HEICO Corporation
NYSE:HEI
240.94 (USD) • At close December 27, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 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 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 162.103 | 202.94 | 204.161 | 196.323 | 171.048 | 694.263 | 127.161 | 142.619 | 139.504 | 133.605 | 117.318 | 124.818 | 108.298 | 269.816 | 385.444 | 399.403 | 406.852 | 395.278 | 346.786 | 63.971 | 57.001 | 59.023 | 64.091 | 57.856 | 59.599 | 66.981 | 48.227 | 65.688 | 52.066 | 49.489 | 36.732 | 45.905 | 42.955 | 27.191 | 36.789 | 29.886 | 33.603 | 31.697 | 20.679 | 18.372 | 20.229 | 20.944 | 21.402 | 15.239 | 15.499 | 12.771 | 16.878 | 19.089 | 21.451 | 13.965 | 22.262 | 23.091 | 17.5 | 27.588 | 7.76 | 13.865 | 6.543 | 11.037 | 10.525 | 7.524 | 7.167 | 6.948 | 9.448 | 4.383 | 12.562 | 6.565 | 5.427 | 12.595 | 4.947 | 5.708 | 5.889 | 5.843 | 4.999 | 6.371 | 5.401 | 9.226 | 5.33 | 2.635 | 2.449 | 4.517 | 0.214 | 8.27 | 3.445 | 4.947 | 4.321 | 4.735 | 7.662 | 4.614 | 4.539 | 5.34 | 7.816 | 5.135 | 4.333 | 5.281 | 4.263 | 5.935 | 4.807 | 2.304 | 2.708 | 5.4 | 6 | 6.7 | 17.7 | 9.8 | 8.6 | 13.7 | 21.8 | 26.2 | 24.2 | 10.3 | 10.4 | 11 | 11 | 21.8 | 9.1 | 7.6 | 4.7 | 5.3 | 4.1 | 3.5 | 5 | 2.2 | 3 | 4.6 | 5.5 | 7.3 | 7.6 | 7.2 | 18.8 | 12.7 | 13.9 | 15.8 | 16.5 | 17.6 | 16.5 | 16 | 15.2 | 14.4 | 15.5 | 5.9 | 7.8 | 7.6 | 6.5 | 4.9 | 11.4 | 3 | 3 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 162.103 | 202.94 | 204.161 | 196.323 | 171.048 | 694.263 | 127.161 | 142.619 | 139.504 | 133.605 | 117.318 | 124.818 | 108.298 | 269.816 | 385.444 | 399.403 | 406.852 | 395.278 | 346.786 | 63.971 | 57.001 | 59.023 | 64.091 | 57.856 | 59.599 | 66.981 | 48.227 | 65.688 | 52.066 | 49.489 | 36.732 | 45.905 | 42.955 | 27.191 | 36.789 | 29.886 | 33.603 | 31.697 | 20.679 | 18.372 | 20.229 | 20.944 | 21.402 | 15.239 | 15.499 | 12.771 | 16.878 | 19.089 | 21.451 | 13.965 | 22.262 | 23.091 | 17.5 | 27.588 | 7.76 | 13.865 | 6.543 | 11.037 | 10.525 | 7.524 | 7.167 | 6.948 | 9.448 | 4.383 | 12.562 | 6.565 | 5.427 | 12.595 | 4.947 | 5.708 | 5.889 | 5.843 | 4.999 | 6.371 | 5.401 | 9.226 | 5.33 | 2.635 | 2.449 | 4.517 | 0.214 | 8.27 | 3.445 | 4.947 | 4.321 | 4.735 | 7.662 | 4.614 | 4.539 | 5.34 | 7.816 | 5.135 | 4.333 | 5.281 | 4.263 | 5.935 | 4.807 | 2.304 | 2.708 | 5.4 | 6 | 11.5 | 17.7 | 9.8 | 8.6 | 13.7 | 21.8 | 26.2 | 24.2 | 10.3 | 10.4 | 11 | 11 | 21.8 | 9.1 | 7.6 | 4.7 | 5.3 | 4.1 | 3.5 | 5 | 2.2 | 3 | 4.6 | 5.5 | 7.3 | 7.6 | 7.2 | 18.8 | 12.7 | 13.9 | 15.8 | 16.5 | 17.6 | 16.5 | 16 | 15.2 | 14.4 | 15.5 | 5.9 | 7.8 | 7.6 | 6.5 | 4.9 | 11.4 | 3 | 3 |
| Net Receivables
| 650.722 | 630.162 | 614.52 | 580.585 | 620.777 | 458.323 | 464.505 | 427.304 | 388.826 | 359.685 | 349.448 | 310.066 | 324.992 | 271.401 | 275.617 | 260.194 | 270.862 | 240.247 | 286.917 | 296.873 | 317.458 | 306.559 | 308.438 | 284.893 | 251.469 | 249.326 | 238.233 | 210.278 | 222.456 | 206.405 | 213.107 | 176.029 | 202.227 | 189.617 | 179.207 | 173.915 | 181.593 | 150.93 | 152.663 | 152.866 | 149.669 | 149.16 | 165.053 | 150.214 | 157.022 | 139.401 | 126.856 | 110.258 | 122.214 | 113.747 | 114.427 | 108.012 | 106.414 | 100.422 | 100.569 | 92.047 | 91.815 | 84.078 | 79.232 | 74.491 | 77.864 | 72.161 | 71.984 | 74.591 | 88.403 | 76.39 | 83.618 | 74.518 | 82.399 | 74.861 | 68.019 | 66.36 | 65.012 | 61.831 | 56.917 | 51.045 | 47.668 | 41.666 | 42.892 | 35.293 | 36.798 | 31.502 | 31.803 | 28.014 | 28.82 | 27.319 | 25.162 | 23.017 | 28.407 | 25.26 | 26.145 | 28.616 | 31.506 | 29.349 | 30.545 | 27.735 | 41.965 | 52.241 | 46.985 | 38.4 | 35.3 | 27.5 | 22.1 | 19.2 | 19.4 | 16.7 | 15 | 12.3 | 12.6 | 8.4 | 7.7 | 7.5 | 7.9 | 5.1 | 7.3 | 6.8 | 6.7 | 6.9 | 6.8 | 6.2 | 5.7 | 5.9 | 5.6 | 4.9 | 4.8 | 5.1 | 4.9 | 4.7 | 4.3 | 4 | 3.7 | 2.7 | 3.1 | 3.3 | 3.3 | 2.9 | 3.6 | 4.3 | 3.2 | 3.4 | 3.3 | 6.7 | 7.6 | 7.5 | 6.1 | 7.3 | 5.5 |
| Inventory
| 1,170.949 | 1,124.765 | 1,088.101 | 1,068.735 | 1,013.68 | 731.966 | 721.569 | 697.495 | 582.471 | 545.943 | 519.498 | 503.506 | 478.05 | 457.172 | 462.586 | 462.854 | 463.205 | 473.104 | 457.819 | 441.25 | 420.319 | 416.314 | 410.328 | 406.348 | 401.553 | 391.788 | 382.669 | 367.395 | 343.628 | 340.471 | 325.661 | 301.12 | 286.302 | 286.679 | 282.14 | 273.494 | 243.517 | 236.235 | 231.035 | 227.97 | 218.042 | 221.129 | 225.021 | 224.109 | 218.893 | 216.256 | 199.501 | 195.089 | 189.704 | 192.887 | 187.395 | 183.786 | 164.967 | 155.569 | 153.676 | 149.445 | 138.215 | 140.712 | 144.557 | 141.64 | 137.585 | 145.496 | 142.508 | 140.428 | 132.91 | 129.952 | 123.532 | 117.866 | 115.77 | 111.355 | 106.906 | 99.228 | 97.283 | 90.668 | 82.947 | 78.008 | 62.758 | 58.873 | 54.47 | 52.45 | 48.02 | 48.977 | 49.367 | 49.643 | 51.24 | 53.687 | 54.342 | 54.63 | 54.514 | 55.654 | 56.723 | 55.66 | 52.017 | 42.235 | 40.981 | 36.532 | 34.362 | 51.564 | 49.149 | 46.7 | 45.2 | 39 | 31.5 | 26.9 | 24.3 | 26 | 23.1 | 20.6 | 18.4 | 17.3 | 18.3 | 16.2 | 15.3 | 6.6 | 6.2 | 5.5 | 5.4 | 5.1 | 5.5 | 5.1 | 5.3 | 5.4 | 5.3 | 4.9 | 4.7 | 5 | 5.5 | 5.7 | 6.2 | 5.9 | 5.9 | 5.5 | 5.5 | 5.9 | 6 | 6.7 | 7.4 | 7.6 | 8.9 | 9.2 | 8.7 | 18.1 | 17.3 | 17 | 14.2 | 13 | 8.5 |
