AMETEK, Inc.
NYSE:AME
188.95 (USD) • At close November 7, 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 | 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 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 396.266 | 396.573 | 373.765 | 409.804 | 841.901 | 605.587 | 399.873 | 345.386 | 309.944 | 348.653 | 340.304 | 346.772 | 358.676 | 390.644 | 1,123.66 | 1,212.822 | 1,304.838 | 1,130.975 | 1,253.382 | 393.03 | 735.376 | 567.912 | 368.065 | 353.975 | 518.721 | 557.693 | 556.776 | 646.3 | 736.415 | 516.483 | 570.233 | 717.259 | 445.469 | 456.195 | 386.94 | 381.005 | 328.034 | 326.588 | 406.587 | 377.615 | 369.613 | 282.771 | 265.335 | 295.203 | 254.878 | 207.614 | 177.335 | 156.227 | 162.851 | 163.595 | 219.304 | 170.392 | 218.274 | 196.593 | 155.009 | 163.208 | 135 | 230.793 | 255.632 | 246.356 | 200.963 | 137.402 | 135.752 | 86.98 | 166.498 | 141.608 | 114.708 | 170.139 | 72.557 | 76.316 | 57.404 | 49.091 | 51.108 | 44.511 | 38.993 | 35.545 | 40.082 | 53.35 | 38.807 | 37.582 | 23.541 | 26.539 | 17.658 | 14.313 | 16.809 | 26.808 | 21.27 | 13.483 | 18.269 | 15.422 | 12.36 | 14.139 | 7.943 | 7.806 | 7.207 | 7.187 | 6.942 | 3.394 | 4.822 | 8.636 | 9.602 | 7.505 | 8.577 | 9.768 | 6.024 | 6.673 | 1.321 | 0.7 | 2.6 | 10.6 | 2.8 | 3.1 | 7.2 | 4.2 | 3.3 | 7 | 3.3 | 16.9 | 5.4 | 7.2 | 18.9 | 67 | 49.1 | 40.5 | 34.2 | 31.7 | 29.2 | 59.1 | 25.7 | 43.9 | 47.4 | 34.9 | 52.7 | 48.4 | 39.3 | 86.9 | 40.5 | 68.6 | 82.8 | 84.4 | 53.5 | 46.5 | 116.1 | 175 | 173.5 | 59.9 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -388.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.253 | 4.877 | 5.155 | 4.563 | 5.49 | 6.517 | 6.665 | 5.645 | 5.176 | 4.592 | 5.296 | 4.994 | 6.164 | 5.542 | 4.995 | 4.23 | 4.466 | 10.051 | 9.899 | 10.842 | 10.885 | 10.374 | 9.099 | 9.129 | 7.397 | 9.412 | 9.13 | 8.243 | 7.558 | 7.231 | 6.649 | 11.393 | 8.869 | 8.999 | 9.007 | 8.573 | 7.744 | 7.988 | 7.325 | 8.32 | 5.832 | 8.578 | 9.431 | 8.215 | 6.431 | 7.173 | 6.783 | 8.111 | 8.546 | 8.289 | 6.982 | 6.764 | 9.119 | 10.54 | 9.525 | 7.085 | 8.838 | 11.011 | 11.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 396.266 | 396.573 | 373.765 | 409.804 | 841.901 | 605.587 | 399.873 | 345.386 | 309.944 | 348.653 | 340.304 | 346.772 | 358.676 | 390.644 | 1,123.66 | 1,212.822 | 1,304.838 | 1,130.975 | 1,253.382 | 393.03 | 735.376 | 567.912 | 368.065 | 353.975 | 518.721 | 557.693 | 556.776 | 646.3 | 736.415 | 516.483 | 570.233 | 717.259 | 445.469 | 456.195 | 386.94 | 381.005 | 328.034 | 326.588 | 406.587 | 377.615 | 369.613 | 282.771 | 265.335 | 295.203 | 254.878 | 207.614 | 177.335 | 156.227 | 168.104 | 168.472 | 224.459 | 174.955 | 223.764 | 203.11 | 161.674 | 168.853 | 135 | 235.385 | 260.928 | 251.35 | 207.127 | 142.944 | 140.747 | 91.21 | 170.964 | 151.659 | 124.607 | 180.981 | 83.442 | 86.69 | 66.503 | 58.22 | 58.505 | 53.923 | 48.123 | 43.788 | 47.64 | 60.581 | 45.456 | 48.975 | 32.41 | 35.538 | 26.665 | 22.886 | 24.553 | 34.796 | 28.595 | 21.803 | 24.101 | 24 | 21.791 | 22.354 | 14.374 | 14.979 | 13.99 | 15.298 | 15.488 | 11.683 | 11.804 | 15.4 | 18.721 | 18.045 | 18.102 | 16.853 | 14.862 | 17.684 | 12.801 | 0.7 | 2.6 | 10.6 | 2.8 | 3.1 | 7.2 | 4.2 | 3.3 | 7 | 3.3 | 16.9 | 5.4 | 7.2 | 18.9 | 67 | 49.1 | 40.5 | 34.2 | 31.7 | 29.2 | 59.1 | 25.7 | 43.9 | 47.4 | 34.9 | 52.7 | 48.4 | 39.3 | 86.9 | 40.5 | 68.6 | 82.8 | 84.4 | 53.5 | 46.5 | 116.1 | 175 | 173.5 | 59.9 |
| Net Receivables
| 968.24 | 1,126.116 | 1,130.841 | 1,012.932 | 936.803 | 936.909 | 901.506 | 919.335 | 876.46 | 885.08 | 854.457 | 829.213 | 768.386 | 754.045 | 678.467 | 597.472 | 614.773 | 620.16 | 712.195 | 744.76 | 761.961 | 757.522 | 763.156 | 732.839 | 714.929 | 710.956 | 684.617 | 668.176 | 640.815 | 642.263 | 603.9 | 592.326 | 595.143 | 596.589 | 606.888 | 603.295 | 610.019 | 619.08 | 592.301 | 585.462 | 593.452 | 594.151 | 592.407 | 536.701 | 532.092 | 521.547 | 529.182 | 507.85 | 492.864 | 482.799 | 468.321 | 438.245 | 425.011 | 439.865 | 434.517 | 399.913 | 390.113 | 367.127 | 356.187 | 331.383 | 349.184 | 356.83 | 376.898 | 406.012 | 438.143 | 442.566 | 430.178 | 395.631 | 377.934 | 367.322 | 347.571 | 328.762 | 317.679 | 315.538 | 289.957 | 269.395 | 240.043 | 246.505 | 232.763 | 217.329 | 214.92 | 218.649 | 195.247 | 189.01 | 190.601 | 190.829 | 197.573 | 175.23 | 181.415 | 197.07 | 196.925 | 181.031 | 204.083 | 196.676 | 145.546 | 139.568 | 136.706 | 124.813 | 116.807 | 112.756 | 155.095 | 153.046 | 148.617 | 139.199 | 156.342 | 165.124 | 154.96 | 134.7 | 135.1 | 135.1 | 140.2 | 126.2 | 135 | 141.7 | 143.3 | 118.8 | 127.8 | 133.1 | 131.6 | 115.7 | 118.6 | 129.9 | 123.2 | 108.1 | 112.9 | 114.8 | 112.7 | 107.1 | 120.6 | 126.1 | 122.5 | 112.5 | 111 | 112 | 112.7 | 99.6 | 108.2 | 86.1 | 103.1 | 90.7 | 102.2 | 76.6 | 70.1 | 92.6 | 76 | 75.3 |
| Inventory
| 1,084.622 | 1,101.719 | 1,127.328 | 1,132.471 | 1,087.584 | 1,107.824 | 1,117.051 | 1,044.284 | 1,025.13 | 966.609 | 866.472 | 769.175 | 738.688 | 711.62 | 604.321 | 559.171 | 584.753 | 621.518 | 654.298 | 624.567 | 623.675 | 634.138 | 640.58 | 624.744 | 620.149 | 614.39 | 596.312 | 540.504 | 546.876 | 541.213 | 529.927 | 492.104 | 537.227 | 536.971 | 548.777 | 514.451 | 541.994 | 541.919 | 506.086 | 495.896 | 526.674 | 538.287 | 483.448 | 452.848 | 449.133 | 438.912 | 434.044 | 428.935 | 407.898 | 415.61 | 393.259 | 380.471 | 363.838 | 364.317 | 351.424 | 335.253 | 332.431 | 315.747 | 305.96 | 311.542 | 312.536 | 325.472 | 340.779 | 349.509 | 362.897 | 357.115 | 326.77 | 301.679 | 313.267 | 265.469 | 244.187 | 236.783 | 229.937 | 235.205 | 207.809 | 193.099 | 189.462 | 179.876 | 172.687 | 168.523 | 167.615 | 164.069 | 151.784 | 143.359 | 145.285 | 140.536 | 142.285 | 129.451 | 135.42 | 142.064 | 146.425 | 152.525 | 146.454 | 146.445 | 136.994 | 129.365 | 130.034 | 113.717 | 110.168 | 102.396 | 99.945 | 97.026 | 90.96 | 89.83 | 96.754 | 105.577 | 101.65 | 85.1 | 80.5 | 87.9 | 93.3 | 94.4 | 92.1 | 97.6 | 101.9 | 101.5 | 102.4 | 109.4 | 107.8 | 100.6 | 98 | 93.8 | 91.5 | 91.9 | 96.3 | 99.7 | 91 | 91 | 98.6 | 104.9 | 100.9 | 94.4 | 86.6 | 95 | 100.8 | 102.6 | 103.7 | 102.5 | 103.3 | 105.6 | 104.6 | 66 | 59.8 | 59 | 52.4 | 61.6 |
