Autoliv, Inc.
NYSE:ALV
94.97 (USD) • At close November 4, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 415 | 408 | 569 | 498 | 475 | 475 | 713 | 594 | 483 | 327 | 938 | 969 | 903 | 893 | 1,254 | 1,178.2 | 1,476.5 | 1,223.2 | 907.2 | 444.7 | 334.4 | 406.4 | 436.6 | 615.8 | 533.7 | 507.5 | 793.9 | 959.5 | 958.3 | 922.5 | 1,235.2 | 1,226.7 | 1,182.6 | 1,113.1 | 1,161.6 | 1,333.5 | 1,181.1 | 1,323.3 | 1,364.1 | 1,529 | 1,846.7 | 2,060.2 | 1,096.8 | 1,118.3 | 1,134.7 | 1,042.4 | 990.5 | 977.7 | 908.2 | 917.3 | 732 | 739.2 | 630.7 | 559.7 | 605.2 | 587.7 | 487.2 | 459.4 | 302.3 | 472.7 | 429.6 | 311.1 | 935.4 | 488.6 | 213.6 | 127.1 | 226.4 | 153.8 | 160.1 | 136.1 | 141.3 | 168.1 | 131.9 | 125.8 | 315.9 | 295.9 | 106.9 | 107 | 116 | 229.2 | 106.8 | 112.7 | 127.5 | 93.7 | 104.4 | 129.8 | 133.4 | 101.5 | 149.6 | 115.8 | 83.9 | 84.2 | 68.8 | 66.4 | 110 | 82.2 | 111.5 | 95.9 | 101.9 | 119.2 | 119.9 | 106.2 | 89.4 | 118.5 | 139.4 | 239.7 | 250.1 | 152 | 153.4 | 141.3 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -470 | 0 | 0 | 0 | -457.5 | 0 | 0 | 0 | -377.8 | 0 | 0 | 0 | -311 | 0 | 0 | 0 | -407.9 | 0 | 0 | 0 | -333.7 | 0 | 0 | 0 | -232.9 | 0 | 0 | 0 | -228.5 | 0 | 0 | 0 | -232.4 | 0 | 0 | 0 | -315.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 415 | 408 | 569 | 498 | 475 | 475 | 713 | 594 | 483 | 327 | 938 | 969 | 903 | 893 | 1,254 | 1,178.2 | 1,476.5 | 1,223.2 | 907.2 | 444.7 | 334.4 | 406.4 | 436.6 | 615.8 | 533.7 | 507.5 | 793.9 | 959.5 | 958.3 | 922.5 | 1,235.2 | 1,226.7 | 1,182.6 | 1,113.1 | 1,161.6 | 1,333.5 | 1,181.1 | 1,323.3 | 1,364.1 | 1,529 | 1,846.7 | 2,060.2 | 1,096.8 | 1,118.3 | 1,134.7 | 1,042.4 | 990.5 | 977.7 | 908.2 | 917.3 | 732 | 739.2 | 630.7 | 559.7 | 605.2 | 587.7 | 487.2 | 459.4 | 302.3 | 472.7 | 429.6 | 311.1 | 935.4 | 488.6 | 213.6 | 127.1 | 226.4 | 153.8 | 160.1 | 136.1 | 141.3 | 168.1 | 131.9 | 125.8 | 315.9 | 295.9 | 106.9 | 107 | 116 | 229.2 | 106.8 | 112.7 | 127.5 | 93.7 | 104.4 | 129.8 | 133.4 | 101.5 | 149.6 | 115.8 | 83.9 | 84.2 | 68.8 | 66.4 | 110 | 82.2 | 111.5 | 95.9 | 101.9 | 119.2 | 119.9 | 106.2 | 89.4 | 118.5 | 139.4 | 239.7 | 250.1 | 152 | 153.4 | 141.3 |
| Net Receivables
| 2,364 | 2,090 | 2,194 | 2,258 | 2,179 | 2,189 | 2,106 | 1,907 | 1,893 | 1,779 | 1,824 | 1,699 | 1,575 | 1,719 | 1,846 | 1,821.6 | 1,615.7 | 1,179.5 | 1,428.1 | 1,626.7 | 1,657.2 | 1,695.5 | 1,749.6 | 1,667.1 | 1,797.4 | 1,910 | 2,406 | 2,157.2 | 2,080.3 | 2,106.1 | 2,152.2 | 1,960.1 | 1,991.4 | 2,092 | 2,000.2 | 1,787.6 | 1,688.8 | 1,795.7 | 1,783.3 | 1,706.3 | 1,712.7 | 1,843.1 | 1,826.1 | 1,688 | 1,710.8 | 1,716.5 | 1,674.5 | 1,509.3 | 1,577.4 | 1,570 | 1,660.8 | 1,483.3 | 1,527.8 | 1,610.1 | 1,625.2 | 1,394 | 1,453.1 | 1,358.9 | 1,315.4 | 1,083.1 | 1,035.3 | 928.7 | 771.7 | 884.8 | 1,226.5 | 1,408.2 | 1,370.9 | 1,262.9 | 1,297.3 | 1,296.9 | 1,379.7 | 1,266.7 | 1,245.3 | 1,278.3 | 1,271.8 | 1,160 | 1,255 | 1,343.4 | 1,352 | 1,303 | 1,228.9 | 1,262.4 | 1,281.8 | 1,234.8 | 1,116.3 | 1,162.6 | 1,086.9 | 1,026.3 | 970.9 | 1,059.6 | 932.3 | 884 | 893 | 928.7 | 886 | 835.4 | 808.8 | 869.3 | 839.8 | 709.6 | 717.9 | 716.4 | 704.3 | 664.2 | 668.3 | 631.9 | 629.3 | 569.2 | 581 | 612.1 |
| Inventory
| 997 | 936 | 997 | 1,012 | 982 | 947 | 986 | 969 | 924 | 903 | 913 | 777 | 922 | 901 | 856 | 798.3 | 713.8 | 757.8 | 771.6 | 740.9 | 731.8 | 736.1 | 741.1 | 757.9 | 758.7 | 709.7 | 865 | 859.1 | 831.7 | 798.5 | 758.6 | 773.4 | 799.2 | 750.4 | 766.7 | 711.4 | 692.8 | 684.1 | 652.7 | 675.5 | 686.5 | 683.2 | 663.6 | 661.8 | 642.4 | 617.1 | 613.5 | 611 | 623.4 | 595.7 | 620.8 | 623.3 | 619.4 | 626.8 | 609.1 | 561.7 | 564.3 | 505.7 | 510 | 489 | 461.4 | 427.7 | 456.2 | 592.4 | 653.8 | 649.5 | 607 | 561.3 | 565.2 | 537.7 | 540.4 | 545.4 | 513.4 | 491.3 | 475.9 | 485.4 | 489.1 | 462.3 | 493.8 | 509.2 | 454.8 | 415.6 | 423.8 | 452 | 437.2 | 430 | 376 | 381.5 | 362.3 | 337.5 | 315.7 | 329.5 | 335.5 | 322.5 | 322 | 333.5 | 321.5 | 299.6 | 272.5 | 274 | 271 | 252.3 | 245.1 | 264.9 | 247.8 | 229.7 | 201.9 | 197.8 | 166.1 | 153.3 |
