Peoples Bancorp Inc.
NASDAQ:PEBO
31.23 (USD) • At close January 16, 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 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 283.707 | 235.871 | 429.72 | 426.722 | 299.109 | 148.482 | 157.154 | 154.022 | 145.184 | 398.385 | 405.679 | 417.864 | 499.682 | 246.073 | 200.375 | 152.1 | 161.251 | 219.274 | 163.652 | 115.193 | 121.449 | 93.423 | 82.072 | 77.612 | 95.173 | 84.802 | 72.629 | 72.194 | 70.043 | 72.432 | 64.315 | 66.146 | 67.835 | 66.344 | 63.296 | 71.115 | 63.741 | 132.262 | 166.402 | 61.454 | 65.97 | 53.962 | 64.684 | 53.82 | 50.66 | 37.757 | 125.398 | 62.542 | 59.277 | 33.683 | 37.955 | 38.95 | 31.757 | 37.649 | 33.687 | 74.644 | 74.66 | 67.368 | 52.041 | 41.773 | 41.698 | 75.471 | 97.343 | 35.598 | 39.558 | 46.516 | 49.222 | 45.2 | 35.576 | 37.304 | 34.399 | 36.506 | 33.513 | 37.13 | 33.683 | 36.648 | 34.931 | 33.914 | 31.745 | 31.449 | 33.787 | 49.219 | 30.86 | 29.426 | 29.824 | 46.74 | 34.554 | 35.05 | 34.509 | 29.817 | 25.425 | 31.988 | 24.284 | 28.339 | 34.375 | 28.449 | 26.062 | 27.992 | 32.983 | 43.7 | 37.1 | 27.2 | 38.8 | 40.1 | 58.5 | 84.8 | 32.3 | 38.8 | 27.7 | 26.5 | 39.5 | 28.5 | 27.5 | 25.9 | 31 | 21 | 32.1 | 35.1 | 32.3 | 24.7 | 27.3 | 25.9 | 33.9 | 28.3 | 31.4 | 29.3 | 38.4 | 55.9 | 43.6 | 33.9 | 40.3 | 31.6 | 41.3 | 37.4 | 50.6 |
Short Term Investments
| 1,080.667 | 1,119.139 | 1,116.466 | 1,048.322 | 1,018.581 | 1,133.439 | 1,049.497 | 1,131.399 | 1,169.844 | 1,267.598 | 1,301.839 | 1,273.858 | 1,297.09 | 849.637 | 865.347 | 753.013 | 851.702 | 877.851 | 960.835 | 936.101 | 988.035 | 919.364 | 802.57 | 791.891 | 793.325 | 795.924 | 790.91 | 795.187 | 797.021 | 799.088 | 786.961 | 777.94 | 762.143 | 772.618 | 802.194 | 784.701 | 793.285 | 736.22 | 760.822 | 636.88 | 631.827 | 593.803 | 592.097 | 606.108 | 616.036 | 600.328 | 602.645 | 639.185 | 589.36 | 623.986 | 610.036 | 628.571 | 642.659 | 643.598 | 632.14 | 0 | 24.356 | 24.356 | 24.356 | 0 | 24.356 | 24.356 | 23.996 | 0 | 23.996 | 23.735 | 23.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,219.911 | 235.871 | 429.72 | -111.68 | 1,317.69 | 1,281.921 | 1,206.651 | 1,285.421 | 1,315.028 | 1,665.983 | 1,707.518 | 1,691.722 | 1,796.772 | 1,095.71 | 1,065.722 | 905.113 | 1,012.953 | 1,097.125 | 1,124.487 | 1,051.294 | 1,109.484 | 1,012.787 | 884.642 | 869.503 | 888.498 | 880.726 | 863.539 | 867.381 | 867.064 | 871.52 | 851.276 | 844.086 | 829.978 | 838.962 | 865.49 | 855.816 | 857.026 | 868.482 | 927.224 | 698.334 | 697.797 | 647.765 | 656.781 | 659.928 | 666.696 | 638.085 | 728.043 | 701.727 | 59.277 | 33.683 | 37.955 | 38.95 | 31.757 | 37.649 | 33.687 | 74.644 | 74.66 | 67.368 | 52.041 | 41.773 | 41.698 | 75.471 | 97.343 | 35.598 | 39.558 | 46.516 | 49.222 | 45.2 | 35.576 | 37.304 | 34.399 | 36.506 | 33.513 | 37.13 | 33.683 | 36.648 | 34.931 | 33.914 | 31.745 | 31.449 | 33.787 | 49.219 | 30.86 | 29.426 | 29.824 | 46.74 | 34.554 | 35.05 | 34.509 | 29.817 | 25.425 | 31.988 | 24.284 | 28.339 | 34.375 | 28.449 | 26.062 | 27.992 | 32.983 | 43.7 | 37.1 | 27.2 | 38.8 | 40.1 | 58.5 | 84.8 | 32.3 | 38.8 | 27.7 | 26.5 | 39.5 | 28.5 | 27.5 | 25.9 | 31 | 21 | 32.1 | 35.1 | 32.3 | 24.7 | 27.3 | 25.9 | 33.9 | 28.3 | 31.4 | 29.3 | 38.4 | 55.9 | 43.6 | 33.9 | 40.3 | 31.6 | 41.3 | 37.4 | 50.6 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 354.641 | 345.131 | 0 | 0 | 0 | 0 | 111.446 | 95.643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.3 | 0 | 0 | 0 | 3.3 | 0 | 0 | 0 | 3.7 | 0 | 0 | 0 | 4.5 | 0 | 0 | 0 |
Inventory
| 0 | -651.304 | -839.525 | -291.53 | -330.709 | -178.282 | -179.254 | -186.122 | -165.584 | 0.011 | -423.914 | -442.727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 291.104 | 278.88 | 471.058 | 467.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,190.233 | 2,533.712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,067.666 | 1,023.025 | 1,010.986 | 997.603 | 1,015.222 | 1,005.066 | 1,018.824 | 1,032.23 | 1,081.748 | 1,086.472 | 1,118.304 | 1,117.745 | 1,122.045 | 1,157.854 | 1,161.775 | 1,166.47 | 1,175.746 | 1,168.252 | 1,175.273 | 1,182.058 | 1,170.48 | 1,173.462 | 1,199.229 | 1,197.709 | 1,203.983 | 1,180.333 | 1,146.203 | 1,136.55 | 1,123.099 | 1,098.469 | 1,074.734 | 1,081.515 | 1,018.558 | 998.858 | 963.195 | 994.354 | 953.458 | 1,052.765 | 897.762 | 898.415 | 1,276.017 | 1,260.485 | 1,146.