
Simmons First National Corporation
NASDAQ:SFNC
17.39 (USD) • At close April 17, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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 Q1 | 1991 Q4 | 1990 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 423.171 | 687.477 | 398.321 | 574.333 | 603.403 | 614.092 | 605.648 | 745.912 | 524.451 | 682.122 | 679.41 | 964.847 | 1,687.017 | 1,650.653 | 1,781.413 | 2,339.124 | 3,905.463 | 3,472.152 | 2,522.131 | 2,545.16 | 1,737.199 | 996.623 | 529.97 | 655.256 | 491.161 | 833.458 | 513.804 | 943.846 | 859.664 | 598.042 | 432.29 | 329.614 | 305.281 | 290.222 | 441.916 | 250.607 | 230.249 | 266.369 | 400.998 | 267.089 | 532.41 | 335.909 | 284.296 | 422.66 | 522.136 | 539.38 | 358.12 | 459.234 | 642.998 | 515.454 | 480.88 | 545.582 | 677.243 | 570.206 | 523.691 | 541.927 | 509.17 | 452.06 | 325.174 | 242.326 | 427.371 | 353.585 | 196.89 | 106.277 | 96.926 | 132.886 | 142.477 | 155.822 | 194.223 | 103.77 | 91.927 | 116.999 | 115.127 | 129.281 | 97.323 | 115.54 | 123.6 | 89.858 | 131.294 | 101.03 | 89.645 | 108.281 | 89.217 | 92.215 | 120.981 | 110.055 | 100.948 | 114.791 | 107.24 | 104.925 | 94.378 | 94.973 | 113.309 | 137.141 | 150.582 | 130.088 | 96.213 | 90.485 | 75.923 | 78.986 | 69.929 | 75.7 | 67.7 | 67.8 | 135.1 | 122.9 | 70.2 | 96.9 | 157.1 | 127 | 99 | 75 | 81.4 | 69.3 | 61.4 | 48.4 | 72.1 | 73.4 | 47.5 | 66.5 | 58.3 | 74 | 52.7 | 39.7 | 61.5 | 49.1 | 36.8 | 38.3 | 61.4 | 64.1 | 32.2 | 116.2 | 108.7 | 55.2 |
Short Term Investments
| 3,615.556 | 1,397.133 | 2,691.094 | 254.312 | -0.1 | 0 | 3,358.421 | 3,579.758 | 3,755.956 | 3,852.854 | 3,937.543 | 4,341.647 | 6,640.069 | 7,113.545 | 6,822.203 | 6,556.581 | 4,528.348 | 3,473.598 | 2,607.288 | 2,496.896 | 2,466.64 | 3,453.338 | 2,356.134 | 2,342.387 | 2,240.111 | 2,151.752 | 1,997.814 | 1,938.644 | 1,830.113 | 1,589.517 | 1,317.42 | 1,190.6 | 1,257.813 | 1,157.354 | 1,024.206 | 821.372 | 857.673 | 821.407 | 703.347 | 747.701 | 0 | 305.283 | 317.473 | 270.336 | 264.974 | -529.451 | 179.937 | 0 | 77.686 | 3.928 | 7.002 | 7.812 | 7.708 | 0 | 5.252 | 7.356 | 7.468 | 440.379 | 0 | 0 | 0 | 0 | 0 | 0 | 537.03 | 0 | 0.205 | 0.141 | -0.15 | 0 | 0 | 0.141 | 0.048 | 0 | 0 | 411.548 | 0 | 0 | 419.204 | 0 | 429.674 | 0 | 0.54 | 425.292 | 378.545 | 0 | 0 | 302.443 | 0.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,038.727 | 2,084.61 | 398.321 | 574.333 | 603.303 | 614.092 | 3,964.069 | 4,326.215 | 4,281.202 | 4,534.976 | 4,618.243 | 964.847 | 8,328.943 | 8,766.08 | 8,605.396 | 8,897.04 | 8,435.145 | 6,947.329 | 5,133.48 | 5,046.617 | 4,208.148 | 4,454.515 | 2,891.145 | 3,002.684 | 2,735.956 | 2,990.144 | 2,515.572 | 2,885.464 | 2,692.846 | 2,190.873 | 1,753.769 | 1,521.771 | 1,567.657 | 1,447.576 | 1,466.122 | 1,078.76 | 1,087.922 | 1,087.776 | 1,111.174 | 1,014.79 | 532.41 | 19.197 | 601.769 | 692.996 | 787.11 | 9.929 | 538.057 | 459.234 | 720.684 | 519.382 | 480.88 | 553.394 | 677.243 | 570.206 | 528.943 | 549.283 | 516.638 | 892.439 | 325.174 | 242.326 | 427.371 | 353.585 | 196.89 | 106.277 | 633.956 | 132.886 | 142.682 | 155.963 | 194.073 | 103.77 | 91.927 | 117.14 | 115.175 | 129.281 | 97.323 | 527.088 | 123.6 | 89.858 | 550.498 | 101.03 | 519.319 | 108.281 | 89.757 | 517.507 | 499.526 | 110.055 | 100.948 | 417.234 | 107.298 | 104.925 | 94.378 | 94.973 | 113.309 | 137.141 | 150.582 | 130.088 | 96.213 | 90.485 | 75.923 | 78.986 | 69.929 | 75.7 | 67.7 | 67.8 | 135.1 | 122.9 | 70.2 | 96.9 | 157.1 | 127 | 99 | 75 | 81.4 | 69.3 | 61.4 | 48.4 | 72.1 | 73.4 | 47.5 | 66.5 | 58.3 | 74 | 52.7 | 39.7 | 61.5 | 49.1 | 36.8 | 38.3 | 61.4 | 64.1 | 32.2 | 116.2 | 108.7 | 55.2 |
Net Receivables
| 117.398 | 123.243 | 125.7 | 126.625 | 122.781 | 0 | 110.361 | 103.431 | 98.775 | 102.892 | 86.637 | 82.332 | 69.357 | 0 | 68.405 | 67.916 | 71.359 | 72.597 | 77.352 | 79.772 | 57.039 | 62.707 | 53.966 | 54.781 | 51.796 | 49.938 | 51.509 | 44.266 | 42.129 | 43.528 | 30.749 | 27.337 | 26.089 | 27.788 | 27.39 | 24.15 | 23.545 | 25.793 | 26.873 | 24.129 | 24.719 | 16.774 | 18.006 | 14.254 | 15.102 | 15.654 | 15.635 | 12.637 | 13.027 | 14.53 | 15.253 | 12.975 | 13.319 | 15.126 | 16.195 | 15.203 | 15.382 | 17.363 | 26.484 | 28.878 | 16.421 | 17.881 | 19.618 | 18.131 | 19.071 | 20.93 | 23.322 | 20.863 | 19.696 | 21.345 | 25.699 | 21.868 | 21.312 | 21.974 | 21.953 | 18.571 | 17.066 | 18.754 | 18.555 | 15.705 | 15.276 | 14.248 | 15.361 | 12.797 | 13.683 | 12.678 | 13.757 | 11.985 | 13.519 | 13.133 | 0 | 14.528 | 15.124 | 15.764 | 16.968 | 17.248 | 17.476 | 18.878 | 18.961 | 15.985 | 15.312 | 15.7 | 0 | 0 | 0 | 13.2 | 12.7 | 12.2 | 11.4 | 12 | 12 | 8.7 | 8.1 | 9.7 | 8.8 | 8.5 | 7.6 | 8 | 8.5 | 7.5 | 6.2 | 6.3 | 6.2 | 6.4 | 5.8 | 5.8 | 5.9 | 7 | 6.9 | 6.7 | 7.3 | 6.9 | 6.9 | 6.2 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 740.