Avnet, Inc.
NASDAQ:AVT
52.8 (USD) • At close September 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 310.941 | 218.473 | 272.85 | 278.679 | 288.23 | 185.937 | 324.778 | 80.881 | 153.693 | 199.457 | 167.818 | 299.101 | 199.691 | 322.749 | 376.333 | 483.056 | 477.038 | 402.655 | 488.81 | 664.108 | 546.105 | 725.252 | 482.166 | 365.852 | 621.125 | 430.065 | 589.518 | 539.679 | 836.384 | 1,129.233 | 1,270.142 | 1,196.545 | 1,031.478 | 1,036.485 | 916.088 | 824.695 | 932.553 | 803.468 | 903.331 | 814.371 | 928.971 | 960.149 | 779.331 | 865.613 | 1,009.343 | 820.924 | 815.279 | 1,043.033 | 1,006.864 | 940.101 | 968.52 | 622.43 | 675.334 | 781.749 | 756.931 | 661.706 | 1,092.102 | 754.574 | 894.871 | 987.296 | 943.921 | 685.736 | 670.853 | 386.925 | 640.449 | 381.462 | 417.13 | 520.886 | 557.35 | 337.14 | 389.823 | 481.779 | 276.713 | 199.846 | 219.14 | 204.666 | 637.867 | 594.348 | 547.023 | 260.466 | 312.667 | 351.4 | 479.449 | 411.068 | 395.467 | 301.204 | 185.738 | 173.209 | 159.234 | 134.525 | 124.131 | 103.115 | 97.279 | 100.653 | 211.819 | 63.542 | 167.192 | 168.72 | 71.529 | 92.85 | 311.982 | 73.11 | 52.614 | 95.753 | 82.607 | 57.397 | 54.82 | 44.392 | 59.312 | 62.722 | 65.123 | 56.868 | 47.808 | 65.896 | 63.296 | 58.898 | 49.332 | 61.678 | 61.207 | 64.163 | 53.9 | 46 | 52.8 | 56.9 | 219.8 | 82.5 | 216.6 | 103.5 | 56.9 | 161.8 | 118.2 | 92.4 | 95.9 | 114.2 | 109.5 | 93.9 | 103.9 | 87.1 | 79.6 | 96.7 | 93.8 | 152.3 | 213.3 | 110.6 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75.051 | 136.443 | 197.949 | 281.326 | 261.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 310.941 | 218.473 | 272.85 | 278.679 | 288.23 | 185.937 | 324.778 | 80.881 | 153.693 | 199.457 | 167.818 | 299.101 | 199.691 | 322.749 | 376.333 | 483.056 | 477.038 | 402.655 | 488.81 | 664.108 | 546.105 | 725.252 | 482.166 | 365.852 | 621.125 | 505.116 | 725.961 | 737.628 | 1,117.71 | 1,390.782 | 1,270.142 | 1,196.545 | 1,031.478 | 1,036.485 | 916.088 | 824.695 | 932.553 | 803.468 | 903.331 | 814.371 | 928.971 | 960.149 | 779.331 | 865.613 | 1,009.343 | 820.924 | 815.279 | 1,043.033 | 1,006.864 | 940.101 | 968.52 | 622.43 | 675.334 | 781.749 | 756.931 | 661.706 | 1,092.102 | 754.574 | 894.871 | 987.296 | 943.921 | 685.736 | 670.853 | 386.925 | 640.449 | 381.462 | 417.13 | 520.886 | 557.35 | 337.14 | 389.823 | 481.779 | 276.713 | 199.846 | 219.14 | 204.666 | 637.867 | 594.348 | 547.023 | 260.466 | 312.667 | 351.4 | 479.449 | 411.068 | 395.467 | 301.204 | 185.738 | 173.209 | 159.234 | 134.525 | 124.131 | 103.115 | 97.279 | 100.653 | 211.819 | 63.542 | 167.192 | 168.72 | 71.529 | 92.85 | 311.982 | 73.11 | 52.614 | 95.753 | 82.607 | 57.397 | 54.82 | 44.392 | 59.312 | 62.722 | 65.123 | 56.868 | 47.808 | 65.896 | 63.296 | 58.898 | 49.332 | 61.678 | 61.207 | 64.163 | 53.9 | 46 | 52.8 | 56.9 | 219.8 | 82.5 | 216.6 | 103.5 | 56.9 | 161.8 | 118.2 | 92.4 | 95.9 | 114.2 | 109.5 | 93.9 | 103.9 | 87.1 | 79.6 | 96.7 | 93.8 | 152.3 | 213.3 | 110.6 |
| Net Receivables
| 4,391.187 | 4,315.063 | 4,508.742 | 4,679.691 | 4,763.788 | 4,670.636 | 4,789.402 | 4,591.02 | 4,301.002 | 4,164.573 | 4,077.707 | 3,720.296 | 3,576.13 | 3,365.677 | 3,105.317 | 2,964.531 | 2,928.386 | 2,987.791 | 2,977.773 | 3,129.387 | 3,168.369 | 3,188.863 | 3,445.807 | 3,682.512 | 3,641.139 | 3,552.531 | 3,295.014 | 3,417.427 | 3,337.624 | 3,237.44 | 2,996.11 | 2,876.346 | 4,975.12 | 4,874.179 | 5,395.005 | 4,903.25 | 5,054.307 | 4,994.751 | 5,696.642 | 5,060.519 | 5,220.528 | 4,983.89 | 5,708.345 | 4,820.07 | 4,868.973 | 4,778.068 | 5,161.446 | 4,477.927 | 4,607.324 | 4,658.805 | 4,755.63 | 4,593.519 | 4,764.293 | 4,706.561 | 4,816.088 | 4,415.707 | 3,574.541 | 3,323.954 | 3,439.459 | 2,864.45 | 2,618.697 | 2,660.406 | 3,200.986 | 3,284.386 | 3,367.443 | 3,277.802 | 3,615.227 | 3,065.792 | 3,103.015 | 2,918.411 | 2,716.668 | 2,557.413 | 2,477.043 | 2,448.664 | 2,557.849 | 2,269.232 | 1,888.627 | 1,785.628 | 1,925.081 | 1,725.661 | 1,743.962 | 1,731.436 | 1,769.163 | 1,534.868 | 1,471.806 | 1,496.964 | 1,535.46 | 1,391.359 | 1,374.017 | 1,332.836 | 1,360.869 | 1,413.883 | 1,629.566 | 2,233.669 | 2,483.707 | 2,024.892 | 1,750.827 | 1,726.289 | 1,398.341 | 1,048.937 | 960.639 | 909.32 | 901.069 | 888.497 | 894.289 | 887.782 | 848.372 | 849.793 | 800.015 | 811.815 | 790.485 | 801.612 | 802.442 | 836.307 | 791.79 | 783.427 | 713.644 | 701.58 | 628.684 | 601.762 | 573.6 | 537.6 | 496.8 | 507.7 | 359.2 | 340.7 | 317.7 | 319.1 | 312.7 | 261.7 | 251.2 | 254.8 | 250.6 | 260.5 | 265.6 | 277.2 | 257.5 | 255.8 | 260.1 | 265.4 | 262 | 297.6 | 244.6 | 232.4 |
| Inventory
