
Brown & Brown, Inc.
NYSE:BRO
111.32 (USD) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 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 | 1989 Q3 | 1989 Q2 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 669 | 675 | 957 | 1,107 | 581 | 700.3 | 755.7 | 627.9 | 563.5 | 650 | 579.5 | 2,383.5 | 1,694.5 | 693.2 | 943.969 | 850.23 | 678.744 | 817.398 | 1,070.19 | 623.24 | 385.788 | 542.174 | 497.51 | 432.548 | 322.477 | 438.961 | 422.971 | 477.928 | 558.248 | 573.383 | 546.52 | 600.296 | 546.721 | 515.646 | 488.683 | 453.939 | 401.846 | 443.42 | 448.818 | 412.607 | 340.731 | 470.048 | 382.092 | 309.107 | 250.017 | 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 | 233.329 | 209.005 | 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 | 37.027 | 48.37 | 43.77 | 47.669 | 23.957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.786 | 29.388 | 30.018 | 37.377 | 28.35 | 31.287 | 33.208 | 29.341 | 23.185 | 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
| 0 | 10 | 11 | 9 | 10 | 11 | 13.2 | 10.1 | 9.3 | 12 | 11.2 | 14.9 | 17.6 | 12.9 | 14.428 | 13.08 | 11.926 | 18.332 | 18.216 | 18.111 | 16.595 | 12.325 | 9.935 | 10.542 | 10.518 | 12.868 | 12.843 | 11.161 | 20.84 | 24.965 | 29.156 | 30.164 | 20.622 | 15.048 | 13.287 | 16.077 | 13.88 | 13.734 | 10.545 | 10.678 | 10.867 | 11.157 | 11.452 | 12.3 | 10.967 | 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 | 3.163 | 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 | 2.149 | 7.398 | 6.632 | 6.999 | 0.481 | 9.726 | 11.196 | 10.402 | 11.308 | 8.153 | 9.895 | 10.071 | 12.797 | 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
| 669 | 685 | 968 | 1,116 | 591 | 711.3 | 768.9 | 638 | 572.8 | 662 | 590.7 | 2,398.4 | 1,712.1 | 706.1 | 958.397 | 863.31 | 690.67 | 835.73 | 1,088.406 | 641.351 | 402.383 | 554.499 | 507.445 | 443.09 | 332.995 | 451.829 | 435.814 | 489.089 | 579.088 | 598.348 | 575.676 | 630.46 | 567.343 | 530.694 | 501.97 | 470.016 | 415.726 | 457.154 | 459.363 | 423.285 | 351.598 | 481.205 | 393.544 | 321.407 | 260.984 | 213.576 | 182.658 | 397.73 | 347.434 | 228.004 | 442.774 | 386.252 | 345.233 | 416.84 | 480.53 | 286.603 | 273.163 | 396.578 | 418.469 | 438.859 | 375.165 | 352.37 | 345.09 | 350.115 | 267.279 | 223.307 | 240.616 | 215.63 | 256.34 | 41.126 | 301.171 | 308.451 | 113.678 | 330.677 | 340.698 | 309.107 | 329.768 | 330.452 | 311.993 | 279.444 | 283.114 | 335.589 | 190.416 | 47.123 | 27.79 | 57.308 | 78.478 | 63.657 | 60.033 | 68.496 | 155.041 | 165.595 | 182.95 | 16.499 | 43.207 | 44.554 | 75.912 | 39.176 | 55.768 | 50.402 | 54.668 | 24.766 | 9.726 | 11.196 | 10.402 | 11.308 | 8.153 | 9.895 | 10.071 | 12.797 | 12.466 | 11.362 | 10.658 | 32.873 | 31.148 | 31.739 | 38.791 | 29.658 | 31.972 | 33.88 | 30.026 | 23.972 | 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
