Juniper Networks, Inc.
NYSE:JNPR
38.96 (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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 948.5 | 1,083.9 | 1,068.1 | 1,243.5 | 1,089.4 | 923.5 | 880.1 | 830.9 | 721.8 | 1,013.3 | 922.5 | 1,010.7 | 986.7 | 989.1 | 1,361.9 | 1,341.5 | 1,460.3 | 1,398.6 | 1,215.8 | 1,204.8 | 1,381.3 | 2,155.6 | 2,489 | 2,501.7 | 2,690.4 | 2,614.2 | 2,006.5 | 2,363.7 | 2,392.5 | 2,242 | 1,833.2 | 1,689 | 1,756.9 | 1,646 | 1,420.9 | 1,453.5 | 1,330.3 | 1,810.8 | 1,639.6 | 1,615.9 | 2,159.8 | 2,579.4 | 2,284 | 2,271.5 | 2,249.9 | 2,043.7 | 2,407.8 | 2,707.94 | 3,044.31 | 2,913.095 | 2,910.42 | 2,722.449 | 2,838.066 | 2,944.383 | 1,811.887 | 1,460.914 | 1,660.086 | 1,723.949 | 1,604.723 | 1,618.59 | 1,554.151 | 2,004.983 | 2,019.084 | 1,778.497 | 2,040.405 | 2,037.414 | 1,716.11 | 1,349.277 | 860.07 | 2,037.839 | 1,596.333 | 1,333.355 | 1,087.614 | 904.295 | 918.401 | 888.404 | 857.061 | 819.548 | 713.182 | 667.714 | 675.905 | 428.494 | 365.606 | 457.51 | 516.493 | 250.342 | 194.435 | 248.77 | 589.826 | 705.184 | 606.845 | 666.472 | 512.415 | 557.742 | 563.005 | 571.201 | 797.125 | 1,068.529 | 158 | 36.5 | 92.4 | 48.9 |
| Short Term Investments
| 186.7 | 187.9 | 139.4 | 133.6 | 144.7 | 174.9 | 210.3 | 226.2 | 294.3 | 293.4 | 315.5 | 321.1 | 335.5 | 294.1 | 412.1 | 499.3 | 397.6 | 523 | 738 | 1,040.8 | 1,418.9 | 1,227.4 | 1,070.1 | 887.3 | 432.3 | 317.7 | 1,026.1 | 922 | 752.7 | 742.3 | 752.3 | 632.7 | 587.1 | 599.4 | 527.1 | 529.9 | 517.7 | 398.2 | 332.2 | 299.5 | 460.5 | 378.1 | 561.9 | 573.7 | 542.9 | 613.1 | 441.5 | 439.278 | 394.507 | 517.403 | 641.323 | 632.396 | 631.781 | 493.557 | 474.514 | 638.523 | 563.315 | 592.679 | 570.522 | 448.986 | 423.955 | 212.616 | 172.896 | 242.44 | 263.248 | 146.775 | 240.355 | 272.961 | 342.956 | 426.725 | 443.91 | 514.218 | 548.345 | 510.606 | 510.364 | 497.716 | 445.465 | 435.301 | 404.659 | 290.798 | 308.425 | 233.195 | 215.906 | 309.143 | 315.87 | 305.687 | 384.036 | 387.794 | 374.476 | 346.882 | 382.797 | 411.45 | 494.953 | 504.872 | 581.738 | 567.731 | 384.764 | 281.475 | 187.9 | 48.1 | 15.4 | 0 |
| Cash and Short Term Investments
| 1,135.2 | 1,271.8 | 1,207.5 | 1,377.1 | 1,234.1 | 1,098.4 | 1,090.4 | 1,057.1 | 1,016.1 | 1,306.7 | 1,238 | 1,331.8 | 1,322.2 | 1,283.2 | 1,774 | 1,840.8 | 1,857.9 | 1,921.6 | 1,953.8 | 2,245.6 | 2,800.2 | 3,383 | 3,559.1 | 3,389 | 3,122.7 | 2,931.9 | 3,032.6 | 3,285.7 | 3,145.2 | 2,984.3 | 2,585.5 | 2,321.7 | 2,344 | 2,245.4 | 1,948 | 1,983.4 | 1,848 | 2,209 | 1,971.8 | 1,915.4 | 2,620.3 | 2,957.5 | 2,845.9 | 2,845.2 | 2,792.8 | 2,656.8 | 2,849.3 | 3,147.218 | 3,438.817 | 3,430.498 | 3,551.743 | 3,354.845 | 3,469.847 | 3,437.94 | 2,286.401 | 2,099.437 | 2,223.401 | 2,316.628 | 2,175.245 | 2,067.576 | 1,978.106 | 2,217.599 | 2,191.98 | 2,020.937 | 2,303.653 | 2,184.189 | 1,956.465 | 1,622.238 | 1,203.026 | 2,464.564 | 2,040.243 | 1,847.573 | 1,635.959 | 1,414.901 | 1,428.765 | 1,386.12 | 1,302.526 | 1,254.849 | 1,117.841 | 958.512 | 984.33 | 661.689 | 581.512 | 766.653 | 832.363 | 556.029 | 578.471 | 636.564 | 964.302 | 1,052.066 | 989.642 | 1,077.922 | 1,007.368 | 1,062.614 | 1,144.743 | 1,138.932 | 1,181.889 | 1,350.004 | 345.9 | 84.6 | 107.8 | 48.9 |
| Net Receivables
| 878.9 | 814.9 | 1,044.1 | 937.3 | 908.5 | 1,061.8 | 1,227.3 | 1,027.6 | 1,048.4 | 848.8 | 994.4 | 774.3 | 768.3 | 758.9 | 964.1 | 754 | 754.7 | 675.1 | 879.7 | 635.8 | 659.4 | 645.4 | 754.6 | 648.3 | 702.2 | 679.9 | 852 | 724.3 | 750.4 | 670.9 | 1,054.1 | 753.6 | 750.3 | 783.9 | 780.7 | 577.5 | 533 | 507.6 | 598.9 | 617 | 560.8 | 597.9 | 578.3 | 549.3 | 509.1 | 532.6 | 438.4 | 397.082 | 406.756 | 450.987 | 577.386 | 444 | 488.037 | 471.012 | 596.622 | 473.953 | 391.545 | 402.934 | 458.652 | 373.241 | 429.13 | 361.958 | 429.97 | 368.604 | 423.791 | 369.057 | 379.759 | 279.53 | 258.838 | 257.838 | 249.445 | 285.459 | 250.818 | 304.75 | 268.907 | 240.888 | 205.366 | 184.789 | 187.306 | 162.04 | 140.65 | 87.442 | 77.964 | 48.526 | 73.767 | 84.508 | 78.501 | 74.046 | 62.264 | 65.916 | 103.524 | 111.905 | 137.121 | 193.169 | 176.535 | 116.319 | 60.733 | 29.964 | 24 | 13.6 | 17.3 | 8.6 |
