Darden Restaurants, Inc.
NYSE:DRI
158.77 (USD) • At close November 4, 2024
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 192.5 | 220.1 | 243.9 | 195.7 | 192.1 | 367.8 | 275.3 | 240.7 | 435.9 | 472.1 | 555.3 | 746.3 | 947.8 | 1,214.7 | 993.9 | 777.3 | 654.6 | 763.3 | 321.7 | 157.3 | 350.8 | 457.3 | 302.9 | 139.7 | 151.8 | 146.9 | 146.8 | 114.7 | 146.8 | 233.1 | 391.4 | 116.8 | 114.7 | 274.8 | 215.8 | 857.6 | 690.1 | 535.9 | 436.2 | 157.5 | 413.7 | 98.3 | 127 | 84.6 | 108.9 | 88.2 | 103.9 | 61.4 | 51.5 | 70.5 | 88.5 | 50.2 | 74.2 | 70.5 | 89.7 | 52.9 | 77.5 | 248.8 | 260.3 | 56.9 | 79.4 | 62.9 | 107.3 | 51.3 | 45.5 | 43.2 | 47 | 29.3 | 47.3 | 30.2 | 53.8 | 38.4 | 45.551 | 42.334 | 53.122 | 72.536 | 244.721 | 42.801 | 87.782 | 60.431 | 38.603 | 36.694 | 43.87 | 27.806 | 96.522 | 48.63 | 124.678 | 20.88 | 137.076 | 152.875 | 37.144 | 19.999 | 35.78 | 61.814 | 29.297 | 7.753 | 32.381 | 26.102 | 20.3 | 19.9 | 30.3 | 41 | 40.3 | 13.1 | 28 | 33.5 | 35.7 | 22.1 | 30.4 | 25.5 | 28.8 | 20.6 | 31.6 | 30.3 | 30.6 | 17 | 39.9 | 20.1 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.994 | 9.904 | 0 | 0 | 0 | 0 | 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
| 192.5 | 220.1 | 243.9 | 195.7 | 192.1 | 367.8 | 275.3 | 240.7 | 435.9 | 472.1 | 555.3 | 746.3 | 947.8 | 1,214.7 | 993.9 | 777.3 | 654.6 | 763.3 | 321.7 | 157.3 | 350.8 | 457.3 | 302.9 | 139.7 | 151.8 | 146.9 | 146.8 | 114.7 | 146.8 | 233.1 | 391.4 | 116.8 | 114.7 | 274.8 | 215.8 | 857.6 | 690.1 | 535.9 | 436.2 | 157.5 | 413.7 | 98.3 | 127 | 84.6 | 108.9 | 88.2 | 103.9 | 61.4 | 51.5 | 70.5 | 88.5 | 50.2 | 74.2 | 70.5 | 89.7 | 52.9 | 77.5 | 248.8 | 260.3 | 56.9 | 79.4 | 62.9 | 107.3 | 51.3 | 45.5 | 43.2 | 47 | 35.6 | 47.3 | 30.2 | 53.8 | 38.4 | 45.551 | 42.334 | 53.122 | 82.536 | 344.721 | 42.801 | 87.782 | 60.431 | 38.603 | 36.694 | 43.87 | 27.806 | 96.522 | 48.63 | 124.678 | 20.88 | 147.07 | 162.779 | 37.144 | 19.999 | 35.78 | 61.814 | 29.297 | 7.753 | 32.381 | 26.102 | 20.3 | 19.9 | 30.3 | 41 | 40.3 | 13.1 | 28 | 33.5 | 35.7 | 22.1 | 30.4 | 25.5 | 28.8 | 20.6 | 31.6 | 30.3 | 30.6 | 17 | 39.9 | 20.1 |
Net Receivables
| 63.8 | 79.1 | 72.2 | 80.3 | 59.2 | 80.2 | 57.6 | 71.6 | 50.7 | 72 | 52.6 | 69.1 | 67.6 | 68.2 | 44 | 46.2 | 47.2 | 49.8 | 51.2 | 56.8 | 51.1 | 88.3 | 73.9 | 80.5 | 68.8 | 83.7 | 50.6 | 66.7 | 57.6 | 75.9 | 43.6 | 69.8 | 56.3 | 64 | 53.8 | 63.3 | 60.8 | 78 | 64 | 66.7 | 86.2 | 83.8 | 69 | 83 | 80.3 | 85.4 | 68.1 | 66.7 | 59 | 71.4 | 55.5 | 75.8 | 64.4 | 65.4 | 72.3 | 56 | 47 | 53.2 | 56 | 47.6 | 42.5 | 37.1 | 50.2 | 39.1 | 37.5 | 69.5 | 43.5 | 62.6 | 31.3 | 46.4 | 43.7 | 36.831 | 61.838 | 37.111 | 39.235 | 38.066 | 40.069 | 36.51 | 47.61 | 30.905 | 25.522 | 30.258 | 35.176 | 25.672 | 41.737 | 29.023 | 29.828 | 32.415 | 27.353 | 29.089 | 29.485 | 24.579 | 24.075 | 32.87 | 35.105 | 35.214 | 27.409 | 27.962 | 29.3 | 4.6 | 22.5 | 20.3 | 27.6 | 26.2 | 23.1 | 27.3 | 27.4 | 19.5 | 16.2 | 16.3 | 30.7 | 28.9 | 29.4 | 24.8 | 34.9 | 26.9 | 25.8 | 25.3 |
Inventory
| 297.7 | 290.5 | 298.2 | 310.6 | 287 | 287.9 | 305.9 | 296.1 | 273.1 | 270.6 | 243.7 | 230.2 | 210.9 | 190.8 | 188.2 | 203 | 190.1 | 206.9 | 229.6 | 212.2 | 199 | 207.3 | 209.5 | 209.4 | 194.6 | 205.3 | 208 | 199.1 | 176.3 | 178.9 | 168 | 183.6 | 161.8 | 175.4 | 178.9 | 170 | 162.6 | 163.9 | 172.8 | 193.5 | 201.6 | 196.8 | 461 | 418 | 373.3 | 356.9 | 432.6 | 425.3 | 404 | 404.1 | 453.6 | 396.6 | 343 | 300.1 | 326.9 | 273.9 | 210 | 220.8 | 218.1 | 251.3 | 230.5 | 247 | 310 | 324.1 | 275.8 | 216.7 | 285.9 | 294.9 | 226.5 | 209.6 | 282.4 | 284.091 | 208.653 | 198.723 | 245.254 | 247.353 | 225.717 | 235.444 | 271.088 | 236.441 | 217.989 | 198.781 | 262.761 | 256.997 | 173.735 | 173.644 | 213.856 | 231.814 | 180.59 | 172.413 | 229.427 | 226.796 | 171.672 | 148.429 | 208.041 | 207.85 | 176.066 | 142.187 | 204.8 | 215.3 | 192.5 | 144.1 | 150.9 | 137.1 | 145.2 | 182.4 | 176.3 | 182.8 | 122.3 | 132.2 | 147.4 | 139.9 | 119.5 | 120.7 | 146.2 | 171.4 | 164.5 | 163 |
Other Current Assets