| Other Current Assets
| 284.562 | 142.836 | 143.568 | 269.461 | 252.407 | 249.235 | 247.512 | 219.053 | 221.034 | 211.272 | 211.582 | 183.605 | 196.065 | 185.772 | 167.045 | 153.005 | 138.654 | 144.482 | 154.616 | 263.414 | 151.172 | 167.581 | 152.843 | 124.586 | 144.816 | 135.087 | 122.5 | 79.675 | 100.377 | 89.314 | 83.383 | 126.501 | 119.051 | 64.681 | 119.985 | 120.862 | 110.693 | 70.103 | 125.198 | 128.853 | 100.391 | 115.461 | 51.551 | 80.268 | 72.454 | 39.839 | 73.603 | 64.962 | 235.07 | 36.199 | 291.281 | 36.18 | 291.688 | 278.95 | 236.885 | 43.367 | 208.393 | 302.071 | 334.134 | 44.486 | 298.868 | 57.315 | 55.299 | 76.936 | 50.923 | 54.181 | 54.118 | 50.619 | 40.063 | 34.381 | 34.436 | 33.775 | 32.419 | 33.463 | 33.594 | 28.871 | 30.743 | 25.399 | 23.351 | 21.912 | 24.904 | 15.034 | 14.174 | 17.139 | 16.854 | 15.929 | 16.758 | 14.08 | 15.447 | 13.512 | 15.59 | 13.341 | 13.308 | 10.634 | 10.783 | 18.869 | 20.95 | 23.935 | 13.172 | 13.548 | 10.443 | 8.488 | 9.838 | 8.416 | 7.143 | 6.992 | 6.872 | 28 | 26.9 | 27.8 | 25.8 | 23.3 | 24.9 | 25.2 | 25.5 | 22 | 25.3 | 26.5 | 31 | 30.5 | 31.8 | 30.2 | 35.6 | 61.6 | 35.7 | 71.3 | 78.5 | 62.3 | 76.8 | 74.5 | 61.8 | 77.3 | 49.9 | 56.3 | 57 | 28.6 | 64.5 | 62.3 | 34.5 | 35.5 | 31.6 | 78.3 | 4.7 | 11.7 | 13.6 | 6 |
| Total Current Assets
| 2,733.69 | 2,767.244 | 2,775.502 | 2,824.668 | 3,118.695 | 2,899.555 | 2,665.942 | 2,528.058 | 2,432.568 | 2,411.614 | 2,272.815 | 2,128.765 | 2,061.815 | 2,042.081 | 2,573.493 | 2,522.47 | 2,643.018 | 2,517.135 | 2,774.491 | 2,025.771 | 2,272.184 | 2,127.153 | 1,924.644 | 1,836.144 | 1,998.615 | 2,018.126 | 1,960.205 | 1,934.655 | 2,024.483 | 1,789.273 | 1,787.443 | 1,928.19 | 1,696.89 | 1,707.622 | 1,662.59 | 1,619.613 | 1,590.74 | 1,599.342 | 1,630.172 | 1,587.826 | 1,590.13 | 1,530.67 | 1,434.171 | 1,365.02 | 1,308.557 | 1,243.801 | 1,214.164 | 1,157.974 | 1,135.832 | 1,132.01 | 1,152.861 | 1,059.119 | 1,080.537 | 1,083.132 | 1,022.826 | 974.492 | 930.937 | 984.945 | 996.281 | 969.43 | 960.588 | 912.305 | 941.744 | 954.586 | 1,039.945 | 1,028.353 | 950.898 | 952.204 | 845.559 | 778.928 | 712.679 | 684.063 | 659.455 | 658.529 | 599.706 | 556.307 | 517.4 | 517.844 | 479.241 | 461.94 | 449.512 | 442.951 | 397.532 | 382.066 | 388.597 | 393.391 | 395.382 | 350.569 | 366.269 | 386.532 | 390.722 | 379.347 | 388.667 | 379.254 | 317.905 | 303.1 | 303.178 | 274.148 | 262.717 | 256.101 | 296.949 | 290.319 | 281.27 | 267.84 | 288.326 | 307.405 | 288.021 | 248.5 | 245.1 | 261.4 | 262.1 | 247 | 259.2 | 268.7 | 274 | 249.3 | 258.8 | 285.9 | 275.8 | 254 | 267.3 | 320.9 | 299.4 | 302.1 | 279.1 | 317.5 | 311.4 | 319.5 | 321.7 | 349.4 | 332.6 | 319.1 | 300.2 | 311.7 | 309.8 | 317.7 | 316.9 | 319.5 | 323.7 | 316.2 | 291.9 | 267.4 | 250.7 | 338.3 | 315.5 | 202.8 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,033.99 | 1,079.046 | 1,097.307 | 1,121.016 | 797.142 | 809.156 | 804.657 | 805.936 | 756.143 | 765.982 | 780.289 | 787.062 | 766.563 | 777.525 | 715.988 | 693.763 | 675.373 | 680.791 | 703.329 | 728.587 | 711.595 | 721.158 | 724.861 | 554.13 | 487.425 | 490.126 | 492.35 | 493.296 | 494.973 | 492.507 | 482.908 | 473.23 | 478.647 | 475.471 | 488.331 | 484.548 | 483.029 | 484.932 | 434.401 | 448.446 | 451.551 | 459.187 | 405.913 | 402.79 | 383.594 | 372.715 | 375.66 | 380.796 | 361.68 | 361.485 | 334.369 | 325.329 | 318.636 | 331.614 | 317.635 | 318.126 | 304.181 | 290.437 | 298.207 | 310.053 | 308.331 | 309.263 | 300.403 | 307.908 | 314.95 | 320.367 | 307.367 | 293.107 | 285.437 | 266.179 | 255.7 | 258.008 | 240.045 | 239.932 | 225.689 | 228.45 | 203.364 | 202.047 | 200.501 | 207.542 | 203.416 | 209.288 | 208.254 | 213.622 | 211.007 | 208.711 | 209.118 | 204.329 | 206.883 | 209.482 | 210.153 | 214.494 | 212.635 | 212.725 | 209.502 | 213.955 | 209.811 | 205.333 | 209.965 | 219.571 | 214.573 | 207.599 | 208.715 | 214.411 | 209.591 | 198.498 | 195.615 | 186.4 | 182.8 | 180.7 | 188.1 | 192.4 | 181.9 | 179.8 | 177.4 | 176.8 | 169.6 | 168.7 | 171.1 | 175.1 | 179.9 | 181.1 | 187.5 | 184.8 | 193.7 | 191.8 | 185.4 | 186 | 192.4 | 195.4 | 193.2 | 194.1 | 188.3 | 186 | 191.5 | 200.7 | 196.1 | 153.1 | 154.9 | 153 | 147.6 | 128.3 | 131.1 | 136.3 | 121.6 | 119.9 |
| Goodwill
| 6,550.267 | 6,453.513 | 6,438.675 | 6,447.629 | 5,479.025 | 5,449.59 | 5,430.493 | 5,372.562 | 5,190.196 | 5,173.411 | 5,218.92 | 5,238.726 | 5,180.999 | 5,139.807 | 4,292.402 | 4,224.906 | 4,188.754 | 4,155.636 | 4,075.633 | 4,047.539 | 3,668.445 | 3,613.182 | 3,610.277 | 3,612.033 | 3,263.663 | 3,252.002 | 3,238.599 | 3,115.619 | 3,138.742 | 3,117.129 | 2,975.039 | 2,818.95 | 2,846.106 | 2,827.46 | 2,857.999 | 2,706.633 | 2,722.871 | 2,668.625 | 2,566.962 | 2,611.27 | 2,633.188 | 2,610.381 | 2,476.845 | 2,408.363 | 2,300.466 | 2,181.997 | 2,177.533 | 2,208.18 | 2,065.772 | 2,052.547 | 1,929.063 | 1,806.237 | 1,677.319 | 1,712.781 | 1,591.779 | 1,573.645 | 1,489.574 | 1,296.586 | 1,261.03 | 1,277.291 | 1,280.581 | 1,281.579 | 1,241.349 | 1,240.052 | 1,236.484 | 1,245.138 | 1,122.745 | 312.349 | 992.473 | 922.016 | 899.558 | 881.433 | 860.047 | 895.575 | 799.578 | 785.185 | 704.131 | 664.988 | 589.249 | 601.007 | 608.735 | 581.763 | 508.078 | 506.964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 387.42 | 0 | 0 | 296.