| Inventory
| 926.1 | 958.2 | 952.4 | 976.3 | 925.7 | 761.5 | 619.4 | 519.6 | 394.9 | 317 | 272.6 | 223.2 | 211.5 | 247.1 | 210.2 | 166.4 | 118 | 97.3 | 90.6 | 90.1 | 92.1 | 92.4 | 80.6 | 74.1 | 79.5 | 92.6 | 93.8 | 84.9 | 87.6 | 94.8 | 87.6 | 99.7 | 104.9 | 90.9 | 66.6 | 63.6 | 66.1 | 59 | 54.5 | 43.8 | 35.4 | 54.7 | 37.5 | 55.2 | 50.1 | 54.1 | 62.5 | 229.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.676 | 0 | 0 | 0 | 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
| 504.1 | 496 | 134.2 | 580.6 | 682.7 | 736.4 | 680 | 124 | 138.2 | 163.3 | 451.6 | 410.3 | 344.1 | 558.2 | 533.1 | 443.7 | 388.6 | 376 | 376.3 | 306.1 | 299 | 281.2 | 268.1 | 253.4 | 279.7 | 308.9 | 299.9 | 268.8 | 249.5 | 338.6 | 332.3 | 354.1 | 359.5 | 244.9 | 183.7 | 138.8 | 207.6 | 236.9 | 254.2 | 206.5 | 165.2 | 184 | 199.9 | 156.5 | 209 | 199.2 | 140.4 | 168.625 | 384.183 | 349.533 | 310.532 | 332.745 | 328.059 | 395.475 | 331.347 | 293.421 | 284.36 | 277.418 | 245.062 | 212.954 | 187.913 | 178.258 | 194.256 | 212.75 | 216.34 | 213.516 | 218.891 | 203.149 | 208.422 | 214.922 | 232.118 | 161.909 | 170.272 | 133.921 | 74.108 | 114.435 | 106.54 | 114.962 | 108.586 | 66.491 | 62.641 | 25.478 | 31.333 | 24.409 | 25.681 | 26.331 | 23.957 | 27.636 | 27.549 | 29.347 | 32.882 | 25.776 | 31.486 | 26.131 | 27.269 | 20.775 | 15.792 | 11.844 | 7.9 | 3.5 | 0.9 | 1.4 |
| Total Current Assets
| 3,444.3 | 3,540.9 | 3,795.5 | 3,871.3 | 3,751 | 3,658.1 | 3,617.1 | 3,208.7 | 3,072 | 3,038.3 | 2,956.6 | 2,739.6 | 2,646.1 | 2,600.3 | 3,271.2 | 3,038.5 | 3,001.2 | 2,972.7 | 3,209.8 | 3,187.5 | 3,758.6 | 4,309.6 | 4,581.8 | 4,290.7 | 4,104.6 | 3,920.7 | 4,184.5 | 4,278.8 | 4,145.1 | 3,993.8 | 3,971.9 | 3,429.4 | 3,453.8 | 3,274.2 | 2,912.4 | 2,898.1 | 2,726.9 | 3,101.7 | 2,971.9 | 3,063.3 | 3,497.7 | 3,879.8 | 3,703.9 | 3,680.4 | 3,651.6 | 3,540 | 3,600.7 | 3,942.299 | 4,229.756 | 4,231.018 | 4,439.661 | 4,131.59 | 4,285.943 | 4,304.427 | 3,214.37 | 2,866.811 | 2,899.306 | 2,996.98 | 2,878.959 | 2,653.771 | 2,595.149 | 2,757.815 | 2,816.206 | 2,602.291 | 2,943.784 | 2,766.762 | 2,555.115 | 2,104.917 | 1,670.286 | 2,937.324 | 2,521.806 | 2,294.941 | 2,057.049 | 1,853.572 | 1,818.456 | 1,741.443 | 1,614.432 | 1,554.6 | 1,413.733 | 1,187.043 | 1,187.621 | 774.609 | 690.809 | 839.588 | 931.811 | 666.868 | 680.929 | 738.246 | 1,054.115 | 1,147.329 | 1,126.048 | 1,215.603 | 1,175.975 | 1,281.914 | 1,348.547 | 1,276.026 | 1,258.414 | 1,391.812 | 377.8 | 101.7 | 126 | 58.9 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 832 | 847 | 801.3 | 808 | 813.4 | 803.7 | 808.4 | 812.9 | 820.9 | 842.5 | 864.3 | 889.5 | 906 | 929.4 | 946.9 | 941.3 | 955.8 | 968.7 | 1,000.6 | 1,020.6 | 1,046.7 | 1,076.6 | 951.7 | 967.6 | 987.1 | 1,013.8 | 1,021.1 | 1,007.5 | 1,026.2 | 1,050.4 | 1,063.8 | 1,067 | 1,066.6 | 1,047.3 | 1,021 | 959.9 | 921.2 | 912.2 | 904.3 | 888.8 | 889.9 | 905.7 | 882.3 | 868.2 | 860.2 | 839 | 811.9 | 768.53 | 711.953 | 647.414 | 598.581 | 576.415 | 544.389 | 516.445 | 493.881 | 484.802 | 466.172 | 457.957 | 456.107 | 449.814 | 448.296 | 435.228 | 436.433 | 427.211 | 422.429 | 407.591 | 401.818 | 389.661 | 380.041 | 360.665 | 349.93 | 335.83 | 328.953 | 321.388 | 319.885 | 296.234 | 291.705 | 286.438 | 275.612 | 269.729 | 257.583 | 243.55 | 244.491 | 243.526 | 252.666 | 259.317 | 266.962 | 271.493 | 258.442 | 253.917 | 251.811 | 252.715 | 252.215 | 250.702 | 36.44 | 33.039 | 28.397 | 16.694 | 12.4 | 9.4 | 9.1 | 8.1 |
| Goodwill