| 162 | 233.1 | 262.1 | 142.2 | 198.6 | 154.5 | 165.9 | 168.1 | 181.3 | 364.7 | 130.4 | 131 | 128.5 | 60.2 | 58.7 | 61.4 | 62.9 | 63 | 63.9 | 66.3 | 68.4 | 98.1 | 95.7 | 99.8 | 99.8 | 89.9 | 90.4 | 90.4 | 88.3 | 80.7 | 77.5 | 82.2 | 82.3 | 76.4 | 73 | 76.8 | 74.3 | 69.4 | 73.5 | 74.9 | 75.1 | 72.3 | 75.4 | 80.6 | 88.3 | 83.4 | 82.5 | 83.6 | 77.8 | 74.9 | 69 | 275.4 | 250.4 | 227.8 | 209.8 | 180.2 | 169.2 | 155.7 | 164.4 | 169.6 | 184.1 | 207.8 | 141.6 | 150.1 | 138.5 | 138.5 | 29.8 | 102.6 | 140.8 | 144 | 108.1 | 107.356 | 110.258 | 99.439 | 96.585 | 95.336 | 100.861 | 92.511 | 0.599 | 0.889 | 84.548 | 80.574 | 0.71 | 78.707 | 83.852 | 74.332 | 9.613 | 10.087 | 10.688 | 10.047 | 10.579 | 10.489 | 12.978 | 10.087 | 76.603 | 80.628 | 80.878 | 94.209 | 95.8 | 111.1 | 112.9 | 122.3 | 123.4 | 127.4 | 143.6 | 154.3 | 148.1 | 158.3 | 151.7 | 163.4 | 117.5 | 126.9 | 113.1 | 112.2 | 118.1 | 126 | 103.7 | 99.2 |
Total Current Assets
| 819.6 | 822.8 | 876.4 | 867.7 | 835.7 | 997.7 | 890.9 | 892.1 | 941 | 1,179.4 | 1,280.1 | 1,514.2 | 1,658 | 1,871.1 | 1,300.4 | 1,109.7 | 971 | 1,101.4 | 686 | 535.5 | 670.3 | 892.6 | 687.2 | 561.2 | 544.6 | 553.6 | 569.6 | 485.2 | 483 | 799.8 | 884.9 | 683.4 | 610.8 | 820.3 | 729.9 | 1,383.5 | 1,204.6 | 1,056.4 | 981.9 | 719.4 | 983.1 | 1,976.4 | 909.2 | 834.3 | 809.7 | 764.9 | 853.4 | 800.6 | 726.8 | 757.6 | 805.3 | 798 | 732 | 663.8 | 698.7 | 563 | 503.7 | 678.5 | 698.8 | 525.4 | 536.5 | 554.8 | 609.1 | 564.6 | 497.3 | 467.9 | 540 | 631.3 | 552.6 | 545.4 | 488 | 466.678 | 426.3 | 377.607 | 434.196 | 463.291 | 711.368 | 407.266 | 496.808 | 411.674 | 366.662 | 346.307 | 422.629 | 389.182 | 395.846 | 325.629 | 444.862 | 359.586 | 436.193 | 449.531 | 373.9 | 346.72 | 311.119 | 328.142 | 349.046 | 331.445 | 316.734 | 290.46 | 350.2 | 350.9 | 358.2 | 327.7 | 342.2 | 303.8 | 339.9 | 397.5 | 387.5 | 382.7 | 320.6 | 337.4 | 324.4 | 316.3 | 293.6 | 288 | 329.8 | 341.3 | 333.9 | 307.6 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 7,638.3 | 7,613.6 | 7,596.2 | 7,583.2 | 7,592 | 7,099 | 7,046.6 | 6,993.5 | 6,938.6 | 6,821.1 | 6,784.9 | 6,740.5 | 6,733.4 | 6,645.6 | 6,656.2 | 6,685.8 | 6,691 | 6,726.1 | 6,825.3 | 6,759.6 | 6,607.7 | 2,552.6 | 2,539.9 | 2,521.1 | 2,473.6 | 2,429.8 | 2,404.8 | 2,386.2 | 2,318.8 | 2,272.3 | 2,069.1 | 2,056.9 | 2,035.9 | 2,041.6 | 2,058.1 | 2,074.6 | 3,104.2 | 3,215.8 | 3,288.5 | 3,338.3 | 3,380 | 3,381 | 4,512.2 | 4,521.8 | 4,469.6 | 4,391.1 | 4,335 | 4,285.7 | 4,036.4 | 3,951.3 | 3,882.9 | 3,838.5 | 3,690.2 | 3,622 | 3,553.5 | 3,520.6 | 3,444.2 | 3,403.7 | 3,374.6 | 3,352.5 | 3,319 | 3,306.7 | 3,276.7 | 3,216 | 3,135.3 | 3,066 | 2,994.9 | 2,925.3 | 2,221.3 | 2,184.4 | 2,483.7 | 2,475.979 | 2,449.324 | 2,446.035 | 2,408.896 | 2,404.948 | 2,380.936 | 2,351.454 | 2,318.359 | 2,292.062 | 2,261.646 | 2,250.616 | 2,264.048 | 2,239.571 | 2,191.119 | 2,157.132 | 2,101.089 | 2,039.977 | 1,984.98 | 1,920.768 | 1,870.658 | 1,824.715 | 1,796.138 | 1,779.515 | 1,709.729 | 1,662.37 | 1,625.616 | 1,578.541 | 1,539.2 | 1,491.4 | 1,468.6 | 1,473.6 | 1,468.1 | 1,478.7 | 1,479.7 | 1,490.3 | 1,500.6 | 1,503.4 | 1,517.6 | 1,533.3 | 1,680.5 | 1,692.2 | 1,700.7 | 1,702.9 | 1,661.6 | 1,677.9 | 1,669.4 | 1,738 |
Goodwill
| 1,391 | 1,391 | 1,397.8 | 1,392.9 | 1,376.9 | 1,037.4 | 1,037.4 | 1,037.4 | 1,037.4 | 1,037.4 | 1,037.4 | 1,037.4 | 1,037.4 | 1,037.4 | 1,037.4 | 1,037.4 | 1,037.4 | 1,037.4 | 1,205.5 | 1,199.4 | 1,199.7 | 1,183.7 | 1,183.7 | 1,183.7 | 1,183.7 | 1,183.7 | 1,182 | 1,173.1 | 1,172.2 | 1,201.7 | 872.3 | 872.3 | 872.3 | 872.3 | 872.3 | 872.4 | 872.4 | 872.4 | 872.4 | 872.5 | 872.5 | 872.5 | 907.6 | 907.7 | 907.7 | 908.3 | 904.5 | 904.9 | 538.6 | 538.6 | 539.2 | 533.6 | 516.9 | 517.1 | 517.2 | 517.3 | 517.3 | 517.3 | 518.3 | 518.5 | 518.5 | 518.7 | 519.7 | 519.7 | 519.7 | 519.9 | 519.9 | 520.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,148 | 1,239.9 | 1,148 | 1,148 | 1,148 | 806.3 | 806.3 | 806.3 | 806.3 | 806.3 | 806.3 | 806.3 | 806.3 | 806.3 | 806.3 | 806.3 | 806.3 | 805.9 | 950.8 | 950.8 | 950.8 | 950.8 | 950.8 | 950.8 | 950.8 | 950.8 | 950.2 | 950.2 | 950.2 | 950.2 | 575.2 | 575.2 | 574.6 | 574.6 | 574.6 | 574.6 | 574.6 | 574.6 | 574.6 | 574.6 | 574.6 | 574.6 | 574.6 | 574.6 | 574.6 | 573.8 | 574.2 | 574.2 | 464.9 | 464.9 | 464.8 | 471 | 454 | 454 | 454 | 454 | 454 | 454 | 454 | 454 | 454 | 454.4 | 454.7 | 454.7 | 454.7 | 455 | 455 | 455 | 0 | 54 | 0 | 0 | 0 | 55.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.619 | 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
