Redwood Trust, Inc.
NYSE:RWT
6.15 (USD) • At close January 10, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 253.673 | 275.581 | 340.387 | 368.788 | 204 | 357 | 404 | 259 | 297 | 371 | 409 | 450 | 557 | 421 | 426 | 461 | 451 | 529 | 378 | 197 | 395 | 198.752 | 201 | 176 | 173.516 | 185 | 178.562 | 145 | 258 | 217 | 221.781 | 213 | 221 | 217 | 305 | 220.229 | 235 | 226 | 304 | 270 | 150 | 157 | 149.966 | 173 | 204.646 | 207.694 | 79 | 81.08 | 39.384 | 69.519 | 149.558 | 267.176 | 133.446 | 79.977 | 220.276 | 46.937 | 189.263 | 288.376 | 241.753 | 242.818 | 216.771 | 337.075 | 333.153 | 126.48 | 177.041 | 147.639 | 256.895 | 290.363 | 309.544 | 82.626 | 91.656 | 168.016 | 112.926 | 106.491 | 85.466 | 175.885 | 163.16 | 72.193 | 64.714 | 57.246 | 76.006 | 38.461 | 57.866 | 58.467 | 32.156 | 36.539 | 42.882 | 39.169 | 20.606 | 13.155 | 9.96 | 9.03 | 25.733 | 18.009 | 14.477 | 15.483 | 7.056 | 8.91 | 12.539 | 19.9 | 31.4 | 66.5 | 40.6 | 55.6 | 3.8 | 11.4 | 6.5 | 24.9 | 57.7 | 29.4 | 13 | 11 | 14.6 | 10.4 | 9.7 | 4.8 | 1.1 | 1.6 | 1 | 1 |
Short Term Investments
| 205.361 | 637.5 | 110.087 | 87.373 | 81.404 | 97.496 | 417 | 132.146 | 142.279 | 150.498 | 185.198 | 206.792 | 200.276 | 212.461 | 218.93 | 218.458 | 207.173 | 173.737 | 129.243 | 239.334 | -0.372 | 19.393 | -0.163 | -0.236 | 361.841 | 399.641 | 450.288 | -0.337 | -0.389 | 549.942 | 574.788 | -0.156 | 595.641 | 610.27 | 698.356 | 420.404 | 971.013 | 5.426 | 4.82 | 4.73 | -0.383 | 0.079 | 124.561 | 0.201 | 135.706 | 184.956 | -0.044 | 36.144 | 0 | 0 | 0 | 0 | 754.862 | 740.623 | 781.992 | 0 | 798.183 | 740.963 | 846.642 | 0 | 787.036 | 551.513 | 255.223 | 0 | 288.174 | 399.759 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 459.034 | 339.38 | 340.387 | 368.788 | 204 | 357 | 821 | 662 | 439.371 | 521.794 | 594.47 | 657.277 | 757.265 | 633.684 | 644.949 | 461 | 657.857 | 702.349 | 507.476 | 436.3 | 394.628 | 218.145 | 200.837 | 175.764 | 535.357 | 584.42 | 628.85 | 144.663 | 257.611 | 767.16 | 796.569 | 212.844 | 817.013 | 827.193 | 1,003.471 | 220.229 | 1,206.375 | 231.426 | 308.82 | 274.73 | 149.617 | 157.079 | 149.966 | 173.201 | 204.646 | 207.694 | 78.956 | 81.08 | 39.384 | 69.519 | 149.558 | 267.176 | 133.446 | 79.977 | 220.276 | 46.937 | 189.263 | 288.376 | 241.753 | 242.818 | 216.771 | 337.075 | 333.153 | 126.48 | 177.041 | 147.639 | 256.895 | 290.363 | 309.544 | 82.626 | 91.656 | 168.016 | 112.926 | 106.491 | 85.466 | 175.885 | 163.16 | 72.193 | 64.714 | 57.246 | 76.006 | 38.461 | 57.866 | 58.467 | 32.156 | 36.539 | 42.882 | 39.169 | 20.606 | 13.155 | 9.96 | 9.03 | 25.733 | 18.009 | 14.477 | 15.483 | 7.056 | 8.91 | 12.539 | 19.9 | 31.4 | 66.5 | 40.6 | 55.6 | 3.8 | 11.4 | 6.5 | 24.9 | 57.7 | 29.4 | 13 | 11 | 14.6 | 10.4 | 9.7 | 4.8 | 1.1 | 1.6 | 1 | 1 |
Net Receivables
| 197.701 | 164.148 | 150.951 | 171.87 | 109.768 | 116.025 | 126.895 | 114.717 | 125.735 | 103.687 | 115.195 | 137.565 | 90.92 | 89.916 | 93.482 | 87.379 | 77.054 | 94.051 | 209.501 | 304.164 | 57.464 | 54.265 | 48.972 | 154.837 | 120.762 | 78.604 | 81.409 | 0 | 21.256 | 134.81 | 101.586 | 0 | 118.229 | 20.594 | 19.766 | 110.351 | 140.764 | 16.151 | 17.97 | 84.699 | 96.292 | 79.608 | 63.273 | 44.624 | 64.209 | 84.419 | 69.245 | 0 | 16.079 | 15.85 | 16.213 | 0 | 14.699 | 13.69 | 13.569 | 0 | 13.69 | 14.085 | 14.665 | 18.193 | 20.218 | 22.272 | 25.561 | 0 | 37.38 | 40.948 | 37.533 | 0 | 50.473 | 57.337 | 71.998 | 0 | 68.379 | 68.027 | 74.939 | 0 | 81.487 | 85.642 | 81.755 | 146.677 | 63.269 | 61.516 | 44.82 | 0 | 34.77 | 25.74 | 23.193 | 0 | 20.753 | 17.544 | 13.101 | 21.552 | 14.089 | 22.303 | 20.7 | 23.783 | 22.246 | 21.375 | 15.493 | 13.7 | 13 | 13.2 | 17.1 | 18.9 | 25.1 | 21.6 | 23.9 | 23.1 | 23.9 | 25.8 | 19.3 | 15.5 | 10.8 | 7.3 | 4.5 | 3.3 | 2 | 1.3 | 0.9 | 0.7 |
Inventory
