Louisiana-Pacific Corporation
NYSE:LPX
104.4 (USD) • At close December 20, 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 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 346 | 317 | 244 | 222 | 160 | 71 | 126 | 369 | 469 | 503 | 624 | 358 | 607 | 590 | 645 | 535 | 420 | 259 | 488 | 181 | 304 | 348 | 361 | 878.4 | 986.7 | 1,000.9 | 895.7 | 928 | 848.7 | 740 | 649.5 | 659.3 | 559.7 | 474.8 | 404.2 | 434.7 | 447.7 | 481 | 468.3 | 532.7 | 579.9 | 554.7 | 551.7 | 656.8 | 669.5 | 630.7 | 560.5 | 560.9 | 490.5 | 427.1 | 280.5 | 340 | 360.1 | 334 | 321.2 | 389.3 | 382.1 | 437.1 | 357.4 | 394.1 | 439.8 | 324.7 | 279.9 | 97.7 | 154.7 | 169.4 | 211.7 | 352.1 | 345.1 | 255.7 | 307.4 | 265.7 | 295.7 | 376.1 | 698.1 | 607.6 | 654.4 | 656.5 | 574.4 | 544.7 | 843.1 | 917 | 539.1 | 925.9 | 381.8 | 158 | 67.3 | 137.3 | 100.2 | 97.7 | 46.9 | 61.6 | 88.3 | 55.7 | 27.4 | 38.1 | 101.6 | 118.1 | 105.8 | 116 | 168.1 | 152.9 | 42.5 | 126.5 | 222.7 | 433 | 22.3 | 31.9 | 32.2 | 6.9 | 7.1 | 27.8 | 53.7 | 54.2 | 47.2 | 75.4 | 124.7 | 89.2 | 160.9 | 315.9 | 301.1 | 188.1 | 243.1 | 261.6 | 269.8 | 212.3 | 273.9 | 228.1 | 206.6 | 214.2 | 172.2 | 190.8 | 244.8 | 260.9 | 187.1 | 209.1 | 287.2 | 369 | 353.8 | 352.8 | 357.9 | 376.2 | 304.5 | 256.4 | 3.8 | 10.7 | 9.6 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -216 | 0 | 0 | 0 | -2,010 | 6 | 7.4 | 7.8 | 21.4 | 143.9 | 163.4 | 202.1 | 180.1 | 444.4 | 645.9 | 608.7 | 797 | 885.7 | 834.3 | 612.6 | 717.3 | 394.8 | 635.4 | 580.6 | 608.2 | 303.6 | 113.3 | 235.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 346 | 317 | 244 | 222 | 160 | 71 | 126 | 369 | 469 | 503 | 624 | 358 | 607 | 590 | 645 | 535 | 420 | 259 | 488 | 181 | 304 | 348 | 361 | 878.4 | 986.7 | 1,000.9 | 895.7 | 928 | 848.7 | 740 | 649.5 | 659.3 | 559.7 | 474.8 | 404.2 | 434.7 | 447.7 | 481 | 468.3 | 532.7 | 579.9 | 554.7 | 551.7 | 656.8 | 669.5 | 630.7 | 560.5 | 560.9 | 490.5 | 427.1 | 280.5 | 340 | 360.1 | 334 | 321.2 | 389.3 | 382.1 | 437.1 | 357.4 | 394.1 | 445.8 | 332.1 | 287.7 | 119.1 | 298.6 | 332.8 | 413.8 | 532.2 | 789.5 | 901.6 | 916.1 | 1,062.7 | 1,181.4 | 1,210.4 | 1,310.7 | 1,324.9 | 1,049.2 | 1,291.9 | 1,155 | 1,152.9 | 1,146.7 | 1,030.3 | 774.8 | 925.9 | 381.8 | 158 | 67.3 | 137.3 | 100.2 | 97.7 | 46.9 | 61.6 | 88.3 | 55.7 | 27.4 | 38.1 | 101.6 | 118.1 | 105.8 | 116 | 168.1 | 152.9 | 42.5 | 126.5 | 222.7 | 433 | 22.3 | 31.9 | 32.2 | 6.9 | 7.1 | 27.8 | 53.7 | 54.2 | 47.2 | 75.4 | 124.7 | 89.2 | 160.9 | 315.9 | 301.1 | 188.1 | 243.1 | 261.6 | 269.8 | 212.3 | 273.9 | 228.1 | 206.6 | 214.2 | 172.2 | 190.8 | 244.8 | 260.9 | 187.1 | 209.1 | 287.2 | 369 | 353.8 | 352.8 | 357.9 | 376.2 | 304.5 | 256.4 | 3.8 | 10.7 | 9.6 |
Net Receivables
| 136 | 161 | 180 | 155 | 181 | 172 | 149 | 127 | 171 | 220 | 320 | 191 | 248 | 310 | 264 | 184 | 228 | 175 | 172 | 164 | 183 | 177 | 166 | 127.6 | 143.5 | 162.3 | 171.5 | 142.5 | 193.6 | 176 | 149.1 | 108.3 | 548 | 151.4 | 146.4 | 96.4 | 120 | 124.6 | 137.2 | 108.4 | 142.6 | 145.4 | 143 | 78.1 | 109.2 | 194.9 | 227.2 | 74.9 | 209.6 | 204 | 120.9 | 78.6 | 96.2 | 93 | 98.6 | 85.5 | 99.7 | 123.9 | 216.6 | 227.6 | 226.9 | 228.1 | 119.3 | 158 | 198.8 | 264.2 | 305.7 | 243.1 | 219.2 | 217.9 | 211.2 | 157.4 | 127.4 | 128.4 | 248 | 217.6 | 183.1 | 260.1 | 215.9 | 185.5 | 175.6 | 168.9 | 198.3 | 136.1 | 180 | 139.3 | 144.8 | 99.3 | 148.8 | 158.4 | 209.2 | 155.8 | 209.4 | 230.2 | 161.2 | 221.1 | 284.4 | 233.4 | 257 | 200.7 | 241.9 | 204.2 | 250.4 | 134.7 | 165.2 | 160.5 | 248.4 | 224.2 | 155.6 | 134.9 | 256.8 | 102.5 | 143.8 | 190.9 | 134.9 | 128.7 | 180.2 | 188.1 | 169.9 | 157.4 | 188.3 | 181.2 | 171.4 | 110.9 | 150.8 | 143.9 | 152.9 | 113 | 152.7 | 117.7 | 126.1 | 79.7 | 99.5 | 116 | 95 | 71.2 | 94.5 | 120 | 119.9 | 94.1 | 126 | 113.3 | 124.5 | 86.6 | 108.2 | 85.9 | 67.7 |
Inventory
| 372 | 373 | 398 | 378 | 379 | 407 | 415 | 337 | 337 | 311 | 382 | 323 | 320 | 311 | 307 | 259 | 238 | 240 | 284 | 265 | 260 | 293 | 310 | 273 | 284.4 | 286.4 | 329.4 | 259.1 | 231 | 221.7 | 260 | 234.6 | 227.1 | 231.6 | 250.1 | 222 | 230.5 | 224.9 | 262.1 | 229.8 | 218.3 | 235.6 | 276.3 | 224.4 | 225 | 247 | 255.1 | 209.8 | 209.3 | 203.5 | 212.3 | 163.6 | 156 | 173.9 | 202.7 | 151.9 | 147.7 | 164.2 | 183.4 | 140.4 | 151.7 | 154.9 | 188.9 | 187.3 | 207.6 | 206.8 | 224.8 | 212.1 | 222.5 | 232.3 | 282.3 | 246.1 | 232.5 | 255.8 | 280.3 | 240.3 | 211 | 218.5 | 271.9 | 215.7 | 197.7 | 187.3 | 223.1 | 183 | 158.1 | 166.2 | 220 | 198.7 | 165.6 | 172.2 | 252.6 | 213.2 | 217.3 | 222.6 | 252.2 | 327.5 | 298.1 | 310 | 330.5 | 293.4 | 266.1 | 239.7 | 265.8 | 205.7 | 221.3 | 192.8 | 260.3 | 258.8 | 258.2 | 249.4 | 269.1 | 264.3 | 258.5 | 252.5 | 288.1 | 317.7 | 267.8 | 221.2 | 217.8 | 213.8 | 215.3 | 238.9 | 253.4 | 234.7 | 207.5 | 184.5 | 172.2 | 192.3 | 193.7 | 188.4 | 164.5 | 184.3 | 172.9 | 134.2 | 197.2 | 220.8 | 196.7 | 159.4 | 174 | 203.3 | 190.9 | 154.2 | 171.2 | 189.1 | 216 | 205.8 | 184.3 |