| Other Current Assets
| 78.518 | 69.068 | 61.919 | 66.716 | 49.837 | 47.372 | 53.404 | 51.381 | 41.929 | 42.54 | 46.461 | 36.172 | 26.045 | 32.626 | 39.774 | 26.648 | 24.706 | 32.115 | 33.991 | 22.616 | 18.953 | 20.688 | 19.71 | 30.328 | 42.374 | 40.126 | 51.194 | 38.142 | 27.484 | 75.858 | 67.145 | 65.348 | 64.411 | 61.489 | 47.862 | 46.134 | 44.899 | 44 | 48.11 | 44.227 | 43.353 | 42.053 | 51.235 | 45.035 | 50.058 | 39.685 | 46.243 | 44.752 | 34.542 | 34.556 | 33.126 | 33.592 | 27.757 | 26.308 | 26.221 | 25.004 | 22.676 | 23.898 | 22.938 | 22.144 | 20.961 | 25.752 | 19.29 | 21.646 | 17.635 | 21.186 | 20.112 | 21.121 | 14.692 | 14.363 | 14.354 | 17.334 | 12.727 | 13.02 | 12.15 | 11.892 | 10.377 | 9.991 | 9.674 | 9.385 | 8.88 | 10.424 | 10.31 | 10.645 | 6.875 | 10.766 | 10.229 | 10.966 | 11.106 | 10.162 | 10.597 | 9.698 | 8.461 | 8.118 | 7.55 | 5.989 | 5.518 | 6.111 | 6.316 | 5.3 | 4.1 | 4.9 | 9.9 | 10.7 | 5.9 | 6.3 | 8.6 | 2.9 | 2.5 | 3.6 | 3.7 | 3.4 | 2.9 | 2.6 | 3.5 | 3.2 | 5.8 | 3.8 | 3.6 | 3.6 | 2.6 | 2.5 | 2.1 | 2.1 | 1.7 | 1.4 | 1.3 | 1.6 | 1.7 | 1.1 | 1 | 1 | 1 | 1.7 | 1.4 | 1.5 | 1.7 | 1.8 | 2 | 12.2 | 13.8 | 1.3 | 1.2 | 1.3 | 1 | 0.7 | 0.6 |
| Total Current Assets
| 2,062.292 | 2,026.935 | 1,968.701 | 1,912.359 | 1,855.342 | 1,931.924 | 1,366.639 | 1,318.799 | 1,152.73 | 1,081.773 | 1,032.725 | 974.562 | 937.385 | 1,031.015 | 1,163.421 | 1,149.099 | 1,165.625 | 1,140.744 | 1,125.513 | 824.71 | 813.731 | 802.584 | 802.567 | 779.425 | 733.808 | 728.158 | 694.726 | 662.432 | 631.892 | 655.929 | 629.835 | 575.205 | 584.221 | 553.668 | 545.998 | 523.429 | 503.612 | 462.862 | 452.487 | 443.435 | 431.293 | 433.286 | 462.711 | 434.597 | 441.472 | 408.113 | 380.113 | 359.695 | 367.911 | 355.155 | 357.21 | 348.481 | 316.638 | 309.887 | 288.226 | 280.361 | 259.249 | 259.725 | 257.252 | 245.799 | 243.577 | 250.357 | 243.23 | 241.048 | 251.51 | 234.093 | 232.689 | 226.1 | 217.808 | 206.287 | 195.168 | 188.765 | 180.021 | 171.89 | 157.415 | 150.171 | 126.133 | 113.165 | 109.485 | 101.645 | 93.912 | 99.173 | 94.925 | 93.249 | 94.484 | 96.507 | 97.395 | 93.227 | 98.566 | 96.416 | 101.281 | 99.109 | 96.317 | 84.983 | 83.339 | 76.191 | 86.652 | 112.22 | 105.158 | 95.8 | 90.6 | 82.9 | 81.2 | 66.6 | 58.2 | 62.7 | 68.5 | 62 | 57.7 | 39.6 | 40.1 | 38.1 | 37.1 | 36.1 | 26.1 | 23.1 | 22.6 | 21.1 | 20 | 18.4 | 18.6 | 16 | 16 | 16.5 | 16.7 | 18.8 | 19.3 | 19.2 | 31 | 23.7 | 24.5 | 25 | 26.1 | 28.5 | 27.2 | 27.1 | 27.9 | 28.1 | 29.6 | 30.7 | 33.6 | 33.7 | 32.6 | 30.7 | 32.7 | 24 | 17.6 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 339.034 | 330.254 | 326.74 | 327.661 | 321.848 | 285.033 | 273.856 | 274.403 | 225.879 | 202.844 | 193.558 | 194.604 | 193.638 | 179.101 | 177.315 | 177.968 | 168.848 | 170.34 | 171.399 | 172.299 | 173.345 | 173.182 | 169.792 | 169.279 | 154.739 | 154.614 | 148.114 | 133.115 | 129.883 | 129.905 | 126.402 | 121.881 | 121.611 | 118.935 | 117.663 | 112.686 | 105.67 | 103.175 | 104.493 | 104.223 | 93.865 | 95.13 | 95.502 | 96.802 | 97.737 | 90.863 | 82.509 | 81.8 | 80.518 | 78.828 | 78.595 | 77.126 | 67.074 | 56.987 | 57.759 | 58.134 | 59.003 | 59.803 | 60.411 | 60.063 | 60.528 | 60.496 | 60.127 | 59.97 | 59.966 | 59.548 | 59.088 | 56.512 | 55.554 | 51.75 | 51.105 | 50.105 | 49.489 | 48.894 | 47.473 | 46.01 | 46.663 | 42.482 | 40.614 | 40.124 | 40.558 | 36.799 | 36.649 | 36.655 | 35.537 | 40.145 | 40.106 | 40.226 | 40.059 | 40.702 | 40.841 | 39.892 | 39.298 | 29.154 | 28.922 | 27.149 | 26.903 | 33.824 | 31.356 | 29.5 | 28.3 | 24.6 | 21 | 18.6 | 14.8 | 15.1 | 9.7 | 8.8 | 8.5 | 7.7 | 7.6 | 6.7 | 5.8 | 4.7 | 9 | 8.8 | 9.3 | 9.6 | 10.2 | 10.5 | 8.6 | 8.7 | 7.8 | 7.7 | 7.7 | 7.9 | 8 | 8.2 | 8.5 | 8 | 8.1 | 7.5 | 7.6 | 7.8 | 7.9 | 8.2 | 8.5 | 8.8 | 9.1 | 9.1 | 9.3 | 14.4 | 14.3 | 15.2 | 12.5 | 12.1 | 9.7 |
| Goodwill
| 3,380.295 | 3,291.962 | 3,285.468 | 3,290.494 | 3,274.327 | 2,026.279 | 2,031.235 | 1,994.347 | 1,672.425 | 1,541.477 | 1,511.466 | 1,446.25 | 1,450.395 | 1,402.876 | 1,400.048 | 1,388.046 | 1,383.167 | 1,320.047 | 1,300.187 | 1,301.316 | 1,268.703 | 1,263.473 | 1,187.281 | 1,170.401 | 1,114.832 | 1,102.352 | 1,104.555 | 1,090.864 | 1,081.306 | 921.978 | 912.539 | 864.658 | 865.717 | 865.533 | 868.569 | 863.916 | 766.639 | 713.127 | 712.043 | 712.753 | 686.271 | 689.323 | 688.088 | 687.044 | 688.489 | 619.571 | 542.236 | 543.932 | 542.114 | 531.594 | 535.257 | 516.246 | 443.402 | 392.439 | 391.339 | 389.202 | 385.016 | 380.709 | 381.122 | 366.415 | 365.243 | 348.005 | 331.205 | 329.677 | 323.393 | 318.38 | 318.608 | 313.146 | 310.502 | 282.517 | 280.33 | 276.423 | 275.116 | 272.037 | 264.