| Other Current Assets
| 89 | 269 | 251 | 206 | 63 | 121 | 90 | 84 | 69 | 81 | 78 | 66 | 68 | 61 | 260 | 470.9 | 230.5 | 222.4 | 200.1 | 189.8 | 185.4 | 214.2 | 183.8 | 244.6 | 258.3 | 246.6 | 277 | 228.9 | 252.1 | 220.4 | 183 | 180.7 | 172.1 | 167 | 131.6 | 205.8 | 250.5 | 241 | 217.3 | 225.4 | 243.9 | 265 | 214.4 | 232.3 | 221 | 219.1 | 170.6 | 191.2 | 193.3 | 199.6 | 182.1 | 98.1 | 165.4 | 183 | 185.1 | 97.5 | 166.9 | 131.5 | 161.3 | 89.9 | 189 | 164.1 | 207.8 | 70.4 | 155.7 | 165.8 | 174.3 | 59.7 | 160.8 | 150.2 | 173.7 | 62.9 | 174.8 | 163.9 | 245.8 | 165.2 | 261.4 | 246.7 | 159.5 | 87.9 | 77.8 | 76.9 | 90.3 | 58.9 | 131 | 84.3 | 81.4 | 44.5 | 73.5 | 68.5 | 98.9 | 67.9 | 108.7 | 94.4 | 88 | 97.9 | 139.9 | 149.1 | 92.2 | 78.7 | 83 | 80.7 | 94.3 | 84.2 | 77.8 | 63.8 | 74 | 55.2 | 74.6 | 65.8 |
| Total Current Assets
| 3,865 | 3,703 | 4,011 | 3,974 | 3,879 | 3,898 | 4,061 | 3,714 | 3,587 | 3,285 | 3,923 | 3,675 | 3,710 | 3,804 | 4,399 | 4,269 | 4,036.5 | 3,382.9 | 3,307 | 3,002.1 | 2,908.8 | 3,052.2 | 3,111.1 | 3,285.4 | 3,348.1 | 3,373.8 | 4,341.9 | 4,204.7 | 4,122.4 | 4,047.5 | 4,329 | 4,140.9 | 4,145.3 | 4,122.5 | 4,060.1 | 4,038.3 | 3,813.2 | 4,044.1 | 4,017.4 | 4,136.2 | 4,489.8 | 4,851.5 | 3,800.9 | 3,700.4 | 3,708.9 | 3,595.1 | 3,449.1 | 3,289.2 | 3,302.3 | 3,282.6 | 3,195.7 | 3,000.3 | 2,943.3 | 2,979.6 | 3,024.6 | 2,688.6 | 2,671.5 | 2,455.5 | 2,289 | 2,179.6 | 2,115.3 | 1,831.6 | 2,371.1 | 2,086.3 | 2,249.6 | 2,350.6 | 2,378.6 | 2,095.2 | 2,183.4 | 2,120.9 | 2,235.1 | 2,098.4 | 2,065.4 | 2,059.3 | 2,309.4 | 2,162.5 | 2,112.4 | 2,159.4 | 2,121.3 | 2,190.8 | 1,868.3 | 1,867.6 | 1,923.4 | 1,839.4 | 1,788.9 | 1,806.7 | 1,677.7 | 1,553.8 | 1,556.3 | 1,581.4 | 1,430.8 | 1,365.6 | 1,406 | 1,412 | 1,406 | 1,349 | 1,381.7 | 1,413.9 | 1,306.4 | 1,181.5 | 1,191.8 | 1,155.6 | 1,133.1 | 1,131.8 | 1,133.3 | 1,165.1 | 1,155.3 | 974.2 | 975.1 | 972.5 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 2,490 | 2,364 | 2,369 | 2,368 | 2,229 | 2,196 | 2,214 | 2,120 | 1,911 | 1,926 | 1,979 | 1,987 | 1,936 | 1,966 | 1,947 | 2,009.9 | 1,916.4 | 1,903.1 | 1,898 | 1,972.5 | 1,902 | 1,930 | 1,858.2 | 1,690.1 | 1,654.8 | 1,633.4 | 2,074.5 | 1,973.1 | 1,886.5 | 1,812.4 | 1,724.3 | 1,658.1 | 1,675.8 | 1,616.3 | 1,638.6 | 1,437.1 | 1,422.3 | 1,434.1 | 1,384.7 | 1,390.2 | 1,396.1 | 1,396.1 | 1,354.4 | 1,336.2 | 1,291.8 | 1,244.6 | 1,230.9 | 1,232.8 | 1,194.9 | 1,133.4 | 1,156.4 | 1,121.2 | 1,102.7 | 1,124.9 | 1,075.6 | 1,025.8 | 1,016.8 | 962.1 | 1,012.2 | 1,041.8 | 1,067.5 | 1,081.9 | 1,092.9 | 1,158.2 | 1,222.4 | 1,291 | 1,297.5 | 1,259.8 | 1,222.8 | 1,182.5 | 1,167.7 | 1,160.4 | 1,127.7 | 1,120.9 | 1,092 | 1,080.7 | 1,088 | 1,091.8 | 1,125.6 | 1,159.7 | 1,065.2 | 1,057.3 | 1,045.3 | 1,052.2 | 1,010.1 | 995.3 | 925.7 | 916.9 | 873 | 890.2 | 829.5 | 845 | 846.5 | 837.6 | 853 | 867.2 | 900.4 | 927.6 | 839 | 834.6 | 859.7 | 850.7 | 846.5 | 868.6 | 831.5 | 776.8 | 740.3 | 727.2 | 689.9 | 680.1 |
| Goodwill
