The Middleby Corporation
NASDAQ:MIDD
134.72 (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 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 606.004 | 459.457 | 341.018 | 247.496 | 167.189 | 157.279 | 156.524 | 162.001 | 144.918 | 166.589 | 146.676 | 180.362 | 251.476 | 395.562 | 309.331 | 268.103 | 220.31 | 649.72 | 381.043 | 94.5 | 87.181 | 81.687 | 81.21 | 71.701 | 76.588 | 92.284 | 103.29 | 89.654 | 81.726 | 64.873 | 76.576 | 68.485 | 61.78 | 74.031 | 55.681 | 55.528 | 55.062 | 38.586 | 54.259 | 43.945 | 38.152 | 32.258 | 39.05 | 36.894 | 29.355 | 34.406 | 43.769 | 34.366 | 35.105 | 35.227 | 28.713 | 40.216 | 13.416 | 21.389 | 9.258 | 7.656 | 5.986 | 7.372 | 8.295 | 8.363 | 10.991 | 8.033 | 8.849 | 6.144 | 7.027 | 7.049 | 5.518 | 7.463 | 7.616 | 5.791 | 4.053 | 3.534 | 3.025 | 3.156 | 3.51 | 3.908 | 3.273 | 3.767 | 2.639 | 3.803 | 2.633 | 2.952 | 3.073 | 3.652 | 4.09 | 3.912 | 7.265 | 8.378 | 2.305 | 0.813 | 1.406 | 3.795 | 2.687 | 4.58 | 2.328 | 2.094 | 7.812 | 17.583 | 12.093 | 14.5 | 10.1 | 4.4 | 3.3 | 6.8 | 3 | 1.5 | 2.1 | 12.3 | 1.8 | 1.3 | 1.7 | 1.4 | 1 | 1.1 | 1.2 | 1 | 1 | 1.7 | 1.6 | 0.7 | 0.8 | 0.4 | 0.5 | 0.4 | 0.4 | 0.2 | 0.1 | 0.7 | 0.5 | 0.7 | 0.4 | 0.4 | 0.5 | 0.2 | 0.9 | 0.3 | 1 | 0.1 | 0.3 | 1.1 | 0.3 | 0.2 | 0.1 |
Short Term Investments
| 0 | 1.181 | 1.63 | 2.897 | 3.288 | 7.286 | 7.034 | 6.805 | 0 | 1.448 | 0.623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 606.004 | 459.457 | 341.018 | 247.496 | 167.189 | 157.279 | 156.524 | 162.001 | 144.918 | 166.589 | 146.676 | 180.362 | 251.476 | 395.562 | 309.331 | 268.103 | 220.31 | 649.72 | 381.043 | 94.5 | 87.181 | 81.687 | 81.21 | 71.701 | 76.588 | 92.284 | 103.29 | 89.654 | 81.726 | 64.873 | 76.576 | 68.485 | 61.78 | 74.031 | 55.681 | 55.528 | 55.062 | 38.586 | 54.259 | 43.945 | 38.152 | 32.258 | 39.05 | 36.894 | 29.355 | 34.406 | 43.769 | 34.366 | 35.105 | 35.227 | 28.713 | 40.216 | 13.416 | 21.389 | 9.258 | 7.656 | 5.986 | 7.372 | 8.295 | 8.363 | 10.991 | 8.033 | 8.849 | 6.144 | 7.027 | 7.049 | 5.518 | 7.463 | 7.616 | 5.791 | 4.053 | 3.534 | 3.025 | 3.156 | 3.51 | 3.908 | 3.273 | 3.767 | 2.639 | 3.803 | 2.633 | 2.952 | 3.073 | 3.652 | 4.09 | 3.912 | 7.265 | 8.378 | 2.305 | 0.813 | 1.406 | 3.795 | 2.687 | 4.58 | 2.328 | 2.094 | 7.812 | 17.583 | 12.093 | 14.5 | 10.1 | 4.4 | 3.3 | 6.8 | 3 | 1.5 | 2.1 | 12.3 | 1.8 | 1.3 | 1.7 | 1.4 | 1 | 1.1 | 1.2 | 1 | 1 | 1.7 | 1.6 | 0.7 | 0.8 | 0.4 | 0.5 | 0.4 | 0.4 | 0.2 | 0.1 | 0.7 | 0.5 | 0.7 | 0.4 | 0.4 | 0.5 | 0.2 | 0.9 | 0.3 | 1 | 0.1 | 0.3 | 1.1 | 0.3 | 0.2 | 0.1 |
Net Receivables
| 614.976 | 679.59 | 655.038 | 691.648 | 692.298 | 643.405 | 652.949 | 671.572 | 593.514 | 627.276 | 629.855 | 577.142 | 466.487 | 422.409 | 427.935 | 363.361 | 381.273 | 313.084 | 425.577 | 447.612 | 417.622 | 411.303 | 388.333 | 398.66 | 410.15 | 400.266 | 331.609 | 328.421 | 336.805 | 327.148 | 307.439 | 325.868 | 329.066 | 316.797 | 300.907 | 295.534 | 296.611 | 239.588 | 239.342 | 229.875 | 228.464 | 229.795 | 224.193 | 205.264 | 195.477 | 194.166 | 189.971 | 162.23 | 145.109 | 140.665 | 138.903 | 151.441 | 136.67 | 130.737 | 111.774 | 112.049 | 102.71 | 94.882 | 83.735 | 78.897 | 79.033 | 81.351 | 107.436 | 85.969 | 91.633 | 102.783 | 83.928 | 73.09 | 69.698 | 56.343 | 53.749 | 51.58 | 52.611 | 47.908 | 41.312 | 38.552 | 35.752 | 33.573 | 32.022 | 26.612 | 29.52 | 30.597 | 25.446 | 23.318 | 28.2 | 31.837 | 28.213 | 27.797 | 28.346 | 29.219 | 26.713 | 25.158 | 14.514 | 15.633 | 16.758 | 18.879 | 20.024 | 22.039 | 24.693 | 24.9 | 26.9 | 27.2 | 24.7 | 21.2 | 25.4 | 26.2 | 23.4 | 22.3 | 24 | 26.4 | 22.7 | 19.9 | 19.1 | 22 | 21.2 | 16.2 | 19 | 18.4 | 18.4 | 18.1 | 16.7 | 18.6 | 14.1 | 14.6 | 17.9 | 16.5 | 14.1 | 14.5 | 15.4 | 13.5 | 15.8 | 13.3 | 14.8 | 13 | 14.3 | 15.1 | 17.8 | 16.1 | 16.4 | 4.5 | 3.7 | 3.3 | 5 |
Inventory
| 905.865 | 920.096 | 943.679 | 935.867 | 1,015.047 | 1,082.523 | 1,116.364 | 1,077.729 | 1,062.634 | 1,008.92 | 924.763 | 837.418 | 686.043 | 608.57 | 574.277 | 540.198 | 557.512 | 608.484 | 623.822 | 585.699 | 614.102 | 611.859 | 580.174 | 521.81 | 512.824 | 493.667 | 459.151 | 424.639 | 425.932 | 421.934 | 396.194 | 368.243 | 385.444 | 389.878 | 367.639 | 354.15 | 373.846 | 291.936 | 276.383 | 255.776 | 260.005 | 260.033 | 260.475 | 220.116 | 209.758 | 204.245 | 187.026 | 153.49 | 147.021 | 131.559 | 138.069 | 124.3 | 123.543 | 122.114 | 116.225 | 106.463 | 106.053 | 90.161 | 89.328 | 90.64 | 93.878 | 95.349 | 96.596 | 91.551 | 94.36 | 91.574 | 81.513 | 66.438 | 68.325 | 58.679 | 52.146 | 47.292 | 46.507 | 43.769 | 43.26 | 40.989 | 31.981 | 34.977 | 37.186 | 32.772 | 31.087 | 29.055 | 28.904 | 25.382 | 25.477 | 27.815 | 29.804 | 27.206 | 26.741 | 27.283 | 27.646 | 29.115 | 17.204 | 19.394 | 19.108 | 18.372 | 16.832 | 16.62 | 17.007 | 16.9 | 17.4 | 18.2 | 20.7 | 20.5 | 26.6 | 26.6 | 26.8 | 24.1 | 25.8 | 24.7 | 24 | 21 | 21.1 | 28.9 | 26.1 | 26.6 | 24.8 | 25.4 | 25 | 21.1 | 21.1 | 21.3 | 23.8 | 22.5 | 22.3 | 21.2 | 22.4 | 18.7 | 17.7 | 16.4 | 18.7 | 18.2 | 19 | 19.8 | 20.4 | 21.3 | 23.5 | 23.3 | 22.4 | 3 | 2.8 | 4.5 | 4.1 |
