KB Home
NYSE:KBH
78.41 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 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 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 375.693 | 644.252 | 668.295 | 727.342 | 612.076 | 557.037 | 260.127 | 328.517 | 195.402 | 244.186 | 240.688 | 290.764 | 350.141 | 608.069 | 569.793 | 681.19 | 722.033 | 575.006 | 429.706 | 453.814 | 183.794 | 178.876 | 511.69 | 574.359 | 354.361 | 669.798 | 560.255 | 720.63 | 494.053 | 348.588 | 351.88 | 592.086 | 334.669 | 274.849 | 323.076 | 559.042 | 352.952 | 439.92 | 545.641 | 356.366 | 297.058 | 484.472 | 303.269 | 530.095 | 383.314 | 538.571 | 624.044 | 524.765 | 420.392 | 314.258 | 304.171 | 415.05 | 477.406 | 621.304 | 735.766 | 904.401 | 919.851 | 985.756 | 1,198.635 | 1,174.715 | 953.51 | 997.357 | 1,027.244 | 1,141.518 | 942.451 | 1,318.628 | 1,328.572 | 1,325.255 | 645.933 | 287.039 | 354.611 | 654.628 | 98.496 | 34.745 | 71.224 | 144.783 | 101.327 | 106.114 | 162.948 | 234.196 | 38.768 | 93.881 | 229.177 | 138.119 | 70.511 | 79.96 | 253.785 | 329.985 | 120.879 | 123.126 | 196.15 | 281.333 | 45.181 | 17.561 | 33.078 | 33.081 | 45.192 | 29.806 | 38.81 | 28.4 | 39.8 | 4.1 | 11.4 | 63.4 | 9.9 | 17.7 | 41.2 | 68.2 | 10.8 | 17.8 | 11.1 | 9.8 | 23.3 | 33 | 35.1 | 43.4 | 32.4 | 30.3 | 35.3 | 54.8 | 56.6 | 61 | 60.5 | 75.1 | 39.4 | 113.5 | 39.7 | 65.9 | 44.3 | 35.2 | 30.9 | 50.9 | 32.9 | 13.5 | 13.6 | 27.5 | 17.1 | 47.9 | 49.5 | 116.6 | 0 | 0 | 0 | 0 |
| Short Term Investments
| -19.743 | 0 | 0 | 0 | 0 | 0 | 51.188 | 46.785 | 25.966 | 27.222 | 12.415 | 16.317 | 11.151 | 12.492 | 11.197 | 10.978 | 10.298 | 14.243 | 9.446 | 14.374 | 9.162 | 8.346 | 6.995 | 8.594 | 8.408 | 6.973 | 9.46 | 10.34 | 9.631 | 8.972 | 13.051 | 7.771 | 9.788 | 9.656 | 9.853 | 10.44 | 9.171 | 8.514 | 6.563 | 6.149 | 5.18 | 5.477 | 5.484 | 5.49 | 5.496 | 5.503 | 0.516 | 1.63 | 0 | 121.408 | 121.307 | 127.926 | 0 | 0 | 0 | 0 | 24.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 375.693 | 644.252 | 668.295 | 727.342 | 612.076 | 557.037 | 260.127 | 328.517 | 195.402 | 244.186 | 240.688 | 290.764 | 350.141 | 608.069 | 569.793 | 681.19 | 722.033 | 575.006 | 429.706 | 453.814 | 183.794 | 178.876 | 511.69 | 574.359 | 354.361 | 669.798 | 560.255 | 720.63 | 494.053 | 348.588 | 351.88 | 592.086 | 334.669 | 274.849 | 323.076 | 559.042 | 352.952 | 439.92 | 545.641 | 356.366 | 297.058 | 484.472 | 303.269 | 530.095 | 383.314 | 538.571 | 624.044 | 524.765 | 420.392 | 435.666 | 425.478 | 542.976 | 477.406 | 621.304 | 735.766 | 904.401 | 919.851 | 985.756 | 1,198.635 | 1,174.715 | 953.51 | 997.357 | 1,027.244 | 1,141.518 | 942.451 | 1,318.628 | 1,328.572 | 1,325.255 | 645.933 | 287.039 | 354.611 | 654.628 | 98.496 | 34.745 | 71.224 | 144.783 | 101.327 | 106.114 | 162.948 | 234.196 | 38.768 | 93.881 | 229.177 | 138.119 | 70.511 | 79.96 | 253.785 | 329.985 | 120.879 | 123.126 | 196.15 | 281.333 | 45.181 | 17.561 | 33.078 | 33.081 | 45.192 | 29.806 | 38.81 | 28.4 | 39.8 | 4.1 | 11.4 | 63.4 | 9.9 | 17.7 | 41.2 | 68.2 | 10.8 | 17.8 | 11.1 | 9.8 | 23.3 | 33 | 35.1 | 43.4 | 32.4 | 30.3 | 35.3 | 54.8 | 56.6 | 61 | 60.5 | 75.1 | 39.4 | 113.5 | 39.7 | 65.9 | 44.3 | 35.2 | 30.9 | 50.9 | 32.9 | 13.5 | 13.6 | 27.5 | 17.1 | 47.9 | 49.5 | 116.6 | 0 | 0 | 0 | 0 |
| Net Receivables
| 377.191 | 374.589 | 357.273 | 369.645 | 327.823 | 344.702 | 351.545 | 326.242 | 346.887 | 317.469 | 314.926 | 306.357 | 296.8 | 272.661 | 251.011 | 274.647 | 271.065 | 314.618 | 298.804 | 251.287 | 292.927 | 301.123 | 315.211 | 295.715 | 281.966 | 277.155 | 251.961 | 245.937 | 231.257 | 236.334 | 240.217 | 233.429 | 150.441 | 151.066 | 152.089 | 152.682 | 159.576 | 151.578 | 143.697 | 125.488 | 117.425 | 99.779 | 87.355 | 75.749 | 72.345 | 67.085 | 66.354 | 64.821 | 94.832 | 74.028 | 72.442 | 91.674 | 79.18 | 70.353 | 104.433 | 108.048 | 137.337 | 137.033 | 126.304 | 337.93 | 137.836 | 144.542 | 161.51 | 357.719 | 188.312 | 190.799 | 205.809 | 295.739 | 229.138 | 235.274 | 678.441 | 662.423 | 563.112 | 573.219 | 568.663 | 580.931 | 536.991 | 533.756 | 588.486 | 664.7 | 590.849 | 614.519 | 593.958 | 649.798 | 633.273 | 754.176 | 712.93 | 1,003.526 | 850.964 | 782.731 | 845.344 | 1,123.446 | 911.903 | 778.736 | 689.547 | 752.883 | 617.498 | 653.511 | 595.042 | 697.7 | 660.8 | 538 | 517.8 | 502.8 | 436.5 | 413.2 | 376.8 | 450.3 | 348.8 | 305.5 | 290.5 | 342 | 327.1 | 305.8 | 300.1 | 391.1 | 342.6 | 330 | 312.2 | 389.5 | 339.9 | 323.4 | 364.7 | 424.5 | 446.1 | 493.5 | 469.9 | 431 | 143.6 | 596.1 | 137.5 | 599 | 632.7 | 645.4 | 649.1 | 697 | 682.9 | 693.5 | 703.7 | 711.6 | 0 | 0 | 0 | 0 |
| Inventory
