Eurofins Scientific SE
EPA:ERF.PA
56.22 (EUR) • At close October 17, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 681.2 | 681.2 | 749.1 | 1,221.2 | 686.4 | 686.4 | 486.6 | 486.6 | 718.8 | 718.8 | 515.3 | 515.3 | 639.9 | 639.9 | 912.4 | 912.4 | 615.4 | 615.4 | 297 | 297 | 304.575 | 304.575 | 506.246 | 506.2 | 558.987 | 558.987 | 820.357 | 820.357 | 575.158 | 575.158 | 826.098 | 826.098 | 811.593 | 811.593 | 793.755 | 793.755 | 756.981 | 756.981 | 216.62 | 216.62 | 378.369 | 378.369 | 297.257 | 297.257 | 117.482 | 117.482 | 134.281 | 134.281 | 121.534 | 33.57 | 179.49 | 161.265 | 80.965 | 229.669 | 107.504 | 105.024 | 155.099 | 52.74 | 54.36 | 13.59 | 13.59 | 13.59 | 32.917 | 32.917 | 32.917 | 32.917 | 16.193 | 16.193 | 16.193 | 16.193 | 20.088 | 20.088 | 20.088 | 20.088 | 10.31 | 10.31 | 10.31 | 10.31 | 9.049 | 9.049 | 9.049 | 9.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 57.7 | 0 | 472.1 | 4.3 | -53 | 0 | 54.4 | 5.6 | -57.1 | 0 | 17.4 | 0.5 | -41.3 | 0 | 8.7 | 0.1 | -43 | 0 | 3.6 | 0.3 | 9.825 | 0 | 1.7 | 1.7 | -35.836 | 0 | 34.52 | 38.323 | -30.115 | 38.323 | 29.424 | 126.505 | 0 | 126.505 | 27.361 | 147.775 | 0 | 147.775 | 17.655 | 18.456 | 0 | 18.456 | 16.051 | 45.406 | 12.797 | 45.406 | 11.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 681.2 | 681.2 | 1,221.2 | 1,225.5 | 686.4 | 686.4 | 486.6 | 492.2 | 718.8 | 718.8 | 515.3 | 515.8 | 639.9 | 639.9 | 912.4 | 912.5 | 615.4 | 615.4 | 297 | 297.3 | 304.575 | 304.575 | 506.246 | 507.9 | 558.987 | 558.987 | 820.357 | 820.357 | 575.158 | 575.158 | 826.098 | 826.098 | 811.593 | 811.593 | 793.755 | 793.755 | 756.981 | 756.981 | 216.62 | 216.62 | 378.369 | 378.369 | 297.257 | 297.257 | 117.482 | 117.482 | 134.281 | 134.281 | 121.534 | 33.57 | 179.49 | 161.265 | 80.965 | 229.669 | 107.504 | 105.024 | 155.099 | 52.74 | 54.36 | 13.59 | 13.59 | 13.59 | 32.917 | 32.917 | 32.917 | 32.917 | 16.193 | 16.193 | 16.193 | 16.193 | 20.088 | 20.088 | 20.088 | 20.088 | 10.31 | 10.31 | 10.31 | 10.31 | 9.049 | 9.049 | 9.049 | 9.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 1,416.6 | 1,416.6 | 1,617 | 1,380.5 | 1,510.5 | 1,356.3 | 1,681.2 | 1,341.7 | 1,597 | 1,471.5 | 1,581 | 1,389.2 | 1,405.5 | 1,316 | 1,389.1 | 1,193.5 | 1,019.5 | 956.9 | 1,185 | 1,001.2 | 1,062.062 | 913.691 | 1,132.782 | 864.9 | 906.302 | 730.66 | 705.716 | 705.716 | 687.167 | 546.413 | 628.214 | 524.508 | 566.78 | 462.372 | 593.038 | 443.236 | 390.198 | 357.493 | 321.476 | 321.476 | 310.277 | 289.875 | 272.65 | 272.65 | 262.301 | 251.196 | 247.923 | 247.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 142.4 | 142.4 | 139 | 139 | 150.3 | 150.3 | 145.6 | 145.6 | 159.2 | 159.2 | 154.2 | 154.2 | 169.1 | 169.1 | 157 | 157 | 123.9 | 123.9 | 79.3 | 79.3 | 74.418 | 74.418 | 66.373 | 66.4 | 53.196 | 53.196 | 51.805 | 51.805 | 40.081 | 40.081 | 39.547 | 39.547 | 38.607 | 38.607 | 37.515 | 37.515 | 28.132 | 28.132 | 24.623 | 24.623 | 23.659 | 23.659 | 20.141 | 20.141 | 19.875 | 19.875 | 13.864 | 13.864 | 10.996 | 3.466 | 9.949 | 8.724 | 8.608 | 8.079 | 8.389 | 8.224 | 8.086 | 7.973 | 7.769 | 1.942 | 1.942 | 1.942 | 1.912 | 1.912 | 1.912 | 1.912 | 6.191 | 6.191 | 6.191 | 6.191 | 4.262 | 4.262 | 4.262 | 4.262 | 2.358 | 2.358 | 2.358 | 2.358 | 1.777 | 1.777 | 1.777 | 1.777 | 1.749 | 1.749 | 1.749 | 1.749 | 1.744 | 1.744 | 1.744 | 1.744 |
Other Current Assets
