Gartner, Inc.
NYSE:IT
513.42 (USD) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 1,235.785 | 1,236.401 | 1,318.999 | 1,249.355 | 1,172.828 | 893.512 | 697.999 | 528.687 | 360.473 | 456.175 | 756.493 | 765.53 | 796.257 | 445.995 | 712.583 | 553.715 | 356.633 | 227.85 | 280.836 | 306.727 | 218.453 | 149.27 | 156.368 | 210.997 | 141.805 | 189.979 | 538.908 | 630.016 | 589.282 | 1,227.891 | 474.233 | 465.734 | 445.053 | 403.943 | 372.976 | 371.244 | 357.581 | 281.653 | 365.302 | 341.22 | 317.925 | 283.284 | 423.99 | 374.521 | 333.363 | 269.063 | 299.852 | 255.391 | 150.531 | 138.985 | 142.739 | 156.903 | 125.341 | 109.003 | 120.181 | 148.412 | 122.364 | 105.913 | 116.574 | 112.778 | 96.964 | 70.263 | 140.929 | 145.171 | 136.897 | 95.935 | 109.945 | 117.708 | 102.838 | 91.094 | 67.801 | 92.913 | 69.067 | 65.64 | 70.282 | 80.459 | 70.48 | 158.721 | 160.126 | 156.641 | 290.997 | 262.742 | 229.962 | 206.937 | 166.685 | 135.431 | 109.657 | 124.793 | 109.888 | 78.78 | 27.431 | 37.128 | 39.291 | 31.44 | 24.32 | 61.698 | 53.304 | 69.486 | 70.4 | 88.9 | 211.2 | 185.1 | 143.1 | 157.7 | 140.2 | 138.7 | 147.3 | 142.4 | 161.8 | 143.5 | 123.7 | 96.8 | 107.9 | 65.2 | 49 | 62.3 | 64.9 | 60.8 | 47.9 | 46.6 | 38.4 | 35 | 22.2 |
| Short Term Investments
| 6.827 | 7.06 | 5.962 | 8.117 | 7.848 | 5.909 | 6.346 | 4.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0.047 | 0.075 | 3.25 | 0.008 | 4.036 | 15.036 | 35.404 | 60.549 | 0 | 0 | 0 | 69.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 1,235.785 | 1,236.401 | 1,324.961 | 1,257.472 | 1,180.676 | 899.421 | 697.999 | 528.687 | 360.473 | 456.175 | 756.493 | 765.53 | 796.257 | 445.995 | 712.583 | 553.715 | 356.633 | 227.85 | 280.836 | 306.727 | 218.453 | 149.27 | 156.368 | 210.997 | 141.805 | 189.979 | 538.908 | 630.016 | 589.282 | 1,227.891 | 474.233 | 465.734 | 445.053 | 403.943 | 372.976 | 371.244 | 357.581 | 281.653 | 365.302 | 341.22 | 317.925 | 283.284 | 423.99 | 374.521 | 333.363 | 269.063 | 299.852 | 255.391 | 150.531 | 138.985 | 142.739 | 156.903 | 125.341 | 109.003 | 120.181 | 148.412 | 122.364 | 105.913 | 116.574 | 112.778 | 96.964 | 70.263 | 140.929 | 145.171 | 136.897 | 95.935 | 109.945 | 117.708 | 102.838 | 91.094 | 67.801 | 92.913 | 69.067 | 65.64 | 70.282 | 80.459 | 70.48 | 158.721 | 160.126 | 156.641 | 290.997 | 262.742 | 229.962 | 206.937 | 166.685 | 135.431 | 109.657 | 124.793 | 109.906 | 78.827 | 27.506 | 40.378 | 39.299 | 35.476 | 39.356 | 97.102 | 113.853 | 69.486 | 70.4 | 88.9 | 280.7 | 185.1 | 143.1 | 157.7 | 140.2 | 138.7 | 147.3 | 142.4 | 161.8 | 143.5 | 123.7 | 96.8 | 107.9 | 65.2 | 49 | 62.3 | 64.9 | 60.8 | 47.9 | 46.6 | 38.4 | 35 | 22.2 |
| Net Receivables
| 1,434.094 | 1,595.733 | 1,630.019 | 1,173.317 | 1,304.99 | 1,547.791 | 1,556.786 | 1,047.14 | 1,171.996 | 1,326.398 | 1,365.18 | 969.966 | 1,102.562 | 1,175.426 | 1,241.508 | 948.864 | 1,048.519 | 1,148.565 | 1,326.012 | 1,028.32 | 1,112.856 | 1,178.859 | 1,255.118 | 979.181 | 1,083.99 | 1,134.964 | 1,176.843 | 874.283 | 886.393 | 716.487 | 643.013 | 560.202 | 613.795 | 602.877 | 580.763 | 482.302 | 527.615 | 526.384 | 552.107 | 449.923 | 493.216 | 496.997 | 490.923 | 392.174 | 432.011 | 441.405 | 463.968 | 370.951 | 389.414 | 384.125 | 421.033 | 349.287 | 360.564 | 345.035 | 364.818 | 299.987 | 284.098 | 303.165 | 317.598 | 251.05 | 252.228 | 259.039 | 318.511 | 303.662 | 313.259 | 327.243 | 354.926 | 314.844 | 303.508 | 309.748 | 328.383 | 284.879 | 285.675 | 277.175 | 313.195 | 238.744 | 236.823 | 233.284 | 257.689 | 215.587 | 214.086 | 235.699 | 266.122 | 221.347 | 226.086 | 257.93 | 283.068 | 264.843 | 258.101 | 291.597 | 315.194 | 300.306 | 279.862 | 312.555 | 340.396 | 326.359 | 277.569 | 295.713 | 269.2 | 282 | 238.2 | 248.3 | 244 | 239.2 | 213.7 | 243.6 | 216.1 | 205.8 | 162.6 | 167.2 | 141.7 | 143.8 | 100.1 | 97.1 | 120.5 | 99.2 | 65.2 | 76.4 | 86.2 | 93 | 56.7 | 61.2 | 55.9 |
| Inventory