| 5,648.93 | 5,335.185 | 5,243.581 | 5,133.646 | 5,185.875 | 5,128.841 | 5,445.153 | 5,543.176 | 5,736.702 | 5,557.649 | 5,197.833 | 4,802.829 | 4,655.875 | 4,272.566 | 4,123.953 | 3,897.482 | 3,671.129 | 3,607.465 | 3,728.616 | 3,704.602 | 3,919.076 | 3,780.853 | 3,683.763 | 3,582.839 | 3,688.855 | 3,464.002 | 3,441.574 | 3,263.386 | 3,513.794 | 3,488.204 | 3,423.344 | 3,403.228 | 3,597.673 | 3,525.089 | 3,468.644 | 3,313.747 | 3,401.737 | 3,393.672 | 3,246.383 | 3,218.387 | 3,240.32 | 3,006.118 | 2,634.944 | 2,298.577 | 2,229.72 | 2,029.39 | 1,937.774 | 1,706.571 | 1,769.043 | 1,727.64 | 1,748.377 | 1,731.629 | 1,900.58 | 1,894.981 | 1,774.4 | 1,696.721 | 1,721.468 | 1,686.289 | 1,580.13 | 1,501.394 | 1,911.317 | 1,893.963 | 2,021.765 | 2,106.716 | 2,562.682 | 2,608.823 | 2,853.908 | 3,312.42 | 4,422.198 | 5,238.312 | 6,291.09 | 6,454.763 | 7,894.61 | 7,568.977 | 6,953.844 | 6,128.342 | 5,743.82 | 5,094.819 | 4,678.998 | 4,143.254 | 4,059.936 | 3,553.784 | 3,216.485 | 2,883.482 | 2,867.152 | 2,672.686 | 2,309.822 | 2,173.497 | 2,199.884 | 2,112.687 | 1,986.669 | 1,884.761 | 1,969.675 | 1,883.206 | 1,852.879 | 1,657.401 | 1,758.298 | 1,694.418 | 1,681.679 | 1,521.3 | 1,716.2 | 1,596.7 | 1,487.4 | 1,134.4 | 1,135.3 | 1,049.8 | 838.3 | 790.2 | 852.8 | 789.3 | 759.9 | 780.3 | 889.8 | 933.3 | 1,090.6 | 1,059.2 | 1,085.1 | 1,057.6 | 1,037.5 | 942.7 | 917.4 | 865.9 | 808.4 | 778.1 | 822.2 | 822.4 | 797.9 | 725 | 781.2 | 710.6 | 692.7 | 654.3 | 697.3 | 673.6 | 700.1 | 746.1 | 796.6 | 695.4 | 668.8 | 611.1 | 0 | 0 | 0 | 0 |
| Other Current Assets
| 23.731 | 0 | 12.791 | 50.279 | -2.87 | -3.692 | -2.978 | -3.475 | -2.228 | -2.452 | -1.81 | -2.166 | -1.708 | -1.581 | -1.777 | -1.988 | -1.414 | -1.69 | -1.589 | -2.232 | -1.435 | -1.415 | -1.602 | -2.885 | -2.358 | -1.535 | -1.489 | -1.724 | -2.224 | -1.622 | -1.859 | -1.764 | 11.56 | 16.122 | 18.184 | 0 | 32.702 | 35.261 | 36.523 | 32.666 | 40.318 | 59.593 | 56.703 | 51.85 | 57.136 | 56.871 | 59.369 | 50.172 | 0 | 269.787 | 273.145 | 114.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.812 | 122.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -775.167 | -724.282 | -1,024.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets
| 6,425.545 | 6,354.026 | 6,269.149 | 6,246.512 | 6,122.904 | 6,026.888 | 6,053.847 | 6,194.46 | 6,276.763 | 6,116.852 | 5,751.637 | 5,397.784 | 5,301.108 | 5,151.715 | 4,942.98 | 4,851.331 | 4,662.813 | 4,495.399 | 4,455.537 | 4,407.471 | 4,394.362 | 4,259.437 | 4,509.062 | 4,450.028 | 4,322.824 | 4,409.42 | 4,252.301 | 4,228.229 | 4,236.88 | 4,071.504 | 4,013.582 | 4,226.979 | 4,082.163 | 3,954.521 | 3,948.166 | 4,034.815 | 3,939.293 | 4,012.383 | 3,963.705 | 3,727.476 | 3,687.259 | 3,634.606 | 3,067.651 | 2,946.327 | 2,727.01 | 2,676.404 | 2,672.067 | 2,338.519 | 2,330.38 | 2,385.713 | 2,398.135 | 2,480.369 | 2,570.352 | 2,700.601 | 2,735.786 | 2,824.647 | 2,895.04 | 2,916.835 | 2,995.291 | 3,128.331 | 3,106.843 | 3,138.022 | 3,321.727 | 3,722.597 | 3,693.445 | 4,118.25 | 4,388.289 | 4,933.414 | 5,297.269 | 5,760.625 | 7,324.142 | 7,771.814 | 8,556.218 | 8,176.941 | 7,593.731 | 6,854.056 | 6,382.138 | 5,734.689 | 5,430.432 | 5,042.15 | 4,689.553 | 4,262.184 | 4,039.62 | 3,671.399 | 3,570.936 | 3,536.627 | 3,301.463 | 3,528.031 | 3,171.727 | 3,018.544 | 3,028.163 | 3,289.54 | 2,926.759 | 2,679.503 | 2,575.504 | 2,443.365 | 2,420.988 | 2,377.735 | 2,315.531 | 2,247.4 | 2,416.8 | 2,138.8 | 2,016.6 | 1,700.6 | 1,581.7 | 1,480.7 | 1,256.3 | 1,308.7 | 1,212.4 | 1,112.6 | 1,061.5 | 1,132.1 | 1,240.2 | 1,272.1 | 1,425.8 | 1,493.7 | 1,460.1 | 1,417.9 | 1,385 | 1,387 | 1,313.9 | 1,250.3 | 1,233.6 | 1,277.7 | 1,307.7 | 1,429.4 | 1,307.5 | 1,221.9 | 969.1 | 1,341.9 | 861.1 | 1,304.2 | 1,362.8 | 1,332.5 | 1,362.9 | 1,470.6 | 1,496.6 | 1,436.8 | 1,422.1 | 1,439.3 | 0 | 0 | 0 | 0 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 109.027 | 111.601 | 112.52 | 113.034 | 88.669 | 89.804 | 89.359 | 89.234 | 86.219 | 82.902 | 79.247 | 76.313 | 72.47 | 69.336 | 67.558 | 65.547 | 64.619 | 65.764 | 64.453 | 65.043 | 64.119 | 61.221 | 55.33 | 24.283 | 21.695 | 21.69 | 20.807 | 19.521 | 18.718 | 16.831 | 14.45 | 14.24 | 13.006 | 14.139 | 13.614 | 13.1 | 12.425 | 11.775 | 11.61 | 11.831 | 10.936 | 10.45 | 9.571 | 8.46 | 7.88 | 7.736 | 7.887 | 7.92 | 7.709 | 7.617 | 7.839 | 7.801 | 8.028 | 8.541 | 9.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -250 | -295 | -281 | -297 | -369 | -379 | -430 | -381 | -363 | -386 | -348 | -275 | -241 | -205 | -189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.4 | 43.4 | 67.97 | 67.97 | 69.407 | 177.333 | 233.772 | 233.815 | 239.335 | 247.171 | 243.175 | 242.589 | 245.03 | 0 | 249.08 | 249.313 | 244.315 | 0 | 238.211 | 0 | 215.52 | 218.576 | 191.93 | 194.614 | 194.163 | 192.192 | 189.7 | 190.785 | 192.399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 243.175 | 242.589 | 245.03 | 244.887 | 249.08 | 249.313 | 244.315 | 236.835 | 238.211 | 228.999 | 215.52 | 218.576 | 191.93 | 194.614 | 0 | 192.192 | 0 | 190.785 | 192.399 | 186.261 | 197.043 | 202.177 | 194.219 | 194.578 | 202.343 | 205.6 | 213.3 | 210.6 | 217.6 | 45.5 | 48 | 50.5 | 29.3 | 31.3 | 33.1 | 35.2 | 37.1 | 39.4 | 41.4 | 43.