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,950.989 | 4,013.096 | 4,080.603 | 4,165.317 | 3,698.514 | 3,681.55 | 3,714.93 | 3,724.564 | 3,254.243 | 3,234.443 | 3,312.384 | 3,743.634 | 3,344.855 | 3,473.694 | 2,700.848 | 2,916.344 | 2,644.404 | 2,667.816 | 2,768.204 | 3,042.662 | 2,567.485 | 2,608.109 | 2,631.701 | 2,659.981 | 2,101.554 | 2,392.198 | 2,367.207 | 2,252.494 | 1,965.973 | 1,981.062 | 2,053.42 | 1,880.304 | 1,955.419 | 1,767.465 | 1,985.782 | 1,853.736 | 1,847.384 | 1,657.268 | 1,725.123 | 1,766.976 | 1,896.192 | 1,884.765 | 1,546.322 | 1,693.668 | 1,468.605 | 1,273.111 | 1,407.118 | 1,437.675 | 1,330.227 | 1,196.997 | 1,192.299 | 982.957 | 1,039.809 | 1,027.247 | 961.058 | 761.556 | 854.613 | 695.08 | 669.499 | 521.888 | 619.515 | 497.448 | 454.1 | 441.785 | 424.63 | 366.918 | 323.985 | 1,045.733 | 280.246 | 253.11 | 203.675 | 199.728 | 179.696 | 138.696 | 222.855 | 903.133 | 805.872 | 761.277 | 751.508 | 750.87 | 738.661 | 698.031 | 621.17 | 506.964 | 508.743 | 488.927 | 484.653 | 394.861 | 390.696 | 390.569 | 384.713 | 0 | 347.101 | 314.552 | 0 | 299.479 | 298.265 | 246.517 | 248.173 | 248.304 | 236.084 | 181.429 | 169.325 | 149.219 | 150.525 | 151.345 | 210.423 | 61.9 | 116.9 | 115.5 | 94.9 | 41.9 | 100 | 99.2 | 98.2 | 45.3 | 93.8 | 99.5 | 112.6 | 29.4 | 80.5 | 79.4 | 83.8 | 38 | 0 | 0 | 0 | 0 | 91.2 | 93.6 | 94.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.8 | 39.1 | 43.1 |
| Goodwill and Intangible Assets
| 10,501.256 | 10,466.609 | 10,519.278 | 10,612.946 | 9,177.539 | 9,131.14 | 9,145.423 | 9,097.126 | 8,444.439 | 8,407.854 | 8,531.304 | 8,982.36 | 8,525.854 | 8,613.501 | 6,993.25 | 7,141.25 | 6,833.158 | 6,823.452 | 6,843.837 | 7,090.201 | 6,235.93 | 6,221.291 | 6,241.978 | 6,272.014 | 5,365.217 | 5,644.2 | 5,605.806 | 5,368.113 | 5,104.715 | 5,098.191 | 5,028.459 | 4,699.254 | 4,801.525 | 4,594.925 | 4,843.781 | 4,560.369 | 4,570.255 | 4,325.893 | 4,292.085 | 4,378.246 | 4,529.38 | 4,495.146 | 4,023.167 | 4,102.031 | 3,769.071 | 3,455.108 | 3,584.651 | 3,645.855 | 3,395.999 | 3,249.544 | 3,121.362 | 2,789.194 | 2,717.128 | 2,740.028 | 2,552.837 | 2,335.201 | 2,344.187 | 1,991.666 | 1,930.529 | 1,799.179 | 1,900.096 | 1,779.027 | 1,695.449 | 1,681.837 | 1,661.114 | 1,612.056 | 1,446.73 | 1,358.082 | 1,272.719 | 1,175.126 | 1,103.233 | 1,081.161 | 1,039.743 | 1,034.271 | 1,022.433 | 903.133 | 805.872 | 761.277 | 751.508 | 750.87 | 738.661 | 698.031 | 621.17 | 506.964 | 508.743 | 488.927 | 484.653 | 394.861 | 390.696 | 390.569 | 384.713 | 387.42 | 347.101 | 314.552 | 296.177 | 299.479 | 298.265 | 246.517 | 248.173 | 248.304 | 236.084 | 181.429 | 169.325 | 149.219 | 150.525 | 151.345 | 210.423 | 61.9 | 116.9 | 115.5 | 94.9 | 41.9 | 100 | 99.2 | 98.2 | 45.3 | 93.8 | 99.5 | 112.6 | 29.4 | 80.5 | 79.4 | 83.8 | 38 | 0 | 0 | 0 | 0 | 91.2 | 93.6 | 94.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.8 | 39.1 | 43.1 |
| Long Term Investments
| 498.703 | 12.018 | 12.427 | 464.903 | 414.668 | 402.281 | 393.806 | 382.479 | 405.782 | 399.521 | 387.621 | 375.005 | 325.463 | 322.157 | 297.152 | 292.625 | 281.837 | 289.794 | 280.289 | 279.79 | 257.333 | 269.598 | 262.162 | 256.21 | 256.786 | 244.846 | 240.541 | 239.129 | 159.13 | 155.042 | 152.416 | 146.283 | 175.134 | 177.762 | 179.172 | 180.775 | 148.132 | 147.644 | 146.071 | 154.322 | 231.159 | 226.557 | 225.592 | 223.694 | 125.67 | 120.91 | 124.134 | 123.864 | 142.074 | 142.165 | 141.962 | 145.848 | 203.237 | 200.527 | 200.092 | 191.096 | 164.253 | 163.256 | 165.092 | 167.37 | 115.869 | 112.327 | 111.128 | 111.211 | 149.135 | 148.363 | 143.502 | 142.307 | 110.435 | 106.114 | 106.169 | 107.644 | 100.993 | 104.503 | 103.86 | 92.71 | 77.354 | 77.313 | -204.84 | 0 | -212.414 | 0 | -217.276 | -9.672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 792.54 | 819.233 | 1,516.486 | 1,515.337 | 629.59 | 652.695 | 670.256 | 50.868 | 696.091 | -399.521 | 715.645 | 719.675 | 697.688 | 730.116 | 544.926 | -585.25 | 541.516 | 556.418 | 553.658 | 536.14 | 549.178 | 544.218 | 545.862 | 528.336 | 554.044 | 557.704 | 541.874 | 512.526 | 608.971 | 596.735 | 582.838 | 50.004 | 56.637 | 53.186 | 51.758 | 46.724 | 40.231 | 41.652 | 46.081 | 45.053 | 47.404 | 50.022 | 41.43 | 38.815 | 39.757 | 35.889 | 34.332 | 33.301 | 30.825 | 28.93 | 27.703 | 29.268 | 33.247 | 34.203 | 32.868 | 27.106 | 20.735 | 22.771 | 26.09 | 30.669 | 37.065 | 29.744 | 28.021 | 30.919 | 17.018 | 22.832 | 15.225 | 23.294 | 30.853 | 25.066 | 19.982 | 26.523 | 20.915 | 20.4 | 20.223 | 21.154 | 9.512 | 5.483 | 4.984 | 5.201 | 9.663 | 9.661 | 9.662 | 9.672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -792.54 | -348.284 | -1,056.019 | -1,515.337 | -1,044.258 | -1,054.976 | -1,064.062 | -433.347 | -696.091 | 399.521 | -715.645 | -1,094.68 | -697.688 | -730.116 | -544.926 | 292.625 | -541.516 | -556.418 | -553.658 | -815.93 | -806.511 | -813.816 | -808.024 | -784.546 | -554.044 | -802.55 | -782.415 | -751.655 | -608.971 | -596.735 | -735.254 | -196.287 | -231.771 | -53.186 | -230.93 | -227.499 | -188.363 | -41.652 | -192.152 | -199.375 | -278.563 | -276.579 | -41.43 | -262.509 | -165.427 | -35.889 | -158.466 | -157.165 | -172.899 | -28.93 | -169.665 | -29.268 | -236.484 | -234.73 | -232.96 | -27.106 | -184.988 | -186.027 | -191.182 | -30.669 | -152.934 | -29.744 | -28.021 | -30.919 | -17.018 | -22.832 | -15.225 | -23.294 | -30.853 | -25.066 | -19.982 | -26.523 | -20.915 | -20.4 | -124.083 | -21.154 | -9.512 | -5.483 | 199.856 | -5.201 | 202.751 | -9.661 | 207.614 | 112.195 | 109.749 | 88.845 | 89.454 | 80.247 | 52.346 | 56.329 | 50.974 | 48.028 | 48.597 | 47.019 | 46.033 | 42.454 | 47.536 | 45.984 | 47.303 | 44.174 | 67.959 | 68.194 | 67.028 | 68.355 | 74.293 | 66.869 | 0 | 58.4 | 0 | 6 | 0.1 | 56.6 | 0 | 0 | 0 | 55.3 | 0 | 0 | 0.1 | 43.5 | 0 | -0.1 | 0.1 | 37.8 | 85.4 | 85.4 | 93.9 | 89.2 | 0 | 0.1 | 0.1 | 99.3 | 108.7 | 105.8 | 98.3 | 96.8 | 99.8 | 94 | 90.9 | 94.1 | 98.4 | 68.8 | 66.5 | 25 | 35.6 | 34.8 |