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,511.015 | 278.88 | 471.058 | 467.222 | 1,720.325 | 1,659.712 | 1,561.292 | 1,630.552 | 1,627.875 | 1,665.983 | 1,974.586 | 1,814.23 | 5,098.451 | 3,725.065 | 3,834.721 | 3,659.042 | 3,736.382 | 3,789.549 | 3,184.875 | 3,104.238 | 3,088.775 | 3,037.451 | 2,920.362 | 2,900.99 | 2,908.002 | 2,873.081 | 2,557.545 | 2,510.114 | 2,479.221 | 2,447.727 | 2,391.159 | 2,373.259 | 2,317.478 | 2,277.427 | 2,208.314 | 2,187.036 | 2,145.91 | 2,186.716 | 2,207.79 | 1,704.617 | 1,591.296 | 1,386.51 | 1,308.215 | 1,271.17 | 1,128.825 | 1,126.441 | 1,165.164 | 1,113.427 | 1,126.943 | 1,056.708 | 1,048.941 | 1,036.553 | 1,046.979 | 1,042.715 | 1,052.511 | 1,106.874 | 1,156.408 | 1,153.84 | 1,170.345 | 1,159.518 | 1,163.743 | 1,233.325 | 1,259.118 | 1,202.068 | 1,215.304 | 1,214.768 | 1,224.495 | 1,227.258 | 1,206.056 | 1,210.766 | 1,233.628 | 1,234.215 | 1,237.496 | 1,217.463 | 1,179.886 | 1,173.198 | 1,158.03 | 1,132.383 | 1,106.479 | 1,112.964 | 1,052.345 | 1,048.077 | 994.055 | 1,023.78 | 983.282 | 1,099.505 | 932.316 | 933.465 | 1,310.526 | 1,290.302 | 1,172.267 | 31.988 | 24.284 | 28.339 | 34.375 | 28.449 | 26.062 | 27.992 | 32.983 | 43.7 | 37.1 | 27.2 | 38.8 | 40.1 | 58.5 | 84.8 | 32.3 | 38.8 | 27.7 | 26.5 | 39.5 | 28.5 | 27.5 | 25.9 | 31 | 21 | 32.1 | 35.1 | 32.3 | 28 | 27.3 | 25.9 | 33.9 | 31.6 | 31.4 | 29.3 | 38.4 | 59.6 | 43.6 | 33.9 | 40.3 | 36.1 | 41.3 | 37.4 | 50.6 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 105.202 | 117.826 | 118.94 | 115.545 | 103.877 | 103.924 | 86.567 | 82.934 | 83.863 | 86.523 | 89.886 | 89.26 | 91.21 | 58.548 | 58.721 | 60.094 | 61.468 | 61.771 | 60.301 | 61.846 | 63.338 | 64.451 | 55.89 | 56.542 | 57.527 | 58.292 | 56.247 | 52.51 | 51.777 | 52.188 | 53.258 | 53.616 | 54.854 | 52.731 | 52.156 | 53.487 | 53.401 | 50.341 | 50.686 | 40.335 | 37.439 | 33.122 | 30.551 | 29.809 | 28.99 | 28.544 | 27.745 | 27.013 | 24.552 | 23.754 | 23.863 | 23.905 | 24.294 | 24.466 | 24.853 | 24.934 | 24.244 | 24.279 | 24.464 | 24.844 | 24.952 | 25.278 | 24.742 | 25.111 | 25.283 | 24.954 | 24.762 | 24.803 | 22.584 | 23.008 | 23.19 | 23.455 | 22.848 | 23.171 | 23.163 | 23.486 | 23.952 | 21.798 | 22.126 | 22.64 | 22.133 | 21.72 | 21.764 | 22.155 | 22.496 | 22.102 | 17.752 | 18.058 | 18.166 | 20.337 | 16.001 | 16.369 | 16.461 | 16.405 | 15.665 | 15.565 | 15.776 | 15.791 | 14.907 | 15.3 | 14.8 | 14.9 | 14.8 | 14.8 | 15.1 | 15.2 | 12.6 | 12 | 11.6 | 11.3 | 11.5 | 11.5 | 11.1 | 11.3 | 10.4 | 10.6 | 10.5 | 10.7 | 10.6 | 10.8 | 10.2 | 10.4 | 10.6 | 10.8 | 10.6 | 10 | 9 | 8.1 | 7.2 | 6.6 | 5.8 | 6 | 5.6 | 5.3 | 5.4 |
Goodwill
| 362.414 | 362.169 | 362.169 | 362.169 | 355.106 | 356.397 | 292.597 | 292.397 | 292.397 | 289.976 | 303.651 | 269.811 | 267.015 | 196.5 | 171.26 | 171.26 | 171.255 | 165.805 | 165.805 | 166.032 | 166.494 | 174.567 | 151.245 | 151.245 | 151.673 | 151.423 | 133.111 | 133.111 | 132.631 | 132.631 | 132.631 | 132.631 | 132.631 | 132.631 | 132.631 | 132.631 | 133.201 | 132.252 | 124.66 | 98.562 | 89.604 | 71.843 | 70.52 | 70.52 | 65.786 | 65.786 | 65.401 | 64.881 | 64.835 | 62.852 | 62.52 | 62.52 | 62.52 | 62.52 | 62.52 | 62.52 | 62.52 | 62.52 | 62.52 | 62.52 | 62.52 | 62.52 | 62.52 | 62.52 | 62.52 | 62.52 | 62.52 | 62.52 | 62.52 | 62.52 | 61.378 | 61.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 41.508 | 44.248 | 47.116 | 50.003 | 53.388 | 56.775 | 31.965 | 33.932 | 36.031 | 38.156 | 38.214 | 26.816 | 28.4 | 25.076 | 12.747 | 13.337 | 14.142 | 10.82 | 11.642 | 11.802 | 12.632 | 13.471 | 9.997 | 10.84 | 11.728 | 12.53 | 10.709 | 11.465 | 11.228 | 12.061 | 12.874 | 13.387 | 14.374 | 15.34 | 16.366 | 16.986 | 18.138 | 18.917 | 18.777 | 10.596 | 9.665 | 7.43 | 6.768 | 7.083 | 5.631 | 5.822 | 4.576 | 3.644 | 3.587 | 2.531 | 1.909 | 1.955 | 1.969 | 2.082 | 2.245 | 2.35 | 2.414 | 2.618 | 2.837 | 3.079 | 3.285 | 3.573 | 3.752 | 3.886 | 4.268 | 4.697 | 5.085 | 5.509 | 6.008 | 6.473 | 6.959 | 