Newell Brands Inc.
NASDAQ:NWL
9.08 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 494 | 382 | 372 | 332 | 396 | 317 | 271 | 287 | 636 | 323 | 344 | 440 | 494 | 637 | 682 | 981 | 858 | 619 | 476 | 348.6 | 465.4 | 624.5 | 364.1 | 495.7 | 1,443.6 | 2,279.4 | 459 | 485.7 | 792.3 | 780.2 | 687.5 | 587.5 | 670 | 627.3 | 799 | 274.8 | 266.2 | 238.7 | 215.4 | 199.4 | 132.6 | 142.7 | 136.8 | 226.3 | 197.4 | 154.1 | 174.2 | 183.8 | 250.1 | 370.8 | 190.1 | 170.2 | 138.9 | 143.6 | 139.7 | 139.6 | 153.5 | 259.8 | 253 | 278.3 | 313 | 418.1 | 755.9 | 275.4 | 220.6 | 211.4 | 752.1 | 329.2 | 169.5 | 162.8 | 217.8 | 201 | 137.4 | 116.3 | 176.1 | 115.5 | 485.5 | 212.2 | 429.8 | 505.6 | 354.5 | 111 | 51.9 | 144.4 | 77.1 | 35.4 | 10.2 | 55.1 | 6.7 | 10.068 | 10.159 | 6.802 | 9.257 | 15.79 | 19.873 | 22.525 | 21.439 | 15.897 | 8.028 | 102.2 | 34 | 49 | 69.9 | 57.5 | 42.4 | 68.4 | 12.5 | 36.1 | 20.8 | 22.7 | 5.7 | 4.4 | 52.2 | 45.5 | 46.2 | 58.8 | 17.6 | 13 | 10 | 14.9 | 7.7 | 1.2 | 0.9 | 2.9 | 8.4 | 0.6 | 3.2 | 28 | 35.1 | 21.5 | 22.5 | 26.3 | 13.5 | 10.9 | 20.4 | 36.3 | 13.5 | 9.2 | 4 | 15.2 | 13.5 | 1.5 | 10.6 | 5 |
| 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 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 494 | 382 | 372 | 332 | 396 | 317 | 271 | 287 | 636 | 323 | 344 | 440 | 494 | 637 | 682 | 981 | 858 | 619 | 476 | 348.6 | 465.4 | 624.5 | 364.1 | 495.7 | 1,443.6 | 2,279.4 | 459 | 485.7 | 792.3 | 780.2 | 687.5 | 587.5 | 670 | 627.3 | 799 | 274.8 | 266.2 | 238.7 | 215.4 | 199.4 | 132.6 | 142.7 | 136.8 | 226.3 | 197.4 | 154.1 | 174.2 | 183.8 | 250.1 | 370.8 | 190.1 | 170.2 | 138.9 | 143.6 | 139.7 | 139.6 | 153.5 | 259.8 | 253 | 278.3 | 313 | 418.1 | 755.9 | 275.4 | 220.6 | 211.4 | 752.1 | 329.2 | 169.5 | 162.8 | 217.8 | 201 | 137.4 | 116.3 | 176.1 | 115.5 | 485.5 | 212.2 | 429.8 | 505.6 | 354.5 | 111 | 51.9 | 144.4 | 77.1 | 35.4 | 10.2 | 55.1 | 6.7 | 10.068 | 10.159 | 6.802 | 9.257 | 15.79 | 19.873 | 22.525 | 21.439 | 15.897 | 8.028 | 102.2 | 34 | 49 | 69.9 | 57.5 | 42.4 | 68.4 | 12.5 | 36.1 | 20.8 | 22.7 | 5.7 | 4.4 | 52.2 | 45.5 | 46.2 | 58.8 | 17.6 | 13 | 10 | 14.9 | 7.7 | 1.2 | 0.9 | 2.9 | 8.4 | 0.6 | 3.2 | 28 | 35.1 | 21.5 | 22.5 | 26.3 | 13.5 | 10.9 | 20.4 | 36.3 | 13.5 | 9.2 | 4 | 15.2 | 13.5 | 1.5 | 10.6 | 5 |
| Net Receivables
| 931 | 1,072 | 958 | 1,195 | 1,212 | 1,285 | 1,218 | 1,250 | 1,502 | 1,562 | 1,421 | 1,500 | 1,686 | 1,717 | 1,530 | 1,678 | 1,814 | 1,641 | 1,398 | 1,841.5 | 1,872.8 | 1,769 | 1,606.1 | 1,850.7 | 2,015.4 | 1,928.7 | 2,346 | 1,879.3 | 2,916 | 2,988.7 | 2,559.6 | 2,746.9 | 2,772.9 | 2,876.6 | 391.7 | 1,250.7 | 1,171.3 | 1,304.4 | 1,053.2 | 1,248.2 | 1,158.3 | 1,230.4 | 973.1 | 1,105.1 | 408.7 | 1,215.3 | 1,021.3 | 1,112.4 | 1,074.3 | 1,105.7 | 942.2 | 1,002 | 985.9 | 1,139.9 | 967.2 | 997.9 | 1,004.9 | 1,037.6 | 915.8 | 894.1 | 943.7 | 1,096.2 | 874.7 | 969.3 | 1,144.8 | 1,312.7 | 1,029.6 | 1,166.4 | 1,127.1 | 1,215.3 | 979.3 | 1,113.6 | 1,079.5 | 1,157.5 | 1,043.4 | 1,107.7 | 1,082.1 | 1,204.5 | 1,037.4 | 1,199.4 | 1,184.3 | 1,309.2 | 1,253.2 | 1,397.1 | 1,392.6 | 1,455.1 | 1,276.4 | 1,377.7 | 1,363 | 1,429.215 | 1,191.346 | 1,298.177 | 1,316.139 | 1,246.645 | 1,131.531 | 1,183.363 | 1,236.989 | 1,224.305 | 1,130.11 | 1,178.4 | 1,207.5 | 1,166.2 | 1,059.7 | 652.4 | 670.2 | 630 | 456.4 | 524.6 | 554.6 | 563.5 | 369.5 | 404.2 | 452.4 | 460.9 | 369.8 | 390.3 | 378.1 | 405.5 | 313.5 | 335.8 | 314.3 | 290.1 | 252.9 | 256.5 | 269 | 177.9 | 175.5 | 267.8 | 102.6 | 90.9 | 82 | 20.2 | 71.8 | 124 | 119.4 | 111.3 | 141.4 | 122.5 | 126.1 | 120.2 | 120 | 136.2 | 56.3 | 59.4 |
| Inventory
| 1,652 | 1,639 | 1,695 | 1,531 | 1,778 | 1,937 | 2,240 | 2,203 | 2,527 | 2,522 | 2,297 | 1,997 | 2,098 | 2,016 | 1,901 | 1,638 | 1,718 | 1,714 | 1,700 | 1,606.7 | 1,877.2 | 1,845.2 | 1,799 | 1,583.1 | 1,857.5 | 1,860.3 | 2,584.9 | 2,498.8 | 2,861.5 | 2,649.5 | 2,476.6 | 2,116 | 2,434.1 | 2,908.7 | 2,033.1 | 721.8 | 898.8 | 935.6 | 852.3 | 708.5 | 789.4 | 811.8 | 801.3 | 684.4 | 822.6 | 884.7 | 815 | 696.4 | 822.8 | 860 | 858.9 | 699.9 | 873.2 | 933.2 | 844.7 | 701.6 | 831.2 | 802.4 | 728.6 | 688.2 | 783.5 | 848.4 | 927.5 | 912.1 | 1,060.7 | 1,141.3 | 1,091.7 | 940.4 | 1,000.1 | 973.5 | 934.4 | 850.6 | 946 | 967.8 | 997.6 | 875.9 | 1,010.6 | 1,023.7 | 1,057 | 972.3 | 1,060 | 1,015.2 | 991.7 | 1,066.3 | 1,271.2 | 1,365.1 | 1,285.4 | 1,196.2 | 1,277.3 | 1,290.715 | 1,147.358 | 1,113.797 | 1,185.45 | 1,271.658 | 1,309.991 | 1,262.551 | 1,170.533 | 1,200.547 | 1,168.486 | 1,034.8 | 1,037.8 | 1,078.4 | 1,077.5 | 714.5 | 776.1 | 696.4 | 662.3 | 625.2 | 669.2 | 648.9 | 534.8 | 509.5 | 521.2 | 541.6 | 547.7 | 509.2 | 455.3 | 491.4 | 465.2 | 420.7 | 331.3 | 324.5 | 313.5 | 301 | 279.4 | 265.3 | 224.6 | 226.2 | 268.4 | 239.8 | 223.3 | 198.4 | 210.1 | 200.4 | 190.6 | 177.8 | 179.8 | 185.7 | 202.5 | 199.5 | 179.8 | 199.7 | 86 | 81.7 |
| Other Current Assets