Other Current Assets
| 31 | 32 | 20 | 23 | 25 | 21 | 23 | 21 | 25 | 174 | 30 | 36 | 22 | 19 | 20 | 30 | 36 | 30 | 43 | 18 | 28 | 21 | 9 | 16.2 | 23.8 | 26 | 18 | 30 | 26.3 | 27.3 | 22.7 | 20.4 | 111 | 18.3 | 14.9 | 16 | 42.6 | 40.3 | 61.2 | 79.4 | 41.9 | 46.6 | 68.8 | 74.9 | 55.3 | 64.8 | 100.3 | 35.9 | 54 | 69.2 | 64.5 | 74.6 | 74.1 | 76.5 | 72.2 | 86.9 | 73.6 | 74.3 | 71.6 | 76.7 | 36 | 34.8 | 32.3 | 69.6 | 53.8 | 50.9 | 84.3 | 88.5 | 84.7 | 37.4 | 33 | 62.3 | 46 | 46.3 | 12.2 | 14.4 | 101.3 | 35.9 | 43.5 | 62.2 | 62 | 71.5 | 80.8 | 85.6 | 68.9 | 75.1 | 46.3 | 91.2 | 61.6 | 90.4 | 52.9 | 94.7 | 63.8 | 63.5 | 123.4 | 67.4 | 81 | 137 | 124.3 | 129.3 | 142.5 | 141.4 | 135.5 | 145.2 | 150.6 | 86.1 | 84.6 | 81.9 | 110.6 | 92.2 | 172.1 | 184.6 | 93.6 | 90.9 | 97 | 96.7 | 105.2 | 22.4 | 11.7 | 7.3 | 12.8 | 17.5 | 12.6 | 6.9 | 6.2 | 13.8 | 12.4 | 5.7 | 5.3 | 7.2 | 8.3 | 6.6 | 4.9 | 7.3 | 8.7 | 8 | 5.2 | 10.3 | 8.8 | 3.4 | 4.5 | 8.5 | 9.7 | 4.2 | 17 | 7.3 | 5 |
Total Current Assets
| 885 | 883 | 842 | 778 | 745 | 671 | 713 | 854 | 1,001 | 1,208 | 1,341 | 890 | 1,197 | 1,230 | 1,226 | 993 | 904 | 689 | 976 | 619 | 761 | 828 | 846 | 1,287.2 | 1,426.5 | 1,462.6 | 1,405.6 | 1,359.6 | 1,290.8 | 1,155.7 | 1,074 | 1,016.5 | 1,445.8 | 876.1 | 815.6 | 769.1 | 840.8 | 870.8 | 928.8 | 950.3 | 982.7 | 982.3 | 1,039.8 | 1,034.2 | 1,059 | 1,137.4 | 1,143.1 | 995.6 | 963.4 | 903.8 | 678.2 | 656.8 | 690.8 | 691.4 | 722 | 713.6 | 703.1 | 799.5 | 829 | 838.8 | 860.4 | 749.9 | 628.2 | 502.7 | 758.8 | 854.7 | 1,028.6 | 1,075.9 | 1,315.9 | 1,389.2 | 1,442.6 | 1,504 | 1,587.3 | 1,640.9 | 1,851.2 | 1,797.2 | 1,544.6 | 1,806.4 | 1,686.3 | 1,604.1 | 1,582 | 1,458 | 1,277 | 1,325.2 | 788.8 | 538.6 | 478.4 | 491.3 | 476.2 | 518.7 | 561.6 | 493.1 | 578.8 | 572 | 564.2 | 654.1 | 765.1 | 798.5 | 817.6 | 739.4 | 818.6 | 738.2 | 694.2 | 612.1 | 759.8 | 872.4 | 615.6 | 596.8 | 556.6 | 483.4 | 705.1 | 579.2 | 549.6 | 588.5 | 567.2 | 618.5 | 677.9 | 520.9 | 560.3 | 694.4 | 717.5 | 625.7 | 680.5 | 614.1 | 634.3 | 554.5 | 611.4 | 539.1 | 558.3 | 527.5 | 471.1 | 461.4 | 522.1 | 518.4 | 488 | 509.1 | 583.6 | 658.7 | 656.5 | 653.6 | 679.3 | 652.2 | 609.9 | 536.3 | 345 | 309.7 | 266.6 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,592 | 1,564 | 1,588 | 1,565 | 1,546 | 1,535 | 1,439 | 1,370 | 1,259 | 1,212 | 1,183 | 1,121 | 1,018 | 975 | 960 | 958 | 942 | 954 | 973 | 1,009 | 1,075 | 1,060 | 1,054 | 1,010.4 | 976.2 | 946.6 | 932.1 | 926.1 | 872.7 | 866.8 | 876.9 | 883.2 | 855.3 | 855.4 | 857.3 | 862.4 | 828.4 | 824.1 | 830.3 | 850.7 | 856 | 878.3 | 883 | 886.8 | 864 | 876.9 | 746 | 750.8 | 752.2 | 749 | 769.1 | 782.2 | 792.4 | 887 | 899.2 | 917.1 | 922.4 | 923.9 | 943.4 | 964.5 | 1,039.9 | 1,057.3 | 1,064.7 | 1,129.9 | 1,156.3 | 1,199.5 | 1,138.1 | 1,140.9 | 1,033.8 | 1,019 | 1,002.8 | 990.4 | 889.7 | 862.1 | 873.1 | 876.2 | 852.3 | 839.7 | 851.6 | 867.4 | 853.5 | 772.6 | 872.2 | 802.3 | 796.8 | 805.7 | 888.3 | 910.2 | 957.3 | 1,435.4 | 1,096.2 | 1,133.4 | 1,746.3 | 1,779.6 | 1,235.5 | 1,899.4 | 1,898.8 | 1,931.5 | 1,923.9 | 1,945.1 | 1,876.5 | 1,509.3 | 1,530.1 | 1,412.3 | 934 | 1,057 | 1,176.3 | 1,191.8 | 1,239.1 | 1,278.4 | 1,289.9 | 1,278.5 | 1,307.2 | 1,493.6 | 1,477.3 | 1,452.3 | 2,099 | 2,075.8 | 2,017.9 | 1,273.2 | 1,234.2 | 1,195.5 | 1,154.7 | 1,145.9 | 1,102.2 | 1,092.9 | 1,086.6 | 1,070.3 | 1,057.7 | 1,051.4 | 1,057.4 | 1,066.1 | 1,068.1 | 1,074.2 | 1,056.4 | 1,036.8 | 981 | 906 | 848.5 | 827 | 778.2 | 745 | 730.9 | 717.8 | 838.4 | 797.7 | 730.3 |
Goodwill