| -6.827 | -7.06 | -5.962 | -8.117 | -7.848 | -5.909 | 412.115 | -4.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.089 | 41.65 | 46.089 | 39.382 | 59.569 | 65.792 | 57.084 | 41.027 | 43.882 | 36.38 | 41.378 | 35.838 | 53.638 | 42.514 | 39.85 | 37.052 | 31.7 | 24.845 | 26.376 | 25.642 | 24.729 | 20.954 | 33.994 | 41.524 | 39.031 | 37.675 | 41.681 | 64.84 | 73.315 | 35.171 | 43.225 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 118.149 | 143.412 | 478.868 | 414.884 | 421.36 | 462.016 | 119.207 | 404.428 | 448.813 | 491.356 | 498.407 | 373.352 | 358.347 | 376.435 | 368.967 | 362.825 | 362.033 | 396.203 | 411.893 | 371.458 | 359.795 | 387.884 | 400.253 | 345.162 | 382.689 | 985.719 | 872.857 | 307.984 | 284.299 | 231.317 | 225.95 | 220.013 | 174.808 | 172.457 | 187.258 | 207.853 | 180.872 | 192.611 | 179.249 | 168.091 | 160.628 | 165.387 | 169.969 | 168.46 | 157.984 | 164.572 | 163.646 | 155.636 | 146.405 | 153.71 | 142.013 | 127.496 | 139.704 | 162.202 | 136.103 | 123.449 | 111.505 | 125.194 | 123.653 | 91.879 | 86.797 | 88.908 | 95.084 | 43.905 | 48.829 | 51.543 | 53.537 | 38.697 | 43.52 | 41.841 | 46.822 | 31.273 | 31.181 | 35.58 | 42.804 | 28.081 | 29.603 | 32.015 | 32.978 | 26.967 | 25.72 | 25.21 | 27.751 | 23.267 | 22.167 | 23.319 | 25.016 | 26.366 | 31.934 | 35.366 | 39.704 | 34.822 | 54.949 | 50.495 | 83.616 | 89.407 | 96.526 | 55.036 | 49.2 | 61.3 | 37.8 | 116.2 | 124.8 | 114.2 | 102.1 | 91.9 | 76 | 77.4 | 58.8 | 68.1 | 60.5 | 69.6 | 34.9 | 74.7 | 55.4 | 56.3 | 36.4 | 28.3 | 20.7 | 24.9 | 16.9 | 11.6 | 13.4 |
| Total Current Assets
| 2,788.028 | 2,975.546 | 3,427.886 | 2,837.556 | 2,899.178 | 2,903.319 | 2,786.107 | 1,980.255 | 1,981.282 | 2,273.929 | 2,620.08 | 2,108.848 | 2,257.166 | 1,997.856 | 2,323.058 | 1,865.404 | 1,767.185 | 1,772.618 | 2,018.741 | 1,706.505 | 1,691.104 | 1,716.013 | 1,811.739 | 1,535.34 | 1,608.484 | 2,310.662 | 2,588.608 | 1,812.283 | 1,759.974 | 2,175.695 | 1,343.196 | 1,245.949 | 1,233.656 | 1,179.277 | 1,140.997 | 1,061.399 | 1,066.068 | 1,000.648 | 1,096.658 | 959.234 | 971.769 | 945.668 | 1,084.882 | 935.155 | 923.358 | 875.04 | 927.466 | 781.978 | 686.35 | 676.82 | 705.785 | 633.686 | 625.609 | 616.24 | 621.102 | 571.848 | 517.967 | 534.272 | 557.825 | 455.707 | 435.989 | 418.21 | 554.524 | 543.827 | 540.635 | 520.81 | 557.79 | 530.818 | 515.658 | 499.767 | 484.033 | 452.947 | 422.303 | 419.773 | 462.119 | 400.922 | 379.42 | 463.87 | 487.845 | 430.895 | 555.648 | 550.027 | 549.477 | 476.28 | 435.892 | 450.674 | 459.265 | 455.033 | 437.616 | 447.471 | 447.244 | 448.821 | 409.281 | 441.751 | 463.368 | 512.868 | 487.948 | 420.235 | 388.8 | 432.2 | 556.7 | 549.6 | 511.9 | 511.1 | 456 | 474.2 | 439.4 | 425.6 | 383.2 | 378.8 | 325.9 | 310.2 | 242.9 | 237 | 224.9 | 217.8 | 166.5 | 165.5 | 154.8 | 164.5 | 112 | 107.8 | 91.5 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 598.255 | 608.936 | 629.527 | 639.002 | 656.851 | 671.937 | 701.173 | 717.086 | 731.866 | 771.654 | 821.82 | 913.337 | 927.354 | 956.406 | 984.048 | 984.704 | 1,012.073 | 1,024.597 | 1,047.495 | 952.885 | 928.981 | 905.59 | 267.665 | 246.061 | 225.901 | 223.086 | 221.507 | 216.021 | 197.129 | 126.419 | 121.606 | 118.789 | 117.255 | 108.628 | 108.733 | 109.557 | 107.112 | 104.374 | 97.99 | 93.625 | 95.831 | 94.208 | 91.759 | 90.198 | 89.415 | 88.508 | 89.089 | 80.344 | 77.795 | 69.663 | 68.132 | 57.109 | 52.922 | 45.443 | 47.614 | 44.272 | 45.205 | 48.09 | 52.466 | 52.362 | 55.624 | 57.8 | 61.869 | 64.43 | 66.52 | 64.372 | 66.551 | 67.094 | 60.653 | 58.757 | 59.715 | 57.482 | 57.667 | 57.93 | 61.77 | 56.09 | 58.741 | 61.333 | 63.495 | 64.911 | 61.388 | 61.996 | 66.541 | 61.451 | 63.46 | 64.821 | 71.006 | 76.161 | 81.322 | 86.366 | 94.54 | 100.288 | 103.401 | 99.86 | 97.38 | 91.259 | 79.719 | 73.958 | 66.3 | 63.6 | 58.7 | 56.1 | 53.8 | 50.8 | 50.5 | 48.9 | 44.9 | 44.1 | 39 | 36 | 33.7 | 32.8 | 30 | 27.7 | 24.4 | 19.8 | 13.5 | 9.7 | 8.6 | 9.6 | 9.1 | 9 | 8.9 |
| Goodwill
| 2,934.222 | 2,934.398 | 2,937.26 | 2,933.266 | 2,931.821 | 2,929.941 | 2,930.211 | 2,936.14 | 2,943.257 | 2,949.321 | 2,951.317 | 2,952.927 | 2,955.466 | 2,943.5 | 2,945.547 | 2,938.708 | 2,935.609 | 2,927.666 | 2,937.726 | 2,939.707 | 2,930.297 | 2,906.736 | 2,923.136 | 2,910.849 | 2,974.513 | 2,956.642 | 2,987.294 | 3,145.046 | 3,169.893 | 855.33 | 738.453 | 742.926 | 742.752 | 718.034 | 715.359 | 723.95 | 583.002 | 579.91 | 586.665 | 593.212 | 598.731 | 589.786 | 519.203 | 518.555 | 516.144 | 516.525 | 519.506 | 519.2 | 515.002 | 510.933 | 508.55 | 510.227 | 516.027 | 514.676 | 510.265 | 509.652 | 503.816 | 509.755 | 513.612 | 406.333 | 401.926 | 397.458 | 398.737 | 411.683 | 417.523 | 416.565 | 416.181 | 414.838 | 410.956 | 409.161 | 408.545 | 408.75 | 407.608 | 403.999 | 404.034 | 410.591 | 412.753 | 229.994 | 231.759 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 455.021 | 477.701 | 501.958 | 519.115 | 547.794 | 564.138 | 584.714 | 603.833 | 645.368 | 684.529 | 714.418 | 743.95 | 775.479 | 777.441 | 806.998 | 820.994 | 847.375 | 864.15 | 925.087 | 936.313 | 973.437 | 1,016.055 | 1,042.565 | 1,085.736 | 1,177.297 | 1,247.771 | 1,292.022 | 1,564.465 | 1,595.376 | 81.209 | 76.801 | 81.769 | 99.267 | 90.553 | 96.544 | 96.174 | 27.11 | 28.456 | 30.689 | 33.515 | 36.415 | 34.537 | 6.107 | 7.535 | 8.834 | 10.477 | 11.821 | 13.142 | 14.052 | 6.321 | 7.06 | 7.798 | 8.537 | 11.059 | 13.584 | 16.116 | 18.643 | 21.182 | 24.113 | 0.93 | 1.345 | 1.616 | 2.015 | 2.425 | 2.829 | 3.23 | 3.645 | 4.111 | 4.613 | 5.224 | 5.978 | 6.007 | 9.373 | 12.641 | 419.827 | 429.84 | 435.44 | 230.251 | 231.897 | 229.883 | 230.149 | 231.144 | 231.372 | 227.777 | 228.447 | 225.513 | 226.114 | 225.158 | 224.219 | 218.658 | 221.97 | 222.233 | 230.111 | 235.971 | 311.524 | 315.197 | 316.91 | 326.092 | 248.9 | 223.1 | 208.2 | 199.7 | 180.3 | 155.8 | 151.6 | 139.4 | 136.3 | 132.2 | 97.1 | 94.6 | 91.8 | 93.1 | 65.9 | 66.8 | 66.5 | 58.3 | 53.1 | 53.5 | 54.3 | 55 | 59.3 | 59.6 | 60.8 |
| Goodwill and Intangible Assets
| 3,389.243 | 3,412.099 | 3,439.218 | 3,452.381 | 3,479.615 | 3,494.079 | 3,514.925 | 3,539.973 | 3,588.625 | 3,633.85 | 3,665.735 | 3,696.877 | 3,730.945 | 3,720.941 | 3,752.545 | 3,759.702 | 3,782.984 | 3,791.816 | 3,862.813 | 3,876.02 | 3,903.734 | 3,922.791 | 3,965.701 | 3,996.585 | 4,151.81 | 4,204.413 | 4,279.316 | 4,709.511 | 4,765.269 | 936.539 | 815.254 | 824.695 | 842.019 | 808.587 | 811.903 | 820.124 | 610.112 | 608.366 | 617.354 | 626.727 | 635.146 | 624.323 | 525.31 | 526.09 | 524.978 | 527.002 | 531.327 | 532.342 | 529.054 | 517.254 | 515.61 | 518.025 | 524.564 | 525.735 | 523.849 | 525.768 | 522.459 | 530.937 | 537.725 | 407.263 | 403.271 | 399.074 | 400.752 | 414.108 | 420.352 | 419.795 | 419.826 | 418.949 | 415.569 | 414.385 | 414.523 | 414.757 | 416.981 | 416.64 | 419.827 | 429.84 | 435.44 | 230.251 | 231.897 | 229.883 | 230.149 | 231.144 | 231.372 | 227.777 | 228.447 | 225.513 | 226.114 | 225.158 | 224.219 | 218.658 | 221.97 | 222.233 | 230.111 | 235.971 | 311.524 | 315.197 | 316.91 | 326.092 | 248.9 | 223.1 | 208.2 | 199.7 | 180.3 | 155.8 | 151.6 | 139.4 | 136.3 | 132.2 | 97.1 | 94.6 | 91.8 | 93.1 | 65.9 | 66.8 | 66.5 | 58.3 | 53.1 | 53.5 | 54.3 | 55 | 59.3 | 59.6 | 60.8 |
| Long Term Investments
| 1.108 | 2.374 | 1.097 | 4.746 | 4.475 | 1.681 | 3.952 | 5.915 | 0 | 0 | 113.553 | 0 | 0 | 0 | 98.536 | 0 | 0 | 0 | 84.6 | 0 | 0 | 0 | 75.653 | 22.86 | 22.38 | 17.314 | 97.525 | 0 | 0 | 0 | 45.958 | 0 | 0 | 0 | 55.036 | 0 | 0 | 0 | 56.025 | 0 | 0 | 0 | 52.75 | 0 | 0 | 0 | 47.524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 144.714 | -315.465 | -320.289 | -309.597 | 138.318 | -5.915 | 0 | 0 | 140.004 | 0 | 0 | 0 | 103.559 | 0 | 0 | 0 | 79.618 | 0 | 0 | 0 | 34.494 | -22.86 | -22.38 | -17.314 | 31.067 | 0 | 0 | 0 | 27.275 | 0 | 0 | 0 | 26.418 | 0 | 0 | 0 | 17.96 | 0 | 0 | 0 | 24.371 | 0 | 0 | 0 | 22.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.378 | 0 | 0 | 0 | 55.845 | 0 | 0 | 0 | 53.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 654.075 | 710.855 | -145.811 | 315.465 | 320.289 | 309.597 | 155.261 | 288.64 | 288.821 | 306.02 | 55.132 | 275.577 | 272.875 | 262.655 | 54.221 | 230.792 | 248.052 | 211.315 | 58.027 | 201.934 | 205.822 | 170.281 | 46.222 | 166.831 | 166.742 | 176.867 | 65.15 | 273.677 | 272.515 | 126.647 | 14.046 | 88.307 | 111.591 | 115.017 | 31.599 | 100.462 | 77.747 | 75.982 | 18.364 | 89.367 | 94.062 | 93.514 | 4.51 | 76.955 | 76.036 | 76.845 | 3.344 | 84.484 | 86.916 | 86.111 | 90.345 | 95.611 | 92.877 | 87.956 | 93.093 | 94.485 | 88.64 | 67.528 | 67.263 | 81.508 | 77.324 | 73.607 | 29.542 | 93.051 | 93.418 | 90.824 | 33.198 | 89.221 | 87.625 | 84.523 | 28.203 | 88.411 | 87.803 | 85.135 | 82.901 | 74.731 | 76.444 | 73.668 | 77.957 | 68.601 | 68.052 | 69.185 | 69.874 | 71.85 | 72 | 69.898 | 71.018 | 68.498 | 62.71 | 65.25 | 65.652 | 67.66 | 51.046 | 58.51 | 79.311 | 83.641 | 59.549 | 118.145 | 104.7 | 84.5 | 82 | 91 | 94.2 | 115.2 | 115.2 | 88.9 | 56 | 43.4 | 31.1 | 14.6 | 7.5 | 8 | 19 | 8.3 | 5.7 | 4.7 | 3.5 | 3.4 | 3.3 | 3.5 | 1.5 | 1.8 | 2 |