| 2,666 | 3,538 | 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 | 1,279.4 | 1,426.085 | 1,301.897 | 1,179.361 | 1,142.717 | 1,127.986 | 1,126.106 | 1,033.676 | 1,001.339 | 1,205.399 | 991.245 | 898.488 | 910.211 | 834.894 | 825.457 | 842.315 | 1,024.222 | 2,686.229 | 522.149 | 525.53 | 580.565 | 801.456 | 533.039 | 488.131 | 465.853 | 461.621 | 494.786 | 444.247 | 437.575 | 415.495 | 461.222 | 404.471 | 395.915 | 365.705 | 310.486 | 303.882 | 302.725 | 0 | 0 | 0 | 0 | 0 | 247.718 | 232.688 | 0 | 224.299 | 233.597 | 211.897 | 0 | 238.525 | 235.463 | 230.838 | 0 | 256.479 | 264.166 | 231.471 | 240.68 | 271.606 | 273.811 | 0 | 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 | 96.952 | 72.06 | 70.788 | 66.94 | 69.054 | 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 | 56.784 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 240.785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,582 | 2,701 | 2,597 | 2,668 | 2,284 | 2,379.1 | 2,261.1 | 2,313.4 | 1,950.4 | 1,978.7 | 1,889.8 | 1,511.9 | 1,238.8 | 1,344.8 | 1,013.795 | 1,026.635 | 923 | 979.802 | 947.296 | 937.52 | 847.778 | 938.964 | 894.093 | 857.213 | 763.265 | 805.271 | 742.47 | 726.662 | 653.199 | 619.586 | 654.478 | 626.323 | 604.092 | 624.869 | 671.248 | 644.212 | 592.764 | 614.382 | 622.865 | 629.373 | 637.513 | 651.328 | 676.856 | 676.606 | 298.9 | 318.545 | 295.385 | 264.356 | 230.297 | 228.783 | 342.734 | 364.786 | 352.558 | 291.287 | 252.164 | 298.122 | 273.646 | 256.231 | 251.252 | 270.402 | 250.959 | 261.329 | 283.231 | 267.405 | 265.13 | 299.725 | 299.612 | 313.671 | 294.372 | 305.576 | 309.844 | 303.256 | 266.044 | 317.529 | 314.653 | 297.726 | 285.226 | 289.315 | 262.736 | 260.784 | 240.576 | 204.377 | 339.978 | 297.696 | 284.81 | 139.868 | 286.513 | 277.03 | 265.572 | 119.52 | 216.55 | 218.742 | 211.337 | 58.558 | 42.779 | 39.6 | 44.079 | 41.024 | 1.998 | -0.16 | -0.464 | 26.449 | 0 | 0 | 0 | 41.452 | 0 | 0 | 0 | 42.735 | 0 | 0 | 0 | 7.307 | 7.501 | 5.486 | 6.706 | 6.336 | 6.622 | 5.249 | 4.337 | 6.778 | 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
| 5,917 | 6,924 | 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 | 3,398.277 | 3,191.842 | 2,793.031 | 2,958.249 | 3,163.688 | 2,704.977 | 2,283.837 | 2,494.802 | 2,606.937 | 2,291.548 | 1,994.748 | 2,167.311 | 2,013.178 | 2,041.208 | 2,074.602 | 2,242.156 | 3,916.383 | 1,778.932 | 1,696.965 | 1,736.128 | 1,974.674 | 1,647.267 | 1,496.621 | 1,537.389 | 1,543.849 | 1,547.444 | 1,433.358 | 1,570.108 | 1,485.895 | 1,459.235 | 964.355 | 928.036 | 843.748 | 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 | 177.152 | 129.826 | 121.03 | 121.144 | 120.269 | 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 | 87.534 | 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