| 3,734.4 | 3,734.3 | 3,734.4 | 3,734.3 | 3,734.4 | 3,734.4 | 3,734.4 | 3,734.3 | 3,733.8 | 3,733.9 | 3,762.1 | 3,754.1 | 3,754.1 | 3,753.3 | 3,669.6 | 3,337.1 | 3,337.1 | 3,337.1 | 3,337.1 | 3,338.3 | 3,338.3 | 3,109.3 | 3,108.8 | 3,094.3 | 3,096.1 | 3,096.2 | 3,096.2 | 3,096.2 | 3,079.4 | 3,079.4 | 3,081.7 | 3,048.4 | 3,001.6 | 2,981.3 | 2,981.3 | 2,981.3 | 2,981.3 | 2,981.3 | 2,981.5 | 3,911.7 | 4,071.5 | 4,071.3 | 4,057.7 | 4,057.7 | 4,057.7 | 4,057.8 | 4,057.8 | 3,987.073 | 3,987.707 | 3,987.707 | 3,928.144 | 3,928.525 | 3,927.883 | 3,927.28 | 3,927.807 | 3,759.631 | 3,711.726 | 3,658.602 | 3,658.602 | 3,658.602 | 3,658.602 | 3,658.602 | 3,658.602 | 3,658.602 | 3,658.602 | 3,658.602 | 3,658.602 | 3,658.602 | 3,651.24 | 3,649.574 | 3,624.652 | 3,625.038 | 3,627.255 | 4,904.306 | 4,904,239 | 4,826,579 | 4,576,088 | 4,433,530 | 4,427.93 | 0 | 4,421.838 | 983.397 | 983.397 | 983.397 | 983.397 | 987.661 | 987.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 63.8 | 74.6 | 91.8 | 109 | 126.2 | 143.3 | 160.5 | 177.7 | 196.2 | 215.6 | 284.3 | 295.1 | 315.3 | 335.1 | 266.7 | 151.9 | 161.3 | 170.7 | 185.8 | 195.7 | 205.6 | 113.5 | 118.5 | 115 | 119.4 | 123.8 | 128.1 | 133 | 121.7 | 125.9 | 130.2 | 113.2 | 69.1 | 30.6 | 33.9 | 39.2 | 44.8 | 50.5 | 62.4 | 90.8 | 105.3 | 115.1 | 106.9 | 115.9 | 123.6 | 131.2 | 128.9 | 118.655 | 143.774 | 152.541 | 123.114 | 130.034 | 136.736 | 143.506 | 121.803 | 47.629 | 23.36 | 12.672 | 13.834 | 15.895 | 18.594 | 23.502 | 28.861 | 35.42 | 41.979 | 51.35 | 77.844 | 99.399 | 120.983 | 145.093 | 169.202 | 192.957 | 217.354 | 245.332 | 5,174.16 | 5,142.827 | 4,859.165 | 4,685.198 | 4,683.909 | 4,695.179 | 4,717.763 | 1,047.384 | 1,050.663 | 1,062.473 | 1,072.205 | 1,075.849 | 1,083.114 | 1,090.682 | 0 | 0 | 222.034 | 0 | 0 | 0 | 136.047 | 0 | 0 | 0 | 25.9 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 3,798.2 | 3,808.9 | 3,826.2 | 3,843.3 | 3,860.6 | 3,877.7 | 3,894.9 | 3,912 | 3,930 | 3,949.5 | 4,046.4 | 4,049.2 | 4,069.4 | 4,088.4 | 3,936.3 | 3,489 | 3,498.4 | 3,507.8 | 3,522.9 | 3,534 | 3,543.9 | 3,222.8 | 3,227.3 | 3,209.3 | 3,215.5 | 3,220 | 3,224.3 | 3,229.2 | 3,201.1 | 3,205.3 | 3,211.9 | 3,161.6 | 3,070.7 | 3,011.9 | 3,015.2 | 3,020.5 | 3,026.1 | 3,031.8 | 3,043.9 | 4,002.5 | 4,176.8 | 4,186.4 | 4,164.6 | 4,173.6 | 4,181.3 | 4,189 | 4,186.7 | 4,105.728 | 4,131.481 | 4,140.248 | 4,051.258 | 4,058.559 | 4,064.619 | 4,070.786 | 4,049.61 | 3,807.26 | 3,735.086 | 3,671.274 | 3,672.436 | 3,674.497 | 3,677.196 | 3,682.104 | 3,687.463 | 3,694.022 | 3,700.581 | 3,709.952 | 3,736.446 | 3,758.001 | 3,772.223 | 3,794.667 | 3,793.854 | 3,817.995 | 3,844.609 | 5,149.638 | 5,174.16 | 5,142.827 | 4,859.165 | 4,685.198 | 4,683.909 | 4,695.179 | 4,717.763 | 1,047.384 | 1,050.663 | 1,062.473 | 1,072.205 | 1,075.849 | 1,083.114 | 1,090.682 | 0 | 0 | 222.034 | 0 | 0 | 0 | 136.047 | 0 | 0 | 0 | 25.9 | 0 | 0 | 0 |
| Long Term Investments
| 426.8 | 390.6 | 116.8 | 40.9 | 62.3 | 92.6 | 139.6 | 197.8 | 269.5 | 362.2 | 455.5 | 504 | 493.2 | 481.4 | 656.6 | 720.4 | 712.4 | 608.3 | 589.8 | 581.1 | 74.8 | 119.7 | 199 | 259 | 407.8 | 516.5 | 988.4 | 913.6 | 1,069.4 | 1,059.4 | 1,071.8 | 1,158.4 | 1,147.1 | 1,171.4 | 1,244.2 | 1,263.6 | 1,228.3 | 1,241.6 | 1,133.1 | 1,405.6 | 1,340.1 | 521.2 | 1,251.9 | 1,188.6 | 1,026.4 | 1,015.2 | 988.1 | 900.769 | 832.966 | 785.285 | 740.659 | 775.457 | 750.603 | 645.609 | 535.178 | 599.036 | 512.817 | 450.45 | 483.505 | 531.509 | 420.498 | 89.983 | 0 | 110,744 | 45,177 | 42,894 | 0 | 130,101 | 173,017 | 259,364 | 574,061 | 566,475 | 611,663 | 623,269 | 0 | 598,969 | 580,124 | 603,655 | 0 | 0 | 485.487 | 420.21 | 0 | 557.346 | 698.618 | 625.796 | 0 | 0 | 750.277 | 645.672 | 0 | 610.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.5 | 20.1 | 13.2 | 0 | 0 | 198.4 | 138.3 | 148.2 | 0 | 157.5 | 151.4 | 140.4 | 0 | 129.4 | 141.3 | 151.4 | 0 | 229,374 | 177,412 | 168,214 | 0 | 167,549 | 152,858 | 160,032 | 0 | 181,955 | 8.205 | 9.784 | 10.555 | 14.083 | 8.695 | 30.588 | 71.079 | 172,009 | 174,284 | 178,712 | 59.025 | 52.709 | 57.983 | 54.922 | 51.499 | 116.878 | 120.964 | 92,539 | 0 | -598,969 | -580,124 | -603,655 | 0 | 0 | -485.487 | -420.21 | 0 | -557.346 | -698.618 | -625.