| Total Non-Current Assets
| 4,642.681 | 4,734.264 | 4,068.745 | 4,096.129 | 4,140.941 | 4,167.697 | 4,513.629 | 4,545.699 | 4,609.312 | 4,711.524 | 4,796.244 | 4,885.791 | 4,931.174 | 4,940.002 | 4,992.909 | 4,975.198 | 5,043.109 | 5,027.728 | 5,132.553 | 5,030.839 | 5,038.537 | 4,998.662 | 4,389.735 | 4,409.477 | 4,544.453 | 4,604.366 | 4,694.565 | 5,199.209 | 5,234.913 | 1,189.605 | 1,024.139 | 1,031.791 | 1,070.865 | 1,032.232 | 1,033.689 | 1,030.143 | 794.971 | 788.722 | 807.693 | 809.719 | 825.039 | 812.045 | 698.7 | 693.243 | 690.429 | 692.355 | 693.811 | 697.17 | 693.765 | 673.028 | 674.087 | 670.745 | 670.363 | 659.134 | 664.556 | 664.525 | 656.304 | 646.555 | 657.454 | 541.133 | 536.219 | 530.481 | 538.541 | 571.589 | 580.29 | 574.991 | 575.42 | 575.264 | 563.847 | 557.665 | 555.76 | 560.65 | 562.451 | 559.705 | 564.498 | 560.661 | 570.625 | 365.252 | 373.349 | 363.395 | 359.589 | 362.325 | 367.787 | 361.078 | 363.907 | 360.232 | 368.138 | 369.817 | 368.251 | 370.274 | 382.162 | 390.181 | 384.558 | 394.341 | 488.215 | 490.097 | 456.178 | 518.195 | 419.9 | 371.2 | 348.9 | 346.8 | 328.3 | 321.8 | 317.3 | 277.2 | 237.2 | 219.7 | 167.2 | 145.2 | 133 | 133.9 | 114.9 | 102.8 | 96.6 | 82.8 | 70.1 | 66.6 | 66.2 | 68.1 | 69.9 | 70.4 | 71.7 |
| Total Assets
| 7,430.709 | 7,709.81 | 7,835.919 | 7,244.404 | 7,355.933 | 7,378.932 | 7,299.736 | 6,525.954 | 6,590.594 | 6,985.453 | 7,416.324 | 6,994.639 | 7,188.34 | 6,937.858 | 7,315.967 | 6,840.602 | 6,810.294 | 6,800.346 | 7,151.294 | 6,737.344 | 6,729.641 | 6,714.675 | 6,201.474 | 5,944.817 | 6,152.937 | 6,915.028 | 7,283.173 | 7,011.492 | 6,994.887 | 3,365.3 | 2,367.335 | 2,277.74 | 2,304.521 | 2,211.509 | 2,174.686 | 2,091.542 | 1,861.039 | 1,789.37 | 1,904.351 | 1,768.953 | 1,796.808 | 1,757.713 | 1,783.582 | 1,628.398 | 1,613.787 | 1,567.395 | 1,621.277 | 1,479.148 | 1,380.115 | 1,349.848 | 1,379.872 | 1,304.431 | 1,295.972 | 1,275.374 | 1,285.658 | 1,236.373 | 1,174.271 | 1,180.827 | 1,215.279 | 996.84 | 972.208 | 948.691 | 1,093.065 | 1,115.416 | 1,120.925 | 1,095.801 | 1,133.21 | 1,106.082 | 1,079.505 | 1,057.432 | 1,039.793 | 1,013.597 | 984.754 | 979.478 | 1,026.617 | 961.583 | 950.045 | 829.122 | 861.194 | 794.29 | 915.237 | 912.352 | 917.264 | 837.358 | 799.799 | 810.906 | 827.403 | 824.85 | 805.867 | 817.745 | 829.406 | 839.002 | 793.839 | 836.092 | 951.583 | 1,002.965 | 944.126 | 938.43 | 808.7 | 803.4 | 905.6 | 896.4 | 840.2 | 832.9 | 773.3 | 751.4 | 676.6 | 645.3 | 550.4 | 524 | 458.9 | 444.1 | 357.8 | 339.8 | 321.5 | 300.6 | 236.6 | 232.1 | 221 | 232.6 | 181.9 | 178.2 | 163.2 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 742.537 | 745.536 | 63.139 | 809.687 | 723.585 | 739.11 | 83.225 | 234.209 | 683.682 | 732.268 | 49.277 | 755.689 | 634.381 | 583.359 | 38.588 | 673.058 | 621.272 | 456.668 | 32.995 | 513.305 | 490.962 | 458.901 | 37.508 | 599.221 | 541.67 | 532.538 | 49 | 550.119 | 517.017 | 331.669 | 41.009 | 348.362 | 287.383 | 247.297 | 31.57 | 289.977 | 262.284 | 240.268 | 16.802 | 266.526 | 251.415 | 211.561 | 17.671 | 224.821 | 204.33 | 180.876 | 27.344 | 206.05 | 0 | 0 | 27.573 | 0 | 0 | 0 | 17.791 | 0 | 0 | 0 | 14.312 | 0 | 0 | 0 | 12.13 | 193.788 | 180.486 | 154.046 | 11.264 | 179.328 | 177.905 | 141.742 | 13.333 | 192.004 | 186.068 | 172.129 | 243.036 | 229.399 | 210.325 | 148.499 | 181.502 | 140.553 | 144.141 | 150.802 | 175.609 | 134.556 | 133.226 | 140.811 | 151.99 | 130.364 | 130.033 | 140.653 | 161.579 | 161.251 | 124.768 | 110.625 | 156.923 | 201.407 | 164.837 | 137.626 | 125.6 | 95.9 | 74 | 85.8 | 108.3 | 96.2 | 86.8 | 82.5 | 79 | 85.4 | 66.8 | 73.3 | 75.4 | 60.5 | 47.7 | 56.1 | 56.9 | 40.7 | 30.8 | 5.3 | 41.5 | 29.7 | 2.5 | 1.6 | 1.9 |
| Short Term Debt
| 92.567 | 98.558 | 108.093 | 9.6 | 9 | 8.4 | 107.517 | 7.335 | 6.868 | 6.4 | 95.685 | 5.326 | 5.322 | 20.519 | 104.51 | 20.511 | 38.019 | 149.003 | 216.234 | 130.433 | 121.148 | 204.863 | 165.578 | 93.294 | 284.009 | 789.724 | 379.721 | 419.601 | 277.578 | 29.366 | 30 | 40 | 70 | 57.5 | 35 | 20 | 20 | 285 | 20 | 245 | 246.25 | 222.5 | 68.75 | 65 | 61.25 | 57.5 | 90 | 80 | 70.088 | 100.293 | 50 | 52.5 | 55 | 82.667 | 40.156 | 248.5 | 279.75 | 264 | 205 | 120 | 119.25 | 116 | 177.75 | 169.5 | 198.25 | 268 | 236.5 | 205 | 193.5 | 234 | 220 | 60 | 60 | 68.333 | 66.667 | 65 | 60.019 | 40 | 40 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 5 | 20 | 30 | 0 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.2 | 0 | 0 | 0 | 0 | 0 | 0 | 2.3 | 2.3 | 2.3 | 6.7 | 5.5 | 40 | 5.5 | 5.9 | 5.8 | 6.6 | 5.7 |
