Swissquote Group Holding Ltd
SIX:SQN.SW
300.8 (CHF) • At close October 23, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CHF.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4,823.707 | 4,548.151 | 6,239.454 | 6,120.266 | 6,987.744 | 5,589.152 | 3,420.447 | 4,062.541 | 2,925.237 | 2,871.119 | 3,892.364 | 4,269.561 | 4,198.909 | 3,942.51 | 3,596.509 | 2,682.864 | 2,327.669 | 2,382.371 | 2,487.798 | 2,427.452 | 2,251.058 | 1,843.81 | 1,718.116 | 1,849.147 | 1,669.461 | 462.287 | 462.287 | 1,274.983 | 1,199.959 | 15.488 | 28.793 | 57.623 | 16.056 | 54.595 | 12.22 | 238.968 | 59.742 | 59.742 | 59.742 | 59.742 | 73.294 | 73.294 | 73.294 | 73.294 | 9.228 | 9.228 | 9.228 | 9.228 | 6.339 | 6.339 | 6.339 | 6.339 | 12.986 | 12.986 | 12.986 | 12.986 | 23.626 | 23.626 | 23.626 | 23.626 | 10.873 | 10.873 | 10.873 | 10.873 | 1.747 | 1.747 | 1.747 | 1.747 |
Short Term Investments
| 372.722 | 474.606 | 929.258 | 1,165.905 | 456.137 | 242.29 | 409.371 | 449.831 | 716.453 | 439.207 | 411.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,823.707 | 5,022.757 | 6,239.454 | 6,120.266 | 6,987.744 | 5,831.443 | 3,829.818 | 4,512.373 | 3,641.689 | 3,310.325 | 4,304.284 | 4,269.561 | 4,198.909 | 3,942.51 | 3,596.509 | 2,682.864 | 2,327.669 | 2,382.371 | 2,487.798 | 2,427.452 | 2,251.058 | 1,843.81 | 1,718.116 | 1,849.147 | 1,669.461 | 462.287 | 462.287 | 1,274.983 | 1,199.959 | 15.488 | 28.793 | 57.623 | 16.056 | 54.595 | 12.22 | 238.968 | 59.742 | 59.742 | 59.742 | 59.742 | 73.294 | 73.294 | 73.294 | 73.294 | 9.228 | 9.228 | 9.228 | 9.228 | 6.339 | 6.339 | 6.339 | 6.339 | 12.986 | 12.986 | 12.986 | 12.986 | 23.626 | 23.626 | 23.626 | 23.626 | 10.873 | 10.873 | 10.873 | 10.873 | 1.747 | 1.747 | 1.747 | 1.747 |
Net Receivables
| 0 | 1,520.688 | 0 | 34.586 | 0 | 1,345.726 | 0 | 1,548.034 | 0 | 2,170.368 | 0 | 26.252 | 0 | 12.897 | 0 | 24.138 | 0 | 30.732 | 0 | 27.769 | 0 | 0 | 0 | 27.365 | 5.404 | 6.841 | 6.841 | 3.846 | 3.855 | 3.553 | 2.097 | 1.632 | 1.599 | 1.246 | 0.712 | 0.595 | 0.149 | 0.149 | 0.149 | 0.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.299 | 0.299 | 0.299 | 0.299 | 0.427 | 0.427 | 0.427 | 0.427 |
Inventory
| 0 | 0 | 0 | 7,311.008 | 0 | 5,831.443 | 0 | 4,512.373 | 0 | 3,310.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5,196.429 | -6,543.446 | -5,670.111 | -7,311.008 | -5,753.629 | -7,177.168 | -3,829.818 | -6,060.406 | -3,641.689 | -5,480.694 | -4,304.