Brown & Brown, Inc.
NYSE:BRO
110.35 (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
| 957 | 2,974 | 2,150 | 2,302.9 | 755.7 | 627.9 | 563.5 | 650 | 579.5 | 2,383.5 | 1,694.5 | 887.1 | 944 | 850.2 | 678.7 | 817.4 | 1,070.1 | 623.2 | 385.8 | 542.2 | 497.5 | 432.6 | 322.5 | 439 | 423 | 477.9 | 558.3 | 573.4 | 546.5 | 600.3 | 546.7 | 515.7 | 488.7 | 454 | 401.8 | 443.4 | 448.9 | 412.6 | 340.7 | 470 | 382.1 | 309.1 | 250 | 202.952 | 170.965 | 385.525 | 340.206 | 219.821 | 244.637 | 193.712 | 155.714 | 286.305 | 334.497 | 278.866 | 265.682 | 272.984 | 257.151 | 293.011 | 228.805 | 197.113 | 186.247 | 189.994 | 126.439 | 78.557 | 0 | 0 | 16.99 | 38.234 | 74.025 | 67.942 | 101.333 | 88.49 | 62.655 | 33.148 | 73.683 | 100.58 | 76.73 | 42.94 | 84.982 | 188.106 | 180.492 | 36.384 | 18.447 | 56.926 | 68.743 | 51.109 | 49.835 | 91.247 | 144.982 | 153.899 | 169.6 | 16.048 | 32.561 | 35.281 | 69.395 | 31.313 | 48.37 | 43.77 | 47.669 | 37.459 | 0 | 0 | 0 | 42.174 | 0 | 0 | 0 | 47.726 | 0 | 0 | 0 | 31.786 | 29.388 | 30.018 | 37.377 | 28.35 | 31.287 | 33.208 | 29.341 | 22.995 | 0 | 0 | 29.7 | 26.3 | 22.9 | 21.6 | 8.8 | 7.7 | 7.5 | 9.6 | 4.8 | 7.9 | 14.7 | 14 | 14.6 | 8.1 | 10.7 | 8.7 | 2.8 | 0.2 | 8.2 | 3.9 | 7.3 | 12.3 | 9 | 8.5 |
Short Term Investments
| 11 | 9 | 10 | 11 | 13.2 | 10.1 | 9.3 | 12 | 11.2 | 14.9 | 17.6 | 12.9 | 14.4 | 13.1 | 11.9 | 18.3 | 18.2 | 18.1 | 16.6 | 12.3 | 9.9 | 10.5 | 10.5 | 12.9 | 12.8 | 11.2 | 20.8 | 25 | 29.2 | 30.2 | 20.6 | 15 | 13.3 | 16.1 | 13.9 | 13.7 | 10.5 | 10.7 | 10.9 | 11.2 | 11.5 | 12.3 | 11 | 10.624 | 11.693 | 12.205 | 7.228 | 8.183 | 8.176 | 7.729 | 7.645 | 7.627 | 7.612 | 7.737 | 7.481 | 7.678 | 7.669 | 8.135 | 8.345 | 8.213 | 8.219 | 7.64 | 7.471 | 7.511 | 7.287 | 6.625 | 4.673 | 2.892 | 3.021 | 2.637 | 12.345 | 2.909 | 2.757 | 2.799 | 2.767 | 2.748 | 2.639 | 2.831 | 3.342 | 12.491 | 9.924 | 10.739 | 9.343 | 0.382 | 9.735 | 12.548 | 10.198 | 0.446 | 10.059 | 11.696 | 13.35 | 0.451 | 10.646 | 9.273 | 6.517 | 0.373 | 7.398 | 6.632 | 6.999 | 0.481 | 9.726 | 11.196 | 10.402 | 0.746 | 8.153 | 9.895 | 10.071 | 1.299 | 12.466 | 11.362 | 10.658 | 1.087 | 1.76 | 1.721 | 1.414 | 1.308 | 0.685 | 0.672 | 0.685 | 0.787 | 0 | 0.6 | 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
| 968 | 2,983 | 2,160 | 2,313.9 | 768.9 | 638 | 572.8 | 662 | 590.7 | 2,398.4 | 1,712.1 | 900 | 958.4 | 863.3 | 690.6 | 835.7 | 1,088.3 | 641.3 | 402.4 | 554.5 | 507.4 | 443.1 | 333 | 451.9 | 435.8 | 489.1 | 579.1 | 598.4 | 575.7 | 630.5 | 567.3 | 530.7 | 502 | 470.1 | 415.7 | 457.1 | 459.4 | 423.3 | 351.6 | 481.2 | 393.6 | 321.4 | 261 | 213.576 | 182.658 | 397.73 | 347.434 | 228.004 | 252.813 | 201.441 | 163.359 | 293.932 | 342.109 | 286.603 | 273.163 | 280.662 | 264.82 | 301.146 | 237.15 | 205.326 | 194.466 | 197.634 | 133.91 | 86.068 | 7.287 | 6.625 | 21.663 | 41.126 | 77.046 | 70.579 | 113.678 | 91.399 | 65.412 | 35.947 | 76.45 | 103.328 | 79.369 | 45.771 | 88.324 | 200.597 | 190.416 | 47.123 | 27.79 | 57.308 | 78.478 | 63.657 | 60.033 | 91.693 | 155.041 | 165.595 | 182.95 | 16.499 | 43.207 | 44.554 | 75.912 | 31.686 | 55.768 | 50.402 | 54.668 | 37.94 | 9.726 | 11.196 | 10.402 | 42.92 | 8.153 | 9.895 | 10.071 | 49.025 | 12.466 | 11.362 | 10.658 | 32.873 | 31.148 | 31.739 | 38.791 | 29.658 | 31.972 | 33.88 | 30.026 | 23.782 | 0 | 0.6 | 29.7 | 26.3 | 22.9 | 21.6 | 8.8 | 7.7 | 7.5 | 9.6 | 4.8 | 7.9 | 14.7 | 14 | 14.6 | 8.1 | 10.7 | 8.7 | 2.8 | 0.2 | 8.2 | 3.9 | 7.3 | 12.3 | 9 | 8.5 |
Net Receivables
| 3,914 | 2,305 | 2,130 | 2,039.5 | 1,815.2 | 1,943.5 | 1,832.9 | 2,355.3 | 2,370.3 | 1,420.1 | 1,358 | 1,279.3 | 1,426.1 | 1,301.9 | 1,179.4 | 1,142.7 | 1,128 | 1,126.1 | 1,033.7 | 1,001.4 | 1,205.4 | 991.2 | 898.5 | 910.2 | 834.9 | 825.4 | 842.3 | 1,033.9 | 2,686.3 | 522.1 | 525.5 | 580.6 | 801.4 | 533 | 488.1 | 465.9 | 461.6 | 494.7 | 444.2 | 437.6 | 415.4 | 433 | 404.2 | 395.915 | 314.634 | 310.486 | 303.882 | 302.725 | 282.972 | 295.758 | 293.993 | 240.257 | 212.051 | 247.718 | 232.688 | 214.446 | 224.299 | 233.597 | 211.897 | 209.462 | 238.525 | 235.463 | 230.838 | 244.515 | 256.479 | 264.166 | 231.471 | 240.68 | 271.606 | 273.811 | 244.131 | 282.44 | 268.195 | 276.73 | 245.357 | 257.93 | 235.116 | 217.209 | 214.702 | 172.395 | 169.403 | 146.669 | 146.435 | 146.672 | 145.54 | 152.423 | 132.808 | 144.244 | 112.363 | 117.575 | 118.146 | 101.449 | 96.661 | 100.965 | 89.892 | 83.199 | 72.06 | 70.788 | 66.94 | 67.783 | 0 | 0 | 0 | 69.186 | 0 | 0 | 0 | 62.148 | 0 | 0 | 0 | 62.94 | 49.829 | 60.104 | 54.339 | 56.553 | 49.268 | 46.76 | 55.266 | 56.085 | 47.9 | 55.5 | 57 | 56 | 48.6 | 45.3 | 41.3 | 48.9 | 38.2 | 35.1 | 38.5 | 39.3 | 31 | 28.7 | 31.3 | 41.9 | 33.1 | 32.2 | 28.2 | 27.2 | 31.9 | 29.1 | 26.1 | 23.2 | 30.3 | 26.4 |
Inventory
