Univest Financial Corporation
NASDAQ:UVSP
28.7 (USD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 504.7 | 190.911 | 201.606 | 249.799 | 290.341 | 140.411 | 138.324 | 152.799 | 113.31 | 94.777 | 773.781 | 890.15 | 902.357 | 203.449 | 187.317 | 219.858 | 387.676 | 348.529 | 182.902 | 125.128 | 225.334 | 84.567 | 66.141 | 109.42 | 84.11 | 72.943 | 48.631 | 75.409 | 79.49 | 61.057 | 57.8 | 57.825 | 56.653 | 44.69 | 38.547 | 60.799 | 108.544 | 35.165 | 68.778 | 38.565 | 68.408 | 57.607 | 72.127 | 69.169 | 79.458 | 86.554 | 84.562 | 146.112 | 63.306 | 105.944 | 102.911 | 107.377 | 147.03 | 39.214 | 55.249 | 29.187 | 62.015 | 42.804 | 31.576 | 68.597 | 34.426 | 32.412 | 37.074 | 40.066 | 34.323 | 41.728 | 44.018 | 47.637 | 41.079 | 50.71 | 46.769 | 47.538 | 45.526 | 43.112 | 44.168 | 46.789 | 40.878 | 39.222 | 36.218 | 36.587 | 39.376 | 50.524 | 40.565 | 50.182 | 42.933 | 46.81 | 36.595 | 41.62 | 44.483 | 60.912 | 37.15 | 54.838 | 49.508 | 56.198 | 47.377 | 45.648 | 49.496 | 50.258 | 42.324 | 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 Investments
| 354.1 | 342.776 | 350.819 | 351.553 | 334.538 | 356.164 | 367.656 | 350.256 | 347.479 | 351.382 | 349.994 | 317.007 | 277.773 | 274.862 | 238.829 | 218.64 | 189.227 | 194.201 | 198.886 | 246.924 | 262.143 | 293.022 | 315.648 | 328.507 | 336.933 | 347.804 | 376.787 | 398.518 | 398.28 | 425.59 | 431.612 | 443.637 | 460.369 | 254.095 | 292.425 | 329.77 | 333.5 | 331.576 | 330.257 | 314.283 | 304.302 | 301.856 | 315.928 | 336.281 | 393.359 | 416.035 | 439.115 | 429.734 | 70.054 | 45.538 | 45.671 | 0 | 30.526 | 0.018 | 0.021 | 0 | 0.048 | 0.067 | 0.085 | 0 | 1.114 | 1.192 | 1.277 | 0 | 2.642 | 1.632 | 31.105 | 0 | 2.012 | 2.169 | 2.394 | 0 | 0 | 0 | 14.501 | 0 | 21.251 | 16.747 | 27.35 | 0 | 320.485 | 24.115 | 27.183 | 2.528 | 46.813 | 56.999 | 55.17 | 3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 216.027 | 190.911 | 201.606 | -72.815 | 624.879 | 496.575 | 222.562 | 503.055 | 460.789 | 94.777 | 1,123.775 | 1,207.157 | 1,180.13 | 478.311 | 426.146 | 438.498 | 576.903 | 542.73 | 381.788 | 372.052 | 487.477 | 377.589 | 381.789 | 437.927 | 421.043 | 420.747 | 425.418 | 473.927 | 477.77 | 486.647 | 489.412 | 501.462 | 43.41 | 298.785 | 330.972 | 390.569 | 442.044 | 366.741 | 399.035 | 352.848 | 372.71 | 359.463 | 388.055 | 405.45 | 472.817 | 502.589 | 523.677 | 575.846 | 63.306 | 105.944 | 102.911 | 107.377 | 147.03 | 39.214 | 55.249 | 29.187 | 62.015 | 42.804 | 31.576 | 68.597 | 34.426 | 32.412 | 37.074 | 40.066 | 34.323 | 41.728 | 44.018 | 47.637 | 41.079 | 50.71 | 46.769 | 47.538 | 45.526 | 43.112 | 44.168 | 46.789 | 40.878 | 39.222 | 36.218 | 36.587 | 39.376 | 50.524 | 40.565 | 50.182 | 42.933 | 46.81 | 36.595 | 41.62 | 44.483 | 60.912 | 37.15 | 54.838 | 49.508 | 56.198 | 47.377 | 45.648 | 49.496 | 50.258 | 42.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 246.463 | 248.432 | 246.956 | 277.566 | 340.694 | 333.103 | 313.576 | 301.677 | 279.24 | 270.265 | 242.666 | 208.911 | 233.088 | 228.985 | 231.595 | 188.854 | 233.144 | 220.365 | 199.112 | 170.494 | 180.965 | 182.98 | 181.285 | 180.569 | 178.833 | 179.711 | 175.856 | 171.27 | 170.226 | 177.48 | 181.723 | 186.982 | 184.171 | 183.481 | 171.897 | 135.628 | 167.042 | 164.886 | 158.618 | 127.201 | 149.154 | 145.274 | 145.662 | 115.795 | 148.898 | 135.518 | 133.847 | 92.709 | 48.259 | 50.321 | 53.476 | 10.01 | 56.569 | 53.371 | 57.132 | 53.804 | 50.817 | 50.779 | 57.151 | 56.993 | 44.666 | 46.047 | 43.149 | 30.315 | 26.238 | 27.44 | 32.967 | 25.569 | 29.198 | 29.036 | 28.685 | 30.176 | 31.64 | 31.265 | 31.721 | 30.089 | 29.836 | 29.837 | 28.406 | 27.34 | 0 | 0 | 0 | 67.617 | 0 | 0 | 0 | 54.37 | 0 | 0 | 0 | 53.893 | 0 | 0 | 0 | 49.