| 285 | 332 | 376 | 296 | 362 | 300 | 326 | 312 | 859 | 648 | 657 | 325 | 643 | 547 | 521 | 331 | 628 | 624 | 686 | 313.1 | 1,539.3 | 3,100.3 | 4,037.7 | 4,114.1 | 7,171.6 | 7,989.7 | 3,081.4 | 747.4 | 755 | 1,065.8 | 1,063.4 | 2,322.5 | 2,280.1 | 406.6 | 1,044.8 | 246.2 | 250.1 | 274.3 | 302.1 | 292.7 | 297.1 | 273.7 | 320.1 | 269.8 | 955.5 | 346.1 | 536.8 | 278.5 | 277.1 | 322.2 | 300.8 | 275.9 | 290.9 | 315.5 | 352.6 | 292.9 | 335.9 | 301 | 339.4 | 321.5 | 222.2 | 240.1 | 250 | 237 | 251.9 | 246.7 | 229.7 | 215.7 | 273.3 | 235.4 | 223.4 | 311.7 | 541.3 | 437.8 | 235.3 | 455.7 | 184.9 | 198.7 | 262.3 | 389.4 | 278.5 | 284.4 | 520.3 | 573.9 | 421.6 | 424 | 437.1 | 451 | 446.4 | 432.451 | 427.997 | 431.876 | 422.544 | 401.925 | 411.448 | 411.928 | 425.315 | 406.292 | 388.733 | 423.2 | 260.2 | 238 | 247.4 | 166.7 | 278.7 | 267.8 | 202.8 | 195.7 | 163.4 | 181 | 174.7 | 190 | 151.4 | 161.9 | 169.6 | 174.6 | 123 | 123.3 | 143.1 | 146.3 | 112 | 112.1 | 122.1 | 115.6 | 77.4 | 79.4 | 81.6 | 72.6 | 65.8 | 44.8 | 45.7 | 41.3 | 57.4 | 52.9 | 50.9 | 50 | 21.8 | 30.5 | 20.2 | 45.2 | 21 | 16 | 11.5 | 11.9 |
| Total Current Assets
| 3,362 | 3,425 | 3,401 | 3,354 | 3,748 | 3,839 | 4,055 | 4,052 | 5,148 | 4,757 | 4,411 | 4,262 | 4,616 | 4,655 | 4,385 | 4,628 | 4,704 | 4,286 | 3,917 | 4,109.9 | 5,468.4 | 7,061.7 | 7,516.1 | 7,748.8 | 12,319.2 | 13,747.4 | 8,471.3 | 6,078 | 6,949.3 | 7,130.9 | 6,488.7 | 7,484.5 | 7,880.5 | 6,819.2 | 4,426.7 | 2,493.5 | 2,586.4 | 2,753 | 2,434.5 | 2,448.8 | 2,377.4 | 2,458.6 | 2,231.3 | 2,295.6 | 2,384.2 | 2,600.2 | 2,356.6 | 2,271.1 | 2,424.3 | 2,658.7 | 2,292 | 2,148 | 2,288.9 | 2,532.2 | 2,304.2 | 2,132 | 2,325.5 | 2,400.8 | 2,236.8 | 2,182.1 | 2,262.4 | 2,602.8 | 2,808.1 | 2,393.8 | 2,678 | 2,912.1 | 3,103.1 | 2,651.7 | 2,570 | 2,587 | 2,354.9 | 2,476.9 | 2,704.2 | 2,679.4 | 2,452.4 | 2,472.8 | 2,763.1 | 2,639.1 | 2,786.5 | 3,012.4 | 2,877.3 | 2,719.8 | 2,817.1 | 3,000.2 | 3,162.5 | 3,279.6 | 3,009.1 | 3,080 | 3,093.4 | 3,162.449 | 2,776.86 | 2,850.652 | 2,933.39 | 2,936.018 | 2,872.843 | 2,896.652 | 2,854.276 | 2,847.041 | 2,695.357 | 2,738.6 | 2,539.5 | 2,531.6 | 2,454.5 | 1,591.1 | 1,767.4 | 1,662.6 | 1,334 | 1,381.6 | 1,408 | 1,416.1 | 1,084.7 | 1,108.1 | 1,177.2 | 1,209.9 | 1,133.3 | 1,132.9 | 974 | 1,033.2 | 931.8 | 917.7 | 765.3 | 727.9 | 689.4 | 676 | 634.2 | 523.2 | 484.9 | 594.6 | 471.9 | 397 | 373.5 | 286.2 | 352.8 | 388.2 | 381.3 | 375.4 | 356.5 | 347.9 | 352.8 | 380.1 | 334.3 | 353.4 | 164.4 | 158 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,641 | 1,634 | 1,686 | 1,727 | 1,723 | 1,757 | 1,784 | 1,762 | 1,709 | 1,701 | 1,739 | 1,762 | 1,645 | 1,649 | 1,664 | 1,706 | 1,658 | 1,671 | 1,684 | 1,770.1 | 1,696.7 | 1,569.1 | 1,550 | 925.6 | 916.9 | 929 | 1,564.7 | 1,707.5 | 1,675.2 | 1,653.2 | 1,563.9 | 1,543.4 | 1,513.7 | 1,709.1 | 1,072.4 | 599.2 | 594.1 | 572 | 563.3 | 559.1 | 525.3 | 543 | 541.3 | 539.6 | 523.1 | 533.4 | 549.5 | 560.2 | 549.6 | 551.7 | 561.6 | 551.4 | 537.3 | 544.6 | 535.2 | 529.3 | 533.4 | 536.3 | 550.2 | 578.1 | 596.9 | 603.1 | 606.9 | 630.7 | 656 | 675.3 | 690.3 | 688.6 | 697.4 | 707.3 | 735.6 | 746.9 | 763.6 | 832.4 | 929.1 | 971.1 | 1,005.7 | 1,113.3 | 1,211 | 1,308.2 | 1,341.3 | 1,448.6 | 1,558.3 | 1,761.1 | 1,816.7 | 1,847.2 | 1,853.2 | 1,812.8 | 1,826.4 | 1,776.533 | 1,645.41 | 1,689.152 | 1,692.916 | 1,702 | 1,719.462 | 1,756.903 | 1,573.96 | 1,573.58 | 1,565.358 | 1,548.2 | 1,482.3 | 1,514.6 | 1,553.7 | 835.6 | 834.5 | 763.8 | 704 | 696.1 | 680.4 | 668.4 | 553.8 | 555.4 | 551.6 | 550.1 | 558.3 | 530.3 | 476.8 | 479.2 | 473.7 | 454.6 | 373.9 | 358.8 | 361.8 | 370.4 | 344.1 | 315.7 | 295.7 | 292.8 | 320.1 | 285.7 | 275.4 | 247.6 | 239.6 | 216.8 | 210.1 | 206.2 | 217.3 | 218.2 | 212.5 | 217.4 | 228.7 | 253.8 | 55.8 | 55.1 |
| Goodwill
| 3,074 | 3,055 | 3,059 | 3,071 | 3,049 | 3,310 | 3,305 | 3,298 | 3,300 | 3,450 | 3,486 | 3,504 | 3,516 | 3,533 | 3,525 | 3,553 | 3,523 | 3,496 | 3,483 | 3,708.8 | 3,687 | 2,966.3 | 2,958.3 | 2,970.2 | 2,973.6 | 6,836 | 9,672.4 | 10,560.1 | 10,526.5 | 10,461.9 | 10,321.1 | 10,279.8 | 10,436.1 | 11,980.9 | 4,176.1 | 2,791.2 | 2,495.5 | 2,491.9 | 2,474.6 | 2,546 | 2,439.5 | 2,358.3 | 2,362 | 2,361.1 | 2,351.4 | 2,346.4 | 2,340.4 | 2,370.2 | 2,355.7 | 2,353.1 | 2,386.8 | 2,366 | 2,359 | 2,800.4 | 2,791.8 | 2,749.5 | 2,752.5 | 2,701.7 | 2,730.1 | 2,754.3 | 2,759.4 | 2,722 | 2,672.9 | 2,698.9 | 3,034.8 | 3,087.1 | 2,665.3 | 2,608.7 | 2,585.8 | 2,496.8 | 2,441.9 | 2,435.7 | 2,412.1 | 2,420 | 2,373.3 | 2,354.7 | 7.3 | 3.6 | 1,821 | 1,824.6 | 1,798 | 0 | 0 | 1,989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,155 | 2,412 | 2,447 | 2,488 | 2,550 | 2,612 | 2,635 | 2,649 | 2,869 | 2,977 | 3,046 | 3,370 | 3,461 | 3,500 | 3,506 | 3,564 | 3,567 | 3,561 | 3,567 | 4,916.4 | 4,602.3 | 5,496 | 5,536.4 | 5,579.6 | 5,771.4 | 10,095.1 | 13,142.9 | 14,236 | 14,307.6 | 14,266.6 | 14,010 | 14,111.8 | 14,132.5 | 12,953.3 | 4,225.3 | 1,063.7 | 860.1 | 