Peabody Energy Corporation
NYSE:BTU
20.63 (USD) • At close December 20, 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 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 772.9 | 621.7 | 855.7 | 969.3 | 988.5 | 1,080.5 | 892.2 | 1,307.3 | 1,354.5 | 1,120.7 | 823.3 | 954.3 | 587 | 548.3 | 580.2 | 709.2 | 814.6 | 848.5 | 682.5 | 732.2 | 759.1 | 853 | 798.1 | 981.9 | 1,371 | 1,451.7 | 1,416.6 | 1,012.1 | 925 | 1,095.7 | 1,068.1 | 872.3 | 1,167.8 | 1,274.3 | 745.6 | 261.3 | 334.3 | 487.1 | 637.1 | 298 | 466.5 | 498.4 | 508.1 | 444 | 551.3 | 517.9 | 629.5 | 558.8 | 648 | 489.2 | 952.4 | 799.1 | 1,401.6 | 1,176.9 | 1,273.2 | 1,295.2 | 1,367.5 | 1,157 | 1,025.4 | 988.8 | 790.8 | 446 | 526.7 | 449.7 | 104 | 74.8 | 82.547 | 45.279 | 216.314 | 82.275 | 295.327 | 326.511 | 317.405 | 318.736 | 350.16 | 503.278 | 478.741 | 459.367 | 381.225 | 389.636 | 401.835 | 329.352 | 779.428 | 117.502 | 105.829 | 111.621 | 71.718 | 71.21 | 15.88 | 8.815 | 16.115 | 44.219 | 31.155 | 62.723 | 33.094 | 55.434 | 46.994 | 65.618 | 87.493 | 126 | 91 |
| 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 | 0.3 | 7.2 | 11.2 | 0 | 2.5 | 0.6 | 0.6 | 0.7 | 19.9 | 17.3 | 21.2 | -83.4 | 42.3 | 2.2 | 9 | 11.2 | 10.9 | 8.9 | 13.5 | 5.2 | 7.6 | 4.9 | 8.7 | 4.8 | 56.2 | 0 | 0 | 0 | 0 | 75 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 772.9 | 621.7 | 855.7 | 969.3 | 988.5 | 1,080.5 | 892.2 | 1,307.3 | 1,354.5 | 1,120.7 | 823.3 | 954.3 | 587 | 548.3 | 580.2 | 709.2 | 814.6 | 848.5 | 682.5 | 732.2 | 759.1 | 853 | 798.1 | 981.9 | 1,371 | 1,451.7 | 1,416.6 | 1,012.1 | 925 | 1,095.7 | 1,068.7 | 872.3 | 1,167.8 | 1,274.3 | 745.6 | 261.3 | 334.3 | 487.1 | 637.1 | 298 | 466.5 | 498.4 | 508.1 | 444 | 551.3 | 517.9 | 629.5 | 558.8 | 648 | 489.2 | 952.4 | 799.1 | 1,401.6 | 1,251.9 | 1,373.2 | 1,295.2 | 1,367.5 | 1,157 | 1,025.4 | 988.8 | 790.8 | 446 | 526.7 | 449.7 | 104 | 74.8 | 82.547 | 45.279 | 216.314 | 82.275 | 295.327 | 326.511 | 317.405 | 318.736 | 350.16 | 503.278 | 478.741 | 459.367 | 381.225 | 389.636 | 401.835 | 329.352 | 779.428 | 117.502 | 105.829 | 111.621 | 71.718 | 71.21 | 15.88 | 8.815 | 16.115 | 44.219 | 31.155 | 62.723 | 33.094 | 55.434 | 46.994 | 65.618 | 87.493 | 126 | 91 |
| Net Receivables
| 304.2 | 511.6 | 343.1 | 389.7 | 348.4 | 325.5 | 394.7 | 465.5 | 426.4 | 530.4 | 357.4 | 350.5 | 276 | 250.7 | 167.8 | 244.8 | 192.9 | 191.4 | 265.2 | 329.5 | 293.4 | 395.7 | 554.6 | 450.4 | 444.9 | 503 | 524 | 552.1 | 431 | 396.5 | 312.1 | 473 | 351.9 | 345.2 | 263.7 | 228.8 | 370 | 301.7 | 431.4 | 563.1 | 490 | 447.1 | 454.4 | 557.9 | 701.7 | 732.2 | 661.8 | 737.8 | 682.2 | 816.2 | 748.1 | 922.5 | 591.4 | 644.8 | 476.4 | 0 | 583.3 | 393.7 | 305.6 | 303 | 339.8 | 319.1 | 290.6 | 383.6 | 412.9 | 296 | 278.959 | 257.95 | 277.442 | 259.625 | 278.062 | 358.242 | 244.73 | 261.997 | 238.867 | 221.541 | 236.538 | 204.419 | 187.464 | 193.784 | 173.006 | 259.642 | 176.864 | 220.891 | 154.082 | 125.529 | 249.612 | 153.212 | 165.484 | 190.112 | 192.724 | 0 | 162.513 | 147.808 | 115.225 | 151.756 | 157.258 | 153.021 | 330.04 | 384 | 320 |
| Inventory
| 444.3 | 422.1 | 404.3 | 351.8 | 352 | 312.9 | 331.5 | 296.1 | 277.4 | 252.9 | 269.1 | 226.7 | 224.5 | 232.5 | 241.4 | 261.6 | 319.7 | 301.6 | 269.2 | 331.5 | 294.8 | 322.1 | 268.5 | 280.2 | 277.1 | 290.5 | 265.5 | 291.3 | 307.7 | 313.5 | 250.8 | 203.7 | 259.6 | 303.7 | 315.8 | 307.8 | 348.1 | 395.6 | 369.5 | 406.5 | 490.9 | 548.4 | 549.4 | 506.7 | 563.2 | 581.6 | 566 | 548.4 | 554.9 | 581.7 | 514.9 | 446.3 | 351.9 | 374 | 362.8 | 332.9 | 396.3 | 363.4 | 343.2 | 325.1 | 357.2 | 447.5 | 327 | 277.7 | 275.1 | 296.3 | 251.316 | 268.862 | 267.194 | 285.67 | 217.563 | 215.384 | 181.444 | 167.116 | 175.049 | 389.771 | 368.85 | 363.561 | 345.562 | 323.609 | 323.039 | 314.262 | 271.486 | 246.493 | 245.824 | 252.494 | 247.974 | 229.688 | 231.243 | 202.381 | 239.164 | 207.976 | 212.626 | 210.212 | 195.811 | 222.887 | 229.759 | 242.15 | 235.657 | 246 | 252 |
