Ecolab Inc.
NYSE:ECL
240.74 (USD) • At close December 24, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1987 Q4 | 1987 Q2 | 1986 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 1,261.1 | 384 | 479.9 | 919.5 | 1,001.3 | 554.2 | 419.4 | 598.6 | 112.9 | 124.9 | 99.4 | 359.9 | 897.9 | 1,402.4 | 1,189.5 | 1,260.2 | 1,034.7 | 1,369 | 1,661.9 | 118.8 | 135.9 | 85.7 | 79 | 114.7 | 203.6 | 54.2 | 175.5 | 211.4 | 209.1 | 260.7 | 212.1 | 327.4 | 180.6 | 167.4 | 268.5 | 92.8 | 184.8 | 310.6 | 237.9 | 209.6 | 197.8 | 187 | 300.3 | 339.2 | 394.4 | 375.2 | 824.3 | 1,157.8 | 324 | 304.9 | 354 | 1,843.6 | 207.3 | 163.2 | 151.4 | 242.3 | 168.4 | 121.3 | 85.3 | 73.6 | 107.5 | 82.7 | 79.5 | 66.7 | 102.1 | 222 | 219.5 | 137.4 | 106.8 | 72.2 | 54.2 | 484.029 | 54.192 | 105.885 | 62.934 | 104.378 | 165.308 | 110.023 | 83.447 | 71.231 | 72.097 | 41.246 | 46.322 | 85.626 | 66.962 | 30.572 | 56.554 | 49.205 | 95.462 | 50.792 | 30.232 | 41.793 | 89.845 | 53.145 | 38.688 | 43.965 | 45.075 | 30.132 | 22.764 | 47.7 | 26.5 | 29.9 | 25.4 | 28.4 | 42.4 | 27.2 | 18.6 | 61.2 | 67 | 70.6 | 63.5 | 69.3 | 51.7 | 31.7 | 18 | 24.7 | 27.7 | 20.3 | 91.5 | 98.3 | 93.7 | 64.7 | 45.8 | 48.1 | 21.1 | 67.4 | 44.6 | 36.5 | 85.4 | 99.7 | 46.6 | 77.6 | 64 | 53 | 38.5 | 27.9 | 42.5 | 35.2 | 29 | 122.3 | 20.4 | 22.3 | 8.5 | 18.9 | 49 | 37.8 | 80.2 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 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 | 125.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,261.1 | 384 | 479.9 | 919.5 | 1,001.3 | 554.2 | 419.4 | 598.6 | 112.9 | 124.9 | 99.4 | 359.9 | 897.9 | 1,402.4 | 1,189.5 | 1,260.2 | 1,034.7 | 1,369 | 1,661.9 | 118.8 | 135.9 | 85.7 | 79 | 114.7 | 203.6 | 54.2 | 175.5 | 211.4 | 209.1 | 260.7 | 212.1 | 327.4 | 180.6 | 167.4 | 268.5 | 92.8 | 184.8 | 310.6 | 237.9 | 209.6 | 197.8 | 187 | 300.3 | 339.2 | 394.4 | 375.2 | 824.3 | 1,157.8 | 324 | 304.9 | 354 | 1,843.6 | 207.3 | 163.2 | 151.4 | 242.3 | 168.4 | 121.3 | 85.3 | 73.6 | 107.5 | 82.7 | 79.5 | 66.7 | 102.1 | 222 | 219.5 | 137.4 | 106.8 | 72.2 | 54.2 | 484.029 | 54.192 | 105.885 | 62.934 | 229.441 | 165.308 | 110.023 | 83.447 | 71.231 | 72.097 | 41.246 | 46.322 | 85.626 | 66.962 | 30.572 | 56.554 | 49.205 | 95.462 | 50.792 | 30.232 | 41.793 | 89.845 | 53.145 | 38.688 | 43.965 | 45.075 | 30.132 | 22.764 | 47.7 | 26.5 | 29.9 | 25.4 | 28.4 | 42.4 | 27.2 | 18.6 | 61.2 | 67 | 70.6 | 63.5 | 69.3 | 51.7 | 31.7 | 18 | 24.7 | 27.7 | 20.3 | 91.5 | 98.3 | 93.7 | 64.7 | 45.8 | 48.1 | 21.1 | 67.4 | 44.6 | 36.5 | 85.4 | 99.7 | 46.6 | 77.6 | 64 | 53 | 38.5 | 27.9 | 42.5 | 35.2 | 29 | 122.3 | 20.4 | 22.3 | 8.5 | 18.9 | 49 | 37.8 | 80.2 |
| Net Receivables
| 3,031 | 3,042.4 | 2,955.9 | 3,021.1 | 2,823.5 | 2,780.1 | 2,667.8 | 2,698.1 | 2,714.3 | 2,668 | 2,508.2 | 2,478.4 | 2,384.1 | 2,331 | 2,272 | 2,273.8 | 2,320.7 | 2,255.5 | 2,855.9 | 2,382 | 2,722.5 | 2,747.1 | 2,691.6 | 2,662.5 | 2,652.7 | 2,635.4 | 2,574.3 | 2,574.1 | 2,533.2 | 2,446.8 | 2,358 | 2,446.2 | 2,349.6 | 2,318 | 2,248.8 | 2,390.2 | 2,450 | 2,494.8 | 2,546.9 | 2,626.7 | 2,694.4 | 2,637.3 | 2,519.6 | 2,568 | 2,488.9 | 2,436.3 | 2,182.1 | 2,225.1 | 2,199 | 2,076.9 | 2,049 | 2,095.3 | 1,143.1 | 1,106.7 | 1,042.6 | 999.6 | 1,019.8 | 950.1 | 950.2 | 1,016.1 | 1,013 | 970.6 | 913.3 | 971 | 1,100.8 | 1,082.1 | 1,026.2 | 974 | 969.4 | 930.8 | 882.3 | 867.6 | 866.214 | 831.762 | 769.695 | 743.52 | 801.981 | 767.612 | 767.857 | 738.266 | 739.057 | 676.158 | 666.105 | 626.002 | 649.841 | 644.294 | 594.433 | 553.154 | 571.406 | 554.781 | 539.35 | 514.074 | 382.72 | 364.246 | 358.925 | 326.937 | 358.1 | 325.545 | 311.457 | 299.8 | 336.4 | 300.7 | 282 | 246.7 | 260.7 | 247.8 | 242.7 | 246 | 230.6 | 217.6 | 205.4 | 205 | 203.5 | 201.2 | 194.4 | 198.4 | 186.8 | 178.7 | 174.6 | 168.8 | 159 | 146.2 | 144.7 | 141.7 | 144.9 | 137.2 | 137.2 | 139.8 | 139.3 | 129.4 | 124 | 130.8 | 132.1 | 120.7 | 123.2 | 134.9 | 201.7 | 184.6 | 168 | 167.1 | 193.2 | 186.3 | 161.6 | 161.6 | 144 | 149.4 | 133.8 |
| Inventory
| 1,572.4 | 1,505.9 | 1,565.9 | 1,497.2 | 1,536 | 1,646.2 | 1,727.3 | 1,792.8 | 1,802.7 | 1,720.7 | 1,589.9 | 1,491.8 | 1,378.2 | 1,418.5 | 1,347 | 1,285.2 | 1,287.8 | 1,228.7 | 1,529.7 | 1,081.6 | 1,586.7 | 1,625.3 | 1,645.6 | 1,546.4 | 1,587.9 | 1,557.6 | 1,541.8 | 1,445.9 | 1,509 | 1,469.8 | 1,428.3 | 1,319.4 | 1,342.4 | 1,331.7 | 1,386.1 | 1,388.2 | 1,439.2 | 1,462.7 | 1,503 | 1,466.9 | 1,464.4 | 1,414.3 | 1,367.1 | 1,321.9 | 1,378.1 | 1,373.3 | 1,145.3 | 1,088.1 | 1,103.8 | 1,071.7 | 1,087.4 | 1,069.6 | 504.9 | 495.5 | 480.2 | 447.6 | 456.5 | 441.3 | 468.9 | 493.4 | 474.8 | 476.7 | 467.6 | 467.2 | 500.2 | 499.1 | 475.7 | 450.8 | 396 | 387.9 | 368.9 | 364.886 | 354.225 | 348.117 | 341.556 | 325.574 | 337.518 | 334.816 | 345.921 | 338.603 | 325.951 | 322.453 | 326.95 | 309.959 | 313.668 | 325.986 | 311.077 | 291.506 | 296.295 | 288.043 | 278.298 | 279.785 | 171.7 | 172.956 | 172.221 | 168.22 | 183.487 | 172.811 | 184.175 | 176.4 | 169.4 | 171 | 165.5 | 165.6 | 159.6 | 153.3 | 153.8 | 154.8 | 132.8 | 130.2 | 131.1 | 122.2 | 114.7 | 120.3 | 123.1 | 106.1 | 108.4 | 108.9 | 102 | 100 | 92.6 | 91 | 84.6 | 76.2 | 74.1 | 73.1 | 69.5 | 67.7 | 71.5 | 72.3 | 72.1 | 71.3 | 72.8 | 62.6 | 63 | 76 | 89.2 | 91.5 | 96.2 | 95.4 | 89.9 | 84.9 | 92.9 | 91 | 89.9 | 73.5 | 65.8 |