Other Current Assets
| 164.765 | 84.196 | 82.188 | 90.848 | 86.323 | 152.997 | 134.682 | 94.694 | 149.472 | 132.475 | 122.526 | 112.163 | 103.731 | 99.384 | 81.567 | 98.831 | 82.087 | 79.978 | 77.22 | 81.385 | 81.542 | 80.074 | 61.428 | 69.423 | 79.018 | 94.24 | 65.605 | 89.175 | 57.062 | 70.364 | 57.214 | 49.103 | 53.722 | 54.279 | 101.72 | 89.95 | 98.197 | 83.519 | 92.006 | 84.535 | 75.514 | 89.252 | 105.553 | 83.46 | 79.558 | 85.32 | 69.387 | 62.516 | 57.319 | 55.872 | 60.041 | 51.426 | 35.551 | 37.138 | 35.975 | 37.491 | 38.544 | 40.952 | 32.281 | 39.126 | 41.381 | 36.735 | 37.726 | 26.033 | 32.112 | 30.721 | 44.36 | 39.422 | 20.582 | 13.729 | 15.085 | 15.269 | 14.686 | 18.009 | 15.786 | 18.186 | 11.797 | 10.803 | 17.616 | 20.825 | 13.307 | 13.974 | 14.127 | 14.615 | 11.035 | 11.369 | 12.323 | 14.41 | 13.25 | 12.899 | 12.19 | 12.469 | 5.264 | 5.654 | 5.344 | 5.117 | 3.945 | 4.238 | 4.066 | 4.1 | 4 | 3.6 | 3.7 | 3.8 | 4.3 | 4.3 | 4.4 | 4.2 | 3.6 | 4.5 | 5.3 | 7 | 13.4 | 4 | 3.7 | 3.1 | 1.4 | 0.9 | 0.9 | 1.3 | 1.1 | 1.1 | 1.6 | 1.3 | 1.3 | 0.8 | 0.7 | 0.7 | 0.7 | 8 | 0.4 | 0.7 | 0.7 | 0.9 | 1 | 0.7 | 0.2 | 0.4 | 8.2 | 0.3 | 0.1 | 0 | 0.2 |
Total Current Assets
| 2,291.61 | 2,143.339 | 2,021.923 | 1,965.859 | 1,960.857 | 2,036.204 | 2,060.519 | 2,005.996 | 1,950.538 | 1,935.26 | 1,823.82 | 1,707.085 | 1,507.737 | 1,525.925 | 1,393.11 | 1,270.493 | 1,241.182 | 1,651.266 | 1,507.662 | 1,209.196 | 1,200.447 | 1,184.923 | 1,111.145 | 1,061.594 | 1,078.58 | 1,080.457 | 959.655 | 931.889 | 901.525 | 884.319 | 837.423 | 811.699 | 830.012 | 834.985 | 825.947 | 795.162 | 823.716 | 653.629 | 661.99 | 614.131 | 602.135 | 611.338 | 629.271 | 545.734 | 514.148 | 518.137 | 490.153 | 412.602 | 384.554 | 363.323 | 365.726 | 367.383 | 309.18 | 311.378 | 273.232 | 263.659 | 253.293 | 233.367 | 213.639 | 217.026 | 225.284 | 221.468 | 250.607 | 209.697 | 225.132 | 232.127 | 215.319 | 191.961 | 166.221 | 134.542 | 125.033 | 117.675 | 116.829 | 112.842 | 103.868 | 101.635 | 82.803 | 83.12 | 89.463 | 84.012 | 76.547 | 76.578 | 71.55 | 66.967 | 68.802 | 74.933 | 77.605 | 77.791 | 70.642 | 70.214 | 67.955 | 70.537 | 39.669 | 45.261 | 43.538 | 44.462 | 48.613 | 60.48 | 57.859 | 60.4 | 58.4 | 53.4 | 52.4 | 52.3 | 59.3 | 58.6 | 56.7 | 62.9 | 55.2 | 56.9 | 53.7 | 49.3 | 54.6 | 56 | 52.2 | 46.9 | 46.2 | 46.4 | 45.9 | 41.2 | 39.7 | 41.4 | 40 | 38.8 | 41.9 | 38.7 | 37.3 | 34.6 | 34.3 | 38.6 | 35.3 | 32.6 | 35 | 33.9 | 36.6 | 37.4 | 42.5 | 39.9 | 47.3 | 8.9 | 6.9 | 8 | 9.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 510.555 | 504.661 | 508.14 | 620.271 | 498.871 | 483.064 | 461.728 | 443.528 | 423.947 | 417.688 | 382.574 | 380.98 | 370.266 | 336.924 | 336.257 | 344.482 | 343.86 | 343.369 | 345.824 | 352.145 | 342.971 | 336.929 | 318.212 | 314.569 | 311.741 | 317.15 | 296.473 | 281.915 | 275.365 | 264.786 | 224.841 | 221.571 | 227.435 | 216.097 | 199.081 | 199.75 | 209.889 | 148.838 | 142.08 | 129.697 | 128.622 | 130.676 | 127.239 | 125.457 | 117.739 | 111.783 | 139.317 | 63.886 | 64.042 | 62.206 | 62.907 | 62.507 | 59.46 | 57.142 | 44.268 | 43.656 | 44.791 | 44.416 | 47.371 | 47.34 | 46.184 | 46.98 | 48.792 | 44.757 | 44.562 | 46.208 | 45.883 | 36.774 | 36.141 | 32.124 | 28.275 | 28.534 | 28.346 | 24.509 | 24.938 | 25.331 | 22.824 | 23.08 | 23.608 | 22.98 | 23.106 | 23.607 | 24.132 | 24.921 | 25.505 | 26.304 | 26.772 | 27.5 | 28.259 | 28.941 | 29.632 | 30.598 | 17.259 | 17.866 | 18.528 | 18.968 | 19.214 | 20.116 | 20.682 | 21.3 | 21.5 | 21.9 | 22.3 | 22.6 | 22 | 22.9 | 22.4 | 21.8 | 19.9 | 19.6 | 19.1 | 18.8 | 18.5 | 25.4 | 24.9 | 24.3 | 23.3 | 23.3 | 23.3 | 23.3 | 22.7 | 23.3 | 22.9 | 23.2 | 23.9 | 25.5 | 25.8 | 26.1 | 26.2 | 26.5 | 33 | 33.4 | 33.4 | 33.7 | 34.2 | 34.4 | 34.5 | 34.8 | 35.4 | 3.2 | 2.8 | 3.2 | 3.5 |
Goodwill
| 2,506.81 | 2,471.721 | 2,473.323 | 2,486.31 | 2,452.419 | 2,451.866 | 2,429.167 | 2,411.834 | 2,287.42 | 2,221.12 | 2,236.441 | 2,243.469 | 2,106.182 | 1,932.172 | 1,928.644 | 1,934.261 | 1,855.361 | 1,841.684 | 1,835.787 | 1,849.747 | 1,809.359 | 1,781.772 | 1,738.737 | 1,743.175 | 1,823.258 | 1,824.755 | 1,293.896 | 1,264.81 | 1,158.654 | 1,134.994 | 1,098.843 | 1,092.722 | 1,109.341 | 1,051.954 | 983.998 | 983.339 | 977.247 | 833.382 | 819.274 | 808.491 | 723.64 | 719.265 | 701.844 | 687.955 | 635.718 | 690.462 | 667.609 | 526.011 | 505.183 | 484.627 | 487.29 | 477.812 | 439.7 | 426.708 | 370.752 | 369.989 | 372.049 | 357.295 | 358.035 | 358.506 | 361.515 | 361.064 | 334.839 | 266.663 | 248.779 | 247.929 | 211.612 | 109.814 | 129.241 | 110.942 | 101.247 | 101.258 | 100.102 | 98.832 | 35.196 | 4.818 | 78.97 | 81.515 | 81.515 | 74.761 | 74.761 | 74.761 | 74.761 | 74.761 | 74.761 | 74.761 | 74.761 | 62.764 | 63.6 | 63.327 | 89.6 | 74 | 12.4 | 12.604 | 0 | 13.1 | 0 | 13.5 | 13.7 | 14 | 13.2 | 13.3 | 13.5 | 14.4 | 13.6 | 13.8 | 13.9 | 12.9 | 13 | 13.1 | 13.2 | 13.3 | 7.6 | 7.6 | 7.7 | 13.8 | 0 | 7.9 | 0 | 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