| 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 25 | 25 | 25 | 25 | 25 | 25 | 30 | 30 | 30 | 30 | 26 | 16 | 0 | 0 | 0 | 16.1 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 273.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 278.4 | 277.8 | 273.5 | 273.5 | 273.5 | 273.5 | 273.5 | 273.5 | 273.5 | 273.5 | 273.5 | 0 | 273.5 | 273.5 | 276.7 | 0 | 276.7 | 276.7 | 276.7 | 0 | 276.7 | 276.7 | 276.7 | 276.7 | 276.7 | 292 | 298.3 | 298.3 | 305.1 | 311.8 | 319.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30 | 30 | 31 | 32 | 32 | 40 | 44 | 45 | 18 | 18 | 18 | 50 | 19 | 20 | 108 | 56 | 47 | 48 | 53 | 50 | 54 | 51 | 48 | 26.2 | 26.3 | 26.4 | 26.6 | 10.6 | 55.6 | 52.6 | 52.4 | 53.5 | 50.6 | 51 | 51.9 | 53.1 | 53.2 | 53.5 | 54.1 | 67.1 | 67.1 | 68.8 | 69.2 | 71.6 | 72.2 | 72.7 | 39.5 | 0.6 | 0.8 | 1 | 1.2 | 1.4 | 1.6 | 1.8 | 2 | -271.3 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 4.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.4 | 0 | 0 | 0 | 280.9 | 273.5 | 273.5 | 276.7 | 283.6 | 301.2 | 303.8 | 303.7 | 303.3 | 303.6 | 303.6 | 306.6 | 302.8 | 276.7 | 292 | 0 | 298.3 | 305.1 | 0 | 319.5 | 326.3 | 329.3 | 335.1 | 341.3 | 347.7 | 377.5 | 132.9 | 165.1 | 60 | 103.6 | 99.4 | 152.9 | 70.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 49 | 49 | 50 | 51 | 27 | 27 | 36 | 36 | 37 | 37 | 37 | 39 | 44 | 45 | 45 | 46 | 47 | 48 | 53 | 50 | 54 | 51 | 48 | 26.2 | 26.3 | 26.4 | 26.6 | 26.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 39.5 | 0.6 | 0.8 | 1 | 1.2 | 1.4 | 1.6 | 1.8 | 2 | 2.2 | 544.3 | 545.1 | 545.8 | 3 | 114.9 | 141.1 | 230.7 | 4.1 | 278.4 | 277.8 | 273.5 | 273.5 | 273.5 | 273.5 | 273.5 | 276.9 | 273.5 | 273.5 | 273.5 | 280.9 | 273.5 | 273.5 | 276.7 | 283.6 | 301.2 | 303.8 | 303.7 | 303.3 | 303.6 | 303.6 | 306.6 | 302.8 | 276.7 | 292 | 298.3 | 298.3 | 305.1 | 311.8 | 319.5 | 326.3 | 329.3 | 335.1 | 341.3 | 347.7 | 377.5 | 132.9 | 165.1 | 60 | 103.6 | 99.4 | 152.9 | 70.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 18 | 1 | 6 | 5 | 6 | 6 | 5 | 6 | 7 | 7 | 7 | 21 | 18 | 10 | 9 | 11 | 12 | 11 | 12 | 10 | 10 | 9 | 9 | 49.4 | 52.6 | 53.9 | 8.5 | 7.8 | 7.4 | 7.2 | 6.8 | 6.2 | 7.4 | 7.4 | 7.2 | 7.7 | 7.4 | 7.1 | 10.3 | 9.6 | 6.4 | 5 | 7.6 | 6.9 | 8 | 8.3 | 76 | 70.6 | 72.2 | 77.7 | 80.9 | 79.8 | 99.3 | 123 | 127.4 | 125.4 | 148.7 | 167 | 171.5 | 204.5 | 220.5 | 207.5 | 200.3 | 206.2 | 58.1 | 105.8 | 128.2 | -340 | 70.8 | 66.4 | 76.2 | -363.9 | 13.5 | 64.5 | 22.7 | 0 | 23.2 | 35.3 | 45.1 | 0 | 35.4 | 33.5 | -51.7 | -407.7 | -33.6 | -46.2 | -38.6 | -38.6 | -29.2 | -41.4 | -41.4 | -41.4 | -39.6 | -44.6 | -44.6 | -334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4 | 5 | 5 | 11 | 4 | 8 | 10 | 7 | 4 | 4 | 8 | 2 | 2 | 4 | 2 | 3 | 72 | 71 | 65 | 1 | 0 | 4 | 3 | 3.9 | 2.9 | 2.5 | 2.5 | 2.5 | 1.4 | 1.5 | 1.7 | 4.3 | 3.9 | 4.2 | 4.5 | 4.8 | 0.6 | 0.6 | 0.6 | 0.6 | 23.2 | 23.2 | 47.3 | 439 | 13.7 | 21.6 | 63.3 | 5 | 4 | 4 | 4 | 4 | 3.9 | 4.6 | 5 | 5.9 | 4.6 | 1 | 7.4 | 7.4 | 25.3 | 5.4 | 25.3 | -206.2 | 17.8 | 17.8 | 0.5 | 340 | 8.8 | 8.8 | 28.5 | 363.9 | 377 | 30.5 | 4.9 | 0 | 1 | 1 | 26.7 | 0 | 35.3 | 42.1 | 51.7 | 407.7 | 33.6 | 46.2 | 38.6 | 38.6 | 29.2 | 41.4 | 41.4 | 41.4 | 39.6 | 44.6 | 44.6 | 334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 28 | 27 | -4 | 27 | 51 | 56 | 57 | 78 | 76 | 78 | 93 | 122 | 121 | 103 | 100 | 76 | -4 | 34 | 53 | 146 | 143 | 137 | 135 | 137 | 129.9 | 128.8 | 123.9 | 125.8 | 126 | 121.9 | 111.1 | 111.3 | 110.3 | 521.1 | 521.3 | 522.6 | 522.6 | 524 | 519.3 | 532.6 | 531.6 | 533.8 | 506.7 | 116.7 | 543.1 | 518 | 404.2 | 508.4 | 520.8 | 520.7 | 613.8 | 615.7 | 615.1 | 628.6 | 636.4 | 646.4 | 91.6 | 90.8 | 98.3 | 229.2 | 121.9 | 122.7 | 134.2 | 552 | 563.8 | 570.4 | 589 | 739 | 588 | 625.3 | 605.4 | 665.1 | 279.6 | 599.1 | 622.5 | 643.7 | 641.7 | 651.6 | 676.1 | 695.5 | 599.1 | 690 | 667.5 | 773.6 | 997.4 | 1,060.6 | 1,067.4 | 1,068.8 | 1,127 | 665 | 1,074.4 | 1,092 | 538.7 | 545.9 | 1,139.6 | 494.9 | 505.5 | 467 | 452.6 | 456 | 446.9 | 433.8 | 403.8 | 434.7 | 909.3 | 919.6 | 642.3 | 719.1 | 792.7 | 765.9 | 757.4 | 731 | 729.8 | 739.4 | 723.7 | 734.6 | 50 | 51.6 | 51.6 | 748.6 | 745.8 | 731.2 | 709.6 | 706.3 | 686.9 | 702.6 | 693.1 | 596.6 | 583.5 | 587.6 | 586.4 | 579.6 | 561.4 | 565.6 | 560.1 | 558.2 | 551 | 557.4 | 557.3 | 551.1 | 547.4 | 544.9 | 544.1 | 542.3 | 787.6 | 779.6 | 400.3 |
Total Non-Current Assets
