OGE Energy Corp.
NYSE:OGE
41.3 (USD) • At close December 27, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9.9 | 0.1 | 4.3 | 0.2 | 2.8 | 0.3 | 307 | 88.1 | 456.2 | 4.9 | 51.4 | 0 | 1.5 | 0 | 0 | 1.1 | 32 | 67.5 | 145.9 | 681.5 | 13.2 | 128.8 | 28.9 | 94.3 | 90.7 | 354 | 2.3 | 14.4 | 463.7 | 197.4 | 91 | 0.3 | 426.9 | 0 | 73.4 | 75.2 | 43.3 | 305.8 | 1.5 | 5.5 | 466.5 | 2.2 | 2.4 | 6.8 | 0 | 0 | 7.1 | 1.8 | 10.2 | 1.7 | 1.6 | 4.6 | 5.6 | 5.1 | 4 | 2.3 | 8.5 | 7.3 | 5.7 | 58.1 | 2.3 | 212.2 | 146.4 | 174.4 | 204.9 | 3.6 | 2.7 | 8.8 | 2 | 4.1 | 32.4 | 47.9 | 0.6 | 0 | 19.3 | 26.4 | 27.5 | 26.1 | 20.3 | 26.4 | 28.1 | 44.7 | 149.6 | 245.6 | 29.2 | 22.5 | 20.8 | 29.5 | 7.1 | 2.585 | 0.748 | 32.493 | 0.559 | 0.397 | 0.332 | 0.454 | 4.479 | 17.777 | 3.474 | 7.3 | 16.7 | 2 | 2.8 | 0.4 | 0.3 | 1.6 | 0.2 | 4.3 | 7.8 | 9.5 | 6.9 | 2.5 | 4.3 | 15.6 | 12.5 | 5.4 | 4.5 | 3.8 | 6.3 | 2.5 | 4.1 | 3 | 6.2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.9 | 0.1 | 4.3 | 0.2 | 2.8 | 0.3 | 307 | 88.1 | 456.2 | 4.9 | 51.4 | 0 | 1.5 | 0 | 0 | 1.1 | 32 | 67.5 | 145.9 | 681.5 | 13.2 | 128.8 | 28.9 | 94.3 | 90.7 | 354 | 2.3 | 14.4 | 463.7 | 197.4 | 91 | 0.3 | 426.9 | 0 | 73.4 | 75.2 | 43.3 | 305.8 | 1.5 | 5.5 | 466.5 | 2.2 | 2.4 | 6.8 | 230.2 | 97.7 | 7.1 | 1.8 | 10.2 | 1.7 | 1.6 | 4.6 | 5.6 | 5.1 | 4 | 2.3 | 8.5 | 7.3 | 5.7 | 58.1 | 2.3 | 212.2 | 146.4 | 174.4 | 204.9 | 3.6 | 2.7 | 8.8 | 2 | 4.1 | 32.4 | 47.9 | 0.6 | 0 | 19.3 | 26.4 | 27.5 | 26.1 | 20.3 | 26.4 | 28.1 | 44.7 | 149.6 | 245.6 | 29.2 | 22.5 | 20.8 | 29.5 | 7.1 | 2.585 | 0.748 | 32.493 | 0.559 | 0.397 | 0.332 | 0.454 | 4.479 | 17.777 | 3.474 | 7.3 | 16.7 | 2 | 2.8 | 0.4 | 0.3 | 1.6 | 0.2 | 4.3 | 7.8 | 9.5 | 6.9 | 2.5 | 4.3 | 15.6 | 12.5 | 5.4 | 4.5 | 3.8 | 6.3 | 2.5 | 4.1 | 3 | 6.2 |
Net Receivables
| 418.7 | 335.6 | 263.8 | 299.7 | 444.1 | 363.1 | 665.8 | 859.9 | 402.3 | 349.6 | 227.9 | 229.9 | 325.3 | 267.9 | 205.8 | 233.5 | 282.3 | 254.8 | 203.1 | 229.4 | 326.8 | 249.8 | 218.1 | 237.3 | 327 | 316.8 | 248.6 | 262.9 | 349.5 | 288.6 | 212 | 254.6 | 297.7 | 254 | 189.4 | 228.3 | 305.6 | 274.6 | 222.3 | 249.9 | 317.1 | 277.1 | 253.9 | 250.5 | 336.9 | 291.4 | 344.1 | 352.7 | 460.4 | 404.3 | 330.8 | 0 | 471.3 | 426.2 | 325 | 339.4 | 424.3 | 404.2 | 384.4 | 506.3 | 385.3 | 355.9 | 280.5 | 335.1 | 424.1 | 465.9 | 380.3 | 380.1 | 376.3 | 344.2 | 337.5 | 384 | 494.9 | 496.2 | 375.4 | 633.2 | 678.8 | 495.7 | 464.8 | 530 | 477 | 456.4 | 354.8 | 388.2 | 413.7 | 371.8 | 409.3 | 332.8 | 362 | 292.25 | 279.556 | 257.713 | 347.365 | 356.606 | 372.984 | 519.898 | 439.723 | 347.43 | 280.356 | 314.4 | 372.7 | 217.1 | 166.9 | 176.6 | 252.2 | 239 | 150.5 | 166.2 | 224.6 | 175.6 | 134.6 | 175.6 | 232.5 | 215.5 | 161.3 | 179.1 | 240.6 | 181.5 | 139.1 | 163.7 | 221.7 | 204.2 | 116.7 |
Inventory
| 404.9 | 384.1 | 403.2 | 412.8 | 354.2 | 333.7 | 327.3 | 289.3 | 243 | 211.5 | 183.8 | 158.5 | 146.4 | 165.1 | 161.3 | 152.7 | 143.5 | 141.5 | 142.7 | 136.9 | 137.1 | 134.8 | 161.1 | 184.3 | 196.7 | 211.4 | 196.8 | 165.1 | 157.4 | 160.4 | 169.2 | 161.5 | 163 | 182.7 | 183.7 | 193.9 | 162.9 | 167.1 | 161.3 | 137.4 | 124.4 | 135.8 | 159.1 | 155.1 | 155 | 180.2 | 181.9 | 174.2 | 174.9 | 191.5 | 184.6 | 187.9 | 180.6 | 208.2 | 226 | 242.1 | 209.2 | 225.4 | 211 | 196.9 | 186.9 | 195.2 | 170.8 | 160.8 | 279.5 | 177.6 | 141.1 | 145.6 | 133.7 | 148.2 | 120.2 | 124.3 | 121.1 | 135.2 | 124.6 | 120.1 | 134 | 146.1 | 107.5 | 196.5 | 169.8 | 164.7 | 113.6 | 208.4 | 162.5 | 161.1 | 107.3 | 142.3 | 141.6 | 127.166 | 119.695 | 115.945 | 117.875 | 154.101 | 132.372 | 241.833 | 196.675 | 204.598 | 170.338 | 156.4 | 162.7 | 121.5 | 94.6 | 87 | 77.7 | 78 | 77.8 | 77.8 | 85.7 | 88.1 | 85.8 | 87.5 | 83.5 | 81.2 | 81.1 | 83.4 | 82.3 | 88 | 76.9 | 76.9 | 69.1 | 68.8 | 62.7 |
Other Current Assets