7.479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 403.922 | 406.417 | 409.285 | 412.172 | 408.494 | 413.172 | 324.562 | 326.329 | 328.428 | 328.132 | 341.865 | 296.627 | 295.415 | 221.576 | 184.007 | 184.597 | 185.397 | 176.625 | 177.447 | 177.834 | 179.126 | 188.038 | 161.242 | 162.085 | 163.401 | 163.953 | 143.82 | 144.576 | 143.859 | 144.692 | 145.505 | 146.018 | 147.005 | 147.971 | 148.997 | 149.617 | 151.339 | 151.169 | 143.437 | 109.158 | 99.269 | 79.273 | 77.288 | 77.603 | 71.417 | 71.608 | 69.977 | 68.525 | 68.422 | 65.383 | 64.429 | 64.475 | 64.489 | 64.602 | 64.765 | 64.87 | 64.934 | 65.138 | 65.357 | 65.599 | 65.805 | 62.52 | 66.272 | 66.406 | 66.788 | 67.217 | 67.605 | 68.029 | 68.528 | 68.993 | 68.337 | 68.852 | 69.053 | 69.623 | 68.69 | 69.28 | 69.925 | 70.543 | 70.332 | 71.118 | 64.699 | 65.274 | 48.917 | 48.705 | 46.494 | 48.803 | 30.265 | 30.738 | 29.629 | 28.259 | 16.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,777.907 | 203.431 | 414.414 | 415.304 | 1,760.322 | 1,870.943 | 1,796.332 | 1,743.22 | 1,616.684 | 1,709.973 | 1,728.335 | 1,681.974 | 1,574.676 | 1,062.445 | 1,065.603 | 857.031 | 928.56 | 957.874 | 1,046.497 | 1,010.578 | 1,064.909 | 997.711 | 879.625 | 871.837 | 874.159 | 876.765 | 877.317 | 874.486 | 877.555 | 880.519 | 869.354 | 859.455 | 844.248 | 855.326 | 885.462 | 868.83 | 878.18 | 822.199 | 845.118 | 713.659 | 705.759 | 664.987 | 662.199 | 680.526 | 690.473 | 673.248 | 675.836 | 709.085 | 646.593 | 685.514 | 668.69 | 669.228 | 669.981 | 670.92 | 659.461 | 641.307 | 638.103 | 723.789 | 743.105 | 751.866 | 750.254 | 718.128 | 705.812 | 708.753 | 613.013 | 599.942 | 574.576 | 565.463 | 590.737 | 553.93 | 547.037 | 548.733 | 557.137 | 568.806 | 588.787 | 589.313 | 604.48 | 603.731 | 592.692 | 602.364 | 644.472 | 639.19 | 657.3 | 641.464 | 719.753 | 689.68 | 688.35 | 412.1 | 380.6 | 367.406 | 340.484 | 330.364 | 308.528 | 316.182 | 324.508 | 330.521 | 329.421 | 326.66 | 324.268 | 328.3 | 333.4 | 350.9 | 223.1 | 235.6 | 237.4 | 209 | 221.3 | 174.3 | 149.2 | 147.9 | 146.9 | 147.8 | 153.7 | 152.1 | 156.6 | 131.8 | 136.4 | 117 | 108 | 99.4 | 103.9 | 99.1 | 100 | 103.3 | 106.1 | 109.2 | 113.5 | 112.6 | 109.6 | 111.1 | 114.2 | 100 | 104 | 102.7 | 102.2 |
Tax Assets
| -1,554.179 | 8,008.605 | -108.94 | 7,564.125 | -143.796 | -118.92 | -110.979 | -127.136 | -134.923 | -93.359 | -62.667 | -11.619 | -5.888 | -2.222 | -4.962 | -4,402.151 | 2.942 | 4.634 | 8.252 | 0 | 1.089 | 0.316 | -7.497 | -3,711.615 | -20.59 | -17.603 | -16.062 | -3,331.106 | 0.051 | 1.439 | 0.392 | -1.554 | 8.547 | 11.134 | 7.592 | -0.359 | 4.985 | 0.402 | 4.262 | -1.301 | -3.277 | -2.994 | -7.956 | -13.244 | -8.545 | -10.148 | 0.708 | 0.654 | 0.751 | 0.43 | -1.31 | 1.412 | 3.984 | 0.841 | -4.39 | 0 | -1.974 | 3.677 | 6.225 | 0 | 9.638 | -1.62 | -9.292 | -66.406 | -7.113 | -1.849 | 3.977 | -68.029 | -2.13 | -4.663 | -1.287 | -68.852 | -69.053 | -69.623 | -68.69 | -69.28 | -69.925 | -70.543 | -70.332 | -71.118 | -64.699 | -65.274 | -48.917 | -48.705 | -46.494 | -48.803 | -30.265 | -30.738 | -410.229 | -395.665 | -357.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,529.236 | 211.302 | 7,966.017 | 183.014 | 143.796 | 118.92 | 110.979 | 127.136 | 134.923 | 93.359 | 62.667 | 11.619 | 5.888 | 2.222 | 4.962 | 4,402.151 | -2.942 | -4.634 | -8.252 | -0.331 | -1.089 | -11.591 | 7.497 | 3,711.615 | 20.59 | 17.603 | 16.062 | 3,331.106 | -0.051 | -1.439 | -0.392 | 1.554 | -8.547 | -11.134 | -7.592 | 0.359 | -4.985 | -0.402 | -4.262 | 1.301 | 3.277 | 2.994 | 7.956 | 13.244 | 8.545 | 10.148 | -0.708 | -0.654 | -0.751 | -0.43 | 1.31 | -1.412 | -3.984 | -0.841 | 4.39 | 0 | 1.974 | -3.677 | -6.225 | 0 | -9.638 | 1.62 | 9.292 | 66.406 | 7.113 | 1.849 | -3.977 | 68.029 | 2.13 | 4.663 | 1.287 | 68.852 | 69.053 | 69.623 | 68.69 | 69.28 | 69.925 | 70.543 | 70.332 | 71.118 | 64.699 | 65.274 | 48.917 | 48.705 | 46.494 | 48.803 | 30.265 | 30.738 | 29.629 | 28.259 | 16.62 | -346.733 | -324.989 | -332.587 | -340.173 | -346.086 | -345.197 | -342.451 | -339.175 | -343.6 | -348.2 | -365.8 | -237.9 | -250.4 | -252.5 | -224.2 | -233.9 | -186.3 | -160.8 | -159.2 | -158.4 | -159.3 | -164.8 | -163.4 | -167 | -142.4 | -146.9 | -127.7 | -118.6 | -110.2 | -114.1 | -109.5 | -110.6 | -114.1 | -116.7 | -119.2 | -122.5 | -120.7 | -116.8 | -117.7 | -120 | -106 | -109.6 | -108 | -107.6 |