| Tax Payables
| 0 | 0 | 72.181 | 0 | 0 | 0 | 119.57 | 0 | 0 | 0 | 67.551 | 0 | 0 | 0 | 88.046 | 0 | 0 | 0 | 7.878 | 0 | 0 | 0 | 19.725 | 0 | 0 | 0 | 46.758 | 0 | 0 | 0 | 20.378 | 0 | 0 | 0 | 13.714 | 0 | 0 | 0 | 18.538 | 0 | 0 | 0 | 14.392 | 0 | 0 | 0 | 18.897 | 0 | 0 | 0 | 15.917 | 0 | 0 | 0 | 15.03 | 0 | 0 | 0 | 17.693 | 0 | 0 | 0 | 29.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,626.511 | 2,796.016 | 2,640.515 | 2,394.556 | 2,499.379 | 2,607.072 | 2,443.762 | 2,229.648 | 2,396.143 | 2,421.726 | 2,238.035 | 2,028.908 | 2,152.043 | 2,088.463 | 1,974.548 | 1,710.791 | 1,765.264 | 1,847.384 | 1,928.02 | 1,803.135 | 1,796.331 | 1,837.504 | 1,745.244 | 1,650.647 | 1,687.724 | 1,719.637 | 1,630.198 | 1,512.227 | 1,449.211 | 1,109.162 | 989.478 | 1,028.995 | 1,029.765 | 986.301 | 900.801 | 925.056 | 922.227 | 895.43 | 841.457 | 847.327 | 847.877 | 832.555 | 766.114 | 754.12 | 749.24 | 736.696 | 692.237 | 682.603 | 659.741 | 650.666 | 611.647 | 598.393 | 572.053 | 558.034 | 523.263 | 496.348 | 450.152 | 463.236 | 437.207 | 401.41 | 378.536 | 373.761 | 395.278 | 433.862 | 428.059 | 450.275 | 423.522 | 402.08 | 377.183 | 390.87 | 375.881 | 361.379 | 339.441 | 355.222 | 333.065 | 330.095 | 318.775 | 333.704 | 307.696 | 299.929 | 295.109 | 316.837 | 315.524 | 301.681 | 287.645 | 301.361 | 305.887 | 306.978 | 301.143 | 332.917 | 325.808 | 351.263 | 332.047 | 360.091 | 0 | 0 | 0 | 0 | 0 | 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
| 0.183 | 0.18 | 965.972 | 98.871 | 105.288 | 99.674 | 963.096 | 614.701 | 91.689 | 100.022 | 995.783 | 114.621 | 117.86 | 120.08 | 829.848 | 117.202 | 114.767 | 77.283 | 679.285 | 80.39 | 73.71 | 67.65 | 672.605 | 0.434 | 0.401 | 143.957 | 763.666 | 0.088 | 0.101 | 0.159 | 399.762 | 0.067 | 0.093 | 0.126 | 356.121 | 0.067 | 0.009 | 0.033 | 336.959 | 0.019 | 0.006 | 0.005 | 307.388 | 0.052 | 0.02 | 0.02 | 260.419 | 0.24 | 178.528 | 160.093 | 231.917 | 183.599 | 172.314 | 143.517 | 229.942 | 182.529 | 162.594 | 155.218 | 241.654 | 174.799 | 164.105 | 151.788 | 207.251 | 0 | 0 | 0 | 204.726 | 0 | 0 | 0 | 194.669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 350.84 | 385.932 | 350.672 | 360.691 | 304.6 | 377.7 | 297.6 | 310.7 | 278.2 | 318.6 | 269.5 | 276.3 | 259.1 | 286.8 | 231.5 | 237.9 | 198.2 | 230.9 | 178.3 | 175.4 | 187.9 | 164.4 | 120.4 | 118.5 | 115 | 135.7 | 116.8 | 119.3 | 108.7 |
| Total Current Liabilities
| 3,461.798 | 3,640.29 | 3,777.719 | 3,312.714 | 3,337.252 | 3,454.256 | 3,597.6 | 3,085.893 | 3,178.382 | 3,260.416 | 3,378.78 | 2,904.544 | 2,909.606 | 2,812.421 | 2,947.494 | 2,521.562 | 2,539.322 | 2,530.338 | 2,856.534 | 2,527.263 | 2,482.151 | 2,568.918 | 2,620.935 | 2,343.596 | 2,513.804 | 3,185.856 | 2,822.585 | 2,482.035 | 2,243.907 | 1,470.356 | 1,460.249 | 1,417.424 | 1,387.241 | 1,291.224 | 1,323.492 | 1,235.1 | 1,204.52 | 1,420.731 | 1,215.218 | 1,358.872 | 1,345.548 | 1,266.621 | 1,159.923 | 1,043.993 | 1,014.84 | 975.092 | 1,070 | 968.893 | 908.357 | 911.052 | 921.137 | 834.492 | 799.367 | 784.218 | 811.152 | 927.377 | 892.496 | 882.454 | 898.173 | 696.209 | 661.891 | 641.549 | 792.409 | 797.15 | 806.795 | 872.321 | 876.012 | 786.408 | 748.588 | 766.612 | 803.883 | 613.383 | 585.509 | 595.684 | 642.768 | 624.494 | 589.119 | 522.203 | 529.198 | 480.482 | 439.25 | 467.639 | 491.133 | 436.237 | 420.871 | 442.172 | 457.877 | 437.342 | 431.176 | 473.57 | 487.387 | 527.514 | 461.815 | 490.716 | 537.763 | 587.339 | 550.509 | 498.317 | 430.2 | 473.6 | 371.6 | 396.5 | 386.5 | 414.8 | 356.3 | 370 | 338.1 | 372.2 | 298.3 | 311.2 | 273.6 | 291.4 | 228.3 | 233.8 | 247.1 | 211.8 | 156.7 | 163.8 | 162 | 171.3 | 125.1 | 127.5 | 116.3 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2,457.872 | 2,456.877 | 2,448.696 | 2,449.913 | 2,451.137 | 2,452.369 | 3,050.874 | 3,069.295 | 3,102.183 | 3,133.782 | 3,154.599 | 3,197.731 | 3,202.962 | 2,714.203 | 2,738.452 | 2,743.178 | 2,739.351 | 2,849.156 | 2,876.421 | 2,828.069 | 2,827.374 | 2,863.913 | 2,281.483 | 2,077.466 | 2,146.829 | 2,186.061 | 3,014.964 | 2,922.229 | 3,140.307 | 1,599.331 | 664.391 | 696.405 | 756.015 | 832.5 | 790 | 820 | 695 | 380 | 385 | 125 | 128.75 | 132.5 | 136.25 | 140 | 143.75 | 147.5 | 115 | 120 | 130 | 140 | 200 | 157.5 | 165 | 172.5 | 180 | 51.5 | 77.25 | 103 | 124 | 145 | 197.25 | 222 | 238.5 | 255 | 271.5 | 153 | 157.5 | 162 | 166.5 | 171 | 150 | 160 | 170 | 175 | 180 | 185 | 190.051 | 140 | 150 | 160 | 0 | 0 | 0 | 367.625 | 362.201 | 356.805 | 351.539 | 346.3 | 341.188 | 336.102 | 331.138 | 326.2 | 321.381 | 316.587 | 311.909 | 307.254 | 302.686 | 360 | 310 | 250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.3 | 2.3 | 2 | 6.4 | 10 | 8.6 | 9.4 |
| Deferred Revenue Non-Current
| 25.082 | 24.523 | 33.49 | 26.757 | 30.929 | 32.272 | 39.115 | 31.049 | 35.656 | 46.257 | 48.176 | 52.043 | 31.826 | 25.852 | 26.754 | 26.051 | 0 | 0 | 24.409 | 0 | 0 | 0 | 21.194 | 0 | 0 | 0 | 16.205 | 0 | 0 | 0 | 11.289 | 0 | 0 | 0 | 7.603 | 0 | 0 | 0 | 7.056 | 0 | 0 | 0 | 8.959 | 0 | 0 | 0 | 5.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 471.553 | 491.182 | 86.55 | 2,423.156 | 2,420.208 | 2,420.097 | 139.531 | -31.049 | -35.656 | -46.257 | 181.789 | -52.043 | -31.826 | -25.852 | 173.233 | 0 | 0 | 0 | 189.814 | 0 | 0 | 0 | 214.687 | 0 | 0 | 0 | 206.338 | 0 | 0 | 0 | 101.231 | 0 | 0 | 0 | 96.798 | 0 | 0 | 0 | 93.067 | 0 | 0 | 0 | 92.222 | 0 | 0 | 0 | 101.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 367.745 | 378.764 | -120.04 | -2,449.913 | -2,451.137 | -2,452.369 | 244.818 | 435.692 | 452.896 | 473.102 | 281.922 | 557.857 | 548.134 | 519.64 | 339.606 | 512.308 | 540.402 | 530.577 | 265.523 | 462.355 | 456.314 | 424.947 | 212.418 | 582.207 | 570.872 | 555.54 | 239.616 | 743.818 | 756.998 | 192.796 | 69.297 | 174.409 | 214.093 | 200.455 | 89.193 | 196.031 | 131.674 | 128.152 | 42.839 | 132.558 | 125.001 | 121.869 | 24.912 | 122.77 | 126.503 | 125.646 | 22.954 | 128.79 | 126.767 | 127.015 | 76.951 | 118.372 | 115.786 | 108.626 | 107.45 | 103.273 | 97.544 | 79.421 | 80.571 | 80.807 | 76.956 | 80.67 | 83.472 | 78.224 | 84.244 | 88.091 | 82.2 | 86.424 | 83.956 | 84.392 | 59.592 | 53.542 | 54.008 | 54.273 | 57.261 | 28.214 | 50.909 | 51.406 | 51.948 | 50.461 | 50.239 | 51.388 | 50.385 | 48.927 | 48.556 | 46.474 | 46.688 | 46.098 | 44.737 | 21.202 | 20.635 | 19.806 | 15.877 | 16.228 | 32.326 | 33.552 | 6.792 | 5.147 | 5.2 | 5.3 | 0.5 | 0.9 | 0.9 | 3.2 | 2 | 3.1 | 3.9 | 3.2 | 6.1 | 2.2 | 2.9 | 2.5 | 5.3 | 7.2 | 4.3 | 3.3 | 1.7 | 4.3 | 1.7 | 5.9 | 1.3 | 2 | 1.2 |
| Total Non-Current Liabilities
| 3,322.252 | 3,351.346 | 2,448.696 | 2,449.913 | 2,451.137 | 2,452.369 | 3,474.338 | 3,504.987 | 3,555.079 | 3,606.884 | 3,666.486 | 3,755.588 | 3,751.096 | 3,233.843 | 3,278.045 | 3,281.537 | 3,279.753 | 3,379.733 | 3,356.167 | 3,290.424 | 3,283.688 | 3,288.86 | 2,729.782 | 2,659.673 | 2,717.701 | 2,741.601 | 3,477.123 | 3,666.047 | 3,897.305 | 1,792.127 | 846.208 | 870.814 | 970.108 | 1,032.955 | 983.594 | 1,016.031 | 826.674 | 508.152 | 527.962 | 257.558 | 253.751 | 254.369 | 262.343 | 262.77 | 270.253 | 273.146 | 244.604 | 248.79 | 256.767 | 267.015 | 276.951 | 275.872 | 280.786 | 281.126 | 287.45 | 154.773 | 174.794 | 182.421 | 204.571 | 225.807 | 274.206 | 302.67 | 321.972 | 333.224 | 355.744 | 241.091 | 239.7 | 248.424 | 250.456 | 255.392 | 209.592 | 213.542 | 224.008 | 229.273 | 237.261 | 213.214 | 240.96 | 191.406 | 201.948 | 210.461 | 50.239 | 51.388 | 50.385 | 416.552 | 410.757 | 403.279 | 398.227 | 392.398 | 385.925 | 357.304 | 351.773 | 346.006 | 337.258 | 332.815 | 344.235 | 340.806 | 309.478 | 365.147 | 315.2 | 255.3 | 0.5 | 0.9 | 0.9 | 3.2 | 2 | 3.1 | 3.9 | 3.2 | 6.1 | 2.2 | 2.9 | 2.5 | 5.3 | 7.2 | 4.3 | 3.3 | 4 | 6.6 | 3.7 | 12.3 | 11.3 | 10.6 | 10.6 |
| Total Liabilities