870.6 | 877.2 | 887.2 | 733.6 | 596.7 | 606.5 | 614.5 | 619.2 | 638 | 642.6 | 654.1 | 661.4 | 665 | 673.1 | 666.1 | 663.4 | 668.4 | 662.6 | 648.3 | 645.9 | 636.6 | 642.8 | 646.2 | 647.7 | 645.6 | 637 | 640.5 | 656.8 | 657 | 508.2 | 501.8 | 499.4 | 483.5 | 471.9 | 458.8 | 437.9 | 415.7 | 424.6 | 2,773 | 2,081.2 | 2,109.3 | 2,130.2 | 2,128.8 | 2,105.1 | 2,402.5 | 2,035.9 | 2,439.6 | 2,671.6 | 2,676.6 | 2,583.8 | 2,209.4 | 2,181.3 | 2,149.715 | 1,744.63 | 2,316.94 | 2,171.227 | 2,155.713 | 2,150.125 | 2,189.948 | 1,973.309 | 2,025.027 | 2,037.121 | 2,024.9 | 1,908.3 | 1,872 | 1,837.3 | 1,657.4 | 1,763.3 | 1,611.7 | 1,478 | 1,364.1 | 1,420.7 | 1,370.7 | 1,026.3 | 922.8 | 908.5 | 892.7 | 878.4 | 888.2 | 705.2 | 682.3 | 676.6 | 685 | 615.2 | 514.6 | 503.1 | 513.8 | 388 | 379.5 | 317.2 | 325.2 | 233.4 | 185.2 | 186.1 | 148.2 | 149.3 | 148.1 | 149.3 | 150.4 | 152.9 | 156.8 | 159.3 | 149.4 | 138 | 125.6 | 21.4 | 20 |
| Goodwill and Intangible Assets
| 5,229 | 5,467 | 5,506 | 5,559 | 5,599 | 5,922 | 5,940 | 5,947 | 6,169 | 6,427 | 6,532 | 6,874 | 6,977 | 7,033 | 7,031 | 7,117 | 7,090 | 7,057 | 7,050 | 8,625.2 | 8,289.3 | 8,462.3 | 8,494.7 | 8,549.8 | 8,745 | 16,931.1 | 22,815.3 | 24,796.1 | 24,834.1 | 24,728.5 | 24,331.1 | 24,391.6 | 24,568.6 | 24,934.2 | 8,401.4 | 3,854.9 | 3,355.6 | 3,362.5 | 3,351.8 | 3,433.2 | 3,173.1 | 2,955 | 2,968.5 | 2,975.6 | 2,970.6 | 2,984.4 | 2,983 | 3,024.3 | 3,017.1 | 3,018.1 | 3,059.9 | 3,032.1 | 3,022.4 | 3,468.8 | 3,454.4 | 3,397.8 | 3,398.4 | 3,338.3 | 3,372.9 | 3,400.5 | 3,407.1 | 3,367.6 | 3,309.9 | 3,339.4 | 3,691.6 | 3,744.1 | 3,173.5 | 3,110.5 | 3,085.2 | 2,980.3 | 2,913.8 | 2,894.5 | 2,850 | 2,835.7 | 2,797.9 | 2,773 | 2,081.2 | 2,109.3 | 2,130.2 | 2,128.8 | 2,105.1 | 2,402.5 | 2,035.9 | 2,439.6 | 2,671.6 | 2,676.6 | 2,583.8 | 2,209.4 | 2,181.3 | 2,149.715 | 1,744.63 | 2,316.94 | 2,171.227 | 2,155.713 | 2,150.125 | 2,189.948 | 1,973.309 | 2,025.027 | 2,037.121 | 2,024.9 | 1,908.3 | 1,872 | 1,837.3 | 1,657.4 | 1,763.3 | 1,611.7 | 1,478 | 1,364.1 | 1,420.7 | 1,370.7 | 1,026.3 | 922.8 | 908.5 | 892.7 | 878.4 | 888.2 | 705.2 | 682.3 | 676.6 | 685 | 615.2 | 514.6 | 503.1 | 513.8 | 388 | 379.5 | 317.2 | 325.2 | 233.4 | 185.2 | 186.1 | 148.2 | 149.3 | 148.1 | 149.3 | 150.4 | 152.9 | 156.8 | 159.3 | 149.4 | 138 | 125.6 | 21.4 | 20 |
| Long Term Investments
| 14 | 25 | 20 | 15 | 50 | 26 | 47 | 45 | 0 | 42 | 0 | 3 | 4 | 5 | 5 | 7 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -95.3 | -5,049.8 | -64.9 | -38.5 | 7.7 | -133.6 | -129.4 | -122.9 | -134.4 | -144.8 | -135.5 | -121.3 | -12.3 | -152.9 | -155.9 | -155.4 | 48.1 | -115.8 | -160.8 | 0 | 0 | -164.5 | -167.8 | -181.4 | -179.2 | -208.3 | -195.7 | -187.9 | -183.8 | 0 | 0 | 0 | 0 | -38.7 | -1.4 | 0 | 0 | -104.2 | -96.5 | -96.3 | 0 | -31.8 | -32.1 | -105.1 | 0 | 0 | 0 | 0 | 15.5 | 15.5 | 0 | 0 | 15.5 | 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 |
| Tax Assets
| 791 | 757 | 775 | 806 | 783 | 794 | 798 | 810 | 778 | 786 | 797 | 814 | 855 | 857 | 843 | 838 | 882 | 860 | 873 | 775.5 | 222.5 | 234.1 | 216 | 165.2 | 207.4 | 215.9 | 224.9 | 151.2 | 35.4 | 39.3 | 91.4 | 95.3 | 5,049.8 | 64.9 | 38.5 | 38.5 | 133.6 | 129.4 | 122.9 | 134.4 | 144.8 | 135.5 | 121.3 | 12.3 | 152.9 | 155.9 | 155.4 | 85.2 | 115.8 | 160.8 | 69.3 | 120.2 | 164.5 | 167.8 | 181.4 | 179.2 | 208.3 | 195.7 | 187.9 | 183.8 | 20.5 | 15.9 | 86 | 107.8 | 38.7 | 1.4 | 24.6 | 29.4 | 104.2 | 96.5 | 96.3 | 1.3 | 31.8 | 32.1 | 105.1 | 37.3 | 2.1 | 5.2 | 13.1 | 29.6 | 9.3 | 33.5 | 56.7 | 68.1 | 0 | 10.9 | 9.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 736 | 740 | 712 | 702 | 669 | 682 | 652 | 646 | 874 | 735 | 725 | 464 | 423 | 421 | 412 | 404 | 386 | 383 | 379 | 359.3 | 333.3 | 339.1 | 329.3 | 327 | 321.6 | 367.8 | 393.2 | 402.7 | 394 | 398.1 | 860.2 | 478.9 | 452.7 | 492.8 | 158.1 | 284.2 | 257.8 | 271.3 | 259.2 | 262.2 | 273.4 | 261.5 | 252.8 | 268.9 | 275 | 284.9 | 308.1 | 233.1 | 372.3 | 362.3 | 306 | 309.2 | 363.2 | 346.9 | 343.4 | 346.2 | 312.9 | 289.1 | 256.2 | 263.2 | 336.4 | 326.8 | 326.5 | 320.8 | 232.7 | 232.1 | 214.3 | 202.7 | 238.4 | 229 | 232.5 | 190.9 | 195.3 | 188.2 | 190.1 | 191.6 | 274.9 | 216.6 | 191.1 | 171.4 | 256.7 | 261 | 741.4 | 196.2 | 316.3 | 313.3 | 302.8 | 286.7 | 297 | 308.767 | 443.368 | 409.378 | 429.012 | 406.959 | 425.689 | 418.322 | 386.983 | 373.707 | 380.152 | 412.4 | 368.9 | 390.1 | 389.8 | 243.8 | 238.5 | 213.2 | 201.1 | 502 | 467.6 | 469.8 | 435 | 418.8 | 389.6 | 384.6 | 380.3 | 379.8 | 361 | 385.7 | 429 | 431 | 403 | 393.2 | 399.2 | 392.7 | 414.4 | 369.2 | 369.3 | 357 | 349.2 | 373.6 | 372.1 | 357.6 | 333.9 | 177.4 | 152.6 | 139 | 147.3 | 169.8 | 145.6 | 124.4 | 119 | 109.2 | 93.7 | 42.7 |
| Total Non-Current Assets
