Nordnet AB (publ)
SSE:SAVE.ST
184.2 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 3,073.5 | 3,610.4 | 4,192.9 | 1,306.8 | 545.7 | 1,832.3 | 3,726.5 | 8,753.1 | 5,727.1 | 4,437.8 | 4,249.838 | 5,271 | 3,315.4 | 3,279.8 | 3,100.458 | 1,540.9 | 2,192 | 3,667.2 | 409.538 | 929.7 | 364.3 | 772.8 | 1,344.2 | 1,139 | 1,519.4 | 544.2 | 392.304 | 96.4 | 121.6 | 137.5 | 436.419 | 500.2 | 600 | 172.7 | 4,333.771 | 452 | 517 | 673.1 | 3,686.418 | 834.2 | 959.6 | 1,010.4 | 2,842.924 | 915 | 999.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short Term Investments
| 32,753.79 | 262.7 | 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 | 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
| 3,073.5 | 3,873.1 | 4,192.9 | 1,306.8 | 545.7 | 1,832.3 | 3,726.5 | 8,753.1 | 5,727.1 | 4,437.8 | 4,249.838 | 5,271 | 3,315.4 | 3,279.8 | 3,100.458 | 1,540.9 | 2,192 | 3,667.2 | 409.538 | 929.7 | 364.3 | 772.8 | 1,344.2 | 1,139 | 1,519.4 | 544.2 | 392.304 | 96.4 | 121.6 | 137.5 | 436.419 | 500.2 | 600 | 172.7 | 4,333.771 | 452 | 517 | 673.1 | 3,686.418 | 834.2 | 959.6 | 1,010.4 | 2,842.924 | 915 | 999.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables
| 29.2 | 24.4 | 2,581.9 | 42.6 | 44.5 | 54.4 | 2,419.1 | 20.2 | 17.7 | 2.2 | 2,636.49 | 17.1 | 11 | 0 | 7,059.103 | 0 | 0 | 0 | 3,066.849 | 0 | 0 | 0 | 3,392.281 | 0 | 0 | 0 | 2,687.719 | 0 | 0 | 0 | 2,309.19 | 0 | 0 | 0 | 2,468.046 | 0 | 0 | 0 | 1,860.871 | 2,663.3 | 964.8 | 1,274 | 1,233.927 | 913.5 | 823.4 | 781.5 | 275.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory
| 0 | 3,610.4 | 0 | 0 | 0 | 0 | 6,190.1 | 0 | 0 | 0 | 4,250.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3,102.7 | -3,634.8 | -6,774.8 | -1,349.4 | -590.2 | -1,886.7 | -6,190.1 | -8,773.3 | -5,744.8 | -4,440 | -4,250.4 | -5,288.1 | -3,326.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,654.8 | 3,873.1 | -0 | 1,306.8 | 545.7 | 1,832.3 | 6,145.6 | 8,753.1 | 5,727.1 | 4,437.8 | 6,886.328 | 5,271 | 3,315.4 | 3,279.8 | 10,159.561 | 1,540.9 | 2,192 | 3,667.2 | 3,476.387 | 929.7 | 364.3 | 772.8 | 4,736.481 | 1,139 | 1,519.4 | 544.2 | 3,080.023 | 96.4 | 121.6 | 137.5 | 2,745.609 | 500.2 | 600 | 172.7 | 2,468.046 | 452 | 517 | 673.1 | 1,860.871 | 2,663.3 | 964.8 | 1,274 | 1,233.927 | 913.5 | 823.4 | 781.5 | 275.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 307.7 | 249.9 | 254.6 | 252.4 | 227.1 | 236.7 | 244 | 244.8 | 257.2 | 270.9 | 285.322 | 275.6 | 272.1 | 278.1 | 272.943 | 287.3 | 298.9 | 312.2 | 306.824 | 321.5 | 332.4 | 333.3 | 102.763 | 101.4 | 97.4 | 82.4 | 41.856 | 31 | 32.6 | 33.9 | 26.98 | 24 | 26 | 27.9 | 29.338 | 28.6 | 29.6 | 30 | 32.281 | 32.7 | 33.2 | 35.5 | 33.36 | 33.2 | 33.4 | 32.2 | 31.765 | 32.5 | 31.7 | 31.7 | 32.656 | 31.7 | 31.1 | 32.3 | 35.402 | 31.8 | 30.8 | 33.7 | 38.726 |