| 373.1 | 373.1 | 89.2 | 325.7 | 237.7 | 391.9 | -0.1 | 339.4 | 231.7 | 357.2 | 1,649.5 | 260.3 | 198.4 | 287.9 | 1,448.8 | 255.3 | 176.9 | 239.5 | 1,227.8 | 226.6 | 124.373 | 272.744 | 0.001 | 267.9 | 122.084 | 297.726 | 248.7 | 248.7 | 77.169 | 217.923 | 85.554 | 189.26 | 68.544 | 174.552 | -0.001 | 151.401 | 52.005 | 87.21 | 379.829 | 61.676 | 42.093 | 66.985 | 327.144 | 58.929 | 35.052 | 50.813 | 285.101 | 39.694 | 276.205 | 71.275 | 252.447 | 219.041 | 211.248 | 180.055 | 179.936 | 185.86 | 177.426 | 158.428 | 169.522 | 42.381 | 42.381 | 42.381 | 43.167 | 43.167 | 43.167 | 43.167 | 35.756 | 35.756 | 35.756 | 35.756 | 25.442 | 25.442 | 25.442 | 25.442 | 16.305 | 16.305 | 16.305 | 16.305 | 10.012 | 10.012 | 10.012 | 10.012 | 14.636 | 14.636 | 14.636 | 14.636 | 14.548 | 14.548 | 14.548 | 14.548 |
Total Current Assets
| 2,613.3 | 2,613.3 | 3,066.4 | 3,066.4 | 2,584.9 | 2,584.9 | 2,313.3 | 2,313.3 | 2,706.7 | 2,706.7 | 2,319 | 2,319 | 2,412.9 | 2,412.9 | 2,518.2 | 2,518.2 | 1,935.7 | 1,935.7 | 1,604.1 | 1,604.1 | 1,565.428 | 1,565.428 | 1,705.402 | 1,705.4 | 1,640.569 | 1,640.569 | 1,826.578 | 1,826.578 | 1,379.575 | 1,379.575 | 1,579.413 | 1,579.413 | 1,485.524 | 1,487.124 | 1,424.307 | 1,425.907 | 1,227.316 | 1,229.816 | 621.072 | 624.395 | 754.398 | 758.888 | 644.542 | 648.977 | 434.71 | 439.366 | 433.246 | 435.762 | 408.735 | 108.312 | 441.886 | 389.03 | 300.821 | 417.803 | 295.829 | 299.108 | 340.611 | 219.141 | 231.651 | 57.913 | 57.913 | 57.913 | 77.996 | 77.996 | 77.996 | 77.996 | 58.139 | 58.139 | 58.139 | 58.139 | 49.791 | 49.791 | 49.791 | 49.791 | 28.973 | 28.973 | 28.973 | 28.973 | 20.838 | 20.838 | 20.838 | 20.838 | 16.385 | 16.385 | 16.385 | 16.385 | 16.292 | 16.292 | 16.292 | 16.292 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,440.4 | 2,440.4 | 2,297.4 | 2,297.4 | 2,207.1 | 2,207.1 | 2,167.7 | 2,167.7 | 1,975.6 | 1,975.6 | 1,829.9 | 1,829.9 | 1,667.3 | 1,667.3 | 1,574.9 | 1,574.9 | 1,567.5 | 1,567.5 | 1,593.5 | 1,593.5 | 1,492.728 | 1,492.728 | 1,018.005 | 1,018 | 792.556 | 792.556 | 685.998 | 685.998 | 532.952 | 532.952 | 506.818 | 506.818 | 443.008 | 443.008 | 427.541 | 427.541 | 364.114 | 364.114 | 323.747 | 323.747 | 279.831 | 279.831 | 251.113 | 251.113 | 231.081 | 231.081 | 209.304 | 209.304 | 183.39 | 52.326 | 163.186 | 149.625 | 148.559 | 135.372 | 137.085 | 137.293 | 138.703 | 134.25 | 135.002 | 33.751 | 33.751 | 33.751 | 32.247 | 32.247 | 32.247 | 32.247 | 26.735 | 26.735 | 26.735 | 26.735 | 17.844 | 17.844 | 17.844 | 17.844 | 11.647 | 11.647 | 11.647 | 11.647 | 10.298 | 10.298 | 10.298 | 10.298 | 9.898 | 9.898 | 9.898 | 9.898 | 8.951 | 8.951 | 8.951 | 8.951 |
Goodwill
| 4,718.4 | 4,718.4 | 4,551.4 | 4,551.4 | 4,519.7 | 4,519.7 | 4,524.1 | 4,524.1 | 4,453.6 | 4,453.6 | 4,115.1 | 4,115.1 | 3,643.3 | 3,643.3 | 3,524.1 | 3,524.1 | 3,601 | 3,601 | 3,608.8 | 3,608.8 | 3,554.922 | 3,554.922 | 3,418.327 | 3,418.3 | 2,669.643 | 2,669.643 | 2,505.337 | 2,505.337 | 1,625.12 | 1,625.12 | 1,584.644 | 1,584.644 | 1,473.82 | 1,473.82 | 1,411.896 | 1,411.896 | 911.462 | 911.462 | 679.03 | 679.03 | 497.607 | 497.607 | 456.388 | 456.388 | 438.982 | 438.982 | 402.662 | 402.662 | 395.332 | 100.666 | 379.322 | 340.448 | 331.252 | 247.443 | 246.37 | 246.302 | 247.39 | 241.503 | 239.313 | 59.828 | 59.828 | 59.828 | 60.604 | 60.604 | 60.604 | 60.604 | 56.773 | 56.773 | 56.773 | 56.773 | 0 | 0 | 0 | 0 | 24.545 | 24.545 | 24.545 | 24.545 | 14.38 | 14.38 | 14.38 | 14.38 | 13.69 | 13.69 | 13.69 | 13.69 | 12.766 | 12.766 | 12.766 | 12.766 |