| 5,468.73 | 5,751.872 | 6,115.999 | 5,755.051 | 5,465.031 | 5,354.009 | 4,972.898 | 4,654.985 | 4,244.148 | 3,680.821 | 3,542.723 | 3,283.825 | 3,236.837 | 2,760.156 | 2,816.421 | 2,944.673 | 2,731.988 | 2,745.219 | 2,908.575 | 3,025.98 | 3,008.424 | 3,211.979 | 3,306.299 | 3,395.194 | 3,141.822 | 3,261.897 | 3,285.926 | 3,129.032 | 2,824.709 | 2,771.236 | 2,697.796 | 2,418.761 | 2,856.231 | 2,826.858 | 2,650.22 | 2,805.012 | 2,482.183 | 2,474.402 | 2,493.576 | 2,705.4 | 2,613.363 | 2,510.352 | 2,549.323 | 2,510.777 | 2,264.341 | 2,284.724 | 2,223.836 | 2,360.5 | 2,388.642 | 2,490.285 | 2,513.922 | 2,643.838 | 2,596.47 | 2,514.163 | 2,549.591 | 2,495.497 | 1,812.766 | 1,747.72 | 1,698.349 | 1,567.742 | 1,411.755 | 1,613.894 | 1,753.256 | 1,908.869 | 1,894.492 | 1,973.449 | 1,833.061 | 1,824.06 | 1,736.301 | 1,712.834 | 1,623.562 | 1,652.661 | 1,616.58 | 1,553.903 | 1,508.879 | 1,570.17 | 1,224.698 | 1,304.275 | 1,406.989 | 1,447.983 | 1,364.037 | 1,292.144 | 1,166.953 | 1,109.168 | 1,097.58 | 1,112.073 | 1,239.344 | 1,271.87 | 1,417.305 | 1,485.375 | 1,612.796 | 1,782.248 | 1,917.044 | 2,140.264 | 2,418.253 | 2,062.628 | 1,887.28 | 1,660.203 | 1,624.726 | 1,144.668 | 997.247 | 1,044.841 | 1,106.144 | 1,122.361 | 1,061.739 | 1,104.504 | 1,082.027 | 1,074.756 | 1,007.074 | 924.994 | 928.137 | 892.555 | 935.612 | 915.578 | 908.047 | 827.045 | 747.477 | 694.809 | 693.786 | 672.116 | 627 | 590.2 | 598.6 | 592.6 | 491.8 | 480.2 | 454.2 | 466.8 | 458.2 | 432.6 | 430.2 | 438.5 | 442.9 | 433.6 | 457.3 | 452.9 | 425.5 | 433.8 | 444.7 | 456.3 | 479.5 | 538.5 | 435.4 | 414 |
| Other Current Assets
| 199.694 | 200.428 | 241.371 | 197.72 | 233.804 | 232.956 | 216.487 | 183.019 | 177.783 | 172.792 | 155.963 | 161.845 | 150.763 | 156.023 | 156.375 | 209.928 | 191.394 | 180.956 | 161.343 | 169.471 | 153.438 | 129.316 | 156.451 | 114.432 | 206.513 | 305.067 | 269.204 | 261.6 | 253.765 | 273.534 | 59.564 | 76.514 | 141.144 | 200.579 | 181.074 | 181.566 | 173.03 | 211.336 | 196.111 | 181.768 | 191.337 | 199.054 | 198.739 | 222.38 | 214.221 | 220.628 | 249.218 | 237.34 | 251.609 | 216.058 | 217.099 | 207.069 | 191.11 | 213.266 | 245.301 | 268.026 | 150.759 | 168.45 | 135.523 | 161.923 | 169.879 | 122.908 | 80.063 | 76.261 | 68.762 | 77.223 | 78.028 | 71.767 | 92.179 | 108.097 | 113.829 | 129.39 | 97.126 | 58.866 | 49.089 | 70.368 | 31.775 | 47.83 | 46.99 | 57.532 | 63.32 | 82.139 | 80.511 | 152.966 | 161.237 | 145.574 | 74.23 | 264.506 | 254.976 | 104.311 | 102.607 | 101.817 | 103.6 | 88.825 | 88.361 | 75.5 | 67.956 | 110.633 | 84.355 | 55.493 | 43.455 | 43.815 | 35.252 | 34.405 | 29.722 | 37.665 | 32.002 | 31.135 | 30.035 | 28.865 | 25.363 | 30.091 | 27.28 | 17.469 | 15.885 | 17.324 | 13.838 | 10.941 | 12.986 | 10.494 | 9.6 | 11.7 | 8 | 10.3 | 4.8 | 129.3 | 37.4 | 143.1 | 251.3 | 202 | 226.4 | 242.5 | 248.5 | 223 | 212.4 | 226.3 | 242.8 | 233.1 | 205.7 | 170.5 | 147.3 | 12.3 | 12.5 | 15.3 |
| Total Current Assets
| 10,370.552 | 10,485.836 | 11,138.962 | 10,911.141 | 10,750.853 | 10,443.538 | 10,303.565 | 9,509.905 | 8,876.626 | 8,217.643 | 7,944.211 | 7,465.067 | 7,163.421 | 6,604.605 | 6,454.446 | 6,602.188 | 6,328.806 | 6,316.621 | 6,536.501 | 6,988.946 | 6,876.336 | 7,255.41 | 7,390.723 | 7,557.99 | 7,610.599 | 7,624.611 | 7,576.105 | 7,545.687 | 7,533.808 | 7,672.992 | 11,077.099 | 9,699.753 | 9,003.973 | 8,938.101 | 9,142.387 | 8,714.523 | 8,642.073 | 8,483.957 | 9,289.66 | 8,762.058 | 8,954.199 | 8,653.445 | 9,235.738 | 8,418.84 | 8,356.878 | 8,104.344 | 8,449.779 | 8,118.8 | 8,254.439 | 8,305.249 | 8,455.171 | 8,066.856 | 8,227.207 | 8,215.739 | 8,367.911 | 7,840.936 | 6,630.168 | 5,994.698 | 6,168.202 | 5,581.411 | 5,144.252 | 5,082.944 | 5,705.158 | 5,656.441 | 5,971.146 | 5,709.936 | 5,943.446 | 5,482.505 | 5,488.845 | 5,076.482 | 4,843.882 | 4,821.243 | 4,467.462 | 4,261.279 | 4,334.957 | 4,114.436 | 3,782.967 | 3,732.081 | 3,926.083 | 3,491.642 | 3,483.986 | 3,457.119 | 3,496.076 | 3,208.07 | 3,126.09 | 3,055.815 | 3,034.772 | 3,100.944 | 3,205.532 | 3,057.047 | 3,200.403 | 3,401.063 | 3,747.489 | 4,563.411 | 5,202.14 | 4,226.562 | 3,873.255 | 3,665.845 | 3,178.951 | 2,341.948 | 2,313.323 | 2,071.086 | 2,095.079 | 2,141.016 | 2,068.357 | 2,087.348 | 2,017.221 | 2,000.076 | 1,896.436 | 1,828.396 | 1,809.108 | 1,781.126 | 1,813.142 | 1,835.25 | 1,779.018 | 1,686.694 | 1,524.291 | 1,469.008 | 1,396.663 | 1,348.535 | 1,264.1 | 1,185.5 | 1,156.2 | 1,167.5 | 1,075.6 | 1,032.7 | 1,025.9 | 1,032.5 | 1,079.1 | 1,058.1 | 1,026 | 1,028.2 | 1,037.9 | 1,031.3 | 1,044.8 | 1,050.3 | 1,029.7 | 1,009.8 | 990.1 | 988.9 | 982.6 | 1,000.7 | 905.8 | 772.3 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 777.14 | 781.132 | 790.903 | 691.628 | 663.255 | 623.172 | 607.806 | 527.028 | 542.342 | 568.569 | 586.219 | 609.487 | 634.44 | 656.745 | 688.156 | 692.805 | 680.524 | 684.614 | 705.786 | 716.037 | 452.171 | 455.484 | 462.914 | 525.873 | 522.909 | 520.922 | 507.692 | 510.303 | 519.575 | 526.025 | 565.108 | 471.321 | 612.658 | 610.747 | 587.216 | 579.471 | 568.779 | 548.433 | 541.904 | 529.294 | 534.999 | 522.321 | 511.759 | 505.229 | 492.606 | 486.314 | 491.936 | 480.858 | 461.23 | 458.118 | 440.445 | 432.668 | 419.173 | 395.558 | 367.41 | 346.219 | 302.583 | 302.597 | 302.291 | 306.308 | 305.682 | 295.144 | 250.691 | 247.136 | 227.187 | 210.636 | 191.795 | 184.489 | 179.533 | 172.308 | 165.981 | 161.86 | 159.433 | 163.946 | 161.534 | 174.086 | 157.428 | 165.833 | 175.977 | 183.64 | 187.339 | 198.577 | 208.807 | 232.913 | 250.412 | 263.206 | 275.671 | 332.581 | 349.924 | 408.27 | 405.7 | 416.716 | 417.159 | 404.378 | 383.858 | 302.011 | 289.902 | 272.607 | 264.168 | 209.705 | 194.012 | 175.727 | 161.148 | 157.981 | 155.491 | 155.27 | 149.656 | 181.112 | 181.509 | 179.511 | 181.758 | 178.804 | 176.929 | 165.878 | 155.624 | 147.784 | 145.611 | 132.837 | 126.19 | 118.33 | 115.1 | 111.9 | 110.2 | 111.6 | 102.5 | 105.3 | 104.3 | 105.7 | 101.7 | 101.8 | 101 | 98.6 | 97.3 | 92.9 | 93 | 93.4 | 94.8 | 100.3 | 103.1 | 104.6 | 106.2 | 117.7 | 121.5 | 98.9 |
| Goodwill