| Other Current Assets
| 253.8 | 820 | 210 | 206.3 | 428.6 | 456 | 458.3 | 404.7 | 469.4 | 391.4 | 407 | 357 | 326.6 | 335.5 | 341.5 | 298.2 | 348.8 | 313 | 389.6 | 1,246 | 425 | 395.4 | 334.8 | 354.1 | 378.1 | 360.7 | 305.2 | 365 | 363.2 | 354.8 | 308.9 | 186.4 | 299.4 | 278.3 | 291.5 | 576.3 | 568.4 | 703 | 634 | 549.8 | 515.2 | 533.5 | 516 | 469.3 | 534.6 | 513.4 | 451.7 | 421 | 446.1 | 455 | 469.4 | 387.5 | 235.7 | 228.8 | 214.7 | 180.4 | 209.8 | 222.6 | 213.9 | 231.1 | 220.7 | 219.9 | 222.7 | 186.2 | 191.1 | 189.3 | 169.6 | 155.1 | 132.8 | 148.7 | 151.8 | 137.028 | 131.66 | 132.605 | 135.23 | 123.131 | 142.758 | 143.136 | 149.783 | 130.966 | 129.44 | 140.749 | 145.901 | 128.753 | 125.417 | 139.109 | 137.572 | 122.072 | 109.464 | 102.455 | 99.369 | 93.931 | 61.744 | 64.448 | 64.336 | 61.446 | 57.946 | 57.754 | 57.625 | 53.4 | 52.2 | 53.2 | 65.1 | 62.8 | 57.9 | 71 | 73.8 | 47.5 | 37.6 | 37.3 | 37.8 | 39 | 33.2 | 47.6 | 51.9 | 28.9 | 33.6 | 35.9 | 37 | 34.1 | 32 | 34.9 | 34.5 | 32 | 48 | 57.5 | 26.8 | 9.7 | 7.9 | 7.2 | 7.2 | 4.7 | 7 | 6.3 | 6.2 | 10.6 | 24.4 | 39.3 | 41.1 | 15.5 | 28.1 | 48 | 50.6 | 14.9 | 17.5 | 13.9 | 5 |
| Total Current Assets
| 6,118.3 | 5,752.3 | 5,211.7 | 5,644.1 | 5,789.4 | 5,436.5 | 5,272.8 | 5,494.2 | 5,099.3 | 4,905 | 4,604.5 | 4,687.1 | 4,986.8 | 5,487.4 | 5,150 | 5,117.4 | 4,992 | 5,166.2 | 6,437.1 | 4,828.4 | 4,870.1 | 4,853.5 | 4,751 | 4,677.7 | 4,822.3 | 4,607.9 | 4,596.8 | 4,596.4 | 4,614.5 | 4,532.1 | 4,307.3 | 4,279.4 | 4,172 | 4,095.4 | 4,194.9 | 4,447.5 | 4,642.4 | 4,971.1 | 4,921.8 | 4,871.1 | 4,871.8 | 4,772.1 | 4,703 | 4,698.4 | 4,796 | 4,698.2 | 4,603.4 | 4,892 | 4,072.9 | 3,908.5 | 3,959.8 | 5,396 | 2,091 | 1,994.2 | 1,888.9 | 1,869.9 | 1,854.5 | 1,735.3 | 1,718.3 | 1,814.2 | 1,816 | 1,749.9 | 1,683.1 | 1,691.1 | 1,894.2 | 1,992.5 | 1,891 | 1,717.3 | 1,605 | 1,539.6 | 1,457.2 | 1,853.557 | 1,406.291 | 1,418.369 | 1,309.415 | 1,421.666 | 1,447.565 | 1,355.587 | 1,347.008 | 1,279.066 | 1,266.545 | 1,180.606 | 1,185.278 | 1,150.34 | 1,155.888 | 1,139.961 | 1,099.636 | 1,015.937 | 1,072.627 | 996.071 | 947.249 | 929.583 | 706.009 | 654.795 | 634.17 | 600.568 | 644.608 | 586.242 | 576.021 | 577.3 | 584.5 | 554.8 | 538 | 503.5 | 520.6 | 499.3 | 488.9 | 509.5 | 468 | 455.7 | 437.8 | 435.5 | 403.1 | 400.8 | 387.4 | 358.1 | 356.5 | 343.8 | 405.1 | 401.2 | 377.3 | 336.8 | 309.6 | 298 | 288.1 | 335.2 | 278.1 | 253.7 | 304.1 | 308.6 | 249.9 | 284.4 | 275.9 | 242.6 | 230.9 | 249.4 | 357.8 | 350.6 | 334.3 | 400.3 | 331.6 | 341.5 | 313.6 | 286.4 | 300.4 | 274.6 | 284.8 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 4,233.7 | 3,989.9 | 4,017.4 | 4,028.1 | 3,868.8 | 3,773.3 | 3,743.3 | 3,741.6 | 3,687.9 | 3,664.8 | 3,671.5 | 3,685.3 | 3,447 | 3,469.4 | 3,491.2 | 3,548.7 | 3,580.1 | 3,578.8 | 4,479.2 | 3,695 | 4,431.8 | 4,416.7 | 4,449.5 | 3,836 | 3,778 | 3,758.7 | 3,779.9 | 3,707.1 | 3,617.2 | 3,497.4 | 3,424.9 | 3,365 | 3,292.9 | 3,257.3 | 3,227 | 3,228.3 | 3,212.2 | 3,123.4 | 3,115.1 | 3,050.6 | 2,978.5 | 2,938.9 | 2,889 | 2,882 | 2,786.1 | 2,779.1 | 2,415.5 | 2,409.1 | 2,334.2 | 2,285.1 | 2,331.6 | 2,295.4 | 1,218.2 | 1,212.7 | 1,192.5 | 1,148.3 | 1,137.3 | 1,124 | 1,141.8 | 1,176.2 | 1,149.1 | 1,142.9 | 1,114 | 1,135.2 | 1,161.3 | 1,157.3 | 1,131.8 | 1,083.4 | 1,019.8 | 987.5 | 955.8 | 951.569 | 874.793 | 864.894 | 841.977 | 835.503 | 837.85 | 833.025 | 838.759 | 834.73 | 783.21 | 771.963 | 773.271 | 736.797 | 693.355 | 708.136 | 694.729 | 680.265 | 657.82 | 650.062 | 636.058 | 644.323 | 523.465 | 518.87 | 506.965 | 501.64 | 482.916 | 470.765 | 451.9 | 448.1 | 439.8 | 431.5 | 419.7 | 420.2 | 406.3 | 396.5 | 385.5 | 395.6 | 347.4 | 343 | 335.2 | 332.3 | 322.8 | 309.8 | 302.4 | 292.9 | 270.6 | 263.3 | 251.2 | 246.2 | 221.1 | 217.7 | 212.4 | 207.1 | 200.7 | 199.2 | 195.9 | 195.3 | 193.7 | 190.3 | 188 | 188.8 | 184.3 | 181.9 | 180.2 | 254.3 | 278.3 | 276.3 | 274 | 274.1 | 273 | 272.6 | 268.7 | 268.7 | 257.2 | 246.7 | 144.3 |
| Goodwill
| 7,898.7 | 7,821.9 | 8,111.4 | 8,148.2 | 8,098.4 | 8,101.3 | 8,062.2 | 8,012.7 | 7,741.4 | 7,935.9 | 8,081 | 8,063.9 | 6,125.6 | 6,172.4 | 6,119.5 | 6,006.9 | 5,958 | 5,759.9 | 7,231.5 | 5,569.1 | 7,220.6 | 7,234.1 | 7,324.2 | 7,078 | 7,078.4 | 7,190.9 | 7,303 | 7,167.1 | 7,154.4 | 7,003.8 | 6,947.8 | 6,383 | 6,515.5 | 6,504.4 | 6,474.9 | 6,490.8 | 6,499.2 | 6,513.4 | 6,529 | 6,717 | 6,849.1 | 6,862.9 | 6,856.6 | 6,862.9 | 6,812.8 | 6,862.3 | 5,908.5 | 5,920.5 | 5,893.7 | 5,821.8 | 5,946.8 | 5,855.3 | 1,504 | 1,503.3 | 1,465.1 | 1,329.3 | 1,313.8 | 1,272.1 | 1,342.2 | 1,414.1 | 1,369.8 | 1,356.4 | 1,260.8 | 1,267.7 | 1,391.9 | 1,439.6 | 1,422.4 | 1,279.2 | 1,086.3 | 1,064 | 1,036.8 | 1,035.929 | 1,022.119 | 977.384 | 944.802 | 937.019 | 0 | 0 | 1,001.794 | 0 | 0 | 0 | 907.242 | 0 | 744.217 | 780.308 | 734.671 | 695.7 | 0 | 0 | 602.157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,282.1 | 3,334 | 3,413.6 | 3,493.5 | 3,528.6 | 3,603.6 | 3,616.8 | 3,680.7 | 3,915 | 4,030.6 | 4,138.3 | 4,224.1 | 2,889.7 | 2,925.4 | 2,966.8 | 2,977 | 3,023.4 | 3,019.2 | 3,591.9 | 2,927.5 | 3,728.3 | 3,776.2 | 3,877.3 | 3,797.7 | 3,820.4 | 3,909.8 | 4,012.2 | 4,017.6 | 4,039.6 | 4,061.6 | 4,086 | 3,817.8 | 3,914.3 | 3,978.3 | 4,031.1 | 4,109.2 | 4,172.4 | 4,231 | 4,326.7 | 4,456.8 | 4,583.1 | 4,635.9 | 4,701.3 | 4,785.3 | 4,851.1 | 4,945 | 4,022.5 | 4,044.1 | 4,103.3 | 4,140.9 | 4,237.8 | 4,275.2 | 418.8 | 429.8 | 439.7 | 282.5 | 291.2 | 277.8 | 295.6 | 312.5 | 312.2 | 319.3 | 317.6 | 326.7 | 355.9 | 374.8 | 385.2 | 328.9 | 229.7 | 229.4 | 228.7 | 223.787 | 222.749 | 200.401 | 198.743 | 1,139.955 | 1,178.523 | 1,176.894 | 1,232.494 | 1,220.906 | 1,156.546 | 1,119.201 | 1,138.567 | 1,001.07 | 942.834 | 210.535 | 939.109 | 884.37 | 832.569 | 808.076 | 769.312 | 775.876 | 0 | 0 | 0 | 131.261 | 0 | 0 | 299.609 | 249.7 | 259.7 | 0 | 0 | 165.6 | 0 | 214.9 | 221.2 | 217.1 | 124.3 | 103 | 100 | 96.9 | 98.1 | 78 | 76.8 | 50.8 | 42.5 | 43 | 42.9 | 37.5 | 37.9 | 36.2 | 37.1 | 37.3 | 21.7 | 22.5 | 23.2 | 26.9 | 28.6 | 30 | 31.5 | 33.4 | 28.4 | 24.8 | 24.9 | 314.6 | 328.2 | 332.1 | 332.2 | 336.3 | 345.3 | 349.8 | 355.2 | 358.2 | 373 | 196.8 | 0 |
| Goodwill and Intangible Assets
| 11,180.8 | 11,155.9 | 11,525 | 11,641.7 | 11,627 | 11,704.9 | 11,679 | 11,693.4 | 11,656.4 | 11,966.5 | 12,219.3 | 12,288 | 9,015.3 | 9,097.8 | 9,086.3 | 8,983.9 | 8,981.4 | 8,779.1 | 10,823.4 | 8,496.6 | 10,948.9 | 11,010.3 | 11,201.5 | 10,875.7 | 10,898.8 | 11,100.7 | 11,315.2 | 11,184.7 | 11,194 | 11,065.4 | 11,033.8 | 10,200.8 | 10,429.8 | 10,482.7 | 10,506 | 10,600 | 10,671.6 | 10,744.4 | 10,855.7 | 11,173.8 | 11,432.2 | 11,498.8 | 11,557.9 | 11,648.2 | 11,663.9 | 11,807.3 | 9,931 | 9,964.6 | 9,997 | 9,962.7 | 10,184.6 | 10,130.5 | 1,922.8 | 1,933.1 | 1,904.8 | 1,611.8 | 1,605 | 1,549.9 | 1,637.8 | 1,726.6 | 1,682 | 1,675.7 | 1,578.4 | 1,594.4 | 1,747.8 | 1,814.4 | 1,807.6 | 1,608.1 | 1,316 | 1,293.4 | 1,265.5 | 1,259.716 | 1,244.868 | 1,177.785 | 1,143.545 | 1,139.955 | 1,178.523 | 1,176.894 | 1,232.494 | 1,220.906 | 1,156.546 | 1,119.201 | 1,138.567 | 1,001.07 | 942.834 | 990.843 | 939.109 | 884.37 | 832.569 | 808.076 | 769.312 | 775.876 | 0 | 0 | 0 | 131.261 | 0 | 0 | 299.609 | 249.7 | 259.7 | 0 | 0 | 165.6 | 0 | 214.9 | 221.2 | 217.1 | 124.3 | 103 | 100 | 96.9 | 98.1 | 78 | 76.8 | 50.8 | 42.5 | 43 | 42.9 | 37.5 | 37.9 | 36.2 | 37.1 | 37.3 | 21.7 | 22.5 | 23.2 | 26.9 | 28.6 | 30 | 31.5 | 33.4 | 28.4 | 24.8 | 24.9 | 314.6 | 328.2 | 332.1 | 332.2 | 336.3 | 345.3 | 349.8 | 355.2 | 358.2 | 373 | 196.8 | 0 |
| Long Term Investments
| 0 | 32.8 | 26.5 | 23.6 | -450.9 | -474.1 | 43.3 | 44.5 | 114.2 | 87.1 | 26.7 | -120.6 | -150.8 | -159.3 | -155.7 | -163.2 | -155.6 | -141.1 | -153.9 | 56.5 | -109.8 | -106.5 | -108 | -105.1 | -98.5 | -100.9 | -104.4 | 41.7 | -105.3 | -102 | -102.5 | -92.3 | -95.7 | -86 | -91.1 | -58.3 | 24.8 | -60.3 | -56.9 | -71.5 | -48.2 | -52.5 | -49.1 | -54.5 | -73.8 | -74.2 | -83.6 | -51 | -46.7 | 0 | -107.6 | 22.3 | -112.2 | -106.4 | -115.1 | 1.5 | 0 | -90.3 | -109.1 | -139.6 | -162.2 | -178 | 11.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.505 | 0 | 2.679 | -42.618 | 0.14 | 0 | -75.821 | 0 | 0 | 0 | -76.677 | 0 | -73.925 | -78.866 | -75.276 | 0 | 0 | 0 | -54.687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 264.6 | 121.3 | 122 | 119.3 | 450.9 | 474.1 | 496.1 | 108.1 | 115.9 | 117.3 | 126.5 | 120.6 | 150.8 | 159.3 | 155.7 | 163.2 | 155.6 | 141.1 | 153.9 | 136.2 | 109.8 | 106.5 | 108 | 105.1 | 98.5 | 100.9 | 104.4 | 102.2 | 105.3 | 102 | 102.5 | 92.3 | 95.7 | 86 | 91.1 | 58.3 | 73.3 | 60.3 | 56.9 | 71.5 | 48.2 | 52.5 | 49.1 | 54.5 | 73.8 | 74.2 | 83.6 | 51 | 46.7 | 0 | 107.6 | 118 | 112.2 | 106.4 | 115.1 | 112 | 0 | 90.3 | 109.1 | 139.6 | 162.2 | 178 | 155.7 | 0 | 0 | 139.7 | 0 | 0 | 0 | 0 | 0 | 176.184 | 0.505 | 0 | -2.679 | 42.618 | -0.14 | 0 | 75.821 | 0 | 0 | 0 | 76.677 | 0 | 73.925 | 78.866 | 75.276 | 36.797 | 0 | 0 | 54.687 | 0 | 49.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 304.2 | 409.6 | 395.9 | 389.8 | 572.9 | 541.5 | 17 | 382.5 | 363.3 | 422.9 | 418.7 | 546 | 477.1 | 479.1 | 480.6 | 476 | 543.6 | 558.3 | 599.9 | 3,656.4 | 584.8 | 547.1 | 525.6 | 685.1 | 463.5 | 484.3 | 492.4 | 330.3 | 431 | 428.5 | 457 | 485 | 484.1 | 389.2 | 413.9 | 365.9 | 259 | 378.4 | 359.4 | 371.2 | 403.3 | 404 | 413.5 | 407.9 | 367.6 | 369.7 | 346.3 | 306.6 | 318.7 | 309.1 | 385.7 | 278.6 | 273.6 | 267.4 | 276.1 | 128.7 | 264.7 | 254.6 | 271.3 | 303.9 | 341.7 | 359.8 | 161.4 | 336.2 | 310.6 | 251.6 | 403.9 | 314 | 322.4 | 319.9 | 314.9 | 178.339 | 480.924 | 450.235 | 453.378 | 399.504 | 364.644 | 364.977 | 380.073 | 381.472 | 343.111 | 341.062 | 354.058 | 340.711 | 272.77 | 281.995 | 291.698 | 261.06 | 202.566 | 197.425 | 192.587 | 175.218 | 580.852 | 604.105 | 620.817 | 480.542 | 596.855 | 589.466 | 305.224 | 310.8 | 299 | 548.4 | 561.3 | 381.7 | 519.2 | 288.1 | 292.1 | 294.1 | 323.8 | 306.7 | 306.8 | 343.7 | 357.3 | 345.7 | 360.3 | 359.1 | 357.8 | 365.8 | 350.6 | 335.5 | 339.3 | 331.6 | 327.6 | 320.2 | 330 | 347.5 | 367.7 | 356.5 | 407.7 | 367.1 | 426.1 | 415.3 | 662.8 | 436.6 | 426.6 | 107.7 | 46 | 42.1 | 40.6 | 32.2 | 35.3 | 31.8 | 31.1 | 30 | 28.3 | 264.3 | 46 |