| Other Current Assets
| 286.6 | 296.8 | 298.4 | 308.9 | 244.1 | 244.3 | 260.1 | 303.6 | 305.8 | 346 | 356.5 | 270.2 | 223.8 | 239 | 282.7 | 204.7 | 209.2 | 241.2 | 202.3 | 220.7 | 218.4 | 229 | 239.5 | 243.1 | 213.9 | 223.2 | 371.4 | 334.5 | 278.9 | 172.4 | 493.9 | 541.6 | 422.4 | 441.4 | 627 | 448.1 | 501.2 | 509.6 | 370.9 | 443.4 | 484 | 383.9 | 398.3 | 484.1 | 471.6 | 417.5 | 594.8 | 730.5 | 769.6 | 687.4 | 814.3 | 838 | 660.1 | 839.7 | 833.8 | 1,330.1 | 568.3 | 416.1 | 574.4 | 572.1 | 601.3 | 645.3 | 805.4 | 860.3 | 1,026.6 | 1,947.7 | 959.003 | 1,355.202 | 1,021.142 | 517.371 | 389.645 | 374.203 | 274.62 | 257.498 | 161.832 | 210.054 | 185.034 | 125.875 | 147.761 | 147.573 | 251.902 | 247.506 | 238.074 | 142.275 | 77.433 | 79.325 | 578.721 | 95.813 | 116.988 | 164.834 | 114.422 | 343.767 | 161.321 | 209.212 | 277.386 | 222.451 | 169.646 | 171.756 | 860.19 | 1,034 | 1,073 |
| Total Current Assets
| 1,808 | 1,852.2 | 1,901.5 | 2,019.7 | 1,933 | 1,963.2 | 1,878.5 | 2,372.5 | 2,364.1 | 2,245.4 | 1,806.3 | 1,801.7 | 1,311.3 | 1,270.5 | 1,272.1 | 1,420.3 | 1,536.4 | 1,582.7 | 1,419.2 | 1,613.9 | 1,565.7 | 1,799.8 | 1,860.7 | 1,955.6 | 2,306.9 | 2,483.9 | 2,577.5 | 2,190 | 1,942.6 | 1,978.1 | 3,206.2 | 2,090.6 | 2,245.8 | 2,381.9 | 1,952.1 | 1,246 | 1,553.6 | 1,694 | 1,808.9 | 1,711 | 1,931.4 | 1,877.8 | 1,910.2 | 1,992.7 | 2,287.8 | 2,249.2 | 2,452.1 | 2,676 | 2,654.7 | 2,574.5 | 3,029.7 | 3,005.9 | 3,005 | 3,110.4 | 3,046.2 | 2,958.2 | 2,915.4 | 2,330.2 | 2,248.6 | 2,189 | 2,089.1 | 1,857.9 | 1,949.7 | 1,971.3 | 1,818.6 | 2,614.8 | 1,571.825 | 1,927.293 | 1,782.092 | 1,144.941 | 1,180.597 | 1,274.34 | 1,018.199 | 1,005.347 | 925.908 | 1,324.644 | 1,269.163 | 1,153.222 | 1,062.012 | 1,054.602 | 1,092.195 | 1,095.482 | 1,417.703 | 682.74 | 583.168 | 568.969 | 1,148.025 | 549.923 | 529.595 | 566.142 | 562.425 | 557.021 | 567.615 | 629.955 | 621.516 | 652.528 | 603.657 | 632.545 | 1,513.38 | 1,790 | 1,736 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 3,134.6 | 3,117.2 | 2,908.8 | 2,906 | 2,841.5 | 2,846.7 | 2,870.6 | 2,891.9 | 2,846.6 | 2,892.9 | 2,936.3 | 2,986.1 | 2,990.4 | 3,050.7 | 3,072.2 | 3,101 | 3,197.2 | 3,229.1 | 4,685.8 | 4,761.5 | 4,984.8 | 5,067.9 | 5,166.5 | 5,207 | 4,851.9 | 4,945.7 | 5,008 | 5,111.9 | 5,082.6 | 5,214.2 | 8,653.9 | 8,776.7 | 9,215.5 | 9,061.9 | 9,162.8 | 9,258.5 | 9,475.4 | 9,494 | 10,451.8 | 10,577.3 | 10,651.1 | 10,700.5 | 10,855.4 | 11,082.5 | 11,448.3 | 11,492 | 11,597.7 | 11,801.7 | 12,511.1 | 12,435.6 | 11,969.1 | 11,362.7 | 7,808.1 | 7,584 | 7,421.5 | 7,426.1 | 7,219.1 | 7,246.4 | 7,245.8 | 7,261.5 | 7,228.2 | 7,313.3 | 7,308.7 | 7,315.2 | 7,387.4 | 7,342.5 | 7,333.514 | 7,332.4 | 7,832.337 | 7,763.941 | 7,663.021 | 7,551.517 | 5,565.54 | 5,511.559 | 5,385.171 | 5,177.708 | 5,014.029 | 4,883.277 | 4,894.779 | 4,781.431 | 4,725.843 | 4,716.793 | 4,262.637 | 4,280.986 | 4,290.103 | 4,324.727 | 4,303.15 | 4,273.042 | 4,380.386 | 4,372.592 | 4,348.891 | 4,335.276 | 4,312.676 | 4,322.639 | 4,321.234 | 4,718.339 | 4,757.05 | 4,815.51 | 4,785.969 | 4,800 | 4,793 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 242.406 | 242.406 | 240.667 | 240.667 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.8 | 10.1 | 16.8 | 20.7 | 44.5 | 51.9 | 60.5 | 70.9 | 88.5 | 115.5 | 143.8 | 177.2 | 231.6 | 279.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 0 | -47.3 | -37.2 | -28.6 | 0 | -73.8 | 0 | 0 | -167.5 | -170.6 | -159.2 | 0 | -127 | -148.9 | -155.4 | -44.5 | 8.8 | 10.1 | 16.8 | 20.7 | 44.5 | 51.9 | 60.5 | 70.9 | 88.5 | 115.5 | 143.8 | 177.2 | 231.6 | 279.7 | -179 | 0 | -498.4 | -106.6 | -90.9 | -80.6 | -169.9 | -179.9 | -340.7 | -364.2 | -383.4 | -481.1 | -780 | -406.9 | -532.3 | -545.8 | -586.6 | 0 | 13,574.