| 8,411 | 8,623 | 8,699 | 8,809 | 8,824 | 9,181 | 9,221 | 9,210 | 9,530 | 9,691 | 9,793 | 9,917 | 9,904 | 9,965 | 9,955 | 10,072 | 10,016 | 9,971 | 9,986 | 11,532.1 | 10,541.8 | 10,604.6 | 10,590 | 9,967.6 | 10,190.9 | 18,443.8 | 24,998.1 | 27,057.5 | 26,938.7 | 26,819.1 | 26,846.6 | 26,413.9 | 26,535 | 27,136.1 | 9,631.9 | 4,784.5 | 4,207.5 | 4,205.8 | 4,174.3 | 4,254.5 | 3,971.8 | 3,759.5 | 3,762.6 | 3,784.1 | 3,768.7 | 3,802.7 | 3,840.6 | 3,950.9 | 3,939 | 3,932.1 | 3,996.8 | 4,012.9 | 3,922.9 | 4,360.3 | 4,333 | 4,273.3 | 4,244.7 | 4,163.7 | 4,179.3 | 4,241.8 | 4,360.9 | 4,313.4 | 4,329.3 | 4,398.7 | 4,580.3 | 4,651.5 | 4,102.7 | 4,031.2 | 4,021 | 3,916.6 | 3,881.9 | 3,833.6 | 3,808.9 | 3,856.3 | 3,917.1 | 3,973 | 3,363.9 | 3,444.4 | 3,545.4 | 3,653.5 | 3,727.9 | 4,145.6 | 4,392.3 | 4,480.5 | 4,804.6 | 4,848 | 4,749.6 | 4,308.9 | 4,304.7 | 4,235.015 | 3,833.408 | 4,415.47 | 4,293.155 | 4,264.672 | 4,295.276 | 4,365.173 | 3,934.252 | 3,972.314 | 3,982.631 | 3,985.5 | 3,759.5 | 3,776.7 | 3,780.8 | 2,736.8 | 2,836.3 | 2,588.7 | 2,383.1 | 2,562.2 | 2,568.7 | 2,508.9 | 2,015.1 | 1,897 | 1,849.7 | 1,827.4 | 1,817 | 1,798.3 | 1,543 | 1,547.2 | 1,579.3 | 1,570.6 | 1,392.1 | 1,266.6 | 1,264.1 | 1,276.9 | 1,146.5 | 1,064.4 | 982.2 | 975 | 902.7 | 844.5 | 833.6 | 753.4 | 722.8 | 542.3 | 512 | 495.6 | 517.5 | 544.8 | 517.4 | 491.2 | 485.7 | 488.6 | 170.9 | 117.8 |
| Total Assets
| 11,773 | 12,048 | 12,100 | 12,163 | 12,572 | 13,020 | 13,276 | 13,262 | 14,678 | 14,448 | 14,204 | 14,179 | 14,520 | 14,620 | 14,340 | 14,700 | 14,720 | 14,257 | 13,903 | 15,642 | 16,010.2 | 17,666.3 | 18,106.1 | 17,716.4 | 22,510.1 | 32,191.2 | 33,469.4 | 33,135.5 | 33,888 | 33,950 | 33,335.3 | 33,898.4 | 34,415.5 | 33,955.3 | 14,058.6 | 7,278 | 6,793.9 | 6,958.8 | 6,608.8 | 6,703.3 | 6,349.2 | 6,218.1 | 5,993.9 | 6,079.7 | 6,152.9 | 6,402.9 | 6,197.2 | 6,222 | 6,363.3 | 6,590.8 | 6,288.8 | 6,160.9 | 6,211.8 | 6,892.5 | 6,637.2 | 6,405.3 | 6,570.2 | 6,564.5 | 6,416.1 | 6,423.9 | 6,623.3 | 6,916.2 | 7,137.4 | 6,792.5 | 7,258.3 | 7,563.6 | 7,205.8 | 6,682.9 | 6,591 | 6,503.6 | 6,236.8 | 6,310.5 | 6,513.1 | 6,535.7 | 6,369.5 | 6,445.8 | 6,127 | 6,083.5 | 6,331.9 | 6,665.9 | 6,605.2 | 6,865.4 | 7,209.4 | 7,480.7 | 7,967.1 | 8,127.6 | 7,758.7 | 7,388.9 | 7,398.1 | 7,397.464 | 6,610.268 | 7,266.122 | 7,226.545 | 7,200.69 | 7,168.119 | 7,261.825 | 6,788.528 | 6,819.355 | 6,677.988 | 6,724.1 | 6,299 | 6,308.3 | 6,235.3 | 4,327.9 | 4,603.7 | 4,251.3 | 3,717.1 | 3,943.8 | 3,976.7 | 3,925 | 3,099.8 | 3,005.1 | 3,026.9 | 3,037.3 | 2,950.3 | 2,931.2 | 2,517 | 2,580.4 | 2,511.1 | 2,488.3 | 2,157.4 | 1,994.5 | 1,953.5 | 1,952.9 | 1,780.7 | 1,587.6 | 1,467.1 | 1,569.6 | 1,374.6 | 1,241.5 | 1,207.1 | 1,039.6 | 1,075.6 | 930.5 | 893.3 | 871 | 874 | 892.7 | 870.2 | 871.3 | 820 | 842 | 335.3 | 275.8 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,047 | 1,079 | 1,038 | 1,003 | 1,084 | 1,013 | 1,092 | 1,062 | 1,437 | 1,700 | 1,651 | 1,680 | 1,709 | 1,577 | 1,501 | 1,526 | 1,415 | 1,157 | 1,036 | 1,101.4 | 1,118.5 | 1,083.8 | 934.9 | 1,019.5 | 1,172 | 1,017.3 | 1,398.2 | 1,226.8 | 1,699 | 1,719 | 1,396.9 | 1,518.9 | 1,433.8 | 1,566.8 | 657.1 | 642.4 | 679.3 | 756.7 | 615.6 | 674.1 | 579.1 | 592.9 | 542.8 | 558.9 | 575.1 | 658.1 | 570.1 | 527.4 | 530 | 798.5 | 733.1 | 468.5 | 522.9 | 659.1 | 548.9 | 472.5 | 553.4 | 597.2 | 501.3 | 433.6 | 454.1 | 460.8 | 444.4 | 535.5 | 608.1 | 656.8 | 571.6 | 616.9 | 619.2 | 638.5 | 555.1 | 549.9 | 605.4 | 634.8 | 605.9 | 590.5 | 576.4 | 590.2 | 629.4 | 637.1 | 633.1 | 657.9 | 663.5 | 694.7 | 815.9 | 863 | 736.5 | 686.6 | 684.9 | 655.792 | 525.831 | 501.259 | 446.279 | 429.131 | 366.475 | 342.406 | 343.511 | 340.93 | 361.622 | 376.6 | 332.7 | 323.5 | 269.6 | 322.1 | 180.4 | 138.3 | 114.2 | 138.5 | 117 | 138.8 | 87.6 | 105.3 | 97.7 | 122.8 | 102.7 | 113.9 | 88 | 107 | 111.5 | 112.3 | 371.2 | 332.8 | 77.1 | 72.8 | 309.5 | 273.3 | 47 | 37.6 | 50.1 | 0 | 42.9 | 28.8 | 42.3 | 37.7 | 36.3 | 33.9 | 43.3 | 37.8 | 40.6 | 29.2 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 985 | 1,125 | 570 | 451 | 495 | 722 | 989 | 742 | 1,200 | 1,585 | 129 | 125 | 373 | 733 | 482 | 595 | 228 | 538 | 765 | 465 | 765.9 | 171.7 | 711.4 | 318.7 | 316.3 | 1,202.2 | 1,532.6 | 2,006.1 | 1,291 | 1,221 | 852.5 | 601.9 | 704.5 | 943 | 768.7 | 388.8 | 637.4 | 782.6 | 740.4 | 397.4 | 768.1 | 640.7 | 319.5 | 174.8 | 30.1 | 413.2 | 413 | 211.9 | 798 | 1,121.8 | 509.7 | 367.5 | 503.3 | 722.7 | 736.1 | 305 | 460.9 | 394 | 495.3 | 493.5 | 634.3 | 634.2 | 760.4 | 761 | 569.7 | 1,093.8 | 911.7 | 987.5 | 795.7 | 23.6 | 23.8 | 277.5 | 427.4 | 429.5 | 413.7 | 166.8 | 31.6 | 38.4 | 213.9 | 206.9 | 229 | 186.8 | 26.8 | 35.4 | 62.4 | 167.2 | 252.4 | 449.2 | 435.4 | 330.648 | 582.7 | 826.604 | 939.338 | 199.621 | 228.138 | 227.206 | 119.518 | 222.046 | 317.333 | 247.4 | 82.6 | 58.7 | 81.9 | 76.3 | 42.6 | 81.2 | 42.8 | 51.9 | 96.8 | 320.4 | 88.6 | 104.1 | 134.5 | 135.6 | 168.9 | 163 | 148.5 | 162.5 | 314.4 | 309.1 | 247.4 | 246.4 | 200.4 | 247.2 | 40.4 | 95.2 | 22.8 | 97 | 33 | 2.1 | 58.1 | 1.1 | 11.1 | 31.7 | 19.3 | 10.2 | 29.4 | 49.4 | 10.3 | 50 | 3.1 | 12.6 | 25.4 | 23.5 |
