EnLink Midstream, LLC
NYSE:ENLC
14.09 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 10.4 | 5.8 | 16.8 | 28.7 | 48.1 | 54.8 | 72.8 | 22.6 | -22.9 | 18.1 | 68.7 | 26.2 | 36.1 | 32.8 | 72.8 | 39.6 | 78.9 | 52 | 258.1 | 77.4 | 102.2 | 59 | 0.7 | 100.4 | 64.8 | 36.8 | 17.2 | 31.2 | 141.9 | 11.4 | 15 | 11.7 | 60.1 | 10.2 | 5.8 | 18 | 82.5 | 72 | 109.8 | 68.4 | 39.5 | 15.9 | 221.2 | 1.821 | 13.757 | 44.124 | 14.286 | 2.976 | 6.095 | 8.197 | 26.79 | 30.343 | 11.05 | 7.012 | 5.827 | 22.78 | 16.771 | 5.866 | 6.561 | 10.703 | 11.41 | 11.466 | 13.998 | 13.959 | 110.434 | 16.181 | 10.482 | 7.853 | 18.298 | 8.153 | 9.393 | 10.635 | 10.208 | 9.461 | 14.092 | 12.904 | 18.093 | 16.044 | 21.481 | 22.519 | 14.889 | 13.743 | 14.344 | 1.479 |
Short Term Investments
| 0 | 42.2 | 64 | 3.3 | 5.7 | 5.5 | 0 | 0 | 22.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 193.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.523 | 5.61 | 5.732 | 8.366 | 9.112 | 10.422 | 8.196 | 10.821 | 27.166 | 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
| 10.4 | 5.8 | 16.8 | 28.7 | 48.1 | 54.8 | 72.8 | 22.6 | 0 | 18.1 | 68.7 | 26.2 | 36.1 | 32.8 | 72.8 | 39.6 | 78.9 | 52 | 258.1 | 77.4 | 102.2 | 59 | 0.7 | 100.4 | 64.8 | 36.8 | 17.2 | 31.2 | 141.9 | 11.4 | 15 | 204.8 | 60.1 | 10.2 | 5.8 | 18 | 82.5 | 72 | 109.8 | 68.4 | 39.5 | 15.9 | 221.2 | 1.821 | 13.757 | 44.124 | 14.286 | 2.976 | 6.095 | 8.197 | 26.79 | 30.343 | 11.05 | 7.012 | 5.827 | 28.303 | 22.381 | 11.598 | 14.927 | 19.815 | 21.832 | 19.662 | 24.819 | 41.125 | 110.434 | 16.181 | 10.482 | 7.853 | 18.298 | 8.153 | 9.393 | 10.635 | 10.208 | 9.461 | 14.092 | 12.904 | 18.093 | 16.044 | 21.481 | 22.519 | 14.889 | 13.743 | 14.344 | 1.479 |
Net Receivables
| 550.2 | 643.2 | 541 | 667.3 | 692.1 | 541.9 | 623.8 | 725.2 | 947.6 | 1,014.8 | 928.3 | 788.2 | 725.1 | 589.6 | 546.8 | 528.1 | 411.2 | 386.7 | 371.6 | 496.3 | 494.5 | 562.3 | 738.8 | 852.3 | 1,034.3 | 793.2 | 792 | 729.5 | 596.4 | 479.8 | 512.3 | 533.7 | 436.3 | 436.8 | 389.6 | 417.1 | 483.5 | 557.8 | 490.9 | 513.9 | 382.9 | 419.7 | 365.8 | 287.028 | 204.085 | 199.874 | 207.54 | 215.957 | 196.285 | 37.258 | 130.931 | 165.877 | 24.287 | 220.657 | 206.447 | 209.998 | 177.164 | 191.754 | 201.963 | 214.75 | 168.452 | 211.098 | 204.769 | 353.364 | 458.797 | 746.211 | 578.051 | 497.311 | 395.577 | 426.067 | 399.633 | 375.972 | 325.959 | 294.784 | 346.647 | 442.502 | 331.955 | 221.51 | 231.453 | 233.838 | 188.117 | 220.157 | 141.789 | 138.235 |
Inventory
| 101.2 | 73.3 | 40.4 | 46.4 | 91.2 | 74.9 | 70 | 147.1 | 149.8 | 124.9 | 73.6 | 49.4 | 116.6 | 76.5 | 36.8 | 44.9 | 63.9 | 39.7 | 7.3 | 43.4 | 49.8 | 51.5 | 73.4 | 41.3 | 119.4 | 60.8 | 22 | 30.1 | 59.1 | 42.1 | 28.1 | 33.5 | 39.5 | 39.6 | 33.6 | 41.8 | 74 | 70.9 | 72.4 | 48.7 | 57.3 | 46.6 | 39.1 | 17.935 | 20.736 | 23.298 | 14.499 | 11.866 | 15.11 | 22.874 | 16.352 | 9.965 | 11.925 | 13.835 | 11.296 | 9.78 | 11.856 | 12.349 | 12.131 | 14.692 | 11.31 | 15.667 | 6.656 | 9.658 | 20.838 | 0 | 13.425 | 16.098 | 25.473 | 17.652 | 10.768 | 10.574 | 17.495 | 31.168 | 0 | 28.772 | 5.907 | 6.999 | 0 | 5.251 | 3.033 | 4.926 | 1.909 | 2.013 |