| 780.984 | 780.506 | 787.007 | 759.848 | 780.629 | 770.906 | 755.03 | 703.828 | 758.833 | 805.384 | 823.728 | 823.953 | 838.105 | 838.46 | 834.795 | 798.865 | 773.734 | 760.939 | 916.058 | 858.656 | 876.728 | 1,027.432 | 1,010.568 | 982.306 | 980.872 | 1,026.542 | 1,181.013 | 1,178.005 | 1,148.347 | 1,140.978 | 1,098.471 | 620.85 | 1,281.22 | 1,295.406 | 1,283.408 | 1,266.337 | 1,278.756 | 1,262.533 | 1,298.805 | 1,321.037 | 1,348.468 | 1,344.389 | 1,358.451 | 1,290.344 | 1,261.288 | 1,253.711 | 1,248.903 | 1,155.136 | 1,100.621 | 1,081.686 | 945.22 | 939.268 | 885.072 | 908.275 | 847.954 | 773.931 | 566.309 | 566.187 | 573.08 | 550.039 | 550.118 | 569.335 | 485.033 | 1,832.543 | 1,728.904 | 1,705.488 | 1,610.704 | 1,409.186 | 1,402.47 | 1,424.167 | 1,301.135 | 1,296.468 | 1,296.597 | 1,297.831 | 0 | 1,345.841 | 500.766 | 896.563 | 897.932 | 895.975 | 894.882 | 861.798 | 860.998 | 859.095 | 857,110 | 0 | 846.221 | 846 | 844.597 | 833 | 836 | 1,427 | 1,404.863 | 1,236.711 | 1,211.863 | 953.882 | 856.831 | 841.239 | 762.542 | 391.308 | 385.648 | 484.488 | 465.23 | 463.218 | 460.882 | 470.436 | 469.511 | 474.849 | 476.935 | 482.207 | 487.639 | 491.674 | 494.666 | 500.396 | 490.667 | 481.527 | 419.479 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.651 | 15.975 | 19.271 | 23.074 | 28.539 | 33.77 | 38.812 | 47.448 | 65.437 | 77.306 | 119.186 | 120.139 | 143.52 | 168.375 | 184.979 | 199.379 | 219.913 | 258.267 | 269.743 | 290.962 | 277.291 | 285.39 | 296.058 | 20.823 | 78.397 | 86.989 | 91.371 | 90.906 | 99.731 | 134.837 | 152.265 | 167.264 | 184.308 | 197.829 | 209.076 | 171.243 | 172.212 | 179.285 | 181.195 | 169.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,369.718 | 1,345.841 | 895.3 | 896.563 | 897.932 | 895.975 | 894.882 | 861.798 | 860.998 | 859.095 | 857.11 | 853.593 | 0 | 845.617 | 282 | 832.93 | 836.486 | 1,426.888 | 295 | 233 | 255 | 266 | 0 | 0 | 0 | 101 | 92 | 64 | 69 | 53 | 49 | 52 | 44 | 41 | 39 | 43 | 42 | 39 | 37 | 37 | 37 | 36 | 0 | 445.882 | 438.754 | 431.554 | 408.5 | 408.1 | 406.2 | 407.8 | 69.2 | 69.4 | 69.6 | 68.7 | 61.9 | 49.8 | 48.2 | 46.9 | 46.3 | 38.7 | 37.5 | 36.3 | 33 | 39.6 | 36.1 | 38 | 37.1 | 34.1 | 35.1 | 36.9 |
| Goodwill and Intangible Assets
| 780.984 | 780.506 | 787.007 | 759.848 | 780.629 | 770.906 | 755.03 | 703.828 | 771.484 | 821.359 | 842.999 | 847.027 | 866.644 | 872.23 | 873.607 | 846.313 | 839.171 | 838.245 | 1,035.244 | 978.795 | 1,020.248 | 1,195.807 | 1,195.547 | 1,181.685 | 1,200.785 | 1,284.809 | 1,450.756 | 1,468.967 | 1,425.638 | 1,426.368 | 1,394.529 | 641.673 | 1,359.617 | 1,382.395 | 1,374.779 | 1,357.243 | 1,378.487 | 1,397.37 | 1,451.07 | 1,488.301 | 1,532.776 | 1,542.218 | 1,567.527 | 1,290.344 | 1,261.288 | 1,253.711 | 1,248.903 | 1,155.136 | 1,100.621 | 1,081.686 | 945.22 | 939.268 | 885.072 | 908.275 | 847.954 | 773.931 | 566.309 | 566.187 | 573.08 | 550.039 | 550.118 | 569.335 | 485.033 | 1,832.543 | 1,728.904 | 1,705.488 | 1,610.704 | 1,409.186 | 1,402.47 | 1,424.167 | 1,301.135 | 1,296.468 | 1,296.597 | 1,297.831 | 1,369.718 | 1,345.841 | 895.3 | 896.563 | 897.932 | 895.975 | 894.882 | 861.798 | 860.998 | 859.095 | 857.11 | 853.593 | 846.221 | 845.617 | 844.597 | 832.93 | 836.486 | 1,426.888 | 1,404.863 | 1,236.711 | 1,211.863 | 953.882 | 856.831 | 841.239 | 762.542 | 391.308 | 385.648 | 484.488 | 465.23 | 463.218 | 460.882 | 470.436 | 469.511 | 474.849 | 476.935 | 482.207 | 487.639 | 491.674 | 494.666 | 500.396 | 490.667 | 481.527 | 419.479 | 445.882 | 438.754 | 431.554 | 408.5 | 408.1 | 406.2 | 407.8 | 69.2 | 69.4 | 69.6 | 68.7 | 61.9 | 49.8 | 48.2 | 46.9 | 46.3 | 38.7 | 37.5 | 36.3 | 33 | 39.6 | 36.1 | 38 | 37.1 | 34.1 | 35.1 | 36.9 |
| Long Term Investments
| -0 | 0 | 0 | 0 | -242.069 | 0 | 0 | 0 | -211.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 253.163 | 0 | 0 | 0 | 242.069 | 0 | 0 | 0 | 211.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 77.264 | 277.763 | 280.302 | 283.845 | 282.422 | 271.694 | 263.473 | 227.645 | 198.08 | 174.102 | 207.441 | 289.728 | 260.917 | 232.335 | 248.104 | 240.089 | 256.696 | 250.248 | 247.581 | 229.559 | 215.801 | 192.979 | 185.515 | 188.226 | 262.552 | 281.588 | 265.952 | 248.201 | 220.568 | 220.393 | 219.259 | 233.376 | 263.557 | 194.217 | 197.97 | 213.219 | 210.614 | 184.745 | 208.46 | 207.593 | 233.543 | 182.796 | 170.274 | 343.851 | 363.908 | 367.129 | 358.912 | 348.33 | 351.576 | 312.504 | 331.966 | 343.762 | 374.117 | 320.405 | 320.314 | 341.651 | 283.322 | 294.309 | 271.674 | 269.906 | 273.464 | 298.513 | 296.069 | 325.447 | 272.893 | 278.321 | 282.006 | 291.494 | 284.271 | 311.139 | 247.814 | 242.917 | 292.201 | 325.715 | 289.291 | 275.023 | 262.52 | 268.055 | 272.821 | 293.247 | 297.444 | 271.183 | 254.992 | 258.303 | 265.939 | 269.528 | 262.028 | 268.153 | 281.901 | 310.86 | 306.42 | 301.31 | 294.637 | 232.917 | 255.198 | 266.277 | 224.367 | 154.987 | 186.777 | 100.738 | 91.714 | 64.009 | 68.626 | 53.241 | 48.967 | 52.488 | 44.061 | 41.484 | 39.191 | 43.44 | 41.665 | 38.939 | 36.919 | 36.573 | 37.115 | 36.213 | 36.214 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 |
| Total Non-Current Assets