Total Non-Current Assets
| 8,816.267 | 8,947.581 | 8,799.716 | 8,690.16 | 2,272.693 | 2,388.039 | 2,207.461 | 2,152.483 | 2,028.975 | 2,124.628 | 2,160.086 | 2,067.861 | 1,961.301 | 1,342.569 | 1,308.331 | 1,101.722 | 1,175.425 | 1,196.27 | 1,284.245 | 1,249.927 | 1,307.373 | 1,238.925 | 1,096.757 | 1,090.464 | 1,095.087 | 1,099.01 | 1,077.384 | 1,071.572 | 1,073.191 | 1,077.399 | 1,068.117 | 1,059.089 | 1,046.107 | 1,056.028 | 1,086.615 | 1,071.934 | 1,082.92 | 1,023.709 | 1,039.241 | 863.152 | 842.467 | 777.382 | 770.038 | 787.938 | 790.88 | 773.4 | 773.558 | 804.623 | 739.567 | 774.651 | 756.982 | 757.608 | 758.764 | 759.988 | 749.079 | 731.111 | 727.281 | 813.206 | 832.926 | 842.309 | 841.011 | 805.926 | 796.826 | 800.27 | 705.084 | 692.113 | 666.943 | 658.295 | 681.849 | 645.931 | 638.564 | 641.04 | 649.038 | 661.6 | 680.64 | 682.079 | 698.357 | 696.072 | 685.15 | 696.122 | 731.304 | 726.184 | 727.981 | 712.324 | 788.743 | 760.585 | 736.367 | 460.896 | 47.795 | 48.596 | 32.621 | 346.733 | 324.989 | 332.587 | 340.173 | 346.086 | 345.197 | 342.451 | 339.175 | 343.6 | 348.2 | 365.8 | 237.9 | 250.4 | 252.5 | 224.2 | 233.9 | 186.3 | 160.8 | 159.2 | 158.4 | 159.3 | 164.8 | 163.4 | 167 | 142.4 | 146.9 | 127.7 | 118.6 | 110.2 | 114.1 | 109.5 | 110.6 | 114.1 | 116.7 | 119.2 | 122.5 | 120.7 | 116.8 | 117.7 | 120 | 106 | 109.6 | 108 | 107.6 |
Total Assets
| 9,140.471 | 9,226.461 | 9,270.774 | 9,157.382 | 8,942.534 | 8,786.635 | 7,311.52 | 7,207.304 | 7,005.854 | 7,278.292 | 7,239.261 | 7,068.376 | 7,059.752 | 5,067.634 | 5,143.052 | 4,760.764 | 4,911.807 | 4,985.819 | 4,469.12 | 4,357.208 | 4,396.148 | 4,276.376 | 4,017.119 | 3,992.112 | 4,003.089 | 3,972.091 | 3,634.929 | 3,581.686 | 3,552.412 | 3,525.126 | 3,459.276 | 3,432.348 | 3,363.585 | 3,333.455 | 3,294.929 | 3,258.97 | 3,228.83 | 3,210.425 | 3,247.031 | 2,567.769 | 2,433.763 | 2,163.892 | 2,078.253 | 2,059.108 | 1,919.705 | 1,899.841 | 1,938.722 | 1,918.05 | 1,866.51 | 1,831.359 | 1,805.923 | 1,794.161 | 1,805.743 | 1,802.703 | 1,801.59 | 1,837.985 | 1,883.689 | 1,967.046 | 2,003.271 | 2,001.827 | 2,004.754 | 2,039.251 | 2,055.944 | 2,002.338 | 1,920.388 | 1,906.881 | 1,891.438 | 1,885.553 | 1,887.905 | 1,856.697 | 1,872.192 | 1,875.255 | 1,886.534 | 1,879.063 | 1,860.526 | 1,855.277 | 1,856.387 | 1,828.455 | 1,791.629 | 1,809.086 | 1,783.649 | 1,774.261 | 1,722.036 | 1,736.104 | 1,772.025 | 1,860.09 | 1,668.683 | 1,394.361 | 1,358.321 | 1,338.898 | 1,204.888 | 1,193.966 | 1,171.316 | 1,174.264 | 1,160.069 | 1,135.834 | 1,122.605 | 1,101.352 | 1,074.287 | 1,075.5 | 1,044.1 | 1,021 | 871.9 | 880.3 | 875.7 | 866.3 | 797.5 | 758.2 | 679.9 | 661.5 | 655.2 | 616.6 | 617.2 | 596.5 | 582.9 | 543.4 | 550.7 | 530.5 | 517 | 498 | 491.5 | 474.7 | 469.8 | 465.4 | 467.6 | 460.5 | 464 | 468.6 | 463.6 | 451.4 | 450.4 | 424.4 | 437.1 | 421.6 | 428.7 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 295 | 260.192 | 369 | 484 | 444 | 390 | 400 | 133.611 | 40 | 0 | 55 | 0 | 0 | 0 | 20 | 135 | 135 | 219 | 274.009 | 239.069 | 140.329 | 147.188 | 356.198 | 296.83 | 360.727 | 203.475 | 92.592 | 193.717 | 142.532 | 105.752 | 305.607 | 162.807 | 103 | 63 | 76 | 0 | 92.711 | 91.101 | 0 | 71.897 | 0 | 0 | 71 | 64 | 59 | 0 | 15 | 37.651 | 43.347 | 44.905 | 51.643 | 58.555 | 39.254 | 42.283 | 0 | 49.06 | 49.765 | 49.714 | 25 | 48.344 | 48.464 | 50.027 | 98.852 | 140.461 | 129.37 | 154.866 | 222.541 | 249.047 | 235.005 | 220.515 | 194.883 | 226.281 | 228.568 | 194.038 | 173.696 | 165.844 | 131.03 | 83.724 | 37.4 | 77.3 | 99.7 | 72.2 | 92.3 | 0 | 22.5 | 39.5 | 17 | 17 | 28.5 | 9.4 | 32.3 | 0 | 0 | 45 | 65.186 | 58.136 | 65.386 | 16.2 | 22.5 | 2.1 | 11.1 | 0 | 0.7 | 0.7 | 3.1 | 17.5 | 1.8 | 4 | 0.6 | 0 | 2.5 | 3.5 | 10 | 37.9 | 0 | 19.2 | 4.7 | 4.2 | 0 | 13.7 | 11.3 | 8.8 | 0 | 27.4 | 26.2 | 25 | 9.7 | 9.5 | 9.1 | 7.5 | 7.9 | 10.9 | 8.9 | 10.7 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -134.923 | -93.359 | 0 | 0 | 0 | 0 | 0 | 1.336 | 0 | 0 | 0 | -1.425 | 0 | 0 | 0 | -12.933 | 0 | 0 | 0 | -5.