KLA Corporation
NASDAQ:KLAC
629.37 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 1,977.202 | 1,977.129 | 1,848.167 | 1,665.054 | 1,711.57 | 1,927.865 | 1,568.513 | 1,571.477 | 1,819.28 | 1,584.908 | 1,415.172 | 1,657.057 | 1,509.564 | 1,434.61 | 1,452.15 | 1,431.466 | 2,043.453 | 1,980.472 | 1,634.531 | 1,677.522 | 1,751.522 | 1,739.385 | 1,897.268 | 1,793.982 | 2,780.308 | 2,880.318 | 2,889.982 | 2,758.19 | 3,056.484 | 3,016.74 | 2,703.514 | 2,592.977 | 966.325 | 2,491.294 | 925.974 | 886.591 | 2,269.447 | 2,387.111 | 2,339.785 | 2,366.833 | 2,942.492 | 3,152.637 | 3,026.824 | 2,950.661 | 2,951.875 | 2,918.881 | 2,879.503 | 2,578.253 | 2,638.077 | 2,534.444 | 763.913 | 824.986 | 745.947 | 711.329 | 638.758 | 596.104 | 538.384 | 529.918 | 543.505 | 1,522.344 | 540.839 | 524.967 | 664.929 | 656.33 | 733.459 | 1,128.106 | 563.482 | 547.643 | 514.051 | 722.511 | 604.416 | 863.384 | 1,199.969 | 1,129.191 | 961.995 | 964.188 | 863.782 | 874.509 | 806.161 | 992.041 | 948.766 | 802.678 | 776.248 | 660.814 | 644.189 | 606.903 | 568.016 | 530.595 | 435.646 | 429.82 | 306.462 | 303.016 | 339.171 | 529.674 | 437.38 | 301.999 | 377.353 | 478.212 | 379.66 | 354.9 | 316.9 | 271.5 | 245.2 | 177.6 | 231.8 | 216 | 191.7 | 191.1 | 249.4 | 279.2 | 149.6 | 161.2 | 107.1 | 109.4 | 46.6 | 58.2 | 65.8 | 92.1 | 59.7 | 119.8 | 144.1 | 139.1 | 113.9 | 47.1 | 37.6 | 52.4 | 31.5 | 19.1 | 22.6 | 23.7 | 22.1 | 26.1 | 28.8 | 31.3 | 20.6 | 26.5 | 15 | 32.3 | 13.2 | 26 | 26.9 | 24.4 | 25.9 | 25.5 |
| Short Term Investments
| 2,652.514 | 2,526.866 | 2,446.135 | 1,677.94 | 1,637.751 | 1,315.294 | 1,321.696 | 1,294.873 | 1,134.24 | 1,123.1 | 1,162.724 | 1,153.404 | 1,115.249 | 1,059.912 | 990.575 | 865.064 | 827.633 | 746.063 | 688.356 | 737.658 | 763.174 | 723.391 | 805.105 | 900.112 | 1,130.794 | 1,475.936 | 1,634.3 | 1,684.796 | 1,735.787 | 1,863.689 | 1,747.707 | 1,655.944 | 1,528.296 | 1,382.806 | 1,315.336 | 1,354.834 | 1,505.75 | 1,549.086 | 1,717.893 | 1,781.968 | 2,272.809 | 2,521.776 | 2,250.601 | 2,157.279 | 2,046.926 | 1,933.491 | 1,945.302 | 1,810.94 | 1,928.135 | 1,783.15 | 1,605.825 | 1,351.659 | 1,354.204 | 1,327.206 | 1,200.816 | 1,040.296 | 980.608 | 1,004.126 | 1,010.019 | 990.9 | 846.393 | 804.917 | 553.714 | 531.607 | 531.633 | 409.13 | 84.392 | 749.561 | 768.882 | 988.118 | 980.818 | 1,279.506 | 1,225.814 | 1,196.605 | 1,323.3 | 1,263.042 | 1,318.964 | 1,320.677 | 1,302.183 | 332.371 | 285.349 | 330.476 | 392.884 | 401.08 | 358.017 | 350.061 | 337.452 | 275.052 | 316.206 | 243.526 | 273.981 | 248.075 | 245.87 | 167.421 | 73.459 | 96.72 | 149.435 | 119.932 | 99.021 | 91.2 | 83 | 59.6 | 36.4 | 70 | 61.4 | 92.3 | 73.1 | 89.8 | 75.5 | 69.6 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,629.716 | 4,503.995 | 4,294.302 | 3,342.994 | 3,349.321 | 3,243.159 | 2,890.209 | 2,866.35 | 2,953.52 | 2,708.008 | 2,577.896 | 2,810.461 | 2,624.813 | 2,494.522 | 2,442.725 | 2,296.53 | 2,043.453 | 1,980.472 | 1,634.531 | 1,677.522 | 1,751.522 | 1,739.385 | 1,897.268 | 2,694.094 | 2,780.308 | 2,880.318 | 2,889.982 | 2,758.19 | 3,056.484 | 3,016.74 | 2,703.514 | 2,592.977 | 2,494.621 | 2,491.294 | 2,241.31 | 2,241.425 | 2,269.447 | 2,387.111 | 2,339.785 | 2,366.833 | 2,942.492 | 3,152.637 | 3,026.824 | 2,950.661 | 2,951.875 | 2,918.881 | 2,879.503 | 2,578.253 | 2,638.077 | 2,534.444 | 2,369.738 | 2,176.645 | 2,100.151 | 2,038.535 | 1,839.574 | 1,636.4 | 1,518.992 | 1,534.044 | 1,553.524 | 1,522.344 | 1,387.232 | 1,329.884 | 1,218.643 | 1,187.937 | 1,265.092 | 1,537.236 | 647.874 | 1,297.204 | 1,282.933 | 1,710.629 | 1,585.234 | 2,142.89 | 2,425.783 | 2,325.796 | 2,285.295 | 2,227.23 | 2,182.746 | 2,195.186 | 2,108.344 | 1,324.412 | 1,234.115 | 1,133.154 | 1,169.132 | 1,061.894 | 1,002.206 | 956.964 | 905.468 | 805.647 | 751.852 | 673.346 | 580.443 | 551.091 | 585.041 | 697.095 | 510.839 | 398.719 | 526.788 | 598.144 | 478.681 | 446.1 | 399.9 | 331.1 | 281.6 | 247.6 | 293.2 | 308.3 | 264.8 | 280.9 | 324.9 | 348.8 | 160.6 | 161.2 | 107.1 | 109.4 | 46.6 | 58.2 | 65.8 | 92.1 | 59.7 | 119.8 | 144.1 | 139.1 | 113.9 | 47.1 | 37.6 | 52.4 | 31.5 | 19.1 | 22.6 | 23.7 | 22.1 | 26.1 | 28.8 | 31.3 | 20.6 | 26.5 | 15 | 32.3 | 13.2 | 26 | 26.9 | 24.4 | 25.9 | 25.5 |
| Net Receivables
| 2,024.563 | 1,902.3 | 1,712.878 | 1,944.822 | 1,757.417 | 1,935.399 | 2,102.92 | 2,402.659 | 1,971.406 | 1,926.624 | 1,723.705 | 1,825.052 | 1,558.851 | 1,396.531 | 1,301.698 | 1,313.564 | 1,126.634 | 1,207.289 | 1,210.645 | 1,276.872 | 1,165.256 | 1,084.128 | 1,049.539 | 681.396 | 617.583 | 651.678 | 660.455 | 740.903 | 666.738 | 571.117 | 734.717 | 663.852 | 684.452 | 613.233 | 624.818 | 427.115 | 460.813 | 585.494 | 631.608 | 632.089 | 444.048 | 492.863 | 557.661 | 573.077 | 440.674 | 524.61 | 454.224 | 606.115 | 588.882 | 724.223 | 683.491 | 544.098 | 520.506 | 643.044 | 655.928 | 531.453 | 547.956 | 488.059 | 394.661 | 298.071 | 243.924 | 210.143 | 241.425 | 332.353 | 370.343 | 492.488 | 573.284 | 578.595 | 618.959 | 581.5 | 499.298 | 448.52 | 415.403 | 439.899 | 456.288 | 371.873 | 307.194 | 333.218 | 445.227 | 446.216 | 365.529 | 372.773 | 362.295 | 245.841 | 208.607 | 223.535 | 231.809 | 257.561 | 256.174 | 277.006 | 274.563 | 365.419 | 368.543 | 402.013 | 538.173 | 604.921 | 547.388 | 481.95 | 403.382 | 316.6 | 332.3 | 280.1 | 297.2 | 286 | 260.3 | 304.1 | 331.2 | 376.3 | 345 | 269.3 | 122 | 122.4 | 193 | 203.5 | 227.2 | 189 | 148.4 | 129.3 | 122.5 | 98 | 84 | 74.2 | 82.1 | 61.1 | 64.9 | 48.1 | 53.4 | 61.4 | 52.9 | 49.2 | 56.2 | 53.7 | 52.9 | 46.1 | 47.5 | 41.6 | 53.5 | 52.1 | 54.2 | 49.2 | 54.2 | 40.8 | 23.2 | 21 |