| 1,691 | 1,646 | 1,645 | 1,659 | 1,634 | 1,632 | 1,547 | 1,497 | 1,383 | 1,338 | 1,328 | 1,305 | 1,203 | 1,137 | 1,116 | 1,094 | 1,069 | 1,118 | 1,156 | 1,216 | 1,282 | 1,261 | 1,249 | 1,226.9 | 1,187.9 | 1,158.2 | 1,093.6 | 1,088.9 | 1,017.2 | 1,007.1 | 1,006.2 | 1,014.7 | 986.6 | 1,397.8 | 1,400 | 1,407.2 | 1,368.7 | 1,365.5 | 1,370.2 | 1,403.2 | 1,426.9 | 1,450 | 1,454.3 | 1,459.1 | 1,438.5 | 1,434.5 | 1,329 | 1,335.4 | 1,350 | 1,352.4 | 1,469 | 1,483.1 | 1,512.3 | 1,645 | 1,670 | 1,697 | 1,711.6 | 1,727.8 | 1,766.4 | 1,408.6 | 1,522.5 | 1,534 | 1,655.2 | 1,686 | 2,074.4 | 2,171.3 | 2,129.3 | 2,153.4 | 1,974.9 | 1,993 | 1,986.4 | 1,932.4 | 1,833.3 | 1,829.7 | 1,796.7 | 1,800.8 | 1,791.7 | 1,801.1 | 1,876.2 | 1,846.5 | 1,824.5 | 1,842 | 1,843.4 | 1,879.2 | 2,097.8 | 2,169.9 | 2,262.3 | 2,281.8 | 2,361 | 2,392.4 | 2,468.9 | 2,523.7 | 2,590.1 | 2,637.3 | 2,694.6 | 2,720.6 | 2,733.6 | 2,733.6 | 2,717.8 | 2,748.8 | 2,700.9 | 2,076 | 2,099 | 1,907 | 1,946.9 | 2,076 | 1,971.5 | 1,981.6 | 2,031.8 | 2,044.3 | 2,047.3 | 2,009.5 | 2,037 | 2,233 | 2,201 | 2,186.9 | 2,149 | 2,127.4 | 2,069.5 | 2,021.8 | 1,980 | 1,926.7 | 1,864.3 | 1,852.2 | 1,789.1 | 1,795.5 | 1,779.7 | 1,666.9 | 1,641.2 | 1,639 | 1,643.8 | 1,645.7 | 1,629.5 | 1,639.8 | 1,616.5 | 1,595 | 1,532 | 1,463.4 | 1,405.8 | 1,378.1 | 1,325.6 | 1,289.9 | 1,275 | 1,260.1 | 1,626 | 1,577.3 | 1,130.6 |
Total Assets
| 2,576 | 2,529 | 2,487 | 2,437 | 2,380 | 2,302 | 2,259 | 2,350 | 2,383 | 2,547 | 2,670 | 2,194 | 2,400 | 2,367 | 2,343 | 2,086 | 1,973 | 1,807 | 2,132 | 1,835 | 2,043 | 2,090 | 2,094 | 2,514.1 | 2,614.4 | 2,620.8 | 2,499.2 | 2,448.5 | 2,308 | 2,162.8 | 2,080.2 | 2,031.2 | 2,432.4 | 2,273.9 | 2,215.6 | 2,176.3 | 2,209.5 | 2,236.3 | 2,299 | 2,353.5 | 2,409.6 | 2,432.3 | 2,494.1 | 2,493.3 | 2,497.5 | 2,571.9 | 2,472.1 | 2,331 | 2,313.4 | 2,256.2 | 2,147.2 | 2,139.9 | 2,203.1 | 2,336.4 | 2,392 | 2,410.6 | 2,414.7 | 2,527.3 | 2,595.4 | 2,247.4 | 2,382.9 | 2,283.9 | 2,283.4 | 2,188.7 | 2,833.2 | 3,026 | 3,157.9 | 3,229.3 | 3,290.8 | 3,382.2 | 3,429 | 3,436.4 | 3,420.6 | 3,470.6 | 3,647.9 | 3,598 | 3,336.3 | 3,607.5 | 3,562.5 | 3,450.6 | 3,406.5 | 3,300 | 3,120.4 | 3,204.4 | 2,886.6 | 2,708.5 | 2,740.7 | 2,773.1 | 2,837.2 | 2,911.1 | 3,030.5 | 3,016.8 | 3,168.9 | 3,209.3 | 3,258.8 | 3,374.7 | 3,498.7 | 3,532.1 | 3,535.4 | 3,488.2 | 3,519.5 | 2,814.2 | 2,793.2 | 2,519.1 | 2,706.7 | 2,948.4 | 2,587.1 | 2,578.4 | 2,588.4 | 2,527.7 | 2,752.4 | 2,588.7 | 2,586.6 | 2,821.5 | 2,768.2 | 2,805.4 | 2,826.9 | 2,648.3 | 2,629.8 | 2,716.2 | 2,697.5 | 2,552.4 | 2,544.8 | 2,466.3 | 2,423.4 | 2,350 | 2,391.1 | 2,206 | 2,199.5 | 2,166.5 | 2,114.9 | 2,107.1 | 2,151.6 | 2,158.2 | 2,104.5 | 2,104.1 | 2,115.6 | 2,122.1 | 2,062.3 | 2,031.7 | 2,004.9 | 1,942.1 | 1,884.9 | 1,796.4 | 1,971 | 1,887 | 1,397.2 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 282 | 258 | 242 | 141 | 264 | 262 | 227 | 178 | 342 | 315 | 330 | 180 | 354 | 315 | 262 | 125 | 242 | 204 | 208 | 127 | 213 | 223 | 229 | 116 | 213.7 | 211.1 | 187.5 | 112.3 | 212.5 | 194.7 | 201.5 | 89.9 | 184.8 | 173.5 | 161.9 | 73 | 162.5 | 149.2 | 182.4 | 80.3 | 171.9 | 154.1 | 192.7 | 83.1 | 173.5 | 165.2 | 154.6 | 71.1 | 165.5 | 0 | 0 | 58.6 | 0 | 0 | 0 | 53.8 | 0 | 0 | 0 | 47.7 | 0 | 0 | 0 | 42.1 | 174.7 | 195.8 | 188 | 222.1 | 233.8 | 229.8 | 207 | 237.9 | 205.6 | 227.1 | 244.7 | 245.5 | 240.5 | 218.3 | 254.9 | 250 | 246.9 | 226.6 | 244.3 | 251.3 | 238.6 | 215.7 | 213.5 | 211.1 | 244.4 | 236.2 | 244.8 | 249 | 261.1 | 293.5 | 253.2 | 303.8 | 305.4 | 297.4 | 295.3 | 306.5 | 278.4 | 270.2 | 272.5 | 127.3 | 259.5 | 231.6 | 225.4 | 234.4 | 245.3 | 184.5 | 195.5 | 190.6 | 240.7 | 196.6 | 163 | 161.6 | 206.2 | 246.4 | 202 | 193.5 | 202 | 192.3 | 163.2 | 149.2 | 178.9 | 152.4 | 153.5 | 145.6 | 154.7 | 141.9 | 125.5 | 123.1 | 147.9 | 132.7 | 115.2 | 126.7 | 148.6 | 133 | 128.5 | 133.1 | 161 | 144.3 | 123.1 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 6 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 8 | 3 | 3 | 5 | 5 | 5.2 | 27.3 | 25.1 | 25.1 | 22.5 | 23.5 | 1.6 | 2.6 | 458.1 | 2.1 | 2.1 | 2.1 | 2.2 | 2.2 | 2.2 | 2.4 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 97.5 | 97.9 | 97.8 | 105.7 | 0 | 0 | 13.2 | 0 | 0 | 0 | 0.2 | 7.1 | 0 | 0 | 184.1 | 0 | 0 | 0 | 29.7 | 171.8 | 177 | 279.5 | 246.3 | 93.9 | 69.3 | 70.2 | 0.4 | 0.4 | 0.6 | 70.4 | 88.6 | 92.3 | 262.7 | 178 | 178 | 171.1 | 9.3 | 9.2 | 8.3 | 8.1 | 1.1 | 6.1 | 35.3 | 32.8 | 34.3 | 38.9 | 37.7 | 118.4 | 106 | 162.2 | 39.4 | 40.7 | 121.7 | 48 | 44.9 | 53.8 | 23.2 | 26.5 | 34.1 | 24 | 112.2 | 63.2 | 44.9 | 41.3 | 41.7 | 50 | 54.1 | 77.5 | 78.4 | 119.2 | 136.9 | 95.9 | 95.9 | 96 | 132.4 | 119.3 | 115.8 | 106.6 | 147.2 | 142.7 | 142.7 | 142.7 | 142.6 | 142.6 | 142.8 | 133.7 | 124.3 | 113.4 | 98.3 | 109.6 | 62 | 63 | 26.8 | 27.1 | 29.1 | 26.6 | 26.5 | 25.2 | 12.2 | 56.5 | 35.5 | 19.1 |
Tax Payables