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,823.707 | 4,548.151 | 6,239.454 | 6,154.852 | 6,987.744 | 5,589.152 | 3,420.447 | 4,062.541 | 2,925.237 | 2,871.119 | 3,892.364 | 4,295.812 | 4,198.909 | 3,955.407 | 3,596.509 | 2,707.003 | 2,327.669 | 2,413.103 | 2,487.798 | 2,455.222 | 2,251.058 | 1,843.81 | 1,718.116 | 1,876.512 | 1,674.864 | 469.128 | 469.128 | 1,278.829 | 1,203.814 | 19.041 | 30.89 | 59.255 | 17.655 | 55.841 | 12.932 | 239.563 | 59.891 | 59.891 | 59.891 | 59.891 | 73.294 | 73.294 | 73.294 | 73.294 | 9.228 | 9.228 | 9.228 | 9.228 | 6.339 | 6.339 | 6.339 | 6.339 | 12.986 | 12.986 | 12.986 | 12.986 | 23.626 | 23.626 | 23.626 | 23.626 | 11.172 | 11.172 | 11.172 | 11.172 | 2.174 | 2.174 | 2.174 | 2.174 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 77.271 | 78.705 | 79.393 | 77.605 | 68.684 | 126.731 | 125.546 | 131.763 | 130.319 | 126.147 | 124.152 | 62.38 | 62.175 | 64.631 | 65.494 | 66.612 | 62.633 | 63.342 | 64.879 | 66.521 | 67.873 | 69.036 | 54.293 | 47.648 | 64.17 | 11.912 | 11.912 | 33.147 | 29.318 | 22.172 | 22.264 | 22.377 | 19.455 | 19.517 | 19.595 | 19.832 | 4.958 | 4.958 | 4.958 | 4.958 | 7.83 | 7.83 | 7.83 | 7.83 | 5.735 | 5.735 | 5.735 | 5.735 | 2.507 | 2.507 | 2.507 | 2.507 | 0.459 | 0.459 | 0.459 | 0.459 | 1.498 | 1.498 | 1.498 | 1.498 | 1.474 | 1.474 | 1.474 | 1.474 | 1.401 | 1.401 | 1.401 | 1.401 |
Goodwill
| 59.929 | 54.749 | 55.563 | 55.785 | 56.469 | 44.528 | 0 | 44.761 | 0 | 44.783 | 44.913 | 38.989 | 0 | 38.989 | 0 | 38.989 | 0 | 38.989 | 0 | 38.989 | 38.989 | 38.989 | 0 | 20.029 | 0 | 5.007 | 5.007 | 0 | 0 | 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 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.95 | 0.95 | 0.95 | 0.95 |
Intangible Assets
| 94.658 | 87.354 | 133.374 | 70.159 | 63.839 | 52.43 | 97.185 | 57.25 | 100.764 | 53.391 | 45.947 | 49.208 | 84.554 | 43.179 | 80.927 | 39.506 | 76.792 | 34.874 | 71.104 | 28.89 | 25.457 | 23.144 | 42.058 | 22.073 | 0 | 5.518 | 5.518 | 44.513 | 43.322 | 43.02 | 41.821 | 40.809 | 3.23 | 3.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.435 | 1.435 | 1.435 | 1.435 | 1.065 | 1.065 | 1.065 | 1.065 | 1.061 | 1.061 | 1.061 | 1.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 154.587 | 142.104 | 133.374 | 125.944 | 120.308 | 96.957 | 97.185 | 102.011 | 100.764 | 98.173 | 90.861 | 88.197 | 84.554 | 82.168 | 80.927 | 78.495 | 76.792 | 73.863 | 71.104 | 67.879 | 64.446 | 62.133 | 42.058 | 42.103 | 22.26 | 10.526 | 10.526 | 44.513 | 43.322 | 43.02 | 41.821 | 40.809 | 3.23 | 3.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.435 | 1.435 | 1.435 | 1.435 | 1.065 | 1.065 | 1.065 | 1.065 | 1.811 | 1.811 | 1.811 | 1.811 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.95 | 0.95 | 0.95 | 0.95 |