| -3,914 | 0 | 0 | 0 | 2,017.9 | 2,086.1 | 1,759.6 | 1,776.4 | 1,681.2 | 1,289.4 | 1,094 | 975.4 | 893.2 | 869.5 | 807 | 832.1 | 829.3 | 795.8 | 723.2 | 786.8 | 760.7 | 725.8 | 616.8 | 676.5 | 646.7 | 619.9 | 560.3 | 571.7 | 608.9 | 574.3 | 559.5 | 598.9 | 629.3 | 592.1 | 535.5 | 564 | 564.6 | 564.6 | 589.7 | 606.2 | 641.2 | 316.7 | 265.3 | 279.285 | 268.583 | 225.589 | 202.809 | 188.972 | 216.929 | 208.821 | 205.098 | 150.398 | 154.87 | 128.216 | 123.87 | 143.67 | 161.318 | 145.848 | 146.36 | 167.048 | 158.843 | 160.121 | 140.84 | 158.921 | 240.616 | 215.63 | 239.35 | 271.612 | 227.146 | 240.509 | 240.785 | 242.187 | 278.043 | 275.959 | 256.085 | 229.872 | 235.263 | 236.504 | 198.132 | 147.483 | 147.672 | 133.194 | 120.541 | 116.543 | 126.354 | 110.206 | 116.724 | 79.796 | 89.53 | 87.272 | 84.07 | 50.328 | 41.248 | 40.332 | 42.774 | 26.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,058 | -5,288 | -4,290 | -4,353.4 | 243.2 | 227.3 | 190.8 | 202.3 | 208.6 | 222.5 | 144.8 | 175.6 | 120.6 | 157.1 | 116.1 | 147.7 | 118.1 | 141.8 | 124.5 | 152.1 | 133.4 | 131.4 | 146.5 | 128.7 | 95.8 | 106.7 | 92.9 | 47.9 | 45.5 | 52 | 44.6 | 50.5 | 42 | 52.1 | 67.8 | 50.4 | 58.3 | 64.8 | 47.8 | 45.5 | 35.7 | 388 | 33.6 | 39.26 | 26.802 | 38.767 | 27.488 | 39.811 | 32.794 | 45.018 | 35.341 | 23.54 | 23.664 | 34.524 | 25.242 | 14.031 | 19.284 | 28.67 | 30.717 | 31.863 | 36.487 | 24.302 | 26.821 | 33.528 | 35.846 | 42.88 | 55.022 | 33.964 | 35.217 | 26.808 | 25.259 | 32.18 | 36.61 | 21.767 | 29.141 | 28.637 | 27.473 | 24.28 | 22.532 | 19.491 | 12.979 | 7.48 | 8.885 | 22.943 | 5.355 | 3.81 | 7.773 | 16.527 | 5.034 | 2.706 | -3.754 | 8.23 | 1.531 | -0.732 | 1.305 | 7.576 | 1.998 | -0.16 | -0.464 | 7.214 | 0 | 0 | 0 | 9.84 | 0 | 0 | 0 | 6.507 | 0 | 0 | 0 | 7.307 | 7.501 | 5.486 | 6.706 | 6.336 | 6.622 | 5.249 | 4.337 | 6.42 | 0 | 0 | 3 | 3.5 | 3 | 2.1 | 1.4 | 1.4 | 2 | 3.7 | 3.8 | 4.5 | 6.7 | 7.1 | 7.1 | 5.7 | 5.3 | 10.7 | 6.4 | 7 | 5.4 | 5.9 | 0.1 | 0.1 | 0.2 | 0.2 |
Total Current Assets
| 7,479 | 6,089 | 5,005 | 5,129.9 | 4,845.2 | 4,894.9 | 4,356.1 | 4,996 | 4,850.8 | 5,330.4 | 4,308.9 | 3,330.3 | 3,398.3 | 3,191.8 | 2,793.1 | 2,958.2 | 3,163.7 | 2,705 | 2,283.8 | 2,494.8 | 2,606.9 | 2,291.5 | 1,994.8 | 2,167.3 | 2,013.2 | 2,041.1 | 2,074.6 | 2,251.9 | 3,916.4 | 1,778.9 | 1,696.9 | 1,760.7 | 1,974.7 | 1,647.3 | 1,507.1 | 1,537.4 | 1,543.9 | 1,547.4 | 1,433.3 | 1,570.5 | 1,485.9 | 1,459.1 | 964.1 | 928.036 | 792.677 | 972.572 | 881.613 | 759.512 | 785.508 | 751.038 | 697.791 | 708.127 | 732.694 | 697.061 | 654.963 | 652.809 | 669.721 | 709.261 | 626.124 | 613.699 | 628.321 | 617.52 | 532.409 | 523.032 | 540.228 | 529.301 | 547.506 | 587.382 | 611.015 | 611.707 | 623.853 | 648.206 | 648.26 | 610.403 | 607.033 | 619.767 | 577.221 | 523.764 | 523.69 | 539.966 | 520.47 | 334.466 | 303.651 | 343.466 | 355.727 | 330.096 | 317.338 | 332.26 | 361.968 | 373.148 | 381.412 | 176.506 | 182.647 | 185.119 | 209.883 | 148.758 | 129.826 | 121.03 | 121.144 | 112.937 | 9.726 | 11.196 | 10.402 | 121.946 | 8.153 | 9.895 | 10.071 | 117.68 | 12.466 | 11.362 | 10.658 | 103.12 | 88.478 | 97.329 | 99.836 | 92.547 | 87.862 | 85.889 | 89.629 | 86.287 | 47.9 | 56.1 | 89.7 | 85.8 | 74.5 | 69 | 51.5 | 58 | 47.7 | 48.4 | 47.1 | 51.7 | 52.4 | 49.8 | 53 | 55.7 | 49.1 | 51.6 | 37.4 | 34.4 | 45.5 | 38.9 | 33.5 | 35.6 | 39.5 | 35.1 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 501 | 482 | 469 | 469.1 | 448.2 | 449.6 | 451.6 | 454.8 | 453.7 | 417.9 | 418.7 | 409 | 396.1 | 388.8 | 386.7 | 388.1 | 373.9 | 364.7 | 353 | 332.9 | 322.3 | 306.5 | 292 | 100.4 | 89.8 | 85.2 | 81.1 | 77.1 | 71.3 | 72.7 | 72.6 | 75.8 | 77.8 | 80.5 | 80.9 | 81.8 | 81.3 | 82.8 | 83.2 | 84.7 | 88.2 | 86.4 | 74.6 | 74.733 | 74.482 | 72.929 | 73.067 | 74.337 | 73.191 | 70.986 | 68.298 | 61.36 | 59.807 | 60.039 | 59.574 | 59.713 | 59.721 | 60.074 | 60.325 | 61.467 | 62.324 | 63.189 | 63.354 | 63.52 | 63.673 | 64.223 | 62.199 | 62.327 | 58.322 | 58.493 | 58.059 | 44.17 | 44.63 | 43.73 | 41.726 | 39.398 | 38.526 | 38.489 | 37.451 | 33.438 | 33.402 | 32.99 | 33.435 | 32.396 | 25.209 | 25.06 | 25.384 | 24.73 | 25.154 | 25.333 | 24.622 | 25.544 | 22.438 | 22.275 | 21.932 | 14.21 | 14.254 | 14.343 | 13.721 | 14.337 | 13.932 | 13.988 | 14.226 | 13.698 | 13.335 | 12.85 | 12.18 | 11.863 | 11.954 | 11.904 | 12.066 | 12.085 | 11.607 | 11.181 | 10.949 | 10.412 | 9.552 | 9.206 | 8.656 | 8.286 | 8.1 | 8.3 | 8.3 | 8 | 8.1 | 8.3 | 4.8 | 5 | 4.9 | 4.9 | 5 | 5.1 | 5.1 | 5.3 | 5.6 | 5.2 | 5.1 | 5.3 | 5 | 5 | 5.3 | 5.1 | 5.4 | 5.4 | 4.1 | 4.1 |
Goodwill
| 7,577 | 7,431 | 7,386 | 7,340.8 | 6,845.6 | 6,865.1 | 6,730.2 | 6,674.2 | 6,522.3 | 5,149 | 5,140.9 | 4,736.8 | 4,565.2 | 4,514 | 4,473 | 4,395.9 | 4,124 | 4,023.3 | 3,881.6 | 3,746.1 | 3,702.3 | 3,551.7 | 3,513.2 | 3,432.8 | 2,929.6 | 2,845.9 | 2,747.4 | 2,716.1 | 2,701.4 | 2,692.1 | 2,675.8 | 2,675.4 | 2,674.4 | 2,665.3 | 2,615.6 | 2,586.7 | 2,559 | 2,559.9 | 2,487.8 | 2,460.6 | 2,512.5 | 2,509.3 | 2,006.5 | 2,006.173 | 1,990.94 | 1,722.828 | 1,709.279 | 1,711.514 | 1,686.46 | 1,674.903 | 1,649.42 | 1,323.469 | 1,268.957 | 1,261.627 | 1,225.357 | 1,194.827 | 1,167.199 | 1,103.998 | 1,091.791 | 1,074.397 | 1,063.357 | 1,050.72 | 1,044.417 | 1,023.372 | 995.72 | 978.796 | 896.544 | 846.433 | 803.33 | 779.597 | 725.952 | 684.521 | 677.799 | 646.027 | 623.124 | 549.04 | 528.296 | 523.61 | 511.082 | 360.843 | 320.617 | 300.732 | 287.411 | 237.753 | 225.663 | 207.206 | 201.705 | 176.269 | 136.948 | 131.562 | 113.369 | 112.