
TriCo Bancshares
NASDAQ:TCBK
41.82 (USD) • At close July 1, 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 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 308.25 | 144.956 | 320.114 | 206.558 | 82.836 | 98.701 | 111.099 | 118.792 | 110.335 | 107.23 | 246.509 | 488.868 | 1,035.683 | 768.421 | 740.236 | 639.74 | 609.522 | 669.551 | 652.582 | 705.852 | 185.466 | 276.507 | 259.047 | 175.582 | 318.708 | 227.533 | 226.543 | 184.062 | 182.979 | 205.428 | 188.034 | 167.649 | 323.706 | 305.612 | 315.088 | 216.786 | 388.878 | 303.461 | 209.298 | 169.503 | 281.228 | 610.728 | 369.679 | 344.383 | 502.251 | 598.368 | 541.15 | 592.155 | 802.271 | 748.899 | 64.024 | 67.617 | 74.542 | 637.275 | 80.259 | 52.874 | 54.527 | 57.254 | 47.93 | 49.544 | 46.348 | 61.033 | 234.57 | 182.923 | 137.241 | 86.355 | 67.3 | 76.658 | 74.713 | 88.798 | 70.791 | 93.636 | 75.263 | 102.22 | 78.281 | 84.663 | 78.742 | 90.562 | 85.413 | 79.287 | 77.365 | 70.037 | 64.318 | 65.512 | 55.568 | 80.603 | 66.747 | 65.051 | 58.925 | 67.17 | 56.749 | 54.094 | 42.647 | 59.264 | 48.317 | 47.893 | 41.779 | 58.19 | 51.148 | 56.778 | 40.079 | 52 | 42 | 41.6 | 35.2 | 50.5 | 35.8 | 41.9 | 35.6 | 63.5 | 38.4 | 48.5 | 54.7 | 52.2 | 36.2 | 30.6 | 37 | 65.3 | 26.8 | 23.4 | 25.1 | 39.7 | 29.3 | 24.5 | 30.7 | 33.9 | 32.2 | 21.9 | 24.2 | 24.6 | 23.6 | 25 | 22.3 | 28.3 | 36.2 | 19.5 | 29.8 |
Short Term Investments
| 1,852.35 | 7.837 | 1,979.27 | 1,940.783 | 2,073.888 | 2,152.504 | 2,176.854 | 2,323.011 | 2,408.452 | 2,455.036 | 2,482.857 | 2,608.771 | 2,365.708 | 2,210.876 | 2,098.786 | 1,850.547 | 1,685.076 | 1,417.289 | 1,145.989 | 999.313 | 1,005.006 | 950.138 | 987.054 | 1,136.946 | 1,116.426 | 1,117.91 | 1,058.806 | 754.207 | 735.895 | 730.883 | 678.236 | 672.569 | 571.719 | 550.233 | 510.209 | 529.017 | 477.454 | 404.885 | 329.361 | 284.43 | 225.126 | 83.474 | 84.962 | 91.514 | 97.269 | 104.647 | 115.215 | 127.519 | 144.454 | 163.027 | 0 | 0 | 0 | 229.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,160.6 | 152.793 | 2,299.384 | 2,147.341 | 2,156.724 | 2,251.205 | 2,285.436 | 2,439.205 | 2,516.147 | 2,559.668 | 2,726.774 | 3,094.933 | 3,398.59 | 2,976.359 | 2,836.057 | 2,487.308 | 2,291.627 | 2,083.815 | 1,795.539 | 1,702.132 | 1,187.465 | 1,226.645 | 1,243.127 | 1,309.576 | 1,432.224 | 1,342.569 | 1,282.503 | 938.269 | 918.874 | 933.373 | 866.27 | 840.218 | 895.425 | 855.845 | 825.297 | 745.803 | 866.332 | 708.346 | 538.659 | 453.933 | 506.354 | 693.933 | 454.641 | 435.897 | 599.52 | 703.015 | 656.365 | 719.674 | 946.725 | 911.926 | 64.024 | 67.617 | 74.542 | 866.498 | 80.259 | 52.874 | 54.527 | 57.254 | 47.93 | 49.544 | 46.348 | 61.033 | 234.57 | 182.923 | 137.241 | 86.355 | 67.3 | 76.658 | 74.713 | 88.798 | 70.791 | 93.636 | 75.263 | 102.22 | 78.281 | 84.663 | 78.742 | 90.562 | 85.413 | 79.287 | 77.365 | 70.037 | 64.318 | 65.512 | 55.568 | 80.603 | 66.747 | 65.051 | 58.925 | 67.17 | 56.749 | 54.094 | 42.647 | 59.264 | 48.317 | 47.893 | 41.779 | 58.19 | 51.148 | 56.778 | 40.079 | 52 | 42 | 41.6 | 35.2 | 50.5 | 35.8 | 41.9 | 35.6 | 63.5 | 38.4 | 48.5 | 54.7 | 52.2 | 36.2 | 30.6 | 37 | 65.3 | 26.8 | 23.4 | 25.1 | 39.7 | 29.3 | 24.5 | 30.7 | 33.9 | 32.2 | 21.9 | 24.2 | 24.6 | 23.6 | 25 | 22.3 | 28.3 | 36.2 | 19.5 | 29.8 |
Net Receivables
| 38.89 | 41.616 | 40.484 | 43.977 | 45.033 | 45.018 | 42.814 | 41.417 | 39.897 | 39.582 | 35.003 | 33.696 | 30.877 | 25.864 | 23.414 | 24.122 | 24.139 | 23.788 | 23.195 | 22.1 | 18.575 | 20.18 | 18.205 | 20.99 | 20.431 | 19.412 | 22.428 | 19.007 | 17.161 | 13.772 | 14.898 | 13.847 | 13.995 | 14.147 | 10.819 | 11.602 | 11.075 | 10.786 | 10.212 | 10.064 | 9.794 | 9.275 | 6.862 | 7.008 | 6.69 | 6.516 | 6.45 | 7.339 | 7.201 | 7.342 | 7.638 | 7.545 | 7.095 | 10.123 | 7.397 | 6.549 | 6.941 | 7.131 | 7.318 | 7.472 | 7.715 | 7.763 | 7.666 | 7.575 | 7.97 | 7.935 | 7.874 | 7.802 | 8.096 | 8.554 | 8.865 | 8.284 | 8.355 | 8.727 | 8.637 | 7.841 | 7.549 | 7.641 | 7.08 | 6.706 | 6.446 | 6.473 | 6.177 | 6.069 | 5.806 | 6.027 | 6.152 | 6.001 | 5.891 | 5.644 | 5.552 | 5.419 | 5.48 | 5.522 | 6.087 | 5.941 | 6.147 | 6.935 | 6.361 | 6.599 | 6.112 | 6.1 | 6 | 5.7 | 5.3 | 5.8 | 5.7 | 6.2 | 5.5 | 5.7 | 5.1 | 5.6 | 4.7 | 4.6 | 4.1 | 4.7 | 4 | 4.6 | 4.4 | 4.6 | 4.1 | 4.7 | 4.4 | 4 | 3.7 | 3.4 | 3.9 | 3.5 | 3.9 | 4.1 | 4 | 3.8 | 3.7 | 3.3 | 3.2 | 3.5 | 3.7 |