| 524 | 519 | 501 | 482 | 469 | 469.1 | 448.2 | 449.6 | 451.6 | 454.8 | 453.7 | 417.9 | 418.7 | 409 | 396.171 | 388.781 | 386.712 | 388.113 | 373.915 | 364.698 | 352.952 | 332.915 | 322.308 | 306.538 | 291.944 | 100.395 | 89.772 | 85.213 | 81.131 | 77.086 | 71.296 | 72.747 | 72.607 | 75.807 | 77.771 | 80.488 | 80.899 | 81.753 | 81.338 | 82.805 | 83.22 | 84.668 | 88.176 | 86.37 | 74.576 | 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
| 8,111 | 7,970 | 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 | 4,565.156 | 4,513.97 | 4,473.042 | 4,395.918 | 4,123.943 | 4,023.298 | 3,881.576 | 3,746.094 | 3,702.265 | 3,551.661 | 3,513.218 | 3,432.786 | 2,929.634 | 2,845.854 | 2,747.446 | 2,716.079 | 2,701.488 | 2,692.104 | 2,675.831 | 2,675.402 | 2,672.365 | 2,665.347 | 2,615.635 | 2,586.683 | 2,559.005 | 2,559.882 | 2,487.791 | 2,460.611 | 2,512.508 | 2,509.28 | 2,006.491 | 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
| 1,821 | 1,814 | 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 | 1,045.28 | 1,044.999 | 1,060.364 | 1,049.66 | 977.202 | 965.364 | 932.874 | 916.768 | 923.418 | 899.583 | 907.638 | 898.807 | 680.226 | 640.554 | 630.283 | 641.005 | 656.054 | 671.874 | 685.519 | 707.454 | 726.14 | 745.352 | 739.555 | 744.68 | 758.096 | 772.08 | 774.913 | 784.642 | 805.699 | 828.961 | 601.574 | 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 | 155.337 | 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
| 9,932 | 9,784 | 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 | 5,610.436 | 5,558.969 | 5,533.406 | 5,445.578 | 5,101.145 | 4,988.662 | 4,814.45 | 4,662.862 | 4,625.683 | 4,451.244 | 4,420.856 | 4,331.593 | 3,609.86 | 3,486.408 | 3,377.729 | 3,357.084 | 3,357.542 | 3,363.978 | 3,361.35 | 3,382.856 | 3,398.505 | 3,410.699 | 3,355.19 | 3,331.363 | 3,317.101 | 3,331.962 | 3,262.704 | 3,245.253 | 3,318.207 | 3,338.241 | 2,608.065 | 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
| 0 | 19 | 21 | 22 | 21 | 21 | 24.3 | 27.5 | 25.4 | 22.4 | 24 | 23.7 | 25 | 31 | 31.349 | 32.622 | 31.734 | 24.971 | 24.738 | 21.592 | 23.34 | 27.378 | 28.137 | 24.896 | 17.528 | 17.394 | 17.152 | 20.092 | 17.558 | 13.9 | 14.085 | 10.876 | 17.153 | 23 | 26.307 | 22.992 | 20.515 | 18.092 | 22.943 | 21.246 | 18.786 | 19.862 | 19.989 | 19.194 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6.457 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.552 | 14.127 | 0 | 0 | 0 | 0 | 0 | 0 | 16.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.398 | 0 | 0 | 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
