Affiliated Managers Group, Inc.
NYSE:AMG
177.06 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 865.5 | 793.4 | 813.6 | 999.2 | 785.5 | 832.8 | 429.2 | 622.9 | 606.8 | 501 | 908.5 | 1,128 | 777.9 | 766.2 | 1,039.7 | 929.4 | 681.6 | 592.2 | 539.6 | 402.5 | 360 | 305.2 | 565.5 | 448.1 | 392.8 | 334.2 | 439.5 | 374.7 | 364.6 | 293.6 | 430.8 | 422 | 360.4 | 297.6 | 563.8 | 541.7 | 488.5 | 438.2 | 550.6 | 560.2 | 374.2 | 747.1 | 469.6 | 522.4 | 413.8 | 335 | 430.4 | 372.6 | 311 | 393.7 | 449.5 | 323.3 | 311.2 | 252.8 | 313.328 | 255.452 | 220.543 | 203.751 | 259.487 | 225.25 | 274.369 | 237.291 | 396.431 | 403.01 | 193.237 | 162.228 | 222.954 | 206.609 | 165.809 | 124.084 | 201.729 | 222.062 | 160.406 | 114.719 | 140.423 | 139.235 | 171.348 | 122.653 | 140.277 | 314.867 | 344.672 | 359.734 | 253.334 | 231.093 | 200.512 | 171.385 | 27.708 | 77.892 | 127.914 | 110.433 | 73.427 | 205.064 | 175.835 | 27.147 | 31.612 | 49.971 | 48.865 | 35.88 | 53.879 | 35.529 | 32.149 | 40.838 | 23.735 | 29.877 | 36.577 | 29.504 | 22.8 |
Short Term Investments
| 167.3 | 348.9 | 461 | 462.3 | 444.2 | 457.7 | 716.9 | 183.7 | 66.6 | 81.1 | 78.5 | 75.8 | 62.8 | 108.8 | 74.9 | 68.2 | 61.4 | 54.6 | 59.4 | 30.6 | 33.9 | 36.4 | 119.3 | 144.1 | 84.1 | 81 | 77.8 | 92.4 | 103.6 | 115.5 | 122.4 | 213.2 | 203.6 | 208.2 | 199.9 | 171.8 | 261.5 | 192.9 | 172.6 | 158.1 | 149 | 136 | 157.9 | 132.9 | 120.1 | 135.5 | 128.9 | 109.9 | 105.6 | 122.6 | 100.4 | 80.3 | 147 | 110.3 | 115.965 | 84.945 | 152.356 | 178.118 | 150.499 | 112.161 | 92.349 | 76.134 | 79.188 | 128.121 | 158.051 | 154.783 | 155.894 | 155.797 | 140.738 | 130.5 | 123.866 | 107.989 | 115.097 | 0 | 10.981 | 0 | 0 | 0 | 21.173 | 0 | 0 | 0 | 0 | 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
| 1,032.8 | 1,142.3 | 1,274.6 | 1,461.5 | 1,229.7 | 1,290.5 | 1,146.1 | 806.6 | 673.4 | 582.1 | 987 | 1,203.8 | 840.7 | 875 | 1,114.6 | 997.6 | 743 | 646.8 | 599 | 433.1 | 393.9 | 341.6 | 565.5 | 448.1 | 392.8 | 334.2 | 517.3 | 467.1 | 468.2 | 409.1 | 553.2 | 635.2 | 564 | 505.8 | 763.7 | 713.5 | 750 | 631.1 | 723.2 | 718.3 | 523.2 | 883.1 | 627.5 | 655.3 | 533.9 | 470.5 | 559.3 | 482.5 | 416.6 | 516.3 | 549.9 | 403.6 | 458.2 | 363.1 | 429.293 | 340.397 | 372.899 | 381.869 | 409.986 | 337.411 | 366.718 | 313.425 | 475.619 | 531.131 | 351.288 | 317.011 | 378.848 | 362.406 | 306.547 | 254.584 | 325.595 | 330.051 | 275.503 | 114.719 | 140.423 | 139.235 | 171.348 | 122.653 | 161.45 | 314.867 | 344.672 | 359.734 | 253.334 | 231.093 | 200.512 | 171.385 | 27.708 | 77.892 | 127.914 | 110.433 | 73.427 | 205.064 | 175.835 | 27.147 | 31.612 | 49.971 | 48.865 | 35.88 | 53.879 | 35.529 | 32.149 | 40.838 | 23.735 | 29.877 | 36.577 | 29.504 | 22.8 |
Net Receivables
| 461.8 | 525.7 | 368.4 | 428.9 | 487.1 | 408.6 | 316 | 377.7 | 399.2 | 465.8 | 419.2 | 492.5 | 711.8 | 509.3 | 421.6 | 404.8 | 497.1 | 437.3 | 417.1 | 485.1 | 528.7 | 535.5 | 400.6 | 524.5 | 485.9 | 532.2 | 433.8 | 487.4 | 440.3 | 449 | 383.3 | 387.1 | 486.6 | 495.5 | 391.2 | 466.2 | 482 | 514 | 425.9 | 524.9 | 483 | 486.3 | 390.3 | 429.2 | 379.7 | 532.6 | 295.6 | 294.3 | 292.2 | 305.3 | 249.4 | 276.8 | 344.7 | 335 | 278.382 | 241.034 | 256.212 | 312.242 | 140.118 | 132.16 | 113.899 | 101.317 | 131.099 | 170.582 | 179.366 | 209.242 | 237.636 | 197.461 | 187.725 | 178.269 | 201.385 | 160.442 | 147.727 | 154.594 | 148.85 | 136.222 | 111.838 | 109.542 | 91.487 | 89.004 | 79.895 | 74.12 | 65.288 | 56.215 | 51.39 | 45.193 | 50.798 | 47.372 | 61.149 | 59.164 | 57.148 | 44.043 | 54.286 | 51.313 | 66.126 | 63.96 | 64.123 | 73.284 | 239.383 | 45.413 | 42.476 | 38.892 | 66.939 | 35.384 | 34.418 | 32.117 | 27.1 |
Inventory