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -427 | -502.8 | -629.6 | -531.633 | 0 | 242.406 | 242.406 | 240.667 | 240.667 | -739.124 | -419.124 | -325.027 | 0 | -387.05 | -383.05 | -375.836 | 0 | -336.671 | -335.977 | -346.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -271.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 85.3 | 749.6 | 759 | 730.5 | 79.1 | 73.8 | 85.6 | 84.3 | 220.3 | 157 | 201.2 | 162 | 140.8 | 132.2 | 142 | 140.9 | 122.4 | 132.1 | 120.5 | 139.1 | 193.5 | 205 | 211.8 | 212.6 | 276.4 | 296.1 | 343.6 | 470.6 | 517.9 | 561.2 | 64.4 | 910.4 | 771.6 | 619.2 | 377.8 | 466 | 633.4 | 671.9 | 889.9 | 902.1 | 957.3 | 1,031.8 | 1,017.2 | 1,050.4 | 1,154.8 | 1,186.7 | 1,422.1 | 1,431.8 | 1,684.6 | 1,683.8 | 1,938.3 | 2,364.4 | 878.5 | 1,051.2 | 1,056.2 | 978.8 | 838.1 | 521.2 | 560.9 | 504.8 | 542.2 | 451.9 | 408.9 | 427 | 397 | 531 | 433 | 483 | 598 | 535 | 456 | 305 | 645 | 325 | 316 | 369 | 372 | 368 | 360 | 0 | 320.893 | 320.219 | 331.236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 264.314 | 0 | 0 | 275.623 | 277.216 | 294.984 | 288.794 | 380.682 | 392 | 394 |
| Tax Assets
| 0 | 47.3 | 37.2 | 28.6 | 2.5 | 19 | 28.5 | 74.7 | 24.5 | 25.9 | 20.9 | 0 | 13 | 34.2 | 34.6 | 4.9 | 4.9 | 4.9 | 4.9 | 28.3 | 48.5 | 48.5 | 48.5 | 48.5 | 85.5 | 85.5 | 85.5 | 85.6 | 2.2 | -279.7 | 179 | 0 | 2.3 | 2.2 | 2.3 | 2.2 | 1 | 1.5 | 1.1 | 0.7 | 4.9 | 82.1 | 62.3 | 7.8 | 69.5 | 39.4 | 33.6 | 0 | 15.8 | 17.4 | 24.3 | 0 | 90.9 | 103.5 | 114.7 | 0 | 66.2 | 57.3 | 29.4 | 0 | 12.5 | 4 | 35 | 118.4 | 105.8 | 98.6 | 98.633 | 0 | 106.967 | 106.967 | 106.967 | -305 | 94.124 | 94.124 | 9.027 | 0 | 15.05 | 15.05 | 15.836 | 0 | 15.778 | 15.758 | 15.759 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 771 | 777 |
| Other Non-Current Assets
| 839 | 159.3 | 159.1 | 305.9 | 866.1 | 999.2 | 936.7 | 187.4 | 143 | 144.7 | 138.3 | 0 | 114 | 114.7 | 120.8 | 44.5 | -8.8 | -10.1 | -16.8 | -20.7 | -44.5 | -51.9 | -60.5 | -70.9 | -88.5 | -115.5 | -143.8 | 145.9 | 296.5 | 561.7 | 912 | 0 | 498.4 | 106.6 | 90.9 | 80.6 | 169.9 | 179.9 | 340.7 | 364.2 | 383.4 | 481.1 | 780 | 406.9 | 462.8 | 506.4 | 553 | 0 | -13,590.2 | -17.4 | -24.3 | 0 | -90.9 | -103.5 | -114.7 | 0 | -66.2 | -57.3 | -29.4 | 0 | -12.5 | -4 | -35 | 417.5 | 397.3 | 531.2 | 432.861 | -74.386 | -107.301 | -107.454 | -106.899 | 447.532 | 644.798 | 324.696 | 316.294 | -19.346 | 371.603 | 368.162 | 359.607 | 342.559 | 320.893 | 320.219 | 331.236 | 316.539 | 332.768 | 333.584 | 332.689 | 317.212 | 293.646 | 277.99 | 262.353 | 264.314 | 265.288 | 256.893 | 254.029 | 15.51 | 102 | 90 | 0 | -771 | -777 |
| Total Non-Current Assets
| 4,058.9 | 4,026.1 | 3,826.9 | 3,942.4 | 3,789.2 | 3,864.9 | 3,921.4 | 3,238.3 | 3,066.9 | 3,049.9 | 3,137.5 | 3,148.1 | 3,131.2 | 3,182.9 | 3,214.2 | 3,246.8 | 3,324.5 | 3,366.1 | 4,811.2 | 4,928.9 | 5,226.8 | 5,321.4 | 5,426.8 | 5,468.1 | 5,213.8 | 5,327.3 | 5,437.1 | 5,991.2 | 6,130.8 | 6,337.1 | 9,630.3 | 9,687.1 | 9,989.4 | 9,683.3 | 9,542.9 | 9,726.7 | 10,109.8 | 10,167.4 | 11,342.8 | 11,480.1 | 11,613.3 | 11,814.4 | 11,934.9 | 12,140.7 | 12,603.1 | 12,678.7 | 13,019.8 | 13,233.5 | 14,195.7 | 14,119.4 | 13,907.4 | 13,727.1 | 8,686.6 | 8,635.2 | 8,477.7 | 8,404.9 | 8,057.2 | 7,767.6 | 7,806.7 | 7,766.3 | 7,770.4 | 7,765.2 | 7,717.6 | 7,851.1 | 7,784.7 | 7,873.7 | 7,766.375 | 7,741.014 | 8,672.409 | 8,540.86 | 8,359.756 | 8,239.716 | 6,210.338 | 5,836.255 | 5,701.465 | 5,527.362 | 5,385.632 | 5,251.439 | 5,254.386 | 5,123.99 | 5,046.736 | 5,037.012 | 4,593.873 | 4,597.525 | 4,622.871 | 4,658.311 | 4,635.839 | 4,590.254 | 4,674.032 | 4,650.582 | 4,611.244 | 4,599.59 | 4,577.964 | 4,579.532 | 4,850.886 | 5,011.065 | 5,154.034 | 5,194.304 | 5,166.651 | 5,192 | 5,187 |