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,156.125 | 2,207.853 | 524.021 | 700.958 | 726.084 | 740.695 | 292.183 | 284.699 | 524.451 | 123.024 | 4,704.88 | 1,047.179 | 69.357 | 72.99 | 68.405 | 67.916 | 71.359 | 72.597 | 77.352 | 79.772 | 57.039 | 62.707 | 2,945.111 | 3,057.465 | 2,787.752 | 3,040.082 | 2,567.081 | 44.266 | 2,734.975 | 43.528 | 1,784.518 | 1,549.108 | 1,593.746 | 27.788 | 1,493.512 | 1,102.91 | 1,111.467 | 1,113.569 | 1,138.047 | 1,038.919 | 24.719 | 16.774 | 18.006 | 14.254 | 15.102 | 15.654 | 15.635 | 12.637 | 733.711 | 14.53 | 496.133 | 12.975 | 13.319 | 15.126 | 16.195 | 15.203 | 15.382 | 17.363 | 26.484 | 28.878 | 16.421 | 17.881 | 19.618 | 18.131 | 19.071 | 20.93 | 23.322 | 20.863 | 19.696 | 21.345 | 25.699 | 21.868 | 21.312 | 151.255 | 21.953 | 18.571 | 17.066 | 18.754 | 18.555 | 15.705 | 15.276 | 14.248 | 15.361 | 12.797 | 13.683 | 12.678 | 13.757 | 11.985 | 13.519 | 118.058 | 94.378 | 109.501 | 128.433 | 152.905 | 167.55 | 147.336 | 113.689 | 109.363 | 94.884 | 94.971 | 85.241 | 91.4 | 67.7 | 67.8 | 135.1 | 13.2 | 82.9 | 109.1 | 168.5 | 12 | 111 | 83.7 | 89.5 | 79 | 70.2 | 56.9 | 79.7 | 81.4 | 56 | 74 | 64.5 | 80.3 | 58.9 | 46.1 | 67.3 | 54.9 | 42.7 | 45.3 | 68.3 | 70.8 | 39.5 | 123.1 | 115.6 | 61.4 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 573.616 | 0 | 584.366 | 581.893 | 576.466 | 570.678 | 567.167 | 562.025 | 564.497 | 548.741 | 549.932 | 553.062 | 486.531 | 483.469 | 463.924 | 429.587 | 427.54 | 441.692 | 470.491 | 478.896 | 484.99 | 492.384 | 378.678 | 370.551 | 333.74 | 295.06 | 287.246 | 288.777 | 289.355 | 287.249 | 224.376 | 230.641 | 221.88 | 199.359 | 192.523 | 183.362 | 192.327 | 193.618 | 190.182 | 191.335 | 200.091 | 5.711 | 115.639 | 113.541 | 111.888 | 119.614 | 87.065 | 88.164 | 87.934 | 87.557 | 85.969 | 85.171 | 85.784 | 86.486 | 86.972 | 82.145 | 82.948 | 77.199 | 77.967 | 76.349 | 77.408 | 78.126 | 78.674 | 78.649 | 78.632 | 78.904 | 78.357 | 78.299 | 77.281 | 75.473 | 73.088 | 70.873 | 69.443 | 67.926 | 66.769 | 65.686 | 65.04 | 63.36 | 61.354 | 59.086 | 57.685 | 57.211 | 55.027 | 51.614 | 51.306 | 49.369 | 45.366 | 45.98 | 46.125 | 47.047 | 47.551 | 45.192 | 44.306 | 45.537 | 45.874 | 45.831 | 46.288 | 46.597 | 46.37 | 41.221 | 40.379 | 40.4 | 40 | 37.4 | 36.7 | 34.3 | 31.1 | 29.8 | 28.6 | 28.6 | 28.7 | 21.1 | 20.9 | 20.8 | 20.1 | 19.2 | 17.6 | 16.2 | 15.4 | 14.5 | 12.9 | 12.1 | 11.3 | 11 | 10.6 | 10.2 | 10.1 | 10 | 13.7 | 13.3 | 9.2 | 8.7 | 8.4 | 7.9 |
Goodwill
| 1,320.799 | 1,320.799 | 1,320.799 | 1,320.799 | 1,320.799 | 1,320.799 | 1,320.799 | 1,320.799 | 1,320.799 | 1,319.598 | 1,309 | 1,310.528 | 1,147.007 | 1,146.007 | 1,075.305 | 1,075.305 | 1,075.305 | 1,075.305 | 1,075.305 | 1,064.765 | 1,064.978 | 1,055.52 | 926.648 | 926.45 | 845.687 | 845.687 | 845.687 | 845.687 | 845.687 | 842.651 | 375.731 | 379.437 | 350.035 | 348.505 | 348.769 | 327.686 | 327.686 | 327.686 | 314.282 | 314.282 | 314.643 | 108.095 | 108.158 | 78.529 | 78.529 | 78.529 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 0 | 0 | 0 | 60.605 | 0 | 0 | 0 | 60.605 | 0 | 0 | 0 | 60.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 93.714 | 97.242 | 101.093 | 104.943 | 108.795 | 112.645 | 116.66 | 120.758 | 124.854 | 128.951 | 133.059 | 137.285 | 102.748 | 106.235 | 100.428 | 103.759 | 107.091 | 111.11 | 114.46 | 117.823 | 121.673 | 127.34 | 101.149 | 104.096 | 88.694 | 91.334 | 93.975 | 96.72 | 99.504 | 106.071 | 55.501 | 58.528 | 51.408 | 52.959 | 54.268 | 50.329 | 51.783 | 53.237 | 44.904 | 46.605 | 47.887 | 22.526 | 22.988 | 14.094 | 14.519 | 14.972 | 5.42 | 3.487 | 3.624 | 3.76 | 2.549 | 1.431 | 1.505 | 1.579 | 1.793 | 2.015 | 2.239 | 2.