ON Semiconductor Corporation
NASDAQ:ON
66.63 (USD) • At close December 23, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 2,470.2 | 2,233.1 | 2,614.4 | 2,483 | 2,679.2 | 2,622.2 | 2,702.4 | 2,919 | 2,450.2 | 1,791.6 | 1,645.1 | 1,352.6 | 1,389.2 | 1,091.1 | 1,042.5 | 1,080.7 | 1,654 | 2,060.4 | 1,982 | 894.2 | 928.7 | 885.2 | 939.6 | 1,069.6 | 951 | 850.2 | 924.9 | 949.2 | 901.2 | 871.6 | 728.9 | 1,028.1 | 880.5 | 588.1 | 619.5 | 617.6 | 556.8 | 576.6 | 428.1 | 511.7 | 492.1 | 598.9 | 562 | 509.5 | 369.5 | 396.1 | 537 | 486.9 | 421.4 | 517.8 | 580.1 | 652.9 | 659.3 | 756.6 | 766 | 623.3 | 562.9 | 467.1 | 560.7 | 525.7 | 395.2 | 403.4 | 402.4 | 458.7 | 417.9 | 321.2 | 307.9 | 274.6 | 327.1 | 255.8 | 275.8 | 268.8 | 233.4 | 294.7 | 251.3 | 233.3 | 272.3 | 235.6 | 177.5 | 105.7 | 231.8 | 257.7 | 221.4 | 186.6 | 183.6 | 181.2 | 189.1 | 182.4 | 179.8 | 167.7 | 147.6 | 179.8 | 206 | 175.7 | 74.7 | 188.9 | 159.3 | 124.4 | 140.3 | 0 |
| Short Term Investments
| 300 | 450 | 0 | 0 | 0 | 12.5 | 21.8 | 22 | 34.1 | 34.8 | 32.8 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 1.3 | 1.3 | 6.1 | 2.8 | 2.3 | 55 | 116.2 | 184.1 | 182.9 | 77.3 | 144.8 | 221.6 | 238.6 | 312.2 | 248.6 | 178.4 | 112.2 | 0 | 0 | 0 | 0 | 0 | 45.5 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.8 | 0 | 0 | 0 | 0 | 11 | 26.6 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 2,770.2 | 2,683.1 | 2,614.4 | 2,483 | 2,679.2 | 2,622.2 | 2,702.4 | 2,919 | 2,450.2 | 1,791.6 | 1,645.1 | 1,352.6 | 1,389.2 | 1,091.1 | 1,042.5 | 1,080.7 | 1,654 | 2,060.4 | 1,982 | 894.2 | 928.7 | 885.2 | 939.6 | 1,069.6 | 951 | 850.2 | 924.9 | 949.2 | 901.2 | 871.6 | 728.9 | 1,028.1 | 880.5 | 588.1 | 619.5 | 617.6 | 557.6 | 577.9 | 429.4 | 517.8 | 494.9 | 601.2 | 617 | 625.7 | 553.6 | 579 | 614.3 | 631.7 | 643 | 756.4 | 892.3 | 901.5 | 837.7 | 868.8 | 766 | 623.3 | 562.9 | 467.1 | 560.7 | 571.2 | 470.2 | 403.4 | 402.4 | 458.7 | 417.9 | 321.2 | 307.9 | 274.6 | 327.1 | 255.8 | 275.8 | 268.8 | 269.2 | 294.7 | 251.3 | 233.3 | 272.3 | 246.6 | 204.1 | 185.7 | 231.8 | 257.7 | 221.4 | 186.6 | 183.6 | 181.2 | 189.1 | 182.4 | 179.8 | 167.7 | 147.6 | 179.8 | 206 | 175.7 | 74.7 | 188.9 | 159.3 | 124.4 | 140.3 | 0 |
| Net Receivables
| 1,070.6 | 1,077.2 | 873.3 | 935.4 | 958.2 | 944.4 | 880.9 | 842.3 | 857.3 | 1,138.1 | 910.7 | 809.4 | 720 | 669.1 | 683.6 | 676 | 728.1 | 667.4 | 652 | 705 | 716.6 | 713.2 | 704 | 686 | 733 | 698.8 | 696.9 | 701.5 | 695.6 | 696.4 | 678.2 | 629.8 | 675.1 | 487.4 | 428.2 | 426.4 | 505.9 | 489.9 | 454.5 | 417.5 | 488.7 | 437.3 | 417.1 | 383.4 | 419.2 | 429.8 | 367.2 | 357.8 | 415.4 | 439.8 | 425.3 | 498.2 | 539 | 575.8 | 596.7 | 294.6 | 314.3 | 317.2 | 298.9 | 260.9 | 264.7 | 254.1 | 192.6 | 188.8 | 279.3 | 258.5 | 245.7 | 175.2 | 193.4 | 172.1 | 174.3 | 177.9 | 194.9 | 200.5 | 178.3 | 160.2 | 162.5 | 139.9 | 151.2 | 131.5 | 151.7 | 161 | 153.4 | 136.1 | 152.4 | 130.1 | 129.3 | 121.6 | 141.9 | 143.5 | 152.7 | 142.3 | 153.3 | 158.2 | 190.2 | 271 | 297.8 | 300 | 263.8 | 0 |
| Inventory
| 2,242.8 | 2,224.6 | 2,147.1 | 2,111.8 | 2,084.8 | 1,964.4 | 1,814.9 | 1,616.8 | 1,575.4 | 1,563.2 | 1,496 | 1,379.5 | 1,327.6 | 1,309.3 | 1,295.5 | 1,251.4 | 1,281.2 | 1,285.4 | 1,251.9 | 1,232.4 | 1,240.7 | 1,273.8 | 1,225.2 | 1,225.2 | 1,200.6 | 1,204.4 | 1,160 | 1,089.5 | 1,029 | 1,002 | 1,011.4 | 1,030.2 | 1,083.1 | 750.2 | 759.7 | 750.4 | 754 | 743 | 746.9 | 729.9 | 724.3 | 632.6 | 613.9 | 611.8 | 585.3 | 559.7 | 561.4 | 581.7 | 644.3 | 659.7 | 633.7 | 637.4 | 706.6 | 749.2 | 767.5 | 360.8 | 350.8 | 321.5 | 297.6 | 269.9 | 264.2 | 269.5 | 299.2 | 335.5 | 309.4 | 327.6 | 362.4 | 220.5 | 216.5 | 221.1 | 213.3 | 212.7 | 205.8 | 195.1 | 175.1 | 169.5 | 172.7 | 172.1 | 175.8 | 193.4 | 204.9 | 197.3 | 183.8 | 171.6 | 172.4 | 175.6 | 166.7 | 160 | 160.4 | 160 | 170.2 | 183.7 | 223 | 258 | 276.2 | 258.1 | 235.8 | 223.4 | 205.5 | 0 |