| Total Non-Current Assets
| 12,033.949 | 12,028.622 | 12,089.479 | 12,198.865 | 9,974.681 | 9,940.296 | 9,950.08 | 9,903.062 | 9,606.364 | 9,573.357 | 9,699.214 | 9,769.422 | 9,617.88 | 9,713.183 | 8,006.39 | 7,835.013 | 7,790.368 | 7,794.037 | 7,827.455 | 7,818.788 | 6,947.525 | 6,942.449 | 6,966.839 | 6,826.144 | 6,109.428 | 6,134.326 | 6,098.156 | 5,861.409 | 5,758.818 | 5,745.74 | 5,511.367 | 5,172.484 | 5,280.172 | 5,248.158 | 5,332.112 | 5,044.917 | 5,053.284 | 4,958.469 | 4,726.486 | 4,826.692 | 4,980.931 | 4,954.333 | 4,654.672 | 4,504.821 | 4,152.665 | 3,948.733 | 3,960.311 | 4,026.651 | 3,757.679 | 3,753.194 | 3,455.731 | 3,260.371 | 3,035.764 | 3,071.642 | 2,870.472 | 2,844.423 | 2,648.368 | 2,282.103 | 2,228.736 | 2,276.602 | 2,208.427 | 2,200.617 | 2,106.98 | 2,100.956 | 2,125.199 | 2,080.786 | 1,897.599 | 1,793.496 | 1,668.591 | 1,547.419 | 1,465.102 | 1,446.813 | 1,380.781 | 1,378.706 | 1,248.122 | 1,224.293 | 1,086.59 | 1,040.637 | 952.009 | 958.412 | 942.077 | 907.319 | 829.424 | 832.781 | 829.499 | 786.483 | 783.225 | 679.437 | 649.925 | 656.38 | 645.84 | 649.942 | 608.333 | 574.296 | 551.712 | 555.888 | 555.612 | 497.834 | 505.441 | 512.049 | 518.616 | 457.222 | 445.068 | 431.985 | 434.409 | 416.712 | 406.038 | 306.7 | 299.7 | 302.2 | 283.1 | 290.9 | 281.9 | 279 | 275.6 | 277.4 | 263.4 | 268.2 | 283.8 | 248 | 260.4 | 260.4 | 271.4 | 260.6 | 279.1 | 277.2 | 279.3 | 275.2 | 283.6 | 289.1 | 288 | 293.4 | 297 | 291.8 | 289.8 | 297.5 | 295.9 | 247.1 | 245.8 | 247.1 | 246 | 197.1 | 197.6 | 200.1 | 196.3 | 197.8 |
| Total Assets
| 14,767.639 | 14,795.866 | 14,864.981 | 15,023.533 | 13,093.376 | 12,839.851 | 12,616.022 | 12,431.12 | 12,038.932 | 11,984.971 | 11,972.029 | 11,898.187 | 11,679.695 | 11,755.264 | 10,579.883 | 10,357.483 | 10,433.386 | 10,311.172 | 10,601.946 | 9,844.559 | 9,219.709 | 9,069.602 | 8,891.483 | 8,662.288 | 8,108.043 | 8,152.452 | 8,058.361 | 7,796.064 | 7,783.301 | 7,535.013 | 7,298.81 | 7,100.674 | 6,977.062 | 6,955.78 | 6,994.702 | 6,664.53 | 6,644.024 | 6,557.811 | 6,356.658 | 6,414.518 | 6,571.061 | 6,485.003 | 6,088.843 | 5,869.841 | 5,461.222 | 5,192.534 | 5,174.475 | 5,184.625 | 4,893.511 | 4,885.204 | 4,608.592 | 4,319.49 | 4,116.301 | 4,154.774 | 3,893.298 | 3,818.915 | 3,579.305 | 3,267.048 | 3,225.017 | 3,246.032 | 3,169.015 | 3,112.922 | 3,048.724 | 3,055.542 | 3,165.144 | 3,109.139 | 2,848.497 | 2,745.7 | 2,514.15 | 2,326.347 | 2,177.781 | 2,130.876 | 2,040.236 | 2,037.235 | 1,847.828 | 1,780.6 | 1,603.99 | 1,558.481 | 1,431.25 | 1,420.352 | 1,391.589 | 1,350.27 | 1,226.956 | 1,214.847 | 1,218.096 | 1,179.874 | 1,178.607 | 1,030.006 | 1,016.194 | 1,042.912 | 1,036.562 | 1,029.289 | 997 | 953.55 | 869.617 | 858.988 | 858.79 | 771.982 | 768.158 | 768.15 | 815.565 | 747.541 | 726.338 | 699.825 | 722.735 | 724.117 | 694.059 | 555.2 | 544.8 | 563.6 | 545.2 | 537.9 | 541.1 | 547.7 | 549.6 | 526.7 | 522.2 | 554.1 | 559.6 | 502 | 527.7 | 581.3 | 570.8 | 562.7 | 558.2 | 594.7 | 590.7 | 594.7 | 605.3 | 638.5 | 620.6 | 612.5 | 597.2 | 603.5 | 599.6 | 615.2 | 612.8 | 566.6 | 569.5 | 563.3 | 537.9 | 464.5 | 448.3 | 538.4 | 511.8 | 400.6 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 511.68 | 510.457 | 517.352 | 1,464.658 | 486.581 | 487.663 | 526.063 | 497.134 | 524.255 | 540.667 | 504.249 | 1,248.221 | 446.409 | 446.532 | 397.075 | 943.631 | 324.837 | 337.465 | 373.9 | 928.409 | 910.986 | 880.202 | 903.071 | 899.828 | 389.13 | 874.856 | 851.854 | 830.54 | 409.357 | 405.937 | 678.847 | 645.52 | 603.054 | 358.423 | 624.868 | 639.097 | 630.218 | 384.254 | 665.882 | 658.194 | 668.507 | 667.407 | 370.047 | 583.554 | 567.295 | 332.038 | 591.045 | 552.683 | 288.221 | 299.731 | 291.026 | 283.068 | 263.143 | 266.709 | 261.579 | 236.6 | 227.567 | 213.927 | 203.532 | 191.779 | 170.958 | 176.494 | 182.062 | 203.742 | 222.763 | 253.377 | 236.838 | 206.17 | 189.276 | 170.891 | 169.255 | 160.614 | 146.42 | 155.316 | 145.486 | 132.506 | 119.298 | 121.999 | 115.994 | 109.036 | 103.414 | 111.751 | 103.608 | 96.582 | 88.687 | 93.9 | 90.183 | 81.108 | 80.601 | 91.154 | 81.704 | 86.707 | 79.703 | 79.05 | 77.564 | 127.601 | 77.026 | 72.228 | 69.265 | 73.377 | 58.597 | 73.099 | 69.175 | 68.345 | 93.134 | 91.053 | 84.168 | 75.6 | 73.2 | 88.7 | 74.8 | 78 | 67.2 | 51.5 | 73.4 | 76.6 | 69.5 | 80.5 | 77 | 74.9 | 63.2 | 71.9 | 65.1 | 54.4 | 119.2 | 61.4 | 55 | 55.6 | 51.7 | 61.1 | 57.7 | 59.7 | 45.4 | 47 | 48.3 | 53.7 | 53.1 | 42.3 | 41.6 | 39.1 | 35.8 | 30.5 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 571.061 | 886.68 | 1,115.464 | 1,417.915 | 304.48 | 5.401 | 70.017 | 226.079 | 272.027 | 354.791 | 331.426 | 315.093 | 463.47 | 748.155 | 139.786 | 132.284 | 548.249 | 158.55 | 552.793 | 497.449 | 199.533 | 98.356 | 104.157 | 358.876 | 68.722 | 307.661 | 308.069 | 308.123 | 509.567 | 272.55 | 337.951 | 278.921 | 613.684 | 599.329 | 665.686 | 386.075 | 295.259 | 183.903 | 254.038 | 286.201 | 163.202 | 454.418 | 265.069 | 273.315 | 164.926 | 125.658 | 208.092 | 320.654 | 242.781 | 388.708 | 227.176 | 140.508 | 40.635 | 127.713 | 2.652 | 97.152 | 32.351 | 76.795 | 80.221 | 85.801 | 85.426 | 5.11 | 9.239 | 18.438 | 188.896 | 422.083 | 236.517 | 236.005 | 233.111 | 184.498 | 127.855 | 163.608 | 167.105 | 182.062 | 139.225 | 156.13 | 25.585 | 6.843 | 29.237 | 49.943 | 79.454 | 48.12 | 76.524 | 106.774 | 152.906 | 94.159 | 137.361 | 110.422 | 136.553 | 123.744 | 160.532 | 167.399 | 141.334 | 188.568 | 130.218 | 87.315 | 147.283 | 80.116 | 98.401 | 99.674 | 162.461 | 99.418 | 93.18 | 78.334 | 75.457 | 72.582 | 73.091 | 13.6 | 19.9 | 37.2 | 41.6 | 31.9 | 50 | 70.7 | 68.5 | 56.4 | 67.2 | 32.3 | 62.6 | 11.8 | 5.4 | 20.2 | 45.5 | 14.5 | 14.6 | 18.4 | 19.2 | 19.7 | 22.4 | 19 | 18.8 | 16.1 | 21.4 | 16.5 | 17.9 | 24.3 | 22.6 | 8.9 | 9.9 | 9.9 | 9.2 | 9 | 8.2 | 6.7 | 5.9 | 34 |