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 1,334.774 | 1,299.87 | 1,333.337 | 1,365.682 | 1,357.281 | 822.545 | 844.319 | 873.722 | 733.327 | 638.55 | 624.917 | 566.09 | 582.307 | 545.8 | 557.55 | 565.921 | 579.041 | 542.674 | 540.623 | 556.718 | 550.693 | 561.547 | 533.37 | 529.191 | 506.36 | 516.454 | 532.263 | 530.987 | 538.081 | 390.926 | 388.366 | 357.123 | 366.863 | 376.828 | 386.651 | 391.907 | 272.593 | 220.514 | 223.304 | 231.14 | 200.81 | 214.179 | 227.517 | 234.17 | 241.558 | 207.098 | 145.658 | 150.786 | 154.324 | 147.21 | 153.113 | 145.542 | 78.157 | 59.496 | 61.395 | 63.1 | 49.487 | 51.949 | 54.037 | 40.028 | 41.588 | 34.834 | 22.366 | 23.844 | 24.983 | 34.655 | 36.184 | 34.475 | 35.333 | 18.839 | 21.602 | 21.125 | 22.011 | 0 | 0 | 263.555 | 248.229 | 232.349 | 232.303 | 228.248 | 216.674 | 216.801 | 216.317 | 216.229 | 188.7 | 188.677 | 189.011 | 189.494 | 189.482 | 189.78 | 186.705 | 186.676 | 183.048 | 166.994 | 167.004 | 151.981 | 152.77 | 157.533 | 146.696 | 142 | 143.6 | 126 | 71.9 | 67.3 | 54 | 51.5 | 13.1 | 13.1 | 13.3 | 5.2 | 4.7 | 4.5 | 4.8 | 1.8 | 13.1 | 12.6 | 12.4 | 12.3 | 11.7 | 11.1 | 10.2 | 9.7 | 9 | 7.8 | 7.5 | 5.6 | 5.5 | 5.5 | 5.8 | 3.7 | 3.4 | 3.7 | 3.5 | 2.7 | 2.7 | 2.8 | 2.7 | 2.8 | 2.8 | 2.9 | 2.9 | 6.5 | 6.5 | 6.7 | 3.7 | 2.2 | 2.2 |
| Goodwill and Intangible Assets
| 4,715.069 | 4,591.832 | 4,618.805 | 4,656.176 | 4,631.608 | 2,848.824 | 2,875.554 | 2,868.069 | 2,405.752 | 2,180.027 | 2,136.383 | 2,012.34 | 2,032.702 | 1,948.676 | 1,957.598 | 1,953.967 | 1,962.208 | 1,862.721 | 1,840.81 | 1,858.034 | 1,819.396 | 1,825.02 | 1,720.651 | 1,699.592 | 1,621.192 | 1,618.806 | 1,636.818 | 1,621.851 | 1,619.387 | 1,312.904 | 1,300.905 | 1,221.781 | 1,232.58 | 1,242.361 | 1,255.22 | 1,255.823 | 1,039.232 | 933.641 | 935.347 | 943.893 | 887.081 | 903.502 | 915.605 | 921.214 | 930.047 | 826.669 | 687.894 | 694.718 | 696.438 | 678.804 | 688.37 | 661.788 | 521.559 | 392.439 | 391.339 | 389.202 | 434.503 | 380.709 | 381.122 | 366.415 | 406.831 | 382.839 | 353.571 | 353.521 | 348.376 | 353.035 | 354.792 | 347.621 | 345.835 | 301.356 | 301.932 | 297.548 | 297.127 | 272.037 | 264.257 | 263.555 | 248.229 | 232.349 | 232.303 | 228.248 | 216.674 | 216.801 | 216.317 | 216.229 | 188.7 | 188.677 | 189.011 | 189.494 | 189.482 | 189.78 | 186.705 | 186.676 | 183.048 | 166.994 | 167.004 | 151.981 | 152.77 | 157.533 | 146.696 | 142 | 143.6 | 126 | 71.9 | 67.3 | 54 | 51.5 | 13.1 | 13.1 | 13.3 | 5.2 | 4.7 | 4.5 | 4.8 | 1.8 | 13.1 | 12.6 | 12.4 | 12.3 | 11.7 | 11.1 | 10.2 | 9.7 | 9 | 7.8 | 7.5 | 5.6 | 5.5 | 5.5 | 5.8 | 3.7 | 3.4 | 3.7 | 3.5 | 2.7 | 2.7 | 2.8 | 2.7 | 2.8 | 2.8 | 2.9 | 2.9 | 6.5 | 6.5 | 6.7 | 3.7 | 2.2 | 2.2 |
| Long Term Investments
| 0 | 0 | -119.987 | -128.203 | -131.846 | -83.357 | -94.468 | -113.477 | -148.489 | -48.192 | -42.629 | -40.243 | 0 | -38.868 | -47.409 | -47.598 | 0 | -45.869 | -49.749 | -29.835 | 0 | -51.626 | -55.511 | -59.133 | 0 | -46.469 | -46.875 | -42.526 | 0 | -43.27 | -41.525 | -0.272 | -0.407 | -0.59 | -0.68 | -0.656 | -0.847 | -0.974 | -1.207 | -0.813 | 0 | -1.357 | -1.493 | -1.529 | -1.791 | -2.316 | -2.5 | 0 | -2.492 | -2.538 | -2.464 | -2.268 | -2.374 | -20.001 | -19.215 | -18.26 | 0 | -18.534 | -17.185 | -16.503 | 0 | -15.306 | -13.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 119.987 | 128.203 | 131.846 | 83.357 | 94.468 | 113.477 | 148.489 | 48.192 | 42.629 | 40.243 | 0 | 38.868 | 47.409 | 47.598 | 0 | 45.869 | 49.749 | 29.835 | 0 | 51.626 | 55.511 | 59.133 | 0 | 46.469 | 46.875 | 42.526 | 0 | 43.27 | 41.525 | 0.272 | 0.407 | 0.59 | 0.68 | 0.656 | 0.847 | 0.974 | 1.207 | 0.813 | 1.063 | 1.357 | 1.493 | 1.529 | 1.791 | 2.316 | 2.5 | 2.608 | 2.492 | 2.538 | 2.464 | 2.268 | 2.374 | 20.001 | 19.215 | 18.26 | 0 | 18.534 | 17.185 | 16.503 | 0 | 15.306 | 13.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 476.427 | 473.415 | 451.599 | 439.873 | 386.265 | 387.521 | 354.15 | 343.349 | 311.135 | 274.515 | 280.038 | 332.389 | 334.682 | 302.843 | 296.834 | 284.55 | 251.03 | 249.445 | 227.113 | 242.078 | 162.739 | 159.502 | 160.63 | 148.718 | 143.657 | 153.261 | 148.223 | 153.044 | 131.269 | 124.985 | 120.197 | 112.555 | 101.063 | 102.356 | 98.231 | 89.562 | 87.873 | 88.736 | 88.267 | 83.709 | 75.912 | 75.205 | 73.624 | 70.953 | 63.759 | 61.02 | 58.699 | 53.7 | 47.979 | 46.412 | 47.34 | 45.104 | 35.798 | 95.429 | 97.583 | 97.803 | 28.888 | 77.802 | 81.113 | 65.555 | 21.974 | 19.758 | 17.564 | 17.839 | 16.69 | 18.993 | 17.859 | 18.114 | 12.105 | 11.927 | 11.091 | 10.542 | 8.178 | 21.517 | 21.353 | 21.755 | 14.599 | 11 | 10.92 | 10.959 | 13.111 | 15.862 | 15.507 | 14.802 | 14.523 | 10.316 | 8.195 | 7.924 | 8.225 | 7.498 | 6.842 | 7.349 | 6.977 | 7.138 | 7.039 | 12.811 | 15.407 | 13.764 | 13.146 | 10.3 | 10.7 | 9.4 | 8.9 | 7.2 | 6.1 | 7.3 | 8.3 | 9.3 | 9.1 | 18.3 | 18 | 14.9 | 14.1 | 11.2 | 3.5 | 3.4 | 3.1 | 2.8 | 3 | 2.9 | 1.6 | 1.5 | 1.7 | 1.7 | 1.8 | 1.9 | 1.7 | 1.5 | 1.1 | 1 | 0.3 | 0.1 | 0.3 | 0 | 0 | -0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 |
| Total Non-Current Assets