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,582 | 1,565 | 1,592 | 1,620.8 | 1,531.7 | 1,562.5 | 1,581.6 | 1,595.2 | 1,588 | 1,145.7 | 1,171 | 1,081.5 | 1,045.3 | 1,045 | 1,060.4 | 1,049.7 | 977.2 | 965.4 | 932.9 | 916.8 | 923.4 | 899.6 | 907.6 | 898.8 | 680.2 | 640.6 | 630.3 | 641 | 656.1 | 671.9 | 685.5 | 707.5 | 726.4 | 745.4 | 739.6 | 744.7 | 758.1 | 772.1 | 774.9 | 784.6 | 805.7 | 829 | 601.6 | 618.888 | 625.298 | 538.767 | 550.689 | 566.538 | 567.489 | 577.203 | 581.267 | 496.182 | 481.93 | 488.367 | 485.53 | 481.9 | 478.985 | 457.939 | 465.29 | 468.862 | 477.541 | 488.021 | 493.444 | 495.627 | 493.737 | 484.311 | 459.098 | 443.224 | 421.209 | 409.885 | 398.809 | 396.069 | 407.849 | 390.252 | 387.151 | 377.907 | 362.381 | 363.543 | 371.134 | 293.009 | 331.937 | 308.361 | 280.249 | 232.934 | 231.383 | 231.112 | 232.852 | 203.984 | 169.099 | 168.077 | 152.731 | 268.311 | 231.545 | 220.875 | 196.812 | 101.901 | 101.185 | 101.637 | 101.528 | 91.813 | 90.021 | 87.586 | 88.159 | 79.483 | 76.476 | 70.904 | 56.658 | 49.593 | 49.271 | 50.25 | 52.395 | 50.167 | 50.274 | 48.921 | 44.647 | 36.613 | 35.607 | 33.072 | 33.31 | 32.62 | 32.7 | 33.4 | 34.4 | 35.5 | 36.8 | 36 | 24.3 | 24.2 | 24 | 22.1 | 19.2 | 18.3 | 18.7 | 18.6 | 17.3 | 17.5 | 17.7 | 17.4 | 14.6 | 13.8 | 13.2 | 8.5 | 6.8 | 7.2 | 7 | 4.5 |
Goodwill and Intangible Assets
| 9,159 | 8,996 | 8,978 | 8,961.6 | 8,377.3 | 8,427.6 | 8,311.8 | 8,269.4 | 8,110.3 | 6,294.7 | 6,311.9 | 5,818.3 | 5,610.5 | 5,559 | 5,533.4 | 5,445.6 | 5,101.2 | 4,988.7 | 4,814.5 | 4,662.9 | 4,625.7 | 4,451.3 | 4,420.8 | 4,331.6 | 3,609.8 | 3,486.5 | 3,377.7 | 3,357.1 | 3,357.5 | 3,364 | 3,361.3 | 3,382.9 | 3,400.8 | 3,410.7 | 3,355.2 | 3,331.4 | 3,317.1 | 3,332 | 3,262.7 | 3,245.2 | 3,318.2 | 3,338.3 | 2,608.1 | 2,625.061 | 2,616.238 | 2,261.595 | 2,259.968 | 2,278.052 | 2,253.949 | 2,252.106 | 2,230.687 | 1,819.651 | 1,750.887 | 1,749.994 | 1,710.887 | 1,676.727 | 1,646.184 | 1,561.937 | 1,557.081 | 1,543.259 | 1,540.898 | 1,538.741 | 1,537.861 | 1,518.999 | 1,489.457 | 1,463.107 | 1,355.642 | 1,289.657 | 1,224.539 | 1,189.482 | 1,124.761 | 1,080.59 | 1,085.648 | 1,036.279 | 1,010.275 | 926.947 | 890.677 | 887.153 | 882.216 | 653.852 | 652.554 | 609.093 | 567.66 | 470.687 | 457.046 | 438.318 | 434.557 | 380.253 | 306.047 | 299.639 | 266.1 | 268.311 | 231.545 | 220.875 | 196.812 | 101.901 | 101.185 | 101.637 | 101.528 | 91.813 | 90.021 | 87.586 | 88.159 | 79.483 | 76.476 | 70.904 | 56.658 | 49.593 | 49.271 | 50.25 | 52.395 | 50.167 | 50.274 | 48.921 | 44.647 | 36.613 | 35.607 | 33.072 | 33.31 | 32.62 | 32.7 | 33.4 | 34.4 | 35.5 | 36.8 | 36 | 24.3 | 24.2 | 24 | 22.1 | 19.2 | 18.3 | 18.7 | 18.6 | 17.3 | 17.5 | 17.7 | 17.4 | 14.6 | 13.8 | 13.2 | 8.5 | 6.8 | 7.2 | 7 | 4.5 |
Long Term Investments
| 21 | 22 | 21 | 21 | 24.3 | 27.5 | 25.4 | 22.4 | 24 | 23.7 | 25 | 31 | 31.3 | 32.6 | 31.7 | 25 | 24.7 | 21.6 | 23.3 | 27.4 | 28.1 | 24.9 | 17.5 | 17.4 | 17.2 | 20.1 | 17.6 | 13.9 | 14.1 | 10.9 | 17.2 | 23 | 26.3 | 23 | 20.5 | 18.1 | 22.9 | 21.2 | 18.8 | 19.9 | 20 | 19.2 | -12.38 | 0.016 | -21.268 | -15.051 | -16.041 | 0 | -18.792 | -16.281 | -15.579 | 0 | -8.837 | -8.143 | -8.235 | 0 | -130.905 | -124.667 | -119.184 | 0 | -107.996 | -98.635 | -93.289 | 0 | -83.972 | -74.459 | -69.048 | 0.355 | 0.652 | 0.649 | 0.644 | 15.826 | 11.748 | 9.656 | 9.119 | 8.421 | 9.294 | 7.94 | 8.305 | 9.328 | 9.647 | 10.353 | 8.949 | 10.845 | 9.264 | 10.591 | 8.267 | 8.585 | 9.623 | 11.189 | 12.875 | 8.983 | 7.204 | 7.772 | 6.117 | 5.752 | 7.035 | 6.273 | 6.649 | 9.93 | 0 | 0 | 0 | 11.229 | 0 | 0 | 0 | 12.779 | 0 | 0 | 0 | 12.375 | 0 | 0 | 0 | 8.473 | 0 | 0 | 0 | 10.061 | 0 | 0 | 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
| 638 | 614 | 614 | 616.4 | 568.4 | 571.9 | 563.5 | 136.4 | 572.3 | 443.1 | 432 | 136.286 | 374.595 | 371.054 | 359.629 | 0 | 332.9 | 323.558 | 323.404 | 0 | 322.024 | 310.51 | 300.857 | 0 | 284.33 | 284.309 | 288.653 | 0 | 382.228 | 373.089 | 368.323 | 0 | 16.961 | 15.552 | 14.127 | 0 | 17.152 | 16.053 | 13.906 | 0 | 19.376 | 16.312 | 12.38 | -0.016 | 21.268 | 15.051 | 16.041 | 0 | 18.792 | 16.281 | 15.579 | 0 | 8.837 | 8.143 | 8.235 | 0 | 130.905 | 124.667 | 119.184 | 0 | 107.996 | 98.635 | 93.289 | 0 | 83.972 | 74.459 | 69.048 | 17.208 | 60.596 | 53.556 | 53.638 | 0 | 44.466 | 37.531 | 34.961 | 0 | 29.571 | 25.555 | 24.576 | 0 | 23.884 | 17.176 | 13.713 | 0 | 2.262 | 1.171 | 1.972 | 1.788 | 3.297 | 1.812 | 0.553 | 1.519 | 2.56 | 1.292 | 0.651 | 0.