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.453 | 0 | 0 | 0 | 9.487 | 0 | 0 | 0 | -12.288 | 0 | 0 | 0 | 3.014 | 0 | 0 | 0 | -2.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 175.945 | -295 | -260.192 | -369 | -484 | -444 | -390 | -400 | 0 | -40 | 0 | -55 | 0 | 0 | 0 | -20 | -135 | -135 | -219 | -274.009 | -239.069 | -140.329 | -147.188 | -356.198 | -296.83 | -360.727 | -203.475 | -92.592 | -193.717 | -142.532 | -105.752 | -305.607 | -162.807 | -103 | -63 | -76 | 0 | -92.711 | -91.101 | 0 | -71.897 | 0 | 0 | -71 | -64 | -59 | 0 | -15 | -37.651 | -43.347 | -44.905 | -51.643 | -58.555 | -39.254 | -42.283 | 0 | -49.06 | -49.765 | -49.714 | -25 | -48.344 | -48.464 | -50.027 | -12.288 | -140.461 | -129.37 | -154.866 | -222.541 | -249.047 | -235.005 | -220.515 | 0 | -226.281 | -228.568 | -194.038 | -173.696 | -165.844 | -131.03 | -83.724 | -37.4 | -77.3 | -99.7 | -72.2 | -92.3 | 0 | -22.5 | -39.5 | -17 | -17 | -28.5 | -9.4 | -32.3 | 0 | 0 | -45 | -65.186 | -58.136 | -65.386 | -16.2 | -22.5 | -2.1 | -11.1 | 0 | -0.7 | -0.7 | -3.1 | -17.5 | -1.8 | -4 | -0.6 | 0 | -2.5 | -3.5 | -10 | -37.9 | 0 | -19.2 | -4.7 | -4.2 | 0 | -13.7 | -11.3 | -8.8 | 0 | -27.4 | -26.2 | -25 | -9.7 | -9.5 | -9.1 | -7.5 | -7.9 | -10.9 | -8.9 | -10.7 |
Total Current Liabilities
| 175.945 | 5,602.676 | 4,374.223 | 5,944.938 | 585.437 | 569.935 | 490.67 | 400 | 40 | 40 | 55 | 166.482 | 65 | 15 | 20 | 20 | 135 | 135 | 219 | 274.009 | 239.069 | 140.329 | 147.188 | 304.996 | 231.99 | 284.55 | 104.579 | 92.592 | 116.597 | 65 | 32 | 231 | 90 | 103 | 63 | 76 | 40 | 92.711 | 91.101 | 15 | 71.897 | 48 | 15 | 71 | 64 | 59 | 32.395 | 15 | 37.651 | 43.347 | 44.905 | 51.643 | 58.555 | 39.254 | 42.283 | 47.056 | 49.06 | 49.765 | 49.714 | 25 | 48.344 | 48.464 | 50.027 | 98.852 | 140.461 | 129.37 | 154.866 | 187.5 | 249.047 | 235.005 | 220.515 | 194.883 | 226.281 | 228.568 | 194.038 | 137.8 | 165.844 | 131.03 | 83.724 | 37.4 | 77.3 | 99.7 | 72.2 | 92.3 | 0 | 22.5 | 39.5 | 17 | 1,011.8 | 1,007.8 | 887.8 | 878.6 | 877.7 | 915 | 900.1 | 885.1 | 878 | 860.7 | 822.7 | 823.3 | 789.6 | 762.1 | 744.7 | 753.6 | 749.7 | 740.3 | 673.2 | 650.7 | 587 | 572 | 567.3 | 531.2 | 532 | 523.2 | 509.1 | 468.9 | 478.6 | 458.1 | 446.2 | 428.6 | 444.4 | 428.1 | 422.6 | 0 | 27.4 | 26.2 | 25 | 9.7 | 9.5 | 9.1 | 7.5 | 7.9 | 10.9 | 8.9 | 10.7 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 236.824 | 234.257 | 236.283 | 216.241 | 173.312 | 123.579 | 95.629 | 101.093 | 104.196 | 123.687 | 201.61 | 99.475 | 99.411 | 95.081 | 110.295 | 110.568 | 111.386 | 112.536 | 132.791 | 83.123 | 84.194 | 85.691 | 105.995 | 109.644 | 111.099 | 113.085 | 123.481 | 144.019 | 195.89 | 219.014 | 174.506 | 145.155 | 147.563 | 147.98 | 113.188 | 113.67 | 116.4 | 128.633 | 130.074 | 179.083 | 157.454 | 118.815 | 120.164 | 121.826 | 124.146 | 125.714 | 127.074 | 128.823 | 128.897 | 129.089 | 129.261 | 99.912 | 166.562 | 174.286 | 174.481 | 180.268 | 187.277 | 262.529 | 262.745 | 268.643 | 299.607 | 325.046 | 335.436 | 330.792 | 316.052 | 276.363 | 260.445 | 254.439 | 236.866 | 204.203 | 217.201 | 230.205 | 217.498 | 292.34 | 324.032 | 391.816 | 395.637 | 404.381 | 415.926 | 494.127 | 476.33 | 463.346 | 420.196 | 417.824 | 454.568 | 485.262 | 439.329 | 203.829 | 205.68 | 197.213 | 198.582 | 192.448 | 170.616 | 140.665 | 140.876 | 138.511 | 138.518 | 138.674 | 150.181 | 150.3 | 150.3 | 150.5 | 40.5 | 40.7 | 41.2 | 44.1 | 44.4 | 28.6 | 31.6 | 30.6 | 31.4 | 29.2 | 31.5 | 21.5 | 22.4 | 23.1 | 21.5 | 22.5 | 23.1 | 23.8 | 24.6 | 25.3 | 23.5 | 20.3 | 2.2 | 2.2 | 3.4 | 15.5 | 6.2 | 3.8 | 6.8 | 6.8 | 7 | 7 | 7.3 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -93.