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| -239.438 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.283 | -21.695 | -21.69 | -20.807 | -19.521 | -18.718 | -16.831 | -14.45 | -14.24 | -13.006 | -14.139 | -13.614 | -13.1 | -12.425 | -11.775 | -11.61 | -11.831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -202.142 | 0 | 0 | -9.18 | -9.693 | -10.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.4 | 43.4 | 67.97 | 67.97 | 69.407 | 177.333 | 233.772 | 233.815 | 239.335 | 247.171 | 243.175 | 242.589 | 245.03 | 244.887 | 249.08 | 249.313 | 244.315 | 236.835 | 238.211 | 228.999 | 215.52 | 218.576 | 191.93 | 194.614 | 194.163 | 192.192 | 189.7 | 190.785 | 192.399 | 186.261 | 197.043 | 202.177 | 194.219 | 194.578 | 202.343 | 205.6 | 213.3 | 210.6 | 217.6 | 45.5 | 48 | 50.5 | 29.3 | 31.3 | 33.1 | 35.2 | 37.1 | 39.4 | 41.4 | 43.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 82.727 | 128.43 | 115.283 | 78.482 | 56.39 | 53.427 | 51.188 | 46.785 | 46.521 | 44.857 | 38.375 | 36.088 | 39.484 | 45.358 | 46.453 | 46.785 | 48.821 | 57.823 | 57.147 | 57.038 | 57.168 | 56.446 | 57.134 | 61.96 | 62.436 | 69.015 | 68.176 | 64.794 | 64.513 | 64 | 64.916 | 64.016 | 61.526 | 65.213 | 68.572 | 71.558 | 72.8 | 77.935 | 73.502 | 79.441 | 73.607 | 67.594 | 60.648 | 130.192 | 126.549 | 122.8 | 123.21 | 123.674 | 122.155 | 121.408 | 121.307 | 131.565 | 51.255 | 51.136 | 50.171 | 105.583 | 101.435 | 103.605 | 105.737 | 119.668 | 172.147 | 171.181 | 175 | 178 | 250 | 295 | 281 | 297 | 369 | 379 | 430 | 381 | 363 | 386 | 348 | 275 | 241 | 205 | 189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 113.775 | 114.475 | 117.175 | 119.475 | 145.968 | 150.268 | 155.868 | 160.868 | 156.278 | 165.878 | 172.978 | 177.378 | 194.845 | 199.445 | 215.145 | 231.067 | 241.171 | 257.571 | 312.166 | 364.493 | 402.095 | 424.395 | 433.295 | 441.82 | 468.969 | 495.969 | 516.569 | 633.637 | 683.085 | 711.885 | 731.885 | 738.985 | 756.596 | 770.396 | 779.396 | 782.196 | 810.016 | 819.532 | 822.632 | 825.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.152 | 0 | 0 | 1.152 | 1.152 | 1.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.152 | 222.458 | 222.458 | 222.458 | 222.458 | 668.676 | 548.44 | 411.6 | 393.948 | 189.363 | 201.278 | 211.94 | 220.814 | 207.439 | 216.72 | 213.015 | 217.618 | 155.912 | 152.254 | 162.36 | 165.896 | 158.329 | 160.144 | 177.131 | 178.022 | 119.667 | 114.471 | 117.694 | 118.584 | 66.633 | 69.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 348.244 | 97.148 | 69.365 | 90.859 | 163.055 | 162.63 | 163.839 | 160.583 | 164.808 | 168.988 | 146.09 | 148.355 | 148.44 | 153.079 | 154.648 | 161.712 | 160.003 | 165.445 | 163.531 | 121.437 | 117.426 | 118.454 | 118.835 | 119.763 | 120.46 | 120.332 | 120.055 | 114.855 | 115.081 | 111.406 | 112.197 | 101.644 | 127.476 | 125.713 | 125.922 | 126.802 | 126.387 | 129.21 | 130.018 | 125.401 | 115.589 | 115.376 | 110.302 | 108.656 | 103.402 | 105.181 | 97.473 | 91.585 | 89.22 | 80.257 | -121.208 | -107.193 | 100.21 | 108.611 | 115.289 | 179.519 | 179.977 | 181.797 | 184.43 | 187.99 | 114.294 | 120.691 | 141.294 | 142.551 | 418.642 | 456.9 | 431.339 | 482.114 | 552.327 | 2,128.061 | 646.425 | 614.887 | 581.619 | 563.186 | 525.202 | 429.461 | 403.593 | 371.423 | 367.04 | 326.875 | 285.994 | 244.014 | 188.375 | 169.565 | 171.965 | 148.108 | 131.091 | 124.873 | 127.149 | 101.465 | 97.692 | 93.957 | 113.407 | 114.319 | 188.673 | 183.379 | 220.903 | 222.372 | 217.42 | 211.2 | 188.8 | 170.8 | 162.7 | 114.1 | 104.9 | 100.3 | 86.6 | 79 | 80.3 | 75.7 | 74.7 | 72 | 67.3 | 70.4 | 77.1 | 80.5 | 84.3 | 91.1 | 88.3 | 67.5 | 73.3 | 76.2 | 76 | 61.7 | 67.8 | 72 | 73.1 | 209.9 | 495.7 | 85.4 | 505.6 | 68.8 | 76.1 | 74.3 | 76.1 | 73.5 | 71.1 | 61.5 | 51.9 | 47.6 | 602.7 | 547 | 441.4 | 358.3 |
| Total Non-Current Assets
| 414.335 | 451.654 | 414.343 | 401.85 | 454.082 | 456.129 | 460.254 | 457.47 | 453.826 | 462.625 | 436.69 | 438.134 | 455.239 | 467.218 | 483.804 | 505.111 | 514.614 | 546.603 | 597.297 | 608.011 | 640.808 | 660.516 | 664.594 | 623.543 | 651.865 | 685.316 | 704.8 | 813.286 | 862.679 | 887.291 | 908.998 | 904.645 | 945.598 | 961.322 | 973.89 | 980.556 | 1,009.203 | 1,026.677 | 1,026.152 | 1,030.074 | 200.132 | 193.42 | 180.521 | 247.308 | 237.831 | 235.717 | 228.57 | 223.179 | 219.084 | 8.292 | 7.938 | 32.173 | 151.465 | 159.747 | 165.46 | 285.102 | 281.412 | 285.402 | 290.167 | 307.658 | 286.441 | 291.872 | 316.294 | 321.703 | 684.5 | 722.758 | 721.767 | 772.542 | 1,290.41 | 2,853.834 | 1,291.797 | 1,242.65 | 1,010.317 | 1,011.635 | 980.317 | 892.864 | 856.062 | 833.03 | 829.135 | 793.806 | 686.221 | 633.103 | 588.946 | 564.46 | 545.814 | 526.828 | 500.152 | 497.509 | 440.979 | 408.128 | 405.086 | 403.326 | 372.439 | 369.874 | 385.716 | 385.556 | 415.122 | 416.95 | 419.763 | 416.8 | 402.1 | 381.4 | 380.3 | 159.6 | 152.9 | 150.8 | 115.9 | 110.3 | 113.4 | 110.9 | 111.8 | 111.4 | 108.7 | 113.7 | 77.1 | 80.5 | 84.3 | 91.1 | 88.3 | 67.5 | 73.3 | 76.2 | 76 | 61.7 | 67.8 | 72 | 73.1 | 209.9 | 495.7 | 85.4 | 505.6 | 68.8 | 76.1 | 74.3 | 76.1 | 73.5 | 71.1 | 61.5 | 51.9 | 47.6 | 602.7 | 547 | 441.4 | 358.3 |