| 1,650.962 | 1,650.965 | 1,669.472 | 1,693.076 | 1,775.546 | 1,790.771 | 1,791.062 | 1,794.232 | 1,781.801 | 1,805.036 | 1,835.157 | 1,875.377 | 1,574.601 | 1,406.629 | 1,428.294 | 1,450.381 | 1,420.6 | 1,429.802 | 1,434.139 | 1,443.381 | 1,440.421 | 1,442.755 | 1,371.385 | 1,361.024 | 1,275.142 | 1,292.771 | 787.513 | 780.426 | 786.352 | 774.976 | 691.49 | 696.171 | 701.839 | 792.945 | 734.795 | 749.43 | 669.7 | 494.328 | 494.379 | 492.031 | 437.732 | 441.461 | 445.813 | 447.944 | 419.951 | 376.474 | 379.432 | 233.341 | 230.062 | 226.137 | 231.798 | 234.726 | 216.426 | 216.966 | 187.085 | 189.254 | 191 | 184.384 | 187.073 | 189.572 | 186.795 | 188.668 | 194.753 | 125.501 | 125.726 | 127.438 | 125.686 | 52.522 | 53.844 | 36.2 | 34.963 | 35.306 | 35.767 | 34.895 | 98.757 | 134.255 | 107.458 | 107.815 | 107.815 | 101.061 | 101.06 | 101.061 | 101.061 | 101.061 | 101.061 | 101.061 | 101.061 | 101.061 | 89.941 | 26.3 | 89.627 | 89.793 | 0 | 0 | 12.83 | 13.056 | 13.283 | 13.509 | 13.736 | 14 | 13.2 | 13.3 | 13.5 | 13.6 | 13.6 | 13.8 | 13.9 | 12.9 | 13 | 13.1 | 13.2 | 13.3 | 7.6 | 7.6 | 7.7 | 7.8 | 7.8 | 7.9 | 8 | 8.1 | 8.1 | 8.2 | 8.3 | 8.3 | 8.4 | 17.5 | 17.5 | 17.6 | 16.9 | 19.7 | 19.9 | 20 | 0 | 0 | 17.9 | 0 | 0 | 0 | 17.5 | 9.7 | 10 | 10.3 | 10.6 |
Goodwill and Intangible Assets
| 4,157.772 | 4,122.686 | 4,142.795 | 4,179.386 | 4,227.965 | 4,242.637 | 4,220.229 | 4,206.066 | 4,069.221 | 4,026.156 | 4,071.598 | 4,118.846 | 3,680.783 | 3,338.801 | 3,356.938 | 3,384.642 | 3,275.961 | 3,271.486 | 3,269.926 | 3,293.128 | 3,249.78 | 3,224.527 | 3,110.122 | 3,104.199 | 3,098.4 | 3,117.526 | 2,081.409 | 2,045.236 | 1,945.006 | 1,909.97 | 1,790.333 | 1,788.893 | 1,811.18 | 1,844.899 | 1,718.793 | 1,732.769 | 1,646.947 | 1,327.71 | 1,313.653 | 1,300.522 | 1,161.372 | 1,160.726 | 1,147.657 | 1,135.899 | 1,055.669 | 1,066.936 | 1,047.041 | 759.352 | 735.245 | 710.764 | 719.088 | 712.538 | 656.126 | 643.674 | 557.837 | 559.243 | 563.049 | 541.679 | 545.108 | 548.078 | 548.31 | 549.732 | 529.592 | 392.164 | 374.505 | 375.367 | 337.298 | 162.336 | 183.085 | 147.142 | 136.21 | 136.564 | 135.869 | 133.727 | 133.953 | 134.255 | 107.458 | 107.815 | 107.815 | 101.061 | 101.06 | 101.061 | 101.061 | 101.061 | 101.061 | 101.061 | 101.061 | 101.061 | 89.941 | 89.627 | 89.627 | 89.793 | 12.4 | 12.604 | 12.83 | 13.056 | 13.283 | 13.509 | 13.736 | 14 | 13.2 | 13.3 | 13.5 | 13.6 | 13.6 | 13.8 | 13.9 | 12.9 | 13 | 13.1 | 13.2 | 13.3 | 7.6 | 7.6 | 7.7 | 7.8 | 7.8 | 7.9 | 8 | 8.1 | 8.1 | 8.2 | 8.3 | 8.3 | 8.4 | 17.5 | 17.5 | 17.6 | 16.9 | 19.7 | 19.9 | 20 | 0 | 0 | 17.9 | 0 | 0 | 0 | 17.5 | 9.7 | 10 | 10.3 | 10.6 |
Long Term Investments
| 0 | 41.741 | 44.43 | 39.882 | 58.875 | 54.85 | 46.72 | 58.18 | 68.003 | 35.069 | 26.124 | 3.645 | 1.465 | 1.188 | 3.014 | 0 | 0 | 0 | 0 | 1.83 | 1.384 | 3.238 | 8.16 | 13.487 | 26.485 | 20.875 | 16.946 | 10.266 | 7.705 | 7.894 | 9.585 | 8.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.915 | 6.814 | 8.033 | 7.945 | 8.877 | 8.28 | 7.042 | 6.738 | 22.34 | 26.306 | 30.621 | 33.194 | 83.589 | 86.91 | 74.159 | 76.052 | 35.115 | 32.787 | 33.168 | 36.932 | 26.541 | 28.37 | 30.562 | 32.188 | 39.483 | 40.807 | 46.284 | 44.565 | 45.225 | 46.876 | 46.863 | 51.699 | 16.292 | 11.341 | 10.833 | 11.438 | 8.768 | 4.773 | 3.711 | 2.925 | 2.853 | 3.337 | 2.87 | 1.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.8 | 16.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.98 | 1.98 | 1.98 | 1.98 | 0 | 0 | 0.809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 234.229 | 206.542 | 205.084 | 93.349 | 167.163 | 159.723 | 159.899 | 154.358 | 137.812 | 138.894 | 139.428 | 139.848 | 129.011 | 133.035 | 126.435 | 126.805 | 124.066 | 115.793 | 121.399 | 108.912 | 107.405 | 108.682 | 109.916 | 23.744 | 23.92 | 25.388 | 26.127 | 25.842 | 26.317 | 26.69 | 33.986 | 34.432 | 30.549 | 24.348 | 23.29 | 22.032 | 21.459 | 20.998 | 21.402 | 18.856 | 18.935 | 20.022 | 8.805 | 10.475 | 12.932 | 13.695 | 21.243 | 8.44 | 10.161 | 4.721 | 3.912 | 4.084 | 5.601 | 6.892 | 6.427 | 6.614 | 5.505 | 4.395 | 4.542 | 3.902 | 3.403 | 2.877 | 2.989 | 7.88 | 3.836 | 3.041 | 2.526 | 3.079 | 1.849 | 2.113 | 2.055 | 2.249 | 2.418 | 3.061 | 2.924 | 2.697 | 2.555 | 2.107 | 2.469 | 1.622 | 1.662 | 1.563 | 1.43 | 1.671 | 1.766 | 1.654 | 1.688 | 1.61 | 6.543 | 6.808 | 7.211 | 7.589 | 0.595 | 1.218 | 0.532 | 1.824 | 1.087 | 2.208 | 2.517 | 3.3 | 8.9 | 9.5 | 8.9 | 8.1 | 6.5 | 6.1 | 6.2 | 5.9 | 3.7 | 4.3 | 3.8 | 4.6 | 4.9 | 4.9 | 5.3 | 5 | 4.8 | 4.7 | 5.7 | 4 | 3 | 2.9 | 2.9 | 2.9 | 3 | 4.7 | 4.9 | 5 | 5.2 | 5.7 | 4.1 | 4.1 | 24.4 | 24.5 | 4.6 | 22.3 | 21.9 | 21.7 | 4.2 | 1 | 1 | 0.6 | 0.7 |