| 1,386 | 1,379 | 1,381 | 1,378 | 1,372 | 1,375 | 1,376 | 1,375 | 1,364 | 1,373 | 1,384 | 1,387 | 1,389 | 1,393 | 1,392 | 1,398.1 | 1,389.6 | 1,385 | 1,382.4 | 1,387.9 | 1,383.3 | 1,388.8 | 1,388.3 | 1,389.9 | 1,391 | 1,391.9 | 1,691.5 | 1,688.8 | 1,904.9 | 1,901.1 | 1,895.4 | 1,870.7 | 1,891.5 | 1,894.2 | 1,838.7 | 1,666.3 | 1,668 | 1,586.7 | 1,583.6 | 1,594 | 1,602.6 | 1,612.1 | 1,610.6 | 1,610.1 | 1,608.5 | 1,602.7 | 1,604.3 | 1,610.8 | 1,610.3 | 1,604.1 | 1,611.5 | 1,607 | 1,612.1 | 1,624.2 | 1,620.7 | 1,612.3 | 1,615.1 | 1,601.2 | 1,610.1 | 1,614.4 | 1,616.6 | 1,609 | 1,600.5 | 1,607.8 | 1,623 | 1,613.1 | 1,617.5 | 1,613.4 | 1,585.6 | 1,578.9 | 1,570.6 | 1,537.1 | 1,532.3 | 1,532.4 | 1,526.8 | 0 | 1,526.7 | 1,527.4 | 1,546.5 | 0 | 0 | 1,528.7 | 1,529 | 0 | 1,523.5 | 1,520.6 | 1,499.5 | 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
| 0 | 1,379 | 1,381 | 7 | 6 | 6 | 7 | 7 | 5 | 6 | 7 | 8 | 9 | 11 | 14 | 13.6 | 15.3 | 17.2 | 19.4 | 22.3 | 24.3 | 27.8 | 30.7 | 32.7 | 35.3 | 38.3 | 161.8 | 164.8 | 169.6 | 176 | 180.5 | 212.5 | 243.5 | 257.1 | 256.6 | 128 | 133.6 | 70.4 | 72.6 | 67.2 | 65.4 | 68.9 | 73.2 | 77.3 | 82.7 | 87.1 | 92.2 | 96.2 | 101.7 | 105.2 | 105.5 | 109.2 | 114.3 | 112.6 | 106.8 | 109.7 | 114 | 117.3 | 122.2 | 114.3 | 125.5 | 130.9 | 134 | 137.4 | 138.9 | 136.4 | 142.8 | 146.1 | 139.4 | 143.8 | 154.8 | 139.2 | 144.9 | 147 | 150.6 | 1,679.1 | 1,683.4 | 1,688 | 1,700.2 | 1,709.3 | 1,691.6 | 1,696.2 | 1,701.9 | 1,710.3 | 1,704.9 | 1,707.4 | 1,690.9 | 1,690.3 | 1,690.3 | 1,697.4 | 1,679.9 | 1,685.4 | 1,685.9 | 1,703 | 1,724 | 1,739.3 | 1,700.3 | 1,726.9 | 1,584.3 | 1,595.7 | 1,617.6 | 1,630.7 | 1,650.2 | 1,649.1 | 1,648.1 | 1,662.5 | 1,674.5 | 1,694.5 | 1,559.8 | 1,572.9 |
| Goodwill and Intangible Assets
| 1,386 | 1,379 | 1,381 | 1,385 | 1,378 | 1,381 | 1,383 | 1,382 | 1,369 | 1,379 | 1,391 | 1,395 | 1,398 | 1,404 | 1,406 | 1,411.7 | 1,404.9 | 1,402.2 | 1,401.8 | 1,410.2 | 1,407.6 | 1,416.6 | 1,419 | 1,422.6 | 1,426.3 | 1,430.2 | 1,853.3 | 1,853.6 | 2,074.5 | 2,077.1 | 2,075.9 | 2,083.2 | 2,135 | 2,151.3 | 2,095.3 | 1,794.3 | 1,801.6 | 1,657.1 | 1,656.2 | 1,661.2 | 1,668 | 1,681 | 1,683.8 | 1,687.4 | 1,691.2 | 1,689.8 | 1,696.5 | 1,707 | 1,712 | 1,709.3 | 1,717 | 1,716.2 | 1,726.4 | 1,736.8 | 1,727.5 | 1,722 | 1,729.1 | 1,718.5 | 1,732.3 | 1,728.7 | 1,742.1 | 1,739.9 | 1,734.5 | 1,745.2 | 1,761.9 | 1,749.5 | 1,760.3 | 1,759.5 | 1,725 | 1,722.7 | 1,725.4 | 1,676.3 | 1,677.2 | 1,679.4 | 1,677.4 | 1,679.1 | 1,683.4 | 1,688 | 1,700.2 | 1,709.3 | 1,691.6 | 1,696.2 | 1,701.9 | 1,710.3 | 1,704.9 | 1,707.4 | 1,690.9 | 1,690.3 | 1,690.3 | 1,697.4 | 1,679.9 | 1,685.4 | 1,685.9 | 1,703 | 1,724 | 1,739.3 | 1,700.3 | 1,726.9 | 1,584.3 | 1,595.7 | 1,617.6 | 1,630.7 | 1,650.2 | 1,649.1 | 1,648.1 | 1,662.5 | 1,674.5 | 1,694.5 | 1,559.8 | 1,572.9 |
| Long Term Investments
| 0 | 0 | 564 | 108 | 500 | 484 | 528 | 502 | 467 | 0 | 476 | 481 | 0 | 462 | 0 | 466.2 | 475.6 | 486.3 | 367.1 | 386.4 | 371.1 | 386.7 | 384.3 | 323.5 | 331.3 | 352.4 | 608.4 | 518.5 | 501.8 | 506.7 | 388.3 | 352.2 | 345.1 | 354.2 | 350.3 | 255.8 | 256.3 | 270.1 | 268.2 | 255.3 | 238.9 | 268.9 | 271.2 | 259 | 328.3 | 321.1 | 337.8 | 341.3 | 293 | 281.9 | 289.4 | 279.6 | 256.9 | 243.4 | 231.6 | 228.1 | 226.2 | 227.6 | 228.9 | 235.5 | 235.7 | 216.9 | 220.7 | 215.9 | 192 | 197.8 | 203.1 | 0 | 192.8 | 188.6 | 179 | 0 | 157.7 | 158.2 | 151.1 | 0 | 132.6 | 141.3 | 275.8 | 0 | 0 | 0 | 0 | 0 | 230.5 | 139.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112 | 84 | 86 | 40 | 35 | 15 | 16 | 19 | 19 | 22 | 27 | 29 | 35 | 31 | 30 |
| Tax Assets
| 0 | 0 | -565 | 433 | -464 | -484 | -528 | 289 | -467 | 0 | -476 | 271 | 0 | -462 | 0 | 281.1 | 0 | 0 | 0 | 244.6 | 0 | 0 | 0 | 235.6 | 0 | 0 | 0 | 278.7 | -0 | -0 | 0 | 234.1 | -0 | -1.6 | 0 | 141 | -0.2 | 0 | 0 | 139 | 0 | 0 | 0 | 122.4 | 0 | 0 | 0 | 200.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -192 | -197.8 | -203.1 | 100 | -192.8 | -188.6 | -179 | 0 | -157.7 | -158.2 | -151.1 | 0 | -132.6 | -141.3 | -275.8 | 0 | 0 | 0 | 0 | 0 | -230.5 | -139.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -112 | -84 | -86 | -40 | -35 | -15 | -16 | -19 | -19 | -22 | -27 | -29 | -35 | -31 | -30 |
