Omega Healthcare Investors, Inc.
NYSE:OHI
40.97 (USD) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 342.444 | 39.131 | 363.026 | 442.81 | 554.705 | 350.691 | 245.182 | 297.103 | 134.855 | 164.949 | 491.247 | 20.534 | 102.664 | 100.824 | 51.376 | 163.535 | 35.951 | 37.022 | 347.965 | 24.117 | 40.86 | 32.766 | 40.028 | 10.3 | 9.768 | 10.951 | 71.231 | 85.937 | 24.318 | 21.031 | 40.349 | 93.687 | 32.567 | 32.959 | 9.407 | 5.424 | 15.319 | 25.154 | 700.143 | 4.489 | 0.452 | 28.689 | 20.374 | 2.616 | 67.757 | 7.039 | 25.611 | 1.711 | 6.951 | 2.861 | 2.717 | 0.351 | 10.73 | 4.996 | 3.381 | 6.921 | 1.192 | 1.957 | 75.194 | 2.17 | 0.646 | 4.923 | 10.215 | 0.209 | 3.79 | 2.165 | 1.516 | 1.979 | 0.608 | 2.484 | 2.655 | 0.729 | 0 | 14.053 | 0.403 | 3.948 | 0.768 | 0.534 | 9.846 | 12.083 | 3.303 | 2.662 | 62.315 | 3.094 | 6.079 | 45.485 | 25.673 | 15.178 | 5.48 | 9.136 | 44.559 | 11.445 | 14.145 | 10.795 | 6.931 | 7.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 0 | 0 | 7,190.52 | 7,390.579 | 0 | 0 | 8.503 | 10.56 | 10.881 | 0 | 10.873 | 8,000.448 | 7,992.536 | 8,100.115 | 7,682.769 | 7,745.242 | 7,872.772 | 7,891.925 | 7,988.542 | 7,325.088 | 7,474.744 | 6,902.627 | 7,027.9 | 7,074.261 | 7,152.754 | 7,352.376 | 7,402.028 | 7,593.816 | 7,627.728 | 7,548.299 | 7,620.171 | 7,721.137 | 7,427.994 | 7,346.717 | 6,998.903 | 7,033.409 | 6,884.475 | 3,589.259 | 3,602.176 | 3,540.198 | 3,543.998 | 3,255.689 | 3,164.453 | 2,627.013 | 2,650.123 | 2,676.074 | 2,697.821 | 2,481.382 | 2,282.263 | 1,822.058 | 2,307.755 | 0 | 1,735.331 | 1,748.612 | 2,095.088 | 1,778.997 | 1,792.518 | 1,468.335 | 1,473.625 | 1,202.261 | 1,206.407 | 1,213.096 | 1,221.129 | 1,212.246 | 1,195.52 | 1,084.834 | 13.683 | 16.464 | 26.005 | 21.032 | 22.078 | 37.327 | 29.06 | 25.985 | 23.49 | 25.27 | 24.75 | 20.185 | 29.699 | 34.399 | 36.392 | 29.965 | 29.787 | 26.491 | 26.556 | 40.722 | 213.125 | 224.346 | 245.165 | 0 | 253.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 342.444 | 39.131 | 363.026 | 442.81 | 554.705 | 350.691 | 245.182 | 297.103 | 134.855 | 164.949 | 491.247 | 20.534 | 102.664 | 100.824 | 51.376 | 163.535 | 35.951 | 37.022 | 347.965 | 24.117 | 40.86 | 32.766 | 40.028 | 10.3 | 9.768 | 10.951 | 71.231 | 85.937 | 24.318 | 21.031 | 40.349 | 93.687 | 32.567 | 32.959 | 9.407 | 5.424 | 15.319 | 25.154 | 700.143 | 4.489 | 0.452 | 28.689 | 20.374 | 2.616 | 67.757 | 7.039 | 25.611 | 1.711 | 6.951 | 2.861 | 2.717 | 0.351 | 10.73 | 4.996 | 3.381 | 6.921 | 1.192 | 1.957 | 75.194 | 2.17 | 0.646 | 4.923 | 10.215 | 0.209 | 3.79 | 2.165 | 1.516 | 15.662 | 17.072 | 28.489 | 23.687 | 22.807 | 37.327 | 43.113 | 26.388 | 27.438 | 26.038 | 25.284 | 30.031 | 41.782 | 37.702 | 39.054 | 92.28 | 32.881 | 32.57 | 72.041 | 66.395 | 228.303 | 229.826 | 254.301 | 44.559 | 11.445 | 14.145 | 10.795 | 6.931 | 7.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 1,323.469 | 240.788 | 234.254 | 1,723.038 | 1,584.486 | 1,543.204 | 1,459.26 | 1,462.541 | 956.928 | 1,002.84 | 1,113.59 | 1,109.033 | 1,138.121 | 1,108.426 | 1,148.922 | 1,141.151 | 1,140.567 | 1,327.791 | 1,190.93 | 1,193.264 | 1,173.488 | 1,153.969 | 1,086.969 | 1,190.497 | 1,208.47 | 1,372.914 | 1,337.964 | 1,315.531 | 1,301.349 | 1,533.702 | 1,521.979 | 1,481.316 | 1,447.343 | 1,432.816 | 1,459.46 | 1,471.358 | 1,456.949 | 1,442.669 | 1,368.516 | 1,355.487 | 1,346.905 | 1,340.29 | 1,039.155 | 918.464 | 383.916 | 379.313 | 370.809 | 363.801 | 119.361 | 112.842 | 106.741 | 100.664 | 96.615 | 94.315 | 95.981 | 92.819 | 90.78 | 87.136 | 83.69 | 81.558 | 81.274 | 79.228 | 77.035 | 75.037 | 71.817 | 66.167 | 65.297 | 64.992 | 61.768 | 59.396 | 88.372 | 51.194 | 39.488 | 6.342 | 6.495 | 5.885 | 4.778 | 4.041 | 4.642 | 5.582 | 4.22 | 3.063 | 122.043 | 121.708 | 122.913 | 123.487 | 128.436 | 176.68 | 178.712 | 193.829 | 192.919 | 199.758 | 192.742 | 197.8 | 14.547 | 217.207 | 10.676 | 0 | 0 | 0 | 0 | 0 | 333.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 1.4 | 0 | 1.1 | 1 | 0.8 | 0.7 | 0.5 | 0.4 | 0.2 |
Inventory