| Inventory
| 3,109.837 | 3,034.781 | 3,007.053 | 3,038.628 | 3,007.705 | 2,876.784 | 2,749.743 | 2,535.375 | 2,408.325 | 2,146.889 | 1,982.297 | 1,829.412 | 1,715.339 | 1,575.38 | 1,450.588 | 1,420.618 | 1,394.225 | 1,310.985 | 1,264.13 | 1,251.4 | 1,254.24 | 1,262.5 | 1,317.26 | 1,005.99 | 993.527 | 931.845 | 858.924 | 787.971 | 762.401 | 732.988 | 696.784 | 671.172 | 703.262 | 698.635 | 721.493 | 691.786 | 650.496 | 617.904 | 632.353 | 662.799 | 676.241 | 656.457 | 680.919 | 663.04 | 660.276 | 634.448 | 649.822 | 662.735 | 689.713 | 650.802 | 650.476 | 639.641 | 612.603 | 575.73 | 556.798 | 504.697 | 464.242 | 401.73 | 374.435 | 352.241 | 347.199 | 370.206 | 411.894 | 472.585 | 503.673 | 459.449 | 443.71 | 482.948 | 500.286 | 535.37 | 530.141 | 564.566 | 490.988 | 449.156 | 438.443 | 411.796 | 396.006 | 358.339 | 353.546 | 350.915 | 373.484 | 337.414 | 310.328 | 288.355 | 273.907 | 258.799 | 268.521 | 289.956 | 318.896 | 323.016 | 319.513 | 335.47 | 361.181 | 394.406 | 416.122 | 386.834 | 327.764 | 282.489 | 255.624 | 222.2 | 206.4 | 195.7 | 199.9 | 209.7 | 234.8 | 234.6 | 214 | 195 | 187.5 | 174.6 | 118.3 | 126.3 | 138.6 | 132.4 | 131 | 113.6 | 92.6 | 79.8 | 75 | 67 | 60 | 53.3 | 49.6 | 44.5 | 42.7 | 42.5 | 43.5 | 44.1 | 45.4 | 48.6 | 51 | 52.2 | 49.9 | 47.9 | 47.7 | 47.1 | 48 | 54.4 | 45.6 | 44.1 | 42.5 | 36.7 | 29.2 | 26.2 |
| Other Current Assets
| 464.323 | 590.068 | 590.749 | 422.277 | 316.348 | 316.69 | 313.712 | 328.198 | 310.688 | 387.39 | 298.819 | 236.55 | 245.669 | 229.815 | 210.154 | 192.242 | 190.387 | 224.799 | 209.159 | 171.649 | 184.731 | 229.062 | 178.561 | 104.034 | 129.626 | 85.159 | 131.153 | 66.929 | 73.873 | 49.15 | 118.315 | 103.638 | 46.827 | 64.87 | 318.852 | 324.379 | 294.662 | 314.067 | 363.365 | 384.527 | 305.756 | 284.138 | 276.925 | 320.756 | 301.913 | 247.739 | 360.364 | 333.087 | 224.285 | 254.574 | 283.622 | 388.675 | 363.659 | 418.701 | 378.591 | 453.761 | 402.171 | 411.632 | 352.947 | 414.605 | 503.106 | 488.384 | 519.629 | 523.775 | 488.094 | 546.591 | 1,111.834 | 453.563 | 415.428 | 425.272 | 332.482 | 335.529 | 316.857 | 328.392 | 348.147 | 337.575 | 336.285 | 315.902 | 360.527 | 343.012 | 345.41 | 348.161 | 380.067 | 369.185 | 373.217 | 367.085 | 364.533 | 355.717 | 353.281 | 345.92 | 401.352 | 398.966 | 387.463 | 403.432 | 199.951 | 194.705 | 194.764 | 189.171 | 149.556 | 150.9 | 145.7 | 135.4 | 113.6 | 109.3 | 112.3 | 109.4 | 71.9 | 67.5 | 66.5 | 136.9 | 42.7 | 67.6 | 61.4 | 48.3 | 46.5 | 60.1 | 64.9 | 59.7 | 35.6 | 17.6 | 12.2 | 11.9 | 8.8 | 10.1 | 8.7 | 8.6 | 10.8 | 10 | 10.7 | 13.2 | 11.6 | 10.8 | 10.8 | 15.4 | 13.2 | 13.1 | 24 | 6 | 25.7 | 15.1 | 2.8 | 1.9 | 1.3 | 0.6 |
| Total Current Assets
| 10,228.439 | 9,751.265 | 9,285.562 | 8,748.721 | 8,430.791 | 8,372.032 | 8,018.75 | 8,132.582 | 7,643.939 | 7,168.911 | 6,582.717 | 6,701.475 | 6,144.672 | 5,696.248 | 5,405.165 | 5,222.954 | 4,754.699 | 4,723.545 | 4,318.465 | 4,377.443 | 4,355.749 | 4,315.075 | 4,442.628 | 4,485.514 | 4,521.044 | 4,549 | 4,540.514 | 4,353.993 | 4,559.496 | 4,392.066 | 4,253.33 | 4,031.639 | 3,929.162 | 3,868.032 | 3,906.473 | 3,684.705 | 3,675.418 | 3,904.576 | 3,967.111 | 4,046.248 | 4,368.537 | 4,586.83 | 4,542.329 | 4,507.534 | 4,354.738 | 4,351.503 | 4,263.656 | 4,136.3 | 4,140.957 | 4,164.043 | 3,987.327 | 3,749.059 | 3,596.919 | 3,676.01 | 3,430.891 | 3,126.311 | 2,933.361 | 2,835.465 | 2,675.567 | 2,587.261 | 2,481.461 | 2,398.617 | 2,391.591 | 2,516.65 | 2,627.202 | 3,035.764 | 2,776.702 | 2,812.31 | 2,817.606 | 3,252.771 | 2,947.155 | 3,491.505 | 3,649.031 | 3,543.243 | 3,528.173 | 3,348.474 | 3,222.231 | 3,202.645 | 3,267.644 | 2,464.555 | 2,318.538 | 2,191.502 | 2,221.822 | 1,965.275 | 1,857.937 | 1,806.383 | 1,770.331 | 1,708.881 | 1,680.203 | 1,619.288 | 1,575.871 | 1,650.946 | 1,702.228 | 1,896.946 | 1,665.085 | 1,585.179 | 1,596.704 | 1,551.754 | 1,287.243 | 1,135.8 | 1,084.3 | 942.3 | 892.3 | 852.6 | 900.6 | 956.4 | 881.9 | 919.7 | 923.9 | 860 | 443.6 | 477.5 | 500.1 | 493.6 | 451.3 | 420.9 | 371.7 | 360.9 | 292.8 | 302.4 | 300.3 | 278.5 | 254.4 | 162.8 | 153.9 | 151.6 | 139.2 | 134.6 | 131.6 | 134.7 | 140.9 | 142.8 | 142.4 | 140.7 | 129 | 128.3 | 140.5 | 144.8 | 138.7 | 134.4 | 126.4 | 103.8 | 79.6 | 73.3 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,118.312 | 1,341.78 | 1,347.441 | 1,323.925 | 1,059.925 | 1,031.841 | 984.271 | 964.813 | 913.002 | 849.929 | 808.874 | 717.178 | 698.547 | 663.027 | 628.438 | 594.185 | 561.852 | 519.824 | 497.743 | 489.98 | 475.21 | 448.799 | 411.852 | 306.351 | 291.232 | 286.306 | 284.496 | 281.634 | 279.872 | 283.975 | 285.74 | 279.966 | 272.351 | 278.014 | 287.874 | 292.393 | 302.868 | 314.591 | 321.081 | 323.353 | 329.959 | 330.263 | 326.049 | 325.856 | 319.837 | 305.281 | 298.617 | 292.394 | 288.876 | 277.686 | 270.171 | 267.629 | 264.279 | 257.358 | 250.571 | 249.468 | 247.38 | 236.752 | 243.758 | 261.942 | 283.16 | 291.878 | 303.303 | 323.02 | 350.7 | 355.474 | 341.186 | 361.725 | 379.189 | 382.24 | 363.767 | 355.057 | 394.239 | 395.412 | 395.123 | 387.839 | 382.713 | 385.222 | 392.773 | 397.72 | 380.239 | 376.052 | 374.251 | 374.692 | 377.178 | 382.729 | 387.249 | 400.367 | 294.025 | 300.56 | 306.264 | 310.326 | 306.003 | 290.254 | 263.556 | 248.438 | 228.069 | 199.719 | 182.406 | 170.7 | 168.5 | 168.3 | 146.1 | 145.3 | 139.9 | 140.9 | 138.4 | 131 | 128.8 | 117.6 | 73.4 | 74.6 | 74.9 | 71.8 | 65.6 | 55.8 | 53.7 | 49 | 44.2 | 40.5 | 38.3 | 37.1 | 36.4 | 37.2 | 38 | 39.4 | 40.5 | 41.8 | 43.3 | 44.8 | 46.5 | 47.3 | 47.3 | 48.1 | 48.5 | 48.4 | 49.5 | 24.3 | 19.5 | 20 | 20 | 14.6 | 8.4 | 9 |
| Goodwill
| 2,015.721 | 2,015.726 | 2,015.727 | 2,086.204 | 2,278.805 | 2,278.82 | 2,278.817 | 2,278.809 | 2,278.827 | 2,320.049 | 2,314.471 | 2,042.794 | 2,041.338 | 2,011.172 | 2,011.187 | 2,045.445 | 2,045.432 | 2,045.402 | 2,043.129 | 2,299.781 | 2,263.689 | 2,211.858 | 2,172.902 | 360.48 | 360.428 | 354.698 | 349.998 | 350.023 | 349.678 | 349.526 | 335.236 | 335.17 | 335.198 | 335.177 | 335.205 | 335.205 | 335.218 | 335.263 | 335.291 | 335.273 | 335.315 | 335.355 | 335.246 | 326.578 | 326.556 | 326.635 | 326.792 | 326.779 | 326.848 | 327.716 | 327.887 | 327.813 | 327.971 | 328.156 | 328.159 | 328.147 | 328.126 | 328.006 | 328.177 | 333.984 | 338.318 | 329.379 | 321.298 | 337.572 | 612.977 | 601.882 | 315.617 | 310.209 | 311.33 | 311.856 | 465.33 | 440.951 | 0 | 70.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 612.011 | 668.764 | 727.601 | 786.233 | 871.999 | 935.303 | 999.958 | 1,065.091 | 1,131.445 | 1,194.414 | 1,255.672 | 1,104.991 | 1,157.535 | 1,185.311 | 1,237.589 | 1,289.843 | 1,340.913 | 1,391.413 | 1,437.844 | 1,492.45 | 1,549.201 | 1,560.67 | 1,694.313 | 23.818 | 25.129 | 19.333 | 15.376 | 16.563 | 17.763 | 18.963 | 2.038 | 2.551 | 3.065 | 4.331 | 5.625 | 6.934 | 8.242 | 11.895 | 15.548 | 19.551 | 23.624 | 27.697 | 31.988 | 26.098 | 30.022 | 34.515 | 39.008 | 43.514 | 48.081 | 55.636 | 62.897 | 70.218 | 77.949 | 85.902 | 93.855 | 101.9 | 108.908 | 117.336 | 125.854 | 132.462 | 140.879 | 149.08 | 152.237 | 162.075 | 359.177 | 297.778 | 144.937 | 153.023 | 167.626 | 175.432 | 0 | 0 | 69.644 | 0 | 0 | 71.487 | 70.855 | 58.67 | 64.38 | 0 | 0 | 20.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,627.732 | 2,684.49 | 2,743.328 | 2,872.437 | 3,150.804 | 3,214.123 | 3,278.775 | 3,343.9 | 3,410.272 | 3,514.463 | 3,570.143 | 3,147.785 | 3,198.873 | 3,196.483 | 3,248.776 | 3,335.288 | 3,386.345 | 3,436.815 | 3,480.973 | 3,792.231 | 3,812.89 | 3,772.528 | 3,867.215 | 384.298 | 385.557 | 374.031 | 365.374 | 366.586 | 367.441 | 368.489 | 337.274 | 337.721 | 338.263 | 339.508 | 340.83 | 342.139 | 343.46 | 347.158 | 350.839 | 354.824 | 358.939 | 363.052 | 367.234 | 352.676 | 356.578 | 361.15 | 365.8 | 370.293 | 374.929 | 383.352 | 390.784 | 398.031 | 405.92 | 414.058 | 422.014 | 430.047 | 437.034 | 445.342 | 454.031 | 466.446 | 479.197 | 478.459 | 473.535 | 499.647 | 972.154 | 899.66 | 460.554 | 463.232 | 478.956 | 487.288 | 465.33 | 440.951 | 69.644 | 70.341 | 0 | 71.487 | 70.855 | 58.67 | 64.38 | 0 | 0 | 20.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 272.709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 174.752 | 0 | 158.313 | 161.053 | -76.47 | -78.648 | -63.84 | -64.341 | -66.663 | -75.138 | -78.133 | -83.727 | -87.573 | -114.833 | -109.963 | -116.98 | -107.08 | -128.738 | -130.849 | -296.206 | -156.619 | -173.788 | -188.519 | 143.347 | 144.489 | -328.522 | 139.118 | 0 | 0 | -261.121 | 38.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 981.591 | 915.241 | 879.38 | 902.163 | 870.472 | 816.899 | 783.843 | 765.046 | 662.408 | 579.173 | 614.957 | 662.854 | 665.672 | 270.461 | 240.822 | 258.734 | 245.614 | 236.797 | 207.958 | 213.255 | 216.629 | 206.141 | 205.82 | 248.021 | 222.107 | 193.2 | 193.953 | 193.74 | 282.302 | 291.967 | 258.005 | 259.507 | 267.793 | 302.219 | 74.822 | 77.288 | 76.47 | 78.648 | 63.84 | 64.341 | 66.663 | 75.138 | 78.133 | 83.727 | 87.573 | 114.833 | 109.963 | 116.98 | 107.08 | 128.738 | 130.849 | 296.206 | 156.619 | 173.788 | 188.519 | 208.631 | 229.514 | 328.522 | 261.648 | 0 | 0 | 261.121 | 332.215 | 329.294 | 316.9 | 323.87 | 306.106 | 325.484 | 321.496 | 309.487 | 367.422 | 359.938 | 393.166 | 392.028 | 291.133 | 192.55 | 192.521 | 192.613 | 88.364 | 309.06 | 307.638 | 88.593 | 0 | 0 | 0 | 324.