| Other Non-Current Assets
| 565 | 564 | 564 | 64 | 464 | 484 | 528 | -289 | 467 | 439 | 476 | -271 | 467 | 462 | 457 | -281.1 | 0 | 0 | 0 | -244.6 | 0 | 0 | 0 | -235.6 | 0 | 0 | 0 | -278.7 | 0 | 0 | 0 | -234.1 | 0 | 1.6 | 0 | -141 | 0.2 | 0 | 0 | -139 | 0 | 0 | 0 | -122.4 | 0 | 0 | 0 | -200.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 192 | 197.8 | 203.1 | 90.9 | 192.8 | 188.6 | 179 | 175.7 | 157.7 | 158.2 | 151.1 | 142.9 | 132.6 | 141.3 | 275.8 | 294.3 | 287.1 | 287.9 | 285 | 292.4 | 230.5 | 139.4 | 134 | 133.8 | 114.2 | 120.7 | 112 | 108.3 | 110.2 | 111.4 | 113 | 112.3 | 84.2 | 86.3 | 40 | 34.7 | 14.9 | 16.3 | 18.6 | 18.6 | 22.2 | 27.4 | 29.4 | 34.6 | 32.5 | 31.5 |
| Total Non-Current Assets
| 4,441 | 4,307 | 4,313 | 4,358 | 4,107 | 4,061 | 4,125 | 4,004 | 3,747 | 3,744 | 3,846 | 3,863 | 3,801 | 3,832 | 3,810 | 3,887.8 | 3,796.9 | 3,791.6 | 3,666.9 | 3,769.1 | 3,680.7 | 3,733.3 | 3,661.5 | 3,436.2 | 3,412.4 | 3,416 | 4,536.2 | 4,345.2 | 4,462.8 | 4,396.2 | 4,188.5 | 4,093.5 | 4,155.9 | 4,121.8 | 4,084.2 | 3,487.2 | 3,480.2 | 3,361.3 | 3,309.1 | 3,306.7 | 3,303 | 3,346 | 3,309.4 | 3,282.6 | 3,311.3 | 3,255.5 | 3,265.2 | 3,281.1 | 3,199.9 | 3,124.6 | 3,162.8 | 3,117 | 3,086 | 3,105.1 | 3,034.7 | 2,975.9 | 2,972.1 | 2,908.2 | 2,973.4 | 3,006 | 3,045.3 | 3,038.7 | 3,048.1 | 3,119.3 | 3,176.3 | 3,238.3 | 3,260.9 | 3,210.2 | 3,140.6 | 3,093.8 | 3,072.1 | 3,012.4 | 2,962.6 | 2,958.5 | 2,920.5 | 2,902.7 | 2,904 | 2,921.1 | 3,101.6 | 3,163.3 | 3,043.9 | 3,041.4 | 3,032.2 | 3,054.9 | 2,945.5 | 2,842.1 | 2,750.6 | 2,741 | 2,677.5 | 2,708.3 | 2,621.4 | 2,638.7 | 2,642.6 | 2,652 | 2,690 | 2,718.8 | 2,684.9 | 2,740.8 | 2,463.3 | 2,465 | 2,492.2 | 2,497.7 | 2,515.3 | 2,536.3 | 2,501.8 | 2,466.7 | 2,444.2 | 2,456.3 | 2,282.2 | 2,284.5 |
| Total Assets
| 8,306 | 8,010 | 8,324 | 8,332 | 7,987 | 7,959 | 8,185 | 7,717 | 7,334 | 7,030 | 7,769 | 7,537 | 7,511 | 7,636 | 8,210 | 8,156.8 | 7,833.4 | 7,174.5 | 6,973.9 | 6,771.2 | 6,589.5 | 6,785.5 | 6,772.6 | 6,721.6 | 6,760.5 | 6,789.8 | 8,878.1 | 8,549.9 | 8,585.2 | 8,443.7 | 8,517.5 | 8,234.4 | 8,301.2 | 8,244.3 | 8,144.3 | 7,525.5 | 7,293.4 | 7,405.4 | 7,326.5 | 7,442.9 | 7,792.8 | 8,197.5 | 7,110.3 | 6,983 | 7,020.2 | 6,850.6 | 6,714.3 | 6,570.3 | 6,502.2 | 6,407.2 | 6,358.5 | 6,117.3 | 6,029.3 | 6,084.7 | 6,059.3 | 5,664.5 | 5,643.6 | 5,363.7 | 5,262.4 | 5,185.6 | 5,160.6 | 4,870.3 | 5,419.2 | 5,205.6 | 5,425.9 | 5,588.9 | 5,639.5 | 5,305.4 | 5,324 | 5,214.7 | 5,307.2 | 5,110.8 | 5,028 | 5,017.8 | 5,229.9 | 5,065.2 | 5,016.4 | 5,080.5 | 5,222.9 | 5,354.1 | 4,912.2 | 4,909 | 4,955.6 | 4,894.3 | 4,734.4 | 4,648.8 | 4,428.3 | 4,294.8 | 4,233.8 | 4,289.7 | 4,052.2 | 4,004.3 | 4,048.6 | 4,064 | 4,096 | 4,067.8 | 4,066.6 | 4,154.7 | 3,769.7 | 3,646.5 | 3,684 | 3,653.3 | 3,648.4 | 3,668.1 | 3,635.1 | 3,631.8 | 3,599.5 | 3,430.5 | 3,257.3 | 3,257 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,881 | 1,858 | 1,855 | 1,978 | 1,858 | 1,844 | 1,683 | 1,693 | 1,503 | 1,303 | 1,385 | 1,144 | 1,076 | 1,125 | 1,215 | 1,253.9 | 912.4 | 615.7 | 862.5 | 950.6 | 890.4 | 956.6 | 981.7 | 1,029 | 992.4 | 966.4 | 1,305.2 | 1,280.8 | 1,149.3 | 1,193.4 | 1,217.6 | 1,196.5 | 1,191.5 | 1,281.9 | 1,240.3 | 1,169.6 | 1,032.3 | 1,127.3 | 1,093.1 | 1,091.5 | 1,053.5 | 1,167.7 | 1,166.8 | 1,199.9 | 1,114.1 | 1,128.5 | 1,076.9 | 1,055.9 | 1,055.2 | 1,074.8 | 1,092.8 | 1,083.9 | 1,058.1 | 1,123 | 1,130.9 | 1,003.1 | 981.1 | 948.4 | 873 | 771.7 | 655.4 | 557.9 | 438.1 | 613.4 | 777.2 | 936.8 | 914.6 | 834 | 787.6 | 813.6 | 792.4 | 762.5 | 697.5 | 743.4 | 702 | 682.6 | 692.4 | 743.3 | 782 | 798.9 | 702.5 | 723 | 698.1 | 720.5 | 620.9 | 677.6 | 612.2 | 619.3 | 567.1 | 604.5 | 507.2 | 481.3 | 484 | 518.2 | 530 | 540.3 | 507.3 | 544.1 | 509.3 | 453.4 | 426.3 | 441.3 | 439.6 | 457.1 | 390.6 | 421.1 | 397.4 | 385.3 | 374.4 | 386.4 |