| Tax Payables
| 58 | 61 | 51 | 89 | 79 | 14 | 28 | 53 | 54 | 52 | 54 | 43 | 125 | 98 | 81 | 66 | 82 | 107 | 100 | 114 | 93.3 | 94.5 | 92.9 | 166.9 | 94.7 | 62.3 | 70.1 | 217.6 | 140.7 | 183.8 | 328.5 | 64.9 | 77.5 | 74.2 | 6.7 | 67.4 | 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 | 36.1 | 12 | 15.3 | 44 | 0 | 0 | 0 | 144.3 | 68.9 | 11.3 | 0 | 82.5 | 0 | 0 | 0 | 68.8 | 0 | 0 | 0 | 81.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 61 | 51 | 0 | 0 | 0 | 0 | 0 | 11 | 786 | 0 | 0 | 125 | 98 | 81 | 195 | 213 | 243 | -126 | 0 | 1,623.1 | 1,470.6 | 1,296 | 1,336.5 | 1,395.7 | 1,221 | 230.9 | 180.4 | 75.4 | 1,734 | 1,973.7 | 1,830.7 | 1,720.4 | 0 | 202.2 | 914.1 | 0 | 0 | 11.5 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 242.1 | 581.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 910 | 930.6 | 804.2 | 915.4 | 882.3 | 786.1 | 716 | 888.8 | 816 | 797.3 | 0 | 874.5 | 838 | 805.7 | 761.4 | 912.7 | 957.8 | 974.2 | 976.6 | 1,127.4 | 1,180 | 0 | 1,132.6 | 1,318.9 | 0 | 1,041.459 | 980.133 | 1,060.806 | 914.478 | 874.092 | 838.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,312 | 1,237 | 1,246 | 1,354 | 1,361 | 1,311 | 1,182 | 1,221 | 1,417 | 1,293 | 1,349 | 1,469 | 1,502 | 1,368 | 1,299 | 1,434 | 1,383 | 1,115 | 1,050 | 1,297.6 | 1,706.5 | 1,785.8 | 1,812.4 | 1,824.9 | 2,513.7 | 2,061.1 | 1,686.1 | 2,620.1 | 1,643.5 | 1,667.5 | 1,740.3 | 2,106.3 | 1,850.7 | 1,601 | 762.4 | 890 | 824.5 | 767.2 | 688.2 | 819.2 | 841.5 | 752.8 | 690.5 | 870.8 | 837.6 | 770.1 | 691.5 | 831.5 | 818.2 | 528 | 485.1 | 824.9 | 749.5 | 741.2 | 720 | 888.4 | 870 | 773 | 707.5 | 832.4 | 843 | 771 | 795.4 | 937.6 | 910 | 930.6 | 804.2 | 915.4 | 884.4 | 786.8 | 716.9 | 924.9 | 945.8 | 874.6 | 756.7 | 957.7 | 884.9 | 826.5 | 787.8 | 958.5 | 1,091.8 | 1,057 | 1,159.2 | 1,210.1 | 1,319 | 1,327.5 | 1,289.1 | 1,478.6 | 1,302 | 1,183.337 | 1,102.101 | 1,205.989 | 1,100.348 | 1,035.919 | 951.676 | 981.214 | 977.18 | 967.849 | 878.777 | 1,005.9 | 999.3 | 865.8 | 742.6 | 423.1 | 838.7 | 689.6 | 549.8 | 473.6 | 485.8 | 484.4 | 400.4 | 427.6 | 402.8 | 385 | 375.5 | 403.4 | 325.4 | 350.9 | 354.6 | 362.6 | 0 | 0 | 264.5 | 279.3 | 0 | 0 | 195.3 | 240.5 | 158.7 | 193.9 | 143.5 | 133.9 | 144.1 | 129.4 | 125.7 | 137.2 | 139.8 | 133 | 147.9 | 151.6 | 189.1 | 155.2 | 50.7 | 51.6 |
| Total Current Liabilities
| 3,402 | 3,502 | 2,956 | 2,897 | 3,019 | 3,060 | 3,291 | 3,078 | 4,108 | 4,630 | 3,183 | 3,317 | 3,709 | 3,776 | 3,363 | 3,621 | 3,108 | 2,917 | 2,951 | 2,978 | 3,684.2 | 3,135.8 | 3,551.6 | 3,330 | 4,292.5 | 4,342.9 | 4,917.9 | 4,316.8 | 4,774.2 | 4,791.3 | 4,318.2 | 4,292 | 4,066.5 | 4,185 | 2,099.8 | 1,988.6 | 2,141.2 | 2,306.5 | 2,055.7 | 1,890.7 | 2,188.7 | 1,986.4 | 1,552.8 | 1,599.5 | 1,442.8 | 1,841.4 | 1,674.6 | 1,570.8 | 2,146.2 | 2,448.3 | 1,727.9 | 1,660.9 | 1,775.7 | 2,123 | 2,005 | 1,665.9 | 1,884.3 | 1,764.2 | 1,704.1 | 1,759.5 | 1,931.4 | 1,866 | 2,000.2 | 2,205.9 | 2,123.9 | 2,693.2 | 2,302.8 | 2,563.8 | 2,299.3 | 1,448.9 | 1,295.8 | 1,896.6 | 2,047.5 | 1,950.2 | 1,776.3 | 1,797.5 | 1,492.9 | 1,455.1 | 1,631.1 | 1,871.3 | 1,953.9 | 1,901.7 | 1,849.5 | 2,022 | 2,197.3 | 2,357.7 | 2,278 | 2,614.4 | 2,422.3 | 2,169.777 | 2,210.632 | 2,533.852 | 2,485.965 | 1,664.671 | 1,546.289 | 1,550.826 | 1,440.209 | 1,530.825 | 1,557.732 | 1,629.9 | 1,414.6 | 1,248 | 1,094.1 | 821.5 | 1,061.7 | 909.1 | 706.8 | 664 | 699.6 | 943.6 | 576.6 | 637 | 635 | 643.4 | 647.1 | 680.3 | 561.9 | 620.4 | 780.5 | 784 | 618.6 | 579.2 | 542 | 599.3 | 349.9 | 368.5 | 265.1 | 375.1 | 241.8 | 196 | 244.5 | 163.8 | 197.5 | 198.8 | 181.3 | 181.3 | 212.5 | 220.2 | 198.8 | 230.8 | 192.2 | 167.8 | 76.1 | 75.1 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 4,514 | 4,473 | 4,980 | 5,021 | 5,195 | 5,235 | 5,281 | 5,268 | 5,281 | 4,293 | 5,411 | 5,383 | 5,319 | 5,318 | 5,593 | 5,613 | 6,279 | 6,275 | 5,878 | 5,942 | 6,247 | 7,280.5 | 7,242.2 | 6,696.3 | 9,296.8 | 9,300.7 | 9,623.5 | 9,889.6 | 10,184.4 | 10,172.8 | 10,332.1 | 11,290.9 | 12,043.3 | 12,044.8 | 10,619.4 | 2,687.6 | 2,097 | 2,080.9 | 2,094.1 | 2,084.5 | 1,418.7 | 1,424.2 | 1,666.7 | 1,661.6 | 1,671.1 | 1,669 | 1,699.6 | 1,706.5 | 1,366.1 | 1,372.4 | 1,803.4 | 1,809.3 | 1,811.3 | 1,805.5 | 1,796.3 | 2,063.9 | 2,096.5 | 2,049.3 | 2,013.4 | 2,015.3 | 2,032.6 | 2,393.5 | 2,679 | 2,118.3 | 2,296.7 | 1,959.8 | 1,946.9 | 1,197.4 | 1,331.8 | 2,232.2 | 2,320.8 | 1,972.3 | 2,028.8 | 2,245.6 | 2,325.9 | 2,429.7 | 2,377.4 | 2,380.6 | 2,383.8 | 2,424.3 | 2,439.6 | 2,484 | 2,871.3 | 2,868.6 | 2,538.8 | 2,547 | 2,377.6 | 1,856.6 | 1,990.2 | 2,216.541 | 1,565.177 | 1,365.001 | 1,365.04 | 2,215.505 | 2,318.273 | 2,314.774 | 2,064.746 | 2,008.218 | 1,877.109 | 1,455.8 | 1,362 | 1,550 | 1,590.8 | 866.2 | 912.7 | 770.2 | 523.1 | 784 | 1,349.8 | 1,116.6 | 799.3 | 672 | 804.9 | 849.6 | 805.3 | 761.6 | 550.4 | 604.5 | 408.2 | 409 | 311.5 | 240.2 | 257.6 | 218.1 | 351.3 | 176.3 | 176.5 | 176.8 | 181.5 | 184.2 | 126.4 | 176.6 | 203.3 | 82.8 | 88 | 89.3 | 90.8 | 91 | 100.1 | 100.2 | 153.6 | 239.2 | 38.2 | 58.3 |