| Total Assets
| 6,839.88 | 6,805.68 | 6,683.492 | 6,648.362 | 6,576.986 | 6,483.017 | 6,514.101 | 6,651.93 | 6,730.589 | 6,579.477 | 6,188.327 | 5,835.918 | 5,756.347 | 5,618.933 | 5,426.784 | 5,356.442 | 5,177.427 | 5,042.002 | 5,052.834 | 5,015.482 | 5,035.17 | 4,919.953 | 5,173.656 | 5,073.571 | 4,974.689 | 5,094.736 | 4,957.101 | 5,041.515 | 5,099.559 | 4,958.795 | 4,922.58 | 5,131.624 | 5,027.761 | 4,915.843 | 4,922.056 | 5,015.371 | 4,948.496 | 5,039.06 | 4,989.857 | 4,757.55 | 3,887.391 | 3,828.026 | 3,248.172 | 3,193.635 | 2,964.841 | 2,912.121 | 2,900.637 | 2,561.698 | 2,549.464 | 2,394.005 | 2,406.073 | 2,512.542 | 2,721.817 | 2,860.348 | 2,901.246 | 3,109.749 | 3,176.452 | 3,202.237 | 3,285.458 | 3,435.989 | 3,393.284 | 3,429.894 | 3,638.021 | 4,044.3 | 4,377.945 | 4,841.008 | 5,110.056 | 5,705.956 | 6,587.679 | 8,614.459 | 8,615.939 | 9,014.464 | 9,566.535 | 9,188.576 | 8,574.048 | 7,746.92 | 7,238.2 | 6,567.719 | 6,259.567 | 5,835.956 | 5,375.774 | 4,895.287 | 4,628.566 | 4,235.859 | 4,116.75 | 4,063.455 | 3,801.615 | 4,025.54 | 3,612.706 | 3,426.672 | 3,433.249 | 3,692.866 | 3,299.198 | 3,049.377 | 2,961.22 | 2,828.921 | 2,836.11 | 2,794.685 | 2,735.294 | 2,664.2 | 2,818.9 | 2,520.2 | 2,396.9 | 1,860.2 | 1,734.6 | 1,631.5 | 1,372.2 | 1,419 | 1,325.8 | 1,223.5 | 1,173.3 | 1,243.5 | 1,348.9 | 1,385.8 | 1,502.9 | 1,574.2 | 1,544.4 | 1,509 | 1,473.3 | 1,454.5 | 1,387.2 | 1,326.5 | 1,309.6 | 1,339.4 | 1,375.5 | 1,501.4 | 1,380.6 | 1,431.8 | 1,464.8 | 1,427.3 | 1,366.7 | 1,373 | 1,438.9 | 1,406.8 | 1,439 | 1,544.1 | 1,567.7 | 1,498.3 | 1,474 | 1,486.9 | 602.7 | 547 | 441.4 | 358.3 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 403.798 | 398.158 | 379.765 | 390.097 | 389.918 | 360.585 | 349.8 | 412.525 | 450.451 | 480.441 | 382.003 | 371.826 | 340.54 | 316.989 | 280.541 | 273.368 | 231.821 | 180.868 | 236.981 | 262.772 | 281.855 | 262.92 | 209.015 | 258.045 | 259.947 | 230.606 | 192.843 | 213.463 | 189.535 | 188.45 | 178.491 | 215.331 | 199.221 | 191.902 | 169.007 | 183.77 | 180.38 | 166.599 | 163.872 | 175.233 | 169.785 | 156.024 | 140.563 | 150.875 | 146.147 | 117.804 | 108.325 | 121.732 | 103.933 | 91.805 | 80.9 | 104.414 | 117.593 | 127.576 | 111.049 | 233.217 | 288.974 | 321.585 | 312.672 | 340.977 | 427.463 | 454.027 | 486.432 | 541.294 | 646.185 | 627.098 | 610.364 | 717.647 | 597.744 | 427.522 | 1,008.235 | 626.243 | 987.724 | 988.63 | 945.232 | 892.727 | 844.847 | 820.22 | 784.926 | 794.075 | 680.415 | 632.011 | 658.716 | 586.245 | 557.626 | 598.804 | 481.488 | 521.341 | 476.51 | 432.898 | 423.267 | 479.568 | 358.893 | 312.193 | 323.85 | 322.672 | 379.516 | 334.481 | 352.563 | 338.2 | 327.1 | 233.9 | 231.9 | 220.3 | 185 | 189.1 | 150.5 | 170.9 | 161.2 | 134.2 | 120.1 | 159.3 | 140.9 | 133.4 | 120.5 | 165.8 | 131.6 | 124.4 | 118.7 | 156.5 | 138.9 | 136.2 | 119 | 159.8 | 164.2 | 178 | 141.8 | 173.5 | 190.9 | 170.4 | 163.8 | 167 | 166.3 | 151.9 | 155.4 | 198.4 | 183.9 | 204.1 | 196.3 | 202.4 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 164.538 | 263.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.265 | 18.279 | 0 | 0 | 22.534 | 28.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,161.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97.328 | 105.301 | 125.747 | 132.225 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables
| 21.808 | 12.487 | 46.844 | 17.02 | 32.918 | 26.574 | 48.717 | 21.228 | 25.875 | 28.153 | 63.305 | 17.563 | 16.656 | 10.087 | 13.813 | 14.249 | 14.967 | 10.004 | 11.87 | 14.872 | 14.796 | 8.212 | 9.529 | 16.639 | 13.114 | 10.497 | 10.659 | 16.874 | 14.622 | 9.347 | 10.547 | 14.37 | 12.844 | 9.271 | 10.367 | 14.255 | 11.935 | 9.021 | 10.378 | 13.684 | 10.639 | 7.983 | 6.106 | 8.131 | 7.185 | 4.251 | 5.106 | 8.453 | 0 | 0 | 4.85 | 10.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 56.988 | 61.973 | 60.069 | 58.91 | 65.931 | 67.006 | 69.235 | 76.738 | 91.726 | 91.903 | 83.246 | 71.032 | 66.372 | 52.878 | 38.21 | 26.243 | 21.36 | 30.283 | 32.888 | 22.382 | 26.823 | 24.088 | 20.122 | 19.491 | 23.095 | 21.508 | 19.537 | 16.863 | 19.511 | 18.863 | 16.694 | 18.175 | 19.987 | 20.255 | 16.93 | 14.563 | 18.436 | 18.459 | 12.622 | -199.891 | -10.265 | -18.279 | 0 | 0 | -22.534 | -28.