Other Current Assets
| 66.2 | 91.9 | 113.9 | 95.9 | 91 | 110.2 | 92.5 | 87.9 | 101.4 | 130.4 | 107.2 | 56.6 | 114.9 | 109.2 | 69 | 38.8 | 27.4 | 28.8 | 86.7 | 27.3 | 28.3 | 30.8 | 8.7 | 42.1 | 29.8 | 24.4 | 15.7 | 17.9 | 18.9 | 22 | 2.1 | 17.4 | 4.3 | 5.3 | 10.5 | 16.8 | 15.5 | 14 | 14.3 | 15.8 | 1.1 | 0.3 | 0.5 | 6.972 | 1.11 | 3.288 | 2.698 | 29.394 | 27.158 | 355.402 | 1.274 | 2.867 | 159.713 | 4.811 | 5.977 | 0 | 0 | 0 | 0 | 0 | 0 | 169.345 | 170.89 | 0 | 48.334 | 55.217 | 10.087 | 0 | 8.822 | 13.856 | 11.356 | 23.048 | 29.158 | 20.967 | 36.718 | 40.977 | 24.365 | 9.658 | 10.185 | 8.276 | 13.244 | 12.495 | 8.027 | 6.093 |
Total Current Assets
| 728 | 814.2 | 712.1 | 838.3 | 922.4 | 781.8 | 859.1 | 982.8 | 1,198.8 | 1,288.2 | 1,177.8 | 920.4 | 992.7 | 808.1 | 725.4 | 651.4 | 581.4 | 507.2 | 723.7 | 644.4 | 674.8 | 703.6 | 821.6 | 1,036.1 | 1,248.3 | 915.2 | 846.9 | 808.7 | 816.3 | 555.3 | 557.5 | 773.3 | 540.2 | 491.9 | 439.5 | 493.7 | 655.5 | 714.7 | 687.4 | 646.9 | 480.8 | 482.5 | 626.6 | 313.756 | 239.688 | 270.584 | 239.023 | 260.193 | 244.648 | 423.731 | 175.347 | 209.052 | 206.975 | 246.315 | 229.547 | 248.081 | 211.401 | 215.701 | 229.021 | 249.257 | 201.594 | 415.772 | 407.134 | 404.147 | 638.403 | 817.609 | 612.045 | 529.851 | 448.17 | 465.728 | 431.15 | 420.229 | 382.82 | 356.38 | 397.457 | 496.383 | 374.413 | 247.212 | 263.119 | 264.633 | 216.25 | 246.395 | 164.16 | 145.807 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 6,168.2 | 6,313.4 | 6,360.4 | 6,407 | 6,486.6 | 6,503.9 | 6,543.4 | 6,556 | 6,497.7 | 6,259 | 6,321.8 | 6,388.3 | 6,425.1 | 6,493.6 | 6,551.2 | 6,652.1 | 6,742 | 6,828.7 | 6,896.3 | 7,081.3 | 7,084.2 | 7,023.5 | 6,975.4 | 6,846.7 | 6,875.7 | 6,763.2 | 6,659.1 | 6,587 | 6,568.8 | 6,512 | 6,396.3 | 6,256.7 | 6,195.1 | 6,160.4 | 6,117 | 5,666.8 | 5,565.8 | 5,550.5 | 5,323.4 | 4,934.3 | 4,523.4 | 4,384.2 | 4,203.1 | 1,937.783 | 1,849.902 | 1,721.486 | 1,578.641 | 1,472.161 | 1,395.812 | 1,286.918 | 1,252.271 | 1,242.89 | 1,218.821 | 1,226.696 | 1,221.669 | 1,216.166 | 1,219.877 | 1,219.788 | 1,239.3 | 1,280.197 | 1,239.665 | 1,416.628 | 1,416.382 | 1,528.49 | 1,529.741 | 1,523.139 | 1,474.389 | 1,426.546 | 1,373.951 | 1,295.471 | 1,191.04 | 1,107.242 | 994.37 | 880.833 | 748.64 | 668.632 | 371.333 | 351.589 | 340.202 | 325.653 | 311.162 | 306.405 | 212.905 | 204.89 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 184.6 | 1,123.7 | 1,123.7 | 1,123.7 | 1,310.2 | 1,542.2 | 1,542.2 | 1,542.2 | 1,542.2 | 1,542.2 | 1,542.2 | 1,542.2 | 1,542.2 | 1,542.2 | 1,541.3 | 1,540.6 | 2,413.9 | 3,156.8 | 3,731.2 | 3,710 | 3,684.7 | 3,694.6 | 3,693.5 | 3,821.6 | 153.802 | 153.802 | 153.802 | 152.323 | 152.627 | 150.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.673 | 19.673 | 19.673 | 25.344 | 25.344 | 25.402 | 25.402 | 25.441 | 25.441 | 25.441 | 25.396 | 23.974 | 23.974 | 27.