| 63 | 67.5 | 53.7 | 58.8 | 104 | 254 | 101 | 103.5 | 611.3 | 1,137.7 | 246.7 | 227.8 | 153.8 | 51.6 | 142 | 41.2 | 30.7 | 35.2 | 30.8 | 74.8 | 72 | 71 | 74.9 | 41.4 | 27.6 | 32.6 | 45.8 | 54.6 | 109.9 | 198.3 | 170.3 | 133.1 | 86.4 | 90.5 | 82.8 | 72.8 | 241.3 | 240.3 | 268.2 | 313 | 298.5 | 281.6 | 287.1 | 282.2 | 266.1 | 147.8 | 93.4 | 265.5 | 211 | 130.3 | 84.4 | 68.3 | 69 | 65.7 | 41.4 | 48.3 | 67.1 | 60.7 | 68.7 | 64.8 | 41.1 | 46.3 | 50 | 74.3 | 54.2 | 157 | 85.3 | 95 | 84.2 | 79 | 75.2 | 107.9 | 154.7 | 103.8 | 140.3 | 293.9 | 910.4 | 297 | 400.4 | 266.3 | 242.8 | 134.4 | 178 | 166.2 | 124.7 | 145.1 | 117.6 | 92.3 | 64.3 | 52.015 | 65.886 | 72.376 | 44.115 | 44.775 | 58.127 | 102.111 | 47.192 | 28.238 | 24.98 | 25.6 | 37.1 | 28.3 | 30.3 | 39.4 | 29.9 | 15.1 | 10.1 | 11.4 | 7.9 | 8.8 | 9.3 | 14.5 | 18.2 | 19.3 | 16.6 | 15.1 | 19.5 | 18.7 | 55.5 | 55.2 | 50.9 | 48.2 | 57.7 |
Total Current Assets
| 896.5 | 787.3 | 725 | 771.5 | 905.1 | 951.1 | 1,401.1 | 1,340.8 | 1,712.8 | 1,703.7 | 657.4 | 613.6 | 627 | 484.6 | 502.7 | 428.5 | 488.5 | 499 | 522.5 | 430.2 | 549.1 | 455.6 | 454.1 | 557.3 | 642 | 560.8 | 493.5 | 497 | 599.8 | 632.5 | 538.1 | 549.5 | 547.1 | 527.2 | 455.9 | 570.2 | 753.1 | 682 | 653.3 | 705.8 | 740 | 696.7 | 702.5 | 694.6 | 758 | 607 | 626.5 | 794.2 | 856.5 | 727.8 | 601.4 | 652.7 | 726.5 | 705.2 | 596.4 | 632.1 | 709.1 | 697.6 | 669.8 | 826.1 | 615.6 | 809.6 | 647.7 | 744.6 | 962.7 | 804.1 | 609.4 | 629.5 | 596.2 | 575.5 | 565.3 | 664.1 | 771.3 | 735.2 | 659.6 | 1,073.6 | 1,750.7 | 964.9 | 993 | 1,019.2 | 917.7 | 800.2 | 796 | 1,008.4 | 730.1 | 700.5 | 655 | 596.9 | 575 | 474.016 | 465.885 | 478.527 | 509.914 | 555.879 | 563.815 | 864.296 | 688.069 | 598.043 | 479.148 | 503.7 | 589.2 | 368.9 | 294.6 | 303.4 | 360.1 | 333.7 | 238.6 | 259.7 | 326 | 282 | 236.6 | 280.1 | 338.5 | 331.6 | 271.5 | 283 | 346.9 | 292 | 277.8 | 298.3 | 345.8 | 324.2 | 243.3 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11,832 | 11,687.3 | 11,587.7 | 11,415 | 11,225.4 | 11,048.3 | 10,826.8 | 10,652.6 | 10,372.4 | 10,223.1 | 10,087.9 | 9,952.9 | 9,786.7 | 9,665.5 | 9,560.9 | 9,461.3 | 9,316.2 | 9,251.3 | 9,170.9 | 9,127.3 | 9,044.4 | 8,958.9 | 8,846.4 | 8,717.2 | 8,634.7 | 8,550.1 | 8,469.3 | 8,416.6 | 8,276.3 | 8,164.1 | 7,975.8 | 7,769.8 | 7,606.3 | 7,542.3 | 7,457 | 7,393.1 | 7,237 | 7,159.1 | 7,083.6 | 7,050 | 6,994.5 | 6,885.7 | 6,825.4 | 6,733.8 | 6,551.8 | 6,438.8 | 8,636.3 | 8,397 | 8,097.8 | 7,863.7 | 7,704.6 | 7,474 | 7,148.8 | 6,934.2 | 6,599.6 | 6,464.4 | 6,287.6 | 6,056.9 | 5,959.6 | 5,911.6 | 5,773.4 | 5,675 | 5,446.3 | 5,249.8 | 5,028.7 | 4,486.6 | 4,329.6 | 4,246.3 | 4,102.3 | 4,062.8 | 3,985.5 | 3,867.5 | 3,751.7 | 3,728.2 | 3,614.6 | 3,596.6 | 3,682.9 | 3,635.5 | 3,611.3 | 3,581 | 3,568 | 3,383.8 | 3,359.8 | 3,344.2 | 3,335 | 3,337.1 | 3,313.4 | 3,247.1 | 3,307.1 | 3,333.611 | 3,344.645 | 3,304.066 | 3,266.712 | 3,255.779 | 3,233.206 | 3,219.464 | 3,228.585 | 3,227.19 | 3,237.504 | 3,242 | 3,248 | 2,537.1 | 2,527.3 | 2,526.5 | 2,527 | 2,358.3 | 2,345.3 | 2,353.9 | 2,348.6 | 2,354.2 | 2,335.3 | 2,346.1 | 2,338.7 | 2,344.1 | 2,329.3 | 2,343.3 | 2,335.3 | 2,330 | 2,325.1 | 2,326.9 | 2,323.8 | 2,317.6 | 2,315.7 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -231.9 | 0 | 0 | 0 | -953.2 | 0 | 0 | 0 | 198.6 | 0 | 0 | 0 | 154.8 | 0 | 0 | 0 | 287 | 0 | 0 | 0 | 209.9 | 0 | 0 | 0 | -1,819 | 0 | 0 | 0 | 197.7 | 0 | 0 | 0 | -1,769.6 | 0 | 0 | 39.4 | 39.4 | 39.4 | 39.4 | 39.4 | 39.4 | 0 | 0 | 0 | -948.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 348.7 | 0 | 0 | 0 | 190.4 | 0 | 0 | 0 | 129.4 | 0 | 0 | 0 | 100.2 | 0 | 0 | 0 | 79.8 | 0 | 0 | 0 | 52.5 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 41.1 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 36.5 | 0 | 0 | 0 | 23.4 | 0 | 0 | 126 | 127.4 | 129.7 | 132.2 | 134.6 | 137 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.8 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 40.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -119.7 | -1,318.4 | 348.7 | 0 | -108.7 | 0 | 190.4 | -104.6 | 0 | -1,385.6 | -102.5 | 1,224 | 71.8 | -18.2 | -853 | 470 | -866.3 | 554.7 | 278.4 | -1,057.4 | 291.9 | 277 | 207.3 | 192.5 | -984.9 | 268.3 | 333 | 221.3 | 338.8 | 382.7 | 251 | 270.6 | 0 | 392.4 | -1,776 | 327.4 | 356.7 | 0 | 234.2 | 230.5 | 316.2 | 352.4 | -1,746.2 | -1,609.1 | -1,414.3 | 165.4 | 166.8 | 169.1 | 171.6 | 174 | 176.4 | -1,184.2 | -1,097.7 | -1,050.7 | -945.4 | -968.1 | -52.2 | 381.4 | 389.6 | -1,096.1 | -1,027.6 | -1,005.1 | -56.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.8 | 32.8 | 32.8 | 32.8 | 38 | 38 | 38 | 69.4 | 40.2 | 40.2 | 40.2 | 40.2 | 42.7 | 42.7 | 42.7 | 42.7 | 47.3 | 75.853 | 47.