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,414.513 | 1,418.041 | 1,421.892 | 1,425.742 | 1,429.594 | 1,433.444 | 1,437.459 | 1,441.557 | 1,445.653 | 1,448.549 | 1,442.059 | 1,447.813 | 1,249.755 | 1,252.242 | 1,175.733 | 1,179.064 | 1,182.396 | 1,186.415 | 1,189.765 | 1,182.588 | 1,186.651 | 1,182.86 | 1,027.797 | 1,030.546 | 934.381 | 937.021 | 939.662 | 942.407 | 945.191 | 948.722 | 431.232 | 437.965 | 401.443 | 401.464 | 403.037 | 378.015 | 379.469 | 380.923 | 359.186 | 360.887 | 362.53 | 130.621 | 131.146 | 92.623 | 93.048 | 93.501 | 66.025 | 64.092 | 64.229 | 64.365 | 63.154 | 62.036 | 62.11 | 62.184 | 62.398 | 62.62 | 62.844 | 63.068 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 63.583 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 60.605 | 65.218 | 65.427 | 65.634 | 65.661 | 60.454 | 60.454 | 66.283 | 60.454 | 60.432 | 59.454 | 45.159 | 32.877 | 32.877 | 32.877 | 32.877 | 33.47 | 31.739 | 32.265 | 32.186 | 32.939 | 33.698 | 34.456 | 35.241 | 35.664 | 25.992 | 26.609 | 27.2 | 27.8 | 28.5 | 29.1 | 28.5 | 29.2 | 29.8 | 30.2 | 30.8 | 31.4 | 3 | 3.1 | 3.2 | 3.3 | 3.4 | 3.5 | 3.7 | 3.8 | 0 | 2.4 | 2.4 | 0 | 0 | 0 | 2.7 | 0 | 0 | 0 | 3.3 | 0 | 0 | 3.7 | 0 |
Long Term Investments
| 0 | 6,166.062 | 6,349.794 | 267.465 | 234.978 | 278.307 | 7,100.713 | 7,336.512 | 7,521.439 | 7,612.56 | 7,724.619 | 8,161.329 | 8,196.894 | 8,642.766 | 8,339 | 7,487.933 | 5,137.848 | 3,806.629 | 2,654.39 | 2,548.616 | 2,520.608 | 3,329.27 | 2,398.371 | 2,389.842 | 2,301.546 | 2,440.946 | 2,321.12 | 2,272.147 | 2,182.869 | 1,957.575 | 1,723.502 | 1,609.653 | 1,689.044 | 1,619.491 | 1,523.769 | 1,460.847 | 1,539.249 | 1,531.202 | 1,485.933 | 1,615.778 | 1,616.334 | 1,089.857 | 1,147.022 | 1,077.18 | 1,048.454 | 966.943 | 770.449 | 741.734 | 689.046 | 693.707 | 715.681 | 692.488 | 657.78 | 705.197 | 644.881 | 585.218 | 621.592 | 621.239 | 645.49 | 660.049 | 588.1 | 0 | 571.615 | 630.869 | 722.792 | 646.134 | 576.962 | 627.029 | 577.214 | 536.588 | 534.97 | 530.077 | 530.587 | 531.613 | 536.079 | 532.435 | 533.996 | 526.42 | 544.7 | 554.424 | 563.702 | 546.974 | 565.73 | 555.803 | 544.928 | 492.04 | 445.215 | 433.15 | 425.018 | 404.24 | 422.397 | 433.84 | 441.293 | 448.201 | 391.902 | 382.406 | 372.818 | 399.61 | 402.469 | 399.435 | 407.886 | 410.7 | 425.2 | 364.8 | 350.7 | 339.5 | 306.7 | 323.2 | 345.6 | 316.4 | 295.9 | 258.4 | 238.2 | 237.7 | 218.1 | 221.8 | 228.6 | 225.3 | 210.3 | 206.4 | 194.2 | 123.8 | 170.5 | 201.3 | 208 | 202.4 | 198 | 222.4 | 211.6 | 203.6 | 208.8 | 173.8 | 174.4 | 99.8 |
Tax Assets
| 0 | 0 | 0 | 271.411 | 268.16 | 126.603 | -6,375.798 | -6,493.837 | -6,929.45 | -6,847.133 | -7,045.209 | -8,161.329 | -4,759.651 | -5,404.764 | -4,852.261 | -5,148.809 | -1,232.385 | -334.477 | -132.259 | -3.456 | -783.409 | -3,329.27 | -1,868.401 | -1,082.667 | -1,810.385 | -1,607.488 | -1,807.316 | -386.305 | -492.081 | -1,359.533 | -684.001 | -964.401 | -1,082.482 | 0 | -1,069.246 | -1,210.24 | -1,316.188 | -1,278.94 | -1,084.935 | -1,323.308 | -930.506 | -637.413 | -852.726 | -654.52 | -526.318 | -427.563 | -393.964 | 0 | -3,441.07 | 0 | -3,265.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -7,584.103 | 0 | 24,519.639 | 24,527.834 | 24,449.153 | 17,853.338 | 17,873.117 | 17,527.406 | 17,169.089 | 17,359.464 | 16,091.558 | 14,549.088 | 14,346.282 | 13,247.273 | 14,326.575 | 16,600.333 | 16,925.016 | 17,122.749 | 17,693.584 | 16,649.103 | 15,258.006 | 13,953.665 | 14,146.496 | 12,521.972 | 12,870.31 | 12,733.236 | 12,662.202 | 12,179.894 | 11,862.26 | 7,156.26 | 6,790.049 | 6,314.271 | 6,179.742 | 6,107.663 | 5,511.995 | 5,425.908 | 5,453.915 | 5,524.393 | 5,446.358 | 5,638.869 | 3,417.165 | 3,297.415 | 3,042.497 | 3,143.257 | 3,203.042 | 2,518.17 | -893.99 | -692.67 | 2,681.86 | -715.681 | 2,417.449 | 2,514.379 | 2,466.262 | 2,499.097 | 2,533.226 | 2,502.006 | 2,554.926 | 2,234.095 | 2,228.122 | 2,371.386 | 0 | 2,204.543 | 2,127.708 | 2,081.55 | 2,137.466 | 2,144.268 | 2,166.531 | 2,146.658 | 2,019.781 | 2,053.024 | 1,998.863 | 2,031.061 | -531.613 | 1,993.489 | 1,933.917 | 1,874.007 | 1,868.354 | 1,905.327 | 1,856.421 | 1,760.669 | 1,743.476 | 1,737.072 | 1,702.664 | 1,739.174 | 1,649.21 | 1,492.173 | 1,477.196 | 1,454.136 | 1,493.415 | 1,439.937 | 1,433.89 | 1,448.257 | 1,490.994 | 1,561.197 | 1,516.61 | 1,492.035 | 1,431.045 | 1,380.705 | 1,303.364 | 1,283.161 | 1,219.1 | 1,192.2 | 1,065.1 | 1,108.8 | 1,062.1 | 951.6 | 956.1 | 983.5 | 950.3 | 920 | 648.3 | 629 | 619.6 | 615.8 | 571.8 | 582.8 | 594.7 | 567.9 | 561.7 | 500.1 | 575 | 510.7 | 488.3 | 502.6 | 523.5 | 490 | 467.8 | 464.9 | 486.3 | 457.7 | 499.1 | 486.9 | 400.1 |