| 22 | 3 | 11 | 8 | 2 | 5 | 1 | 19 | 88 | 80 | 129 | 13 | 72 | 36 | 97 | 18 | 0 | 13 | 0 | 7 | 1 | 1 | 1 | 21 | 11.6 | 15.7 | 21.6 | 7.5 | 7.4 | 0 | 0 | 31.3 | 0 | 0 | 0 | 4.5 | 0 | 0 | 0 | 3.3 | 0 | 0 | 0 | 2.1 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 4.5 | 0 | 0 | 0 | 5.1 | 0 | 0 | 0 | 6.7 | 0 | 0 | 0 | 14.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | -127 | 0 | 0 | 0 | 113 | 0 | 0 | 0 | 86 | 0 | 0 | 0 | 78 | 0 | 0 | 0 | 73 | -211 | 1 | 1 | 62.2 | 11.6 | 15.7 | 21.6 | 33.4 | 7.4 | 0 | 0 | 27.7 | 0 | 0 | 0 | 99.5 | 0 | 0 | 0 | 139.5 | 0 | 0 | 0 | 188.7 | 0 | 0 | 0 | 93.6 | 0 | 0 | 0 | 106 | 0 | 0 | 0 | -155.3 | 0 | 0 | 0 | -13.9 | 0 | 0 | 0 | 84.1 | 4.4 | 4.4 | 4.4 | 4.4 | 14.6 | 14.6 | 14.6 | 115.9 | 0 | 0 | 0 | 517.5 | 0 | 0 | 0 | 517.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 1 | 104 | 0 | 0 | 1 | 131 | 0 | 69 | 0 | 151 | 1 | 1 | 1 | 135 | 2 | 2 | 6 | 102 | -1 | 2 | 2 | 119.6 | 2.3 | 3.4 | 3.4 | 125.2 | 3.4 | 12.4 | 12.4 | 105 | 10.3 | 1.3 | 1.3 | 63.4 | 2 | 2 | 2 | 86.7 | 2 | 2 | 2 | 78.7 | 2 | 2 | 2 | 65.4 | 4 | 259 | 161.4 | 63.2 | 143.7 | 141.7 | 138.4 | 75.9 | 124.2 | 206.9 | 309.2 | 68.4 | 426.1 | 282.5 | 163.9 | 79.8 | 24.3 | 67.8 | 15.8 | 15.8 | 9 | 9 | 9 | 26.6 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 15 | 27 | 49 | 30 | 30 | 40 | 20 | 26.9 | 20 | 32.5 | 20 | 22.8 | 20 | 25 | 35 | 35 | 55 | 0 | 216.1 | 189.3 | 257.4 | 218.4 | 205 | 205.2 | 213.2 | 61.7 | 40 | 40 | 80 | 80 | 100 | 100 | 144.3 | 110.2 | 153.6 | 150 | 208.3 | 7.3 | 42.2 | 18.9 | 36.8 | 28.9 | 113.8 | 20.8 | 20.1 | 9.9 | 61.9 | 7.3 | 34.3 | 23.5 | 29.8 | 12.1 | 15.2 | 20.9 | 8.8 | 6.8 | 9.5 | 17.2 | 28.7 | 17.8 | 26 | 23.5 | 38.2 | 150.6 | 169 | 175.5 | 141.3 |
Total Current Liabilities
| 303 | 261 | 254 | 274 | 266 | 267 | 228 | 336 | 430 | 464 | 459 | 351 | 427 | 352 | 360 | 286 | 244 | 219 | 214 | 244 | 217 | 229 | 237 | 261.6 | 232.8 | 257.5 | 237.6 | 270.1 | 245.8 | 230.6 | 215.5 | 228.8 | 653.2 | 176.9 | 165.3 | 143 | 166.7 | 153.4 | 186.6 | 172.7 | 176.2 | 158.4 | 197 | 166.2 | 177.8 | 264.7 | 254.5 | 239.3 | 275.2 | 259 | 161.4 | 139.5 | 143.7 | 141.7 | 138.4 | 135 | 131.3 | 206.9 | 309.2 | 306.9 | 426.1 | 282.5 | 163.9 | 165.9 | 375.2 | 445 | 487.7 | 488.6 | 351.3 | 322.7 | 300.8 | 264.9 | 218 | 239.7 | 327.1 | 346.1 | 344.8 | 493 | 444.9 | 440 | 433 | 262.9 | 302.5 | 302.6 | 276.7 | 256.8 | 239.6 | 273.3 | 297.2 | 303 | 303.7 | 309.5 | 399.5 | 424.5 | 450.4 | 378.2 | 401.1 | 419.1 | 559.4 | 540.7 | 589.6 | 511.8 | 504 | 366.6 | 496.7 | 405.5 | 328.6 | 319.3 | 366.6 | 306.2 | 345.5 | 344.7 | 462.5 | 385.2 | 435.8 | 448.5 | 510.4 | 349.6 | 340.2 | 344.8 | 358.1 | 337 | 383.6 | 317.2 | 341.7 | 305 | 358.1 | 295.5 | 331.6 | 308.2 | 289 | 259.5 | 276.5 | 251.9 | 233.6 | 195.5 | 221.1 | 177 | 184.3 | 180 | 213.6 | 194.3 | 186.5 | 162.8 | 225.5 | 211 | 160.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 372 | 370 | 371 | 397 | 417 | 443 | 417 | 428 | 426 | 434 | 434 | 434 | 404 | 404 | 407 | 413 | 413 | 415 | 767 | 421 | 414 | 376 | 375 | 346.9 | 348.6 | 348.4 | 351.1 | 350.8 | 353 | 352.6 | 374.6 | 374.4 | 374.3 | 745.2 | 751.8 | 751.8 | 751.7 | 753.6 | 757.9 | 759.5 | 759.2 | 761.3 | 761.2 | 762.7 | 763.3 | 777.3 | 782.2 | 782.7 | 769.3 | 784.4 | 719.3 | 715.9 | 716.2 | 716.8 | 716.1 | 714.5 | 712.7 | 706.1 | 826.1 | 337.6 | 329.5 | 500 | 611.7 | 472.6 | 490.4 | 497.8 | 493.8 | 739.1 | 626.5 | 630.6 | 653.5 | 971.4 | 646.1 | 646.7 | 734 | 734.8 | 536.5 | 536.5 | 621.3 | 622.5 | 634.3 | 820.1 | 827.9 | 1,020.7 | 1,015.2 | 1,040.3 | 1,074.9 | 1,070.1 | 1,071.6 | 1,121.4 | 1,196.2 | 1,152 | 1,082.7 | 1,084.2 | 1,072.9 | 1,580.3 | 1,171.7 | 1,125.8 | 1,010.7 | 1,014.8 | 1,049.2 | 578.1 | 631.6 | 459.8 | 475.3 | 598.7 | 630.8 | 572.3 | 508.5 | 469.6 | 581 | 458.6 | 343.3 | 347.5 | 205.5 | 201.3 | 184.3 | 184.5 | 193.7 | 209.8 | 230 | 227.1 | 236.5 | 288.6 | 289.8 | 289.7 | 335.2 | 386.3 | 395.4 | 431.7 | 441.7 | 492.7 | 514.7 | 566.3 | 563.5 | 588.7 | 569.6 | 569.1 | 543.9 | 529.5 | 514.3 | 505.7 | 486.2 | 369.6 | 524.7 | 572.3 | 215.7 |
Deferred Revenue Non-Current