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -80.826 | -76.034 | -107.772 | -77.575 | -98.849 | -93.58 | -48.717 | -21.228 | -25.875 | -28.153 | -63.305 | -88.595 | -83.028 | -62.965 | -52.023 | -40.492 | -36.327 | -40.287 | -44.758 | -37.254 | -14.796 | -8.212 | 2.072 | 630.138 | 598.257 | 562.41 | 520.873 | -33.737 | 531.035 | -29.667 | -175.085 | -278.302 | -36.267 | -31.101 | -28.729 | -28.818 | -32.147 | -29.465 | -24.97 | -31.398 | -22.706 | -28.116 | -8.456 | -10.724 | -29.719 | -32.443 | -5.106 | -11.641 | 0 | 0 | -4.85 | -10.77 | 0 | 0 | 0 | 0 | 468.398 | 0 | 0 | 0 | 0 | 0 | -8.841 | 730.864 | 0 | -17.109 | -14.255 | -1,203.762 | 0 | -28.5 | 1,308.778 | 1,600.617 | 1,573.471 | 1,464.126 | 1,458.284 | 1,393.169 | 946.977 | 865.644 | 703.491 | 810.913 | 621.091 | 563.374 | 493.912 | 574.527 | 441.925 | 463.332 | 363.346 | 466.876 | 354.646 | 309.646 | 260.593 | 351.144 | 246.495 | 229.13 | 203.598 | 201.672 | 200.336 | 191.77 | 206.109 | 222.9 | 230.8 | 172.8 | 192.5 | 148.5 | 135.3 | 114.1 | 111.2 | 105.4 | 97.6 | 76.7 | 78.5 | 97 | 97 | 84.5 | 84.5 | 90.2 | 75.4 | 65 | 59.6 | 72.8 | 69.2 | 59.5 | 93.5 | 95.8 | 62.9 | 54.9 | 61.2 | 66.4 | 58.1 | 46.6 | 58.6 | 73.1 | 67.1 | 42.5 | 32.9 | 70.1 | 64.7 | 61.2 | 62.7 | 99.2 | 0 | 0 | 0 | 0 |
| Total Current Liabilities
| 842.256 | 1,051.086 | 1,038.988 | 810.86 | 1,055.417 | 1,028.669 | 1,028.411 | 1,149.496 | 1,205.699 | 1,199.932 | 1,116.255 | 1,128.731 | 1,048.805 | 982.679 | 929.651 | 940.869 | 862.35 | 783.261 | 858.539 | 881.555 | 911.023 | 868.736 | 840.396 | 924.313 | 894.413 | 825.021 | 743.912 | 789.393 | 754.703 | 674.829 | 680.393 | 766.327 | 667.08 | 646.972 | 650.861 | 697.184 | 675.762 | 601.729 | 559.147 | 582.598 | 560.222 | 542.519 | 524.298 | 504.458 | 526.913 | 495.953 | 461.455 | 458.889 | 446.075 | 436.185 | 418.686 | 478.82 | 699.826 | 721.961 | 682.505 | 699.722 | 757.372 | 824.816 | 816.134 | 901.345 | 956.146 | 1,025.042 | 1,132.392 | 1,272.158 | 1,352.163 | 1,405.359 | 1,383.723 | 1,675.679 | 1,736.513 | 1,700.895 | 2,317.013 | 2,751.279 | 2,561.195 | 2,452.756 | 2,403.516 | 2,285.896 | 1,791.824 | 1,685.864 | 1,488.417 | 1,604.988 | 1,398.834 | 1,300.686 | 1,278.375 | 1,292.997 | 999.551 | 1,062.136 | 844.834 | 988.217 | 831.156 | 742.544 | 683.86 | 830.712 | 605.388 | 541.323 | 527.448 | 524.344 | 579.852 | 526.251 | 558.672 | 561.1 | 557.9 | 406.7 | 424.4 | 368.8 | 320.3 | 303.2 | 261.7 | 276.3 | 258.8 | 210.9 | 198.6 | 256.3 | 237.9 | 217.9 | 205 | 256 | 207 | 189.4 | 178.3 | 229.3 | 208.1 | 195.7 | 212.5 | 255.6 | 227.1 | 232.9 | 203 | 239.9 | 249 | 217 | 222.4 | 240.1 | 233.4 | 194.4 | 188.3 | 268.5 | 248.6 | 265.3 | 259 | 301.6 | 0 | 0 | 0 | 0 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,712.778 | 1,715.463 | 1,715.931 | 1,716.429 | 1,714.935 | 1,713.45 | 1,817.294 | 1,866.005 | 2,057.464 | 2,112.183 | 1,963.061 | 1,714.306 | 1,895.274 | 1,781.699 | 1,782.507 | 1,784.843 | 1,782.229 | 1,800.088 | 1,782.686 | 1,748.747 | 1,860.135 | 1,854.556 | 2,203.589 | 2,060.263 | 2,063.127 | 2,353.848 | 2,359.57 | 2,324.845 | 2,502.379 | 2,510.121 | 2,504.449 | 2,640.149 | 2,674.795 | 2,632.127 | 2,652.705 | 2,625.536 | 2,630.732 | 2,819.51 | 2,824.17 | 2,576.525 | 2,570.535 | 2,555.701 | 2,175.19 | 2,150.498 | 1,914.523 | 1,915.083 | 1,963.753 | 1,722.815 | 1,727.679 | 1,582.788 | 1,587.414 | 1,583.571 | 1,586.703 | 1,691.659 | 1,701.698 | 1,775.529 | 1,800.919 | 1,755.366 | 1,815.261 | 1,820.37 | 1,812.839 | 1,711.726 | 1,737.968 | 1,941.537 | 1,877.362 | 2,161.22 | 2,161.818 | 0 | 2,161.423 | 2,811.932 | 3,167.31 | 3,125.803 | 3,810.561 | 3,582.044 | 3,116.618 | 2,464.402 | 2,705.466 | 2,380.882 | 2,449.66 | 2,048.247 | 2,035.746 | 1,766.304 | 1,570.019 | 1,260.78 | 1,613.444 | 1,537.668 | 1,585.327 | 1,688.706 | 1,587.772 | 1,481.876 | 1,534.488 | 1,706.009 | 1,644.858 | 1,525.164 | 1,487.598 | 1,403.202 | 1,330.385 | 1,356.939 | 1,251.602 | 1,227.3 | 1,323 | 1,208.4 | 1,082.5 | 769.2 | 737 | 860.8 | 720.2 | 697.7 | 647.1 | 601.9 | 569.3 | 577.6 | 783.4 | 850.9 | 776 | 790.6 | 815.4 | 794.4 | 767.2 | 690 | 645.4 | 597.1 | 548.7 | 451.9 | 460.9 | 551.1 | 568.4 | 564.1 | 565.1 | 543.7 | 481.8 | 464.4 | 537.8 | 540 | 563.7 | 590.1 | 638.9 | 566.2 | 546.5 | 542.5 | 161.5 | 158.1 | 141.6 | 64.4 |
| Deferred Revenue Non-Current
