PENN Entertainment, Inc.
NASDAQ:PENN
19.06 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 899.3 | 926.3 | 1,071.8 | 1,317.9 | 1,271.6 | 1,311.3 | 1,624 | 1,728.4 | 1,708.3 | 1,805.5 | 1,863.9 | 2,729.3 | 2,274.7 | 2,062.2 | 1,853.8 | 1,873.1 | 1,244.3 | 730.7 | 437.4 | 406.9 | 378.766 | 400.28 | 479.598 | 244.548 | 200.151 | 217.997 | 277.953 | 264.907 | 224.399 | 259.488 | 229.51 | 201.768 | 221.36 | 214.238 | 237.009 | 223.489 | 233.118 | 237.729 | 208.673 | 230.707 | 251.299 | 287.695 | 292.995 | 267.871 | 235.135 | 247.702 | 260.467 | 217.432 | 204.126 | 217.451 | 238.44 | 207.821 | 321.985 | 234.478 | 246.385 | 355.442 | 398.204 | 642.507 | 713.118 | 764.409 | 795.117 | 738.236 | 746.278 | 125.656 | 124.371 | 167.899 | 174.372 | 179.137 | 159.594 | 170.822 | 168.515 | 136.322 | 130.318 | 138.12 | 132.62 | 173.943 | 155.303 | 210.502 | 87.62 | 83.2 | 122.573 | 118.361 | 106.969 | 82.55 | 94.198 | 520.664 | 55.121 | 45.251 | 48.02 | 46.007 | 38.378 | 36.401 | 37.673 | 29.045 | 23.287 | 20.402 | 13.831 | 11.43 | 9.4 | 9.8 | 10.5 | 10.2 | 6.8 | 9.4 | 23.5 | 23.6 | 21.9 | 4 | 4.8 | 13.5 | 5.6 | 5.6 | 9.3 | 10.6 | 7.5 | 6.9 | 6.3 | 5.6 | 5.5 | 5.1 | 4.3 | 2.2 | 1 |
Short Term Investments
| 1,807.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.6 | 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
| 899.3 | 926.3 | 1,071.8 | 1,317.9 | 1,271.6 | 1,311.3 | 1,624 | 1,728.4 | 1,708.3 | 1,805.5 | 1,863.9 | 2,729.3 | 2,274.7 | 2,062.2 | 1,853.8 | 1,873.1 | 1,244.3 | 730.7 | 437.4 | 406.9 | 378.766 | 400.28 | 479.598 | 244.548 | 200.151 | 217.997 | 277.953 | 264.907 | 224.399 | 259.488 | 229.51 | 201.768 | 221.36 | 214.238 | 237.009 | 223.489 | 233.118 | 237.729 | 208.673 | 230.707 | 251.299 | 287.695 | 292.995 | 267.871 | 235.135 | 247.702 | 260.467 | 217.432 | 204.126 | 217.451 | 238.44 | 207.821 | 321.985 | 234.478 | 246.385 | 355.442 | 398.204 | 642.507 | 713.118 | 764.409 | 795.117 | 738.236 | 746.278 | 125.656 | 124.371 | 167.899 | 174.372 | 179.137 | 159.594 | 170.822 | 168.515 | 136.322 | 130.318 | 138.12 | 132.62 | 173.943 | 155.303 | 210.502 | 87.62 | 83.2 | 122.573 | 118.361 | 106.969 | 82.55 | 94.198 | 520.664 | 55.121 | 45.251 | 48.02 | 46.007 | 38.378 | 36.401 | 37.673 | 29.045 | 23.287 | 20.402 | 13.831 | 11.43 | 9.4 | 14.4 | 10.5 | 10.2 | 6.8 | 9.4 | 23.5 | 23.6 | 21.9 | 4 | 4.8 | 13.5 | 5.6 | 5.6 | 9.3 | 10.6 | 7.5 | 6.9 | 6.3 | 5.6 | 5.5 | 5.1 | 4.3 | 2.2 | 1 |
Net Receivables
| 251.9 | 282.3 | 319 | 252.8 | 289.6 | 260.2 | 246.4 | 155.8 | 169.4 | 122.9 | 195 | 154.1 | 138.5 | 137.5 | 96.4 | 202.6 | 135.3 | 104 | 88.7 | 91.6 | 106.442 | 114.439 | 106.837 | 49.542 | 54.969 | 56.563 | 62.805 | 54.081 | 48.984 | 49.49 | 61.855 | 43.209 | 47.069 | 47.029 | 45.186 | 40.929 | 45.135 | 40.918 | 41.618 | 42.303 | 69.521 | 53.137 | 52.538 | 43.182 | 52.345 | 56.888 | 53.72 | 56.851 | 53.602 | 55.569 | 56.527 | 42.765 | 52.664 | 41.512 | 44.463 | 43.917 | 60.115 | 51.5 | 80.166 | 85.433 | 78.008 | 70.921 | 43.574 | 54.559 | 54.681 | 60.072 | 56.427 | 50.651 | 41.237 | 45.075 | 153.829 | 58.857 | 73.384 | 81.781 | 98.792 | 76.819 | 45.615 | 36.002 | 40.812 | 34.475 | 32.446 | 30.346 | 28.304 | 26.379 | 27.604 | 22.574 | 19.418 | 19.172 | 17.239 | 15.495 | 19.367 | 20.801 | 20.599 | 9.874 | 10.341 | 8.494 | 5.011 | 4.41 | 4.8 | 0 | 6 | 3.3 | 3.8 | 6.5 | 4.1 | 3.4 | 2.3 | 3.2 | 3.1 | 3 | 4.3 | 2 | 2.8 | 1.4 | 1.6 | 1.2 | 1.2 | 1.1 | 1.3 | 1.1 | 1.8 | 1.3 | 0.9 |
Inventory
| 0 | 0 | 225.6 | 11.4 | 33 | 34.7 | 106.1 | 111.8 | 132.8 | 134.3 | 132.3 | 112 | 104.4 | 112.2 | 103.5 | 49.5 | 57.1 | 0 | 76.7 | 72.8 | 73.961 | 67.856 | 62.971 | 40.122 | 37.321 | 44.252 | 43.78 | 54.965 | 48.213 | 55.631 | 59.707 | 59.538 | 61.189 | 65.976 | 76.784 | 96.417 | 112.936 | 127.683 | 124.526 | 120.396 | 146.245 | 156.555 | 133.817 | 76.293 | 102.156 | 111.388 | 134.413 | 117.804 | 72.392 | 66.147 | 72.107 | 67.667 | 58.342 | 67.437 | 97.599 | 64.32 | 61.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.003 | 0 | 0 | 0 | 0 | 0 | 47.338 | 0 | 0 | 0 | 0 | 0 | 0 | 12.614 | 0 | 0 | 0 | 6.