Total Non-Current Assets
| 1,988.129 | 27,539.025 | 8,356.052 | 26,794.739 | 26,768.872 | 26,731.582 | 26,958.677 | 27,213.211 | 27,058.995 | 26,778.939 | 27,076.074 | 26,253.762 | 24,482.268 | 24,724.759 | 23,225.93 | 23,423.159 | 23,348.117 | 22,359.752 | 21,437.395 | 21,903.684 | 20,841.352 | 20,262.52 | 17,758.511 | 17,937.435 | 16,091.639 | 16,543.337 | 16,281.264 | 16,165.533 | 15,597.309 | 15,055.806 | 9,535.37 | 9,068.308 | 8,626.638 | 8,400.056 | 8,226.992 | 7,534.219 | 7,536.953 | 7,559.658 | 7,559.694 | 7,614.358 | 7,817.824 | 4,643.354 | 4,691.222 | 4,325.841 | 4,396.647 | 4,383.1 | 3,441.709 | 3,704.269 | 148.539 | 3,527.489 | 149.123 | 3,257.144 | 3,320.053 | 3,320.129 | 3,293.348 | 3,263.209 | 3,269.39 | 3,316.432 | 3,018.157 | 3,025.125 | 3,097.499 | 138.731 | 2,915.437 | 2,897.831 | 2,943.579 | 2,923.109 | 2,860.192 | 2,935.442 | 2,861.758 | 2,692.447 | 2,721.687 | 2,660.418 | 2,691.696 | 128.531 | 2,656.942 | 2,597.256 | 2,538.47 | 2,523.768 | 2,577.042 | 2,530.385 | 2,442.51 | 2,413.944 | 2,418.283 | 2,370.513 | 2,394.862 | 2,235.778 | 2,015.631 | 1,989.203 | 1,958.156 | 1,977.579 | 1,943.355 | 1,944.661 | 1,966.121 | 2,016.918 | 2,031.912 | 1,978.545 | 1,945.597 | 1,912.493 | 1,865.208 | 1,770.012 | 1,758.035 | 1,697.4 | 1,685.2 | 1,495.8 | 1,525.3 | 1,464.4 | 1,318.6 | 1,338.9 | 1,387.9 | 1,326.1 | 1,276 | 930.8 | 891.2 | 881.3 | 857.3 | 816.2 | 832.5 | 839.9 | 797.4 | 782.6 | 709.6 | 713.3 | 692.5 | 700.6 | 721.2 | 738.8 | 698.1 | 700.2 | 690.2 | 706.5 | 675.7 | 681.6 | 673.4 | 507.8 |
Total Assets
| 26,792.991 | 26,876.049 | 27,269.404 | 27,369.072 | 27,372.175 | 27,345.674 | 27,564.325 | 27,959.123 | 27,583.446 | 27,461.061 | 27,076.074 | 27,218.609 | 24,482.268 | 24,724.759 | 23,225.93 | 23,423.159 | 23,348.117 | 22,359.752 | 21,437.395 | 21,903.684 | 20,841.352 | 21,259.143 | 17,758.511 | 17,937.435 | 16,091.639 | 16,543.337 | 16,281.264 | 16,165.533 | 15,597.309 | 15,055.806 | 9,535.37 | 9,068.308 | 8,626.638 | 8,400.056 | 8,226.992 | 7,534.219 | 7,536.953 | 7,559.658 | 7,559.694 | 7,614.358 | 7,817.824 | 4,643.354 | 4,691.222 | 4,325.841 | 4,396.647 | 4,383.1 | 3,441.709 | 3,421.769 | 3,543.561 | 3,527.489 | 3,414.98 | 3,257.144 | 3,320.053 | 3,320.129 | 3,293.348 | 3,263.209 | 3,269.39 | 3,316.432 | 3,018.157 | 3,025.125 | 3,097.499 | 3,093.322 | 2,915.437 | 2,897.831 | 2,943.579 | 2,923.109 | 2,860.192 | 2,935.442 | 2,861.758 | 2,692.447 | 2,721.687 | 2,660.418 | 2,691.696 | 2,651.413 | 2,656.942 | 2,597.256 | 2,538.47 | 2,523.768 | 2,577.042 | 2,530.385 | 2,442.51 | 2,413.944 | 2,418.283 | 2,370.513 | 2,394.862 | 2,235.778 | 2,015.631 | 1,989.203 | 1,958.156 | 1,977.579 | 1,943.355 | 1,944.661 | 1,966.121 | 2,016.918 | 2,031.912 | 1,978.545 | 1,945.597 | 1,912.493 | 1,865.208 | 1,770.012 | 1,758.035 | 1,697.4 | 1,685.2 | 1,495.8 | 1,525.3 | 1,687 | 1,318.6 | 1,338.9 | 1,387.9 | 1,411.9 | 1,276 | 930.8 | 891.2 | 881.3 | 857.3 | 816.2 | 832.5 | 839.9 | 797.4 | 782.6 | 709.6 | 713.3 | 692.5 | 700.6 | 721.2 | 738.8 | 698.1 | 700.2 | 690.2 | 706.5 | 675.7 | 681.6 | 673.4 | 507.8 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 259.119 | 272.085 | 259.055 | 257.917 | 270.995 | 285.813 | 209.926 | 201.863 | 184.19 | 169.629 | 181.426 | 217.398 | 209.305 | 219.545 | 214.73 | 165.422 | 174.277 | 143.013 | 155.544 | 102.797 | 105.951 | 98.388 | 98.202 | 77.968 | 63.971 | 67.004 | 55.877 | 65.141 | 62.615 | 60.256 | 50.859 | 74.45 | 78.684 | 74.324 | 69.841 | 42.429 | 41.309 | 35.533 | 40.694 | 36.104 | 40.959 | 29.458 | 33.95 | 33.125 | 41.136 | 28.431 | 28.698 | 25.955 | 29.607 | 34.308 | 33.266 | 35.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.482 | 23.302 | 29.898 | 24.316 | 26.533 | 25.395 | 25.353 | 22.405 | 24.316 | 21.876 | 22.448 | 17.451 | 16.081 | 16.512 | 18.466 | 14.706 | 15.993 | 16.721 | 30.44 | 14.357 | 12.293 | 14.144 | 16.21 | 16.172 | 16.002 | 15.395 | 17.073 | 15.565 | 18.481 | 19.239 | 21.335 | 20.563 | 18.046 | 16.428 | 17.614 | 15.7 | 16.6 | 15.7 | 16.8 | 25.7 | 16.5 | 21.6 | 18.2 | 14.7 | 15.1 | 11 | 11.1 | 10.5 | 0 | 0 | 0 | 11.