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 698 | 729.9 | 761.8 | 793.6 | 825.5 | 857.4 | 889.3 | 921.2 | 953.1 | 985 | 1,016.9 | 1,049.7 | 1,081.6 | 1,120.2 | 1,094.5 | 1,125.4 | 1,156.2 | 1,187.1 | 1,219 | 1,249.9 | 1,280.8 | 1,311.7 | 1,342.7 | 1,373.6 | 1,404.5 | 1,435.4 | 1,466.3 | 1,497.1 | 1,528 | 1,559.2 | 1,594.7 | 1,624.2 | 1,650.9 | 1,666.7 | 1,696.7 | 689.9 | 602.8 | 840.5 | 877.6 | 533 | 522.7 | 533.4 | 424.9 | 316.222 | 325.154 | 402.248 | 413.676 | 425.005 | 446.105 | 0 | 438.734 | 451.462 | 464.308 | 476.88 | 488.063 | 498.975 | 508.739 | 517.65 | 526.028 | 534.897 | 544.288 | 559.483 | 568.881 | 578.096 | 587.021 | 595.191 | 603.331 | 610.076 | 617.857 | 625.373 | 632.364 | 638.602 | 644.716 | 670.601 | 250.565 | 262.767 | 12.509 | 12.654 | 10.97 | 11.319 | 11.774 | 12.05 | 11.29 | 11.53 |
Goodwill and Intangible Assets
| 698 | 729.9 | 761.8 | 793.6 | 825.5 | 857.4 | 889.3 | 921.2 | 953.1 | 985 | 1,016.9 | 1,049.7 | 1,081.6 | 1,120.2 | 1,094.5 | 1,125.4 | 1,156.2 | 1,187.1 | 1,219 | 1,434.5 | 2,404.5 | 2,435.4 | 2,466.4 | 2,683.8 | 2,946.7 | 2,977.6 | 3,008.5 | 3,039.3 | 3,070.2 | 3,101.4 | 3,136.9 | 3,166.4 | 3,193.1 | 3,208 | 3,237.3 | 3,103.8 | 3,759.6 | 4,571.7 | 4,587.6 | 4,217.7 | 4,217.3 | 4,226.9 | 4,246.5 | 470.024 | 478.956 | 556.05 | 565.999 | 577.632 | 596.735 | 425.981 | 438.734 | 451.462 | 464.308 | 476.88 | 488.063 | 498.975 | 508.739 | 517.65 | 526.028 | 534.897 | 544.288 | 579.156 | 588.554 | 597.769 | 612.365 | 620.535 | 628.733 | 635.478 | 643.298 | 650.814 | 657.805 | 663.998 | 668.69 | 694.575 | 278.034 | 262.767 | 12.509 | 12.654 | 10.97 | 11.319 | 11.774 | 12.05 | 11.29 | 11.53 |
Long Term Investments
| 156.5 | 174.1 | 181.3 | 150.5 | 144.6 | 134.3 | 140.4 | 90.2 | 71.6 | 53 | 27.3 | 28 | 29 | 30.7 | 31.7 | 41.6 | 41.9 | 42.1 | 43 | 43.1 | 78.6 | 80 | 82.9 | 80.1 | 84.5 | 85.5 | 86.4 | 89.4 | 86.1 | 84.2 | 84.5 | 77.3 | 266.4 | 299.7 | 269.8 | 274.3 | 263.5 | 261.2 | 267.8 | 270.8 | 276.1 | 278.6 | 271.4 | 103.673 | 99.561 | 99.354 | 98.968 | 90.5 | 88.761 | 87.25 | 39.86 | 35 | 35 | 34.764 | 0 | 0 | 0 | 0 | 6.168 | 0 | 8.701 | 7.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 784.9 | 774 | 27 | 13.8 | 18.3 | 0 | 714.1 | 0.7 | 0 | 0 | 0.2 | 2.2 | 2 | 3.4 | 4.9 | 5.4 | 5.8 | 8.2 | 4.3 | 7.9 | 7.1 | 4.6 | 4.1 | 0 | 0 | 0 | 0 | 0.1 | 0.7 | 0.1 | 0 | 0 | 0 | 0 | 0 | 2.9 | 4.9 | 7.6 | 10 | 0.2 | 0.2 | 0.5 | 466.2 | 0 | 0.112 | 0.009 | 0 | 0 | -425.981 | 0 | 0 | 0 | 0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 133.1 | 120.7 | 112.4 | 112.2 | 97.6 | 104.2 | 114.2 | -613.3 | 92.1 | 93.6 | 96.4 | 96.6 | 95.9 | 111.9 | 110.1 | 75.5 | 140.3 | 147.9 | 164.9 | 128.2 | 134.3 | 143.4 | 155.9 | 43.3 | 43.1 | 42.1 | 14.2 | 13.4 | 6.8 | 4.8 | 2.2 | 2.2 | 2.4 | 2.3 | 2.7 | 26.5 | 26.6 | 25.5 | 18.7 | 17.6 | 30 | 6.8 | 5.7 | -442.609 | 24.458 | 28.651 | 29.994 | 25.989 | 27.918 | 450.538 | 24.337 | 24.212 | 25.665 | 26.446 | 25.314 | 27.881 | 30.408 | 33.341 | 30.756 | 15.882 | 196.657 | 16.951 | 23.27 | 16.337 | 11.985 | 12.669 | 11.109 | 10.954 | 11.401 | 12.13 | 12.647 | 15.229 | 18.742 | 16.666 | 15.603 | 17.543 | 14.552 | 6.418 | 6.6 | 5.163 | 5.686 | 5.642 | 4.571 | 7.511 |
Total Non-Current Assets