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 181.6 | 184.3 | 42.6 | 30.6 | 27.5 | 23.4 | 36.9 | 62.5 | 48.4 | 50.3 | 32.4 | 43.7 | 34.8 | 35.8 | 31.3 | 61.3 | 209.9 | 435.3 | 40 | 56.9 | 50.065 | 56.629 | 28.252 | 14.154 | 16.064 | 15.871 | 16.494 | 28.375 | 51.957 | 52.508 | 48.193 | 48.515 | 13.091 | 13.177 | 13.497 | 12.819 | 15.452 | 10.913 | 11.189 | 10.667 | 30.036 | 10.25 | 29.511 | 13.889 | 11.646 | 11.48 | 38.54 | 47.04 | 47.289 | 38.039 | 48.715 | 52.079 | 52.494 | 77.727 | 77.506 | 78.215 | 77.83 | 125.961 | 145.164 | 119.414 | 115.655 | 102.145 | 116.451 | 104.385 | 112.312 | 68.39 | 71.904 | 74.649 | 61.366 | 70.388 | 79.619 | 87.075 | 79.465 | 86.064 | 74.93 | 0.001 | 58.614 | 145.849 | 45.771 | 43.85 | 42.094 | 6.434 | 54.47 | 61.088 | 57.875 | 58.691 | 19.9 | 15.019 | 1.7 | 12.523 | 12.361 | 8.646 | 1.649 | 6.462 | 7.217 | 6.927 | 3.342 | 2.861 | 3.8 | 2.9 | 2.5 | 4 | 3.5 | 6.4 | 3.4 | 4.4 | 4.8 | -0.1 | 4 | 2.3 | 1.7 | 1.4 | 1.4 | 1.3 | 0.7 | 0.8 | 0.7 | 0.6 | 0.4 | 0.8 | 1.1 | 0.6 | 0.6 |
Total Current Assets
| 1,332.8 | 1,392.9 | 1,659 | 1,780.7 | 1,735.7 | 1,311.3 | 2,013.4 | 2,058.5 | 2,058.9 | 2,113 | 2,223.6 | 3,039.1 | 2,552.4 | 2,347.7 | 2,085 | 2,186.5 | 1,646.6 | 1,270 | 642.8 | 628.2 | 609.234 | 639.204 | 677.658 | 348.366 | 308.505 | 334.683 | 401.032 | 402.328 | 373.553 | 417.117 | 399.265 | 353.03 | 342.709 | 340.42 | 372.476 | 373.654 | 406.641 | 417.243 | 386.006 | 404.073 | 497.101 | 507.637 | 508.861 | 401.235 | 401.282 | 427.458 | 487.14 | 439.127 | 377.409 | 377.206 | 415.789 | 370.332 | 485.485 | 421.154 | 465.953 | 541.894 | 597.502 | 819.968 | 938.448 | 969.256 | 988.78 | 911.302 | 906.303 | 284.6 | 291.364 | 296.361 | 302.703 | 304.437 | 262.197 | 286.285 | 401.963 | 282.254 | 283.167 | 305.965 | 306.342 | 307.766 | 259.532 | 392.353 | 174.203 | 161.525 | 197.113 | 202.479 | 189.743 | 170.017 | 179.677 | 601.929 | 94.439 | 79.442 | 79.573 | 74.025 | 70.106 | 65.848 | 66.872 | 45.381 | 40.845 | 35.823 | 22.184 | 18.701 | 18 | 17.3 | 19 | 17.5 | 14.1 | 22.3 | 31 | 31.4 | 29 | 10 | 11.9 | 18.8 | 11.6 | 9 | 13.5 | 13.3 | 9.8 | 8.9 | 8.2 | 7.3 | 7.2 | 7 | 7.2 | 4.1 | 2.5 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 9,668.4 | 9,675.8 | 9,819.7 | 9,723.1 | 9,818.6 | 9,858.5 | 10,618.8 | 10,626.1 | 10,721 | 10,771.5 | 9,435.2 | 9,397.9 | 9,223.5 | 9,269.1 | 9,347 | 9,425.6 | 9,539.3 | 9,562.9 | 9,957.5 | 9,969.9 | 9,898.675 | 9,422.867 | 6,868.768 | 2,650.322 | 2,680.565 | 2,710.652 | 2,756.669 | 2,785.958 | 2,827.717 | 2,774.323 | 2,820.383 | 2,844.992 | 2,894.742 | 2,935.27 | 2,980.068 | 3,029.375 | 835.462 | 802.52 | 769.145 | 745.355 | 557.044 | 550.427 | 497.457 | 2,642.297 | 2,678.003 | 2,707.172 | 2,730.797 | 2,495.122 | 2,420.087 | 2,339.781 | 2,277.2 | 2,221.467 | 2,179.737 | 1,974.705 | 1,965.774 | 1,945.538 | 1,908.499 | 1,909.192 | 1,837.504 | 1,820.391 | 1,818.467 | 1,792.201 | 1,812.131 | 1,791.009 | 1,773.886 | 1,733.068 | 1,688.393 | 1,554.41 | 1,497.653 | 1,404.74 | 1,365.871 | 1,317.614 | 1,194.664 | 1,103.697 | 1,059.892 | 588.854 | 618.605 | 597.682 | 597.394 | 593.933 | 625.509 | 734.107 | 740.507 | 748.913 | 752.156 | 749.711 | 450.886 | 455.897 | 434.203 | 402.178 | 389.919 | 378.618 | 376.448 | 285.706 | 288.316 | 282.569 | 130.667 | 127.067 | 126.9 | 120.3 | 119.8 | 120.5 | 120.8 | 106.9 | 105.8 | 105.8 | 103.2 | 99 | 88.9 | 76.5 | 58.7 | 19.6 | 17.2 | 15.9 | 15.7 | 15.7 | 14.4 | 14.3 | 12.6 | 11.5 | 11.4 | 10.5 | 10.1 |
Goodwill
| 2,648.2 | 2,664.7 | 2,695.1 | 2,687.3 | 2,957.1 | 2,926 | 2,689.5 | 2,661.8 | 2,799.6 | 2,847.1 | 2,822.5 | 1,175.1 | 1,165.6 | 1,157.1 | 1,157.1 | 1,157.7 | 1,157.7 | 1,157.7 | 1,270.7 | 1,350.4 | 1,354.127 | 1,279.496 | 1,228.422 | 1,008.891 | 1,008.891 | 1,008.097 | 1,008.097 | 1,007.701 | 1,025.887 | 989.859 | 989.685 | 993.633 | 911.942 | 911.942 | 911.942 | 911.923 | 274.764 | 276.173 | 277.582 | 491.048 | 492.515 | 493.925 | 492.398 | 1,308.079 | 1,309.413 | 1,379.355 | 1,380.689 | 1,176.358 | 1,178.136 | 1,179.025 | 1,180.359 | 1,181.708 | 1,183.057 | 1,184.418 | 1,185.756 | 1,375.948 | 1,377.286 | 1,378.623 | 1,379.961 | 1,595.875 | 1,595.875 | 1,598.571 | 1,598.571 | 2,013.284 | 2,013.454 | 2,012.33 | 2,013.139 | 2,010.727 | 2,010.169 | 1,866.487 | 1,869.444 | 1,894.074 | 1,832.986 | 1,828.069 | 1,848.661 | 590.282 | 590.26 | 588.085 | 588.085 | 587.757 | 604.257 | 604.982 | 603.47 | 625.75 | 628.333 | 626.872 | 160.506 | 160.299 | 160.299 | 160.299 | 160.21 | 164.223 | 164.678 | 77.