Intangible Assets
| 832 | 832 | 796 | 796 | 853.3 | 853.3 | 919 | 919.1 | 971.1 | 971.1 | 895.7 | 895.7 | 814.9 | 814.9 | 825.1 | 825.1 | 880 | 880 | 918.1 | 918.2 | 971.826 | 971.826 | 946.917 | 946.9 | 760.223 | 760.223 | 735.12 | 735.12 | 397.528 | 397.528 | 383.209 | 383.209 | 364.17 | 364.17 | 351.469 | 351.469 | 263.224 | 263.224 | 193.534 | 193.534 | 108.937 | 108.937 | 86.382 | 86.382 | 75.182 | 75.182 | 69.026 | 69.026 | 63.045 | 17.257 | 59.238 | 55.861 | 55.587 | 29.993 | 30.209 | 28.856 | 29.075 | 29.528 | 29.943 | 7.486 | 7.486 | 7.486 | 6.634 | 6.634 | 6.634 | 6.634 | 5.786 | 5.786 | 5.786 | 5.786 | 42.645 | 42.645 | 42.645 | 42.645 | -1.195 | -1.195 | -1.195 | -1.195 | 0.577 | 0.577 | 0.577 | 0.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 5,550.4 | 5,550.4 | 5,347.4 | 5,347.4 | 5,373 | 5,373 | 5,443.1 | 5,443.2 | 5,424.7 | 5,424.7 | 5,010.8 | 5,010.8 | 4,458.2 | 4,458.2 | 4,349.2 | 4,349.2 | 4,481 | 4,481 | 4,526.9 | 4,527 | 4,526.748 | 4,526.748 | 4,365.244 | 4,365.2 | 3,429.866 | 3,429.866 | 3,240.457 | 3,240.457 | 2,022.648 | 2,022.648 | 1,967.853 | 1,967.853 | 1,837.99 | 1,837.99 | 1,763.365 | 1,763.365 | 1,174.686 | 1,174.686 | 872.564 | 872.564 | 606.544 | 606.544 | 542.77 | 542.77 | 514.164 | 514.164 | 471.688 | 471.688 | 458.377 | 117.922 | 438.56 | 396.309 | 386.839 | 277.436 | 276.579 | 275.158 | 276.465 | 271.031 | 269.256 | 67.314 | 67.314 | 67.314 | 67.238 | 67.238 | 67.238 | 67.238 | 62.559 | 62.559 | 62.559 | 62.559 | 42.645 | 42.645 | 42.645 | 42.645 | 23.35 | 23.35 | 23.35 | 23.35 | 14.958 | 14.958 | 14.958 | 14.958 | 13.69 | 13.69 | 13.69 | 13.69 | 12.766 | 12.766 | 12.766 | 12.766 |
Long Term Investments
| 84.8 | 84.8 | 83.6 | 83.6 | 80.4 | 80.4 | 83.6 | 83.6 | 82.7 | 82.7 | 81.7 | 81.7 | 61.5 | 61.5 | 56.6 | 56.6 | 52 | 52 | 54.5 | 10.3 | 4.909 | 57.207 | 22.3 | 22.3 | 53.013 | 53.013 | 15.064 | 15.064 | 44.558 | 44.558 | 8.103 | 8.103 | 44.319 | 44.319 | 19.639 | 19.639 | 32.36 | 32.36 | 5.634 | 5.634 | 21.336 | 21.336 | 5.348 | 5.348 | 7.617 | 7.617 | 6.665 | 6.665 | 0 | 1.666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.565 | 0.565 | 0.565 | 0.539 | 0.539 | 0.539 | 0.539 | 0.384 | 0.384 | 0.384 | 0.384 | 0.402 | 0.402 | 0.402 | 0.402 | 0.18 | 0.18 | 0.18 | 0.18 | 0.291 | 0.291 | 0.291 | 0.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 108.3 | 0 | 93.8 | 0 | 72.5 | 0 | 75.7 | 18.925 | 71.3 | 18.925 | 90.9 | 22.725 | 61.1 | 22.725 | 76.6 | 19.15 | 51.9 | 19.15 | 44 | 11 | 46.418 | 11 | 44.168 | 11.042 | 26.329 | 11.042 | 29.69 | 7.423 | 33.925 | 7.423 | 37.804 | 9.451 | 35.787 | 9.451 | 36.02 | 9.005 | 27.601 | 9.005 | 26.333 | 6.583 | 31.334 | 6.583 | 32.757 | 8.189 | 26.793 | 8.189 | 24.661 | 6.165 | 18.929 | 6.165 | 19.46 | 16.535 | 15.91 | 17.222 | 17.278 | 18.409 | 19.693 | 14.113 | 15.643 | 3.911 | 3.911 | 3.911 | 4.028 | 4.028 | 4.028 | 4.028 | 2.926 | 2.926 | 2.926 | 2.926 | 1.988 | 1.988 | 1.988 | 1.988 | 0.693 | 0.693 | 0.693 | 0.693 | 0.391 | 0.391 | 0.391 | 0.391 | 0.569 | 0.569 | 0.569 | 0.569 | 0.751 | 0.751 | 0.751 | 0.751 |
Other Non-Current Assets