| Total Assets
| 5,866.9 | 5,878.3 | 5,728.4 | 5,962.1 | 5,722.2 | 5,828.1 | 5,799.9 | 5,610.8 | 5,431 | 5,295.3 | 4,943.8 | 4,949.8 | 4,442.5 | 4,453.4 | 4,486.3 | 4,667.1 | 4,860.9 | 4,948.8 | 6,230.4 | 6,542.8 | 6,792.5 | 7,121.2 | 7,287.5 | 7,423.7 | 7,520.7 | 7,811.2 | 8,014.6 | 8,181.2 | 8,073.4 | 8,315.2 | 12,836.5 | 11,777.7 | 12,235.2 | 12,065.2 | 11,495 | 10,972.7 | 11,663.4 | 11,861.4 | 13,151.7 | 13,191.1 | 13,544.7 | 13,692.2 | 13,845.1 | 14,133.4 | 14,890.9 | 14,927.9 | 15,471.9 | 15,909.5 | 16,850.4 | 16,693.9 | 16,937.1 | 16,733 | 11,691.6 | 11,745.6 | 11,523.9 | 11,363.1 | 10,972.6 | 10,097.8 | 10,055.3 | 9,955.3 | 9,859.5 | 9,623.1 | 9,667.3 | 9,822.4 | 9,603.3 | 10,488.5 | 9,338.2 | 9,668.307 | 10,454.501 | 9,685.801 | 9,540.353 | 9,514.056 | 7,228.537 | 6,841.602 | 6,627.373 | 6,852.006 | 6,654.795 | 6,404.661 | 6,316.398 | 6,178.592 | 6,138.931 | 6,132.494 | 6,011.576 | 5,280.265 | 5,206.039 | 5,227.28 | 5,783.864 | 5,140.177 | 5,203.627 | 5,216.724 | 5,173.669 | 5,156.611 | 5,145.579 | 5,209.487 | 5,472.402 | 5,663.593 | 5,757.691 | 5,826.849 | 6,680.031 | 6,982 | 6,923 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 763.8 | 729.1 | 790.6 | 275.8 | 826.8 | 892.1 | 853.2 | 240.7 | 763.5 | 67.7 | 179 | 201.7 | 315.7 | 511.6 | 637.7 | 146.3 | 659.1 | 703.6 | 703.1 | 254.8 | 786.7 | 868.4 | 915.6 | 281.7 | 982.3 | 930.6 | 954.8 | 388 | 983.1 | 1,091.2 | 916.7 | 288.6 | 805.7 | 824.8 | 1,078.9 | 333.3 | 1,118.3 | 1,258.9 | 1,237.6 | 461.7 | 1,410.4 | 1,397.9 | 1,436.5 | 483 | 1,503.9 | 1,527.4 | 1,494.1 | 555 | 1,639 | 0 | 0 | 735.6 | 0 | 0 | 0 | 465.5 | 0 | 0 | 0 | 387.6 | 0 | 0 | 0 | 427.2 | 1,340.3 | 1,155.2 | 1,092.036 | 1,134.017 | 1,177.015 | 1,005.414 | 1,110.496 | 369.891 | 853.003 | 778.669 | 792.409 | 867.965 | 809.956 | 748.514 | 727.874 | 691.6 | 665.999 | 685.459 | 562.201 | 572.615 | 551.889 | 543.047 | 590.155 | 547.013 | 571.933 | 543.045 | 574.263 | 564.701 | 506.893 | 576.476 | 496.182 | 546.604 | 526.095 | 573.137 | 593.4 | 0 | 0 |
| Short Term Debt
| 14.8 | 14.1 | 14.4 | 30.8 | 12.7 | 13 | 13.2 | 30 | 546.9 | 177.7 | 19.1 | 76 | 76.5 | 112.7 | 90.5 | 69.4 | 1,654.5 | 10.9 | 12.6 | 47.9 | 23.4 | 57.9 | 34.8 | 64.7 | 42 | 45 | 87.1 | 42.1 | 47.1 | 189 | 18.2 | 20.2 | 493.1 | 482.3 | 6,820.2 | 23 | 19.5 | 20.4 | 104.1 | 21.2 | 21.4 | 20.8 | 20.8 | 31.7 | 34.2 | 26 | 139.5 | 47.8 | 124.8 | 121.4 | 114.6 | 101.1 | 43.8 | 43.8 | 261.5 | 43.2 | 41.5 | 35.2 | 14.3 | 14.1 | 13.7 | 164.2 | 16.7 | 17 | 44.2 | 135.9 | 227.692 | 134.373 | 63.174 | 36.793 | 33.877 | 95.757 | 77.691 | 72.088 | 77.906 | 22.585 | 23.031 | 21.861 | 21.001 | 0 | 18.918 | 19.465 | 20.066 | 23.049 | 20.031 | 31.867 | 21.522 | 47.515 | 50.566 | 46.52 | 72.293 | 27.288 | 27.69 | 36.305 | 44.74 | 58.637 | 48.126 | 57.977 | 76.434 | 0 | 0 |
| Tax Payables
| 0 | 0 | 0 | 120.8 | 0 | 0 | 0 | 45.9 | 0 | 0 | 0 | 99 | 0 | 0 | 0 | 82.7 | 0 | 0 | 0 | 101.6 | 0 | 0 | 0 | 121.4 | 0 | 0 | 0 | 0 | 0 | 0 | 8.6 | 125.8 | 0 | 0 | 0 | 142.7 | 0 | 0 | 0 | 178.6 | 0 | 0 | 0 | 227.3 | 0 | 0 | 0 | 203.8 | 0 | 0 | 0 | 196.8 | 0 | 0 | 0 | 245 | 0 | 0 | 0 | 253 | 0 | 0 | 0 | 313.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.436 | 8.837 | 16.307 | 13.594 | 11.659 | 0 | 0 |
| Deferred Revenue
| 0 | -14.1 | -14.4 | 120.8 | -826.8 | -892.1 | -853.2 | 74.7 | 24.5 | 25.9 | -179 | 27.3 | -315.7 | -511.6 | -700.5 | 4.9 | -719.9 | -703.6 | -703.1 | 28.3 | -786.7 | -868.4 | -915.6 | 48.5 | -982.3 | -930.6 | -954.8 | 85.6 | -983.1 | -1,091.2 | 16 | 17.6 | -883 | -824.8 | -1,078.9 | 53.5 | -1,118.3 | -1,258.9 | -1,237.6 | 80 | -1,410.4 | -1,397.9 | -1,436.5 | 66.4 | -1,503.9 | -1,527.4 | -1,494.1 | 56.4 | -1,639 | 0 | 0 | 27.3 | 0 | 0 | 0 | 120.4 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 98.633 | 0 | 0 | 0 | 106.967 | 0 | 0 | 0 | 9.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.436 | 8.837 | 16.307 | 13.594 | 11.659 | 0 | 0 |