| Total Non-Current Assets
| 15,983.3 | 15,709.5 | 16,086.8 | 16,202.5 | 16,068.7 | 16,019.7 | 15,978.7 | 15,970.1 | 15,937.7 | 16,258.6 | 16,462.7 | 16,519.3 | 12,939.4 | 13,046.3 | 13,058.1 | 13,008.6 | 13,105.1 | 12,916.2 | 15,902.5 | 16,040.7 | 15,965.5 | 15,974.1 | 16,176.6 | 15,396.8 | 15,140.3 | 15,343.7 | 15,587.5 | 15,366 | 15,242.2 | 14,991.3 | 14,915.7 | 14,050.8 | 14,206.8 | 14,129.2 | 14,146.9 | 14,194.2 | 14,240.9 | 14,246.2 | 14,330.2 | 14,595.6 | 14,814 | 14,841.7 | 14,860.4 | 14,938.1 | 14,817.6 | 14,956.1 | 12,692.8 | 12,680.3 | 12,649.9 | 12,556.9 | 12,901.9 | 12,844.8 | 3,414.6 | 3,413.2 | 3,373.4 | 3,002.3 | 3,007 | 2,928.5 | 3,050.9 | 3,206.7 | 3,172.8 | 3,178.4 | 3,020.7 | 3,065.8 | 3,219.7 | 3,363 | 3,343.3 | 3,005.5 | 2,658.2 | 2,600.8 | 2,536.2 | 2,565.808 | 2,600.585 | 2,492.914 | 2,438.9 | 2,374.962 | 2,381.017 | 2,374.896 | 2,451.326 | 2,437.108 | 2,282.867 | 2,232.226 | 2,265.896 | 2,078.578 | 1,908.959 | 1,980.974 | 1,925.536 | 1,862.492 | 1,692.955 | 1,655.563 | 1,597.957 | 1,595.417 | 1,153.908 | 1,122.975 | 1,127.782 | 1,113.443 | 1,079.771 | 1,060.231 | 1,056.733 | 1,008.6 | 998.5 | 979.9 | 981 | 967.5 | 925.5 | 899.5 | 898.8 | 906.8 | 795.5 | 752.7 | 742 | 772.9 | 778.2 | 733.5 | 739.5 | 702.8 | 670.9 | 672.1 | 644.7 | 619.2 | 598.3 | 585.5 | 577.1 | 564.6 | 552.4 | 569.2 | 586.8 | 578.7 | 630 | 587.4 | 645.6 | 637.5 | 875.5 | 643.3 | 631.7 | 676.6 | 652.5 | 650.5 | 646.8 | 642.6 | 653.6 | 654.2 | 655 | 656.9 | 658.5 | 707.8 | 190.3 |
| Total Assets
| 22,101.6 | 21,461.8 | 21,298.5 | 21,846.6 | 21,858.1 | 21,456.2 | 21,251.5 | 21,464.3 | 21,037 | 21,163.6 | 21,067.2 | 21,206.4 | 17,926.2 | 18,533.7 | 18,208.1 | 18,126 | 18,097.1 | 18,082.4 | 22,339.6 | 20,869.1 | 20,835.6 | 20,827.6 | 20,927.6 | 20,074.5 | 19,962.6 | 19,951.6 | 20,184.3 | 19,962.4 | 19,856.7 | 19,523.4 | 19,223 | 18,330.2 | 18,378.8 | 18,224.6 | 18,341.8 | 18,641.7 | 18,883.3 | 19,217.3 | 19,252 | 19,466.7 | 19,685.8 | 19,613.8 | 19,563.4 | 19,636.5 | 19,613.6 | 19,654.3 | 17,296.2 | 17,572.3 | 16,722.8 | 16,465.4 | 16,861.7 | 18,240.8 | 5,505.6 | 5,407.4 | 5,262.3 | 4,872.2 | 4,861.5 | 4,663.8 | 4,769.2 | 5,020.9 | 4,988.8 | 4,928.3 | 4,703.8 | 4,756.9 | 5,113.9 | 5,355.5 | 5,234.3 | 4,722.8 | 4,263.2 | 4,140.4 | 3,993.4 | 4,419.365 | 4,006.876 | 3,911.283 | 3,748.315 | 3,796.628 | 3,828.582 | 3,730.483 | 3,798.334 | 3,716.174 | 3,549.412 | 3,412.832 | 3,451.174 | 3,228.918 | 3,064.847 | 3,120.935 | 3,025.172 | 2,878.429 | 2,765.582 | 2,651.634 | 2,545.206 | 2,525 | 1,859.917 | 1,777.77 | 1,761.952 | 1,714.011 | 1,724.379 | 1,646.473 | 1,632.754 | 1,585.9 | 1,583 | 1,534.7 | 1,519 | 1,471 | 1,446.1 | 1,398.8 | 1,387.7 | 1,416.3 | 1,263.5 | 1,208.4 | 1,179.8 | 1,208.4 | 1,181.3 | 1,134.3 | 1,126.9 | 1,060.9 | 1,027.4 | 1,015.9 | 1,049.8 | 1,020.4 | 975.6 | 922.3 | 886.7 | 862.6 | 840.5 | 904.4 | 864.9 | 832.4 | 934.1 | 896 | 895.5 | 921.9 | 1,151.4 | 885.9 | 862.6 | 926 | 1,010.3 | 1,001.1 | 981.1 | 1,042.9 | 985.2 | 995.7 | 968.6 | 943.3 | 958.9 | 982.4 | 475.1 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,812.3 | 1,690.7 | 1,607.1 | 1,566.3 | 1,498.8 | 1,476.8 | 1,469.9 | 1,728.2 | 1,584.4 | 1,524.8 | 1,423.9 | 1,384.2 | 1,237.1 | 1,213.3 | 1,128.2 | 1,160.6 | 1,108.4 | 1,087.7 | 1,279.5 | 1,075.3 | 1,269.4 | 1,297.9 | 1,237.7 | 1,255.6 | 1,195.3 | 1,242.1 | 1,229.1 | 1,177.1 | 1,115.9 | 1,123.6 | 1,039.3 | 983.2 | 1,022.7 | 977.8 | 986.1 | 1,049.6 | 1,034.5 | 961 | 950.6 | 1,162.4 | 1,047.3 | 1,004.5 | 951.2 | 1,021.9 | 926.6 | 912 | 845 | 879.7 | 858.6 | 785.1 | 805.1 | 815.7 | 413.4 | 400.5 | 359.7 | 349.3 | 346.9 | 324 | 316 | 360.9 | 367.3 | 343.7 | 308.9 | 359.6 | 394.9 | 399.1 | 387.4 | 343.7 | 316 | 338.1 | 327.1 | 330.9 | 310.597 | 274.803 | 266.644 | 277.635 | 264.196 | 249.437 | 257.933 | 269.561 | 251.921 | 226.164 | 223.88 | 212.287 | 209.528 | 222.168 | 207.303 | 205.665 | 205.391 | 195.159 | 194.698 | 199.772 | 136.136 | 129.359 | 123.921 | 146.428 | 139.434 | 127.931 | 118.502 | 122.7 | 136.1 | 128.7 | 123 | 124.6 | 121.4 | 116.7 | 118.1 | 130.7 | 105.8 | 100.6 | 97.9 | 103.8 | 83 | 80.6 | 84.8 | 81.9 | 74.8 | 71.9 | 78.5 | 76.9 | 71.6 | 70.1 | 69.4 | 69.5 | 64.9 | 62.7 | 58.6 | 58.6 | 56.3 | 55.3 | 54.5 | 59.8 | 60.1 | 50.6 | 49.9 | 63.5 | 76.1 | 81 | 73.7 | 78.7 | 68.5 | 73.6 | 61.7 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 779.7 | 137.9 | 141.4 | 756.5 | 1,248.2 | 1,232 | 1,221.6 | 613.4 | 606.5 | 727.6 | 604.3 | 526.1 | 134.4 | 136.7 | 147 | 142.9 | 371.7 | 657.7 | 1,190.8 | 502.6 | 930.8 | 1,220.7 | 1,291.4 | 743.6 | 769.4 | 874.5 | 1,017.8 | 564.4 | 1,073 | 1,770.6 | 1,699.4 | 541.3 | 1,571.2 | 1,749.9 | 1,756.6 | 2,205.3 | 1,009.1 | 2,185.3 | 1,797.5 | 1,705.4 | 1,927.2 | 1,590.7 | 1,257.6 | 861 | 713.2 | 872.9 | 497.1 | 805.8 | 631 | 1,445.3 | 1,346.9 | 1,023 | 336.8 | 403.5 | 506.4 | 189.2 | 343.6 | 326.7 | 361.1 | 98.5 | 121 | 241.8 | 420.6 | 338.9 | 179 | 376.1 | 444 | 403.5 | 265.3 | 295.2 | 234.4 | 508.978 | 190.008 | 262.605 | 191.621 | 226.927 | 169.529 | 230.53 | 276.282 | 56.132 | 83.312 | 100.976 | 170.246 | 70.203 | 75.375 | 97.506 | 164.234 | 160.099 | 132.35 | 174.555 | 211.009 | 233.393 | 133.143 | 134.971 | 138.937 | 136.592 | 234.31 | 189.179 | 139.99 | 112.1 | 102.9 | 91.7 | 78.3 | 68 | 104.4 | 88.8 | 57.6 | 48.9 | 52 | 29.6 | 30.2 | 27.6 | 26 | 56.6 | 55 | 71.6 | 55 | 49.2 | 42.4 | 41.8 | 23.1 | 19 | 20.5 | 17.9 | 12 | 94.4 | 19.4 | 19.2 | 74.4 | 74.8 | 78.1 | 81.5 | 52.3 | 81.3 | 71.2 | 35.6 | 84.6 | 88.2 | 90.9 | 44 | 54.2 | 78.6 | 73.2 | 42.8 | 61.7 | 66.7 | 17.9 |