| 2,539 | 2,630.9 | 2,545.8 | 2,540.9 | 2,524.9 | 1,843.7 | 1,843.7 | 1,843.7 | 1,843.7 | 1,843.7 | 1,843.7 | 1,843.7 | 1,843.7 | 1,843.7 | 1,843.7 | 1,843.7 | 1,843.7 | 1,843.3 | 2,156.3 | 2,150.2 | 2,150.5 | 2,134.5 | 2,134.5 | 2,134.5 | 2,134.5 | 2,134.5 | 2,132.2 | 2,123.3 | 2,122.4 | 2,151.9 | 1,447.5 | 1,447.5 | 1,446.9 | 1,446.9 | 1,446.9 | 1,447 | 1,447 | 1,447 | 1,447 | 1,447.1 | 1,447.1 | 1,447.1 | 1,482.2 | 1,482.3 | 1,482.3 | 1,482.1 | 1,478.7 | 1,479.1 | 1,003.5 | 1,003.5 | 1,004 | 1,004.6 | 970.9 | 971.1 | 971.2 | 971.3 | 971.3 | 971.3 | 972.3 | 972.5 | 972.5 | 973.1 | 974.4 | 974.4 | 974.4 | 974.9 | 974.9 | 975.3 | 0 | 54 | 0 | 0 | 0 | 55.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -121.306 | -117.696 | 0 | 0 | 0 | 20.619 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| -236.4 | 1,239.9 | 907.1 | -242.3 | -231.4 | -142.2 | 0 | 0 | 0 | 72.8 | -232 | -229.3 | -216.3 | -1,565.8 | -40.4 | -45.1 | 0 | 0 | -188.5 | -182.1 | -165.5 | -156.9 | -130.7 | -125.1 | -118.1 | -114 | -106.4 | -143.6 | -151.9 | -211.8 | -182.7 | -173.1 | -168.6 | 0 | -164.7 | -161.1 | 0 | 0 | -174.5 | -172.7 | -173 | 0 | -165.1 | -155.7 | -150.2 | 22.3 | -153.6 | -152.3 | -130.5 | 33 | -125.5 | -169.7 | -163.5 | 0 | -127.8 | -120.7 | -111.3 | 0 | -106.2 | -107.6 | 0 | 0 | -88.9 | -94 | -92 | 0 | -95.4 | -99.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | -0.004 | 0 | 0 | 0 | -90.8 | 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
| 236.4 | 1,642.6 | 240.9 | 242.3 | 231.4 | 142.2 | 146.1 | 177.5 | 0 | 1,537.4 | 232 | 229.3 | 216.3 | 1,565.8 | 40.4 | 45.1 | 0 | 0 | 188.5 | 182.1 | 165.5 | 156.9 | 130.7 | 125.1 | 118.1 | 114 | 106.4 | 143.6 | 151.9 | 211.8 | 182.7 | 173.1 | 168.6 | 0 | 164.7 | 161.1 | 0 | 0 | 174.5 | 172.7 | 173 | 0 | 165.1 | 155.7 | 150.2 | 21.3 | 153.6 | 152.3 | 130.5 | -33 | 125.5 | 169.7 | 163.5 | 0 | 127.8 | 120.7 | 111.3 | 0 | 106.2 | 107.6 | 0 | 0 | 88.9 | 94 | 92 | 0 | 95.4 | 99.1 | 5.2 | 0 | 75.1 | 0 | 71.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121.3 | 117.7 | 106.7 | 93.7 | 92.4 | 90.8 | 80.3 | 79.8 | 78.9 | 79.1 | 72 | 74.6 | 72.4 | 72.1 | 0 | 80.5 | 81.3 | 0 | 73.7 | 69.6 | 64.4 | 70.1 | 101.4 | 101.7 | 102 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 358.6 | -984.2 | -808.2 | 330.3 | 316.6 | 301.1 | 148.1 | 118.5 | 291.2 | 218.8 | 296.7 | 304.9 | 306.6 | 295.7 | 295.8 | 288.4 | 283.8 | 275.3 | 305.7 | 297.4 | 291 | 313.1 | 336.2 | 332.4 | 344.2 | 351.7 | 348.1 | 322.9 | 299.3 | 280.2 | 278.3 | 274.1 | 276.7 | 273.8 | 267 | 277.2 | 270.7 | 275.5 | 285.5 | 283.1 | 293.1 | 296.2 | 321.2 | 318.9 | 302.4 | 255.2 | 290.7 | 267.3 | 253.7 | 231.8 | 235.2 | 223.5 | 201.1 | 209.7 | 191.4 | 197.4 | 190.7 | 193.9 | 196.7 | 192.3 | 194.8 | 190.6 | 196.1 | 211.4 | 211 | 221.8 | 215.8 | 222.5 | 152.7 | 97 | 112.5 | 187.793 | 112.664 | 130.565 | 187.309 | 187.27 | 183.576 | 179.051 | 180.672 | 184.182 | 181.123 | 183.425 | 185.66 | 183.897 | 181.929 | 181.872 | 172.401 | 162.549 | 164.593 | 159.437 | 46.501 | 56.493 | 55.281 | 90.182 | 27.68 | 24.649 | 25.08 | 23.322 | 31.6 | 28.2 | 30.1 | 32.3 | 98 | 16.4 | 15.5 | 96.9 | 21.4 | 25.9 | 30.6 | 22.9 | -7.1 | -6.4 | -5.2 | 97.6 | 97.5 | 70.5 | 70.1 | 67.8 |
Total Non-Current Assets
| 10,535.9 | 12,142.8 | 10,481.8 | 10,454.4 | 10,433.5 | 9,243.8 | 9,184.5 | 9,133.2 | 9,073.5 | 10,493.8 | 8,925.3 | 8,889.1 | 8,883.7 | 8,785 | 8,795.7 | 8,817.9 | 8,818.5 | 8,844.7 | 9,287.3 | 9,207.2 | 9,049.2 | 5,000.2 | 5,010.6 | 4,988 | 4,952.3 | 4,916 | 4,885.1 | 4,832.4 | 4,740.5 | 4,704.4 | 3,794.9 | 3,778.5 | 3,759.5 | 3,762.3 | 3,772 | 3,798.8 | 4,821.9 | 4,938.3 | 5,021 | 5,068.5 | 5,120.2 | 5,124.3 | 6,315.6 | 6,323 | 6,254.3 | 6,172 | 6,104.4 | 6,032.1 | 5,293.6 | 5,186.6 | 5,122.1 | 5,066.6 | 4,862.2 | 4,802.8 | 4,716.1 | 4,689.3 | 4,606.2 | 4,568.9 | 4,543.6 | 4,517.3 | 4,486.3 | 4,470.4 | 4,447.2 | 4,401.8 | 4,320.7 | 4,262.7 | 4,185.6 | 4,123.1 | 2,379.2 | 2,335.4 | 2,671.3 | 2,663.772 | 2,633.875 | 2,632.563 | 2,596.205 | 2,592.218 | 2,564.512 | 2,530.505 | 2,499.031 | 2,476.244 | 2,442.769 | 2,434.041 | 2,449.708 | 2,423.468 | 2,373.048 | 2,339.004 | 2,273.49 | 2,202.526 | 2,149.573 | 2,080.205 | 2,023.859 | 1,974.908 | 1,943.819 | 1,890.316 | 1,817.709 | 1,766.819 | 1,729.596 | 1,680.963 | 1,642.8 | 1,594.2 | 1,571.1 | 1,578 | 1,566.1 | 1,575.6 | 1,576.5 | 1,587.2 | 1,595.7 | 1,598.9 | 1,612.6 | 1,626.3 | 1,774.8 | 1,787.5 | 1,797.5 | 1,800.5 | 1,759.1 | 1,748.4 | 1,739.5 | 1,805.8 |