| Short Term Debt
| 624 | 496 | 351 | 577 | 627 | 516 | 618 | 750 | 728 | 596 | 385 | 384 | 402 | 402 | 329 | 339.1 | 1,061.4 | 529.6 | 354.7 | 405.9 | 327.6 | 406.4 | 474.6 | 620.7 | 573 | 605.6 | 84 | 19.7 | 182.4 | 189.1 | 225.2 | 219.8 | 73 | 95.4 | 28.8 | 39.6 | 53.5 | 93.2 | 124.3 | 79.6 | 250.4 | 246.4 | 360.6 | 339.4 | 216.4 | 183.8 | 72.1 | 69.8 | 158.1 | 171.3 | 209.3 | 302.8 | 221.8 | 205.9 | 107.1 | 87.1 | 156.2 | 169.6 | 134.5 | 318.6 | 145.3 | 150.9 | 207.8 | 270 | 377.3 | 583.6 | 569.2 | 311.9 | 330.4 | 312.4 | 325.9 | 294.1 | 118.8 | 82 | 499.3 | 508.4 | 547.3 | 527.5 | 288 | 313.8 | 176.1 | 121.4 | 114.5 | 149.4 | 164.6 | 108.9 | 107.6 | 122.9 | 92.2 | 35 | 40.4 | 70.2 | 158.4 | 131.6 | 387 | 353.8 | 279.5 | 243.8 | 297.1 | 244.5 | 265.9 | 247.1 | 206.4 | 192.6 | 184.6 | 225.1 | 229.2 | 186.2 | 98.5 | 65.8 |
| Tax Payables
| 0 | 16 | 0 | 122 | 0 | 15 | 12 | 75 | 0 | 0 | 15 | 81 | 9 | 6 | 0 | 97.3 | 0 | 0 | 0 | 38.8 | 0 | 0 | 0 | 64.9 | 0 | 0 | 0 | 102.2 | 0 | 0 | 0 | 81.6 | 0 | 0 | 0 | 71.1 | 0 | 0 | 0 | 69.1 | 0 | 0 | 0 | 74.8 | 0 | 0 | 0 | 53.9 | 0 | 0 | 0 | 63.8 | 0 | 0 | 0 | 91.8 | 0 | 0 | 0 | 50.2 | 0 | 0 | 0 | 38.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue
| 1,233 | 16 | 0 | 122 | 1,093 | 1,122 | 0 | 0 | 0 | 944 | 0 | 996 | 1,096 | 1,066 | 1,323 | 0 | 0 | 848 | 807.2 | 0 | 858.5 | 0 | 0 | 0 | 924.2 | 920.2 | 0 | 0 | 1,062.8 | 951.5 | 986.2 | 0 | 963.3 | 876.8 | 897.2 | 0 | 824.4 | 793.3 | 797.6 | 0 | 800.2 | 810.8 | 749.3 | 0 | 621.9 | 587.1 | 582.5 | 0 | 561.8 | 572.5 | 603.6 | 529.7 | 0 | 499.5 | 533.9 | 576.3 | 530.5 | 456.9 | 0 | 490.6 | 0 | 0 | 352.8 | 362.7 | 417.6 | 406.7 | 396.3 | 315.4 | 372.2 | 335.2 | 303.1 | 270.6 | 313.4 | 324.1 | 336.6 | 305.1 | 345.8 | 347 | 388.7 | 346 | 0 | 0 | 0 | 327.3 | 0 | 0 | 0 | 293.9 | 0 | 0 | 0 | 256.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 296 | 1,415 | 1,452 | 1,358 | 273 | 274 | 1,228 | 1,199 | 1,227 | 218 | 1,303 | 297 | 237 | 259 | 321 | 1,553.9 | 1,247.5 | 158.7 | 201.8 | 1,053.7 | 228.3 | 1,055.4 | 1,282.2 | 1,215.8 | 194.2 | 261.1 | 1,420.3 | 1,354.1 | 271.5 | 288.6 | 272.3 | 1,181.3 | 198.2 | 213.7 | 250.2 | 1,017.2 | 201.8 | 211.5 | 241.2 | 967.5 | 220.9 | 222.8 | 279 | 889.2 | 215.6 | 217.8 | 212.5 | 724.1 | 196.9 | 214.8 | 222.7 | 169.5 | 703.6 | 246.3 | 275.9 | 168 | 243.6 | 218.8 | 691 | 112.6 | 567.8 | 515.7 | 146.1 | 134.6 | 222 | 238.8 | 212 | 202 | 226.3 | 220.8 | 210.3 | 204.4 | 284.6 | 326.3 | 329 | 268.2 | 279 | 284.5 | 303.2 | 340.6 | 548.2 | 543.4 | 559 | 169.7 | 532.8 | 531.3 | 523.2 | 153.7 | 442.7 | 443.5 | 416.7 | 106.7 | 393.3 | 373.7 | 395 | 361.8 | 386.2 | 440.2 | 423.6 | 406.7 | 415.1 | 424.8 | 441.8 | 413 | 480.9 | 452.1 | 462.3 | 428 | 333.1 | 339.7 |
| Total Current Liabilities
| 4,034 | 3,785 | 3,658 | 4,035 | 3,851 | 3,756 | 3,529 | 3,642 | 3,458 | 3,061 | 3,073 | 2,821 | 2,811 | 2,852 | 3,188 | 3,146.9 | 3,221.3 | 2,152 | 2,226.2 | 2,410.2 | 2,304.8 | 2,418.4 | 2,738.5 | 2,865.5 | 2,683.8 | 2,753.3 | 2,809.5 | 2,654.6 | 2,666 | 2,622.6 | 2,701.3 | 2,597.6 | 2,426 | 2,467.8 | 2,416.5 | 2,226.4 | 2,112 | 2,225.3 | 2,256.2 | 2,138.6 | 2,325 | 2,447.7 | 2,555.7 | 2,428.5 | 2,168 | 2,117.2 | 1,944 | 1,849.8 | 1,972 | 2,033.4 | 2,128.4 | 2,085.9 | 1,983.5 | 2,074.7 | 2,047.8 | 1,834.5 | 1,911.4 | 1,793.7 | 1,698.5 | 1,693.5 | 1,368.5 | 1,224.5 | 1,144.8 | 1,380.7 | 1,794.1 | 2,165.9 | 2,092.1 | 1,663.3 | 1,716.5 | 1,682 | 1,631.7 | 1,531.6 | 1,414.3 | 1,475.8 | 1,866.9 | 1,764.3 | 1,864.5 | 1,902.3 | 1,761.9 | 1,799.3 | 1,426.8 | 1,387.8 | 1,371.6 | 1,366.9 | 1,318.3 | 1,317.8 | 1,243 | 1,189.8 | 1,102 | 1,083 | 964.3 | 914.4 | 1,035.7 | 1,023.5 | 1,312 | 1,255.9 | 1,173 | 1,228.1 | 1,230 | 1,104.6 | 1,107.3 | 1,113.2 | 1,087.8 | 1,062.7 | 1,056.1 | 1,098.3 | 1,088.9 | 999.5 | 806 | 791.9 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,586 | 1,540 | 1,830 | 1,324 | 1,402 | 1,403 | 1,728 | 1,173 | 1,118 | 1,143 | 1,734 | 1,756 | 1,772 | 1,806 | 2,139 | 2,212.9 | 2,109.1 | 2,681.4 | 2,322.8 | 1,845.5 | 1,932.1 | 1,976.1 | 1,708.6 | 1,609 | 1,677.5 | 1,678 | 1,325.2 | 1,321.7 | 1,322.6 | 1,323.1 | 1,323.7 | 1,323.6 | 1,471.8 | 1,460 | 1,499.4 | 1,499.4 | 1,499.5 | 1,505.6 | 1,511 | 1,521.2 | 1,520.5 | 1,528.3 | 277.7 | 279.1 | 423.5 | 440.2 | 561 | 562.9 | 497.4 | 472.9 | 468.7 | 363.5 | 480.2 | 487.9 | 639.9 | 637.7 | 680 | 708.8 | 792.5 | 820.7 | 1,187.8 | 1,088.3 | 1,748.1 | 1,401.1 | 1,121.7 | 752.4 | 891.4 | 1,040.3 | 975.7 | 822.3 | 953.1 | 887.7 | 982.8 | 959.2 | 812.3 | 757.1 | 472.2 | 415.7 | 608.1 | 667.1 | 754 | 780.3 | 868.8 | 846.2 | 959.2 | 923.6 | 905.5 | 842.7 | 953.1 | 1,033.4 | 1,006.1 | 1,037.1 | 990.4 | 981 | 724 | 737.4 | 845 | 792.6 | 423.7 | 470.4 | 537.1 | 561.7 | 596.8 | 628.6 | 671.5 | 664.7 | 676.6 | 611.8 | 672.8 | 700.5 |
| Deferred Revenue Non-Current
| 0 | 0 | 0 | 135 | 0 | 0 | 0 | -67 | 0 | 0 | 0 | -65 | -45 | -44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 83 | 0 | 0 | 0 | 67 | 0 | 0 | 0 | 65 | 45 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 388 | 373 | 394 | 185 | 248 | 243 | 287 | 276 | 267 | 268 | 288 | 312 | 355 | 363 | 362 | 373.9 | 389.7 | 386.1 | 380.8 | 393.1 | 353.3 | 353.3 | 351.5 | 350.3 | 345.8 | 350.9 | 401.4 | 404.2 | 387.2 | 385.7 | 385.6 | 386.8 | 366.4 | 364.1 | 363.2 | 331.6 | 362.9 | 333.5 | 333.7 | 341 | 271.6 | 278.1 | 277 | 275 | 396.4 | 387.4 | 386.3 | 381.5 | 331.2 | 320 | 324.1 | 318.9 | 263.5 | 261.3 | 258 | 253.1 | 245.1 | 239.7 | 237.9 | 235.4 | 239.4 | 234.4 | 240.1 | 250 | 188.4 | 198.1 | 202 | 200.5 | 229 | 229.1 | 229.3 | 203.5 | 169 | 167.5 | 166.4 | 162 | 192 | 189.6 | 188.5 | 192.5 | 232.1 | 236.3 | 241 | 238.3 | 184.7 | 189.1 | 178 | 174.5 | 151.8 | 159.2 | 153.1 | 150.7 | 127.1 | 138.2 | 139 | 142.4 | 135.9 | 133.9 | 134.1 | 131.5 | 124.5 | 110.7 | 103.9 | 116.2 | 84.9 | 93.7 | 97.9 | 100.8 | 75.9 | 82.4 |
| Total Non-Current Liabilities
| 1,974 | 1,913 | 2,224 | 1,727 | 1,650 | 1,646 | 2,015 | 1,449 | 1,385 | 1,411 | 2,022 | 2,068 | 2,127 | 2,169 | 2,501 | 2,586.8 | 2,498.8 | 3,067.5 | 2,703.6 | 2,238.6 | 2,285.4 | 2,329.4 | 2,060.1 | 1,959.3 | 2,023.3 | 2,028.9 | 1,726.6 | 1,725.9 | 1,709.8 | 1,708.8 | 1,709.3 | 1,710.4 | 1,838.2 | 1,824.1 | 1,862.6 | 1,831 | 1,862.4 | 1,839.1 | 1,844.7 | 1,862.2 | 1,792.1 | 1,806.4 | 554.7 | 554.1 | 819.9 | 827.6 | 947.3 | 944.4 | 828.6 | 792.9 | 792.8 | 682.4 | 743.7 | 749.2 | 897.9 | 890.8 | 925.1 | 948.5 | 1,030.4 | 1,056.1 | 1,427.2 | 1,322.7 | 1,988.2 | 1,651.1 | 1,310.1 | 950.5 | 1,093.4 | 1,240.8 | 1,204.7 | 1,051.4 | 1,182.4 | 1,091.2 | 1,151.8 | 1,126.7 | 978.7 | 919.1 | 664.2 | 605.3 | 796.6 | 859.6 | 986.1 | 1,016.6 | 1,109.8 | 1,084.5 | 1,143.9 | 1,112.7 | 1,083.5 | 1,017.2 | 1,104.9 | 1,192.6 | 1,159.2 | 1,187.8 | 1,117.5 | 1,119.2 | 863 | 879.8 | 980.9 | 926.5 | 557.8 | 601.9 | 661.6 | 672.4 | 700.7 | 744.8 | 756.4 | 758.4 | 774.5 | 712.6 | 748.7 | 782.9 |
| Total Liabilities