| Other Current Assets
| 461.1 | 342.2 | 514.1 | 382.1 | 363.2 | 399.2 | 318.1 | 351.3 | 426.5 | 292.4 | 315.6 | 240.1 | 205 | 160.4 | 166 | 176 | 149.3 | 131.2 | 146.4 | 188.4 | 187 | 192 | 177.9 | 187 | 212.4 | 173.6 | 185.2 | 193 | 189.6 | 194.3 | 190.6 | 181 | 163.7 | 96.1 | 94.3 | 97.1 | 135.2 | 121.3 | 128.1 | 140.6 | 105.3 | 90.5 | 89.3 | 89.3 | 87.6 | 53.3 | 99.9 | 136 | 132.3 | 98.8 | 87.1 | 90.6 | 104.9 | 103.1 | 117.7 | 79.3 | 67.7 | 65.5 | 63 | 66.6 | 58.4 | 58.4 | 60.4 | 62.2 | 69.8 | 71 | 89.7 | 75 | 48.2 | 44.2 | 44.2 | 41.4 | 53.2 | 44.3 | 40.6 | 37.3 | 28.3 | 31.5 | 22.4 | 26.4 | 29.9 | 30 | 35.6 | 28.4 | 42.4 | 40.2 | 35.1 | 43 | 51 | 41.8 | 46.1 | 45 | 151.6 | 146.8 | 152.4 | 80.5 | 81.5 | 70 | 63.2 | 0 |
| Total Current Assets
| 6,544.7 | 6,325 | 6,148.9 | 5,912.3 | 6,085.4 | 5,930.2 | 5,716.3 | 5,729.4 | 5,309.4 | 4,785.3 | 4,367.4 | 3,781.6 | 3,641.8 | 3,229.9 | 3,187.6 | 3,191 | 3,812.6 | 4,144.4 | 4,032.3 | 3,020 | 3,073 | 3,064.2 | 3,046.7 | 3,167.8 | 3,097 | 2,927 | 2,967 | 2,933.2 | 2,815.4 | 2,764.3 | 2,609.1 | 2,869.1 | 2,802.4 | 1,921.8 | 1,901.7 | 1,891.5 | 1,952.7 | 1,932.1 | 1,758.9 | 1,805.7 | 1,813.2 | 1,761.6 | 1,737.3 | 1,710.2 | 1,645.7 | 1,621.8 | 1,617.5 | 1,693.4 | 1,835 | 1,954.7 | 2,038.4 | 2,127.7 | 2,188.2 | 2,296.9 | 2,247.9 | 1,358 | 1,295.7 | 1,171.3 | 1,220.2 | 1,168.6 | 1,057.5 | 985.4 | 954.6 | 1,045.2 | 1,076.4 | 978.3 | 1,005.7 | 745.3 | 785.2 | 693.2 | 707.6 | 700.8 | 723.1 | 734.6 | 645.3 | 600.3 | 635.8 | 590.1 | 553.5 | 537 | 618.3 | 646 | 594.2 | 522.7 | 550.8 | 527.1 | 520.2 | 507 | 533.1 | 513 | 516.6 | 550.8 | 734 | 738.7 | 693.5 | 798.5 | 774.4 | 717.8 | 672.8 | 0 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 4,424.8 | 4,680.1 | 4,426.1 | 4,443.9 | 4,357.5 | 4,036 | 3,738.1 | 3,496.5 | 2,762.1 | 2,709.8 | 2,559.4 | 2,524.3 | 2,427.8 | 2,457.8 | 2,489.4 | 2,512.3 | 2,511.8 | 2,566.5 | 2,579.9 | 2,591.6 | 2,602.1 | 2,620 | 2,585 | 2,549.6 | 2,401.1 | 2,387.2 | 2,336.4 | 2,279.1 | 2,238.2 | 2,215 | 2,156.1 | 2,159.1 | 2,074.6 | 1,277.2 | 1,270.4 | 1,274.1 | 1,256.1 | 1,225.5 | 1,208.4 | 1,204.5 | 1,211.9 | 1,141.7 | 1,081.4 | 1,074.2 | 1,092.9 | 1,101.5 | 1,094.2 | 1,103.3 | 1,231.6 | 1,201.4 | 1,155.5 | 1,109.5 | 1,130.8 | 1,150.9 | 1,061.3 | 864.3 | 820.5 | 784.9 | 741.6 | 705.5 | 715.3 | 734.1 | 744.9 | 770.8 | 752.5 | 744.4 | 734.2 | 614.9 | 608.5 | 597.9 | 594.8 | 578.1 | 567.1 | 567.4 | 450 | 438.5 | 433.9 | 442.7 | 455.6 | 472 | 479.8 | 490.1 | 497.2 | 499.1 | 519.9 | 532.7 | 431 | 454.1 | 478.4 | 503 | 528.6 | 555.5 | 594 | 614 | 658.2 | 648.2 | 622.1 | 604.8 | 543 | 0 |
| Goodwill
| 1,587.9 | 1,577.6 | 1,577.6 | 1,577.6 | 1,577.6 | 1,577.6 | 1,577.6 | 1,577.6 | 1,600.4 | 1,815.4 | 1,936.7 | 1,937.5 | 1,662.7 | 1,663.4 | 1,663.4 | 1,663.4 | 1,663.4 | 1,663.4 | 1,663.4 | 1,659.2 | 1,659.2 | 1,552.5 | 932.5 | 932.5 | 932.5 | 928.8 | 916.9 | 916.9 | 916.9 | 924.7 | 924.7 | 930.1 | 1,000.8 | 270.6 | 270.6 | 270.6 | 271.3 | 263.8 | 263.8 | 269.9 | 275.3 | 211.6 | 184.6 | 184.6 | 184.6 | 184.6 | 184.6 | 184.6 | 198.7 | 198.7 | 198.7 | 198.7 | 199.2 | 199.2 | 199.2 | 191.2 | 198.2 | 197.3 | 191.7 | 175.4 | 162.4 | 160.5 | 160.4 | 160.2 | 719 | 725.8 | 730.1 | 172.4 | 81.1 | 81.1 | 81.1 | 80.7 | 80.7 | 77.3 | 77.3 | 77.3 | 0 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 0 | 122.7 | 129.4 | 135 | 0 | 0 | 144.5 | 0 | 0 |