| 0 | 0 | 1,648.9 | 1,896.4 | 0 | 1,710.1 | 1,473.7 | 1,194 | 1,081.7 | 1,055.6 | 0 | 0 | 1,562.1 | -13.1 | 0 | 0 | -13.3 | 0 | 0 | 0 | 0 | -58.8 | -82.3 | 0 | -16.9 | 0 | 0 | -11.6 | 0 | 0 | -23.5 | 0 | -16.9 | -17.2 | -22.6 | 0 | -1.5 | 0 | -20.8 | 0 | 0 | 0 | 54.3 | 0 | 0 | -18.8 | 0 | 0 | 0 | 0 | 0 | -2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1,494.6 | -1,668 | -1,648.9 | -1,896.4 | -1,723.7 | -1,710.1 | -1,473.7 | -1,194 | -1,081.7 | -1,055.6 | -1,415.2 | -1,705.9 | -1,562.1 | 13.1 | 13.1 | 17.2 | 13.3 | 13.4 | 53.7 | 100.2 | 85.7 | 58.8 | 82.3 | 18.8 | 16.9 | 18.4 | 12.6 | 11.6 | 14.7 | 23.4 | 23.5 | 20.2 | 16.9 | 17.2 | 22.6 | 0 | 1.5 | 3.2 | 20.8 | 0 | 0 | 0 | 21.8 | 62.9 | 59.3 | 61.2 | 57.4 | 61.3 | 66.7 | 73.6 | 77.1 | 76.8 | 74.3 | 83.5 | 61.755 | 58.756 | 30.007 | 22.119 | 35.478 | 24.975 | 27.591 | 17.188 | 34.603 | 24.595 | 25.472 | 20.926 | 33.273 | 20.134 | 24.589 | 20.99 | 27.299 | 40.039 | 40.098 | 125.6 | 48.529 | 30.094 | 30.221 | 28.554 | 24.795 | 18.951 | 18.422 | 22.149 | 20.861 | 16.902 | 14.146 | 12.802 | 11.009 | 11.08 | 8.966 | 10.314 | 9.464 | 10.081 | 10.248 | 15.558 | 15.448 | 8.991 | 10.893 | 14.445 | 6.705 | 8.31 | 5.789 | 4.92 | 5.137 | 3.532 | 2.476 | 2.401 | 2.2 |
Total Current Assets
| 1,490 | 1,668 | 1,643 | 1,890.4 | 1,716.8 | 1,699.1 | 1,462.1 | 1,184.3 | 1,072.6 | 1,047.9 | 1,406.2 | 1,696.3 | 1,552.5 | 1,384.3 | 1,536.2 | 1,402.4 | 1,240.1 | 1,084.1 | 1,016.1 | 918.2 | 922.6 | 877.1 | 966.1 | 972.6 | 878.7 | 866.4 | 951.1 | 954.5 | 908.5 | 858.1 | 936.5 | 1,022.3 | 1,050.6 | 1,001.3 | 1,154.9 | 1,179.7 | 1,232 | 1,145.1 | 1,149.1 | 1,243.2 | 1,006.2 | 1,369.4 | 1,093.9 | 1,147.4 | 972.9 | 1,064.3 | 912.3 | 838.1 | 775.5 | 895.2 | 876.4 | 754.7 | 877.2 | 781.6 | 769.43 | 640.187 | 659.118 | 716.23 | 585.582 | 494.546 | 508.208 | 431.93 | 641.321 | 726.308 | 556.126 | 547.179 | 649.757 | 580.001 | 518.861 | 453.843 | 554.279 | 530.532 | 463.328 | 437.746 | 337.802 | 305.551 | 313.407 | 260.749 | 277.732 | 422.822 | 442.989 | 456.003 | 339.483 | 304.21 | 266.048 | 229.38 | 89.515 | 136.344 | 198.029 | 179.911 | 140.039 | 259.188 | 240.369 | 94.018 | 113.186 | 122.922 | 123.881 | 123.609 | 299.967 | 89.252 | 80.414 | 84.65 | 95.811 | 68.793 | 73.471 | 64.022 | 52.1 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 62.8 | 65.6 | 67.3 | 63.8 | 66.3 | 67.1 | 68.5 | 70.1 | 71.3 | 73.9 | 73.9 | 74.2 | 75.8 | 76.1 | 79.6 | 81.6 | 85.8 | 88.9 | 92.3 | 92.9 | 99.8 | 102.3 | 104.3 | 104.8 | 109.2 | 111.3 | 111 | 111.7 | 109.7 | 109.1 | 110.1 | 113.4 | 112.1 | 113.1 | 114.1 | 106.9 | 97.8 | 94.9 | 95.4 | 93.9 | 95.9 | 93.1 | 92.3 | 88.1 | 84.1 | 83.1 | 81.5 | 72.4 | 70.9 | 70.2 | 69.1 | 64.8 | 65 | 66 | 67.725 | 66.789 | 68.086 | 65.309 | 62.402 | 64.874 | 66.885 | 69.158 | 71.845 | 69.714 | 69.807 | 69.66 | 69.879 | 67.808 | 66.885 | 65.224 | 63.984 | 59.862 | 59.075 | 55.327 | 50.592 | 47.146 | 42.925 | 42.051 | 40.953 | 40.884 | 39.505 | 36.641 | 36.886 | 37.755 | 18.963 | 19.223 | 19.228 | 19.647 | 19.853 | 17.724 | 17.802 | 14.357 | 14.815 | 15.087 | 15.346 | 21.52 | 19.351 | 13.624 | 12.321 | 11.347 | 12.068 | 10.035 | 8.001 | 6.829 | 6.716 | 6.194 | 4.7 |
Goodwill
| 2,516.1 | 2,517.5 | 2,523.6 | 2,509 | 2,659.6 | 2,648.9 | 2,648.7 | 2,627.9 | 2,660 | 2,683.7 | 2,689.2 | 2,658.5 | 2,669.7 | 2,666.2 | 2,661.4 | 2,638.8 | 2,627.6 | 2,621.8 | 2,651.7 | 2,629.8 | 2,639.5 | 2,642.4 | 2,633.4 | 2,648.4 | 2,648.6 | 2,667.3 | 2,662.5 | 2,661.8 | 2,647.5 | 2,633.7 | 2,628.1 | 2,644.3 | 2,653.5 | 2,672.3 | 2,668.4 | 2,647.3 | 2,670 | 2,621.2 | 2,661.5 | 2,474.6 | 2,491 | 2,385.9 | 2,341.7 | 2,345.9 | 2,334.7 | 2,342.1 | 2,355.2 | 2,353.3 | 2,342 | 2,125.8 | 2,117.3 | 2,116.1 | 2,138.1 | 2,142.6 | 2,131.143 | 1,995.756 | 1,983.468 | 1,521.222 | 1,413.217 | 1,406.615 | 1,255.793 | 1,237.966 | 1,243.583 | 1,265.066 | 1,270.419 | 1,236.859 | 1,230.387 | 1,224.706 | 1,213.371 | 1,180.21 | 1,177.227 | 1,113.286 | 1,104.105 | 1,088.347 | 1,093.249 | 1,082.313 | 892.273 | 887.328 | 888.567 | 814.379 | 812.146 | 751.265 | 751.607 | 745.614 | 744.414 | 741.568 | 739.053 | 736.081 | 673.381 | 