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,606.1 | 1,605.5 | 1,618.2 | 1,721.4 | 2,218.6 | 2,225.8 | 1,738.9 | 1,754.6 | 1,842.1 | 1,864.1 | 1,872.6 | 1,550.5 | 1,531.7 | 1,511.9 | 1,513.5 | 1,515.1 | 1,519.7 | 1,525.9 | 2,026.5 | 2,104.5 | 2,110.863 | 1,923.347 | 1,856.868 | 472.968 | 475.317 | 469.578 | 422.606 | 426.35 | 430.332 | 432.558 | 435.494 | 431.989 | 390.769 | 391.149 | 391.442 | 431.876 | 370.82 | 370.602 | 370.562 | 475.096 | 375.2 | 379.852 | 359.648 | 693.932 | 698.467 | 706.718 | 706.477 | 526.382 | 471.38 | 421.42 | 421.593 | 421.117 | 418.923 | 418.05 | 415.152 | 420.304 | 402.254 | 375.294 | 376.954 | 685.843 | 690.443 | 692.104 | 693.764 | 769.771 | 771.723 | 775.493 | 777.441 | 776.189 | 778.137 | 775.449 | 726.126 | 727.555 | 740.385 | 742.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.167 | 0 | 0 | 0 | 24.678 | 25.012 | 0 | 87.746 | 79.66 | 27.123 | 21.43 | 21.6 | 21.7 | 21.9 | 22.3 | 22.4 | 22.6 | 22.7 | 22.9 | 23.1 | 23.5 | 23.5 | 23.7 | 21.9 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2 | 2 | 2 | 2 | 2 |
Goodwill and Intangible Assets
| 4,254.3 | 4,270.2 | 4,313.3 | 4,408.7 | 5,175.7 | 5,151.8 | 4,428.4 | 4,416.4 | 4,641.7 | 4,711.2 | 4,695.1 | 2,725.6 | 2,697.3 | 2,669 | 2,670.6 | 2,672.8 | 2,677.4 | 2,683.6 | 3,297.2 | 3,454.9 | 3,464.99 | 3,202.843 | 3,085.29 | 1,481.859 | 1,484.208 | 1,477.675 | 1,430.703 | 1,434.051 | 1,456.219 | 1,422.417 | 1,425.179 | 1,425.622 | 1,302.711 | 1,303.091 | 1,303.384 | 1,343.799 | 645.584 | 646.775 | 648.144 | 966.144 | 867.715 | 873.777 | 852.046 | 2,002.011 | 2,007.88 | 2,086.073 | 2,087.166 | 1,702.74 | 1,649.516 | 1,600.445 | 1,601.952 | 1,602.825 | 1,601.98 | 1,602.468 | 1,600.908 | 1,796.252 | 1,779.54 | 1,753.917 | 1,756.915 | 2,281.718 | 2,286.318 | 2,290.675 | 2,292.335 | 2,783.055 | 2,785.177 | 2,787.823 | 2,790.58 | 2,786.916 | 2,788.306 | 2,641.936 | 2,595.57 | 2,621.629 | 2,573.371 | 2,570.113 | 1,848.661 | 590.282 | 590.26 | 588.085 | 588.085 | 587.757 | 604.257 | 604.982 | 603.47 | 625.75 | 628.333 | 626.872 | 160.506 | 182.466 | 160.299 | 160.299 | 160.21 | 188.901 | 189.69 | 77.653 | 87.746 | 79.66 | 27.123 | 21.43 | 21.6 | 21.7 | 21.9 | 22.3 | 22.4 | 22.6 | 22.7 | 22.9 | 23.1 | 23.5 | 23.5 | 23.7 | 21.9 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2 | 2 | 2 | 2 | 2 |
Long Term Investments
| 108.8 | 111 | 84.9 | 82.6 | 86.4 | 87 | 248.6 | 246.3 | 250.3 | 256.2 | 255.1 | 252 | 277.3 | 275.8 | 266.8 | 263 | 264 | 264.7 | 128.3 | 128.5 | 127.219 | 127.924 | 128.488 | 124.653 | 146.593 | 147.658 | 148.912 | 149.57 | 152.913 | 154.974 | 156.176 | 158.304 | 162.951 | 165.356 | 168.149 | 171.904 | 173.726 | 175.574 | 179.551 | 183.067 | 187.307 | 190.312 | 193.331 | 195.825 | 201.547 | 201.727 | 204.506 | 208.748 | 216.478 | 215.416 | 174.116 | 153.762 | 142.978 | 72.006 | 64.12 | 70.936 | 38.086 | 38.503 | 26.305 | 26.237 | 13.754 | 14.136 | 14.419 | 15 | 15 | 15 | 16 | 16 | 16 | 16 | 16 | 16 | 18 | 18 | 17 | 17 | 17 | 16 | 0 | -17.568 | -18.026 | -17.477 | -17.285 | 0 | -28.408 | -28.393 | -4.405 | 15.948 | 15.511 | 14.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 74.2 | 44.8 | 2,520.5 | 154.6 | 261.8 | 0 | 2,818.2 | 37.8 | 227.9 | 213 | 189 | 145.7 | 148.1 | 134.6 | 0 | 120.7 | 130.5 | 177.3 | 0 | 252.8 | 249.318 | 232.679 | 80.612 | 385.108 | 384.777 | 388.058 | 390.943 | 635.864 | 129.011 | 127.576 | 126.924 | 120.161 | 112.287 | 107.3 | 107.921 | 30.267 | 76.135 | 74.492 | 79.067 | 8.898 | 76.189 | 71.715 | 71.093 | 38.987 | 36.674 | 36.863 | 39.793 | 36.146 | 31.856 | 29.679 | 32.306 | 28.833 | 25.459 | 21.624 | 25.206 | 21.479 | 22.753 | 20.375 | 23.619 | 22.9 | 21.541 | 20.635 | 21.065 | 21.715 | 18.909 | 19.257 | 19.079 | 16.244 | 24.357 | 23.856 | 22.187 | 33.992 | 32.153 | 48.369 | -17 | 73.234 | 97.65 | 97.65 | 0 | 17.568 | 18.026 | 17.477 | 17.285 | 18.193 | 28.408 | 28.393 | 4.405 | 4.421 | 4.425 | 4.311 | 0 | 14.709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 99.5 | 119.7 | -2,333.2 | 18.9 | -50.2 | 189.3 | -2,625.3 | 150 | -19 | 6.2 | 74.1 | 188.4 | 179.6 | 192 | 297.9 | 143.4 | 63.7 | -20.1 | 168.7 | -116.3 | -140.211 | -127.346 | 120.196 | 93.534 | 87.182 | 106.807 | 106.553 | 161.63 | 44.606 | 50.633 | 46.557 | 349.57 | 327.353 | 277.251 | 206.754 | 193.007 | 187.5 | 164.074 | 174.517 | 155.562 | 68.502 | 59.572 | 61.203 | 116.383 | 107.984 | 106.283 | 94.655 | 86.313 | 87.643 | 87.436 | 104.983 | 107.042 | 111.829 | 342.83 | 340.918 | 113.58 | 128.106 | 113.793 | 129.825 | 130.737 | 88.144 | 137.466 | 143.423 | 154.415 | 155.838 | 154.064 | 150.277 | 165.545 | 144.429 | 137.002 | 112.491 | 99.435 | 172.494 | 155.368 | 975.509 | 124.275 | 259.874 | 258.905 | 283.725 | 284.92 | 237.516 | 81.213 | 75.879 | 77.83 | 79.201 | 80.835 | 59.649 | 14.695 | 36.782 | 38.16 | 59.142 | 22.192 | 36.516 | 233.048 | 22.993 | 32.682 | 24.392 | 30.381 | 24.1 | 18.6 | 15 | 15.2 | 3.5 | 3.6 | 3.7 | 3.9 | 3.6 | 2.4 | 2.7 | 2.3 | 4.5 | 3.