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 725.663 | 740.79 | 701.578 | 160.546 | 624.849 | 637.462 | 617.91 | 522.733 | 494.031 | 484.612 | 441.121 | 450.945 | 438.713 | 444.905 | 416.039 | 403.483 | 371.586 | 362.979 | 340.807 | 377.811 | 368.921 | 265.973 | 260.09 | 181.103 | 225.169 | 216.819 | 213.847 | 211.315 | 201.287 | 195.676 | 190.096 | 185.623 | 13.777 | 174.659 | 13.79 | 14.938 | 249.577 | 259.687 | 263.189 | 262.941 | 244.137 | 258.519 | 251.239 | 254.668 | 252.399 | 269.423 | 266.4 | 269.776 | 260.714 | 275.227 | 284.922 | 286.269 | 298.199 | 328.095 | 345.867 | 10.657 | 11.087 | 389.497 | 15.723 | 410.092 | 432.452 | 440.584 | 96.819 | 187.482 | 215.291 | 233.622 | 226.457 | 191.074 | 194.853 | 191.463 | 197.119 | 195.277 | 185.103 | 174.887 | 146.889 | 164.186 | 162.278 | 147.222 | 146.476 | 594.331 | 583.592 | 862.411 | 725.233 | 732.466 | 718.627 | 353.387 | 627.34 | 641.598 | 731.827 | 797.87 | 768.333 | 644.288 | 618.651 | 557.351 | 511.87 | 510.782 | 505.398 | 452.03 | 487.366 | 472 | 408.3 | 474.3 | 502.9 | 526.7 | 500.2 | 451.1 | 484.5 | 434 | 390.2 | 365.7 | 271.3 | 206.7 | 165.8 | 147.4 | 157.4 | 146.5 | 145.1 | 136.4 | 64.3 | 22.5 | 6 | 6 | 6.1 | 7 | 7.8 | 8.1 | 8.8 | 8.7 | 8.6 | 9 | 10 | 8.8 | 9.1 | 9.2 | 11.7 | 12.7 | 10.1 | 10.2 | 11.9 | 10 | 14.4 | 16.2 | 27.5 | 15.9 |
| Total Non-Current Assets
| 5,453.298 | 5,682.301 | 5,671.727 | 5,531.78 | 5,706.05 | 5,700.325 | 5,664.799 | 5,596.492 | 5,479.713 | 5,428.177 | 5,435.095 | 4,978.762 | 5,001.805 | 4,574.876 | 4,534.075 | 4,591.69 | 4,565.397 | 4,556.415 | 4,527.481 | 4,873.277 | 4,873.65 | 4,693.441 | 4,744.977 | 1,119.773 | 1,124.065 | 1,070.356 | 1,057.67 | 1,053.275 | 1,130.902 | 1,140.107 | 1,071.115 | 1,062.817 | 1,066.936 | 1,094.4 | 875.629 | 887.811 | 895.905 | 921.436 | 935.109 | 941.118 | 933.035 | 951.834 | 944.522 | 933.2 | 928.814 | 935.854 | 930.817 | 932.463 | 924.519 | 936.265 | 945.877 | 951.929 | 968.398 | 999.511 | 1,018.452 | 1,042.15 | 1,069.504 | 1,071.591 | 1,114.278 | 1,138.48 | 1,194.809 | 1,210.921 | 1,244.775 | 1,339.443 | 1,855.045 | 1,812.626 | 1,334.303 | 1,341.515 | 1,374.494 | 1,370.478 | 1,393.638 | 1,351.223 | 1,042.152 | 1,032.668 | 833.145 | 816.062 | 808.367 | 783.727 | 691.993 | 1,301.111 | 1,271.469 | 1,347.677 | 1,099.484 | 1,107.158 | 1,095.805 | 1,060.214 | 1,014.589 | 1,041.965 | 1,025.852 | 1,098.43 | 1,074.597 | 954.614 | 924.654 | 847.605 | 775.426 | 759.22 | 733.467 | 651.749 | 669.772 | 642.7 | 576.8 | 642.6 | 649 | 672 | 640.1 | 592 | 622.9 | 565 | 519 | 483.3 | 344.7 | 281.3 | 240.7 | 219.2 | 223 | 202.3 | 198.8 | 185.4 | 108.5 | 63 | 44.3 | 43.1 | 42.5 | 44.2 | 45.8 | 47.5 | 49.3 | 50.5 | 51.9 | 53.8 | 56.5 | 56.1 | 56.4 | 57.3 | 60.2 | 61.1 | 59.6 | 34.5 | 31.4 | 30 | 34.4 | 30.8 | 35.9 | 24.9 |
| Total Assets
| 15,681.737 | 15,433.566 | 14,957.289 | 14,280.501 | 14,136.841 | 14,072.357 | 13,683.549 | 13,729.074 | 13,123.652 | 12,597.088 | 12,017.812 | 11,680.237 | 11,146.477 | 10,271.124 | 9,939.24 | 9,814.644 | 9,320.096 | 9,279.96 | 8,845.946 | 9,250.72 | 9,229.399 | 9,008.516 | 9,187.605 | 5,605.287 | 5,645.109 | 5,619.356 | 5,598.184 | 5,407.268 | 5,690.398 | 5,532.173 | 5,324.445 | 5,094.456 | 4,996.098 | 4,962.432 | 4,782.102 | 4,572.516 | 4,571.323 | 4,826.012 | 4,902.22 | 4,987.366 | 5,301.572 | 5,538.664 | 5,486.851 | 5,440.734 | 5,283.552 | 5,287.357 | 5,194.473 | 5,068.763 | 5,065.476 | 5,100.308 | 4,933.204 | 4,700.988 | 4,565.317 | 4,675.521 | 4,449.343 | 4,168.461 | 4,002.865 | 3,907.056 | 3,789.845 | 3,725.741 | 3,676.27 | 3,609.538 | 3,636.366 | 3,856.093 | 4,482.247 | 4,848.39 | 4,111.005 | 4,153.825 | 4,192.1 | 4,623.249 | 4,340.793 | 4,842.728 | 4,691.183 | 4,575.911 | 4,361.318 | 4,164.536 | 4,030.598 | 3,986.372 | 3,959.637 | 3,765.666 | 3,590.007 | 3,539.179 | 3,321.306 | 3,072.433 | 2,953.742 | 2,866.597 | 2,784.92 | 2,750.846 | 2,706.055 | 2,717.718 | 2,650.468 | 2,605.56 | 2,626.882 | 2,744.551 | 2,440.511 | 2,344.399 | 2,330.171 | 2,203.503 | 1,957.015 | 1,778.5 | 1,661.1 | 1,584.9 | 1,541.3 | 1,524.6 | 1,540.7 | 1,548.4 | 1,504.8 | 1,484.7 | 1,442.9 | 1,343.3 | 788.3 | 758.8 | 740.8 | 712.8 | 674.3 | 623.2 | 570.5 | 546.3 | 401.3 | 365.4 | 344.6 | 321.6 | 296.9 | 207 | 199.7 | 199.1 | 188.5 | 185.1 | 183.5 | 188.5 | 197.4 | 198.9 | 198.8 | 198 | 189.2 | 189.4 | 200.1 | 179.3 | 170.1 | 164.4 | 160.8 | 134.6 | 115.5 | 98.2 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 376.505 | 359.487 | 354.72 | 376.671 | 363.662 | 371.026 | 410.885 | 530.407 | 479.707 | 443.338 | 424.128 | 379.875 | 380.827 | 342.083 | 295.111 | 146.405 | 254.458 | 228.64 | 243.234 | 256.646 | 221.388 | 202.416 | 206.248 | 152.491 | 154.93 | 169.354 | 169.459 | 149.844 | 138.657 | 147.38 | 139.452 | 116.163 | 105.066 | 106.517 | 126.322 | 122.314 | 107.363 | 103.342 | 103.189 | 108.307 | 108.287 | 103.422 | 120.771 | 141.545 | 114.716 | 115.68 | 107.753 | 103.575 | 116.247 | 139.183 | 139.371 | 129.064 | 114.575 | 142.945 | 142.126 | 123.166 | 138.226 | 107.938 | 91.645 | 87.632 | 75.561 | 63.485 | 56.354 | 103.817 | 102.661 | 104.315 | 101.239 | 114.691 | 119.05 | 92.165 | 93.805 | 104.204 | 107.247 | 95.192 | 97.709 | 79.142 | 58.001 | 67.717 | 65.389 | 43.993 | 53.132 | 63.991 | 67.471 | 51.722 | 49.412 | 33.893 | 30.144 | 22.947 | 36.909 | 52.988 | 32.799 | 42.546 | 54.811 | 60.74 | 58.739 | 61.185 | 59.135 | 55.016 | 47.262 | 15.1 | 29.1 | 35.2 | 30 | 23.9 | 31.3 | 46.4 | 48.8 | 54 | 47.8 | 41.2 | 19.7 | 20.4 | 21.5 | 27.3 | 36.3 | 31.2 | 20.7 | 19.4 | 14.3 | 14.7 | 13.8 | 11.9 | 10.5 | 9.4 | 9.4 | 9 | 8.9 | 8.5 | 6.5 | 5.6 | 6.4 | 9.6 | 7.1 | 7.4 | 5.9 | 4.9 | 7.3 | 8.2 | 6.7 | 6.4 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 790.398 | 786.327 | 786.285 | 785.281 | 35.514 | 34.042 | 33.522 | 31.591 | 30.701 | 32.218 | 31.158 | 52.467 | 52.946 | 52.322 | 51.485 | 51.22 | 29.418 | 28.994 | 28.52 | 29.937 | 278.855 | 249.999 | 249.997 | 249.996 | 0 | 0 | 0 | 0 | 249.996 | 249.983 | 249.971 | 249.958 | 0 | 0 | 0 | 0 | 0 | 16.981 | 37.5 | 37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.421 | 0 | 0 | 0 | 0 | 0 | 108.767 | 114.722 | 0 | 74.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.566 | 0 | 14.189 | 37.9 | 16.4 | 14.6 | 16.4 | 20.3 | 20.5 | 21.5 | 19 | 22.5 | 22.6 | 25.1 | 2.1 | 2.9 | 5.8 | 3.1 | 2 | 0.9 | 2.4 | 24.6 | 22.7 | 22.6 | 20 | 4.7 | 3 | 1.7 | 6.5 | 6.5 | 2.4 | 4.4 | 4.8 | 5 | 4.6 | 5 | 4.4 | 4.4 | 4.5 | 5.8 | 4.5 | 3.6 | 4 | 4.8 | 6.7 | 0 | 0 | 0 |