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 309.588 | -439.343 | -448.562 | -204.751 | -311.441 | -160.811 | -472.1 | 0 | -114.649 | -365.042 | -776.027 | -921.129 | -902.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,887.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -246.463 | 212.167 | 222.173 | 306.916 | 311.441 | 160.811 | 158.524 | -144.371 | 114.649 | 94.777 | 773.781 | 921.129 | 902.357 | 4,979.873 | 5,109.667 | 5,064.582 | 4,932.397 | 4,692.66 | 4,187.547 | 4,122.842 | 3,961.505 | 3,847.542 | 3,726.291 | 3,648.437 | 3,509.426 | 3,455.893 | 3,303.131 | 3,207.318 | 3,073.833 | 3,066.718 | 2,884.864 | 2,820.718 | 2,703.683 | 2,169.6 | 1,824.413 | 1,815.061 | 1,701.089 | 1,707.742 | 1,653.131 | 1,269.736 | 1,223.68 | 1,224.187 | 1,175.394 | 1,168.206 | 1,068.919 | 1,033.554 | 1,001.087 | 1,040.791 | 1,509.605 | 1,496.861 | 1,492.013 | 1,525.945 | 1,468.018 | 1,456.83 | 1,459.138 | 1,492.476 | 1,489.9 | 1,469.797 | 1,448.977 | 1,449.615 | 1,477.011 | 1,493.165 | 1,486.348 | 1,482.737 | 1,487.416 | 1,434.417 | 1,433.304 | 1,400.793 | 1,417.073 | 1,431.814 | 1,411.537 | 1,399.901 | 1,394.812 | 1,345.586 | 1,316.304 | 1,284.15 | 1,253.048 | 1,221.005 | 1,206.464 | 1,196.149 | 0 | 0 | 0 | 1,052.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 525.615 | 212.167 | 222.173 | 306.916 | 965.573 | 829.678 | 222.562 | 660.361 | 740.029 | 94.777 | 1,364.195 | 1,416.068 | 1,413.218 | 5,687.169 | 5,767.408 | 5,691.934 | 5,742.444 | 5,455.755 | 4,768.447 | 4,665.388 | 4,629.947 | 4,408.111 | 4,289.365 | 4,266.933 | 4,109.302 | 4,056.351 | 3,904.405 | 3,852.515 | 3,721.829 | 3,730.845 | 3,555.999 | 3,509.162 | 43.41 | 2,651.866 | 2,327.282 | 2,341.258 | 2,310.175 | 2,239.369 | 2,210.784 | 1,749.785 | 1,745.544 | 1,728.924 | 1,709.111 | 1,689.451 | 1,690.634 | 1,671.661 | 1,658.611 | 1,709.346 | 1,621.17 | 1,653.126 | 1,648.4 | 1,643.332 | 1,671.617 | 1,549.415 | 1,571.519 | 1,575.467 | 1,602.732 | 1,563.38 | 1,537.704 | 1,575.205 | 1,556.103 | 1,571.624 | 1,566.571 | 1,553.118 | 1,547.977 | 1,503.585 | 1,510.289 | 1,473.999 | 1,487.35 | 1,511.56 | 1,486.991 | 1,477.615 | 1,471.978 | 1,419.963 | 1,392.193 | 1,361.028 | 1,323.762 | 1,290.064 | 1,271.088 | 1,260.076 | 39.376 | 50.524 | 40.565 | 1,169.921 | 42.933 | 46.81 | 36.595 | 95.99 | 44.483 | 60.912 | 37.15 | 108.731 | 49.508 | 56.198 | 47.377 | 95.54 | 49.496 | 50.258 | 42.324 | 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 Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 76.671 | 78.159 | 79.441 | 83.236 | 82.34 | 82.295 | 83.997 | 80.998 | 81.187 | 81.009 | 80.927 | 87.289 | 86.924 | 89.755 | 89.967 | 89.961 | 89.983 | 90.048 | 90.468 | 91.094 | 92.136 | 93.8 | 95.19 | 59.559 | 60.393 | 60.529 | 61.397 | 61.797 | 64.586 | 65.581 | 64.811 | 63.638 | 62.132 | 44.437 | 43.385 | 42.156 | 41.11 | 40.433 | 40.244 | 37.009 | 35.532 | 34.048 | 34.078 | 34.129 | 33.797 | 32.493 | 32.585 | 33.222 | 33.7 | 34.271 | 34.152 | 34.303 | 34.132 | 34.166 | 34.363 | 34.605 | 35.105 | 34.739 | 34.892 | 34.201 | 33.226 | 33.24 | 32.97 | 32.602 | 32.791 | 32.28 | 30.29 | 27.977 | 22.747 | 21.817 | 21.833 | 21.878 | 22.326 | 22.019 | 22.087 | 21.635 | 21.414 | 20.971 | 20.27 | 19.818 | 0 | 0 | 0 | 19.498 | 0 | 0 | 0 | 16.036 | 0 | 0 | 0 | 16.025 | 0 | 0 | 0 | 15.538 | 0 | 0 | 0 | 15.4 | 0 | 0 | 0 | 15.8 | 0 | 0 | 0 | 16.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 175.51 | 175.51 | 175.51 | 175.51 | 175.51 | 175.51 | 175.51 | 175.51 | 175.51 | 175.51 | 175.51 | 175.51 | 172.559 | 172.559 | 172.559 | 172.559 | 172.559 | 172.559 | 172.559 | 172.559 | 172.559 | 172.559 | 172.559 | 172.559 | 172.559 | 172.559 | 172.559 | 172.559 | 172.559 | 172.559 | 172.559 | 172.559 | 172.095 | 112.657 | 112.657 | 112.657 | 112.657 | 112.518 | 112.121 | 67.717 | 67.717 | 64.326 | 64.326 | 57.517 | 57.517 | 57.517 | 56.238 | 56.238 | 56.238 | 56.238 | 53.169 | 53.169 | 51.32 | 51.32 | 51.32 | 51.32 | 50.394 | 50.395 | 50.393 | 50.393 | 50.392 | 50.401 | 50.398 | 0 | 44.589 | 44.589 | 44.589 | 0 | 44.438 | 44.436 | 44.425 | 0 | 0 | 0 | 41.15 | 0 | 40.998 | 40.998 | 40.998 | 40.794 | 41.191 | 41.