| Deferred Revenue Non-Current
| 0 | 414 | 422 | 446 | 0 | 0 | 0 | 0 | 0 | 714 | 0 | 405 | 411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -220.4 | 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 | 500 | 0 | 0 | 500 | 500 | 499.997 | 499.997 | 499.997 | 499.998 | 499.998 | 499.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 223 | 236 | 237 | 241 | 393 | 479 | 501 | 520 | 641 | 714 | 720 | 405 | 411 | 436 | 438 | 414 | 463 | 471 | 498 | 624.9 | 759.2 | 1,024.9 | 1,000.7 | 1,041.8 | 1,281.3 | 3,097.9 | 3,281.1 | 3,307 | 4,888.5 | 4,930.3 | 4,883.8 | 5,082.8 | 5,049.8 | 4,559.4 | 1,583.1 | 226.6 | 256 | 235.3 | 223.8 | 220.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.6 | 25.7 | 18.2 | 0.3 | 0 | 0 | 0 | 0 | 38.7 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 31.8 | 32.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.3 | 0 | 0 | 4.7 | 76.4 | 83.417 | 75.751 | 73.685 | 105.318 | 95.008 | 103.092 | 93.165 | 58.877 | 85.017 | 83.948 | 85.7 | 0 | 0 | 0 | 20.8 | 45 | 46.1 | 39.9 | 90.1 | 83.1 | 72.3 | 55.4 | 47.5 | 20.9 | 30.2 | 29.8 | 31 | 18.7 | 18.2 | 22.4 | 17.2 | 0 | 0 | 2.5 | 0 | 0 | 0 | 0 | 0 | 30.2 | 29 | 28.2 | 26.8 | 27.1 | 25.7 | 26 | 23.6 | 11.1 | 17.2 | 23.7 | 22 | 30.3 | 18.8 | 2.7 | 2.1 |
| Other Non-Current Liabilities
| 774 | 757 | 851 | 892 | 839 | 931 | 870 | 877 | 872 | 864 | 910 | 983 | 1,024 | 1,079 | 1,085 | 1,152 | 1,120 | 1,078 | 1,097 | 1,101.1 | 1,151.3 | 1,220.5 | 1,328.5 | 1,370.5 | 1,414.7 | 1,458.5 | 1,479.6 | 3,665.8 | 1,270.9 | 1,777.4 | 1,771.4 | 1,787.4 | 1,793.6 | 1,823 | -2,713.2 | 548.8 | 511.4 | 553 | 536.2 | 873.2 | 712.8 | 703.9 | 700.9 | 728.6 | 845.9 | 852 | 834.4 | 944.5 | 784.2 | 795.4 | 806.7 | 838.1 | 726 | 779.3 | 797.2 | 770 | 696.9 | 826.4 | 864.8 | 866.6 | 817.9 | 873.9 | 840.7 | 854.1 | 605.6 | 607.2 | 706.2 | 674.4 | 796.3 | 797.2 | 726.9 | 551.4 | 614.7 | 612 | 609.2 | 575.4 | 537.6 | 542.8 | 583.8 | 606.1 | 585 | 578.9 | 574.9 | 572.1 | 402.4 | 898.6 | 879.8 | 348.4 | 357.9 | 399.467 | 372.516 | 359.526 | 352.388 | 368.544 | 355.07 | 352.633 | 345.477 | 350.894 | 355.255 | 354 | 326.6 | 326.5 | 350.8 | 206.5 | 198 | 694.7 | 681.2 | 683 | 192.1 | 191.6 | 157.8 | 156.8 | 152.7 | 159.8 | 160 | 158.2 | 148.2 | 149.7 | 149.1 | 152.8 | 149.6 | 150.3 | 150.2 | 156.4 | 142.6 | 143.3 | 147.7 | 158.3 | 65.8 | 65.9 | 66.3 | 66 | 65.7 | 67 | 68.1 | 68.2 | 73.5 | 74.5 | 74.8 | 62.5 | 181.8 | 200.1 | 28.2 | 28.1 |
| Total Non-Current Liabilities
| 5,511 | 5,466 | 6,068 | 6,154 | 6,427 | 6,645 | 6,652 | 6,665 | 6,794 | 5,871 | 7,041 | 6,771 | 6,754 | 6,833 | 7,116 | 7,179 | 7,862 | 7,824 | 7,473 | 7,668 | 8,157.5 | 9,525.9 | 9,571.4 | 9,108.6 | 11,992.8 | 13,857.1 | 14,384.2 | 14,637.4 | 16,343.8 | 16,880.5 | 16,987.3 | 18,161.1 | 18,886.7 | 18,427.2 | 7,906.2 | 3,463 | 2,864.4 | 2,869.2 | 2,854.1 | 2,957.7 | 2,131.5 | 2,128.1 | 2,367.6 | 2,405.2 | 2,517 | 2,521 | 2,534 | 2,651 | 2,150.3 | 2,167.8 | 2,610.1 | 2,647.4 | 2,537.3 | 2,584.8 | 2,593.5 | 2,833.9 | 2,813 | 2,901.4 | 2,896.4 | 2,882.2 | 2,850.5 | 3,267.4 | 3,519.7 | 2,972.4 | 2,902.3 | 2,567 | 2,653.1 | 1,871.8 | 2,128.1 | 3,029.4 | 3,047.7 | 2,523.7 | 2,643.5 | 2,857.6 | 2,935.1 | 3,005.1 | 2,915 | 2,923.4 | 2,967.6 | 3,030.4 | 3,024.6 | 3,062.9 | 3,446.2 | 3,440.7 | 3,443.5 | 3,445.6 | 3,257.4 | 2,709.7 | 2,924.5 | 3,199.422 | 2,513.441 | 2,298.209 | 2,322.744 | 3,179.055 | 3,276.433 | 2,760.572 | 2,469.1 | 2,444.129 | 2,316.312 | 1,895.5 | 1,688.6 | 1,876.5 | 1,941.6 | 1,093.5 | 1,155.7 | 1,511 | 1,244.2 | 1,557.1 | 1,625 | 1,380.5 | 1,012.5 | 876.3 | 978.5 | 1,039.6 | 995.1 | 950.8 | 717.3 | 772.4 | 579.7 | 579 | 461.1 | 390.5 | 410.3 | 374.5 | 493.9 | 319.6 | 324.2 | 335.1 | 277.5 | 279.1 | 220.9 | 269.4 | 296.1 | 175.5 | 182.1 | 181.1 | 175.4 | 182.7 | 198.6 | 184.7 | 365.7 | 458.1 | 69.1 | 88.5 |
| Total Liabilities
| 8,913 | 8,968 | 9,024 | 9,051 | 9,446 | 9,705 | 9,943 | 9,743 | 10,902 | 10,501 | 10,224 | 10,088 | 10,463 | 10,609 | 10,479 | 10,800 | 10,970 | 10,741 | 10,424 | 10,646 | 11,841.7 | 12,661.7 | 13,123 | 12,438.6 | 16,285.3 | 18,200 | 19,302.1 | 18,954.2 | 21,118 | 21,671.8 | 21,305.5 | 22,453.1 | 22,953.2 | 22,612.2 | 10,006 | 5,451.6 | 5,005.6 | 5,175.7 | 4,909.8 | 4,848.4 | 4,320.2 | 4,114.5 | 3,920.4 | 4,004.7 | 3,959.8 | 4,362.4 | 4,208.6 | 4,221.8 | 4,296.5 | 4,616.1 | 4,338 | 4,308.3 | 4,313 | 4,707.8 | 4,598.5 | 4,499.8 | 4,697.3 | 4,665.6 | 4,600.5 | 4,641.7 | 4,781.9 | 5,133.4 | 5,519.9 | 5,178.3 | 5,026.2 | 5,260.2 | 4,955.9 | 4,435.6 | 4,427.4 | 4,478.3 | 4,343.5 | 4,420.3 | 4,691 | 4,807.8 | 4,711.4 | 4,802.6 | 4,407.9 | 4,378.5 | 4,598.7 | 4,901.7 | 4,978.5 | 4,964.6 | 5,295.7 | 5,462.7 | 5,640.8 | 5,803.3 | 5,535.4 | 5,324.1 | 5,346.8 | 5,369.199 | 4,724.073 | 4,832.061 | 