| 0 | 108.3 | 0 | 93.8 | 0 | 72.5 | 0.1 | 56.775 | 0 | 52.175 | 0 | 68.175 | 0 | 38.375 | 0 | 57.45 | 0 | 32.65 | 0 | 77.2 | 52.298 | 35.418 | 50.326 | 83.458 | 0 | 15.288 | 34.52 | 56.788 | 0 | 26.503 | 29.424 | 57.777 | 1.6 | 26.336 | 28.961 | 54.376 | 2.5 | 18.596 | 23.84 | 40.267 | 4.49 | 24.751 | 20.486 | 40.619 | 17.453 | 31.401 | 13.532 | -6.165 | 22.059 | 3.383 | 11.483 | 9.761 | 9.6 | 10.396 | 9.39 | 9.56 | 8.261 | 8.287 | 7.747 | 1.372 | 1.372 | 1.372 | 1.455 | 1.455 | 1.455 | 1.455 | 2.265 | 2.265 | 2.265 | 2.265 | 2.414 | 2.414 | 2.414 | 2.414 | 1.697 | 1.697 | 1.697 | 1.697 | 0.757 | 0.757 | 0.757 | 0.757 | 1.079 | 1.079 | 1.079 | 1.079 | 1.306 | 1.306 | 1.306 | 1.306 |
Total Non-Current Assets
| 8,183.9 | 8,183.9 | 7,822.2 | 7,822.2 | 7,733 | 7,733 | 7,770.2 | 7,770.2 | 7,554.3 | 7,554.1 | 7,013.3 | 7,013.3 | 6,248.1 | 6,248.1 | 6,057.3 | 6,057.3 | 6,152.4 | 6,152.3 | 6,218.9 | 6,219 | 6,123.101 | 6,123.101 | 5,500.043 | 5,500 | 4,301.764 | 4,301.765 | 4,005.729 | 4,005.729 | 2,634.083 | 2,634.083 | 2,550.002 | 2,550.002 | 2,362.704 | 2,361.104 | 2,275.526 | 2,273.926 | 1,601.261 | 1,598.761 | 1,252.118 | 1,248.795 | 943.535 | 939.045 | 852.474 | 848.039 | 797.108 | 792.452 | 725.85 | 687.657 | 682.755 | 181.463 | 632.689 | 572.23 | 560.908 | 440.426 | 440.332 | 440.42 | 443.122 | 427.681 | 427.648 | 106.912 | 106.912 | 106.912 | 105.507 | 105.507 | 105.507 | 105.507 | 94.868 | 94.868 | 94.868 | 94.868 | 65.293 | 65.293 | 65.293 | 65.293 | 37.568 | 37.568 | 37.568 | 37.568 | 26.694 | 26.694 | 26.694 | 26.694 | 25.235 | 25.235 | 25.235 | 25.235 | 23.774 | 23.774 | 23.774 | 23.774 |
Total Assets
| 10,797.2 | 10,797.2 | 10,888.6 | 10,888.6 | 10,317.9 | 10,317.9 | 10,083.5 | 10,083.5 | 10,260.8 | 10,260.8 | 9,332.3 | 9,332.3 | 8,661 | 8,661 | 8,575.5 | 8,575.5 | 8,088 | 8,088 | 7,823.1 | 7,823.1 | 7,688.529 | 7,688.529 | 7,205.448 | 7,205.4 | 5,942.334 | 5,942.334 | 5,832.307 | 5,832.307 | 4,013.658 | 4,013.658 | 4,129.415 | 4,129.415 | 3,848.228 | 3,848.228 | 3,699.833 | 3,699.833 | 2,828.577 | 2,828.577 | 1,873.19 | 1,873.19 | 1,697.933 | 1,697.933 | 1,497.016 | 1,497.016 | 1,231.818 | 1,231.818 | 1,159.096 | 1,160.546 | 1,091.49 | 289.774 | 1,074.575 | 961.26 | 861.729 | 858.229 | 736.161 | 739.528 | 783.733 | 646.822 | 659.299 | 164.825 | 164.825 | 164.825 | 183.503 | 183.503 | 183.503 | 183.503 | 153.006 | 153.006 | 153.006 | 153.006 | 115.085 | 115.085 | 115.085 | 115.085 | 66.541 | 66.541 | 66.541 | 66.541 | 47.531 | 47.531 | 47.531 | 47.531 | 41.62 | 41.62 | 41.62 | 41.62 | 40.066 | 40.066 | 40.066 | 40.066 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 588.8 | 588.8 | 600.2 | 339.2 | 564.8 | 564.8 | 647.7 | 347.4 | 590.3 | 590.3 | 627.6 | 322.9 | 530.8 | 530.8 | 542 | 278.8 | 389 | 389 | 409.8 | 231.5 | 376.414 | 376.414 | 373.01 | 231.9 | 305.432 | 305.432 | 301.863 | 206.143 | 222.302 | 222.302 | 230.122 | 156.228 | 181.994 | 181.994 | 197.015 | 139.637 | 124.501 | 124.501 | 127.141 | 127.141 | 94.795 | 94.795 | 100.951 | 100.951 | 77.55 | 77.55 | 77.798 | 77.798 | 68.622 | 19.45 | 82.833 | 59.371 | 58.779 | 49.318 | 61.062 | 54.925 | 49.648 | 46.373 | 51.917 | 12.979 | 12.979 | 12.979 | 16.319 | 16.319 | 16.319 | 16.319 | 18.31 | 18.31 | 18.31 | 18.31 | 11.025 | 11.025 | 11.025 | 11.025 | 5.919 | 5.919 | 5.919 | 5.919 | 4.015 | 4.015 | 4.015 | 4.015 | 3.51 | 3.51 | 3.51 | 3.51 | 3.944 | 3.944 | 3.944 | 3.944 |
Short Term Debt