| Goodwill
| 0 | 0 | 414.9 | 0 | 0 | 0 | 429.1 | 0 | 0 | 0 | 422.62 | 0 | 0 | 0 | 408.314 | 0 | 0 | 0 | 429.193 | 0 | 0 | 0 | 189.972 | 0 | 0 | 0 | 188.126 | 0 | 0 | 0 | 192.332 | 0 | 0 | 0 | 184.509 | 0 | 0 | 0 | 192.142 | 0 | 0 | 0 | 192.643 | 0 | 0 | 0 | 199.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 1,047.7 | 1,023.9 | 596.7 | 999.1 | 977.3 | 956.3 | 538.4 | 947 | 938 | 946.8 | 498.062 | 903.6 | 899 | 902.1 | 458.496 | 862.7 | 869.1 | 869.7 | 487.907 | 938.6 | 920.1 | 427.4 | 224.287 | 408.5 | 404.7 | 396 | 194.025 | 363.6 | 366.5 | 371.5 | 182.463 | 381 | 384.6 | 387.2 | 205.223 | 405.6 | 420 | 430.6 | 242.108 | 437.5 | 442.8 | 447.6 | 254.722 | 456.7 | 471 | 0 | 276.325 | 0 | 0 | 505.1 | 0 | 529.3 | 536.5 | 544.7 | 553.581 | 577.8 | 370.7 | 389.6 | 416.286 |
| Goodwill and Intangible Assets
| 1,047.7 | 1,023.9 | 1,011.6 | 999.1 | 977.3 | 956.3 | 967.5 | 947 | 938 | 946.8 | 920.682 | 903.6 | 899 | 902.1 | 866.81 | 862.7 | 869.1 | 869.7 | 917.1 | 938.6 | 920.1 | 427.4 | 414.259 | 408.5 | 404.7 | 396 | 382.151 | 363.6 | 366.5 | 371.5 | 374.795 | 381 | 384.6 | 387.2 | 389.732 | 405.6 | 420 | 430.6 | 434.25 | 437.5 | 442.8 | 447.6 | 447.365 | 456.7 | 471 | 457.2 | 475.342 | 482.6 | 495.5 | 505.1 | 513.302 | 529.3 | 536.5 | 544.7 | 553.581 | 577.8 | 370.7 | 389.6 | 416.286 |
| Long Term Investments
| 35,040.01 | 34,158.5 | 36,583.2 | 38,774.5 | 41,967.21 | 43,124.6 | 50,832 | 47,987.8 | 49,412.9 | 48,872.7 | 44,686.161 | 39,812.1 | 35,555.4 | 33,852.9 | 32,623.313 | 33,190.8 | 35,033 | 40,600.8 | 23,606.122 | 0 | 22,423.5 | 19,921.6 | 20,095.92 | 18,946.5 | 19,151.4 | 17,357.4 | 17,911.386 | 17,192.4 | 17,877.7 | 16,041 | 15,495.91 | 15,126 | 15,977.5 | 13,854.1 | 13,914.323 | 17,843.1 | 17,920.2 | 14,944.8 | 12,464.136 | 11,055 | 11,528.4 | 9,390.1 | 8,030.301 | 8,340.3 | 7,415.6 | 5,934.7 | 5,387.969 | 25,602.2 | 23,845 | 23,962.8 | 5,171.986 | 22,632.6 | 24,027.3 | 22,597.9 | 7,975.654 | 20,389.2 | 20,543.3 | 3,861.4 | 3,468.766 |
| Tax Assets