| Tax Payables
| 235.1 | 137.2 | 201.6 | 158.7 | 134.3 | 117.3 | 171.6 | 197.6 | 110.4 | 73.6 | 108.6 | 104.3 | 68 | 48.9 | 52.4 | 96.1 | 53.3 | 109.9 | 140.8 | 239.8 | 75 | 81.5 | 89.6 | 100.6 | 50.3 | 44.6 | 170 | 313.5 | 51.7 | 53 | 95.2 | 87.4 | 83.3 | 86.6 | 58.5 | 52.2 | 211.1 | 45.8 | 70.5 | 88.6 | 81.9 | 43.4 | 89.3 | 80.9 | 68.6 | 72.9 | 108.1 | 77.4 | 73 | 58.1 | 136.1 | 155.8 | 36.5 | 36.9 | 58.8 | 85.9 | 25 | 22.5 | 30.9 | 21.8 | 31 | 37.2 | 32.3 | 46.3 | 0 | 31.2 | 46.1 | 0 | 32.6 | 19.5 | 0 | 0 | 0 | 28.828 | 0 | 0 | 0 | 33.056 | 0 | 0 | 68.043 | 48.561 | 0 | 0 | 0 | 0 | 0 | 26.089 | 36.081 | 21.316 | 0 | 26.089 | 0 | 0 | 6.885 | 69.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 103.9 | 106.1 | 118 | 110.9 | 134.3 | 117.3 | 107.5 | 116.5 | 109.1 | 99.1 | 96.8 | 91.7 | 86.7 | 87.9 | 89.6 | 80.4 | 84.6 | 74 | 88.3 | 76.7 | 83.6 | 83.2 | 85.4 | 75.8 | 81.9 | 87.3 | 88.2 | 1,032.2 | 561.5 | 498.4 | 558.6 | 603.7 | 589.1 | 546.5 | 494 | 561.2 | 839.5 | 470.9 | 506.2 | 649 | 629 | 536.2 | 564 | 652 | 574.9 | 525 | 513.5 | 596.2 | 532.6 | 459.1 | 545.9 | 764 | 336.5 | 308.2 | 316.5 | 444 | 292.7 | 251.2 | 262.8 | 323.9 | 302.8 | 272.5 | 246.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,778.1 | 1,775.7 | 1,633 | 1,753.4 | 1,719.2 | 1,641.4 | 1,519 | 1,554.7 | 1,361.9 | 1,380.9 | 1,397.7 | 1,446.9 | 1,368.3 | 1,393.5 | 1,435 | 1,452.2 | 1,488.4 | 1,298.4 | 1,558 | 1,812.9 | 1,560.7 | 1,444.4 | 1,451.9 | 1,510 | 1,574.8 | 1,462.6 | 1,565.9 | 1,297.8 | 1,516 | 1,371.2 | 1,371.4 | 1,407.5 | 1,496.8 | 1,424.1 | 1,358.3 | 1,457.3 | 1,301.9 | 1,254 | 1,302.4 | 1,430.2 | 1,398.6 | 1,328.3 | 1,356.5 | 1,524.9 | 1,492.2 | 1,387.7 | 1,234 | 1,289.8 | 1,256.1 | 1,162.2 | 1,218.5 | 1,171.8 | 831 | 798.7 | 725.3 | 700.4 | 430.4 | 666.7 | 662 | 769 | 773.6 | 717.2 | 659.6 | 697.1 | 764.1 | 755.3 | 726.7 | 771.1 | 708.1 | 634.7 | 588.3 | 662.852 | 645.366 | 574.923 | 568.948 | 614.795 | 632.327 | 555.362 | 580.687 | 613.854 | 564.712 | 533.729 | 580.967 | 569.452 | 584.498 | 550.61 | 513.13 | 474.497 | 468.526 | 449.102 | 425.118 | 368.698 | 280.568 | 262.388 | 262.113 | 179.336 | 260.993 | 244.822 | 237.307 | 235.9 | 240.7 | 206.5 | 220.3 | 207.2 | 218.5 | 207.3 | 214.8 | 224.9 | 214.4 | 193.1 | 191.1 | 196.4 | 201.6 | 158.4 | 159.7 | 157 | 147.8 | 138.9 | 137 | 135 | 136.4 | 122.2 | 117.1 | 108.9 | 117.6 | 112.2 | 104 | 110 | 104.4 | 104.7 | 80.8 | 96.3 | 95.9 | 75.3 | 65.6 | 135.3 | 162.2 | 159.5 | 141.1 | 134.6 | 139.6 | 129.3 | 120.5 | 186 | 225.4 | 146.7 | 110.7 |
| Total Current Liabilities
| 4,709.1 | 3,847.6 | 3,701.1 | 4,345.8 | 4,600.5 | 4,467.5 | 4,489.6 | 4,210.4 | 3,772.3 | 3,806 | 3,631.3 | 3,553.2 | 2,894.5 | 2,880.3 | 2,852.2 | 2,932.2 | 3,106.4 | 3,227.7 | 4,257.4 | 3,630.6 | 3,919.5 | 4,127.7 | 4,156 | 3,685.6 | 3,589.8 | 3,623.8 | 3,982.8 | 3,431.8 | 3,756.6 | 4,318.4 | 4,205.3 | 3,019.4 | 4,174 | 4,238.4 | 4,159.5 | 4,764.4 | 3,556.6 | 4,446.1 | 4,121 | 4,386.6 | 4,455 | 3,966.9 | 3,654.6 | 3,488.7 | 3,200.6 | 3,245.5 | 2,684.2 | 3,052.7 | 2,818.7 | 3,450.7 | 3,506.6 | 3,166.3 | 1,617.7 | 1,639.6 | 1,650.2 | 1,324.8 | 1,438.6 | 1,339.9 | 1,370 | 1,250.2 | 1,292.9 | 1,339.9 | 1,421.4 | 1,441.9 | 1,338 | 1,561.7 | 1,604.2 | 1,518.3 | 1,322 | 1,287.5 | 1,149.8 | 1,502.73 | 1,145.971 | 1,141.159 | 1,027.213 | 1,119.357 | 1,066.052 | 1,068.385 | 1,114.902 | 939.547 | 967.988 | 909.43 | 975.093 | 851.942 | 869.401 | 870.284 | 884.667 | 866.35 | 842.348 | 840.132 | 830.825 | 827.952 | 549.847 | 526.718 | 531.856 | 532.034 | 634.737 | 561.932 | 495.799 | 470.7 | 479.7 | 426.9 | 421.6 | 399.8 | 444.3 | 412.8 | 390.5 | 404.5 | 372.2 | 323.3 | 319.2 | 327.8 | 310.6 | 295.6 | 299.5 | 310.5 | 277.6 | 260 | 257.9 | 253.7 | 231.1 | 211.3 | 207 | 196.3 | 194.5 | 269.3 | 182 | 187.8 | 235.1 | 234.8 | 213.4 | 237.6 | 208.3 | 207.2 | 186.7 | 234.4 | 322.9 | 328.7 | 305.7 | 257.3 | 262.3 | 281.5 | 255.4 | 228.8 | 287.1 | 213.4 | 128.6 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 7,525.9 | 7,977.4 | 7,962.6 | 7,976.9 | 7,902.1 | 7,835 | 7,845.1 | 8,425.9 | 8,344.2 | 8,459.6 | 8,542.4 | 8,629.8 | 6,194.8 | 6,982.7 | 6,977 | 6,969.8 | 6,978.4 | 7,071.4 | 7,150.9 | 6,398.7 | 6,385.8 | 6,385.7 | 6,420.4 | 6,307.8 | 6,334.8 | 6,343.1 | 6,397.7 | 6,758.3 | 6,484.5 | 5,909.3 | 5,841.6 | 6,145.7 | 5,091.4 | 5,097 | 5,082.8 | 4,260.2 | 5,753.7 | 5,124.2 | 5,408.7 | 4,864 | 4,874 | 5,539.1 | 5,946.4 | 6,043.5 | 6,537.3 | 6,635.3 | 5,737.1 | 5,736.1 | 5,386.7 | 4,879.2 | 4,911 | 6,613.2 | 700.2 | 703.3 | 683.7 | 656.4 | 647.3 | 637 | 677.9 | 868.8 | 850 | 842.8 | 797.8 | 799.3 | 859.4 | 876 | 864.9 | 599.9 | 569.9 | 563.9 | 557.3 | 557.058 | 542.948 | 544.846 | 522.382 | 519.374 | 539.019 | 537.912 | 566.636 | 645.445 | 611.378 | 611.385 | 620.642 | 604.441 | 573.963 | 601.981 | 569.296 | 539.743 | 539.636 | 525.251 | 505.916 | 512.28 | 246.706 | 245.888 | 237.191 | 234.377 | 161.717 | 161.802 | 171.382 | 169 | 184.3 | 237.6 | 247.8 | 227 | 192 | 240.4 | 248 | 259.4 | 148.9 | 149.2 | 148.4 | 148.7 | 163.8 | 163.9 | 163.8 | 89.4 | 104 | 130.2 | 105.2 | 105.4 | 114.2 | 115.4 | 122.5 | 125.7 | 132.3 | 137.5 | 208.6 | 208.5 | 252.3 | 268.2 | 312 | 318.8 | 343.3 | 200.7 | 204.2 | 204.7 | 213.4 | 213.5 | 224.3 | 225 | 259.3 | 265.3 | 268 | 253.7 | 254.4 | 453.8 | 60.1 |