660.727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,795.6 | 1,802.3 | 1,812.4 | 1,809.5 | 1,863.1 | 1,866.1 | 1,876 | 1,864.1 | 1,905.2 | 1,943.3 | 1,966.4 | 1,018.2 | 1,036.8 | 1,044.3 | 1,048.8 | 1,035.2 | 1,052.3 | 1,133.8 | 1,182 | 1,222.6 | 1,257.1 | 1,289.5 | 1,309.9 | 1,357.4 | 1,393.3 | 1,443.1 | 1,449.7 | 1,467.2 | 1,476.1 | 1,482.4 | 1,497.4 | 1,546.3 | 1,584.4 | 1,647.6 | 1,686.4 | 1,699.7 | 1,749.8 | 1,724.7 | 1,778.4 | 1,566.6 | 1,609.6 | 1,561.1 | 1,460.7 | 1,485.4 | 1,502.3 | 1,535.4 | 1,585.5 | 1,615.3 | 1,631.2 | 1,298.8 | 1,321.1 | 1,352.1 | 1,384.6 | 1,409.6 | 1,424.165 | 1,400.806 | 1,397.034 | 803.25 | 571.573 | 585.604 | 476.571 | 481.978 | 491.408 | 493.181 | 499.141 | 489.245 | 496.602 | 496.928 | 500.017 | 489.265 | 502.066 | 470.322 | 477.616 | 0 | 1,093.249 | 1,082.313 | 892.273 | 887.328 | 888.567 | 814.379 | 812.146 | 751.265 | 751.607 | 745.614 | 744.414 | 741.568 | 739.053 | 736.081 | 673.381 | 660.727 | 655.311 | 453.759 | 444.407 | 441.791 | 444.116 | 445.798 | 448.202 | 451.304 | 385.382 | 385.909 | 391.105 | 360.419 | 321.409 | 310.43 | 311.917 | 314.635 | 249.7 |
Goodwill and Intangible Assets
| 4,311.7 | 4,319.8 | 4,336 | 4,318.5 | 4,522.7 | 4,515 | 4,524.7 | 4,492 | 4,565.2 | 4,627 | 4,655.6 | 3,676.7 | 3,706.5 | 3,710.5 | 3,710.2 | 3,674 | 3,679.9 | 3,755.6 | 3,833.7 | 3,852.4 | 3,896.6 | 3,931.9 | 3,943.3 | 4,005.8 | 4,041.9 | 4,110.4 | 4,112.2 | 4,129 | 4,123.6 | 4,116.1 | 4,125.5 | 4,190.6 | 4,237.9 | 4,319.9 | 4,354.8 | 4,347 | 4,419.8 | 4,345.9 | 4,439.9 | 4,041.2 | 4,100.6 | 3,947 | 3,802.4 | 3,831.3 | 3,837 | 3,877.5 | 3,940.7 | 3,968.6 | 3,973.2 | 3,424.6 | 3,438.4 | 3,468.2 | 3,522.7 | 3,552.2 | 3,555.308 | 3,396.562 | 3,380.502 | 2,324.472 | 1,984.79 | 1,992.219 | 1,732.364 | 1,719.944 | 1,734.991 | 1,758.247 | 1,769.56 | 1,726.104 | 1,726.989 | 1,721.634 | 1,713.388 | 1,669.475 | 1,679.293 | 1,583.608 | 1,581.721 | 1,088.347 | 1,093.249 | 1,082.313 | 892.273 | 887.328 | 888.567 | 814.379 | 812.146 | 751.265 | 751.607 | 745.614 | 744.414 | 741.568 | 739.053 | 736.081 | 673.381 | 660.727 | 655.311 | 453.759 | 444.407 | 441.791 | 444.116 | 445.798 | 448.202 | 451.304 | 385.382 | 385.909 | 391.105 | 360.419 | 321.409 | 310.43 | 311.917 | 314.635 | 249.7 |
Long Term Investments
| 2,691.9 | 2,737 | 2,769.4 | 2,492.8 | 2,400.8 | 2,346.2 | 2,561.1 | 2,400.5 | 2,488.8 | 2,589.3 | 2,509.6 | 2,442.3 | 2,431.2 | 2,292.2 | 2,332 | 2,198.2 | 2,195 | 2,277.4 | 2,407.4 | 2,564.9 | 2,539.9 | 2,526 | 3,205.4 | 3,455.6 | 3,460.7 | 3,496.1 | 3,469.7 | 3,451.3 | 3,430.5 | 3,447.6 | 3,515.8 | 2,939.6 | 2,592.9 | 2,602.9 | 2,086.4 | 1,828.2 | 1,857.8 | 1,836 | 1,950.7 | 1,428.6 | 1,444.2 | 1,132.8 | 1,123.3 | 982.5 | 964.6 | 984.5 | 1,031.3 | 935.8 | 587.3 | 599.2 | 615.8 | 603 | 622.9 | 622.7 | 678.931 | 630.996 | 635.321 | 644.876 | 658.332 | 662.854 | 664.669 | 664.074 | 678.887 | 825.983 | 831.176 | 832.286 | 842.49 | 283.675 | 281.435 | 280.087 | 104.096 | 285.806 | 287.724 | 288.809 | 301.476 | -173.988 | -137.042 | -129.07 | -124.168 | -115.308 | -107.775 | -100.785 | -92.707 | -83.818 | -75.797 | -68.271 | -61.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 499.1 | 487.5 | 463.8 | 451.7 | 487.6 | 476.3 | 464.7 | 491.7 | 493.6 | 485.7 | 0 | 503.2 | 503.2 | 503.2 | 423 | 400.4 | 388.3 | 393.4 | 0 | 411.6 | 421.7 | 418.5 | -94 | 479.2 | 471.7 | 474.9 | 0 | 702.3 | 677 | 666.7 | 0 | 652.1 | 610.5 | 599.1 | 0 | 547.5 | 572.9 | 524.6 | 0 | 440.6 | 424.3 | 399.4 | 0 | 461.4 | 505.8 | 503.6 | 497.1 | 521.4 | 502.8 | 525.8 | 506 | 489.5 | 508.1 | 502.9 | 495.349 | 471.571 | 464.151 | 393.263 | 322.671 | 323.308 | 338.047 | 331.929 | 228.429 | 271.391 | 255.447 | 242.902 | 257.022 | 252.053 | 232.393 | 221.605 | -104.096 | 208.351 | 201.255 | 193.056 | 182.623 | 173.988 | 137.042 | 129.07 | 124.168 | 115.308 | 107.775 | 100.785 | 92.707 | 83.818 | 75.797 | 68.271 | 61.