| 1.8 | -34,158.5 | 1.7 | 1.6 | 1.5 | 1.4 | 1.3 | 1.2 | 1.1 | 1 | 0.9 | 0.8 | 0.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 204,455.29 | 232,162.9 | 147,424 | -1.6 | -1.5 | -1.4 | -1.3 | -1.2 | -1.1 | -1 | -0.9 | -0.8 | -0.7 | -35,033.1 | -33,763.066 | -34,340.8 | -36,201 | -41,782.7 | -24,830.046 | 106,662.9 | -23,676 | -20,682.3 | -20,612.942 | -19,456.4 | -19,653.5 | -17,835.8 | -18,335.393 | -17,587 | -18,276.8 | -16,446.4 | -15,897.685 | -15,531 | -16,388.1 | -14,269.2 | -14,333.393 | -18,277.3 | -18,369.8 | -15,405.4 | -12,930.667 | -11,525.2 | -12,004.4 | -9,873.2 | -8,511.026 | -8,830.2 | -7,920 | -6,424.1 | -5,895.076 | -26,117.3 | -24,372.2 | -24,499.6 | -5,717.944 | -23,193.6 | -24,594.9 | -23,174.9 | -8,564.637 | -20,998.8 | -20,944.8 | -4,284.7 | -3,923.778 |
| Total Non-Current Assets
| 240,852.5 | 233,436.7 | 185,275.1 | 40,026 | 43,171.61 | 44,317.6 | 52,043.5 | 49,179.6 | 50,608.1 | 50,090.4 | 45,892.165 | 40,991.3 | 36,726.5 | 35,033.1 | 33,763.066 | 34,340.8 | 36,201 | 41,782.7 | 24,830.046 | 107,923 | 23,676 | 20,682.3 | 20,612.942 | 19,456.4 | 19,653.5 | 17,835.8 | 18,335.393 | 17,587 | 18,276.8 | 16,446.4 | 15,897.685 | 15,531 | 16,388.1 | 14,269.2 | 14,333.393 | 18,277.3 | 18,369.8 | 15,405.4 | 12,930.667 | 11,525.2 | 12,004.4 | 9,873.2 | 8,511.026 | 8,830.2 | 7,920 | 6,424.1 | 5,895.076 | 26,117.3 | 24,372.2 | 24,499.6 | 5,717.944 | 23,193.6 | 24,594.9 | 23,174.9 | 8,564.637 | 20,998.8 | 20,944.8 | 4,284.7 | 3,923.778 |
| Total Assets
| 244,507.3 | 237,309.8 | 222,249.7 | 215,006.2 | 219,691.3 | 212,610.7 | 206,907.8 | 217,947.7 | 213,087.2 | 230,085.1 | 232,544.159 | 212,705.5 | 198,695.4 | 186,194.9 | 167,993.051 | 150,726 | 138,634 | 133,614.3 | 115,603.323 | 108,852.7 | 105,526.7 | 99,859.3 | 92,119.416 | 99,992.6 | 96,547 | 82,777.2 | 80,340.562 | 79,931 | 78,153.4 | 74,835.6 | 70,450.243 | 70,218 | 65,951 | 61,082.2 | 60,213.294 | 63,399.1 | 63,692.9 | 60,174 | 50,126.464 | 50,063.6 | 47,365.3 | 43,855 | 39,694.225 | 39,705.3 | 36,659.2 | 34,639.7 | 31,391.905 | 32,302.7 | 31,008.2 | 30,849.8 | 29,062.265 | 29,092.1 | 31,097.7 | 30,762.6 | 28,792.42 | 28,342.6 | 27,504.8 | 27,456.1 | 23,754.171 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 0 | 0 | 29.5 | 0 | 0 | 0 | 58 | 0 | 0 | 0 | 31.374 | 0 | 0 | 0 | 50.057 | 0 | 0 | 0 | 34.43 | 0 | 0 | 0 | 48.015 | 0 | 0 | 0 | 44.263 | 0 | 0 | 0 | 22.655 | 0 | 0 | 0 | 26.114 | 0 | 0 | 0 | 10.576 | 0 | 0 | 0 | 16.827 | 0 | 0 | 0 | 32.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 0 | 0 | 65 | 0 | 0 | 0 | 60.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables
| 681.9 | 979.5 | 299.8 | 444.6 | 548.2 | 706.6 | 151.1 | 470.5 | 490.2 | 627.1 | 327.596 | 516.4 | 554.2 | 510 | 199.955 | 234 | 243 | 238 | 92.178 | 0 | 164 | 178.1 | 42.105 | 62.1 | 91.3 | 93.1 | 8.017 | 34 | 60.1 | 88.2 | 4.412 | 39 | 56.2 | 86.9 | 73.455 | 69.8 | 88.8 | 110.8 | 13.713 | 10 | 7.7 | 46.9 | 42.087 | 1.4 | 0 | 0.9 | 22.675 | 0 | 0 | 0 | 78.527 | 0 | 0 | 0 | 116.013 | 0 | 0 | 0 | 105.078 |
| Deferred Revenue
| 0 | 0 | 35.5 | 0 | 0 | 0 | -2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -65 | 0 | 0 | 0 | -58 | 0 | 0 | 0 | -31.374 | 0 | 0 | 0 | -50.057 | 0 | 0 | 0 | -34.43 | 0 | 0 | 0 | -48.015 | 0 | 0 | 0 | -44.263 | 0 | 0 | 0 | -22.655 | 0 | 0 | 0 | -26.114 | 0 | 0 | 0 | -10.576 | 0 | 0 | 0 | -16.827 | 0 | 0 | 0 | -32.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities
| 280.6 | 249.8 | 65 | 282.7 | 247.1 | 260 | 58 | 366.2 | 347.9 | 264.1 | 31.374 | 257.9 | 245.9 | 251.3 | 50.057 | 217.5 | 200 | 180.4 | 34.43 | 183.9 | 185.4 | 185.1 | 48.015 | 194.7 | 184 | 181.8 | 44.263 | 161.1 | 165.9 | 142.3 | 22.655 | 172.3 | 151 | 143.1 | 26.114 | 101.5 | 112.1 | 111.5 | 10.576 | 117.9 | 109.8 | 95.7 | 16.827 | 126.8 | 112 | 0 | 32.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 900 | 900 | 1,400 | 1,400 | 1,400 | 1,400 | 163.6 | 1,100 | 1,100 | 0 | 195.232 | 0 | 0 | 0 | 199.628 | 0 | 0 | 0 | 214.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,547.4 | 0 | 0 | 20,113.3 | 75.7 | 75.7 | 175.738 | 175.7 | 175.7 | 175.7 | 175.745 | 175.7 | 175.7 | 175.7 | 175.745 | 175.7 | 175.7 | 0 | 175.745 | 175.7 | 175.7 | 175.7 | 175.745 | 190.2 | 114.4 | 115.2 | 22.555 |
| Deferred Revenue Non-Current
| 280.6 | 249.8 | 197.5 | 282.7 | 247.1 | 260 | 107.5 | 366.2 | 347.9 | 264.1 | 237.1 | 257.9 | 245.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 44.4 | 45 | 46.2 | 50.8 | 51.5 | 52 | 56.1 | 62.2 | 62.8 | 66.3 | 65.7 | 72.7 | 68.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 237,311.4 | -1,194.8 | 214,303.5 | -1,733.5 | -1,698.6 | -1,712 | -163.6 | -1,528.4 | -1,510.7 | -330.4 | -302.8 | -330.6 | -314.2 | 0 | -199.628 | 0 | 0 | 0 | -214.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23,547.4 | 0 | 0 | -20,113.3 | -75.7 | -75.7 | -175.738 | -175.7 | -175.7 | -175.7 | -175.745 | -175.7 | -175.7 | -175.7 | -175.745 | -175.7 | -175.7 | 0 | -175.745 | -175.7 | -175.7 | -175.7 | -175.745 | -190.2 | -114.4 | -115.2 | -22.555 |
| Total Non-Current Liabilities
| 238,536.4 | 172,443.9 | 215,947.2 | 209,333 | 214,672.4 | 207,056.9 | 163.6 | 213,586.4 | 209,082.6 | 156,157 | 195.232 | 146,841.6 | 136,892.2 | 0 | 199.628 | 0 | 0 | 0 | 214.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,547.4 | 0 | 0 | 20,113.3 | 75.7 | 75.7 | 175.738 | 175.7 | 175.7 | 175.7 | 175.745 | 175.7 | 175.7 | 175.7 | 175.745 | 175.7 | 175.7 | 0 | 175.745 | 175.7 | 175.7 | 175.7 | 175.745 | 190.2 | 114.4 | 115.2 | 22.555 |