| Intangible Assets
| 273.1 | 275 | 289.4 | 299.3 | 312.8 | 326.3 | 339.8 | 359.7 | 373.8 | 452.6 | 474.5 | 495.7 | 390.3 | 416.3 | 441.1 | 469 | 498.2 | 527.8 | 558.2 | 590.5 | 622.6 | 778 | 539.5 | 566.4 | 595.9 | 627.9 | 600.9 | 628.3 | 662.5 | 708.6 | 730.5 | 756.7 | 778.1 | 276.8 | 302.3 | 325.8 | 360.1 | 387.3 | 424.6 | 457.4 | 480.4 | 245.5 | 215.3 | 223.4 | 231.8 | 240.1 | 248.5 | 257 | 303.9 | 314.8 | 325.8 | 337.2 | 348.3 | 359 | 370.7 | 303 | 318.6 | 327.3 | 330.6 | 298.7 | 298.7 | 306.6 | 314.4 | 333.4 | 317.2 | 334.5 | 343.6 | 57.5 | 8.7 | 9.2 | 9.8 | 10.4 | 11.2 | 11.6 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 101 | 104 | 107 | 110 | 113 | 117.2 | 123 | 129.4 | 135 | 0 | 139 | 144.5 | 0 | 0 |
| Goodwill and Intangible Assets
| 1,861 | 1,852.6 | 1,867 | 1,876.9 | 1,890.4 | 1,903.9 | 1,917.4 | 1,937.3 | 1,974.2 | 2,268 | 2,411.2 | 2,433.2 | 2,053 | 2,079.7 | 2,104.5 | 2,132.4 | 2,161.6 | 2,191.2 | 2,221.6 | 2,249.7 | 2,281.8 | 2,330.5 | 1,472 | 1,498.9 | 1,528.4 | 1,556.7 | 1,517.8 | 1,545.2 | 1,579.4 | 1,633.3 | 1,655.2 | 1,686.8 | 1,778.9 | 547.4 | 572.9 | 596.4 | 631.4 | 651.1 | 688.4 | 727.3 | 755.7 | 457.1 | 399.9 | 408 | 416.4 | 424.7 | 433.1 | 441.6 | 502.6 | 513.5 | 524.5 | 535.9 | 547.5 | 558.2 | 569.9 | 494.2 | 516.8 | 524.6 | 522.3 | 474.1 | 461.1 | 467.1 | 474.8 | 493.6 | 1,036.2 | 1,060.3 | 1,073.7 | 229.9 | 89.8 | 90.3 | 90.9 | 91.1 | 91.9 | 88.9 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 77.3 | 101 | 104 | 107 | 110 | 113 | 117.2 | 123 | 129.4 | 135 | 140.8 | 139 | 144.5 | 0 | 0 |
| Long Term Investments
| 0 | 185 | 8 | 12 | 0 | 0 | 0.5 | 14 | 3.6 | 11.4 | 15.4 | 0 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.7 | -14.8 | -14.6 | 0.2 | 0 | -15.7 | -14.3 | 0 | 0 | -4 | -0.3 | -1 | 0 | -7.2 | -7.3 | -8.5 | 0 | -11.7 | 0 | 0 | 0 | 0 | -5.3 | -3.1 | -2.8 | 0 | 0 | 0 | 0 | 0 | -7.4 | 100.7 | 0 | 98.8 | 99.1 | 96.6 | 0 | 31.3 | 30.2 | 28.7 | 45.3 | 0 | 43.2 | 0 | 0 |
| Tax Assets
| 725.8 | 679.1 | 648.4 | 600.8 | 579.3 | 502.4 | 473.1 | 376.7 | 409.9 | 375.7 | 349.3 | 366.3 | 382.1 | 429.9 | 447.2 | 419.1 | 461.6 | 325.2 | 331 | 307.8 | 291.5 | 242 | 238.2 | 266.2 | 259.6 | 298.9 | 333.3 | 339.1 | 148.8 | 148.4 | 143.9 | 138.9 | 50.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.9 | 38.9 | 31.6 | 31.2 | 34.6 | 33.1 | 30.1 | 34.2 | 72.2 | 67.4 | 62.3 | 15.7 | 14.8 | 14.6 | 14.6 | 0 | 15.7 | 14.3 | 0 | 0 | 4 | 0.3 | 1 | 0 | 7.2 | 7.3 | 8.5 | 0 | 11.7 | 0.7 | 1.6 | 0 | 0 | 5.3 | 3.1 | 2.8 | 1.6 | 2 | 1.7 | 1.3 | 1.9 | 7.4 | 7.6 | 0 | 3.9 | 1 | 0.3 | 1.3 | 297 | 294.1 | 292.3 | 286.8 | 280.3 | 299 | 286.4 | 0 |
| Other Non-Current Assets
| 367.3 | -63 | 384.5 | 369.3 | 368.7 | 390.2 | 428.9 | 424.6 | 641.5 | 638.5 | 509.7 | 520.6 | 415 | 397.1 | 401.7 | 410.2 | 306.4 | 300.5 | 256 | 256.4 | 273.9 | 267.8 | 222.4 | 105.1 | 123.7 | 127.5 | 108.6 | 98.5 | 79.5 | 73.3 | 73.1 | 70.5 | 84.2 | 2,351.4 | 110.1 | 107.6 | 109.9 | 106.7 | 90.6 | 109.3 | 101.4 | 58 | 68.1 | 64.6 | 55.8 | 54.5 | 56.3 | 58.9 | 66.1 | 68 | 80.7 | 76.2 | 73.2 | 76.4 | 75.4 | 202.7 | 61.5 | 60.2 | 46.9 | 66.1 | 40.7 | 37.6 | 36.7 | 44.6 | 43.9 | 55.1 | 58.7 | 47.5 | 42.8 | 46.3 | 47.4 | 46.5 | 34.6 | 31.4 | 36.8 | 32.4 | 23.5 | 22 | 25.9 | 23.8 | 43.7 | 46.7 | 43 | 61 | 39.5 | 40.2 | 35.2 | 138 | 35.4 | 40.6 | 39.5 | 135.6 | 104.7 | 103.4 | 105 | 103.4 | 139.4 | 82 | 128.7 | 0 |