| 0 | 0 | 0 | -50.1 | 0 | 0 | 0 | -60.388 | 0 | 0 | 0 | -62.699 | 0 | 0 | 38.21 | 26.243 | 21.36 | 30.283 | 32.888 | 22.382 | 26.823 | 24.088 | 20.122 | 19.491 | 23.095 | 21.508 | 19.537 | 16.863 | 19.511 | 18.863 | 16.694 | 18.175 | 19.987 | 20.255 | 16.93 | 14.563 | 18.436 | 18.459 | 12.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 50.1 | 0 | 0 | 0 | 60.388 | 0 | 0 | 0 | 62.699 | 0 | 0 | -38.21 | -26.243 | -21.36 | -30.283 | -32.888 | -22.382 | -26.823 | -24.088 | -20.122 | -19.491 | -23.095 | -21.508 | -19.537 | -16.863 | -19.511 | -18.863 | -16.694 | -18.175 | -19.987 | -20.255 | -16.93 | -14.563 | -18.436 | -18.459 | -12.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.3 | 24.4 | 28.2 | 29 | 31.1 | 31.4 | 33.3 | 33 | 25.8 | 26.9 | 61.9 | 66.4 | 64.9 | 68.9 | 67.7 | 61.5 | 60 | 57.1 | 56.9 | 57.9 | 60.9 | 56.5 | 49.3 | 45.2 | 46.3 | 39.7 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 48.032 | 153.46 | 150.187 | 134.275 | -23.494 | -25.584 | -27.067 | -24.366 | -23.182 | -23.633 | -25.305 | -26.594 | -29.465 | -32.31 | -71.768 | -61.282 | -53.82 | -61.984 | -64.383 | 2.058 | 1.783 | 1.451 | 1.174 | 1.495 | 1.2 | 1.224 | 0.897 | 0.966 | 1.535 | 1.457 | 1.278 | 2.003 | 3.436 | 1.575 | 1.432 | 1.817 | 1.776 | 1.985 | 1.97 | 2.517 | 12.067 | 20.133 | 2.35 | 2.593 | 25.399 | 30.269 | 2.294 | 3.188 | 345.411 | 349.881 | 343.891 | 7.494 | 585.554 | 597.661 | 573.904 | 2.62 | 4.711 | 510.105 | 509.911 | 567.418 | 539.47 | 581.044 | 0 | 0 | 720.628 | 0 | 0 | 3,155.418 | 1,167.236 | 2,624.854 | 0 | 26.276 | 49.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.4 | 41.5 | 44.9 | 49.3 | 51.5 | 55.3 | 0 | 60 | 62.1 | 64.7 | 67 | 68.3 | 0 | 0.1 | 81.9 | 84.8 | 88.6 | 92.1 | 94.5 | 96.8 | 103.4 | 111.5 | 129.1 | 144.2 | 167.2 | 188.7 | 207.6 | 222.9 | 249.3 | 264.1 | 286.9 | 300.8 | 313.9 | 329 | 341.7 | 348.6 | 363.5 | 373.8 | 389.5 | 400.1 | 209.3 | 199.5 | 144.1 | 194.9 |
| Total Non-Current Liabilities
| 2,010.53 | 1,762.89 | 1,761.834 | 2,027.362 | 1,691.441 | 1,687.866 | 1,790.227 | 1,841.639 | 2,034.282 | 2,088.55 | 1,937.756 | 1,687.712 | 1,865.809 | 1,749.389 | 1,748.949 | 1,749.804 | 1,749.769 | 1,768.387 | 1,751.191 | 1,750.805 | 1,861.918 | 1,856.007 | 2,204.763 | 2,061.758 | 2,064.327 | 2,355.072 | 2,360.467 | 2,325.811 | 2,503.914 | 2,511.578 | 2,505.727 | 2,642.152 | 2,678.231 | 2,633.702 | 2,654.137 | 2,627.353 | 2,632.508 | 2,821.495 | 2,826.14 | 2,579.042 | 2,582.602 | 2,575.834 | 2,177.54 | 2,153.091 | 1,939.922 | 1,945.352 | 1,966.047 | 1,726.003 | 1,730.948 | 1,588.289 | 1,593.519 | 1,591.065 | 1,590.024 | 1,694.935 | 1,704.146 | 1,778.149 | 1,805.63 | 1,762.24 | 1,821.71 | 1,827.42 | 1,823.626 | 1,721.755 | 1,737.968 | 1,941.537 | 1,892.012 | 2,161.22 | 2,161.818 | 2,179.59 | 2,189.89 | 4,134.913 | 3,167.31 | 3,152.079 | 3,860.362 | 3,582.044 | 3,116.618 | 2,464.402 | 2,705.466 | 2,380.882 | 2,449.66 | 2,048.247 | 2,035.746 | 1,772.133 | 1,570.019 | 1,260.78 | 1,613.444 | 1,537.668 | 1,585.327 | 1,688.706 | 1,587.772 | 1,481.876 | 1,534.488 | 1,706.009 | 1,644.858 | 1,525.164 | 1,487.598 | 1,403.202 | 1,330.385 | 1,356.939 | 1,251.602 | 1,227.3 | 1,361.4 | 1,249.9 | 1,127.4 | 818.5 | 788.5 | 916.1 | 720.2 | 757.7 | 709.2 | 666.6 | 636.3 | 645.9 | 783.4 | 851 | 881.2 | 899.8 | 932.2 | 915.5 | 892.8 | 818.2 | 782.1 | 741.6 | 703.6 | 623 | 690 | 806.2 | 840.9 | 855.9 | 882.1 | 869.3 | 828.7 | 822.3 | 908.6 | 926.9 | 966.3 | 995.2 | 1,051.7 | 985.2 | 982.3 | 982.3 | 370.8 | 357.6 | 285.7 | 259.3 |
| Total Liabilities
| 2,852.786 | 2,813.976 | 2,800.822 | 2,838.222 | 2,746.858 | 2,716.535 | 2,818.638 | 2,991.135 | 3,239.981 | 3,288.482 | 3,054.011 | 2,816.443 | 2,914.614 | 2,732.068 | 2,678.6 | 2,690.673 | 2,612.119 | 2,551.648 | 2,609.73 | 2,632.36 | 2,772.941 | 2,724.743 | 3,045.159 | 2,986.071 | 2,958.74 | 3,180.093 | 3,104.379 | 3,115.204 | 3,258.617 | 3,186.407 | 3,186.12 | 3,408.479 | 3,345.311 | 3,280.674 | 3,304.998 | 3,324.537 | 3,308.27 | 3,423.224 | 3,385.287 | 3,161.64 | 3,142.824 | 3,118.353 | 2,701.838 | 2,657.549 | 2,466.835 | 2,441.305 | 2,427.502 | 2,184.892 | 2,177.023 | 2,024.474 | 2,012.205 | 2,069.885 | 2,289.85 | 2,416.896 | 2,386.651 | 2,477.871 | 2,563.002 | 2,587.056 | 2,637.844 | 2,728.765 | 2,779.772 | 2,746.797 | 2,870.36 | 3,213.695 | 3,244.175 | 3,566.579 | 3,545.541 | 3,855.269 | 3,926.403 | 5,835.808 | 5,484.323 | 5,903.358 | 6,421.557 | 6,034.8 | 5,520.134 | 4,750.298 | 4,497.29 | 4,066.746 | 3,938.077 | 3,653.235 | 3,434.58 | 3,072.819 | 2,848.394 | 2,553.777 | 2,612.995 | 2,599.804 | 2,430.161 | 2,676.923 | 2,418.928 | 2,224.42 | 2,218.348 | 2,536.721 | 2,250.246 | 2,066.487 | 2,015.046 | 1,927.546 | 1,910.237 | 1,883.19 | 1,810.274 | 1,788.4 | 1,919.3 | 1,656.6 | 1,551.8 | 1,187.3 | 1,108.8 | 1,219.3 | 981.9 | 1,034 | 968 | 877.5 | 834.9 | 902.2 | 1,021.3 | 1,068.9 | 1,086.2 | 1,155.8 | 1,139.2 | 1,104.9 | 1,071.1 | 1,047.5 | 990.2 | 937.3 | 916.1 | 878.6 | 917.1 | 1,039.1 | 1,043.9 | 1,095.8 | 1,131.1 | 1,086.3 | 1,051.1 | 1,062.4 | 1,142 | 1,121.3 | 1,154.6 | 1,263.7 | 1,300.3 | 1,250.5 | 1,241.3 | 1,283.9 | 370.8 | 357.6 | 285.7 | 259.3 |