| 0 | 0 | 91.313 | 93.599 | 54.123 | 15.458 | 13.095 | 6.455 | 3.683 | 7.813 | 27.179 | 36.126 | 18.863 | 15.489 | 15.829 | -87.379 | -158.871 | -143.056 | -254.936 | -896.241 | -1,057.434 | -1,231.998 | -36.507 | -1,154.401 | -398.462 | -418.94 | -427.976 | -984.562 | -397.082 | -332.825 | -426.812 | -482.282 | -252.149 | -206.141 | -111.546 | -420.404 | -152.834 | -142.393 | -137.383 | -128.023 | -116.506 | -180.795 | -124.561 | -132.342 | -135.706 | -184.956 | -80.953 | -36.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -197.701 | 0 | 1,113.576 | 1,393.632 | 0 | 774.891 | 0 | 0 | 71.894 | 5,111.347 | 0 | 0 | 0 | 10,538.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.982 | 0 | 0 | 0 | 0 | 1.155 | 1.691 | 1.639 | 2.017 | 1.66 | 2.183 | 3.64 | 3.502 | 3.031 | 2.816 | 3.372 | 2.35 | 1.576 | 1.595 | 1.85 | 2.206 | 1.219 | 1.575 | 1.684 | 0 | 0 | 0 | 1.706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 459.034 | 503.528 | 13,497 | 13,291.514 | 204 | 357 | 821 | 662 | 637 | 5,736.828 | 709.665 | 794.842 | 556.989 | 11,262.082 | 426.019 | 461.26 | 450.684 | 528.612 | 378.233 | 196.966 | 394.628 | 218.145 | 14.614 | 175.764 | 173.516 | 184.779 | 178.562 | 144.663 | 257.611 | 217.218 | 221.781 | 212.844 | 221.372 | 216.923 | 305.115 | 5.567 | 235.362 | 226.426 | 303.82 | 0.27 | 149.617 | 157.079 | 149.966 | 0.173 | 204.646 | 207.694 | 78.956 | 81.08 | 39.384 | 69.519 | 149.558 | 0.267 | 133.446 | 79.977 | 220.276 | 0.047 | 189.263 | 288.376 | 241.753 | 0.243 | 216.771 | 337.075 | 333.153 | 0.126 | 177.041 | 147.639 | 256.895 | 0.29 | 309.544 | 82.626 | 91.656 | 168.016 | 112.926 | 106.491 | 85.466 | 175.885 | 163.16 | 72.193 | 64.714 | 203.923 | 76.006 | 38.461 | 57.866 | 58.467 | 32.156 | 36.539 | 42.882 | 39.169 | 20.606 | 13.155 | 9.96 | 30.582 | 25.733 | 40.312 | 35.177 | 39.266 | 29.302 | 30.285 | 28.032 | 33.6 | 44.4 | 79.7 | 57.7 | 74.5 | 28.9 | 33 | 30.4 | 48 | 81.6 | 55.2 | 32.3 | 26.5 | 25.4 | 17.7 | 14.2 | 8.1 | 3.1 | 2.9 | 1.9 | 1.7 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 15.899 | 17.271 | 18.764 | 20.361 | 21.82 | 23.331 | 24.589 | 28.793 | 29.537 | 28.263 | 28.022 | 27.791 | 23.003 | 21.572 | 19.38 | 19.215 | 17.895 | 20.151 | 21.375 | 16.767 | 15.87 | 16.666 | 16.84 | 5.106 | 5.409 | 5.189 | 3.794 | 2.645 | 2.852 | 3.025 | 3.309 | 2.75 | 2.85 | 3.542 | 3.608 | 4.117 | 5.07 | 4.442 | 3.868 | 3.008 | 2.273 | 1.754 | 1.87 | 1.232 | 1.065 | 0.859 | 0.602 | 0.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.128 | 4.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.373 | 23.373 | 23.373 | 23.373 | 23.373 | 23.373 | 23.373 | 23.373 | 23.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.878 | 0 | 0 | 88.675 | 28.747 | 28.728 | 28.728 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 81.337 | 86.861 | 89.196 | 28.462 | 31.57 | 100.796 | 37.784 | 40.892 | 44.13 | 34.72 | 38.027 | 41.561 | 45.246 | 49.119 | 52.992 | 56.865 | 75.615 | 64.61 | 68.483 | 72.789 | 20.374 | 22.271 | 79.451 | 60.281 | 63.785 | 64.674 | 66.496 | 64 | 63 | 64 | 111.013 | 119 | 106 | 110 | 127 | 191.976 | 163 | 168 | 120 | 139 | 135 | 71 | 64.971 | 65 | 60.234 | 43.098 | 18.123 | 5.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 104.71 | 110.234 | 112.569 | 51.835 | 54.943 | 124.169 | 61.157 | 64.265 | 67.503 | 34.72 | 38.027 | 41.561 | 45.246 | 49.119 | 52.992 | 56.865 | 60.737 | 64.61 | 68.483 | 161.464 | 49.121 | 50.999 | 52.895 | 60.281 | 63.785 | 64.674 | 66.496 | 64 | 63 | 64 | 111.013 | 119 | 106 | 110 | 127 | 191.976 | 163 | 168 | 120 | 139 | 135 | 71 | 64.971 | 65 | 60.234 | 43.098 | 18.123 | 5.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 615.693 | 550.9 | 552.642 | 423.461 | 340 | 356 | 382 | 391 | 413 | 680 | 636 | 642 | 422 | 309 | 323 | 348 | 385 | 430 | 739 | 1,458 | 1,633 | 1,574.999 | 1,957 | 1,891 | 1,480.856 | 1,454 | 1,357.72 | 1,477 | 1,356 | 1,219 | 1,165.94 | 1,018 | 937 | 884 | 920 | 1,233.256 | 1,085 | 1,158 | 1,285 | 1,379 | 1,395 | 1,845 | 1,743.008 | 1,683 | 1,324.678 | 1,314.305 | 1,231 | 1,108.753 | 1,312.347 | 1,311.728 | 1,262.156 | 981.837 | 1,033.253 | 1,037.601 | 1,103.812 | 1,154.836 | 1,107.854 | 1,020.611 | 1,146.224 | 1,108.116 | 1,091.178 | 851.165 | 581.202 | 650.368 | 940.49 | 1,241.627 | 1,273.376 | 2,200.726 | 3,031.688 | 3,839.94 | 3,650.519 | 3,232.767 | 2,912.365 | 2,661.25 | 2,528.099 | 2,418.917 | 2,491.77 | 2,384.429 | 2,145.341 | 1,956.233 | 2,053.082 | 1,537.707 | 1,311.262 | 1,223.441 | 978.496 | 988.988 | 366.307 | 688.176 | 815.886 | 797.249 | 859.264 | 874.295 | 797.076 | 897.891 | 1,101.461 | 845.539 | 940.461 | 941.945 | 1,041.856 | 974.4 | 937.3 | 949.6 | 1,133.5 | 1,313.4 | 1,459.7 | 1,570.8 | 1,770.6 | 1,814.8 | 2,059.6 | 1,814.