| Total Non-Current Assets
| 7,378.9 | 7,333.8 | 7,334 | 7,302.9 | 7,195.9 | 6,832.5 | 6,558 | 6,249.1 | 5,791.3 | 6,003.4 | 5,845 | 5,844.4 | 5,298.9 | 5,364.5 | 5,442.8 | 5,474 | 5,441.4 | 5,383.4 | 5,388.5 | 5,405.5 | 5,449.3 | 5,460.3 | 4,517.6 | 4,419.8 | 4,312.8 | 4,370.3 | 4,296.1 | 4,261.9 | 4,045.9 | 4,070 | 4,028.3 | 4,055.3 | 3,988.5 | 4,176 | 1,953.4 | 1,978.1 | 1,997.4 | 1,983.3 | 1,987.4 | 2,041.1 | 2,069 | 1,656.8 | 1,549.4 | 1,546.8 | 1,603 | 1,619.6 | 1,615.2 | 1,635 | 1,834.9 | 1,816 | 1,790.8 | 1,755.8 | 1,823.7 | 1,852.9 | 1,768.9 | 1,561.2 | 1,398.8 | 1,369.7 | 1,325.6 | 1,245.7 | 1,217.1 | 1,238.8 | 1,256.4 | 1,309 | 1,832.6 | 1,859.8 | 1,866.6 | 892.3 | 741.1 | 734.5 | 733.1 | 715.7 | 693.6 | 688.4 | 565.7 | 548.2 | 534.7 | 542 | 558.8 | 573.1 | 602.4 | 616.1 | 619.2 | 638.7 | 638.6 | 650.2 | 675.5 | 696.1 | 723.5 | 753.7 | 778 | 809.6 | 1,150 | 1,171.1 | 1,219.2 | 1,224.5 | 1,180.8 | 1,173.5 | 958.1 | 0 |
| Total Assets
| 13,923.6 | 13,658.8 | 13,482.9 | 13,215.2 | 13,281.3 | 12,762.7 | 12,274.3 | 11,978.5 | 11,100.7 | 10,788.7 | 10,212.4 | 9,626 | 8,940.7 | 8,594.4 | 8,630.4 | 8,665 | 9,254 | 9,527.8 | 9,420.8 | 8,425.5 | 8,522.3 | 8,524.5 | 7,564.3 | 7,587.6 | 7,409.8 | 7,297.3 | 7,263.1 | 7,195.1 | 6,861.3 | 6,834.3 | 6,637.4 | 6,924.4 | 6,790.9 | 6,097.8 | 3,855.1 | 3,869.6 | 3,950.1 | 3,915.4 | 3,746.3 | 3,846.8 | 3,882.2 | 3,418.4 | 3,286.7 | 3,257 | 3,248.7 | 3,241.4 | 3,232.7 | 3,328.4 | 3,669.9 | 3,770.7 | 3,829.2 | 3,883.5 | 4,011.9 | 4,149.8 | 4,016.8 | 2,919.2 | 2,694.5 | 2,541 | 2,545.8 | 2,414.3 | 2,274.6 | 2,224.2 | 2,211 | 2,354.2 | 2,909 | 2,838.1 | 2,872.3 | 1,637.6 | 1,526.3 | 1,427.7 | 1,440.7 | 1,416.5 | 1,416.7 | 1,423 | 1,211 | 1,148.5 | 1,170.5 | 1,132.1 | 1,112.3 | 1,110.1 | 1,220.7 | 1,262.1 | 1,213.4 | 1,161.4 | 1,189.4 | 1,177.3 | 1,195.7 | 1,203.1 | 1,256.6 | 1,266.7 | 1,294.6 | 1,360.4 | 1,884 | 1,909.8 | 1,912.7 | 2,023 | 1,955.2 | 1,891.3 | 1,630.9 | 0 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 597.5 | 617.7 | 665.8 | 725.6 | 911.3 | 907.5 | 976.2 | 852.1 | 791.7 | 793.8 | 725.3 | 635.1 | 599.3 | 610.2 | 605 | 572.9 | 534.2 | 522.9 | 503.9 | 543.6 | 534.1 | 542.9 | 583.3 | 671.7 | 588.3 | 584.7 | 612 | 548 | 590.3 | 546.3 | 464 | 434 | 407.5 | 302.5 | 305.9 | 337.7 | 361.9 | 335.5 | 362.5 | 378.2 | 398.7 | 305.4 | 276.7 | 276.8 | 259.2 | 276.6 | 263 | 279.5 | 349.9 | 416.4 | 408.6 | 451.8 | 472.6 | 528.9 | 527.8 | 256.9 | 250.9 | 240.1 | 204.7 | 172.9 | 147.2 | 147.3 | 134.5 | 178.2 | 218.7 | 206.2 | 238.6 | 163.5 | 134.9 | 128.3 | 138.2 | 165.7 | 134.6 | 146.3 | 132.1 | 137.3 | 103.3 | 100.7 | 90.8 | 104.4 | 110.1 | 125 | 126.5 | 115.7 | 121.4 | 113 | 116.8 | 74.1 | 90 | 94.1 | 111.9 | 111.5 | 139 | 142 | 144.9 | 175 | 168.4 | 153.7 | 127.9 | 0 |
| Short Term Debt
| 796.8 | 796 | 795.1 | 827.8 | 918.1 | 919.1 | 937.8 | 197.2 | 165.3 | 165.2 | 170.4 | 205.9 | 203 | 201.3 | 536.7 | 563.8 | 701.6 | 695.6 | 689.6 | 762.1 | 764.2 | 135.2 | 157.3 | 138.5 | 99.2 | 746.4 | 747.2 | 248.1 | 258.5 | 268.2 | 272.8 | 553.8 | 540.6 | 536.7 | 525.4 | 543.4 | 539.3 | 555.9 | 212.6 | 209.6 | 203.3 | 169.4 | 173.7 | 181.6 | 249 | 231.3 | 242.8 | 353.6 | 260.9 | 265.3 | 377.1 | 370.1 | 288.2 | 286.7 | 176.8 | 0 | 0 | 0 | 0 | 205.9 | 0 | 0 | 0 | 0 | 69.4 | 80.2 | 75.5 | 30.8 | 27.3 | 26 | 26.7 | 27.9 | 34.7 | 51.2 | 52.3 | 73.9 | 19.5 | 18.3 | 19.1 | 20 | 13.1 | 47 | 15.3 | 11.4 | 23.9 | 24.9 | 4 | 21 | 11 | 7.5 | 12.6 | 12.4 | 16 | 13.6 | 11 | 5.6 | 0 | 0 | 0 | 0 |