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.9 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.272 | 0.481 | 0.628 | 0.718 | 1.033 | 1.728 | 3.202 | 3.263 | 3.64 | 3.493 | 2.647 | 1.456 | 1.112 | 1.48 | 4.549 | 0.59 | 1.777 | 67.595 | 11.072 | 5.009 | 6.114 | 61.85 | 45.054 | 2.245 | 8.031 | 92.747 | 76.851 | 0.907 | 2.373 | 13.763 | 11.665 | 6.257 | 6.833 | 13.559 | 1.943 | 1.712 | 3.619 | 11.45 | 5.003 | 7.221 | 3.801 | 12.865 | 10.204 | 6.298 | 4.07 | 9.524 | 6.515 | 8.981 | 5 | 8.5 | 5.7 | 0.9 | 1.1 | 1.7 | 4 | 1.9 | 4.6 | 15.7 | 5.5 | 2.3 | 1.5 | 12.2 | 2.9 | 1.6 | 1.4 | 0 | 0 | 0.6 | 1.6 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 2.9 | 0 | 15.5 | 3.7 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -517.56 | 0 | 0 | 0 | -10.545 | 0 | 0 | 0 | 59.726 | 0 | 0 | 0 | 20.891 | 0 | 0 | 0 | -27.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.336 | 0 | 0 | 0 | -3.002 | 0 | 0 | 0 | 0.257 | 0 | 0 | 0.388 | 0.439 | 0.63 | 0.691 | 0.417 | 0 | 1.052 | 1.1 | 0.522 | 0 | 1.573 | 0 | 0 | 0 | -1.142 | 0.683 | 4.182 | 0 | 0 | -0.012 | 2.589 | 0 | 0 | 0 | 0 | 0 | 0 | -1.925 | 0 | 9.697 | -4.585 | 0 | 0 | -0.286 | 0 | 0 | 2.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 270.618 | 56.071 | 39.234 | 35.618 | 0 | 0 | 0 | 276.042 | 6,128.878 | -279.074 | 5,220.743 | 10.545 | 4,971.661 | 4,925.04 | 0 | -59.726 | 0 | 0 | 0 | -20.891 | 0 | 0 | 0 | 27.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.336 | 0 | 0 | 0 | 3.002 | -40.959 | 0 | 0 | -0.257 | -41.136 | 0 | -0.388 | -0.439 | -0.63 | -0.691 | -0.417 | 0 | 26.849 | 24.736 | -0.522 | 20.53 | -1.573 | 0 | 21.348 | 22.752 | 1.142 | -0.683 | -4.182 | 0 | 0 | 0.012 | -2.589 | 0 | 0 | 0 | 0 | 0 | 0 | 1.925 | 0 | -9.697 | 4.585 | 0 | 0 | 0.286 | 0 | 0 | -2.171 | -19.791 | -27.452 | -20.398 | -24.294 | -19.366 | -31.346 | -29.443 | -27.633 | -24.633 | -27.57 | -22.943 | -26.595 | -20.7 | -25.1 | -21.4 | -17.7 | -26.8 | -18.2 | -25.6 | -20.1 | -19.3 | -30.8 | -16.5 | -13.4 | -12 | -12.2 | -2.9 | -1.6 | -12.7 | 0 | 0 | -0.6 | -1.6 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | -12.8 | 0 | -15.5 | -3.7 | 0 |
Total Current Liabilities
| 0 | 0 | 270.618 | 56.071 | 39.234 | 35.618 | 259.119 | 272.085 | 259.055 | 16.399 | 6,399.873 | 6.739 | 5,430.669 | 201.863 | 5,155.851 | 5,094.669 | 181.426 | 217.398 | 209.305 | 219.545 | 214.73 | 165.422 | 174.277 | 143.013 | 155.544 | 102.797 | 105.951 | 98.388 | 98.202 | 152.968 | 63.971 | 67.004 | 55.877 | 65.141 | 62.615 | 60.256 | 50.859 | 74.45 | 78.684 | 74.324 | 69.841 | 42.429 | 41.309 | 35.533 | 40.694 | 36.104 | 0 | 29.458 | 33.95 | 33.125 | 0 | 28.431 | 28.698 | 26.227 | 30.088 | 34.936 | 33.984 | 36.829 | 29.629 | 29.038 | 3.263 | 24.17 | 3.493 | 2.647 | 22.804 | 23.864 | 23.962 | 27.851 | 30.488 | 26.093 | 94.128 | 36.467 | 30.362 | 28.519 | 86.166 | 66.93 | 24.693 | 25.482 | 108.828 | 93.363 | 19.373 | 17.079 | 29.756 | 28.386 | 36.697 | 21.19 | 25.852 | 16.087 | 17.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 1,111.665 | 1,412.133 | 1,712.595 | 1,238.053 | 1,338.507 | 1,713.958 | 1,739.404 | 1,389.853 | 1,225.285 | 1,330.723 | 1,481.937 | 1,721.485 | 1,722.104 | 1,721.863 | 1,722.336 | 1,723.475 | 1,724.941 | 1,725.508 | 1,776.293 | 1,785.225 | 1,685.859 | 362.618 | 1,678.226 | 1,524.03 | 1,699.4 | 1,793.851 | 920.148 | 956.451 | 1,445.589 | 147.959 | 150.174 | 501.577 | 333.556 | 275.566 | 252.011 | 236.906 | 222.859 | 235.332 | 233.115 | 348.054 | 135.302 | 144.016 | 136.222 | 137.59 | 137.71 | 96.607 | 98.279 | 102.266 | 110.061 | 109.472 | 121.796 | 121.242 | 121.1 | 122.501 | 123.673 | 127.344 | 164.324 | 136.829 | 138.893 | 139.183 | 159.823 | 161.56 | 162.726 | 160.423 | 158.671 | 157.019 | 150.903 | 139.739 | 82.285 | 79.655 | 82.599 | 83.582 | 83.311 | 82.173 | 83.073 | 83.093 | 87.02 | 86.996 | 89.784 | 92.513 | 94.663 | 111.025 | 112.791 | 115.257 | 100.916 | 73.151 | 75.589 | 70.509 | 54.282 | 50.456 | 49.57 | 42.784 | 42.15 | 42.278 | 44.491 | 41.457 | 41.681 | 41.907 | 44.134 | 44.361 | 46.2 | 47.4 | 49.8 | 49.5 | 49.3 | 46.2 | 49.6 | 49.9 | 50.3 | 50.6 | 18.3 | 1.1 | 1.1 | 1.1 | 1.1 | 4.7 | 4.8 | 7.4 | 15.2 | 12.1 | 12.1 | 19.5 | 17.5 | 14.3 | 12.2 | 16.9 | 17.4 | 15.4 | 12.2 | 15.1 | 0 | 12.2 | 15.3 |
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 |
Deferred Tax Liabilities 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 |
Other Non-Current Liabilities