| Tax Payables
| 347.503 | 146.74 | 84.355 | 164.101 | 517.768 | 383.012 | 313.317 | 225.011 | 278.4 | 126.964 | 120.803 | 125.535 | 162.494 | 87.32 | 76.489 | 116.091 | 75.323 | 35.64 | 31.601 | 80.776 | 86.141 | 23.35 | 7.117 | 33.153 | 69.822 | 23.287 | 37.449 | 22.525 | 34.774 | 17.04 | 19.585 | 23.223 | 21.513 | 27.964 | 19.915 | 18.88 | 16.4 | 15.582 | 12.933 | 13.587 | 15.593 | 15.283 | 9.422 | 13.565 | 14.141 | 11.076 | 9.533 | 11.533 | 11.679 | 50.839 | 11.647 | 20.078 | 12.313 | 16.564 | 20.973 | 0 | 30.52 | 53.492 | 13.766 | 0 | 0 | 49.738 | 49.398 | 0 | 63.468 | 63.634 | 58.921 | 84.289 | 87.444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,389.677 | 1,487.782 | 1,445.402 | 1,938.268 | 1,072.717 | 1,068.326 | 898.185 | 908.111 | 803.309 | 882.706 | 779.152 | 740.104 | 606.587 | 580.128 | 585.288 | 514.26 | 494.823 | 569.73 | 550.621 | 451.387 | 478.76 | 489.017 | 410.864 | 509.586 | 382.681 | 348.836 | 314.283 | 313.085 | 270.751 | 246.368 | 241.216 | 250.692 | 321.215 | 233.698 | 348.334 | 284.7 | 197.888 | 220.026 | 204.65 | 232.343 | 142.835 | 207.099 | 219.774 | 291.232 | 220.294 | 218.803 | 200.567 | 210.032 | 199.419 | 210.313 | 183.698 | 190.718 | 183.433 | 192.338 | 275.977 | 274.687 | 235.181 | 241.79 | 33.142 | 38.811 | 59.025 | 63.237 | 60.903 | 154.382 | 61.757 | 207.489 | 52.216 | 248.518 | 262.234 | 99.254 | 86.805 | 320.745 | 81.448 | 80.543 | 73.924 | 74.701 | 75.003 | 80.122 | 65.563 | 64.775 | 58.971 | 57.318 | 267.884 | 200.545 | 45.589 | 225.689 | 49.728 | 227.585 | 227.298 | 248.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 1,894.131 | 3,368.22 | 3,233.178 | 3,244.944 | 2,900.799 | 2,954.762 | 2,660.797 | 2,695.492 | 2,350.556 | 2,268.563 | 2,252.894 | 2,218.221 | 1,926.743 | 790.59 | 1,606.381 | 1,706.396 | 1,389.629 | 1,406.512 | 1,349.919 | 1,350.884 | 1,357.063 | 1,292.721 | 1,237.494 | 1,046.898 | 1,086.178 | 676.606 | 993.527 | 994.179 | 1,042.613 | 878.759 | 840.178 | 798.392 | 848.162 | 867.942 | 851.455 | 717.136 | 791.478 | 865.858 | 822.993 | 782.946 | 680.957 | 776.906 | 757.454 | 772.889 | 706.253 | 515.973 | 502.155 | 456.597 | 459.756 | 462.572 | 663.984 | 632.673 | 471.209 | 485.907 | 463.569 | 396.084 | 359.691 | 405.593 | 548.209 | 377.895 | 355.746 | 308.704 | 361.984 | 421.433 | 547.7 | 574.894 | 771.522 | 493.394 | 491.096 | 726.991 | 848.926 | 585.22 | 753.262 | 826.746 | 765.469 | 705.878 | 723.386 | 784.023 | 846.131 | 809.922 | 793.026 | 790.32 | 713.961 | 577.332 | 550.183 | 568.96 | 579.992 | 400.513 | 399.378 | 385.764 | 722.782 | 742.793 | 774.459 | 923.345 | 493.514 | 492.332 | 472.511 | 439.811 | 430.499 | 358.6 | 327.6 | 302.5 | 294.6 | 292.8 | 281.4 | 282.8 | 262.4 | 266.2 | 276.8 | 258.5 | 148.5 | 140.1 | 144.8 | 138.8 | 130.6 | 116.5 | 106.7 | 88.9 | 86.2 | 74.1 | 60.3 | 49 | 47.3 | 41.2 | 36.6 | 42.5 | 35.9 | 34.2 | 36.3 | 40.2 | 34.3 | 33 | 38 | 37.8 | 33.1 | 32.5 | 30.6 | 33.9 | 32.7 | 28.9 | 35.5 | 31.5 | 24.8 | 20.5 |
| Total Current Liabilities
| 4,798.214 | 4,660.774 | 4,458.538 | 4,570.997 | 3,817.743 | 3,742.842 | 3,418.521 | 3,482.501 | 3,139.364 | 2,871.083 | 2,828.983 | 2,776.098 | 2,523.01 | 2,103.227 | 2,029.466 | 2,020.112 | 1,748.828 | 1,699.786 | 1,653.274 | 1,718.243 | 1,943.447 | 1,768.486 | 1,700.856 | 1,482.538 | 1,310.93 | 1,218.083 | 1,200.435 | 1,166.548 | 1,466.04 | 1,293.162 | 1,249.186 | 1,187.736 | 974.741 | 1,002.423 | 997.692 | 858.33 | 915.241 | 1,001.763 | 976.615 | 942.34 | 804.837 | 895.611 | 887.647 | 927.999 | 835.11 | 861.532 | 820.008 | 781.737 | 787.101 | 862.907 | 872.355 | 829.98 | 734.219 | 882.018 | 856.737 | 793.937 | 763.618 | 771.787 | 686.762 | 613.105 | 605.054 | 563.983 | 602.827 | 679.632 | 775.586 | 950.332 | 983.898 | 940.892 | 959.824 | 1,073.207 | 1,029.536 | 1,010.169 | 941.957 | 1,002.481 | 937.102 | 859.721 | 856.39 | 931.862 | 977.083 | 918.69 | 905.129 | 911.629 | 833.173 | 673.626 | 645.184 | 651.056 | 659.864 | 651.045 | 663.585 | 687.49 | 755.581 | 785.339 | 829.27 | 984.085 | 552.253 | 553.517 | 533.212 | 494.827 | 491.95 | 411.6 | 373.1 | 352.3 | 341 | 337 | 333.2 | 350.7 | 330.2 | 342.7 | 347.2 | 324.8 | 170.3 | 163.4 | 172.1 | 169.2 | 168.9 | 148.6 | 129.8 | 132.9 | 123.2 | 111.4 | 94.1 | 65.6 | 60.8 | 52.3 | 52.5 | 58 | 47.2 | 47.1 | 47.6 | 50.8 | 45.3 | 47.6 | 49.5 | 49.6 | 43.5 | 43.2 | 42.4 | 45.7 | 43.4 | 40.1 | 42.2 | 31.5 | 24.8 | 20.5 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 6,035.697 | 6,033.316 | 6,037.401 | 5,298.924 | 6,030.413 | 6,029.09 | 6,027.551 | 6,194.765 | 6,392.538 | 6,742.087 | 3,761.852 | 3,486.659 | 3,489.376 | 3,493.506 | 3,492.754 | 3,515.908 | 3,489.834 | 3,540.555 | 3,511.461 | 3,472.497 | 3,249.682 | 3,173.383 | 3,172.649 | 1,988.382 | 2,237.89 | 2,237.402 | 2,461.914 | 2,486.426 | 2,524.842 | 2,680.474 | 2,704.856 | 2,729.239 | 3,018.567 | 3,057.936 | 3,097.306 | 3,131.676 | 3,151.046 | 3,173.435 | 3,199.299 | 3,208.571 | 748.054 | 747.919 | 747.783 | 747.647 | 747.511 | 747.376 | 747.24 | 747.104 | 746.968 | 695.994 | 704.896 | 707.825 | 708.447 | 746.29 | 677.976 | 746.018 | 745.882 | 799.239 | 745.611 | 745.475 | 745.339 | 745.204 | 745.068 | 744.932 | 744.796 | 744.