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 509.995 | 40.116 | 40.115 | -21.82 | 208.5 | 41.931 | 41.931 | 20.867 | 20.867 | 20.867 | 20.867 | 20.153 | 0 | 363.899 | 268.22 | 290.226 | 316.276 | 0.682 | 0.004 | 0.133 | 274.617 | -52.545 | -60.281 | 0 | 10.909 | 0 | -0.892 | 0.2 | -0.727 | 0 | -0.035 | -0.081 | -0.153 | -0.453 | 0 | -0.05 | 0.061 | 0.567 | 0.523 | 0.137 | 0.292 | 0 | -0.315 | 0 | 0 | -0.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.487 | 0 | 2.925 | 2.452 | 3.631 | 0 | 1.827 | 2.283 | 2.739 | 0 | 7.593 | 8.087 | 8.481 | 0 | 5.943 | 4.66 | 5.542 | 0 | 3.205 | 5.391 | 4.866 | 0 | 7.679 | 6.821 | 8.175 | 0 | 9.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -736.302 | 1,025.395 | 836.909 | -535.772 | -54.943 | -356 | -127.677 | -461.724 | 238.107 | 263.078 | 337.596 | 356.513 | 333.499 | 354.618 | -706.279 | -635.435 | -693.121 | 8,664.87 | -761.057 | 14,991.273 | 12,040.269 | 10,184.554 | 8,426.208 | 8,365.937 | 5,909.857 | 4,309.777 | -1,382.774 | -1,474.588 | -1,431.951 | -1,271.917 | -1,276.372 | -1,128.096 | -1,020.431 | -913.285 | -1,078.767 | -1,418.752 | -1,227.722 | -1,367.494 | -1,484.69 | 2,730.253 | 2,519.495 | 1,443.249 | 1,289.878 | 990.074 | 1,729.692 | 2,539.04 | 2,224.205 | 2,127.261 | 2,616.698 | 2,537.474 | -1,309.13 | -1,135.308 | -1,061.971 | -1,027.957 | -1,240.124 | -1,121.121 | -1,107.854 | -6,444.666 | -1,146.224 | 3,739.254 | -1,091.178 | -851.165 | -581.202 | 4,659.336 | -940.49 | -1,241.627 | -1,273.376 | 7,204.151 | -3,031.688 | -3,839.94 | -3,656.647 | 9,347.668 | -2,912.365 | -2,661.25 | -2,528.099 | 13,934.484 | -2,491.77 | -2,384.429 | -2,145.341 | -1,956.233 | -2,053.082 | -1,537.707 | -1,311.262 | 16,261.579 | -978.496 | -988.988 | -366.307 | 6,244.449 | -815.886 | -797.249 | -859.264 | -874.295 | -797.076 | -897.891 | -1,101.461 | -845.539 | -940.461 | -941.945 | -1,041.856 | -974.4 | -937.3 | -949.6 | -1,133.5 | -1,313.4 | -1,459.7 | -1,570.8 | -1,770.6 | -1,814.8 | -2,059.6 | -1,814.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 17,968.392 | 1,703.8 | 1,561 | 1,212.813 | 340 | 356 | 382 | 64.265 | 769.014 | 1,026.928 | 1,060.512 | 1,088.732 | 843.901 | 734.309 | 52.992 | 56.865 | 60.737 | 9,495.907 | 68.483 | 16,627.508 | 13,738.393 | 12,101.835 | 10,400.398 | 10,262.043 | 7,459.907 | 5,844.549 | 45.236 | 68.165 | -9.899 | 13.381 | 3.89 | 11.619 | 25.338 | 84.104 | -28.612 | 10.597 | 25.298 | -36.991 | -75.255 | 4,251.784 | 4,051.905 | 3,361.295 | 3,099.727 | 2,738.991 | 3,115.669 | 3,897.302 | 3,473.458 | 3,241.823 | 3,929.045 | 3,849.202 | -46.974 | -153.471 | -28.718 | 9.644 | -132.825 | 33.715 | 2.925 | -5,421.603 | 3.631 | 4,847.37 | 1.827 | 2.283 | 2.739 | 5,309.704 | 7.593 | 8.087 | 8.481 | 9,404.877 | 5.943 | 4.66 | 5.542 | 12,584.874 | 3.205 | 5.391 | 4.866 | 16,353.401 | 7.679 | 6.821 | 8.175 | -0.686 | 9.112 | 1,537.707 | 1,311.262 | 17,485.02 | 978.496 | 988.988 | 366.307 | 6,932.625 | 815.886 | 797.249 | 859.264 | 874.295 | 797.076 | 897.891 | 1,101.461 | 845.539 | 940.461 | 941.945 | 1,041.856 | 974.4 | 937.3 | 949.6 | 1,133.5 | 1,313.4 | 1,459.7 | 1,570.8 | 1,770.6 | 1,814.8 | 2,059.6 | 1,814.