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 | 0 | 0 | 0 |
Other Current Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.42 | 4.097 | 4.411 | 8.865 | 3.912 | 4.193 | 4.219 | 9.505 | 2.673 | 2.352 | 3.13 | 3.062 | 2.724 | 2.462 | 3.268 | 8.977 | 1.937 | 1.979 | 2.519 | 2.131 | 1.787 | 1.739 | 4.507 | 3.455 | 0 | 0 | 0 | 8.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,199.49 | 194.409 | 2,339.868 | 2,191.318 | 2,201.757 | 2,296.223 | 2,330.767 | 2,483.22 | 2,556.044 | 2,599.25 | 2,764.369 | 3,128.629 | 3,424.16 | 3,002.223 | 2,859.471 | 2,511.43 | 2,311.069 | 2,103.819 | 1,815.096 | 1,722.469 | 1,206.04 | 1,245.542 | 1,261.332 | 1,330.566 | 1,452.655 | 1,361.981 | 1,302.095 | 952.522 | 931.281 | 950.083 | 878.926 | 851.823 | 906.661 | 879.497 | 836.116 | 757.405 | 877.407 | 719.132 | 548.871 | 463.997 | 516.148 | 712.185 | 461.503 | 442.905 | 606.21 | 709.531 | 662.815 | 727.013 | 953.926 | 918.562 | 71.662 | 75.162 | 81.637 | 885.08 | 87.656 | 59.423 | 61.468 | 64.385 | 55.248 | 57.016 | 54.063 | 68.796 | 242.236 | 190.498 | 145.211 | 94.29 | 75.174 | 84.46 | 82.809 | 97.352 | 79.656 | 101.92 | 83.618 | 110.947 | 86.918 | 92.504 | 86.291 | 98.203 | 92.493 | 85.993 | 83.811 | 76.51 | 70.495 | 71.581 | 61.374 | 86.63 | 72.899 | 71.052 | 64.816 | 72.814 | 62.301 | 59.513 | 48.127 | 64.786 | 54.404 | 53.834 | 47.926 | 65.125 | 57.509 | 63.377 | 46.191 | 58.1 | 48 | 47.3 | 40.5 | 56.3 | 41.5 | 48.1 | 41.1 | 69.2 | 43.5 | 54.1 | 59.4 | 56.8 | 40.3 | 35.3 | 41 | 69.9 | 31.2 | 28 | 29.2 | 44.4 | 33.7 | 28.5 | 34.4 | 37.3 | 36.1 | 25.4 | 28.1 | 28.7 | 27.6 | 28.8 | 26 | 31.6 | 39.4 | 23 | 33.5 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 93.281 | 93.816 | 95.139 | 95.734 | 97.241 | 97.48 | 99.123 | 101.759 | 102.096 | 99.189 | 99.888 | 100.965 | 102.096 | 104.352 | 105.783 | 105.543 | 109.878 | 111.577 | 113.735 | 115.134 | 116.525 | 114.965 | 116.381 | 118.564 | 120.217 | 89.347 | 89.29 | 59.014 | 58.558 | 57.742 | 54.995 | 51.558 | 49.508 | 48.406 | 49.448 | 51.728 | 51.522 | 43.811 | 42.334 | 42.056 | 42.846 | 43.493 | 32.181 | 31.88 | 32.004 | 31.612 | 31.246 | 31.194 | 29.468 | 26.985 | 24.083 | 22.595 | 19.814 | 19.893 | 19.717 | 20.142 | 18.552 | 19.12 | 18.947 | 19.001 | 19.178 | 18.742 | 18.102 | 18.208 | 18.537 | 18.841 | 19.094 | 19.58 | 20.069 | 20.492 | 20.804 | 20.891 | 20.924 | 21.83 | 21.556 | 21.597 | 21.068 | 21.291 | 21.223 | 21.182 | 20.599 | 19.853 | 20.118 | 18.996 | 19.288 | 19.521 | 19.787 | 19.83 | 17.542 | 17.224 | 16.583 | 16.266 | 16.136 | 16.457 | 16.51 | 16.876 | 16.867 | 16.772 | 17.218 | 17.136 | 15.966 | 16.8 | 16.3 | 17.1 | 17.1 | 17.5 | 17.9 | 16.8 | 18.1 | 22 | 20.4 | 19.7 | 17.6 | 17.3 | 15.7 | 16.2 | 15.6 | 13.8 | 14.1 | 14.6 | 15 | 15.3 | 15.3 | 14.9 | 13.1 | 13.2 | 12.7 | 14.3 | 10.3 | 10.4 | 10.3 | 9.7 | 9.7 | 9.9 | 10 | 9.9 | 10 |
Goodwill
| 304.442 | 304.442 | 304.442 | 304.442 | 304.442 | 304.442 | 304.442 | 304.442 | 304.442 | 304.442 | 307.942 | 307.942 | 307.942 | 220.872 | 220.872 | 220.872 | 220.872 | 220.872 | 220.872 | 220.872 | 220.872 | 220.872 | 220.872 | 220.972 | 220.972 | 220.972 | 220.972 | 64.311 | 64.311 | 64.311 | 64.311 | 64.311 | 64.311 | 64.311 | 64.311 | 64.311 | 64.311 | 63.462 | 63.462 | 63.462 | 63.462 | 63.462 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 15.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.918 | 6.432 | 7.462 | 8.492 | 9.522 | 10.552 | 11.768 | 13.358 | 15.014 | 16.67 | 18.372 | 20.074 | 21.776 | 12.369 | 13.562 | 14.971 | 16.402 | 17.833 | 19.264 | 20.694 | 22.126 | 23.557 | 24.988 | 26.418 | 27.849 | 29.28 | 38.595 | 12.31 | 12.671 | 11.861 | 13.495 | 13.986 | 14.869 | 15.197 | 15.185 | 16.175 | 16.673 | 14.802 | 14.643 | 15.507 | 15.017 | 15.756 | 7.933 | 7.865 | 8.284 | 8.366 | 8.331 | 7.941 | 7.458 | 7.194 | 5.629 | 5.953 | 6.032 | 7.434 | 5.591 | 5.293 | 5.303 | 5.185 | 4.57 | 4.783 | 0.26 | 4.414 | 0.389 | 0.454 | 0.519 | 0.