 19.2 | 26.7 | 26.685 | 19.2 | 20.9 | 25.7 | 31.957 | 20.8 | 20.3 | 20.4 | 27.71 | 0 | 20.6 | 0 | 24.93 | 0 | 20.5 | 0 | 30.632 | 11.5 | 0 | 21.473 | 15.6 | 15.6 | 18.196 | 18.197 | 17.4 | 17.4 | 20.666 | 20.666 | 28.5 | 0 | 20.594 | 14.4 | 16.501 | 12.3 | 10.299 | 11.5 | 10.073 |
| Other Current Assets
| 9.5 | 28.5 | 9.358 | 33.172 | 14.8 | 52.3 | 5.752 | 24.502 | 9.2 | 30.6 | 5.731 | 2.9 | 4 | 3.5 | 7.277 | 3.9 | 2.3 | 4 | 5.073 | 6 | 4.4 | 2.4 | 2.025 | 0 | 1.7 | 0 | 2.087 | 0 | 1.7 | 0 | 0.395 | 0.4 | 0 | 0.223 | 4.7 | 29.1 | -2.535 | 19.307 | 2.6 | 28.3 | 2.801 | 17.869 | 3.5 | 0 | 5.469 | 72.6 | 30.496 | 78.1 | 23.79 | 58.7 | 16.817 |
| Total Current Assets
| 404.2 | 404.2 | 462.803 | 462.803 | 560.9 | 560.9 | 315.182 | 315.181 | 352.8 | 352.8 | 350.347 | 343.9 | 312.5 | 381.2 | 374.703 | 378.8 | 372.7 | 355.6 | 363.777 | 324.5 | 346.2 | 330.2 | 326.92 | 18.5 | 316.4 | 13.481 | 238.359 | 13.3 | 252.1 | 51.896 | 275.113 | 229.3 | 10.822 | 236.871 | 268.1 | 268.1 | 243.446 | 242.783 | 258.7 | 258.7 | 278.755 | 278.755 | 314 | 12.266 | 301.226 | 322.1 | 311.178 | 285.3 | 283.196 | 292.6 | 270.63 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,992.2 | 1,992.2 | 1,988.279 | 1,988.28 | 1,722.8 | 1,722.8 | 904.931 | 904.931 | 902.7 | 902.6 | 961.934 | 948.7 | 992.2 | 1,045.6 | 1,011.394 | 1,020.9 | 996.9 | 1,018 | 1,044.867 | 1,019.2 | 1,030.9 | 1,032.8 | 772.306 | 0 | 783.8 | 0 | 809.934 | 0 | 810.5 | 0 | 829.971 | 829.1 | 0 | 840.389 | 806.8 | 806.8 | 761.294 | 804.387 | 721.4 | 721.4 | 700.017 | 700.016 | 664.3 | 0 | 665.011 | 647.9 | 666 | 651.7 | 635.927 | 609.8 | 548.914 |
| Goodwill
| 751.2 | 751.2 | 751.179 | 751.179 | 951.8 | 951.8 | 67.041 | 67.041 | 89.5 | 89.5 | 89.474 | 104.4 | 104.4 | 104.4 | 104.411 | 104.4 | 104.4 | 118.7 | 118.674 | 116.3 | 67 | 67 | 67.041 | 67 | 67 | 66.4 | 66.438 | 0 | 80.1 | 0 | 80.08 | 80.1 | 0 | 80.08 | 85.1 | 85.1 | 80.08 | 80.08 | 80.1 | 80.1 | 80.08 | 80.08 | 80.1 | 0 | 80.08 | 80.1 | 80.08 | 80.1 | 80.131 | 80.1 | 79.287 |
| Intangible Assets