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 3.8 | 3.8 |
Total Non-Current Assets
| 14,205.2 | 14,221.5 | 14,405.2 | 14,387.9 | 15,292.3 | 15,286.6 | 15,488.7 | 15,476.6 | 15,821.9 | 15,958.1 | 14,648.5 | 12,709.6 | 12,525.8 | 12,540.5 | 12,582.3 | 12,625.5 | 12,674.9 | 12,668.4 | 13,551.7 | 13,689.8 | 13,599.991 | 12,858.967 | 10,283.354 | 4,735.476 | 4,783.325 | 4,830.85 | 4,833.78 | 5,167.073 | 4,610.466 | 4,529.923 | 4,575.219 | 4,898.649 | 4,800.044 | 4,788.268 | 4,766.276 | 4,768.352 | 1,918.407 | 1,863.435 | 1,850.424 | 2,059.026 | 1,756.757 | 1,745.803 | 1,675.13 | 4,995.503 | 5,032.088 | 5,138.118 | 5,156.917 | 4,529.069 | 4,405.58 | 4,272.757 | 4,190.557 | 4,113.929 | 4,061.983 | 4,013.633 | 3,996.926 | 3,947.785 | 3,876.984 | 3,835.78 | 3,774.168 | 4,281.983 | 4,228.224 | 4,255.113 | 4,283.373 | 4,765.194 | 4,748.81 | 4,709.212 | 4,664.329 | 4,539.115 | 4,470.745 | 4,223.534 | 4,112.119 | 4,088.67 | 3,990.682 | 3,895.547 | 3,884.062 | 1,393.645 | 1,583.389 | 1,558.322 | 1,469.204 | 1,466.61 | 1,467.282 | 1,420.302 | 1,419.856 | 1,470.686 | 1,459.69 | 1,457.418 | 671.041 | 673.427 | 651.22 | 619.909 | 609.271 | 604.42 | 602.654 | 596.407 | 399.055 | 394.911 | 182.182 | 178.878 | 172.6 | 160.6 | 156.7 | 158 | 146.7 | 133.1 | 132.2 | 132.6 | 129.9 | 124.9 | 115.1 | 102.5 | 85.1 | 24.7 | 19.4 | 18.1 | 17.7 | 17.7 | 16.5 | 16.3 | 14.7 | 13.6 | 13.5 | 16.3 | 15.9 |
Total Assets
| 15,538 | 15,614.4 | 16,064.2 | 16,168.6 | 17,028 | 17,040 | 17,502.1 | 17,535.1 | 17,880.8 | 18,071.1 | 16,872.1 | 15,748.7 | 15,078.2 | 14,888.2 | 14,667.3 | 14,812 | 14,321.5 | 13,938.4 | 14,194.5 | 14,318 | 14,209.225 | 13,498.171 | 10,961.012 | 5,083.842 | 5,091.83 | 5,165.533 | 5,234.812 | 5,569.401 | 4,984.019 | 4,947.04 | 4,974.484 | 5,251.679 | 5,142.753 | 5,128.688 | 5,138.752 | 5,142.006 | 2,325.048 | 2,280.678 | 2,236.43 | 2,463.099 | 2,253.858 | 2,253.44 | 2,183.991 | 5,396.738 | 5,433.37 | 5,565.576 | 5,644.057 | 4,968.196 | 4,782.989 | 4,649.963 | 4,606.346 | 4,484.261 | 4,547.468 | 4,434.787 | 4,462.879 | 4,489.679 | 4,474.486 | 4,655.748 | 4,712.616 | 5,251.239 | 5,217.004 | 5,166.415 | 5,189.676 | 5,049.794 | 5,040.174 | 5,005.573 | 4,967.032 | 4,843.552 | 4,732.942 | 4,509.819 | 4,514.082 | 4,370.924 | 4,273.849 | 4,201.512 | 4,190.404 | 1,701.411 | 1,842.921 | 1,950.675 | 1,643.407 | 1,628.135 | 1,664.395 | 1,622.781 | 1,609.599 | 1,640.703 | 1,639.367 | 2,059.347 | 765.48 | 752.869 | 730.793 | 693.934 | 679.377 | 670.268 | 669.526 | 641.788 | 439.9 | 430.734 | 204.366 | 197.579 | 190.6 | 177.9 | 175.7 | 175.5 | 160.8 | 155.4 | 163.2 | 164 | 158.9 | 134.9 | 127 | 121.3 | 96.7 | 33.7 | 32.9 | 31.4 | 27.5 | 26.6 | 24.7 | 23.6 | 21.9 | 20.6 | 20.7 | 20.4 | 18.4 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 46.1 | 38.2 | 36.6 | 44.5 | 52.4 | 45.9 | 40.1 | 40.9 | 38.9 | 45.5 | 53.3 | 36.7 | 38.3 | 26.7 | 33.2 | 64.4 | 30.6 | 74.3 | 40.3 | 39.5 | 28.35 | 31.388 | 30.551 | 21.801 | 24.131 | 18.782 | 26.048 | 24.104 | 28.975 | 29.292 | 35.091 | 60.823 | 68.949 | 68.059 | 72.816 | 68.19 | 73.393 | 66.587 | 43.136 | 41.689 | 60.773 | 24.887 | 22.58 | 28.317 | 25.256 | 37.198 | 38.268 | 57.605 | 30.332 | 29.447 | 39.582 | 23.221 | 19.391 | 14.174 | 17.312 | 19.867 | 23.852 | 23.23 | 19.85 | 15.438 | 49.774 | 27.899 | 35.54 | 26.753 | 44.966 | 32.263 | 28.581 | 34.074 | 20.017 | 17.344 | 37.928 | 43.472 | 20.163 | 22.286 | 32.321 | 8.765 | 12.376 | 15.575 | 13.629 | 9.061 | 16.457 | 21.331 | 28.155 | 30.373 | 33.596 | 53.306 | 19.45 | 19.52 | 19.082 | 17.413 | 18.975 | 14.242 | 13.857 | 11.16 | 18.436 | 13.578 | 6.664 | 5.346 | 10.2 | 6.9 | 6.6 | 5.7 | 6.2 | 9.4 | 7.1 | 7.9 | 7.4 | 8.7 | 9.5 | 5.9 | 5.1 | 1.9 | 2.5 | 2.6 | 1.4 | 1.6 | 1.2 | 1.2 | 1.4 | 1.2 | 1.7 | 2.9 | 1.6 |