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -273 | -259 | -281 | -314.6 | -280.4 | -300 | -308.5 | 94.5 | -352.8 | -229.9 | -223.6 | 70.514 | -181.595 | -185.354 | -193.729 | 149.6 | -201 | -202.458 | -215.704 | 104.8 | -224.324 | -219.91 | -219.657 | 72 | -211.53 | -215.709 | -224.553 | 57.3 | -327.228 | -320.589 | -318.923 | 44.9 | 27.839 | 29.848 | 25.573 | 44.1 | 19.848 | 21.347 | 26.994 | 36.6 | 14.124 | 11.088 | 27.3 | 21.678 | 20.32 | 19.224 | 15.712 | 16.157 | 22.081 | 23.161 | 20.671 | 17.873 | 17.915 | 17.778 | 18.572 | 11.565 | 12.185 | 5.54 | 5.907 | 5.801 | 6.579 | 10.762 | 13.692 | 14.029 | 13.943 | 16.202 | 20.802 | 3.73 | -39.765 | -29.195 | -33.548 | 19.16 | -31.584 | -22.368 | -20.712 | 14.127 | -19.55 | -15.465 | -14.713 | 12.933 | -14.166 | -9.979 | -6.788 | 8.46 | 4.518 | 6.387 | 6.517 | 6.733 | 6.608 | 7.006 | 6.818 | 7.874 | 7.478 | 7.345 | 6.743 | 5.449 | 6.154 | 6.513 | 5.599 | 6.146 | 118.334 | 122.705 | 125.315 | 4.157 | 118.976 | 118.805 | 125.271 | 2.214 | 122.006 | 122.732 | 123.415 | 1.996 | 13.978 | 13.752 | 12.558 | 3.076 | 12.239 | 13.393 | 11.832 | 2.081 | 90.7 | 98.7 | 11.5 | 4 | 3.3 | 3.6 | 1.6 | 1.6 | 2.7 | 2.6 | 2.5 | 3.3 | 3.4 | 3.1 | 3.1 | 3.5 | 3.7 | 3.1 | 3.2 | 3.1 | 0.9 | 1 | 1.1 | 1.1 | 0.6 | 1.2 |
Total Non-Current Assets
| 10,046 | 9,855 | 9,801 | 9,753.5 | 9,137.8 | 9,176.6 | 9,043.8 | 8,977.5 | 8,807.5 | 6,949.5 | 6,964 | 6,465.1 | 6,230.9 | 6,166.1 | 6,117.7 | 6,008.3 | 5,631.7 | 5,496.1 | 5,298.5 | 5,128 | 5,073.8 | 4,873.3 | 4,811.5 | 4,521.4 | 3,789.6 | 3,660.4 | 3,540.5 | 3,505.4 | 3,497.9 | 3,500.1 | 3,500.5 | 3,526.6 | 3,549.7 | 3,559.6 | 3,496.3 | 3,475.4 | 3,458.3 | 3,473.4 | 3,405.6 | 3,386.4 | 3,459.9 | 3,471.3 | 2,710 | 2,721.472 | 2,711.04 | 2,353.748 | 2,348.747 | 2,368.546 | 2,349.221 | 2,346.253 | 2,319.656 | 1,898.884 | 1,828.609 | 1,827.811 | 1,789.033 | 1,748.005 | 1,718.09 | 1,627.551 | 1,623.313 | 1,610.527 | 1,609.801 | 1,612.692 | 1,614.907 | 1,596.548 | 1,567.073 | 1,543.532 | 1,438.643 | 1,373.277 | 1,304.344 | 1,272.985 | 1,203.554 | 1,159.746 | 1,154.908 | 1,104.828 | 1,075.369 | 988.893 | 948.518 | 943.672 | 937.835 | 709.551 | 705.321 | 659.633 | 616.969 | 522.388 | 498.299 | 481.527 | 476.697 | 422.089 | 350.729 | 344.979 | 310.968 | 312.231 | 271.225 | 259.559 | 232.255 | 127.961 | 128.628 | 128.766 | 127.497 | 122.226 | 222.287 | 224.279 | 227.7 | 108.567 | 208.787 | 202.559 | 194.109 | 76.449 | 183.231 | 184.886 | 187.876 | 76.623 | 75.859 | 73.854 | 68.154 | 58.574 | 57.398 | 55.671 | 53.798 | 53.048 | 131.5 | 140.4 | 54.2 | 47.5 | 48.2 | 47.9 | 30.7 | 30.8 | 31.6 | 29.6 | 26.7 | 26.7 | 27.2 | 27 | 26 | 26.2 | 26.5 | 25.8 | 22.8 | 21.9 | 19.4 | 14.6 | 13.3 | 13.7 | 11.7 | 9.8 |
Total Assets
| 17,525 | 15,944 | 14,806 | 14,915.8 | 13,983 | 14,071.5 | 13,399.9 | 13,973.5 | 13,658.3 | 12,279.9 | 11,272.9 | 9,795.4 | 9,629.2 | 9,357.9 | 8,910.8 | 8,966.5 | 8,795.4 | 8,201.1 | 7,582.3 | 7,622.8 | 7,680.7 | 7,164.8 | 6,806.3 | 6,688.7 | 5,802.8 | 5,701.5 | 5,615.1 | 5,757.3 | 7,414.3 | 5,279 | 5,197.4 | 5,287.3 | 5,524.4 | 5,206.9 | 5,003.4 | 5,012.8 | 5,002.2 | 5,020.8 | 4,838.9 | 4,956.9 | 4,945.8 | 4,930.4 | 3,674.1 | 3,649.508 | 3,503.717 | 3,326.32 | 3,230.36 | 3,128.058 | 3,134.729 | 3,097.291 | 3,017.447 | 2,607.011 | 2,561.303 | 2,524.872 | 2,443.996 | 2,400.814 | 2,387.811 | 2,336.812 | 2,249.437 | 2,224.226 | 2,238.122 | 2,230.212 | 2,147.316 | 2,119.58 | 2,107.301 | 2,072.833 | 1,986.149 | 1,960.659 | 1,915.359 | 1,884.692 | 1,827.407 | 1,807.952 | 1,803.168 | 1,715.231 | 1,682.402 | 1,608.66 | 1,525.739 | 1,467.436 | 1,461.525 | 1,249.517 | 1,225.791 | 994.099 | 920.62 | 865.854 | 854.026 | 811.623 | 794.035 | 754.349 | 712.697 | 718.127 | 692.38 | 488.737 | 453.872 | 444.678 | 442.138 | 276.719 | 258.454 | 249.796 | 248.641 | 235.163 | 222.287 | 224.279 | 227.7 | 230.513 | 208.787 | 202.559 | 194.109 | 194.129 | 183.231 | 184.886 | 187.876 | 179.743 | 164.337 | 171.183 | 167.99 | 151.121 | 145.26 | 141.56 | 143.427 | 139.335 | 131.5 | 140.4 | 143.9 | 133.3 | 122.7 | 116.9 | 82.2 | 88.8 | 79.3 | 78 | 73.8 | 78.4 | 79.6 | 76.8 | 79 | 81.9 | 75.6 | 77.4 | 60.2 | 56.3 | 64.9 | 53.5 | 46.8 | 49.3 | 51.2 | 44.9 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 329 | 313 | 322 | 458.9 | 380.2 | 329.1 | 342.7 | 286.5 | 276.3 | 279.3 | 230.8 | 1,591 | 1,440.9 | 1,616.6 | 1,393.3 | 1,389 | 1,239.7 | 1,401.4 | 1,125.9 | 1,114.3 | 1,010.1 | 1,078.3 | 938 | 944.9 | 816.8 | 913.8 | 821 | 759.1 | 716.9 | 810.1 | 748 | 717.2 | 675.3 | 758.8 | 632.4 | 638.6 | 587.9 | 664.6 | 670.4 | 625.4 | 582.9 | 690.7 | 594.6 | 568.518 | 509.233 | 523.413 | 506.593 | 48.524 | 57.046 | 55.802 | 46.479 | 22.384 | 24.062 | 31.805 | 31.627 | 33.693 | 21.303 | 24.704 | 29.353 | 17.431 | 14.987 | 33.378 | 31.802 | 18.872 | 16.814 | 24.121 | 35.665 | 18.76 | 21.127 | 29.785 | 49.172 | 17.854 | 19.675 | 33.784 | 50.318 | 418.627 | 19.238 | 20.744 | 43.661 | 16.257 | 19.568 | 20.163 | 35.362 | 11.282 | 8.055 | 13.123 | 34.455 | 15.393 | 17.215 | 30.899 | 25.069 | 10.085 | 0 | 0 | 0 | 5.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92.029 | 79.319 | 88.906 | 88.42 | 80.075 | 75.574 | 72.759 | 79.396 | 77.073 | 0 | 0 | 9.8 | 8.9 | 12.9 | 10.6 | 8.7 | 47.1 | 41.5 | 39.1 | 37.8 | 39.2 | 49.2 | 42 | 45.9 | 50.1 | 44.5 | 44.1 | 36.3 | 31.6 | 43 | 38.6 | 0 | 0 | 0 | 0 |
Short Term Debt