| 23.4 | 23.4 | 601.1 | 458.4 | 145.6 | 13.7 | 213.7 | 85.2 | 261.2 | 132.7 | 253.9 | 133.1 | 128.2 | 128.2 | 237.6 | 118.7 | 267.4 | 267.4 | 454.8 | 326.7 | 881.676 | 881.676 | 391.075 | 381.8 | 526.64 | 526.64 | 554.23 | 547.562 | 19.965 | 19.965 | 43.519 | 37.795 | 262.931 | 262.931 | 213.478 | 206.913 | 67.313 | 67.313 | 72.178 | 69.332 | 73.241 | 73.241 | 17.228 | 13.073 | 60.935 | 60.935 | 52.082 | 0 | 42.945 | 0 | 34.008 | 20.605 | 42.145 | 48.994 | 38.07 | 59.419 | 47.867 | 25.656 | 22.735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 22.1 | 0 | 26.7 | 0 | 23.4 | 0 | 540.1 | 0 | 46.8 | 0 | 624.5 | 0 | 123 | 0 | 566.4 | 0 | 37.1 | 0 | 416.1 | 0 | 28 | 0 | 393.085 | 0 | 27.023 | 0 | 296.896 | 0 | 16.327 | 0 | 247.497 | 0 | 16.361 | 0 | 209.242 | 0 | 18.37 | 0 | 150.401 | 0 | 18.019 | 0 | 140.594 | 0 | 15.131 | 0 | 121.782 | 0 | 11.895 | 0 | 11.956 | 10.112 | 6.208 | 6.924 | 7.978 | 9.327 | 8.532 | 7.234 | 7.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 174.7 | 0 | 192.8 | 0 | 1,091.2 | 0 | 184.2 | 0 | 249.3 | 0 | 974.4 | 0 | 1,099 | 0 | 136.7 | 0 | 274.5 | 0 | 654.8 | 0 | 299.081 | 0 | 686.574 | 0 | 267.966 | 0 | 595.799 | 0 | 270.45 | 0 | 392.857 | 0 | 141.129 | 0 | 364.477 | 0 | 115.628 | 0 | 233.113 | 0 | 82.046 | 0 | 210.642 | 0 | 69.738 | 0 | 173.949 | 0 | 52.254 | 0 | 33.027 | 27.845 | 25.322 | 22.744 | 22.475 | 26.487 | 25.726 | 23.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,055 | 1,229.7 | 727.6 | 1,324.1 | 0.2 | 1,223.3 | 726.6 | 1,339.6 | 931.3 | 1,309.1 | -0.2 | 1,399.7 | 0.1 | 1,099.1 | 780.1 | 1,298.9 | 487.8 | 762.3 | 62.2 | 1,023.4 | 451.549 | 750.63 | 0.001 | 837 | 371.13 | 639.096 | 0.001 | 698.188 | 268.802 | 539.252 | 43.511 | 515.986 | 232 | 373.129 | -0.001 | 428.419 | 184.354 | 299.982 | 19.073 | 255.032 | 149.607 | 231.653 | 9.892 | 224.689 | 133.564 | 203.302 | 13.153 | 239.184 | 116.15 | 59.796 | 116.623 | 93.429 | 86.316 | 93.317 | 87.014 | 79.698 | 93.817 | 80.99 | 103.182 | 31.479 | 31.479 | 31.479 | 31.065 | 31.065 | 31.065 | 31.065 | 26.909 | 26.909 | 26.909 | 26.909 | 21.109 | 21.109 | 21.109 | 21.109 | 16.582 | 16.582 | 16.582 | 16.582 | 11.069 | 11.069 | 11.069 | 11.069 | 10.853 | 10.853 | 10.853 | 10.853 | 9.595 | 9.595 | 9.595 | 9.595 |
Total Current Liabilities
| 1,841.9 | 1,841.9 | 2,121.7 | 2,121.7 | 1,801.8 | 1,801.8 | 1,772.2 | 1,772.2 | 2,032.1 | 2,032.1 | 1,855.7 | 1,855.7 | 1,758.1 | 1,758.1 | 1,696.4 | 1,696.4 | 1,418.7 | 1,418.7 | 1,581.6 | 1,581.6 | 2,008.72 | 2,008.72 | 1,450.66 | 1,450.7 | 1,471.168 | 1,471.168 | 1,451.893 | 1,451.893 | 781.519 | 781.519 | 710.009 | 710.009 | 818.054 | 818.054 | 774.969 | 774.969 | 491.796 | 491.796 | 451.505 | 451.505 | 399.689 | 399.689 | 338.713 | 338.713 | 341.787 | 341.787 | 316.982 | 316.982 | 279.971 | 79.246 | 266.491 | 201.25 | 212.562 | 214.373 | 208.621 | 220.529 | 217.058 | 176.12 | 177.834 | 44.459 | 44.459 | 44.459 | 47.384 | 47.384 | 47.384 | 47.384 | 45.219 | 45.219 | 45.219 | 45.219 | 32.134 | 32.134 | 32.134 | 32.134 | 22.501 | 22.501 | 22.501 | 22.501 | 15.084 | 15.084 | 15.084 | 15.084 | 14.363 | 14.363 | 14.363 | 14.363 | 13.539 | 13.539 | 13.539 | 13.539 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3,373.5 | 3,373.5 | 3,889.5 | 3,325.6 | 3,128.9 | 3,128.9 | 3,111.8 | 3,111.8 | 3,084.6 | 3,084.5 | 2,500.2 | 2,500.3 | 2,526.8 | 2,526.8 | 2,917.1 | 2,917.2 | 2,932 | 2,932 | 3,086.9 | 3,086.9 | 2,664.299 | 2,664.299 | 2,766.168 | 2,766.2 | 1,671.241 | 1,671.241 | 1,662.1 | 1,662.338 | 1,313.863 | 1,314.301 | 1,340.359 | 1,342.018 | 1,365.992 | 1,369.014 | 1,496.555 | 1,503.453 | 1,083.67 | 1,092.947 | 638.054 | 650.416 | 790.859 | 805.474 | 666.875 | 681.994 | 438.061 | 454.166 | 383.037 | 401.615 | 389.193 | 95.434 | 400.669 | 398.862 | 309.962 | 311.052 | 238.648 | 242.607 | 83.591 | 212.472 | 97.283 | 24.321 | 24.321 | 24.321 | 65.951 | 65.951 | 65.951 | 65.951 | 9.12 | 9.12 | 9.12 | 9.12 | 14.76 | 14.76 | 14.76 | 14.76 | 18.037 | 18.037 | 18.037 | 18.037 | 11.178 | 11.178 | 11.178 | 11.178 | 8.078 | 8.078 | 8.078 | 8.078 | 9.337 | 9.337 | 9.337 | 9.337 |