Short Term Debt
| 444 | 434.3 | 431.5 | 418.5 | 424.5 | 423.5 | 313.9 | 309.5 | 309.3 | 341.6 | 281.4 | 276.3 | 267.9 | 260.2 | 251.7 | 247.3 | 236.8 | 229.1 | 234 | 238.9 | 242.406 | 216.873 | 129.917 | 62.291 | 71.416 | 80.884 | 91.86 | 99.018 | 96.977 | 93.497 | 142.19 | 136.997 | 154.612 | 149.228 | 142.656 | 137.153 | 44.015 | 40.89 | 30.853 | 30.547 | 27.823 | 27.6 | 27.598 | 100.688 | 82.594 | 88.368 | 81.497 | 46.974 | 42.6 | 44.581 | 44.559 | 45.581 | 3.052 | 745.68 | 357.927 | 2.97 | 4.297 | 74.64 | 86.071 | 1.221 | 99.106 | 99.441 | 105.281 | 105.774 | 101.811 | 106.083 | 109.967 | 89.187 | 72.792 | 56.426 | 40.058 | 18.481 | 18.447 | 18.433 | 18.567 | 1.827 | 1.805 | 161.104 | 4.494 | 4.906 | 5.473 | 124.736 | 124.979 | 10.043 | 15.994 | 387.51 | 0.018 | 0.018 | 0.018 | 0 | 15.141 | 14.204 | 13.266 | 12.327 | 11.39 | 10.563 | 5.16 | 5.16 | 5.2 | 5.2 | 5.2 | 5.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 6 | 3.3 | 3.1 | 1.6 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 9 | 2.6 |
Tax Payables
| 0 | 0 | 0 | 54.4 | 4.4 | 66.6 | 110.2 | 0 | 0 | 0 | 103.6 | 0 | 0 | 0 | 75 | 93.5 | 86.1 | 62.9 | 103.3 | 117.6 | 106.502 | 102.498 | 105.767 | 70.071 | 65.525 | 63.153 | 69.645 | 72.187 | 56.757 | 53.84 | 60.384 | 62.683 | 49.701 | 52.382 | 57.486 | 68.594 | 62.965 | 55.762 | 52.132 | 65.29 | 56.062 | 54.821 | 52.053 | 71.883 | 65.857 | 61.313 | 55.61 | 59.48 | 45.551 | 85.986 | 55.255 | 51.879 | 39.517 | 41.243 | 46.449 | 51.945 | 37.381 | 39.734 | 38.943 | 52.737 | 42.211 | 14.718 | 0 | 38.149 | 49.046 | 26.872 | 3.642 | 0 | 16.7 | 23.367 | 21.02 | 26.168 | 4.542 | 39.998 | 0 | 2.274 | 2.273 | 2.277 | 0 | 7.583 | 7.583 | 6.434 | 7.593 | 15.656 | 11.102 | 5.678 | 6.415 | 6.737 | 1.7 | 5.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 148.9 | 180.2 | 639.7 | -40.8 | -40.3 | 161.4 | 33.9 | 37.8 | 227.9 | 147.1 | 189.1 | 126.6 | 91.1 | 102.6 | 126.3 | 478.9 | 439.1 | 388.7 | 244.6 | 466.7 | 466.985 | 447.618 | 80.612 | 293.928 | 301.394 | 280.67 | 320.113 | 282.926 | 269.674 | 239.656 | 260.873 | 246.593 | 237.051 | 231.792 | 256.914 | 254.481 | 294.496 | 272.378 | 272.147 | 292.834 | 228.436 | 219.865 | 241.587 | 272.055 | 269.076 | 257.579 | 307.224 | 267.638 | 244.915 | 249.108 | 272.186 | 239.175 | 225.425 | 189.835 | 257.925 | 240.171 | 239.877 | 221.535 | 276.445 | 282.545 | 253.31 | 222.925 | 242.339 | 208.198 | 203.167 | 221.676 | 274.359 | 212.751 | 183.546 | 168.459 | 222.37 | 195.378 | 171.275 | 133.808 | 205.501 | 98.278 | 110.303 | 68.791 | 97.504 | 73.346 | 74.946 | 133.902 | 112.558 | 90.979 | 96.755 | 97.16 | 57.365 | 51.165 | 52.553 | 0 | 47.419 | 45.243 | 26.725 | 16.746 | 0 | 0 | 0 | 0 | 0 | 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
| 660.6 | 685 | 382.2 | 830.6 | 790.1 | 640.2 | 770.8 | 760.1 | 509.8 | 588.7 | 609.4 | 638.1 | 560.8 | 557.8 | 448.8 | 130.8 | 121.3 | 121.8 | 386.7 | 132.2 | 122.765 | 124.504 | 497.356 | 94.617 | 92.403 | 94.983 | 91.988 | 86.155 | 104.95 | 104.677 | 98.162 | 108.484 | 79.941 | 81.195 | 85.388 | 75.03 | 79.62 | 75.022 | 89.383 | 75.201 | 78.648 | 122.481 | 69.704 | 77.103 | 80.122 | 88.57 | 72.63 | 64.371 | 65.79 | 71.444 | 70.013 | 55.693 | 61.149 | 60.397 | 58.365 | 45.919 | 43.445 | 44.721 | 47.89 | 46.838 | 36.758 | 79.88 | 87.326 | 152.302 | 148.283 | 122.249 | 80.967 | 116.384 | 103.344 | 119.014 | 115.315 | 136.691 | 68.992 | 144.546 | 84.92 | 142.478 | 155.281 | 161.58 | 62.484 | 51.007 | 35.713 | 20.705 | 21.346 | 47.299 | 46.667 | 42.651 | 16.149 | 12.903 | 9.443 | 55.442 | 10.56 | 7.29 | 23.018 | 8.908 | 19.464 | 19.049 | 12.036 | 13.939 | 10 | 10.1 | 8.7 | 9.3 | 5.8 | 7.7 | 7 | 9.5 | 6.2 | 5.7 | 6.8 | 6.9 | 5.4 | 3.9 | 3.9 | 5.1 | 4 | 4.2 | 4.2 | 4.6 | 3.5 | 3.3 | 3.8 | 3.3 | 2.8 |
Total Current Liabilities