| 612.046 | 0 | 0 | 766.902 | 837.7 | 573.218 | 0 | 499.667 | 10.56 | 10.881 | 0 | 10.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.479 | 0 | 0 | 0 | 0 | 20.18 | 22.399 | 21.151 | 21.73 | 9.672 | 9.486 | 0 | 0 | 0 | 0 | 5.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -612.046 | -279.919 | -597.28 | -671.275 | -766.958 | -565.998 | -447.359 | -486.67 | 183.486 | 54.258 | 96.296 | 254.155 | 24.869 | 39.071 | 12.444 | 85.475 | 40.085 | 75.059 | 28.182 | 14.185 | 3.553 | 5.978 | 2.017 | 2.36 | 19.197 | 6.38 | 151.287 | 97.57 | 27.92 | 31.092 | 35.443 | 66.457 | 103.492 | 66.284 | 85.916 | 21.206 | 33.77 | 37.448 | 44.757 | 41.868 | 38.491 | 35.601 | 29.637 | 33.115 | 29.801 | 41.147 | 35.397 | 37.68 | 32.923 | 68.822 | 34.393 | 34.112 | 19.835 | 20.609 | 58.698 | 57.172 | 61.075 | 2.294 | 3.792 | 54.517 | 6.678 | 6.602 | 6.447 | 6.294 | 37.668 | 5.091 | 3.754 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,665.913 | 1,979.343 | 2,203.569 | 2,261.475 | 2,209.933 | 1,901.115 | 1,733.544 | 1,772.641 | 1,285.829 | 1,232.928 | 1,701.133 | 1,394.595 | 1,265.654 | 1,248.321 | 1,212.742 | 1,390.161 | 1,216.603 | 1,439.872 | 1,567.077 | 1,231.566 | 1,217.901 | 1,192.713 | 1,129.014 | 1,203.157 | 1,237.435 | 1,390.245 | 1,560.482 | 1,499.038 | 1,353.587 | 1,585.825 | 1,597.771 | 1,641.46 | 1,583.402 | 1,532.059 | 1,554.783 | 1,497.988 | 1,506.038 | 1,505.271 | 2,113.416 | 1,401.844 | 1,385.848 | 1,404.58 | 1,089.166 | 954.195 | 481.474 | 427.499 | 431.817 | 403.192 | 159.235 | 221.004 | 143.851 | 135.127 | 127.18 | 119.92 | 178.24 | 179.311 | 174.198 | 113.117 | 172.348 | 147.731 | 88.598 | 90.753 | 93.697 | 81.54 | 118.323 | 73.423 | 70.567 | 33.668 | 32.457 | 34.486 | 34.74 | 32.615 | 32.185 | 46.434 | 42.98 | 108.47 | 44.274 | 44.417 | 54.1 | 130.141 | 116.99 | 116.895 | 214.323 | 154.589 | 155.483 | 195.528 | 194.831 | 404.983 | 408.538 | 448.13 | 237.478 | 211.203 | 206.887 | 208.595 | 21.478 | 224.379 | 10.676 | 0 | 0 | 0 | 0 | 0 | 333.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 1.4 | 0 | 1.1 | 1 | 0.8 | 0.7 | 0.5 | 0.4 | 0.2 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 5,877.234 | 5,834.297 | 30.178 | 6,192.605 | 6,489.376 | 6,438.035 | 17.849 | 6,462.353 | 6,684.409 | 6,796.95 | 6,780.891 | 7,085.623 | 7,079.587 | 7,181.119 | 6,721.766 | 6,796.306 | 6,895.682 | 7,092.728 | 7,198.569 | 6,521.444 | 6,671.275 | 6,173.034 | 6,183.791 | 6,170.592 | 6,081.48 | 6,174.729 | 6,279.132 | 6,527.3 | 6,346.109 | 6,265.835 | 6,326.022 | 6,395.872 | 6,143.86 | 6,007.142 | 5,724.808 | 5,748.721 | 5,598.088 | 2,380.743 | 2,402.073 | 2,349.251 | 2,356.633 | 2,368.577 | 2,392.137 | 2,384.503 | 2,407.849 | 2,434.503 | 2,458.18 | 2,235.832 | 2,038.802 | 2,034.681 | 2,066.619 | 1,895.74 | 1,919.038 | 1,939.881 | 1,985.861 | 1,997.098 | 2,013.548 | 1,379.623 | 1,373.402 | 1,100.843 | 1,105.09 | 1,112.37 | 1,120.158 | 1,110.948 | 1,076.797 | 1,036.583 | 1,085.045 | 1,092.872 | 1,066.373 | 1,041.776 | 1,080.863 | 1,060.128 | 888.278 | 893.498 | 943.394 | 717.972 | 743.595 | 719.848 | 773.253 | 579.775 | 583.429 | 552.928 | 557.977 | 576.481 | 587.612 | 590.35 | 551.202 | 563.079 | 570.467 | 581.84 | 584.81 | 599.509 | 605.129 | 615.838 | 620.672 | 627.895 | 673.605 | 687.025 | 678.598 | 652.3 | 657.7 | 618.8 | 586.993 | 553.5 | 621 | 606.1 | 512.907 | 418.4 | 415.7 | 418.3 | 343.293 | 346.1 | 331.3 | 334.3 | 336.7 | 322.1 | 324.9 | 327.7 | 325 | 325.6 | 137.8 | 238.4 | 123.8 | 76.3 | 76.9 | 77.5 | 76.4 |
Goodwill
| 644.588 | 643.786 | 643.778 | 643.897 | 643.335 | 643.862 | 643.5 | 643.151 | 648.948 | 649.966 | 651.024 | 651.417 | 651.354 | 651.697 | 651.679 | 651.737 | 644.084 | 643.491 | 643.536 | 644.415 | 643.456 | 643.875 | 644.19 | 643.95 | 644.201 | 644.369 | 645.214 | 644.69 | 644.571 | 644.184 | 643.692 | 643.474 | 644.129 | 644.481 | 645.568 | 645.683 | 554.749 | 543.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.653 | 0.667 | 0.682 | 0.696 | 5.592 | 1.409 | 1.445 | 1.484 | 1.524 | 1.564 | 1.616 | 1.689 | 1.772 | 674.501 | 1.94 | 2.296 | 4.574 | 27.294 | 28.013 | 28.733 | 29.468 | 3.073 | 3.207 | 4.824 | 5.052 | 5.293 | 5.534 | 5.802 | 6.116 | 6.43 | 6.779 | 8.251 | 8.667 | 9.093 | 8.125 | 8.141 | 9.005 | 0 | 2.41 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.681 | 2.847 | 3.013 | 3.2 | 3.6 | 4 | 4.422 | 4.8 | 5.3 | 5.7 | 5.981 | 6.4 | 6.8 | 7.2 | 7.605 | 8 | 8.4 | 8.8 | 9.2 | 9.6 | 10 | 10.4 | 10.9 | 11.