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -210.5 | -253.3 | -219.9 | -213.6 | -228.1 | -207.9 | -200.1 | -208.4 | -222.8 | -253 | 231.1 | -285.1 | -247.5 | -285.7 | -192.1 | -87.1 | -93 | -101.3 | 304 | -161 | -152.8 | -178.8 | 94 | -479.2 | -471.7 | -474.9 | 58.1 | -647.4 | -617 | -607.5 | 61.2 | -594.6 | -554.5 | -545 | 74.6 | -474.1 | -501.5 | -452.6 | 71.7 | -363.3 | -341 | -320.8 | 206.9 | -249.6 | -291.7 | -287.9 | -275.8 | -305.5 | -295 | -305.1 | -286.8 | -248.4 | -270.9 | -266.1 | -275.528 | -255.163 | -268.725 | -278.279 | -222.871 | -213.265 | -229.877 | -227.761 | -109.103 | -127.462 | -139.739 | -123.761 | -150.432 | -150.108 | -133.352 | -122.149 | 368.364 | -136.529 | -136.341 | 331.996 | 355.894 | 829.01 | 727.176 | 732.963 | 726.169 | 407.843 | 407.423 | 390.952 | 391.229 | 387.823 | 395.563 | 398.264 | 395.198 | 400.749 | 348.988 | 344.365 | 347.169 | 221.261 | 220.547 | 217.565 | 221.082 | 224.388 | 227.821 | 233.8 | 211.403 | 204.529 | 206.807 | 200.244 | 180.113 | 171.728 | 174.193 | 175.864 | 150.5 |
Total Non-Current Assets
| 7,355 | 7,356.6 | 7,416.6 | 7,113.2 | 7,249.3 | 7,196.7 | 7,418.9 | 7,245.9 | 7,396.1 | 7,522.9 | 7,470.2 | 6,411.3 | 6,469.2 | 6,296.3 | 6,352.7 | 6,267.1 | 6,256 | 6,414 | 6,637.4 | 6,760.8 | 6,805.2 | 6,799.9 | 7,253 | 7,566.2 | 7,611.8 | 7,717.8 | 7,751 | 7,746.9 | 7,723.8 | 7,732 | 7,812.6 | 7,301.1 | 6,998.9 | 7,090 | 6,629.9 | 6,355.5 | 6,446.8 | 6,348.8 | 6,557.7 | 5,641 | 5,724 | 5,251.5 | 5,224.9 | 5,113.7 | 5,099.8 | 5,160.8 | 5,274.8 | 5,192.7 | 4,839.2 | 4,314.7 | 4,342.5 | 4,377.1 | 4,447.8 | 4,477.7 | 4,521.785 | 4,310.755 | 4,279.335 | 3,149.641 | 2,805.324 | 2,829.99 | 2,572.088 | 2,557.344 | 2,605.049 | 2,797.873 | 2,786.251 | 2,747.191 | 2,745.948 | 2,175.062 | 2,160.749 | 2,114.242 | 2,111.641 | 2,001.098 | 1,993.434 | 1,957.535 | 1,983.834 | 1,958.469 | 1,662.374 | 1,662.342 | 1,655.689 | 1,263.106 | 1,259.074 | 1,178.858 | 1,179.722 | 1,171.192 | 1,158.94 | 1,159.055 | 1,153.479 | 1,156.477 | 1,042.222 | 1,022.816 | 1,020.282 | 689.377 | 679.769 | 674.443 | 680.544 | 691.706 | 695.374 | 698.728 | 609.106 | 601.785 | 609.98 | 570.698 | 509.523 | 488.987 | 492.826 | 496.693 | 404.9 |
Total Assets
| 8,845 | 9,024.6 | 9,059.6 | 9,003.6 | 8,966.1 | 8,895.8 | 8,881 | 8,430.2 | 8,468.7 | 8,570.8 | 8,876.4 | 8,107.6 | 8,021.7 | 7,680.6 | 7,888.9 | 7,669.5 | 7,496.1 | 7,498.1 | 7,653.5 | 7,679 | 7,727.8 | 7,677 | 8,219.1 | 8,538.8 | 8,490.5 | 8,584.2 | 8,702.1 | 8,701.4 | 8,632.3 | 8,590.1 | 8,749.1 | 8,323.4 | 8,049.5 | 8,091.3 | 7,784.8 | 7,535.2 | 7,678.8 | 7,493.9 | 7,706.8 | 6,884.2 | 6,730.2 | 6,620.9 | 6,318.8 | 6,261.1 | 6,072.7 | 6,225.1 | 6,187.1 | 6,030.8 | 5,614.7 | 5,209.9 | 5,218.9 | 5,131.8 | 5,325 | 5,259.3 | 5,291.215 | 4,950.942 | 4,938.453 | 3,865.871 | 3,390.906 | 3,324.536 | 3,080.296 | 2,989.274 | 3,246.37 | 3,524.181 | 3,342.377 | 3,294.37 | 3,395.705 | 2,755.063 | 2,679.61 | 2,568.085 | 2,665.92 | 2,531.63 | 2,456.762 | 2,395.281 | 2,321.636 | 2,264.02 | 1,975.781 | 1,923.091 | 1,933.421 | 1,685.928 | 1,702.063 | 1,634.861 | 1,519.205 | 1,475.402 | 1,424.988 | 1,388.435 | 1,242.994 | 1,292.821 | 1,240.251 | 1,202.727 | 1,160.321 | 948.565 | 920.138 | 768.461 | 793.73 | 814.628 | 819.255 | 822.337 | 909.073 | 691.037 | 690.394 | 655.348 | 605.334 | 557.78 | 566.297 | 560.715 | 457 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 778.3 | 0 | 0 | 0 | -38.9 | 0 | 0 | 0 | -423.4 | 0 | -349.7 | 0 | -899.9 | 0 | 607.1 | 576.5 | 746.6 | 761.6 | 662.9 | 667.3 | 807.2 | 698.3 | 618.3 | 541.6 | 729.3 | 579.4 | 592.9 | 564.7 | 729.4 | 699.3 | 632 | 577.2 | 816.8 | 735.3 | 578.5 | 509.5 | 430.2 | 387.8 | 287 | 237 | 324.7 | 362.2 | 314.5 | 329.9 | 90.1 | 0 | 370.1 | 0 | 39.782 | 0 | 245.205 | 285.999 | 5.128 | 0 | 0 | 0 | 8.909 | 241.369 | 194.33 | 152.255 | 4.971 | 238.55 | 166.085 | 111.574 | 9.359 | 241.026 | 188.496 | 138.894 | 8.8 | 177.148 | 121.971 | 105.251 | 114.35 | 128.037 | 106.579 | 75.68 | 3.528 | 80.258 | 66.388 | 57.381 | 81.404 | 81.593 | 73.503 | 59.676 | 67.136 | 67.196 | 60.95 | 54.943 | 86.8 | 83.298 | 68.569 | 68.895 | 170.299 | 50.88 | 42.967 | 38.043 | 42.617 | 20.379 | 22.654 | 17.427 | 18.8 |