| Tax Payables
| 0 | 0 | 0 | 37.4 | 0 | 0 | 0 | 34.8 | 0 | 0 | 0 | 23.6 | 0 | 0 | 0 | 25.5 | 0 | 0 | 0 | 22.5 | 0 | 30.5 | 24 | 38.2 | 24 | 20.7 | 13.6 | 29.9 | 30.4 | 34.2 | 21.8 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 | 0.5 | 3.4 | 4.9 | 6.2 | 4.2 | 2.8 | 7.5 | 13.8 | 3.4 | 7.2 | 5.1 | 2.4 | 1.8 | 2.9 | 5 | 6.7 | 6.5 | 5.1 | 4.1 | 6.8 | 2.4 | 3.1 | 3.5 | 2.1 | 3.2 | 2.5 | 3.2 | 6.4 | 6.4 | 4.5 | 5.5 | 0 | 6.4 | 4.1 | 2.4 | 4 | 3.2 | 1.7 | 1.7 | 19.2 | 16.8 | 14.8 | 11 | 0 | 0 | 0 | 8 | 5 | 0 | 0 | 22.3 | 0 | 0 | 0 | 0 |
| Deferred Revenue
| 0 | 0 | 0 | 329.5 | 0 | 0 | 0 | 0 | 766.7 | 0 | 0 | 0 | 0 | 0 | 0 | 6.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 109.8 | 120.6 | 118.7 | 112.9 | 112 | 130.4 | 155.1 | 156 | 165.1 | 167 | 162.6 | 151.7 | 140.5 | 145.2 | 152.9 | 133.8 | 134.5 | 149.9 | 152.2 | 153.5 | 172 | 188.4 | 187.7 | 169.5 | 149.5 | 134.5 | 127.8 | 109.1 | 98.8 | 101.6 | 102.8 | 100.9 | 114.1 | 128.6 | 123.8 | 120.8 | 120.4 | 115.7 | 110.4 | 121.8 | 123.2 | 128.6 | 126.9 | 113.2 | 97.1 | 100.5 | 91.2 | 96.9 | 96.7 | 109.5 | 98.7 | 81.1 | 66.2 | 64.4 | 64.3 | 68.2 | 70.8 | 72.6 | 75.3 | 99.1 | 9.2 | 117 | 146 | 127.1 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 734.3 | 684.3 | 678.1 | 592.8 | 665.4 | 654.1 | 666 | 977.3 | 804 | 754.3 | 670.4 | 678.8 | 641.8 | 643.6 | 588.3 | 512.3 | 567.3 | 546.1 | 542.6 | 490.2 | 703.3 | 558.2 | 552.9 | 620.9 | 603.2 | 543.2 | 572.2 | 582.9 | 550.1 | 514.5 | 453.4 | 375 | 429.2 | 302.6 | 245.2 | 246.2 | 306.4 | 273.8 | 282.6 | 453 | 244 | 231.9 | 222.1 | 220.3 | 222.5 | 215.3 | 231 | 251.8 | 286.7 | 316.6 | 272.3 | 274.1 | 292.3 | 287.5 | 264.8 | 299.4 | 289.4 | 278.2 | 257.5 | 136.4 | 305.5 | 312.3 | 219.5 | 355 | 185.9 | 299.1 | 217.6 | 216.4 | 110.4 | 103.5 | 109.5 | 113 | 103 | 125 | 92 | 84.5 | 112.2 | 103.7 | 105.8 | 101.6 | 111.4 | 118.3 | 118.8 | 115.2 | 179.3 | 111.6 | 107.8 | 146.8 | 147.4 | 128 | 187 | 203 | 134 | 316 | 296.8 | 202.2 | 212.9 | 198 | 184.3 | 0 |
| Total Current Liabilities
| 2,128.6 | 2,098 | 2,139 | 2,183.6 | 2,494.8 | 2,480.7 | 2,580 | 2,061.4 | 1,761 | 1,713.3 | 1,566.1 | 1,543.4 | 1,444.1 | 1,455.1 | 1,730 | 1,681.3 | 1,803.1 | 1,764.6 | 1,736.1 | 1,818.4 | 2,001.6 | 1,266.8 | 1,317.5 | 1,469.3 | 1,314.7 | 1,895 | 1,945 | 1,408.9 | 1,429.3 | 1,363.2 | 1,212 | 1,502.6 | 1,497.9 | 1,260.5 | 1,189.4 | 1,239.3 | 1,338 | 1,320.3 | 1,013.7 | 1,040.8 | 1,013 | 869.3 | 824.2 | 819.2 | 878.1 | 876.6 | 874 | 1,024.3 | 1,053.6 | 1,154.7 | 1,214.3 | 1,275.5 | 1,255.3 | 1,294.2 | 1,146.1 | 710.9 | 677.2 | 647.9 | 574.2 | 619 | 561 | 568.9 | 460 | 544 | 609.4 | 587.9 | 655.6 | 420.9 | 390.4 | 371.4 | 398.7 | 433 | 407.3 | 455.8 | 394.1 | 398.3 | 335.5 | 320.3 | 316.7 | 325.1 | 348.1 | 392.2 | 343.4 | 310.2 | 343.8 | 330.6 | 311.6 | 312 | 321 | 304.9 | 311.5 | 334.9 | 411 | 471.6 | 452.7 | 405.1 | 381.3 | 351.7 | 312.2 | 0 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2,569.6 | 2,816.8 | 2,565.4 | 2,565 | 2,562.7 | 2,563.7 | 2,562 | 3,068.7 | 3,270.1 | 3,261.7 | 3,173.3 | 3,056.3 | 3,008.8 | 3,011.3 | 2,915.7 | 3,075.4 | 3,655.3 | 4,164.9 | 4,130.8 | 2,964.5 | 2,969.8 | 3,640.5 | 2,726.3 | 2,627.6 | 2,615.7 | 2,020.4 | 2,084.4 | 2,703.7 | 2,684.4 | 2,872.3 | 2,986.8 | 3,068.5 | 3,095.7 | 2,935.1 | 835.1 | 850.5 | 868.4 | 822.3 | 950.2 | 983 | 980.3 | 735.5 | 746.5 | 760.6 | 659.4 | 686.3 | 706.8 | 658.3 | 802.5 | 805 | 811.9 | 352.6 | 948.8 | 998.7 | 1,095.2 | 752.8 | 650.2 | 632.9 | 823.5 | 727.6 | 729.9 | 729.5 | 844.3 | 97.9 | 1,151.4 | 1,151.9 | 1,149.6 | 23.9 | 1,112.2 | 1,117.4 | 1,123.7 | 23.7 | 972 | 1,009.8 | 1,009.7 | 72.7 | 979.3 | 988 | 993.3 | 1,000.7 | 1,126.5 | 1,127 | 1,125.9 | 1,291.5 | 1,269 | 1,302.2 | 1,301.1 | 1,393.9 | 1,392.1 | 1,392.6 | 1,372.8 | 12.4 | 1,379 | 1,375.4 | 1,251.2 | 1,252.7 | 1,231.3 | 1,228.8 | 1,297.6 | 0 |