Total Assets
| 11,355.5 | 12,965.6 | 11,358.2 | 11,322.1 | 11,269.2 | 10,241.5 | 10,075.4 | 10,025.3 | 10,014.5 | 11,673.2 | 10,205.4 | 10,403.3 | 10,541.7 | 10,656.1 | 10,096.1 | 9,927.6 | 9,789.5 | 9,946.1 | 9,973.3 | 9,742.7 | 9,719.5 | 5,892.8 | 5,697.8 | 5,549.2 | 5,496.9 | 5,469.6 | 5,454.7 | 5,317.6 | 5,223.5 | 5,504.2 | 4,679.8 | 4,461.9 | 4,370.3 | 4,582.6 | 4,501.9 | 5,182.3 | 6,026.5 | 5,994.7 | 6,002.9 | 5,787.9 | 6,103.3 | 7,100.7 | 7,224.8 | 7,157.3 | 7,064 | 6,936.9 | 6,957.8 | 6,832.7 | 6,020.4 | 5,944.2 | 5,927.4 | 5,864.6 | 5,594.2 | 5,466.6 | 5,414.8 | 5,252.3 | 5,109.9 | 5,247.4 | 5,242.4 | 5,042.7 | 5,022.8 | 5,025.2 | 5,056.3 | 4,966.4 | 4,818 | 4,730.6 | 4,725.6 | 4,754.4 | 2,931.8 | 2,880.8 | 3,159.3 | 3,130.45 | 3,060.175 | 3,010.17 | 3,030.401 | 3,055.509 | 3,275.88 | 2,937.771 | 2,995.839 | 2,887.918 | 2,809.431 | 2,780.348 | 2,872.337 | 2,812.65 | 2,768.894 | 2,664.633 | 2,718.352 | 2,562.112 | 2,585.766 | 2,529.736 | 2,397.759 | 2,321.628 | 2,254.938 | 2,218.458 | 2,166.755 | 2,098.264 | 2,046.33 | 1,971.423 | 1,993 | 1,945.1 | 1,929.3 | 1,905.7 | 1,908.3 | 1,879.4 | 1,916.4 | 1,984.7 | 1,983.2 | 1,981.6 | 1,933.2 | 1,963.7 | 2,099.2 | 2,103.8 | 2,091.1 | 2,088.5 | 2,088.9 | 2,089.7 | 2,073.4 | 2,113.4 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 401 | 399.5 | 406 | 423.9 | 419.6 | 426.2 | 423.8 | 435.3 | 406.9 | 366.9 | 350 | 355.4 | 325 | 304.5 | 238.8 | 235.6 | 248.8 | 249.4 | 360.1 | 340.2 | 343.7 | 332.6 | 303.2 | 301.3 | 268.7 | 277 | 291.5 | 262 | 256.8 | 249.5 | 205.5 | 249.6 | 214.1 | 241.9 | 190.6 | 191.4 | 210.2 | 198.8 | 186 | 201.8 | 212.5 | 233.1 | 358.3 | 365.1 | 384.7 | 296.5 | 324.8 | 315.6 | 331.3 | 260.7 | 294.1 | 271.6 | 289 | 251.3 | 274.7 | 255.5 | 261.2 | 246.4 | 253.7 | 222.1 | 232.2 | 237 | 297.1 | 291.5 | 290.5 | 245.1 | 238.6 | 255.9 | 210.2 | 178 | 220.9 | 214.89 | 195.709 | 213.239 | 222.544 | 209.767 | 228.991 | 191.197 | 186.482 | 162.142 | 164.698 | 174.624 | 188.132 | 167.535 | 195.989 | 175.991 | 189.223 | 165.625 | 181.181 | 160.064 | 174.394 | 132.384 | 171.026 | 156.859 | 144.205 | 144.209 | 164.901 | 140.487 | 124.6 | 120.4 | 156.2 | 144.7 | 137.9 | 121.8 | 104.4 | 132.9 | 139 | 132.2 | 124.5 | 113.1 | 152.5 | 129.7 | 139.2 | 128.2 | 156.1 | 128.6 | 157.4 | 166.7 |
Short Term Debt
| 293.9 | 300.9 | 158.7 | 350 | 95.4 | 107.3 | 198.2 | 58 | 198.6 | 202.5 | 195.2 | 258.7 | 257.1 | 184.1 | 215.7 | 183.7 | 187.1 | 270 | 212.8 | 208.9 | 217.8 | 241.1 | 221.1 | 45 | 203.9 | 234.1 | 50.6 | 153.5 | 197.3 | 205.2 | 189.5 | 157.9 | 171.8 | 184.2 | 8 | 759.4 | 15 | 15 | 15 | 35 | 115 | 222.6 | 196.5 | 339.2 | 227 | 164.5 | 216.9 | 376 | 595.7 | 612.6 | 637.6 | 804.9 | 330.5 | 185.5 | 139 | 243 | 81 | 225 | 149.9 | 252.2 | 263 | 150 | 323.1 | 462.2 | 237.3 | 178.4 | 248.5 | 392 | 179.5 | 211.4 | 271.3 | 289.983 | 229.966 | 193.948 | 44 | 149.988 | 299.97 | 299.929 | 299.887 | 149.931 | 17.8 | 14.5 | 14.6 | 70.9 | 200.634 | 189.019 | 0 | 0 | 0 | 0 | 65.34 | 109.64 | 2.64 | 14.647 | 84.514 | 91.814 | 154.814 | 117.513 | 157.4 | 141.1 | 27 | 23.5 | 15 | 10.5 | 29.5 | 75.1 | 33.5 | 62.3 | 0 | 43.4 | 79.3 | 90.3 | 33.8 | 72.7 | 48.7 | 100.8 | 69.1 | 98.1 |
Tax Payables
| 83.3 | 110.3 | 8.5 | 78.1 | 82.8 | 73.7 | 88.1 | 87.2 | 43 | 112.5 | 64.5 | 98 | 102.8 | 96.4 | 53.5 | 53.7 | 58.2 | 49.6 | 57.6 | 71.8 | 81.5 | 65.8 | 57.8 | 61.3 | 65.7 | 56.6 | 53.1 | 57.3 | 73.4 | 56.1 | 62.1 | 48.9 | 60.8 | 49.1 | 71.1 | 49.9 | 85.9 | 64.1 | 165.4 | 201.4 | 406.1 | 64.5 | 78.3 | 81.4 | 95.8 | 84.1 | 82.6 | 60.5 | 103.9 | 60.4 | 73.4 | 57.1 | 85.8 | 135.1 | 66.5 | 52.4 | 103.8 | 113.5 | 100.4 | 54.9 | 63.1 | 60.2 | 5.8 | 0 | 2.7 | 0 | 7.1 | 12.1 | 41.5 | 0 | 77.7 | 0 | 96.