Deferred Revenue Non-Current
| 465.2 | 0 | 436.1 | 0 | 190.6 | 0 | 0 | 2,679.4 | 0 | -33.4 | 175.8 | -394.5 | 149.6 | -394.5 | 130.2 | -518.9 | 130.6 | -518.9 | 132.1 | -590.375 | 72.955 | -590.375 | 127.88 | -623.192 | 61.081 | -623.192 | 109.99 | -369.008 | 52.512 | -369.008 | 57.822 | -296.419 | 254.448 | -296.419 | 60.505 | -345.842 | 49.212 | -345.842 | 51.881 | -136.445 | 50.354 | -136.445 | 50.795 | -145.929 | 49.05 | -145.929 | 46.907 | -82.329 | -296.586 | -82.329 | -304.753 | -341.204 | -230.348 | -223.348 | -150.802 | -138.87 | 51.214 | -143.704 | 55.964 | -13.123 | -13.123 | -13.123 | -51.576 | -51.576 | -51.576 | -51.576 | 7.269 | 7.269 | 7.269 | 7.269 | -4.506 | -4.506 | -4.506 | -4.506 | -12.359 | -12.359 | -12.359 | -12.359 | -7.254 | -7.254 | -7.254 | -7.254 | -4.833 | -4.833 | -4.833 | -4.833 | -5.604 | -5.604 | -5.604 | -5.604 |
Deferred Tax Liabilities Non-Current
| 117 | 0 | 110 | 0 | 128.8 | 0 | 133.6 | 33.4 | 162.4 | 33.4 | 123.6 | 30.9 | 116.2 | 30.9 | 115.3 | 28.825 | 130.8 | 28.825 | 124.5 | 31.125 | 126.48 | 31.125 | 138.557 | 34.639 | 127.776 | 34.639 | 126.352 | 31.588 | 79.598 | 31.588 | 83.911 | 20.978 | 94.126 | 20.978 | 94.103 | 23.526 | 67.149 | 23.526 | 42.274 | 10.569 | 31.59 | 10.569 | 28.965 | 7.241 | 27.075 | 7.241 | 25.38 | 6.345 | 18.96 | 6.345 | 20.925 | 22.318 | 21.31 | 10.608 | 11.286 | 10.607 | 10.258 | 3.261 | 7.127 | 1.782 | 1.782 | 1.782 | 1.944 | 1.944 | 1.944 | 1.944 | 1.921 | 1.921 | 1.921 | 1.921 | 0.772 | 0.772 | 0.772 | 0.772 | 0.241 | 0.241 | 0.241 | 0.241 | 0.091 | 0.091 | 0.091 | 0.091 | 0.265 | 0.265 | 0.265 | 0.265 | 0.211 | 0.211 | 0.211 | 0.211 |
Other Non-Current Liabilities
| -297.3 | 284.9 | 193.9 | 303.9 | 0.1 | 319.5 | 214.9 | -2,364.3 | 214.4 | 376.9 | -0.1 | 662.8 | 0.1 | 629.5 | 0.1 | 735.575 | -0.1 | 751.375 | -0.1 | 815.75 | 76.548 | 835.232 | 0.001 | 854.853 | 58.256 | 835.666 | -0.001 | 573.523 | 86.246 | 555.338 | 180.6 | 596.115 | -0.001 | 620.992 | 193.39 | 663.416 | 126.441 | 555.841 | 25.235 | 232.904 | 21.118 | 214.323 | 16.928 | 220.257 | 15.509 | 214.217 | 10.668 | 75.984 | 362.658 | 97.049 | 370.928 | 387.124 | 271.7 | 267.255 | 197.717 | 186.159 | 205.471 | 196.866 | 118.057 | 56.629 | 56.629 | 56.629 | 65.021 | 65.021 | 65.021 | 65.021 | 35.586 | 35.586 | 35.586 | 35.586 | 46.266 | 46.266 | 46.266 | 46.266 | 17.517 | 17.517 | 17.517 | 17.517 | 11.909 | 11.909 | 11.909 | 11.909 | 10.284 | 10.284 | 10.284 | 10.284 | 9.355 | 9.355 | 9.355 | 9.355 |
Total Non-Current Liabilities
| 3,658.4 | 3,658.4 | 4,629.5 | 3,629.5 | 3,448.4 | 3,448.4 | 3,460.3 | 3,460.3 | 3,461.4 | 3,461.4 | 2,799.5 | 2,799.5 | 2,792.7 | 2,792.7 | 3,162.7 | 3,162.7 | 3,193.3 | 3,193.3 | 3,343.4 | 3,343.4 | 2,940.282 | 2,940.281 | 3,032.606 | 3,032.5 | 1,918.354 | 1,918.354 | 1,898.441 | 1,898.441 | 1,532.219 | 1,532.219 | 1,662.692 | 1,662.692 | 1,714.565 | 1,714.565 | 1,844.553 | 1,844.553 | 1,326.472 | 1,326.472 | 757.444 | 757.444 | 893.921 | 893.921 | 763.563 | 763.563 | 529.695 | 529.695 | 465.992 | 401.615 | 474.225 | 116.498 | 487.769 | 467.1 | 372.624 | 365.567 | 296.849 | 300.503 | 350.534 | 268.895 | 278.431 | 69.608 | 69.608 | 69.608 | 81.339 | 81.339 | 81.339 | 81.339 | 53.896 | 53.896 | 53.896 | 53.896 | 57.291 | 57.291 | 57.291 | 57.291 | 23.436 | 23.436 | 23.436 | 23.436 | 15.923 | 15.923 | 15.923 | 15.923 | 13.794 | 13.794 | 13.794 | 13.794 | 13.299 | 13.299 | 13.299 | 13.299 |