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,602.73 | 2,311.695 | 3,598.266 | 1,942.669 | 7,190.566 | -123.579 | 5,905.678 | 5,820.745 | 6,007.536 | -123.687 | 6,085.036 | 5,952.539 | 5,943.766 | 4,320.552 | 4,385.996 | 3,999.926 | 4,051.502 | 4,126.194 | 3,492.947 | 3,361.097 | 3,435.271 | 3,425.206 | 3,184.64 | 3,018.405 | 3,090.87 | 2,998.94 | 2,851.158 | 2,774.799 | 2,705.419 | 2,712.227 | 2,736.009 | 2,546.325 | 2,612.578 | 2,574.21 | 2,618.187 | 2,565.125 | 2,558.505 | 2,570.917 | 2,606.638 | 1,960.291 | 1,885.08 | 1,684.937 | 1,658.736 | 1,602.139 | 1,466.469 | -125.714 | -127.074 | -128.823 | -128.897 | -129.089 | -129.261 | -99.912 | -166.562 | -174.286 | -174.481 | -180.268 | -187.277 | -262.529 | -262.745 | -268.643 | -299.607 | -325.046 | -335.436 | -330.792 | -316.052 | -276.363 | -260.445 | -254.439 | -236.866 | -204.203 | -217.201 | -230.205 | -217.498 | -292.34 | -324.032 | -391.816 | -395.637 | -404.381 | -415.926 | -494.127 | -476.33 | -463.346 | -420.196 | -417.824 | -454.568 | -485.262 | -439.329 | -203.829 | -205.68 | -197.213 | -198.582 | -192.448 | -170.616 | -140.665 | -140.876 | -138.511 | -138.518 | -138.674 | -150.181 | -150.3 | -150.3 | -150.5 | -40.5 | -40.7 | -41.2 | -44.1 | -44.4 | -28.6 | -31.6 | -30.6 | -31.4 | -29.2 | -31.5 | -21.5 | -22.4 | -23.1 | -21.5 | -22.5 | -23.1 | -23.8 | -22.6 | -23.3 | -21.4 | -20.3 | -2.2 | -2.2 | -3.4 | -15.5 | -6.2 | -3.8 | -6.8 | -6.8 | -7 | -7 | -7.3 |
Total Non-Current Liabilities
| 7,839.554 | 2,545.952 | 3,834.549 | 2,158.91 | 173.312 | 123.579 | 490.67 | 400 | 40 | 49.065 | 99.246 | 99.475 | 99.411 | 95.081 | 110.295 | 110.568 | 111.386 | 112.536 | 132.791 | 83.123 | 84.194 | 85.691 | 105.995 | 109.644 | 111.099 | 113.085 | 123.481 | 144.019 | 155.89 | 179.014 | 134.506 | 105.155 | 107.563 | 107.98 | 73.188 | 73.67 | 76.4 | 88.633 | 90.074 | 139.083 | 117.454 | 78.815 | 80.164 | 81.826 | 84.146 | 85.714 | 87.074 | 88.823 | 128.897 | 129.089 | 129.261 | 164.912 | 166.562 | 174.286 | 174.481 | 180.268 | 187.277 | 262.529 | 262.745 | 268.643 | 299.607 | 325.046 | 335.436 | 330.792 | 316.052 | 276.363 | 260.445 | 254.439 | 236.866 | 204.203 | 217.201 | 230.205 | 217.498 | 292.34 | 324.032 | 391.816 | 395.637 | 404.381 | 415.926 | 494.127 | 476.33 | 463.346 | 420.196 | 417.824 | 454.568 | 485.262 | 439.329 | 203.829 | 234.7 | 226.3 | 220.9 | 221.5 | 199.7 | 169.7 | 169.9 | 167.5 | 167.5 | 167.7 | 179.2 | 179.3 | 179.3 | 179.5 | 40.5 | 40.7 | 41.2 | 44.1 | 44.4 | 28.6 | 31.6 | 30.6 | 31.4 | 29.2 | 31.5 | 21.5 | 22.4 | 23.1 | 21.5 | 22.5 | 23.1 | 23.8 | 2 | 2 | 2.1 | 20.3 | 2.2 | 2.2 | 3.4 | 15.5 | 6.2 | 3.8 | 6.8 | 6.8 | 7 | 7 | 7.3 |
Total Liabilities
| 8,015.499 | 8,148.628 | 8,208.772 | 8,103.848 | 7,949.315 | 7,787.728 | 6,491.977 | 6,421.976 | 6,245.343 | 6,491.468 | 6,430.921 | 6,223.172 | 6,227.87 | 4,482.129 | 4,564.159 | 4,185.091 | 4,344.951 | 4,416.642 | 3,885.399 | 3,762.815 | 3,807.615 | 3,697.354 | 3,481.998 | 3,471.314 | 3,498.799 | 3,472.752 | 3,178.114 | 3,123.094 | 3,095.026 | 3,073.773 | 3,016.267 | 2,997.087 | 2,922.948 | 2,895.702 | 2,866.443 | 2,839.181 | 2,804.07 | 2,792.261 | 2,827.813 | 2,227.651 | 2,114.431 | 1,919.621 | 1,847.677 | 1,837.555 | 1,697.458 | 1,680.694 | 1,712.643 | 1,696.322 | 1,647.675 | 1,616.736 | 1,597.257 | 1,587.504 | 1,581.213 | 1,584.176 | 1,591.105 | 1,607.304 | 1,649.93 | 1,726.766 | 1,762.429 | 1,757.859 | 1,760.391 | 1,800.802 | 1,825.637 | 1,815.712 | 1,723.294 | 1,705.435 | 1,684.017 | 1,682.717 | 1,688.458 | 1,660.146 | 1,674.1 | 1,678.086 | 1,689.653 | 1,692.507 | 1,675.857 | 1,672.2 | 1,675.932 | 1,649.002 | 1,618.991 | 1,633.668 | 1,610.417 | 1,604.459 | 1,546.636 | 1,565.224 | 1,568.239 | 1,681.766 | 1,483.001 | 1,218.088 | 1,217.453 | 1,205.072 | 1,086.378 | 1,071.056 | 1,048.307 | 1,055.679 | 1,040.942 | 1,023.619 | 1,016.529 | 999.387 | 972.935 | 973.6 | 939.9 | 912.6 | 785.1 | 794.3 | 790.9 | 784.3 | 717.6 | 679.4 | 618.5 | 602.6 | 598.7 | 560.4 | 563.5 | 544.7 | 531.5 | 491.9 | 500.1 | 480.6 | 469.3 | 452.4 | 446.4 | 430.1 | 424.7 | 422.6 | 425.4 | 419.3 | 424.6 | 430.1 | 426.1 | 414.8 | 417.4 | 392 | 405.6 | 390.8 | 398.6 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.875 | 17.862 | 17.85 | 38.645 | 38.619 | 38.593 | 38.568 | 38.543 | 38.518 | 38.494 | 38.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.535 | 0 | 0 | 0.917 | 0 | 2.983 | 7.439 | 9.941 | 9.164 | 7.7 | 5.