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.158 | 7.701 | 7.473 | 10.95 | 11.079 | 10.923 | 11.044 | 11.384 | 11.65 | 11.728 | 11.784 | 11.848 | 9.359 | 9.396 | 9.225 | 8.866 | 9.015 | 9.098 | 9.773 | 10.284 | 10.522 | 10.995 | 11.53 | 11.99 | 12.405 | 12.809 | 13.346 | 13.909 | 14.567 | 15.235 | 15.923 | 16.651 | 17.128 | 11.677 | 12.096 | 12.62 | 13.068 | 13.547 | 13.862 | 12.18 | 12.625 | 11.494 | 11.955 | 8.178 | 8.475 | 8.47 | 6.851 | 6.456 | 5.717 | 6 | 5.01 | 4.87 | 4.718 | 5.456 | 5.579 | 5.477 | 4.975 | 5.381 | 5.465 | 5.577 | 5.637 | 5.782 | 5.605 | 0 | 2.229 | 2.361 | 2.442 | 0 | 2.813 | 2.995 | 3.194 | 0 | 0 | 0 | 2.258 | 0 | 2.451 | 2.57 | 2.779 | 2.767 | 2.893 | 3.155 | 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 |
Goodwill and Intangible Assets
| 182.668 | 183.211 | 182.983 | 186.46 | 186.589 | 186.433 | 186.554 | 186.894 | 187.16 | 187.238 | 187.294 | 187.358 | 181.918 | 181.955 | 181.784 | 181.425 | 181.574 | 181.657 | 182.332 | 182.843 | 183.081 | 183.554 | 184.089 | 184.549 | 184.964 | 185.368 | 185.905 | 186.468 | 187.126 | 187.794 | 188.482 | 189.21 | 189.223 | 124.334 | 124.753 | 125.277 | 125.725 | 126.065 | 125.983 | 79.897 | 80.342 | 75.82 | 76.281 | 65.695 | 65.992 | 65.987 | 63.089 | 62.694 | 61.955 | 62.238 | 58.179 | 58.039 | 56.038 | 56.776 | 56.899 | 56.797 | 55.369 | 55.776 | 55.858 | 55.97 | 56.029 | 56.183 | 56.003 | 56.051 | 46.818 | 46.95 | 47.031 | 47.081 | 47.251 | 47.431 | 47.619 | 47.608 | 47.841 | 43.244 | 43.408 | 43.387 | 43.449 | 43.568 | 43.777 | 43.561 | 44.084 | 44.346 | 44.313 | 44.49 | 30.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 494.187 | 190.463 | 203.381 | 229.837 | 488.043 | 513.116 | 522.108 | 507.562 | 509.643 | 514.124 | 518.902 | 496.989 | 393.377 | 397.426 | 377.506 | 373.176 | 368.83 | 397.852 | 423.521 | 441.599 | 448.447 | 468.833 | 466.883 | 473.306 | 447.339 | 446.933 | 462.252 | 454.082 | 443.822 | 469.307 | 464.639 | 468.518 | 484.213 | 286.98 | 329.357 | 370.76 | 374.558 | 374.711 | 380.484 | 368.63 | 360.778 | 358.46 | 381.724 | 402.284 | 462.573 | 485.46 | 508.751 | 499.579 | 515.256 | 439.092 | 451.433 | 471.165 | 412.34 | 418.02 | 445.798 | 467.024 | 420.998 | 434.677 | 436.368 | 420.045 | 472.491 | 425.774 | 410.357 | 443.026 | 418.804 | 429.844 | 471.962 | 423.448 | 395.027 | 397.464 | 379.487 | 382.4 | 395.252 | 366.347 | 329.996 | 343.259 | 358.05 | 345.032 | 331.8 | 343.502 | 350.423 | 358.511 | 364.622 | 423.259 | 468.26 | 409.405 | 350.19 | 395.079 | 375.234 | 354.417 | 336.6 | 347.858 | 349.414 | 341.697 | 322.715 | 348.426 | 329.551 | 319.145 | 301.466 | 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
| 0 | 6,968.573 | 6,846.287 | 44.715 | 0 | 0 | 0 | 45.578 | 0 | -514.124 | -180.801 | 31.848 | -181.959 | -179.751 | -5,957.597 | -5,845.252 | -5,723.598 | -5,505.078 | -5,009.066 | -4,992.959 | -4,853.06 | -4,792.377 | -4,690.107 | -4,639.119 | -4,504.441 | -4,448.875 | -4,331.905 | -4,238.288 | -4,117.775 | -4,151.331 | -3,975.893 | -3,935.523 | -232.858 | -2,853.942 | -2,625.379 | -2,683.862 | -2,652.675 | -2,581.778 | -2,555.583 | -2,088.92 | -2,076.655 | -2,038.497 | -2,046.381 | -2,067.389 | -2,106.723 | -2,111.761 | -2,126.049 | 95.916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -753.526 | 222.873 | 212.303 | 6,952.386 | -756.972 | -781.844 | -522.108 | -228.266 | -777.99 | 6,337.789 | 180.801 | -31.848 | 181.959 | 179.751 | 5,957.597 | 5,845.252 | 5,723.598 | 5,505.078 | 5,009.066 | 4,992.959 | 4,853.06 | 4,792.377 | 4,690.107 | 4,639.119 | 4,504.441 | 4,448.875 | 4,331.905 | 4,238.288 | 4,117.775 | 4,151.331 | 3,975.893 | 3,935.523 | -251.355 | 2,853.942 | 2,625.379 | 2,683.862 | 2,652.675 | 2,581.778 | 2,555.583 | 2,088.92 | 2,076.655 | 2,038.497 | 2,046.381 | 2,067.389 | 2,106.723 | 2,111.761 | 2,126.049 | -95.916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -394.507 | -402.857 | -408.935 | 0 | -498.375 | -409.405 | -350.19 | -411.115 | -375.234 | -354.417 | -336.6 | -363.883 | -349.414 | -341.697 | -322.715 | -363.964 | -329.551 | -319.145 | -301.466 | -15.4 | 0 | 0 | 0 | -15.8 | 0 | 0 | 0 | -16.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 7,680.122 | 7,643.279 | 7,524.395 | 7,496.634 | 756.972 | 781.844 | 270.551 | 592.766 | 777.99 | 6,606.036 | 787.123 | 771.636 | 662.219 | 669.136 | 649.257 | 644.562 | 640.387 | 669.557 | 696.321 | 715.536 | 723.664 | 746.187 | 746.162 | 717.414 | 692.696 | 692.83 | 709.554 | 702.347 | 695.534 | 722.682 | 717.932 | 721.366 | 251.355 | 455.751 | 497.495 | 538.193 | 541.393 | 541.209 | 546.711 | 485.536 | 476.652 | 468.328 | 492.083 | 502.108 | 562.362 | 583.94 | 604.425 | 595.495 | 610.911 | 535.601 | 543.764 | 563.507 | 502.51 | 508.962 | 537.06 | 558.426 | 511.472 | 525.192 | 527.118 | 510.216 | 561.746 | 515.197 | 499.33 | 531.679 | 498.413 | 509.074 | 549.283 | 498.506 | 465.025 | 466.712 | 448.939 | 451.886 | 465.419 | 431.61 | 395.491 | 408.281 | 422.913 | 409.571 | 395.847 | 406.881 | 394.507 | 402.857 | 408.935 | 487.247 | 498.375 | 409.405 | 350.19 | 411.115 | 375.234 | 354.417 | 336.6 | 363.883 | 349.414 | 341.697 | 322.715 | 363.964 | 329.551 | 319.145 | 301.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 8,205.737 | 7,855.446 | 7,746.568 | 7,803.55 | 7,828.066 | 7,600.15 | 7,358.991 | 7,222.016 | 6,907.397 | 6,700.813 | 7,107.74 | 7,122.421 | 6,698.177 | 6,356.305 | 6,416.665 | 6,336.496 | 6,382.831 | 6,125.312 | 5,464.768 | 5,400.533 | 5,353.611 | 5,154.298 | 5,035.527 | 4,984.347 | 4,817.321 | 4,749.181 | 4,613.959 | 4,560.367 | 4,417.363 | 4,453.527 | 4,273.931 | 4,230.528 | 4,140.444 | 3,107.617 | 2,824.777 | 2,879.451 | 2,851.568 | 2,780.578 | 2,757.495 | 2,235.321 | 2,222.196 | 2,197.252 | 2,201.194 | 2,191.559 | 2,252.996 | 2,255.601 | 2,263.036 | 2,304.841 | 2,232.081 | 2,188.727 | 2,192.164 | 2,206.839 | 2,174.127 | 2,058.377 | 2,108.579 | 2,133.893 | 2,114.204 | 2,088.572 | 2,064.822 | 2,085.421 | 2,117.849 | 2,086.821 | 2,065.901 | 2,084.797 | 2,046.39 | 2,012.659 | 2,059.572 | 1,972.505 | 1,952.375 | 1,978.272 | 1,935.93 | 1,929.501 | 1,937.397 | 1,851.573 | 1,787.684 | 1,769.309 | 1,746.675 | 1,699.635 | 1,666.935 | 1,666.957 | 1,638.381 | 1,639.638 | 1,624.403 | 1,657.168 | 1,581.216 | 1,524.676 | 1,305.138 | 1,325.865 | 1,321.969 | 1,293.455 | 1,253.996 | 1,260.713 | 1,238.329 | 1,219.609 | 1,207.126 | 1,204.195 | 1,160.796 | 1,157.854 | 1,138.73 | 1,121 | 1,098.6 | 1,090.8 | 1,073 | 1,070.5 | 1,047.9 | 1,023.5 | 988.5 | 973.2 | 932.3 | 940.7 | 916.7 | 912.5 | 906.2 | 904.1 | 881.9 | 881.9 | 851.1 | 851.2 | 836.3 | 847.2 | 830.7 | 800.8 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 11.759 | 64.374 | 60.922 | 50.726 | 68.137 | 57.698 | 48.253 | 39.459 | 46.07 | 43.136 | 41.502 | 49.588 | 52.198 | 48.126 | 47.961 | 44.632 | 44.514 | 39.35 | 37.669 | 42.583 | 44.609 | 40.999 | 41.239 | 43.437 | 40.979 | 37.446 | 41.596 | 40.52 | 49.972 | 54.345 | 51.707 | 48.148 | 49.929 | 49.063 | 50.887 | 50.844 | 47.452 | 34.234 | 33.165 | 36.652 | 29.299 | 42.463 | 36.955 | 38.747 | 37.955 | 39.642 | 45.611 | 42.401 | 47.