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 119.7 | 118.9 | 114 | 111.4 | 108.7 | 107.1 | 105.8 | 104.6 | 382 | 1,067.4 | 785.1 | 478.9 | 451.7 | 432.8 | 397.4 | 376.8 | 376.5 | 367.5 | 1,151.5 | 1,175.9 | 1,171.3 | 1,173.9 | 1,177.5 | 1,160.6 | 1,153.6 | 1,160.6 | 1,160.4 | 1,158.1 | 1,159.1 | 1,158.9 | 1,158.6 | 1,168 | 1,168.8 | 1,187.4 | 1,194.4 | 1,202.2 | 1,309.2 | 1,315.7 | 1,318.2 | 1,311.1 | 1,309.6 | 1,314.2 | 1,298.8 | 1,295.8 | 1,267.2 | 55.9 | 52.2 | 7.5 | 48.8 | 49.2 | 46.7 | 45.4 | 46.9 | 45.9 | 44.9 | 42 | 41.6 | 43.3 | 43.7 | 42.1 | 40.9 | 38.6 | 42.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.5 | 0 | 0 | -21.9 | 0 | -0.5 | -814 | -53 | -0.2 | -0.5 | -747 | 0 | -91 | 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 |
Tax Assets
| 0 | 1,335.3 | 1,318.4 | -462.7 | 0 | 1,262.4 | 0 | 125.9 | -175.9 | 1,328.6 | 1,385.6 | 1,333.3 | 40.9 | 1,206.5 | 1,287.9 | 1,268.6 | -168.4 | 1,165.7 | -254.7 | 27.6 | 1,362.1 | -1.9 | -0.5 | 78.5 | 63.7 | 1,255.1 | 7.3 | -50 | 152.1 | 68 | 20.4 | 153.8 | 134.2 | 0 | 10.4 | 2,178.2 | 62.3 | 48.1 | 0 | 177.3 | 142.1 | 60.3 | 22 | 2,125.3 | 2,105.3 | 1,916.2 | 1,817.7 | 1,948.8 | 130.9 | 1,757.2 | 1,674.6 | 1,651.4 | 1,599.8 | 1,512.8 | 1,463.5 | 1,434.8 | 1,422.4 | 52.2 | 38.8 | 19.1 | 1,096.1 | 1,027.6 | 1,005.1 | 14.6 | 0 | 41.2 | 868.2 | 853.6 | 884.7 | 858.7 | 847.8 | 32.3 | 25.7 | 0 | 0 | 21.9 | 0 | 0.5 | 814 | 53 | 0.2 | 0.5 | 747 | 0 | 91 | -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 |
Other Non-Current Assets
| 747.3 | -598.1 | 486.4 | 604.2 | 501.3 | -657.2 | 455.3 | 129.2 | 694.7 | -799.4 | 1,280.9 | 24 | 20 | 19.4 | 22.6 | 16 | 14.5 | 12.9 | 10 | 9.3 | 9.6 | 10.4 | 10.7 | 10.8 | 9.5 | 8.9 | 37.4 | 55.7 | 56.1 | 58 | 59 | 56.9 | 57.8 | 420.9 | 20.2 | 37.5 | 35.8 | 38.5 | 449.6 | 42.3 | 44.5 | 55.8 | 34.2 | 28.4 | 42.4 | 33.6 | -1,320 | -1,436.8 | 444.2 | -1,217.7 | -1,129.3 | -1,095.2 | 42.5 | 34.1 | 35.9 | 38.3 | 34.4 | 498 | 76.4 | 76.6 | 466.7 | 479.3 | 474.9 | 524.1 | 377.8 | 305.3 | -509.9 | -491.6 | -529.1 | -547.4 | -537.3 | 338.1 | 257.1 | 226 | 209.9 | 195.9 | 250.2 | 257 | 229.7 | 200.7 | 260.1 | 231.9 | 195.9 | 191.9 | 237.4 | 207.6 | 228.9 | 240.5 | 323.8 | 230.022 | 151.746 | 213.999 | 208.929 | 186.473 | 205.883 | 235.87 | 231.085 | 208.096 | 189.129 | 175.6 | 163.3 | 182.7 | 156.9 | 154 | 162.3 | 146.7 | 194.7 | 152.3 | 148.7 | 133.9 | 136.9 | 136.2 | 125.4 | 117.1 | 126.3 | 128.6 | 135.2 | 138.8 | 147.1 | 157.4 | 180.7 | 122.5 | 129.3 |
Total Non-Current Assets
| 12,579.3 | 12,424.5 | 12,193 | 12,019.2 | 11,838.1 | 11,653.5 | 11,389.2 | 11,203.9 | 10,891.2 | 11,134.3 | 12,436.2 | 11,992.8 | 11,550.5 | 11,414.9 | 11,286 | 10,290.3 | 10,009.1 | 9,940.1 | 9,848.4 | 10,594.1 | 10,534.6 | 10,430.6 | 10,307.5 | 10,191.3 | 10,061 | 9,982.8 | 9,942.9 | 9,915.7 | 9,863.9 | 9,788 | 9,596.8 | 9,390.1 | 9,236.9 | 9,132 | 9,067.4 | 9,027.2 | 8,864.7 | 8,911.6 | 8,848.9 | 8,822 | 8,722.7 | 8,627.6 | 8,548.2 | 8,440.1 | 8,386.2 | 8,241.5 | 9,355.3 | 9,128 | 8,849.5 | 8,623.6 | 8,473.1 | 8,253.3 | 7,652.3 | 7,430.3 | 7,094.2 | 7,037 | 6,818.3 | 6,596.5 | 6,499.5 | 6,440.6 | 6,282.2 | 6,195.2 | 5,959.8 | 5,773.9 | 5,406.5 | 4,833.1 | 4,687.9 | 4,608.3 | 4,457.9 | 4,374.1 | 4,296 | 4,237.9 | 4,061.8 | 3,987 | 3,857.3 | 3,825.3 | 3,971.1 | 3,930.5 | 3,879 | 3,851.1 | 3,868.3 | 3,655.9 | 3,595.9 | 3,576.3 | 3,615.1 | 3,587.4 | 3,585 | 3,530.3 | 3,678.2 | 3,639.486 | 3,543.709 | 3,518.065 | 3,475.641 | 3,442.252 | 3,439.089 | 3,455.334 | 3,459.67 | 3,435.286 | 3,426.633 | 3,417.6 | 3,411.3 | 2,719.8 | 2,684.2 | 2,680.5 | 2,689.3 | 2,505 | 2,540 | 2,506.2 | 2,497.3 | 2,488.1 | 2,472.2 | 2,482.3 | 2,464.1 | 2,461.2 | 2,455.6 | 2,471.9 | 2,470.5 | 2,468.8 | 2,472.2 | 2,484.3 | 2,504.5 | 2,440.1 | 2,445 |
Total Assets