| Deferred Revenue Non-Current
| 0 | 21.7 | 21.3 | 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 | 32.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.9 | 0 | 0 | 0 | 17.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.7 | 0 | 0 | 0 | 6.9 | 0 | 0 | 0 | 4.2 | 0 | 0 | 0 | 1.2 | 138.7 | 136.1 | 133.6 | 131.1 | 0 | 0 | 0 | 0 | 0 | 114.5 | 112.3 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 42.8 | 39.6 | 37.3 | 38.7 | 35.1 | 37.7 | 36.6 | 34.1 | 30.5 | 36.8 | 40.9 | 43.2 | 46.8 | 49.8 | 53.9 | 47.5 | 62.6 | 61.5 | 60.8 | 60.2 | 59.8 | 58.9 | 54.1 | 54.8 | 60.7 | 63.6 | 57.1 | 55.1 | 309.1 | 271.3 | 246 | 288.9 | 248.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.5 | 21.3 | 22.8 | 22.9 | 21.4 | 19.8 | 21.1 | 17.5 | 21.1 | 22.3 | 21.6 | 18.2 | 18.1 | 16.3 | 15.4 | 13.8 | 12.7 | 12.9 | 0 | 4.7 | 0 | 0.7 | 8 | 6.9 | 6.1 | 5.4 | 5.2 | 4.2 | 5.6 | 0 | 0 | 1.2 | 0.8 | 0.2 | 0.4 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0.9 | 2.2 | 3.9 | 1 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 578.6 | 346 | 598.6 | 627.3 | 684.7 | 677 | 628.7 | 607.3 | 362.5 | 366.8 | 414.1 | 378.7 | 296.6 | 273.8 | 281.2 | 302.7 | 285.8 | 277.5 | 255.5 | 258.3 | 251.5 | 260.4 | 245.7 | 241.8 | 215.3 | 221.5 | 225.1 | 226.4 | 203.1 | 208.2 | 194.3 | 219.4 | 195.1 | 176.5 | 152.5 | 147.9 | 162.6 | 153.1 | 155.2 | 170.1 | 214.6 | 174.1 | 176.1 | 177.2 | 186 | 191.9 | 215.2 | 232.2 | 252.8 | 246.6 | 247.4 | 709.4 | 261 | 247 | 244.2 | 49.3 | 46.4 | 44.6 | 45 | 49.3 | 47.5 | 44.5 | 45.9 | 991.6 | 47 | 47.4 | 63.8 | 1,137.7 | 52.4 | 51.3 | 51.3 | 1,151.8 | 32.6 | 32.2 | 31.6 | 949.4 | -105.6 | -102.8 | -102 | -98.9 | 172.2 | 184.1 | 180.8 | 177.9 | 154.3 | -74.4 | -66.5 | 150.8 | 47.8 | 55 | 68 | 1,424.8 | 37 | 32.5 | 29.1 | 20.8 | 15.8 | 14.7 | 13.3 | 0 |
| Total Non-Current Liabilities
| 3,191 | 3,202.4 | 3,201.3 | 3,231 | 3,282.5 | 3,278.4 | 3,227.3 | 3,710.1 | 3,663.1 | 3,665.3 | 3,628.3 | 3,478.2 | 3,352.2 | 3,334.9 | 3,250.8 | 3,425.6 | 4,003.7 | 4,503.9 | 4,447.1 | 3,283 | 3,281.1 | 3,959.8 | 3,026.1 | 2,924.2 | 2,891.7 | 2,305.5 | 2,366.6 | 2,985.2 | 3,196.6 | 3,351.8 | 3,427.1 | 3,576.8 | 3,539 | 3,111.6 | 987.6 | 998.4 | 1,031 | 975.4 | 1,105.4 | 1,153.1 | 1,194.9 | 909.6 | 922.6 | 937.8 | 868.9 | 899.5 | 944.8 | 913.4 | 1,076.7 | 1,071.4 | 1,080.4 | 1,114.5 | 1,230.9 | 1,268 | 1,361 | 820.3 | 714.7 | 693.8 | 883.9 | 790.7 | 790.1 | 786.9 | 902.2 | 1,114.2 | 1,198.4 | 1,200 | 1,221.4 | 1,182.3 | 1,170.7 | 1,174.1 | 1,180.2 | 1,188.1 | 1,010.2 | 1,042 | 1,041.3 | 1,025.7 | 1,290.6 | 1,293.7 | 1,292.5 | 1,297.4 | 1,298.7 | 1,311.1 | 1,306.7 | 1,469.4 | 1,423.3 | 1,572 | 1,572.4 | 1,549.1 | 1,443.8 | 1,448.6 | 1,441.1 | 1,437.2 | 1,416 | 1,407.9 | 1,280.3 | 1,273.5 | 1,247.1 | 1,243.5 | 1,310.9 | 0 |
| Total Liabilities