| 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 | 16.057 | 0 | 0 | 0 | 17.319 | 0 | 0 | 0 | 21.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 148.019 | 0 | 165.596 | 0 | 167.062 | 0 | 168.399 | 0 | 173.499 | 174.197 | 174.785 | 0 | 181.38 | 182.071 | 182.644 | 0 | 188.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 101.892 | 101.892 | 101.862 | 101.276 | 101.259 | 101.019 | 100.783 | 100.711 | 100.711 | 100.711 | 100.711 | 100.711 | 100.151 | 100.151 | 100.042 | 99.869 | 122.37 | 122.37 | 122.291 | 121.593 | 120.523 | 120.35 | 119.258 | 119.196 | 119.049 | 118.397 | 118.214 | 117.946 | 117.498 | 116.546 | 116.299 | 116.224 | 116.199 | 115.672 | 115.548 | 115.548 | 115.524 | 115.469 | 115.387 | 115.387 | 115.375 | 115.36 | 115.296 | 115.296 | 115.293 | 115.291 | 115.178 | 115.178 | 115.171 | 115.171 | 115.171 | 115.171 | 115.149 | 115.149 | 115.149 | 115.149 | 115.143 | 115.143 | 115.121 | 115.12 | 115.12 | 115.12 | 115.12 | 115.12 | 115.108 | 115.09 | 115.06 | 114.976 | 114.943 | 114.873 | 114.686 | 114.649 | 114.648 | 114.502 | 114.209 | 113.905 | 113.662 | 112.961 | 112.757 | 55.136 | 54.767 | 54.754 | 54.162 | 54.077 | 53.8 | 53.737 | 53.507 | 53.422 | 53.33 | 53.264 | 52.797 | 51.825 | 51.769 | 45.731 | 45.724 | 44.397 | 48.312 | 48.159 | 48.122 | 48.1 | 48.1 | 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 |
| Retained Earnings
| 4,087.8 | 3,948.878 | 3,799.234 | 3,676.924 | 3,541.818 | 3,407.813 | 3,256.602 | 3,143.578 | 2,939.706 | 2,697.149 | 2,499.491 | 2,379.364 | 2,218.217 | 2,081.288 | 1,951.657 | 1,868.896 | 2,326.06 | 2,255.742 | 2,211.851 | 2,157.183 | 2,042.034 | 1,981.795 | 1,936.523 | 1,897.168 | 1,802.538 | 1,717.248 | 1,662.118 | 1,735.695 | 1,653.512 | 1,605.442 | 1,575.786 | 1,563.742 | 1,528.329 | 1,491.073 | 1,477.57 | 1,466.713 | 1,424.992 | 1,404.029 | 1,396.756 | 1,391.256 | 540.755 | 514.688 | 490.358 | 481.889 | 455.867 | 430.682 | 435.745 | 450.292 | 444.493 | 443.16 | 469.224 | 519.844 | 510.75 | 525.209 | 598.52 | 717.852 | 705.218 | 711.423 | 746.936 | 806.443 | 710.526 | 781.345 | 864.496 | 927.324 | 1,239.473 | 1,384.218 | 1,678.895 | 1,968.881 | 2,760.86 | 2,815.783 | 2,983.764 | 2,975.465 | 3,044.382 | 2,961.558 | 2,774.709 | 2,620.251 | 2,325.02 | 2,113.15 | 1,947.017 | 1,904.081 | 1,727.128 | 1,618.998 | 1,526.733 | 1,462.342 | 1,326.528 | 1,231.616 | 1,153.197 | 1,103.387 | 982.659 | 901.761 | 840.871 | 801.408 | 716.06 | 658.381 | 621.552 | 598.374 | 527.518 | 485.729 | 460.975 | 376.6 | 315.5 | 280.9 | 256 | 243.4 | 204.5 | 179.4 | 165.1 | 160 | 135 | 122.7 | 114.9 | 113.4 | 96.4 | 86.1 | 189.9 | 190.7 | 177.7 | 175.8 | 176.8 | 181.3 | 188.3 | 164.6 | 158.3 | 154.3 | 144.4 | 138 | 131.5 | 129.8 | 117.4 | 114.1 | 112.7 | 111.5 | 100.4 | 95.7 | 94.1 | 93.6 | 92.5 | 86.2 | 73.2 | 61.9 | 89.4 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income/Loss
| -3.671 | -3.671 | -3.671 | -3.671 | -5.575 | -5.575 | -5.575 | -5.575 | -19.119 | -19.119 | -19.119 | -19.119 | -22.276 | -22.276 | -22.276 | -22.276 | -17.149 | -17.149 | -17.149 | -15.506 | -9.565 | -9.565 | -9.565 | -9.565 | -16.924 | -16.924 | -16.924 | -16.924 | -16.057 | -16.057 | -16.057 | -16.057 | -17.319 | -17.319 | -17.319 | -17.319 | -21.008 | -21.008 | -21.008 | -21.008 | -17.516 | -17.516 | -17.516 | -17.516 | -27.958 | -27.958 | -27.958 | -27.958 | -26.152 | -26.152 | -26.152 | -26.152 | -22.657 | -22.657 | -22.657 | -22.657 | -22.244 | -22.244 | -22.244 | -22.244 | -17.402 | -17.402 | -145.959 | -146.728 | -153.543 | -154.313 | -154.935 | -155.531 | -132.996 | -65.668 | 62.8 | -70.953 | -81.94 | -82.275 | -115.848 | -126.167 | -107.787 | -118.62 | -104.775 | -106.412 | -126.497 | -125.592 | -121.321 | -134.356 | -150.202 | -147.098 | -181.963 | -171.785 | -181.771 | -188.884 | -196.744 | -190.504 | -195.277 | -198.433 | -196.01 | -200.436 | -199.985 | -195.185 | -154.495 | -83.5 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -198.927 | -55.395 | -14.755 | 35.611 | 192.626 | 263.225 | 343.653 | 422.081 | 469.31 | 512.254 | 553.233 | 558.519 | 545.641 | 727.702 | 718.761 | 719.28 | 134.027 | 129.391 | 126.111 | 119.852 | 109.237 | 102.63 | 82.281 | 80.701 | 111.286 | 95.922 | 89.314 | 89.594 | 85.989 | 66.457 | 60.432 | 161.536 | 55.241 | 45.743 | 41.259 | 235.828 | 120.718 | 117.346 | 113.435 | 222.381 | 105.953 | 97.141 | -41.804 | -43.583 | -45.196 | -47.199 | -49.83 | -188.664 | -161.071 | -162.648 | -164.375 | -166.206 | -171.275 | -174.249 | -176.417 | -178.466 | -184.667 | -189.141 | -192.199 | -192.095 | -194.732 | -195.966 | -65.996 | -194.437 | -67.268 | -70.566 | -74.505 | -77.639 | -81.531 | -220.158 | -229.522 | -230.563 | -239.149 | 0.536 | 129.889 | 214.687 | 273.064 | 258.782 | 233.284 | 147.739 | 169.728 | 168.672 | 222.169 | 210.788 | 196.171 | 242.95 | 273.201 | 289.327 | 273.948 | 369.906 | 453.542 | 429.752 | 416.993 | 228.093 | 226.079 | 212.424 | 310.315 | 336.248 | 335.818 | 335.341 | 334.7 | 373.1 | 375.4 | 231.1 | 222.9 | 230.8 | 223.2 | 223.1 | 221.6 | 222.6 | 222.7 | 227 | 228.9 | 227.9 | 222.5 | 223.5 | 224.2 | 224.9 | 222.1 | 222.1 | 203.5 | 218.3 | 217 | 288.7 | 290.6 | 298.2 | 186.4 | 188.6 | 198.7 | 186.6 | 148.2 | 146.6 | 140 | 139.8 | 140.2 | 140.8 | 136.9 | 129.7 | 128.4 | 125 | 142.5 | 189.4 | 155.7 | 99 |