Total Non-Current Assets
| 4,909.471 | 4,882.444 | 4,908.482 | 4,940.833 | 4,961.751 | 4,948.554 | 4,895.618 | 4,868.87 | 4,721.323 | 4,644.113 | 4,650.345 | 4,676.513 | 4,265.114 | 3,896.858 | 3,896.803 | 3,931.981 | 3,779.002 | 3,763.435 | 3,770.317 | 3,792.947 | 3,728.081 | 3,701.746 | 3,576.972 | 3,488.187 | 3,500.029 | 3,521.746 | 2,467.239 | 2,407.824 | 2,299.618 | 2,256.216 | 2,105.608 | 2,105.437 | 2,085.456 | 2,096.685 | 1,951.997 | 1,965.989 | 1,887.063 | 1,502.319 | 1,480.846 | 1,452 | 1,311.782 | 1,314.761 | 1,286.571 | 1,273.472 | 1,186.34 | 1,192.414 | 1,207.601 | 831.678 | 809.448 | 777.691 | 785.907 | 779.129 | 721.187 | 707.708 | 608.532 | 609.513 | 613.345 | 590.49 | 597.021 | 599.32 | 597.897 | 599.589 | 581.373 | 444.801 | 422.903 | 424.616 | 391.507 | 219.118 | 221.075 | 181.379 | 166.54 | 167.347 | 166.633 | 161.297 | 161.815 | 162.283 | 132.837 | 133.002 | 133.892 | 125.663 | 125.828 | 126.231 | 126.623 | 127.653 | 128.332 | 129.019 | 129.521 | 130.171 | 126.723 | 127.356 | 128.45 | 129.96 | 30.254 | 31.688 | 32.699 | 33.848 | 33.584 | 35.833 | 36.935 | 38.6 | 43.6 | 44.7 | 44.7 | 44.3 | 42.1 | 42.8 | 42.5 | 40.6 | 36.6 | 37 | 36.1 | 36.7 | 31 | 37.9 | 37.9 | 37.1 | 35.9 | 35.9 | 37 | 35.4 | 33.8 | 34.4 | 34.1 | 34.4 | 35.3 | 47.7 | 48.2 | 48.7 | 48.3 | 51.9 | 57 | 57.5 | 57.8 | 58.2 | 56.7 | 56.7 | 56.4 | 56.5 | 57.1 | 13.9 | 13.8 | 14.1 | 14.8 |
Total Assets
| 7,201.081 | 7,025.783 | 6,930.405 | 6,906.692 | 6,922.608 | 6,984.758 | 6,956.137 | 6,874.866 | 6,671.861 | 6,579.373 | 6,474.165 | 6,383.598 | 5,772.851 | 5,422.783 | 5,289.913 | 5,202.474 | 5,020.184 | 5,414.701 | 5,277.979 | 5,002.143 | 4,928.528 | 4,886.669 | 4,688.117 | 4,549.781 | 4,578.609 | 4,602.203 | 3,426.894 | 3,339.713 | 3,201.143 | 3,140.535 | 2,943.031 | 2,917.136 | 2,915.468 | 2,931.67 | 2,777.944 | 2,761.151 | 2,710.779 | 2,155.948 | 2,142.836 | 2,066.131 | 1,913.917 | 1,926.099 | 1,915.842 | 1,819.206 | 1,700.488 | 1,710.551 | 1,697.754 | 1,244.28 | 1,194.002 | 1,141.014 | 1,151.633 | 1,146.512 | 1,030.367 | 1,019.086 | 881.764 | 873.172 | 866.638 | 823.857 | 810.66 | 816.346 | 823.181 | 821.057 | 831.98 | 654.498 | 648.035 | 656.743 | 606.826 | 411.079 | 387.296 | 315.921 | 291.573 | 285.022 | 283.462 | 274.139 | 265.683 | 263.918 | 215.64 | 216.122 | 223.355 | 209.675 | 202.375 | 202.809 | 198.173 | 194.62 | 197.134 | 203.952 | 207.126 | 207.962 | 197.365 | 197.57 | 196.405 | 200.497 | 69.923 | 76.949 | 76.237 | 78.31 | 82.197 | 96.313 | 94.794 | 99 | 102 | 98.1 | 97.1 | 96.6 | 101.4 | 101.4 | 99.2 | 103.5 | 91.8 | 93.9 | 89.8 | 86 | 85.6 | 93.9 | 90.1 | 84 | 82.1 | 82.3 | 82.9 | 76.6 | 73.5 | 75.8 | 74.1 | 73.2 | 77.2 | 86.4 | 85.5 | 83.3 | 82.6 | 90.5 | 92.3 | 90.1 | 92.8 | 92.1 | 93.3 | 94.1 | 98.9 | 96.4 | 104.4 | 22.8 | 20.7 | 22.1 | 24.2 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 214.699 | 238.733 | 233.432 | 227.08 | 224.375 | 232.74 | 282.032 | 271.374 | 261.169 | 323.155 | 305.344 | 304.74 | 254.287 | 223.425 | 213.431 | 182.773 | 152.262 | 124.995 | 191.724 | 173.693 | 181.171 | 193.124 | 194.911 | 188.299 | 197.75 | 188.256 | 145.366 | 146.333 | 144.474 | 148.913 | 145.851 | 146.921 | 147.104 | 158.115 | 156.175 | 157.758 | 181.768 | 109.86 | 111.424 | 98.327 | 101.675 | 105.329 | 100.701 | 96.518 | 94.557 | 92.867 | 88.879 | 69.653 | 74.101 | 66.524 | 60.83 | 63.394 | 52.473 | 55.773 | 46.78 | 52.945 | 51.65 | 44.658 | 39.041 | 38.58 | 39.879 | 35.747 | 44.961 | 32.543 | 34.377 | 42.868 | 36.904 | 26.576 | 32.825 | 24.122 | 20.618 | 19.689 | 18.749 | 19.779 | 20.809 | 17.576 | 14.039 | 13.999 | 16.543 | 11.298 | 15.042 | 15.318 | 15.455 | 11.901 | 13.625 | 8.328 | 12.962 | 13.488 | 13.871 | 13.969 | 10.753 | 11.491 | 5.496 | 5.738 | 4.964 | 7.211 | 7.148 | 7.723 | 8.735 | 8.9 | 8.2 | 8.8 | 9.2 | 10.9 | 9.5 | 8.9 | 9 | 11.6 | 11.7 | 13.5 | 13.1 | 10.4 | 12.2 | 16.1 | 14.1 | 14 | 12.4 | 14.1 | 14.9 | 11.3 | 11.3 | 13.3 | 14.4 | 12.6 | 12.5 | 10.2 | 10 | 8.7 | 10.4 | 8.3 | 9.2 | 7.4 | 7.1 | 7 | 8.3 | 7 | 11 | 9.5 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 69.246 | 69.618 | 70.621 | 71.239 | 70.964 | 71.09 | 70.129 | 70.833 | 68.58 | 72.448 | 49.7 | 50.046 | 43.54 | 45.509 | 43.134 | 45.437 | 46.449 | 46.801 | 45.207 | 24.721 | 26.401 | 24.586 | 23.901 | 3.207 | 3.125 | 6.297 | 5.113 | 5.149 | 5.192 | 4.86 | 4.86 | 5.883 | 6.811 | 53.755 | 57.046 | 32.059 | 37.195 | 10.21 | 8.926 | 9.402 | 8.831 | 8.21 | 6.9 | 1.408 | 0.778 | 0.624 | 1.669 | 1.85 | 3.409 | 5.696 | 315.104 | 315.831 | 6.771 | 7.033 | 6.141 | 5.097 | 5.349 | 5.677 | 7.015 | 7.517 | 6.89 | 5.98 | 5.628 | 6.377 | 7.803 | 8.705 | 2.661 | 2.683 | 16.765 | 16.572 | 16.347 | 16.838 | 16.704 | 15.337 | 14.405 | 13.78 | 12.355 | 11.73 | 11.105 | 10.48 | 0 | 0 | 15.975 | 14.5 | 13.9 | 13.5 | 14.05 | 14.4 | 11.5 | 13.5 | 11.012 | 10.047 | 0.01 | 0.013 | 0.011 | 0.249 | 0 | 0 | 7.729 | 7.1 | 2.1 | 2.2 | 1.8 | 1.9 | 4.6 | 2.8 | 3 | 3.6 | 2.8 | 2.8 | 2.8 | 3.9 | 2.6 | 2.5 | 2.4 | 1.7 | 2 | 2 | 1.9 | 1.8 | 6.8 | 6.5 | 4.8 | 3 | 3.1 | 5.1 | 4.8 | 3.1 | 5.8 | 4 | 4 | 3.1 | 5.3 | 4.6 | 3.1 | 1.6 | 2.4 | 2.8 | 10 | 2.5 | 0.6 | 9.8 | 10.9 |