| 13,475.8 | 13,211.8 | 12,918 | 12,790.7 | 12,743.2 | 12,604.6 | 12,790.3 | 12,544.7 | 12,604 | 12,838 | 13,093.6 | 12,606.4 | 12,177.5 | 11,899.5 | 11,788.7 | 10,718.8 | 10,497.6 | 10,439.1 | 10,370.9 | 11,024.3 | 11,083.7 | 10,886.2 | 10,761.6 | 10,748.6 | 10,703 | 10,543.6 | 10,436.4 | 10,412.7 | 10,463.7 | 10,420.5 | 10,134.9 | 9,939.6 | 9,784 | 9,659.2 | 9,523.3 | 9,597.4 | 9,617.8 | 9,593.6 | 9,502.2 | 9,527.8 | 9,462.7 | 9,324.3 | 9,250.7 | 9,134.7 | 9,144.2 | 8,848.5 | 9,981.8 | 9,922.2 | 9,706 | 9,351.4 | 9,074.5 | 8,906 | 8,378.8 | 8,135.5 | 7,690.6 | 7,669.1 | 7,527.4 | 7,294.1 | 7,169.3 | 7,266.7 | 6,897.8 | 7,004.8 | 6,607.5 | 6,518.5 | 6,369.2 | 5,637.2 | 5,297.3 | 5,237.8 | 5,054.1 | 4,949.6 | 4,861.3 | 4,902 | 4,833.1 | 4,722.2 | 4,516.9 | 4,898.9 | 5,721.8 | 4,895.4 | 4,872 | 4,870.3 | 4,786 | 4,456.1 | 4,391.9 | 4,584.7 | 4,345.2 | 4,287.9 | 4,240 | 4,127.2 | 4,253.2 | 4,113.502 | 4,009.594 | 3,996.592 | 3,985.555 | 3,998.131 | 4,002.904 | 4,319.63 | 4,147.739 | 4,033.329 | 3,905.781 | 3,921.3 | 4,000.5 | 3,088.7 | 2,978.8 | 2,983.9 | 3,049.4 | 2,838.7 | 2,778.6 | 2,765.9 | 2,823.3 | 2,770.1 | 2,708.8 | 2,762.4 | 2,802.6 | 2,792.8 | 2,727.1 | 2,754.9 | 2,817.4 | 2,760.8 | 2,750 | 2,782.6 | 2,850.3 | 2,764.3 | 2,688.3 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 269.8 | 256.8 | 211.9 | 276.4 | 281.8 | 337.7 | 327.6 | 448.9 | 299.7 | 297.1 | 300.9 | 274 | 243.5 | 189.8 | 244.8 | 251.5 | 123.2 | 144.2 | 157.2 | 194.9 | 159 | 151.6 | 194.1 | 239.3 | 171.8 | 161.4 | 181 | 230.4 | 145.5 | 188.4 | 244.3 | 205.4 | 129.4 | 161.1 | 172.7 | 262.5 | 125.7 | 145.8 | 151.9 | 179.1 | 143.1 | 174.3 | 209.6 | 251 | 171.1 | 219.6 | 409.5 | 396.7 | 280.7 | 274.5 | 304.8 | 388 | 297.4 | 372.5 | 294.5 | 321.7 | 266.2 | 277.2 | 242 | 297 | 174.7 | 237.4 | 219.7 | 279.7 | 232.1 | 373.7 | 353.8 | 399.3 | 229.6 | 277.4 | 303.9 | 295 | 251 | 243.7 | 295.3 | 510.4 | 499.2 | 388.5 | 428.1 | 470.3 | 312.3 | 343 | 286.5 | 280.2 | 242.9 | 276.8 | 387.6 | 261.5 | 195.1 | 195.641 | 205.603 | 153.223 | 132.844 | 191.912 | 286.37 | 330.445 | 260.553 | 215.383 | 187.787 | 161.2 | 208.5 | 99.5 | 94.8 | 96.9 | 80.6 | 78.9 | 70.8 | 77.7 | 67.6 | 63.5 | 81.1 | 86.9 | 46.2 | 66.7 | 77.4 | 72.1 | 60.9 | 59.1 | 66.4 | 66.4 | 68.1 | 74.5 | 77.2 |
Short Term Debt
| 247.6 | 440.7 | 835.1 | 502.9 | 411.4 | 418.1 | 1,000 | 999.9 | 999.9 | 1,425.2 | 731.5 | 486.9 | 383.2 | 384.5 | 1,278 | 95 | 0 | 75 | 375 | 112 | 169.6 | 207.5 | 368.9 | 250 | 249.9 | 700 | 693.6 | 418.2 | 496.2 | 418.1 | 353 | 460.9 | 338.1 | 284.4 | 187.5 | 110 | 110 | 172.6 | 219.9 | 98 | 411.4 | 626.6 | 477.8 | 539.6 | 447 | 478.7 | 707 | 430.9 | 455.6 | 596.7 | 489.3 | 277.1 | 289 | 211.1 | 237.2 | 145 | 224 | 112.9 | 341.6 | 464.2 | 597.4 | 782.7 | 752.2 | 298 | 739.8 | 438.7 | 267.3 | 296.8 | 158.9 | 69.4 | 3 | 3 | 38.8 | 61.2 | 0 | 30 | 238.5 | 222.7 | 167.3 | 159.3 | 10.2 | 68.3 | 105.9 | 202.5 | 96.8 | 288.1 | 206 | 275 | 300.3 | 225.996 | 212 | 230 | 240.512 | 220.1 | 164.3 | 284.5 | 172.1 | 218.3 | 212.7 | 589.1 | 851.1 | 300.8 | 228.8 | 121.1 | 96.7 | 115 | 155.6 | 26 | 43 | 138.6 | 90.9 | 56.4 | 72.3 | 136.7 | 94.9 | 67.6 | 57.9 | 223.7 | 231.7 | 208.2 | 197.7 | 189.1 | 136.9 |
Tax Payables
| 0 | 49.2 | 29 | 47.6 | 73.8 | 47.6 | 35.8 | 54 | 263.8 | 110.4 | 39.9 | 52.9 | 82.8 | 56.5 | 37.7 | 55.7 | 78.4 | 57.5 | 34.9 | 41.9 | 60.7 | 40.8 | 26.2 | 44 | 62.6 | 42.9 | 31.4 | 44.5 | 60.2 | 40.1 | 25.2 | 41.3 | 58.7 | 39.4 | 24.7 | 45.9 | 61.4 | 41.6 | 24 | 39.7 | 56.1 | 38.1 | 26 | 39.9 | 57.2 | 40.3 | 28.8 | 48.1 | 65.9 | 45.7 | 26.2 | 42.3 | 61.6 | 42.3 | 23.8 | 39.3 | 57.2 | 55.8 | 35.7 | 37 | 60.6 | 43.2 | 0.9 | 26.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 7 | 0 | 0 | 0 | 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 |
Deferred Revenue
| 110 | 107.8 | 105.6 | 103.5 | 99.9 | 96.4 | 92.4 | 88.8 | 86.4 | 81.8 | 81.5 | 81.1 | 80.6 | 80.9 | 80.7 | 81.1 | 82.4 | 82.7 | 83.2 | 83 | 82.7 | 83.4 | 83.7 | 83.6 | 83.1 | 82.5 | 81.4 | 80.7 | 79.5 | 79.1 | 78.6 | 77.7 | 77.4 | 77.5 | 77.9 | 77 | 76 | 75.8 | 75.2 | 73.7 | 72.4 | 71.8 | 71.4 | 70.9 | 69.5 | 69.7 | 71.3 | 70.3 | 69.5 | 69.4 | 68.8 | 67.6 | 68 | 67.2 | 68.7 | 67 | 67 | 190.4 | 132 | 182.8 | 62.1 | 61.4 | 59.7 | 58.8 | 0 | 0 | 56.7 | 55.5 | 56.2 | 57.1 | 55.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 49 | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152.8 | 0 | 155.1 | 106.3 | 0 | 0 | 147.4 | 116.5 | 136.5 | 0 | 0 | 0 | 132.4 | 0 | 0 | 0 | 141.7 | 192.9 | 0 | 126.6 |
Other Current Liabilities