Long Term Investments
| -1.078 | 2,256.463 | 3,174.633 | 3,004.284 | 2,051.427 | 846.908 | 3,771.43 | 603.052 | 2,731.53 | 438.645 | 1,615.403 | 724.679 | 639.334 | 725.376 | 805.807 | 880.539 | 921.884 | 952.828 | 826.814 | 947.309 | 849.026 | 0 | 0 | 758.187 | 801.905 | 0 | 0 | 808.029 | 835.108 | 1,630.905 | 1,667.786 | 1,463.123 | 1,615.46 | 1,422.854 | 1,294.253 | 1,004.679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 1.078 | 1.49 | 1.36 | 1.394 | 2.227 | 3.84 | 2.354 | 3.008 | 2.987 | 3.467 | 3.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 6,228.048 | 2,932.876 | -1.36 | -1.394 | -2.227 | 2,390.246 | 1,160.582 | 2,527.576 | 1,138.063 | 2,935.158 | 726.098 | -875.257 | -786.063 | -872.175 | -952.227 | -1,025.646 | -1,061.31 | -1,090.033 | -962.796 | -1,081.709 | -981.345 | 1,259.699 | 1,163.186 | -847.938 | -888.335 | 0 | -22.438 | -885.689 | -907.748 | -1,696.097 | -1,731.871 | -1,526.31 | -1,638.145 | -1,445.657 | -1,313.848 | -1,024.51 | -4.958 | 0 | -4.958 | 0 | -7.83 | 0 | -7.83 | 0 | -7.17 | -7.17 | -7.17 | -7.17 | -3.572 | 0 | -3.572 | 0 | -2.27 | -2.27 | -2.27 | -2.27 | -2.248 | -2.248 | -2.248 | -2.248 | -2.224 | 0 | -2.224 | 0 | -2.351 | 0 | -2.351 | 0 |
Total Non-Current Assets
| 6,459.906 | 5,411.638 | 3,387.401 | 3,207.834 | 2,240.419 | 3,464.683 | 5,157.097 | 3,367.41 | 4,103.664 | 3,601.589 | 2,559.926 | 875.257 | 786.063 | 872.175 | 952.227 | 1,025.646 | 1,061.31 | 1,090.033 | 962.796 | 1,081.709 | 981.345 | 1,390.868 | 1,259.537 | 847.938 | 888.335 | 22.438 | 22.438 | 885.689 | 907.748 | 1,696.097 | 1,731.871 | 1,526.31 | 1,638.145 | 1,445.657 | 1,313.848 | 1,024.51 | 4.958 | 4.958 | 4.958 | 4.958 | 7.83 | 7.83 | 7.83 | 7.83 | 7.17 | 7.17 | 7.17 | 7.17 | 3.572 | 3.572 | 3.572 | 3.572 | 2.27 | 2.27 | 2.27 | 2.27 | 2.248 | 2.248 | 2.248 | 2.248 | 2.224 | 2.224 | 2.224 | 2.224 | 2.351 | 2.351 | 2.351 | 2.351 |
Total Assets
| 11,283.613 | 9,959.789 | 10,573.905 | 10,218.396 | 10,260.757 | 9,053.836 | 8,577.544 | 7,429.952 | 7,028.901 | 6,472.708 | 6,452.29 | 5,449.488 | 5,312.592 | 5,115.789 | 4,837.552 | 3,966.26 | 3,645.757 | 3,717.818 | 3,669.382 | 3,705.589 | 3,419.46 | 3,234.679 | 2,977.652 | 2,819.606 | 2,945.186 | 704.901 | 704.901 | 2,585.704 | 2,603.452 | 2,516.117 | 2,397.998 | 2,338.828 | 2,285.492 | 2,141.327 | 2,053.949 | 1,885.449 | 471.362 | 471.362 | 471.362 | 471.362 | 336.535 | 336.535 | 336.535 | 336.535 | 327.757 | 327.757 | 327.757 | 327.757 | 258.371 | 258.371 | 258.371 | 258.371 | 173.008 | 173.008 | 173.008 | 173.008 | 113.876 | 113.876 | 113.876 | 113.876 | 95.068 | 95.068 | 95.068 | 95.068 | 59.049 | 59.049 | 59.049 | 59.049 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 16.284 | 0 | 13.839 | 0 | -150.495 | 0 | -172.813 | 0 | -76.825 | 0 | 6.547 | 0 | 6.481 | 0 | 3.864 | 0 | 4.453 | 0 | 4.564 | 0 | 0 | 0 | 7.498 | 0 | 1.874 | 1.