| 883.7 | 883.7 | 907.208 | 907.208 | 919.9 | 919.9 | 784.626 | 784.626 | 241 | 241 | 247.439 | 246.8 | 245 | 251.7 | 249.978 | 248.9 | 259.1 | 251.2 | 258.63 | 261.2 | 267.8 | 276.1 | 285.262 | 0 | 294.7 | 0 | 303.971 | 0 | 304.5 | 0 | 320.789 | 328 | 0 | 347.391 | 273.3 | 273.3 | 345.204 | 304.989 | 358 | 358 | 380.2 | 380.2 | 266.5 | 0 | 286.595 | 292.7 | 312.026 | 283.8 | 294.779 | 223.1 | 235.488 |
| Goodwill and Intangible Assets
| 1,634.9 | 1,634.9 | 1,658.387 | 1,658.387 | 1,871.7 | 1,871.7 | 851.667 | 851.667 | 330.5 | 330.5 | 336.913 | 351.2 | 349.4 | 356.1 | 354.389 | 353.3 | 363.5 | 369.9 | 377.304 | 377.5 | 334.8 | 343.1 | 352.303 | 67 | 361.7 | 66.4 | 370.409 | 0 | 384.6 | 0 | 400.869 | 408.1 | 0 | 427.471 | 358.4 | 358.4 | 425.284 | 385.069 | 438.1 | 438.1 | 460.28 | 460.28 | 346.6 | 0 | 366.675 | 372.8 | 392.106 | 363.9 | 374.91 | 303.2 | 314.775 |
| Long Term Investments
| 8.2 | 8.2 | 7.924 | 7.927 | 27.7 | 7.6 | 7.52 | 7.521 | 6.9 | 7.3 | 7.562 | 7.9 | 7.9 | 7.4 | 7.377 | 8.5 | 8.5 | 8 | 8.067 | 7.9 | 7.9 | 6.5 | 6.535 | 0 | 7 | 0 | 5.094 | 0 | 5.4 | 0 | 5.294 | 5.3 | 0 | 2.865 | 3.3 | 4 | 3.839 | 3.839 | 3.3 | 3.3 | 3.883 | 3.333 | 3.3 | 0 | 7.172 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 0 | 0 | 6.801 | 0 | 1.4 | 0 | 1.604 | 0 | 1.8 | 0 | 1.8 | 2.6 | 2.6 | 2.8 | 3.143 | 2 | 2.2 | 2.6 | 2.599 | 2.6 | 3.5 | 3.4 | 3.33 | 0 | 3.5 | 0 | 11.264 | 0 | 12.5 | 0 | 12.263 | 11.5 | 0 | 8.389 | 7.6 | 0 | 8.829 | 0 | 7.6 | 0 | 6.715 | 0 | 5.3 | 0 | 6.669 | 6.6 | 6.401 | 5.5 | 1.65 | 6.8 | 7.303 |
| Other Non-Current Assets
| 13.3 | 13.3 | 1.221 | 8.017 | 1.6 | 23.1 | 10.647 | 12.249 | 30.5 | 32 | 1.118 | 1.1 | 1.1 | 1.1 | 0.988 | 1.1 | 1 | 1.1 | 1.011 | 2.4 | 1.9 | 1.9 | 1.772 | -67 | 2.1 | -66.4 | 1.198 | -13.3 | 0.8 | -51.896 | 0.707 | 0.6 | -10.822 | 1.367 | 2 | 8.8 | 1.217 | 8.314 | 0.8 | 8.4 | 0.241 | 7.507 | 0.8 | -12.266 | 0.242 | 4.9 | 5.818 | 7.1 | 7.501 | 9.3 | 11.451 |
| Total Non-Current Assets
| 3,648.6 | 3,648.6 | 3,662.612 | 3,662.611 | 3,625.2 | 3,625.2 | 1,776.369 | 1,776.368 | 1,272.4 | 1,272.4 | 1,309.327 | 1,311.5 | 1,353.2 | 1,413 | 1,377.291 | 1,385.8 | 1,372.1 | 1,399.6 | 1,433.848 | 1,409.6 | 1,379 | 1,387.7 | 1,136.246 | -18.5 | 1,158.1 | -13.481 | 1,197.899 | -13.3 | 1,213.8 | -51.896 | 1,249.104 | 1,254.6 | -10.822 | 1,280.481 | 1,178.1 | 1,178 | 1,200.463 | 1,201.609 | 1,171.2 | 1,171.2 | 1,171.136 | 1,171.136 | 1,020.3 | -12.266 | 1,045.769 | 1,032.2 | 1,070.325 | 1,028.2 | 1,019.988 | 929.1 | 882.443 |