| 414.1 | 255.2 | 353.7 | 248.8 | 340.5 | 227.4 | 302.5 | 299.4 | 226.2 | 210.9 | 189 | 194.7 | 203.8 | 199.6 | 195.3 | 214.1 | 233.4 | 235.2 | 204.9 | 309.1 | 224.6 | 219.4 | 211.3 | 336.1 | 273.5 | 263.5 | 227.8 | 257.4 | 172.1 | 200.5 | 213.9 | 319.6 | 191.7 | 211.1 | 243.7 | 257.4 | 213.7 | 183.6 | 170.6 | 256.5 | 186.1 | 183.1 | 164.5 | 192.4 | 196.7 | 208.3 | 265.6 | 330.4 | 324.2 | 282.5 | 295 | 223.5 | 218.2 | 240.8 | 214.3 | 241.5 | 324.6 | 424.2 | 400.8 | 477.5 | 413.7 | 398.2 | 296 | 283.9 | 279 | 282.1 | 214.5 | 292.4 | 329.8 | 382.7 | 344.4 | 371.4 | 495.2 | 374.7 | 272.2 | 410.2 | 935.7 | 357.4 | 376.7 | 281.6 | 469.9 | 307.8 | 251.6 | 345 | 265.8 | 245 | 189.3 | 228.7 | 255.8 | 265.705 | 195.547 | 216.515 | 219.483 | 193.517 | 125.805 | 194.987 | 207.694 | 215.252 | 151.255 | 326.6 | 196.8 | 150 | 127.9 | -0.1 | 206 | 155.2 | -0.1 | 131.5 | 182.7 | 147.5 | 116.6 | -0.1 | 180.1 | 149.5 | 116.4 | 132.5 | 185.3 | 145 | 115.2 | -0.2 | -0.1 | 142.4 | -0.2 |
Total Current Liabilities
| 1,041.5 | 1,109.7 | 1,429.7 | 1,179.2 | 1,107.5 | 1,127.2 | 1,665.9 | 1,802.2 | 1,876 | 2,125.4 | 1,342.8 | 1,089.6 | 993.9 | 911.3 | 1,836.5 | 697.4 | 517.4 | 594.6 | 855.2 | 657.9 | 696.6 | 702.7 | 884.2 | 869.4 | 840.9 | 1,250.3 | 1,215.2 | 950.5 | 953.5 | 926.2 | 915 | 1,027.2 | 795.3 | 773.5 | 706.5 | 752.8 | 586.8 | 662.3 | 641.6 | 573.3 | 869.1 | 1,093.9 | 949.3 | 1,093.8 | 941.5 | 1,016.6 | 1,482.2 | 1,276.4 | 1,195.9 | 1,268.8 | 1,115.3 | 998.5 | 934.2 | 933.9 | 838.5 | 814.5 | 872 | 870.1 | 1,020.1 | 1,275.7 | 1,246.4 | 1,461.5 | 1,268.8 | 888.4 | 1,250.9 | 1,094.5 | 835.6 | 988.5 | 718.3 | 729.5 | 651.3 | 673 | 785 | 679.6 | 567.5 | 950.6 | 1,673.4 | 969.4 | 979.1 | 975.4 | 792.4 | 719.1 | 651 | 827.7 | 605.5 | 809.9 | 782.9 | 736.8 | 751.2 | 687.342 | 613.15 | 599.738 | 592.839 | 605.529 | 576.475 | 809.932 | 640.347 | 648.935 | 551.742 | 1,076.9 | 1,256.4 | 550.3 | 451.5 | 370.7 | 383.3 | 349.1 | 332.6 | 235.2 | 293.3 | 349.6 | 288.6 | 279.7 | 298.6 | 352.9 | 288.7 | 272.2 | 304.1 | 427.8 | 413.3 | 416.1 | 458.6 | 406 | 340.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5,020.8 | 4,821.8 | 3,053 | 4,367.3 | 3,084.1 | 4,339 | 3,994.1 | 3,583.5 | 3,548.2 | 3,547.6 | 4,497 | 4,534 | 4,495.8 | 4,495.2 | 3,495 | 3,536.7 | 3,493.9 | 3,493.4 | 3,195.6 | 3,241 | 3,240.7 | 3,241.4 | 2,943.6 | 2,896.9 | 2,896.8 | 2,500.4 | 2,500.1 | 2,749.6 | 2,749.5 | 2,863 | 2,703.2 | 2,405.8 | 2,505.2 | 2,629.7 | 2,629.3 | 2,645.6 | 2,645.5 | 2,645.4 | 2,645.4 | 2,755.3 | 2,509.7 | 2,409.5 | 2,549.4 | 2,300.1 | 2,400 | 2,400.2 | 2,848.7 | 2,848.6 | 2,848.4 | 2,737.5 | 2,737.3 | 2,737.1 | 2,586.9 | 2,586.8 | 2,338.1 | 2,362.9 | 2,372.8 | 2,402.6 | 2,204 | 2,088.9 | 1,930.8 | 2,000.7 | 1,841 | 2,161.8 | 1,912 | 1,568.2 | 1,543.3 | 1,344.6 | 1,344.7 | 1,344.9 | 1,346.1 | 217.5 | 1,221.5 | 1,346.7 | 1,349.9 | 1,350.8 | 1,418 | 1,418.5 | 1,417.2 | 1,424.1 | 1,533.8 | 1,394.3 | 1,420.7 | 1,436.1 | 1,440.8 | 1,480 | 1,490.1 | 1,501.9 | 1,533.7 | 1,527.475 | 1,521.95 | 1,526.303 | 1,538.139 | 1,601.871 | 1,643.693 | 1,648.523 | 1,649.969 | 1,649.819 | 1,650.675 | 1,140.5 | 1,051.4 | 934.7 | 935.6 | 935.6 | 936.5 | 858.5 | 835.1 | 841.9 | 841.9 | 804.5 | 804.4 | 829.3 | 829.2 | 829.1 | 829 | 843.9 | 845.2 | 731.2 | 731.4 | 730.6 | 723.6 | 813.4 | 813.4 |
Deferred Revenue Non-Current
| 0 | 0 | 1,208.9 | 1,234.3 | 1,255.6 | 1,274.2 | 0 | 0 | 0 | 0 | 0 | 1,390.9 | 1,422.9 | 1,439.5 | 1,359.4 | 1,420.3 | 1,393.7 | 1,420.5 | 1,433.2 | 1,448.5 | 1,438.9 | 1,467.9 | 1,481.4 | 1,496.4 | 1,463.8 | 1,484.5 | 1,483.1 | 1,476.1 | 517.5 | 597.2 | 583.2 | 574.5 | 572.2 | 584 | 576.5 | 572.5 | 588 | 590.4 | 584.8 | 578.5 | 514.3 | 483.7 | 480.4 | 0.4 | 0.3 | 0.2 | 38.5 | 37.7 | 580.3 | 40.5 | 40.7 | 40.8 | 39.1 | 36.2 | 36.4 | 36.7 | 37.2 | 513 | 546 | 537.5 | 482.5 | 483.7 | 508.7 | 0 | 0 | -5,102.2 | -889 | -2,198.2 | -2,229.4 | -2,203.6 | -873.4 | -4,613.2 | -4,353.6 | 0 | 0 | -4,984.7 | 0 | -4,896.2 | -850.7 | -5,102.4 | 0 | 0 | -980.7 | 0 | -4,718.