| 5,530.53 | 5,395.501 | 5,397.144 | 5,423.71 | 5,339.721 | 3,521.378 | 3,503.56 | 3,485.821 | 2,942.766 | 2,705.578 | 2,652.608 | 2,539.333 | 2,561.022 | 2,430.62 | 2,431.747 | 2,416.485 | 2,382.086 | 2,282.506 | 2,239.322 | 2,272.411 | 2,155.48 | 2,157.704 | 2,051.073 | 2,017.589 | 1,919.588 | 1,926.681 | 1,933.155 | 1,908.01 | 1,880.539 | 1,567.794 | 1,547.504 | 1,456.217 | 1,455.254 | 1,463.652 | 1,471.114 | 1,458.071 | 1,232.775 | 1,125.552 | 1,128.107 | 1,131.825 | 1,057.921 | 1,073.837 | 1,084.731 | 1,088.969 | 1,091.543 | 978.552 | 829.102 | 832.826 | 824.935 | 804.044 | 814.305 | 784.018 | 624.431 | 544.855 | 546.681 | 545.139 | 522.394 | 518.314 | 522.646 | 492.033 | 489.333 | 463.093 | 431.262 | 431.33 | 425.032 | 431.576 | 431.739 | 422.247 | 413.494 | 365.033 | 364.128 | 358.195 | 354.794 | 342.448 | 333.083 | 331.32 | 309.491 | 285.831 | 283.837 | 279.331 | 270.343 | 269.462 | 268.473 | 267.686 | 238.76 | 239.138 | 237.312 | 237.644 | 237.766 | 237.98 | 234.388 | 233.917 | 229.323 | 203.286 | 202.965 | 191.941 | 195.08 | 205.121 | 191.198 | 181.8 | 182.6 | 160 | 101.8 | 93.1 | 74.9 | 73.9 | 31.1 | 31.2 | 30.9 | 31.2 | 30.3 | 26.1 | 24.7 | 17.7 | 25.6 | 24.8 | 24.8 | 24.7 | 24.9 | 24.5 | 20.4 | 19.9 | 18.5 | 17.2 | 17 | 15.4 | 15.2 | 15.2 | 15.4 | 12.7 | 11.8 | 11.3 | 11.4 | 10.5 | 10.6 | 10.9 | 11.3 | 11.7 | 12 | 12.3 | 12.5 | 21.1 | 21.1 | 22.2 | 16.6 | 14.8 | 12.3 |
| Total Assets
| 7,592.822 | 7,422.436 | 7,365.845 | 7,336.069 | 7,195.063 | 5,453.302 | 4,870.199 | 4,804.62 | 4,095.496 | 3,787.351 | 3,685.333 | 3,513.895 | 3,498.407 | 3,461.635 | 3,595.168 | 3,565.584 | 3,547.711 | 3,423.25 | 3,364.835 | 3,097.121 | 2,969.211 | 2,960.288 | 2,853.64 | 2,797.014 | 2,653.396 | 2,654.839 | 2,627.881 | 2,570.442 | 2,512.431 | 2,223.723 | 2,177.339 | 2,031.422 | 2,039.475 | 2,017.32 | 2,017.112 | 1,981.5 | 1,736.387 | 1,588.414 | 1,580.594 | 1,575.26 | 1,489.214 | 1,507.123 | 1,547.442 | 1,523.566 | 1,533.015 | 1,386.665 | 1,209.215 | 1,192.521 | 1,192.846 | 1,159.199 | 1,171.515 | 1,132.499 | 941.069 | 854.742 | 834.907 | 825.5 | 781.643 | 778.039 | 779.898 | 737.832 | 732.91 | 713.45 | 674.492 | 672.378 | 676.542 | 665.669 | 664.428 | 648.347 | 631.302 | 571.32 | 559.296 | 546.96 | 534.815 | 514.338 | 490.498 | 481.491 | 435.624 | 398.996 | 393.322 | 380.976 | 364.255 | 368.635 | 363.398 | 360.935 | 333.244 | 335.645 | 334.707 | 330.871 | 336.332 | 334.396 | 335.669 | 333.026 | 325.64 | 288.269 | 286.304 | 268.132 | 281.732 | 317.341 | 296.356 | 277.6 | 273.2 | 242.9 | 183 | 159.7 | 133.1 | 136.6 | 99.6 | 93.2 | 88.6 | 70.8 | 70.4 | 64.2 | 61.8 | 53.8 | 51.7 | 47.9 | 47.4 | 45.8 | 44.9 | 42.9 | 39 | 35.9 | 34.5 | 33.7 | 33.7 | 34.2 | 34.5 | 34.4 | 46.4 | 36.4 | 36.3 | 36.3 | 37.5 | 39 | 37.8 | 38 | 39.2 | 39.8 | 41.6 | 43 | 46.1 | 54.8 | 53.7 | 52.9 | 49.3 | 38.8 | 29.9 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 198.429 | 207.463 | 194.875 | 194.894 | 205.893 | 139.515 | 147.708 | 134.836 | 116.551 | 108.441 | 97.089 | 89.005 | 85.544 | 80.611 | 87.467 | 78.292 | 76.237 | 80.548 | 108.397 | 95.385 | 106.225 | 97.891 | 101.777 | 89.545 | 107.219 | 99.955 | 94.373 | 81.129 | 89.724 | 78.795 | 73.625 | 66.949 | 73.335 | 65.312 | 63.193 | 59.861 | 64.682 | 53.035 | 56.092 | 55.162 | 57.157 | 48.68 | 56.37 | 51.837 | 54.855 | 54.089 | 41.944 | 42.055 | 50.083 | 41.746 | 43.511 | 41.046 | 43.547 | 34.788 | 36.722 | 33.601 | 28.604 | 28.29 | 27.86 | 28.146 | 26.978 | 29.512 | 25.727 | 26.619 | 29.657 | 29.581 | 28.648 | 23.813 | 28.161 | 26.089 | 26.96 | 21.448 | 22.386 | 18.023 | 15.26 | 13.731 | 11.129 | 9.711 | 8.758 | 7.566 | 7.969 | 6.716 | 6.823 | 6.398 | 7.475 | 6.912 | 6.908 | 7.413 | 7.64 | 7.077 | 8.306 | 7.425 | 7.768 | 6.064 | 6.056 | 5.881 | 5.026 | 10.312 | 12.156 | 10.6 | 11.1 | 10.7 | 7.5 | 7 | 6.2 | 6.3 | 6.4 | 5 | 4.2 | 3.8 | 4.6 | 4 | 4.8 | 1.7 | 2.2 | 1.7 | 1.5 | 1.4 | 1.7 | 1.2 | 1 | 1.1 | 0.9 | 1.2 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 0.9 | 0.7 | 0.9 | 0.9 | 1 | 0.7 | 0.5 | 0 | 0.7 | 0.9 | 1.1 | 0 | 2.4 | 1.6 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 27.529 | 4.208 | 4.382 | 4.739 | 38.304 | 16.777 | 18.86 | 1.615 | 16.31 | 1.734 | 1.781 | 1.484 | 15.389 | 1.493 | 1.111 | 1.089 | 15.225 | 1.073 | 1.025 | 0.932 | 1.812 | 1.72 | 1.716 | 1.73 | 1.718 | 1.858 | 0.96 | 0.97 | 0.902 | 0.9 | 0.814 | 0.397 | 0.822 | 0.67 | 0.71 | 0.692 | 0.714 | 0.686 | 0.692 | 0.726 | 0.836 | 0.466 | 0.519 | 1.148 | 0.697 | 0.663 | 0.614 | 0.657 | 0.626 | 0.304 | 0.318 | 0.313 | 0.335 | 0.045 | 0.05 | 0.091 | 0.148 | 0.199 | 0.251 | 0.24 | 0.237 | 0.233 | 0.222 | 0.218 | 0.22 | 0.25 | 0.208 | 2.193 | 2.187 | 1.986 | 1.986 | 0.006 | 0.039 | 0.056 | 1.568 | 3.064 | 0.063 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.057 | 0.009 | 0.029 | 0.034 | 0.002 | 12.253 | 6.756 | 0.012 | 0.017 | 0.023 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.483 | 0.494 | 0.5 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 1.2 | 0.8 | 0.8 | 1.2 | 1.4 | 1.4 | 1.1 | 0.5 | 0.5 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 10.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 | 0.3 | 4.1 | 1.4 |
| Tax Payables