Total Liabilities
| 5,500.3 | 5,500.3 | 6,751.2 | 5,751.2 | 5,250.2 | 5,250.2 | 5,232.5 | 5,232.5 | 5,493.5 | 5,493.5 | 4,655.2 | 4,655.2 | 4,550.8 | 4,550.8 | 4,859.1 | 4,859.1 | 4,612 | 4,612 | 4,925 | 4,925 | 4,949.002 | 4,949.001 | 4,483.266 | 4,483.2 | 3,389.522 | 3,389.522 | 3,350.334 | 3,350.334 | 2,313.738 | 2,313.738 | 2,372.701 | 2,372.701 | 2,532.619 | 2,532.619 | 2,619.522 | 2,619.522 | 1,818.268 | 1,818.268 | 1,208.949 | 1,208.949 | 1,293.61 | 1,293.61 | 1,102.276 | 1,102.276 | 871.482 | 871.482 | 782.974 | 788.554 | 754.196 | 195.744 | 754.26 | 668.35 | 585.186 | 579.94 | 505.47 | 521.032 | 567.592 | 445.015 | 456.265 | 114.066 | 114.066 | 114.066 | 128.723 | 128.723 | 128.723 | 128.723 | 99.115 | 99.115 | 99.115 | 99.115 | 89.425 | 89.425 | 89.425 | 89.425 | 45.937 | 45.937 | 45.937 | 45.937 | 31.007 | 31.007 | 31.007 | 31.007 | 28.157 | 28.157 | 28.157 | 28.157 | 26.838 | 26.838 | 26.838 | 26.838 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 642.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 1.8 | 1.779 | 1.779 | 1.775 | 1.8 | 1.77 | 1.77 | 1.764 | 1.764 | 1.701 | 1.701 | 1.693 | 1.693 | 1.604 | 1.604 | 1.539 | 1.539 | 1.528 | 1.528 | 1.52 | 1.52 | 1.512 | 1.512 | 1.507 | 1.507 | 1.5 | 1.5 | 1.488 | 1.488 | 1.454 | 0.372 | 1.435 | 1.434 | 1.433 | 1.431 | 1.429 | 1.424 | 1.421 | 1.421 | 1.421 | 0.355 | 0.355 | 0.355 | 0.354 | 0.354 | 0.354 | 0.354 | 0.35 | 0.35 | 0.35 | 0.35 | 0.347 | 0.347 | 0.347 | 0.347 | 0.344 | 0.344 | 0.344 | 0.344 | 0.341 | 0.341 | 0.341 | 0.341 | 0.331 | 0.331 | 0.331 | 0.331 | 0.33 | 0.33 | 0.33 | 0.33 |
Retained Earnings
| 2,498.2 | 2,498.2 | 2,393.8 | 2,393.8 | 2,260.3 | 2,260.3 | 2,333 | 2,333 | 2,027.2 | 2,027.2 | 1,964.4 | 1,964.4 | 1,577 | 1,577 | 1,310.5 | 1,310.5 | 821.4 | 821.4 | 718.9 | 718.9 | 597.811 | 597.811 | 659.244 | 659.2 | 556.628 | 556.628 | 522.881 | 522.881 | 413.511 | 413.511 | 287.281 | 287.281 | 186.684 | 186.684 | 158.787 | 158.787 | 221.968 | 221.968 | 220.986 | 220.986 | 156.109 | 156.109 | 154.235 | 154.235 | 105.838 | 105.838 | 123.494 | 119.364 | 82.19 | 30.874 | 85.528 | 69.027 | 53.555 | 54.073 | 57.34 | 46.973 | 41.117 | 37.35 | 42.321 | 10.58 | 10.58 | 10.58 | 15.521 | 15.521 | 15.521 | 15.521 | 13.864 | 13.864 | 13.864 | 13.864 | 10.254 | 10.254 | 10.254 | 10.254 | 5.249 | 5.249 | 5.249 | 5.249 | 2.249 | 2.249 | 2.249 | 2.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 2,829.2 | 2,829.2 | 1,736.7 | 2,736.7 | 1,785.6 | 2,785.6 | 1,878.7 | 2,461.4 | 1,987.9 | 2,680.2 | 1,684.9 | 2,684.9 | 1,500.3 | 2,500.3 | 1,377.9 | 2,377.9 | 1,605.1 | 2,605.1 | 1,118.1 | 2,118.1 | 1,081.189 | 2,081.19 | 2,008.4 | 2,008.4 | 1,955.608 | 1,955.608 | 1,918.525 | 1,918.525 | 1,259.723 | 1,259.723 | 1,338.503 | 1,338.503 | 1,000.119 | 1,000.119 | 797.014 | 797.014 | 776.571 | 776.571 | 433.977 | 433.977 | 239.235 | 239.235 | 231.944 | 231.944 | 244.62 | 244.62 | 0 | -81.082 | 0 | -81.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -56.299 | -56.299 | -56.299 | 0 | 0 | 0 | 0 | 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