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 18,427.426 | 16,491.104 | 15,057.974 | 14,504.327 | 13,021 | 12,797 | 13,121 | 13,031 | 13,146 | 13,876 | 14,253 | 14,707 | 13,073 | 11,996 | 10,897 | 10,355 | 10,402 | 10,362 | 12,301 | 17,995 | 15,476 | 5,913.901 | 12,193 | 11,937 | 9,139.635 | 7,513 | 6,999.573 | 7,040 | 6,131 | 5,655 | 5,214.291 | 5,483 | 5,873 | 5,898 | 5,727 | 6,231.027 | 6,269 | 5,596 | 5,816 | 5,919 | 5,612 | 5,379 | 5,007.111 | 4,609 | 4,659.516 | 5,435.412 | 4,797 | 4,444.098 | 5,296.855 | 5,246.299 | 5,372.087 | 5,743.298 | 5,554.333 | 5,164.988 | 5,283.306 | 5,143.688 | 5,162.148 | 5,219.585 | 5,195.266 | 5,252.65 | 5,284.988 | 5,285.094 | 5,580.596 | 5,581.749 | 7,375.274 | 8,045.936 | 8,545.981 | 9,938.472 | 11,282.808 | 12,681.315 | 12,946.739 | 13,030.473 | 13,199.802 | 13,529.559 | 14,978.742 | 16,776.96 | 19,505.974 | 22,345.755 | 24,285.096 | 24,778.065 | 23,854.364 | 21,962.372 | 19,543.573 | 17,626.77 | 14,901.374 | 10,356.052 | 8,172.063 | 7,007.772 | 5,674.302 | 3,689.782 | 2,739.838 | 2,435.644 | 2,272.81 | 2,073.488 | 2,285.909 | 2,082.115 | 2,195.409 | 2,257.333 | 2,427.603 | 2,419.9 | 2,081.5 | 2,240.1 | 2,457 | 2,832.4 | 3,802.2 | 3,866.9 | 3,713.7 | 3,444.2 | 3,525.3 | 3,424.5 | 2,643.1 | 2,184.2 | 1,403.5 | 1,028.3 | 581.3 | 441.6 | 303.4 | 179.3 | 145.4 | 121.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 80.601 | 64.758 | 65.406 | 57.747 | 56.437 | 51.212 | 54.483 | 50.846 | 51.66 | 48.066 | 60.381 | 47.57 | 34.545 | 35.615 | 47.879 | 34.858 | 42.942 | 37.024 | 40.102 | 66.123 | 46.881 | 47.092 | 39.526 | 42.528 | 31.076 | 21.925 | 23.492 | 18.435 | 20.756 | 11.173 | 16.811 | 10.759 | 16.81 | 10.846 | 16.56 | 13.7 | 23.079 | 13.737 | 14.319 | 10.615 | 10.48 | 7.154 | 9.832 | 6.366 | 11.162 | 8.682 | 5.227 | 4.592 | 6.494 | 6.8 | 7.774 | 8.134 | 7.607 | 6.422 | 6.611 | 5.93 | 6.918 | 6.315 | 5.39 | 5.968 | 7.325 | 10.468 | 14.697 | 29.417 | 31.762 | 32.237 | 43.882 | 53.796 | 63.177 | 48.473 | 51.709 | 50.59 | 51.304 | 46.927 | 43.402 | 41.027 | 42.205 | 42.799 | 37.941 | 35.064 | 28.547 | 21.512 | 17.924 | 16.556 | 9.729 | 6.669 | 5.772 | 5.267 | 4.515 | 2.924 | 2.224 | 2.569 | 5.542 | 4.592 | 4.743 | 5.657 | 5.355 | 5.982 | 5.715 | 5.5 | 5 | 5.3 | 5.7 | 10.8 | 9.2 | 13.7 | 12.2 | 14.5 | 20.2 | 18.2 | 15 | 14.1 | 10.4 | 4.1 | 1.6 | 1.3 | 0.8 | 0.3 | 0 | 0 |
Short Term Debt
| 0 | 0 | 1,251.444 | 1,351.048 | 1,476.654 | 1,203.757 | 1,616 | 1,904.77 | 1,985.844 | 1,774.535 | 1,571.801 | 2,102.537 | 1,671.175 | 1,404.061 | 1,172.212 | 444.834 | 407.707 | 350.919 | 2,341.648 | 1,152.566 | 823.171 | 1,248.965 | 1,082.152 | 1,411.389 | 643.457 | 719.394 | 912.166 | 1,289.936 | 688.385 | 1,294.807 | 240.961 | 791.539 | 1,117 | 706.055 | 368.679 | 1,855.003 | 1,872.793 | 1,367.062 | 1,502.164 | 1,793.825 | 1,887.688 | 1,758.267 | 1,288.761 | 862.763 | 838.299 | 1,445.961 | 721.314 | 551.918 | 522.214 | 455.419 | 440.965 | 428.056 | 0 | 40.891 | 0 | 44.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.902 | 9.326 | 2.086 | 7.561 | 39.378 | 848.662 | 0 | 1,856.208 | 509.994 | 529.383 | 0 | 169.707 | 161.739 | 452.829 | 198.883 | 203.281 | 246.296 | 269.884 | 277.91 | 236.437 | 499.723 | 217.684 | 475.717 | 99.714 | 834.081 | 1,005.003 | 1,122.513 | 796.811 | 1,089.607 | 861.226 | 992.597 | 756.222 | 822.389 | 806.643 | 922.405 | 1,253.6 | 854.5 | 922.7 | 1,033.6 | 1,257.6 | 2,067.2 | 1,936.2 | 2,288 | 1,914.5 | 2,639.8 | 3,102.8 | 2,373.3 | 1,953.1 | 1,225.1 | 858.8 | 471.4 | 346.3 | 222.3 | 0 | 0 | 0 |
Tax Payables
| 11.166 | 4.078 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0.726 | 11.336 | 5.395 | 17.174 | 5.614 | 0 | 0 | 0 | 5.268 | 0 | 0.764 | 2.446 | 0.423 | 3.313 | 2.547 | 4.95 | 0 | 15.835 | 11.019 | 6.792 | 0 | 0 | 0 | 0 | 0 | 0.594 | 0.221 | 0.721 | 0 | 3.56 | 1.16 | 0.47 | 1.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.502 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,456.348 | 0 | 1,505.131 | 1,420.563 | -51.212 | 0 | 0 | 0 | 0 | 0 | 0 | -68.489 | -75.544 | -64.614 | -41.313 | -75.293 | -312.081 | -485.499 | -1,176.434 | -1,157.829 | -977.689 | -1,080.848 | -988.611 | 0 | -706.606 | 0 | -649.064 | -549.615 | -469.684 | 0 | -306.456 | -279.154 | -352.945 | -435.321 | 0 | -0.207 | 0.062 | 0.164 | -0.175 | -0.312 | 0.43 | 0 | -0.237 | 0 | 0 | 0.