| 235.807 | 3.549 | 6.032 | 22.625 | 190.453 | 7.149 | 4.101 | 26.352 | 12.455 | 2.458 | 2.033 | 2.03 | 0.964 | 0.598 | 0.617 | 3.506 | 1.647 | 1.733 | 1.586 | 2.742 | 3.05 | 1.484 | 0 | 0 | 2.837 | 1.374 | 0 | 14.872 | 11.65 | 0 | 2.57 | 11.796 | 4.622 | 4.672 | 8.521 | 9.001 | 3.193 | 2.062 | 2.464 | 8.772 | 2.067 | 0.494 | 0 | 14.443 | 0 | 2.776 | 7.078 | 2.088 | 4.564 | 3.678 | 9.89 | 0 | 3.132 | 3.102 | 6.621 | 1.531 | 0.979 | 1.196 | 0.24 | 5.516 | 1.32 | 0 | 0.439 | 2.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 76.65 | 96.117 | 87.556 | -139.515 | -147.708 | -134.836 | 58.757 | -108.441 | -97.089 | -89.005 | 32.738 | -80.611 | -87.467 | -78.292 | 25.631 | -80.548 | -108.397 | -95.385 | 23.809 | -97.891 | -101.777 | -89.545 | 28.262 | -99.955 | -94.373 | -81.129 | 29.247 | -78.795 | 2.57 | 11.796 | 32.135 | 4.672 | 8.521 | 9.001 | 16.498 | 2.062 | 2.464 | 8.772 | 12.481 | 0.494 | 0 | 14.443 | 11.529 | 2.776 | 7.078 | 2.088 | -50.083 | -41.746 | -43.511 | -41.046 | -43.547 | -34.788 | -36.722 | -33.601 | 0.979 | -28.29 | -27.86 | -28.146 | 1.32 | 0 | 0.439 | 2.44 | 40.342 | 39.987 | 40.252 | 0 | 43.739 | 36.004 | 29.753 | 0 | 33.792 | 33.152 | 24.54 | 27.247 | 32.473 | 24.526 | 22.627 | 0 | 20.244 | 18.091 | 15.176 | 12.839 | 14.362 | 13.446 | 12.898 | 0 | 0 | 0 | 0 | 0 | 16.443 | 14.456 | 14.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 202.086 | 399.485 | 353.874 | 381.837 | 143.136 | 315.606 | 296.159 | 290.693 | 216.786 | 233.812 | 203.289 | 181.361 | 281.445 | 179.515 | 167.563 | 151.788 | 205.476 | 146.288 | 145.345 | 144.472 | 195.882 | 168.041 | 147.377 | 132.84 | 170.655 | 151.57 | 134.72 | 132.085 | 147.161 | 147.407 | 134.969 | 117.578 | 135.642 | 115.603 | 89.404 | 85.896 | 99.798 | 91.047 | 81.744 | 80.495 | 92.16 | 86.067 | 79.982 | 77.175 | 105.734 | 84.362 | 68.788 | 57.774 | 69.799 | 68.678 | 71.628 | 58.361 | 76.376 | 56.003 | 46.957 | 45.966 | 52.101 | 38.292 | 37.18 | 31.5 | 36.978 | 30.267 | 35.158 | 30.687 | 51.351 | 42.592 | 45.258 | 38.939 | 56.99 | 38.458 | 31.472 | 30.737 | 43.078 | 34.758 | 28.276 | 34.111 | 38.758 | 26.04 | 25.662 | 18.498 | 24.015 | 18.962 | 17.131 | 12.872 | 15.182 | 13.991 | 13.886 | 10.623 | 14.935 | 13.07 | 13.303 | 16.094 | 17.007 | 14.98 | 16.341 | 19.165 | 26.13 | 18.101 | 18.378 | 16.5 | 15.6 | 11.7 | 8.3 | 10.5 | 11 | 10.7 | 10.1 | 8.8 | 8.1 | 5.8 | 6.5 | 6.9 | 6.6 | 6.8 | 5.9 | 5 | 5.6 | 5.3 | 4 | 3.2 | 3.8 | 3.1 | 3.4 | 2.9 | 2.9 | 3.3 | 3 | 2.9 | 5.4 | 3.6 | 3.3 | 3.4 | 4.5 | 4.3 | 3.9 | 3.9 | 5 | 4.3 | 4 | 4.3 | 6.5 | 3.2 | 3.6 | 5.4 | 5 | 3.9 | 3.1 |
| Total Current Liabilities
| 663.851 | 614.705 | 559.163 | 604.095 | 665.342 | 479.047 | 466.828 | 453.496 | 420.859 | 346.445 | 304.192 | 273.88 | 294.88 | 262.217 | 256.758 | 234.675 | 241.161 | 229.642 | 256.353 | 243.531 | 289.138 | 269.136 | 250.87 | 224.115 | 282.429 | 254.757 | 230.053 | 229.056 | 249.437 | 227.102 | 211.978 | 196.72 | 214.421 | 186.257 | 161.828 | 155.45 | 168.387 | 146.83 | 140.992 | 145.155 | 152.22 | 135.707 | 136.871 | 144.603 | 161.286 | 141.89 | 118.424 | 102.574 | 131.514 | 114.406 | 125.347 | 99.72 | 123.39 | 93.938 | 90.35 | 81.189 | 81.832 | 67.977 | 65.531 | 65.402 | 65.513 | 60.012 | 61.546 | 59.964 | 81.228 | 72.423 | 74.114 | 64.945 | 87.338 | 66.533 | 60.418 | 52.191 | 65.503 | 52.837 | 45.104 | 50.906 | 49.95 | 35.809 | 34.478 | 26.122 | 32.042 | 25.736 | 24.011 | 19.279 | 22.686 | 20.937 | 20.796 | 30.289 | 29.331 | 20.159 | 21.626 | 23.542 | 24.802 | 21.071 | 22.424 | 25.073 | 31.183 | 28.896 | 31.028 | 27.6 | 27.3 | 22.9 | 16.2 | 17.9 | 17.6 | 17.4 | 16.9 | 14.2 | 12.6 | 9.9 | 11.5 | 11.3 | 11.9 | 9 | 9.3 | 7.5 | 7.9 | 7.9 | 7.1 | 5.8 | 5.9 | 4.7 | 4.8 | 4.4 | 4.2 | 4.5 | 4.1 | 3.9 | 16.4 | 4.5 | 4 | 4.3 | 5.4 | 5.3 | 4.6 | 4.4 | 5 | 5 | 4.9 | 5.4 | 6.5 | 5.9 | 5.5 | 5.7 | 5.3 | 8 | 4.5 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 0 | 2,254.889 | 2,412.547 | 2,524.251 | 2,565.036 | 1,212.488 | 750.176 | 795.963 | 365.585 | 259.78 | 276.971 | 235.65 | 296.812 | 397.253 | 592.815 | 668.595 | 782.9 | 784.248 | 786.758 | 617.661 | 568.778 | 639.304 | 555.525 | 607.656 | 531.611 | 622.889 | 683.362 | 668.527 | 673.528 | 434.312 | 460.465 | 416.932 | 498.877 | 509.57 | 564.529 | 596.5 | 369.279 | 301.206 | 328.653 | 356.88 | 331.382 | 385.867 | 436.074 | 378.137 | 376.818 | 318.876 | 227.932 | 254.224 | 131.194 | 152.615 | 174.4 | 190.467 | 39.823 | 0.055 | 7.055 | 24.074 | 14.073 | 47.093 | 64.1 | 43.159 | 55.194 | 56.255 | 37.274 | 40.328 | 37.381 | 42.512 | 55.621 | 64.666 | 53.765 | 39.036 | 49.036 | 60.016 | 55.022 | 60.03 | 61.022 | 61.04 | 34.061 | 22.028 | 27.042 | 31.057 | 18.071 | 36.086 | 44.1 | 53.983 | 31.984 | 43.985 | 47.98 | 38.73 | 49.23 | 63.981 | 67.983 | 69.984 | 66.987 | 37.995 | 41.001 | 27.009 | 40.015 | 96.274 | 79.75 | 70.9 | 73 | 58.6 | 10 | 46.1 | 30.1 | 35.2 | 10.3 | 10.4 | 10.5 | 10.5 | 10.1 | 6 | 6 | 2.6 | 6 | 6.2 | 7.1 | 6.9 | 7.1 | 7.3 | 4.4 | 3.7 | 2.9 | 2.8 | 2.9 | 3 | 3 | 3.2 | 3.1 | 2.6 | 2.6 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 5 | 5 | 5.1 | 5.1 | 12.2 | 13.6 |