| 6,008 | 5,698 | 5,882 | 5,762 | 5,501 | 5,402 | 5,544 | 5,091 | 4,843 | 4,472 | 5,095 | 4,889 | 4,938 | 5,021 | 5,689 | 5,733.7 | 5,720.1 | 5,219.5 | 4,929.8 | 4,648.8 | 4,590.2 | 4,747.8 | 4,798.6 | 4,824.8 | 4,707.1 | 4,782.2 | 4,536.1 | 4,380.5 | 4,375.8 | 4,331.4 | 4,410.6 | 4,308 | 4,264.2 | 4,291.9 | 4,279.1 | 4,057.4 | 3,974.4 | 4,064.4 | 4,100.9 | 4,000.8 | 4,117.1 | 4,254.1 | 3,110.4 | 2,982.6 | 2,987.9 | 2,944.8 | 2,891.3 | 2,794.2 | 2,800.6 | 2,826.3 | 2,921.2 | 2,768.3 | 2,727.2 | 2,823.9 | 2,945.7 | 2,725.3 | 2,836.5 | 2,742.2 | 2,728.9 | 2,749.6 | 2,795.7 | 2,547.2 | 3,133 | 3,031.8 | 3,104.2 | 3,116.4 | 3,185.5 | 2,904.1 | 2,921.2 | 2,733.4 | 2,814.1 | 2,622.8 | 2,566.1 | 2,602.5 | 2,845.6 | 2,683.4 | 2,528.7 | 2,507.6 | 2,558.5 | 2,658.9 | 2,412.9 | 2,404.4 | 2,481.4 | 2,451.4 | 2,462.2 | 2,430.5 | 2,326.5 | 2,207 | 2,206.9 | 2,275.6 | 2,123.5 | 2,102.2 | 2,153.2 | 2,142.7 | 2,175 | 2,135.7 | 2,153.9 | 2,154.6 | 1,787.8 | 1,706.5 | 1,768.9 | 1,785.6 | 1,788.5 | 1,807.5 | 1,812.5 | 1,856.7 | 1,863.4 | 1,712.1 | 1,554.7 | 1,574.8 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 610 | 0 | 2,342 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 84 | 85 | 86 | 88 | 89 | 90 | 91 | 91 | 102 | 102 | 103 | 103 | 103 | 103 | 103 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 102.8 | 0 | 0 | 0 | 102.8 | 0 | 0 | 0 | 102.8 | 0 | 0 | 102.8 | 102.8 | 0 | 0 | 102.8 | 102.8 | 0 | 0 | 0 | 102.8 | 0 | 0 | 0 | 102.8 | 0 | 0 | 0 | 102.8 | 0 | 0 | 0 | 102.8 | 0 | 0 | 0 | 102.8 | 0 | 0 | 0 | 102.4 | 0 | 0 | 0 | 102.4 | 0 | 0 | 0 | 102.3 | 102.3 | 102.3 | 102.3 | 102.3 | 102.3 | 102 | 102 | 102 | 102 | 102 | 102 | 102 | 102 | 102 |
| Retained Earnings
| 2,154 | 2,174 | 2,226 | 2,289 | 2,242 | 2,260 | 2,295 | 2,310 | 2,797 | 2,762 | 2,755 | 2,742 | 2,683 | 2,678 | 2,628 | 2,471.1 | 2,282.8 | 2,184.2 | 2,304.7 | 2,283.5 | 2,182.3 | 2,151.1 | 2,096.4 | 2,041.8 | 2,189.7 | 2,118.4 | 4,165.2 | 4,079.2 | 4,068.9 | 4,029.9 | 3,952.7 | 3,861.8 | 3,765.3 | 3,678.7 | 3,581.4 | 3,499.4 | 3,363.3 | 3,314 | 3,226.3 | 3,240 | 3,138.9 | 3,080.9 | 3,047.5 | 2,965.9 | 2,914.9 | 2,839 | 2,748.2 | 2,672.5 | 0 | 0 | 0 | 2,374.6 | 0 | 0 | 0 | 1,910.1 | 0 | 0 | 1,539.3 | 1,412.8 | 0 | 0 | 1,345.9 | 1,402.8 | 0 | 0 | 0 | 1,339.3 | 0 | 0 | 0 | 1,161.4 | 0 | 0 | 0 | 900.9 | 0 | 0 | 0 | 887.5 | 0 | 0 | 599.1 | 522.7 | 271.8 | 232.5 | 173.6 | 134.6 | 34 | 0 | -38.4 | -66.6 | 0 | 0 | 0 | -30.8 | -59.1 | -49.2 | -81.7 | -112.8 | -131.3 | -178.4 | -201 | -196.3 | -231.7 | -277.7 | -318.1 | -336.7 | -315.5 | -336.5 |
| Accumulated Other Comprehensive Income/Loss
| -559 | -593 | -537 | -496 | -560 | -527 | -487 | -522 | -610 | -512 | -393 | -408 | -421 | -372 | -410 | -346.9 | -464.4 | -521.1 | -549.9 | -448.9 | -467.4 | -396.3 | -402.6 | -423.2 | -411.6 | -383.1 | -211 | -287.5 | -347.8 | -402.3 | -484.3 | -565.5 | -378.8 | -375.5 | -349.2 | -408.5 | -413.2 | -341.2 | -362.3 | -253 | -90.9 | -1.4 | -0.9 | 0.5 | -51.3 | -92.1 | -74.8 | -40.5 | 7,371 | 7,131.2 | 6,841.4 | -42.3 | 6,575.6 | 6,494.6 | 6,201.2 | 36.4 | 5,596 | 5,235.2 | 48.9 | 74.3 | 67 | 63 | 7 | 54.3 | 2,265.3 | 2,416 | 2,396.2 | 187.5 | 2,343.5 | 2,426.2 | 2,437.6 | 57.9 | 2,384.8 | 2,343.1 | 2,313.8 | 37.7 | 2,429.5 | 2,516.8 | 2,603.5 | 0 | 2,450.7 | 2,454.6 | 1,829.2 | 4,804 | 1,964.1 | 1,949.4 | 1,894.9 | 0 | 3,984 | 1,980.3 | 1,938.6 | 0 | 1,870.7 | 1,900.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| -1 | 633 | -1,689 | 676 | 702 | 722 | 728 | 734 | 189 | 191 | 194 | 196 | 193 | 191 | 186 | 181.9 | 178.6 | 175.6 | 173.4 | 171.8 | 169 | 166.5 | 163.9 | 162.3 | 159.5 | 156.4 | 149.2 | 140.6 | 134.7 | 129.3 | 282.5 | 278.1 | 273.4 | 270.8 | 265.2 | 261.9 | 253.8 | 250.3 | 243.8 | 337.3 | 509.5 | 744.6 | 834.1 | 912.1 | 1,045.2 | 1,036.4 | 1,027.7 | 1,023.8 | -3,685.5 | -3,565.6 | -3,420.7 | 898.3 | -3,287.8 | -3,247.3 | -3,100.6 | 878 | -2,798 | -2,617.6 | 803 | 798.3 | 2,251.5 | 2,216.6 | 785.8 | 556.6 | 0 | 0 | 0 | 719.5 | 0 | 0 | 0 | 1,080.8 | 0 | 0 | 0 | 1,274.7 | 0 | 0 | 0 | 1,646.1 | 0 | 0 | 0 | -3,027.5 | 0 | 0 | 0 | 1,809.7 | -2,025.8 | 0 | 0 | 1,839.5 | 0 | 0 | 1,899 | 1,838.6 | 1,852 | 1,929.7 | 1,941.5 | 1,941.5 | 1,941.5 | 1,941.8 | 1,941.8 | 1,940.3 | 1,938.7 | 1,938.7 | 1,938.7 | 1,938.7 | 1,899.7 | 1,899.7 |