| Other Current Liabilities
| 0 | 0 | 0 | 551.6 | 0 | 0 | 0 | 602.1 | 7.7 | 743.5 | 619.2 | 555 | 429 | 180.7 | 62.8 | 492.2 | 60.8 | 85.3 | 90.3 | 571 | 90.8 | 65.4 | 98.8 | 590.7 | 99.9 | 108.3 | 104.6 | 814.8 | 82.9 | 57 | 42.7 | 577.2 | 49.7 | 697.8 | 225.3 | 985.9 | 378.4 | 249.1 | 419.8 | 1,201.6 | 268.5 | 86 | 142.3 | 1,033.5 | 121.4 | 117.4 | 26.6 | 867.5 | 26 | 1,618.5 | 1,517.4 | 790.2 | 1,397.5 | 1,441.7 | 1,383.2 | 760 | 1,369.8 | 1,181.2 | 1,152.7 | 657.7 | 1,309.7 | 1,147.6 | 1,628.7 | 1,098.6 | 549.1 | 1,459.9 | 474.64 | 918.596 | 662.255 | 227.135 | 123.665 | 901.883 | 80.695 | 74.271 | 63.655 | 123.346 | 67.398 | 34.812 | 50.044 | 82.544 | 101.398 | 127.771 | 117.607 | 20.555 | 24.084 | 28.583 | 496.016 | 37.008 | 43.825 | 51.38 | 51.679 | 81.529 | 116.416 | 164.204 | 200.819 | 129.059 | 74.944 | 75.883 | 391.956 | 1,346 | 1,250 |
| Total Current Liabilities
| 778.6 | 743.2 | 805 | 979 | 839.5 | 905.1 | 866.4 | 918.7 | 1,318.1 | 984.3 | 817.3 | 914.5 | 821.2 | 805 | 791 | 771.2 | 2,374.4 | 799.8 | 806 | 975.3 | 900.9 | 991.7 | 1,049.2 | 1,058.5 | 1,124.2 | 1,099.4 | 1,146.5 | 1,244.9 | 1,113.1 | 1,337.2 | 986.2 | 1,011.8 | 1,348.5 | 1,256.3 | 8,124.4 | 1,484.9 | 1,516.2 | 1,528.4 | 1,761.5 | 1,821.6 | 1,700.3 | 1,504.7 | 1,599.6 | 1,775.5 | 1,659.5 | 1,670.8 | 1,660.2 | 1,674.1 | 1,789.8 | 1,739.9 | 1,632 | 1,823.7 | 1,441.3 | 1,485.5 | 1,644.7 | 1,513.7 | 1,411.3 | 1,216.4 | 1,167 | 1,312.4 | 1,323.4 | 1,311.8 | 1,645.4 | 1,856.2 | 1,933.6 | 2,751 | 1,794.368 | 2,186.986 | 1,902.444 | 1,269.342 | 1,268.038 | 1,367.531 | 1,011.389 | 925.028 | 933.97 | 1,022.923 | 900.385 | 805.187 | 798.919 | 774.144 | 786.315 | 832.695 | 699.874 | 631.968 | 596.004 | 603.497 | 1,107.693 | 631.536 | 666.324 | 640.945 | 698.235 | 673.518 | 650.999 | 776.985 | 742.177 | 743.137 | 665.472 | 720.591 | 1,073.449 | 1,346 | 1,250 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 418.3 | 386.9 | 359.5 | 359.6 | 320.4 | 309.7 | 304.3 | 321.2 | 335.6 | 893.6 | 1,103.6 | 1,105.4 | 1,300.3 | 1,358.9 | 1,448.8 | 1,545 | 7.1 | 1,639 | 1,338.8 | 1,345.3 | 1,384.5 | 1,385.1 | 1,385.1 | 1,342.3 | 1,334.2 | 1,358 | 1,368.1 | 1,454.8 | 1,612 | 1,768.1 | 950.5 | 0 | 0 | 0 | 367 | 6,292.6 | 6,282.4 | 6,284.8 | 6,287.5 | 5,965.6 | 5,969.7 | 5,973.2 | 5,977.4 | 5,970.7 | 5,973.3 | 5,962 | 6,006.2 | 5,627.8 | 6,238.3 | 6,264 | 6,538.4 | 6,556.4 | 2,458.6 | 2,468.2 | 2,478.9 | 2,706.8 | 2,714.6 | 2,727.6 | 2,734.7 | 2,439.1 | 2,763.2 | 2,766.2 | 1,561.7 | 3,139.2 | 3,107.6 | 3,122.7 | 3,137.356 | 2,823.123 | 3,152.967 | 3,155.207 | 3,170.966 | 3,168.069 | 1,624.912 | 1,308.565 | 1,332.526 | 1,044.433 | 1,384.263 | 1,393.049 | 1,374.718 | 1,424.965 | 1,398.023 | 1,395.388 | 1,421.653 | 739.064 | 1,180.666 | 1,171.778 | 1,173.057 | 981.696 | 997.278 | 1,037.802 | 972.734 | 1,010.148 | 993.308 | 1,369.316 | 1,821.796 | 1,904.36 | 2,006.628 | 2,018.189 | 2,430.07 | 2,433 | 2,465 |
| Deferred Revenue Non-Current