| 387 | 366 | 365 | 355 | 333 | 301.8 | 288 | 271.9 | 255 | 230.9 | 219.5 | 213.2 | 208.4 | 206.8 | 192.933 | 185.681 | 165.91 | 149.581 | 131.893 | 121.129 | 107.766 | 104.864 | 97.599 | 90.541 | 81.213 | 71.975 | 72.844 | 68.636 | 64.063 | 57.324 | 54.971 | 52.476 | 49.369 | 44.943 | 44.77 | 29.879 | 25.608 | 35.882 | 36.961 | 37.38 | 40.874 | 36.567 | 33.481 | 11.12 | 27.293 | 21.662 | 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 | 20.831 | 24.361 | 20.09 | 19.16 | 12.882 | 15.163 | 14.249 | 14.127 | 10.021 | 10.09 | 9.863 | 12.933 | 9.718 | 7.197 | 6.925 | 8.46 | 4.518 | 6.387 | 6.517 | 6.733 | 6.608 | 7.006 | 6.818 | 7.874 | 7.478 | 7.345 | 6.743 | 4.744 | 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 | 2.479 | 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
| 10,843 | 10,688 | 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 | 6,230.889 | 6,166.053 | 6,117.762 | 6,008.243 | 5,631.691 | 5,496.081 | 5,298.508 | 5,128.019 | 5,073.727 | 4,873.219 | 4,811.541 | 4,521.357 | 3,789.628 | 3,660.349 | 3,540.481 | 3,505.394 | 3,497.894 | 3,500.077 | 3,500.479 | 3,526.606 | 3,547.353 | 3,559.61 | 3,496.339 | 3,467.09 | 3,458.343 | 3,473.393 | 3,405.584 | 3,386.35 | 3,459.853 | 3,471.237 | 2,709.934 | 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 | 53.446 | 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
| 16,760 | 17,612 | 17,525 | 15,944 | 14,806 | 14,883.4 | 13,983 | 14,071.5 | 13,399.9 | 13,973.5 | 13,658.3 | 12,279.9 | 11,272.9 | 9,795.4 | 9,629.166 | 9,357.895 | 8,910.793 | 8,966.492 | 8,795.379 | 8,201.058 | 7,582.345 | 7,622.821 | 7,680.664 | 7,164.767 | 6,806.289 | 6,688.668 | 5,802.806 | 5,701.557 | 5,615.083 | 5,747.55 | 7,414.277 | 5,279.009 | 5,197.444 | 5,287.3 | 5,522.027 | 5,206.877 | 4,992.96 | 5,004.479 | 5,002.192 | 5,020.837 | 4,838.942 | 4,956.458 | 4,945.748 | 4,930.472 | 3,674.289 | 3,649.508 | 3,554.788 | 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 | 140.98 | 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
| 481 | 373 | 329 | 313 | 322 | 458.9 | 380.2 | 329.1 | 342.7 | 286.5 | 276.3 | 279.3 | 230.8 | 242.7 | 1,440.978 | 1,616.56 | 1,393.329 | 1,389.026 | 1,239.669 | 1,401.397 | 1,125.971 | 1,114.277 | 1,010.056 | 1,078.286 | 937.942 | 944.904 | 816.778 | 913.769 | 820.998 | 749.34 | 716.912 | 810.134 | 748 | 717.159 | 673.06 | 758.774 | 632.439 | 638.646 | 587.881 | 664.641 | 670.299 | 625.445 | 582.918 | 690.653 | 594.656 | 568.518 | 524.22 | 523.413 | 506.593 | 455.228 | 57.046 | 55.802 | 46.479 | 349.48 | 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 | 21.161 | 19.238 | 20.744 | 43.661 | 258.671 | 19.568 | 20.163 | 35.362 | 11.282 | 8.055 | 13.123 | 34.455 | 12.284 | 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 | 74.005 | 75.574 | 72.759 | 79.396 | 78.467 | 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