| 1,888.551 | 1,839.401 | 1,858.212 | 1,735.321 | 1,726.306 | 1,665.772 | 1,626.309 | 1,458.501 | 1,511.906 | 1,564.03 | 1,636.659 | 1,746.242 | 1,762.001 | 1,761.31 | 1,809.867 | 1,779.207 | 1,776.391 | 1,773.107 | 1,988.611 | 1,924.391 | 1,688.22 | 1,844.27 | 1,843.976 | 1,895.784 | 1,986.246 | 2,087.319 | 2,224.4 | 2,227.471 | 2,165.781 | 2,172.786 | 2,178.896 | 1,346.37 | 2,235.832 | 2,187.359 | 2,159.965 | 2,149.933 | 2,157.88 | 2,130.548 | 2,201.434 | 2,225.188 | 2,301.318 | 2,247.335 | 2,249.56 | 2,139.424 | 2,117.802 | 2,107.154 | 2,099.751 | 1,984.324 | 1,913.427 | 1,852.308 | 1,717.631 | 1,715.698 | 1,678.362 | 1,624.238 | 1,535.678 | 1,461.801 | 1,152.214 | 1,163.093 | 1,147.045 | 1,126.253 | 1,129.264 | 1,162.992 | 1,031.793 | 2,405.126 | 2,228.984 | 2,194.445 | 2,084.505 | 1,885.169 | 1,866.274 | 1,907.614 | 1,714.93 | 1,701.245 | 1,748.231 | 1,787.492 | 1,820.543 | 1,794.95 | 1,315.248 | 1,330.451 | 1,346.73 | 1,372.862 | 1,379.665 | 1,331.558 | 1,324.797 | 1,350.311 | 1,373.461 | 1,386.327 | 1,383.92 | 1,446.351 | 1,476.422 | 1,552.06 | 1,548.606 | 2,144.914 | 2,116.659 | 1,874.006 | 1,850.919 | 1,522.17 | 1,371.1 | 1,268.833 | 1,213.487 | 701.751 | 671.374 | 724.224 | 695.004 | 674.44 | 665.34 | 678.194 | 663.228 | 697.445 | 697.635 | 705.158 | 711.062 | 709.417 | 708.514 | 702.847 | 683.406 | 665.524 | 601.304 | 578.719 | 564.944 | 549.884 | 523.6 | 520 | 516.5 | 519.5 | 171.7 | 174.7 | 173.9 | 174.4 | 163.6 | 151.6 | 149.3 | 145.6 | 143.6 | 131.6 | 130.5 | 129.7 | 127.8 | 139.9 | 139.2 | 142.6 | 143.4 | 151.9 | 156.6 | 135.8 |
| Total Assets
| 12,259.103 | 12,325.237 | 12,997.174 | 12,646.462 | 12,477.159 | 12,109.31 | 11,929.874 | 10,968.406 | 10,388.532 | 9,781.673 | 9,580.87 | 9,211.309 | 8,925.422 | 8,365.915 | 8,264.313 | 8,381.395 | 8,105.197 | 8,089.728 | 8,525.112 | 8,913.337 | 8,564.556 | 9,099.68 | 9,234.699 | 9,453.774 | 9,596.845 | 9,711.93 | 9,800.505 | 9,773.158 | 9,699.589 | 9,845.778 | 13,255.995 | 11,046.123 | 11,239.805 | 11,125.46 | 11,302.352 | 10,864.456 | 10,799.953 | 10,614.505 | 11,491.094 | 10,987.246 | 11,255.517 | 10,900.78 | 11,485.298 | 10,558.264 | 10,474.68 | 10,211.498 | 10,549.53 | 10,103.124 | 10,167.866 | 10,157.557 | 10,172.802 | 9,782.554 | 9,905.569 | 9,839.977 | 9,903.589 | 9,302.737 | 7,782.382 | 7,157.791 | 7,315.247 | 6,707.664 | 6,273.516 | 6,245.936 | 6,736.951 | 8,061.567 | 8,200.13 | 7,904.381 | 8,027.951 | 7,367.674 | 7,355.119 | 6,984.096 | 6,558.812 | 6,522.488 | 6,215.693 | 6,048.771 | 6,155.5 | 5,909.386 | 5,098.215 | 5,062.532 | 5,272.813 | 4,864.504 | 4,863.651 | 4,788.677 | 4,820.873 | 4,558.381 | 4,499.551 | 4,442.142 | 4,418.692 | 4,547.295 | 4,681.954 | 4,609.107 | 4,749.009 | 5,545.977 | 5,864.148 | 6,437.417 | 7,053.059 | 5,748.732 | 5,244.355 | 4,934.678 | 4,392.438 | 3,043.699 | 2,984.697 | 2,795.31 | 2,790.083 | 2,815.456 | 2,733.697 | 2,765.542 | 2,680.449 | 2,697.521 | 2,594.071 | 2,533.554 | 2,520.17 | 2,490.543 | 2,521.656 | 2,538.097 | 2,462.424 | 2,352.218 | 2,125.595 | 2,047.727 | 1,961.607 | 1,898.419 | 1,787.7 | 1,705.5 | 1,672.7 | 1,687 | 1,247.3 | 1,207.4 | 1,199.8 | 1,206.9 | 1,242.7 | 1,209.7 | 1,175.3 | 1,173.8 | 1,181.5 | 1,162.9 | 1,175.3 | 1,180 | 1,157.5 | 1,149.7 | 1,129.3 | 1,131.5 | 1,126 | 1,152.6 | 1,062.4 | 908.1 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 3,345.51 | 3,324.043 | 3,308.06 | 3,445.711 | 3,373.82 | 3,136.862 | 3,106.667 | 3,466.62 | 3,431.683 | 2,968.845 | 2,693.696 | 2,467.743 | 2,401.357 | 2,001.743 | 1,935.661 | 2,005.126 | 1,754.078 | 1,733.673 | 1,802.484 | 2,025.518 | 1,864.342 | 1,836.543 | 2,046.571 | 2,352.771 | 2,269.478 | 2,091.082 | 1,958.145 | 1,917.749 | 1,861.635 | 1,731.275 | 1,774.021 | 1,463.555 | 3,233.781 | 3,297.981 | 3,628.073 | 3,339.844 | 3,338.052 | 3,272.03 | 3,850.295 | 3,301.493 | 3,402.369 | 3,207.036 | 3,704.57 | 3,184.037 | 3,278.152 | 3,175.466 | 3,565.375 | 2,920.591 | 3,230.765 | 3,237.49 | 3,567.762 | 3,175.069 | 3,561.632 | 3,412.849 | 3,610.08 | 3,454.992 | 2,862.29 | 2,534.605 | 2,735.097 | 2,293.149 | 1,957.993 | 1,814.462 | 2,149.354 | 2,185.667 | 2,293.243 | 2,158.759 | 2,403.931 | 2,035.709 | 2,228.017 | 1,889.372 | 1,807.123 | 1,647.128 | 1,654.154 | 1,542.467 | 1,696.71 | 1,558.24 | 1,296.713 | 1,216.53 | 1,313.713 | 1,093.427 | 1,099.703 | 1,101.434 | 1,125.501 | 927.693 | 802.039 | 828.581 | 924.86 | 804.477 | 891.234 | 885.134 | 868.216 | 828.999 | 853.196 | 1,006.055 | 1,273.813 | 1,125.23 | 1,102.51 | 979.095 | 742.994 | 596.904 | 480.377 | 438.245 | 445.43 | 459.115 | 451.441 | 383.804 | 446.844 | 464.118 | 433.762 | 399.432 | 433.958 | 338.911 | 353.918 | 391.708 | 388.592 | 348.065 | 314.887 | 325.73 | 338.996 | 263.889 | 252.9 | 223.4 | 188.1 | 245.2 | 182.2 | 148.6 | 162.4 | 153.3 | 144.1 | 117.8 | 77 | 77.4 | 103 | 89.5 | 108.3 | 117 | 114.4 | 97.9 | 79.7 | 100 | 112.1 | 0 | 0 | 0 |
| Short Term Debt
| 546.704 | 603.582 | 751.753 | 122.258 | 122.428 | 128.204 | 262.345 | 567.612 | 228.951 | 480.864 | 406.228 | 57.256 | 81.424 | 357.225 | 370.2 | 225.904 | 53.364 | 455.461 | 544.28 | 693.551 | 300.538 | 50.401 | 1.845 | 10.626 | 165.38 | 101.979 | 243.351 | 195.498 | 50.113 | 32.574 | 246.729 | 98.017 | 1,152.599 | 706.742 | 1,136.218 | 1,036.413 | 331.115 | 350.277 | 409.184 | 463.251 | 865.088 | 848.388 | 968.757 | 876.946 | 838.19 | 578.554 | 490.27 | 948.596 | 872.404 | 934.45 | 800.563 | 756.947 | 243.079 | 632.435 | 777.235 | 498.398 | 36.549 | 55.088 | 81.033 | 50.44 | 23.294 | 97.062 | 38.32 | 38.423 | 43.804 | 48.809 | 103.099 | 66.659 | 53.367 | 91.157 | 306.26 | 628.254 | 316.016 | 278.929 | 288.452 | 101.285 | 61.298 | 68.788 | 152.171 | 119.992 | 160.66 | 142.3 | 119.568 | 150.829 | 187.656 | 196.901 | 483.974 | 282.679 | 59.309 | 66.398 | 67.543 | 1,024.673 | 1,302.129 | 1,131.123 | 1,479.421 | 804.687 | 499.287 | 432.681 | 617.103 | 0.825 | 0.288 | 0.27 | 0.271 | 0.163 | 0.243 | 0.242 | 0.234 | 0.248 | 0.178 | 0.191 | 0.278 | 0.279 | 0.282 | 0.323 | 0.289 | 0.224 | 0.493 | 0.104 | 0.102 | 0.101 | 0 | 0 | 75.6 | 166.9 | 0.1 | 0 | 0.3 | 0.9 | 0.4 | 0.5 | 0.8 | 1.6 | 1.3 | 0.8 | 2.3 | 3.1 | 3.1 | 3 | 2.5 | 2.7 | 2.7 | 5.3 | 4 | 3.4 |