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 310.36 | 310.874 | 311.904 | 312.934 | 313.964 | 314.994 | 316.21 | 317.8 | 319.456 | 321.112 | 326.314 | 328.016 | 329.718 | 233.241 | 234.434 | 235.843 | 237.274 | 238.705 | 240.136 | 241.566 | 242.998 | 244.429 | 245.86 | 247.39 | 248.821 | 250.252 | 259.567 | 76.621 | 76.982 | 76.172 | 77.806 | 78.297 | 79.18 | 79.508 | 79.496 | 80.486 | 80.984 | 78.264 | 78.105 | 78.969 | 78.479 | 79.218 | 23.452 | 23.384 | 23.803 | 23.885 | 23.85 | 23.46 | 22.977 | 22.713 | 21.148 | 21.472 | 21.551 | 22.953 | 21.11 | 20.812 | 20.822 | 20.704 | 20.089 | 20.302 | 15.779 | 19.933 | 15.908 | 15.973 | 16.038 | 16.172 | 16.305 | 16.439 | 16.572 | 16.695 | 16.817 | 16.94 | 17.062 | 17.185 | 18.88 | 19.23 | 19.58 | 19.926 | 19.892 | 20.238 | 20.584 | 20.927 | 20.589 | 20.931 | 21.274 | 21.604 | 21.992 | 22.189 | 3.815 | 4.043 | 4.387 | 4.615 | 4.842 | 5.07 | 5.262 | 5.49 | 5.236 | 5.464 | 0 | 0 | 0 | 6.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.9 | 9.3 | 9.7 | 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 |
Long Term Investments
| 6,797.541 | 8,648.583 | 6,674.652 | 6,736.301 | 6,798.814 | 6,801.284 | 6,726.854 | 6,543.602 | 6,460.438 | 6,502.468 | 6,375.746 | 6,188.358 | 5,938.397 | 5,030.839 | 5,021.217 | 5,098.113 | 5,143.759 | 4,961.352 | 5,055.423 | 5,068.453 | 4,686.623 | 4,659.298 | 4,554.838 | 4,492.17 | 4,441.603 | 4,440.929 | 4,487.684 | 3,619.385 | 3,559.638 | 3,507.24 | 3,487.082 | 3,379.828 | 3,331.405 | 3,355.687 | 3,348.066 | 3,311.066 | 3,228.367 | 3,221.248 | 3,195.262 | 3,145.344 | 3,094.414 | 2,927.634 | 2,175.422 | 2,124.029 | 1,995.61 | 1,877.774 | 1,815.458 | 1,705.904 | 1,501.664 | 1,535.466 | 1,729.87 | 1,714.803 | 1,683.659 | 1,516.575 | 1,798.499 | 1,621.471 | 1,627.094 | 1,659.259 | 1,673.489 | 1,742.446 | 1,710.914 | 1,676.36 | 1,727.623 | 1,770.715 | 1,813.304 | 1,829.82 | 1,780.548 | 1,772.172 | 1,800.837 | 1,767.062 | 1,757.179 | 1,666.52 | 1,667.197 | 1,699.646 | 1,700.052 | 1,669.046 | 1,627.905 | 1,636.689 | 1,590.944 | 1,524.062 | 1,461.6 | 1,451.236 | 1,403.173 | 1,372.098 | 1,292.425 | 1,283.904 | 1,267.522 | 1,192.875 | 1,033.487 | 1,011.169 | 938.093 | 892.731 | 846.465 | 870.264 | 866.509 | 835.869 | 808.89 | 857.831 | 853.652 | 845.065 | 811.264 | 808.6 | 819.8 | 792.3 | 801.8 | 803.9 | 796.2 | 782.1 | 736 | 709.1 | 708.4 | 698 | 692.4 | 603.2 | 548.4 | 551.5 | 509 | 506.3 | 516 | 509.1 | 506.6 | 520 | 532.9 | 479.5 | 467.9 | 456.5 | 395.4 | 363 | 406.7 | 387.6 | 380.9 | 387.5 | 362.2 | 335.4 | 306 | 310.6 | 306.4 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.963 | 27.665 | 26.266 | 21.697 | 33.091 | 33.122 | 35.764 | 36.199 | 30.882 | 30.115 | 33.803 | 36.44 | 36.35 | 38.901 | 36.994 | 37.706 | 27.957 | 27.687 | 27.97 | 26.781 | 29.046 | 29.157 | 28.098 | 28.935 | 0 | 0 | 0 | 27.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 418.927 | 426.046 | 402.327 | 405.112 | 401.991 | 400.108 | 426.569 | 409.638 | 404.36 | 408.967 | 413.154 | 374.643 | 318.65 | 244.132 | 237.125 | 219.436 | 224.935 | 220.292 | 221.771 | 210.686 | 222.123 | 205.664 | 206.472 | 206.482 | 208.556 | 209.932 | 142.01 | 119.095 | 118.067 | 142.454 | 118.381 | 118.872 | 118.458 | 118.671 | 120.45 | 119.34 | 119.743 | 118.765 | 117.982 | 122.126 | 123.711 | 116.222 | 72.491 | 72.617 | 67.068 | 72.352 | 67.904 | 69.464 | 71.793 | 72.447 | 668.718 | 691.586 | 726.247 | 83.286 | 561.485 | 454.336 | 467.802 | 426.321 | 461.845 | 385.88 | 369.653 | 386.689 | 91.797 | 92.447 | 85.262 | 84.067 | 85.346 | 87.839 | 79.063 | 79.02 | 79.067 | 80.756 | 77.52 | 70.358 | 76.598 | 68.779 | 74.682 | 65.166 | 62.304 | 69.168 | 69.018 | 58.98 | 59.122 | 61.567 | 56.082 | 57.096 | 58.384 | 54.956 | 56.843 | 39.324 | 52.159 | 56.436 | 84.363 | 48.87 | 53.465 | 68.224 | 100.783 | 26.879 | 33.602 | 35.489 | 49.524 | 34.9 | 34.7 | 31.7 | 25.6 | 26.9 | 25.9 | 26.3 | 27.2 | 17 | 16.5 | 15.6 | 27.9 | 17.6 | 16.6 | 13.9 | 13 | 13.6 | 14 | 13 | 13.6 | 14.1 | 13.4 | 10.8 | 11.4 | 9.3 | 67.8 | 105.3 | 7.8 | 7.8 | 7.3 | 8 | 8.8 | 7.6 | 7.8 | 8.3 | 8.9 |
Total Non-Current Assets