| 75 | 225 | 225 | 725 | 875 | 614.1 | 562.5 | 53.1 | 246.3 | 295.6 | 67.5 | 67.5 | 42.5 | 85.9 | 290 | 299.983 | 70 | 113.542 | 66.25 | 62.5 | 58.75 | 98.415 | 55 | 55 | 55 | 50 | 30 | 25 | 120 | 141.986 | 120 | 20 | 55 | 55.5 | 80.492 | 80.492 | 80.492 | 73.125 | 41.25 | 34.375 | 27.5 | 45.625 | 38.75 | 6.609 | 0 | -3.518 | 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 | 4.387 | 2.336 | 2.126 | 2.616 | 3.714 | 3.403 | 5.096 | 5.828 | 4.96 | 3.825 | 2.94 | 1.818 | 6.074 | 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 | 0 | 0 |
Deferred Revenue
| 542 | 0 | 625 | 603 | 488 | 540.6 | 530.9 | 487.5 | 399.7 | 492.2 | 430.7 | 408.4 | 362.5 | 459.6 | 551.361 | 476.6 | 473.444 | 534.076 | 514.5 | 459.209 | 461.4 | 521.042 | 501.9 | 437.4 | 408.789 | 480.578 | 452.743 | 411.891 | 389.759 | 412.6 | 430.1 | 389.9 | 370.993 | 392.5 | 444.979 | 394 | 369.1 | 392.7 | 425.8 | 388.1 | 371.4 | 403.899 | 445.43 | 407.552 | 0 | 80.959 | 0 | 31.216 | 25.343 | 32.867 | 0 | 0 | 0 | 30.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.027 | 0 | 0 | 0 | 32.273 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,832 | 5,716 | 5,346 | 3,750 | 3,195 | 3,343.3 | 3,116.9 | 3,287.9 | 2,824.2 | 3,522.3 | 3,464.1 | 2,144.7 | 1,803.1 | 1,879.2 | 606.802 | 407.762 | 304.209 | 317.708 | 419.972 | 335.17 | 244.498 | 311.627 | 581.968 | 336.424 | 245.342 | 307.504 | 333.206 | 306.047 | 303.875 | 705.534 | 2,364.502 | 199.503 | 163.915 | 279.998 | 503.204 | 224.389 | 201.325 | 224.076 | 209.616 | 241.223 | 140.248 | 194.184 | 195.928 | 165.804 | 197.836 | 157.4 | 237.569 | 107.153 | 85.285 | 79.593 | 566.46 | 584.814 | 554.14 | 100.865 | 463.077 | 469.542 | 427.009 | 434.802 | 471.334 | 473.612 | 420.281 | 444.398 | 481.494 | 515.487 | 468.243 | 497.609 | 516.456 | 527.113 | 465.257 | 525.844 | 511.114 | 523.238 | 480.013 | 554.731 | 561.218 | 555.073 | 489.015 | 472 | 465.566 | 447.427 | 395.946 | 58.031 | 327.403 | 279.031 | 268.797 | 271.542 | 288.104 | 266.606 | 256.438 | 258.1 | 231.997 | 230.303 | 223.78 | 195.657 | 198.795 | 195.449 | 185.989 | 178.154 | 125.192 | 124.986 | 127.102 | 123.592 | -3.403 | -5.096 | -5.828 | 113.906 | -3.825 | -2.94 | -1.818 | 96.724 | -5.472 | -5.466 | -6.818 | 0 | 0 | 0 | 0 | 6.07 | 0 | 0 | 0 | 0 | -2.2 | -2.2 | 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
| 4,930 | 6,314 | 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 | 2,889.141 | 2,800.922 | 2,240.982 | 2,354.352 | 2,240.391 | 2,258.276 | 1,890.619 | 2,045.361 | 2,148.924 | 1,907.11 | 1,647.073 | 1,782.986 | 1,632.727 | 1,656.707 | 1,634.632 | 1,987.474 | 3,631.514 | 1,419.537 | 1,337.908 | 1,445.157 | 1,701.735 | 1,457.655 | 1,283.356 | 1,328.547 | 1,264.547 | 1,328.339 | 1,209.447 | 1,269.153 | 1,263.026 | 1,270.618 | 792.492 | 906.877 | 861.789 | 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 | 188.049 | 127.528 | 127.112 | 129.718 | 127.306 | 0 | 0 | 0 | 118.866 | 0 | 0 | 0 | 102.798 | 0 | 0 | 0 | 97.394 | 84.622 | 94.217 | 92.61 | 81.843 | 76.994 | 74.179 | 80.628 | 79.712 | 0 | 0 | 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