| 7,155.8 | 8,123 | 8,189.9 | 7,490.3 | 7,568.1 | 7,618.1 | 7,687.3 | 7,668.2 | 7,614.5 | 7,390.6 | 7,462.4 | 7,562.8 | 7,633.8 | 7,758.4 | 7,790.9 | 7,899.5 | 8,085.8 | 8,211.6 | 8,331.4 | 8,691.4 | 9,709.5 | 9,689.4 | 9,685.2 | 9,658 | 9,950 | 9,868.4 | 9,768.2 | 9,729.1 | 9,732 | 9,703.1 | 9,620 | 9,502.6 | 9,657 | 9,670.4 | 9,626.8 | 9,071.4 | 9,618.4 | 10,413.8 | 10,205.1 | 9,450.4 | 9,047 | 8,896.7 | 8,727.2 | 2,535.071 | 2,452.877 | 2,405.653 | 2,273.611 | 2,166.282 | 2,109.226 | 1,824.706 | 1,755.202 | 1,753.564 | 1,743.794 | 1,764.874 | 1,735.046 | 1,743.022 | 1,759.024 | 1,770.779 | 1,802.252 | 1,830.976 | 1,989.311 | 2,020.288 | 2,028.206 | 2,142.596 | 2,154.091 | 2,156.343 | 2,114.231 | 2,072.978 | 2,028.65 | 1,958.415 | 1,861.492 | 1,786.469 | 1,681.802 | 1,592.074 | 1,042.277 | 948.942 | 398.394 | 370.661 | 357.772 | 342.135 | 328.622 | 324.097 | 228.766 | 223.931 |
Total Assets
| 7,883.8 | 8,937.2 | 8,902 | 8,328.6 | 8,490.5 | 8,399.9 | 8,546.4 | 8,651 | 8,813.3 | 8,678.8 | 8,640.2 | 8,483.2 | 8,626.5 | 8,566.5 | 8,516.3 | 8,550.9 | 8,667.2 | 8,718.8 | 9,055.1 | 9,335.8 | 10,384.3 | 10,393 | 10,506.8 | 10,694.1 | 11,198.3 | 10,783.6 | 10,615.1 | 10,537.8 | 10,548.3 | 10,258.4 | 10,177.5 | 10,275.9 | 10,197.2 | 10,162.3 | 10,066.3 | 9,565.1 | 10,273.9 | 11,128.5 | 10,892.5 | 10,097.3 | 9,527.8 | 9,379.2 | 9,353.8 | 2,848.827 | 2,692.565 | 2,676.237 | 2,512.634 | 2,426.475 | 2,353.874 | 2,248.437 | 1,930.549 | 1,962.616 | 1,950.769 | 2,011.189 | 1,964.593 | 1,991.103 | 1,970.425 | 1,986.48 | 2,031.273 | 2,080.233 | 2,190.905 | 2,436.06 | 2,435.34 | 2,546.743 | 2,792.494 | 2,973.952 | 2,726.276 | 2,602.829 | 2,476.82 | 2,424.143 | 2,292.642 | 2,206.698 | 2,064.622 | 1,948.454 | 1,439.734 | 1,445.325 | 772.807 | 617.873 | 620.891 | 606.768 | 544.872 | 570.492 | 392.926 | 369.738 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 76.9 | 86.9 | 113 | 126.5 | 121.9 | 101.2 | 111.4 | 126.9 | 208.7 | 177.9 | 131.7 | 139.6 | 103.5 | 96.9 | 59.9 | 60.5 | 55.3 | 49.8 | 51.7 | 71.7 | 95.5 | 82.8 | 106 | 109.8 | 135.6 | 145.7 | 102.2 | 83.2 | 65.2 | 57.2 | 70.9 | 79.6 | 44.1 | 46 | 35.7 | 33.2 | 40.6 | 39.1 | 69.2 | 108.6 | 37.3 | 71.3 | 58.9 | 18.14 | 35.962 | 26.481 | 26.267 | 25.839 | 39.906 | 27.886 | 16.389 | 14.196 | 17.094 | 0 | 0 | 15.988 | 0 | 0 | 0 | 17.978 | 0 | 0 | 0 | 23.879 | 508.047 | 738.301 | 564.564 | 13.727 | 408.065 | 422.16 | 372.952 | 31.764 | 340.288 | 321.326 | 315.944 | 437.402 | 346.976 | 231.658 | 236.8 | 257.746 | 4.772 | 4.802 | 7.813 | 6.773 |
Short Term Debt
| 721.3 | 457.8 | 130.6 | 126.1 | 122.1 | 124.5 | 27.9 | 26.2 | 22.9 | 21.2 | 20.3 | 18.1 | 166.5 | 269.9 | 369 | 373.7 | 17.1 | 16 | 17.6 | 26.7 | 21.3 | 22.1 | 18.1 | 401.3 | 500.9 | 483.7 | 76.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.2 | 0 | 18.5 | 198.2 | 13.413 | 0 | 0 | 0 | 4.093 | 0 | 250 | 0 | 0 | 0 | 0 | 7.058 | 7.058 | 7.058 | 7.058 | 10.995 | 28.602 | 21.279 | 24.412 | 9.412 | 9.412 | 9.412 | 9.412 | 9.412 | 9.412 | 9.412 | 9.412 | 10.012 | 10.012 | 10.012 | 10.012 | 8.874 | 6.521 | 4.168 | 1.815 | 0.05 | 0.05 | 24.911 | 0.05 | 17.914 | 10.496 |