Tax Payables
| 19.053 | 23.286 | 21.078 | 24.568 | 24.889 | 25.853 | 25.091 | 24.044 | 19.786 | 21.303 | 20.256 | 22.684 | 17.38 | 17.185 | 16.73 | 22.03 | 23.438 | 13.653 | 11.848 | 19.862 | 17.853 | 16.351 | 13.632 | 19.452 | 15.509 | 15.831 | 14.481 | 20.881 | 16.834 | 13.093 | 10.824 | 13.565 | 11.467 | 10.048 | 9.69 | 13.537 | 11.272 | 6.827 | 7.032 | 7.66 | 6.433 | 6.404 | 5.654 | 5.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 112.629 | 121.036 | 110.673 | 118.681 | 141.388 | 158.133 | 177.19 | 185.824 | 189.863 | 197.6 | 160.204 | 133.315 | 132.984 | 111.657 | 108.766 | 93.871 | 86.103 | 81.504 | 102.564 | 74.511 | 71.394 | 56.099 | 58.475 | 57.913 | 69.936 | 69.746 | 51.276 | 31.069 | 40.039 | 40.394 | 44.909 | 41.735 | 52.4 | 60.663 | 56.871 | 57.595 | 57.835 | 44.794 | 37.273 | 20.367 | 26.483 | 26.142 | 31.955 | 31.276 | 34.212 | 40.664 | 49.72 | 37.392 | 35.083 | 33.622 | 35.294 | 0 | 15.371 | 10.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.471 | -13.454 | -10.993 | -10.062 | -0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 399.085 | 705.08 | 691.585 | 722.106 | 689.899 | 678.392 | 749.865 | 749.557 | 688.488 | 626.543 | 653.851 | 692.444 | 374.645 | 334.061 | 332.376 | 356.147 | 288.742 | 417.593 | 440.716 | 519.159 | 501.248 | 480.804 | 466.836 | 290.081 | 287.852 | 275.924 | 239.375 | 270.221 | 300.149 | 277.762 | 288.361 | 280.305 | 320.225 | 295.474 | 290.321 | 306.691 | 289.465 | 214.445 | 206.355 | 212.925 | 212.97 | 196.161 | 187.588 | 207.697 | 187.198 | 179.225 | 199.479 | 133.54 | 120.779 | 113.678 | 111.346 | 137.146 | 115.395 | 109.763 | 102.517 | 125.81 | 113.185 | 95.69 | 82.871 | 100.259 | 126.232 | 119.033 | 119.985 | 102.579 | 98.535 | 92.772 | 84.607 | 95.581 | 84.236 | 59.114 | 52.899 | 69.636 | 67.463 | 58.977 | 51.637 | 62.689 | 48.166 | 43.488 | 40.507 | 51.311 | 41.148 | 37.267 | 34.899 | 37.076 | 37.614 | 36.934 | 36.539 | 36.013 | 36.829 | 38.946 | 36.507 | 38.438 | 13.659 | 14.09 | 12.967 | 17.918 | 19.982 | 23.706 | 13.831 | 16.3 | 15.7 | 13 | 11.3 | 8.9 | 9.6 | 9.2 | 7.1 | 9.3 | 10.4 | 10.3 | 9.8 | 10 | 7.8 | 9.2 | 9.2 | 9.8 | 11.3 | 10 | 9.7 | 11.1 | 8.7 | 8.6 | 7.6 | 8.6 | 9.2 | 10.2 | 9.9 | 10.5 | 9.5 | 10.5 | 12.6 | 12.6 | 13.8 | 13.4 | 9.3 | 9.2 | 10.1 | 9 | 20.7 | 6 | 4.8 | 5.9 | 5.3 |
Total Current Liabilities
| 814.712 | 856.863 | 840.883 | 851.094 | 864.247 | 878.405 | 990.309 | 988.284 | 937.778 | 976.414 | 918.401 | 914.888 | 822.836 | 731.837 | 714.437 | 700.258 | 596.994 | 504.553 | 607.232 | 593.137 | 585.244 | 565.297 | 561.557 | 558.952 | 574.172 | 556.054 | 455.611 | 473.653 | 466.649 | 444.628 | 449.896 | 488.409 | 485.607 | 517.392 | 513.232 | 509.971 | 519.7 | 341.342 | 333.737 | 328.314 | 329.909 | 316.104 | 300.843 | 311.385 | 282.533 | 272.716 | 290.027 | 242.435 | 233.372 | 219.52 | 522.574 | 549.617 | 190.01 | 182.636 | 155.438 | 183.852 | 170.184 | 146.025 | 128.927 | 146.356 | 173.001 | 160.76 | 170.574 | 141.499 | 140.715 | 144.345 | 124.172 | 124.84 | 133.826 | 99.808 | 89.864 | 106.163 | 102.916 | 94.093 | 86.851 | 94.045 | 74.56 | 69.217 | 68.155 | 73.089 | 56.19 | 52.585 | 66.329 | 63.477 | 65.139 | 58.762 | 63.551 | 63.901 | 62.2 | 66.415 | 58.272 | 57.774 | 19.165 | 19.841 | 17.942 | 25.378 | 27.13 | 31.429 | 30.295 | 32.3 | 26 | 24 | 22.3 | 21.7 | 23.7 | 20.9 | 19.1 | 24.5 | 24.9 | 26.6 | 25.7 | 24.3 | 22.6 | 27.8 | 25.7 | 25.5 | 25.7 | 26.1 | 26.5 | 24.2 | 26.8 | 28.4 | 26.8 | 24.2 | 24.8 | 25.5 | 24.7 | 22.3 | 25.7 | 22.8 | 25.8 | 23.1 | 26.2 | 25 | 20.7 | 17.8 | 23.5 | 21.3 | 30.7 | 8.5 | 5.4 | 15.7 | 16.2 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,361.252 | 2,359.996 | 2,370.107 | 2,467.923 | 2,535.896 | 2,687.544 | 2,688.417 | 2,676.741 | 2,693.325 | 2,647.313 | 2,570.132 | 2,387.001 | 1,866.022 | 1,795.593 | 1,801.04 | 1,706.652 | 1,808.973 | 2,372.945 | 2,177.154 | 1,870.246 | 2,031.886 | 2,055.514 | 1,954.056 | 1,888.898 | 1,955.243 | 2,060.328 | 1,043.885 | 1,023.732 | 945.516 | 798.414 | 723.745 | 726.243 | 826.51 | 862.571 | 706.074 | 734.414 | 717.704 | 564.104 | 630.108 | 588.765 | 506.552 | 584.488 | 648.543 | 570.19 | 536.608 | 617.409 | 636.757 | 258.22 | 265.905 | 268.503 | 1.519 | 1.504 | 296.868 | 302.411 | 233.455 | 208.92 | 238.259 | 243.331 | 263.961 | 268.124 | 288.118 | 315.079 | 340.461 | 228.323 | 249.85 | 265.868 | 269.996 | 93.514 | 91.083 | 68.856 | 71.134 | 65.964 | 80.525 | 94.007 | 106.135 | 107.815 | 91.744 | 109.564 | 127.357 | 113.243 | 40.615 | 48.315 | 37.675 | 42 | 48.25 | 67.54 | 70.551 | 73.562 | 67.981 | 70.043 | 81.19 | 86.916 | 4.791 | 12.053 | 13.081 | 8.29 | 7.122 | 17.514 | 18.008 | 21 | 26.6 | 24.6 | 25.8 | 25.9 | 24.5 | 24.3 | 23.8 | 24.3 | 38.6 | 39.7 | 38.1 | 37.4 | 45.1 | 47.5 | 46 | 41.3 | 42.7 | 44 | 45.1 | 42.7 | 39.2 | 41.4 | 42.4 | 44.4 | 46.7 | 57.5 | 57.8 | 56.5 | 52.2 | 62.7 | 60.7 | 61.3 | 61.2 | 60.7 | 62 | 65.4 | 63.8 | 64.4 | 62.5 | 3.2 | 9.1 | 6 | 6.1 |