| Deferred Revenue Non-Current
| 0 | 0 | 52.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 258.289 | 252.587 | 224.684 | 223.266 | 222.225 | 221.208 | 204.139 | 196.507 | 195.893 | 188.264 | 178.353 | 151.45 | 138.995 | 0 | 133.599 | 134.034 | 132.355 | 131.123 | 126.881 | 125.132 | 98.902 | 99.512 | 87.906 | 88.38 | 91.136 | 91.282 | 64.821 | 63.914 | 64.409 | 39.966 | 38.105 | 37.833 | 58.003 | 59.218 | 52.444 | 51.218 | 51.218 | 90.436 | 0 | 0 | 0 | 58,899 | 0 | 0 | 0 | 45,308 | 0 | 0 | 0 | 41,340 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 114.156 | 117.033 | 119.987 | 128.203 | 131.846 | 83.357 | 94.468 | 113.477 | 71.162 | 48.192 | 42.629 | 40.243 | 40.761 | 38.868 | 47.409 | 47.598 | 55.658 | 45.869 | 49.749 | 29.835 | 51.496 | 51.626 | 55.511 | 59.133 | 46.644 | 46.469 | 46.875 | 42.526 | 59.026 | 106.866 | 108.429 | 103.233 | 105.962 | 107.687 | 109.778 | 110.469 | 110.588 | 114.618 | 115.288 | 117.856 | 111.429 | 115.527 | 122.109 | 124.219 | 128.482 | 115.426 | 89.658 | 89.863 | 90.436 | 91.351 | 88.981 | 88.853 | 58.899 | 46.67 | 45.695 | 44.967 | 45.308 | 43.126 | 42.405 | 41.57 | 41.34 | 41.526 | 40.212 | 39.093 | 39.192 | 39.395 | 37.984 | 36.184 | 35.296 | 31.73 | 30.792 | 28.97 | 28.052 | 27.762 | 25.657 | 23.991 | 22.431 | 19.923 | 18.155 | 17.374 | 16.262 | 5.795 | 12.991 | 12 | 10.337 | 9.446 | 8.085 | 7.043 | 6.24 | 4.831 | 3.652 | 1.813 | 2.064 | 1.595 | 1.199 | 0.571 | 0.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.8 | 1.1 | 1.1 | 1.1 | 1.1 | 1.7 | 1.8 | 1.7 | 1.3 | 1.7 | 1.6 | 1.6 | 0.9 | 0.9 | 0.9 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.2 | 1.2 | 1.1 | 0.8 | 0.5 | 0.4 |
| Other Non-Current Liabilities
| 2,751.253 | 509.632 | 462.973 | 397.016 | 406.727 | 375.331 | 353.227 | 357.223 | 333.145 | 343.956 | 337.14 | 363.777 | 316.428 | 318.527 | 315.03 | 312.332 | 236.177 | 207.14 | 185.948 | 200.954 | 176.875 | 179.494 | 178.12 | 165.36 | 157.658 | 166.803 | 164.05 | 167.964 | 151.025 | 131.893 | 132.804 | 127.043 | 114.061 | 113.63 | 114.156 | 105.727 | 214.168 | 104.357 | 103.346 | 107.023 | 191.027 | 86.623 | 97.338 | 90.863 | 153.24 | 67.177 | 63.301 | 62.098 | 52.777 | 51.152 | 51.782 | 40.129 | 33.373 | 37.864 | 38.37 | 36.924 | 30.556 | 27.836 | 30.031 | 27.04 | 23.268 | 20.713 | 17.664 | 20.019 | 17.003 | 21.293 | 21.049 | 21.27 | 10.364 | 9.593 | 8.936 | 8.099 | 5.679 | 5.537 | 5.571 | 6.64 | 6.644 | 6.672 | 6.573 | 6.597 | 5.834 | 15.224 | 5.718 | 5.711 | 6.142 | 5.854 | 5.953 | 5.931 | 6.154 | 6.183 | 5.631 | 6.453 | 6.173 | 6.038 | 5.948 | 7.315 | 6.922 | 3.894 | 3.574 | 3.5 | 3.6 | 3.7 | 3.6 | 3.9 | 2.9 | 3 | 2.9 | 2.9 | 2.3 | 2.3 | 2.1 | 2.2 | 1.3 | 1.2 | 1.1 | 0.9 | 0.5 | 0.4 | 0.4 | 0.5 | 0 | 0.1 | -0.1 | 0 | -0.1 | 0 | 0 | 0.1 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | -0.1 |
| Total Non-Current Liabilities
| 2,865.409 | 2,881.554 | 2,995.507 | 3,049.47 | 2,971.763 | 1,671.176 | 1,197.871 | 1,266.663 | 698.73 | 651.928 | 656.74 | 897.959 | 906.588 | 979.332 | 1,178.52 | 1,250.75 | 1,295.943 | 1,241.396 | 1,218.962 | 1,044.343 | 985.413 | 1,048.777 | 940.606 | 971.144 | 735.913 | 969.76 | 1,028.321 | 1,011.372 | 1,014.702 | 799.952 | 826.83 | 746.11 | 777.349 | 818.793 | 876.843 | 903.832 | 674.729 | 585.002 | 611.201 | 646.168 | 562.375 | 626.122 | 693.354 | 651.222 | 648.494 | 553.923 | 432.109 | 457.403 | 274.407 | 295.118 | 315.163 | 319.449 | 132.095 | 84.589 | 91.12 | 105.965 | 89.937 | 118.055 | 136.536 | 111.769 | 119.802 | 118.494 | 95.15 | 99.44 | 93.576 | 103.2 | 114.654 | 122.12 | 99.425 | 80.359 | 88.764 | 97.085 | 88.753 | 93.329 | 92.25 | 91.671 | 63.136 | 48.623 | 51.77 | 55.028 | 40.167 | 57.105 | 62.809 | 71.694 | 48.463 | 59.285 | 62.018 | 51.704 | 61.624 | 74.995 | 77.266 | 78.25 | 75.224 | 45.628 | 48.148 | 34.895 | 47.354 | 100.168 | 83.324 | 74.4 | 76.6 | 62.3 | 13.6 | 50 | 33 | 38.2 | 13.2 | 13.3 | 13.3 | 13.6 | 13.3 | 9.3 | 8.4 | 4.9 | 8.8 | 8.9 | 9.3 | 8.6 | 9.2 | 9.4 | 6 | 4.7 | 3.7 | 3.7 | 4 | 4.2 | 4.3 | 4.6 | 4.4 | 3.8 | 3.9 | 3.3 | 3.3 | 3.4 | 3.3 | 3.2 | 3.3 | 3.1 | 3.1 | 3.1 | 3 | 6.2 | 6.2 | 6.2 | 5.9 | 12.8 | 13.9 |
| Total Liabilities
| 3,529.26 | 3,496.259 | 3,554.67 | 3,653.565 | 3,637.105 | 2,150.223 | 1,664.699 | 1,720.159 | 1,119.589 | 998.373 | 960.932 | 1,171.839 | 1,201.468 | 1,241.549 | 1,435.278 | 1,485.425 | 1,537.104 | 1,471.038 | 1,475.315 | 1,287.874 | 1,274.551 | 1,317.913 | 1,191.476 | 1,195.259 | 1,018.342 | 1,224.517 | 1,258.374 | 1,240.428 | 1,264.139 | 1,027.054 | 1,038.808 | 942.83 | 991.77 | 1,005.05 | 1,038.671 | 1,059.282 | 843.116 | 731.832 | 752.193 | 791.323 | 714.595 | 761.829 | 830.225 | 795.825 | 809.78 | 695.813 | 550.533 | 559.977 | 405.921 | 409.524 | 440.51 | 419.169 | 255.485 | 178.527 | 181.47 | 187.154 | 171.769 | 186.032 | 202.067 | 177.171 | 185.315 | 178.506 | 156.696 | 159.404 | 174.804 | 175.623 | 188.768 | 187.065 | 186.763 | 146.892 | 149.182 | 149.276 | 154.256 | 146.166 | 137.354 | 142.577 | 113.086 | 84.432 | 