| 6,784.05 | 6,991.636 | 7,155.285 | 6,677.766 | 6,769.427 | 6,906.074 | 7,071.938 | 6,590.88 | 6,733.461 | 6,867.3 | 7,045.266 | 6,660.132 | 6,660.702 | 6,046.264 | 6,225.539 | 5,803.099 | 5,819.075 | 5,910.071 | 6,212.701 | 5,817.687 | 5,765.839 | 5,857.778 | 5,350.717 | 5,003.269 | 5,231.505 | 5,927.457 | 6,299.708 | 6,148.082 | 6,141.212 | 3,262.483 | 2,306.457 | 2,288.238 | 2,357.349 | 2,324.179 | 2,307.086 | 2,251.131 | 2,031.194 | 1,928.883 | 1,743.18 | 1,616.43 | 1,599.299 | 1,520.99 | 1,422.266 | 1,306.763 | 1,285.093 | 1,248.238 | 1,314.604 | 1,217.683 | 1,165.124 | 1,178.067 | 1,198.088 | 1,110.364 | 1,080.153 | 1,065.344 | 1,098.602 | 1,082.15 | 1,067.29 | 1,064.875 | 1,102.744 | 922.016 | 936.097 | 944.219 | 1,114.381 | 1,130.374 | 1,162.539 | 1,113.412 | 1,115.712 | 1,034.832 | 999.044 | 1,022.004 | 1,013.475 | 826.925 | 809.517 | 824.957 | 880.029 | 837.708 | 830.079 | 713.609 | 731.146 | 690.943 | 489.489 | 519.027 | 541.518 | 852.789 | 831.628 | 845.451 | 856.104 | 829.74 | 817.101 | 830.874 | 839.16 | 873.52 | 799.073 | 823.531 | 881.998 | 928.145 | 859.987 | 863.464 | 745.4 | 728.9 | 372.1 | 397.4 | 387.4 | 418 | 358.3 | 373.1 | 342 | 375.4 | 304.4 | 313.4 | 276.5 | 293.9 | 233.6 | 241 | 251.4 | 215.1 | 160.7 | 170.4 | 165.7 | 183.6 | 136.4 | 138.1 | 126.9 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 76.331 | 94.558 | 85.127 | 95.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.077 | 0.077 | 0.076 | 0.075 | 0.075 | 0.075 | 0.075 | 0.074 | 0.072 | 0.072 | 0.061 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings
| 5,179.385 | 4,949.837 | 4,739.292 | 4,530.661 | 4,350.652 | 4,152.609 | 3,856.826 | 3,600.012 | 3,426.467 | 3,221.542 | 3,049.027 | 2,839.668 | 2,690.803 | 2,419.567 | 2,255.467 | 2,135.86 | 2,118.896 | 2,063.819 | 1,988.722 | 1,921.021 | 1,879.633 | 1,776.227 | 1,755.432 | 1,671.412 | 1,659.658 | 1,613.98 | 1,647.284 | 1,539.978 | 1,588.158 | 1,680.439 | 1,644.005 | 1,577.521 | 1,538.762 | 1,490.851 | 1,450.684 | 1,384.922 | 1,354.555 | 1,303.401 | 1,275.049 | 1,215.905 | 1,182.059 | 1,129.019 | 1,091.283 | 1,029.865 | 991.671 | 945.157 | 908.482 | 849.659 | 818.284 | 776.801 | 742.579 | 697.555 | 667.091 | 634.868 | 605.677 | 568.983 | 548.908 | 528.795 | 509.392 | 483.676 | 463.609 | 446.424 | 426.428 | 392.783 | 374.002 | 344.102 | 322.557 | 283.739 | 271.244 | 257.196 | 249.004 | 223.274 | 213.666 | 195.422 | 187.652 | 172.842 | 174.564 | 175.383 | 190.089 | 185.588 | 185.428 | 174.4 | 173.936 | 167.059 | 161.585 | 148.731 | 150.243 | 164.661 | 149.065 | 130.81 | 135.126 | 116.083 | 124.149 | 132.601 | 186.183 | 182.286 | 178.372 | 175.989 | 173.2 | 156.7 | 278.8 | 252.4 | 223.6 | 193.5 | 173.9 | 150.9 | 130.8 | 105.1 | 87.7 | 69.3 | 51.1 | 32 | 51.4 | 32.8 | 40.1 | 28.6 | 22.4 | 16.2 | 10.2 | 3.1 | -0.4 | -4 | -7.9 |
| Accumulated Other Comprehensive Income/Loss
| -81.653 | -82.386 | -76.331 | -94.558 | -85.127 | -95.91 | -101.61 | -130.548 | -104.516 | -82.811 | -81.431 | -83.837 | -82.978 | -93.178 | -99.228 | -130.213 | -142.175 | -168.972 | -77.938 | -81.264 | -73.479 | -61.566 | -39.867 | -22.684 | -24.051 | 32.225 | 1.508 | -1.216 | -48.889 | -47.832 | -49.683 | -47.784 | -48.003 | -49.43 | -44.402 | -49.274 | -35.617 | -42.328 | -21.17 | -2.001 | 9.953 | 8.552 | 8.345 | 6.734 | 2.358 | 2.763 | 5.968 | 8.673 | 3.623 | 8.447 | 5.793 | 5.81 | 14.363 | 16.288 | 14.638 | 14.496 | 6.463 | 9.401 | 11.322 | 10.387 | 5.912 | -0.025 | -1.741 | 19.395 | 27.249 | 20.489 | 23.255 | 20.195 | 17.462 | 12.15 | 10.889 | 9.69 | 8.405 | 4.093 | -0.332 | 1.706 | 1.819 | 3.336 | 5.169 | 2.025 | -0.747 | 0.962 | -0.316 | -7.879 | -7.874 | -14.006 | -14.461 | -17.552 | -18.933 | -20.896 | -19.109 | -20.106 | -19.819 | -24.284 | -14.128 | -6.452 | 12.645 | -12.286 | -14.2 | -12.1 | -16.7 | -68.5 | -59.2 | -59.2 | -56.6 | -54.7 | -50.8 | -57.7 | -43.1 | -40.1 | -36.1 | -36.1 | -31.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| -4,451.155 | -4,149.359 | -4,058.74 | -3,964.105 | -3,764.228 | -3,679.833 | -3,527.5 | -3,534.472 | -3,464.9 | -3,020.66 | -2,596.62 | -2,421.406 | -2,080.269 | -1,434.877 | -1,065.893 | -968.226 | -985.584 | -1,004.654 | -972.273 | -920.182 | -842.434 | -857.846 | -864.89 | -707.262 | -714.257 | -658.716 | -665.409 | -675.434 | -685.676 | -1,529.868 | -1,533.522 | -1,540.313 | -1,543.665 | -1,554.169 | -1,538.76 | -1,495.315 | -1,489.171 | -1,400.664 | -1,092.786 | -1,061.459 | -994.581 | -900.926 | -738.39 | -715.042 | -665.413 | -628.841 | -607.855 | -596.945 | -606.994 | -613.545 | -566.666 | -509.376 | -465.713 | -441.204 | -433.337 | -429.334 | -448.468 | -422.322 | -408.257 | -419.317 | -433.488 | -442.005 | -446.081 | -427.214 | -442.943 | -382.28 | -328.392 | -232.762 | -208.323 | -233.996 | -233.653 | -46.37 | -46.912 | -45.071 | -40.809 | -50.749 | -56.492 | -63.281 | -65.285 | -84.341 | 240.993 | 217.891 | 202.054 | -174.672 | -185.6 | -169.33 | -164.543 | -152.059 | -141.426 | -123.103 | -125.83 | -130.554 | -109.623 | -95.815 | -102.529 | -101.073 | -106.937 | -88.796 | -95.8 | -70.2 | 271.3 | 315.1 | 288.4 | 280.6 | 297.7 | 282.1 | 254.6 | 222.5 | 201.4 | 181.4 | 167.4 | 154.3 | 104.1 | 66 | 30 | 56.9 | 53.5 | 45.5 | 45.1 | 45.9 | 45.9 | 44.1 | 44.2 |