Tax Payables
| 36.2 | 23.3 | 12.1 | 33.3 | 37.9 | 26.1 | 13.8 | 32 | 38.9 | 24.3 | 12.6 | 28.3 | 32.4 | 22.8 | 12.1 | 26.5 | 33.9 | 23 | 17 | 28.5 | 34.8 | 25.8 | 13.1 | 28.1 | 33.4 | 25.9 | 13.2 | 27.8 | 33.5 | 23.2 | 13 | 23.5 | 32.9 | 23.7 | 12.5 | 27 | 30.2 | 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 |
Deferred Revenue
| 0 | 19.7 | 21 | 634 | 623.8 | 482.7 | 17 | 18.5 | 847.5 | 14.2 | 24.1 | 672.9 | 686.6 | 534.7 | 484.6 | 394.2 | 356.3 | 292.8 | 332.9 | 499.1 | 538.3 | 48.6 | 647.8 | 653.8 | 837.8 | 631.5 | 634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 306.9 | 0 | 0 | 0 | 20.3 | 21.2 | 22.2 | 23 | 263.602 | 0 | 0 | 0 | 169.389 | 0 | 103.823 | 0 | 0 | 0 | 0 | 0 | 162.949 | 0 | 0 | 0 | 161.732 | 0 | 0 | 0 | 298.843 | 0 | 0 | 0 | 449.472 | 0 | 65.116 | 0 | 357.948 | 0 | 0 | 0 | 390.973 | 32.532 | 5.144 | 8.752 | 215.083 | 154.696 | 203.743 | 119.54 | 119.756 |
Other Current Liabilities
| 901.9 | 686.7 | 636.3 | 707.7 | 686 | 530.2 | 555.3 | 690.3 | 886.8 | 996.2 | 1,019.7 | 712.9 | 807.7 | 649.9 | 557 | 427.3 | 395.7 | 341.3 | 436.2 | 520.2 | 559.2 | 529.9 | 698.6 | 740.8 | 906.8 | 700.4 | 711.8 | 929.1 | 865.3 | 749.5 | 753 | 784.4 | 685.9 | 621.7 | 632.6 | 372.2 | 465.9 | 504.4 | 456.5 | 358.6 | 382.2 | 368.6 | 376.7 | 306.026 | 226.945 | 249.165 | 214.727 | 246.187 | 177.247 | 152.682 | 141.481 | 211.658 | 185.815 | 264.598 | 230.512 | 237.816 | 215.269 | 222.248 | 222.825 | 244.468 | 203.069 | 272.348 | 265.813 | 391.287 | 75.921 | 100.594 | 80.114 | 546.042 | 79.51 | 75.015 | 62.456 | 448.544 | 57.787 | 36.163 | 43.166 | -343.386 | 49.767 | 21.512 | 19.695 | 25.102 | 183.842 | 255.298 | 130.793 | 134.585 |
Total Current Liabilities
| 1,736.3 | 1,254.7 | 913 | 993.6 | 967.9 | 801.7 | 708.4 | 875.4 | 1,157.3 | 1,219.6 | 1,184.3 | 898.9 | 1,110.1 | 1,039.5 | 998 | 888 | 502 | 430.1 | 522.5 | 647.1 | 710.8 | 709.2 | 835.8 | 1,280 | 1,576.7 | 1,355.7 | 903.5 | 1,040.1 | 964 | 829.9 | 836.9 | 887.5 | 762.9 | 691.4 | 680.8 | 432.4 | 536.7 | 543.5 | 525.7 | 480.4 | 419.5 | 458.4 | 633.8 | 337.579 | 262.907 | 275.646 | 240.994 | 276.119 | 217.153 | 430.568 | 157.87 | 225.854 | 202.909 | 264.598 | 237.57 | 260.862 | 222.327 | 229.306 | 233.82 | 291.048 | 224.348 | 296.76 | 275.225 | 424.578 | 593.38 | 848.307 | 654.09 | 569.181 | 496.987 | 506.587 | 445.42 | 490.32 | 408.087 | 367.501 | 367.984 | 491.51 | 400.911 | 254.985 | 256.545 | 282.898 | 213.525 | 260.15 | 156.52 | 151.854 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4,149.9 | 4,236.2 | 4,469.5 | 4,540.6 | 4,621.4 | 4,623.5 | 4,828 | 4,723.5 | 4,537.4 | 4,320 | 4,315 | 4,363.7 | 4,242.6 | 4,206.4 | 4,145.2 | 4,315.3 | 4,650 | 4,749 | 4,954.8 | 4,846.2 | 4,688.3 | 4,696.8 | 4,556.5 | 4,031 | 3,835.9 | 3,590.2 | 3,838.8 | 3,542.1 | 3,540.5 | 3,696.8 | 3,521.1 | 3,295.3 | 3,245.2 | 3,364.1 | 3,204.2 | 3,066 | 2,851.5 | 2,845.9 | 2,493.7 | 2,022.5 | 1,853.9 | 1,675.3 | 1,534.3 | 1,200.472 | 1,102.357 | 992.665 | 999.78 | 1,036.305 | 1,002.253 | 784.74 | 876.039 | 822.328 | 812.606 | 764.46 | 754.138 | 738.391 | 711.038 | 710.563 | 755.148 | 