Deferred Revenue Non-Current
| 0 | 14.746 | 15.314 | 15.721 | 5.42 | 8.482 | 13.195 | 12.495 | 0 | 11.063 | 11.089 | 219.68 | 432.909 | 450.298 | 462.869 | 469.5 | 252.42 | 255.169 | 261.441 | 289.086 | 226.074 | 239.785 | 253.233 | 253.119 | 298.628 | 309.573 | 338.843 | 334.511 | 325.127 | 323.795 | 320.021 | 322.988 | 157.107 | 166.864 | 182.343 | 207.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.264 | -8.264 | -7.878 | -7.878 | 0 | 0 | -8.698 | -8.698 | -8.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 241.107 | 193.512 | 207.806 | 216.143 | 214.021 | 216.22 | 218.377 | 220.204 | 220.4 | 199.367 | 200.5 | 186.935 | 165.1 | 131.658 | 126.068 | 147.224 | 137.276 | 133.324 | 130.842 | 133.5 | 124.071 | 128.342 | 115.937 | 113.896 | 110.984 | 102.636 | 91.433 | 87.815 | 108.19 | 102.621 | 88.217 | 77.76 | 68.026 | 67.433 | 121.675 | 113.01 | 84.799 | 91.954 | 92.241 | 88.8 | 68.446 | 72.468 | 71.706 | 61.433 | 45.065 | 44.588 | 43.947 | 44.838 | 36.82 | 40.281 | 42.199 | 37.845 | 21.505 | 26.497 | 12.672 | 11.858 | 14.379 | 14.375 | 14.375 | 14.187 | 12.45 | 12.123 | 15.248 | 33.687 | 20.856 | 24.777 | 13.534 | 0 | 5.24 | 3.749 | 2.665 | 5.867 | 10.372 | 9.2 | 9.509 | 8.207 | 5.978 | 8.002 | 8.149 | 11.434 | 8.264 | 8.264 | 8.264 | 8.264 | 7.878 | 7.878 | 7.878 | 0 | 8.698 | 8.698 | 8.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 191.069 | 193.501 | 200.37 | 121.643 | 197.901 | 203.063 | 196.835 | 191.89 | 321.815 | 338.309 | 357.165 | 400.498 | 619.923 | 637.819 | 653.156 | 671.691 | 445.619 | 464.362 | 468.045 | 458.446 | 331.296 | 339.265 | 330.508 | 322.832 | 364.577 | 382.029 | 395.307 | 393.365 | 369.286 | 367.312 | 357.44 | 359.406 | 188.864 | 199.347 | 212.627 | 349.936 | 254.262 | 63.595 | 58.313 | 53.492 | 45.992 | 42.029 | 38.477 | 37.851 | 54.779 | 51.259 | 52.942 | 48.76 | 51.722 | 46.405 | 45.598 | 46.577 | 46.123 | 45.41 | 44.245 | 43.629 | 44.116 | 43.537 | 44.124 | 45.024 | 30.452 | 30.825 | 21.984 | 23.029 | 18.847 | 22.617 | 15.472 | 9.813 | 9.456 | 14.059 | 13.764 | 6.455 | 6.467 | 6.338 | 5.702 | 5.351 | 4.924 | 5.007 | 4.892 | 4.694 | 14.132 | 17.148 | 18.042 | 18.789 | 18.063 | 18.048 | 17.964 | 25.867 | 20.452 | 17.705 | 14.067 | 13.862 | 6.125 | 6.082 | 7.308 | 7.181 | 3.195 | 3.11 | 2.365 | 2.5 | 5.1 | 4.9 | 4.6 | 4.3 | 2 | 1.9 | 0 | 0 | 0.1 | -0.1 | 0 | -0.1 | 0 | 0.1 | 0.1 | 0 | -0.1 | 0 | 0.1 | -0.1 | 0.1 | 0 | 0.1 | -0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 4 | 4 | 0 | 1.4 |
Total Non-Current Liabilities
| 2,793.428 | 2,747.009 | 2,778.283 | 2,805.709 | 2,963.146 | 3,106.827 | 3,103.629 | 3,088.835 | 3,235.54 | 3,184.989 | 3,127.797 | 2,974.434 | 2,651.045 | 2,565.07 | 2,580.264 | 2,525.567 | 2,391.868 | 2,970.631 | 2,776.041 | 2,462.192 | 2,487.253 | 2,523.121 | 2,400.501 | 2,325.626 | 2,430.804 | 2,544.993 | 1,530.625 | 1,504.912 | 1,422.992 | 1,268.347 | 1,169.402 | 1,163.409 | 1,083.4 | 1,129.351 | 1,040.376 | 1,084.35 | 1,056.765 | 719.653 | 780.662 | 731.057 | 620.99 | 698.985 | 758.726 | 669.474 | 636.452 | 713.256 | 733.646 | 351.818 | 354.447 | 355.189 | 89.316 | 85.926 | 364.496 | 374.318 | 290.372 | 264.407 | 296.754 | 301.243 | 322.46 | 327.335 | 331.02 | 358.027 | 377.693 | 285.039 | 289.553 | 313.262 | 285.468 | 103.327 | 105.779 | 86.664 | 87.563 | 78.286 | 97.364 | 109.545 | 121.346 | 121.373 | 102.646 | 122.573 | 140.398 | 129.371 | 63.011 | 73.727 | 63.981 | 69.053 | 74.191 | 93.466 | 96.393 | 99.429 | 88.433 | 87.748 | 95.257 | 100.778 | 10.916 | 18.135 | 20.389 | 15.471 | 10.317 | 20.624 | 20.373 | 23.5 | 31.7 | 29.5 | 30.4 | 30.2 | 26.5 | 26.2 | 23.8 | 24.3 | 38.7 | 39.6 | 38.1 | 37.3 | 45.1 | 47.6 | 46.1 | 41.3 | 42.6 | 44 | 45.2 | 42.6 | 39.3 | 41.4 | 42.5 | 44.3 | 46.8 | 57.6 | 57.9 | 56.5 | 52.2 | 62.6 | 60.7 | 61.2 | 61.2 | 60.7 | 61.9 | 65.4 | 63.8 | 64.4 | 62.5 | 7.2 | 13.1 | 6 | 7.5 |
Total Liabilities