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.256 | 36.781 | 29.816 | 95.965 | 14.676 | 244.666 | 271.881 | 197.141 | 80.711 | 97.606 | 18.976 | 20.106 | 48.742 | 62.382 | 64.413 | 17.906 | 17.681 | 210.78 | 18.415 | 18.68 | 18.97 | 39.35 | 73.185 | 189.768 | 86.765 | 231.853 | 216.426 | 105.431 | 32.091 | 231.726 | 79.366 | 196.171 | 64 | 236 | 27.388 | 35.932 | 0 | 0 | 0 | 41.215 | 0 | 4 | 0 | 72.211 | 82.318 | 101.533 | 102.444 | 108.023 | 0 | 0 | 5 | 3.407 | 0 | 0 | 0 | 24.6 | 9.008 | 49.046 | 61.847 | 87.755 | 128.4 | 97.4 | 75.5 | 111.5 | 83.9 | 62.799 | 0 | 5.521 | 17.6 | 0 | 0 | 17.9 | 70.8 | 35.7 | 0 | 1.262 | 19 | 20.7 | 0 | 17.5 | 129.437 | 122.743 | 128.107 | 29 | 111.867 | 72.129 | 74.725 | 1.155 | 83.775 | 82.217 | 79.501 | 17.855 | 87.409 | 76.724 | 73.188 | 1.129 | 59.506 | 67.644 | 65.463 | 72.1 | 92 | 67.6 | 59.5 | 64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -49.698 | 0 | 0 | 0 | 0 | 0 | -2,136.467 | 25.964 | -5.606 | -20.88 | -14.825 | 34.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.76 | 13.997 | 0 | 0 | 0 | 6.237 | 0 | 29.165 | 0 | -42.912 | -39.855 | -64.578 | -63.697 | -70.068 | 0 | 0 | 0 | 43.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,323.953 | 4,650.537 | 4,722.492 | 4,987.474 | -14.676 | -305.588 | -15.88 | -74.092 | -80.711 | -98.053 | 2,136.467 | -46.07 | -43.136 | -41.502 | -49.588 | -52.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48.148 | -49.929 | -49.063 | -50.887 | -50.844 | -47.452 | -34.234 | -33.165 | -36.652 | -29.299 | -42.463 | -36.955 | -38.747 | -37.955 | -39.642 | -45.611 | 0 | -47.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 943.2 | 918.4 | 883.1 | 868.6 | 829.1 | 839.9 | 818.3 | 815.2 | 810.8 | 810.7 | 790.5 | 792.6 | 763.4 | 766 | 753.6 | 767 | 752.3 | 724.5 |
Total Current Liabilities
| 1,332.209 | 4,687.318 | 4,752.308 | 5,095.198 | 14.676 | 305.588 | 306.727 | 191.186 | 57.698 | 47.806 | 58.435 | 46.07 | 43.136 | 41.502 | 49.588 | 52.198 | 65.807 | 258.741 | 63.047 | 63.194 | 58.32 | 77.019 | 115.768 | 234.377 | 127.764 | 273.092 | 259.863 | 146.41 | 69.537 | 273.322 | 119.886 | 246.143 | 118.345 | 287.707 | 48.148 | 49.929 | 49.063 | 50.887 | 50.844 | 47.452 | 34.234 | 33.165 | 36.652 | 29.299 | 42.463 | 36.955 | 38.747 | 37.955 | 39.642 | 45.611 | 47.401 | 47.394 | 0 | 0 | 0 | 24.6 | 9.008 | 49.046 | 61.847 | 87.755 | 128.4 | 97.4 | 75.5 | 111.5 | 83.9 | 62.799 | 0 | 5.521 | 17.6 | 0 | 0 | 17.9 | 70.8 | 35.7 | 0 | 1.262 | 19 | 20.7 | 0 | 17.5 | 129.437 | 122.743 | 128.107 | 29 | 111.867 | 72.129 | 74.725 | 1.155 | 83.775 | 82.217 | 79.501 | 17.855 | 87.409 | 76.724 | 73.188 | 1.129 | 59.506 | 67.644 | 65.463 | 72.1 | 92 | 67.6 | 59.5 | 64 | 943.2 | 918.4 | 883.1 | 868.6 | 829.1 | 839.9 | 818.3 | 815.2 | 810.8 | 810.7 | 790.5 | 792.6 | 763.4 | 766 | 753.6 | 767 | 752.3 | 724.5 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 374.136 | 374.011 | 373.886 | 373.761 | 502.653 | 501.938 | 403.231 | 276.413 | 227.825 | 227.981 | 227.518 | 227.327 | 228.438 | 230.85 | 306.354 | 331.205 | 436.314 | 342.369 | 342.867 | 282.533 | 293.001 | 303.499 | 279 | 239.904 | 239.944 | 250.009 | 250.084 | 250.159 | 300.438 | 310.819 | 276.214 | 221.609 | 155.527 | 49.45 | 49.414 | 49.377 | 49.34 | 49.304 | 49.27 | 0 | 0 | 0 | 0 | 0 | 0 | 20.619 | 20.619 | 20.994 | 132.92 | 121.878 | 144.208 | 6.875 | 135.49 | 127.689 | 125.545 | 8.375 | 9.125 | 9.5 | 187.637 | 10.065 | 20.696 | 61.196 | 71.697 | 99.387 | 122.374 | 102.86 | 123.966 | 114.453 | 114.94 | 115.426 | 105.913 | 107.405 | 97.898 | 82.465 | 87.957 | 88.449 | 88.942 | 89.434 | 89.926 | 90.418 | 90.91 | 91.402 | 87.394 | 87.306 | 68.27 | 68.743 | 36.075 | 31.075 | 31.075 | 31.075 | 24.075 | 24.075 | 24.075 | 24.075 | 27.575 | 26.075 | 21.075 | 18.075 | 18.075 | 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 | 0 | 0 | 1,406.74 | 0 | 0 | 0 | -21.449 | 0 | 0 | 0 | -66.496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 22.922 | 0 | 0 | 0 | 21.449 | 0 | 0 | 0 | 20.