| Tax Payables
| 64.763 | 46.653 | 85.843 | 69.567 | 61.8 | 48.178 | 107.134 | 48.171 | 49.056 | 35.216 | 74.055 | 35.904 | 66.017 | 24.38 | 61.917 | 38.896 | 40.771 | 37.938 | 76.63 | 30.292 | 41.904 | 33.029 | 39.941 | 48.597 | 45.018 | 35.567 | 51.685 | 34.66 | 47.604 | 41.361 | 44.401 | 29.913 | 24.22 | 25.121 | 44.125 | 32.738 | 20.671 | 22.184 | 30.959 | 27.157 | 35.441 | 45.532 | 82.341 | 40.007 | 28.278 | 32.819 | 60.61 | 40.598 | 34.717 | 23.942 | 57.38 | 24.127 | 34.094 | 32.154 | 61.34 | 39.026 | 32.552 | 26.431 | 27.532 | 13.345 | 37.073 | 50.636 | 58.632 | 31.649 | 27.385 | 34.727 | 49.212 | 28.437 | 0 | 0 | 0 | 14.618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.635 | 0 | 0 | 0 | 11.936 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 350.865 | 378.256 | 391.873 | 375.513 | 362.985 | 382.611 | 377.856 | 357.674 | 332.244 | 327.537 | 322.887 | 298.728 | 287.404 | 294.073 | 236.299 | 194.633 | 175.834 | 180.613 | 174.89 | 156.818 | 144.181 | 140.635 | 136.361 | 137.229 | 137.094 | 136.945 | 135.461 | -358.551 | 47.604 | 41.361 | -251.641 | -246.07 | -233.344 | 25.121 | -214.507 | -241.004 | -234.36 | 22.184 | -232.451 | -236.579 | -251.246 | -239.301 | 82.341 | -213.585 | -208.216 | 32.819 | -187.87 | -197.534 | 34.717 | 23.942 | 57.38 | 24.127 | 34.094 | 32.154 | 61.34 | 39.026 | -227.567 | 26.431 | 27.532 | 13.345 | 37.073 | 50.636 | 58.632 | 31.649 | 173.326 | 170.25 | 170.138 | 170.138 | 0 | 0 | 0 | 142.06 | 0 | 0 | 0 | 0 | 128.602 | 0 | 0 | 102.224 | 0 | 0 | 0 | 73.939 | 0 | 0 | 0 | 66.603 | 0 | 0 | 0 | 80.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.706 | 0 | 0 | 0 | 72.459 | 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 |
| Other Current Liabilities
| 533.319 | 427.654 | 477.819 | -375.513 | 519.674 | 465.515 | 478.731 | 483.315 | 462.857 | 410.034 | 432.173 | -298.728 | 436.543 | 368.869 | 365.303 | -194.633 | 354.574 | 340.825 | 376.088 | -156.818 | -144.181 | -140.635 | -136.361 | -137.229 | 374.955 | -136.945 | -135.461 | 358.551 | 303.813 | 275.298 | 251.641 | 246.07 | 233.344 | 224.589 | 214.507 | 241.004 | 234.36 | 239.79 | 232.451 | 236.579 | 251.246 | 239.301 | 214.348 | 213.585 | 208.216 | 188.941 | 187.87 | 197.534 | 196.674 | 183.999 | 174.56 | 181.172 | 180.335 | 175.319 | 165.452 | 178.081 | 430.988 | 145.239 | 138.043 | 133.357 | 155.579 | 157.622 | 168.532 | 193.684 | 27.385 | 34.727 | 49.21 | 28.437 | 187.196 | 175.768 | 164.534 | 14.618 | 159.205 | 159.032 | 136.025 | 117.156 | -0.001 | 134.504 | 106.405 | 11.635 | 101.047 | 108.641 | 89.014 | 11.936 | 97.369 | 90.858 | 84.991 | 3.287 | 83.924 | 88.741 | 81.518 | 1.541 | 94.739 | 82.524 | 83.355 | 82.739 | 91.061 | 87.766 | 86.953 | 17.979 | 92.925 | 88.431 | 91.965 | 14.78 | 82.287 | 94.621 | 95.543 | 89.5 | 76.9 | 68.4 | 71.1 | 76.1 | 85.3 | 92.2 | 84.9 | 77.7 | 101.1 | 123.1 | 105.8 | 96.5 | 111.2 | 113.5 | 96.1 | 99 | -0.1 | 70 | 64.2 | 62.3 | 61.6 | 70.8 | 70 | 61.9 | 55.7 | 66 | 58 | 55.2 | 54 | 58 | 56.7 | 52.2 | 54.5 | 41.4 | 66.5 | 77.2 | 81.8 | 67.4 |
| Total Current Liabilities
| 1,966.925 | 2,203.047 | 2,502.508 | 2,882.573 | 1,673.72 | 1,341.19 | 1,452.667 | 1,564.202 | 1,591.383 | 1,633.029 | 1,590.735 | 1,563.314 | 1,633.826 | 1,857.629 | 1,138.463 | 1,075.915 | 1,403.494 | 1,017.453 | 1,477.671 | 1,425.858 | 1,110.519 | 978.558 | 1,007.228 | 1,258.704 | 969.901 | 1,182.517 | 1,159.923 | 1,138.663 | 1,270.341 | 995.146 | 1,016.798 | 924.441 | 1,216.738 | 1,207.462 | 1,290.554 | 1,025.172 | 925.477 | 830.131 | 919.92 | 944.395 | 831.709 | 1,121.825 | 931.805 | 856.869 | 732.221 | 679.456 | 799.137 | 873.337 | 762.393 | 896.38 | 750.142 | 628.875 | 518.207 | 601.895 | 491.023 | 550.859 | 463.339 | 462.392 | 449.328 | 424.282 | 449.036 | 389.862 | 418.465 | 447.513 | 612.37 | 880.437 | 692.703 | 640.75 | 609.583 | 531.157 | 461.644 | 480.9 | 472.73 | 496.41 | 420.736 | 405.792 | 273.484 | 263.346 | 251.636 | 272.838 | 283.915 | 268.512 | 269.146 | 289.231 | 338.962 | 278.917 | 312.535 | 261.42 | 301.078 | 303.639 | 323.754 | 336.15 | 315.776 | 350.142 | 291.137 | 297.655 | 315.37 | 240.11 | 254.619 | 262.736 | 313.983 | 260.948 | 254.32 | 233.918 | 250.878 | 258.256 | 252.802 | 178.7 | 170 | 194.3 | 187.5 | 186 | 202.5 | 214.4 | 226.8 | 210.7 | 237.8 | 235.9 | 245.4 | 183.2 | 179.8 | 205.6 | 206.7 | 167.9 | 133.7 | 149.8 | 138.4 | 137.6 | 135.7 | 150.9 | 146.5 | 137.7 | 122.5 | 129.5 | 124.2 | 133.2 | 129.7 | 109.2 | 108.2 | 101.2 | 99.5 | 80.9 | 74.7 | 83.9 | 87.7 | 101.4 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,765.473 | 1,823.41 | 1,877.772 | 1,895.432 | 1,856.129 | 2,186.299 | 2,175.88 | 2,158.928 | 2,085.364 | 2,147.362 | 2,204.592 | 2,229.148 | 2,365.615 | 2,398.03 | 2,384.17 | 2,281.441 | 2,425.096 | 2,880.608 | 2,874.158 | 2,271.292 | 2,229.252 | 2,368.69 | 2,368.197 | 2,273.837 | 1,832.547 | 1,838.224 | 1,897.633 | 1,866.166 | 1,920.879 | 2,128.838 | 2,076.577 | 2,062.644 | 1,540.742 | 1,542.823 | 1,552.674 | 1,556.045 | 1,621.812 | 1,481.906 | 1,418.638 | 1,427.825 | 1,473.482 | 1,148.248 | 1,142.818 | 1,141.75 | 1,135.164 | 1,118.086 | 1,115.603 | 1,133.121 | 1,129.383 | 1,122.893 | 1,133.165 | 1,123.416 | 1,070.54 | 1,083.284 | 1,080.696 | 1,071.36 | 1,074.671 | 937.292 | 946.448 | 955.88 | 974.287 | 1,053.886 | 1,085.139 | 1,093.243 | 969.043 | 667.854 | 667.731 | 666.953 | 547.219 | 526.057 | 520.483 | 518.267 | 506.295 | 509.765 | 478.372 | 475.309 | 488.841 | 485.814 | 397.904 | 400.177 | 407.964 | 414.051 | 318.834 | 317.674 | 310.105 | 359.326 | 358.288 | 279.636 | 279.787 | 303.855 | 302.766 | 303.434 | 305.856 | 231.642 | 232.977 | 233.616 | 232.942 | 234.082 | 231.405 | 231.756 | 226.66 | 226.701 | 226.781 | 226.965 | 241.07 | 222.811 | 212.204 | 152.3 | 152.3 | 150.2 | 150.3 | 150.3 | 150.3 | 150.3 | 150.4 | 150.4 | 150.5 | 185.5 | 190.7 | 190.3 | 227.4 | 254.6 | 214.8 | 172.4 | 173.1 | 186.7 | 186.9 | 187.2 | 187.6 | 202.7 | 203.8 | 204.8 | 210.7 | 217.7 | 216.9 | 223.7 | 225.3 | 206.7 | 214.9 | 219.6 | 193.1 | 143.6 | 148.8 | 155.5 | 152 | 38.5 |