| Total Assets
| 4,052.8 | 4,052.8 | 4,125.414 | 4,125.414 | 4,186.1 | 4,186.1 | 2,091.551 | 2,091.549 | 1,625.2 | 1,625.2 | 1,659.672 | 1,655.4 | 1,665.7 | 1,794.2 | 1,751.994 | 1,764.6 | 1,744.8 | 1,755.2 | 1,797.625 | 1,734.1 | 1,725.2 | 1,717.9 | 1,463.166 | 1,452.6 | 1,474.5 | 1,494.2 | 1,436.258 | 0 | 1,466 | 0 | 1,524.217 | 1,483.8 | 0 | 1,517.352 | 1,446.1 | 1,446.1 | 1,443.909 | 1,444.392 | 1,429.9 | 1,429.9 | 1,449.891 | 1,449.891 | 1,334.3 | 0 | 1,346.995 | 1,354.3 | 1,381.503 | 1,313.5 | 1,303.184 | 1,221.7 | 1,153.073 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 281.9 | 281.9 | 283.236 | 283.236 | 389.6 | 389.6 | 223.86 | 223.86 | 246.1 | 246.1 | 258.822 | 282.2 | 266.7 | 290.9 | 296.525 | 298.5 | 295.7 | 281.5 | 313.995 | 289.8 | 276.5 | 271.6 | 266.575 | 0 | 249.5 | 0 | 212.562 | 0 | 192.7 | 0 | 167.695 | 158 | 0 | 169.815 | 146.8 | 146.8 | 325.307 | 151.68 | 313.1 | 313.1 | 352.088 | 352.088 | 295.9 | 0 | 344.563 | 302.9 | 347.635 | 264.1 | 310.943 | 274.6 | 266.385 |
| Short Term Debt
| 47.9 | 47.9 | 117.647 | 347.013 | 95.9 | 332.2 | 150.35 | 105.797 | 45 | 4.1 | 46.13 | 37.3 | 66.5 | 44.4 | 246.749 | 42.7 | 289.5 | 64.4 | 61.115 | 47.7 | 45.6 | 30 | 20.826 | 0 | 33.8 | 0 | 6.066 | 0 | 13 | 0 | 0.236 | 5.3 | 0 | 8.165 | 37.4 | 37.4 | 450 | 449.489 | 5.8 | 5.8 | 21.879 | 21.879 | 35.5 | 0 | 22.58 | 50.4 | 18.444 | 2.4 | 32.893 | 328.6 | 297.936 |
| Tax Payables
| 0 | 0 | 154.446 | 0 | 154.9 | 0 | 99.165 | 0 | 98.6 | 0 | 86.144 | 93.8 | 97.4 | 98.9 | 81.981 | 100.2 | 97.2 | 102.4 | 82.194 | 97.5 | 108.8 | 108 | 88.741 | 0 | 116.8 | 0 | 117.476 | 0 | 165.7 | 0 | 166.923 | 177.6 | 0 | 157.1 | 134.3 | 0 | 16.323 | 0 | 27.6 | 0 | 15.585 | 0 | 66.5 | 0 | 42.709 | 110.7 | 113.737 | 128.8 | 83.242 | 93.4 | 37.441 |
| Deferred Revenue
| 253.4 | 0 | 648.542 | 0 | 669.5 | 0 | 0 | 0 | 0 | 0 | 258.557 | 93.8 | 235.5 | 312.7 | 240.429 | 455.4 | 240.2 | 249 | 244.163 | 235.5 | 245.4 | 244.8 | 239.094 | 0 | 262.9 | 0 | 268.891 | 0 | -13 | 0 | -0.236 | -5.3 | 0 | 388.026 | -37.4 | 0 | 16.323 | 0 | 27.6 | 0 | 15.585 | 0 | 66.5 | 0 | 42.709 | 195.2 | 113.737 | 128.8 | 83.242 | 93.4 | 37.441 |