| 5,319.6 | 5,300.4 | 5,340.3 | 5,414.6 | 5,777.3 | 5,759.1 | 5,807.3 | 5,771.5 | 5,424.1 | 5,378.6 | 5,194.4 | 5,021.6 | 4,796.3 | 4,790 | 4,980.8 | 5,106.9 | 5,806.8 | 6,268.5 | 6,183.2 | 5,101.4 | 5,282.7 | 5,226.6 | 4,343.6 | 4,393.5 | 4,206.4 | 4,200.5 | 4,311.6 | 4,394.1 | 4,625.9 | 4,715 | 4,639.1 | 5,079.4 | 5,036.9 | 4,372.1 | 2,177 | 2,237.7 | 2,369 | 2,295.7 | 2,119.1 | 2,193.9 | 2,207.9 | 1,778.9 | 1,746.8 | 1,757 | 1,747 | 1,776.1 | 1,818.8 | 1,937.7 | 2,130.3 | 2,226.1 | 2,294.7 | 2,390 | 2,486.2 | 2,562.2 | 2,507.1 | 1,531.2 | 1,391.9 | 1,341.7 | 1,458.1 | 1,409.7 | 1,351.1 | 1,355.8 | 1,362.2 | 1,658.2 | 1,807.8 | 1,787.9 | 1,877 | 1,603.2 | 1,561.1 | 1,545.5 | 1,578.9 | 1,621.1 | 1,417.5 | 1,497.8 | 1,435.4 | 1,424 | 1,626.1 | 1,614 | 1,609.2 | 1,622.5 | 1,646.8 | 1,703.3 | 1,650.1 | 1,779.6 | 1,767.1 | 1,902.6 | 1,884 | 1,861.1 | 1,764.8 | 1,753.5 | 1,752.6 | 1,772.1 | 1,827 | 1,879.5 | 1,733 | 1,678.6 | 1,628.4 | 1,595.2 | 1,623.1 | 0 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136.1 | 133.6 | 131.1 | 128.6 | 126.2 | 123.9 | 119.7 | 116.8 | 114.5 | 112.3 | 0 | 107.9 | 105.8 | 103.7 | 101.6 | 99 | 0 | 0 | 0 | 0 | 0 | 226.2 | 0 |
| Common Stock
| 6.2 | 6.2 | 6.2 | 6.2 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6 | 6 | 6 | 5.8 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.4 | 5.4 | 5.4 | 5.4 | 5.3 | 5.3 | 5.3 | 5.3 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5 | 5 | 5 | 4.9 | 4.9 | 4.8 | 4.8 | 4.8 | 4.7 | 4.7 | 4.7 | 4.7 | 4.6 | 4.5 | 4.4 | 4.4 | 3.4 | 3.4 | 3.4 | 3.3 | 3.3 | 3.2 | 3.2 | 3.1 | 3.1 | 2.6 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.2 | 2.2 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.7 | 2 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.4 | 0 |
| Retained Earnings
| 7,741 | 7,339.3 | 7,001.1 | 6,548.1 | 5,985.4 | 5,402.7 | 4,826.1 | 4,364.4 | 3,760.1 | 3,448.2 | 2,992.4 | 2,435.1 | 2,009.2 | 1,699.5 | 1,515.4 | 1,425.5 | 1,336.5 | 1,175.9 | 1,177.3 | 1,191.3 | 1,134.8 | 1,195.5 | 1,093.7 | 979.6 | 814 | 646.9 | 491.7 | 351.5 | -178.4 | -287.1 | -381 | -527.3 | -638.2 | -648.3 | -673.4 | -709.4 | -763.5 | -809.8 | -860.5 | -910.1 | -954.1 | -995.7 | -1,083.7 | -1,128.9 | -1,170.8 | -1,222.6 | -1,270.3 | -1,292.9 | -1,154.7 | -1,167.2 | -1,174.1 | -1,202.3 | -1,159.8 | -1,090.3 | -1,139.1 | -1,213.9 | -1,274.9 | -1,362.7 | -1,441.4 | -1,504.4 | -1,572.4 | -1,602.3 | -1,599.3 | -1,431.5 | -924.8 | -986 | -1,030.6 | -1,051.4 | -1,112.5 | -1,176.3 | -1,239.6 | -1,284.7 | -1,372.1 | -1,448.9 | -1,516.4 | -1,556.8 | -1,600.6 | -1,624.1 | -1,642.6 | -1,657.4 | -1,569.1 | -1,584.8 | -1,581.3 | -1,533.7 | -1,491.3 | -1,475 | -1,397.6 | -1,367 | -1,327.4 | -1,306.9 | -1,275.1 | -1,225.1 | -775 | -705.3 | -553.1 | -393.7 | -411.4 | -441.3 | -437.1 | 0 |
| Accumulated Other Comprehensive Income/Loss
| -49.1 | -56.8 | -52.2 | -45.2 | -44.9 | -37.4 | -29.6 | -23.2 | -23.4 | -29.3 | -26.4 | -40.6 | -48.6 | -52.2 | -55.9 | -57.6 | -63.4 | -67.6 | -66.5 | -54.3 | -55.6 | -53.4 | -43.7 | -37.9 | -35.5 | -34.9 | -34.4 | -40.6 | -43.8 | -43.8 | -43.1 | -50.2 | -38.6 | -39.4 | -41.3 | -42.3 | -44.1 | -43.6 | -45.8 | -41.5 | -44.6 | -45.3 | -46.4 | -47.4 | -48.6 | -51.1 | -50.4 | -41.1 | -45.2 | -44.7 | -41.6 | -46.7 | -48.5 | -54.5 | -58.7 | -59.1 | -59.6 | -63.1 | -65.1 | -64.9 | -63.9 | -67.6 | -68.6 | -53.6 | -28.8 | -1.4 | 6 | -0.5 | -0.5 | -3.3 | -1 | -0.4 | 1.5 | 3.6 | 3.2 | 0.7 | 3 | 1.2 | 3.8 | 1.1 | -1.4 | -1.6 | -2.5 | -4.4 | -6.8 | -11.3 | -32.2 | -34.3 | -30 | -29.1 | -30.4 | -32.8 | -13 | -10.1 | -10 | -0.7 | 1.5 | 2.4 | 2.4 | 0 |
| Other Total Stockholders Equity