| Deferred Revenue Non-Current
| 45.3 | 47.4 | 47.5 | -836.695 | -1,221.018 | -1,230.991 | -560.094 | 694.267 | 696.091 | 42.4 | 28.3 | 719.675 | 24.3 | 39.4 | 16.7 | 533.478 | 0 | 0 | 0 | -495.777 | -325.2 | -364.011 | -513.575 | -359.489 | 0 | -235.911 | -254.534 | -251.076 | 0 | 0 | -218.362 | -235.3 | -191.056 | 0 | -205.652 | -204.641 | -154.09 | 0 | -146.691 | -199.048 | -163.452 | -169.92 | 0 | -166.931 | -161.115 | 0 | -157.062 | -158.963 | -145.07 | 0 | -126.827 | 0 | -117.903 | -122.226 | -119.034 | 0 | -94.436 | -96.796 | -98.512 | 0 | -68.502 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 792.54 | 819.233 | 836.571 | 836.695 | 1,221.018 | 1,230.991 | 1,230.35 | 1,231.478 | 696.091 | 711.541 | 715.645 | 1,233.841 | 697.688 | 730.116 | 544.926 | 1,050.781 | 541.516 | 556.418 | 553.658 | 1,031.917 | 1,013.973 | 1,055.573 | 1,059.437 | 887.825 | 554.044 | 793.615 | 796.408 | 763.602 | 608.971 | 596.735 | 801.2 | 857.076 | 846.383 | 652.07 | 854.788 | 828.687 | 781.466 | 632.891 | 754.238 | 800.482 | 798.063 | 793.012 | 576.387 | 735.955 | 659.609 | 482.487 | 637.624 | 641.517 | 577.867 | 433.815 | 535.852 | 389.088 | 479.694 | 483.952 | 439.36 | 311.466 | 373.191 | 313.988 | 303.361 | 206.354 | 261.555 | 180.308 | 137.948 | 144.941 | 149.915 | 137.397 | 127.081 | 116.568 | 98.752 | 88.376 | 83.977 | 65.081 | 76.215 | 75.545 | 48.791 | 54.91 | 46.138 | 50.621 | 49.965 | 49.441 | 53.151 | 54.605 | 56.885 | 54.847 | 47.489 | 47.34 | 46.348 | 41.233 | 34.166 | 34.776 | 34.955 | 33.496 | 36.057 | 34.356 | 34.182 | 33.166 | 28.733 | 28.595 | 27.948 | 27.781 | 25.497 | 27.437 | 27.571 | 28.141 | 31.188 | 30.105 | 29.573 | 30 | 34.4 | 32.4 | 34.1 | 35.1 | 33.1 | 32.2 | 32.4 | 31.9 | 25.6 | 24.6 | 28.3 | 28.5 | 28.7 | 29.1 | 30 | 27.9 | 33.8 | 34.6 | 33.8 | 34.4 | 41.5 | 39.9 | 37.2 | 36.1 | 37.6 | 37.2 | 35.3 | 33.2 | 34.4 | 30.5 | 30.5 | 29.8 | 32.5 | 31.2 | 30.2 | 41.1 | 41 | 41 |
| Other Non-Current Liabilities
| 647.178 | 650.372 | 632.415 | 1,515.337 | 1,221.018 | 1,230.991 | 560.094 | -694.267 | -162.669 | 500.548 | 501.069 | -719.675 | 399.87 | 386.79 | 374.876 | -533.478 | 359.088 | 370.253 | 370.456 | 495.777 | 325.2 | 364.011 | 513.575 | 359.489 | 239.642 | 235.911 | 254.534 | 251.076 | 216.955 | 222.098 | 218.362 | 235.3 | 191.056 | 196.848 | 205.652 | 204.641 | 154.09 | 159.549 | 146.691 | 199.048 | 163.452 | 169.92 | 165.201 | 166.931 | 161.115 | 155.362 | 157.062 | 158.963 | 145.07 | 141.562 | 126.827 | 125.306 | 117.903 | 122.226 | 119.034 | 110.026 | 94.436 | 96.796 | 98.512 | 92.492 | 68.502 | 64.835 | 81.23 | 82.073 | 70.844 | 77.32 | 81 | 80.722 | 106.622 | 96.482 | 96.768 | 99.956 | 43.952 | 44.7 | 42.316 | 39.037 | 39.716 | 39.019 | 39.501 | 38.314 | 34.748 | 29.668 | 30.709 | 23.965 | 30.654 | 29.225 | 28.02 | 27.536 | 3.978 | 16.026 | 20.065 | 21.151 | 12.556 | 15.175 | 11.406 | 13.713 | 23.804 | 25.523 | 26.799 | 29.661 | 36.727 | 36.327 | 35.843 | 36.752 | 30.374 | 33.941 | 35.101 | 35.2 | 35.7 | 36.5 | 36.9 | 37 | 40.6 | 46.5 | 45.9 | 46.6 | 27.4 | 28.7 | 28 | 26.8 | 26.8 | 28.1 | 28.5 | 29.2 | 26.6 | 26.3 | 25.3 | 25.2 | 18.4 | 23.4 | 22.5 | 22.4 | 23.3 | 22 | 25 | 25.7 | 22.6 | 18.6 | 18.2 | 17.8 | 19.4 | 17.6 | 13.7 | 5 | 0 | 0 |
| Total Non-Current Liabilities
| 3,250.491 | 3,340.415 | 3,394.258 | 3,410.769 | 3,077.147 | 3,417.29 | 3,406.23 | 3,390.406 | 3,314.877 | 3,401.851 | 3,449.606 | 3,462.989 | 3,487.473 | 3,554.336 | 3,320.672 | 3,332.222 | 3,325.7 | 3,807.279 | 3,798.272 | 3,303.209 | 3,243.225 | 3,424.263 | 3,427.634 | 3,161.662 | 2,626.233 | 2,631.839 | 2,694.041 | 2,629.768 | 2,746.805 | 2,947.671 | 2,877.777 | 2,919.72 | 2,387.125 | 2,391.741 | 2,407.462 | 2,384.732 | 2,403.278 | 2,274.346 | 2,172.876 | 2,228.307 | 2,271.545 | 1,941.26 | 1,884.406 | 1,877.705 | 1,794.773 | 1,755.935 | 1,753.227 | 1,774.638 | 1,707.25 | 1,698.27 | 1,669.017 | 1,637.81 | 1,550.234 | 1,567.236 | 1,520.056 | 1,492.852 | 1,447.862 | 1,251.28 | 1,249.809 | 1,254.726 | 1,235.842 | 1,299.029 | 1,304.317 | 1,320.257 | 1,189.802 | 882.571 | 875.812 | 864.243 | 752.593 | 710.915 | 701.228 | 683.304 | 626.462 | 630.01 | 569.479 | 569.256 | 574.695 | 575.454 | 487.37 | 487.932 | 495.863 | 498.324 | 406.428 | 396.486 | 388.248 | 435.891 | 432.656 | 348.405 | 317.931 | 354.657 | 357.786 | 358.081 | 354.469 | 281.173 | 278.565 | 280.495 | 285.479 | 288.2 | 286.152 | 289.198 | 288.884 | 290.465 | 290.195 | 291.858 | 302.632 | 286.857 | 276.878 | 217.5 | 222.4 | 219.1 | 221.3 | 222.4 | 224 | 229 | 228.7 | 228.9 | 203.5 | 238.8 | 247 | 245.6 | 282.9 | 311.8 | 273.3 | 229.5 | 233.5 | 247.6 | 246 | 246.8 | 247.5 | 266 | 263.5 | 263.3 | 271.6 | 276.9 | 277.2 | 282.6 | 282.3 | 255.8 | 263.6 | 267.2 | 245 | 192.4 | 192.7 | 201.6 | 193 | 79.5 |
| Total Liabilities