| Tax Payables
| 46.143 | 0 | 0 | 0 | 93.521 | 0 | 0 | 0 | 24.831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.588 | 0 | 0 | 0 | 12.313 | 0 | 0 | 0 | 108.386 | 0 | 0 | 0 | 61.552 | 0 | 0 | 0 | 43.232 | 0 | 0 | 0 | 27.816 | 0 | 0 | 0 | 40.829 | 0 | 0 | 0 | 54.039 | 0 | 0 | 0 | 85.025 | 0 | 0 | 0 | 72.495 | 0 | 0 | 0 | 100.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 46.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.588 | 0 | 0 | 0 | 12.313 | 0 | 0 | 0 | 108.386 | 0 | 0 | 0 | 61.552 | 0 | 456.397 | 419.445 | 43.232 | 0 | 0 | 0 | 27.816 | 0 | 0 | 0 | 40.829 | 0 | 0 | 0 | 54.039 | 0 | 0 | 0 | 85.025 | 0 | 0 | 0 | 72.496 | 0 | 0 | 0 | 100.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 291.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -283.459 | -59.707 | -66.399 | -67.585 | -1,025.155 | -1,302.26 | -1,131.566 | -1,479.486 | -805.177 | 0 | 0 | 0 | -1.036 | -0.802 | -0.768 | -0.651 | 0.141 | -0.577 | 0.296 | 0.304 | -0.177 | 0.513 | -0.932 | 0.046 | -0.292 | 0.022 | -0.162 | 0.616 | -0.152 | 0 | 0 | -0.411 | 0 | 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
| 526.912 | 565.047 | 705.745 | 722.409 | 753.13 | 704.684 | 688.643 | 624.959 | 591.02 | 616.079 | 588.581 | 588.34 | 572.457 | 526.974 | 520.463 | 535.376 | 438.336 | 418.654 | 398.486 | 418.23 | 401.383 | 446.32 | 424.35 | 501.435 | 426.217 | 576.385 | 554.14 | 598.456 | 480.471 | 880.794 | 2,332.646 | 1,452.851 | 512.881 | 559.697 | 599.007 | 583.998 | 575.313 | 618.665 | 672.576 | 638.462 | 670.54 | 709.13 | 777.146 | 658.619 | 651.063 | 686.57 | 714.35 | 676.215 | 610.458 | 653.785 | 654.593 | 660.933 | 600.521 | 679.733 | 706.669 | 647.235 | 440.354 | 520.676 | 502.506 | 446.334 | 474.573 | 509.92 | 459.733 | 468.688 | 442.545 | 387.002 | 447.532 | 426.312 | 495.601 | 524.916 | 502.983 | 457.637 | 177.118 | 440.721 | 492.855 | 468.502 | 359.507 | 379.342 | 378.611 | 373.381 | 384.63 | 310.589 | 313.192 | 296.152 | 316.355 | 315.863 | 295.046 | 565 | 386 | 362 | 435 | 1,396 | 1,717 | 1,566 | 1,943 | 1,170 | 301.977 | 261.662 | 232.033 | 208 | 316 | 137 | 168 | 173 | 156 | 167 | 158 | 172 | 143 | 162 | 156 | 191 | 165 | 157 | 155 | 182 | 151.82 | 141.146 | 135 | 157.162 | 123.2 | 103.6 | 106.3 | 124.9 | 90.2 | 94.1 | 85.5 | 98.2 | 85.7 | 89.8 | 85.7 | 84.6 | 74.7 | 78.6 | 80.5 | 81.1 | 68.4 | 69.7 | 77.8 | 68.3 | 64.7 | 230 | 176.5 | 145.8 |
| Total Current Liabilities
| 4,465.269 | 4,492.672 | 4,765.558 | 4,290.378 | 4,249.378 | 3,969.75 | 4,057.655 | 4,659.191 | 4,251.654 | 4,065.788 | 3,688.505 | 3,113.339 | 3,055.238 | 2,885.942 | 2,826.324 | 2,766.406 | 2,280.366 | 2,607.788 | 2,745.25 | 3,137.299 | 2,578.576 | 2,333.264 | 2,472.766 | 2,864.832 | 2,969.461 | 2,769.446 | 2,755.636 | 2,711.703 | 2,453.771 | 2,644.643 | 4,809.793 | 3,433.868 | 4,942.493 | 4,564.42 | 5,363.298 | 4,960.255 | 4,272.296 | 4,240.972 | 4,932.055 | 4,403.206 | 4,978.826 | 4,764.554 | 5,450.473 | 4,719.602 | 4,821.444 | 4,440.59 | 4,769.995 | 4,545.402 | 4,798.652 | 4,825.725 | 5,022.918 | 4,592.949 | 4,477.728 | 4,725.017 | 5,093.984 | 4,600.625 | 3,439.615 | 3,110.369 | 3,318.636 | 2,789.923 | 2,455.86 | 2,421.444 | 2,647.407 | 2,692.778 | 2,779.592 | 2,594.57 | 2,954.562 | 2,528.68 | 2,776.985 | 2,505.445 | 2,616.366 | 2,733.019 | 2,438.324 | 2,262.117 | 2,478.017 | 2,128.027 | 1,717.518 | 1,664.66 | 1,844.495 | 1,586.8 | 1,644.993 | 1,554.323 | 1,558.261 | 1,374.674 | 1,306.05 | 1,341.345 | 1,703.88 | 1,368.697 | 1,276.836 | 1,247.133 | 1,303.174 | 2,224.517 | 2,570.065 | 2,571.612 | 3,216.748 | 2,294.74 | 1,903.774 | 1,673.438 | 1,592.13 | 804.693 | 795.863 | 574.747 | 613.05 | 632.419 | 607.107 | 551.342 | 605.382 | 636.189 | 577.453 | 560.691 | 590.282 | 529.898 | 519.222 | 548.869 | 544.497 | 530.137 | 467.2 | 466.98 | 473.687 | 421.152 | 376.1 | 327 | 370 | 537 | 272.5 | 242.7 | 248.2 | 252.4 | 230.2 | 208.1 | 163.5 | 163.6 | 179 | 168.9 | 191.1 | 201.2 | 185.9 | 170.6 | 160 | 171 | 179.5 | 235.3 | 180.5 | 149.2 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2,406.629 | 2,406.421 | 2,945.042 | 3,288.648 | 3,178.65 | 3,225.383 | 3,178.809 | 2,022.422 | 1,636.818 | 1,138.65 | 1,365.886 | 1,620.039 | 1,431.167 | 1,146.021 | 1,155.238 | 1,458.053 | 1,678.51 | 1,441.779 | 1,438.737 | 1,437.381 | 1,419.922 | 2,023.628 | 1,961.467 | 1,554.722 | 1,489.219 | 1,488.706 | 1,488.066 | 1,495.139 | 1,729.212 | 1,724.234 | 3,382.431 | 2,609.617 | 1,339.204 | 1,610.539 | 1,072.188 | 1,075.752 | 1,646.501 | 1,725.238 | 1,692.307 | 1,625.759 | 1,213.814 | 1,221.977 | 1,227.575 | 1,202.303 | 1,206.993 | 1,501.05 | 1,508.196 | 1,399.832 | 1,271.985 | 1,183.793 | 1,184.688 | 1,150.773 | 1,273.509 | 1,250.516 | 1,247.906 | 1,260.119 | 1,243.681 | 937.518 | 938.756 | 957.279 | 946.573 | 942.7 | 1,182.982 | 1,180.359 | 1,181.498 | 1,179.842 | 1,177.055 | 1,156.008 | 1,155.99 | 1,175.895 | 857.105 | 857.31 | 918.81 | 1,022.503 | 1,020.93 | 1,168.652 | 1,183.195 | 1,181.344 | 1,192.176 | 1,202.71 | 1,196.16 | 1,214.845 | 1,267.735 | 1,274.206 | 1,278.399 | 1,277.265 | 906.381 | 1,351.078 | 1,565.836 | 1,590.745 | 1,673.636 | 919.142 | 919.493 | 1,632.925 | 1,627.866 | 1,378.094 | 1,438.61 | 1,425.016 | 1,069.202 | 818.791 | 791.226 | 920.048 | 883.772 | 846.255 | 810.695 | 768.419 | 577.124 | 545.569 | 514.426 | 445.296 | 374.906 | 419.536 | 497.223 | 524.634 | 493.922 | 437.929 | 419.016 | 380.337 | 329.758 | 341.278 | 303.1 | 302.6 | 244.1 | 108.1 | 106.6 | 106.6 | 106.7 | 107.6 | 175.3 | 179.2 | 195.1 | 201.2 | 201.1 | 201.5 | 201.6 | 201.6 | 201.9 | 207.4 | 207.7 | 211.4 | 211.1 | 221.2 | 224 | 111.9 |