| Total Shareholders Equity
| 646.659 | 718.174 | 680.634 | 566.638 | 586.506 | 472.858 | 227.798 | -64.926 | -142.867 | 118.153 | 371.058 | 334.507 | 527.638 | 891.594 | 1,090.428 | 1,037.503 | 991.219 | 890.275 | 938.593 | 919.657 | 963.802 | 856.897 | 850.757 | 941.548 | 921.432 | 987.571 | 983.465 | 863.41 | 853.675 | 102.817 | 60.878 | -10.498 | -52.828 | -112.67 | -132.4 | -159.589 | -170.155 | -139.513 | 161.171 | 152.523 | 197.509 | 236.723 | 361.316 | 321.635 | 328.694 | 319.157 | 306.673 | 261.465 | 214.991 | 171.781 | 181.784 | 194.067 | 215.819 | 210.03 | 187.056 | 154.223 | 106.981 | 115.952 | 112.535 | 74.824 | 36.111 | 4.472 | -21.316 | -14.958 | -41.614 | -17.611 | 17.498 | 71.25 | 80.461 | 35.428 | 26.318 | 186.672 | 175.237 | 154.521 | 146.588 | 123.875 | 119.966 | 115.513 | 130.048 | 103.347 | 425.748 | 393.325 | 375.746 | -15.431 | -31.829 | -34.545 | -28.701 | -4.89 | -11.234 | -13.129 | -9.754 | -34.518 | -5.234 | 12.561 | 69.585 | 74.82 | 84.139 | 74.966 | 63.3 | 74.5 | 533.5 | 499 | 452.8 | 414.9 | 415 | 378.3 | 334.6 | 269.9 | 246 | 210.6 | 182.4 | 150.2 | 124.2 | 98.8 | 70.1 | 85.5 | 75.9 | 61.7 | 55.3 | 49 | 45.5 | 40.1 | 36.3 |
| Total Equity
| 646.659 | 718.174 | 680.634 | 566.638 | 586.506 | 472.858 | 227.798 | -64.926 | -142.867 | 118.153 | 371.058 | 334.507 | 527.638 | 891.594 | 1,090.428 | 1,037.503 | 991.219 | 890.275 | 938.593 | 919.657 | 963.802 | 856.897 | 850.757 | 941.548 | 921.432 | 987.571 | 983.465 | 863.41 | 853.675 | 102.817 | 60.878 | -10.498 | -52.828 | -112.67 | -132.4 | -159.589 | -170.155 | -139.513 | 161.171 | 152.523 | 197.509 | 236.723 | 361.316 | 321.635 | 328.694 | 319.157 | 306.673 | 261.465 | 214.991 | 171.781 | 181.784 | 194.067 | 215.819 | 210.03 | 187.056 | 154.223 | 106.981 | 115.952 | 112.535 | 74.824 | 36.111 | 4.472 | -21.316 | -14.958 | -41.614 | -17.611 | 17.498 | 71.25 | 80.461 | 35.428 | 26.318 | 186.672 | 175.237 | 154.521 | 146.588 | 123.875 | 119.966 | 115.513 | 130.048 | 103.347 | 425.748 | 393.325 | 375.746 | -15.431 | -31.829 | -34.545 | -28.701 | -4.89 | -11.234 | -13.129 | -9.754 | -34.518 | -5.234 | 12.561 | 69.585 | 74.82 | 84.139 | 74.966 | 63.3 | 74.5 | 533.5 | 499 | 452.8 | 414.9 | 415 | 378.3 | 334.6 | 269.9 | 246 | 210.6 | 182.4 | 150.2 | 124.2 | 98.8 | 70.1 | 85.5 | 75.9 | 61.7 | 55.3 | 49 | 45.5 | 40.1 | 36.3 |
| Total Liabilities & Shareholders Equity
| 7,430.709 | 7,709.81 | 7,835.919 | 7,244.404 | 7,355.933 | 7,378.932 | 7,299.736 | 6,525.954 | 6,590.594 | 6,985.453 | 7,416.324 | 6,994.639 | 7,188.34 | 6,937.858 | 7,315.967 | 6,840.602 | 6,810.294 | 6,800.346 | 7,151.294 | 6,737.344 | 6,729.641 | 6,714.675 | 6,201.474 | 5,944.817 | 6,152.937 | 6,915.028 | 7,283.173 | 7,011.492 | 6,994.887 | 3,365.3 | 2,367.335 | 2,277.74 | 2,304.521 | 2,211.509 | 2,174.686 | 2,091.542 | 1,861.039 | 1,789.37 | 1,904.351 | 1,768.953 | 1,796.808 | 1,757.713 | 1,783.582 | 1,628.398 | 1,613.787 | 1,567.395 | 1,621.277 | 1,479.148 | 1,380.115 | 1,349.848 | 1,379.872 | 1,304.431 | 1,295.972 | 1,275.374 | 1,285.658 | 1,236.373 | 1,174.271 | 1,180.827 | 1,215.279 | 996.84 | 972.208 | 948.691 | 1,093.065 | 1,115.416 | 1,120.925 | 1,095.801 | 1,133.21 | 1,106.082 | 1,079.505 | 1,057.432 | 1,039.793 | 1,013.597 | 984.754 | 979.478 | 1,026.617 | 961.583 | 950.045 | 829.122 | 861.194 | 794.29 | 915.237 | 912.352 | 917.264 | 837.358 | 799.799 | 810.906 | 827.403 | 824.85 | 805.867 | 817.745 | 829.406 | 839.002 | 793.839 | 836.092 | 951.583 | 1,002.965 | 944.126 | 938.43 | 808.7 | 803.4 | 905.6 | 896.4 | 840.2 | 832.9 | 773.3 | 751.4 | 676.6 | 645.3 | 550.4 | 524 | 458.9 | 444.1 | 357.8 | 339.8 | 321.5 | 300.6 | 236.6 | 232.1 | 221 | 232.6 | 181.9 | 178.2 | 163.2 |