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 644.588 | 643.786 | 643.778 | 643.897 | 643.335 | 643.862 | 643.5 | 643.151 | 648.948 | 649.966 | 651.024 | 651.417 | 651.354 | 651.697 | 651.679 | 651.737 | 644.084 | 643.491 | 643.536 | 644.415 | 643.456 | 643.875 | 644.19 | 643.95 | 644.201 | 644.369 | 645.214 | 644.69 | 644.571 | 644.184 | 643.692 | 643.474 | 644.129 | 644.481 | 645.568 | 645.683 | 554.749 | 543.093 | 0 | 2.41 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.681 | 2.847 | 3.013 | 3.2 | 3.6 | 4 | 4.422 | 4.8 | 5.3 | 5.7 | 5.981 | 6.4 | 6.8 | 7.2 | 7.605 | 8 | 8.4 | 8.8 | 9.2 | 9.6 | 10 | 10.4 | 10.9 | 11.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 185.27 | 190.517 | 188.409 | 187.541 | 191.667 | 181.339 | 178.92 | 784.746 | 744.575 | 699.18 | 664.571 | 627.769 | 656.576 | 649.365 | 668.08 | 660.717 | 630.199 | 619.13 | 619.112 | 498.933 | 470.071 | 503.985 | 535.671 | 543.827 | 410.026 | 356.922 | 312.858 | 311.554 | 317.953 | 296.051 | 305.622 | 277.251 | 199.806 | 203.832 | 89.299 | 84.684 | 82.955 | 48.268 | 48.952 | 51.852 | 56.112 | 56.052 | 53.054 | 75.421 | 74.646 | 48.537 | 47.339 | 47.427 | 48.595 | 45.966 | 52.957 | 31.205 | 29.278 | 29.159 | 28.735 | 32.01 | 34.119 | 46.76 | 33.677 | 29.44 | 29.744 | 27.002 | 29.864 | 23.354 | 20.843 | 15.969 | 13.683 | 16.464 | 26.005 | 21.032 | 22.078 | 1,130.377 | 949.967 | 963.923 | 23.49 | 810.372 | 820.668 | 784.287 | 29.699 | 727.861 | 734.054 | 29.965 | 29.787 | 26.491 | 26.556 | 40.722 | 36.887 | 41.713 | 48.391 | 50.179 | 50.791 | 47.818 | 55.709 | 879.383 | 53.242 | 898.889 | 58.171 | 58.075 | 61.705 | 0 | 0 | 0 | 41.753 | 0 | 0 | 0 | 60.52 | 0 | 0 | 0 | 49.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 21.044 | 20.547 | 8.909 | 9.546 | 9.642 | 10.544 | 10.782 | -17.849 | -6,462.353 | -6,684.409 | -6,796.95 | 8.2 | 8.798 | 9.645 | 10.249 | -6,721.766 | 9.618 | 9.675 | 10.192 | -7,198.569 | 11.002 | 12.827 | 13.502 | -6,183.791 | 14.198 | 14.718 | 15.977 | -6,279.132 | 17.589 | 17.714 | 9.746 | -6,326.022 | 11.937 | 12.903 | 14.795 | -5,724.808 | 16.225 | 16.852 | 0 | -2,404.483 | 0 | 0 | 0 | -2,422.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -21.044 | 142.366 | 130.778 | 5,983.897 | 182.257 | 167.469 | 283.006 | 6,810.451 | 6,756.182 | 6,893.676 | 6,963.268 | 138.804 | 140.751 | 113.228 | 117.648 | 6,787.471 | 71.261 | 68.665 | 104.568 | 7,301.031 | 103.458 | 107.659 | 56.341 | 6,208.099 | 31.711 | 33.301 | 39.305 | 6,316.719 | 36.045 | 34.869 | 29.023 | 6,358.704 | 69.772 | 73.389 | 189.332 | 5,786.039 | 683.066 | 67.417 | 55.593 | 2,470.849 | 70.551 | 72.034 | 65.13 | 2,454.967 | 73.38 | 69.802 | 89.784 | 73.294 | 316.946 | 243.461 | 314.305 | 302.609 | 177.54 | 172.743 | 110.647 | 110.1 | 90.252 | 135.661 | 142.655 | 100.223 | 117.512 | 118.263 | 121.733 | 132.905 | 101.298 | 135.679 | 60.608 | 49.891 | -1,109.336 | -1,092.378 | -1,062.808 | 39.814 | -2,190.505 | -1,838.245 | -1,857.421 | -59.625 | -1,528.344 | -1,564.263 | -1,504.135 | -99.53 | -1,307.636 | -1,317.483 | -582.893 | -587.764 | -602.972 | -614.168 | -631.072 | -588.089 | -604.792 | -618.858 | -632.019 | -635.601 | -647.327 | -660.838 | -1,495.221 | -673.914 | -1,526.784 | -734.457 | -747.947 | -743.316 | -655.5 | -661.3 | -622.8 | -633.168 | -558.3 | -626.3 | -611.8 | -579.408 | -424.8 | -422.5 | -425.5 | -400.508 | -354.1 | -339.7 | -343.1 | -345.9 | -331.7 | -334.9 | -338.1 | -335.9 | -336.9 | -137.8 | -238.4 | -123.8 | -76.3 | -76.9 | -77.5 | -76.4 |
Total Non-Current Assets
| 644.588 | 6,869.203 | 6,808.279 | 6,855.927 | 7,215.38 | 7,502.918 | 7,556.662 | 7,632.522 | 8,189.876 | 8,288.217 | 8,313.472 | 8,243.883 | 8,514.295 | 8,510.733 | 8,610.06 | 8,107.288 | 8,181.986 | 8,247.712 | 8,470.154 | 8,564.558 | 7,778.293 | 7,905.707 | 7,391.052 | 7,387.72 | 7,404.529 | 7,183.894 | 7,232.147 | 7,274.267 | 7,537.059 | 7,360.829 | 7,244.347 | 7,307.8 | 7,398.961 | 7,074.439 | 7,060.669 | 6,521.021 | 7,087.445 | 6,308.405 | 2,484.604 | 2,519.801 | 2,471.654 | 2,484.779 | 2,489.759 | 2,508.021 | 2,533.304 | 2,552.297 | 2,572.824 | 2,578.813 | 2,600.205 | 2,330.858 | 2,394.952 | 2,422.185 | 2,104.485 | 2,121.059 | 2,079.687 | 2,124.696 | 2,119.36 | 2,183.328 | 1,569.038 | 1,507.302 | 1,247.795 | 1,253.097 | 1,261.105 | 1,282.927 | 1,235.6 | 1,233.319 | 1,113.16 | 1,148.619 | 1,109.336 | 1,092.378 | 1,062.808 | 1,142.755 | 2,190.505 | 1,838.245 | 1,857.421 | 907.259 | 1,528.344 | 1,564.263 | 1,504.135 | 703.422 | 1,307.636 | 1,317.483 | 582.893 | 587.764 | 602.972 | 614.168 | 631.072 | 588.089 | 604.792 | 618.858 | 632.019 | 635.601 | 647.327 | 660.838 | 1,495.221 | 673.914 | 1,526.784 | 734.457 | 747.947 | 743.316 | 655.5 | 661.3 | 622.8 | 633.168 | 558.3 | 626.3 | 611.8 | 579.408 | 424.8 | 422.5 | 425.5 | 400.508 | 354.1 | 339.7 | 343.1 | 345.9 | 331.7 | 334.9 | 338.1 | 335.9 | 336.9 | 137.8 | 238.4 | 123.8 | 76.3 | 76.9 | 77.5 | 76.4 |