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -91.767 | -1,525.184 | -1,316.85 | -1,408.795 | -1,533.091 | -1,255.969 | -1,670.483 | 74.063 | 72.775 | -1,822.601 | -1,632.182 | -2,150.833 | -1,717.056 | -1,445.071 | 16.617 | -485.306 | 98.645 | 326.357 | 164.772 | 1,390.631 | 1,422.258 | 1,404.587 | 1,206.592 | 1,094.349 | 880.048 | 794.82 | 677.355 | 736.255 | 647.97 | 98.144 | 402.485 | 102.435 | 132.467 | 504.274 | 570.322 | -13.7 | 129.123 | 79.693 | 105.735 | 87.393 | 59.917 | 20.226 | 65.484 | 49.318 | 69.615 | 113.569 | 74.578 | 74.871 | -6.494 | -6.8 | -7.774 | -8.134 | -7.607 | -47.313 | -6.611 | -50.067 | -6.918 | -6.315 | -5.39 | -5.968 | -7.325 | -10.468 | -14.697 | -29.417 | -38.664 | -41.563 | 174.032 | -61.357 | -102.555 | -897.135 | -51.709 | -1,906.798 | 41.702 | 50.69 | -43.402 | 46.266 | 48.056 | -495.628 | 43.176 | -243.847 | -274.843 | -21.512 | -17.924 | -16.556 | -9.729 | -6.669 | -5.772 | -5.267 | -4.515 | -2.924 | -2.224 | 14.62 | -5.542 | 12.182 | 10.66 | 8.121 | 8.256 | 8.375 | 6.88 | 5.9 | 5.5 | 4 | 2.7 | 3.6 | 2.6 | 3.1 | 2.8 | 8 | 12 | 10 | 8.7 | 5.8 | 4.5 | 41.1 | 40 | -347.6 | -223.1 | 0 | 0 | 0 |
Total Current Liabilities
| 0 | 0 | 1,251 | 1,562.878 | 1,477 | 1 | 1,616 | 2,030 | 2,110 | 1,822.601 | 1,632.182 | 2,141.834 | 1,705.72 | 1,439.676 | 1,253.882 | 522.609 | 482.761 | 830.752 | 2,659.963 | 2,699.462 | 2,391.451 | 2,801.252 | 2,433.127 | 2,606.381 | 1,600.353 | 1,584 | 1,662 | 2,088 | 1,403 | 1,447 | 699 | 940 | 1,302 | 1,261 | 999 | 1,997 | 2,061 | 1,490 | 1,655 | 1,923 | 1,992 | 1,815 | 1,388 | 944 | 919 | 1,568 | 801 | 635 | 678 | 592 | 567 | 572 | 162 | 161 | 111 | 178 | 174 | 154 | 221 | 198 | 222 | 203 | 215 | 275 | 211 | 222 | 220 | 178 | 181 | 980 | 1,976 | 1,949 | 603 | 627 | 81 | 257 | 252 | 539 | 280 | 284 | 331 | 334 | 352 | 291 | 553 | 266 | 516 | 138 | 864 | 1,030 | 1,141 | 814 | 1,110 | 878 | 1,008 | 770 | 836 | 821 | 935 | 1,265 | 865 | 932 | 1,042 | 1,272 | 2,079 | 1,953 | 2,303 | 1,937 | 2,672 | 3,131 | 2,397 | 1,973 | 1,240 | 904 | 513 | 347.6 | 223.1 | 0.3 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 16,832.669 | 14,980.608 | 12,348.986 | 11,507.506 | 10,224.944 | 9,862.924 | 10,059.006 | 9,599.973 | 9,554.297 | 10,430.911 | 10,717.556 | 10,776.629 | 9,560.464 | 1,500.305 | 1,454.147 | 16.687 | 1,551.311 | 8,611.562 | 8,933.697 | 13,343.562 | 11,312.343 | 9,499.384 | 8,223.493 | 7,982.231 | 6,177.955 | 4,699.883 | 4,117.675 | 3,739.608 | 3,518.727 | 3,028.952 | 3,349.885 | 3,394.145 | 3,439.741 | 3,543.93 | 2,683.432 | 3,088.132 | 3,000.672 | 2,841.476 | 2,903.89 | 2,739.686 | 2,353.104 | 2,314.686 | 2,367.576 | 2,419.429 | 2,533.27 | 2,657.887 | 2,808.124 | 2,669.441 | 3,568.507 | 139.5 | 139.5 | 4,278.855 | 4,432.524 | 3,978.826 | 4,096.794 | 139.5 | 3,971.625 | 4,074.726 | 3,977.14 | 4,082.529 | 4,155.955 | 4,279.581 | 4,858.997 | 5,005.058 | 150 | 7,259.643 | 7,740.651 | 10,479.279 | 10,952.528 | 150 | 1,979.783 | 10,079.224 | 11,554.259 | 11,897.988 | 13,929.907 | 15,585.277 | 18,237.792 | 20,814.551 | 23,056.822 | 23,630.162 | 22,622.35 | 0 | 18,583.03 | 16,826.202 | 13,782.213 | 9,542.631 | 7,170.691 | 0 | 4,365.281 | 2,241.6 | 1,234.459 | 1,313.715 | 883.454 | 971.365 | 1,056.212 | 1,095.835 | 1,148.519 | 1,227.546 | 1,282.756 | 945.3 | 994.4 | 1,067 | 1,171.1 | 1,305.6 | 1,465.9 | 1,593.3 | 1,081.3 | 1,172.8 | 497.4 | 0 | 0 | 0 | 0 | 37.4 | 37.3 | 24 | 6.5 | 10.6 | 5.9 | 0 |
Deferred Revenue Non-Current
| 4.107 | 0 | 13.404 | 0 | 6.11 | 43.063 | 1.704 | 0 | 0 | 0 | 0 | 0 | 0 | 13.952 | 0 | 0 | 0.586 | 0.214 | -0.375 | 0.747 | -0.227 | 6,913.129 | -0.695 | 1.494 | 4.071 | 11.328 | 0 | -0.392 | 12.005 | 13.629 | 0 | 0.145 | 0 | 0 | 15.014 | 0 | 1.355 | 0.476 | 11.05 | -0.314 | 0.104 | 4.42 | 24.38 | 0.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.888 | 0 | 10,215.89 | 9,941.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7,715.64 | 0 | 0 | 5.152 | 5.152 | 5.152 | 5.152 | 11.986 | 11.986 | 11.986 | 9.022 | 11.764 | 11.764 | 11.764 | 11.764 | 0.898 | 0.898 | 0.898 | 0.898 | 0 | 0 | 0.796 | 0 | 10.236 | 10.237 | 10.237 | 10.236 | 7.316 | 7.316 | 7.316 | 7.