| Other Current Liabilities
| 175.3 | 428.7 | 18.075 | 437.251 | 7.6 | 440.8 | 471.257 | 515.808 | 249.5 | 290.4 | 7.081 | 145.5 | 5.7 | 3.5 | 3.627 | 4.8 | 5.3 | 6.3 | 10.368 | 6.2 | 2.3 | 2.2 | 3.498 | 0 | 2 | 0 | 12.667 | 0 | 340.2 | 0 | 358.722 | 386.2 | 0 | 10.176 | 347.4 | 310 | 104.394 | 298.062 | 101.5 | 129.1 | 103.465 | 119.05 | 99.8 | 0 | 114.871 | 35.4 | 123.424 | 204.1 | 113.568 | 203.1 | 95.843 |
| Total Current Liabilities
| 758.5 | 758.5 | 1,067.5 | 1,067.5 | 1,162.6 | 1,162.6 | 845.467 | 845.465 | 540.6 | 540.6 | 570.59 | 558.8 | 574.4 | 651.5 | 787.33 | 801.4 | 830.7 | 601.2 | 629.641 | 579.2 | 569.8 | 548.6 | 529.993 | 0 | 548.2 | 0 | 500.186 | 0 | 532.9 | 0 | 526.417 | 544.2 | 0 | 576.182 | 494.2 | 494.2 | 896.024 | 899.231 | 448 | 448 | 493.017 | 493.017 | 497.7 | 0 | 524.723 | 583.9 | 603.24 | 599.4 | 540.646 | 899.7 | 697.605 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,904.1 | 2,056.4 | 2,079.901 | 2,079.901 | 2,078.6 | 2,078.6 | 338.311 | 338.311 | 357.6 | 357.6 | 377.06 | 404.4 | 415.9 | 322.1 | 263.118 | 274.6 | 245.7 | 476.1 | 489.609 | 502.6 | 515.9 | 514.3 | 269.895 | 254 | 289.7 | 295.5 | 319.615 | 0 | 329.4 | 0 | 389.043 | 379 | 0 | 409.007 | 473.4 | 473.4 | 94.267 | 94.717 | 549 | 549 | 548.75 | 548.75 | 448.9 | 0 | 383.65 | 441.7 | 293.2 | 328.1 | 267.911 | 0 | 0 |
| Deferred Revenue Non-Current
| 0 | 0 | 211.845 | 0 | 239.8 | 0 | 0 | 0 | 0 | 0 | 80.729 | 76.7 | 76.9 | 201.7 | 77.106 | 74.4 | 75.4 | 76 | 76.135 | 65.3 | 65.7 | 66.3 | 66.142 | 0 | 70.2 | 0 | 69.138 | 0 | 68.9 | 0 | 70.893 | 72.8 | 0 | 62.225 | 0 | 0 | 0 | 0 | 0 | 0 | 69.641 | 0 | 0 | 0 | 0 | 0 | 89.916 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 0 | 0 | 65.524 | 0 | 20.1 | 0 | 8.413 | 0 | 3.8 | 0 | 4.558 | 3.4 | 4.6 | 6.8 | 8.171 | 8.6 | 9 | 6.7 | 7.535 | 5.4 | 6.8 | 8.1 | 8.131 | 0 | 8 | 0 | 2.475 | 0 | 1.5 | 0 | 1.687 | 1.8 | 0 | 2.008 | 0 | 0 | 2.084 | 0 | 1.5 | 0 | 1.306 | 0 | 0 | 0 | 0 | 0 | 1.176 | 2.7 | 1.69 | 1.4 | 0 |
| Other Non-Current Liabilities
| 450.1 | 297.8 | 36.168 | 313.537 | 3.7 | 263.6 | 210.378 | 218.791 | 73.1 | 76.9 | 2.579 | 2.5 | 2.5 | 2.4 | 2.344 | 2.7 | 2.7 | 3.3 | 2.61 | 1.9 | 1.9 | 1.8 | 1.866 | 0 | 2.3 | 0 | 2.82 | 0 | 2.9 | 0 | 3.759 | 5.2 | 0 | 10.823 | 70.9 | 70.9 | 71.072 | 66.791 | 70 | 71.5 | -0.001 | 70.946 | 80.6 | 0 | 80.823 | 63.7 | -0.001 | 94.1 | 61.767 | 20.6 | 14.641 |