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,622.321 | 1,939.98 | 1,776.705 | 65.721 | -502.653 | -501.938 | 5,850.537 | 3,566.971 | -170.127 | 5,661.101 | 0 | 46.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.435 | 0 | 0 | 0 | 0 | 0 | 0 | 47.452 | 34.234 | 33.165 | 36.652 | 29.299 | 42.463 | 0 | 0 | -20.994 | -132.17 | -120.753 | -142.708 | 0 | 2,313.736 | -119.689 | -117.17 | 0 | 0 | 0 | -177.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89.5 | 106.8 | 84.7 | 75.8 | 83.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 5,996.457 | 2,313.991 | 2,150.591 | 1,869.144 | 502.653 | 501.938 | 6,253.768 | 3,843.384 | 57.698 | 5,889.082 | 227.518 | 227.327 | 228.438 | 230.85 | 306.354 | 331.205 | 436.314 | 342.369 | 342.867 | 282.533 | 293.001 | 303.499 | 279 | 239.904 | 239.944 | 250.009 | 250.084 | 250.159 | 300.438 | 310.819 | 276.214 | 221.609 | 186.962 | 49.45 | 49.414 | 49.377 | 49.34 | 49.304 | 49.27 | 47.452 | 34.234 | 33.165 | 36.652 | 29.299 | 42.463 | 20.619 | 20.619 | 20.994 | 0.75 | 1.125 | 1.5 | 6.875 | 2,449.226 | 8 | 8.375 | 8.375 | 9.125 | 9.5 | 9.875 | 10.065 | 20.696 | 61.196 | 71.697 | 99.387 | 122.374 | 102.86 | 123.966 | 114.453 | 114.94 | 115.426 | 105.913 | 107.405 | 97.898 | 82.465 | 87.957 | 88.449 | 88.942 | 89.434 | 89.926 | 90.418 | 90.91 | 91.402 | 87.394 | 87.306 | 68.27 | 68.743 | 36.075 | 31.075 | 31.075 | 31.075 | 24.075 | 24.075 | 24.075 | 24.075 | 27.575 | 26.075 | 21.075 | 18.075 | 18.075 | 89.5 | 106.8 | 84.7 | 75.8 | 83.7 | 22.9 | 18.2 | 20.2 | 17.1 | 14.1 | 13.8 | 14.7 | 13.6 | 14 | 18.2 | 15.5 | 16.6 | 12.6 | 12.6 | 12.1 | 13.6 | 11.6 | 8.7 |
Total Liabilities
| 7,328.666 | 7,001.309 | 6,902.899 | 6,964.342 | 7,020.868 | 6,794.928 | 6,560.495 | 6,445.516 | 6,153.21 | 5,936.888 | 6,333.885 | 6,348.627 | 5,951.992 | 5,616.307 | 5,694.21 | 5,644.024 | 5,713.724 | 5,470.439 | 4,813.217 | 4,727.886 | 4,694.088 | 4,502.628 | 4,397.921 | 4,360.214 | 4,205.518 | 4,143.887 | 4,007.24 | 3,956.993 | 3,890.331 | 3,932.221 | 3,762.051 | 3,725.319 | 3,631.195 | 2,738.457 | 2,457.774 | 2,517.877 | 2,492.459 | 2,424.392 | 2,397.101 | 1,950.767 | 1,932.382 | 1,910.465 | 1,917.898 | 1,911.053 | 1,978.242 | 1,976.013 | 1,978.252 | 2,020.564 | 1,950.492 | 1,911.411 | 1,916.639 | 1,933.86 | 2,449.226 | 1,785.355 | 1,839.906 | 1,867.669 | 1,843.431 | 1,819.048 | 1,796.972 | 1,817.614 | 1,849.797 | 1,878.463 | 1,859.663 | 1,881.59 | 1,842.139 | 1,809.521 | 1,856.309 | 1,773.779 | 1,760.428 | 1,790.619 | 1,747.041 | 1,744.116 | 1,751.904 | 1,673.457 | 1,612.049 | 1,596.229 | 1,576.806 | 1,532.477 | 1,505.342 | 1,506.564 | 1,482.306 | 1,490.437 | 1,473.482 | 1,511.416 | 1,419.052 | 1,385.544 | 1,169.3 | 1,192.412 | 1,192.115 | 1,167.368 | 1,132.859 | 1,139.133 | 1,115.179 | 1,101.211 | 1,091.112 | 1,088.955 | 1,049.426 | 1,050.251 | 1,034.321 | 1,018.2 | 996.9 | 989 | 968.7 | 967.3 | 943.2 | 918.4 | 883.1 | 868.6 | 829.1 | 839.9 | 818.3 | 815.2 | 810.8 | 810.7 | 790.5 | 792.6 | 763.4 | 766 | 753.6 | 767 | 752.3 | 724.5 |
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 | 523.453 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 157.784 | 144.559 | 144.559 | 144.559 | 144.559 | 144.559 | 110.271 | 110.271 | 110.271 | 110.271 | 110.271 | 110.271 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 91.332 | 74.37 | 74.37 | 74.37 | 74.37 | 74.37 | 74.37 | 74.37 | 74.37 | 74.37 | 74.37 | 74.37 | 74.37 | 74.37 | 74.37 | 74.37 | 74.37 | 74.371 | 74.37 | 49.58 | 49.58 | 49.58 | 49.58 | 49.58 | 49.58 | 49.58 | 49.58 | 49.587 | 41.037 | 41.037 | 41.037 | 41.037 | 41.037 | 41.037 | 41.037 | 41.037 | 41.037 | 41.037 | 41.039 | 39.3 | 39.3 | 39.3 | 39.3 | 39.3 | 39.3 | 39.3 | 39.3 | 39.3 | 19.6 | 19.6 | 19.6 | 19.6 | 19.6 | 19.6 | 19.6 | 19.6 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 |