| 3,917 | 189 | 3,548 | 3,571 | 3,187 | 3,405.5 | 3,502.4 | 4,134.4 | 4,062 | 3,887.4 | 4,423.2 | 4,528.1 | 3,682.8 | 2,160.437 | 1,927.058 | 1,926.375 | 2,176.097 | 2,198.841 | 2,215.255 | 1,740.126 | 1,660.103 | 1,668.198 | 1,690.657 | 1,596.332 | 1,599.821 | 1,456.99 | 832.361 | 841.959 | 851.548 | 856.141 | 860.741 | 965.391 | 1,005.044 | 1,018.372 | 1,031.693 | 1,045.004 | 1,058.327 | 1,071.618 | 1,118.589 | 1,132.3 | 1,146.01 | 1,152.846 | 1,159.682 | 1,168.125 | 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 | 10.66 | 2.759 | 3.699 | 3.872 | 5.086 | 3.276 | 4.301 | 4.575 | 17.378 | 4.804 | 3.841 | 3.787 | 6.257 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 291.704 | 0 | 0 | 0 | 237.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 701 | 711 | 638 | 614 | 614 | 0 | 568.4 | 571.9 | 563.5 | 584 | 572.3 | 443.1 | 432 | 0 | 0 | 0 | 0 | 0 | 332.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 376.658 | 371.099 | 363.583 | 0 | 347.6 | 340.244 | 336.597 | 0 | 345.558 | 337.5 | 285.5 | 0 | 284.257 | 249.195 | 244.883 | 0 | 229.458 | 222.773 | 215.349 | 0 | 167.074 | 159.9 | 153.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.018 | 0 | 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
| 371 | 3,961 | 334 | 331 | 338 | 942.2 | 123 | 135.1 | 116.5 | 298.9 | 113.6 | 125.4 | 383.8 | 770.663 | 705.348 | 684.596 | 662.717 | 659.076 | 304.823 | 619.138 | 551.782 | 558.983 | 526.56 | 480.694 | 460.964 | 448.124 | 398.31 | 371.409 | 358.31 | 321.236 | 438.375 | 435.848 | 438.696 | 438.994 | 87.169 | 80.872 | 89.161 | 454.538 | 85.721 | 106.9 | 85.426 | 420.714 | 72.187 | 72.715 | 63.437 | 63.786 | 63.958 | 63.252 | 58.907 | 65.314 | 62.858 | 64.959 | 65.783 | 231.395 | 38.784 | 39.003 | 36.509 | 174.246 | 162.056 | 143.636 | 138.361 | 125.19 | 124.894 | 113.858 | 107.885 | 101.58 | 95.884 | 86.687 | 83.348 | 13.635 | 73.156 | 66.132 | 67.574 | 61.688 | 57.034 | 50.219 | 48.265 | 47.319 | 38.616 | 34.633 | 34.855 | 33.019 | 33.031 | 26.239 | 24.484 | 10.178 | 11.896 | 9.454 | 5.854 | 5.604 | 5.47 | 5.543 | 6.146 | 6.308 | 7.984 | 7.434 | 8.543 | 5.937 | 6.445 | 6.286 | 6.592 | 7.448 | -3.276 | -4.301 | -4.575 | 7.658 | -4.804 | -3.841 | -3.787 | 3.981 | -3.99 | -5.219 | -5.524 | 6.16 | 6.161 | 6.544 | 6.462 | 6.341 | 6.553 | 6.584 | 5.467 | 5.955 | -11.6 | -12.7 | 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