| 886 | 1,050.8 | 1,168.8 | 1,273.5 | 1,537.7 | 1,612.7 | 1,645.4 | 1,841.2 | 1,913.2 | 1,964.5 | 2,026.1 | 2,184.9 | 2,157.1 | 2,131.1 | 2,164.3 | 2,164.9 | 2,144.6 | 2,122.1 | 2,098.4 | 2,159 | 2,130.5 | 2,126.6 | 2,142.6 | 2,224.3 | 2,395 | 2,455.1 | 2,465.6 | 2,462.4 | 2,429.1 | 2,421.9 | 2,394.6 | 2,395.3 | 2,402 | 2,383.2 | 2,363.3 | 2,354.6 | 2,360.6 | 2,445.5 | 2,506.6 | 2,578.4 | 2,636.1 | 2,642.5 | 2,631.8 | 2,661.9 | 2,683.7 | 2,702.6 | 2,699.2 | 2,690 | 2,706.1 | 2,724 | 2,719 | 2,712.2 | 2,705.1 | 2,703.9 | 2,679.9 | 2,634.1 | 2,610.5 | 2,599.1 | 2,569.1 | 2,549.6 | 2,535.9 | 2,515.1 | 2,494.3 | 2,452.6 | 2,033.9 | 2,017.2 | 1,998.8 | 1,064.4 | 1,056.1 | 1,042.5 | 1,083.4 | 1,056.4 | 1,347.1 | 1,348.9 | 1,260.4 | 1,253.4 | 1,113 | 1,113.1 | 1,114.5 | 1,116 | 1,115.8 | 1,117 | 1,118.2 | 891.3 | 892 | 733.8 | 735.5 | 737.4 | 735.6 | 737.7 | 738.1 | 738.8 | 739 | 738.3 | 735.1 | 730.4 | 723.1 | 722.1 | 204.2 | 0 |
| Total Shareholders Equity
| 8,584.1 | 8,339.5 | 8,123.9 | 7,782.6 | 7,484.3 | 6,984.1 | 6,448 | 6,188.5 | 5,656 | 5,389.5 | 4,998.2 | 4,585.4 | 4,123.7 | 3,784.4 | 3,629.6 | 3,538.5 | 3,423.4 | 3,236.1 | 3,214.9 | 3,301.7 | 3,215.3 | 3,274.3 | 3,198.2 | 3,171.6 | 3,179.1 | 3,072.7 | 2,928.4 | 2,778.8 | 2,212.4 | 2,096.5 | 1,976 | 1,823.2 | 1,730.6 | 1,700.9 | 1,654 | 1,608.2 | 1,558.3 | 1,597.4 | 1,605.6 | 1,632 | 1,642.6 | 1,606.7 | 1,506.9 | 1,467.2 | 1,469.4 | 1,434 | 1,383.6 | 1,361.1 | 1,511.3 | 1,517.2 | 1,508.4 | 1,468.2 | 1,501.8 | 1,564.1 | 1,487 | 1,366 | 1,280.8 | 1,178.1 | 1,067.4 | 985 | 904.3 | 849.9 | 831.1 | 678.7 | 1,084.8 | 1,034.2 | 978.6 | 15.9 | -53.5 | -137.1 | -157.2 | -225.4 | -20.3 | -100 | -249.7 | -300.3 | -482 | -507.3 | -521.8 | -537.8 | -452.2 | -466.9 | -463.1 | -644.6 | -603.9 | -750.7 | -692.5 | -662.1 | -512.1 | -490.7 | -461.9 | -415.8 | 52 | 24.6 | 173.7 | 337.7 | 314.9 | 284.9 | -2.9 | 0 |
| Total Equity
| 8,604 | 8,358.4 | 8,142.6 | 7,800.6 | 7,504 | 7,003.6 | 6,467 | 6,207 | 5,676.6 | 5,410.1 | 5,018 | 4,604.4 | 4,144.4 | 3,804.4 | 3,649.6 | 3,558.1 | 3,447.2 | 3,259.3 | 3,237.6 | 3,324.1 | 3,239.6 | 3,297.9 | 3,220.7 | 3,194.1 | 3,203.4 | 3,096.8 | 2,951.5 | 2,801 | 2,235.4 | 2,119.3 | 1,998.3 | 1,845 | 1,754 | 1,725.7 | 1,678.1 | 1,631.9 | 1,581.1 | 1,619.7 | 1,627.2 | 1,652.9 | 1,674.3 | 1,639.5 | 1,539.9 | 1,500 | 1,501.7 | 1,465.3 | 1,413.9 | 1,390.7 | 1,539.6 | 1,544.6 | 1,534.5 | 1,493.5 | 1,525.7 | 1,587.6 | 1,509.7 | 1,388 | 1,302.6 | 1,199.3 | 1,087.7 | 1,004.6 | 923.5 | 868.4 | 848.8 | 696 | 1,101.2 | 1,050.2 | 995.3 | 34.4 | -34.8 | -117.8 | -138.2 | -204.6 | -0.8 | -74.8 | -224.4 | -275.5 | -455.6 | -481.9 | -496.9 | -512.4 | -426.1 | -441.2 | -436.7 | -618.2 | -577.7 | -725.3 | -688.3 | -658 | -508.2 | -486.8 | -458 | -411.7 | 57 | 30.3 | 179.7 | 344.4 | 326.8 | 296.1 | 7.8 | 0 |
| Total Liabilities & Shareholders Equity
| 13,923.6 | 13,658.8 | 13,482.9 | 13,215.2 | 13,281.3 | 12,762.7 | 12,274.3 | 11,978.5 | 11,100.7 | 10,788.7 | 10,212.4 | 9,626 | 8,940.7 | 8,594.4 | 8,630.4 | 8,665 | 9,254 | 9,527.8 | 9,420.8 | 8,425.5 | 8,522.3 | 8,524.5 | 7,564.3 | 7,587.6 | 7,409.8 | 7,297.3 | 7,263.1 | 7,195.1 | 6,861.3 | 6,834.3 | 6,637.4 | 6,924.4 | 6,790.9 | 6,097.8 | 3,855.1 | 3,869.6 | 3,950.1 | 3,915.4 | 3,746.3 | 3,846.8 | 3,882.2 | 3,418.4 | 3,286.7 | 3,257 | 3,248.7 | 3,241.4 | 3,232.7 | 3,328.4 | 3,669.9 | 3,770.7 | 3,829.2 | 3,883.5 | 4,011.9 | 4,149.8 | 4,016.8 | 2,919.2 | 2,694.5 | 2,541 | 2,545.8 | 2,414.3 | 2,274.6 | 2,224.2 | 2,211 | 2,354.2 | 2,909 | 2,838.1 | 2,872.3 | 1,637.6 | 1,526.3 | 1,427.7 | 1,440.7 | 1,416.5 | 1,416.7 | 1,423 | 1,211 | 1,148.5 | 1,170.5 | 1,132.1 | 1,112.3 | 1,110.1 | 1,220.7 | 1,262.1 | 1,213.4 | 1,161.4 | 1,189.4 | 1,177.3 | 1,195.7 | 1,203.1 | 1,256.6 | 1,266.7 | 1,294.6 | 1,360.4 | 1,884 | 1,909.8 | 1,912.7 | 2,023 | 1,955.2 | 1,891.3 | 1,630.9 | 0 |