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 927 | 890.8 | 978.7 | 841.3 | 888.2 | 884.2 | 866.7 | 844.8 | 768.6 | 635.4 | 564.2 | 539.1 | 608.7 | 611.6 | 567.3 | 505.5 | 573.7 | 552 | 514.6 | 430.4 | 479.3 | 409.2 | 403.5 | 373.7 | 406 | 407.5 | 415.5 | 310.7 | 311.1 | 329.1 | 317.6 | 308.7 | 311.4 | 412.9 | 426.4 | 165.4 | 242 | 231.1 | 349.9 | 51.3 | 81.4 | 90.1 | 323.3 | 157.5 | 155.3 | 95.8 | 244.7 | -229,130.732 | -177,271.875 | -168,072.942 | 153.661 | -167,383.929 | -152,710.437 | -159,875.567 | 174.812 | -181,822.012 | 122.741 | 92.29 | 88.701 | 90.773 | 75.928 | 70.426 | 176.16 | -282,484.896 | -219,267.8 | -221,431.119 | 133.002 | -129,902.486 | -172,780.883 | -259,037.243 | -573,409.694 | -565,834.796 | -610,974.304 | -715,096.834 | 714.098 | 637.295 | 618.514 | 634.954 | 626.46 | 619.261 | 516.554 | 451.045 | 425.134 | 582.329 | 723.618 | 625.796 | 583.664 | 520.169 | 274.274 | 274.073 | 789.695 | 187.698 | 823.549 | 696.356 | 582.095 | 636.36 | 543.541 | 286.379 | 97.3 | 36.5 | 8 | 0.1 |
| Total Non-Current Assets
| 5,984 | 5,937.3 | 5,723 | 5,533.5 | 5,624.5 | 5,658.2 | 5,709.6 | 5,767.5 | 5,789 | 5,789.6 | 5,930.4 | 5,981.8 | 6,077.3 | 6,110.8 | 6,107.1 | 5,656.2 | 5,740.3 | 5,636.8 | 5,627.9 | 5,566.1 | 5,144.7 | 4,828.3 | 4,781.5 | 4,809.6 | 5,016.4 | 5,157.8 | 5,649.3 | 5,461 | 5,607.8 | 5,644.2 | 5,684.6 | 5,715.8 | 5,609 | 5,643.5 | 5,706.8 | 5,607.8 | 5,555.9 | 5,564.9 | 5,431.2 | 6,505.7 | 6,639.6 | 5,843.8 | 6,622.1 | 6,517.3 | 6,364.5 | 6,290.4 | 6,231.4 | 6,018.295 | 5,816.525 | 5,714.005 | 5,544.159 | 5,575.502 | 5,507.174 | 5,389.273 | 5,253.481 | 5,024.086 | 4,845.021 | 4,681.755 | 4,711.304 | 4,760.676 | 4,630.613 | 4,308.329 | 4,371.135 | 4,389.337 | 4,316.21 | 4,292.424 | 4,330.291 | 4,398.885 | 4,446.364 | 4,537.011 | 4,846.589 | 4,910.907 | 4,983.222 | 6,182.192 | 6,208.143 | 6,076.356 | 5,769.384 | 5,606.59 | 5,585.981 | 5,584.169 | 5,491.9 | 1,741.979 | 1,720.288 | 1,888.328 | 2,048.489 | 1,960.962 | 1,933.74 | 1,882.344 | 1,282.993 | 1,173.662 | 1,263.54 | 1,051.173 | 1,075.764 | 947.058 | 754.582 | 669.399 | 571.938 | 303.073 | 135.6 | 45.9 | 17.1 | 8.2 |
| Total Assets
| 9,428.3 | 9,478.2 | 9,518.5 | 9,404.8 | 9,375.5 | 9,316.3 | 9,326.7 | 8,976.2 | 8,861 | 8,827.9 | 8,887 | 8,721.4 | 8,723.4 | 8,711.1 | 9,378.3 | 8,694.7 | 8,741.5 | 8,609.5 | 8,837.7 | 8,753.6 | 8,903.3 | 9,137.9 | 9,363.3 | 9,100.3 | 9,121 | 9,078.5 | 9,833.8 | 9,739.8 | 9,752.9 | 9,638 | 9,656.5 | 9,145.2 | 9,062.8 | 8,917.7 | 8,619.2 | 8,505.9 | 8,282.8 | 8,666.6 | 8,403.1 | 9,569 | 10,137.3 | 9,723.6 | 10,326 | 10,197.7 | 10,016.1 | 9,830.4 | 9,832.1 | 9,960.594 | 10,046.281 | 9,945.023 | 9,983.82 | 9,707.092 | 9,793.117 | 9,693.7 | 8,467.851 | 7,890.897 | 7,744.327 | 7,678.735 | 7,590.263 | 7,414.447 | 7,225.762 | 7,066.144 | 7,187.341 | 6,991.628 | 7,259.994 | 7,059.186 | 6,885.406 | 6,503.802 | 6,116.65 | 7,474.335 | 7,368.395 | 7,205.848 | 7,040.271 | 8,035.764 | 8,026.599 | 7,817.799 | 7,383.816 | 7,161.19 | 6,999.714 | 6,771.212 | 6,679.521 | 2,516.588 | 2,411.097 | 2,727.916 | 2,980.3 | 2,627.83 | 2,614.669 | 2,620.59 | 2,337.108 | 2,320.991 | 2,389.588 | 2,266.776 | 2,251.739 | 2,228.972 | 2,103.129 | 1,945.425 | 1,830.352 | 1,694.885 | 513.4 | 147.6 | 143.1 | 67.1 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 268.3 | 250.2 | 295.1 | 324.4 | 371.8 | 357.5 | 347.4 | 352.7 | 360.6 | 318.3 | 273.7 | 269.7 | 259.8 | 244.8 | 277 | 269.6 | 238 | 236.4 | 219.5 | 229 | 183.3 | 219.1 | 208.8 | 184.7 | 183.2 | 189.2 | 217.6 | 205.4 | 210.7 | 201.9 | 221 | 208.4 | 228.4 | 233 | 159.3 | 209.1 | 222.6 | 223.6 | 234.6 | 242.2 | 246.3 | 222.2 | 200.4 | 205.6 | 206.4 | 223.8 | 209.3 | 224.242 | 199.563 | 195.42 | 324.843 | 262.594 | 250.068 | 228.275 | 292.27 | 251.431 | 243.228 | 230.33 | 242.591 | 243.585 | 236.529 | 215.706 | 249.854 | 231.129 | 233.707 | 212.392 | 219.101 | 205.671 | 176.669 | 180.465 | 179.553 | 159.512 | 136.614 | 160.278 | 165.172 | 149.042 | 116.145 | 106.723 | 113.89 | 105.391 | 92.799 | 65.229 | 61.237 | 54.057 | 58.109 | 61.729 | 51.747 | 58.066 | 55.534 | 53.127 | 76.417 | 56.484 | 62.947 | 86.074 | 72.347 | 48.431 | 37.914 | 55.002 | 15.4 | 8.4 | 6.4 | 5.4 |
| Short Term Debt