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1,372.3 | 1,346.2 | 1,329.5 | 1,312.1 | 1,293.2 | 1,274.1 | 1,260.5 | 1,245.5 | 1,214.9 | 1,342.4 | 1,399.8 | 1,346.1 | 1,251.9 | 1,217.4 | 1,298.8 | 1,279.5 | 1,239.4 | 1,172.8 | 1,136.1 | 1,382.9 | 1,369.2 | 1,332.2 | 1,326.7 | 1,310.9 | 1,291.5 | 1,255.1 | 1,232.3 | 1,227.8 | 2,465.9 | 2,379.4 | 2,332 | 2,334.5 | 2,314.5 | 2,232.6 | 2,188.1 | 2,178.2 | 2,333.5 | 2,298.2 | 2,279.3 | 2,268.3 | 2,219.2 | 2,131.5 | 2,121.4 | 2,127.2 | 2,107.7 | 1,919.1 | 1,821.1 | 1,952.7 | 1,917 | 1,762.2 | 1,680.1 | 1,657.5 | 1,606.7 | 1,520.5 | 1,472 | 1,444.2 | 1,432.7 | 1,332.4 | 1,292.3 | 1,259.7 | 1,110.3 | 1,042.8 | 1,021.4 | 1,014.2 | 1,014.1 | 911.2 | 889 | 875.6 | 907.9 | 883.1 | 873.4 | 886 | 849.7 | 863.7 | 842.2 | 838.8 | 855.6 | 863.8 | 850.5 | 838.8 | 819.9 | 788.2 | 789 | 789.3 | 757.4 | 662.3 | 666.2 | 674.1 | 707.4 | 718.218 | 715.127 | 687.225 | 694.806 | 679.34 | 678.077 | 675.789 | 665.287 | 643.19 | 636 | 628.7 | 610.8 | 589.1 | 594.1 | 599.6 | 584 | 574.5 | 574.6 | 576.9 | 568.2 | 557.7 | 559.9 | 566 | 559.5 | 556.9 | 563.7 | 568.3 | 569.3 | 575.6 | 578.3 | 585.4 | 578.2 | 578.1 | 577.9 |
Other Non-Current Liabilities
| 1,424.1 | 1,456.4 | 242.7 | 1,420.5 | 206.5 | 1,485.2 | 1,499.8 | 1,500.1 | 1,524.2 | 1,565.7 | 1,591.3 | 1,580.4 | 1,621 | 1,634.8 | 1,552.9 | 1,573.4 | 1,586.2 | 1,614.1 | 1,631.3 | 1,603 | 1,591 | 1,602.7 | 1,630.9 | 1,666.3 | 1,644.2 | 1,647.7 | 1,646.7 | 1,633.7 | 678 | 759.9 | 740.3 | 728.3 | 723.8 | 2,934.2 | 2,889.2 | 2,873 | 3,032.1 | 2,999.9 | 2,973.4 | 2,954.8 | 2,840.9 | 2,721.1 | 2,714.2 | 2,703.3 | 2,807.8 | 2,620.2 | 2,560.1 | 2,687.1 | 2,584.8 | 2,426.4 | 2,370.8 | 2,310.3 | 2,119.7 | 2,030.2 | 2,008.7 | 2,055 | 1,997.1 | 1,388.7 | 1,343.5 | 44.1 | 1,166.8 | 1,101.2 | 41.7 | 557.3 | -2,926.1 | 1,271.4 | -1,543.3 | 1,223.8 | 1,292.8 | 1,257.5 | -1,346.1 | 0 | 1,281.2 | -2,210.4 | -2,192.1 | -1,350.8 | -1,418 | 1,230.5 | -1,417.2 | -1,424.1 | -1,533.8 | -2,182.5 | 1,133.3 | -2,225.4 | 1,105.2 | -2,142.3 | -2,156.3 | -2,176 | -2,241.1 | -2,245.693 | -2,237.077 | -2,213.528 | -2,232.945 | -2,281.211 | -2,321.77 | -2,324.312 | -2,315.256 | -2,293.009 | -2,286.675 | -1,769.2 | -1,662.2 | -1,523.8 | -1,529.7 | -1,535.2 | -1,520.5 | -1,433 | -1,409.7 | -1,418.8 | -1,410.1 | -1,362.2 | -1,364.3 | -1,395.3 | -1,388.7 | -1,386 | -1,392.7 | -1,412.2 | -1,414.5 | -1,306.8 | -1,309.7 | -1,316 | -1,301.8 | -1,391.5 | -1,391.3 |
Total Non-Current Liabilities
| 7,817.2 | 7,624.4 | 7,043 | 7,099.9 | 7,095 | 7,098.3 | 6,754.4 | 6,329.1 | 6,287.3 | 6,455.7 | 7,488.1 | 7,460.5 | 7,368.7 | 7,347.4 | 6,346.7 | 6,389.6 | 6,319.5 | 6,280.3 | 5,963 | 6,226.9 | 6,200.9 | 6,176.3 | 5,901.2 | 5,874.1 | 5,832.5 | 5,403.2 | 5,379.1 | 5,611.1 | 5,893.4 | 6,002.3 | 5,775.5 | 5,468.6 | 5,543.5 | 5,563.9 | 5,518.5 | 5,518.6 | 5,677.6 | 5,645.3 | 5,618.8 | 5,710.1 | 5,350.6 | 5,130.6 | 5,263.6 | 5,003.8 | 5,208.1 | 5,020.6 | 5,447.3 | 5,573.4 | 5,473.6 | 5,204.4 | 5,148.8 | 5,088.2 | 4,745.7 | 4,653.2 | 4,383.2 | 4,454.6 | 4,407.1 | 4,304.3 | 4,093.5 | 3,930.2 | 3,580.1 | 3,585.6 | 3,412.8 | 6,892 | 6,186.9 | 197.2 | 2,780.9 | 2,568.4 | 2,637.5 | 2,602.4 | 2,619.3 | 217.5 | 217.5 | 4,780.7 | 2,192.1 | -254.3 | 64 | 0.5 | 2,629 | -267 | 0.2 | 4,683.3 | 2,556 | 4,738.8 | -19 | -19 | 2,156.3 | 4,535.4 | 2,414 | 2,415 | 2,388 | 2,350 | 2,300 | 2,372 | 2,406 | 2,445 | 2,426 | 2,384 | 2,360 | 1,825 | 1,713 | 1,576 | 1,578 | 1,570 | 1,607 | 1,512 | 1,489 | 1,497 | 1,482 | 1,434 | 1,437 | 1,395.3 | 1,388.7 | 1,386 | 1,392.7 | 1,412.2 | 1,414.5 | 1,306.8 | 1,309.7 | 1,316 | 1,301.8 | 1,391.5 | 1,391.3 |
Total Liabilities
| 8,858.7 | 8,734.1 | 8,472.7 | 8,279.1 | 8,202.5 | 8,225.5 | 8,420.3 | 8,131.3 | 8,163.3 | 8,581.1 | 8,830.9 | 8,550.1 | 8,362.6 | 8,258.7 | 8,183.2 | 7,087 | 6,836.9 | 6,874.9 | 6,818.2 | 6,884.8 | 6,897.5 | 6,879 | 6,785.4 | 6,743.5 | 6,673.4 | 6,653.5 | 6,594.3 | 6,561.6 | 6,846.9 | 6,928.5 | 6,690.5 | 6,495.8 | 6,338.8 | 6,337.4 | 6,225 | 6,271.4 | 6,264.4 | 6,307.6 | 6,260.4 | 6,283.4 | 6,219.7 | 6,224.5 | 6,212.9 | 6,097.6 | 6,149.6 | 6,037.2 | 6,929.5 | 6,849.8 | 6,669.5 | 6,473.2 | 6,264.1 | 6,086.7 | 5,679.9 | 5,587.1 | 5,221.7 | 5,269.1 | 5,279.1 | 5,174.4 | 5,113.6 | 5,205.9 | 4,826.5 | 5,047.1 | 4,681.6 | 4,621.7 | 4,530.2 | 3,934.1 | 3,616.5 | 3,556.9 | 3,355.8 | 3,331.9 | 3,270.6 | 3,298.2 | 3,287.7 | 3,279.2 | 3,139.5 | 3,523.1 | 4,362.1 | 3,618.1 | 3,607.4 | 3,584.7 | 3,507 | 3,259.3 | 3,205.1 | 3,383.1 | 3,150.5 | 3,296.2 | 3,278.2 | 3,143.3 | 3,164.9 | 3,102.393 | 3,001.012 | 2,956.023 | 2,893.277 | 2,977.897 | 2,981.68 | 3,255.322 | 3,066.2 | 3,033.209 | 2,911.515 | 2,901.9 | 2,968.6 | 2,126.1 | 2,030.5 | 1,940.5 | 1,990.1 | 1,860.7 | 1,821.6 | 1,731.6 | 1,774.5 | 1,783.4 | 1,725.7 | 1,751.4 | 1,772.1 | 1,824.7 | 1,766.6 | 1,767.5 | 1,808.1 | 1,821.1 | 1,807.1 | 1,811.4 | 1,857.3 | 1,829.8 | 1,757.