| Total Liabilities
| 238,536.4 | 249.8 | 215,947.3 | 209,333 | 214,672.4 | 207,056.9 | 200,857.7 | 213,586.4 | 209,082.6 | 223,689.2 | 226,554.058 | 207,359.8 | 193,757.5 | 251.3 | 163,781.322 | 217.5 | 200 | 180.4 | 112,545.541 | 183.9 | 185.4 | 185.1 | 48.015 | 194.7 | 184 | 181.8 | 44.263 | 161.1 | 165.9 | 142.3 | 22.655 | 172.3 | 23,547.4 | 143.1 | 26.114 | 20,113.3 | 75.7 | 75.7 | 48,375.343 | 175.7 | 175.7 | 175.7 | 38,068.844 | 175.7 | 175.7 | 175.7 | 29,877.934 | 175.7 | 175.7 | 0 | 175.745 | 175.7 | 175.7 | 175.7 | 175.745 | 190.2 | 114.4 | 115.2 | 22.555 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 113.7 | 143.4 | 181.3 | 161.2 | 255.5 | 228.3 | 0 | 61.4 | 0 | 0 | 72.5 | 100.355 | 108.2 | 123.3 | 133.5 | 76.142 | 0 | 63.4 | 72.7 | 85.015 | 65.1 | 57.4 | 58.1 | 67.867 | 57.9 | 57.1 | 56.6 | 59.376 | 58.6 | 77 | 101.1 | 113.335 | 88.2 | 53.3 | 53.3 | 64.818 | 54.4 | 56.7 | 55.1 | 61.122 | 67.7 | 66.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.25 | 1.2 | 1.2 | 1.2 | 1.25 | 1.2 | 1 | 1 | 1.039 | 1 | 1 | 1 | 1 | 175 | 175 | 175 | 1 | 175 | 175 | 175 | 175.028 | 175 | 175 | 175 | 175.028 | 175 | 175 | 175 | 175.028 | 175 | 175 | 175 | 175.028 | 175 | 175 | 175 | 175.028 | 175 | 175 | 175 | 175.028 | 175 | 175 | 175 | 175.028 | 174.3 | 167.8 | 167.7 | 166.937 |
| Retained Earnings
| -1,294.2 | -204 | -893.8 | -1,309.4 | -1,933.9 | -1,351.8 | -1,976.6 | -2,471.1 | -2,855.1 | -1,689.1 | -2,175.688 | -2,188.9 | -2,589.8 | -2,644.1 | -3,301.565 | -3,583.5 | -3,852.2 | -4,145.6 | -4,438.331 | -4,496.2 | -4,568 | -4,634.5 | -4,749.002 | 1,381.6 | 1,354.9 | 1,427.3 | -4,729.736 | 1,361.6 | 1,315.9 | 1,463.3 | 1,382.153 | 1,296.1 | 1,243.2 | 1,400.8 | 1,329.63 | 1,258.1 | 1,148.2 | 1,261 | 1,166.093 | 1,084.1 | 1,023.7 | 1,114.6 | 1,035.264 | 970.9 | 912.7 | 980.2 | 923.066 | 870 | 848 | 920.4 | 847.908 | 789.9 | 712.2 | 744 | 665.273 | 564.4 | 527.1 | 585.1 | 521.75 |
| Accumulated Other Comprehensive Income/Loss
| -66.7 | -100.9 | -132.1 | -113.7 | -143.4 | -181.3 | -161.2 | -255.5 | -228.3 | 6,983.9 | -61.4 | 7,033.4 | 7,026.5 | -72.5 | -100.355 | -108.2 | -123.3 | -133.5 | -76.142 | -62.2 | -63.4 | -72.7 | -85.015 | -65.1 | -57.4 | -58.1 | -67.867 | -57.9 | -57.1 | -56.6 | -59.376 | -58.6 | -77 | -101.1 | -113.335 | -88.2 | -53.3 | -53.3 | -64.818 | -54.4 | -56.7 | -55.1 | -61.122 | -67.7 | -66.