4,808.709 | 4,843.726 | 4,822.722 | 4,311.398 | 3,909.309 | 3,974.954 | 3,874.044 | 3,525.4 | 3,103.2 | 3,124.5 | 3,035.7 | 1,915 | 2,217.4 | 2,420.1 | 1,951 | 2,221.1 | 2,324.6 | 2,324.1 | 1,589.1 | 1,513.3 | 1,613.5 | 1,683 | 1,642.2 | 1,631.1 | 1,279.2 | 1,392.8 | 1,360.2 | 1,363 | 1,079.7 | 969.7 | 952.3 | 973.8 | 843.8 | 688.1 | 589.3 | 710.2 | 519.3 | 475.1 | 465.4 | 433.2 | 493.6 | 374.3 | 363.4 | 362.4 | 387.9 | 402.9 | 397.4 | 415.5 | 557.9 | 625.9 | 145.2 | 163.6 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 3,176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.3 | 0 | 0 | 198.7 | 0.2 | 0 | 0.1 | 0 | 0 | 0 | 60.7 | 0 | 0.2 | 2,762.6 | 0 | 0 | 0.2 | 0 | 0.4 | 0.1 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0.1 | 0.3 | 0.3 | 0 | 0.2 | 0 | 0.2 | 0 | 0 | 0.1 | 0 | 0.2 | 0 | 0 | 0.3 | 0.4 | 0 | 0 | 0 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.7 | 4.7 | 4.7 | 4.7 | 6.3 | 6.3 | 6.3 | 0 | 0 | 0 | 0 |
| Common Stock
| 442 | 441 | 441 | 440 | 440 | 440 | 439 | 439 | 439 | 439 | 441 | 450 | 450 | 450 | 450 | 448 | 448 | 448 | 448 | 447.1 | 446.9 | 446.9 | 446.5 | 446.1 | 490.1 | 509.3 | 508.8 | 508.1 | 513 | 506.3 | 505.8 | 504.8 | 503.3 | 503.1 | 2.6 | 287.5 | 287.3 | 288 | 288.9 | 288.7 | 290.6 | 293.2 | 296 | 297.5 | 306 | 306.5 | 307 | 304.7 | 305.3 | 306.5 | 307.6 | 305.3 | 306.4 | 308.3 | 308.1 | 307.2 | 306.9 | 294.9 | 294.7 | 294 | 293.9 | 293.9 | 293.8 | 293.1 | 293.1 | 293 | 292.9 | 292.6 | 292.4 | 292.3 | 292.1 | 291 | 290.7 | 290.4 | 290.3 | 290.2 | 290.2 | 290.1 | 290.1 | 290.1 | 290.1 | 290.1 | 290.1 | 290.1 | 290.1 | 290 | 289.9 | 283.1 | 283 | 282.812 | 282.557 | 282.376 | 282.291 | 282.284 | 282.268 | 282.174 | 282.17 | 282.122 | 282.118 | 282 | 282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2,888 | -2,690 | -2,735 | -2,726 | -2,640 | -2,422 | -2,440 | -2,338 | -2,133 | -2,164 | -2,368 | -2,602 | -2,698 | -2,888 | -3,085 | -3,174 | -3,301 | -3,605 | -3,683 | -2,404.2 | -3,198 | -2,572.2 | -2,662 | -2,486.7 | -2,694.8 | 4,624.5 | 4,542.5 | 4,611.2 | 3,067.7 | 2,946.7 | 2,835.5 | 2,289.9 | 2,216.1 | 2,122.3 | 1,332 | 2,090.9 | 2,141.7 | 2,097.7 | 2,046.9 | 2,111.2 | 2,197.2 | 2,214.9 | 2,212.8 | 2,242.1 | 2,416.2 | 2,307.6 | 2,275.9 | 2,294.9 | 2,258.6 | 2,200.9 | 2,152.7 | 2,097.3 | 2,040.5 | 2,241.5 | 2,118.1 | 2,057.3 | 1,996.2 | 1,981.5 | 1,865.2 | 1,820.7 | 1,774.2 | 1,702.6 | 1,610.9 | 1,634.8 | 1,949.9 | 1,953.5 | 1,919.6 | 1,922.7 | 1,876.1 | 1,764.5 | 1,681 | 1,690.4 | 1,646.5 | 1,596.2 | 1,535 | 1,538.3 | 1,519.2 | 1,505.7 | 1,497.2 | 1,518.6 | 1,452.2 | 1,736.2 | 1,733.2 | 1,865.7 | 2,135.1 | 2,117.8 | 2,101.6 | 2,143.2 | 2,103.6 | 2,083.61 | 2,051.182 | 2,571.255 | 2,556.585 | 2,529.175 | 2,513.229 | 2,530.864 | 2,492.564 | 2,425.604 | 2,353.62 | 2,334.6 | 2,319.4 | 2,303.1 | 2,329.4 | 1,858.3 | 1,554.1 | 1,484.2 | 1,415.9 | 1,294.8 | 1,229.6 | 1,170.9 | 1,118.5 | 1,106.1 | 1,047.4 | 995 | 949.5 | 938.6 | 891.2 | 845.1 | 809.2 | 788.9 | 773.8 | 686.1 | 672.1 | 654.8 | 613.6 | 580.1 | 559.7 | 543.8 | 542 | 410.9 | 486.9 | 371.2 | 348.7 | 318.6 | 300.9 | 289.7 | 269.5 | 249.7 | 235.2 | 218.6 | 158.3 | 119.3 | 96.9 | 81.4 |
| Accumulated Other Comprehensive Income/Loss
| -933 | -927 | -899 | -890 | -975 | -1,021 | -1,004 | -1,011 | -1,050 | -956 | -854 | -882 | -907 | -873 | -914 | -880 | -988 | -1,006 | -1,055 | -919.9 | -1,038.1 | -921.3 | -936.5 | -912.8 | -1,037.1 | -990.2 | -711.7 | -763.1 | -771.6 | -825 | -948.7 | -1,044.8 | -881 | -881.2 | -324.1 | -833.8 | -908.7 | -860.2 | -887.6 | -794.4 | -689.1 | -620.7 | -635.7 | -645.2 | -777.5 | -818.6 | -811 | -789 | -676.1 | -706.3 | -661.3 | -707 | -613.2 | -541 | -555.2 | -605 | -568.7 | -645.1 | -603.9 | -585.2 | -470 | -449.9 | -513.3 | -502.4 | -192.6 | -115 | -124 | -123.2 | -146.1 | -162.6 | -196.7 | -184.6 | -191.8 | -219.8 | -216.7 | -226.7 | -130.1 | -127.5 | -89.2 | -70.4 | -141.4 | -150.8 | -132.1 | -167.8 | -125.5 | -110.3 | -192.4 | -190.2 | -162.7 | -161.206 | -263.447 | -231.621 | -231.318 | -264.563 | -260.286 | -172.852 | -204.106 | -171.02 | -140.671 | -130 | -116.8 | -1,392.1 | -1,353.2 | -495.2 | -505.5 | -515.3 | -465.9 | -445.2 | -403.6 | -373.6 | -361.7 | -372.2 | -338.6 | -316.6 | -319 | -328.5 | -256.9 | -243.3 | -243.9 | 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 |
| Other Total Stockholders Equity