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 20 | 20 | 20 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 391.358 | 294.46 | 271.365 | 395.047 | 192.236 | 176.681 | 176.26 | 162.768 | 129.861 | 124.618 | 107.424 | 102.776 | 94.824 | 87.575 | 86.902 | 88.769 | 84.953 | 96.325 | 100.375 | 99.969 | 101.001 | 98.772 | 90.61 | 90.466 | 80.936 | 71.997 | 70.934 | 67.927 | 60.456 | 59.713 | 62.515 | 62.619 | 60.279 | 56.336 | 51.065 | 49.36 | 44.97 | 47.145 | 52.5 | 54.9 | 56.003 | 57.5 | 57.818 | 58.653 | 54.918 | 42.228 | 32.321 | 31.742 | 35.815 | 34.899 | 34.916 | 36.881 | 38.857 | 34.905 | 35.064 | 28.383 | 21.124 | 20.354 | 21.471 | 24.589 | 5.837 | 6.058 | 7.516 | 0 | 24.087 | 31.745 | 41.885 | 47.279 | 51.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 471.575 | 486.69 | 480.27 | 493.968 | 505.812 | 529.287 | 514.269 | 559.346 | 557.832 | 658.937 | 660.816 | 679.688 | 625.54 | 650.623 | 629.896 | 646.028 | 656.876 | 660.885 | 647.22 | 680.929 | 688.17 | 702.285 | 762.303 | 408.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 126.02 | 0 | 118.338 | 119.927 | 0 | 0 | 0 | 0 | 0 | 119.483 | 118.173 | 120.398 | 118.573 | 117.453 | 59.104 | 54.91 | 52.855 | 50.839 | 41.801 | 38.736 | 37.978 | -34.905 | 68.178 | 0 | 0 | 0 | 46.323 | 51.787 | 50.631 | 49.738 | 49.398 | 0 | -24.087 | -31.745 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.2 | 3.2 | 3.9 | 6.3 | 6.3 | 7.8 | 6.3 | 9.5 | 9.5 | 9.5 | 9.5 | 8.6 | 8.6 | 8.6 | 8.6 | 7.1 | 7.1 | 7.1 | 7.1 | 8.3 | 8.3 | 8.3 | 10.7 | 11.2 | 11.2 | 11.2 | 11.2 | 9.7 | 10.4 | 10.6 | 11.4 | 7.4 | 7.4 | 7.5 | 5.7 | 3.7 | 2.1 |
| Other Non-Current Liabilities
| 425.179 | 589.998 | 614.83 | 651.133 | 600.42 | 674.704 | 864.167 | 726.434 | 801.983 | 596.359 | 580.113 | 588.26 | 554.641 | 560.551 | 587.358 | 593.521 | 577.26 | 601.399 | 608.42 | 591.112 | 567.48 | 587.897 | 575.599 | 446.279 | 447.984 | 471.363 | 494.758 | 460.742 | 175.104 | 172.407 | 160.576 | 149.766 | 161.002 | 156.623 | 159.467 | 167.525 | 165.625 | 182.23 | 179.865 | 179.416 | 162.958 | 168.288 | 153.675 | 156.228 | 154.85 | 154.069 | 148.521 | 147.044 | 143.28 | 89.235 | 78.67 | 80.358 | 73.243 | 151.415 | 70.193 | 133.889 | 130.984 | 69.065 | 116.977 | 115.638 | 113.644 | 92.9 | 111.123 | 135.173 | 177.177 | 139.922 | 96.132 | 121.875 | 123.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0.1 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0.1 | -0.1 | -0.1 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0.1 | -0.1 | 0 | 0 |
| Total Non-Current Liabilities
| 7,323.809 | 7,404.464 | 7,403.866 | 6,665.793 | 7,328.881 | 7,409.762 | 7,582.247 | 7,643.313 | 7,882.214 | 8,326.915 | 5,110.205 | 4,857.383 | 4,764.381 | 4,792.255 | 4,796.91 | 4,844.226 | 4,808.923 | 4,899.164 | 4,867.476 | 4,844.507 | 4,606.333 | 4,562.337 | 4,601.161 | 2,525.127 | 2,766.81 | 2,780.762 | 3,027.606 | 3,015.095 | 2,760.402 | 2,912.594 | 2,927.947 | 2,941.624 | 3,239.848 | 3,270.895 | 3,307.838 | 3,348.561 | 3,361.641 | 3,402.81 | 3,431.664 | 3,442.887 | 967.015 | 973.707 | 959.276 | 962.528 | 957.279 | 943.673 | 928.082 | 925.89 | 926.063 | 921.806 | 902.084 | 902.536 | 896.503 | 932.61 | 919.589 | 908.29 | 897.99 | 888.658 | 884.059 | 885.702 | 864.82 | 861.163 | 863.707 | 889.33 | 946.06 | 916.328 | 138.017 | 169.154 | 174.768 | 67.6 | 0 | 3.01 | 4.086 | 5.439 | 11.069 | 8.831 | 10.086 | 9.253 | 7.676 | 8.765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.2 | 3.2 | 3.9 | 6.4 | 6.3 | 7.7 | 6.4 | 9.5 | 9.4 | 9.5 | 9.4 | 8.6 | 8.6 | 8.5 | 28.6 | 27.1 | 27.2 | 27.2 | 27 | 32.2 | 32.4 | 32.3 | 34.7 | 35.3 | 35.3 | 35.2 | 35.2 | 33.7 | 34.4 | 34.6 | 11.5 | 7.4 | 7.5 | 7.6 | 5.6 | 3.7 | 2.1 |
| Total Liabilities