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 7,330.6 | 8,227 | 7,327 | 8,381.3 | 8,351.6 | 8,304.4 | 8,025.5 | 7,931.1 | 7,958.5 | 1,100 | 8,164.539 | 500 | 500 | 7,539.9 | 7,512.044 | 7,463 | 7,447.9 | 7,437.7 | 7,495.074 | 7,571.2 | 7,507.8 | 7,248.7 | 6,736.242 | 416 | 423.7 | 423 | 6,753.389 | 423.2 | 424 | 424.5 | 421.704 | 420.2 | 401.8 | 378.6 | 365.423 | 383 | 418.4 | 418.4 | 406.464 | 417 | 415.1 | 416.6 | 410.723 | 405 | 405.3 | 405.9 | 415.877 | 415.5 | 412.6 | 414.8 | 406.338 | 426.2 | 412.8 | 394.4 | 400.814 | 421.3 | 310.2 | 309.2 | 347.728 |
| Total Shareholders Equity
| 5,971 | 7,923.4 | 6,302.4 | 7,073.1 | 6,418.9 | 6,953.8 | 6,050.1 | 5,461.2 | 5,104.6 | 6,396 | 5,990.101 | 5,345.7 | 4,937.9 | 4,897 | 4,211.729 | 3,880.7 | 3,596.7 | 3,293.1 | 3,057.782 | 3,013.8 | 2,940.8 | 2,615.2 | 1,988.24 | 1,972.6 | 1,953.6 | 2,025.3 | 2,024.653 | 1,959.8 | 1,914.9 | 2,062.8 | 1,978.885 | 1,891.3 | 1,820 | 1,954.4 | 1,870.081 | 1,816.1 | 1,741.6 | 1,854.4 | 1,747.585 | 1,676.1 | 1,613.8 | 1,706.2 | 1,621.015 | 1,550.9 | 1,493 | 1,561.1 | 1,513.971 | 1,460.5 | 1,435.6 | 1,510.2 | 1,429.274 | 1,391.1 | 1,300 | 1,313.4 | 1,241.115 | 1,160 | 1,005.1 | 1,062 | 1,036.415 |
| Total Equity
| 5,971 | 7,923.4 | 6,302.4 | 7,073.1 | 6,418.9 | 6,953.8 | 6,050.1 | 5,461.2 | 5,104.6 | 6,396 | 5,990.101 | 5,345.7 | 4,937.9 | 4,897 | 4,211.729 | 3,880.7 | 3,596.7 | 3,293.1 | 3,057.782 | 3,013.8 | 2,940.8 | 2,615.2 | 1,988.24 | 1,972.6 | 1,953.6 | 2,025.3 | 2,024.653 | 1,959.8 | 1,914.9 | 2,062.8 | 1,978.885 | 1,891.3 | 1,823.5 | 1,958 | 1,873.966 | 1,820 | 1,745.6 | 1,857.8 | 1,751.121 | 1,680 | 1,617.4 | 1,710.3 | 1,625.381 | 1,555.9 | 1,498.2 | 1,561.1 | 1,513.971 | 1,460.5 | 1,435.6 | 1,510.2 | 1,429.274 | 1,391.1 | 1,300 | 1,313.4 | 1,241.115 | 1,160 | 1,005.1 | 1,062 | 1,036.415 |
| Total Liabilities & Shareholders Equity
| 244,507.4 | 237,309.8 | 222,249.7 | 215,006.2 | 219,691.3 | 212,610.7 | 206,907.8 | 217,947.7 | 213,087.2 | 230,085.1 | 232,544.159 | 212,705.5 | 198,695.4 | 186,194.9 | 167,993.051 | 150,726 | 138,634 | 133,614.3 | 115,603.323 | 3,197.7 | 105,526.7 | 99,859.3 | 92,119.416 | 99,992.6 | 96,547 | 82,777.2 | 80,340.562 | 79,931 | 78,153.4 | 74,835.6 | 70,450.243 | 70,218 | 65,951 | 61,082.2 | 60,213.294 | 63,399.1 | 63,692.9 | 60,174 | 50,126.464 | 50,063.6 | 47,365.3 | 43,855 | 39,694.225 | 39,705.3 | 36,659.2 | 34,639.7 | 31,391.905 | 32,302.7 | 31,008.2 | 30,849.8 | 29,062.265 | 29,092.1 | 31,097.7 | 30,762.6 | 28,792.42 | 28,342.6 | 27,504.8 | 27,456.1 | 23,754.171 |