| 0 | 88.2 | 61.5 | 47.7 | 820.3 | 822.4 | 0 | 20.4 | 0 | 0 | 0 | 0 | 1,044.1 | 1,070.4 | 1,069.4 | 35 | 1,090.8 | 1,248.8 | 1,254.3 | 28.8 | 1,212.6 | 1,219.8 | 1,235.5 | 9.7 | 1,394.1 | 1,399.4 | 1,393.2 | 5.4 | 1,381.8 | 0 | -147.2 | -7,771.2 | -7,601.6 | -7,423.5 | 1,418.5 | 69.1 | 0 | 0 | 0 | 89.1 | 0 | 0 | 0 | 40.9 | 0 | 0 | 0 | 577.3 | 0 | 0 | 0 | 554.2 | 0 | 0 | 0 | 539.8 | 0 | 0 | 0 | 299.1 | 0 | 0 | 1,207.7 | -20.8 | 0 | 0 | 0 | 315.604 | 0 | 0 | 0 | 195.213 | 0 | 0 | 0 | 338.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 434.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 971.748 | 979.388 | 974.979 | 971.186 | 968.911 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 17.8 | 47.3 | 37.2 | 28.6 | 20 | 20 | 20.2 | 20.4 | 24.5 | 25.9 | 20.9 | 27.3 | 13 | 34.2 | 34.6 | 35 | 28.9 | 28.3 | 25.5 | 28.8 | 9.5 | 9.6 | 9.7 | 9.7 | 4.8 | 5.1 | 5.2 | 5.4 | 2.2 | 0 | 179.2 | 17.6 | 107.6 | 58.8 | 51.1 | 69.1 | 101.1 | 87.9 | 86.4 | 89.1 | 16 | 59.5 | 31.1 | 40.9 | 237 | 152.5 | 477.6 | 677.8 | 385 | 456 | 590.8 | 554.2 | 499.6 | 597.8 | 578.2 | 539.8 | 547.9 | 320.5 | 379.7 | 299.1 | 344.9 | 232.1 | 34.1 | 20.8 | 100.5 | 325 | 351.826 | 315.604 | 248.643 | 221.142 | 204.822 | 195.213 | 254.387 | 289.083 | 231.669 | 338.488 | 419.621 | 400.991 | 404.272 | 393.266 | 415.567 | 409.971 | 425.115 | 434.426 | 438.056 | 451.252 | 479.661 | 499.31 | 580.409 | 577.424 | 569.348 | 562.318 | 562.482 | 570.705 | 558.622 | 613.146 | 623.34 | 625.124 | 757.427 | 0 | 0 |
| Other Non-Current Liabilities
| 961.8 | 985.9 | 1,000.1 | 987.4 | 1,029.8 | 1,070 | 1,079.3 | 1,055.7 | 1,091.6 | 1,098.1 | 1,105.1 | 1,064.6 | 1,265.7 | 1,303.5 | 1,320.4 | 1,315.2 | 1,349.7 | 1,492.4 | 1,526.8 | 1,520.9 | 1,512.6 | 1,509 | 1,581.4 | 1,561.6 | 1,768.9 | 1,803.4 | 1,844.3 | 1,814.9 | 1,955.5 | 1,978.2 | 10,388.7 | 10,254.2 | 10,255.2 | 9,381 | 2,141.2 | 2,256.2 | 2,453.3 | 2,304.3 | 2,507.2 | 2,546.8 | 2,263.6 | 2,202.4 | 2,245.1 | 2,398.4 | 2,486.2 | 2,742 | 2,896.8 | 1,836.4 | 2,460.3 | 2,364.6 | 2,363.1 | 2,282.9 | 1,969.6 | 1,948.8 | 1,930.3 | 1,913.5 | 1,819.9 | 1,863.1 | 1,830.2 | 1,550.6 | 1,643.3 | 1,715.6 | 677.2 | 1,921.8 | 1,526.2 | 1,478.3 | 1,478.756 | 1,191.014 | 2,477.913 | 2,416.043 | 2,413.852 | 2,411.38 | 1,952.711 | 1,972.821 | 1,957.319 | 1,588.169 | 1,911.566 | 1,900.913 | 1,915.756 | 1,859.716 | 1,902.555 | 1,906.173 | 1,925.377 | 1,471.989 | 1,895.426 | 1,920.43 | 1,920.652 | 1,909.376 | 1,822.633 | 1,836.021 | 1,832.523 | 1,803.712 | 1,829.708 | 1,819.785 | 863.302 | 915 | 940.603 | 942.068 | 946.444 | 2,724 | 2,714 |
| Total Non-Current Liabilities
| 1,397.9 | 1,420.1 | 1,396.8 | 1,375.6 | 1,370.2 | 1,399.7 | 1,403.8 | 1,397.3 | 1,451.7 | 2,017.6 | 2,229.6 | 2,214.5 | 2,579 | 2,696.6 | 2,803.8 | 2,914.6 | 1,385.7 | 3,159.7 | 2,891.1 | 2,895 | 2,906.6 | 2,903.7 | 2,976.2 | 2,913.6 | 3,107.9 | 3,166.5 | 3,217.6 | 3,280.5 | 3,569.7 | 3,746.3 | 11,518.4 | 10,428.1 | 10,362.8 | 10,188.4 | 2,559.3 | 8,617.9 | 8,836.8 | 8,677 | 8,881.1 | 8,643 | 8,249.3 | 8,183.1 | 8,229.8 | 8,410 | 8,696.5 | 8,706 | 8,907.7 | 9,296.6 | 9,083.6 | 9,084.6 | 9,492.3 | 9,393.5 | 4,927.8 | 5,014.8 | 4,987.4 | 5,160.1 | 5,082.4 | 4,911.2 | 4,944.6 | 4,887 | 4,751.4 | 4,713.9 | 4,688.4 | 5,061 | 4,734.3 | 4,926 | 4,967.938 | 4,960.949 | 5,879.523 | 5,792.392 | 5,789.64 | 5,774.662 | 3,832.01 | 3,570.469 | 3,521.514 | 3,648.066 | 3,715.45 | 3,694.953 | 3,694.746 | 3,677.947 | 3,716.145 | 3,711.532 | 3,772.145 | 3,514.331 | 3,514.148 | 3,543.46 | 3,573.37 | 3,390.382 | 3,400.32 | 3,451.247 | 3,374.605 | 3,376.178 | 3,385.498 | 3,759.806 | 4,215.468 | 4,411.894 | 4,545.55 | 4,556.567 | 5,102.852 | 5,157 | 5,179 |
| Total Liabilities
| 2,176.5 | 2,163.3 | 2,201.8 | 2,354.6 | 2,209.7 | 2,304.8 | 2,270.2 | 2,316 | 2,769.8 | 3,001.9 | 3,046.9 | 3,129 | 3,400.2 | 3,501.6 | 3,594.8 | 3,685.8 | 3,760.1 | 3,959.5 | 3,697.1 | 3,870.3 | 3,807.5 | 3,895.4 | 4,025.4 | 3,972.1 | 4,232.1 | 4,265.9 | 4,364.1 | 4,525.4 | 4,682.8 | 5,083.5 | 12,504.6 | 11,439.9 | 11,711.3 | 11,444.7 | 10,683.7 | 10,102.8 | 10,353 | 10,205.4 | 10,642.6 | 10,464.6 | 9,949.6 | 9,687.8 | 9,829.4 | 10,185.5 | 10,356 | 10,376.8 | 10,567.9 | 10,970.7 | 10,873.4 | 10,824.5 | 11,124.3 | 11,217.2 | 6,369.1 | 6,500.3 | 6,632.1 | 6,673.8 | 6,493.7 | 6,127.6 | 6,111.6 | 6,199.4 | 6,074.8 | 6,025.7 | 6,333.8 | 6,917.2 | 6,667.9 | 7,677 | 6,762.306 | 7,147.935 | 7,781.967 | 7,061.734 | 7,057.678 | 7,142.193 | 4,843.399 | 4,495.497 | 4,455.484 | 4,670.989 | 4,615.835 | 4,500.14 | 4,493.665 | 4,452.091 | 4,502.46 | 4,544.227 | 4,472.019 | 4,146.299 | 4,110.152 | 4,146.957 | 4,681.063 | 4,021.918 | 4,066.644 | 4,092.192 | 4,072.84 | 4,049.696 | 4,036.497 | 4,536.791 | 4,957.645 | 5,155.031 | 5,211.022 | 5,277.158 | 6,176.301 | 6,503 | 6,429 |