86.248 | 81.15 | 72.209 | 82.841 | 86.82 | 90.973 | 71.149 | 80.222 | 82.814 | 81.993 | 90.955 | 95.154 | 98.892 | 101.792 | 100.026 | 66.699 | 70.572 | 59.968 | 78.537 | 129.064 | 114.352 | 102 | 103.9 | 85.2 | 29.8 | 67.9 | 50.6 | 55.6 | 30.1 | 27.5 | 25.9 | 23.5 | 24.8 | 20.6 | 20.3 | 13.9 | 18.1 | 16.4 | 17.2 | 16.5 | 16.3 | 15.2 | 11.9 | 9.4 | 8.5 | 8.1 | 8.2 | 8.7 | 8.4 | 8.5 | 20.8 | 8.3 | 7.9 | 7.6 | 8.7 | 8.7 | 7.9 | 7.6 | 8.3 | 8.1 | 8 | 8.5 | 9.5 | 12.1 | 11.7 | 11.9 | 11.2 | 20.8 | 18.4 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 44.829 | 118.578 | 121.823 | 116.863 | 39.853 | 38.438 | 36.565 | 33.868 | 33.157 | 32.07 | 31.323 | 30.43 | 30.497 | 31.006 | 30.601 | 28.118 | 26.376 | 115.278 | 112.288 | 0 | 96.352 | 93.68 | 90.602 | 87.212 | 84.747 | 89.232 | 86.8 | 84.326 | 82.108 | 87.095 | 85.049 | 83.408 | 80.979 | 79.805 | 76.992 | 0 | 73.023 | 74.81 | 120.499 | 49.723 | 46.01 | 42.182 | 0 | 103.086 | 100.144 | 96.959 | 93.983 | 91.083 | 93.943 | 90.834 | 88.232 | 0 | 83.702 | 81.572 | 79.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 0 | 1.385 | 1.384 | 1.384 | 1.382 | 0.547 | 1.37 | 1.369 | 1.366 | 1.36 | 1.359 | 1.359 | 1.355 | 1.354 | 1.353 | 1.353 | 1.351 | 1.349 | 1.348 | 1.346 | 1.345 | 1.341 | 1.338 | 1.33 | 1.33 | 1.329 | 1.062 | 1.057 | 0.845 | 0.844 | 0.844 | 0.674 | 0.673 | 0.673 | 0.671 | 0.669 | 0.669 | 0.668 | 0.668 | 0.667 | 0.665 | 0.665 | 0.665 | 0.664 | 0.664 | 0.531 | 0.53 | 0.53 | 0.528 | 0.527 | 0.526 | 0.421 | 0.421 | 0.417 | 0.417 | 0.332 | 0.33 | 0.329 | 0.329 | 0.261 | 0.261 | 0.261 | 0.261 | 0.265 | 0.264 | 0.264 | 0.264 | 0.263 | 0.261 | 0.258 | 0.256 | 0.255 | 0.254 | 0.253 | 0.253 | 0.248 | 0.246 | 0.245 | 0.245 | 0.245 | 0.242 | 0.242 | 0.242 | 0.239 | 0.214 | 0.213 | 0.211 | 0.21 | 0.21 | 0.21 | 0.209 | 0.208 | 0.208 | 0.205 | 0.177 | 0.175 | 0.175 | 0.174 | 0.158 | 0.2 | 0.2 | 0.2 | 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 |
| Retained Earnings
| 0 | 2,953.854 | 2,825.021 | 2,705.128 | 2,605.984 | 2,523.212 | 2,435.155 | 2,328.523 | 2,253.932 | 2,171.333 | 2,100.178 | 2,018.99 | 1,949.521 | 1,873.239 | 1,812.798 | 1,744.247 | 1,688.045 | 1,623.285 | 1,583.646 | 1,508.784 | 1,397.327 | 1,322.383 | 1,251.699 | 1,174.811 | 1,091.183 | 1,024.739 | 964.571 | 904.03 | 844.247 | 797.621 | 756.408 | 717.764 | 681.704 | 649.131 | 613.072 | 574.233 | 548.054 | 516.007 | 486.534 | 451.205 | 437.757 | 408.148 | 378.875 | 349.741 | 349.649 | 326 | 301.088 | 277.593 | 375.085 | 355.163 | 334.582 | 315.085 | 299.497 | 292.242 | 273.364 | 256.123 | 240.913 | 225.206 | 212.524 | 199.406 | 234.348 | 222.712 | 213.145 | 202.604 | 192.872 | 179.222 | 167.715 | 155.766 | 147.632 | 136.869 | 126.989 | 117.581 | 110.682 | 101.362 | 94.098 | 86.555 | 80.799 | 74.172 | 68.74 | 63.03 | 59.21 | 54.044 | 46.536 | 42.425 | 69.172 | 65.631 | 62.922 | 60.315 | 58.007 | 52.409 | 50.107 | 46.141 | 43.83 | 40.688 | 68.892 | 64.089 | 60.614 | 47.82 | 60.687 | 55.9 | 52.3 | 47.6 | 43.6 | 39.5 | 36.6 | 33.5 | 31.2 | 28.7 | 26.8 | 18.3 | 16.8 | 15.2 | 13.9 | 22.6 | 27.2 | 26.1 | 25.4 | 29.3 | 28.8 | 31.4 | 31 | 30.4 | 30.2 | 29.8 | 29.7 | 29.7 | 30.3 | 30.3 | 30 | 31.7 | 31.3 | 31 | 30.9 | 30.3 | 29.8 | 29.2 | 28.8 | 28.2 | 27.9 | 27.4 | 29.6 | 35.7 | 35.4 | 34.6 | 32.3 | 24.9 | 18.7 |
| Accumulated Other Comprehensive Income/Loss
| -26.076 | -28.945 | -35.677 | -25.962 | -40.18 | -16.657 | -17.626 | -19.358 | -46.499 | -37.927 | -30.554 | -16.962 | -8.552 | -3.265 | 1.674 | 2.129 | -9.149 | -4.451 | -23.804 | -19.263 | -16.739 | -16.783 | -16.352 | -11.069 | -15.256 | -9.187 | -1.516 | 4.417 | -10.556 | -8.567 | -25.002 | -26.547 | -25.326 | -22.372 | -19.086 | -27.543 | -25.08 | -24.562 | -19.214 | -19.232 | -8.289 | -2.571 | -0.507 | -2.318 | 0.144 | -2.727 | -3.327 | -0.338 | -3.572 | -7.38 | -1.351 | -2.543 | 3.033 | 1.556 | 1.743 | 0.312 | -0.124 | -0.498 | 0.135 | -1.402 | -1.381 | -1.796 | -4.85 | -5.459 | -4.819 | 0.668 | 1.147 | 1.374 | 3.05 | -0.036 | 0.143 | 0.109 | 0.062 | 0.036 | -0.009 | -0.048 | -0.065 | -40.371 | -40.287 | -40.475 | -39.714 | -33.979 | -32.801 | -1.228 | -2.932 | -5 | -5 | -5 | -5 | -5 | -5 | -5.779 | -5.874 | -0.903 | -0.244 | -2.088 | -2.083 | -2.884 | -3.773 | -4.3 | -4.2 | -3.3 | -16.8 | -16.5 | -16 | -15.6 | -15.2 | -15.2 | -14.8 | -14.2 | -13.8 | -13.6 | -13.8 | -13.6 | -15.4 | -15.3 | -14.9 | -14.4 | -14.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 4,089.638 | 613.682 | 598.699 | 585.888 | 578.809 | 406.442 | 398.991 | 388.603 | 397.337 | 317.365 | 311.053 | 302.104 | 320.747 | 315.601 | 311.995 | 301.107 | 299.93 | 301.532 | 297.324 | 287.779 | 284.609 | 309.058 | 310.201 | 324.395 | 320.994 | 317.089 | 311.71 | 329.908 | 326.544 | 322.024 | 317.049 | 309.901 | 306.328 | 302.73 | 296.689 | 289.81 | 286.22 | 283.49 | 280.608 | 274.305 | 269.351 | 266.029 | 263.374 | 259.155 | 255.889 | 253.872 | 251.043 | 248.817 | 244.632 | 141.981 | 144.234 | 146.184 | -299,062.466 | 140.135 | 142.29 | 143.919 | -240,444.094 | 143.513 | 145.578 | 146.059 | -233,889.027 | 224.074 | 224.168 | 231.907 | 229.443 | 229.231 | 228.865 | 227.85 | 220.658 | 216.291 | 214.652 | 214.065 | 206.26 | 205.424 | 199.564 | 195.89 | 192.523 | 192.114 | 191.33 | 190.975 | 187.95 | 187.692 | 187.671 | 187.082 | 155.064 | 154.613 | 154.316 | 154.362 | 153.847 | 153.758 | 153.618 | 153.328 | 150.605 | 145.347 | 111.603 | 111.877 | 111.138 | 110.449 | 93.042 | 92.8 | 91 | 92.7 | 106.8 | 50.2 | 47 | 49.1 | 49.1 | 48.4 | 47.4 | 43.2 | 42.6 | 42 | 41.4 | 30.9 | 21.7 | 20.6 | 19.6 | 0 | 14.2 | -3.7 | -3.9 | -3.9 | -4.2 | -4.2 | -4.2 | -4.2 | -4.2 | -4.4 | -4.4 | -3.6 | -2.9 | -2.3 | -2.1 | 0 | 0.1 | 1.2 | 2.1 | 3.5 | 5.7 | 7.1 | 7 | 7 | 6.6 | 6.4 | 5.8 | -6.9 | -7.2 |