| 12,122.023 | 12,065.238 | 11,862.404 | 11,236.79 | 11,146.624 | 11,152.604 | 11,000.768 | 11,125.814 | 11,021.578 | 11,197.998 | 7,939.188 | 7,633.481 | 7,287.391 | 6,895.482 | 6,826.376 | 6,864.338 | 6,557.751 | 6,598.95 | 6,520.75 | 6,562.75 | 6,549.78 | 6,330.823 | 6,302.017 | 4,007.665 | 4,077.74 | 3,998.845 | 4,228.041 | 4,181.643 | 4,226.442 | 4,205.756 | 4,177.133 | 4,129.36 | 4,214.589 | 4,273.318 | 4,305.53 | 4,206.891 | 4,276.882 | 4,404.573 | 4,408.279 | 4,385.227 | 1,771.852 | 1,869.318 | 1,846.923 | 1,890.527 | 1,792.389 | 1,805.205 | 1,748.09 | 1,707.627 | 1,713.164 | 1,784.713 | 1,774.439 | 1,732.516 | 1,630.722 | 1,814.628 | 1,776.326 | 1,702.227 | 1,661.608 | 1,660.445 | 1,570.821 | 1,498.807 | 1,469.874 | 1,425.146 | 1,466.534 | 1,568.962 | 1,721.646 | 1,866.66 | 1,121.915 | 1,110.046 | 1,134.592 | 1,073.207 | 1,029.536 | 1,010.169 | 941.957 | 1,002.481 | 937.102 | 859.721 | 856.39 | 931.862 | 977.083 | 918.69 | 905.129 | 911.629 | 833.173 | 673.626 | 645.184 | 651.056 | 659.864 | 651.045 | 663.585 | 687.49 | 755.581 | 785.339 | 829.27 | 984.085 | 552.253 | 553.517 | 533.212 | 494.827 | 491.95 | 411.5 | 373.1 | 352.3 | 341 | 337 | 333.2 | 350.7 | 330.2 | 345.9 | 350.4 | 328.7 | 176.7 | 169.7 | 179.8 | 175.6 | 178.4 | 158 | 139.3 | 142.3 | 131.8 | 120 | 102.6 | 94.2 | 87.9 | 79.5 | 79.7 | 85 | 79.4 | 79.5 | 79.9 | 85.5 | 80.6 | 82.9 | 84.7 | 84.8 | 77.2 | 77.6 | 77 | 57.2 | 50.8 | 47.6 | 49.8 | 37.1 | 28.5 | 22.6 |
| 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 | 15.058 | 3,365.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,257.052 | 0.134 | 2,177.501 | 2,154.509 | 2,073.476 | 2,107.663 | 1,996.773 | 1,982.36 | 1,041.948 | 1,061.94 | 2,179.229 | 2,181.025 | 2,137.706 | 2,175.988 | 2,115.205 | 2,104.19 | 2,072.715 | 2,090.268 | 2,019.071 | 2,017.521 | 1,999.845 | 2,017.312 | 1,989.914 | 619.265 | 596.166 | 617.999 | 561.677 | 548.691 | 518.223 | 529.283 | 493.899 | 483.077 | 447.018 | 452.974 | 424.474 | 416.144 | 385.633 | 474.374 | 534.33 | 613.122 | 1,235.986 | 1,220.504 | 1,206.377 | 1,193.654 | 1,178.784 | 0.165 | 1,141.959 | 1,123.422 | 1,108.465 | 1,089.48 | 1,091.504 | 1,050.788 | 1,031.157 | 1,010.659 | 1,006.949 | 972.87 | 953.437 | 0.168 | 898.155 | 886.86 | 0 | 0.171 | 0 | 0 | 0 | 0.174 | 0 | 0 | 0 | 0.191 | 844.891 | 0 | 0 | 0.199 | 0 | 0 | 0 | 0.196 | 964.237 | 955.587 | 918.331 | 0.196 | 0 | 0 | 873.061 | 0.192 | 754.153 | 751.413 | 0 | 0.19 | 0 | 0 | 664.148 | 0.188 | 604.801 | 596.152 | 705.993 | 0.187 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 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 |
| Retained Earnings
| 1,328.166 | 1,137.27 | 958.904 | 921.466 | 966.179 | 848.431 | 721.299 | 670.002 | 1,118.967 | 366.882 | 1,972.611 | 1,943.981 | 1,801.268 | 1,277.123 | 1,070.124 | 903.696 | 753.915 | 654.93 | 376.656 | 719.001 | 733.173 | 714.825 | 928.086 | 1,048.804 | 1,027.37 | 1,056.445 | 862.743 | 729.456 | 996.514 | 848.457 | 702.297 | 534.175 | 381.124 | 284.825 | 95.121 | 0 | -45.055 | -12.362 | -2.582 | 24.77 | 2,329.936 | 2,479.113 | 2,464.901 | 2,386.801 | 2,344.27 | 2,359.233 | 2,329.251 | 2,252.772 | 2,256.958 | 2,247.258 | 2,075.218 | 1,928.396 | 1,910.403 | 1,852.633 | 1,674.589 | 1,506.747 | 1,402.931 | 1,356.454 | 1,339.01 | 1,357.049 | 1,360.941 | 1,370.132 | 1,421.999 | 1,532.417 | 2,012.838 | 2,204.417 | 2,257.049 | 2,340.557 | 2,385.949 | 2,570.751 | 2,446.446 | 2,315.554 | 2,249.472 | 2,137.71 | 2,263.647 | 2,189.515 | 2,136.607 | 2,083.638 | 2,002.232 | 1,879.069 | 1,756.992 | 1,640.587 | 1,544.42 | 1,478.238 | 1,433.723 | 1,396.886 | 1,367.527 | 1,340.188 | 1,310.96 | 1,259.695 | 1,213.191 | 1,179.042 | 1,129.994 | 1,043.529 | 1,283.38 | 1,191.97 | 1,082.664 | 976.846 | 885.146 | 811.8 | 762.6 | 723 | 697.2 | 676.4 | 694 | 683.8 | 673.5 | 644.5 | 592.4 | 542.7 | 328.8 | 305.1 | 283.8 | 259.8 | 227.9 | 196.1 | 166.2 | 138.9 | 115 | 94.1 | 93.2 | 80.3 | 69.6 | 60.5 | 54.3 | 50.1 | 47 | 45.1 | 43.7 | 43.1 | 58 | 57.7 | 57.3 | 56.9 | 56.5 | 56.1 | 67.9 | 67.5 | 65.4 | 63.2 | 58.1 | 46.5 | 37.6 | 30.1 |
| Accumulated Other Comprehensive Income/Loss
| -25.504 | -49.075 | -41.52 | -32.264 | -49.438 | -36.341 | -35.291 | -49.102 | -58.841 | -27.471 | -71.533 | -76.479 | -78.044 | -75.557 | -70.473 | -72.704 | -79.446 | -79.774 | -88.294 | -66.758 | -71.855 | -73.029 | -68.907 | -70.447 | -56.167 | -53.933 | -54.277 | -52.522 | -50.781 | -51.323 | -48.884 | -52.156 | -46.633 | -48.685 | -43.023 | -50.519 | -46.137 | -40.573 | -37.807 | -35.753 | -36.202 | -30.271 | -31.35 | -30.248 | -31.891 | -36.646 | -24.827 | -15.058 | -13.111 | -21.143 | -7.957 | -10.712 | -6.965 | -2.399 | -8.521 | -13.383 | -15.111 | -31.303 | -18.141 | -16.975 | -10.375 | -21.217 | -61.389 | -31.75 | -16.162 | 47.684 | 32.013 | 28.519 | 19.839 | 11.405 | 19.92 | 21.299 | 19.185 | 8.908 | 7.485 | 8.206 | -2.9 | 3.882 | 8.409 | 3.555 | 9.555 | 2.159 | 6.745 | 2.618 | 1.774 | 3.687 | 3.376 | 8.2 | 8.911 | 4.587 | -5.443 | 0.735 | 3.47 | 2.604 | 0.077 | 2.76 | 8.302 | 13.665 | 3.758 | 3.8 | 3.8 | 5.2 | 12.4 | 15.6 | 16.5 | 16.3 | 17.5 | 18.3 | 21.4 | 13.6 | -2 | -48.9 | -48.9 | -48.9 | -45.3 | -45.3 | -42.5 | -39.6 | -31.8 | -31.8 | -31.8 | -31.8 | -31.8 | 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
| 0 | 2,279.999 | 0 | 0 | 0 | 2,107.526 | 0 | 0 | 0 | 1,061.798 | 0 | 0 | 0 | 2,175.835 | 0 | 0 | 0 | 2,090.113 | 0 | 0 | 0 | 2,017.153 | 0 | 0 | 0 | 617.843 | 0 | 0 | 0 | 529.126 | 0 | 0 | 0 | 452.818 | 0 | 0 | 0 | 474.216 | 0 | 0 | 0 | 1,220.339 | 0 | 0 | 0 | 1,159.4 | 0 | 0 | 0 | 1,089.313 | 0 | 0 | 0 | 1,010.492 | 0 | 0 | 0 | 921.292 | 0 | 0 | 855.83 | 835.306 | 809.222 | 786.464 | 763.925 | 729.455 | 700.028 | 674.703 | 651.72 | 967.886 | 0 | 1,492.696 | 1,476.483 | 1,421.373 | 1,142.015 | 1,098.263 | 1,030.415 | 1,281.318 | 0 | 0 | 0 | 984.608 | 936.968 | 917.951 | 0 | 814.776 | 0 | 0 | 722.599 | 765.756 | 687.139 | 640.444 | 0 | 714.145 | 0 | 0 | 0 | 717.978 | 576.161 | 551.4 | 521.6 | 504.3 | 490.7 | 495.6 | 497 | 497.5 | 483.6 | 476 | 478.7 | 458.2 | 284.8 | 332.9 | 326.1 | 326.3 | 313.3 | 314.4 | 307.5 | 304.7 | 186.3 | 183.1 | 180.6 | 178.9 | 171.2 | 67 | 65.7 | 64 | 62.1 | 60.5 | 59.9 | 59.9 | 58.8 | 58.3 | 56.8 | 56.3 | 55.5 | 55.7 | 55.2 | 54.6 | 53.9 | 53.6 | 52.9 | 51 | 49.4 | 45.5 |