| 1 | 23 | 24 | 48 | 25 | 26 | 0 | 0 | 0 | 26 | 0 | 24 | 13 | 13 | 13 | 13 | 0 | 0 | 0 | 8 | 0 | 8 | 8 | 8.5 | 9.4 | 9.4 | 14.5 | 11.7 | 12.3 | 12.4 | 12.5 | 12.7 | 14.6 | 14.9 | 15.2 | 15.5 | 11.6 | 12.5 | 12.6 | 12.2 | 12.6 | 13.8 | 12.8 | 13.3 | 12.4 | 12.3 | 12.6 | 12.8 | 16.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 153 | 158 | 162 | 162 | 152 | 127 | 115 | 113 | 107 | 114 | 103 | 86 | 94 | 88 | 82 | 78 | 72 | 71 | 65 | 73 | 0 | 75 | 70 | 62.2 | 73.5 | 58.9 | 39.6 | 33.4 | 51.3 | 37.5 | 28.5 | 27.7 | 86.8 | 97.6 | 85.7 | 99.5 | 115.3 | 117.3 | 119.2 | 139.5 | 142.1 | 147.1 | 177.6 | 188.7 | 148.4 | 153.3 | 163.3 | 93.6 | 103.1 | 98.3 | 108.4 | 106 | 119.9 | 151.1 | 161.9 | 164.8 | 161.3 | 170.1 | 160.1 | 164.3 | 150.7 | 162.8 | 166.4 | 187.9 | 270.2 | 308.2 | 326.3 | 340 | 326.4 | 341.9 | 352.5 | 363.9 | 366.3 | 365.1 | 376.4 | 377 | 397.6 | 528.6 | 533.1 | 517.5 | 474.2 | 463.3 | 423.8 | 407.7 | 291 | 342.6 | 299.3 | 216.1 | 298 | 315.4 | 309.8 | 235.6 | 364.9 | 377.4 | 387.2 | 334 | 459.2 | 471.8 | 451.4 | 396.3 | 399.7 | 301.8 | 300.4 | 203.6 | 251.1 | 352.5 | 205.8 | 178.6 | 139.9 | 193.2 | 183.2 | 163.2 | 70.3 | 205.8 | 205.8 | 207.5 | 188.6 | 269.7 | 269.8 | 269.8 | 264.8 | 264.8 | 264.8 | 264.8 | 264 | 260.6 | 258.7 | 154.5 | 141 | 141 | 141 | 141 | 144 | 144 | 142 | 142 | 145.9 | 140.9 | 135.9 | 135.9 | 123.7 | 123.7 | 119.7 | 117.2 | 160.1 | 140.9 | 231.5 |
Other Non-Current Liabilities
| 82 | 82 | 82 | 62 | 43 | 47 | 47 | 39 | 55 | 47 | 58 | 84 | 97 | 80 | 81 | 65 | 91 | 91 | 92 | 96 | 188 | 120 | 138 | 143.2 | 148.1 | 190.2 | 198.5 | 189.7 | 192.6 | 193.7 | 207.5 | 204.6 | 165.3 | 169.9 | 161 | 264.5 | 267.4 | 271.9 | 278.8 | 305.5 | 140.4 | 147.7 | 146.6 | 338.1 | 184.2 | 194.1 | 179.2 | 181.6 | 239.8 | 252.8 | 162.2 | 177.6 | 254.9 | 302.2 | 153.4 | 155.7 | 168.4 | 183.5 | 218.9 | 189.1 | 318.9 | 330.7 | 152.7 | 161.3 | 112.3 | 106.1 | 412.7 | 177.7 | 413.2 | 431.3 | 441.4 | 118.1 | 77.7 | 86.4 | 94.1 | 97.2 | 89.4 | 91.9 | 94.4 | 102.8 | 120.8 | 125.3 | 126.2 | 175.5 | 183.5 | 85.3 | 117.2 | 207.6 | 106.8 | 111.4 | 142.9 | 238.8 | 147.6 | 142.2 | 154.9 | 121 | 118.7 | 109.2 | 126.2 | 176.4 | 107.7 | 102.9 | 117.5 | 266.3 | 230.4 | 143.3 | 168.3 | 222 | 244.9 | 109.7 | 172.1 | 194.6 | 262.3 | 224.7 | 274.8 | 292.1 | 299.8 | 37.5 | 43 | 42.4 | 30.3 | 32.5 | 29.1 | 24.3 | 14.7 | 11.6 | 13.3 | 8.7 | 9 | 12.5 | 11.5 | 10.3 | 9.2 | 8.2 | 9.6 | 11.2 | 3.1 | 10.6 | 10.1 | 9.8 | 9.1 | 8.3 | 9.5 | 9.7 | 16.5 | 18.6 | 14.3 |
Total Non-Current Liabilities
| 607 | 610 | 615 | 606 | 613 | 617 | 580 | 580 | 588 | 595 | 595 | 604 | 595 | 572 | 570 | 556 | 576 | 577 | 924 | 590 | 601 | 571 | 571 | 552.3 | 570.2 | 597.5 | 589.2 | 573.9 | 596.9 | 583.8 | 610.6 | 606.7 | 626.4 | 1,012.7 | 998.5 | 1,016.3 | 1,019.7 | 1,026.1 | 1,037.3 | 1,065 | 1,041.7 | 1,056.1 | 1,085.4 | 1,100.8 | 1,095.9 | 1,124.7 | 1,124.7 | 1,057.9 | 1,045.3 | 1,041.2 | 989.9 | 999.5 | 975 | 1,023.6 | 1,031.4 | 1,035 | 1,042.4 | 1,059.7 | 1,052.4 | 691 | 651.4 | 836.1 | 930.8 | 821.8 | 872.9 | 912.1 | 910.9 | 921.2 | 1,054.3 | 1,076.5 | 1,109.5 | 1,104.1 | 1,090.1 | 1,098.2 | 1,204.5 | 1,209 | 1,023.5 | 1,157 | 1,248.8 | 1,242.8 | 1,229.3 | 1,408.7 | 1,377.9 | 1,590.9 | 1,489.7 | 1,468.2 | 1,491.4 | 1,493.8 | 1,476.4 | 1,548.2 | 1,648.9 | 1,626.4 | 1,595.2 | 1,603.8 | 1,615 | 1,701.3 | 1,749.6 | 1,706.8 | 1,588.3 | 1,587.5 | 1,556.6 | 982.8 | 1,049.5 | 929.7 | 956.8 | 1,094.5 | 1,004.9 | 972.9 | 893.3 | 772.5 | 936.3 | 816.4 | 675.9 | 778 | 686.1 | 700.9 | 672.7 | 491.7 | 506.5 | 522 | 525.1 | 524.4 | 530.4 | 577.7 | 568.5 | 561.9 | 607.2 | 549.5 | 545.4 | 585.2 | 594.2 | 644 | 667.9 | 718.5 | 715.1 | 741.9 | 718.6 | 720.6 | 689.9 | 675.2 | 647.1 | 637.7 | 615.4 | 496.5 | 701.3 | 731.8 | 461.5 |
Total Liabilities
| 910 | 871 | 869 | 880 | 879 | 884 | 808 | 916 | 1,018 | 1,059 | 1,054 | 955 | 1,022 | 924 | 930 | 842 | 820 | 796 | 1,138 | 834 | 818 | 800 | 808 | 813.9 | 803 | 855 | 826.8 | 844 | 842.7 | 814.4 | 826.1 | 835.5 | 1,279.6 | 1,189.6 | 1,163.8 | 1,159.3 | 1,186.4 | 1,179.5 | 1,223.9 | 1,237.7 | 1,217.9 | 1,214.5 | 1,282.4 | 1,267 | 1,273.7 | 1,389.4 | 1,379.2 | 1,297.2 | 1,320.5 | 1,300.2 | 1,151.3 | 1,139 | 1,118.7 | 1,165.3 | 1,169.8 | 1,170 | 1,173.7 | 1,266.6 | 1,361.6 | 997.9 | 1,077.5 | 1,118.6 | 1,094.7 | 987.7 | 1,248.1 | 1,357.1 | 1,398.6 | 1,409.8 | 1,405.6 | 1,399.2 | 1,410.3 | 1,369 | 1,308.1 | 1,337.9 | 1,531.6 | 1,555.1 | 1,368.3 | 1,650 | 1,693.7 | 1,682.8 | 1,662.3 | 1,671.6 | 1,680.4 | 1,893.5 | 1,766.4 | 1,725 | 1,731 | 1,767.1 | 1,773.6 | 1,851.2 | 1,952.6 | 1,935.9 | 1,994.7 | 2,028.3 | 2,065.4 | 2,079.5 | 2,150.7 | 2,125.9 | 2,147.7 | 2,128.2 | 2,146.2 | 1,494.6 | 1,553.5 | 1,296.3 | 1,453.5 | 1,500 | 1,333.5 | 1,292.2 | 1,259.9 | 1,078.7 | 1,281.8 | 1,161.1 | 1,138.4 | 1,163.2 | 1,121.9 | 1,149.4 | 1,183.1 | 841.3 | 846.7 | 866.8 | 883.2 | 861.4 | 914 | 894.9 | 910.2 | 866.9 | 965.3 | 845 | 877 | 893.4 | 883.2 | 903.5 | 944.4 | 970.4 | 948.7 | 937.4 | 939.7 | 897.6 | 874.2 | 855.2 | 860.7 | 832 | 801.9 | 659.3 | 926.8 | 942.8 | 621.9 |