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 307.429 | 307.486 | 410.269 | 366.4 | 298.419 | 247.606 | 289.004 | 248.113 | 300.974 | 129.92 | 175.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 46.626 | 21.975 | 33.889 | 16.784 | 0 | 0 | 0 | 0 | 0 | 0 | 11.754 | 4.111 | 11.762 | 3.374 | 0.379 | 0.66 | 0.432 | 0.228 | 0.228 | 0.293 | 0 | 0 | 3.283 | 3.887 | 0 | 0 | 1.151 | 1.435 | 1.672 | 3.072 | 5.915 | 0 | 0 | 0.396 | 4.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.5 | 0 | 2.786 | 0 | 4.675 | 0 | 3.447 | 0 | 2.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -307.429 | -262.252 | -410.269 | -369.186 | -298.419 | -4.675 | -289.004 | -3.447 | -300.974 | -2.147 | -175.904 | -6.547 | 0 | -6.481 | 0 | -3.864 | 0 | -4.453 | 0 | -4.564 | 0 | 0 | 0 | -7.498 | 0 | -1.874 | -1.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 307.429 | 64.019 | 410.269 | 13.839 | 298.419 | 97.111 | 289.004 | 75.3 | 300.974 | 53.095 | 175.904 | 6.547 | 0 | 6.481 | 0 | 3.864 | 0 | 4.453 | 0 | 4.564 | 0 | 14.312 | 0 | 7.498 | 0 | 1.874 | 1.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 13.045 | 0 | 13.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current
| 0 | 2.5 | 0 | 2.786 | 0 | 4.675 | 0 | 3.447 | 0 | 2.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.893 | 2.346 | 1.775 | 1.582 | 1.347 | 1.671 | 1.632 | 1.231 | 1.082 | 0.937 | 0.944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,285.844 | -17.891 | -1.775 | -4.019 | -1.347 | 213.86 | 213.477 | 177.372 | 147.971 | 138.711 | 138.822 | 6.547 | 0 | 6.481 | 0 | 3.864 | 0 | 4.453 | 0 | 4.564 | 0 | 0 | 0 | 7.498 | 0 | 1.874 | 1.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current Liabilities
| 10,288.737 | 446.055 | 348.029 | 13.839 | 239.655 | 220.206 | 215.109 | 182.05 | 149.053 | 141.795 | 139.766 | 6.547 | 0 | 6.481 | 0 | 3.864 | 0 | 4.453 | 0 | 4.564 | 0 | 0 | 0 | 7.498 | 0 | 1.874 | 1.