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -16,836.776 | -14,980.608 | -12,348.986 | -11,507.506 | -10,224.944 | -9,862.924 | 204.752 | 203.648 | 204.708 | 216.541 | 210.51 | 209.489 | 207.201 | 7,715.945 | -1,454.147 | -16.687 | -1,556.463 | -8,616.714 | -8,938.849 | -13,348.714 | -11,324.329 | -9,511.37 | -8,235.479 | -7,991.253 | 164.314 | 145.661 | -4,129.439 | 137.481 | 164.238 | 151.401 | -3,350.783 | 147.467 | -3,439.741 | 202.014 | 1,153.523 | 141.627 | 178.75 | 112.325 | 142.518 | 21.07 | 96.982 | 89.214 | -2,374.892 | 73.237 | -2,533.27 | -2,657.887 | 79.805 | -2,669.441 | -3,568.507 | -139.5 | -139.5 | -4,278.855 | -4,432.524 | -3,978.826 | -4,096.794 | -139.5 | -3,971.625 | -4,074.726 | -3,977.14 | -4,082.529 | -4,155.955 | -4,279.581 | -4,858.997 | -5,005.058 | -150 | -7,259.643 | -7,740.651 | -10,479.279 | -10,952.528 | -150 | -1,979.783 | -10,079.224 | -11,554.259 | -11,897.988 | -13,929.907 | -15,585.277 | -18,237.792 | -20,814.551 | -23,056.822 | -23,630.162 | -22,622.35 | 0 | -18,583.03 | 10.803 | -13,782.213 | -9,542.631 | -7,170.691 | 0 | -4,365.281 | -2,241.6 | -1,234.459 | -1,313.715 | -883.454 | -0.365 | -0.212 | -1,095.835 | -1,148.519 | -1,227.546 | -1,282.756 | -0.3 | -994.4 | -1,067 | -1,171.1 | -1,305.6 | -1,465.9 | -0.3 | -0.3 | -1,172.8 | -0.4 | 0 | 0 | 0 | 0 | -37.4 | -37.3 | -24 | -6.5 | -10.6 | -5.9 | 0 |
Total Non-Current Liabilities
| 0 | 16,482.209 | 12,583 | 11,728.687 | 10,222 | 9,985 | 10,368 | 9,917 | 9,882 | 10,569.655 | 10,856.288 | 10,915.35 | 9,699.173 | 9,051.254 | 1,438.262 | 1,425.485 | 1,536.188 | 8,594.214 | 8,915.625 | 13,468.747 | 11,299.773 | 9,486.302 | 8,210.305 | 7,982.231 | 6,177.955 | 4,700 | 4,118 | 3,740 | 3,519 | 3,029 | 3,350 | 3,394 | 3,440 | 3,544 | 3,642 | 3,077 | 3,001 | 2,841 | 2,904 | 2,740 | 2,353 | 2,315 | 2,368 | 2,419 | 2,533 | 2,658 | 2,808 | 2,669 | 3,569 | 3,703 | 3,843 | 4,279 | 4,433 | 3,979 | 4,097 | 3,901 | 3,972 | 4,075 | 3,977 | 4,083 | 4,156 | 4,280 | 4,859 | 5,005 | 6,752 | 7,260 | 7,741 | 10,479 | 10,953 | 10,825 | 10,047 | 10,079 | 11,554 | 11,898 | 13,930 | 15,585 | 18,238 | 20,815 | 23,057 | 23,630 | 22,622 | 20,870 | 18,583 | 16,826 | 13,782 | 9,543 | 7,171 | 6,397 | 4,365 | 2,242 | 1,234 | 1,314 | 883 | 971 | 1,056 | 1,096 | 1,149 | 1,228 | 1,283 | 945 | 994 | 1,067 | 1,171 | 1,306 | 1,466 | 1,593 | 1,081 | 1,173 | 497 | 0 | 0 | 0 | 0 | 37.4 | 37.3 | 24 | 6.5 | 10.6 | 5.9 | 0 |
Total Liabilities
| 17,204.426 | 15,270.366 | 13,833.811 | 13,301.634 | 11,915 | 11,673 | 11,983 | 11,947 | 11,992 | 12,618 | 12,808 | 13,321 | 11,697 | 10,701 | 9,681 | 9,244 | 9,349 | 9,425 | 11,576 | 16,168 | 13,691 | 5,098.468 | 10,643 | 10,588 | 7,778.308 | 6,284 | 5,779.59 | 5,828 | 4,922 | 4,476 | 4,048.52 | 4,334 | 4,743 | 4,805 | 4,641 | 5,084.762 | 5,062 | 4,331 | 4,559 | 4,663 | 4,345 | 4,130 | 3,756.224 | 3,363 | 3,452.346 | 4,226.099 | 3,609 | 3,303.934 | 4,247.003 | 4,295.121 | 4,409.83 | 4,850.714 | 4,595.388 | 4,138.372 | 4,201.455 | 4,068.096 | 4,135.357 | 4,217.057 | 4,185.071 | 4,263.559 | 4,358.514 | 4,465.43 | 5,056.226 | 5,257.286 | 6,928.296 | 7,435.355 | 7,960.887 | 10,656.751 | 11,134.016 | 11,805.231 | 12,022.699 | 12,027.783 | 12,157.141 | 12,525.293 | 14,011.409 | 15,842 | 18,489.909 | 21,353.998 | 23,337.095 | 23,913.909 | 22,952.523 | 21,204.432 | 18,935.451 | 17,073.442 | 14,335.24 | 9,808.876 | 7,686.661 | 6,534.739 | 5,228.574 | 3,271.852 | 2,375.394 | 2,127.871 | 1,992.958 | 1,849.474 | 2,064.236 | 1,866.451 | 1,984.746 | 2,048.949 | 2,217.903 | 2,210 | 1,858.6 | 1,998.5 | 2,212.8 | 2,577.6 | 3,544.7 | 3,546 | 3,384 | 3,109.7 | 3,169 | 3,131.3 | 2,397.4 | 1,973.2 | 1,240 | 904 | 513.2 | 373.3 | 231 | 156.8 | 123 | 101.2 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 66.948 | 66.948 | 66.948 | 66.948 | 66.923 | 66.923 | 66.923 | 0 | 0 | 0 | 0 | 0 | 0.177 | 0 | 0.425 | 1,150.976 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 492.951 | 537.104 | 0 | 0 | 838.875 | 827.199 | 809.396 | 773.767 | 740.791 | 709.582 | 681.135 | 639.273 | 583.49 | 541.733 | 390.915 | 0 | 0 | 0 | 0 | 102.541 | 0 | 26.517 | 26.517 | 26.517 | 26.517 | 26.517 | 26.517 | 26.517 | 26.517 | 26.517 | 26.517 | 26.517 | 26.517 | 26.517 | 26.5 | 26.7 | 26.7 | 26.7 | 26.7 | 26.7 | 26.7 | 26.7 | 26.7 | 26.7 | 26.7 | 29.4 | 0 | 29.7 | 0 | 0 | 0 | 0 | 22.8 | 22.8 | 22.8 |