| 7,620.109 | 9,479.319 | 7,484.022 | 7,550.081 | 7,612.01 | 7,613.866 | 7,568.756 | 7,372.799 | 7,286.35 | 7,331.736 | 7,215.102 | 6,991.982 | 6,688.861 | 5,612.564 | 5,598.559 | 5,658.935 | 5,715.846 | 5,531.926 | 5,631.065 | 5,635.839 | 5,268.269 | 5,224.356 | 5,123.551 | 5,064.606 | 5,019.197 | 4,990.46 | 5,010.514 | 3,901.78 | 3,839.511 | 3,805.305 | 3,771.355 | 3,661.677 | 3,614.315 | 3,638.471 | 3,628.342 | 3,592.735 | 3,514.419 | 3,498.528 | 3,470.033 | 3,427.396 | 3,376.444 | 3,204.273 | 2,331.503 | 2,279.597 | 2,146.455 | 2,032.404 | 1,967.504 | 1,859.179 | 1,654 | 1,686.546 | 2,443.819 | 2,450.456 | 2,451.271 | 1,670.517 | 2,400.811 | 2,116.761 | 2,134.27 | 2,125.404 | 2,174.37 | 2,167.629 | 2,115.524 | 2,101.724 | 1,853.43 | 1,897.343 | 1,933.141 | 1,948.9 | 1,901.293 | 1,896.03 | 1,916.541 | 1,883.269 | 1,873.867 | 1,785.107 | 1,782.703 | 1,809.019 | 1,817.086 | 1,778.652 | 1,743.235 | 1,743.072 | 1,694.363 | 1,634.65 | 1,571.801 | 1,550.996 | 1,503.002 | 1,473.592 | 1,389.069 | 1,382.125 | 1,367.685 | 1,289.85 | 1,111.687 | 1,071.76 | 1,011.222 | 970.048 | 951.806 | 940.661 | 941.746 | 926.459 | 931.776 | 906.946 | 904.472 | 897.69 | 876.754 | 866.7 | 870.8 | 841.1 | 844.5 | 848.3 | 840 | 825.2 | 781.3 | 757 | 754.6 | 743 | 737.9 | 638.1 | 580.7 | 581.6 | 537.6 | 533.7 | 544.1 | 536.7 | 535.2 | 549.4 | 561.6 | 505.2 | 492.4 | 479 | 475.9 | 482.6 | 424.8 | 405.8 | 398.5 | 405.2 | 380.7 | 352.9 | 323.8 | 328.8 | 325.3 |
Total Assets
| 9,819.599 | 9,673.728 | 9,823.89 | 9,741.399 | 9,813.767 | 9,940.321 | 9,897.006 | 9,853.421 | 9,842.394 | 9,930.986 | 9,976.879 | 10,120.611 | 10,118.328 | 8,614.787 | 8,458.03 | 8,170.365 | 8,031.612 | 7,639.529 | 7,449.799 | 7,360.071 | 6,474.309 | 6,471.181 | 6,384.883 | 6,395.172 | 6,471.852 | 6,352.441 | 6,318.865 | 4,863.153 | 4,779.957 | 4,761.315 | 4,656.435 | 4,519.935 | 4,527.954 | 4,517.968 | 4,467.131 | 4,352.492 | 4,394.956 | 4,220.722 | 4,021.628 | 3,893.855 | 3,895.86 | 3,912.358 | 2,794.943 | 2,724.481 | 2,755.184 | 2,744.066 | 2,632.106 | 2,587.931 | 2,612.433 | 2,609.269 | 2,515.481 | 2,525.618 | 2,532.908 | 2,555.597 | 2,488.467 | 2,176.184 | 2,195.738 | 2,189.789 | 2,229.618 | 2,224.645 | 2,169.587 | 2,170.52 | 2,095.666 | 2,087.841 | 2,078.352 | 2,043.19 | 1,976.467 | 1,980.49 | 1,999.35 | 1,980.621 | 1,953.523 | 1,887.027 | 1,866.321 | 1,919.966 | 1,904.004 | 1,871.156 | 1,829.526 | 1,841.275 | 1,786.856 | 1,720.643 | 1,655.612 | 1,625.974 | 1,573.497 | 1,545.173 | 1,450.443 | 1,468.755 | 1,440.584 | 1,360.902 | 1,176.503 | 1,144.574 | 1,073.523 | 1,029.561 | 999.933 | 1,005.447 | 996.15 | 980.293 | 979.702 | 972.071 | 961.981 | 961.067 | 922.945 | 924.8 | 918.8 | 888.4 | 885 | 904.6 | 881.5 | 873.3 | 822.4 | 826.2 | 798.1 | 797.1 | 797.3 | 694.9 | 621 | 616.9 | 578.6 | 603.6 | 575.3 | 564.7 | 564.4 | 593.8 | 595.3 | 533.7 | 526.8 | 516.3 | 512 | 508 | 452.9 | 434.5 | 426.1 | 434 | 406.7 | 384.5 | 363.2 | 351.8 | 358.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 9.685 | 11.501 | 11.664 | 12.018 | 10.224 | 8.445 | 6.688 | 3.655 | 1.643 | 1.167 | 0.853 | 0.755 | 0.653 | 0.928 | 1.056 | 1.026 | 0.97 | 1.362 | 1.571 | 1.734 | 1.986 | 2.407 | 2.847 | 2.665 | 2.195 | 1.997 | 1.729 | 1.175 | 0.958 | 0.93 | 0.867 | 0.781 | 0.77 | 0.818 | 0.774 | 0.727 | 0.751 | 0.774 | 0.795 | 0.797 | 0.852 | 0.978 | 0.753 | 0.849 | 0.865 | 0.938 | 0.937 | 0.944 | 0.975 | 1.036 | 1.139 | 1.415 | 1.587 | 1.674 | 1.815 | 1.865 | 2.044 | 2.151 | 2.368 | 2.487 | 3.064 | 3.614 | 4.136 | 5.094 | 5.769 | 6.146 | 5.217 | 5.119 | 6.201 | 7.871 | 6.899 | 6.614 | 7.602 | 7.548 | 7.341 | 5.739 | 5.263 | 4.506 | 3.96 | 3.535 | 3.384 | 3.281 | 2.706 | 2.272 | 2.507 | 2.638 | 2.556 | 2.615 | 3.034 | 2.927 | 2.608 | 15.589 | 14.996 | 3.488 | 15.327 | 16.851 | 15.814 | 14.523 | 13.194 | 13.004 | 14.092 | 4.2 | 11 | 12 | 12.6 | 3.9 | 10.6 | 10.8 | 12.3 | 4 | 9.2 | 9.8 | 11.3 | 3 | 7.6 | 6.7 | 9.1 | 3.2 | 6.9 | 6.9 | 7.4 | 1.8 | 5.4 | 4.5 | 4.7 | 1.5 | 8.2 | 3.8 | 12.5 | 0.8 | 2.9 | 6.1 | 4.2 | 2.3 | 4.3 | 4.2 | 5.6 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 32.582 | 0 | 0 | 0 | 47.905 | 0 | 0 | 0 | 50.087 | 0 | 0 | 0 | 26.914 | 0 | 0 | 0 | 18.454 | 0 | 0 | 0 | 15.839 | 0 | 16.819 | 17.041 | 17.437 | 12.993 | 16.359 | 0 | 17.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.335 | 14.626 | 6.575 | 8.125 | 9.197 | 9.264 | 0 | 0 | 58.527 | 82.919 | 59.234 | 0 | 62.02 | 67.182 | 60.452 | 60.952 | 66.753 | 66.197 | 73.898 | 76.081 | 102.005 | 146.873 | 208.798 | 206.067 | 172.126 | 165.996 | 125.392 | 79.347 | 79.238 | 106.5 | 96.7 | 45.8 | 96.8 | 103.2 | 83 | 20.7 | 46.4 | 57.3 | 66 | 16.3 | 39.5 | 55.7 | 17.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 13.6 | 17 | 4.7 | 0 | 10.4 | 3.6 | 9.4 | 14 | 38.8 | 32.6 | 3.3 | 15.3 | 4.7 | 0 | 0 | 4.9 | 7.5 | 30 | 0 | 0 | 7.7 | 0 | 0 | 0 | 0 | 5.4 | 8 | 0 | 0 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.267 | 5.243 | 0 | 0 | 0 | 0.546 | 0 | 1.987 | 0 | 5.494 | 0 | 2.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