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 554.7 | 591.8 | 626 | 547.3 | 541.7 | 512 | 548 | 463.8 | 467.9 | 498 | 537.3 | 457.5 | 447.1 | 474.2 | 493.8 | 439.9 | 448.5 | 467.9 | 475.7 | 390.3 | 388.8 | 428.5 | 471.7 | 388.6 | 382.5 | 415.8 | 456.6 | 366.9 | 353.1 | 388.6 | 426.2 | 336.2 | 327.6 | 360.4 | 401.3 | 307.8 | 298.8 | 328.6 | 379.8 | 265.7 | 266.4 | 299.7 | 347.4 | 248.4 | 242.3 | 270.5 | 315.4 | 220.7 | 204.1 | 231.7 | 267.3 | 190.5 | 177.8 | 200 | 229.6 | 156.7 | 146.5 | 167.2 | 190 | 125 | 115.7 | 138.3 | 180.3 | 128 | 130.5 | 160.5 | 195.4 | 125.8 | 93.4 | 109.9 | 138.8 | 91.449 | 86.048 | 100.761 | 120.464 | 81.086 | 76.561 | 88.472 | 103.44 | 71.154 | 65.091 | 75.513 | 91.679 | 64.894 | 66.687 | 72.698 | 0 | 0 | 0 | 0 | 0 | 132.138 | 165.689 | 157.715 | 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
| 1,075.1 | 900.3 | 1,081.7 | 1,060.4 | 1,037.5 | 891.9 | 780.4 | 949.3 | 751.9 | 780.1 | 733.4 | 709.1 | 685.8 | 885.5 | 698.2 | 686.9 | 659.5 | 805.5 | 634.5 | 618.1 | 598.3 | 471.9 | 446.9 | 650.4 | 469.2 | 457.6 | 668.8 | 635.6 | 451.1 | 445.9 | 410.9 | 407.6 | 418.6 | 400.6 | 601.2 | 556.8 | 618.6 | 654.3 | 770 | 803.5 | 976.1 | 863.1 | 739.3 | 693.8 | 709.1 | 684.9 | 678.3 | 631.3 | 729.8 | 669.1 | 699.3 | 597.8 | 654.9 | 650 | 688.1 | 600.2 | 659.4 | 616 | 656.8 | 549.6 | 563.2 | 570.8 | 574.7 | 498 | 549.1 | 552.2 | 560 | 529.1 | 512 | 575.1 | 546.8 | 497.206 | 524.807 | 518.13 | 481.634 | 447.71 | 494.861 | 465.009 | 497.265 | 466.671 | 441.189 | 418.844 | 446.385 | 391.214 | 218.917 | 202.201 | 476.78 | 404.357 | 435.562 | 440.95 | 433.62 | 217.829 | 218.437 | 225.037 | 377.614 | 317.223 | 353.58 | 348.887 | 353.3 | 310.4 | 343.2 | 366 | 361.6 | 336.7 | 356.5 | 350.7 | 347.3 | 322 | 328.2 | 324.1 | 231.5 | 228.2 | 237.1 | 244.4 | 243.3 | 257.9 | 263.3 | 252.4 |
Total Current Liabilities
| 2,324.7 | 2,192.5 | 2,272.4 | 2,381.6 | 2,094.2 | 1,937.4 | 1,950.4 | 1,906.4 | 1,825.3 | 1,847.5 | 1,815.9 | 1,780.7 | 1,715 | 1,848.3 | 1,646.5 | 1,546.1 | 1,543.9 | 1,792.8 | 1,683.1 | 1,557.5 | 1,548.6 | 1,474.1 | 1,442.9 | 1,385.3 | 1,324.3 | 1,384.5 | 1,467.5 | 1,418 | 1,258.3 | 1,289.2 | 1,232.1 | 1,151.3 | 1,132.1 | 1,187.1 | 1,201.1 | 1,815.4 | 1,142.6 | 1,196.7 | 1,350.8 | 1,306 | 1,570 | 1,618.5 | 1,641.5 | 1,646.5 | 1,563.1 | 1,416.4 | 1,535.4 | 1,543.6 | 1,860.9 | 1,774.1 | 1,898.3 | 1,864.8 | 1,452.2 | 1,286.8 | 1,331.4 | 1,255.4 | 1,148.1 | 1,254.6 | 1,250.4 | 1,148.9 | 1,174.1 | 1,096.1 | 1,375.2 | 1,379.7 | 1,207.4 | 1,136.2 | 1,242.5 | 1,302.8 | 995.1 | 1,074.4 | 1,177.8 | 1,093.528 | 1,036.53 | 1,026.078 | 868.642 | 888.551 | 1,100.383 | 1,044.607 | 1,087.074 | 849.898 | 688.778 | 683.481 | 740.796 | 694.543 | 682.227 | 639.909 | 666.003 | 569.982 | 616.743 | 601.014 | 673.354 | 591.991 | 557.792 | 554.258 | 606.333 | 553.246 | 673.295 | 606.887 | 635.3 | 571.9 | 526.4 | 534.2 | 514.5 | 469 | 490.4 | 558.7 | 519.8 | 516.5 | 452.7 | 480.6 | 463.3 | 448.2 | 410.1 | 445.3 | 448.1 | 487.3 | 489.8 | 517.2 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5,022.4 | 1,370.4 | 1,372.8 | 5,183.7 | 5,354.6 | 4,552.5 | 4,619.4 | 4,616.3 | 895.1 | 901 | 4,748.6 | 4,833.4 | 4,918.3 | 5,018.3 | 5,086 | 5,152.2 | 5,193.4 | 5,205.1 | 5,245.9 | 5,234.4 | 5,193.5 | 927.7 | 927.4 | 927.1 | 926.8 | 926.5 | 926.4 | 935.6 | 936.6 | 936.6 | 440.7 | 440.5 | 440.2 | 440 | 439.7 | 439.5 | 1,437.6 | 1,452.3 | 1,511.8 | 1,519.2 | 1,519.9 | 2,533.4 | 2,533.6 | 2,533.3 | 2,530.1 | 2,548.7 | 2,555.4 | 2,557 | 1,507.8 | 1,508.1 | 1,507.6 | 1,508.5 | 1,461.5 | 1,463.3 | 1,464 | 1,465.7 | 1,467.1 | 1,466.3 | 1,542.9 | 1,543.6 | 1,542.5 | 1,691.2 | 1,691.7 | 1,692.8 | 1,692.9 | 1,694.2 | 1,695.3 | 1,686.1 | 491 | 491.6 | 492.3 | 493.174 | 493.855 | 494.653 | 645.125 | 645.83 | 646.933 | 350.318 | 351.412 | 502.574 | 652.672 | 653.349 | 654.309 | 655.066 | 656.874 | 658.086 | 658.648 | 659.656 | 661.103 | 662.506 | 513.053 | 514.278 | 515.957 | 517.927 | 446.117 | 447.739 | 301.146 | 304.073 | 309.3 | 311.4 | 313.5 | 314.1 | 309.7 | 310.4 | 310.6 | 310.6 | 310.9 | 311.4 | 311.4 | 313.2 | 313.8 | 314.7 | 318.1 | 301.2 | 302.1 | 303.7 | 303.7 | 303.8 |
Deferred Revenue Non-Current