Total Assets
| 8,943.93 | 8,848.546 | 9,011.848 | 9,117.402 | 9,425.313 | 9,404.033 | 9,290.206 | 9,405.163 | 9,475.705 | 9,521.145 | 10,014.605 | 9,638.478 | 9,779.949 | 9,759.054 | 9,822.802 | 9,497.449 | 9,398.589 | 9,687.584 | 10,037.231 | 9,796.124 | 8,996.194 | 9,098.42 | 8,520.066 | 8,590.877 | 8,641.964 | 8,574.139 | 8,792.629 | 8,773.305 | 8,890.646 | 8,946.654 | 8,842.118 | 8,949.26 | 8,982.363 | 8,606.498 | 8,615.452 | 8,019.009 | 8,593.483 | 7,813.676 | 4,598.02 | 3,921.645 | 3,857.502 | 3,889.359 | 3,578.925 | 3,462.216 | 3,014.778 | 2,979.796 | 3,004.641 | 2,982.005 | 2,759.44 | 2,551.862 | 2,538.803 | 2,557.312 | 2,231.665 | 2,240.979 | 2,257.927 | 2,304.007 | 2,293.558 | 2,296.445 | 1,741.386 | 1,655.033 | 1,336.393 | 1,343.85 | 1,354.802 | 1,364.467 | 1,353.923 | 1,306.742 | 1,183.727 | 1,182.287 | 1,190.893 | 1,171.495 | 1,172.914 | 1,175.37 | 1,183.054 | 984.36 | 984.912 | 1,015.729 | 828.91 | 853.445 | 813.973 | 833.563 | 746.682 | 752.255 | 787.257 | 725.054 | 746.935 | 797.68 | 800.331 | 802.62 | 823.853 | 857.41 | 914.958 | 890.839 | 911.265 | 921.814 | 946.673 | 948.451 | 964.689 | 1,027.541 | 1,013.996 | 1,013.851 | 1,085.1 | 1,104.2 | 1,065.8 | 1,032.645 | 929.7 | 936.9 | 941.4 | 816.108 | 781 | 731.6 | 725.5 | 634.836 | 656.5 | 599 | 578.3 | 551.2 | 547.2 | 505.5 | 499 | 500.7 | 483.6 | 290.6 | 291.3 | 243.6 | 217.7 | 153.4 | 149 | 144.8 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.35 | 0 | 0 | 0 | -13.599 | 0 | 0 | 0 | -17.747 | 0 | 0 | 0 | -199.906 | 0 | 0 | 0 | -245.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 70.226 | 420.145 | 20.397 | 19.53 | 20.342 | 19.784 | 19.246 | 17.861 | 38 | 354.888 | 9.945 | 20 | 20 | 135 | 101.158 | 170.667 | 216.434 | 516.76 | 125 | 0 | 500 | 195 | 313 | 360 | 220 | 355 | 290 | 365 | 155 | 123 | 190 | 223 | 470 | 530 | 230 | 550 | 351 | 0 | 85 | 3 | 270 | 0 | 326 | 0 | 5 | 200 | 258 | 0 | 2 | 0 | 272.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 46 | 0 | 63.5 | 34 | 0 | 0 | 48 | 52 | 30 | 147 | 150 | 0 | 0 | 4.5 | 58 | 80.7 | 101.5 | 0 | 15 | 37 | 35 | 10 | 177.074 | 190.545 | 187.122 | 0 | 177 | 189.8 | 207.69 | 194.076 | 193.689 | 203.641 | 198.641 | 195.641 | 125 | 191.641 | 177 | 177 | 247.981 | 195.1 | 205.5 | 176.2 | 123 | 14.3 | 11.3 | 189.8 | 58.3 | 6.5 | 50.9 | 98.4 | 6 | 62.8 | 25.3 | 4.5 | 74.7 | 40.4 | 24 | 20 | 20 | 8 | 0 | 0 | 14.5 | 6.2 | 24.3 | 19.8 | 14.1 |
Tax Payables
| 0 | 7.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.073 | 0.073 | 0.073 | 3.441 | 5.646 | 5.646 | 5.646 | 5.038 | 4.438 | 3.848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8.2 | 0 | 0 | 0 | 10.766 | 0 | 0 | 0 | 11.35 | 0 | 0 | 0 | 13.599 | 0 | 0 | 0 | 17.747 | 0 | 0 | 0 | 9.906 | 0 | 0 | 0 | 15.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0 | 279.724 | -116.829 | 287.795 | 276.711 | 304.563 | 316.661 | 315.047 | 295.454 | 268.387 | 256.39 | 270.261 | 240.63 | 246.818 | 256.338 | 270.058 | 277.596 | 284.959 | 288.745 | 323.39 | 282.477 | 300.303 | 271.902 | 285.771 | 253.56 | 257.049 | 262.573 | 312.889 | 285.69 | 323.543 | 316.985 | 750.42 | 361.596 | 329.368 | 328.932 | 809.058 | 267.69 | 271.584 | 199.691 | 141.815 | 149.745 | 145.951 | 132.456 | 137.695 | 124.733 | 135.835 | 133.193 | 145.744 | 149.981 | 126.196 | 125.916 | -145.072 | 114.438 | 110.487 | 117.317 | 121.859 | 124.318 | 108.35 | 52.893 | 51.657 | 18.106 | 24.691 | 26.777 | 25.42 | -7.735 | 25.1 | 25.46 | -48 | -52 | -30 | -147 | -150 | -5.038 | -4.438 | -4.5 | -58 | -80.7 | -101.5 | 0 | -15 | -37 | -35 | -10 | -177.074 | -190.545 | -187.122 | 0 | -177 | -189.8 | -207.69 | -194.076 | -193.689 | -203.641 | -198.641 | -195.641 | -125 | -191.641 | -177 | -177 | -247.981 | -195.1 | -205.5 | -176.2 | -123 | -14.3 | -11.3 | -189.8 | -58.3 | -6.5 | -50.9 | -98.4 | -6 | -62.8 | -25.3 | -4.5 | -74.7 | -40.4 | -24 | -20 | -20 | -8 | 0 | 0 | -14.5 | -6.2 | -24.3 | -19.8 | -14.1 |