Short Term Debt
| 0 | 0 | 39.1 | 0 | 0 | 0 | 38.5 | 0 | 0 | 0 | 38.9 | 1.1 | 1.2 | 1.4 | 2,312 | 349.8 | 349.7 | 699.7 | 449.7 | 0 | 0 | 0 | -468.7 | 0 | 0 | 0 | -374.4 | 0 | 0 | 0 | -573.1 | 0 | 0 | 0 | -497.8 | 0 | 0.3 | 0.5 | -423.4 | 0 | 0 | 0 | -784.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 239.942 | 0 | 0 | 0 | 236.415 | 65.75 | 65.75 | 65.75 | 65.75 | 0 | 0 | 8.08 | 17.728 | 9.305 | 7.623 | 9.51 | 11.744 | 11.93 | 12.162 | 9.697 | 12.348 | 0 | 0 | 25 | 252.894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 62.3 | 76.6 | 0 | 0 | 224.4 | 0 | 0 | 0 | 49.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.9 | 0 | 0 | 0 | 93 | 0 | 0 | 0 | 87.7 | 0 | 0 | 0 | 67.9 | 0 | 0 | 0 | 59.8 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 13.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 464.7 | 491.7 | 493.6 | 0 | 503.2 | 0 | 0 | 0 | 423.4 | 0 | 388 | 0 | 450.2 | 0 | 0 | 0 | 511.6 | 0 | 0 | 0 | 467.4 | 0 | 0 | 0 | 660.8 | 0 | 0 | 0 | 565.7 | 0 | -0.5 | -1.4 | 491.7 | 0 | 0 | 0 | 456.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.487 | 0 | 0 | 0 | 0.953 | 0 | 0 | 0 | 0.886 | 0 | 0 | -113.331 | -132.078 | -128.037 | -106.579 | -75.68 | 1.309 | -80.258 | -66.388 | -57.381 | -81.404 | 0 | 0 | -84.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 637.3 | 0 | 589.4 | 636.2 | 602.5 | 645.3 | -503.2 | 77.4 | 54.7 | 551.6 | 285.9 | 689.1 | 842.3 | 542.1 | -1,599.6 | 165 | 184.5 | -285.7 | 634.6 | 648 | 0 | 0 | -42.9 | 0 | 0 | 0 | -93 | 0 | 0 | 0 | -87.7 | 0 | 0 | 0 | -67.9 | 0 | 0.2 | 0.9 | -68.3 | 0 | 0 | 0 | 418.2 | 195 | 136.7 | 302.2 | 51.1 | 10.7 | 15.8 | 17.1 | 337.6 | 362.3 | 17.1 | 383.1 | 367.675 | 395.274 | 90.791 | 18.314 | 221.987 | 218.048 | 121.816 | 102.948 | 203.663 | 12.347 | 5.921 | 56.43 | 69.952 | 4.831 | 6.156 | 13.606 | 41.086 | 8.595 | 9.428 | 9.78 | 181.152 | 12.203 | 11.268 | 113.331 | 132.078 | 128.037 | 106.579 | 75.68 | 84.87 | 80.258 | 66.388 | 57.381 | 81.404 | 0 | 0 | 84.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 637.3 | 634.1 | 628.5 | 636.2 | 602.5 | 645.3 | 778.3 | 569.1 | 548.3 | 551.6 | 789.1 | 690.2 | 843.5 | 543.5 | 712.4 | 514.8 | 572.5 | 414 | 634.6 | 648 | 607.1 | 576.5 | 746.6 | 761.6 | 662.9 | 667.3 | 807.2 | 698.3 | 618.3 | 541.6 | 729.3 | 579.4 | 592.9 | 564.7 | 729.4 | 699.3 | 632 | 577.2 | 816.8 | 735.3 | 578.5 | 509.5 | 521.2 | 582.8 | 423.7 | 539.2 | 375.8 | 372.9 | 330.3 | 347 | 427.7 | 362.3 | 387.2 | 383.1 | 407.457 | 395.274 | 335.996 | 304.313 | 227.115 | 218.048 | 121.816 | 102.948 | 212.572 | 253.716 | 200.251 | 208.685 | 316.352 | 243.381 | 172.241 | 125.18 | 287.813 | 315.371 | 263.674 | 214.424 | 256.588 | 189.351 | 133.239 | 113.331 | 132.078 | 137.342 | 114.202 | 85.19 | 101.451 | 92.188 | 78.55 | 67.078 | 93.752 | 81.593 | 73.503 | 84.676 | 320.03 | 67.196 | 60.95 | 54.943 | 86.8 | 83.298 | 68.569 | 68.895 | 170.299 | 50.88 | 42.967 | 38.043 | 64.617 | 20.379 | 22.654 | 17.427 | 18.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,525.2 | 2,524.9 | 2,537.5 | 2,536.9 | 2,536.4 | 2,535.9 | 2,535.3 | 2,534.8 | 2,534.3 | 2,577.9 | 2,490.4 | 2,491.8 | 2,299.3 | 2,303.1 | 2,312.1 | 2,310.8 | 2,042.8 | 2,044.9 | 1,793.8 | 1,792.6 | 1,791.4 | 1,780.7 | 1,829.6 | 1,841.4 | 1,882.6 | 1,861.5 | 1,854.7 | 1,913.6 | 2,032.4 | 2,026 | 2,109.6 | 2,113.3 | 2,136.9 | 2,300.8 | 1,894.8 | 1,799.2 | 1,863.4 | 1,922.8 | 1,894.9 | 1,289.3 | 1,338.8 | 1,438.3 | 865 | 915 | 844.8 | 944 | 1,115.1 | 1,091.5 | 445 | 250 | 250 | 210 | 295 | 340 | 882.118 | 789.987 | 1,075.356 | 170 | 456.976 | 0 | 451.255 | 448.395 | 740.66 | 747.744 | 651.17 | 653.681 | 1,197.583 | 1,032.483 | 1,098.477 | 1,137.34 | 1,078.858 | 1,229.246 | 1,207.659 | 633.449 | 599.732 | 981.167 | 841.012 | 850.857 | 850.708 | 474.803 | 423.649 | 953.494 | 423.34 | 423.186 | 653.032 | 657.445 | 459.023 | 533.751 | 483.461 | 230 | 200 | 277.603 | 278.113 | 147.5 | 151.8 | 182.8 | 223.8 | 228.3 | 175.3 | 158.3 | 174.8 | 158.8 | 191.3 | 201.1 | 215.1 | 223.1 | 159.5 |