845.1 | 1,085.73 | 1,343.245 | 1,350.323 | 1,254.294 | 1,344.557 | 1,259.106 | 1,274.92 | 1,213.706 | 1,207.059 | 1,124.412 | 1,039.765 | 977.118 | 891.471 | 808.825 | 638.778 | 516.129 | 176.482 | 150.835 | 195.65 | 148.65 | 153.65 | 124.65 | 62.7 | 60.7 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 26.7 | 12.2 | 17.4 | 0 | 0 | 0.8 | 0 | 0 | 2.2 | 2.3 | 14.6 | 14.4 | 16.7 | 0 | 0 | 0 | -340.1 | 0 | 0 | 0 | 17.2 | 21.6 | 23.4 | 15 | 14.2 | 14 | 14.1 | 14 | 237.2 | 230.6 | 223.9 | 217.4 | 13 | 13.3 | 13.4 | 12.5 | 12.9 | 11.4 | 12.1 | 9.3 | 0.755 | 0.019 | 0 | 0.012 | 0 | -31.922 | -22.383 | -23.156 | -23.919 | -24.672 | 0.185 | -26.152 | 1.156 | 2.298 | 3.536 | 5.927 | 12.106 | 17.879 | -24.608 | -25.382 | 22.775 | 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
| 103.8 | 895.9 | 875.1 | 104.2 | 82.8 | 72.8 | 53.2 | 42.7 | 153.6 | 138.7 | 140.5 | 137.5 | 124.2 | 118.7 | 111 | 108.6 | 0 | 0 | 0 | 362.4 | 0 | 0 | 0 | 362.4 | 361.8 | 358 | 351.6 | 346.2 | 550.2 | 548.3 | 544.5 | 542.6 | 542.8 | 539.1 | 537.7 | 532.1 | 539.3 | 543.7 | 543.8 | 526.6 | 497 | 485.6 | 476.8 | 129.428 | 123.543 | 127.46 | 129.27 | 133.555 | 137.416 | 78.394 | 84.605 | 85.187 | 86.44 | 87.412 | 88.087 | 89.216 | 90.269 | 92.158 | 92.237 | 95.272 | 90.109 | 81.039 | 83.234 | 81.998 | 82.36 | 77.632 | 67.46 | 71.563 | 65.616 | 65.893 | 65.035 | 66.186 | 66.678 | 64.3 | 65.1 | 58.136 | 21.962 | 23.855 | 29.723 | 32.754 | 34.789 | 35.25 | 21.121 | 19.683 |
Other Non-Current Liabilities
| 92 | 92.1 | 879.3 | 55.1 | 102.5 | 92.9 | 114.9 | 96.7 | 91 | 94.5 | 94.6 | 96.1 | 94.4 | 103.9 | 99.7 | 26 | 104.1 | 110.1 | 116.8 | 31.2 | 116.3 | 34.5 | 23.8 | 37.2 | 42.3 | 44.6 | 44.3 | 48.1 | 52.7 | 56.2 | 56.1 | 279.7 | 280.4 | 280.9 | 276.9 | 102.7 | 84.1 | 69.9 | 91.8 | 96.7 | 99.5 | 104.7 | 108.1 | 27.832 | 27.888 | 28.732 | 29.543 | 30.256 | 0.012 | 0.007 | 0.11 | 0 | 0.166 | 25.416 | 0.349 | 1.156 | 27.596 | 28.306 | 20.252 | 20.797 | 9.419 | 18.372 | 20.608 | 24.708 | 9.272 | 10.237 | 17.438 | 12.979 | 4.071 | 1.532 | 1.465 | 2.558 | 3.39 | 3.341 | 3.585 | 3.577 | 3.432 | 1.076 | 62.567 | 65.533 | 65.823 | 69.217 | 70.21 | 67.882 |
Total Non-Current Liabilities
| 4,345.7 | 5,224.2 | 5,449.9 | 4,699.9 | 4,806.7 | 4,824 | 4,996.1 | 4,862.9 | 4,782 | 4,553.2 | 4,550.1 | 4,597.3 | 4,461.2 | 4,429 | 4,355.9 | 4,449.9 | 4,754.1 | 4,859.1 | 5,071.6 | 4,877.4 | 4,804.6 | 4,731.3 | 4,580.3 | 4,430.6 | 4,240 | 3,992.8 | 4,234.7 | 3,936.4 | 4,143.4 | 4,301.3 | 4,121.7 | 4,117.6 | 4,068.4 | 4,184.1 | 4,018.8 | 3,700.8 | 3,474.9 | 3,459.5 | 3,129.3 | 2,645.8 | 2,450.4 | 2,265.6 | 2,119.2 | 1,357.732 | 1,253.807 | 1,148.857 | 1,158.605 | 1,200.116 | 1,139.681 | 863.141 | 960.754 | 907.515 | 899.212 | 877.473 | 842.574 | 828.763 | 831.201 | 834.563 | 873.564 | 973.275 | 1,203.137 | 1,442.656 | 1,454.165 | 1,383.775 | 1,436.189 | 1,346.975 | 1,359.818 | 1,298.248 | 1,276.746 | 1,191.837 | 1,106.265 | 1,045.862 | 961.539 | 876.466 | 707.463 | 577.842 | 201.876 | 175.766 | 287.94 | 246.937 | 254.262 | 229.117 | 154.031 | 148.265 |
Total Liabilities