| 1,299.6 | 1,337.7 | 1,490 | 1,252.8 | 1,226.7 | 1,271 | 1,158.7 | 1,148.3 | 1,085.9 | 1,122.9 | 1,133.2 | 1,077.7 | 958.1 | 947.3 | 860 | 921.4 | 827.8 | 813.9 | 905.6 | 877.3 | 860.506 | 820.383 | 738.436 | 472.637 | 489.344 | 475.319 | 530.009 | 492.203 | 500.576 | 467.122 | 536.316 | 552.897 | 540.553 | 530.274 | 557.774 | 534.854 | 491.524 | 454.877 | 435.519 | 440.271 | 395.68 | 394.833 | 361.469 | 478.163 | 457.048 | 471.715 | 499.619 | 436.588 | 383.637 | 394.58 | 426.34 | 363.67 | 309.017 | 1,010.086 | 691.529 | 308.927 | 311.471 | 364.126 | 430.256 | 346.042 | 438.948 | 430.145 | 470.486 | 493.027 | 498.227 | 482.271 | 493.874 | 452.396 | 379.699 | 361.243 | 415.671 | 394.022 | 278.877 | 319.073 | 341.309 | 251.348 | 279.765 | 407.05 | 178.111 | 138.32 | 132.589 | 300.674 | 287.038 | 178.694 | 193.012 | 580.627 | 92.982 | 83.606 | 81.096 | 72.855 | 92.095 | 80.979 | 76.866 | 49.141 | 49.29 | 43.19 | 23.86 | 24.445 | 25.4 | 22.2 | 20.5 | 20.2 | 12.2 | 17.3 | 14.3 | 17.6 | 13.8 | 20.4 | 19.6 | 15.9 | 12.1 | 6 | 6.6 | 7.9 | 5.7 | 6.1 | 5.7 | 6 | 5.2 | 4.8 | 5.8 | 15.2 | 7 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,722.2 | 2,718.1 | 2,765.6 | 11,080.5 | 11,198 | 11,238.5 | 12,595 | 12,607.3 | 12,673.4 | 12,652.2 | 11,323.7 | 11,322.1 | 10,882.1 | 10,924.2 | 10,905.8 | 11,026.7 | 11,753.2 | 11,568.8 | 11,094.4 | 11,159.7 | 11,145.596 | 10,525.952 | 9,430.726 | 4,481.162 | 4,513.094 | 4,640.932 | 4,697.198 | 4,772.932 | 4,809.076 | 4,828.901 | 4,787.424 | 5,060.669 | 5,052.235 | 5,097.165 | 5,132.931 | 5,125.522 | 1,216.908 | 1,235.061 | 1,229.979 | 1,198.848 | 1,027.976 | 1,034.835 | 1,023.194 | 2,299.929 | 2,393.606 | 2,525.316 | 2,649.073 | 2,129.475 | 2,059.433 | 1,986.019 | 1,998.606 | 1,922.192 | 2,095.084 | 1,389.458 | 1,813.196 | 2,098.105 | 2,098.087 | 2,228.188 | 2,248.706 | 2,380.384 | 2,280.253 | 2,284.775 | 2,324.899 | 2,287.986 | 2,855.395 | 2,911.934 | 2,881.47 | 2,836.775 | 2,872.657 | 2,737.012 | 2,789.39 | 2,783.713 | 2,788.958 | 2,727.397 | 2,767.662 | 636.285 | 636.577 | 636.863 | 854.415 | 904.888 | 962.059 | 963.429 | 984.489 | 1,108.792 | 1,133.53 | 1,184.288 | 375 | 388.25 | 380.5 | 375.018 | 443.768 | 454.518 | 463.368 | 496.597 | 297.909 | 298.236 | 90.883 | 90.292 | 86.1 | 78.6 | 81.3 | 84.6 | 78.1 | 69.1 | 80.1 | 80.1 | 80.1 | 47.9 | 41.6 | 41.6 | 46 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 1.7 | 7.8 |
Deferred Revenue Non-Current
| 41.6 | 43.8 | 8,345.1 | 56.5 | 34 | 50.4 | 46.2 | 55 | 55.4 | 58.2 | 189 | 54.4 | 54.9 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.461 | 0 | 0 | 0 | 0 | 0 | 0 | 27.062 | 27.312 | 26.791 | 28.212 | 26.555 | 0 | 0 | 8.907 | -82.082 | -82.165 | 0 | 0 | 25.533 | 23.42 | 19.966 | 21.819 | 23.044 | 21.757 | 20.393 | 21.411 | 0 | 0 | 0 | 31.755 | 30.473 | 36.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 74.2 | 44.8 | 117.6 | 154.6 | 261.8 | 230.4 | 33.9 | 37.8 | 227.9 | 213 | 189.1 | 145.7 | 148.1 | 134.6 | 126.3 | 120.7 | 130.5 | 177.3 | 244.6 | 252.8 | 249.318 | 232.679 | 0 | 0 | 0 | 0 | 0 | 0 | 129.011 | 127.576 | 126.924 | 120.161 | 112.287 | 107.3 | 107.921 | 131.092 | 92.017 | 90.336 | 0 | 0 | 10.492 | 15.779 | 13.912 | 197.552 | 223.004 | 221.124 | 216.357 | 174.155 | 189.079 | 160.956 | 201.448 | 167.408 | 165.815 | 141.562 | 171.418 | 164.885 | 157.367 | 168.836 | 173.809 | 323.514 | 326.969 | 336.331 | 334.242 | 377.989 | 390.079 | 378.61 | 385.089 | 384.537 | 390.624 | 387.179 | 387.615 | 370.222 | 254.667 | 261.54 | 259.708 | 31.341 | 31.749 | 32.611 | 31.806 | 19.117 | 32.208 | 28.85 | 27.791 | 58.801 | 36.139 | 33.949 | 50.498 | 42.369 | 41.86 | 40.977 | 40.249 | 38.257 | 36.329 | 14.53 | 13.48 | 13.145 | 12.906 | 12.881 | 12.9 | 12.1 | 11.9 | 11.7 | 11.5 | 11.4 | 11.3 | 11.2 | 11.1 | 11 | 10.9 | 10.8 | 10.8 | 1 | 0.9 | 0.9 | 0.9 | 0.8 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.1 | 0.1 |
Other Non-Current Liabilities
| 8,347.5 | 8,398 | 146.3 | 143.4 | 98.7 | -11,431.4 | 71.7 | 70.7 | 72.2 | 72.1 | -60 | 77.4 | 77.2 | 125.8 | 119.4 | 111.5 | 105.1 | 100.8 | 98 | 88.8 | 62.097 | 24.885 | 60.629 | 59.587 | 61.636 | 82.921 | 80.751 | 44.254 | 35.819 | 36.861 | 40.349 | 43.602 | 18.047 | 43.046 | 18.169 | 17.833 | 7.46 | 7.57 | 16.446 | 25.742 | 6.424 | 6.424 | 7.05 | 7.05 | 7.05 | 7.05 | 7.686 | 7.686 | 7.686 | 43.91 | 8.321 | 8.321 | 8.97 | 8.97 | 8.97 | 8.97 | 8.97 | 8.369 | 7.769 | 7.169 | 6.568 | 3.517 | 2.776 | 556.701 | 87.176 | 83.619 | 85.637 | 82.422 | 69.42 | 60.014 | 0.243 | 0.244 | 275.042 | 275.111 | 275.182 | 274.523 | 443.423 | 443.055 | 180.983 | 186.122 | 181.445 | 0.434 | 0.403 | 0.377 | 0.351 | 0.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | 0.1 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Total Non-Current Liabilities