| 4,989 | 4,861 | 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 | 4,498.6 | 2,931.1 | 2,632.406 | 2,610.971 | 2,838.814 | 2,857.917 | 2,852.978 | 2,359.264 | 2,211.885 | 2,227.181 | 2,217.217 | 2,077.026 | 2,060.785 | 1,905.114 | 1,230.671 | 1,213.368 | 1,209.858 | 1,177.377 | 1,299.116 | 1,401.239 | 1,443.74 | 1,457.366 | 1,495.52 | 1,496.975 | 1,511.071 | 1,526.156 | 1,551.91 | 1,579.444 | 1,568.033 | 1,573.56 | 1,577.427 | 1,578.34 | 828.937 | 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 | 16.597 | 10.027 | 10.31 | 10.899 | 14.112 | 0 | 0 | 0 | 27.439 | 0 | 0 | 0 | 14.189 | 0 | 0 | 0 | 15.063 | 15.975 | 17.38 | 17.232 | 14.866 | 16.336 | 18.103 | 15.78 | 17.163 | 0 | 0 | 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
| 9,919 | 11,175 | 11,045 | 9,907 | 9,019 | 9,304.6 | 8,784.3 | 8,999 | 8,554.9 | 9,366.9 | 9,347.7 | 7,996.5 | 6,937.5 | 5,598.5 | 5,521.547 | 5,411.893 | 5,079.796 | 5,212.269 | 5,093.369 | 4,617.54 | 4,102.504 | 4,272.542 | 4,366.141 | 3,984.136 | 3,707.858 | 3,688.1 | 2,863.398 | 2,870.075 | 2,844.49 | 3,164.851 | 4,930.63 | 2,820.776 | 2,781.648 | 2,927.2 | 3,197.255 | 2,954.63 | 2,794.427 | 2,854.703 | 2,816.457 | 2,907.783 | 2,777.48 | 2,842.713 | 2,840.453 | 2,848.958 | 1,621.429 | 1,642.367 | 1,590.004 | 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 | 204.646 | 137.555 | 137.422 | 140.617 | 141.418 | 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 | 96.875 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 31 | 31 | 30 | 30 | 30.4 | 30.4 | 30.3 | 30.3 | 30.3 | 30.3 | 30.2 | 30.2 | 30.1 | 30.093 | 30.01 | 30.022 | 29.969 | 29.937 | 29.915 | 29.893 | 29.711 | 29.714 | 29.582 | 29.584 | 29.338 | 29.011 | 28.708 | 28.696 | 14.882 | 14.884 | 14.826 | 14.828 | 14.811 | 14.811 | 14.769 | 14.797 | 14.642 | 14.641 | 14.587 | 14.587 | 14.587 | 14.59 | 14.539 | 14.541 | 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 | 0 | 0 | 6.916 | 13.832 | 6.915 | 6.881 | 6.879 | 6.856 | 6.865 | 0 | 6.808 | 6.818 | 0 | 0 | 0 | 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 | 0.87 | 0 | 0 | 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
| 6,416 | 6,128 | 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 | 4,192.1 | 4,000.7 | 3,927.912 | 3,807.684 | 3,694.457 | 3,520.683 | 3,451.88 | 3,341.99 | 3,269.359 | 3,140.762 | 3,088.174 | 2,995.206 | 2,925.17 | 2,833.622 | 2,782.504 | 2,697.396 | 2,644.191 | 2,456.599 | 2,290.014 | 2,233.056 | 2,185.902 | 2,134.64 | 2,095.958 | 2,041.602 | 1,992.518 | 1,947.411 | 1,906.744 | 1,854.877 | 1,809.367 | 1,768.201 | 1,759.593 | 1,705.767 | 1,658.508 | 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 | 36.122 | 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
| 15 | -109 | 125 | -47 | -51 | -19.1 | -127.6 | -50.5 | -101 | -148.4 | -315.5 | -142.8 | -12.4 | -9.4 | -6.55 | -3.549 | -4.99 | -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 | 0.001 | 0.005 | 0.006 | 0 | 0.005 | 0.003 | 0.005 | 0 | 0.004 | 0 | -0.001 | 0 | 0.013 | 0.008 | 0.014 | 0.013 | 0.058 | 0.074 | 5.929 | 0 | 6.568 | 0 | 0 | 0 | 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