Deferred Revenue Non-Current
| -19.4 | -634.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 671.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 518.7 | 517.9 | 517.1 | 516.3 | 515.5 | 0 | 0 | 513.3 | 512.6 | 511.9 | 511.2 | 510.5 | 509.872 | 509.222 | 508.588 | 968.102 | -456.976 | 0 | 506.169 | 505.605 | 730.82 | 800 | 800 | 800 | 800 | 300 | 300 | 300 | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 499.1 | 487.5 | 463.8 | 451.7 | 487.6 | 476.3 | 464.7 | 491.7 | 493.6 | 485.7 | 503.2 | 513.9 | 497.1 | 432.9 | 423.4 | 400.4 | 388.3 | 393.4 | 450.2 | 411.6 | 421.7 | 418.5 | 511.6 | 479.2 | 471.7 | 474.9 | 467.4 | 702.3 | 677 | 666.7 | 660.8 | 652.1 | 610.5 | 599.1 | 565.7 | 547.5 | 572.9 | 524.6 | 491.7 | 440.6 | 424.3 | 399.4 | 456.9 | 461.4 | 505.8 | 503.6 | 513.7 | 521.4 | 502.8 | 525.8 | 495.9 | 489.5 | 508.1 | 502.9 | 495.349 | 471.571 | 464.151 | 393.263 | 322.671 | 323.308 | 338.047 | 331.929 | 228.429 | 271.391 | 255.447 | 242.902 | 257.022 | 252.053 | 232.393 | 221.605 | 218.584 | 208.351 | 201.255 | 193.056 | 182.623 | 173.988 | 137.042 | 129.07 | 124.168 | 115.308 | 107.775 | 100.785 | 92.707 | 83.818 | 75.797 | 68.271 | 61.658 | 55.353 | 49.251 | 43.578 | 38.081 | 35.551 | 34.164 | 33.159 | 31.907 | 31.602 | 30.199 | 27.944 | 25.346 | 17.575 | 14.797 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 549.1 | 1,098.7 | 466.3 | 482.3 | 470.3 | 485.7 | 461.7 | 692.6 | 700.9 | 723.6 | 709.2 | 463.3 | 468.2 | 483.2 | 452.2 | 463.1 | 468.5 | 555.1 | 359.1 | 346.5 | 354.6 | 386.2 | 162.7 | 166.5 | 162.4 | 216.3 | 182.4 | 178.3 | 203.6 | 253.3 | 149.4 | 170.3 | 179.7 | 189.7 | 213.3 | 188 | 229.4 | 181.3 | 206 | 201.4 | 203.8 | 237.4 | 170.5 | 167.3 | 169.1 | 172 | 164.7 | 677.2 | 1,117.5 | 590.6 | 581.3 | 662.2 | 645 | 1,171.7 | 207.825 | 575.088 | 518.565 | 492.357 | 1,359.399 | 1,350.034 | 333.199 | 310.022 | 30.414 | 32.741 | 33.093 | 33.071 | 33.516 | 32.283 | 31.494 | 30.234 | 11.209 | 14.244 | 16.525 | 317.364 | 320.149 | 21.325 | 23.873 | 26.58 | 31.397 | 400.702 | 561.617 | 31.737 | 246.144 | 248.896 | 19.303 | 20.075 | 26.202 | 35.021 | 36.44 | 257.559 | 23.795 | 13.132 | 2.765 | 2.786 | 2.636 | 2.456 | 1.473 | 1.413 | 1.346 | 1.313 | 1.297 | 13.283 | 11.614 | 9.614 | 7.229 | 3.866 | 2.5 |
Total Non-Current Liabilities
| 3,554 | 3,477 | 3,467.6 | 3,470.9 | 3,494.3 | 3,497.9 | 3,461.7 | 3,719.1 | 3,728.8 | 3,787.2 | 3,702.8 | 3,469 | 3,264.6 | 3,219.2 | 3,859.2 | 3,174.3 | 2,899.6 | 2,993.4 | 2,603.1 | 2,550.7 | 2,567.7 | 2,585.4 | 2,503.9 | 2,487.1 | 2,516.7 | 2,552.7 | 2,504.5 | 2,794.2 | 2,913 | 2,946 | 2,919.8 | 2,935.7 | 2,927.1 | 3,089.6 | 2,673.8 | 2,534.7 | 2,665.7 | 2,628.7 | 2,592.6 | 1,931.3 | 1,966.9 | 2,075.1 | 2,011.1 | 2,061.6 | 2,036.8 | 2,135.9 | 2,309 | 2,290.1 | 2,065.3 | 1,879.7 | 1,839.8 | 1,873.6 | 1,959.3 | 2,525.1 | 2,095.164 | 2,345.868 | 2,566.66 | 2,023.722 | 1,682.07 | 1,673.342 | 1,628.67 | 1,595.951 | 1,730.323 | 1,851.876 | 1,739.71 | 1,729.654 | 2,288.121 | 1,616.819 | 1,662.364 | 1,689.179 | 1,608.651 | 1,451.841 | 1,425.439 | 1,143.869 | 1,102.504 | 1,176.48 | 1,001.927 | 1,006.507 | 1,006.273 | 990.813 | 1,093.041 | 1,086.016 | 762.191 | 755.9 | 748.132 | 745.791 | 546.883 | 624.125 | 569.152 | 531.137 | 261.876 | 326.286 | 315.042 | 183.445 | 186.343 | 216.858 | 255.472 | 257.657 | 201.992 | 177.188 | 190.894 | 172.083 | 202.914 | 210.714 | 222.329 | 226.966 | 162 |
Total Liabilities