| 0 | -1,111.665 | 22,057.82 | 22,141.537 | 22,655.762 | 22,545.061 | 22,531.804 | 22,836.047 | 22,831.029 | 22,950.015 | 22,575.123 | 22,470.038 | 19,789.197 | 19,747.055 | 18,462.306 | 18,653.662 | 18,681.491 | 17,649.268 | 16,755.952 | 17,212.215 | 16,195.469 | 16,571.462 | 14,833.418 | 13,778.371 | 12,251.347 | 12,587.606 | 12,290.897 | 13,089.983 | 12,527.933 | 11,521.089 | 8,128.169 | 7,682.352 | 6,952.617 | 6,913.721 | 6,802.596 | 6,191.497 | 6,228.063 | 6,259.944 | 6,278.921 | 6,356.138 | 6,456.033 | 4,013.733 | 4,063.201 | 3,775.484 | 3,852.385 | 3,841.558 | 2,942.068 | 2,921.64 | 3,034.841 | 0 | 8.736 | 0 | 2,789.499 | 2,790.679 | 2,763.188 | 2,735.676 | 2,742.499 | 2,190.661 | 2,497.359 | 2,507.088 | 2,585.062 | 2,562.252 | 2,456.054 | 2,442.89 | 2,145.868 | 2,475.646 | 2,422.356 | 2,506.388 | 2,441.23 | 2,337.756 | 2,374.431 | 1,963.678 | 2,345.944 | 2,309.086 | 2,320.177 | 1,866.19 | 2,210.166 | 2,192.663 | 1,800.943 | 2,201.909 | 1,796.05 | -40.381 | 1,734.175 | 1,712.547 | 1,647.143 | 1,924.867 | 1,735.282 | 1,443.036 | 1,686.646 | -54.282 | -50.456 | -49.57 | -42.784 | -42.15 | -42.278 | -44.491 | -41.457 | -41.681 | -41.907 | -44.134 | -44.361 | -46.2 | -47.4 | -49.8 | -49.5 | -49.3 | -46.2 | -49.6 | -49.9 | -50.3 | -50.6 | -18.3 | -1.1 | -1.1 | -1.1 | -1.1 | -4.7 | -4.8 | -7.4 | -15.2 | -12.1 | -12.1 | -19.5 | -17.5 | -14.3 | -12.2 | -16.9 | -17.4 | -15.4 | -12.2 | -15.1 | 0 | -12.2 | -15.3 |
Total Non-Current Liabilities
| 0 | 0 | 23,469.953 | 23,854.132 | 23,893.815 | 23,883.568 | 24,245.762 | 24,575.451 | 24,220.882 | 24,175.3 | 23,905.846 | 23,951.975 | 21,510.682 | 21,469.159 | 20,184.169 | 20,375.998 | 20,404.966 | 19,374.209 | 18,481.46 | 18,988.508 | 17,980.694 | 18,257.321 | 15,196.036 | 15,456.597 | 13,775.377 | 14,287.006 | 14,084.748 | 14,010.131 | 13,484.384 | 12,966.678 | 8,276.128 | 7,832.526 | 7,454.194 | 7,247.277 | 7,078.162 | 6,443.508 | 6,464.969 | 6,482.803 | 6,514.253 | 6,589.253 | 6,804.087 | 4,149.035 | 4,207.217 | 3,911.706 | 3,989.975 | 3,979.268 | 3,038.675 | 3,019.919 | 3,137.107 | 110.061 | 118.208 | 121.796 | 2,910.741 | 2,911.779 | 2,885.689 | 2,859.349 | 2,869.843 | 2,354.985 | 2,634.188 | 2,645.981 | 2,724.245 | 2,722.075 | 2,617.614 | 2,605.616 | 2,306.291 | 2,634.317 | 2,579.375 | 2,657.291 | 2,580.969 | 2,420.041 | 2,454.086 | 2,046.277 | 2,429.526 | 2,392.397 | 2,402.35 | 1,949.263 | 2,293.259 | 2,279.683 | 1,887.939 | 2,291.693 | 1,888.563 | 54.282 | 1,845.2 | 1,825.338 | 1,762.4 | 2,025.783 | 1,808.433 | 1,518.625 | 1,757.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 23,261.506 | 23,347.177 | 23,740.571 | 23,910.203 | 23,933.049 | 23,919.186 | 24,278.77 | 24,602.797 | 24,243.545 | 24,191.699 | 23,918.923 | 23,958.714 | 21,520.661 | 21,475.918 | 20,195.399 | 20,383.793 | 20,417.342 | 19,383.096 | 18,495.154 | 18,998.981 | 17,995.952 | 18,270.219 | 15,211.44 | 15,467.922 | 13,789.318 | 14,296.903 | 14,097.945 | 14,018.625 | 13,488.258 | 12,971.242 | 8,278.171 | 7,834.232 | 7,455.749 | 7,248.945 | 7,079.851 | 6,443.508 | 6,464.969 | 6,482.803 | 6,514.253 | 6,589.253 | 6,804.087 | 4,149.035 | 4,207.217 | 3,911.706 | 3,989.975 | 3,979.268 | 3,038.675 | 3,019.919 | 3,137.107 | 3,121.427 | 3,010.732 | 2,849.731 | 2,910.741 | 2,912.218 | 2,885.689 | 2,859.349 | 2,869.843 | 2,919.061 | 2,634.188 | 2,645.981 | 2,724.245 | 2,722.075 | 2,617.614 | 2,605.616 | 2,651.409 | 2,634.317 | 2,579.375 | 2,657.291 | 2,580.969 | 2,420.041 | 2,454.086 | 2,397.113 | 2,429.526 | 2,392.397 | 2,402.35 | 2,350.077 | 2,293.259 | 2,279.683 | 2,335.871 | 2,291.693 | 2,210.238 | 2,175.722 | 2,182.829 | 2,142.903 | 2,165.247 | 2,025.783 | 1,808.433 | 1,784.145 | 1,757.155 | 1,779.974 | 1,749.705 | 1,755.738 | 1,781.338 | 1,834.555 | 1,850.76 | 1,799.982 | 1,770.596 | 1,739.15 | 1,695.662 | 1,604.109 | 1,595.242 | 1,538 | 1,527.7 | 1,353.9 | 1,384.6 | 1,536.6 | 1,198.3 | 1,222 | 1,273.7 | 1,290.9 | 1,166.5 | 824.1 | 787.2 | 778.5 | 756.6 | 717.4 | 735 | 743.1 | 704.1 | 691.3 | 623.9 | 629.6 | 610.2 | 620.3 | 642.9 | 663.5 | 624.8 | 629.1 | 637.2 | 654.7 | 626 | 634.9 | 627.9 | 470.3 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.767 | 0.767 | 0.767 | 0.767 | 0.767 | 0.767 | 0.767 | 0.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.852 | 30.852 | 30.852 | 30.