Retained Earnings
| 512.938 | 500.482 | 488.79 | 474.691 | 464.634 | 453.806 | 443.493 | 428.637 | 410.942 | 396.295 | 389.332 | 375.124 | 363.607 | 348.579 | 333.581 | 306.899 | 281.026 | 268.751 | 272.478 | 288.803 | 279.158 | 267.357 | 256.746 | 248.167 | 235.658 | 226.574 | 228.097 | 216.761 | 212.363 | 206.498 | 200.05 | 194.516 | 192.908 | 198.156 | 196.827 | 193.446 | 190.159 | 186.53 | 183.976 | 181.851 | 179.903 | 176.911 | 175.08 | 172.602 | 170.937 | 168.233 | 166.739 | 164.823 | 163.052 | 160.633 | 159.226 | 157.566 | 155.617 | 153.728 | 152.567 | 151.978 | 150.506 | 149.859 | 149.576 | 150.507 | 152.305 | 152.95 | 153.065 | 151.816 | 150.767 | 149.043 | 145.678 | 143.066 | 139.144 | 135.267 | 131.884 | 128.242 | 124.541 | 121.381 | 118.061 | 114.346 | 111.069 | 107.455 | 104.321 | 125.772 | 121.453 | 117.735 | 114.583 | 111.657 | 106.573 | 102.334 | 98.702 | 95.55 | 100.088 | 96.401 | 92.917 | 89.688 | 86.951 | 83.661 | 80.217 | 77.498 | 74.624 | 71.701 | 68.776 | 73.4 | 70.6 | 68.2 | 65.7 | 63 | 61.1 | 58.5 | 56 | 53.7 | 51.4 | 48.7 | 46.4 | 44.3 | 42.1 | 39.8 | 37.4 | 35 | 64.1 | 61.5 | 59.2 | 57 | 54.7 | 52.6 |
Accumulated Other Comprehensive Income/Loss
| -41.623 | -54.124 | -54.74 | -50.646 | -71.586 | -61.034 | -55.55 | -62.104 | -64.985 | -42.781 | -31.909 | -16.353 | -20.073 | -19.545 | -20.44 | -22.144 | -19.1 | -19.807 | -25.628 | -21.73 | -22.008 | -21.949 | -24.238 | -28.416 | -28.664 | -28.007 | -26.791 | -17.771 | -16.343 | -17.182 | -18.992 | -19.454 | -14.204 | -14.37 | -15.481 | -16.708 | -14.979 | -15.17 | -13.162 | -14.462 | -6.901 | -6.648 | -8.202 | -9.955 | -13.703 | -13.229 | -7.699 | -6.92 | -4.135 | -5.895 | -6.587 | -6.101 | -2.251 | -3.099 | -5.768 | -6.766 | -0.167 | 0.049 | -0.695 | -0.524 | -1.444 | -5.556 | -7.129 | -8.619 | -6.034 | -4.316 | -0.541 | -2.148 | -4.011 | -6.236 | -3.974 | -4.463 | -0.06 | -2.923 | -1.93 | -1.05 | -0.376 | 1.444 | -0.157 | 2.187 | 3.169 | 0.027 | 5.275 | 3.497 | 5.348 | 6.86 | 6.594 | 7.24 | 7.003 | 4.593 | 1.771 | 3.07 | 4.675 | 2.136 | 2.475 | 0.848 | -1.263 | -2.813 | -3.332 | -5.4 | -4.2 | -3.2 | 0.4 | 1.2 | 2.2 | 0.8 | 0.6 | 0.8 | 0.6 | 0 | -1 | 0 | -0.2 | -0.2 | 0 | 0.6 | 0 | 0 | -0.4 | -1 | 0 | 0 |
Other Total Stockholders Equity
| 247.972 | 249.995 | 251.835 | 257.379 | 256.366 | 254.666 | 252.769 | 252.183 | 250.446 | 252.627 | 258.648 | 257.239 | 244.867 | 253.18 | 251.53 | 249.933 | 249.397 | 248.145 | 246.917 | 247.79 | 244.589 | 248.478 | 247.314 | 246.598 | 247.025 | 248.943 | 247.629 | 246.6 | 186.453 | 187.431 | 186.263 | 185.588 | -337.467 | 75.103 | 75.386 | 74.565 | 73.658 | 74.555 | 79.309 | 25.833 | 25.48 | 25.192 | 25.086 | 26.527 | 26.188 | 33.252 | 34.412 | 35.042 | 31.34 | 31.246 | 31.554 | 30.182 | -519.797 | 31.061 | 30.542 | 29.68 | 29.102 | 28.284 | 27.637 | 26.492 | 25.859 | -13.406 | -14.068 | -14.36 | -14.852 | -15.959 | -16.244 | -16.562 | -17.556 | -15.748 | -13.391 | -12.764 | -13.358 | -14.712 | -14.866 | -14.586 | -15.194 | -16.112 | -16.941 | -17.146 | -18.127 | -18.141 | -18.517 | -18.982 | -19.337 | -19.642 | -19.038 | -18.924 | -18.274 | -15.944 | -14.588 | -12.215 | -9.513 | -8.436 | -7.715 | -4.143 | -3.028 | -2.322 | -2.074 | -4.5 | -4 | -2.5 | -1.1 | -0.3 | 2.1 | 6.5 | 9.5 | 10.8 | 31.6 | 32.5 | 33.4 | 33.4 | 33.9 | 34.2 | 34.4 | 34.1 | 7.9 | 8 | 8.2 | 8.5 | 8 | 8 |
Total Shareholders Equity