| 4.9 | 4.9 | 3,774.4 | 4.9 | 4.9 | 2.7 | 146.1 | 177.5 | 2.7 | 2.8 | 2.5 | 2.6 | 2.7 | 221.6 | 0 | 0 | 0 | 56.1 | 0 | 0 | 0 | 354.4 | 346.5 | 339.2 | 329.8 | 318 | 310.6 | 301.4 | 292.1 | 282.8 | 274.9 | 266.1 | 257.1 | 249.7 | 243.1 | 236.1 | 230.8 | 225.9 | 221 | 218.8 | 212.6 | 206.2 | 253.3 | 246.3 | 238.2 | 230.5 | 223.4 | 216.5 | 209.6 | 204.4 | 199.6 | 194.9 | 190.3 | 186.2 | 182.6 | 178.5 | 174 | 170.1 | 166 | 162.3 | 158.2 | 154.6 | 0 | 0 | 0 | 0 | 0 | 0 | -5.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 236.4 | 1,874.6 | 240.9 | 242.3 | 231.4 | 142.2 | 146.1 | 177.5 | 192.4 | 1,738.5 | 232 | 229.3 | 216.3 | 221.6 | 40.4 | 45.1 | 43.3 | 56.1 | 188.5 | 182.1 | 165.5 | 156.9 | 130.7 | 125.1 | 118.1 | 114 | 106.4 | 143.6 | 151.9 | 357.5 | 263.8 | 260.8 | 257.6 | 255.2 | 220.8 | 226.2 | 331.6 | 341.8 | 321 | 279.8 | 279.9 | 286.1 | 344.2 | 345.6 | 353.2 | 356.4 | 369.9 | 343.3 | 304.1 | 312.9 | 329.1 | 363.9 | 352.7 | 345.4 | 323.9 | 276.6 | 257 | 268.6 | 278.1 | 298.7 | 295.6 | 297 | 214.2 | 214.1 | 204.1 | 197.6 | 166.7 | 145.4 | 5.2 | 25.8 | 75.6 | 82.267 | 86.704 | 90.573 | 99.053 | 103.821 | 109.072 | 114.846 | 120.125 | 126.233 | 173.528 | 176.216 | 169.998 | 160.98 | 155.832 | 150.537 | 135.542 | 125.091 | 121.335 | 117.709 | 106.728 | 93.738 | 92.378 | 90.782 | 80.274 | 79.79 | 78.871 | 79.102 | 72 | 74.6 | 72.4 | 72.1 | 80.5 | 80.5 | 81.3 | 77.1 | 73.7 | 69.6 | 64.4 | 70.1 | 101.4 | 101.7 | 102 | 101.1 | 103.8 | 103.2 | 99.2 | 102 |
Other Non-Current Liabilities
| 1,623.4 | 5,280.7 | 1,516.8 | 1,469.9 | 1,436.1 | 1,405.2 | 1,169.5 | 1,126.7 | 5,034.9 | 4,985.2 | 1,120.6 | 1,014.3 | 937 | 533.2 | 747.7 | 729.1 | 633.9 | 504.8 | 514.6 | 495 | 430.6 | 587.1 | 534.6 | 522.2 | 522.7 | 531.8 | 518.9 | 542.9 | 525.9 | 536.4 | 495.5 | 489.8 | 482 | 498.6 | 479 | 475.3 | 459.8 | 444.5 | 360.5 | 358.6 | 379.3 | 299.6 | 330.5 | 326.4 | 307.9 | 325.4 | 323.4 | 308.9 | 278 | 302.7 | 216.5 | 218.6 | 234.2 | 248.7 | 189.4 | 197.5 | 193.3 | 193.8 | 161.2 | 173.2 | 175.6 | 180.3 | 296.6 | 292.7 | 299.8 | 293.5 | 307.9 | 318.3 | 255.6 | 194.5 | 180.1 | 182.485 | 178.492 | 169.103 | 167.694 | 162.517 | 158.118 | 154.981 | 149.507 | 142.494 | 22.077 | 21.532 | 21.57 | 20.693 | 20.304 | 19.91 | 19.528 | 19.06 | 19.214 | 19.63 | 19.78 | 19.849 | 19.978 | 20.249 | 20.444 | 20.849 | 20.81 | 20.891 | 21.2 | 21.1 | 21.3 | 21.3 | 19.2 | 19.1 | 18.8 | 18.5 | 19.1 | 19 | 18.7 | 18.6 | 18.5 | 18.5 | 18.7 | 18.3 | 18.8 | 17.6 | 16.6 | 16.4 |
Total Non-Current Liabilities
| 6,887.1 | 8,530.6 | 6,904.9 | 6,900.8 | 7,027 | 6,102.6 | 6,081.1 | 6,098 | 6,125.1 | 7,627.5 | 6,103.7 | 6,079.6 | 6,074.3 | 5,994.7 | 5,874.1 | 5,926.4 | 5,870.6 | 5,822.1 | 5,949 | 5,911.5 | 5,789.6 | 2,026.1 | 1,939.2 | 1,913.6 | 1,897.4 | 1,890.3 | 1,862.3 | 1,923.5 | 1,906.5 | 2,113.3 | 1,474.9 | 1,457.2 | 1,436.9 | 1,443.5 | 1,382.6 | 1,377.1 | 2,459.8 | 2,464.5 | 2,414.3 | 2,376.4 | 2,391.7 | 3,325.3 | 3,461.6 | 3,451.6 | 3,429.4 | 3,461 | 3,472.1 | 3,425.7 | 2,299.5 | 2,328.1 | 2,252.8 | 2,285.9 | 2,238.7 | 2,243.6 | 2,159.9 | 2,118.3 | 2,091.4 | 2,098.8 | 2,148.2 | 2,177.8 | 2,171.9 | 2,323.1 | 2,202.5 | 2,199.6 | 2,196.8 | 2,185.3 | 2,169.9 | 2,149.8 | 746.6 | 711.9 | 748 | 757.926 | 759.051 | 754.329 | 911.872 | 912.168 | 914.123 | 620.145 | 621.044 | 771.301 | 848.277 | 851.097 | 845.877 | 836.739 | 833.01 | 828.533 | 813.718 | 803.807 | 801.652 | 799.845 | 639.561 | 627.865 | 628.313 | 628.958 | 546.835 | 548.378 | 400.827 | 404.066 | 402.5 | 407.1 | 407.2 | 407.5 | 409.4 | 410 | 410.7 | 406.2 | 403.7 | 400 | 394.5 | 401.9 | 433.7 | 434.9 | 438.8 | 420.6 | 424.7 | 424.5 | 419.5 | 422.2 |
Total Liabilities
| 9,211.8 | 10,723.1 | 9,177.3 | 9,282.4 | 9,121.2 | 8,040 | 8,031.5 | 8,004.4 | 7,950.4 | 9,475 | 7,919.6 | 7,860.3 | 7,789.3 | 7,843 | 7,520.6 | 7,472.5 | 7,414.5 | 7,614.9 | 7,632.1 | 7,469 | 7,338.2 | 3,500.2 | 3,382.1 | 3,298.9 | 3,221.7 | 3,274.8 | 3,329.8 | 3,341.5 | 3,164.8 | 3,402.5 | 2,707 | 2,608.5 | 2,569 | 2,630.6 | 2,583.7 | 3,192.5 | 3,602.4 | 3,661.2 | 3,765.1 | 3,682.4 | 3,961.7 | 4,943.8 | 5,103.1 | 5,098.1 | 4,992.5 | 4,877.4 | 5,007.5 | 4,969.3 | 4,160.4 | 4,102.2 | 4,151.1 | 4,150.7 | 3,690.9 | 3,530.4 | 3,491.3 | 3,373.7 | 3,239.5 | 3,353.4 | 3,398.6 | 3,326.7 | 3,346 | 3,419.2 | 3,577.7 | 3,579.3 | 3,404.2 | 3,321.5 | 3,412.4 | 3,452.6 | 1,741.7 | 1,786.3 | 1,925.8 | 1,851.454 | 1,795.581 | 1,780.407 | 1,780.514 | 1,800.719 | 2,014.506 | 1,664.752 | 1,708.118 | 1,621.199 | 1,537.055 | 1,534.578 | 1,586.673 | 1,531.282 | 1,515.237 | 1,468.442 | 1,479.721 | 1,373.789 | 1,418.395 | 1,400.859 | 1,312.915 | 1,219.856 | 1,186.105 | 1,183.216 | 1,153.168 | 1,101.624 | 1,074.122 | 1,010.953 | 1,037.8 | 979 | 933.6 | 941.7 | 923.9 | 879 | 901.1 | 964.9 | 923.5 | 916.5 | 847.2 | 882.5 | 897 | 883.1 | 848.9 | 865.9 | 872.8 | 911.8 | 909.3 | 939.4 |