| 4,191.3 | 4,111.1 | 4,096.1 | 4,107.1 | 4,096.8 | 4,143.2 | 4,240 | 4,288.2 | 4,277.1 | 4,338.8 | 4,491.9 | 4,159.2 | 4,108.1 | 3,762.7 | 4,571.6 | 3,689.1 | 3,472.1 | 3,407.4 | 3,237.7 | 3,198.7 | 3,174.8 | 3,161.9 | 3,250.5 | 3,248.7 | 3,179.6 | 3,220 | 3,311.7 | 3,492.5 | 3,531.3 | 3,487.6 | 3,649.1 | 3,515.1 | 3,520 | 3,654.3 | 3,403.2 | 3,234 | 3,297.7 | 3,205.9 | 3,409.4 | 2,666.6 | 2,545.4 | 2,584.6 | 2,532.3 | 2,644.4 | 2,460.5 | 2,675.1 | 2,684.8 | 2,663 | 2,395.6 | 2,226.7 | 2,267.5 | 2,235.9 | 2,346.5 | 2,908.2 | 2,502.621 | 2,741.142 | 2,902.656 | 2,328.035 | 1,909.185 | 1,891.39 | 1,750.486 | 1,698.899 | 1,942.895 | 2,105.592 | 1,939.961 | 1,938.339 | 2,604.473 | 1,860.2 | 1,834.605 | 1,814.359 | 1,896.464 | 1,767.212 | 1,689.113 | 1,358.293 | 1,359.092 | 1,365.831 | 1,135.166 | 1,119.838 | 1,138.351 | 1,128.155 | 1,207.243 | 1,171.206 | 863.642 | 848.088 | 826.682 | 812.869 | 640.635 | 705.718 | 642.655 | 615.813 | 581.906 | 393.482 | 375.992 | 238.388 | 273.143 | 300.156 | 324.041 | 326.552 | 372.291 | 228.068 | 233.861 | 210.126 | 267.531 | 231.093 | 244.983 | 244.393 | 180.8 |
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 | 6.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.539 | 0.539 | 0.508 | 0.458 | 0.458 | 0.458 | 0.458 | 0.458 | 0.458 | 0.458 | 0.458 | 0.458 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.387 | 0.387 | 0.387 | 0.353 | 0.353 | 0.353 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.235 | 0.234 | 0.177 | 0.177 | 0.177 | 0.177 | 0 |
Retained Earnings
| 6,614.7 | 6,539.1 | 6,389.6 | 6,193.8 | 5,977.2 | 5,852.3 | 5,718.2 | 4,940.7 | 4,828.5 | 4,719.4 | 4,569.5 | 4,391.5 | 4,263.4 | 4,154.9 | 4,005.5 | 3,890.1 | 3,819.3 | 3,789.1 | 3,819.8 | 3,813.6 | 3,743.7 | 3,652.6 | 3,876.8 | 4,044.1 | 3,935.5 | 3,834.9 | 3,698.5 | 3,394.4 | 3,280.3 | 3,165.4 | 3,054.4 | 2,902.7 | 2,891.3 | 2,783.8 | 2,679.3 | 2,529 | 2,420 | 2,291.3 | 2,163.3 | 1,992.7 | 1,888.4 | 1,788.4 | 1,711.2 | 1,553 | 1,477.8 | 1,413.1 | 1,350.7 | 1,275.6 | 1,220.7 | 1,214.1 | 1,176.7 | 1,136.4 | 1,096.3 | 1,050.9 | 1,011.77 | 949.759 | 915.804 | 890.599 | 873.137 | 848.537 | 830.768 | 819.789 | 859.596 | 929.347 | 904.499 | 869.204 | 836.426 | 775.559 | 732.974 | 691.087 | 654.465 | 605.511 | 572.364 | 538.428 | 503.188 | 464.424 | 435.913 | 409.672 | 384.119 | 360.861 | 344.062 | 325.142 | 306.972 | 289.659 | 273.264 | 259.441 | 246.444 | 233.182 | 220.362 | 205.01 | 190.502 | 177.902 | 165.549 | 152.443 | 140.513 | 125.727 | 111.349 | 97.672 | 83.857 | 39.184 | 28.728 | 19.213 | 11.669 | 2.359 | -3.505 | -9.42 | -13.9 |
Accumulated Other Comprehensive Income/Loss
| -163.7 | -157.8 | -167.6 | -179.9 | -161.2 | -178.3 | -203.4 | -213.9 | -145.7 | -93.2 | -87.9 | -83.7 | -64.8 | -73.8 | -98.3 | -154.9 | -170.4 | -146.5 | -108.8 | -125 | -95.1 | -106.9 | -109 | -60.1 | -6.7 | -0.9 | -21.8 | -51.1 | -94.4 | -108.7 | -122.9 | -80.8 | -76.3 | -26.7 | -18.1 | -12.5 | 76.1 | -2.8 | 31.8 | 52.8 | 73.3 | 51.4 | 74 | 63.4 | 38.6 | 58 | 79.1 | 66 | 50.1 | 71.7 | 50 | 29 | 110.4 | 111.9 | 100.464 | 70.973 | 47.161 | 71.35 | 45.958 | 36.515 | 10.723 | -13.953 | -4.081 | 47.412 | 62.289 | 52.829 | 64.737 | 67.482 | 44.131 | 17.833 | 14.666 | 28.544 | 29.75 | 16.291 | 16.756 | 16.388 | 1.385 | 2.754 | 1.537 | 1.689 | 1.763 | 1.194 | 0.944 | 0.714 | 0.322 | -0.055 | -0.244 | -0.371 | -0.564 | -0.704 | -0.846 | -1.485 | -1.07 | -1.62 | -0.342 | -0.255 | -0.203 | -0.079 | -0.055 | 0.005 | -0.099 | -0.049 | 30.993 | 31.007 | 30.992 | 30.992 | -7.4 |
Other Total Stockholders Equity