| 5,217.416 | 5,543.462 | 5,896.766 | 6,293.342 | 4,750.867 | 4,758.48 | 4,858.897 | 4,954.608 | 4,906.26 | 5,034.88 | 5,040.341 | 5,026.303 | 5,121.299 | 5,411.965 | 4,459.135 | 4,408.137 | 4,729.194 | 4,824.732 | 5,275.943 | 4,729.067 | 4,353.744 | 4,402.821 | 4,434.862 | 4,420.366 | 3,596.134 | 3,814.356 | 3,853.964 | 3,768.431 | 4,017.146 | 3,942.817 | 3,894.575 | 3,844.161 | 3,603.863 | 3,599.203 | 3,698.016 | 3,409.904 | 3,328.755 | 3,104.477 | 3,092.796 | 3,172.702 | 3,103.254 | 3,063.085 | 2,816.211 | 2,734.574 | 2,526.994 | 2,435.391 | 2,552.364 | 2,647.975 | 2,469.643 | 2,594.65 | 2,419.159 | 2,266.685 | 2,068.441 | 2,169.131 | 2,011.079 | 2,043.711 | 1,911.201 | 1,713.672 | 1,699.137 | 1,679.008 | 1,684.878 | 1,688.891 | 1,722.782 | 1,767.77 | 1,802.172 | 1,763.008 | 1,568.515 | 1,504.993 | 1,362.176 | 1,242.072 | 1,162.872 | 1,164.204 | 1,099.192 | 1,126.42 | 990.215 | 975.048 | 848.179 | 838.8 | 739.006 | 760.77 | 779.778 | 766.836 | 675.574 | 685.717 | 727.21 | 714.808 | 745.191 | 609.825 | 619.009 | 658.296 | 681.54 | 694.231 | 670.245 | 631.315 | 569.702 | 578.15 | 600.849 | 528.31 | 540.771 | 551.934 | 602.867 | 551.413 | 544.515 | 525.776 | 553.51 | 545.113 | 529.68 | 396.2 | 392.4 | 413.4 | 408.8 | 408.4 | 426.5 | 443.4 | 455.5 | 439.6 | 441.3 | 474.7 | 492.4 | 428.8 | 462.7 | 517.4 | 480 | 397.4 | 367.2 | 397.4 | 384.4 | 384.4 | 383.2 | 416.9 | 410 | 401 | 394.1 | 406.4 | 401.4 | 415.8 | 412 | 365 | 371.8 | 368.4 | 344.5 | 273.3 | 267.4 | 285.5 | 280.7 | 180.9 |
| 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 | 2.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.717 | 2.716 | 2.715 | 2.709 | 2.708 | 2.707 | 2.704 | 2.7 | 2.695 | 2.695 | 2.693 | 2.689 | 2.686 | 2.684 | 2.678 | 2.676 | 2.671 | 2.668 | 2.664 | 2.662 | 2.657 | 2.654 | 2.647 | 2.64 | 2.64 | 2.637 | 2.634 | 2.631 | 2.63 | 2.626 | 2.622 | 2.615 | 2.614 | 2.612 | 2.61 | 2.608 | 2.607 | 2.605 | 2.595 | 2.589 | 2.587 | 2.586 | 2.583 | 2.581 | 2.577 | 2.571 | 2.568 | 2.565 | 2.561 | 2.555 | 1.696 | 1.692 | 1.689 | 1.685 | 1.682 | 1.681 | 1.115 | 1.114 | 1.112 | 1.11 | 1.109 | 1.106 | 1.103 | 1.102 | 1.102 | 1.101 | 1.099 | 1.097 | 1.096 | 1.094 | 1.088 | 1.085 | 0.726 | 0.725 | 0.723 | 0.717 | 0.712 | 0.711 | 0.709 | 0.704 | 0.702 | 0.699 | 0.693 | 0.345 | 0.344 | 0.341 | 0.339 | 0.339 | 0.338 | 0.337 | 0.336 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,735.14 | 10,459.556 | 10,186.621 | 9,940.343 | 9,655.114 | 9,372.368 | 9,105.705 | 8,857.485 | 8,600.938 | 8,353.735 | 8,121.781 | 7,900.113 | 7,664.682 | 7,453.401 | 7,267.856 | 7,094.656 | 6,914.976 | 6,751.686 | 6,626.703 | 6,387.612 | 6,198.836 | 6,009.968 | 5,826.313 | 5,653.811 | 5,474.07 | 5,315.232 | 5,153.722 | 5,002.419 | 4,784.618 | 4,651.79 | 4,521.986 | 4,403.683 | 4,315.137 | 4,205.199 | 4,087.956 | 3,974.793 | 3,859.394 | 3,724.314 | 3,590.387 | 3,469.923 | 3,339.749 | 3,219.978 | 3,091.938 | 2,966.015 | 2,844.992 | 2,731.732 | 2,617.998 | 2,507.419 | 2,402.092 | 2,301.259 | 2,202.122 | 2,101.615 | 2,009.321 | 1,921.008 | 1,836.529 | 1,755.742 | 1,684.14 | 1,613.171 | 1,552.019 | 1,500.471 | 1,455.05 | 1,418.484 | 1,373.121 | 1,320.47 | 1,283.044 | 1,218.523 | 1,159.082 | 1,099.111 | 1,043.789 | 992.603 | 940.996 | 902.379 | 861.018 | 817.821 | 775.546 | 764.685 | 731.098 | 699.817 | 668.771 | 640.856 | 613.594 | 588.657 | 565.054 | 544.422 | 522.069 | 502.303 | 482.484 | 464.731 | 445.378 | 425.973 | 406.627 | 388.929 | 379.43 | 363.681 | 347.007 | 330.696 | 315.393 | 300.001 | 284.699 | 269.861 | 256.774 | 243.137 | 229.503 | 216.837 | 212.637 | 209.257 | 195.845 | 182.9 | 188.7 | 197.9 | 169.5 | 157.8 | 178 | 145.8 | 134.7 | 124.5 | 135.5 | 129.3 | 119.9 | 111.2 | 102.9 | 94.8 | 98.2 | 161.3 | 185.5 | 190.9 | 192.3 | 193.7 | 190.8 | 187.5 | 183.2 | 179.4 | 176.4 | 174.4 | 172 | 170.4 | 612.8 | 161.2 | 161.2 | 161.2 | 150.4 | 150.4 | 150.4 | 221.5 | 218.6 | 204 |
| Accumulated Other Comprehensive Income/Loss
| -457.539 | -522.393 | -510.328 | -484.942 | -567.609 | -521.996 | -548.446 | -574.945 | -628.003 | -545.93 | -485.59 | -470.444 | -524.265 | -506.881 | -512.875 | -504.468 | -533.645 | -558.777 | -575.738 | -533.139 | -558.473 | -535.826 | -540.075 | -551.088 | -456.204 | -454.08 | -414.758 | -429.176 | -462.662 | -494.298 | -532.136 | -542.389 | -429.861 | -423.309 | -370.525 | -405.631 | -349.213 | -312.519 | -361.696 | -266.894 | -141.471 | -58.06 | -65.526 | -65.239 | -130.924 | -174.82 | -183.219 | -151.33 | -141.285 | -160.95 | -135.846 | -157.263 | -101.911 | -66.543 | -73.661 | -91.958 | -104 | -138.898 | -108.548 | -75.281 | -106.832 | -120.325 | -163.666 | -144.767 | -29.166 | 22.819 | 22.196 | 5.37 | -20.321 | -30.946 | -32.073 | -33.552 | -9.846 | -9.604 | -17.293 | -20.916 | -24.978 | -24.26 | -15.056 | -9.643 | -19.687 | -19.164 | -20.577 | -19.196 | -27.427 | -25.883 | -34.442 | -34.719 | -33.566 | -31.911 | -38.788 | -37.023 | -35.477 | -33.941 | -33.388 | -30.165 | -32.793 | -30.674 | -30.211 | -27.395 | -26.735 | -28.438 | -26.751 | -20.864 | -20.611 | -22.853 | -23.547 | -257.1 | -253.4 | -249.5 | -259.1 | -256.2 | -252.3 | -245.8 | -238.5 | -217.4 | -224.8 | -218.7 | -224.4 | -221.5 | -217.4 | -211.2 | -207.8 | -199.6 | -192.7 | -192.7 | -185.4 | -180.2 | -177.4 | -171.5 | -163.9 | -157.8 | -152.3 | -143.2 | -137.4 | -131.5 | -125.9 | -119.5 | -119.6 | -114.9 | -111 | -107.8 | -102.7 | -135.7 | -123.9 | -109.8 |
| Other Total Stockholders Equity