| Deferred Revenue Non-Current
| 0 | 438.6 | 434 | 425.5 | 627.1 | 660.8 | 0 | 0 | 0 | 0 | 0 | 894.2 | 996.6 | 1,046.6 | 1,207.8 | 1,226.2 | 1,081.2 | 1,055.6 | 1,072 | 1,386.5 | 793.6 | 928.2 | 942.3 | 944.3 | 966.9 | 981 | 1,027.7 | 1,025.5 | 983.7 | 1,040.1 | 1,014.4 | 1,019.2 | 914.5 | 968.4 | 1,112.4 | -164.1 | 1,230.7 | -265.8 | -283.7 | -227.3 | -798.1 | -823.4 | -863.8 | -865.7 | -332 | -338.1 | 28.9 | 46.3 | -264.6 | 0 | -76.3 | 1,254.2 | 423.5 | 422.9 | 419.9 | 565.8 | 0 | 495.5 | 501 | 603.7 | 521.5 | 585.1 | 636.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -80.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 264.6 | 290.7 | 352 | 418.2 | 450.9 | 474.1 | 496.1 | 505.6 | 577.1 | 630.4 | 619.2 | 622 | 589.4 | 567.3 | 526.8 | 483.9 | 580.6 | 577.2 | 737.4 | 537.3 | 821.6 | 791.2 | 792.3 | 764.6 | 711.8 | 688.3 | 652.8 | 642.8 | 1,030.2 | 1,028.7 | 1,076.2 | 970.2 | 1,030.7 | 1,023.4 | 1,106.4 | 1,281.2 | 1,355.8 | 1,405.4 | 1,424.5 | 1,415.8 | 1,583.1 | 1,620.8 | 1,659.7 | 1,661.3 | 1,574.4 | 1,569.7 | 1,190.3 | 1,174.2 | 1,261.6 | 0 | 1,241 | 1,305.3 | 71.3 | 71.5 | 68.4 | 65.3 | 0 | 70.5 | 80.2 | 86.7 | 80.2 | 80.1 | 73 | 74.2 | 0 | 89.1 | 0 | 86.1 | 0 | 0 | 0 | 92.478 | 0 | 0 | 0 | 80.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.1 | 9.8 |
| Other Non-Current Liabilities
| 1,026.5 | 1,038.2 | 1,057.2 | 1,033.5 | 1,082.1 | 1,099.1 | 1,055.7 | 1,063.8 | 1,253.5 | 1,149.2 | 1,169.2 | 1,148.3 | 1,285.7 | 1,367.1 | 2,058.8 | 1,538.6 | 1,382.3 | 1,315.9 | 1,333.3 | 2,114 | 1,096.3 | 1,253.6 | 1,292 | 1,262.9 | 1,343.2 | 1,387.9 | 1,481.1 | 2,083.6 | 1,286.2 | 1,278.3 | 1,221.4 | 1,224 | 1,140.9 | 2,219.6 | 2,447.4 | 2,636.7 | 2,730.4 | 2,767.5 | 2,786.3 | 2,834 | 2,590.5 | 2,647.7 | 2,689.3 | 1,033.6 | 3,029.8 | 3,034.8 | 2,642.4 | 1,402.9 | 1,229.6 | 2,433.3 | 1,398 | 160.7 | 222 | 227.7 | 225.4 | 126.9 | 807.8 | 259.3 | 271.6 | 201.9 | 354.4 | 348.4 | 256.2 | 869.9 | 683.2 | 630 | 705.8 | 582.8 | 669.9 | 699.3 | 684.9 | 586.869 | 554.838 | 527.292 | 510.36 | 427.927 | 579.181 | 571.259 | 585.215 | 568.663 | 499.52 | 497.295 | 509.783 | 477.109 | 389.639 | 396.319 | 373.277 | 372.585 | 330.909 | 314.27 | 298.097 | 304.416 | 200.797 | 188.478 | 198.535 | 190.593 | 182.713 | 172.076 | 177.285 | 184.2 | 172.9 | 161.5 | 160.7 | 153.7 | 154.6 | 178.5 | 203.8 | 200.7 | 207.4 | 203.9 | 200.6 | 211.9 | 211.4 | 210.3 | 208.5 | 204.3 | 212.3 | 207.1 | 205 | 199.5 | 200.9 | 191.8 | 171.2 | 166.3 | 149.9 | 136.8 | 128.6 | 92.6 | 86.5 | 76.6 | 68.8 | 67.3 | 57.5 | 56 | 54.6 | 34.3 | 35 | 41.8 | 44.4 | 45 | 24.1 | 24.9 | 26 | 27.5 | 23.2 | 19.8 | 15 |
| Total Non-Current Liabilities
| 8,817 | 9,306.3 | 9,371.8 | 9,428.6 | 9,435.1 | 9,408.2 | 9,396.9 | 9,995.3 | 10,174.8 | 10,239.2 | 10,330.8 | 10,400.1 | 8,069.9 | 8,917.1 | 9,035.8 | 8,992.3 | 8,941.3 | 8,964.5 | 9,221.6 | 8,512.7 | 8,303.7 | 8,430.5 | 8,504.7 | 8,335.3 | 8,389.8 | 8,419.3 | 8,531.6 | 8,841.9 | 8,800.9 | 8,216.3 | 8,139.2 | 8,339.9 | 7,263 | 7,316.6 | 7,530.2 | 6,896.9 | 8,484.1 | 7,891.7 | 8,195 | 7,698 | 7,464.5 | 8,186.8 | 8,635.7 | 8,738.4 | 9,567.1 | 9,670.1 | 8,379.5 | 8,359.5 | 7,877.9 | 7,312.5 | 7,550 | 9,333.4 | 1,417 | 1,425.4 | 1,397.4 | 1,414.4 | 1,455.1 | 1,462.3 | 1,530.7 | 1,761.1 | 1,725.9 | 1,776.3 | 1,690.3 | 1,743.4 | 1,542.6 | 1,595.1 | 1,570.7 | 1,268.8 | 1,239.8 | 1,263.2 | 1,242.2 | 1,236.405 | 1,097.786 | 1,072.138 | 1,032.742 | 1,028.061 | 1,118.2 | 1,109.171 | 1,151.851 | 1,214.108 | 1,110.898 | 1,108.68 | 1,130.425 | 1,081.55 | 963.602 | 998.3 | 942.573 | 912.328 | 870.545 | 839.521 | 804.013 | 816.696 | 447.503 | 434.366 | 435.726 | 424.97 | 344.43 | 333.878 | 348.667 | 353.2 | 357.2 | 399.1 | 408.5 | 380.7 | 346.6 | 418.9 | 451.8 | 460.1 | 356.3 | 353.1 | 349 | 360.6 | 375.2 | 374.2 | 372.3 | 293.7 | 316.3 | 337.3 | 310.2 | 304.9 | 315.1 | 307.2 | 293.7 | 292 | 282.2 | 274.3 | 337.2 | 301.1 | 338.8 | 344.8 | 380.8 | 386.1 | 400.8 | 256.7 | 258.8 | 239 | 248.4 | 255.3 | 268.7 | 270 | 283.4 | 290.2 | 294 | 281.2 | 277.6 | 478.7 | 84.9 |
| Total Liabilities