| 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 | 576 | 691.7 | 800.7 | 0 | 7.6 | 0 | 0 | 0 | 0 | 5 | 2.2 | 3.5 | 1.7 | 1.5 | 43.6 | 42.8 | 39.2 | 36.1 | 31.1 | 36.1 | 33.9 | 32.4 | 35.6 | 86.2 | 0 | 33.5 | 29.9 | 22.9 | 0 | 0 | 14.9 | 8.3 | 0 | 4.1 | 7.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0 | 0 |
| Common Stock
| 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 1.6 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1 | 1 | 0.9 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.7 | 2.7 | 2.742 | 2.729 | 2.682 | 2.681 | 2.675 | 2.666 | 2.667 | 2.661 | 2.65 | 2.638 | 1.316 | 1.312 | 1.31 | 1.298 | 0.646 | 0.642 | 0.64 | 0.548 | 0.543 | 0.534 | 0.524 | 0.524 | 0.522 | 0.521 | 0.52 | 0.52 | 0.52 | 0.198 | 0.197 | 0.198 | 0.197 | 0.197 | 0.197 | 0 | 0 |
| Retained Earnings
| 1,424.3 | 1,332.5 | 1,142.5 | 1,112.7 | 930.6 | 820.7 | 652.4 | 383.9 | -248.1 | -623.2 | -1,032.7 | -913.2 | -1,426.2 | -1,382 | -1,353.4 | -1,273.3 | -1,144.1 | -1,076.9 | 467.3 | 597 | 901.3 | 999.1 | 978.3 | 1,074.5 | 837.2 | 781.3 | 682.3 | 613.6 | 296.3 | 94.9 | -1,284.1 | -1,243.2 | -1,039.5 | -904 | -668.5 | -503.4 | -34 | 270.7 | 1,316.7 | 1,570.5 | 2,108.2 | 2,281.9 | 2,378.2 | 2,449.8 | 3,038.4 | 3,087.4 | 3,020.1 | 3,066.4 | 4,095.2 | 4,075.1 | 3,893.5 | 3,744 | 3,544.7 | 3,292.9 | 3,031.9 | 2,878.4 | 2,691.3 | 2,486.1 | 2,298.7 | 2,183.8 | 2,110.3 | 2,019.5 | 1,956.3 | 1,803.5 | 1,552.7 | 1,199.4 | 982.294 | 941.424 | 1,296.757 | 1,280.413 | 1,188.619 | 1,115.994 | 956.79 | 830.648 | 693.107 | 729.086 | 579.411 | 478.533 | 393.086 | 350.968 | 292.769 | 257.358 | 223.87 | 208.149 | 192.73 | 177.984 | 184.536 | 200.859 | 176.418 | 152.601 | 133.316 | 117.447 | 118.581 | 136.279 | 29.542 | 30.476 | 38.769 | 38.419 | -22.252 | -12 | -3 |
| Accumulated Other Comprehensive Income/Loss
| 150.7 | 161.7 | 174.5 | 189.6 | 200.6 | 215.1 | 228.9 | 242.5 | 256.2 | 269.5 | 286.4 | 297.9 | 171.6 | 183.4 | 194.6 | 205.8 | 201.3 | 26.5 | 22.6 | 31.6 | 31.8 | 35.3 | 38 | 40.1 | -3.1 | -1.6 | 0.6 | 1.4 | 1.8 | 0.5 | -448.5 | -477 | -486.7 | -521.7 | -562.9 | -618.9 | -695.8 | -644.8 | -835.5 | -764.8 | -426.4 | -218.8 | -293.3 | -419.2 | -405.9 | -420 | 11.6 | 11 | 23.2 | -53.2 | -63.7 | -142.4 | -139.1 | 52.6 | -20.9 | -67.9 | -20 | -299.7 | -121 | -183.5 | -65.9 | -151.7 | -341.3 | -388.5 | -267.1 | -87.3 | -69.652 | -67.066 | -170.598 | -209.668 | -227.235 | -249.058 | -48.245 | -31.625 | -44.931 | -52.738 | -30.574 | -47.711 | -37.958 | -61.077 | -69.235 | -72.983 | -84.248 | -81.961 | -83.86 | -71.554 | -78.03 | -78.769 | -31.476 | -31.813 | -32.625 | -3.476 | -3.446 | -3.415 | -38.811 | -46.843 | -17.321 | -12.667 | 11.878 | 12 | 24 |
| Other Total Stockholders Equity