| 74.7 | 173.5 | 204.5 | 201.1 | 197.2 | 0 | 47.4 | 0 | 0 | 0 | 47.2 | 0 | 0 | 0 | 421.5 | 0 | 0 | 0 | 0 | 0 | 299.5 | 0 | 349.9 | 349.7 | 349.5 | 349.3 | 0 | -13.2 | 0 | 0 | -10.8 | 0 | 0 | 0 | 299.9 | 299.9 | 299.9 | 299.9 | 0 | 437.9 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 392.212 | 0 | 0 | 0 | 313.96 | 265.042 | 286.804 | 399.44 | 399.496 | 399.764 | 399.944 | 0 | 232.312 | 187.295 | 205.149 | 165.137 | 192.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152.296 | 0 | 0 | 0 | 130.934 | 0 | 0 | 0 | 0 | 158.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 1.2 |
| Tax Payables
| 74.7 | 173.5 | 204.5 | 201.1 | 197.2 | 279.8 | 279.4 | 279.7 | 274.3 | 332.6 | 330 | 327 | 324.5 | 313.7 | 312.5 | 308.6 | 360.3 | 369.9 | 372.6 | 402 | 409.1 | 407.3 | 404.4 | 436.7 | 615.6 | 649.5 | 650.6 | 224 | 221.1 | 216.7 | 209.2 | 205.1 | 199.8 | 190.4 | 187.3 | 185 | 180.2 | 178.9 | 177.5 | 154.2 | 125.7 | 121.7 | 114.4 | 117.5 | 115.7 | 87.1 | 7.8 | 66.996 | 24.942 | 2.566 | 12.545 | 36.742 | 32.248 | 25.651 | 25 | 29.762 | 53.577 | 60.903 | 34.936 | 61.145 | 35.672 | 41.839 | 33,047 | 53,239 | 40,470 | 67,388 | 52,324 | 0 | 0 | 0 | 38,499 | 61,375 | 61,682 | 65,617 | 56,360 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue
| 1,147.9 | 1,205.5 | 1,130 | 1,037.6 | 1,037.9 | 1,074.3 | 1,020.5 | 894.3 | 940.4 | 967 | 937.9 | 829.8 | 891.2 | 897.2 | 867.3 | 750.2 | 834.5 | 854.7 | 812.9 | 741.6 | 820 | 860.1 | 829.3 | 814.1 | 872.1 | 888.2 | 1,030.3 | 977.4 | 998 | 992.5 | 1,032 | 918.5 | 933 | 893.3 | 822.9 | 814.4 | 795.4 | 855.5 | 780.8 | 728.4 | 803.2 | 772.5 | 705.8 | 731.9 | 750.4 | 774.7 | 693.5 | 771.709 | 773.275 | 760.621 | 712.663 | 668.824 | 707.422 | 733.249 | 660.264 | 594.437 | 544.578 | 619.968 | 571.652 | 480.832 | 495.966 | 473.059 | 459.749 | 433.335 | 467.09 | 475.863 | 425.579 | 383.489 | 381.928 | 327.712 | 312.253 | 282.481 | 260.15 | 240.344 | 213.482 | 209.2 | 219.797 | 197.86 | 159.75 | 172.656 | 162.492 | 100.32 | 75.312 | 53.779 | 55.319 | 51.558 | 46.146 | 44.979 | 32.476 | 30.628 | 0 | 32.064 | 29.83 | 25.506 | 34.625 | 34.77 | 30.872 | 19.448 | 6 | 15.4 | 12.8 | 0 |
| Other Current Liabilities
| 552.7 | 400.8 | 474.4 | 673.7 | 655.3 | 642.4 | 663.6 | 649.7 | 648.9 | 573.1 | 617.7 | 539.6 | 539.9 | 465.7 | 595.3 | 481.8 | 523.8 | 445.4 | 511.5 | 452.3 | 463.4 | 409.9 | 454.5 | 392 | 403.7 | 403.3 | 490.3 | 402.5 | 464.1 | 388.2 | 482.9 | 381.5 | 420.4 | 389 | 519.8 | 411.5 | 444.6 | 391.4 | 512.3 | 40.5 | 524 | 451.6 | 535.2 | 463.1 | 466 | 425.2 | 519.2 | 505.85 | 480.426 | 404.715 | 429.197 | 435.262 | 471.858 | 442.22 | 519.442 | 394.899 | 433.213 | 404.854 | 169.33 | 358.852 | 329.35 | 308.211 | 33.047 | 53.239 | 40.47 | 314.036 | 335.667 | 243.296 | 244.198 | 241.052 | 38.499 | 61.375 | 61.682 | 65.617 | 56.36 | 225.296 | 218.124 | 211.201 | 229.197 | 235.221 | 226.622 | 154.09 | 1.968 | 153.321 | 145.113 | 126.653 | 13.197 | 161.827 | 127.139 | 120.677 | 165.802 | 45.779 | 166.966 | 134.272 | 109.436 | 108.105 | 67.044 | 0 | 34.3 | 10.6 | 6.2 | 10.6 |
| Total Current Liabilities
| 2,043.6 | 2,030 | 2,104 | 2,236.8 | 2,262.2 | 2,074.2 | 2,078.9 | 1,896.7 | 1,949.9 | 1,858.4 | 1,876.5 | 1,639.1 | 1,690.9 | 1,607.7 | 2,161.1 | 1,501.6 | 1,596.3 | 1,536.5 | 1,543.9 | 1,422.9 | 1,766.2 | 1,489.1 | 1,842.5 | 1,740.5 | 1,808.5 | 1,830 | 1,738.2 | 1,572.1 | 1,672.8 | 1,582.6 | 1,725.1 | 1,508.4 | 1,581.8 | 1,515.3 | 1,801.9 | 1,734.9 | 1,762.5 | 1,770.4 | 1,527.7 | 1,449 | 1,573.5 | 1,446.3 | 1,441.4 | 1,400.6 | 1,425.8 | 1,423.7 | 1,422 | 1,501.801 | 1,453.264 | 1,360.756 | 1,466.703 | 1,366.68 | 1,429.348 | 1,403.744 | 1,471.976 | 1,240.767 | 1,221.019 | 1,255.152 | 1,375.785 | 1,083.269 | 1,061.845 | 996.976 | 1,056.61 | 982.745 | 1,028.071 | 1,401.731 | 1,379.843 | 1,232.22 | 1,202.739 | 749.229 | 762.617 | 690.663 | 663.595 | 631.376 | 627.4 | 583.538 | 554.066 | 515.784 | 502.837 | 513.268 | 481.913 | 319.639 | 290.813 | 261.157 | 258.541 | 239.94 | 242.024 | 264.872 | 215.149 | 204.432 | 242.219 | 293.129 | 259.743 | 245.852 | 216.408 | 191.306 | 135.83 | 74.45 | 55.7 | 34.4 | 26.6 | 17.2 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,607.2 | 1,607.1 | 1,699.7 | 1,679.2 | 1,698.1 | 1,722.2 | 1,719 | 1,719 | 1,750.9 | 1,782.1 | 1,829 | 1,846.9 | 1,855.1 | 1,849.2 | 1,869.3 | 1,873.3 | 1,882.2 | 1,866.5 | 1,842 | 1,851.1 | 1,658 | 1,966.3 | 1,789.1 | 1,788.6 | 1,788.2 | 1,787.7 | 2,136.3 | 2,135.7 | 2,135 | 2,134.4 | 2,133.7 | 2,133.1 | 2,132.5 | 2,131.8 | 1,648.8 | 1,648.7 | 1,648.7 | 1,648.7 | 1,349 | 1,348.9 | 1,348.9 | 1,348.9 | 999.3 | 999.3 | 999.3 | 999.2 | 999.2 | 999.145 | 999.108 | 1,110.439 | 1,107.505 | 1,110.639 | 1,105.221 | 1,100.553 | 0 | 98.198 | 94.95 | 92.576 | 170.245 | 173.343 | 161.05 | 80.582 | -200,883.397 | 0 | 0 | 0 | -145,670.824 | -121,537.076 | -125,779.459 | 399.944 | 399.944 | 399.944 | 399.944 | 399.944 | 460.159 | 489.342 | 476.388 | 479.111 | 400 | 448.578 | 448.28 | 558.403 | 557.841 | 942.076 | 1,239.994 | 942.114 | 942.114 | 942.114 | 1,150 | 1,150 | 1,150 | 1,150 | 1,150 | 1,152.356 | 1,156.719 | 1,161.08 | 1,165.725 | 1,150 | 0 | 0 | 2.5 | 2.8 |
| Deferred Revenue Non-Current
| 940.5 | 919.4 | 894.9 | 802.4 | 727.3 | 685.6 | 642.6 | 583.9 | 522.2 | 499.6 | 475.7 | 451.3 | 440.1 | 434.5 | 418.5 | 383.8 | 377.1 | 400.1 | 410.5 | 377.1 | 381.4 | 370.8 | 384.3 | 351.2 | 365.1 | 368.7 | 509 | 485.5 | 503 | 500.5 | 449.1 | 385.6 | 362.6 | 366.7 | 345.2 | 310.5 | 309 | 319.2 | 294.9 | 345.6 | 370.1 | 381.7 | 363.5 | 289.3 | 277.6 | 206 | 229.9 | 221.217 | 219.617 | 238.964 | 254.364 | 216.968 | 222.802 | 217.024 | 224.165 | 190.701 | 223.217 | 169.92 | 181.937 | 162.363 | 152.622 | 139.288 | 130,514 | 129,199 | 125,721 | 90,078 | 87,690 | 69,817 | 68,755 | 82,477 | 73,326 | 63,477 | 49,102 | 53,486 | 39,330 | 34,020 | 30,476 | 31,339 | 22.7 | 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
| 119.7 | 130.6 | 204.5 | 201.1 | 197.2 | 0 | 5.6 | 0 | 0 | 0 | 330.5 | 327.2 | 324.5 | 313.7 | 312.5 | 308.6 | 360.3 | 369.9 | 372.6 | 402 | 409.1 | 407.3 | 404.4 | 436.7 | 615.6 | 649.5 | 650.6 | 224 | 221.1 | 216.7 | 209.2 | 205.1 | 199.8 | 190.4 | 187.3 | 185 | 180.2 | 178.9 | 177.5 | 154.2 | 125.7 | 121.7 | 114.4 | 117.5 | 110 | 87.1 | 112.4 | 116.929 | 108.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,205 | 9,784 | 10,555 | 14,083 | 8,695 | 30,588 | 71,079 | 0 | 0 | 0 | 59,025 | 52,709 | 57,983 | 54,922 | 51,499 | 116,878 | 120,964 | -53,486 | -39,330 | -34,020 | -30,476 | -31,339 | -22.7 | 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
| 215.3 | 309.9 | 122.7 | 154.1 | 135.8 | 399.1 | 405.5 | 438.5 | 389.3 | 420.9 | 58.4 | 73.1 | 71.9 | 76.4 | 73.4 | 66.6 | 61.3 | 45.8 | 58.1 | 58.1 | 97.4 | 53.2 | 119.8 | 132.4 | 125.9 | 117.9 | 118.8 | 155.7 | 134.8 | 185.4 | 168.4 | 140.5 | 109.9 | 75.4 | 61.6 | 198.7 | 134.5 | 132.3 | 134.9 | 80.9 | 107.6 | 115.5 | 105.2 | 79.3 | 85.8 | 58 | 69.1 | 41.622 | 57.191 | 61.905 | 65.59 | 74.621 | 73.816 | 75.53 | 162.91 | 44.332 | -8,171.664 | -9,744.236 | -10,517.469 | -14,044.95 | -8,661.584 | -30,568.366 | -480.277 | -128,966.904 | -125,494.397 | -89,902.836 | -892.473 | -877.115 | -845.114 | -137,271.523 | -124,734.25 | -180,266.662 | -169,990.858 | 84.845 | 39.33 | 34.02 | 30.476 | 31.339 | 104.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 2,882.7 | 2,967 | 2,921.8 | 2,836.8 | 2,758.4 | 2,806.9 | 2,772.7 | 2,741.4 | 2,662.4 | 2,702.6 | 2,693.6 | 2,698.5 | 2,691.6 | 2,673.8 | 2,673.7 | 2,632.3 | 2,680.9 | 2,682.3 | 2,683.2 | 2,688.3 | 2,545.9 | 2,797.6 | 2,697.6 | 2,708.9 | 2,894.8 | 2,923.8 | 3,414.7 | 3,000.9 | 2,993.9 | 3,037 | 2,960.4 | 2,864.3 | 2,804.8 | 2,764.3 | 2,242.9 | 2,342.9 | 2,272.4 | 2,279.1 | 1,956.3 | 1,929.6 | 1,952.3 | 1,967.8 | 1,582.4 | 1,485.4 | 1,472.7 | 1,350.3 | 1,410.6 | 1,378.913 | 1,384.094 | 1,411.308 | 1,427.459 | 1,402.228 | 1,401.839 | 1,393.107 | 387.075 | 333.231 | 351.503 | 302.26 | 389.713 | 373.756 | 347.088 | 239.504 | 229.326 | 232.096 | 226.603 | 175.164 | 151.703 | 111.809 | 113.427 | 527.421 | 490.694 | 488.282 | 475.086 | 484.789 | 499.489 | 523.362 | 506.864 | 510.45 | 504.14 | 448.578 | 448.28 | 558.403 | 557.841 | 942.076 | 1,239.994 | 942.114 | 942.114 | 942.114 | 1,150 | 1,150 | 1,150 | 1,150 | 1,150 | 1,152.356 | 1,156.719 | 1,161.08 | 1,165.725 | 1,150 | 21.4 | 23.8 | 2.5 | 2.8 |