| 13,526.1 | 13,153.9 | 13,072.9 | 13,774.4 | 14,035.6 | 13,875.7 | 13,886.5 | 14,205.7 | 13,947.1 | 14,045.2 | 13,962.1 | 13,953.3 | 10,964.4 | 11,797.4 | 11,888 | 11,924.5 | 12,047.7 | 12,192.2 | 13,479 | 12,143.3 | 12,223.2 | 12,558.2 | 12,660.7 | 12,020.9 | 11,979.6 | 12,043.1 | 12,514.4 | 12,273.7 | 12,557.5 | 12,534.7 | 12,344.5 | 11,359.3 | 11,437 | 11,555 | 11,689.7 | 11,661.3 | 12,040.7 | 12,337.8 | 12,316 | 12,084.6 | 11,919.5 | 12,153.7 | 12,290.3 | 12,227.1 | 12,767.7 | 12,915.6 | 11,063.7 | 11,412.2 | 10,696.6 | 10,763.2 | 11,056.6 | 12,499.7 | 3,034.7 | 3,065 | 3,047.6 | 2,739.2 | 2,893.7 | 2,802.2 | 2,900.7 | 3,011.3 | 3,018.8 | 3,116.2 | 3,111.7 | 3,185.3 | 2,880.6 | 3,156.8 | 3,174.9 | 2,787.1 | 2,561.8 | 2,550.7 | 2,392 | 2,739.135 | 2,243.757 | 2,213.297 | 2,059.955 | 2,147.418 | 2,184.252 | 2,177.556 | 2,266.753 | 2,153.655 | 2,078.886 | 2,018.11 | 2,105.518 | 1,933.492 | 1,833.003 | 1,868.584 | 1,827.24 | 1,778.678 | 1,712.893 | 1,679.653 | 1,634.838 | 1,644.648 | 997.35 | 961.084 | 967.582 | 957.004 | 979.167 | 895.81 | 844.466 | 823.9 | 836.9 | 826 | 830.1 | 780.5 | 790.9 | 831.7 | 842.3 | 864.6 | 728.5 | 676.4 | 668.2 | 688.4 | 685.8 | 669.8 | 671.8 | 604.2 | 593.9 | 597.3 | 568.1 | 558.6 | 546.2 | 518.5 | 500.7 | 488.3 | 476.7 | 543.6 | 519.2 | 488.9 | 573.9 | 579.6 | 594.2 | 623.7 | 609.1 | 463.9 | 445.5 | 473.4 | 571.3 | 584 | 574.4 | 527.3 | 545.7 | 571.7 | 549.4 | 510 | 564.7 | 692.1 | 213.5 |
| 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 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 367.6 | 367.1 | 366.8 | 365.7 | 365.4 | 365.3 | 365 | 364.7 | 364.6 | 364.5 | 364.5 | 364.1 | 363.7 | 363.2 | 363 | 362.6 | 362.1 | 362 | 360.8 | 359.6 | 359.4 | 358.9 | 358.2 | 357 | 356.5 | 355.9 | 355.5 | 354.7 | 354.2 | 354.1 | 353.5 | 352.6 | 352.3 | 351.6 | 351 | 350.3 | 349.5 | 349.3 | 348.7 | 347.7 | 347.2 | 346.7 | 346.4 | 345.1 | 344.6 | 344.1 | 343.6 | 342.1 | 340.1 | 339.7 | 337.5 | 336.1 | 335.1 | 334.9 | 333.7 | 333.1 | 332.5 | 331.2 | 330.3 | 329.8 | 329.5 | 328.4 | 328 | 328 | 327.9 | 327.4 | 327.1 | 326.5 | 325.2 | 324.4 | 323.6 | 322.578 | 321.86 | 320.831 | 320.028 | 318.603 | 317.966 | 317.399 | 317.126 | 315.743 | 313.94 | 311.805 | 311.072 | 310.284 | 309.86 | 309.569 | 152.852 | 151.95 | 151.453 | 151.101 | 150.779 | 149.734 | 149.674 | 149.156 | 148.862 | 148.17 | 147.043 | 146.638 | 146.097 | 145.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,228.4 | 10,653.3 | 10,324.5 | 10,075.4 | 9,832.8 | 9,580 | 9,401.3 | 9,318.8 | 9,205.1 | 9,003.3 | 8,840.4 | 8,814.5 | 8,659.8 | 8,472.8 | 8,299.3 | 8,243 | 8,079.9 | 7,967.8 | 10,136.9 | 9,993.7 | 9,699.7 | 9,368 | 9,131.8 | 8,909.5 | 8,646.9 | 8,329.9 | 8,097 | 8,045.4 | 7,598 | 7,312.6 | 7,123.1 | 6,975 | 6,716.7 | 6,444.6 | 6,288.3 | 6,160.3 | 6,055 | 5,894.7 | 5,690.4 | 5,555.1 | 5,318.7 | 5,036.3 | 4,807.2 | 4,699 | 4,494.7 | 4,255.9 | 4,112.3 | 4,020.6 | 3,856.9 | 3,677.5 | 3,551.3 | 3,559.9 | 3,531.2 | 3,417.5 | 3,332.1 | 3,279.1 | 3,188.4 | 3,050.1 | 2,957.1 | 2,898.1 | 2,819.2 | 2,707.4 | 2,641.4 | 2,617 | 2,570.1 | 2,476.1 | 2,369.2 | 2,298.4 | 2,217.1 | 2,131.3 | 2,049.3 | 1,983.272 | 1,924.982 | 1,839.768 | 1,771.736 | 1,719.201 | 1,783.722 | 1,702.377 | 1,638.165 | 1,585.957 | 1,537.303 | 1,463 | 1,405.297 | 1,359.879 | 1,313.041 | 1,244.33 | 1,196.078 | 1,159.663 | 1,127.44 | 1,072.828 | 1,042.57 | 1,021.049 | 1,000.014 | 959.373 | 927.795 | 757.007 | 861.696 | 816.65 | 783.634 | 756.6 | 731.1 | 688.4 | 673.5 | 638.5 | 655.4 | 538.8 | 513.3 | 495 | 477 | 443 | 420.3 | 404.4 | 384.2 | 355.4 | 336.5 | 325.7 | 309.5 | 285.6 | 267.8 | 257.5 | 230.3 | 209.3 | 194.5 | 185.8 | 120.9 | 154.1 | 144.8 | 133.5 | 120.9 | 106.2 | 97.4 | 91.7 | 347.8 | 339.6 | 330.8 | 366.4 | 355.3 | 337.8 | 328.3 | 336.8 | 361.2 | 347.3 | 340.2 | 352.9 | 326.4 | 226.3 | 200.3 |
| Accumulated Other Comprehensive Income/Loss
| -1,853.8 | -1,899.4 | -1,881.2 | -1,850.4 | -1,801.4 | -1,761.8 | -1,737.2 | -1,726.6 | -1,830.5 | -1,617.9 | -1,563.6 | -1,634.8 | -1,733.5 | -1,710.6 | -1,914.5 | -1,994.4 | -1,945.9 | -1,989.7 | -2,113.7 | -2,089.7 | -1,884.7 | -1,836.4 | -1,734.9 | -1,761.7 | -1,765.4 | -1,592.7 | -1,558.3 | -1,642.3 | -1,564.3 | -1,643.9 | -1,636.1 | -1,712.9 | -1,452.3 | -1,492.7 | -1,536.1 | -1,423.3 | -1,404.6 | -1,195.1 | -1,187.4 | -951.9 | -377.3 | -350.8 | -373.3 | -305.2 | -700.4 | -582 | -509.2 | -459.7 | -353.6 | -473.7 | -249.5 | -344.9 | -160.7 | -159.5 | -205.2 | -271.9 | -320.2 | -380.6 | -307.7 | -232.9 | -224.6 | -244.3 | -379.9 | -359.1 | 45.6 | 126.9 | 107.8 | 63.1 | -42.3 | -58.6 | -88.8 | -96.512 | 50.512 | 47.167 | 25.842 | 9.764 | 30.666 | 26.639 | 75.587 | 71.746 | 11.383 | 10.38 | 28.043 | 3.688 | -32.278 | -6.395 | -44.089 | -77.818 | -75.325 | -97.149 | -120.287 | -99.299 | -93.406 | -104.598 | -88.799 | -509.1 | -88.036 | -82.771 | -81.232 | -73.1 | 15 | -482.8 | -465.6 | -454.8 | -451.2 | -436.9 | -426.6 | -400 | -387 | -377.9 | -367.1 | -356.2 | -350.1 | -341.7 | -332 | -327 | -320.7 | -313 | -310.3 | 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 |
| Other Total Stockholders Equity