| 6,082 | 6,478.9 | 6,362.9 | 5,693.5 | 5,774.6 | 5,625.7 | 5,704.5 | 5,738.3 | 5,939.3 | 5,772.8 | 5,734.4 | 5,496.2 | 5,571.3 | 5,468.5 | 5,353.9 | 5,337.9 | 5,256.1 | 5,289.2 | 5,594.1 | 5,524.5 | 5,515.4 | 5,440.5 | 5,416.1 | 5,710.6 | 5,816.7 | 5,348.5 | 5,138.2 | 4,976.5 | 5,107.4 | 5,131.2 | 4,958.6 | 5,005.1 | 4,831.3 | 4,875.5 | 4,699.6 | 4,133.2 | 4,011.6 | 4,003 | 3,655 | 3,126.2 | 2,869.9 | 2,724 | 2,753 | 1,695.311 | 1,516.714 | 1,424.503 | 1,399.599 | 1,476.235 | 1,356.834 | 1,293.709 | 1,118.624 | 1,133.369 | 1,102.121 | 1,142.071 | 1,080.144 | 1,089.625 | 1,053.528 | 1,063.869 | 1,107.384 | 1,264.323 | 1,427.485 | 1,739.416 | 1,729.39 | 1,808.353 | 2,029.569 | 2,195.282 | 2,013.908 | 1,867.429 | 1,773.733 | 1,698.424 | 1,551.685 | 1,536.182 | 1,369.626 | 1,243.967 | 1,075.447 | 1,069.352 | 602.787 | 430.751 | 544.485 | 529.835 | 467.787 | 489.267 | 310.551 | 300.119 |
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 | 0.042 |
Common Stock
| 0 | 914.2 | 892.5 | 1,000.5 | 1,080.1 | 1,156.1 | 1,238.7 | 1,306.4 | 1,259.2 | 1,293.3 | 1,291.5 | 1,325.8 | 1,338.8 | 1,390.1 | 1,454.2 | 1,508.8 | 1,701.2 | 1,728.5 | 1,764.4 | 2,135.5 | 3,205.7 | 3,324.6 | 3,471.1 | 1,730.9 | 1,838.4 | 1,871.9 | 1,889.3 | 1,924.2 | 1,763.5 | 1,800.3 | 1,836.7 | 1,880.9 | 1,926 | 1,970.2 | 2,010.5 | 2,285.7 | 2,518.6 | 2,743.6 | 2,765.8 | 2,774.3 | 2,771.1 | 2,779.3 | 2,750 | 0.476 | 0.476 | 2,009.5 | 0 | 0.473 | 0.473 | 0.473 | 0.473 | 0.471 | 0.471 | 0.471 | 0 | 0.468 | 0 | 0 | 0.465 | 0.464 | 0.464 | 0.464 | 0.464 | 0.464 | 0.464 | 0.463 | 0.463 | 0.463 | 0.463 | 0.463 | 0.463 | 0.463 | 0.154 | 0.154 | 0.127 | 0.127 | 0.127 | 0.127 | 0 | 0.122 | 0.122 | 0.121 | 0.121 | 0.019 |
Retained Earnings
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 570.5 | 0 | 140.6 | 0 | 209.2 | 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 | -171.263 | -154.081 | 0 | 0 | -117.583 | -106.065 | -95.894 | -88.368 | -82.177 | -75.521 | -69.099 | 0 | -58.298 | 0 | 0 | -48.681 | -43.279 | -55.383 | -70.849 | -67.769 | -54.693 | -35.153 | -17.79 | -18.334 | -16.878 | -13.341 | -4.743 | 3.337 | 13.535 | 23.028 | 31.155 | 37.317 | 31.747 | -7.363 | -2.558 | 1.002 | 4.214 | 6.081 | 8.403 | 9.967 | 7.902 |
Accumulated Other Comprehensive Income/Loss
| -1.1 | 3.8 | 3.7 | 0.7 | 6.2 | 4.5 | -1.2 | 0 | -1.3 | -1.3 | -1.3 | -1.4 | -4.2 | -8 | -11.7 | -15.3 | -19 | -22.6 | -24.1 | -11 | -13.2 | -11.9 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2,220.6 | -2,124.1 | -2,036.5 | -1,941.4 | -1,847.3 | -1,757.6 | -1,671.1 | -1,585.7 | 0 | -1,422.3 | -1,349.8 | -1,283.8 | -1,221.2 | -0.058 | 0.007 | -550.075 | -526.858 | 0.141 | 0.179 | 0.284 | -0.033 | -0.085 | -0.093 | -0.219 | -348.5 | -0.145 | -310.224 | -290.932 | -0.145 | -0.568 | -0.786 | -0.841 | -0.309 | 0.67 | -2.487 | -8.874 | -6.377 | -5.078 | -1.64 | 0.112 | 0.03 | 2.151 | 2.735 | 0.257 | 1.076 | -0.814 | -4.68 | -0.796 | 75.404 | 0.004 | -1.036 | 1.142 | 0.607 | -4.778 |
Other Total Stockholders Equity