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 |
Common Stock
| 2,262.3 | 2,252.4 | 2,252.8 | 2,240.8 | 2,256.8 | 2,230.8 | 2,213.2 | 2,214.6 | 2,215.4 | 2,226 | 2,249.8 | 2,280.6 | 2,300.7 | 2,286.6 | 2,271.8 | 2,239 | 2,220.9 | 2,205.3 | 1,693 | 1,690 | 1,692.9 | 1,685 | 1,676.8 | 1,675.5 | 1,667.4 | 1,631.9 | 1,628.4 | 1,606.8 | 1,619.8 | 1,614.6 | 1,547 | 1,522.9 | 1,472.4 | 1,502.6 | 1,485.1 | 1,488.3 | 1,478.5 | 1,405.9 | 1,338.8 | 1,200.7 | 817 | 1,302.2 | 1,280.9 | 1,255.7 | 1,222.8 | 1,207.6 | 1,184.5 | 1,164.3 | 2,542.5 | 2,518.8 | 2,483.7 | 2,457.9 | 2,444.4 | 0 | 2,383.1 | 2,350.9 | 2,311.5 | 0 | 2,242.4 | 2,209.1 | 2,194.8 | 0 | 2,121.3 | 2,103.5 | 2,093.6 | 0 | 2,061.5 | 2,042.8 | 1,926.7 | 0 | 1,882.9 | 0 | 1,813.267 | 0 | 1,796.108 | 1,758.851 | 1,743.252 | 1,703.336 | 1,661.683 | 1,632.633 | 1,605.563 | 1,584.115 | 1,572.219 | 1,559.909 | 1,547.582 | 1,525.957 | 1,520.999 | 1,501.787 | 1,488.987 | 1,474.054 | 1,463.19 | 1,440.381 | 1,428.946 | 1,405.799 | 1,390.951 | 1,384.947 | 1,362.694 | 1,351.707 | 1,349.3 | 1,345 | 1,341.3 | 1,328.8 | 0 | 1,311.8 | 1,303.8 | 0 | 1,277.6 | 1,272.1 | 1,269.2 | 1,268.7 | 1,267.9 | 1,267.5 | 1,267.7 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -144.5 | -35.5 | -101.6 | -228.5 | -124.8 | -32.5 | -169.4 | -199.7 | -151.7 | -25.9 | 34 | 261.8 | 445.9 | 522.3 | 303 | 223.2 | 166.6 | 143.5 | 648.6 | 584.5 | 789.9 | 806.6 | 728.4 | 662.5 | 693.5 | 657.6 | 586.4 | 447.3 | 515 | 560.1 | 520 | 424.4 | 429.3 | 547.5 | 507.5 | 577.9 | 1,042.3 | 1,026 | 989 | 997.3 | 1,439.8 | 995.8 | 982 | 944.7 | 996.8 | 998.9 | 930.9 | 861.8 | 3,219.1 | 3,172.8 | 3,077.2 | 2,968.5 | 2,970.7 | 2,921.9 | 2,828.2 | 2,721 | 2,690.6 | 2,621.9 | 2,541.6 | 2,442.1 | 2,417 | 2,357.4 | 2,262.6 | 2,182.3 | 2,150.2 | 2,096 | 2,019.2 | 1,918.3 | 1,900.2 | 1,820.4 | 1,907.8 | 1,801.415 | 1,773.285 | 1,684.742 | 1,621.788 | 1,516.471 | 1,491.268 | 1,405.754 | 1,328.019 | 1,235.389 | 1,270.046 | 1,197.921 | 1,150.614 | 1,072.715 | 1,048.037 | 979.443 | 925.039 | 863.253 | 832.57 | 760.684 | 692.323 | 626.103 | 594.277 | 532.121 | 475.802 | 426.275 | 401.5 | 344.579 | 291.4 | 244.5 | 225.3 | 178 | 132.2 | 93.9 | 83.5 | 48.3 | 14 | -15.8 | -17.3 | -41.7 | 80.5 | 64.7 | 82.2 | 61.7 | 33.5 | -2.1 | -12.1 | -69.2 |
Accumulated Other Comprehensive Income/Loss
| 25.9 | 25.6 | 29.7 | 27.4 | 16 | 3.2 | 0.1 | 6 | 0.4 | -1.9 | 2 | 0.6 | 5.8 | 4.2 | 0.7 | -7.1 | -12.5 | -17.6 | -0.4 | -0.5 | -101 | -98.2 | -81 | -78.7 | -76.4 | -85.2 | -80.4 | -68.2 | -66.1 | -62.9 | -84 | -83.3 | -89.4 | -87 | -63.3 | -65 | -85.2 | -86.6 | -77.8 | -79.8 | -102.5 | -128.1 | -128 | -127.9 | -134.4 | -132.8 | -150.3 | -147.7 | -147.8 | -146.6 | -97.5 | -101.9 | -88.1 | -59.8 | -61.4 | -70.4 | -82.3 | -71.1 | -50.9 | -58.1 | -56.8 | -57.2 | -51.1 | -49.8 | -38.7 | -37.8 | -45.5 | -44.7 | -53.6 | -53.7 | -25.6 | -28.4 | -28.434 | -50.124 | -50.968 | -51.683 | -56.677 | -51.236 | -51.996 | -53.544 | -58.351 | -52.498 | -55.538 | -56.218 | -61.195 | -54.916 | -58.73 | -62.049 | -64.258 | -60.946 | -62.909 | -64.723 | -63.994 | -62.424 | -63.834 | -66.713 | -69.278 | -68.979 | -71.9 | -74.1 | -77.1 | -151.8 | -926.7 | -157.4 | -159 | -878.1 | -151.6 | -150.8 | -150 | -153.2 | -154.4 | -154.8 | -159.4 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | -0.5 | -0.8 | -8.5 | -9 | -9.3 | -9.5 | -9.5 | -9.8 | -10 | -10.1 | -10.2 | -10.6 | -11 | -11.1 | -11.1 | -11.4 | -11.5 | -11.8 | -12.2 | -12.7 | -12.7 | -13 | -13.2 | -13.3 | -13.7 | -14.2 | -14.8 | -15 | -3,753.8 | -3,703 | -3,687.1 | -3,610.6 | -3,423.7 | -925.9 | -3,226.4 | -3,122.9 | -3,049.4 | -656.8 | -2,889.3 | -2,877.1 | -2,878.2 | -694.2 | -2,854.2 | -2,848.9 | -2,791.3 | -649.1 | -2,722 | -2,614.6 | -2,583.2 | -672.2 | -2,531.6 | -494.019 | -2,293.524 | -404.855 | -2,117.041 | -1,968.849 | -1,916.469 | -1,784.835 | -1,649.985 | -1,547.759 | -1,544.882 | -1,483.768 | -1,381.631 | -1,295.038 | -1,280.767 | -1,254.293 | -1,148.677 | -1,114.668 | -1,089.928 | -1,044.915 | -1,007.76 | -899.989 | -890.396 | -840.254 | -789.332 | -747.869 | -722.708 | -666.837 | -613.6 | -549.3 | -493.8 | -391 | 1,778.9 | -247.9 | -213 | 1,849.6 | -80.3 | -40.4 | -15.9 | 7.4 | 8.2 | 43.3 | 51.7 | 1,160.9 | 1,182.6 | 1,180 | 1,176.2 | 1,243.2 |