| -86.4 | -86.4 | -54.9 | -54.9 | 952.4 | -47.6 | 568.5 | -656.475 | 680.5 | -11.8 | 996.4 | -3.6 | 1,000 | 0 | 1,000 | 0 | 1,000 | 0 | 999.8 | -0.2 | 999.816 | -0.184 | -0.229 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 249.622 | 249.622 | 248.043 | 143.867 | 228.493 | 217.912 | 216.997 | 216.79 | 166.23 | 164.437 | 166.995 | 156.494 | 152.882 | 96.122 | 96.122 | 96.122 | 38.905 | 38.905 | 38.905 | 38.905 | 38.182 | 38.182 | 38.182 | 38.182 | 15.059 | 15.059 | 15.059 | 15.059 | 15.011 | 15.011 | 15.011 | 15.011 | 13.935 | 13.935 | 13.935 | 13.935 | 13.089 | 13.089 | 13.089 | 13.089 | 12.893 | 12.893 | 12.893 | 12.893 |
Total Shareholders Equity
| 5,242.9 | 5,242.9 | 4,077.5 | 5,077.5 | 5,000.2 | 5,000.2 | 4,782.1 | 4,782.1 | 4,697.5 | 4,697.5 | 4,647.6 | 4,647.6 | 4,079.2 | 4,079.2 | 3,690.3 | 3,690.3 | 3,428.4 | 3,428.4 | 2,838.6 | 2,838.6 | 2,680.595 | 2,680.596 | 2,669.19 | 2,669.2 | 2,514.006 | 2,514.006 | 2,443.17 | 2,443.17 | 1,674.935 | 1,674.935 | 1,627.477 | 1,627.477 | 1,188.407 | 1,188.407 | 957.34 | 957.34 | 1,000.067 | 1,000.067 | 656.483 | 656.483 | 396.856 | 396.856 | 387.686 | 387.686 | 351.958 | 351.958 | 374.604 | 370.474 | 331.687 | 94.031 | 315.456 | 288.373 | 271.985 | 272.294 | 224.999 | 212.834 | 209.533 | 195.265 | 196.624 | 50.759 | 50.759 | 50.759 | 54.78 | 54.78 | 54.78 | 54.78 | 52.396 | 52.396 | 52.396 | 52.396 | 25.66 | 25.66 | 25.66 | 25.66 | 20.604 | 20.604 | 20.604 | 20.604 | 16.525 | 16.525 | 16.525 | 16.525 | 13.42 | 13.42 | 13.42 | 13.42 | 13.223 | 13.223 | 13.223 | 13.223 |
Total Equity
| 5,296.9 | 5,296.9 | 4,137.4 | 5,137.4 | 5,067.7 | 5,067.7 | 4,851 | 4,851 | 4,767.3 | 4,767.3 | 4,677.1 | 4,677.1 | 4,110.2 | 4,110.2 | 3,716.4 | 3,716.4 | 3,476 | 3,476 | 2,898.1 | 2,898.1 | 2,739.527 | 2,739.528 | 2,722.182 | 2,722.2 | 2,552.812 | 2,552.812 | 2,481.973 | 2,481.973 | 1,699.92 | 1,699.92 | 1,756.714 | 1,756.714 | 1,315.609 | 1,315.609 | 1,080.311 | 1,080.311 | 1,010.309 | 1,010.309 | 664.241 | 664.241 | 404.323 | 404.323 | 394.74 | 394.74 | 360.336 | 360.336 | 376.122 | 371.992 | 337.294 | 94.031 | 320.315 | 292.91 | 276.543 | 278.289 | 230.691 | 218.496 | 216.141 | 201.807 | 203.034 | 50.759 | 50.759 | 50.759 | 54.78 | 54.78 | 54.78 | 54.78 | 52.396 | 52.396 | 52.396 | 52.396 | 25.66 | 25.66 | 25.66 | 25.66 | 20.604 | 20.604 | 20.604 | 20.604 | 16.525 | 16.525 | 16.525 | 16.525 | 13.42 | 13.42 | 13.42 | 13.42 | 13.223 | 13.223 | 13.223 | 13.223 |
Total Liabilities & Shareholders Equity
| 10,797.2 | 10,797.2 | 10,888.6 | 10,888.6 | 10,317.9 | 10,317.9 | 10,083.5 | 10,083.5 | 10,260.8 | 10,260.8 | 9,332.3 | 9,332.3 | 8,661 | 8,661 | 8,575.5 | 8,575.5 | 8,088 | 8,088 | 7,823.1 | 7,823.1 | 7,688.529 | 7,688.529 | 7,205.448 | 7,205.4 | 5,942.334 | 5,942.334 | 5,832.307 | 5,832.307 | 4,013.658 | 4,013.658 | 4,129.415 | 4,129.415 | 3,848.228 | 3,848.228 | 3,699.833 | 3,699.833 | 2,828.577 | 2,828.577 | 1,873.19 | 1,873.19 | 1,697.933 | 1,697.933 | 1,497.016 | 1,497.016 | 1,231.818 | 1,231.818 | 1,159.096 | 289.774 | 1,091.49 | 289.774 | 1,074.575 | 961.26 | 861.729 | 858.229 | 736.161 | 739.528 | 783.733 | 646.822 | 659.299 | 164.825 | 164.825 | 164.825 | 183.503 | 183.503 | 183.503 | 183.503 | 151.511 | 151.511 | 151.511 | 151.511 | 115.085 | 115.085 | 115.085 | 115.085 | 66.541 | 66.541 | 66.541 | 66.541 | 47.531 | 47.531 | 47.531 | 47.531 | 41.577 | 41.577 | 41.577 | 41.577 | 40.061 | 40.061 | 40.061 | 40.061 |