| -1,194.4 | -833.6 | -604.5 | -546 | -601 | -626.8 | -684.9 | -720.8 | -676.6 | -656.5 | -559.7 | -319.6 | -356.5 | -416.3 | -455.5 | -444.7 | -481.4 | -484.9 | 438.1 | 421.7 | 393.3 | 334.9 | 465.6 | 498.4 | 691.4 | 756.4 | 706.8 | 860.7 | 834.4 | 896.9 | 968.9 | 1,286.4 | 1,252.9 | 1,297 | 1,478.2 | 1,822.6 | 1,783.3 | 1,762.7 | 2,019.3 | 2,365 | 2,409.3 | 2,370.7 | 2,430.2 | 2,605.4 | 2,637.5 | 2,649.5 | 2,215 | 2,174 | 2,102 | 2,078.3 | 2,093.9 | 2,115.6 | -3,705.6 | -3,592.9 | -3,460.6 | -1,211.1 | -1,236.5 | -3,000.7 | -2,979.7 | -994.1 | -962.3 | -987.4 | -1,004.6 | -1,014.3 | -710.3 | -731.7 | -744.7 | -752.3 | -798.6 | -807.4 | -682.7 | -529.17 | -1,975.494 | -1,886.935 | -1,797.578 | -398.358 | -2,132.354 | -2,046.415 | -2,030.878 | -410.927 | -1,862.626 | -1,785.185 | -1,744.412 | -378.425 | -1,590.623 | -1,547.504 | -106.909 | -787.988 | -150.879 | -154.799 | -162.694 | -625.677 | -906.608 | -187.245 | -838.996 | -194.152 | -175.491 | -129.854 | -60.211 | -67.1 | 0 | 503.1 | 481 | 506.8 | 451 | 465.2 | 458.7 | 456.7 | 445 | 466.9 | 458.4 | 471.8 | 461.4 | 450.8 | 450.6 | 458 | 444.7 | 446 | 524.2 | 204.3 | 199.1 | 194.5 | 191.5 | 188.5 | 242.9 | 206.7 | 200.9 | 210 | 239.3 | 210.2 | 203.9 | 206.5 | 194.5 | -27.6 | -23.7 | -23.8 | -26.3 | -30.7 | -31.6 | 68.8 | 78.3 | 76.7 | 79 | 80.4 | 67.8 | 64 | 61.3 |
| Total Shareholders Equity
| 8,547.8 | 8,287.4 | 8,205.6 | 8,044.7 | 7,795.8 | 7,556.7 | 7,344.2 | 7,236.1 | 7,062.6 | 7,093.4 | 7,081.6 | 7,224.2 | 6,933.5 | 6,709.1 | 6,292.3 | 6,166.5 | 6,014.7 | 5,855.2 | 8,822.1 | 8,685.3 | 8,567.7 | 8,225.4 | 8,220.7 | 8,003.2 | 7,929.4 | 7,849.5 | 7,601 | 7,618.5 | 7,222.3 | 6,919.7 | 6,809.4 | 6,901.1 | 6,869.6 | 6,600.5 | 6,581.4 | 6,909.9 | 6,783.2 | 6,811.6 | 6,871 | 7,315.9 | 7,697.9 | 7,402.9 | 7,210.5 | 7,344.3 | 6,776.4 | 6,667.5 | 6,161.7 | 6,077 | 5,945.4 | 5,621.8 | 5,733.2 | 5,666.7 | 2,467 | 2,338.2 | 2,210.6 | 2,129.2 | 1,964.2 | 1,858.3 | 1,860.7 | 2,000.9 | 1,961.8 | 1,804.1 | 1,584.9 | 1,571.6 | 2,233.3 | 2,198.7 | 2,059.4 | 1,935.7 | 1,701.4 | 1,589.7 | 1,601.4 | 1,680.23 | 1,763.119 | 1,697.986 | 1,688.36 | 1,649.21 | 1,644.33 | 1,552.927 | 1,531.581 | 1,562.519 | 1,470.526 | 1,394.722 | 1,345.656 | 1,295.426 | 1,231.844 | 1,252.351 | 1,197.932 | 1,099.751 | 1,052.689 | 971.981 | 910.368 | 880.352 | 862.567 | 816.686 | 794.37 | 757.007 | 745.212 | 750.663 | 788.288 | 762 | 746.1 | 708.7 | 688.9 | 690.5 | 655.2 | 567.1 | 545.4 | 551.7 | 535 | 532 | 511.6 | 520 | 495.5 | 464.5 | 455.1 | 456.7 | 433.5 | 418.6 | 481.7 | 461.8 | 429.4 | 403.8 | 386 | 374.3 | 363.8 | 360.8 | 345.7 | 343.5 | 360.2 | 316.4 | 301.3 | 298.2 | 542.3 | 422 | 417.1 | 452.6 | 439 | 417.1 | 406.7 | 515.6 | 439.5 | 424 | 419.2 | 433.3 | 394.2 | 290.3 | 261.6 |
| Total Equity
| 8,575.5 | 8,307.9 | 8,225.6 | 8,072.2 | 7,822.5 | 7,580.5 | 7,365 | 7,258.6 | 7,089.9 | 7,118.4 | 7,105.1 | 7,253.1 | 6,961.8 | 6,736.3 | 6,320.1 | 6,201.5 | 6,049.4 | 5,890.2 | 8,860.6 | 8,725.8 | 8,612.4 | 8,269.4 | 8,266.9 | 8,053.6 | 7,983 | 7,908.5 | 7,669.9 | 7,688.7 | 7,299.2 | 6,988.7 | 6,878.5 | 6,970.9 | 6,941.8 | 6,669.6 | 6,652.1 | 6,980.4 | 6,842.6 | 6,879.5 | 6,936 | 7,382.1 | 7,766.3 | 7,460.1 | 7,273.1 | 7,409.4 | 6,845.9 | 6,738.7 | 6,232.5 | 6,160.1 | 6,026.2 | 5,702.2 | 5,805.1 | 5,741.1 | 2,470.9 | 2,342.4 | 2,214.7 | 2,133 | 1,967.8 | 1,861.6 | 1,868.5 | 2,009.6 | 1,970 | 1,812.1 | 1,592.1 | 1,579 | 2,233.3 | 2,198.7 | 2,059.4 | 1,935.7 | 1,701.4 | 1,589.7 | 1,601.4 | 1,680.23 | 1,763.119 | 1,697.986 | 1,688.36 | 1,649.21 | 1,644.33 | 1,552.927 | 1,531.581 | 1,562.519 | 1,470.526 | 1,394.722 | 1,345.656 | 1,295.426 | 1,231.844 | 1,252.351 | 1,197.932 | 1,099.751 | 1,052.689 | 971.981 | 910.368 | 880.352 | 862.567 | 816.686 | 794.37 | 757.007 | 745.212 | 750.663 | 788.288 | 762 | 746.1 | 708.7 | 688.9 | 690.5 | 655.2 | 567.1 | 545.4 | 551.7 | 535 | 532 | 511.6 | 520 | 495.5 | 464.5 | 455.1 | 456.7 | 433.5 | 418.6 | 481.7 | 461.8 | 429.4 | 403.8 | 386 | 374.3 | 363.8 | 360.8 | 345.7 | 343.5 | 360.2 | 316.4 | 301.3 | 298.2 | 542.3 | 422 | 417.1 | 452.6 | 439 | 417.1 | 406.7 | 515.6 | 439.5 | 424 | 419.2 | 433.3 | 394.2 | 290.3 | 261.6 |
| Total Liabilities & Shareholders Equity
| 22,101.6 | 21,461.8 | 21,298.5 | 21,846.6 | 21,858.1 | 21,456.2 | 21,251.5 | 21,464.3 | 21,037 | 21,163.6 | 21,067.2 | 21,206.4 | 17,926.2 | 18,533.7 | 18,208.1 | 18,126 | 18,097.1 | 18,082.4 | 22,339.6 | 20,869.1 | 20,835.6 | 20,827.6 | 20,927.6 | 20,074.5 | 19,962.6 | 19,951.6 | 20,184.3 | 19,962.4 | 19,856.7 | 19,523.4 | 19,223 | 18,330.2 | 18,378.8 | 18,224.6 | 18,341.8 | 18,641.7 | 18,883.3 | 19,217.3 | 19,252 | 19,466.7 | 19,685.8 | 19,613.8 | 19,563.4 | 19,636.5 | 19,613.6 | 19,654.3 | 17,296.2 | 17,572.3 | 16,722.8 | 16,465.4 | 16,861.7 | 18,240.8 | 5,505.6 | 5,407.4 | 5,262.3 | 4,872.2 | 4,861.5 | 4,663.8 | 4,769.2 | 5,020.9 | 4,988.8 | 4,928.3 | 4,703.8 | 4,756.9 | 5,113.9 | 5,355.5 | 5,234.3 | 4,722.8 | 4,263.2 | 4,140.4 | 3,993.4 | 4,419.365 | 4,006.876 | 3,911.283 | 3,748.315 | 3,796.628 | 3,828.582 | 3,730.483 | 3,798.334 | 3,716.174 | 3,549.412 | 3,412.832 | 3,451.174 | 3,228.918 | 3,064.847 | 3,120.935 | 3,025.172 | 2,878.429 | 2,765.582 | 2,651.634 | 2,545.206 | 2,525 | 1,859.917 | 1,777.77 | 1,761.952 | 1,714.011 | 1,724.379 | 1,646.473 | 1,632.754 | 1,585.9 | 1,583 | 1,534.7 | 1,519 | 1,471 | 1,446.1 | 1,398.8 | 1,387.7 | 1,416.3 | 1,263.5 | 1,208.4 | 1,179.8 | 1,208.4 | 1,181.3 | 1,134.3 | 1,126.9 | 1,060.9 | 1,027.4 | 1,015.9 | 1,049.8 | 1,020.4 | 975.6 | 922.3 | 886.7 | 862.6 | 840.5 | 904.4 | 864.9 | 832.4 | 934.1 | 896 | 895.5 | 921.9 | 1,151.4 | 885.9 | 862.6 | 926 | 1,010.3 | 1,001.1 | 981.1 | 1,042.9 | 985.2 | 995.7 | 968.6 | 943.3 | 958.9 | 982.4 | 475.1 |