Total Shareholders Equity
| 2,143.7 | 2,242.5 | 2,180.9 | 2,039.7 | 2,148 | 2,201.5 | 2,043.9 | 2,020.9 | 2,064.1 | 2,198.2 | 2,285.8 | 2,543 | 2,752.4 | 2,813.1 | 2,575.5 | 2,455.1 | 2,375 | 2,331.2 | 2,341.2 | 2,273.7 | 2,381.3 | 2,392.6 | 2,315.7 | 2,250.3 | 2,275.2 | 2,194.8 | 2,124.9 | 1,976.1 | 2,058.7 | 2,101.7 | 1,972.8 | 1,853.4 | 1,801.3 | 1,952 | 1,918.2 | 1,989.8 | 2,424.1 | 2,333.5 | 2,237.8 | 2,105.5 | 2,141.6 | 2,156.9 | 2,121.7 | 2,059.2 | 2,071.5 | 2,059.5 | 1,950.3 | 1,863.4 | 1,860 | 1,842 | 1,776.3 | 1,713.9 | 1,903.3 | 1,936.2 | 1,923.5 | 1,878.6 | 1,870.4 | 1,894 | 1,843.8 | 1,716 | 1,676.8 | 1,606 | 1,478.6 | 1,387.1 | 1,413.8 | 1,409.1 | 1,313.2 | 1,301.8 | 1,190.1 | 1,094.5 | 1,233.5 | 1,278.996 | 1,264.594 | 1,229.763 | 1,249.887 | 1,254.79 | 1,261.374 | 1,273.019 | 1,287.721 | 1,266.719 | 1,272.376 | 1,245.77 | 1,285.664 | 1,281.368 | 1,253.657 | 1,196.191 | 1,238.631 | 1,188.323 | 1,167.371 | 1,128.877 | 1,084.844 | 1,101.772 | 1,068.833 | 1,035.242 | 1,013.587 | 996.64 | 972.208 | 960.47 | 955.2 | 966.1 | 995.7 | 964 | 984.4 | 1,000.4 | 1,015.3 | 1,019.8 | 1,059.7 | 1,065.1 | 1,086 | 1,081.2 | 1,202.2 | 1,220.7 | 1,242.2 | 1,222.6 | 1,216.1 | 1,177.9 | 1,164.1 | 1,174 |
Total Equity
| 2,143.7 | 2,242.5 | 2,180.9 | 2,039.7 | 2,148 | 2,201.5 | 2,043.9 | 2,020.9 | 2,064.1 | 2,198.2 | 2,285.8 | 2,543 | 2,752.4 | 2,813.1 | 2,575.5 | 2,455.1 | 2,375 | 2,331.2 | 2,341.2 | 2,273.7 | 2,381.3 | 2,392.6 | 2,315.7 | 2,250.3 | 2,275.2 | 2,194.8 | 2,124.9 | 1,976.1 | 2,058.7 | 2,101.7 | 1,972.8 | 1,853.4 | 1,801.3 | 1,952 | 1,918.2 | 1,989.8 | 2,424.1 | 2,333.5 | 2,237.8 | 2,105.5 | 2,141.6 | 2,156.9 | 2,121.7 | 2,059.2 | 2,071.5 | 2,059.5 | 1,950.3 | 1,863.4 | 1,860 | 1,842 | 1,776.3 | 1,713.9 | 1,903.3 | 1,936.2 | 1,923.5 | 1,878.6 | 1,870.4 | 1,894 | 1,843.8 | 1,716 | 1,676.8 | 1,606 | 1,478.6 | 1,387.1 | 1,413.8 | 1,409.1 | 1,313.2 | 1,301.8 | 1,190.1 | 1,094.5 | 1,233.5 | 1,278.996 | 1,264.594 | 1,229.763 | 1,249.887 | 1,254.79 | 1,261.374 | 1,273.019 | 1,287.721 | 1,266.719 | 1,272.376 | 1,245.77 | 1,285.664 | 1,281.368 | 1,253.657 | 1,196.191 | 1,238.631 | 1,188.323 | 1,167.371 | 1,128.877 | 1,084.844 | 1,101.772 | 1,068.833 | 1,035.242 | 1,013.587 | 996.64 | 972.208 | 960.47 | 955.2 | 966.1 | 995.7 | 964 | 984.4 | 1,000.4 | 1,015.3 | 1,019.8 | 1,059.7 | 1,065.1 | 1,086 | 1,081.2 | 1,202.2 | 1,220.7 | 1,242.2 | 1,222.6 | 1,216.1 | 1,177.9 | 1,164.1 | 1,174 |
Total Liabilities & Shareholders Equity
| 11,355.5 | 12,965.6 | 11,358.2 | 11,322.1 | 11,269.2 | 10,241.5 | 10,075.4 | 10,025.3 | 10,014.5 | 11,673.2 | 10,205.4 | 10,403.3 | 10,541.7 | 10,656.1 | 10,096.1 | 9,927.6 | 9,789.5 | 9,946.1 | 9,973.3 | 9,742.7 | 9,719.5 | 5,892.8 | 5,697.8 | 5,549.2 | 5,496.9 | 5,469.6 | 5,454.7 | 5,317.6 | 5,223.5 | 5,504.2 | 4,679.8 | 4,461.9 | 4,370.3 | 4,582.6 | 4,501.9 | 5,182.3 | 6,026.5 | 5,994.7 | 6,002.9 | 5,787.9 | 6,103.3 | 7,100.7 | 7,224.8 | 7,157.3 | 7,064 | 6,936.9 | 6,957.8 | 6,832.7 | 6,020.4 | 5,944.2 | 5,927.4 | 5,864.6 | 5,594.2 | 5,466.6 | 5,414.8 | 5,252.3 | 5,109.9 | 5,247.4 | 5,242.4 | 5,042.7 | 5,022.8 | 5,025.2 | 5,056.3 | 4,966.4 | 4,818 | 4,730.6 | 4,725.6 | 4,754.4 | 2,931.8 | 2,880.8 | 3,159.3 | 3,130.45 | 3,060.175 | 3,010.17 | 3,030.401 | 3,055.509 | 3,275.88 | 2,937.771 | 2,995.839 | 2,887.918 | 2,809.431 | 2,780.348 | 2,872.337 | 2,812.65 | 2,768.894 | 2,664.633 | 2,718.352 | 2,562.112 | 2,585.766 | 2,529.736 | 2,397.759 | 2,321.628 | 2,254.938 | 2,218.458 | 2,166.755 | 2,098.264 | 2,046.33 | 1,971.423 | 1,993 | 1,945.1 | 1,929.3 | 1,905.7 | 1,908.3 | 1,879.4 | 1,916.4 | 1,984.7 | 1,983.2 | 1,981.6 | 1,933.2 | 1,963.7 | 2,099.2 | 2,103.8 | 2,091.1 | 2,088.5 | 2,088.9 | 2,089.7 | 2,073.4 | 2,113.4 |