Total Current Liabilities
| 0 | 357.58 | 303.316 | 308.192 | 296.241 | 324.905 | 336.445 | 334.293 | 313.315 | 306.387 | 611.278 | 268.516 | 260.63 | 266.818 | 391.338 | 381.982 | 448.263 | 501.393 | 805.505 | 437.04 | 282.477 | 800.303 | 466.902 | 585.172 | 613.56 | 477.049 | 617.573 | 585.142 | 650.69 | 478.543 | 439.985 | 550.514 | 584.596 | 799.368 | 858.932 | 563.706 | 817.69 | 622.584 | 199.691 | 226.815 | 152.745 | 415.951 | 132.456 | 463.695 | 124.733 | 140.835 | 333.193 | 403.744 | 149.981 | 128.196 | 125.916 | 127.428 | 114.438 | 110.487 | 117.317 | 121.859 | 124.318 | 108.35 | 52.893 | 51.657 | 27.106 | 70.691 | 26.777 | 88.92 | 26.265 | 25.173 | 25.533 | 0.073 | 3.441 | 5.646 | 5.646 | 5.646 | 5.038 | 4.438 | 3.848 | 58 | 80.7 | 101.5 | 0 | 15 | 37 | 35 | 10 | 177.074 | 190.545 | 187.122 | 0 | 177 | 189.8 | 207.69 | 194.076 | 193.689 | 203.641 | 198.641 | 195.641 | 125 | 191.641 | 177 | 177 | 247.981 | 195.1 | 205.5 | 176.2 | 123 | 14.3 | 11.3 | 189.8 | 58.3 | 6.5 | 50.9 | 98.4 | 6 | 62.8 | 25.3 | 4.5 | 74.7 | 40.4 | 24 | 20 | 20 | 8 | 0 | 0 | 14.5 | 6.2 | 24.3 | 19.8 | 14.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4,858.202 | 4,660.604 | 4,608.007 | 5,046.919 | 5,271.742 | 5,266.536 | 5,268.15 | 5,267.588 | 5,267.014 | 5,274.046 | 5,273.483 | 5,253.536 | 5,273.053 | 5,272.565 | 5,272.885 | 5,068.094 | 5,002.294 | 5,009.124 | 5,002.889 | 5,011.14 | 4,619.253 | 4,232.784 | 4,234.02 | 4,227.622 | 4,228.24 | 4,228.057 | 4,288.679 | 4,282.158 | 4,279.528 | 4,274.887 | 4,177.865 | 4,176.854 | 4,210.639 | 3,692.297 | 3,689.192 | 3,339.086 | 3,694.917 | 3,096.924 | 2,627.376 | 2,293.503 | 2,298.38 | 2,089.613 | 2,091.122 | 1,698.418 | 1,700.047 | 1,701.665 | 1,565.694 | 1,566.932 | 1,588.539 | 1,487.991 | 1,530.004 | 1,551.4 | 1,218.91 | 1,227.931 | 1,244.951 | 1,176.965 | 1,148.157 | 1,227.014 | 781.304 | 738.149 | 484.685 | 484.689 | 539.693 | 484.697 | 486.56 | 588.701 | 568.705 | 532.714 | 536.718 | 514.722 | 673.136 | 676.141 | 642.235 | 526.539 | 531.043 | 566.229 | 444.719 | 465.924 | 364.46 | 379.508 | 340.17 | 338.52 | 313.52 | 280.594 | 297.49 | 298.757 | 306.344 | 306.462 | 319.508 | 337.901 | 391.577 | 413.172 | 426.037 | 425.693 | 442.614 | 326.392 | 458.363 | 552.204 | 375.279 | 293.971 | 381 | 381.1 | 381.7 | 504.759 | 382.1 | 382.8 | 271.4 | 329.751 | 302 | 204.9 | 212.4 | 236.469 | 230.4 | 205.5 | 205.8 | 120.5 | 155 | 133.1 | 133.3 | 133.6 | 127.1 | 97.6 | 97.7 | 103.6 | 88 | 6.2 | 6.2 | 2.1 |
Deferred Revenue Non-Current
| 0 | 10.522 | 148.11 | -244.556 | -263.866 | -289.567 | -300.99 | 0 | 0 | 0 | 0 | -5,522.052 | -231.26 | -236.257 | -224.539 | -5,450.076 | -33.549 | -59.489 | -68.319 | -5,448.18 | -73.271 | -80.804 | -75.986 | -4,812.794 | -105.432 | -86.42 | -93.668 | -4,867.3 | -101.285 | -104.915 | -100.35 | -4,727.368 | -109.644 | -115.513 | -121.422 | -3,902.792 | -57.035 | -59.846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -604.28 | -582.085 | -658.589 | -704.27 | -711.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.028 | 1.32 | 1.426 | 1.508 | 1.116 | 1.422 | 1.818 | 0 | 0 | 0 | 0 | 8.2 | 8.798 | 9.645 | 10.249 | 10.766 | 9.618 | 9.675 | 10.192 | 11.35 | 11.002 | 12.827 | 13.502 | 13.599 | 14.198 | 14.718 | 15.977 | 17.747 | 17.589 | 17.714 | 9.746 | 9.906 | 11.937 | 12.903 | 14.795 | 15.352 | 16.225 | 16.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.441 | 5.646 | 5.646 | 5.646 | 5.038 | 0 | 0 | 3.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4,858.23 | -82.068 | 250.396 | 243.048 | 262.75 | 288.145 | 299.172 | 0 | 0 | 0 | 0 | 5,522.052 | 231.26 | 236.257 | 224.539 | 5,450.076 | 33.549 | 59.489 | 68.319 | 5,448.18 | 73.271 | 80.804 | 75.986 | 4,812.794 | 105.432 | 86.42 | 93.668 | 4,867.3 | 101.285 | 104.915 | 100.35 | 4,727.368 | 109.644 | 115.513 | 121.422 | 3,902.792 | 57.035 | 59.846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,588.539 | 0 | 0 | 0 | 0.472 | 0.472 | 0.47 | 1.117 | 0 | 0 | 1.896 | 0 | 10.449 | 2.066 | 1.783 | 2.862 | 37.5 | 0 | 0 | 0 | 604.28 | 582.085 | 658.589 | 704.27 | 711.556 | 0 | 0 | -3.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -319.508 | -337.901 | -391.577 | -413.172 | -426.037 | -425.693 | -442.614 | -326.392 | -458.363 | -552.204 | -375.279 | -293.971 | -381 | -381.1 | -381.7 | -504.759 | -382.1 | -382.8 | -271.4 | -329.751 | -302 | -204.9 | -212.4 | -236.469 | -230.4 | -205.5 | -205.8 | -120.5 | -155 | -133.1 | -133.3 | -133.6 | -127.1 | -97.6 | -97.7 | -103.6 | -88 | -6.2 | -6.2 | -2.1 |