Other Current Liabilities
| 8,205.332 | 8,087.576 | 8,037.091 | 8,050.23 | 7,987.658 | 7,834.038 | 8,009.643 | 8,095.365 | 8,025.865 | 8,329.013 | 8,655.769 | 8,756.775 | 8,722.346 | 7,367.159 | 7,236.822 | 6,992.053 | 6,863.4 | 6,505.934 | 6,340.588 | 6,248.258 | 5,402.698 | 5,366.994 | 5,295.407 | 5,342.173 | 5,430.262 | 5,366.466 | 5,104.928 | 4,084.531 | 4,091.048 | 4,015.75 | 3,935.896 | 3,884.344 | 3,906.766 | 3,903.41 | 3,844.582 | 3,747.351 | 3,789.12 | 3,637.154 | 3,464.78 | 3,342.479 | 3,350.34 | 3,387.768 | 2,437.356 | 2,386.045 | 2,411.985 | 2,410.483 | 2,293.311 | 2,268.792 | 2,287.64 | 2,291.792 | 2,202.778 | 2,167.192 | 2,171.333 | 2,190.536 | 2,122.038 | 1,838.596 | 1,861.956 | 1,854.324 | 1,890.909 | 1,892.436 | 1,836.361 | 1,832.126 | 1,756.031 | 1,742.479 | 1,732.475 | 1,675.416 | 1,569.058 | 1,516.172 | 1,534.676 | 1,553.094 | 1,539.041 | 1,517.493 | 1,536.849 | 1,606.697 | 1,532.515 | 1,520.179 | 1,532.654 | 1,501.303 | 1,438.299 | 1,403.712 | 1,402.133 | 1,352.114 | 1,292.141 | 1,269.624 | 1,242.446 | 1,239.461 | 1,198.408 | 1,173.605 | 1,032.652 | 1,008.164 | 940.503 | 913.499 | 888.268 | 892.012 | 874.807 | 861.574 | 861.15 | 838.277 | 822.206 | 792.467 | 797.432 | 794.1 | 780.6 | 746 | 763.8 | 773.1 | 735.6 | 725.5 | 729 | 724.1 | 708.9 | 713.5 | 714.7 | 598.6 | 533.1 | 497.7 | 500.1 | 520.8 | 489.9 | 498.7 | 497.1 | 493 | 503.7 | 448.1 | 461.3 | 463.7 | 435.8 | 408.2 | 419.1 | 400 | 394.4 | 403.6 | 370.4 | 350.7 | 332.2 | 321.4 | 329.3 |
Total Current Liabilities
| 8,215.017 | 8,099.077 | 8,048.755 | 8,062.248 | 7,997.882 | 7,875.065 | 8,016.331 | 8,099.02 | 8,027.508 | 8,378.085 | 8,656.622 | 8,757.53 | 8,715.13 | 7,418.174 | 7,237.878 | 6,993.079 | 6,864.37 | 6,534.21 | 6,342.159 | 6,249.992 | 5,404.684 | 5,387.855 | 5,298.254 | 5,344.838 | 5,432.457 | 5,384.302 | 5,106.657 | 4,103.792 | 4,114.29 | 4,034.117 | 3,949.756 | 3,901.484 | 3,908.082 | 3,921.721 | 3,847.343 | 3,748.078 | 3,795.365 | 3,637.928 | 3,467.851 | 3,343.276 | 3,351.192 | 3,388.746 | 2,438.109 | 2,386.894 | 2,412.85 | 2,417.756 | 2,308.874 | 2,276.311 | 2,296.74 | 2,302.025 | 2,213.181 | 2,168.607 | 2,172.92 | 2,250.737 | 2,206.772 | 1,899.695 | 1,864 | 1,918.495 | 1,960.459 | 1,955.375 | 1,900.377 | 1,902.493 | 1,826.364 | 1,821.471 | 1,814.325 | 1,783.567 | 1,721.148 | 1,730.089 | 1,746.944 | 1,733.091 | 1,711.936 | 1,649.499 | 1,623.798 | 1,693.483 | 1,646.356 | 1,622.618 | 1,583.717 | 1,602.609 | 1,545.459 | 1,490.247 | 1,426.217 | 1,401.795 | 1,352.147 | 1,337.896 | 1,261.253 | 1,281.599 | 1,256.664 | 1,193.62 | 1,035.686 | 1,011.091 | 943.111 | 929.088 | 903.264 | 895.5 | 890.134 | 878.425 | 876.964 | 852.8 | 848.598 | 822.5 | 816.224 | 806.2 | 802.5 | 761.7 | 788.9 | 794.7 | 785 | 768.9 | 744.7 | 749.6 | 722.9 | 723.3 | 726 | 609.8 | 548.3 | 537.5 | 509.2 | 524 | 507.4 | 505.6 | 504.5 | 494.8 | 509.1 | 458 | 474 | 465.2 | 444 | 418.5 | 431.6 | 400.8 | 397.3 | 409.7 | 374.6 | 353 | 336.5 | 325.6 | 334.9 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 217.585 | 216.238 | 394.599 | 376.038 | 521.828 | 761.942 | 668.582 | 525.156 | 567.419 | 394.649 | 176.809 | 165.375 | 167.668 | 134.446 | 130.856 | 125.118 | 121.748 | 112.522 | 113.476 | 125.709 | 106.639 | 103.226 | 102.097 | 99.858 | 99.755 | 72.881 | 339.827 | 209.789 | 121.946 | 179.024 | 155.54 | 79.321 | 71.91 | 74.16 | 75.852 | 76.031 | 75.19 | 68.798 | 63.279 | 63.104 | 65.416 | 65.548 | 53.903 | 47.313 | 47.957 | 47.573 | 55.864 | 47.813 | 49.363 | 50.435 | 41.238 | 102.069 | 110.312 | 63.779 | 41.238 | 41.238 | 99.019 | 41.238 | 41.238 | 41.238 | 41.238 | 41.238 | 41.238 | 41.238 | 41.238 | 41.238 | 41.238 | 41.238 | 41.238 | 41.238 | 41.238 | 41.238 | 41.238 | 39.911 | 77.086 | 75.209 | 72.679 | 72.628 | 72.949 | 68.866 | 69.414 | 69.39 | 68.397 | 64.104 | 43.496 | 43.506 | 42.894 | 22.905 | 22.915 | 22.924 | 22.932 | 22.94 | 22.948 | 22.956 | 32.963 | 32.969 | 32.976 | 33.983 | 45.488 | 60.494 | 45.5 | 45.5 | 55.5 | 55.5 | 35.5 | 37.9 | 36.4 | 36.4 | 11.4 | 11.4 | 11.4 | 21.3 | 21.3 | 24.3 | 24.3 | 34.3 | 24.3 | 26.3 | 26.3 | 16.5 | 16.5 | 49 | 44 | 39.1 | 16.5 | 7.1 | 35.2 | 5.9 | 1 | 1 | 1.1 | 1.1 | 1.2 | 1.3 | 1.3 | 1.4 | 1.5 |