| Total Shareholders Equity
| 2,288 | 2,299 | 2,428 | 2,557 | 2,473 | 2,545 | 2,627 | 2,613 | 2,478 | 2,544 | 2,659 | 2,633 | 2,558 | 2,600 | 2,507 | 2,408.9 | 2,099.8 | 1,941.5 | 2,031 | 2,109.2 | 1,986.7 | 2,024.1 | 1,960.5 | 1,883.7 | 2,040.4 | 1,994.5 | 4,206.2 | 4,035.1 | 3,958.6 | 3,859.7 | 3,853.7 | 3,677.2 | 3,762.7 | 3,676.8 | 3,600.2 | 3,455.6 | 3,306.7 | 3,325.9 | 3,210.6 | 3,427.1 | 3,660.3 | 3,926.9 | 3,983.5 | 3,981.3 | 4,011.6 | 3,886.1 | 3,803.9 | 3,758.6 | 3,685.5 | 3,565.6 | 3,420.7 | 3,333.4 | 3,287.8 | 3,247.3 | 3,100.6 | 2,927.3 | 2,798 | 2,617.6 | 2,494 | 2,388.2 | 2,318.5 | 2,279.6 | 2,241.5 | 2,116.5 | 2,265.3 | 2,416 | 2,396.2 | 2,349.1 | 2,343.5 | 2,426.2 | 2,437.6 | 2,402.9 | 2,384.8 | 2,343.1 | 2,313.8 | 2,316.1 | 2,429.5 | 2,516.8 | 2,603.5 | 2,636.4 | 2,450.7 | 2,454.6 | 2,428.3 | 2,402 | 2,235.9 | 2,181.9 | 2,068.5 | 2,046.7 | 1,992.2 | 1,980.3 | 1,900.2 | 1,875.3 | 1,870.7 | 1,900.7 | 1,899 | 1,910.1 | 1,895.2 | 1,982.8 | 1,962.1 | 1,931 | 1,912.5 | 1,865.4 | 1,842.8 | 1,846 | 1,809 | 1,763 | 1,722.6 | 1,704 | 1,686.2 | 1,665.2 |
| Total Equity
| 2,298 | 2,312 | 2,441 | 2,570 | 2,486 | 2,558 | 2,641 | 2,626 | 2,491 | 2,559 | 2,674 | 2,648 | 2,573 | 2,615 | 2,521 | 2,423.1 | 2,113.3 | 1,955 | 2,044.1 | 2,122.4 | 1,999.3 | 2,037.7 | 1,974 | 1,896.8 | 2,053.4 | 2,007.6 | 4,342 | 4,169.4 | 4,209.4 | 4,112.3 | 4,106.9 | 3,926.4 | 4,037 | 3,952.4 | 3,865.2 | 3,468.1 | 3,319 | 3,341 | 3,225.6 | 3,442.1 | 3,675.7 | 3,943.4 | 3,999.9 | 4,000.4 | 4,032.3 | 3,905.8 | 3,823 | 3,776.1 | 3,701.6 | 3,580.9 | 3,437.3 | 3,349 | 3,302.1 | 3,260.8 | 3,113.6 | 2,939.2 | 2,807.1 | 2,621.5 | 2,533.5 | 2,436 | 2,364.9 | 2,323.1 | 2,286.2 | 2,173.8 | 2,321.7 | 2,472.5 | 2,454 | 2,401.3 | 2,402.8 | 2,481.3 | 2,493.1 | 2,488 | 2,461.9 | 2,415.3 | 2,384.3 | 2,381.8 | 2,487.7 | 2,572.9 | 2,664.4 | 2,695.2 | 2,499.3 | 2,504.6 | 2,474.2 | 2,442.9 | 2,272.2 | 2,218.3 | 2,101.8 | 2,087.8 | 2,026.9 | 2,014.1 | 1,928.7 | 1,902.1 | 1,895.4 | 1,921.3 | 1,921 | 1,932.1 | 1,912.7 | 2,000.1 | 1,981.9 | 1,940 | 1,915.1 | 1,867.7 | 1,859.9 | 1,860.6 | 1,822.6 | 1,775.1 | 1,736.1 | 1,718.4 | 1,702.6 | 1,682.2 |
| Total Liabilities & Shareholders Equity
| 8,306 | 8,010 | 8,323 | 8,332 | 7,987 | 7,960 | 8,185 | 7,717 | 7,334 | 7,016 | 7,769 | 7,537 | 7,511 | 7,636 | 8,210 | 8,156.8 | 7,833.4 | 7,174.5 | 6,973.9 | 6,771.2 | 6,589.5 | 6,785.5 | 6,772.6 | 6,721.6 | 6,760.5 | 6,789.8 | 8,878.1 | 8,549.9 | 8,585.2 | 8,443.7 | 8,517.5 | 8,234.4 | 8,301.2 | 8,244.3 | 8,144.3 | 7,525.5 | 7,293.4 | 7,405.4 | 7,326.5 | 7,442.9 | 7,792.8 | 8,197.5 | 7,110.3 | 6,983 | 7,020.2 | 6,850.6 | 6,714.3 | 6,570.3 | 6,502.2 | 6,407.2 | 6,358.5 | 6,117.3 | 6,029.3 | 6,084.7 | 6,059.3 | 5,664.5 | 5,643.6 | 5,363.7 | 5,262.4 | 5,185.6 | 5,160.6 | 4,870.3 | 5,419.2 | 5,205.6 | 5,425.9 | 5,588.9 | 5,639.5 | 5,305.4 | 5,324 | 5,214.7 | 5,307.2 | 5,110.8 | 5,028 | 5,017.8 | 5,229.9 | 5,065.2 | 5,016.4 | 5,080.5 | 5,222.9 | 5,354.1 | 4,912.2 | 4,909 | 4,955.6 | 4,894.3 | 4,734.4 | 4,648.8 | 4,428.3 | 4,294.8 | 4,233.8 | 4,289.7 | 4,052.2 | 4,004.3 | 4,048.6 | 4,064 | 4,096 | 4,067.8 | 4,066.6 | 4,154.7 | 3,769.7 | 3,646.5 | 3,684 | 3,653.3 | 3,648.4 | 3,668.1 | 3,635.1 | 3,631.8 | 3,599.5 | 3,430.5 | 3,257.3 | 3,257 |