| Total Liabilities
| 4,926.3 | 4,997 | 5,025.8 | 5,073.6 | 5,020.6 | 4,881.1 | 4,851.6 | 4,638.1 | 4,612.3 | 4,561 | 4,570.1 | 4,337.6 | 4,382.5 | 4,281.5 | 4,834.8 | 4,133.9 | 4,277.2 | 4,218.8 | 4,227.1 | 4,111.2 | 4,312.1 | 4,286.7 | 4,540.1 | 4,449.4 | 4,703.3 | 4,753.8 | 5,152.9 | 4,573 | 4,666.7 | 4,619.6 | 4,685.5 | 4,372.7 | 4,386.6 | 4,279.6 | 4,044.8 | 4,077.8 | 4,034.9 | 4,049.5 | 3,484 | 3,378.6 | 3,525.8 | 3,414.1 | 3,023.8 | 2,886 | 2,898.5 | 2,774 | 2,832.6 | 2,880.714 | 2,837.358 | 2,772.064 | 2,894.162 | 2,768.908 | 2,831.187 | 2,796.851 | 1,859.051 | 1,573.998 | 1,572.522 | 1,557.412 | 1,765.498 | 1,457.025 | 1,408.933 | 1,236.48 | 1,285.936 | 1,214.841 | 1,254.674 | 1,576.895 | 1,531.546 | 1,344.029 | 1,316.166 | 1,276.65 | 1,253.311 | 1,178.945 | 1,138.681 | 1,116.165 | 1,126.889 | 1,106.9 | 1,060.93 | 1,026.234 | 1,006.977 | 961.846 | 930.193 | 878.042 | 848.654 | 1,203.233 | 1,498.535 | 1,182.054 | 1,184.138 | 1,206.986 | 1,365.149 | 1,354.432 | 1,392.219 | 1,443.129 | 1,409.743 | 1,398.208 | 1,373.127 | 1,352.386 | 1,301.555 | 1,224.45 | 55.7 | 34.4 | 29.1 | 20 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.476 | 0.476 | 0.476 | 0.476 | 0.476 | 0.468 | 0.51 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 5 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.006 | 0.006 | 0.006 | 0.006 | 0 | 0.006 | 6,355,320 | 6,045,410 | 5,948,635 | 0.005 | 5,781.856 | 5,797.219 | 1,598.459 | 0.004 | 1,532.209 | 1,495.981 | 1,472.275 | 0.004 | 1,467.505 | 952.778 | 974.074 | 0.003 | 772.827 | 777.531 | 756.006 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings
| -2,272.9 | -2,307 | -2,296.4 | -2,419.8 | -2,425.9 | -2,381.2 | -2,375.5 | -2,504.2 | -2,625.4 | -2,677.9 | -2,653.6 | -2,697 | -2,757.8 | -2,762.6 | -2,669 | -2,669.2 | -2,768.5 | -2,831.4 | -2,741.4 | -2,832.7 | -2,888.7 | -2,806.5 | -2,831.4 | -3,023 | -3,175.7 | -3,303.3 | -3,355.8 | -3,046.5 | -3,139 | -3,248.7 | -3,281.8 | -3,470.4 | -3,596.4 | -3,685.1 | -3,741.2 | -3,886.8 | -4,057.8 | -3,938.4 | -3,861.1 | -2,963.7 | -2,727.1 | -2,947.8 | -2,631.3 | -2,708.8 | -2,778.2 | -2,862 | -2,911.4 | -2,968.22 | -2,937.653 | -2,974.595 | -2,972.402 | -3,068.565 | -3,090.731 | -3,111.537 | -3,108.337 | -3,137.836 | -3,181.733 | -3,143.924 | -3,236.525 | -3,052.395 | -3,064.463 | -3,030.09 | -2,905.852 | -2,995.858 | -2,703.786 | -2,756.006 | -2,813.328 | -2,936.232 | -3,025.137 | -1,517.718 | -1,532.235 | -1,603.217 | -1,661.491 | 0 | 491.656 | 386.126 | 302.073 | 213.062 | 137.627 | 71.626 | 22.867 | 35.421 | 1.881 | -12.852 | -20.057 | -33.635 | -37.318 | -45.77 | 42.56 | 36.329 | 82.332 | 87.458 | 117.184 | 154.315 | 95.749 | 33.592 | -24.479 | -44.096 | -52.2 | -55.2 | -53.7 | -49.8 |
| Accumulated Other Comprehensive Income/Loss
| 9 | 12.1 | 49.1 | 22.1 | 31.1 | 8.3 | 4.2 | -52.6 | -0.1 | 11.7 | -2.1 | 44 | 55.9 | 81.3 | 55.6 | 15.2 | -22.9 | -59.2 | -18.5 | -26.8 | -11.3 | -10.9 | -18.2 | -24.5 | -16.4 | 12.5 | -5.4 | -6.4 | -16.5 | -21.6 | -37.3 | -13.4 | -4.4 | -7.5 | -19.2 | -19.4 | -7.3 | -29.2 | -13.8 | -3 | 13.1 | 1.9 | 64.6 | 66.6 | -3.7 | -5.2 | 4.7 | 5.227 | -8.362 | -0.712 | -17.59 | -5.468 | 10.77 | 9.746 | -1.251 | 4.427 | -10.667 | -4.466 | -1.433 | 3.461 | -0.521 | -18.354 | -4.245 | -5.347 | 9.745 | 15.303 | 12.251 | 12.38 | 10.674 | 3.57 | 1.266 | -1.467 | -8.418 | 6,919.599 | -23.906 | -30.547 | -24.597 | -26.741 | -33.11 | -44.116 | -70.758 | 4.666 | 3.186 | 5.326 | 5.841 | 7.136 | 5.939 | -8.131 | -23.379 | -43.844 | -44.647 | -36.638 | -52.719 | -79.557 | -100.85 | 19.132 | 23.119 | -3.391 | -3.8 | -3.7 | -4.5 | 0 |
| Other Total Stockholders Equity