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 | 1.978 | 1.449 | 1.077 | 1.228 | 1.759 | 1.932 | 0 | 0.726 | 0.791 | 0.791 | 1.067 | 1.082 | 1.341 | 0 | 0 | 1.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 131.478 | 137.506 | 141.521 | 128.063 | 131.006 | 113.4 | 141.692 | 136.464 | 157.222 | 111.836 | 153.11 | 155.529 | 126.348 | 61.983 | 107.282 | 85.388 | 102.955 | 67.683 | 91.902 | 98.684 | 96.56 | 73.53 | 87.867 | 74.59 | 86.362 | 67.885 | 68.288 | 35.779 | 37.388 | 41.138 | 42.647 | 38.254 | 61.244 | 44.014 | 61.255 | 53.724 | 59.898 | 60.798 | 45.812 | 56.331 | 54.419 | 42.901 | 35.551 | 29.331 | 37.4 | 27.791 | 21.916 | 24.481 | 30.3 | 27.45 | 33.865 | 31.713 | 30.638 | 24.64 | 29.633 | 30.336 | 30.908 | 29.659 | 27.193 | 25.61 | 27.688 | 26.14 | 26.127 | 25.153 | 22.243 | 20.453 | 22.979 | 22.477 | 21.868 | 17.414 | 17.624 | 17.69 | 26.888 | 17.136 | 15.421 | 15.335 | 20.333 | 16.545 | 22.126 | 18.762 | 20.347 | 18.189 | 17.265 | 14.853 | 16.18 | 15.69 | 16.2 | 19.81 | 16.01 | 11.545 | 11.059 | -15.589 | -14.996 | 8.189 | -15.327 | -16.851 | -15.814 | -5.245 | -13.194 | 0 | -14.092 | 7.9 | -10.9 | 0.1 | -12.5 | 3.7 | -10.6 | 0 | 0.1 | 6.3 | 0.1 | -9.9 | -11.4 | 3.3 | -7.7 | -6.7 | -9.1 | 1.5 | -7 | -6.9 | -7.4 | 1.8 | -5.3 | -4.5 | -4.8 | 2.2 | -8.1 | 41.7 | -12.5 | 1.3 | -2.8 | -6.1 | -0.1 | -0.2 | -4.3 | -4.2 | -5.7 |
Total Non-Current Liabilities
| 349.063 | 353.744 | 536.12 | 504.101 | 652.834 | 875.342 | 810.274 | 661.62 | 724.641 | 506.485 | 329.919 | 320.904 | 294.016 | 196.429 | 238.138 | 210.506 | 224.703 | 180.205 | 205.378 | 224.393 | 203.199 | 176.756 | 189.964 | 174.448 | 186.117 | 140.766 | 410.093 | 247.017 | 160.411 | 221.39 | 199.946 | 119.507 | 133.154 | 118.9 | 137.898 | 130.546 | 136.155 | 130.678 | 110.432 | 119.435 | 119.835 | 109.54 | 89.454 | 76.644 | 85.357 | 75.364 | 77.78 | 72.294 | 79.663 | 77.885 | 75.103 | 133.782 | 140.95 | 88.419 | 70.871 | 71.574 | 129.927 | 70.897 | 68.431 | 66.848 | 68.926 | 67.378 | 67.365 | 66.391 | 63.481 | 61.691 | 64.217 | 63.715 | 63.106 | 58.652 | 58.862 | 58.928 | 68.126 | 57.047 | 92.507 | 90.544 | 93.012 | 89.173 | 95.075 | 87.628 | 89.761 | 87.579 | 85.662 | 78.957 | 59.676 | 59.196 | 59.094 | 42.715 | 38.925 | 34.469 | 33.991 | 7.351 | 7.952 | 31.145 | 17.636 | 16.118 | 17.162 | 28.738 | 32.294 | 60.5 | 31.408 | 53.4 | 44.6 | 55.5 | 23 | 41.6 | 25.8 | 36.4 | 11.4 | 17.7 | 11.4 | 11.4 | 9.9 | 27.6 | 16.6 | 27.6 | 15.2 | 27.8 | 19.3 | 9.6 | 9.1 | 50.8 | 38.7 | 34.6 | 11.7 | 9.3 | 27.1 | 47.6 | -11.5 | 2.3 | -1.7 | -5 | 1.1 | 1.1 | -3 | -2.8 | -4.2 |
Total Liabilities
| 8,564.08 | 8,452.821 | 8,584.875 | 8,566.349 | 8,650.716 | 8,780.639 | 8,826.605 | 8,760.64 | 8,752.149 | 8,884.57 | 8,986.541 | 9,078.434 | 9,009.146 | 7,614.603 | 7,476.016 | 7,203.585 | 7,089.073 | 6,714.415 | 6,547.537 | 6,474.385 | 5,607.883 | 5,564.611 | 5,488.218 | 5,519.286 | 5,618.574 | 5,525.068 | 5,516.75 | 4,350.809 | 4,274.701 | 4,255.507 | 4,149.702 | 4,020.991 | 4,041.236 | 4,040.621 | 3,985.241 | 3,878.624 | 3,931.52 | 3,768.606 | 3,578.283 | 3,462.711 | 3,471.027 | 3,493.874 | 2,527.563 | 2,463.538 | 2,498.207 | 2,493.12 | 2,386.654 | 2,348.605 | 2,376.403 | 2,379.91 | 2,288.284 | 2,302.389 | 2,313.87 | 2,339.156 | 2,277.643 | 1,971.269 | 1,993.927 | 1,989.392 | 2,028.89 | 2,022.223 | 1,969.303 | 1,969.871 | 1,893.729 | 1,887.862 | 1,877.806 | 1,845.258 | 1,785.365 | 1,793.804 | 1,810.05 | 1,791.743 | 1,770.798 | 1,708.427 | 1,691.924 | 1,750.53 | 1,738.863 | 1,713.162 | 1,676.729 | 1,691.782 | 1,640.534 | 1,577.875 | 1,515.978 | 1,487.842 | 1,437.809 | 1,416.853 | 1,320.929 | 1,340.795 | 1,315.758 | 1,236.335 | 1,074.611 | 1,045.56 | 977.102 | 936.439 | 911.216 | 918.514 | 907.77 | 894.543 | 894.126 | 886.838 | 880.892 | 882.965 | 847.632 | 851.7 | 847.1 | 817.2 | 811.9 | 832.6 | 810.8 | 805.3 | 756.1 | 761.1 | 734.3 | 734.7 | 735.9 | 634.1 | 564.9 | 562 | 524.4 | 550.4 | 523.8 | 515.2 | 513.6 | 545.6 | 547.8 | 492.6 | 485.7 | 474.5 | 471.1 | 466.1 | 420.1 | 403.1 | 395.6 | 404.7 | 375.7 | 354.1 | 333.5 | 322.8 | 330.7 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 692.5 | 693.462 | 693.176 | 691.878 | 696.464 | 697.349 | 696.369 | 695.305 | 695.168 | 697.448 | 696.348 | 696.441 | 706.672 | 532.244 | 531.339 | 531.038 | 531.367 | 530.835 | 531.075 | 530.422 | 534.623 | 543.998 | 543.415 | 542.939 | 542.34 | 541.762 | 541.519 | 256.59 | 256.226 | 255.836 | 255.231 | 254.808 | 253.456 | 252.82 | 250.29 | 249.86 | 248.101 | 247.587 | 246.312 | 245.965 | 245.316 | 244.318 | 92.692 | 92.322 | 91.773 | 89.356 | 89.054 | 88.488 | 85.995 | 85.561 | 0 | 0 | 0 | 84.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79.4 | 79.257 | 79.132 | 0 | 78.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73.337 | 72.255 | 71.412 | 71.412 | 70.855 | 70.808 | 70.699 | 70.375 | 69.623 | 69.568 | 69.767 | 69.875 | 70.015 | 50.768 | 50.472 | 50.188 | 50.047 | 49.608 | 49.679 | 49.395 | 49.577 | 49.763 | 50.428 | 50.627 | 50.554 | 50.229 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 693.383 | 679.907 | 662.816 | 644.687 | 630.954 | 615.502 | 599.448 | 578.852 | 564.538 | 542.873 | 516.699 | 491.705 | 479.868 | 466.959 | 446.948 | 427.575 | 408.211 | 381.999 | 365.611 | 354.645 | 356.935 | 367.794 | 351.751 | 335.145 | 319.865 | 303.49 | 287.555 | 276.877 | 266.235 | 255.2 | 256.114 | 248.637 | 240.664 | 232.44 | 226.647 | 217.935 | 213.563 | 206.307 | 199.331 | 189.905 | 181.6 | 176.057 | 172.892 | 166.433 | 163.402 | 159.733 | 156.266 | 150.789 | 148.497 | 141.639 | 138.474 | 134.893 | 131.044 | 128.551 | 123.44 | 118.408 | 118.906 | 117.533 | 115.834 | 117.261 | 117.368 | 118.863 | 118.603 | 118.4 | 117.94 | 117.63 | 115.549 | 111.36 | 111.133 | 111.655 | 108.022 | 106.985 | 102.298 | 100.218 | 95.203 | 90.286 | 85.872 | 81.906 | 77.448 | 73.381 | 71.068 | 67.785 | 64.158 | 60.681 | 57.52 | 56.379 | 53.728 | 51.119 | 48.436 | 46.239 | 43.9 | 41.682 | 39.72 | 37.909 | 37.974 | 36.573 | 35.681 | 35.129 | 34.157 | 32.798 | 31.149 | 28.6 | 26.9 | 25.3 | 23.7 | 22.3 | 21 | 19.5 | 18.1 | 17 | 16.1 | 15.2 | 14.9 | 14.1 | 13 | 11.8 | 10.7 | 9.5 | 8.3 | 6.9 | 5.7 | 4.5 | 3.1 | 0.4 | -0.5 | -1.3 | -2.1 | -3.2 | 1.5 | 0.1 | -0.7 | -1.9 | -2.8 | 0.5 | 0.1 | -0.5 | -1.4 |
Accumulated Other Comprehensive Income/Loss
| -130.364 | -152.462 | -116.977 | -161.515 | -164.367 | -153.169 | -225.416 | -181.376 | -169.461 | -193.905 | -222.709 | -145.969 | -77.358 | 0.981 | 3.727 | 8.167 | 2.961 | 12.28 | 5.576 | 0.619 | -25.132 | -5.222 | -541.916 | -545.137 | -551.267 | -559.641 | -568.478 | -277.713 | -273.431 | -261.064 | -259.843 | -259.309 | -260.858 | -260.733 | -245.337 | -243.787 | -246.329 | -249.365 | -248.61 | -250.691 | -247.399 | -246.521 | -90.896 | -90.134 | -89.971 | -87.499 | -88.922 | -88.439 | -84.457 | -83.402 | 3.635 | 3.537 | 3.658 | -80.268 | 3.468 | 2.644 | 1.086 | 1.31 | 3.606 | 4.132 | 2.053 | 2.278 | 3.934 | 2.322 | 3.474 | 2.056 | -2.455 | -2.98 | 0.025 | -1.552 | -3.628 | -4.779 | -3.988 | -4.521 | -3.607 | -5.629 | -5.33 | -75.237 | -2.538 | -1.468 | -2.242 | -0.352 | 1.155 | -1.984 | 2.426 | 1.814 | 1.223 | 3.433 | 2.688 | 2.303 | 2.333 | 1.393 | -0.611 | -0.655 | 1.011 | -0.4 | 0.132 | -0.324 | -3.695 | -5.25 | -6.065 | -5.5 | 0 | 0 | 0 | 0 | 1.2 | 0.2 | 0 | 0 | -0.2 | -0.7 | -1.3 | -1 | -1.7 | -1.5 | -0.9 | -0.7 | -1.1 | -1.2 | -2.4 | -3.7 | -2.9 | -2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 543.415 | 542.939 | 542.34 | 541.762 | 541.519 | 256.59 | 256.226 | 255.836 | 255.231 | 254.808 | 253.456 | 252.82 | 250.29 | 249.86 | 248.101 | 247.587 | 246.312 | 245.965 | 245.316 | 244.318 | 92.692 | 92.322 | 91.773 | 89.356 | 89.054 | 88.488 | 85.995 | 85.561 | 85.088 | 84.799 | 84.336 | 84.079 | 83.916 | 83.863 | 81.819 | 81.554 | 81.288 | 81.029 | 80.863 | 79.508 | 0 | 0 | 0 | 78.246 | 0 | 78.306 | 78.142 | 78.775 | 78.331 | 76.394 | 76.087 | 73.739 | 73.545 | 0 | 0 | 71.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.8 | 45.9 | 49.4 | 49.7 | 48.5 | 48.3 | 48.2 | 48.1 | 47.9 | 47.9 | 47.8 | 47.7 | 44.8 | 44.6 | 44.4 | 44.4 | 44.3 | 43.8 | 47.5 | 47.4 | 47.3 | 43.3 | 41.6 | 43.1 | 43 | 45.1 | 31.3 | 31.3 | 31.2 | 31.2 | 33.8 | 29.9 | 29.6 | 29.5 | 29.5 |