| 6,239 | 6,256 | 6,269 | 6,288 | 6,301 | 6,318 | 6,338 | 6,429 | 6,520 | 6,628 | 6,761 | 7,125 | 7,210 | 7,297 | 7,385 | 7,480 | 7,567 | 7,655 | 7,744 | 7,840.3 | 7,926.8 | 8,015.8 | 8,100.4 | 8,196.4 | 9,235.1 | 9,814.7 | 9,791.3 | 9,788.5 | 9,925.3 | 9,616.4 | 9,603 | 9,598.9 | 9,588.8 | 9,566.5 | 279.7 | 278.3 | 264.5 | 254.1 | 247.3 | 245.9 | 226.8 | 212.7 | 196.9 | 177.1 | 244.9 | 241.5 | 213.2 | 186.1 | 175.5 | 170.1 | 148.3 | 153.5 | 161.6 | 172.4 | 164.2 | 142.5 | 135 | 264.1 | 256.1 | 249.2 | 239.8 | 232.6 | 225.4 | 216.9 | 181.7 | 171.9 | 161.4 | 155.2 | 141.2 | 131.1 | 116.9 | 93.4 | 76.7 | 61.1 | 49.5 | 41.4 | 39.8 | 36.7 | 35.1 | 25.9 | 25.8 | 24.8 | 20.6 | 28.3 | 26.6 | 25.3 | 22.7 | -172.6 | -175.2 | -179.455 | -184.864 | -188.634 | -190.376 | -190.534 | -190.84 | -191.545 | -192.59 | -193.442 | -192.237 | 210.4 | 209.4 | 1,771.5 | 1,722.2 | 548.9 | 836.9 | 853.4 | 808.1 | 864.7 | 817.8 | 788.5 | 753.9 | 757.9 | 704.6 | 675.9 | 677.6 | 690 | 603.5 | 585.8 | 585.6 | 336.4 | 303.9 | 338.7 | 329.1 | 324.3 | 323.3 | 319.4 | 318.1 | 315.6 | 313.3 | 355.5 | 254.8 | 235.2 | 233.3 | 232.9 | 224.3 | 214.2 | 211.9 | 233.8 | 231.3 | 230.9 | 103.8 | 96.8 | 93.2 | 30.8 |
| Total Shareholders Equity
| 2,860 | 3,080 | 3,076 | 3,112 | 3,126 | 3,315 | 3,333 | 3,519 | 3,776 | 3,947 | 3,980 | 4,091 | 4,055 | 3,986 | 3,836 | 3,874 | 3,726 | 3,492 | 3,454 | 4,963.3 | 4,137.6 | 4,969.2 | 4,948.4 | 5,243 | 6,191.9 | 13,958.3 | 14,130.9 | 14,144.7 | 12,734.4 | 12,244.4 | 11,995.6 | 11,409.7 | 11,427.2 | 11,310.7 | 4,052.6 | 1,822.9 | 1,784.8 | 1,779.6 | 1,695.5 | 1,851.4 | 2,025.5 | 2,100.1 | 2,070 | 2,071.5 | 2,189.6 | 2,037 | 1,985.1 | 1,996.7 | 2,063.3 | 1,971.2 | 1,947.3 | 1,849.1 | 1,895.3 | 2,181.2 | 2,035.2 | 1,902 | 1,869.4 | 1,895.4 | 1,812.1 | 1,778.7 | 1,837.9 | 1,782.8 | 1,617.5 | 1,614.2 | 2,232.1 | 2,303.4 | 2,249.9 | 2,247.3 | 2,163.6 | 2,025.3 | 1,893.3 | 1,890.2 | 1,822.1 | 1,727.9 | 1,658.1 | 1,643.2 | 1,719.1 | 1,705 | 1,733.2 | 1,764.2 | 1,626.7 | 1,900.3 | 1,911.8 | 2,016.3 | 2,326.3 | 2,322.8 | 2,221.8 | 2,063.5 | 2,048.7 | 2,025.761 | 1,885.428 | 2,433.376 | 2,417.182 | 2,356.362 | 2,344.371 | 2,448.641 | 2,378.038 | 2,343.264 | 2,302.83 | 2,697 | 2,694 | 2,682.5 | 2,698.4 | 1,912 | 1,885.5 | 1,822.3 | 1,758.1 | 1,714.3 | 1,643.8 | 1,585.8 | 1,510.7 | 1,491.8 | 1,413.4 | 1,354.3 | 1,308.1 | 1,300.1 | 1,237.8 | 1,187.6 | 1,150.9 | 1,125.3 | 1,077.7 | 1,024.8 | 1,001.2 | 979.1 | 936.9 | 899.5 | 877.8 | 859.4 | 855.3 | 766.4 | 741.7 | 606.4 | 582 | 556.2 | 529.9 | 508.6 | 486.1 | 489.8 | 472.8 | 455.8 | 262.1 | 216.1 | 190.1 | 112.2 |
| Total Equity
| 2,860 | 3,080 | 3,076 | 3,112 | 3,126 | 3,315 | 3,333 | 3,519 | 3,776 | 3,947 | 3,980 | 4,091 | 4,057 | 4,011 | 3,861 | 3,900 | 3,750 | 3,516 | 3,479 | 4,996 | 4,168.5 | 5,004.6 | 4,983.1 | 5,277.8 | 6,224.8 | 13,991.2 | 14,167.3 | 14,181.3 | 12,770 | 12,278.2 | 12,029.8 | 11,445.3 | 11,462.3 | 11,343.1 | 4,056.1 | 1,826.4 | 1,788.3 | 1,783.1 | 1,699 | 1,854.9 | 2,029 | 2,103.6 | 2,073.5 | 2,075 | 2,193.1 | 2,040.5 | 1,988.6 | 2,000.2 | 2,066.8 | 1,974.7 | 1,950.8 | 1,852.6 | 1,898.8 | 2,184.7 | 2,038.7 | 1,905.5 | 1,872.9 | 1,898.9 | 1,815.6 | 1,782.2 | 1,841.4 | 1,786.4 | 1,618.2 | 1,614.2 | 2,232.1 | 2,303.4 | 2,249.9 | 2,247.3 | 2,163.6 | 2,025.3 | 1,893.3 | 1,890.2 | 1,822.1 | 1,727.9 | 1,658.1 | 1,643.2 | 1,719.1 | 1,705 | 1,733.2 | 1,764.2 | 1,626.7 | 1,900.8 | 1,913.7 | 2,018 | 2,326.3 | 2,324.3 | 2,223.3 | 2,064.8 | 2,051.3 | 2,028.265 | 1,886.195 | 2,434.061 | 2,417.836 | 2,356.964 | 2,345.397 | 2,950.427 | 2,879.219 | 2,844.401 | 2,803.944 | 3,198.7 | 3,195.8 | 3,183.8 | 3,199.6 | 2,412.9 | 2,386.3 | 1,831.2 | 1,766.1 | 1,722.7 | 1,652.1 | 1,600.9 | 1,510.7 | 1,491.8 | 1,413.4 | 1,354.3 | 1,308.1 | 1,300.1 | 1,237.8 | 1,187.6 | 1,150.9 | 1,125.3 | 1,077.7 | 1,024.8 | 1,001.2 | 979.1 | 936.9 | 899.5 | 877.8 | 859.4 | 855.3 | 766.4 | 741.7 | 606.4 | 582 | 556.2 | 529.9 | 508.6 | 486.1 | 489.8 | 472.8 | 455.8 | 262.1 | 216.1 | 190.1 | 112.2 |
| Total Liabilities & Shareholders Equity
| 11,773 | 12,048 | 12,100 | 12,163 | 12,572 | 13,020 | 13,276 | 13,262 | 14,678 | 14,448 | 14,204 | 14,179 | 14,520 | 14,620 | 14,340 | 14,700 | 14,720 | 14,257 | 13,903 | 15,642 | 16,010.2 | 17,666.3 | 18,106.1 | 17,716.4 | 22,510.1 | 32,191.2 | 33,469.4 | 33,135.5 | 33,888 | 33,950 | 33,335.3 | 33,898.4 | 34,415.5 | 33,955.3 | 14,058.6 | 7,278 | 6,793.9 | 6,958.8 | 6,608.8 | 6,703.3 | 6,349.2 | 6,218.1 | 5,993.9 | 6,079.7 | 6,152.9 | 6,402.9 | 6,197.2 | 6,222 | 6,363.3 | 6,590.8 | 6,288.8 | 6,160.9 | 6,211.8 | 6,892.5 | 6,637.2 | 6,405.3 | 6,570.2 | 6,564.5 | 6,416.1 | 6,423.9 | 6,623.3 | 6,916.2 | 7,137.4 | 6,792.5 | 7,258.3 | 7,563.6 | 7,205.8 | 6,682.9 | 6,591 | 6,503.6 | 6,236.8 | 6,310.5 | 6,513.1 | 6,535.7 | 6,369.5 | 6,445.8 | 6,127 | 6,083.5 | 6,331.9 | 6,665.9 | 6,605.2 | 6,865.4 | 7,209.4 | 7,480.7 | 7,967.1 | 8,127.6 | 7,758.7 | 7,388.9 | 7,398.1 | 7,397.464 | 6,610.268 | 7,266.122 | 7,226.545 | 7,200.69 | 7,168.119 | 7,261.825 | 6,788.528 | 6,819.355 | 6,677.988 | 6,724.1 | 6,299 | 6,308.3 | 6,235.3 | 4,327.9 | 4,603.7 | 4,251.3 | 3,717.1 | 3,943.8 | 3,976.7 | 3,925 | 3,099.8 | 3,005.1 | 3,026.9 | 3,037.3 | 2,950.3 | 2,931.2 | 2,517 | 2,580.4 | 2,511.1 | 2,488.3 | 2,157.4 | 1,994.5 | 1,953.5 | 1,952.9 | 1,780.7 | 1,587.6 | 1,467.1 | 1,569.6 | 1,374.6 | 1,241.5 | 1,207.1 | 1,039.6 | 1,075.6 | 930.5 | 893.3 | 871 | 874 | 892.7 | 870.2 | 871.3 | 820 | 842 | 335.3 | 275.8 |