| 6,765.9 | 6,776.1 | 6,740 | 6,728.9 | 6,749.7 | 6,808.1 | 6,846.4 | 6,894.9 | 6,874.2 | 6,933.1 | 6,972.6 | 7,036.8 | 7,042.8 | 7,110.9 | 7,156.9 | 7,214.8 | 7,255.7 | 7,281.3 | 7,370.5 | 7,501.9 | 7,491.2 | 7,668.6 | 7,672.8 | 7,698.4 | 7,609.8 | 7,615.5 | 8,042.1 | 8,219.7 | 8,241.7 | 8,288.7 | 8,290.1 | 8,256.3 | 8,277 | 8,330.7 | 8,334.8 | 8,334.3 | 8,313 | 8,584.7 | 8,794 | 9,157.1 | 9,325.5 | 9,255.4 | 9,868.9 | 9,953.9 | 9,899.5 | 9,923.6 | 9,906.2 | 10,042.392 | 10,154.457 | 10,147.785 | 10,079.169 | 10,011.736 | 10,041.418 | 9,998.125 | 9,717.783 | 9,444.553 | 9,363.244 | 9,267.584 | 9,060.089 | 9,006.351 | 8,881.808 | 8,878.103 | 8,811.497 | 8,777.987 | 8,699.356 | 8,222.989 | 8,154.932 | 8,083.62 | 7,814.942 | 7,711.827 | 7,646.047 | 7,631.581 | 7,571.493 | 0 | 6,431.954 | -6,348,964.68 | -6,039,364.59 | -5,942,686.365 | 5,888.215 | 0 | 0 | 0 | 1,557.372 | 0 | 0 | 0 | 1,461.906 | 0 | 0 | 0 | 959.681 | 0 | 0 | 0 | 735.1 | 540.315 | 530.157 | 517.922 | 513.7 | 172.1 | 172.2 | 96.9 |
| Total Shareholders Equity
| 4,502 | 4,481.2 | 4,492.7 | 4,331.2 | 4,354.9 | 4,435.2 | 4,475.1 | 4,338.1 | 4,248.7 | 4,266.9 | 4,316.9 | 4,383.8 | 4,340.9 | 4,429.6 | 4,543.5 | 4,560.8 | 4,464.3 | 4,390.7 | 4,610.6 | 4,642.4 | 4,591.2 | 4,851.2 | 4,823.2 | 4,650.9 | 4,417.7 | 4,324.7 | 4,680.9 | 5,166.8 | 5,086.2 | 5,018.4 | 4,971 | 4,772.5 | 4,676.2 | 4,638.1 | 4,574.4 | 4,428.1 | 4,247.9 | 4,617.1 | 4,919.1 | 6,190.4 | 6,611.5 | 6,309.5 | 7,302.2 | 7,311.7 | 7,117.6 | 7,056.4 | 6,999.5 | 7,079.88 | 7,208.923 | 7,172.959 | 7,089.658 | 6,938.184 | 6,961.93 | 6,896.849 | 6,608.2 | 6,316.149 | 6,170.849 | 6,119.199 | 5,822.136 | 5,957.422 | 5,816.829 | 5,829.664 | 5,901.405 | 5,776.787 | 6,005.32 | 5,482.291 | 5,353.86 | 5,159.773 | 4,800.484 | 6,197.685 | 6,115.084 | 6,026.903 | 5,901.59 | 6,919.599 | 6,899.71 | 6,710.899 | 6,322.886 | 6,134.956 | 5,992.737 | 5,809.366 | 5,749.328 | 1,638.546 | 1,562.443 | 1,524.683 | 1,481.765 | 1,445.776 | 1,430.531 | 1,413.604 | 971.959 | 966.559 | 997.369 | 823.647 | 841.996 | 830.764 | 730.002 | 593.039 | 528.797 | 470.435 | 457.7 | 113.2 | 114 | 47.1 |
| Total Equity
| 4,502 | 4,481.2 | 4,492.7 | 4,331.2 | 4,354.9 | 4,435.2 | 4,475.1 | 4,338.1 | 4,248.7 | 4,266.9 | 4,316.9 | 4,383.8 | 4,340.9 | 4,429.6 | 4,543.5 | 4,560.8 | 4,464.3 | 4,390.7 | 4,610.6 | 4,642.4 | 4,591.2 | 4,851.2 | 4,823.2 | 4,650.9 | 4,417.7 | 4,324.7 | 4,680.9 | 5,166.8 | 5,086.2 | 5,018.4 | 4,971 | 4,772.5 | 4,676.2 | 4,638.1 | 4,574.4 | 4,428.1 | 4,247.9 | 4,617.1 | 4,919.1 | 6,190.4 | 6,611.5 | 6,309.5 | 7,302.2 | 7,311.7 | 7,117.6 | 7,056.9 | 7,000 | 7,080.356 | 7,209.399 | 7,173.435 | 7,090.134 | 6,938.66 | 6,962.398 | 6,897.359 | 6,608.8 | 6,316.899 | 6,171.805 | 6,121.323 | 5,824.765 | 5,957.422 | 5,816.829 | 5,829.664 | 5,901.405 | 5,776.787 | 6,005.32 | 5,482.291 | 5,353.86 | 5,159.773 | 4,800.484 | 6,197.685 | 6,115.084 | 6,026.903 | 5,901.59 | 6,919.599 | 6,899.71 | 6,710.899 | 6,322.886 | 6,134.956 | 5,992.737 | 5,809.366 | 5,749.328 | 1,638.546 | 1,562.443 | 1,524.683 | 1,481.765 | 1,445.776 | 1,430.531 | 1,413.604 | 971.959 | 966.559 | 997.369 | 823.647 | 841.996 | 830.764 | 730.002 | 593.039 | 528.797 | 470.435 | 457.7 | 113.2 | 114 | 47.1 |
| Total Liabilities & Shareholders Equity
| 9,428.3 | 9,478.2 | 9,518.5 | 9,404.8 | 9,375.5 | 9,316.3 | 9,326.7 | 8,976.2 | 8,861 | 8,827.9 | 8,887 | 8,721.4 | 8,723.4 | 8,711.1 | 9,378.3 | 8,694.7 | 8,741.5 | 8,609.5 | 8,837.7 | 8,753.6 | 8,903.3 | 9,137.9 | 9,363.3 | 9,100.3 | 9,121 | 9,078.5 | 9,833.8 | 9,739.8 | 9,752.9 | 9,638 | 9,656.5 | 9,145.2 | 9,062.8 | 8,917.7 | 8,619.2 | 8,505.9 | 8,282.8 | 8,666.6 | 8,403.1 | 9,569 | 10,137.3 | 9,723.6 | 10,326 | 10,197.7 | 10,016.1 | 9,830.4 | 9,832.1 | 9,960.594 | 10,046.281 | 9,945.023 | 9,983.82 | 9,707.092 | 9,793.117 | 9,693.7 | 8,467.851 | 7,890.897 | 7,744.327 | 7,678.735 | 7,590.263 | 7,414.447 | 7,225.762 | 7,066.144 | 7,187.341 | 6,991.628 | 7,259.994 | 7,059.186 | 6,885.406 | 6,503.802 | 6,116.65 | 7,474.335 | 7,368.395 | 7,205.848 | 7,040.271 | 8,035.764 | 8,026.599 | 7,817.799 | 7,383.816 | 7,161.19 | 6,999.714 | 6,771.212 | 6,679.521 | 2,516.588 | 2,411.097 | 2,727.916 | 2,980.3 | 2,627.83 | 2,614.669 | 2,620.59 | 2,337.108 | 2,320.991 | 2,389.588 | 2,266.776 | 2,251.739 | 2,228.972 | 2,103.129 | 1,945.425 | 1,830.352 | 1,694.885 | 513.4 | 147.6 | 143.1 | 67.1 |