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 | 153.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 86 | 87 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 94 | 101 | 102 | 107 | 114 | 121 | 124 | 129 | 130 | 130 | 130 | 135 | 141 | 141 | 153.4 | 153.4 | 153.4 | 153.4 | 153.4 | 153.4 | 153.4 | 153.4 | 153.4 | 153.1 | 153.1 | 153.1 | 153 | 153 | 152.8 | 152.8 | 152.8 | 152 | 152 | 152 | 152 | 152 | 150.7 | 150.4 | 150.4 | 150.4 | 149.9 | 149.8 | 149.8 | 149.8 | 145 | 144.8 | 144.8 | 144.8 | 144.8 | 139.7 | 139.7 | 138.7 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 117 | 117 | 117 | 117 | 117 | 117 | 117 | 117 | 117 | 117 | 117 | 117 | 117 | 117 | 0 | 0 | 117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,594 | 1,595 | 1,555 | 1,479 | 1,438 | 1,337 | 1,375 | 1,371 | 1,395 | 1,505 | 1,601 | 1,239 | 1,369 | 1,413 | 1,390 | 1,206 | 1,132 | 999 | 983 | 966 | 1,185 | 1,315 | 1,314 | 1,612.6 | 1,613.9 | 1,508.4 | 1,364.4 | 1,280.1 | 1,149.5 | 1,039.8 | 945.3 | 890.3 | 848.1 | 782.5 | 750.8 | 724.2 | 731.8 | 758.3 | 777.8 | 812.3 | 855.2 | 875.6 | 873.5 | 887.7 | 908.1 | 870 | 775.9 | 710.6 | 664.5 | 633.2 | 670.5 | 681.8 | 739 | 804.6 | 840.1 | 863.1 | 869.9 | 901.9 | 874.8 | 898.1 | 947.2 | 959.2 | 988.9 | 1,019.5 | 1,360.8 | 1,471.9 | 1,568.3 | 1,630.1 | 1,697 | 1,780.3 | 1,819.4 | 1,870.2 | 1,910.5 | 1,916.8 | 1,877.5 | 1,809.7 | 1,737.8 | 1,583.3 | 1,496.9 | 1,406.2 | 1,403.3 | 1,303.6 | 1,119.3 | 1,018.1 | 854.6 | 730.1 | 747.3 | 745.6 | 788.2 | 784.9 | 804.4 | 807.6 | 878.4 | 885.1 | 900.2 | 1,004.3 | 1,070.5 | 1,126 | 1,119.4 | 1,076.4 | 1,055.6 | 1,001.2 | 931 | 918.8 | 917.7 | 1,125.8 | 937 | 977.5 | 1,014 | 1,141.6 | 1,166.8 | 1,140 | 1,169.7 | 1,388.2 | 1,382.2 | 1,400.8 | 1,388.8 | 1,562.8 | 1,551.3 | 1,510.7 | 1,439.8 | 1,358.4 | 1,290.3 | 1,217.2 | 1,169.9 | 1,140.5 | 1,145.6 | 1,079.3 | 1,049.1 | 1,004.2 | 990.7 | 964.4 | 965.4 | 948.6 | 929.1 | 947.4 | 961 | 949.8 | 921.2 | 894.8 | 851.4 | 809.6 | 770.9 | 739.5 | 615.4 | 562.3 | 427.5 |
Accumulated Other Comprehensive Income/Loss
| -100 | -109 | -104 | -89 | -98 | -78 | -80 | -99 | -190 | -181 | -149 | -174 | -168 | -149 | -157 | -151 | -170 | -175 | -175 | -153 | -152 | -143 | -144 | -146.4 | -148 | -147.3 | -134.9 | -122.1 | -129.4 | -140.8 | -133.2 | -137.2 | -134.5 | -135.1 | -139.9 | -146.1 | -146.3 | -136.5 | -137.4 | -131.3 | -96.1 | -88 | -89.6 | -89.2 | -109.8 | -110.8 | -104.3 | -107.9 | -101.8 | -105.4 | -100.8 | -106.2 | -79.2 | -56.5 | -68.3 | -69.6 | -51.9 | -62.5 | -60 | -64.6 | -57.3 | -71.5 | -94.6 | -98.1 | -54.1 | -79.3 | -64.6 | -64.5 | -69.5 | -71.4 | -70.9 | -71.5 | -65.3 | -68.9 | -65.1 | -62.2 | -66 | -68.1 | -68.8 | -67.9 | -72.3 | -72.9 | -70 | -71.2 | -81.3 | -82.9 | -72.1 | -73.1 | -54.9 | -54.8 | -54.7 | -53.9 | -29.8 | -29.2 | -29.8 | -31.2 | -45.5 | -43 | -53.9 | -50.5 | -56.1 | -1,202.9 | -1,201.1 | -1,173.2 | -1,190.9 | -1,197.2 | -1,276.7 | -1,242.1 | -1,269.7 | -1,271.5 | -1,244.1 | -1,207.5 | -1,192.7 | -1,178.6 | -1,169.9 | -1,140.2 | -1,166.6 | -1,141 | -1,113.9 | -1,085 | -1,055.8 | -1,027.3 | -997.6 | -966.9 | -943.3 | -918.7 | -901.9 | -874.4 | -866.5 | -843.7 | -823.5 | -802.8 | -788.7 | -777.3 | -755.8 | -736.9 | -724.1 | -715.7 | -702.1 | -684 | -669.1 | -652.2 | -635.7 | -619.3 | -627.6 | -553.2 | -490 |
Other Total Stockholders Equity
| 86 | 85 | 78 | 79 | 74 | 72 | 67 | 73 | 68 | 66 | 60 | 68 | 60 | 55 | 50 | 55 | 51 | 46 | 46 | 48 | 45 | -35 | -39 | 80.6 | 192.1 | 251.3 | 289.5 | 293.1 | 291.8 | 296 | 288.6 | 289.2 | 286.1 | 283.8 | 287.8 | 285.9 | 284.6 | 282.2 | 281.9 | 282 | 280.6 | 278.2 | 275.8 | 275.8 | 273.5 | 272.6 | 270.9 | 280.7 | 279.8 | 278.3 | 276.4 | 275.5 | 274.8 | 278 | 282.3 | 279.5 | 278.2 | 276.5 | 279.3 | 272.3 | 276.8 | 160.7 | 158.7 | 144 | 142.8 | 140.8 | 138.7 | 137 | 140.8 | 157.2 | 153.3 | 151.8 | 150.4 | 167.9 | 187 | 178.5 | 179.3 | 325.4 | 323.8 | 312.6 | 296.3 | 280.8 | 273.8 | 247.1 | 230 | 219.4 | 217.6 | 216.6 | 213.3 | 212.8 | 211.2 | 210.2 | 208.6 | 208.1 | 206 | 205.1 | 206 | 206.2 | 205.2 | 217.1 | 256.8 | 1,521.3 | 1,509.8 | 261.4 | 1,526.4 | 1,519.8 | 1,593.3 | 1,550.8 | 1,584.2 | 1,578.9 | 1,547.9 | 1,495.1 | 1,471.2 | 1,448.7 | 1,434 | 1,395.4 | 1,421.6 | 1,385.2 | 1,345.7 | 1,423.7 | 1,430.3 | 1,359.9 | 1,338.1 | 1,321.1 | 1,286.6 | 1,261.3 | 1,182.1 | 1,156.1 | 1,139.9 | 1,112.6 | 1,064.5 | 1,042 | 1,030.5 | 1,016.5 | 982.5 | 956.2 | 939 | 990.4 | 969 | 965.7 | 961.9 | 952.7 | 947.8 | 1,016.9 | 1,056.4 | 935.1 | 837.8 |