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.259 | 0 | 1.256 | 1.255 | 1.254 | 1.252 | 1.251 | 1.262 | 1.273 | 1.27 | 1.269 | 1.288 | 1.125 | 1.127 | 1.066 | 1.084 | 1.083 | 1.081 | 1.09 | 1.09 | 1.09 | 1.136 | 0.966 | 0.966 | 0.926 | 0.923 | 0.923 | 0.923 | 0.922 | 0.92 | 0.322 | 0.322 | 0.314 | 0.626 | 0.313 | 0.304 | 0.303 | 0.303 | 0.299 | 0.299 | 0.299 | 0.181 | 0.18 | 0.163 | 0.163 | 0.162 | 0.162 | 0.163 | 0.165 | 0.165 | 0.167 | 0.17 | 0.172 | 0.172 | 0.173 | 0.173 | 0.173 | 0.173 | 0.172 | 0.172 | 0.172 | 0.171 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.139 | 0.139 | 0.139 | 0.139 | 0.141 | 0.141 | 0.142 | 0.142 | 0.142 | 0.143 | 0.143 | 0.143 | 0.144 | 0.144 | 0.146 | 0.146 | 0.146 | 0.147 | 14.102 | 14.083 | 0 | 7.075 | 7.071 | 7.063 | 7.062 | 7.091 | 7.087 | 7.09 | 7.101 | 7.072 | 7.181 | 7.272 | 7.334 | 7.33 | 7.3 | 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 |
Retained Earnings
| 0 | 1,376.935 | 1,355 | 1,356.626 | 1,342.215 | 1,329.681 | 1,330.81 | 1,308.654 | 1,275.72 | 1,255.586 | 1,196.459 | 1,139.975 | 1,136.99 | 1,093.27 | 1,065.566 | 1,004.314 | 948.913 | 901.006 | 866.503 | 819.153 | 778.893 | 848.848 | 814.338 | 747.969 | 707.829 | 674.941 | 633.175 | 591.826 | 552.105 | 514.874 | 504.085 | 483.322 | 468.309 | 454.034 | 434.579 | 417.863 | 402.265 | 385.987 | 369.172 | 354.459 | 341.238 | 338.906 | 330.185 | 325.371 | 319.354 | 318.577 | 318.194 | 314.663 | 311.521 | 309.053 | 304.343 | 300.917 | 297.776 | 294.864 | 291.83 | 287.87 | 284.42 | 282.646 | 269.369 | 265.021 | 260.31 | 258.62 | 255.062 | 250.07 | 247.228 | 244.655 | 241.682 | 237.859 | 234.515 | 229.52 | 225.972 | 220.981 | 216.483 | 212.394 | 208.2 | 203.165 | 198.287 | 194.579 | 190.047 | 184.865 | 180.075 | 176.374 | 172.726 | 167.864 | 163.625 | 160.191 | 156.847 | 152.066 | 147.371 | 143.808 | 139.912 | 135.838 | 131.828 | 128.519 | 126.198 | 124.224 | 121.301 | 118.232 | 114.772 | 111.263 | 108.121 | 105.2 | 50.7 | 48.3 | 48.1 | 48.3 | 67.2 | 64.4 | 61.9 | 59.9 | 57.5 | 55 | 53 | 51.1 | 58.5 | 56.6 | 54.7 | 53 | 22.7 | 22.7 | 47 | 45.3 | 43.5 | 41.3 | 39.4 | 37.1 | 35.1 | 32.9 | 30.9 | 29.7 | 27.6 | 31.8 | 30.5 | 7 |
Accumulated Other Comprehensive Income/Loss
| -367.71 | -360.91 | -335.861 | -405.481 | -408.016 | -404.375 | -544.38 | -469.988 | -470.681 | -517.56 | -567.73 | -450.428 | -326.961 | -10.545 | -11.429 | 12.073 | -37.176 | 59.726 | 41.509 | 54.31 | 38.23 | 20.891 | 23.709 | 15.316 | -6 | -27.374 | -48.04 | -40.183 | -34.062 | -17.264 | -10.651 | -11.322 | -14.298 | -15.212 | 2.117 | 4.238 | 3.566 | -2.665 | 2.718 | -1.4 | 1.855 | -1.336 | -1.952 | -1.409 | -2.119 | -3.002 | -2.601 | -2.41 | 0.045 | 0 | 0.582 | 0.501 | 0.388 | 0.439 | 0.63 | 0.691 | 0.417 | 0.512 | 1.052 | 1.1 | 0.522 | 0.762 | 1.573 | 1.181 | 2.901 | 3.19 | 0 | 0 | 5.48 | 1.728 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.925 | 0 | 0 | 0 | 0 | 1.444 | -0.286 | 0.422 | 2.343 | 2.019 | 2.231 | 2.283 | 1.639 | 0.538 | 1.479 | 2.367 | 1.32 | 1.273 | -0.034 | -2.211 | -3.686 | -3.583 | -3.9 | -2.1 | -1.2 | 0.7 | 1.5 | 2 | 1.4 | 1.5 | 1.4 | 1.3 | 1.1 | 0.4 | 1.2 | 1.1 | 0.9 | 1.4 | 2 | 0.7 | 0.7 | 0.5 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3,897.936 | 2,512.847 | 2,508.438 | 2,506.469 | 2,503.673 | 2,499.93 | 2,497.874 | 2,516.398 | 2,533.589 | 2,530.066 | 2,527.153 | 2,569.06 | 2,150.453 | 2,164.989 | 1,974.561 | 2,021.128 | 2,017.188 | 2,014.076 | 2,032.372 | 2,029.383 | 2,026.42 | 2,117.282 | 1,708.058 | 1,705.262 | 1,599.566 | 1,597.944 | 1,597.261 | 1,594.342 | 1,590.086 | 1,586.034 | 763.443 | 761.754 | 716.564 | 711.663 | 710.132 | 668.306 | 665.85 | 662.378 | 642.4 | 640.895 | 639.493 | 156.568 | 155.592 | 90.01 | 89.274 | 88.095 | 87.279 | 89.434 | 94.723 | 96.844 | 99.156 | 105.825 | 110.976 | 112.436 | 115.026 | 115.126 | 114.537 | 114.04 | 113.376 | 112.851 | 112.25 | 111.694 | 41.048 | 40.824 | 41.901 | 40.807 | 38.995 | 40.153 | 40.655 | 41.019 | 41.47 | 42.183 | 45.546 | 46.48 | 46.25 | 43.872 | 46.781 | 49.363 | 50.981 | 55.608 | 52.053 | 61.702 | 62.582 | 59.6 | 64.399 | 35.988 | 35.846 | 50.649 | 44.536 | 44.495 | 44.392 | 44.384 | 45.326 | 45.278 | 45.497 | 45.918 | 45.355 | 47.964 | 49.713 | 50.992 | 50.925 | 50.8 | 108.9 | 94.8 | 91.9 | 82.4 | 51.1 | 51.1 | 50.8 | 50.8 | 50.7 | 50.6 | 50.6 | 50.5 | 41.1 | 41.3 | 41.4 | 41.8 | 69.9 | 67.9 | 38.2 | 38.2 | 38.8 | 39 | 38.9 | 38.2 | 38.2 | 38.2 | 22.1 | 22.1 | 22.1 | 14.9 | 15 | 30.5 |