Total Non-Current Liabilities
| 5,171.572 | 4,590.378 | 5,007.939 | 5,046.919 | 5,271.742 | 5,266.536 | 5,268.15 | 5,267.588 | 5,267.014 | 5,274.046 | 5,273.483 | 5,261.736 | 5,281.851 | 5,282.21 | 5,283.134 | 5,078.86 | 5,011.912 | 5,018.799 | 5,013.081 | 5,022.49 | 4,630.255 | 4,245.611 | 4,247.522 | 4,241.221 | 4,242.438 | 4,242.775 | 4,304.656 | 4,299.905 | 4,297.117 | 4,292.601 | 4,187.611 | 4,186.76 | 4,222.576 | 3,705.2 | 3,703.987 | 3,354.438 | 3,711.142 | 3,113.776 | 2,627.376 | 2,293.503 | 2,298.38 | 2,089.613 | 2,091.122 | 1,698.418 | 1,700.047 | 1,701.665 | 1,565.694 | 1,566.932 | 1,588.539 | 1,487.991 | 1,530.004 | 1,551.4 | 1,219.382 | 1,228.403 | 1,245.421 | 1,178.082 | 1,148.157 | 1,227.014 | 783.2 | 738.149 | 495.134 | 486.755 | 541.476 | 487.559 | 524.06 | 588.701 | 568.705 | 532.714 | 540.159 | 520.368 | 678.782 | 681.787 | 647.273 | 526.539 | 531.043 | 566.229 | 444.719 | 465.924 | 364.46 | 379.508 | 340.17 | 338.52 | 313.52 | 280.594 | 297.49 | 298.757 | 306.344 | 306.462 | 319.508 | 337.901 | 391.577 | 413.172 | 426.037 | 425.693 | 442.614 | 326.392 | 458.363 | 552.204 | 375.279 | 293.971 | 381 | 381.1 | 381.7 | 504.759 | 382.1 | 382.8 | 271.4 | 329.751 | 302 | 204.9 | 212.4 | 236.469 | 230.4 | 205.5 | 205.8 | 120.5 | 155 | 133.1 | 133.3 | 133.6 | 127.1 | 97.6 | 97.7 | 103.6 | 88 | 6.2 | 6.2 | 2.1 |
Total Liabilities
| 5,171.572 | 4,947.958 | 5,311.255 | 5,355.111 | 5,567.983 | 5,591.441 | 5,604.595 | 5,601.881 | 5,580.329 | 5,580.433 | 5,884.761 | 5,530.252 | 5,542.481 | 5,549.028 | 5,674.472 | 5,460.842 | 5,460.175 | 5,520.192 | 5,818.586 | 5,459.53 | 4,912.732 | 5,045.914 | 4,714.424 | 4,826.393 | 4,855.998 | 4,719.824 | 4,922.229 | 4,885.047 | 4,947.807 | 4,771.144 | 4,627.596 | 4,737.274 | 4,807.172 | 4,504.568 | 4,562.919 | 3,918.144 | 4,528.832 | 3,736.36 | 2,827.067 | 2,520.318 | 2,451.125 | 2,505.564 | 2,223.578 | 2,162.113 | 1,824.78 | 1,842.5 | 1,898.887 | 1,970.676 | 1,738.52 | 1,616.187 | 1,655.92 | 1,678.828 | 1,333.82 | 1,338.89 | 1,362.738 | 1,299.941 | 1,272.475 | 1,335.364 | 836.093 | 789.806 | 522.24 | 557.446 | 568.253 | 576.479 | 550.325 | 613.874 | 594.238 | 596.16 | 607.721 | 587.731 | 705.645 | 709.916 | 716.594 | 549.063 | 555.358 | 586.048 | 467.387 | 485.787 | 391.573 | 401.083 | 362.25 | 363.421 | 337.307 | 288.819 | 316.522 | 308.154 | 315.246 | 322.919 | 332.394 | 357.205 | 414.332 | 440.149 | 454.606 | 462.119 | 478.196 | 484.138 | 487.654 | 567.293 | 565.978 | 556.77 | 594.2 | 610.2 | 569.9 | 526.883 | 409.7 | 412.8 | 474.5 | 347.887 | 319.7 | 272.2 | 322.2 | 251.829 | 302.9 | 243.9 | 221.3 | 204.1 | 201.1 | 163.6 | 160.3 | 162.2 | 144.7 | 97.6 | 97.7 | 120.9 | 96.1 | 31.2 | 26.7 | 22.3 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 3,361.672 | 6,985.589 | 3,223.297 | 3,150.48 | 3,040.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.101 | 0.235 | 0 | 0 | 0.272 | 0 | 0 | 0 | 0.382 | 0.157 | 0.399 | 0.15 | 0 | 41.903 | 48.478 | 53.827 | 52.17 | 46.463 | 21.702 | 8.712 | 3.95 | 0 | 823.17 | 747.668 | 737.397 | 733.306 | 716.28 | 710.419 | 698.563 | 681.62 | 677.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108.488 | 108.488 | 108.488 | 108.488 | 108.488 | 108.488 | 108.488 | 108.488 | 108.488 | 118.488 | 118.488 | 118.488 | 118.488 | 118.488 | 118.488 | 118.488 | 118.488 | 118.488 | 118.488 | 118.488 | 118.488 | 118.488 | 118.488 | 168.488 | 168.488 | 168.488 | 168.488 | 225.988 | 212.342 | 212.342 | 212.342 | 212.342 | 212.342 | 212.342 | 212.342 | 212.342 | 212.342 | 212.342 | 212.342 | 207.5 | 207.5 | 207.5 | 107.5 | 107.5 | 107.5 | 0 | 0 | 0 | 107.5 | 0 | 0 | 0 | 57.