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,288.737 | 9,061.234 | 9,782.288 | 9,477.268 | 9,597.371 | 8,438.376 | 8,033.501 | 6,989.77 | 6,617.489 | 6,097.951 | 6,095.399 | 5,097.268 | 4,986.852 | 4,820.641 | 4,566.09 | 3,685.426 | 3,378.538 | 3,450.148 | 3,413.608 | 3,431.227 | 3,148.133 | 14.312 | 0 | 2,576.958 | 2,707.466 | 644.239 | 644.239 | 2,355.959 | 2,379.239 | 2,297.411 | 2,186.859 | 2,139.817 | 2,097.162 | 1,958.195 | 1,872.14 | 1,711.209 | 427.802 | 427.802 | 427.802 | 427.802 | 301.752 | 301.752 | 301.752 | 301.752 | 296.116 | 296.116 | 296.116 | 296.116 | 235 | 235 | 235 | 235 | 156.264 | 156.264 | 156.264 | 156.264 | 101.354 | 101.354 | 101.354 | 101.354 | 84.344 | 84.344 | 84.344 | 84.344 | 48.297 | 48.297 | 48.297 | 48.297 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 4.635 | 4.49 | 7.144 | 15.684 | 4.813 | 12.399 | 12.591 | 11.534 | 6.951 | 5.222 | 2.196 | 0.893 | 0 | 0 | 2.373 | 0.212 | 0 | 0.853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.066 | 3.066 | 3.066 | 3.066 | 3.066 | 3.066 | 3.066 | 3.066 | 3.066 | 3.066 | 3.066 | 3.066 | 3.066 | 3.066 | 3.066 | 3.066 | 3.066 | 3.066 | 3.066 | 3.066 | 3.066 | 2.928 | 2.928 | 2.928 | 2.928 | 0.732 | 0.732 | 2.928 | 2.928 | 2.928 | 2.928 | 2.928 | 2.928 | 2.928 | 2.928 | 2.928 | 0.732 | 0.732 | 0.732 | 0.732 | 0.732 | 0.732 | 0.732 | 0.732 | 1.83 | 1.83 | 1.83 | 1.83 | 2.917 | 2.917 | 2.917 | 2.917 | 3.533 | 3.533 | 3.533 | 3.533 | 3.486 | 3.486 | 3.486 | 3.486 | 3.448 | 3.448 | 3.448 | 3.448 | 3.44 | 3.44 | 3.44 | 3.44 |
Retained Earnings
| 994.488 | 912.369 | 799.58 | 724.825 | 643.829 | 599.312 | 521.45 | 426.796 | 385.574 | 349.614 | 326.701 | 319.47 | 299.88 | 286.994 | 264.848 | 248.716 | 238.206 | 227.021 | 213.435 | 223.965 | 210.523 | 207.976 | 208.498 | 204.086 | 199.686 | 51.021 | 51.021 | 195.633 | 190.507 | 181.548 | 182.95 | 172.029 | 170.425 | 164.145 | 164.652 | 158.781 | 39.695 | 39.695 | 39.695 | 39.695 | 32.237 | 32.237 | 32.237 | 32.237 | 25.413 | 25.413 | 25.413 | 25.413 | 14.185 | 14.185 | 14.185 | 14.185 | 5.325 | 5.325 | 5.325 | 5.325 | -6.061 | -6.061 | -6.061 | -6.061 | -7.679 | -7.679 | -7.679 | -7.679 | -9.453 | -9.453 | -9.453 | -9.453 |
Accumulated Other Comprehensive Income/Loss
| -1.138 | -7.515 | -4.635 | -4.49 | -7.144 | -15.684 | -4.813 | -12.399 | -12.591 | -11.534 | -6.951 | -5.222 | -2.196 | -0.893 | 0.589 | 0.458 | -2.373 | -0.212 | 1.481 | -0.853 | 5.569 | 4.361 | 3.013 | 0 | 0 | -3.231 | -3.231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.289 | -0.289 | -0.289 | -0.289 | 0 | 0 | 0 | 0 | 3.474 | 3.474 | 3.474 | 3.474 | 3.058 | 3.058 | 3.058 | 3.058 | 2.772 | 2.772 | 2.772 | 2.