Total Shareholders Equity
| 3,531.485 | 3,528.872 | 3,528.833 | 3,458.869 | 3,439.126 | 3,426.488 | 3,285.555 | 3,356.326 | 3,339.901 | 3,269.362 | 3,157.151 | 3,259.895 | 2,961.607 | 3,248.841 | 3,030.531 | 3,039.366 | 2,930.775 | 2,976.656 | 2,942.241 | 2,904.703 | 2,845.4 | 2,988.924 | 2,547.071 | 2,469.513 | 2,302.321 | 2,246.434 | 2,183.319 | 2,146.908 | 2,109.051 | 2,084.564 | 1,257.199 | 1,234.076 | 1,170.889 | 1,151.111 | 1,147.141 | 1,090.711 | 1,071.984 | 1,076.855 | 1,045.441 | 1,025.105 | 1,013.737 | 494.319 | 484.005 | 414.135 | 406.672 | 403.832 | 403.034 | 401.85 | 406.454 | 406.062 | 404.248 | 407.413 | 409.312 | 407.911 | 407.659 | 403.86 | 399.547 | 397.371 | 383.969 | 379.144 | 373.254 | 371.247 | 297.823 | 292.215 | 292.17 | 288.792 | 280.817 | 278.151 | 280.789 | 272.406 | 267.601 | 263.305 | 262.17 | 259.016 | 254.592 | 247.179 | 245.211 | 244.085 | 241.171 | 238.692 | 232.272 | 238.222 | 235.454 | 227.61 | 229.615 | 209.995 | 207.198 | 205.058 | 201.001 | 197.605 | 193.65 | 188.923 | 184.783 | 182.363 | 181.152 | 178.563 | 175.001 | 173.343 | 169.546 | 165.903 | 162.793 | 159.4 | 157.5 | 141.9 | 140.7 | 132.2 | 120.3 | 116.9 | 114.2 | 112.1 | 109.5 | 106.7 | 104 | 102.8 | 100.7 | 98.8 | 97.5 | 96.8 | 93.3 | 91.3 | 85.7 | 83.7 | 82.3 | 80.3 | 78.3 | 75.3 | 73.3 | 71.1 | 53 | 51.8 | 49.7 | 46.7 | 45.5 | 37.5 |
Total Equity
| 3,531.485 | 3,528.872 | 3,528.833 | 3,458.869 | 3,439.126 | 3,426.488 | 3,285.555 | 3,356.326 | 3,339.901 | 3,269.362 | 3,157.151 | 3,259.895 | 2,961.607 | 3,248.841 | 3,030.531 | 3,039.366 | 2,930.775 | 2,976.656 | 2,942.241 | 2,904.703 | 2,845.4 | 2,988.924 | 2,547.071 | 2,469.513 | 2,302.321 | 2,246.434 | 2,183.319 | 2,146.908 | 2,109.051 | 2,084.564 | 1,257.199 | 1,234.076 | 1,170.889 | 1,151.111 | 1,147.141 | 1,090.711 | 1,071.984 | 1,076.855 | 1,045.441 | 1,025.105 | 1,013.737 | 494.319 | 484.005 | 414.135 | 406.672 | 403.832 | 403.034 | 401.85 | 406.454 | 406.062 | 404.248 | 407.413 | 409.312 | 407.911 | 407.659 | 403.86 | 399.547 | 397.371 | 383.969 | 379.144 | 373.254 | 371.247 | 297.823 | 292.215 | 292.17 | 288.792 | 280.817 | 278.151 | 280.789 | 272.406 | 267.601 | 263.305 | 262.17 | 259.016 | 254.592 | 247.179 | 245.211 | 244.085 | 241.171 | 238.692 | 232.272 | 238.222 | 235.454 | 227.61 | 229.615 | 209.995 | 207.198 | 205.058 | 201.001 | 197.605 | 193.65 | 188.923 | 184.783 | 182.363 | 181.152 | 178.563 | 175.001 | 173.343 | 169.546 | 165.903 | 162.793 | 159.4 | 157.5 | 141.9 | 140.7 | 132.2 | 120.3 | 116.9 | 114.2 | 112.1 | 109.5 | 106.7 | 104 | 102.8 | 100.7 | 98.8 | 97.5 | 96.8 | 93.3 | 91.3 | 85.7 | 83.7 | 82.3 | 80.3 | 78.3 | 75.3 | 73.3 | 71.1 | 53 | 51.8 | 49.7 | 46.7 | 45.5 | 37.5 |
Total Liabilities & Shareholders Equity
| 26,792.991 | 26,876.049 | 27,269.404 | 27,369.072 | 27,372.175 | 27,345.674 | 27,564.325 | 27,959.123 | 27,583.446 | 27,461.061 | 27,076.074 | 27,218.609 | 24,482.268 | 24,724.759 | 23,225.93 | 23,423.159 | 23,348.117 | 22,359.752 | 21,437.395 | 21,903.684 | 20,841.352 | 21,259.143 | 17,758.511 | 17,937.435 | 16,091.639 | 16,543.337 | 16,281.264 | 16,165.533 | 15,597.309 | 15,055.806 | 9,535.37 | 9,068.308 | 8,626.638 | 8,400.056 | 8,226.992 | 7,534.219 | 7,536.953 | 7,559.658 | 7,559.694 | 7,614.358 | 7,817.824 | 4,643.354 | 4,691.222 | 4,325.841 | 4,396.647 | 4,383.1 | 3,441.709 | 3,421.769 | 3,543.561 | 3,527.489 | 3,414.98 | 3,257.144 | 3,320.053 | 3,320.129 | 3,293.348 | 3,263.209 | 3,269.39 | 3,316.432 | 3,018.157 | 3,025.125 | 3,097.499 | 3,093.322 | 2,915.437 | 2,897.831 | 2,943.579 | 2,923.109 | 2,860.192 | 2,935.442 | 2,861.758 | 2,692.447 | 2,721.687 | 2,660.418 | 2,691.696 | 2,651.413 | 2,656.942 | 2,597.256 | 2,538.47 | 2,523.768 | 2,577.042 | 2,530.385 | 2,442.51 | 2,413.944 | 2,418.283 | 2,370.513 | 2,394.862 | 2,235.778 | 2,015.631 | 1,989.203 | 1,958.156 | 1,977.579 | 1,943.355 | 1,944.661 | 1,966.121 | 2,016.918 | 2,031.912 | 1,978.545 | 1,945.597 | 1,912.493 | 1,865.208 | 1,770.012 | 1,758.035 | 1,697.4 | 1,685.2 | 1,495.8 | 1,525.3 | 1,687 | 1,318.6 | 1,338.9 | 1,387.9 | 1,411.9 | 1,276 | 930.8 | 891.2 | 881.3 | 857.3 | 816.2 | 832.5 | 839.9 | 797.4 | 782.6 | 709.6 | 713.3 | 692.5 | 700.6 | 721.2 | 738.8 | 698.1 | 700.2 | 690.2 | 706.5 | 675.7 | 681.6 | 673.4 | 507.8 |