| -3,120.7 | -2,791.7 | -2,634.7 | -2,519.5 | -2,418.6 | -2,402.7 | -2,285.1 | -1,961.2 | -1,942.4 | -1,958 | -1,695.8 | -1,671.5 | -1,589.6 | -1,430.5 | -1,128.1 | -886.9 | -794.8 | -663.2 | -774.1 | -619.2 | -423.9 | -405.9 | -311 | -366.4 | -290.1 | -157.6 | 144.9 | 283.6 | 413.5 | 527.6 | 687.5 | 360.2 | 103.1 | 110.6 | 175.3 | 143.4 | 154.4 | 268.7 | 431.3 | 549.5 | 583.6 | 590 | 348.5 | 415.4 | 637.9 | 659.3 | 637.5 | 588.9 | 586.3 | 576.1 | 638.8 | 639.7 | 626.6 | 597.9 | 687.19 | 690.797 | 524.388 | 178.254 | 190.137 | 219.13 | 263.304 | 280.248 | 236.587 | 224.534 | 202.874 | 196.389 | -432.351 | -202.049 | -185.546 | -195.548 | -170.299 | -99.261 | -59.085 | 261.451 | 297.047 | 329.435 | 328.225 | 323.778 | 321.649 | 128.202 | 96.072 | 96.165 | 306.618 | 303.595 | 297.888 | 291.738 | 325.426 | 327.567 | 348.307 | 353.822 | 353.449 | 357.691 | 358.948 | 354.556 | 353.504 | 361.917 | 358.47 | 372.573 | 393.949 | 403.057 | 403.383 | 403.377 | 270.816 | 271.88 | 273.478 | 273.481 | 281 |
Total Shareholders Equity
| 3,330.9 | 3,590.2 | 3,587.9 | 3,495 | 3,398 | 3,271.9 | 3,230.3 | 2,766.2 | 2,741 | 2,668.8 | 2,786.4 | 2,636.9 | 2,609.6 | 2,651.2 | 2,779.7 | 2,848.9 | 2,854.7 | 2,980 | 2,937.5 | 3,070 | 3,225.3 | 3,140.4 | 3,457.4 | 3,618.2 | 3,639.3 | 3,677 | 3,822.2 | 3,627.5 | 3,600 | 3,584.9 | 3,619.6 | 3,189 | 2,918.7 | 2,868.3 | 2,837.1 | 2,660.5 | 2,651.1 | 2,557.8 | 2,627 | 2,595.6 | 2,545.9 | 2,430.4 | 2,134.2 | 2,032.3 | 2,154.8 | 2,130.9 | 2,067.8 | 1,931 | 1,857.6 | 1,862.4 | 1,866 | 1,805.6 | 1,833.8 | 1,761.2 | 1,799.963 | 1,712.068 | 1,487.861 | 1,140.661 | 1,109.69 | 1,104.64 | 1,180.558 | 1,086.542 | 1,092.56 | 1,201.751 | 1,170.12 | 1,118.88 | 469.202 | 641.382 | 591.949 | 513.762 | 499.222 | 535.184 | 543.419 | 816.56 | 817.381 | 810.637 | 765.91 | 736.591 | 707.692 | 491.105 | 442.25 | 422.854 | 614.769 | 594.203 | 571.709 | 551.359 | 571.861 | 560.613 | 568.34 | 558.363 | 543.34 | 534.343 | 523.662 | 505.614 | 493.91 | 487.624 | 469.851 | 470.401 | 477.986 | 442.481 | 432.247 | 422.775 | 313.655 | 305.423 | 301.142 | 295.23 | 259.7 |
Total Equity
| 4,653.7 | 4,913.5 | 4,963.5 | 4,896.5 | 4,869.3 | 4,752.6 | 4,641 | 4,142 | 4,191.6 | 4,232 | 4,384.5 | 3,948.4 | 3,913.6 | 3,917.9 | 3,317.3 | 3,980.4 | 4,024 | 4,090.7 | 4,415.8 | 4,480.3 | 4,553 | 4,515.1 | 4,968.6 | 5,290.1 | 5,310.9 | 5,364.2 | 5,390.4 | 5,208.9 | 5,101 | 5,102.5 | 5,100 | 4,808.3 | 4,529.5 | 4,437 | 4,381.6 | 4,301.2 | 4,381.1 | 4,288 | 4,297.4 | 4,217.6 | 4,184.8 | 4,036.3 | 3,786.5 | 3,616.7 | 3,612.2 | 3,550 | 3,502.3 | 3,367.8 | 3,219.1 | 2,983.2 | 2,951.4 | 2,895.9 | 2,978.5 | 2,351.1 | 2,788.594 | 2,209.8 | 2,035.797 | 1,537.836 | 1,481.721 | 1,433.146 | 1,329.81 | 1,290.375 | 1,303.475 | 1,418.589 | 1,402.416 | 1,356.031 | 791.232 | 894.863 | 845.005 | 753.726 | 769.456 | 764.418 | 767.649 | 1,036.988 | 962.544 | 898.189 | 840.615 | 803.253 | 795.07 | 557.773 | 494.82 | 463.655 | 655.563 | 627.314 | 598.306 | 575.566 | 602.359 | 587.103 | 597.596 | 586.914 | 578.415 | 555.083 | 544.146 | 530.073 | 520.587 | 514.472 | 495.214 | 495.785 | 536.782 | 462.969 | 456.533 | 445.222 | 337.803 | 326.687 | 321.314 | 316.322 | 276.2 |
Total Liabilities & Shareholders Equity
| 8,845 | 9,024.6 | 9,059.6 | 9,003.6 | 8,966.1 | 8,895.8 | 8,881 | 8,430.2 | 8,468.7 | 8,570.8 | 8,876.4 | 8,107.6 | 8,021.7 | 7,680.6 | 7,888.9 | 7,669.5 | 7,496.1 | 7,498.1 | 7,653.5 | 7,679 | 7,727.8 | 7,677 | 8,219.1 | 8,538.8 | 8,490.5 | 8,584.2 | 8,702.1 | 8,701.4 | 8,632.3 | 8,590.1 | 8,749.1 | 8,323.4 | 8,049.5 | 8,091.3 | 7,784.8 | 7,535.2 | 7,678.8 | 7,493.9 | 7,706.8 | 6,884.2 | 6,730.2 | 6,620.9 | 6,318.8 | 6,261.1 | 6,072.7 | 6,225.1 | 6,187.1 | 6,030.8 | 5,614.7 | 5,209.9 | 5,218.9 | 5,131.8 | 5,325 | 5,259.3 | 5,291.215 | 4,950.942 | 4,938.453 | 3,865.871 | 3,390.906 | 3,324.536 | 3,080.296 | 2,989.274 | 3,246.37 | 3,524.181 | 3,342.377 | 3,294.37 | 3,395.705 | 2,755.063 | 2,679.61 | 2,568.085 | 2,665.92 | 2,531.63 | 2,456.762 | 2,395.281 | 2,321.636 | 2,264.02 | 1,975.781 | 1,923.091 | 1,933.421 | 1,685.928 | 1,702.063 | 1,634.861 | 1,519.205 | 1,475.402 | 1,424.988 | 1,388.435 | 1,242.994 | 1,292.821 | 1,240.251 | 1,202.727 | 1,160.321 | 948.565 | 920.138 | 768.461 | 793.73 | 814.628 | 819.255 | 822.337 | 909.073 | 691.037 | 690.394 | 655.348 | 605.334 | 557.78 | 566.297 | 560.715 | 457 |