| Total Shareholders Equity
| 4,063.562 | 3,539.976 | 3,389.427 | 3,266.438 | 3,193.151 | 2,959.196 | 2,859.667 | 2,744.174 | 2,648.306 | 2,491.984 | 2,420.474 | 2,342.056 | 2,296.939 | 2,220.086 | 2,159.89 | 2,080.159 | 2,010.607 | 1,952.212 | 1,889.52 | 1,809.247 | 1,694.66 | 1,642.375 | 1,662.164 | 1,601.755 | 1,398.251 | 1,430.322 | 1,369.507 | 1,330.014 | 1,248.292 | 1,196.669 | 1,138.531 | 1,088.592 | 1,047.705 | 1,012.27 | 978.441 | 922.218 | 893.271 | 856.582 | 828.401 | 783.937 | 699.484 | 745.294 | 717.217 | 727.741 | 656.069 | 623.686 | 591.516 | 526.602 | 719.759 | 690.579 | 671.909 | 647.113 | 620.154 | 622.236 | 599.482 | 577.15 | 469.112 | 535.954 | 521.71 | 503.724 | 457.853 | 445.251 | 432.724 | 429.317 | 417.76 | 409.385 | 397.991 | 385.253 | 371.601 | 353.382 | 342.04 | 332.01 | 317.258 | 307.075 | 293.906 | 282.645 | 273.503 | 266.531 | 260.315 | 254.25 | 247.402 | 241.978 | 234.449 | 228.518 | 221.518 | 215.457 | 212.449 | 209.887 | 207.064 | 201.377 | 198.934 | 193.898 | 188.769 | 185.337 | 180.428 | 174.053 | 169.844 | 155.559 | 150.114 | 144.6 | 139.3 | 137.2 | 133.6 | 73.2 | 67.6 | 67 | 65.1 | 61.9 | 59.4 | 47.3 | 45.6 | 43.6 | 41.5 | 39.9 | 33.5 | 31.4 | 30.1 | 29.3 | 28.6 | 27.7 | 27.1 | 26.5 | 26 | 25.6 | 25.5 | 25.5 | 26.1 | 25.9 | 25.6 | 28.1 | 28.4 | 28.7 | 28.8 | 30.3 | 29.9 | 30.4 | 30.9 | 31.7 | 33.6 | 34.5 | 36.6 | 42.7 | 42 | 41 | 38.1 | 18 | 11.5 |
| Total Equity
| 4,429.718 | 3,926.177 | 3,811.175 | 3,682.504 | 3,557.958 | 3,303.079 | 3,205.5 | 3,084.461 | 2,975.907 | 2,788.978 | 2,724.401 | 2,378.621 | 2,583.394 | 2,253.243 | 2,191.96 | 2,111.482 | 2,262.245 | 1,982.709 | 1,920.526 | 1,839.848 | 1,911.042 | 1,668.751 | 1,777.442 | 1,714.043 | 1,635.054 | 1,526.674 | 1,463.187 | 1,420.616 | 1,466.627 | 1,281.416 | 1,227.763 | 1,175.392 | 1,231.543 | 1,094.378 | 1,065.536 | 1,007.267 | 1,067.961 | 937.561 | 908.206 | 860.929 | 774.619 | 818.317 | 792.027 | 848.24 | 772.958 | 736.862 | 700.864 | 632.544 | 786.925 | 749.675 | 731.005 | 713.33 | 685.584 | 676.215 | 653.437 | 638.346 | 609.874 | 592.007 | 577.831 | 560.661 | 547.595 | 534.944 | 517.796 | 512.974 | 501.738 | 490.046 | 475.66 | 461.282 | 444.539 | 424.428 | 410.114 | 397.684 | 380.559 | 368.172 | 353.144 | 338.914 | 322.538 | 314.564 | 307.074 | 299.826 | 292.046 | 285.794 | 276.578 | 269.962 | 262.095 | 255.423 | 251.893 | 248.878 | 245.377 | 239.242 | 236.777 | 231.234 | 225.614 | 221.57 | 215.732 | 208.164 | 203.195 | 188.277 | 182.004 | 175.6 | 169.3 | 157.7 | 153.2 | 91.8 | 82.5 | 81 | 69.5 | 65.7 | 62.7 | 47.3 | 45.6 | 43.6 | 41.5 | 39.9 | 33.6 | 31.5 | 30.2 | 29.3 | 28.6 | 27.7 | 27.1 | 26.5 | 26 | 25.6 | 25.5 | 25.5 | 26.1 | 25.9 | 25.6 | 28.1 | 28.4 | 28.7 | 28.8 | 30.3 | 29.9 | 30.4 | 30.9 | 31.7 | 33.6 | 34.5 | 36.6 | 42.7 | 42 | 41 | 38.1 | 18 | 11.5 |
| Total Liabilities & Shareholders Equity
| 7,592.822 | 7,422.436 | 7,365.845 | 7,336.069 | 7,195.063 | 5,453.302 | 4,870.199 | 4,804.62 | 4,095.496 | 3,787.351 | 3,685.333 | 3,513.895 | 3,498.407 | 3,461.635 | 3,595.168 | 3,565.584 | 3,547.711 | 3,423.25 | 3,364.835 | 3,097.121 | 2,969.211 | 2,960.288 | 2,853.64 | 2,797.014 | 2,653.396 | 2,654.839 | 2,627.881 | 2,570.442 | 2,512.431 | 2,223.723 | 2,177.339 | 2,031.422 | 2,039.475 | 2,017.32 | 2,017.112 | 1,981.5 | 1,736.387 | 1,588.414 | 1,580.594 | 1,575.26 | 1,489.214 | 1,507.123 | 1,547.442 | 1,523.566 | 1,533.015 | 1,386.665 | 1,209.215 | 1,192.521 | 1,192.846 | 1,159.199 | 1,171.515 | 1,132.499 | 941.069 | 854.742 | 834.907 | 825.5 | 781.643 | 778.039 | 779.898 | 737.832 | 732.91 | 713.45 | 674.492 | 672.378 | 676.542 | 665.669 | 664.428 | 648.347 | 631.302 | 571.32 | 559.296 | 546.96 | 534.815 | 514.338 | 490.498 | 481.491 | 435.624 | 398.996 | 393.322 | 380.976 | 364.255 | 368.635 | 363.398 | 360.935 | 333.244 | 335.645 | 334.707 | 330.871 | 336.332 | 334.396 | 335.669 | 333.026 | 325.64 | 288.269 | 286.304 | 268.132 | 281.732 | 317.341 | 296.356 | 277.6 | 273.2 | 242.9 | 183 | 159.7 | 133.1 | 136.6 | 99.6 | 93.2 | 88.6 | 70.8 | 70.4 | 64.2 | 61.8 | 53.8 | 51.7 | 47.9 | 47.4 | 45.8 | 44.9 | 42.9 | 39 | 35.9 | 34.5 | 33.7 | 33.7 | 34.2 | 34.5 | 34.4 | 46.4 | 36.4 | 36.3 | 36.3 | 37.5 | 39 | 37.8 | 38 | 39.2 | 39.8 | 41.6 | 43 | 46.1 | 54.8 | 53.7 | 52.9 | 49.3 | 38.8 | 29.9 |