| Total Shareholders Equity
| 3,559.714 | 3,368.328 | 3,094.885 | 3,043.711 | 2,990.217 | 2,919.753 | 2,682.781 | 2,603.26 | 2,102.074 | 1,401.351 | 4,080.307 | 4,048.527 | 3,860.93 | 3,377.554 | 3,114.856 | 2,935.182 | 2,747.184 | 2,665.424 | 2,307.433 | 2,669.764 | 2,661.163 | 2,659.108 | 2,849.093 | 1,597.622 | 1,567.369 | 1,620.511 | 1,370.143 | 1,225.625 | 1,463.956 | 1,326.417 | 1,147.312 | 965.096 | 781.509 | 689.114 | 476.572 | 365.625 | 294.441 | 421.439 | 493.941 | 602.139 | 3,529.72 | 3,669.346 | 3,639.928 | 3,550.207 | 3,491.163 | 3,482.152 | 3,446.383 | 3,361.136 | 3,352.312 | 3,315.595 | 3,158.765 | 2,968.472 | 2,934.595 | 2,860.893 | 2,673.017 | 2,466.234 | 2,341.257 | 2,246.611 | 2,219.024 | 2,226.934 | 2,206.396 | 2,184.392 | 2,169.832 | 2,287.131 | 2,760.601 | 2,981.73 | 2,989.09 | 3,043.779 | 3,057.508 | 3,550.042 | 3,311.257 | 3,829.549 | 3,745.14 | 3,567.991 | 3,413.147 | 3,295.984 | 3,164.122 | 3,045.257 | 2,974.878 | 2,838.211 | 2,684.878 | 2,627.55 | 2,488.133 | 2,398.807 | 2,308.558 | 2,215.541 | 2,125.056 | 2,099.801 | 2,042.47 | 2,030.228 | 1,894.887 | 1,820.221 | 1,797.612 | 1,760.466 | 1,888.258 | 1,790.882 | 1,796.959 | 1,708.676 | 1,465.065 | 1,367 | 1,288 | 1,232.6 | 1,200.3 | 1,187.6 | 1,207.5 | 1,197.7 | 1,174.6 | 1,138.8 | 1,092.5 | 1,014.6 | 611.6 | 589.1 | 561 | 537.2 | 495.9 | 465.2 | 431.2 | 404 | 269.5 | 245.4 | 242 | 227.4 | 209 | 127.5 | 120 | 114.1 | 109.1 | 105.6 | 103.6 | 103 | 116.8 | 116 | 114.1 | 113.2 | 112 | 111.8 | 123.1 | 122.1 | 119.3 | 116.8 | 111 | 97.5 | 87 | 75.6 |
| Total Equity
| 3,559.714 | 3,368.328 | 3,094.885 | 3,043.711 | 2,990.217 | 2,919.753 | 2,682.781 | 2,603.26 | 2,102.074 | 1,399.09 | 4,078.624 | 4,046.756 | 3,859.086 | 3,375.642 | 3,112.864 | 2,950.306 | 2,762.345 | 2,681.01 | 2,325.196 | 2,687.97 | 2,679.619 | 2,677.693 | 2,885.588 | 1,597.622 | 1,567.369 | 1,620.511 | 1,370.143 | 1,225.625 | 1,463.956 | 1,326.417 | 1,147.312 | 965.096 | 781.509 | 689.114 | 476.572 | 365.625 | 294.441 | 421.439 | 493.941 | 602.139 | 3,529.72 | 3,669.346 | 3,639.928 | 3,550.207 | 3,491.163 | 3,482.152 | 3,446.383 | 3,361.136 | 3,352.312 | 3,315.595 | 3,158.765 | 2,968.472 | 2,934.595 | 2,860.893 | 2,673.017 | 2,466.234 | 2,341.257 | 2,246.611 | 2,219.024 | 2,226.934 | 2,206.396 | 2,184.392 | 2,169.832 | 2,287.131 | 2,760.601 | 2,981.73 | 2,989.09 | 3,043.779 | 3,057.508 | 3,550.042 | 3,311.257 | 3,832.559 | 3,749.226 | 3,573.43 | 3,424.216 | 3,304.815 | 3,174.208 | 3,054.51 | 2,982.554 | 2,846.976 | 2,684.878 | 2,627.55 | 2,488.133 | 2,398.807 | 2,308.558 | 2,215.541 | 2,125.056 | 2,099.801 | 2,042.47 | 2,030.228 | 1,894.887 | 1,820.221 | 1,797.612 | 1,760.466 | 1,888.258 | 1,790.882 | 1,796.959 | 1,708.676 | 1,465.065 | 1,367 | 1,288 | 1,232.6 | 1,200.3 | 1,187.6 | 1,207.5 | 1,197.7 | 1,174.6 | 1,138.8 | 1,092.5 | 1,014.6 | 611.6 | 589.1 | 561 | 537.2 | 495.9 | 465.2 | 431.2 | 404 | 269.5 | 245.4 | 242 | 227.4 | 209 | 127.5 | 120 | 114.1 | 109.1 | 105.6 | 103.6 | 103 | 116.8 | 116 | 114.1 | 113.2 | 112 | 111.8 | 123.1 | 122.1 | 119.3 | 116.8 | 111 | 97.5 | 87 | 75.6 |
| Total Liabilities & Shareholders Equity
| 15,681.737 | 15,433.566 | 14,957.289 | 14,280.501 | 14,136.841 | 14,072.357 | 13,683.549 | 13,729.074 | 13,123.652 | 12,597.088 | 12,017.812 | 11,680.237 | 11,146.477 | 10,271.124 | 9,939.24 | 9,814.644 | 9,320.096 | 9,279.96 | 8,845.946 | 9,250.72 | 9,229.399 | 9,008.516 | 9,187.605 | 5,605.287 | 5,645.109 | 5,619.356 | 5,598.184 | 5,407.268 | 5,690.398 | 5,532.173 | 5,324.445 | 5,094.456 | 4,996.098 | 4,962.432 | 4,782.102 | 4,572.516 | 4,571.323 | 4,826.012 | 4,902.22 | 4,987.366 | 5,301.572 | 5,538.664 | 5,486.851 | 5,440.734 | 5,283.552 | 5,287.357 | 5,194.473 | 5,068.763 | 5,065.476 | 5,100.308 | 4,933.204 | 4,700.988 | 4,565.317 | 4,675.521 | 4,449.343 | 4,168.461 | 4,002.865 | 3,907.056 | 3,789.845 | 3,725.741 | 3,676.27 | 3,609.538 | 3,636.366 | 3,856.093 | 4,482.247 | 4,848.39 | 4,111.005 | 4,153.825 | 4,192.1 | 4,623.249 | 4,340.793 | 4,842.728 | 4,691.183 | 4,575.911 | 4,361.318 | 4,164.536 | 4,030.598 | 3,986.372 | 3,959.637 | 3,765.666 | 3,590.007 | 3,539.179 | 3,321.306 | 3,072.433 | 2,953.742 | 2,866.597 | 2,784.92 | 2,750.846 | 2,706.055 | 2,717.718 | 2,650.468 | 2,605.56 | 2,626.882 | 2,744.551 | 2,440.511 | 2,344.399 | 2,330.171 | 2,203.503 | 1,957.015 | 1,778.5 | 1,661.1 | 1,584.9 | 1,541.3 | 1,524.6 | 1,540.7 | 1,548.4 | 1,504.8 | 1,484.7 | 1,442.9 | 1,343.3 | 788.3 | 758.8 | 740.8 | 712.8 | 674.3 | 623.2 | 570.5 | 546.3 | 401.3 | 365.4 | 344.6 | 321.6 | 296.9 | 207 | 199.7 | 199.1 | 188.5 | 185.1 | 183.5 | 188.5 | 197.4 | 198.9 | 198.8 | 198 | 189.2 | 189.4 | 200.1 | 179.3 | 170.1 | 164.4 | 160.8 | 134.6 | 115.5 | 98.2 |