| Total Non-Current Liabilities
| 2,354.2 | 2,354.2 | 2,393.438 | 2,393.438 | 2,342.2 | 2,342.2 | 557.102 | 557.102 | 434.5 | 434.5 | 464.926 | 487 | 499.9 | 533 | 350.739 | 360.3 | 332.8 | 562.1 | 575.889 | 575.2 | 590.3 | 590.5 | 346.034 | 254 | 370.2 | 295.5 | 394.048 | 0 | 402.7 | 0 | 465.382 | 458.8 | 0 | 484.063 | 544.3 | 544.3 | 167.423 | 161.508 | 620.5 | 620.5 | 619.696 | 619.696 | 529.5 | 0 | 464.473 | 505.4 | 384.291 | 424.9 | 331.368 | 22 | 14.641 |
| Total Liabilities
| 3,112.7 | 3,112.7 | 3,460.938 | 3,460.938 | 3,504.8 | 3,504.8 | 1,402.569 | 1,402.567 | 975.1 | 975.1 | 1,035.516 | 1,045.8 | 1,074.3 | 1,184.5 | 1,138.069 | 1,161.7 | 1,163.5 | 1,163.3 | 1,205.53 | 1,154.4 | 1,160.1 | 1,139.1 | 876.027 | 877.2 | 918.4 | 913.3 | 894.234 | 0 | 935.6 | 0 | 991.799 | 1,003 | 0 | 1,060.245 | 1,038.5 | 1,038.5 | 1,063.447 | 1,060.739 | 1,068.5 | 1,068.5 | 1,112.713 | 1,112.713 | 1,027.2 | 0 | 989.196 | 1,089.3 | 987.531 | 1,024.3 | 872.014 | 921.7 | 712.246 |
| 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 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 148.1 | 148.1 | 131.721 | 131.721 | 131.7 | 131.7 | 131.721 | 131.721 | 131.7 | 131.7 | 131.721 | 131.7 | 131.7 | 131.7 | 131.721 | 131.7 | 131.7 | 131.7 | 131.721 | 131.7 | 131.7 | 131.7 | 131.721 | 0 | 131.7 | 0 | 131.721 | 0 | 131.7 | 0 | 131.721 | 131.7 | 0 | 131.721 | 131.7 | 131.7 | 131.721 | 131.721 | 131.7 | 131.7 | 131.721 | 131.721 | 131.7 | 0 | 131.721 | 131.7 | 131.721 | 131.7 | 131.721 | 131.7 | 109.18 |
| Retained Earnings
| 655.2 | 655.2 | 519.583 | 532.755 | 536.4 | 549.6 | 544.089 | 557.261 | 505.2 | 518.4 | 479.263 | 464.7 | 447.8 | 466.4 | 470.551 | 459.5 | 437.9 | 448.3 | 447.399 | 435.5 | 420.7 | 434.1 | 442.246 | 0 | 414.2 | 0 | 399.607 | 0 | 386.4 | 0 | 387.804 | 335.9 | 0 | 312.214 | 262.7 | 275.9 | 235.529 | 251.932 | 216.5 | 229.7 | 192.284 | 205.457 | 162.2 | 0 | 212.905 | 120.1 | 249.078 | 144.3 | 286.276 | 155.1 | 295.933 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 13.172 | 13.2 | -116.3 | 13.2 | -0 | 0 | -72.1 | -0 | -1,525.455 | 0 | 0 | -0 | -1,408.616 | 556.1 | 0 | 542.024 | -1,271.651 | 530.4 | -0 | 532.418 | -1,156.522 | -2.2 | 457.107 | -1,110.372 | 0 | 0 | -1,011.99 | 0 | 0 | 0 | -794.284 | 0 | 0 | 357.799 | -825.335 | 0 | -813.654 | 0 | -786.413 | 0 | -724.36 |