| 359 | 387 | 347 | 279 | 255 | 279 | 239 | 179 | 159.8 | 171.7 | 155.4 | 87.7 | 125.5 | 175.5 | 156.164 | 111.857 | 111.508 | 203.571 | 220.193 | 211.613 | 180.589 | 179.806 | 196.635 | 155.843 | 143.677 | 137.608 | 127.893 | 105.378 | 97.706 | 111.218 | 178.749 | 210.351 | 215.066 | 210.76 | 214.003 | 195.876 | 191.218 | 187.723 | 264.31 | 243.575 | 237.473 | 330.957 | 331.121 | 361.208 | 379.811 | 371.96 | 362.293 | 344.354 | 340.606 | 335.872 | 327.053 | 313.81 | 310.901 | 307.066 | 303.966 | 293.081 | 290.197 | 287.004 | 282.765 | 273.781 | 270.261 | 267.861 | 265.324 | 254.185 | 252.478 | 250.18 | 247.988 | 236.163 | 234.342 | 231.888 | 230.52 | 218.237 | 216.889 | 219.687 | 208.926 | 202.877 | 200.947 | 197.759 | 206.139 | 196.285 | 188.452 | 180.364 | 186.377 | 178.577 | 177.725 | 170.13 | 169.473 | 169.265 | 158.17 | 159.564 | 165.595 | 168.605 | 167.714 | 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 | 7.052 | 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
| 6,821 | 6,437 | 6,464 | 6,026 | 5,778 | 5,578.8 | 5,198.7 | 5,072.5 | 4,845 | 4,606.6 | 4,310.6 | 4,283.4 | 4,335.4 | 4,196.9 | 4,107.619 | 3,946.002 | 3,830.997 | 3,754.223 | 3,702.01 | 3,583.518 | 3,479.841 | 3,350.279 | 3,314.523 | 3,180.631 | 3,098.431 | 3,000.568 | 2,939.408 | 2,831.482 | 2,770.593 | 2,582.699 | 2,483.647 | 2,458.233 | 2,415.796 | 2,360.211 | 2,324.772 | 2,252.247 | 2,198.533 | 2,149.776 | 2,185.735 | 2,113.054 | 2,061.462 | 2,113.745 | 2,105.295 | 2,081.514 | 2,052.86 | 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
| 6,841 | 6,454 | 6,480 | 6,037 | 5,787 | 5,578.8 | 5,198.7 | 5,072.5 | 4,845 | 4,606.6 | 4,310.6 | 4,283.4 | 4,335.4 | 4,196.9 | 4,107.619 | 3,946.002 | 3,830.997 | 3,754.223 | 3,702.01 | 3,583.518 | 3,479.841 | 3,350.279 | 3,314.523 | 3,180.631 | 3,098.431 | 3,000.568 | 2,939.408 | 2,831.482 | 2,770.593 | 2,582.699 | 2,483.647 | 2,458.233 | 2,415.796 | 2,360.211 | 2,324.772 | 2,252.247 | 2,198.533 | 2,149.776 | 2,185.735 | 2,113.054 | 2,061.462 | 2,113.745 | 2,105.295 | 2,081.514 | 2,052.86 | 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
| 16,760 | 17,612 | 17,525 | 15,944 | 14,806 | 14,883.4 | 13,983 | 14,071.5 | 13,399.9 | 13,973.5 | 13,658.3 | 12,279.9 | 11,272.9 | 9,795.4 | 9,629.166 | 9,357.895 | 8,910.793 | 8,966.492 | 8,795.379 | 8,201.058 | 7,582.345 | 7,622.821 | 7,680.664 | 7,164.767 | 6,806.289 | 6,688.668 | 5,802.806 | 5,701.557 | 5,615.083 | 5,747.55 | 7,414.277 | 5,279.009 | 5,197.444 | 5,287.3 | 5,522.027 | 5,206.877 | 4,992.96 | 5,004.479 | 5,002.192 | 5,020.837 | 4,838.942 | 4,956.458 | 4,945.748 | 4,930.472 | 3,674.289 | 3,649.508 | 3,554.788 | 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 |