| 877.071 | 854.137 | 843.669 | 839.208 | 807.198 | 805.222 | 798.496 | 776.5 | 754.187 | 763.925 | 773.855 | 773.794 | 746.185 | 739.998 | 722.455 | 692.472 | 669.107 | 654.873 | 651.551 | 672.647 | 659.523 | 651.67 | 637.606 | 624.133 | 611.803 | 605.294 | 606.719 | 603.374 | 527.032 | 521.306 | 511.88 | 505.209 | 509.249 | 369.16 | 367.003 | 361.574 | 359.109 | 356.186 | 360.394 | 284.554 | 289.814 | 286.787 | 283.296 | 280.506 | 274.754 | 279.588 | 284.784 | 284.277 | 281.589 | 277.316 | 275.525 | 272.979 | -275.099 | 273.022 | 268.673 | 266.224 | 270.773 | 269.524 | 267.85 | 267.807 | 268.052 | 208.358 | 206.238 | 203.207 | 204.251 | 203.138 | 203.263 | 198.726 | 191.947 | 187.653 | 188.889 | 185.385 | 185.493 | 178.116 | 175.635 | 173.08 | 169.869 | 167.158 | 161.593 | 160.393 | 156.075 | 149.201 | 150.921 | 145.752 | 142.164 | 139.132 | 135.838 | 133.453 | 129.854 | 126.087 | 121.137 | 121.58 | 123.15 | 118.398 | 116.014 | 115.24 | 111.37 | 107.603 | 104.409 | 102.8 | 101.7 | 101.8 | 104.3 | 103.2 | 104.7 | 105.1 | 105.4 | 104.6 | 103.2 | 100.8 | 98.4 | 97.3 | 95.4 | 93.4 | 91.4 | 89.3 | 87.7 | 85.2 | 82.7 | 80.2 | 78.4 | 76.3 |
Total Equity
| 877.071 | 854.137 | 843.669 | 839.208 | 807.198 | 805.222 | 798.496 | 776.5 | 754.187 | 763.925 | 773.855 | 773.794 | 746.185 | 739.998 | 722.455 | 692.472 | 669.107 | 654.873 | 651.551 | 672.647 | 659.523 | 651.67 | 637.606 | 624.133 | 611.803 | 605.294 | 606.719 | 603.374 | 527.032 | 521.306 | 511.88 | 505.209 | 509.249 | 369.16 | 367.003 | 361.574 | 359.109 | 356.186 | 360.394 | 284.554 | 289.814 | 286.787 | 283.296 | 280.506 | 274.754 | 279.588 | 284.784 | 284.277 | 302.208 | 297.935 | 275.525 | 272.979 | -275.099 | 273.022 | 268.673 | 266.224 | 270.773 | 269.524 | 267.85 | 267.807 | 268.052 | 208.358 | 206.238 | 203.207 | 204.251 | 203.138 | 203.263 | 198.726 | 191.947 | 187.653 | 188.889 | 185.385 | 185.493 | 178.116 | 175.635 | 173.08 | 169.869 | 167.158 | 161.593 | 160.393 | 156.075 | 149.201 | 150.921 | 145.752 | 162.164 | 139.132 | 135.838 | 133.453 | 129.854 | 126.087 | 121.137 | 121.58 | 123.15 | 118.398 | 116.014 | 115.24 | 111.37 | 107.603 | 104.409 | 102.8 | 101.7 | 101.8 | 104.3 | 103.2 | 104.7 | 105.1 | 105.4 | 104.6 | 103.2 | 100.8 | 98.4 | 97.3 | 95.4 | 93.4 | 91.4 | 89.3 | 87.7 | 85.2 | 82.7 | 80.2 | 78.4 | 76.3 |
Total Liabilities & Shareholders Equity
| 8,205.737 | 7,855.446 | 7,746.568 | 7,803.55 | 7,828.066 | 7,600.15 | 7,358.991 | 7,222.016 | 6,907.397 | 6,700.813 | 7,107.74 | 7,122.421 | 6,698.177 | 6,356.305 | 6,416.665 | 6,336.496 | 6,382.831 | 6,125.312 | 5,464.768 | 5,400.533 | 5,353.611 | 5,154.298 | 5,035.527 | 4,984.347 | 4,817.321 | 4,749.181 | 4,613.959 | 4,560.367 | 4,417.363 | 4,453.527 | 4,273.931 | 4,230.528 | 4,140.444 | 3,107.617 | 2,824.777 | 2,879.451 | 2,851.568 | 2,780.578 | 2,757.495 | 2,235.321 | 2,222.196 | 2,197.252 | 2,201.194 | 2,191.559 | 2,252.996 | 2,255.601 | 2,263.036 | 2,304.841 | 2,232.081 | 2,188.727 | 2,192.164 | 2,206.839 | 2,174.127 | 2,058.377 | 2,108.579 | 2,133.893 | 2,114.204 | 2,088.572 | 2,064.822 | 2,085.421 | 2,117.849 | 2,086.821 | 2,065.901 | 2,084.797 | 2,046.39 | 2,012.659 | 2,059.572 | 1,972.505 | 1,952.375 | 1,978.272 | 1,935.93 | 1,929.501 | 1,937.397 | 1,851.573 | 1,787.684 | 1,769.309 | 1,746.675 | 1,699.635 | 1,666.935 | 1,666.957 | 1,638.381 | 1,639.638 | 1,624.403 | 1,657.168 | 1,581.216 | 1,524.676 | 1,305.138 | 1,325.865 | 1,321.969 | 1,293.455 | 1,253.996 | 1,260.713 | 1,238.329 | 1,219.609 | 1,207.126 | 1,204.195 | 1,160.796 | 1,157.854 | 1,138.73 | 1,121 | 1,098.6 | 1,090.8 | 1,073 | 1,070.5 | 1,047.9 | 1,023.5 | 988.5 | 973.2 | 932.3 | 940.7 | 916.7 | 912.5 | 906.2 | 904.1 | 881.9 | 881.9 | 851.1 | 851.2 | 836.3 | 847.2 | 830.7 | 800.8 |