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 865.326 | 863.975 | 861.925 | 865.227 | 864.01 | 862.96 | 684.367 | 686.45 | 685.351 | 684.416 | 684.243 | 686.282 | 685.428 | 422.652 | 422.37 | 422.536 | 421.715 | 421.236 | 420.678 | 420.876 | 420.07 | 418.95 | 385.427 | 386.814 | 386.142 | 385.751 | 344.233 | 345.412 | 344.831 | 344.211 | 343.597 | 344.404 | 343.954 | 343.54 | 343.504 | 343.948 | 343.505 | 343.035 | 342.484 | 265.742 | 249.112 | 176.406 | 169.503 | 168.869 | 168.457 | 167.964 | 167.451 | 167.039 | 166.612 | 166.401 | 166.065 | 166.969 | 166.799 | 166.555 | 166.408 | 0 | 0 | 0 | 166.071 | 0 | 166.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 162.768 | 162.654 | 0 | 0 | 162.345 | 162.231 | 161.998 | 162.343 | 162.277 | 162.284 | 162.24 | 162.535 | 160.617 | 161.005 | 161.252 | 147.905 | 134.168 | 129.173 | 96.876 | 96.819 | 78.612 | 78.664 | 78.73 | 66.41 | 66.607 | 66.364 | 66.279 | 66.296 | 66.447 | 65 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 375.396 | 357.886 | 343.076 | 327.237 | 307.534 | 289.445 | 281.771 | 265.936 | 249.833 | 234.608 | 220.477 | 207.255 | 189.508 | 202.359 | 199.321 | 190.691 | 177.012 | 173.572 | 175.637 | 187.149 | 179.238 | 171.41 | 168.847 | 161.004 | 152.976 | 145.723 | 143.297 | 133.438 | 128.465 | 121.59 | 115.469 | 110.294 | 105.975 | 101.095 | 96.037 | 90.79 | 90.96 | 89.585 | 87.43 | 90.391 | 88.456 | 85.902 | 84.058 | 80.898 | 77.298 | 76.294 | 72.885 | 69.158 | 66.569 | 62.92 | 59.065 | 53.58 | 51.142 | 48.518 | 45.835 | 45.547 | 46.545 | 47.699 | 45.98 | 46.229 | 46.576 | 52.2 | 51.965 | 50.512 | 56.007 | 55.453 | 55.89 | 52.527 | 52.606 | 49.784 | 46.757 | 43.439 | 40.918 | 37.848 | 34.551 | 30.74 | 27.614 | 24.454 | 21.145 | 18.442 | 17.613 | 14.363 | 11.247 | 7.781 | 9.841 | 20.022 | 16.217 | 12.65 | 8.814 | 5.39 | 21.172 | 17.735 | 15.272 | 27.065 | 25.05 | 23.381 | 21.614 | 19.648 | 17.863 | 26.2 | 24.3 | 22.4 | 35.3 | 33.4 | 31.5 | 30.1 | 28.1 | 26.4 | 24.9 | 23.4 | 21.9 | 20.5 | 19.1 | 17.9 | 23.1 | 21.8 | 20.9 | 26.2 | 25.1 | 24.1 | 22.9 | 21.8 | 20.9 | 20 | 19.1 | 18.1 | 22.5 | 21.6 | 20.7 | 19.8 | 19 | 18.4 | 17.6 | 16.9 | 16.3 |
Accumulated Other Comprehensive Income/Loss
| -82.496 | -110.193 | -108.94 | -101.59 | -143.796 | -118.92 | -110.979 | -127.136 | -134.923 | -93.359 | -62.667 | -11.619 | -5.888 | -2.222 | -4.962 | 1.336 | 2.942 | 4.634 | 8.252 | -1.425 | 1.089 | 0.316 | -7.497 | -12.933 | -20.59 | -17.603 | -16.062 | -4.291 | 0.051 | 1.439 | 0.392 | -1.554 | 8.547 | 11.134 | 7.592 | -0.359 | 4.985 | 0.402 | 4.262 | -1.301 | -3.277 | -2.994 | -7.956 | -13.244 | -8.545 | -10.148 | 0.708 | 0.654 | 0.751 | 0.43 | -1.31 | 1.412 | 3.984 | 0.841 | -4.39 | -4.453 | -1.974 | 3.677 | 6.225 | 9.487 | 9.638 | -1.62 | -9.292 | -12.288 | -7.113 | -1.849 | 3.977 | 3.014 | -2.13 | -4.663 | -1.287 | -2.997 | -1.141 | -6.77 | -3.962 | -1.116 | 0.302 | 3.848 | 0.734 | 4.958 | 3.721 | -1.436 | 8.93 | 4.255 | 4.759 | 11.523 | 8.148 | 6.446 | 7.292 | 4.116 | -0.535 | 0.834 | 3.033 | -0.917 | 0.689 | -2.983 | -7.439 | -9.941 | -9.164 | -7.7 | -5.7 | -4.3 | 2.7 | 3.6 | 4.1 | 2.4 | 2.1 | 2.4 | 2.1 | 1.3 | 0.2 | 1.4 | 0.4 | -0.1 | 0.9 | 2.5 | 1.4 | 1.6 | 0.2 | -1 | -0.3 | 0.2 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -33.254 | -33.835 | -34.059 | -37.34 | -34.529 | -34.578 | -35.616 | -39.922 | -39.75 | -38.841 | -33.713 | -36.714 | -37.166 | -37.284 | -37.836 | -38.89 | -34.813 | -30.265 | -20.846 | -12.207 | -11.864 | -11.654 | -11.656 | -14.087 | -14.238 | -14.532 | -14.653 | -15.967 | -15.961 | -15.887 | -16.449 | -17.883 | -17.839 | -18.016 | -18.647 | -14.59 | -14.69 | -14.858 | -14.958 | -14.714 | -14.959 | -15.043 | -22.985 | -14.97 | -23.508 | -14.963 | -14.965 | -15.123 | 151.515 | 151.273 | 150.911 | -15.304 | 151.529 | 151.306 | 151.19 | 150.942 | 189.188 | 188.904 | 150.069 | 149.709 | 149.631 | 187.869 | 187.634 | 148.402 | 148.2 | 147.842 | 147.554 | 147.295 | 148.971 | 151.43 | -10.146 | -5.927 | 157.104 | 155.478 | -8.265 | -8.778 | -9.459 | -11.192 | -11.518 | -10.266 | -10.342 | -5.66 | -5.394 | -2.161 | -1.221 | -1.126 | -1.962 | -1.086 | -1.182 | -1.545 | -3.023 | -3.379 | -3.073 | -3.011 | -2.248 | -6.551 | -10.829 | -12.982 | -11.952 | -10.6 | -19.8 | 61.3 | 48.8 | 49 | 49.2 | 49.5 | 49.7 | 50 | 34.4 | 34.2 | 34.4 | 34.3 | 34.2 | 34 | 27.4 | 27.2 | 28.3 | 22.1 | 22.4 | 22.5 | 22.5 | 22.6 | 22.6 | 22.8 | 23.1 | 23.1 | 16.9 | 16.9 | 16.8 | 16.8 | 14 | 14 | 13.9 | 13.9 | 13.8 |