| Deferred Revenue Non-Current
| 173.886 | 0 | 0 | 0 | -54.799 | 0 | 0 | 0 | -54.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 49.956 | 0 | 0 | 0 | 54.799 | 0 | 0 | 0 | 54.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 237.859 | 437.047 | 276.191 | 244.853 | 297.462 | 278.576 | 263.747 | 267.458 | 307.3 | 320.515 | 323.253 | 332.332 | 354.833 | 396.065 | 372.018 | 379.425 | 419.923 | 362.883 | 383.792 | 380.586 | 425.585 | 380.316 | 391.729 | 413.147 | 453.084 | 498.957 | 308.259 | 322.213 | 334.538 | 377.328 | 351.909 | 213.612 | 266.822 | 190.3 | 192.864 | 197.178 | 196.135 | 146.785 | 161.802 | 164.122 | 172.684 | 178.382 | 178.834 | 140.886 | 157.118 | 186.156 | 165.442 | 178.107 | 191.497 | 96.26 | 110.114 | 107.815 | 98.262 | 129.97 | 119.499 | 111.795 | 89.969 | 88.898 | 77.195 | 71.822 | 110.226 | 134.705 | 110.368 | 103.374 | 104.349 | 147.648 | 128.491 | 107.819 | 21.499 | 72.898 | 26.34 | 23.096 | 27.376 | 59.837 | 56.516 | 53.001 | 100.469 | 69.271 | 67.548 | 64.166 | 69.072 | 69.42 | 67.652 | 68.193 | 82.58 | 36.292 | 35.781 | 35.156 | 34.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 |
| Total Non-Current Liabilities
| 2,868.33 | 2,843.468 | 3,221.233 | 3,533.501 | 3,476.112 | 3,503.959 | 3,442.556 | 2,289.88 | 1,944.118 | 1,459.165 | 1,689.139 | 1,952.371 | 1,786 | 1,542.086 | 1,527.256 | 1,837.478 | 2,098.433 | 1,804.662 | 1,822.529 | 1,817.967 | 1,845.507 | 2,403.944 | 2,353.196 | 1,967.869 | 1,942.303 | 1,987.663 | 1,796.325 | 1,817.352 | 2,063.75 | 2,101.562 | 3,734.34 | 2,823.229 | 1,606.026 | 1,800.839 | 1,265.052 | 1,272.93 | 1,842.636 | 1,872.023 | 1,854.109 | 1,789.881 | 1,386.498 | 1,400.359 | 1,406.409 | 1,343.189 | 1,364.111 | 1,687.206 | 1,673.638 | 1,577.939 | 1,463.482 | 1,280.053 | 1,294.802 | 1,258.588 | 1,371.771 | 1,380.486 | 1,367.405 | 1,371.914 | 1,333.65 | 1,026.416 | 1,015.951 | 1,029.101 | 1,056.799 | 1,077.405 | 1,293.35 | 1,283.733 | 1,285.847 | 1,327.49 | 1,305.546 | 1,263.827 | 1,177.489 | 1,248.793 | 883.445 | 880.406 | 946.186 | 1,082.34 | 1,077.446 | 1,221.653 | 1,283.664 | 1,250.615 | 1,259.724 | 1,266.876 | 1,265.232 | 1,284.265 | 1,335.387 | 1,342.399 | 1,360.979 | 1,313.557 | 942.162 | 1,386.234 | 1,600.608 | 1,590.745 | 1,673.636 | 919.142 | 919.493 | 1,632.925 | 1,627.866 | 1,378.094 | 1,438.61 | 1,425.016 | 1,069.202 | 818.791 | 791.226 | 920.048 | 883.772 | 846.255 | 810.695 | 768.419 | 577.124 | 545.569 | 514.426 | 445.296 | 374.906 | 419.536 | 497.223 | 524.634 | 493.922 | 437.929 | 419.016 | 380.337 | 329.758 | 341.278 | 303.1 | 302.6 | 244.1 | 108.1 | 106.6 | 106.6 | 106.7 | 107.6 | 175.3 | 179.2 | 195.1 | 201.2 | 201.1 | 201.5 | 201.5 | 201.7 | 201.9 | 207.4 | 207.7 | 211.4 | 211.1 | 221.3 | 224 | 112 |
| Total Liabilities
| 7,333.599 | 7,336.14 | 7,986.791 | 7,823.879 | 7,725.49 | 7,473.709 | 7,500.211 | 6,949.071 | 6,195.772 | 5,524.953 | 5,377.644 | 5,065.71 | 4,841.238 | 4,428.028 | 4,353.58 | 4,603.884 | 4,378.799 | 4,412.45 | 4,567.779 | 4,955.266 | 4,424.083 | 4,737.208 | 4,825.962 | 4,832.701 | 4,911.764 | 4,757.109 | 4,551.961 | 4,529.055 | 4,517.521 | 4,746.205 | 8,544.133 | 6,257.097 | 6,548.519 | 6,365.259 | 6,628.35 | 6,233.185 | 6,114.932 | 6,112.995 | 6,786.164 | 6,193.087 | 6,365.324 | 6,164.913 | 6,856.882 | 6,062.791 | 6,185.555 | 6,127.796 | 6,443.633 | 6,123.341 | 6,262.134 | 6,105.778 | 6,317.72 | 5,851.537 | 5,849.499 | 6,105.503 | 6,461.389 | 5,972.539 | 4,773.265 | 4,136.785 | 4,334.587 | 3,819.024 | 3,512.659 | 3,498.849 | 3,940.757 | 3,976.511 | 4,065.439 | 3,922.06 | 4,260.108 | 3,792.507 | 3,954.474 | 3,754.238 | 3,499.811 | 3,613.425 | 3,384.51 | 3,344.457 | 3,555.463 | 3,349.68 | 3,001.182 | 2,915.275 | 3,104.219 | 2,853.676 | 2,910.225 | 2,838.588 | 2,893.648 | 2,717.073 | 2,667.029 | 2,654.902 | 2,646.042 | 2,754.931 | 2,877.444 | 2,837.878 | 2,976.81 | 3,143.659 | 3,489.558 | 4,204.537 | 4,844.614 | 3,672.834 | 3,342.384 | 3,098.454 | 2,661.332 | 1,623.484 | 1,587.089 | 1,494.795 | 1,496.822 | 1,478.674 | 1,417.802 | 1,319.761 | 1,182.506 | 1,181.758 | 1,091.879 | 1,005.987 | 965.188 | 949.434 | 1,016.445 | 1,073.503 | 1,038.419 | 968.066 | 886.216 | 847.317 | 803.445 | 762.43 | 679.2 | 629.6 | 614.1 | 645.1 | 379.1 | 349.3 | 354.9 | 360 | 405.5 | 387.3 | 358.6 | 364.8 | 380.1 | 370.4 | 392.6 | 402.9 | 387.8 | 378 | 367.7 | 382.4 | 390.6 | 456.6 | 404.5 | 261.2 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.109 | 27.259 | 0 | 0 | 0.272 | 0 | 0 | 5.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.906 | 0 | 0 | 0 | 0 | 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