Total Shareholders Equity
| 1,666 | 1,658 | 1,617 | 1,557 | 1,501 | 1,418 | 1,450 | 1,434 | 1,362 | 1,485 | 1,613 | 1,235 | 1,369 | 1,434 | 1,404 | 1,234 | 1,142 | 1,000 | 984 | 991 | 1,213 | 1,277 | 1,272 | 1,700.2 | 1,811.4 | 1,765.8 | 1,672.4 | 1,604.5 | 1,465.3 | 1,348.4 | 1,254.1 | 1,195.7 | 1,152.8 | 1,084.3 | 1,051.8 | 1,017 | 1,023.1 | 1,056.8 | 1,075.1 | 1,115.8 | 1,191.7 | 1,217.8 | 1,211.7 | 1,226.3 | 1,223.8 | 1,182.5 | 1,092.9 | 1,033.8 | 992.9 | 956 | 995.9 | 1,000.9 | 1,084.4 | 1,171.1 | 1,198.9 | 1,217.8 | 1,241 | 1,260.7 | 1,233.8 | 1,249.5 | 1,305.4 | 1,165.3 | 1,169.9 | 1,182.3 | 1,566.4 | 1,650.3 | 1,759.3 | 1,819.5 | 1,885.2 | 1,983 | 2,018.7 | 2,067.4 | 2,112.5 | 2,132.7 | 2,116.3 | 2,042.9 | 1,968 | 1,957.5 | 1,868.8 | 1,767.8 | 1,744.2 | 1,628.4 | 1,440 | 1,310.9 | 1,120.2 | 983.5 | 1,009.7 | 1,006 | 1,063.6 | 1,059.9 | 1,077.9 | 1,080.9 | 1,174.2 | 1,181 | 1,193.4 | 1,295.2 | 1,348 | 1,406.2 | 1,387.7 | 1,360 | 1,373.3 | 1,319.6 | 1,239.7 | 1,222.8 | 1,253.2 | 1,448.4 | 1,253.6 | 1,286.2 | 1,328.5 | 1,449 | 1,470.6 | 1,427.6 | 1,448.2 | 1,658.3 | 1,646.3 | 1,656 | 1,643.8 | 1,807 | 1,783.1 | 1,849.4 | 1,814.3 | 1,691 | 1,630.8 | 1,571.4 | 1,513.2 | 1,483.1 | 1,425.8 | 1,361 | 1,322.5 | 1,273.1 | 1,231.7 | 1,203.6 | 1,207.2 | 1,187.8 | 1,155.8 | 1,166.7 | 1,175.9 | 1,224.5 | 1,188.1 | 1,176.5 | 1,144.2 | 1,110.1 | 1,083 | 1,137.1 | 1,044.2 | 944.2 | 775.3 |
Total Equity
| 1,666 | 1,658 | 1,617 | 1,557 | 1,501 | 1,418 | 1,451 | 1,434 | 1,365 | 1,488 | 1,616 | 1,239 | 1,378 | 1,443 | 1,413 | 1,244 | 1,153 | 1,011 | 994 | 1,001 | 1,225 | 1,290 | 1,286 | 1,700.2 | 1,811.4 | 1,765.8 | 1,672.4 | 1,604.5 | 1,465.3 | 1,348.4 | 1,254.1 | 1,195.7 | 1,152.8 | 1,084.3 | 1,051.8 | 1,017 | 1,023.1 | 1,056.8 | 1,075.1 | 1,115.8 | 1,191.7 | 1,217.8 | 1,211.7 | 1,226.3 | 1,223.8 | 1,182.5 | 1,092.9 | 1,033.8 | 992.9 | 956 | 995.9 | 1,000.9 | 1,084.4 | 1,171.1 | 1,222.2 | 1,240.6 | 1,262.9 | 1,281.3 | 1,254.3 | 1,270.6 | 1,326.3 | 1,184.1 | 1,188.7 | 1,201 | 1,585.1 | 1,668.9 | 1,759.3 | 1,819.5 | 1,885.2 | 1,983 | 2,018.7 | 2,067.4 | 2,112.5 | 2,132.7 | 2,116.3 | 2,042.9 | 1,968 | 1,957.5 | 1,868.8 | 1,767.8 | 1,744.2 | 1,628.4 | 1,440 | 1,310.9 | 1,120.2 | 983.5 | 1,009.7 | 1,006 | 1,063.6 | 1,059.9 | 1,077.9 | 1,080.9 | 1,174.2 | 1,181 | 1,193.4 | 1,295.2 | 1,348 | 1,406.2 | 1,387.7 | 1,360 | 1,373.3 | 1,319.6 | 1,239.7 | 1,222.8 | 1,253.2 | 1,448.4 | 1,253.6 | 1,286.2 | 1,328.5 | 1,449 | 1,470.6 | 1,427.6 | 1,448.2 | 1,658.3 | 1,646.3 | 1,656 | 1,643.8 | 1,807 | 1,783.1 | 1,849.4 | 1,814.3 | 1,691 | 1,630.8 | 1,571.4 | 1,513.2 | 1,483.1 | 1,425.8 | 1,361 | 1,322.5 | 1,273.1 | 1,231.7 | 1,203.6 | 1,207.2 | 1,187.8 | 1,155.8 | 1,166.7 | 1,175.9 | 1,224.5 | 1,188.1 | 1,176.5 | 1,144.2 | 1,110.1 | 1,083 | 1,137.1 | 1,044.2 | 944.2 | 775.3 |
Total Liabilities & Shareholders Equity
| 2,576 | 2,529 | 2,487 | 2,437 | 2,380 | 2,302 | 2,259 | 2,350 | 2,383 | 2,547 | 2,670 | 2,194 | 2,400 | 2,367 | 2,343 | 2,086 | 1,973 | 1,807 | 2,132 | 1,835 | 2,043 | 2,090 | 2,094 | 2,514.1 | 2,614.4 | 2,620.8 | 2,499.2 | 2,448.5 | 2,308 | 2,162.8 | 2,080.2 | 2,031.2 | 2,432.4 | 2,273.9 | 2,215.6 | 2,176.3 | 2,209.5 | 2,236.3 | 2,299 | 2,353.5 | 2,409.6 | 2,432.3 | 2,494.1 | 2,493.3 | 2,497.5 | 2,571.9 | 2,472.1 | 2,331 | 2,313.4 | 2,256.2 | 2,147.2 | 2,139.9 | 2,203.1 | 2,336.4 | 2,392 | 2,410.6 | 2,414.7 | 2,527.3 | 2,595.4 | 2,247.4 | 2,382.9 | 2,283.9 | 2,283.4 | 2,188.7 | 2,833.2 | 3,026 | 3,157.9 | 3,229.3 | 3,290.8 | 3,382.2 | 3,429 | 3,436.4 | 3,420.6 | 3,470.6 | 3,647.9 | 3,598 | 3,336.3 | 3,607.5 | 3,562.5 | 3,450.6 | 3,406.5 | 3,300 | 3,120.4 | 3,204.4 | 2,886.6 | 2,708.5 | 2,740.7 | 2,773.1 | 2,837.2 | 2,911.1 | 3,030.5 | 3,016.8 | 3,168.9 | 3,209.3 | 3,258.8 | 3,374.7 | 3,498.7 | 3,532.1 | 3,535.4 | 3,488.2 | 3,519.5 | 2,814.2 | 2,793.2 | 2,519.1 | 2,706.7 | 2,948.4 | 2,587.1 | 2,578.4 | 2,588.4 | 2,527.7 | 2,752.4 | 2,588.7 | 2,586.6 | 2,821.5 | 2,768.2 | 2,805.4 | 2,826.9 | 2,648.3 | 2,629.8 | 2,716.2 | 2,697.5 | 2,552.4 | 2,544.8 | 2,466.3 | 2,423.4 | 2,350 | 2,391.1 | 2,206 | 2,199.5 | 2,166.5 | 2,114.9 | 2,107.1 | 2,151.6 | 2,158.2 | 2,104.5 | 2,104.1 | 2,115.6 | 2,122.1 | 2,062.3 | 2,031.7 | 2,004.9 | 1,942.1 | 1,884.9 | 1,796.4 | 1,971 | 1,887 | 1,397.2 |