Total Shareholders Equity
| 1,124.972 | 1,077.833 | 1,062.002 | 1,053.534 | 993.219 | 998.907 | 819.543 | 785.328 | 760.511 | 786.824 | 808.34 | 845.204 | 831.882 | 585.505 | 578.893 | 575.673 | 566.856 | 569.177 | 583.721 | 594.393 | 588.533 | 579.022 | 535.121 | 520.798 | 504.29 | 499.339 | 456.815 | 458.592 | 457.386 | 451.353 | 443.009 | 435.261 | 440.637 | 437.753 | 428.486 | 419.789 | 424.76 | 418.164 | 419.218 | 340.118 | 319.332 | 244.271 | 230.576 | 221.553 | 222.247 | 219.147 | 226.079 | 221.728 | 218.835 | 214.623 | 208.666 | 206.657 | 224.53 | 218.527 | 210.485 | 230.681 | 233.759 | 240.28 | 240.842 | 243.968 | 244.363 | 238.449 | 230.307 | 186.626 | 197.094 | 201.446 | 207.421 | 202.836 | 199.447 | 196.551 | 198.092 | 197.169 | 196.881 | 186.556 | 184.669 | 183.077 | 180.455 | 179.453 | 172.638 | 175.418 | 173.232 | 169.802 | 175.4 | 170.88 | 174.631 | 178.324 | 156.571 | 147.183 | 111.8 | 104.78 | 96.226 | 93.854 | 93.962 | 89.547 | 90.098 | 83.194 | 77.064 | 72.962 | 72.358 | 72.9 | 75.2 | 79.4 | 86.8 | 86 | 84.8 | 82 | 79.9 | 78.8 | 61.4 | 58.9 | 56.5 | 56.2 | 53.7 | 51.8 | 51.4 | 51.5 | 50.6 | 49.9 | 47.7 | 45.6 | 45.1 | 44.6 | 45.1 | 42.8 | 42.2 | 41.2 | 39.4 | 38.5 | 37.5 | 36.6 | 33 | 32.4 | 31.5 | 30.8 | 30.1 |
Total Equity
| 1,124.972 | 1,077.833 | 1,062.002 | 1,053.534 | 993.219 | 998.907 | 819.543 | 785.328 | 760.511 | 786.824 | 808.34 | 845.204 | 831.882 | 585.505 | 578.893 | 575.673 | 566.856 | 569.177 | 583.721 | 594.393 | 588.533 | 579.022 | 535.121 | 520.798 | 504.29 | 499.339 | 456.815 | 458.592 | 457.386 | 451.353 | 443.009 | 435.261 | 440.637 | 437.753 | 428.486 | 419.789 | 424.76 | 418.164 | 419.218 | 340.118 | 319.332 | 244.271 | 230.576 | 221.553 | 222.247 | 219.147 | 226.079 | 221.728 | 218.835 | 214.623 | 208.666 | 206.657 | 224.53 | 218.527 | 210.485 | 230.681 | 233.759 | 240.28 | 240.842 | 243.968 | 244.363 | 238.449 | 230.307 | 186.626 | 197.094 | 201.446 | 207.421 | 202.836 | 199.447 | 196.551 | 198.092 | 197.169 | 196.881 | 186.556 | 184.669 | 183.077 | 180.455 | 179.453 | 172.638 | 175.418 | 173.232 | 169.802 | 175.4 | 170.88 | 203.786 | 178.324 | 185.682 | 176.273 | 140.868 | 133.826 | 118.51 | 122.91 | 123.009 | 118.585 | 119.127 | 112.215 | 106.076 | 101.965 | 101.352 | 101.9 | 104.2 | 108.4 | 86.8 | 86 | 84.8 | 82 | 79.9 | 78.8 | 61.4 | 58.9 | 56.5 | 56.2 | 53.7 | 51.8 | 51.4 | 51.5 | 50.6 | 49.9 | 47.7 | 45.6 | 45.1 | 44.6 | 45.1 | 42.8 | 42.2 | 41.2 | 39.4 | 38.5 | 37.5 | 36.6 | 33 | 32.4 | 31.5 | 30.8 | 30.1 |
Total Liabilities & Shareholders Equity
| 9,140.471 | 9,226.461 | 9,270.774 | 9,157.382 | 8,942.534 | 8,786.635 | 7,311.52 | 7,207.304 | 7,005.854 | 7,278.292 | 7,239.261 | 7,068.376 | 7,059.752 | 5,067.634 | 5,143.052 | 4,760.764 | 4,911.807 | 4,985.819 | 4,469.12 | 4,357.208 | 4,396.148 | 4,276.376 | 4,017.119 | 3,992.112 | 4,003.089 | 3,972.091 | 3,634.929 | 3,581.686 | 3,552.412 | 3,525.126 | 3,459.276 | 3,432.348 | 3,363.585 | 3,333.455 | 3,294.929 | 3,258.97 | 3,228.83 | 3,210.425 | 3,247.031 | 2,567.769 | 2,433.763 | 2,163.892 | 2,078.253 | 2,059.108 | 1,919.705 | 1,899.841 | 1,938.722 | 1,918.05 | 1,866.51 | 1,831.359 | 1,805.923 | 1,794.161 | 1,805.743 | 1,802.703 | 1,801.59 | 1,837.985 | 1,883.689 | 1,967.046 | 2,003.271 | 2,001.827 | 2,004.754 | 2,039.251 | 2,055.944 | 2,002.338 | 1,920.388 | 1,906.881 | 1,891.438 | 1,885.553 | 1,887.905 | 1,856.697 | 1,872.192 | 1,875.255 | 1,886.534 | 1,879.063 | 1,860.526 | 1,855.277 | 1,856.387 | 1,828.455 | 1,791.629 | 1,809.086 | 1,783.649 | 1,774.261 | 1,722.036 | 1,736.104 | 1,772.025 | 1,860.09 | 1,668.683 | 1,394.361 | 1,358.321 | 1,338.898 | 1,204.888 | 1,193.966 | 1,171.316 | 1,174.264 | 1,160.069 | 1,135.834 | 1,122.605 | 1,101.352 | 1,074.287 | 1,075.5 | 1,044.1 | 1,021 | 871.9 | 880.3 | 875.7 | 866.3 | 797.5 | 758.2 | 679.9 | 661.5 | 655.2 | 616.6 | 617.2 | 596.5 | 582.9 | 543.4 | 550.7 | 530.5 | 517 | 498 | 491.5 | 474.7 | 469.8 | 465.4 | 467.6 | 460.5 | 464 | 468.6 | 463.6 | 451.4 | 450.4 | 424.4 | 437.1 | 421.6 | 428.7 |