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 26.823 | 25.402 | 24.637 | 24.528 | 24.498 | 24.099 | 23.434 | 23.425 | 23.417 | 23.41 | 23.82 | 23.906 | 23.893 | 23.756 | 23.338 | 23.119 | 22.698 | 22.694 | 22.686 | 22.663 | 21.847 | 21.608 | 20.7 | 20.235 | 20.069 | 20.033 | 19.859 | 19.831 | 19.806 | 19.722 | 19.676 | 19.614 | 19.514 | 19.044 | 18.817 | 18.74 | 18.495 | 18.332 | 13.875 | 12.761 | 12.741 | 12.671 | 12.542 | 12.353 | 11.952 | 11.715 | 11.615 | 11.239 | 11.205 | 10.782 | 10.477 | 10.341 | 10.335 | 10.262 | 10.137 | 9.923 | 9.824 | 9.449 | 9.078 | 8.827 | 8.49 | 8.287 | 8.241 | 8.238 | 1,058.801 | 7.55 | 841.303 | 6.811 | 825.495 | 820.519 | 699.439 | 5.97 | 695.948 | 680.443 | 670.418 | 5.687 | 601.336 | 599.827 | 597.521 | 5.082 | 551.732 | 549.059 | 546.227 | 3.729 | 484.918 | 484.813 | 484.788 | 3.714 | 484.742 | 484.719 | 484.695 | 2 | 440.392 | 440.382 | 440.21 | 2.004 | 439.12 | 450.862 | 450.939 | 1.988 | 0 | 0 | 0 | 2.006 | 0 | 0 | 0 | 1.947 | 0 | 0 | 0 | 1.817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -3,361.672 | -3,300.093 | -3,247.934 | -3,150.48 | -3,040.859 | -2,967.7 | -2,870.07 | -2,748.585 | -2,636.781 | -2,581.721 | -2,513.514 | -2,542.434 | -2,415.101 | -2,393.456 | -2,319.719 | -2,321.362 | -2,230.129 | -1,986.198 | -1,932.884 | -1,840.11 | -1,752.717 | -1,747.96 | -1,675.671 | -1,608.686 | -1,537.886 | -1,461.717 | -1,408.612 | -1,370.892 | -1,304.043 | -1,045.596 | -986.341 | -968.45 | -973.163 | -935.063 | -933.503 | -881.516 | -836.953 | -814.779 | -823.17 | -747.668 | -737.397 | -733.306 | -716.28 | -710.419 | -698.563 | -681.62 | -677.235 | -664.765 | -649.167 | -633.613 | -619.741 | -603.238 | -581.088 | -561.108 | -540.134 | -490.476 | -455.793 | -436.363 | -419.804 | -410.019 | 506.149 | 485.011 | -385.018 | 440.277 | -373.691 | -376.496 | -370.302 | 362.14 | -360.811 | 329.475 | 313.425 | 292.766 | -349.107 | -365.374 | -360.211 | -351.407 | -357.579 | -348.919 | -338.401 | -330.333 | -330.28 | -326.98 | -322.265 | 174.275 | 169.092 | 164.059 | 157.23 | -214.409 | 161.946 | 169.808 | 170.348 | 165.891 | 171.272 | 173.128 | 187.041 | 182.548 | 185.119 | 250.211 | 235.123 | 232.105 | 250.6 | 238.3 | 225.3 | 212.4 | 204.5 | 191.3 | 148.4 | 136.2 | 124.1 | 112.3 | 101.4 | 91.4 | 82.3 | 73.5 | 65 | 56.8 | 55.3 | 47.8 | 40.7 | 33.8 | 27.5 | 23.2 | 19 | 16 | 13.1 | 10.4 | 2.7 | 4.4 |
Accumulated Other Comprehensive Income/Loss
| 62.738 | -54.916 | -55.78 | 29.338 | 28.143 | 41.353 | 21.533 | 20.325 | 6.243 | 3.501 | 6.318 | -2.2 | 1.476 | 4.523 | 23.23 | -12.768 | -49.101 | -66.235 | -65.788 | -39.858 | -58.272 | -50.719 | -39.941 | -41.652 | -32.382 | -30.157 | -16.399 | -30.15 | -34.843 | -41.903 | -48.478 | -53.827 | -52.17 | -46.463 | -21.702 | -9.131 | -3.95 | 2.839 | -823.17 | -747.668 | -737.397 | -733.306 | -716.28 | -710.419 | -698.563 | -681.62 | -677.235 | 0 | -550.381 | -522.107 | -494.936 | -470.42 | -445.272 | -420.651 | -395.918 | -380.995 | -355.274 | -327.536 | 0.038 | -296.441 | -284.782 | -273.721 | -262.762 | -251.854 | -242.674 | -232.625 | -222.998 | -365.097 | -360.811 | -355.243 | -350.658 | -353.211 | -347.976 | -363.634 | -359.352 | -351.247 | -356.849 | 0 | -3.185 | -331.557 | -2.44 | -1.733 | -139.437 | -4.455 | -4.816 | -6.034 | -3.505 | -2.882 | -1.801 | -0.894 | -0.989 | -1.818 | -1.491 | -192.745 | -0.384 | -0.03 | -0.394 | 1.351 | 2.224 | 2.55 | 0 | 0 | 0 | 0.761 | 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
| 4,118.379 | 54.916 | 3,569.668 | 3,520.718 | 3,616.352 | 6,526.367 | 6,322.16 | 6,314.203 | 6,305.089 | 6,295.907 | 6,401.207 | 6,427.566 | 6,425.72 | 6,377.238 | 6,226.543 | 6,152.887 | 6,000.991 | 5,999.737 | 5,997.561 | 5,992.733 | 5,670.855 | 5,580.042 | 5,240.714 | 5,074.544 | 5,012.162 | 4,997.172 | 4,943.201 | 4,936.152 | 4,925.908 | 4,854.173 | 4,830.159 | 4,807.581 | 4,775.707 | 4,660.666 | 4,607.721 | 4,600.762 | 4,517.498 | 4,503.18 | 2,580.248 | 2,136.234 | 2,131.033 | 2,104.43 | 2,059.085 | 1,998.169 | 1,876.609 | 1,807.201 | 1,771.374 | 1,664.855 | 2,209.263 | 2,080.613 | 1,987.083 | 1,941.801 | 1,913.87 | 1,873.586 | 1,821.104 | 1,757.126 | 1,713.838 | 1,607.043 | 1,207.493 | 1,454.372 | 475.808 | 458.339 | 1,317.6 | 482.839 | 242.674 | 1,175.951 | 222.998 | 463.785 | 360.811 | -329.475 | -313.425 | 401.441 | 349.107 | 365.374 | 360.211 | 1,008.16 | 356.127 | -1.738 | -2.023 | 920.8 | -3.068 | 0 | 139.437 | 50.344 | -431.123 | -365.654 | -365.77 | 480.936 | -365.77 | -365.77 | -365.77 | 72.275 | -365.856 | -173.412 | -365.89 | 72.291 | -354.31 | -349.676 | -347.768 | 112.938 | 240.3 | 255.7 | 270.6 | 183.095 | 315.5 | 332.8 | 318.5 | 272.574 | 337.2 | 347.1 | 301.9 | 289.79 | 271.3 | 281.6 | 292 | 290.3 | 290.8 | 294.1 | 298 | 304.7 | 311.4 | 167.5 | 172.4 | 106.7 | 108.5 | 111.8 | 119.6 | 118.1 |