| Total Shareholders Equity
| 3,987.094 | 3,991.704 | 3,882.67 | 3,810.14 | 3,830.128 | 3,766.482 | 3,695.463 | 3,660.795 | 3,490.608 | 3,290.995 | 3,134.316 | 3,019.475 | 2,841.733 | 2,886.865 | 2,748.184 | 2,665.769 | 2,565.308 | 2,490.354 | 2,443.104 | 2,383.122 | 2,262.229 | 2,195.21 | 2,128.497 | 2,087.5 | 2,015.949 | 1,914.643 | 1,852.722 | 1,926.311 | 1,840.942 | 1,772.388 | 1,736.46 | 1,723.145 | 1,682.45 | 1,635.169 | 1,617.058 | 1,690.834 | 1,640.226 | 1,615.836 | 1,604.57 | 1,595.91 | 744.567 | 709.673 | 546.334 | 536.086 | 498.006 | 470.816 | 473.135 | 376.806 | 372.441 | 369.531 | 393.868 | 442.657 | 431.967 | 443.452 | 514.595 | 631.878 | 613.45 | 615.181 | 647.614 | 707.224 | 613.512 | 683.097 | 767.661 | 830.605 | 1,133.77 | 1,274.429 | 1,564.515 | 1,850.687 | 2,661.276 | 2,778.651 | 2,931.728 | 2,922.748 | 2,972.385 | 2,994.321 | 2,902.959 | 2,851.671 | 2,603.959 | 2,366.273 | 2,188.283 | 2,055.681 | 1,825.126 | 1,716.832 | 1,681.743 | 1,592.851 | 1,426.297 | 1,381.205 | 1,297.942 | 1,274.351 | 1,128.166 | 1,136.047 | 1,150.466 | 1,092.481 | 989.545 | 733.772 | 697.345 | 654.759 | 686.16 | 674.951 | 690.42 | 676.6 | 686.3 | 654 | 631.4 | 474.5 | 427.4 | 410.2 | 388.3 | 383.1 | 356.6 | 345.3 | 337.6 | 340.4 | 325.3 | 314 | 413.7 | 415.5 | 403.2 | 402 | 400.2 | 404.7 | 393.1 | 384.2 | 376.6 | 444.3 | 436.3 | 437.5 | 317.9 | 318.4 | 316.1 | 300.7 | 260.9 | 258.1 | 240.4 | 235.5 | 234.3 | 234.4 | 229.4 | 215.9 | 201.6 | 186.9 | 231.9 | 189.4 | 155.7 | 99 |
| Total Equity
| 3,987.094 | 3,991.704 | 3,882.67 | 3,810.14 | 3,830.128 | 3,766.482 | 3,695.463 | 3,660.795 | 3,490.608 | 3,290.995 | 3,134.316 | 3,019.475 | 2,841.733 | 2,886.865 | 2,748.184 | 2,665.769 | 2,565.308 | 2,490.354 | 2,443.104 | 2,383.122 | 2,262.229 | 2,195.21 | 2,128.497 | 2,087.5 | 2,015.949 | 1,914.643 | 1,852.722 | 1,926.311 | 1,840.942 | 1,772.388 | 1,736.46 | 1,723.145 | 1,682.45 | 1,635.169 | 1,617.058 | 1,690.834 | 1,640.226 | 1,615.836 | 1,604.57 | 1,595.91 | 744.567 | 709.673 | 546.334 | 536.086 | 498.006 | 470.816 | 473.135 | 376.806 | 372.441 | 369.531 | 393.868 | 442.657 | 431.967 | 443.452 | 514.595 | 631.878 | 613.45 | 615.181 | 647.614 | 707.224 | 613.512 | 683.097 | 767.661 | 830.605 | 1,133.77 | 1,274.429 | 1,564.515 | 1,850.687 | 2,661.276 | 2,778.651 | 3,131.616 | 3,111.106 | 3,144.978 | 3,153.776 | 3,053.914 | 2,996.622 | 2,740.91 | 2,500.973 | 2,321.49 | 2,182.721 | 1,941.194 | 1,822.468 | 1,780.172 | 1,682.082 | 1,503.755 | 1,463.651 | 1,371.454 | 1,348.617 | 1,193.778 | 1,202.252 | 1,214.901 | 1,156.145 | 1,048.952 | 982.89 | 946.174 | 901.375 | 925.873 | 911.495 | 925.02 | 875.8 | 899.6 | 863.6 | 845.1 | 672.9 | 625.8 | 412.2 | 390.3 | 385 | 357.8 | 346 | 338.4 | 341.3 | 327.6 | 316.9 | 416.7 | 418.4 | 405.2 | 404.1 | 402.2 | 407 | 397 | 389.2 | 393.5 | 460.8 | 458.4 | 462.3 | 336.7 | 336 | 333.7 | 341 | 315.6 | 310.6 | 296.9 | 285.5 | 284.4 | 280.4 | 267.4 | 247.8 | 232.7 | 203 | 231.9 | 189.4 | 155.7 | 99 |
| Total Liabilities & Shareholders Equity
| 6,839.88 | 6,805.68 | 6,683.492 | 6,648.362 | 6,576.986 | 6,483.017 | 6,514.101 | 6,651.93 | 6,730.589 | 6,579.477 | 6,188.327 | 5,835.918 | 5,756.347 | 5,618.933 | 5,426.784 | 5,356.442 | 5,177.427 | 5,042.002 | 5,052.834 | 5,015.482 | 5,035.17 | 4,919.953 | 5,173.656 | 5,073.571 | 4,974.689 | 5,094.736 | 4,957.101 | 5,041.515 | 5,099.559 | 4,958.795 | 4,922.58 | 5,131.624 | 5,027.761 | 4,915.843 | 4,922.056 | 5,015.371 | 4,948.496 | 5,039.06 | 4,989.857 | 4,757.55 | 3,887.391 | 3,828.026 | 3,248.172 | 3,193.635 | 2,964.841 | 2,912.121 | 2,900.637 | 2,561.698 | 2,549.464 | 2,394.005 | 2,406.073 | 2,512.542 | 2,721.817 | 2,860.348 | 2,901.246 | 3,109.749 | 3,176.452 | 3,202.237 | 3,285.458 | 3,435.989 | 3,393.284 | 3,429.894 | 3,638.021 | 4,044.3 | 4,377.945 | 4,841.008 | 5,110.056 | 5,705.956 | 6,587.679 | 8,614.459 | 8,615.939 | 9,014.464 | 9,566.535 | 9,188.576 | 8,574.048 | 7,746.92 | 7,238.2 | 6,567.719 | 6,259.567 | 5,835.956 | 5,375.774 | 4,895.287 | 4,628.566 | 4,235.859 | 4,116.75 | 4,063.455 | 3,801.615 | 4,025.54 | 3,612.706 | 3,426.672 | 3,433.249 | 3,692.866 | 3,299.198 | 3,049.377 | 2,961.22 | 2,828.921 | 2,836.11 | 2,794.685 | 2,735.294 | 2,664.2 | 2,818.9 | 2,520.2 | 2,396.9 | 1,860.2 | 1,734.6 | 1,631.5 | 1,372.2 | 1,419 | 1,325.8 | 1,223.5 | 1,173.3 | 1,243.5 | 1,348.9 | 1,385.8 | 1,502.9 | 1,574.2 | 1,544.4 | 1,509 | 1,473.3 | 1,454.5 | 1,387.2 | 1,326.5 | 1,309.6 | 1,339.4 | 1,375.5 | 1,501.4 | 1,380.6 | 1,431.8 | 1,464.8 | 1,427.3 | 1,366.7 | 1,373 | 1,438.9 | 1,406.8 | 1,439 | 1,544.1 | 1,567.7 | 1,498.3 | 1,474 | 1,486.9 | 602.7 | 547 | 441.4 | 358.3 |