| -730.095 | -687.475 | -710.793 | -727.919 | -747.704 | -771.708 | -802.838 | -808.728 | -842.958 | -860.409 | -707.196 | -560.474 | -584.707 | -605.905 | -636.911 | -643.518 | -679.81 | -709.137 | -727.626 | -741.643 | -777.055 | -810.015 | -832.264 | -863.441 | -508.597 | -525.693 | -537.201 | -548.241 | -558.431 | -567.922 | -588.237 | -607.396 | -514.691 | -427.925 | -423.355 | -317.144 | -197.519 | 38.934 | 32.576 | 33.943 | 266.942 | 257.414 | 243.637 | 231.91 | 217.583 | 197.66 | 184.764 | 176.497 | 160.5 | 147.69 | 121.461 | 106.761 | 138.761 | 129.493 | 117.669 | 109.739 | 86.849 | 77.989 | 81.297 | 140.724 | 134.81 | 124.766 | 115.384 | 110.967 | 107.992 | 103.688 | 97.605 | 135.129 | 127.41 | 121.524 | 104.898 | 96.76 | 89.146 | 101.873 | 98.637 | 61.066 | 48.979 | 43.413 | 37.82 | 27.665 | 17.202 | 13.242 | 6.212 | 3.559 | -4.1 | -11.695 | -14.965 | -10.17 | -14.965 | -9.783 | -13.153 | -17.182 | -17.532 | -7.839 | -14.038 | -20.027 | -24.993 | -25.989 | -27.435 | -26.584 | -17.675 | -18.905 | -21.263 | -22.258 | -23.135 | -7.734 | -8.253 | 233.2 | 217.1 | 201.8 | 226 | 227.9 | 188.9 | 204.3 | 197.9 | 180 | 170.2 | 168.8 | 171.7 | 183.5 | 179.5 | 180.3 | 200.4 | 203.6 | 198.2 | 199.1 | 199.4 | 196.8 | 208.7 | 205.6 | 191.3 | 189.9 | 179 | 165.9 | 163.6 | 160.5 | -286.1 | 159.9 | 156.1 | 148.6 | 154 | 148.6 | 133.2 | 167.1 | 136.4 | 125.5 |
| Total Shareholders Equity
| 9,550.223 | 9,252.404 | 8,968.215 | 8,730.191 | 8,342.509 | 8,081.371 | 7,757.125 | 7,476.512 | 7,132.672 | 6,950.091 | 6,931.688 | 6,871.884 | 6,558.396 | 6,343.299 | 6,120.748 | 5,949.346 | 5,704.192 | 5,486.44 | 5,326.003 | 5,115.492 | 4,865.965 | 4,666.781 | 4,456.621 | 4,241.922 | 4,511.909 | 4,338.096 | 4,204.397 | 4,027.633 | 3,766.155 | 3,592.196 | 3,404.235 | 3,256.513 | 3,373.199 | 3,356.577 | 3,296.686 | 3,254.626 | 3,315.269 | 3,453.334 | 3,263.862 | 3,241.816 | 3,467.807 | 3,421.918 | 3,272.632 | 3,135.267 | 2,934.228 | 2,757.143 | 2,622.111 | 2,536.65 | 2,423.868 | 2,290.554 | 2,189.433 | 2,052.805 | 2,047.86 | 1,985.643 | 1,882.219 | 1,775.204 | 1,668.104 | 1,553.376 | 1,525.88 | 1,567.024 | 1,484.137 | 1,424.031 | 1,325.942 | 1,287.772 | 1,362.972 | 1,346.131 | 1,279.982 | 1,240.707 | 1,151.974 | 1,084.275 | 1,014.909 | 966.672 | 941.044 | 910.815 | 857.613 | 805.552 | 755.811 | 719.681 | 692.244 | 659.582 | 611.811 | 583.434 | 551.382 | 529.13 | 490.886 | 465.066 | 433.416 | 420.181 | 397.185 | 384.616 | 355.022 | 335.058 | 326.755 | 322.235 | 299.915 | 280.838 | 257.941 | 243.672 | 227.387 | 216.216 | 212.698 | 196.128 | 181.823 | 174.049 | 169.225 | 179.004 | 164.379 | 159 | 152.4 | 150.2 | 136.4 | 129.5 | 114.6 | 104.3 | 94.1 | 87.1 | 80.9 | 79.4 | 67.2 | 73.2 | 65 | 63.9 | 90.8 | 165.3 | 191 | 197.3 | 206.3 | 210.3 | 222.1 | 221.6 | 210.6 | 211.5 | 203.1 | 197.1 | 198.2 | 199.4 | 200.8 | 201.6 | 197.7 | 194.9 | 193.4 | 191.2 | 180.9 | 252.9 | 231.1 | 219.7 |
| Total Equity
| 9,550.223 | 9,252.404 | 8,968.215 | 8,730.191 | 8,342.509 | 8,081.371 | 7,757.125 | 7,476.512 | 7,132.672 | 6,950.091 | 6,931.688 | 6,871.884 | 6,558.396 | 6,343.299 | 6,120.748 | 5,949.346 | 5,704.192 | 5,486.44 | 5,326.003 | 5,115.492 | 4,865.965 | 4,666.781 | 4,456.621 | 4,241.922 | 4,511.909 | 4,338.096 | 4,204.397 | 4,027.633 | 3,766.155 | 3,592.196 | 3,404.235 | 3,256.513 | 3,373.199 | 3,356.577 | 3,296.686 | 3,254.626 | 3,315.269 | 3,453.334 | 3,263.862 | 3,241.816 | 3,467.807 | 3,421.918 | 3,272.632 | 3,135.267 | 2,934.228 | 2,757.143 | 2,622.111 | 2,536.65 | 2,423.868 | 2,290.554 | 2,189.433 | 2,052.805 | 2,047.86 | 1,985.643 | 1,882.219 | 1,775.204 | 1,668.104 | 1,553.376 | 1,525.88 | 1,567.024 | 1,484.137 | 1,424.031 | 1,325.942 | 1,287.772 | 1,362.972 | 1,346.131 | 1,279.982 | 1,240.707 | 1,151.974 | 1,084.275 | 1,014.909 | 966.672 | 941.044 | 910.815 | 857.613 | 805.552 | 755.811 | 719.681 | 692.244 | 659.582 | 611.811 | 583.434 | 551.382 | 529.13 | 490.886 | 465.066 | 433.416 | 420.181 | 397.185 | 384.616 | 355.022 | 335.058 | 326.755 | 322.235 | 299.915 | 280.838 | 257.941 | 243.672 | 227.387 | 216.216 | 212.698 | 196.128 | 181.823 | 174.049 | 169.225 | 179.004 | 164.379 | 159 | 152.4 | 150.2 | 136.4 | 129.5 | 114.6 | 104.3 | 94.1 | 87.1 | 80.9 | 79.4 | 67.2 | 73.2 | 65 | 63.9 | 90.8 | 165.3 | 191 | 197.3 | 206.3 | 210.3 | 222.1 | 221.6 | 210.6 | 211.5 | 203.1 | 197.1 | 198.2 | 199.4 | 200.8 | 201.6 | 197.7 | 194.9 | 193.4 | 191.2 | 180.9 | 252.9 | 231.1 | 219.7 |
| Total Liabilities & Shareholders Equity
| 14,767.639 | 14,795.866 | 14,864.981 | 15,023.533 | 13,093.376 | 12,839.851 | 12,616.022 | 12,431.12 | 12,038.932 | 11,984.971 | 11,972.029 | 11,898.187 | 11,679.695 | 11,755.264 | 10,579.883 | 10,357.483 | 10,433.386 | 10,311.172 | 10,601.946 | 9,844.559 | 9,219.709 | 9,069.602 | 8,891.483 | 8,662.288 | 8,108.043 | 8,152.452 | 8,058.361 | 7,796.064 | 7,783.301 | 7,535.013 | 7,298.81 | 7,100.674 | 6,977.062 | 6,955.78 | 6,994.702 | 6,664.53 | 6,644.024 | 6,557.811 | 6,356.658 | 6,414.518 | 6,571.061 | 6,485.003 | 6,088.843 | 5,869.841 | 5,461.222 | 5,192.534 | 5,174.475 | 5,184.625 | 4,893.511 | 4,885.204 | 4,608.592 | 4,319.49 | 4,116.301 | 4,154.774 | 3,893.298 | 3,818.915 | 3,579.305 | 3,267.048 | 3,225.017 | 3,246.032 | 3,169.015 | 3,112.922 | 3,048.724 | 3,055.542 | 3,165.144 | 3,109.139 | 2,848.497 | 2,745.7 | 2,514.15 | 2,326.347 | 2,177.781 | 2,130.876 | 2,040.236 | 2,037.235 | 1,847.828 | 1,780.6 | 1,603.99 | 1,558.481 | 1,431.25 | 1,420.352 | 1,391.589 | 1,350.27 | 1,226.956 | 1,214.847 | 1,218.096 | 1,179.874 | 1,178.607 | 1,030.006 | 1,016.194 | 1,042.912 | 1,036.562 | 1,029.289 | 997 | 953.55 | 869.617 | 858.988 | 858.79 | 771.982 | 768.158 | 768.15 | 815.565 | 747.541 | 726.338 | 699.825 | 722.735 | 724.117 | 694.059 | 555.2 | 544.8 | 563.6 | 545.2 | 537.9 | 541.1 | 547.7 | 549.6 | 526.7 | 522.2 | 554.1 | 559.6 | 502 | 527.7 | 581.3 | 570.8 | 562.7 | 558.2 | 594.7 | 590.7 | 594.7 | 605.3 | 638.5 | 620.6 | 612.5 | 597.2 | 603.5 | 599.6 | 615.2 | 612.8 | 566.6 | 569.5 | 563.3 | 537.9 | 464.5 | 448.3 | 538.4 | 511.8 | 400.6 |