Total Shareholders Equity
| 4,207.94 | 3,710.898 | 3,513.888 | 3,574.584 | 3,668.993 | 3,624.119 | 3,497.057 | 3,609.368 | 3,697.968 | 3,741.097 | 3,917.831 | 3,906.838 | 4,035.988 | 4,012.061 | 3,953.392 | 3,841.876 | 3,744.56 | 3,970.233 | 4,021.575 | 4,135.428 | 3,881.985 | 3,802.971 | 3,545.802 | 3,444.441 | 3,462.345 | 3,525.488 | 3,538.448 | 3,555.091 | 3,606.828 | 3,828.299 | 3,863.494 | 3,858.745 | 3,822.058 | 3,744.647 | 3,693.035 | 3,737.567 | 3,699.04 | 3,709.572 | 1,770.953 | 1,401.327 | 1,406.377 | 1,383.795 | 1,355.347 | 1,300.103 | 1,189.998 | 1,137.296 | 1,105.754 | 1,011.329 | 1,020.92 | 935.675 | 882.883 | 878.484 | 897.845 | 902.089 | 895.189 | 1,004.066 | 1,021.083 | 961.081 | 905.293 | 865.227 | 814.153 | 786.404 | 786.549 | 787.988 | 803.598 | 692.868 | 589.489 | 586.127 | 583.172 | 583.764 | 467.269 | 465.454 | 466.46 | 435.297 | 429.554 | 429.681 | 361.523 | 367.658 | 422.4 | 432.48 | 384.432 | 388.834 | 449.95 | 436.235 | 430.413 | 489.526 | 485.085 | 479.701 | 491.459 | 500.205 | 500.626 | 450.69 | 456.659 | 459.695 | 468.477 | 464.313 | 477.035 | 460.248 | 448.018 | 457.081 | 490.9 | 494 | 495.9 | 505.762 | 520 | 524.1 | 466.9 | 468.221 | 461.3 | 459.4 | 403.3 | 383.007 | 353.6 | 355.1 | 357 | 347.1 | 346.1 | 341.9 | 338.7 | 338.5 | 338.9 | 190.7 | 191.4 | 122.7 | 121.6 | 122.2 | 122.3 | 122.5 |
Total Equity
| 4,400.299 | 3,900.588 | 3,700.593 | 3,762.291 | 3,857.33 | 3,812.592 | 3,685.611 | 3,803.282 | 3,895.376 | 3,940.712 | 4,129.844 | 4,108.226 | 4,237.468 | 4,210.026 | 4,148.33 | 4,036.607 | 3,938.414 | 4,167.392 | 4,218.645 | 4,336.594 | 4,083.462 | 4,052.506 | 3,805.642 | 3,764.484 | 3,785.966 | 3,854.315 | 3,870.4 | 3,888.258 | 3,942.839 | 4,175.51 | 4,214.522 | 4,211.986 | 4,175.191 | 4,101.93 | 4,052.533 | 4,100.865 | 4,064.651 | 4,077.316 | 1,770.953 | 1,401.327 | 1,406.377 | 1,383.795 | 1,355.347 | 1,300.103 | 1,189.998 | 1,137.296 | 1,105.754 | 1,011.329 | 1,020.92 | 935.675 | 882.883 | 878.484 | 897.845 | 902.089 | 895.189 | 1,004.066 | 1,021.083 | 961.081 | 905.293 | 865.227 | 814.153 | 786.404 | 786.549 | 787.988 | 803.598 | 692.868 | 589.489 | 586.127 | 583.172 | 583.764 | 467.269 | 465.454 | 466.46 | 435.297 | 429.554 | 429.681 | 361.523 | 367.658 | 422.4 | 432.48 | 384.432 | 388.834 | 449.95 | 436.235 | 430.413 | 489.526 | 485.085 | 479.701 | 491.459 | 500.205 | 500.626 | 450.69 | 456.659 | 459.695 | 468.477 | 464.313 | 477.035 | 460.248 | 448.018 | 457.081 | 490.9 | 494 | 495.9 | 505.762 | 520 | 524.1 | 466.9 | 468.221 | 461.3 | 459.4 | 403.3 | 383.007 | 353.6 | 355.1 | 357 | 347.1 | 346.1 | 341.9 | 338.7 | 338.5 | 338.9 | 190.7 | 191.4 | 122.7 | 121.6 | 122.2 | 122.3 | 122.5 |
Total Liabilities & Shareholders Equity
| 8,943.93 | 8,848.546 | 9,011.848 | 9,117.402 | 9,425.313 | 9,404.033 | 9,290.206 | 9,405.163 | 9,475.705 | 9,521.145 | 10,014.605 | 9,638.478 | 9,779.949 | 9,759.054 | 9,822.802 | 9,497.449 | 9,398.589 | 9,687.584 | 10,037.231 | 9,796.124 | 8,996.194 | 9,098.42 | 8,520.066 | 8,590.877 | 8,641.964 | 8,574.139 | 8,792.629 | 8,773.305 | 8,890.646 | 8,946.654 | 8,842.118 | 8,949.26 | 8,982.363 | 8,606.498 | 8,615.452 | 8,019.009 | 8,593.483 | 7,813.676 | 4,598.02 | 3,921.645 | 3,857.502 | 3,889.359 | 3,578.925 | 3,462.216 | 3,014.778 | 2,979.796 | 3,004.641 | 2,982.005 | 2,759.44 | 2,551.862 | 2,538.803 | 2,557.312 | 2,231.665 | 2,240.979 | 2,257.927 | 2,304.007 | 2,293.558 | 2,296.445 | 1,741.386 | 1,655.033 | 1,336.393 | 1,343.85 | 1,354.802 | 1,364.467 | 1,353.923 | 1,306.742 | 1,183.727 | 1,182.287 | 1,190.893 | 1,171.495 | 1,172.914 | 1,175.37 | 1,183.054 | 984.36 | 984.912 | 1,015.729 | 828.91 | 853.445 | 813.973 | 833.563 | 746.682 | 752.255 | 787.257 | 725.054 | 746.935 | 797.68 | 800.331 | 802.62 | 823.853 | 857.41 | 914.958 | 890.839 | 911.265 | 921.814 | 946.673 | 948.451 | 964.689 | 1,027.541 | 1,013.996 | 1,013.851 | 1,085.1 | 1,104.2 | 1,065.8 | 1,032.645 | 929.7 | 936.9 | 941.4 | 816.108 | 781 | 731.6 | 725.5 | 634.836 | 656.5 | 599 | 578.3 | 551.2 | 547.2 | 505.5 | 499 | 500.7 | 483.6 | 290.6 | 291.3 | 243.6 | 217.7 | 153.4 | 149 | 144.8 |