| 225 | 770 | 875 | 568.7 | 562.5 | 53.1 | 246.3 | 250.6 | 67.5 | 67.5 | 42.5 | 42.5 | 290 | 300 | 70 | 70 | 66.2 | 62.5 | 58.8 | 55 | 55 | 55 | 55 | 50 | 30 | 20 | 120 | 120 | 120 | 20 | 55 | 55.5 | 80.5 | 80.5 | 80.5 | 73.1 | 41.3 | 34.4 | 27.5 | 45.6 | 38.8 | 6.6 | 0 | 100 | 100 | 0.033 | 0.093 | 0.093 | 0.093 | 0.663 | 0.603 | 1.227 | 1.142 | 1.624 | 1.212 | 1.662 | 101.689 | 5.766 | 6.015 | 17.124 | 11.464 | 4.015 | 6.526 | 6.162 | 7.703 | 7.07 | 7.421 | 11.519 | 11.574 | 17.19 | 20.594 | 18.082 | 64.418 | 17.99 | 73.37 | 55.63 | 50.065 | 49.699 | 66.019 | 16.135 | 16.451 | 68.455 | 18.346 | 18.692 | 25.663 | 27.016 | 27.348 | 27.334 | 19.456 | 17.669 | 18.352 | 20.855 | 17.815 | 19.053 | 28.716 | 2.611 | 2.336 | 2.126 | 2.616 | 3.548 | 3.403 | 5.096 | 5.828 | 4.96 | 3.825 | 2.94 | 1.818 | 5.339 | 5.472 | 5.466 | 6.818 | 5.365 | 5.303 | 5.311 | 4.19 | 1.768 | 1.42 | 1.42 | 1.232 | 1.245 | 2.2 | 2.2 | 2.4 | 3.2 | 3 | 5.8 | 2.3 | 3.9 | 3.2 | 4.9 | 1.6 | 2.2 | 1.5 | 6.1 | 2.3 | 2.2 | 2.2 | 5.5 | 1.1 | 1 | 2.3 | 0 | 0.8 | 0.7 | 0.6 | 1 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 625 | 603 | 488 | 462.4 | 530.9 | 487.5 | 399.7 | 412.3 | 430.7 | 408.4 | 362.5 | 514.6 | 551.4 | 476.6 | 473.4 | 480.1 | 514.5 | 459.2 | 461.4 | 479.8 | 501.9 | 437.4 | 408.8 | 443.5 | 452.8 | 411.9 | 389.8 | 412.6 | 430.1 | 389.9 | 371 | 392.5 | 445 | 394 | 369.1 | 392.7 | 425.8 | 388.1 | 371.4 | 404.3 | 445.5 | 98.5 | 91.4 | 80.959 | 57.331 | 31.216 | 25.343 | 32.867 | 47.798 | 29.246 | 31.104 | 19.863 | 46.44 | 24.992 | 31.555 | 20.076 | 57.805 | 34.437 | 31.314 | 11.791 | 48.224 | 39.003 | 45.008 | 14.171 | 48.352 | 32.243 | 35.956 | 41.211 | 38.9 | 31.368 | 32.574 | 33.273 | 42.708 | 28.884 | 27.048 | 34.027 | 36.083 | 24.002 | 24.715 | 32.273 | 27.675 | 23.769 | 25.16 | 238.037 | 17.292 | 19.989 | 15.931 | 222.875 | 18.134 | 15.812 | 12.516 | 173.494 | 0 | 0 | 0 | -5.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.329 | 0 | 0 | 0 | -6.07 | 0 | 0 | 0 | -6.97 | 0 | 0 | 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
| 5,346 | 3,705 | 3,195 | 3,466.9 | 3,116.9 | 3,287.9 | 2,824.2 | 3,647.2 | 3,464.1 | 2,144.7 | 1,803.1 | 519.3 | 606.9 | 407.7 | 304.3 | 415.3 | 420 | 335.2 | 244.5 | 396.2 | 582 | 336.5 | 245.3 | 344.6 | 333.1 | 306 | 303.8 | 705.5 | 2,364.6 | 199.5 | 163.9 | 280 | 503.2 | 224.3 | 201.3 | 224.3 | 209.7 | 241.2 | 140.1 | 194.3 | 195.8 | 446.7 | 106.4 | 157.4 | 144.154 | 107.153 | 85.285 | 486.297 | 518.662 | 555.568 | 523.036 | 438.146 | 416.637 | 444.55 | 395.454 | 414.726 | 413.529 | 439.175 | 388.967 | 432.607 | 433.27 | 476.484 | 423.235 | 483.438 | 468.104 | 494.87 | 429.301 | 484.633 | 472.214 | 491.87 | 447.439 | 521.458 | 518.51 | 526.189 | 461.967 | 74.534 | 429.483 | 423.425 | 371.231 | 300.445 | 299.728 | 255.262 | 243.637 | 33.505 | 270.812 | 246.617 | 240.507 | 32.116 | 213.863 | 214.491 | 211.264 | 22.163 | 198.795 | 195.449 | 185.989 | 141.865 | 125.192 | 124.986 | 127.102 | 115.966 | 0 | 0 | 0 | 113.906 | 0 | 0 | 0 | 97.459 | 0 | 0 | 0 | 7.329 | 0 | 0 | 0 | 6.07 | 0 | 0 | 0 | 6.97 | 0 | 0 | 71.3 | 71 | 61.8 | 56.5 | 45.1 | 12.1 | 6.8 | 7 | 7.2 | 10 | 11.8 | 9.5 | 11.4 | 10.6 | 8.2 | 8 | 8 | 10.6 | 8.2 | 7.3 | 41.3 | 47 | 48.8 | 38.4 |
Total Current Liabilities
| 6,525 | 5,391 | 4,880 | 4,956.9 | 4,590.5 | 4,157.6 | 3,812.9 | 4,596.6 | 4,238.6 | 2,899.9 | 2,438.9 | 2,667.4 | 2,889.2 | 2,800.9 | 2,241 | 2,354.4 | 2,240.4 | 2,258.3 | 1,890.6 | 2,045.3 | 2,149 | 1,907.2 | 1,647.1 | 1,783 | 1,632.7 | 1,651.7 | 1,634.6 | 1,997.2 | 3,631.6 | 1,419.5 | 1,337.9 | 1,445.2 | 1,704 | 1,457.6 | 1,283.3 | 1,328.7 | 1,264.7 | 1,328.3 | 1,209.4 | 1,269.6 | 1,263 | 1,242.5 | 792.4 | 906.877 | 810.718 | 661.815 | 617.314 | 567.781 | 623.599 | 641.279 | 601.222 | 481.62 | 488.281 | 502.971 | 459.848 | 470.157 | 594.326 | 504.082 | 455.649 | 478.953 | 507.945 | 552.88 | 506.571 | 522.643 | 540.973 | 558.304 | 508.343 | 556.123 | 543.815 | 570.213 | 549.779 | 590.667 | 645.311 | 606.847 | 612.703 | 582.818 | 534.869 | 517.87 | 505.626 | 365.11 | 363.422 | 367.649 | 322.505 | 301.516 | 321.822 | 306.745 | 318.241 | 297.718 | 268.668 | 278.871 | 267.201 | 226.597 | 216.61 | 214.502 | 214.705 | 144.476 | 127.528 | 127.112 | 129.718 | 119.514 | 3.403 | 5.096 | 5.828 | 118.866 | 3.825 | 2.94 | 1.818 | 102.798 | 5.472 | 5.466 | 6.818 | 97.394 | 84.622 | 94.217 | 92.61 | 81.843 | 76.994 | 74.179 | 80.628 | 78.318 | 2.2 | 2.2 | 83.5 | 83.1 | 77.7 | 72.9 | 56.1 | 63.1 | 51.5 | 51 | 46.6 | 51.4 | 62.5 | 57.6 | 59.6 | 62.9 | 54.9 | 57.6 | 45.4 | 43.2 | 53.5 | 45.9 | 42.1 | 47.7 | 49.4 | 39.4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3,367 | 3,391 | 3,009 | 3,226.9 | 3,323.5 | 3,948.4 | 3,871 | 3,887.4 | 4,231.8 | 4,342.2 | 3,682.8 | 2,160.4 | 1,927.1 | 1,926.4 | 2,176.1 | 2,198.8 | 2,215.3 | 1,740.1 | 1,660.1 | 1,668.2 | 1,690.7 | 1,596.3 | 1,599.8 | 1,457 | 832.4 | 847 | 851.5 | 856.1 | 860.7 | 965.4 | 1,005 | 1,018.4 | 1,031.7 | 1,045 | 1,058.3 | 1,079.9 | 1,118.6 | 1,132.3 | 1,146 | 1,152.8 | 1,159.7 | 1,168.1 | 480 | 380 | 380 | 450 | 450 | 450 | 450 | 450.033 | 450.043 | 250.033 | 250.603 | 250.067 | 250.067 | 250.067 | 150.067 | 250 | 250.03 | 250.209 | 250.589 | 250.289 | 251.427 | 253.616 | 253.655 | 253.649 | 252.627 | 227.707 | 225.403 | 225.432 | 226.216 | 226.252 | 204.901 | 208.181 | 210.832 | 214.179 | 217.455 | 220.246 | 258.545 | 227.063 | 230.823 | 34.313 | 37.526 | 41.107 | 45.298 | 49.211 | 53.324 | 57.585 | 62.237 | 69.304 | 71.87 | 78.195 | 79.362 | 82.832 | 87.979 | 2.736 | 2.759 | 3.699 | 3.872 | 3.909 | 3.276 | 4.301 | 4.575 | 17.207 | 4.804 | 3.841 | 3.787 | 4.093 | 3.99 | 5.219 | 5.524 | 5.3 | 7.464 | 8.663 | 9.067 | 7.023 | 7.484 | 8.199 | 8.063 | 7.43 | 11.6 | 12.7 | 15.2 | 17.3 | 15.8 | 16.9 | 9.3 | 9.6 | 8.5 | 9 | 9 | 9.7 | 0.8 | 4.3 | 5 | 5.6 | 6.9 | 6.8 | 2.2 | 1.9 | 3.2 | 0.9 | 0 | 0 | 0.4 | 0.7 |
Deferred Revenue Non-Current
| 703 | 673 | 488 | 462.4 | 638.8 | 599 | 503.9 | 492.2 | 520.1 | 501.2 | 452.2 | 386.794 | 495.818 | 451.158 | 0 | 344.222 | 0 | 0 | 0 | 328.277 | 0 | 0 | 0 | 315.732 | 0 | 0 | 0 | 256.185 | 0 | 0 | 0 | 382.295 | 0 | 0 | 0 | 360.949 | 0 | 0 | 0 | 341.497 | 0 | 0 | 0 | 291.704 | 0 | 0 | 0 | 237.63 | 0 | 0 | 0 | 178.052 | 0 | 0 | 0 | 146.482 | 0 | 0 | 0 | 115.609 | 0 | 0 | 0 | 90.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.721 | 0 | 0 | 0 | 35.489 | 0 | 0 | 0 | 24.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 638 | 614 | 614 | 616.4 | 568.4 | 571.9 | 563.5 | 584 | 572.3 | 443.1 | 432 | 386.8 | 374.6 | 371.1 | 359.6 | 344.2 | 332.9 | 323.6 | 323.4 | 328.3 | 322 | 310.5 | 300.9 | 315.7 | 284.3 | 284.3 | 288.7 | 256.2 | 382.2 | 373.1 | 368.3 | 382.3 | 376.7 | 371.1 | 374.1 | 360.9 | 347.6 | 340.2 | 336.6 | 341.5 | 345.6 | 337.5 | 285.5 | 291.704 | 284.257 | 249.195 | 244.883 | 237.63 | 229.458 | 222.773 | 215.349 | 178.052 | 167.074 | 159.9 | 153.16 | 146.482 | 130.905 | 124.667 | 119.184 | 115.609 | 107.996 | 98.635 | 93.289 | 90.143 | 83.972 | 74.459 | 69.048 | 65.736 | 60.596 | 53.556 | 53.638 | 49.721 | 44.466 | 37.531 | 34.961 | 35.489 | 29.571 | 25.555 | 24.576 | 24.859 | 23.884 | 17.176 | 13.713 | 15.018 | 2.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.823 | 0.325 | 0.435 | 1.578 | 0 | 0 | 0 | 2.403 | 0 | 0 | 0 | 3.951 | 0 | 0 | 0 | 3.603 | 2.35 | 2.173 | 1.703 | 1.502 | 2.299 | 3.32 | 2.25 | 3.778 | 0 | 0 | 4.3 | 1.3 | 1.1 | 1.2 | 0.4 | 0.4 | 1.6 | 1.6 | 1.6 | 1.6 | 1.3 | 1.3 | 1.3 | 1.3 | 2.1 | 2.1 | 2.1 | 1.5 | 0.7 | 0.7 | 0.7 | 0 | 0.7 | 0.5 |
Other Non-Current Liabilities
| -188 | -162 | 28 | 42 | -336.9 | -277.9 | -196.4 | -193.3 | -215.1 | -189.9 | -68.3 | -2.894 | -165.118 | -137.658 | 303.1 | -29.322 | 304.8 | 295.6 | 228.4 | -97.577 | 204.5 | 170.2 | 160.1 | -183.332 | 114 | 87.1 | 69.7 | -191.085 | 56.1 | 62.8 | 70.4 | -300.995 | 87.2 | 80.9 | 89.2 | -267.349 | 85.7 | 106.9 | 85.4 | -262.297 | 72.2 | 100.8 | 63.4 | -227.918 | 63.958 | 63.252 | 58.907 | -172.316 | 62.858 | 64.959 | 65.783 | -124.709 | 38.784 | 39.003 | 36.509 | -118.718 | 31.151 | 18.969 | 19.177 | -106.028 | 16.898 | 15.223 | 14.596 | -78.706 | 11.912 | 12.228 | 14.3 | 13.635 | 12.56 | 12.576 | 13.936 | -37.754 | 12.568 | 12.688 | 13.304 | -23.659 | 9.045 | 9.078 | 10.279 | -16.699 | 9.147 | 9.063 | 10.771 | 10.178 | 9.634 | 9.454 | 5.854 | 5.604 | 5.47 | 5.543 | 6.146 | 6.308 | 7.984 | 7.434 | 8.543 | 7.596 | 6.445 | 6.286 | 6.592 | 7.136 | 121.374 | 127.146 | 133.444 | 7.829 | 127.182 | 123.792 | 116.571 | 6.145 | 101.934 | 106.416 | 112.085 | 6.16 | 6.161 | 6.544 | 6.462 | 6.341 | 6.553 | 6.584 | 5.467 | 5.765 | 78.6 | 90 | 4.9 | 4.4 | 3.3 | 3.2 | 2.3 | 2.4 | 2.1 | 2.2 | 2.4 | 2.3 | 2.4 | 2.3 | 2.8 | 2.7 | 2.8 | 2.9 | 3.1 | 3.3 | 0.3 | 0.1 | 0.1 | 0.6 | 0 | 0 |
Total Non-Current Liabilities
| 4,520 | 4,516 | 4,139 | 4,347.7 | 4,193.8 | 4,841.4 | 4,742 | 4,770.3 | 5,109.1 | 5,096.6 | 4,498.7 | 2,931.1 | 2,632.4 | 2,611 | 2,838.8 | 2,857.9 | 2,853 | 2,359.3 | 2,211.9 | 2,227.2 | 2,217.2 | 2,077 | 2,060.8 | 1,905.1 | 1,230.7 | 1,218.4 | 1,209.9 | 1,177.4 | 1,299 | 1,401.3 | 1,443.7 | 1,482 | 1,495.6 | 1,497 | 1,521.6 | 1,534.4 | 1,551.9 | 1,579.4 | 1,568 | 1,573.5 | 1,577.5 | 1,606.4 | 828.9 | 735.49 | 728.215 | 762.447 | 753.79 | 752.944 | 742.316 | 737.765 | 731.175 | 481.428 | 456.461 | 448.97 | 439.736 | 424.313 | 312.123 | 393.636 | 388.391 | 375.399 | 375.483 | 364.147 | 359.312 | 355.196 | 349.539 | 340.336 | 335.975 | 307.078 | 298.559 | 291.564 | 293.79 | 287.94 | 261.935 | 258.4 | 259.097 | 261.498 | 256.071 | 254.879 | 293.4 | 260.082 | 263.854 | 60.552 | 62.01 | 66.303 | 57.194 | 58.665 | 59.178 | 63.189 | 67.707 | 74.847 | 78.016 | 84.503 | 87.346 | 90.266 | 96.522 | 10.332 | 10.027 | 10.31 | 10.899 | 12.623 | 124.65 | 131.447 | 138.019 | 27.439 | 131.986 | 127.633 | 120.358 | 14.189 | 105.924 | 111.635 | 117.609 | 15.063 | 15.975 | 17.38 | 17.232 | 14.866 | 16.336 | 18.103 | 15.78 | 16.973 | 90.2 | 102.7 | 24.4 | 23 | 20.2 | 21.3 | 12 | 12.4 | 12.2 | 12.8 | 13 | 13.6 | 4.5 | 7.9 | 9.1 | 9.6 | 11.8 | 11.8 | 7.4 | 6.7 | 4.2 | 1.7 | 0.8 | 0.6 | 1.1 | 1.2 |
Total Liabilities