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -1.54 | -9.364 | -11.029 | 13.237 | 16.491 | 13.082 | 19.528 | 10.319 | 22.772 | 22.078 | 27.124 | 29.685 | 22.794 | 5.088 | 2.959 | 28.594 | 25.947 | 37.583 | 37.793 | 47.331 | 52.17 | 32.676 | 11.063 | 35.634 | 35.106 | 12.14 | 12.14 | 31.185 | 30.778 | 34.231 | 25.262 | 24.054 | 14.978 | 16.06 | 14.23 | 12.532 | 3.422 | 3.422 | 3.422 | 3.422 | 1.814 | 1.814 | 1.814 | 1.814 | 0.925 | 0.925 | 0.925 | 0.925 | 3.211 | 3.211 | 3.211 | 3.211 | 5.114 | 5.114 | 5.114 | 5.114 | 15.097 | 15.097 | 15.097 | 15.097 | 14.955 | 14.955 | 14.955 | 14.955 | 16.764 | 16.764 | 16.764 | 16.764 |
Total Shareholders Equity
| 994.876 | 898.555 | 791.616 | 741.128 | 663.386 | 615.459 | 544.043 | 440.181 | 411.412 | 374.757 | 356.891 | 352.221 | 325.74 | 295.148 | 271.462 | 280.834 | 267.219 | 267.67 | 255.774 | 274.362 | 271.328 | 247.941 | 225.501 | 242.648 | 237.72 | 60.662 | 60.662 | 229.746 | 224.212 | 218.706 | 211.139 | 199.011 | 188.33 | 183.132 | 181.809 | 174.24 | 43.56 | 43.56 | 43.56 | 43.56 | 34.783 | 34.783 | 34.783 | 34.783 | 31.641 | 31.641 | 31.641 | 31.641 | 23.371 | 23.371 | 23.371 | 23.371 | 16.744 | 16.744 | 16.744 | 16.744 | 12.521 | 12.521 | 12.521 | 12.521 | 10.724 | 10.724 | 10.724 | 10.724 | 10.751 | 10.751 | 10.751 | 10.751 |
Total Equity
| 994.876 | 898.555 | 791.616 | 741.128 | 663.386 | 615.459 | 544.043 | 440.181 | 411.412 | 374.757 | 356.891 | 352.221 | 325.74 | 295.148 | 271.462 | 280.834 | 267.219 | 267.67 | 255.774 | 274.362 | 271.328 | 247.941 | 225.501 | 242.648 | 237.72 | 60.662 | 60.662 | 229.746 | 224.212 | 218.706 | 211.139 | 199.011 | 188.33 | 183.132 | 181.809 | 174.24 | 43.56 | 43.56 | 43.56 | 43.56 | 34.783 | 34.783 | 34.783 | 34.783 | 31.641 | 31.641 | 31.641 | 31.641 | 23.371 | 23.371 | 23.371 | 23.371 | 16.744 | 16.744 | 16.744 | 16.744 | 12.521 | 12.521 | 12.521 | 12.521 | 10.724 | 10.724 | 10.724 | 10.724 | 10.751 | 10.751 | 10.751 | 10.751 |
Total Liabilities & Shareholders Equity
| 11,283.613 | 9,959.789 | 10,573.905 | 10,218.396 | 10,260.757 | 9,053.836 | 8,577.544 | 7,429.952 | 7,028.901 | 6,472.708 | 6,452.29 | 5,449.488 | 5,312.592 | 5,115.789 | 4,837.552 | 3,966.26 | 3,645.757 | 3,717.818 | 3,669.382 | 3,705.589 | 3,419.46 | 262.253 | 225.501 | 2,819.606 | 2,945.186 | 704.901 | 704.901 | 2,585.704 | 2,603.452 | 2,516.117 | 2,397.998 | 2,338.828 | 2,285.492 | 2,141.327 | 2,053.949 | 1,885.449 | 471.362 | 471.362 | 471.362 | 471.362 | 336.535 | 336.535 | 336.535 | 336.535 | 327.757 | 327.757 | 327.757 | 327.757 | 258.371 | 258.371 | 258.371 | 258.371 | 173.008 | 173.008 | 173.008 | 173.008 | 113.876 | 113.876 | 113.876 | 113.876 | 95.068 | 95.068 | 95.068 | 95.068 | 59.049 | 59.049 | 59.049 | 59.049 |