Common Stock
| 1.322 | 1.322 | 1.319 | 1.315 | 1.185 | 113,761 | 113,864 | 1.135 | 1.133 | 1.168 | 1.203 | 1.149 | 1.147 | 1.131 | 1.13 | 1.121 | 1.119 | 1.149 | 1.148 | 1.144 | 1.121 | 0.977 | 0.969 | 0.849 | 0.829 | 0.757 | 0.757 | 0.766 | 0.771 | 0.771 | 0.77 | 0.768 | 0.767 | 0.769 | 0.766 | 0.782 | 0.821 | 0.846 | 0.837 | 0.834 | 0.833 | 0.831 | 0.826 | 0.825 | 0.824 | 0.823 | 0.817 | 0.817 | 0.815 | 0.793 | 0.788 | 0.786 | 0.785 | 0.786 | 0.781 | 0.781 | 0.78 | 0.779 | 0.778 | 0.777 | 0.777 | 0.775 | 0.602 | 0.336 | 0.334 | 0.334 | 0.326 | 0.324 | 0.28 | 0.279 | 0.271 | 0.267 | 0.261 | 0.257 | 0.254 | 0.251 | 0.248 | 0.246 | 0.245 | 0.242 | 0.233 | 0.215 | 0.198 | 0.191 | 0.185 | 0.178 | 0.166 | 0.163 | 0.159 | 0.156 | 0.146 | 0.127 | 0.112 | 0.089 | 0.089 | 0.088 | 0.088 | 0.088 | 0.088 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -1,307.907 | -1,297.418 | -1,289.059 | -1,295.461 | -66.722 | -1,240.511 | -1,083.934 | 1,153.37 | -1,127.108 | -1,048.998 | -920.807 | -922.934 | -939.519 | -1,003.141 | -1,072.19 | -1,150.875 | -1,189.006 | -1,314.807 | -1,466.223 | -485.043 | -499.02 | -498.912 | -500.084 | -524.774 | -497.786 | -513.171 | -522.53 | -547.572 | -556.415 | -570.498 | -584.799 | -599.679 | -602.975 | -633.425 | -652.709 | -642.466 | -660.742 | -656.086 | -659.044 | -659.411 | -662.538 | -683.87 | -676.123 | -664.707 | -666.102 | -664.451 | -706.493 | -743.539 | -764.676 | -783.538 | -782.799 | -793.03 | -769.791 | -750.974 | -740.177 | -738.218 | -732.869 | -732.747 | -741.334 | -768.283 | -787.434 | -794.691 | -842.548 | -791.011 | -649.501 | 492.949 | 537.318 | -299.626 | -91.154 | 838.736 | 827.32 | 809.011 | 773.32 | 740.904 | 709.494 | 681.479 | 638.983 | 583.084 | 542.169 | 481.607 | 78.012 | 21.353 | -19.255 | -46.868 | 179.039 | -26.727 | 132.191 | 116.578 | 59.961 | 86.344 | 71.861 | 59.961 | 50.325 | 41.579 | -51.142 | 27.074 | -54.461 | -55.639 | -55.209 | -55.5 | -46.3 | -42.6 | -45 | -50.9 | -0.1 | -8.7 | -4.4 | -6.8 | -6.2 | -4.3 | -3.4 | -2.7 | -2.3 | -1.7 | -0.8 | -0.2 | -0.1 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -39.391 | -47.332 | -48.901 | -57.957 | -64.738 | -62.091 | -63.036 | -68.868 | -64.935 | -57.788 | -26.474 | -8.927 | 1.923 | 9.74 | 4.988 | -4.221 | -20.56 | -29.391 | -85.531 | 41.513 | 38.124 | 48.923 | 52.684 | 61.297 | 72.327 | 75.62 | 80.055 | 85.248 | 82.316 | 69.676 | 72.602 | 71.853 | 54.715 | 46.331 | 56.712 | 91.993 | 119.721 | 140.694 | 135.64 | 140.688 | 159.771 | 167.557 | 160.652 | 148.766 | 114.768 | 118.283 | 142.883 | 138.332 | 73.872 | 28.212 | 41.856 | -13.151 | 32.309 | 80.621 | 122.112 | 112.339 | 60.798 | 38.199 | 57.597 | 64.86 | 21.175 | -77.944 | -85.467 | -56.865 | -83.74 | -1,068.951 | -1,072.104 | -1,527.125 | -735.082 | -927.875 | -831.199 | -710.396 | -605.767 | -590.791 | -581.582 | -571.135 | -431.273 | -393.49 | -388.733 | -390.915 | 96.452 | 111.221 | 78.517 | 82.179 | -102.541 | 108.409 | -101.47 | -88.926 | -90.954 | -96.6 | -108.934 | -107.5 | -92.045 | -88.476 | 2.559 | -80.537 | -4.001 | -4.721 | -3.835 | -3.3 | -1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | -3.8 | 0 | 0 | 0 | 0 | 0 | 0 | -1.6 | -0.3 | -0.5 | 0 |
Other Total Stockholders Equity
| 2,502.028 | 2,497.218 | 2,493.856 | 2,487.848 | 2,395.247 | 2,358.675 | -23.917 | 2,349.845 | 2,345.152 | 2,363.709 | 2,391.344 | 2,316.799 | 2,312.272 | 2,287.412 | 2,281.647 | 2,264.874 | 2,261.911 | 2,279.625 | 2,275.808 | 2,269.617 | 2,244.834 | 2,013.044 | 1,996.358 | 1,811.422 | 1,785.957 | 1,665.749 | 1,661.701 | 1,673.845 | 1,681.968 | 1,679.475 | 1,677.198 | 1,676.486 | 1,677.623 | 1,678.928 | 1,680.981 | 1,695.956 | 1,746.775 | 1,779.33 | 1,779.777 | 1,774.03 | 1,768.612 | 1,764.386 | 1,765.532 | 1,760.899 | 1,757.68 | 1,754.658 | 1,750.578 | 1,744.554 | 1,739.841 | 1,705.711 | 1,702.412 | 1,697.979 | 1,695.642 | 1,694.077 | 1,692.095 | 1,689.851 | 1,686.963 | 1,684.304 | 1,680.565 | 1,674.367 | 1,672.588 | 1,673.655 | 1,433.685 | 1,149.393 | 1,144.796 | 1,632.615 | 1,656.872 | 2,061.507 | 974.748 | 1,803.68 | 1,754.968 | 1,712.819 | 1,648.167 | 1,594.8 | 1,548.661 | 1,505.844 | 1,447.09 | 1,385.001 | 1,336.489 | 1,254.829 | 727.144 | 625.151 | 548.662 | 517.826 | 668.49 | 465.316 | 560.189 | 535.279 | 450.045 | 401.513 | 374.854 | 328.668 | 294.943 | 244.305 | 243.65 | 242.522 | 242.52 | 242.139 | 242.139 | 242.1 | 244.3 | 257.5 | 262.5 | 279.3 | 230.9 | 302.9 | 307.4 | 314.6 | 334 | 274.6 | 219.7 | 213.7 | 136.1 | 126 | 68.9 | 68.5 | 74.1 | 0 | 0.1 | -2.5 |