| 11,045 | 9,907 | 9,019 | 9,337 | 8,784.3 | 8,999 | 8,554.9 | 9,366.9 | 9,347.7 | 7,996.5 | 6,937.6 | 5,598.5 | 5,521.6 | 5,411.9 | 5,079.8 | 5,212.3 | 5,093.4 | 4,617.6 | 4,102.5 | 4,272.5 | 4,366.2 | 3,984.2 | 3,707.9 | 3,688.1 | 2,863.4 | 2,870.1 | 2,844.5 | 3,174.6 | 4,930.6 | 2,820.8 | 2,781.6 | 2,927.2 | 3,199.6 | 2,954.6 | 2,804.9 | 2,863.1 | 2,816.6 | 2,907.7 | 2,777.4 | 2,843.1 | 2,840.5 | 2,848.9 | 1,621.3 | 1,642.367 | 1,538.933 | 1,424.262 | 1,371.104 | 1,320.725 | 1,365.915 | 1,379.044 | 1,332.397 | 963.048 | 944.742 | 951.941 | 899.584 | 894.47 | 906.449 | 897.718 | 844.04 | 854.352 | 883.428 | 917.027 | 865.883 | 877.839 | 890.512 | 898.64 | 844.318 | 863.201 | 842.374 | 861.777 | 843.569 | 878.607 | 907.246 | 865.247 | 871.8 | 844.316 | 790.94 | 772.749 | 799.026 | 625.192 | 627.276 | 428.201 | 384.515 | 367.819 | 379.016 | 365.41 | 377.419 | 360.907 | 336.375 | 353.718 | 345.217 | 311.1 | 303.956 | 304.768 | 311.227 | 154.808 | 137.555 | 137.422 | 140.617 | 132.137 | 124.65 | 131.447 | 138.019 | 146.305 | 131.986 | 127.633 | 120.358 | 116.987 | 105.924 | 111.635 | 117.609 | 112.457 | 100.597 | 111.597 | 109.842 | 96.709 | 93.33 | 92.282 | 96.408 | 95.291 | 90.2 | 102.7 | 107.9 | 106.1 | 97.9 | 94.2 | 68.1 | 75.5 | 63.7 | 63.8 | 59.6 | 65 | 67 | 65.5 | 68.7 | 72.5 | 66.7 | 69.4 | 52.8 | 49.9 | 57.7 | 47.6 | 42.9 | 48.3 | 50.5 | 40.6 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 31 | 30 | 30 | 30.4 | 30.4 | 30.3 | 30.3 | 30.3 | 30.3 | 30.2 | 30.2 | 30.1 | 30.1 | 30 | 30 | 30 | 29.9 | 29.9 | 29.9 | 29.7 | 29.7 | 29.6 | 29.6 | 29.3 | 29 | 28.7 | 28.7 | 14.9 | 14.9 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.5 | 14.5 | 14.542 | 14.544 | 14.405 | 14.399 | 14.388 | 14.382 | 14.328 | 14.332 | 14.335 | 14.338 | 14.292 | 14.255 | 14.279 | 14.264 | 14.222 | 14.213 | 14.208 | 14.205 | 14.148 | 14.155 | 14.154 | 14.141 | 14.071 | 14.072 | 14.067 | 14.071 | 14.034 | 14.04 | 14.002 | 13.997 | 13.948 | 13.952 | 13.938 | 6.95 | 6.914 | 6.916 | 6.916 | 6.915 | 6.881 | 6.879 | 6.856 | 6.865 | 6.836 | 6.808 | 6.818 | 6.82 | 6.843 | 6.829 | 6.319 | 6.143 | 2.982 | 2.918 | 2.87 | 2.833 | 1.406 | 1.368 | 1.372 | 1.361 | 1.343 | 1.349 | 1.35 | 1.35 | 1.335 | 1.307 | 0.874 | 0.879 | 0.872 | 0.866 | 0.866 | 0.866 | 0.862 | 0.868 | 0.868 | 0.868 | 0.867 | 0.866 | 0.855 | 0 | 0 | 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
| 5,961 | 5,764 | 5,544 | 5,288.5 | 5,056.9 | 4,913.7 | 4,755.9 | 4,553 | 4,440.4 | 4,308.3 | 4,192 | 4,000.7 | 3,927.9 | 3,807.7 | 3,694.5 | 3,520.6 | 3,451.9 | 3,342 | 3,269.3 | 3,140.8 | 3,088.2 | 2,995.2 | 2,925.2 | 2,833.6 | 2,782.5 | 2,697.3 | 2,644.2 | 2,456.6 | 2,290 | 2,233.1 | 2,185.9 | 2,134.6 | 2,096 | 2,041.6 | 1,992.5 | 1,947.4 | 1,906.7 | 1,854.9 | 1,809.4 | 1,768.2 | 1,759.6 | 1,705.8 | 1,658.5 | 1,620.639 | 1,587.947 | 1,543.299 | 1,504.251 | 1,457.073 | 1,427.379 | 1,390.109 | 1,359.817 | 1,322.562 | 1,298.256 | 1,265.553 | 1,239.954 | 1,205.061 | 1,184.328 | 1,151.088 | 1,120.918 | 1,087.805 | 1,075.161 | 1,044.852 | 1,014.801 | 977.407 | 954.647 | 923.951 | 893.403 | 851.49 | 828.336 | 790.57 | 746.98 | 695.656 | 666.431 | 633.159 | 595.703 | 552.647 | 523.879 | 494.649 | 463.147 | 425.662 | 400.939 | 375.695 | 348.357 | 316.822 | 295.825 | 273.721 | 249.718 | 223.102 | 205.642 | 188.71 | 170.553 | 153.392 | 140.456 | 133.183 | 125.307 | 116.546 | 114.721 | 108.088 | 103.521 | 96.732 | 91.477 | 85.993 | 83.314 | 77.318 | 71.955 | 69.179 | 67.253 | 69.524 | 68.812 | 65.193 | 62.336 | 58.238 | 55.141 | 51.846 | 49.498 | 46.094 | 43.497 | 40.704 | 39.356 | 35.778 | 33.6 | 30.8 | 29.7 | 26 | 25.1 | 23.4 | 15.2 | 14.6 | 16.9 | 15.9 | 15.9 | 15.3 | 14.7 | 13.7 | 13.2 | 12.3 | 11.8 | 11.1 | 10.6 | 9.7 | 10.6 | 9.4 | 8.2 | 5.5 | 5.5 | 2 |
Accumulated Other Comprehensive Income/Loss
| 125 | -47 | -51 | -19.1 | -127.6 | -50.5 | -101 | -148.4 | -315.5 | -142.8 | -12.4 | -9.4 | -6.6 | -3.5 | -5 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0.04 | 0.015 | 0.035 | -0 | -0.009 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.001 | 0.005 | 0.006 | 0.007 | 0.005 | 0.003 | 0.005 | 0.005 | 0.004 | 0 | -0.001 | 0.013 | 0.013 | 0.008 | 0.014 | 0.013 | 0.058 | 0.074 | 5.929 | 9.144 | 6.568 | 5.296 | 4.934 | 4.446 | 4.781 | 3.753 | 3.984 | 4.467 | 4.284 | 4.745 | 3.144 | 4.227 | 2.847 | 3.227 | 1.92 | 2.106 | 2.771 | 5.143 | 6.95 | 4.393 | 3.317 | 3.745 | 2.686 | 2.495 | 3.345 | 2.88 | 3.135 | 4.922 | 0 | 0 | 0 | 5.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.836 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 347 | 279 | 264 | 279 | 239 | 179 | 159.8 | 171.7 | 155.4 | 87.7 | 125.5 | 175.5 | 156.164 | 111.8 | 111.5 | 203.6 | 220.2 | 211.6 | 180.6 | 179.8 | 196.6 | 155.8 | 143.6 | 137.7 | 127.9 | 105.4 | 97.7 | 111.2 | 178.8 | 210.3 | 215.1 | 210.7 | 214 | 195.9 | 191.2 | 187.7 | 264.26 | 243.575 | 237.465 | 331 | 331.109 | 361.2 | 379.8 | 371.96 | 362.293 | 344.354 | 340.606 | 335.872 | 327.053 | 313.81 | 310.901 | 307.059 | 303.966 | 293.081 | 290.197 | 286.997 | 282.765 | 273.781 | 270.261 | 267.856 | 265.324 | 254.185 | 252.478 | 250.167 | 247.988 | 236.163 | 234.342 | 231.888 | 230.52 | 218.237 | 216.889 | 210.543 | 208.926 | 197.581 | 196.013 | 193.313 | 199.189 | 189.371 | 188.452 | 187.28 | 186.377 | 178.577 | 177.725 | 170.13 | 169.473 | 162.429 | 158.17 | 159.564 | 158.775 | 161.762 | 160.885 | 11.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.799 | 5.496 | 5.018 | 0 | 3.496 | 4.412 | 5.191 | 6.744 | 7.616 | 7.186 | 7.065 | 8.182 | 7.733 | 6.878 | 7.782 | 2.614 | 7.565 | 7.707 | 6.797 | 7.411 | 7.7 | 6.9 | 6.3 | 1.2 | -0.3 | -0.7 | -1.1 | -1.3 | -1.3 | -1.7 | -1.7 | -1.9 | -2.1 | -2.4 | -2.9 | -2.9 | -2.9 | -3.1 | -3.2 | -3.3 | -3.4 | -3.5 | -4.3 | -4.5 | -4.8 | 2.3 |