Total Shareholders Equity
| 1,255.519 | 1,220.907 | 1,239.015 | 1,175.05 | 1,163.051 | 1,159.682 | 1,070.401 | 1,092.781 | 1,090.245 | 1,046.416 | 990.338 | 1,042.177 | 1,109.182 | 1,000.184 | 982.014 | 966.78 | 942.539 | 925.114 | 902.262 | 885.686 | 866.426 | 906.57 | 896.665 | 875.886 | 853.278 | 827.373 | 802.115 | 512.344 | 505.256 | 505.808 | 506.733 | 498.944 | 486.718 | 477.347 | 481.89 | 473.868 | 463.436 | 452.116 | 443.345 | 431.144 | 424.833 | 418.484 | 267.38 | 260.943 | 256.977 | 250.946 | 245.452 | 239.326 | 236.03 | 229.359 | 227.197 | 223.229 | 219.038 | 216.441 | 210.824 | 204.915 | 201.811 | 200.397 | 200.728 | 202.422 | 200.284 | 200.649 | 201.937 | 199.979 | 200.546 | 197.932 | 191.102 | 186.686 | 189.3 | 188.878 | 182.725 | 178.6 | 174.397 | 169.436 | 165.141 | 157.994 | 152.797 | 149.493 | 146.322 | 142.768 | 139.634 | 138.132 | 135.688 | 128.32 | 129.514 | 127.96 | 124.826 | 124.567 | 101.892 | 99.014 | 96.421 | 93.122 | 88.717 | 86.933 | 88.38 | 85.75 | 85.576 | 85.233 | 81.089 | 78.102 | 75.313 | 73.1 | 71.7 | 71.2 | 73.1 | 72 | 70.7 | 68 | 66.3 | 65.1 | 63.8 | 62.4 | 61.4 | 60.8 | 56.1 | 54.9 | 54.2 | 53.2 | 51.5 | 49.5 | 50.8 | 48.2 | 47.5 | 41.1 | 41.1 | 41.8 | 40.9 | 41.9 | 32.8 | 31.4 | 30.5 | 29.3 | 31 | 30.4 | 29.7 | 29 | 28.1 |
Total Equity
| 1,255.519 | 1,220.907 | 1,239.015 | 1,175.05 | 1,163.051 | 1,159.682 | 1,070.401 | 1,092.781 | 1,090.245 | 1,046.416 | 990.338 | 1,042.177 | 1,109.182 | 1,000.184 | 982.014 | 966.78 | 942.539 | 925.114 | 902.262 | 885.686 | 866.426 | 906.57 | 896.665 | 875.886 | 853.278 | 827.373 | 802.115 | 512.344 | 505.256 | 505.808 | 506.733 | 498.944 | 486.718 | 477.347 | 481.89 | 473.868 | 463.436 | 452.116 | 443.345 | 431.144 | 424.833 | 418.484 | 267.38 | 260.943 | 256.977 | 250.946 | 245.452 | 239.326 | 236.03 | 229.359 | 227.197 | 223.229 | 219.038 | 216.441 | 210.824 | 204.915 | 201.811 | 200.397 | 200.728 | 202.422 | 200.284 | 200.649 | 201.937 | 199.979 | 200.546 | 197.932 | 191.102 | 186.686 | 189.3 | 188.878 | 182.725 | 178.6 | 174.397 | 169.436 | 165.141 | 157.994 | 152.797 | 149.493 | 146.322 | 142.768 | 139.634 | 138.132 | 135.688 | 128.32 | 129.514 | 127.96 | 124.826 | 124.567 | 101.892 | 99.014 | 96.421 | 93.122 | 88.717 | 86.933 | 88.38 | 85.75 | 85.576 | 85.233 | 81.089 | 78.102 | 75.313 | 73.1 | 71.7 | 71.2 | 73.1 | 72 | 70.7 | 68 | 66.3 | 65.1 | 63.8 | 62.4 | 61.4 | 60.8 | 56.1 | 54.9 | 54.2 | 53.2 | 51.5 | 49.5 | 50.8 | 48.2 | 47.5 | 41.1 | 41.1 | 41.8 | 40.9 | 41.9 | 32.8 | 31.4 | 30.5 | 29.3 | 31 | 30.4 | 29.7 | 29 | 28.1 |
Total Liabilities & Shareholders Equity
| 9,819.599 | 9,673.728 | 9,823.89 | 9,741.399 | 9,813.767 | 9,940.321 | 9,897.006 | 9,853.421 | 9,842.394 | 9,930.986 | 9,976.879 | 10,120.611 | 10,118.328 | 8,614.787 | 8,458.03 | 8,170.365 | 8,031.612 | 7,639.529 | 7,449.799 | 7,360.071 | 6,474.309 | 6,471.181 | 6,384.883 | 6,395.172 | 6,471.852 | 6,352.441 | 6,318.865 | 4,863.153 | 4,779.957 | 4,761.315 | 4,656.435 | 4,519.935 | 4,527.954 | 4,517.968 | 4,467.131 | 4,352.492 | 4,394.956 | 4,220.722 | 4,021.628 | 3,893.855 | 3,895.86 | 3,912.358 | 2,794.943 | 2,724.481 | 2,755.184 | 2,744.066 | 2,632.106 | 2,587.931 | 2,612.433 | 2,609.269 | 2,515.481 | 2,525.618 | 2,532.908 | 2,555.597 | 2,488.467 | 2,176.184 | 2,195.738 | 2,189.789 | 2,229.618 | 2,224.645 | 2,169.587 | 2,170.52 | 2,095.666 | 2,087.841 | 2,078.352 | 2,043.19 | 1,976.467 | 1,980.49 | 1,999.35 | 1,980.621 | 1,953.523 | 1,887.027 | 1,866.321 | 1,919.966 | 1,904.004 | 1,871.156 | 1,829.526 | 1,841.275 | 1,786.856 | 1,720.643 | 1,655.612 | 1,625.974 | 1,573.497 | 1,545.173 | 1,450.443 | 1,468.755 | 1,440.584 | 1,360.902 | 1,176.503 | 1,144.574 | 1,073.523 | 1,029.561 | 999.933 | 1,005.447 | 996.15 | 980.293 | 979.702 | 972.071 | 961.981 | 961.067 | 922.945 | 924.8 | 918.8 | 888.4 | 885 | 904.6 | 881.5 | 873.3 | 822.4 | 826.2 | 798.1 | 797.1 | 797.3 | 694.9 | 621 | 616.9 | 578.6 | 603.6 | 575.3 | 564.7 | 564.4 | 593.8 | 595.3 | 533.7 | 526.8 | 516.3 | 512 | 508 | 452.9 | 434.5 | 426.1 | 434 | 406.7 | 384.5 | 363.2 | 351.8 | 358.8 |