| 1,802.9 | 0 | 0 | -0 | 1,629.6 | 1,613.6 | 1,604.4 | 1,606.3 | 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 | 103.7 | 0 | 0 | 0 | 307.835 | 303.972 | -1,000.265 | 847.319 | 274.635 | 274.075 | 263.42 | 244.674 | 244.211 | 243.316 | 243.188 | 1,232.949 | 242.39 | 1,227.121 | 1,213.543 | 239.93 | 859.293 | 270.922 | 270.105 | 269.351 | 268.988 | 267.784 | 267.156 | 265.782 | 267.859 | 266.385 | 265.152 | 263.907 | 263.264 | 262.542 | 261.672 | 80.849 | 80.187 | 79.518 | 78.999 | 0 | 72.593 | 71.918 | 71.559 | 71.68 | 67.14 |
Total Shareholders Equity
| 1,801.8 | 918 | 896.2 | 0.7 | 2,715.9 | 2,774.2 | 2,841.9 | 2,912.7 | 1,257.9 | 1,292 | 1,290.2 | 1,324.4 | 1,334.6 | 1,382.1 | 1,442.5 | 1,493.5 | 1,682.2 | 1,705.9 | 1,740.3 | 2,124.5 | 3,192.5 | 3,312.7 | 3,469.1 | 1,728.9 | 1,836.4 | 1,869.9 | 1,887.3 | 1,922.2 | 1,761.5 | 1,798.3 | 1,836.7 | 1,880.9 | 1,926 | 1,970.2 | 2,010.5 | 2,285.7 | 2,518.6 | 2,743.6 | 2,765.8 | 2,774.3 | 2,771.1 | 2,779.3 | 2,750 | 136.99 | 150.374 | 459.16 | 320.461 | 157.666 | 168.662 | 168.283 | 156.746 | 162.42 | 168.173 | 174.341 | 884.449 | 184.415 | 916.897 | 922.611 | 191.569 | 815.91 | 215.217 | 198.879 | 201.737 | 215.429 | 230.608 | 240.955 | 241.534 | 246.366 | 251.867 | 260.984 | 267.737 | 279.413 | 288.459 | 293.238 | 119.369 | 111.247 | 67.602 | 75.772 | 76.406 | 76.933 | 77.085 | 81.225 | 82.375 | 69.619 |
Total Equity
| 2,657.8 | 2,458.3 | 2,539.1 | 1,634.6 | 4,345.5 | 4,387.8 | 4,446.3 | 4,519 | 2,874 | 2,906 | 2,905.8 | 2,987 | 3,055.2 | 3,098 | 3,162.4 | 3,213 | 3,411.1 | 3,429.6 | 3,461 | 3,811.3 | 4,868.9 | 4,952.5 | 5,090.7 | 4,983.5 | 5,381.6 | 5,435.1 | 5,476.9 | 5,561.3 | 5,440.9 | 5,127.2 | 5,218.9 | 5,270.8 | 5,365.9 | 5,286.8 | 5,366.7 | 5,431.9 | 6,262.3 | 7,125.5 | 7,237.5 | 6,971.1 | 6,657.9 | 6,655.2 | 6,600.8 | 1,153.516 | 1,175.851 | 506.76 | 320.461 | 950.24 | 997.04 | 954.728 | 811.925 | 829.247 | 848.648 | 869.118 | 884.449 | 901.478 | 916.897 | 922.611 | 923.889 | 815.91 | 763.42 | 696.644 | 705.95 | 738.39 | 762.925 | 778.67 | 712.368 | 735.4 | 703.087 | 725.719 | 740.957 | 670.516 | 694.996 | 704.487 | 364.287 | 375.973 | 170.02 | 187.122 | 76.406 | 76.933 | 77.085 | 81.225 | 82.375 | 69.619 |
Total Liabilities & Shareholders Equity
| 7,883.8 | 8,937.2 | 8,902 | 5,693.5 | 8,490.5 | 8,399.9 | 8,546.4 | 8,651 | 8,813.3 | 8,678.8 | 8,640.2 | 8,483.2 | 8,626.5 | 8,566.5 | 8,516.3 | 8,550.9 | 8,667.2 | 8,718.8 | 9,055.1 | 9,335.8 | 10,384.3 | 10,393 | 10,506.8 | 10,694.1 | 11,198.3 | 10,783.6 | 10,615.1 | 10,537.8 | 10,548.3 | 10,258.4 | 10,177.5 | 10,275.9 | 10,197.2 | 10,162.3 | 10,066.3 | 9,565.1 | 10,273.9 | 11,128.5 | 10,892.5 | 10,097.3 | 9,527.8 | 9,379.2 | 9,353.8 | 2,848.827 | 2,692.565 | 1,883.663 | 1,720.06 | 2,426.475 | 2,353.874 | 2,248.437 | 1,930.549 | 1,962.616 | 1,950.769 | 2,011.189 | 1,964.593 | 1,991.103 | 1,970.425 | 1,986.48 | 2,031.273 | 2,080.233 | 2,190.905 | 2,436.06 | 2,435.34 | 2,546.743 | 2,792.494 | 2,973.952 | 2,726.276 | 2,602.829 | 2,476.82 | 2,424.143 | 2,292.642 | 2,206.698 | 2,064.622 | 1,948.454 | 1,439.734 | 1,445.325 | 772.807 | 617.873 | 620.891 | 606.768 | 544.872 | 570.492 | 392.926 | 369.738 |