Total Shareholders Equity
| 6,464 | 6,026 | 5,787 | 5,578.8 | 5,198.7 | 5,072.5 | 4,845 | 4,606.6 | 4,310.6 | 4,283.4 | 4,335.3 | 4,196.9 | 4,107.6 | 3,946 | 3,831 | 3,754.2 | 3,702 | 3,583.5 | 3,479.8 | 3,350.3 | 3,314.5 | 3,180.6 | 3,098.4 | 3,000.6 | 2,939.4 | 2,831.4 | 2,770.6 | 2,582.7 | 2,483.7 | 2,458.2 | 2,415.8 | 2,360.1 | 2,324.8 | 2,252.3 | 2,198.5 | 2,149.7 | 2,185.6 | 2,113.1 | 2,061.5 | 2,113.8 | 2,105.3 | 2,081.5 | 2,052.8 | 2,007.141 | 1,964.784 | 1,902.058 | 1,859.256 | 1,807.333 | 1,768.814 | 1,718.247 | 1,685.05 | 1,643.963 | 1,616.561 | 1,572.931 | 1,544.412 | 1,506.344 | 1,481.362 | 1,439.094 | 1,405.397 | 1,369.874 | 1,354.694 | 1,313.185 | 1,281.433 | 1,241.741 | 1,216.789 | 1,174.193 | 1,141.831 | 1,097.458 | 1,072.985 | 1,022.915 | 983.838 | 929.345 | 895.922 | 849.984 | 810.602 | 764.344 | 734.799 | 694.687 | 662.499 | 624.325 | 598.515 | 565.898 | 536.105 | 498.035 | 475.01 | 446.213 | 416.616 | 391.59 | 374.008 | 362.458 | 345.217 | 175.285 | 149.916 | 139.91 | 130.911 | 121.911 | 120.899 | 112.374 | 108.024 | 103.026 | 97.637 | 92.832 | 89.681 | 84.208 | 76.801 | 74.926 | 73.751 | 77.142 | 77.307 | 73.251 | 70.267 | 67.286 | 63.74 | 59.586 | 58.148 | 54.412 | 51.93 | 49.278 | 47.019 | 44.044 | 41.3 | 37.7 | 36 | 27.2 | 24.8 | 22.7 | 14.1 | 13.3 | 15.6 | 14.2 | 14.2 | 13.4 | 12.6 | 11.3 | 10.3 | 9.4 | 8.9 | 8 | 7.4 | 6.4 | 7.2 | 5.9 | 3.9 | 1 | 0.7 | 4.3 |
Total Equity
| 6,480 | 6,037 | 5,796 | 5,578.8 | 5,198.7 | 5,072.5 | 4,845 | 4,606.6 | 4,310.6 | 4,283.4 | 4,335.3 | 4,196.9 | 4,107.6 | 3,946 | 3,831 | 3,754.2 | 3,702 | 3,583.5 | 3,479.8 | 3,350.3 | 3,314.5 | 3,180.6 | 3,098.4 | 3,000.6 | 2,939.4 | 2,831.4 | 2,770.6 | 2,582.7 | 2,483.7 | 2,458.2 | 2,415.8 | 2,360.1 | 2,324.8 | 2,252.3 | 2,198.5 | 2,149.7 | 2,185.6 | 2,113.1 | 2,061.5 | 2,113.8 | 2,105.3 | 2,081.5 | 2,052.8 | 2,007.141 | 1,964.784 | 1,902.058 | 1,859.256 | 1,807.333 | 1,768.814 | 1,718.247 | 1,685.05 | 1,643.963 | 1,616.561 | 1,572.931 | 1,544.412 | 1,506.344 | 1,481.362 | 1,439.094 | 1,405.397 | 1,369.874 | 1,354.694 | 1,313.185 | 1,281.433 | 1,241.741 | 1,216.789 | 1,174.193 | 1,141.831 | 1,097.458 | 1,072.985 | 1,022.915 | 983.838 | 929.345 | 895.922 | 849.984 | 810.602 | 764.344 | 734.799 | 694.687 | 662.499 | 624.325 | 598.515 | 565.898 | 536.105 | 498.035 | 475.01 | 446.213 | 416.616 | 393.442 | 376.322 | 364.409 | 347.163 | 177.637 | 149.916 | 139.91 | 130.911 | 123.57 | 120.899 | 112.374 | 108.024 | 103.026 | 97.637 | 92.832 | 89.681 | 84.208 | 76.801 | 74.926 | 73.751 | 77.142 | 77.307 | 73.251 | 70.267 | 67.286 | 63.74 | 59.586 | 58.148 | 54.412 | 51.93 | 49.278 | 47.019 | 44.044 | 41.3 | 37.7 | 36 | 27.2 | 24.8 | 22.7 | 14.1 | 13.3 | 15.6 | 14.2 | 14.2 | 13.4 | 12.6 | 11.3 | 10.3 | 9.4 | 8.9 | 8 | 7.4 | 6.4 | 7.2 | 5.9 | 3.9 | 1 | 0.7 | 4.3 |
Total Liabilities & Shareholders Equity
| 17,525 | 15,944 | 14,806 | 14,915.8 | 13,983 | 14,071.5 | 13,399.9 | 13,973.5 | 13,658.3 | 12,279.9 | 11,272.9 | 9,795.4 | 9,629.2 | 9,357.9 | 8,910.8 | 8,966.5 | 8,795.4 | 8,201.1 | 7,582.3 | 7,622.8 | 7,680.7 | 7,164.8 | 6,806.3 | 6,688.7 | 5,802.8 | 5,701.5 | 5,615.1 | 5,757.3 | 7,414.3 | 5,279 | 5,197.4 | 5,287.3 | 5,524.4 | 5,206.9 | 5,003.4 | 5,012.8 | 5,002.2 | 5,020.8 | 4,838.9 | 4,956.9 | 4,945.8 | 4,930.4 | 3,674.1 | 3,649.508 | 3,503.717 | 3,326.32 | 3,230.36 | 3,128.058 | 3,134.729 | 3,097.291 | 3,017.447 | 2,607.011 | 2,561.303 | 2,524.872 | 2,443.996 | 2,400.814 | 2,387.811 | 2,336.812 | 2,249.437 | 2,224.226 | 2,238.122 | 2,230.212 | 2,147.316 | 2,119.58 | 2,107.301 | 2,072.833 | 1,986.149 | 1,960.659 | 1,915.359 | 1,884.692 | 1,827.407 | 1,807.952 | 1,803.168 | 1,715.231 | 1,682.402 | 1,608.66 | 1,525.739 | 1,467.436 | 1,461.525 | 1,249.517 | 1,225.791 | 994.099 | 920.62 | 865.854 | 854.026 | 811.623 | 794.035 | 754.349 | 712.697 | 718.127 | 692.38 | 488.737 | 453.872 | 444.678 | 442.138 | 276.719 | 258.454 | 249.796 | 248.641 | 235.163 | 222.287 | 224.279 | 227.7 | 230.513 | 208.787 | 202.559 | 194.109 | 194.129 | 183.231 | 184.886 | 187.876 | 179.743 | 164.337 | 171.183 | 167.99 | 151.121 | 145.26 | 141.56 | 143.427 | 139.335 | 131.5 | 140.4 | 143.9 | 133.3 | 122.7 | 116.9 | 82.2 | 88.8 | 79.3 | 78 | 73.8 | 78.4 | 79.6 | 76.8 | 79 | 81.9 | 75.6 | 77.4 | 60.2 | 56.3 | 64.9 | 53.5 | 46.8 | 49.3 | 51.2 | 44.9 |