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 1,140.4 | 0 | 10.1 | 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 | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.3 | 49.3 | 49.3 | 49.3 | 49.4 | 49.4 | 49.9 | 49.9 | 49.9 | 50 | 50 | 50 | 50 | 50 | 50 | 50 |
Common Stock
| 1,161.7 | 2 | 2 | 1,145.1 | 2 | 1,138.4 | 1,135.2 | 1,134.5 | 1,131.7 | 1,129.5 | 1,127.2 | 1,125.8 | 1,123 | 1,120.9 | 1,118.6 | 1,124.6 | 1,121.5 | 1,119.1 | 1,116.8 | 1,131.3 | 1,128.3 | 1,123.4 | 1,120.5 | 1,127.7 | 1,124 | 1,120.1 | 1,117.1 | 1,114.8 | 1,110.5 | 1,110.3 | 1,107.9 | 1,105.8 | 1,104.4 | 1,104.5 | 1,102.9 | 1,101.3 | 1,104.2 | 1,097.4 | 1,091.5 | 1,087.6 | 1,080.7 | 1,075.3 | 1,069.6 | 1,073.6 | 1,067.8 | 1,059.7 | 1,039.7 | 1,047.4 | 1,034.6 | 1,028.2 | 1,022.3 | 1,035.3 | 999.6 | 994.7 | 988.8 | 969.2 | 908.7 | 902.3 | 894.2 | 887.7 | 880.7 | 872.8 | 858.7 | 802.9 | 782.3 | 768.8 | 758.4 | 756.2 | 755.3 | 753.3 | 750.5 | 741 | 734.8 | 729 | 0 | 715.5 | 715.4 | 708.7 | 706.2 | 700.8 | 662 | 641 | 640.7 | 636.1 | 72 | 0 | 457.7 | 0.8 | 449 | 444.875 | 444.781 | 444.689 | 443.202 | 443.172 | 0 | 0.779 | 441.847 | 441.847 | 441.847 | 0.8 | 0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 100.9 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 116.2 | 116.2 | 116.2 | 116.2 | 116.2 | 116.2 | 116.2 | 116.2 | 1,156.8 | 1,097.9 | 1,094.3 |
Retained Earnings
| 3,458.5 | 3,324.4 | 3,306.2 | 3,373.7 | 3,409.2 | 3,251 | 3,245.6 | 3,290.9 | 3,323.5 | 3,143.6 | 3,152.6 | 2,955.4 | 2,718.3 | 2,547.9 | 2,515.6 | 2,544.6 | 2,570.2 | 2,473.3 | 2,465 | 3,036.1 | 3,078.3 | 2,904.9 | 2,877.8 | 2,906.3 | 2,924.5 | 2,792.3 | 2,748 | 2,759.5 | 2,526.6 | 2,409.6 | 2,365.2 | 2,367.3 | 2,369.8 | 2,246.7 | 2,230.1 | 2,259.8 | 2,285.3 | 2,229.1 | 2,191.5 | 2,198.2 | 2,189.6 | 2,052.1 | 1,996.1 | 1,991.7 | 1,978.7 | 1,804.9 | 1,754.1 | 1,772.4 | 1,775.1 | 1,628.4 | 1,573.2 | 1,574.8 | 1,576.8 | 1,434.9 | 1,368.7 | 1,380.6 | 1,386.5 | 1,258.7 | 1,216.7 | 1,227.8 | 1,228.7 | 1,126.3 | 1,090.2 | 1,107.6 | 1,119 | 1,011.7 | 986.7 | 1,005.7 | 1,000 | 904.4 | 873 | 890.8 | 899.8 | 808.7 | 745.2 | 750.5 | 724.6 | 643.6 | 635.1 | 659.8 | 680 | 614.8 | 604.9 | 623.9 | 654.6 | 583.8 | 578.2 | 604.7 | 661.2 | 588.179 | 585.746 | 617.924 | 650.14 | 578.997 | 580.114 | 621.01 | 639.692 | 558.273 | 552.419 | 577.5 | 591.2 | 526.9 | 515 | 529.8 | 546.4 | 465.1 | 545.8 | 472.1 | 487.3 | 425.2 | 421.5 | 449.2 | 469.3 | 406.6 | 398.7 | 425.5 | 448.1 | 378.5 | 381.7 | 410 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -3.1 | -3.2 | -3.3 | -7.2 | -10.1 | -10.3 | -10.8 | -11.9 | -14.4 | -16.1 | -17 | -24.8 | -26.3 | -27.9 | -28.6 | -32.1 | -25.7 | -27.9 | -28.8 | -27.9 | -20.4 | -21.1 | -22.1 | -28.9 | -18.9 | -22.3 | -23 | -23.2 | -20.3 | -27.9 | -28.7 | -29.3 | -29 | -29.4 | -34.7 | -35.1 | -36.1 | -40.5 | -41.2 | -41.4 | -27.3 | -27.6 | -27.9 | -28.2 | -51.9 | -53.3 | -48.3 | -49.1 | -41 | -41.5 | -42.1 | -40.6 | -35.5 | -41.8 | -46.9 | -60.2 | -68.9 | -62.9 | -76.2 | -74.7 | -57.2 | -59.8 | -41 | -13.7 | -62.3 | -77.4 | -64.3 | -81 | -57 | -40 | -32.8 | -28 | -89.2 | -94.7 | -90.7 | -90.2 | -80.3 | -75 | -76.7 | -75 | -63 | -59 | -58.8 | -58.4 | -74.1 | -74.6 | -74.1 | -74.3 | -21.9 | -21.945 | -21.945 | -22.044 | -1.064 | -1.935 | -2.062 | -2,151.093 | -2,131.059 | -2,095.996 | -2,055.631 | -202.4 | 439.9 | -1,979 | -1,950.5 | -1,914.7 | -1,893.7 | -1,851.8 | -1,832.4 | -1,797.8 | -1,781.4 | -1,747.7 | -1,721.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 1,154.5 | 1,140.4 | 0 | 1,139.6 | 1,136.4 | 1,133.2 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -5.3 | -5.3 | -0.3 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,103.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,067.6 | 0 | 0 | 0 | 0 | -3.5 | -0.1 | -0.1 | -0.3 | -6.2 | 0 | 994.7 | 988.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 722.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 614.2 | 482.5 | 0 | 453.5 | 0 | 0 | 0 | 0 | 0 | 0 | 443.172 | 2,593.612 | 0 | 0 | 0 | 643.5 | 0.8 | 2,413.9 | 2,383 | 2,427.5 | 2,405.8 | 2,363.9 | 2,142.7 | 2,310.3 | 2,293.2 | 2,259.4 | 2,233.3 | 511.9 | 395.6 | 395.4 | 395.7 | 395.8 | 395 | 395 | 395 | 395 | -213.8 | -213.4 | -213.4 |