| 3,608.14 | 3,603.872 | 3,619.166 | 3,656.803 | 3,827.393 | 3,985.232 | 4,093.938 | 4,077.119 | 4,173.318 | 4,161.403 | 4,046.198 | 3,889.322 | 3,473.881 | 3,296.907 | 3,294.701 | 3,225.825 | 2,988.862 | 3,475.184 | 3,383.273 | 3,055.329 | 3,072.497 | 3,088.418 | 2,962.058 | 2,884.578 | 3,004.976 | 3,101.047 | 1,986.236 | 1,978.565 | 1,889.641 | 1,712.975 | 1,619.298 | 1,651.818 | 1,569.007 | 1,646.743 | 1,553.608 | 1,594.321 | 1,576.465 | 1,060.995 | 1,114.399 | 1,059.371 | 950.899 | 1,015.089 | 1,059.569 | 980.859 | 918.985 | 985.972 | 1,023.673 | 594.253 | 587.819 | 574.709 | 611.89 | 635.543 | 554.506 | 556.954 | 445.81 | 448.259 | 466.938 | 447.268 | 451.387 | 473.691 | 504.021 | 518.787 | 548.267 | 426.538 | 430.268 | 457.607 | 409.64 | 228.167 | 239.605 | 186.472 | 177.427 | 184.449 | 200.28 | 203.638 | 208.197 | 215.418 | 177.206 | 191.79 | 208.553 | 202.46 | 119.201 | 126.312 | 130.31 | 132.53 | 139.33 | 152.228 | 159.944 | 163.33 | 150.633 | 154.163 | 153.529 | 158.552 | 30.081 | 37.976 | 38.331 | 40.849 | 37.447 | 52.053 | 50.668 | 55.8 | 57.7 | 53.5 | 52.7 | 51.9 | 50.2 | 47.1 | 42.9 | 48.8 | 63.6 | 66.2 | 63.8 | 61.6 | 67.7 | 75.4 | 71.8 | 66.8 | 68.3 | 70.1 | 71.7 | 66.8 | 66.1 | 69.8 | 69.3 | 68.5 | 71.6 | 83.1 | 82.6 | 78.8 | 77.9 | 85.4 | 86.5 | 84.3 | 87.4 | 85.7 | 82.6 | 83.2 | 87.3 | 85.7 | 93.2 | 15.7 | 18.5 | 21.7 | 23.7 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 423.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 11.3 | 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 |
Common Stock
| 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.147 | 0.147 | 0.147 | 0.147 | 0.147 | 0.147 | 0.147 | 0.147 | 0.147 | 0.147 | 0.146 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.145 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.144 | 0.141 | 0.141 | 0.14 | 0.139 | 0.139 | 0.137 | 0.138 | 0.138 | 0.137 | 0.137 | 0.137 | 0.137 | 0.136 | 0.136 | 0.136 | 0.135 | 0.136 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.119 | 0.118 | 0.117 | 0.117 | 0.117 | 0.117 | 0.117 | 0.117 | 0.117 | 0.117 | 0.116 | 0.114 | 0.113 | 0.113 | 0.113 | 0.113 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 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 |
Retained Earnings
| 4,215.883 | 4,101.717 | 3,986.322 | 3,899.754 | 3,823.461 | 3,714.811 | 3,597.961 | 3,498.872 | 3,365.675 | 3,261.306 | 3,148.058 | 3,062.303 | 2,959.625 | 2,783.659 | 2,663.074 | 2,568.756 | 2,516.919 | 2,456.403 | 2,435.241 | 2,361.462 | 2,252.465 | 2,170.445 | 2,078.235 | 2,009.233 | 1,914.394 | 1,841.489 | 1,757.5 | 1,697.618 | 1,622.432 | 1,547.761 | 1,470.192 | 1,399.49 | 1,318.554 | 1,242.703 | 1,169.812 | 1,115.274 | 1,064.987 | 1,016.161 | 961.895 | 923.664 | 871.915 | 812.202 | 763.797 | 730.352 | 680.431 | 639.489 | 602.325 | 576.424 | 538.635 | 508.867 | 477.822 | 455.727 | 421.168 | 397.707 | 378.079 | 360.254 | 339.26 | 318.657 | 301.149 | 287.387 | 269.513 | 254.012 | 240.298 | 230.797 | 213.484 | 197.194 | 180.077 | 166.896 | 151.64 | 137.584 | 125.002 | 115.917 | 104.858 | 92.681 | 81.591 | 73.54 | 66.306 | 56.678 | 47.71 | 41.362 | 42.021 | 35.35 | 27.061 | 21.47 | 17.93 | 12.279 | 7.682 | 5.073 | 7.162 | 2.825 | -0.315 | -1.029 | -0.35 | -1.442 | -2.118 | -2.665 | -3.058 | -4.165 | -4.807 | -5.3 | -4.9 | -4.3 | -4.7 | -4.3 | 0.1 | 1 | 0.2 | -0.3 | -1.9 | -3.2 | -4.2 | -5.6 | -12.5 | -11.5 | -11.6 | -12.3 | -13.4 | -14.4 | -15.1 | -15.8 | -17 | -17.9 | -18.7 | -18.9 | -18.1 | -23.9 | -23.9 | -22.3 | -21.7 | -21.7 | -20.8 | -20.4 | -17.8 | 16.8 | -12.7 | 12.1 | -11.4 | -11.4 | -11.1 | -11 | -14.8 | -15.4 | -14.3 |
Accumulated Other Comprehensive Income/Loss
| -208.156 | -256.638 | -245.243 | -223.198 | -285.858 | -253.712 | -262.643 | -278.472 | -453.859 | -414.373 | -347.567 | -359.084 | -502.205 | -489.25 | -490.6 | -488.428 | -373.189 | -395.56 | -410.26 | -350.933 | -327.843 | -301.738 | -280.423 | -276.476 | -275.978 | -272.1 | -246.936 | -266.419 | -254.893 | -264.542 | -275.515 | -284.323 | -112.16 | -91.654 | -73.151 | -76.412 | -54.446 | -40.698 | -47.58 | -31.431 | -17.826 | -5.221 | -6.854 | -8.635 | -13.031 | -19.212 | -17.223 | -12.399 | -15.801 | -21.987 | -14.535 | -20.534 | -13.969 | -2.388 | -3.401 | -4.034 | -4.629 | -7.107 | -5.515 | -4.869 | -5.888 | -6.719 | -8.783 | -8.262 | -0.576 | 1.961 | 1.056 | 0.755 | 0.732 | 0.614 | 0.333 | 0.437 | -0.373 | -0.12 | -0.495 | -14.798 | -15.409 | -16.627 | -11.598 | -5.057 | -1.965 | -1.97 | -2.213 | -2.309 | -2.481 | -2.887 | -2.818 | -2.753 | -2.69 | -1.254 | -1.199 | -1.269 | -1.702 | -1.412 | -1.724 | -1.792 | -1.99 | -2.474 | -2.158 | -2.6 | -2.2 | -2.5 | -4.6 | -4.8 | 0.2 | 2 | 0.4 | -2.8 | -1.2 | -0.4 | -0.6 | -0.4 | -0.6 | -23 | -0.8 | -0.4 | -14 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -414.934 | -423.316 | -429.988 | -426.815 | -442.536 | -461.721 | -473.266 | -422.8 | -413.42 | -429.11 | -372.671 | -209.09 | -158.597 | -168.68 | -177.409 | -103.826 | -112.554 | -121.471 | -130.42 | -63.86 | -68.736 | -70.601 | -71.898 | -67.699 | -64.928 | -68.378 | -70.051 | -70.196 | -56.182 | 144.196 | 128.912 | 150.007 | 139.923 | 133.734 | 127.531 | 127.824 | 123.629 | 119.346 | 113.978 | 114.383 | 108.785 | 103.885 | 99.186 | 116.486 | 113.959 | 104.158 | 88.838 | 85.861 | 83.209 | 79.286 | 