| 2,062.4 | 2,161.7 | 2,160.3 | 2,242.8 | 2,325.5 | 2,407 | 2,591.5 | 2,603 | 2,601.2 | 2,600 | 2,597.2 | 2,375.3 | 2,234.9 | 2,093.6 | 1,996.9 | 1,995.7 | 1,992.1 | 1,988.3 | 1,985.2 | 1,983.8 | 2,005.1 | 2,140.3 | 2,197 | 2,279.6 | 2,405.1 | 2,720.8 | 2,925.5 | 2,414.4 | 2,356.7 | 2,286.3 | 2,052 | 2,050.2 | 2,046.7 | 2,043.1 | 2,040.9 | 2,039 | 2,035 | 2,025 | 2,021.5 | 1,918.9 | 1,908.9 | 1,894.8 | 1,885.1 | 1,875.3 | 1,863.5 | 1,849.8 | 1,833.4 | 1,824.7 | 1,823.4 | 1,809.1 | 1,894 | 1,880.7 | 1,880.6 | 1,867.1 | 1,855.1 | 1,847.4 | 1,804.8 | 1,766.1 | 1,754.9 | 1,746.6 | 1,733.4 | 1,719.5 | 1,715.7 | 1,701.4 | 1,645.8 | 1,692.7 | 1,658.532 | 1,642.584 | 1,514.031 | 1,510.835 | 1,485.06 | 1,468.924 | 1,458.42 | 1,531.593 | 1,508.27 | 1,493.538 | 1,487.122 | 1,470.674 | 1,464.704 | 1,784.371 | 1,410.3 | 1,401.382 | 1,397.441 | 1,005.321 | 985.076 | 971.778 | 958.95 | 958.524 | 954.81 | 954.068 | 951.697 | 949.644 | 951.511 | 498.126 | 482.078 | 482.695 | 482.372 | 482.427 | 481.792 | 479 | 472 |
| Total Shareholders Equity
| 3,639.3 | 3,657.8 | 3,479.2 | 3,547 | 3,458.6 | 3,444.7 | 3,474.7 | 3,231.3 | 2,611.2 | 2,248.2 | 1,852.8 | 1,761.8 | 981.9 | 896.5 | 839.5 | 929.6 | 1,050.7 | 939.3 | 2,476.5 | 2,613.8 | 2,939.6 | 3,176.1 | 3,214.7 | 3,395.6 | 3,240.6 | 3,501.9 | 3,609.8 | 3,606.4 | 3,347.5 | 3,183.4 | 319.6 | 337.8 | 520.7 | 617.6 | 809.7 | 869.9 | 1,310.4 | 1,656 | 2,509.1 | 2,726.5 | 3,595.1 | 4,004.4 | 4,015.7 | 3,947.9 | 4,534.9 | 4,551.1 | 4,904 | 4,938.8 | 5,977 | 5,869.4 | 5,812.8 | 5,485.1 | 5,322.5 | 5,245.3 | 4,891.8 | 4,660.7 | 4,478.9 | 3,970.2 | 3,943.7 | 3,749.7 | 3,784.7 | 3,597.4 | 3,333.5 | 2,903.8 | 2,934.1 | 2,807.5 | 2,573.916 | 2,519.671 | 2,642.872 | 2,584.261 | 2,449.119 | 2,338.526 | 2,369.632 | 2,333.277 | 2,159.096 | 2,178.467 | 2,037.275 | 1,902.808 | 1,821.142 | 1,724.592 | 1,634.48 | 1,586.399 | 1,537.703 | 1,132.057 | 1,094.489 | 1,078.742 | 1,065.98 | 1,081.138 | 1,100.274 | 1,075.377 | 1,052.908 | 1,064.135 | 1,067.166 | 631.238 | 473.056 | 466.576 | 504.067 | 508.426 | 471.665 | 479 | 493 |
| Total Equity
| 3,690.4 | 3,715 | 3,526.6 | 3,607.5 | 3,512.5 | 3,523.3 | 3,529.7 | 3,294.8 | 2,661.2 | 2,293.4 | 1,896.9 | 1,820.8 | 1,042.3 | 951.8 | 891.5 | 981.3 | 1,100.8 | 989.3 | 2,533.3 | 2,672.5 | 2,985 | 3,225.8 | 3,262.1 | 3,451.6 | 3,288.6 | 3,545.3 | 3,650.5 | 3,655.8 | 3,390.6 | 3,231.7 | 331.9 | 345.4 | 523.9 | 620.5 | 811.3 | 871.5 | 1,315.4 | 1,658.2 | 2,512.6 | 2,728.2 | 3,596.6 | 4,048 | 4,058.5 | 3,987.1 | 4,571 | 4,582.2 | 4,940.1 | 4,972.7 | 6,009.4 | 5,905 | 5,899 | 5,515.8 | 5,356 | 5,275.2 | 4,914.7 | 4,689.3 | 4,504.1 | 3,985.1 | 3,952 | 3,755.9 | 3,788.8 | 3,604.7 | 3,338.8 | 2,905.2 | 2,935.4 | 2,811.5 | 2,575.894 | 2,520.372 | 2,672.534 | 2,624.067 | 2,482.675 | 2,371.863 | 2,385.138 | 2,346.105 | 2,171.889 | 2,181.017 | 2,038.96 | 1,904.521 | 1,822.733 | 1,726.501 | 1,636.471 | 1,588.267 | 1,539.557 | 1,133.966 | 1,095.887 | 1,080.323 | 1,102.801 | 1,118.259 | 1,136.983 | 1,124.532 | 1,100.829 | 1,106.915 | 1,109.082 | 672.696 | 514.757 | 508.562 | 546.669 | 549.691 | 503.73 | 479 | 494 |
| Total Liabilities & Shareholders Equity
| 5,866.9 | 5,878.3 | 5,728.4 | 5,962.1 | 5,722.2 | 5,828.1 | 5,799.9 | 5,610.8 | 5,431 | 5,295.3 | 4,943.8 | 4,949.8 | 4,442.5 | 4,453.4 | 4,486.3 | 4,667.1 | 4,860.9 | 4,948.8 | 6,230.4 | 6,542.8 | 6,792.5 | 7,121.2 | 7,287.5 | 7,423.7 | 7,520.7 | 7,811.2 | 8,014.6 | 8,181.2 | 8,073.4 | 8,315.2 | 12,836.5 | 11,777.7 | 12,235.2 | 12,065.2 | 11,495 | 10,972.7 | 11,663.4 | 11,861.4 | 13,151.7 | 13,191.1 | 13,544.7 | 13,692.2 | 13,845.1 | 14,133.4 | 14,890.9 | 14,927.9 | 15,471.9 | 15,909.5 | 16,850.4 | 16,693.9 | 16,937.1 | 16,733 | 11,691.6 | 11,745.6 | 11,523.9 | 11,363.1 | 10,972.6 | 10,097.8 | 10,055.3 | 9,955.3 | 9,859.5 | 9,623.1 | 9,667.3 | 9,822.4 | 9,603.3 | 10,488.5 | 9,338.2 | 9,668.307 | 10,454.501 | 9,685.801 | 9,540.353 | 9,514.056 | 7,228.537 | 6,841.602 | 6,627.373 | 6,852.006 | 6,654.795 | 6,404.661 | 6,316.398 | 6,178.592 | 6,138.931 | 6,132.494 | 6,011.576 | 5,280.265 | 5,206.039 | 5,227.28 | 5,783.864 | 5,140.177 | 5,203.627 | 5,216.724 | 5,173.669 | 5,156.611 | 5,145.579 | 5,209.487 | 5,472.402 | 5,663.593 | 5,757.691 | 5,826.849 | 6,680.031 | 6,982 | 6,923 |