| Other Total Stockholders Equity
| 136.8 | 136.8 | 13.172 | 0 | 13.2 | 0 | 13.172 | 0 | 13.2 | 0 | 0 | 0 | 128.2 | -1.6 | 11.653 | 11.7 | 83.8 | 11.9 | 1,538.43 | 12.5 | 12.7 | 13 | 1,421.788 | 19.3 | 10.2 | 38.876 | 1,282.347 | 0 | 12.3 | 0 | 1,169.415 | 13.2 | 0 | 1,123.544 | 13.2 | 0 | 1,025.202 | 0 | 13.2 | 0 | 807.457 | 0 | 13.2 | 0 | 838.508 | 13.2 | 826.827 | 13.2 | 799.586 | 13.2 | 760.074 |
| Total Shareholders Equity
| 940.1 | 940.1 | 664.476 | 664.476 | 681.3 | 681.3 | 688.982 | 688.982 | 650.1 | 650.1 | 624.156 | 609.6 | 591.4 | 609.7 | 613.925 | 602.9 | 581.3 | 591.9 | 592.095 | 579.7 | 565.1 | 578.8 | 587.139 | 575.4 | 556.1 | 580.9 | 542.024 | 530.4 | 530.4 | 532.418 | 532.418 | 480.8 | 457.107 | 457.107 | 407.6 | 407.6 | 380.462 | 383.653 | 361.4 | 361.4 | 337.178 | 337.178 | 307.1 | 357.799 | 357.799 | 265 | 393.972 | 289.2 | 431.17 | 300 | 440.827 |
| Total Equity
| 940.1 | 940.1 | 664.476 | 664.476 | 681.3 | 681.3 | 688.982 | 688.982 | 650.1 | 650.1 | 624.156 | 609.6 | 591.4 | 609.7 | 613.925 | 602.9 | 581.3 | 591.9 | 592.095 | 579.7 | 565.1 | 578.8 | 587.139 | 575.4 | 556.1 | 580.9 | 542.024 | 530.4 | 530.4 | 532.418 | 532.418 | 480.8 | 457.107 | 457.107 | 407.6 | 407.6 | 380.462 | 383.653 | 361.4 | 361.4 | 337.178 | 337.178 | 307.1 | 357.799 | 357.799 | 265 | 393.972 | 289.2 | 431.17 | 300 | 440.827 |
| Total Liabilities & Shareholders Equity
| 4,052.8 | 4,052.8 | 4,125.414 | 4,125.414 | 4,186.1 | 4,186.1 | 2,091.551 | 2,091.549 | 1,625.2 | 1,625.2 | 1,659.672 | 1,655.4 | 1,665.7 | 1,794.2 | 1,751.994 | 1,764.6 | 1,744.8 | 1,755.2 | 1,797.625 | 1,734.1 | 1,725.2 | 1,717.9 | 1,463.166 | 1,452.6 | 1,474.5 | 1,494.2 | 1,436.258 | 530.4 | 1,466 | 532.418 | 1,524.217 | 1,483.8 | 457.107 | 1,517.352 | 1,446.1 | 1,446.1 | 1,443.909 | 1,444.392 | 1,429.9 | 1,429.9 | 1,449.891 | 1,449.891 | 1,334.3 | 357.799 | 1,346.995 | 1,354.3 | 1,381.503 | 1,313.5 | 1,303.184 | 1,221.7 | 1,153.073 |