| 89.046 | 90.395 | 89.76 | 90.984 | 91.504 | 91.414 | 90.735 | 92.329 | 95.702 | 97.98 | 98.43 | 99.336 | 99.601 | 99.489 | 98.862 | 98.844 | 98.793 | 98.761 | 99.349 | 101.471 | 104.038 | 106.654 | 108.951 | 113.031 | 115.825 | 118.631 | 119.601 | 121.235 | 123.081 | 126.239 | 127.979 | 127.575 | 127.377 | 128.543 | 131.328 | 132.174 | 135.496 | 135.844 | 135.888 | 138.121 | 138.286 | 138.411 | 137.65 | 137.606 | 137.127 | 137.082 | 136.385 | 138.701 | 142.586 | 145.082 | 144.978 | 149.576 | 152.835 | 152.803 | 152.098 | 151.99 | 151.874 | 151.831 | 151.341 | 151.31 | 151.099 | 151.082 | 150.659 | 150.657 | 150.417 | 150.388 | 150.072 | 150.02 | 149.826 | 149.342 | 147.067 | 146.679 | 146.667 | 146.38 | 145.958 | 145.892 | 120.771 | 120.666 | 120.535 | 120.496 | 120.483 | 120.432 | 120.025 | 119.634 | 119.555 | 119.509 | 119.443 | 119.441 | 119.431 | 119.184 | 118.508 | 117.915 | 117.84 | 92.458 | 92.273 | 92.228 | 90.757 | 45.239 | 45.048 | 44.439 | 44.416 | 44.382 | 44.358 | 44.338 | 44.335 | 44.328 | 44.271 | 44.202 | 44.032 | 44 | 43.913 | 43.845 | 43.842 | 43.745 | 43.729 | 43.708 | 41.204 | 41.174 | 41.136 | 41.13 | 41 | 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
| 3,601.812 | 3,625.012 | 3,564.195 | 3,532.676 | 3,378.212 | 3,249.912 | 3,088.989 | 2,934.205 | 2,921.399 | 2,799.792 | 2,686.018 | 2,593.367 | 2,516.17 | 2,452.723 | 2,366.127 | 2,367.72 | 2,421.845 | 2,390.425 | 2,575.536 | 2,678.266 | 2,767.469 | 2,935.077 | 2,982.937 | 3,139.272 | 3,235.894 | 3,313.914 | 3,724.978 | 3,765.491 | 3,799.363 | 3,872.407 | 3,760.906 | 3,679.438 | 3,632.271 | 3,602.702 | 3,643.248 | 3,548.669 | 3,582.599 | 3,461.011 | 3,399.098 | 3,345.896 | 3,257.407 | 3,099.075 | 3,007.191 | 2,902.969 | 2,802.966 | 2,676.874 | 2,590.678 | 2,519.647 | 2,545.858 | 2,487.053 | 2,361.685 | 2,345.13 | 2,293.51 | 2,054.68 | 1,903.649 | 1,762.615 | 1,624.441 | 1,483.322 | 1,368.817 | 1,264.966 | 1,257.261 | 1,288.139 | 1,270.115 | 2,472.528 | 2,379.723 | 2,235.629 | 2,128.385 | 1,986.179 | 1,880.642 | 1,755.985 | 1,650.806 | 1,551.718 | 1,487.575 | 1,428.728 | 1,357.561 | 1,307.925 | 1,283.028 | 1,235.778 | 1,194.63 | 1,151.12 | 1,114.789 | 1,066.118 | 1,039.468 | 1,030.533 | 1,041.892 | 1,030.355 | 1,028.863 | 1,087.52 | 1,088.008 | 1,149.409 | 1,150.658 | 1,742.601 | 1,770.645 | 1,801.526 | 1,750.666 | 1,685.347 | 1,616.692 | 1,556.724 | 1,521.945 | 1,513.224 | 1,496.357 | 1,394.866 | 1,374.347 | 1,353.177 | 1,342.988 | 1,332.145 | 1,297.419 | 1,251.519 | 1,215.55 | 1,174.345 | 1,133.379 | 1,094.209 | 1,058.35 | 1,016.834 | 974.35 | 934.526 | 896.102 | 858.353 | 828.048 | 803.094 | 780.3 | 757.3 | 738.1 | 720.5 | 719.3 | 706.1 | 693.3 | 683.1 | 671.6 | 654.5 | 654.5 | 648 | 642.4 | 633.9 | 624.5 | 614.4 | 602.1 | 599.9 | 589.3 | 578 | 567.1 | 531 | 496.6 | 491.6 |
| Accumulated Other Comprehensive Income/Loss
| -486.723 | -436.057 | -357.453 | -503.142 | -409.381 | -384.398 | -429.46 | -673.045 | -481.248 | -285.767 | -223.743 | -178.771 | -153.747 | -225.439 | -164.401 | -288.384 | -388.38 | -399.202 | -306.018 | -402.372 | -304.039 | -244.342 | -246.784 | -185.794 | -195.351 | 2.301 | -116.893 | -154.084 | -243.866 | -391.706 | -667.975 | -488.495 | -520.775 | -413.671 | -545.699 | -479.219 | -441.038 | -489.688 | -220.955 | -64.436 | 139.512 | 155.9 | 140.187 | 120.909 | 28.895 | -18.577 | 91.828 | 41.954 | -45.832 | 163.534 | 94.742 | 190.953 | 377.211 | 299.039 | 322 | 203.014 | 27.362 | 185.259 | 261.386 | 278.307 | 218.094 | 177.579 | 242.194 | 330.514 | 482.178 | 481.203 | 375.147 | 330.405 | 276.509 | 248.235 | 230.261 | 190.489 | 186.876 | 127.799 | 102.705 | 117.82 | 123.705 | 222.928 | 285.734 | 172.363 | 151.195 | 183.233 | 193.854 | 122.616 | 103.207 | 69.116 | 55.379 | 16.294 | 27.812 | -60.721 | -46.954 | -1.47 | -56.297 | -23.499 | 4.964 | -60.657 | -52.289 | -50.697 | -33.906 | -41.165 | -46.041 | -40.585 | -30.258 | -28.429 | -41.804 | -30.684 | -30.581 | -26.292 | -24.767 | -20.679 | -1.548 | -4.767 | -4.243 | -2.52 | 0.056 | 1.012 | 0.814 | 1.234 | -9.464 | -6.11 | -20 | -159.8 | -159.8 | -159.8 | -159.8 | -144.5 | -144.5 | -144.5 | -144.5 | -135.7 | -135.7 | -135.7 | -135.7 | -129.6 | -129.6 | -129.6 | -129.6 | -111.2 | -111.2 | -111.2 | -111.2 | -113.2 | -96.7 | -77.2 |
| Other Total Stockholders Equity
| 1,721.369 | 1,709.747 | 1,713.881 | 1,702.065 | 1,691.334 | 1,678.673 | 1,679.399 | 1,665.846 | 1,656.907 | 1,644.715 | 1,642.521 | 1,631.667 | 1,622.16 | 1,611.114 | 1,610.145 | 1,599.331 | 1,594.14 | 1,587.294 | 1,588.466 | 1,580.706 | 1,573.005 | 1,565.083 | 1,563.633 | 1,554.564 | 1,528.713 | 1,519.975 | 1,520.858 | 1,511.461 | 1,503.49 | 1,492.633 | 1,490.952 | 1,470.508 | 1,452.413 | 1,442.627 | 1,445.125 | 1,429.647 | 1,407.964 | 1,394.343 | 1,390.899 | 1,374.578 | 1,354.988 | 1,342.481 | 1,343.388 | 1,333.989 | 1,320.137 | 1,288.323 | 1,287.006 | 1,279.481 | 1,263.12 | 1,256.11 | 1,253.677 | 1,245.358 | 1,232.514 | 1,227.952 | 1,064.453 | 1,212.579 | 1,205.44 | 1,200.594 | 1,199.116 | 1,194.057 | 1,134.403 | 1,130.287 | 1,133.226 | 1,131.357 | 1,122.373 | 1,115.101 | 1,114.239 | 1,108.563 | 1,093.668 | 1,076.296 | 1,030.867 | 1,020.177 | 1,010.065 | 1,001.407 | 993.813 | 988.069 | 569.529 | 567.885 | 567.695 | 566.849 | 566.959 | 580.306 | 573.878 | 568.525 | 567.868 | 568.26 | 568.965 | 553 | 542 | 563.357 | 549.987 | 543 | 542.402 | 362.395 | 355 | 358.98 | 246.811 | 284.958 | 198.019 | -96.283 | -97.124 | -98.148 | -95.186 | -32.304 | -29.624 | 99.992 | 186.834 | 246.334 | 267.377 | 329.901 | 379.238 | 407.822 | 407.262 | 406.535 | 405.87 | 403 | 301.259 | 299.649 | 298.442 | 297.875 | 307.2 | 478.4 | 480.3 | 481.2 | 308.7 | 296.5 | 296.1 | 308.3 | 310.1 | 303.6 | 297.9 | 296.7 | 294.7 | 288.2 | 287.8 | 292.3 | 297.2 | 283 | 283.5 | 282.3 | 279.5 | 278.2 | 258 | 232.5 |