Total Shareholders Equity
| 1,223 | 1,220.738 | 1,224.163 | 1,202.693 | 1,106 | 1,124 | 1,138 | 1,084 | 1,154 | 1,258 | 1,445 | 1,386 | 1,376 | 1,295 | 1,216 | 1,111 | 1,053 | 937 | 725 | 1,827 | 1,785 | 815.433 | 1,550 | 1,349 | 1,361.327 | 1,229 | 1,219.983 | 1,212 | 1,209 | 1,179 | 1,165.771 | 1,149 | 1,130 | 1,093 | 1,086 | 1,146.265 | 1,207 | 1,265 | 1,257 | 1,256 | 1,267 | 1,249 | 1,250.887 | 1,246 | 1,207.17 | 1,209.313 | 1,188 | 1,140.164 | 1,049.852 | 951.178 | 962.257 | 892.584 | 958.945 | 1,024.51 | 1,074.811 | 1,064.753 | 1,015.672 | 990.535 | 997.606 | 971.721 | 907.106 | 801.795 | 506.272 | 301.852 | 411.889 | 563.998 | 585.094 | -718.279 | 148.792 | 876.084 | 924.04 | 1,002.69 | 1,042.661 | 1,004.266 | 967.333 | 934.96 | 1,016.065 | 991.757 | 948.001 | 864.156 | 901.841 | 757.94 | 608.122 | 553.328 | 566.134 | 547.176 | 485.402 | 473.033 | 445.728 | 417.93 | 364.444 | 307.773 | 279.852 | 224.014 | 221.673 | 215.664 | 210.663 | 208.384 | 209.7 | 209.9 | 222.9 | 241.6 | 244.2 | 254.8 | 257.5 | 320.9 | 329.7 | 334.5 | 356.3 | 293.2 | 245.7 | 211 | 163.5 | 124.3 | 68.1 | 68.3 | 72.4 | 22.5 | 22.4 | 20.3 |
Total Equity
| 1,223 | 1,220.738 | 1,224.163 | 1,202.693 | 1,106 | 1,124 | 1,138 | 1,084 | 1,154 | 1,258 | 1,445 | 1,386 | 1,376 | 1,295 | 1,216 | 1,111 | 1,053 | 937 | 725 | 1,827 | 1,785 | 815.433 | 1,550 | 1,349 | 1,361.327 | 1,229 | 1,219.983 | 1,212 | 1,209 | 1,179 | 1,165.771 | 1,149 | 1,130 | 1,093 | 1,086 | 1,146.265 | 1,207 | 1,265 | 1,257 | 1,256 | 1,267 | 1,249 | 1,250.887 | 1,246 | 1,207.17 | 1,209.313 | 1,188 | 1,140.164 | 1,049.852 | 951.178 | 962.257 | 892.584 | 958.945 | 1,026.616 | 1,081.851 | 1,075.592 | 1,026.791 | 1,002.528 | 1,010.195 | 989.091 | 926.474 | 819.664 | 524.37 | 324.463 | 446.978 | 610.581 | 585.094 | -718.279 | 148.792 | 876.084 | 924.04 | 1,002.69 | 1,042.661 | 1,004.266 | 967.333 | 934.96 | 1,016.065 | 991.757 | 948.001 | 864.156 | 901.841 | 757.94 | 608.122 | 553.328 | 566.134 | 547.176 | 485.402 | 473.033 | 445.728 | 417.93 | 364.444 | 307.773 | 279.852 | 224.014 | 221.673 | 215.664 | 210.663 | 208.384 | 209.7 | 209.9 | 222.9 | 241.6 | 244.2 | 254.8 | 257.5 | 320.9 | 329.7 | 334.5 | 356.3 | 293.2 | 245.7 | 211 | 163.5 | 124.3 | 68.1 | 68.3 | 72.4 | 22.5 | 22.4 | 20.3 |
Total Liabilities & Shareholders Equity
| 18,427.426 | 16,491.104 | 15,057.974 | 14,504.327 | 13,021 | 12,797 | 13,121 | 13,031 | 13,146 | 13,876 | 14,253 | 14,707 | 13,073 | 11,996 | 10,897 | 10,355 | 10,402 | 10,362 | 12,301 | 17,995 | 15,476 | 5,913.901 | 12,193 | 11,937 | 9,139.635 | 7,513 | 6,999.573 | 7,040 | 6,131 | 5,655 | 5,214.291 | 5,483 | 5,873 | 5,898 | 5,727 | 6,231.027 | 6,269 | 5,596 | 5,816 | 5,919 | 5,612 | 5,379 | 5,007.111 | 4,609 | 4,659.516 | 5,435.412 | 4,797 | 4,444.098 | 5,296.855 | 5,246.299 | 5,372.087 | 5,743.298 | 5,554.333 | 5,164.988 | 5,283.306 | 5,143.688 | 5,162.148 | 5,219.585 | 5,195.266 | 5,252.65 | 5,284.988 | 5,285.094 | 5,580.596 | 5,581.749 | 7,375.274 | 8,045.936 | 8,545.981 | 9,938.472 | 11,282.808 | 12,681.315 | 12,946.739 | 13,030.473 | 13,199.802 | 13,529.559 | 14,978.742 | 16,776.96 | 19,505.974 | 22,345.755 | 24,285.096 | 24,778.065 | 23,854.364 | 21,962.372 | 19,543.573 | 17,626.77 | 14,901.374 | 10,356.052 | 8,172.063 | 7,007.772 | 5,674.302 | 3,689.782 | 2,739.838 | 2,435.644 | 2,272.81 | 2,073.488 | 2,285.909 | 2,082.115 | 2,195.409 | 2,257.333 | 2,427.603 | 2,419.9 | 2,081.5 | 2,240.1 | 2,457 | 2,832.4 | 3,802.2 | 3,866.9 | 3,713.7 | 3,444.2 | 3,525.3 | 3,424.5 | 2,643.1 | 2,184.2 | 1,403.5 | 1,028.3 | 581.3 | 441.6 | 303.4 | 179.3 | 145.4 | 121.5 |