76.317 | 75.639 | 68.524 | 66.675 | 61.139 | 68.556 | 64.932 | 64.902 | 63.503 | 347.388 | 55.399 | 54.842 | 52.062 | 5.305 | 4.739 | -0.139 | 15.933 | 15.141 | -4.8 | -8.867 | -11.306 | -98.46 | -21.42 | -22.177 | -23.727 | -10.359 | -27.612 | -31.695 | -32.814 | -29.204 | 43.005 | 43.004 | 42.902 | 42.816 | 42.245 | 42.222 | 42.208 | 42.202 | 42.15 | 41.726 | 44.28 | 41.887 | 41.784 | 41.717 | 41.638 | 41.808 | 49.688 | 50.789 | 50.981 | 51 | 51.3 | 51.3 | 53.6 | 51.3 | 50.8 | 51.2 | 53.3 | 55.3 | 28.9 | 28.6 | 28.4 | 28.4 | 29 | 39.7 | 28.7 | 28 | 39.2 | 25.6 | 24.5 | 23.8 | 22.6 | 22.2 | 21.9 | 22.1 | 22.3 | 22.3 | 22.3 | 22.4 | 22.3 | 22.4 | 22.4 | 22.4 | 22.4 | -11.2 | 22.4 | -2.1 | 22.1 | 22.1 | 22.3 | 18.1 | 17 | 15.8 | 14.8 |
Total Shareholders Equity
| 3,592.941 | 3,421.911 | 3,311.239 | 3,249.889 | 3,095.215 | 2,999.526 | 2,862.199 | 2,797.747 | 2,498.543 | 2,417.97 | 2,427.967 | 2,494.276 | 2,298.97 | 2,125.876 | 1,995.212 | 1,976.649 | 2,031.322 | 1,939.517 | 1,894.706 | 1,946.814 | 1,856.031 | 1,798.251 | 1,726.059 | 1,665.203 | 1,573.633 | 1,501.156 | 1,440.658 | 1,361.148 | 1,311.502 | 1,427.56 | 1,323.733 | 1,265.318 | 1,346.461 | 1,284.927 | 1,224.336 | 1,166.83 | 1,134.314 | 1,094.953 | 1,028.437 | 1,006.76 | 963.018 | 911.01 | 856.273 | 838.347 | 781.503 | 724.579 | 674.081 | 650.027 | 606.183 | 566.305 | 539.743 | 510.969 | 475.861 | 462.132 | 435.954 | 424.913 | 399.7 | 376.589 | 359.273 | 342.655 | 319.16 | 302.27 | 283.713 | 227.96 | 217.767 | 199.136 | 197.186 | 182.912 | 147.691 | 129.449 | 114.146 | 100.573 | 83.182 | 70.501 | 57.486 | 48.5 | 38.434 | 24.332 | 14.802 | 7.215 | 83.174 | 76.497 | 67.863 | 62.09 | 57.804 | 51.724 | 47.182 | 44.632 | 46.732 | 43.407 | 42.876 | 41.945 | 39.842 | 38.973 | 37.906 | 37.461 | 44.75 | 44.26 | 44.126 | 43.2 | 44.3 | 44.6 | 44.4 | 44.7 | 51.2 | 54.3 | 54 | 52.6 | 25.9 | 25.1 | 23.7 | 22.5 | 16 | 16.6 | 16.4 | 15.4 | 11.8 | 10.3 | 9.4 | 8 | 5.6 | 4.3 | 3.2 | 3.2 | 4.2 | -1.6 | -1.6 | 0.1 | 0.6 | 0.7 | 1.6 | 2 | 4.6 | 5.6 | 9.7 | 10 | 10.7 | 10.7 | 11.2 | 7.1 | 2.2 | 0.4 | 0.5 |
Total Equity
| 3,592.941 | 3,421.911 | 3,311.239 | 3,249.889 | 3,095.215 | 2,999.526 | 2,862.199 | 2,797.747 | 2,498.543 | 2,417.97 | 2,427.967 | 2,494.276 | 2,298.97 | 2,125.876 | 1,995.212 | 1,976.649 | 2,031.322 | 1,939.517 | 1,894.706 | 1,946.814 | 1,856.031 | 1,798.251 | 1,726.059 | 1,665.203 | 1,573.633 | 1,501.156 | 1,440.658 | 1,361.148 | 1,311.502 | 1,427.56 | 1,323.733 | 1,265.318 | 1,346.461 | 1,284.927 | 1,224.336 | 1,166.83 | 1,134.314 | 1,094.953 | 1,028.437 | 1,006.76 | 963.018 | 911.01 | 856.273 | 838.347 | 781.503 | 724.579 | 674.081 | 650.027 | 606.183 | 566.305 | 539.743 | 510.969 | 475.861 | 462.132 | 435.954 | 424.913 | 399.7 | 376.589 | 359.273 | 342.655 | 319.16 | 302.27 | 283.713 | 227.96 | 217.767 | 199.136 | 197.186 | 182.912 | 147.691 | 129.449 | 114.146 | 100.573 | 83.182 | 70.501 | 57.486 | 48.5 | 38.434 | 24.332 | 14.802 | 7.215 | 83.174 | 76.497 | 67.863 | 62.09 | 57.804 | 51.724 | 47.182 | 44.632 | 46.732 | 43.407 | 42.876 | 41.945 | 39.842 | 38.973 | 37.906 | 37.461 | 44.75 | 44.26 | 44.126 | 43.2 | 44.3 | 44.6 | 44.4 | 44.7 | 51.2 | 54.3 | 56.3 | 54.7 | 28.2 | 27.7 | 26 | 24.4 | 17.9 | 18.5 | 18.3 | 17.2 | 13.8 | 12.2 | 11.2 | 9.8 | 7.4 | 6 | 4.8 | 4.7 | 5.6 | 3.3 | 2.9 | 4.5 | 4.7 | 5.1 | 5.8 | 5.8 | 5.4 | 6.4 | 10.7 | 10.9 | 11.6 | 10.7 | 11.2 | 7.1 | 2.2 | 0.4 | 0.5 |
Total Liabilities & Shareholders Equity
| 7,201.081 | 7,025.783 | 6,930.405 | 6,906.692 | 6,922.608 | 6,984.758 | 6,956.137 | 6,874.866 | 6,671.861 | 6,579.373 | 6,474.165 | 6,383.598 | 5,772.851 | 5,422.783 | 5,289.913 | 5,202.474 | 5,020.184 | 5,414.701 | 5,277.979 | 5,002.143 | 4,928.528 | 4,886.669 | 4,688.117 | 4,549.781 | 4,578.609 | 4,602.203 | 3,426.894 | 3,339.713 | 3,201.143 | 3,140.535 | 2,943.031 | 2,917.136 | 2,915.468 | 2,931.67 | 2,777.944 | 2,761.151 | 2,710.779 | 2,155.948 | 2,142.836 | 2,066.131 | 1,913.917 | 1,926.099 | 1,915.842 | 1,819.206 | 1,700.488 | 1,710.551 | 1,697.754 | 1,244.28 | 1,194.002 | 1,141.014 | 1,151.633 | 1,146.512 | 1,030.367 | 1,019.086 | 881.764 | 873.172 | 866.638 | 823.857 | 810.66 | 816.346 | 823.181 | 821.057 | 831.98 | 654.498 | 648.035 | 656.743 | 606.826 | 411.079 | 387.296 | 315.921 | 291.573 | 285.022 | 283.462 | 274.139 | 265.683 | 263.918 | 215.64 | 216.122 | 223.355 | 209.675 | 202.375 | 202.809 | 198.173 | 194.62 | 197.134 | 203.952 | 207.126 | 207.962 | 197.365 | 197.57 | 196.405 | 200.497 | 69.923 | 76.949 | 76.237 | 78.31 | 82.197 | 96.313 | 94.794 | 99 | 102 | 98.1 | 97.1 | 96.6 | 101.4 | 101.4 | 99.2 | 103.5 | 91.8 | 93.9 | 89.8 | 86 | 85.6 | 93.9 | 90.1 | 84 | 82.1 | 82.3 | 82.9 | 76.6 | 73.5 | 75.8 | 74.1 | 73.2 | 77.2 | 86.4 | 85.5 | 83.3 | 82.6 | 90.5 | 92.3 | 90.1 | 92.8 | 92.1 | 93.3 | 94.1 | 98.9 | 96.4 | 104.4 | 22.8 | 20.7 | 22.1 | 24.2 |