| Total Shareholders Equity
| 4,925.504 | 4,989.097 | 5,010.383 | 4,822.583 | 4,751.669 | 4,635.601 | 4,429.663 | 4,019.335 | 4,192.76 | 4,256.72 | 4,203.226 | 4,145.599 | 4,084.184 | 3,937.887 | 3,910.733 | 3,777.511 | 3,726.398 | 3,677.278 | 3,957.333 | 3,958.071 | 4,140.473 | 4,362.472 | 4,408.737 | 4,621.073 | 4,685.081 | 4,954.821 | 5,248.544 | 5,244.103 | 5,182.068 | 5,099.573 | 4,711.862 | 4,789.026 | 4,691.286 | 4,760.201 | 4,674.002 | 4,631.271 | 4,685.021 | 4,501.51 | 4,704.93 | 4,794.159 | 4,890.193 | 4,735.867 | 4,628.416 | 4,495.473 | 4,289.125 | 4,083.702 | 4,105.897 | 3,979.783 | 3,905.732 | 4,051.779 | 3,855.082 | 3,931.017 | 4,056.07 | 3,734.474 | 3,442.2 | 3,330.198 | 3,009.117 | 3,021.006 | 2,980.66 | 2,888.64 | 2,760.857 | 2,747.087 | 2,796.194 | 4,085.056 | 4,134.691 | 3,982.321 | 3,767.843 | 3,575.167 | 3,400.645 | 3,229.858 | 3,059.001 | 2,909.063 | 2,831.183 | 2,704.314 | 2,600.037 | 2,559.706 | 2,097.033 | 2,147.257 | 2,168.594 | 2,010.828 | 1,953.426 | 1,950.089 | 1,927.225 | 1,841.308 | 1,832.522 | 1,787.24 | 1,772.65 | 1,792.364 | 1,804.51 | 1,771.229 | 1,772.199 | 2,402.318 | 2,374.59 | 2,232.88 | 2,208.445 | 2,075.898 | 1,901.971 | 1,836.224 | 1,731.106 | 1,420.215 | 1,397.608 | 1,300.515 | 1,293.261 | 1,336.782 | 1,315.895 | 1,445.781 | 1,497.943 | 1,515.763 | 1,502.192 | 1,527.567 | 1,554.982 | 1,541.109 | 1,505.211 | 1,464.594 | 1,424.005 | 1,384.152 | 1,239.379 | 1,200.41 | 1,158.162 | 1,135.989 | 1,108.5 | 1,075.9 | 1,058.6 | 1,041.9 | 868.2 | 858.1 | 844.9 | 846.9 | 837.2 | 822.4 | 816.7 | 809 | 801.4 | 792.5 | 782.7 | 777.1 | 769.7 | 771.7 | 761.6 | 749.1 | 735.4 | 696 | 657.9 | 646.9 |
| Total Equity
| 4,925.504 | 4,989.097 | 5,010.383 | 4,822.583 | 4,751.669 | 4,635.601 | 4,429.663 | 4,019.335 | 4,192.76 | 4,256.72 | 4,203.226 | 4,145.599 | 4,084.184 | 3,937.887 | 3,910.733 | 3,777.511 | 3,726.398 | 3,677.278 | 3,957.333 | 3,958.071 | 4,140.473 | 4,362.472 | 4,408.737 | 4,621.073 | 4,685.081 | 4,954.821 | 5,248.544 | 5,244.103 | 5,182.068 | 5,099.573 | 4,711.862 | 4,789.026 | 4,691.286 | 4,760.201 | 4,674.002 | 4,631.271 | 4,685.021 | 4,501.51 | 4,704.93 | 4,794.159 | 4,890.193 | 4,735.867 | 4,628.416 | 4,495.473 | 4,289.125 | 4,083.702 | 4,105.897 | 3,979.783 | 3,905.732 | 4,051.779 | 3,855.082 | 3,931.017 | 4,056.07 | 3,734.474 | 3,442.2 | 3,330.198 | 3,009.117 | 3,021.006 | 2,980.66 | 2,888.64 | 2,760.857 | 2,747.087 | 2,796.194 | 4,085.056 | 4,134.691 | 3,982.321 | 3,767.843 | 3,575.167 | 3,400.645 | 3,229.858 | 3,059.001 | 2,909.063 | 2,831.183 | 2,704.314 | 2,600.037 | 2,559.706 | 2,097.033 | 2,147.257 | 2,168.594 | 2,010.828 | 1,953.426 | 1,950.089 | 1,927.225 | 1,841.308 | 1,832.522 | 1,787.24 | 1,772.65 | 1,792.364 | 1,804.51 | 1,771.229 | 1,772.199 | 2,402.318 | 2,374.59 | 2,232.88 | 2,208.445 | 2,075.898 | 1,901.971 | 1,836.224 | 1,731.106 | 1,420.215 | 1,397.608 | 1,300.515 | 1,293.261 | 1,336.782 | 1,315.895 | 1,445.781 | 1,497.943 | 1,515.763 | 1,502.192 | 1,527.567 | 1,554.982 | 1,541.109 | 1,505.211 | 1,464.594 | 1,424.005 | 1,384.152 | 1,239.379 | 1,200.41 | 1,158.162 | 1,135.989 | 1,108.5 | 1,075.9 | 1,058.6 | 1,041.9 | 868.2 | 858.1 | 844.9 | 846.9 | 837.2 | 822.4 | 816.7 | 809 | 801.4 | 792.5 | 782.7 | 777.1 | 769.7 | 771.7 | 761.6 | 749.1 | 735.4 | 696 | 657.9 | 646.9 |
| Total Liabilities & Shareholders Equity
| 12,259.103 | 12,325.237 | 12,997.174 | 12,646.462 | 12,477.159 | 12,109.31 | 11,929.874 | 10,968.406 | 10,388.532 | 9,781.673 | 9,580.87 | 9,211.309 | 8,925.422 | 8,365.915 | 8,264.313 | 8,381.395 | 8,105.197 | 8,089.728 | 8,525.112 | 8,913.337 | 8,564.556 | 9,099.68 | 9,234.699 | 9,453.774 | 9,596.845 | 9,711.93 | 9,800.505 | 9,773.158 | 9,699.589 | 9,845.778 | 13,255.995 | 11,046.123 | 11,239.805 | 11,125.46 | 11,302.352 | 10,864.456 | 10,799.953 | 10,614.505 | 11,491.094 | 10,987.246 | 11,255.517 | 10,900.78 | 11,485.298 | 10,558.264 | 10,474.68 | 10,211.498 | 10,549.53 | 10,103.124 | 10,167.866 | 10,157.557 | 10,172.802 | 9,782.554 | 9,905.569 | 9,839.977 | 9,903.589 | 9,302.737 | 7,782.382 | 7,157.791 | 7,315.247 | 6,707.664 | 6,273.516 | 6,245.936 | 6,736.951 | 8,061.567 | 8,200.13 | 7,904.381 | 8,027.951 | 7,367.674 | 7,355.119 | 6,984.096 | 6,558.812 | 6,522.488 | 6,215.693 | 6,048.771 | 6,155.5 | 5,909.386 | 5,098.215 | 5,062.532 | 5,272.813 | 4,864.504 | 4,863.651 | 4,788.677 | 4,820.873 | 4,558.381 | 4,499.551 | 4,442.142 | 4,418.692 | 4,547.295 | 4,681.954 | 4,609.107 | 4,749.009 | 5,545.977 | 5,864.148 | 6,437.417 | 7,053.059 | 5,748.732 | 5,244.355 | 4,934.678 | 4,392.438 | 3,043.699 | 2,984.697 | 2,795.31 | 2,790.083 | 2,815.456 | 2,733.697 | 2,765.542 | 2,680.449 | 2,697.521 | 2,594.071 | 2,533.554 | 2,520.17 | 2,490.543 | 2,521.656 | 2,538.097 | 2,462.424 | 2,352.218 | 2,125.595 | 2,047.727 | 1,961.607 | 1,898.419 | 1,787.7 | 1,705.5 | 1,672.7 | 1,687 | 1,247.3 | 1,207.4 | 1,199.8 | 1,206.9 | 1,242.7 | 1,209.7 | 1,175.3 | 1,173.8 | 1,181.5 | 1,162.9 | 1,175.3 | 1,180 | 1,157.5 | 1,149.7 | 1,129.3 | 1,131.5 | 1,126 | 1,152.6 | 1,062.4 | 908.1 |