Total Shareholders Equity
| 4,617.1 | 4,477.7 | 4,445.3 | 4,511.6 | 4,540.7 | 4,379.1 | 4,370 | 4,413.4 | 4,440.7 | 4,256.9 | 4,262.7 | 4,056.3 | 3,814.9 | 3,640.8 | 3,605.5 | 3,631.8 | 3,660.7 | 3,564.2 | 3,552.7 | 4,139.5 | 4,186.2 | 4,007.2 | 3,976.2 | 4,005.1 | 4,029.6 | 3,890.1 | 3,842.1 | 3,851.1 | 3,616.8 | 3,492 | 3,444.4 | 3,443.8 | 3,445.2 | 3,321.8 | 3,298.3 | 3,326 | 3,353.4 | 3,286 | 3,241.8 | 3,244.4 | 3,243 | 3,099.8 | 3,037.8 | 3,037.1 | 2,994.6 | 2,811.3 | 2,745.5 | 2,767.2 | 2,768.6 | 2,615 | 2,553.1 | 2,563.3 | 2,540.9 | 2,387.8 | 2,310.6 | 2,289.6 | 2,226.3 | 2,098.1 | 2,034.7 | 2,040.8 | 2,052.2 | 1,939.3 | 1,907.9 | 1,896.8 | 1,839 | 1,703.1 | 1,680.8 | 1,680.9 | 1,698.3 | 1,617.7 | 1,590.7 | 1,603.8 | 1,545.4 | 1,443 | 1,377.4 | 1,375.8 | 1,359.7 | 1,277.3 | 1,264.6 | 1,285.6 | 1,279 | 1,196.8 | 1,186.8 | 1,201.6 | 1,194.7 | 991.7 | 961.8 | 983.9 | 1,088.3 | 1,011.109 | 1,008.582 | 1,040.569 | 1,092.278 | 1,020.234 | 1,021.224 | 1,064.308 | 1,081.539 | 1,000.12 | 994.266 | 1,019.4 | 1,031.9 | 962.6 | 948.3 | 1,043.4 | 1,059.3 | 978 | 957 | 1,034.3 | 1,048.8 | 986.7 | 983.1 | 1,011 | 1,030.5 | 968.1 | 960.5 | 987.4 | 1,009.3 | 939.7 | 942.9 | 971.2 | 993 | 934.5 | 930.9 |
Total Equity
| 4,617.1 | 4,477.7 | 4,445.3 | 4,511.6 | 4,540.7 | 4,379.1 | 4,370 | 4,413.4 | 4,440.7 | 4,256.9 | 4,262.7 | 4,056.3 | 3,814.9 | 3,640.8 | 3,605.5 | 3,631.8 | 3,660.7 | 3,564.2 | 3,552.7 | 4,139.5 | 4,186.2 | 4,007.2 | 3,976.2 | 4,005.1 | 4,029.6 | 3,890.1 | 3,842.1 | 3,851.1 | 3,616.8 | 3,492 | 3,444.4 | 3,443.8 | 3,445.2 | 3,321.8 | 3,298.3 | 3,326 | 3,353.4 | 3,286 | 3,241.8 | 3,244.4 | 3,243 | 3,099.8 | 3,037.8 | 3,037.1 | 2,994.6 | 2,811.3 | 3,052.3 | 3,072.4 | 3,036.5 | 2,878.2 | 2,810.4 | 2,819.3 | 2,698.9 | 2,548.4 | 2,468.9 | 2,400 | 2,248.3 | 2,119.7 | 2,055.7 | 2,060.8 | 2,071.3 | 1,957.7 | 1,925.9 | 1,914 | 1,839 | 1,703.1 | 1,680.8 | 1,680.9 | 1,698.3 | 1,617.7 | 1,590.7 | 1,603.8 | 1,545.4 | 1,443 | 1,377.4 | 1,375.8 | 1,359.7 | 1,277.3 | 1,264.6 | 1,285.6 | 1,279 | 1,196.8 | 1,186.8 | 1,201.6 | 1,194.7 | 991.7 | 961.8 | 983.9 | 1,088.3 | 1,011.109 | 1,008.582 | 1,040.569 | 1,092.278 | 1,020.234 | 1,021.224 | 1,064.308 | 1,081.539 | 1,000.12 | 994.266 | 1,019.4 | 1,031.9 | 962.6 | 948.3 | 1,043.4 | 1,059.3 | 978 | 957 | 1,034.3 | 1,048.8 | 986.7 | 983.1 | 1,011 | 1,030.5 | 968.1 | 960.5 | 987.4 | 1,009.3 | 939.7 | 942.9 | 971.2 | 993 | 934.5 | 930.9 |
Total Liabilities & Shareholders Equity
| 13,475.8 | 13,211.8 | 12,918 | 12,790.7 | 12,743.2 | 12,604.6 | 12,790.3 | 12,544.7 | 12,604 | 12,838 | 13,093.6 | 12,606.4 | 12,177.5 | 11,899.5 | 11,788.7 | 10,718.8 | 10,497.6 | 10,439.1 | 10,370.9 | 11,024.3 | 11,083.7 | 10,886.2 | 10,761.6 | 10,748.6 | 10,703 | 10,543.6 | 10,436.4 | 10,412.7 | 10,463.7 | 10,420.5 | 10,134.9 | 9,939.6 | 9,784 | 9,659.2 | 9,523.3 | 9,597.4 | 9,617.8 | 9,593.6 | 9,502.2 | 9,527.8 | 9,462.7 | 9,324.3 | 9,250.7 | 9,134.7 | 9,144.2 | 8,848.5 | 9,981.8 | 9,922.2 | 9,706 | 9,351.4 | 9,074.5 | 8,906 | 8,378.8 | 8,135.5 | 7,690.6 | 7,669.1 | 7,527.4 | 7,294.1 | 7,169.3 | 7,266.7 | 6,897.8 | 7,004.8 | 6,607.5 | 6,518.5 | 6,369.2 | 5,637.2 | 5,297.3 | 5,237.8 | 5,054.1 | 4,949.6 | 4,861.3 | 4,902 | 4,833.1 | 4,722.2 | 4,516.9 | 4,898.9 | 5,721.8 | 4,895.4 | 4,872 | 4,870.3 | 4,786 | 4,456.1 | 4,391.9 | 4,584.7 | 4,345.2 | 4,287.9 | 4,240 | 4,127.2 | 4,253.2 | 4,113.502 | 4,009.594 | 3,996.592 | 3,985.555 | 3,998.131 | 4,002.904 | 4,319.63 | 4,147.739 | 4,033.329 | 3,905.781 | 3,921.3 | 4,000.5 | 3,088.7 | 2,978.8 | 2,983.9 | 3,049.4 | 2,838.7 | 2,778.6 | 2,765.9 | 2,823.3 | 2,770.1 | 2,708.8 | 2,762.4 | 2,802.6 | 2,792.8 | 2,727.1 | 2,754.9 | 2,817.4 | 2,760.8 | 2,750 | 2,782.6 | 2,850.3 | 2,764.3 | 2,688.3 |