| 11,185.5 | 11,204.7 | 11,374.6 | 11,435 | 11,592.5 | 87.9 | 12,746.8 | 12,770.8 | 13,028.9 | 12,995.5 | 11,641.8 | 11,599.6 | 11,162.3 | 11,185.1 | 11,151.5 | 11,258.9 | 11,988.8 | 11,846.9 | 11,437 | 11,501.3 | 11,457.011 | 10,815.977 | 9,491.355 | 4,540.749 | 4,574.73 | 4,723.853 | 4,777.949 | 4,817.186 | 5,000.968 | 5,020.65 | 4,981.488 | 5,252.644 | 5,209.124 | 5,247.511 | 5,259.021 | 5,283.354 | 1,234.303 | 1,250.802 | 1,246.425 | 1,224.59 | 1,070.425 | 1,080.458 | 1,064.122 | 2,526.35 | 2,646.704 | 2,775.247 | 2,893.509 | 2,332.727 | 2,256.198 | 2,190.885 | 2,208.375 | 2,129.676 | 2,300.342 | 1,576.624 | 1,993.584 | 2,271.96 | 2,264.424 | 2,405.393 | 2,430.284 | 2,711.067 | 2,613.79 | 2,624.623 | 2,661.917 | 3,222.676 | 3,332.65 | 3,374.163 | 3,352.196 | 3,303.734 | 3,332.701 | 3,184.205 | 3,177.248 | 3,154.179 | 3,318.667 | 3,264.048 | 3,302.552 | 942.149 | 1,111.749 | 1,112.529 | 1,067.204 | 1,110.127 | 1,175.712 | 992.713 | 1,012.683 | 1,167.97 | 1,170.02 | 1,218.556 | 425.498 | 430.619 | 422.36 | 415.995 | 484.017 | 492.775 | 499.697 | 511.127 | 311.389 | 311.381 | 103.789 | 103.173 | 98.9 | 90.8 | 93.2 | 96.2 | 89.6 | 80.5 | 91.3 | 91.3 | 91.2 | 58.8 | 52.5 | 52.4 | 56.7 | 1 | 1 | 1 | 1 | 1 | 0.9 | 1 | 1.1 | 1 | 1 | 1.8 | 8 |
Total Liabilities
| 12,485.1 | 12,542.4 | 12,864.6 | 12,687.8 | 12,819.2 | 87.9 | 13,905.5 | 13,919.1 | 14,114.8 | 14,118.4 | 12,775 | 12,677.3 | 12,120.4 | 12,132.4 | 12,011.5 | 12,180.3 | 12,816.6 | 12,660.8 | 12,342.6 | 12,378.6 | 12,317.517 | 11,636.36 | 10,229.791 | 5,013.386 | 5,064.074 | 5,199.172 | 5,307.958 | 5,309.389 | 5,501.544 | 5,487.772 | 5,517.804 | 5,805.541 | 5,749.677 | 5,777.785 | 5,816.795 | 5,818.208 | 1,725.827 | 1,705.679 | 1,681.944 | 1,664.861 | 1,466.105 | 1,475.291 | 1,425.591 | 3,004.513 | 3,103.752 | 3,246.962 | 3,393.128 | 2,769.315 | 2,639.835 | 2,585.465 | 2,634.715 | 2,493.346 | 2,609.359 | 2,586.71 | 2,685.113 | 2,580.887 | 2,575.895 | 2,769.519 | 2,860.54 | 3,057.109 | 3,052.738 | 3,054.768 | 3,132.403 | 3,715.703 | 3,830.877 | 3,856.434 | 3,846.07 | 3,756.13 | 3,712.4 | 3,545.448 | 3,592.919 | 3,548.201 | 3,597.544 | 3,583.121 | 3,643.861 | 1,193.497 | 1,391.514 | 1,519.579 | 1,245.315 | 1,248.447 | 1,308.301 | 1,293.387 | 1,299.721 | 1,346.664 | 1,363.032 | 1,799.183 | 518.48 | 514.225 | 503.456 | 488.85 | 576.112 | 573.754 | 576.563 | 560.268 | 360.679 | 354.571 | 127.649 | 127.618 | 124.3 | 113 | 113.7 | 116.4 | 101.8 | 97.8 | 105.6 | 108.9 | 105 | 79.2 | 72.1 | 68.3 | 68.8 | 7 | 7.6 | 8.9 | 6.7 | 7.1 | 6.6 | 7 | 6.3 | 5.8 | 6.8 | 17 | 15 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 11.8 | 11.8 | 19.4 | 19.4 | 19.4 | 19.4 | 25.8 | 25.8 | 24.2 | 24.2 | 23.1 | 23.1 | 23.1 | 23.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.453 | 0.453 | 0.453 | 0.185 | 0.022 | 0.239 | 0 | 0.494 | 0.282 | 0.242 | 0 | 0 | 0.459 | 0 | 0.282 | 0 | 0 | 0 | 0 | 0.069 | 0.371 | 0.468 | 0 | 0 | 0 | 0.464 | 0 | 0 | 0 | 0.268 | 0 | 0.386 | 0.268 | 0 | 0.028 | 0 | 0 | 0 | 0 | 0.455 | 0.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0.269 | 0.292 | 0 | 1.796 | 2.108 | 0 | 2.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.4 | 1.2 | 1.2 | 1.2 | 1.176 | 1.189 | 1.188 | 0.945 | 0.943 | 0.937 | 0.933 | 0.929 | 0.934 | 0.931 | 0.932 | 0.855 | 0.849 | 0.834 | 0.83 | 0.826 | 0.795 | 0.791 | 0.786 | 0.781 | 0.781 | 0.78 | 0.775 | 0.785 | 0.78 | 0.774 | 0.769 | 0.761 | 0.76 | 0.758 | 0.756 | 0.776 | 0.783 | 0.781 | 0.779 | 0.774 | 0.785 | 0.787 | 0.786 | 0.785 | 0.784 | 0.782 | 0.782 | 0.859 | 0.887 | 0.887 | 0.887 | 0.884 | 0.874 | 0.872 | 0.868 | 0.865 | 0.865 | 0.864 | 0.85 | 0.849 | 0.849 | 0.844 | 0.831 | 0.417 | 0.414 | 0.411 | 0.409 | 0.408 | 0.407 | 0.404 | 0.403 | 0.403 | 0.402 | 0.194 | 0.16 | 0.159 | 0.159 | 0.155 | 0.155 | 0.154 | 0.154 | 0.153 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -477 | -450.2 | -335.5 | 22.6 | 747.4 | 669 | 154.5 | 133.7 | 10.2 | -15.9 | -86.5 | -131.5 | -217.6 | -416.3 | -507.3 | -518.4 | -660.3 | -446.4 | 161.6 | 254.1 | 210.242 | 158.695 | -967.949 | -925.918 | -962.043 | -1,016.031 | -1,051.818 | -713.758 | -1,503.098 | -1,520.177 | -1,525.281 | -1,530.313 | -1,576.848 | -1,610.883 | -1,634.591 | -1,625.525 | -335.506 | -352.392 | -363.388 | -113.584 | -121.601 | -125.777 | -130.314 | 889.581 | 848.264 | 860.444 | 795.173 | 774.934 | 728.488 | 661.821 | 583.202 | 539.171 | 468.368 | 392.512 | 337.94 | 491.072 | 442.727 | 433.571 | 397.407 | 752.847 | 731.496 | 703.016 | 662.355 | 1,040.928 | 893.437 | 856.414 | 815.678 | 783.455 | 736.865 | 698.566 | 667.557 | 580.207 | 425.147 | 382.452 | 340.469 | 302.865 | 247.464 | 235.341 | 219.539 | 202.681 | 185.492 | 165.842 | 148.055 | 138.873 | 125.244 | 109.771 | 96.584 | 88.962 | 79.019 | 69.852 | 65.721 | 60.776 | 53.063 | 46.579 | 41.963 | 39.236 | 39.817 | 33.59 | 30 | 28.6 | 25.8 | 23.3 | 23.2 | 21.8 | 19.4 | 16.9 | 15.7 | 17.5 | 16.8 | 14.7 | 13.4 | 12.3 | 10.9 | 9.2 | 7.9 | 6.8 | 5.4 | 3.9 | 2.9 | 2.1 | 1.1 | 3.3 | 3.4 |
Accumulated Other Comprehensive Income/Loss
| -176.8 | -157.3 | -121.3 | -168.7 | -124 | -160.4 | -168.6 | -201.1 | -81.3 | -18.6 | -54.4 | -0 | -0 | 3,148.4 | 0 | -2,874.3 | -2,813.3 | -2,734.3 | -2,685.1 | -2,615.7 | -2,529.566 | -2,442.478 | -2,378.44 | -2,314.401 | -1.453 | -1.453 | -1.453 | -1.185 | -3.022 | -4.239 | -4.676 | -3.494 | -3.282 | -3.242 | -4.554 | -3.946 | -2.459 | -2.998 | -1.282 | -0.574 | 0.302 | -0.317 | 0.383 | 0.931 | 0.629 | 2.532 | 3.022 | 3.017 | 2.236 | 2.536 | 2.318 | 0.031 | -0.073 | -3.268 | -7.885 | -13.386 | -18.268 | -23.708 | -26.028 | -31.568 | -31.771 | -44.972 | -48.693 | -15.455 | -16.143 | -33.829 | -15.984 | -3.936 | 8.201 | 0.047 | 3.174 | 2.731 | 16.708 | 9.314 | -0.796 | -1.108 | -1.398 | -0.174 | -0.472 | 0.736 | 1.084 | 0.148 | 1.351 | -0.999 | -3.271 | -2.343 | -1.657 | -2.043 | -2.355 | -2.808 | -3.842 | -6.39 | -2.171 | -2.428 | -31.582 | -27.371 | -24.126 | -22.479 | -20.8 | -21.1 | -19.2 | -17.4 | -15.7 | -14.5 | -13.3 | -12.2 | -11 | -10.1 | -9.3 | -8.7 | -8 | -7.6 | -7.3 | -7 | -6.7 | -6.5 | -6.3 | -6.1 | -5.9 | -5.7 | -5.6 | -5.4 | -5.3 |
Other Total Stockholders Equity
| 3,707.9 | 3,680.4 | 3,657.1 | 3,626.9 | 3,573.3 | 3,654.1 | 3,590.7 | 3,663.4 | 3,816.8 | 3,966.9 | 4,211.2 | 3,176 | 3,150.1 | -1.6 | 3,138.8 | 6,001.7 | 4,955.3 | 4,434.8 | 4,375 | 4,300.2 | 4,210.056 | 4,144.415 | 4,076.427 | 3,309.83 | 989.856 | 982.455 | 978.739 | 973.841 | 987.639 | 982.514 | 985.705 | 978.596 | 972.075 | 963.952 | 960.272 | 952.443 | 935.932 | 929.598 | 918.088 | 911.615 | 908.271 | 903.463 | 887.556 | 1,500.859 | 1,479.574 | 1,454.396 | 1,451.965 | 1,420.169 | 1,411.67 | 1,398.919 | 1,385.355 | 1,450.937 | 1,469.031 | 1,457.784 | 1,446.932 | 1,429.946 | 1,475.837 | 1,476.153 | 1,480.448 | 1,472.066 | 1,463.757 | 1,452.821 | 1,442.829 | 307.304 | 330.973 | 325.667 | 320.381 | 307.019 | 274.602 | 264.886 | 249.564 | 238.651 | 233.293 | 225.761 | 204.224 | 203.2 | 204.492 | 192.911 | 178.194 | 175.854 | 169.104 | 162.993 | 160.063 | 155.757 | 153.955 | 152.332 | 151.67 | 151.322 | 150.271 | 137.846 | 41.226 | 41.969 | 41.912 | 37.214 | 68.685 | 64.144 | 60.872 | 58.697 | 56.9 | 57.2 | 55.2 | 53.2 | 51.5 | 50.3 | 51.5 | 50.4 | 49.2 | 48.3 | 47.4 | 47 | 22.5 | 22 | 21.7 | 20.3 | 19.6 | 19.2 | 19 | 18.8 | 18.6 | 18.4 | 18.4 | 5.5 | 5.3 |
Total Shareholders Equity
| 3,055.9 | 3,074.7 | 3,202.1 | 3,482.6 | 4,210.3 | 4,176.3 | 3,597.7 | 3,617.1 | 3,766.8 | 3,953.5 | 4,097.8 | 3,071.9 | 2,958.3 | 2,756.3 | 2,656.2 | 2,633.7 | 1,506.2 | 1,278.4 | 1,852.7 | 1,939.8 | 1,891.908 | 1,861.821 | 731.226 | 70.456 | 27.756 | -33.639 | -73.146 | 260.012 | -517.525 | -540.732 | -543.32 | -553.862 | -606.924 | -649.097 | -678.043 | -676.202 | 599.221 | 574.999 | 554.486 | 798.238 | 787.753 | 778.149 | 758.4 | 2,392.225 | 2,329.618 | 2,318.614 | 2,250.929 | 2,198.881 | 2,143.154 | 2,064.498 | 1,971.631 | 1,990.915 | 1,938.109 | 1,848.077 | 1,777.766 | 1,908.792 | 1,901.349 | 1,886.803 | 1,852.641 | 2,194.13 | 2,164.266 | 2,111.647 | 2,057.273 | 1,334.091 | 1,209.297 | 1,149.139 | 1,120.962 | 1,087.422 | 1,020.542 | 964.371 | 921.163 | 822.723 | 676.305 | 618.391 | 546.543 | 507.914 | 451.407 | 431.096 | 398.092 | 379.688 | 356.094 | 329.394 | 309.878 | 294.039 | 276.335 | 260.164 | 247 | 238.644 | 227.337 | 205.084 | 103.265 | 96.514 | 92.963 | 81.52 | 79.221 | 76.163 | 76.717 | 69.961 | 66.3 | 64.9 | 62 | 59.1 | 59 | 57.6 | 57.6 | 55.1 | 53.9 | 55.7 | 54.9 | 53 | 27.9 | 26.7 | 25.3 | 22.5 | 20.8 | 19.5 | 18.1 | 16.6 | 15.6 | 14.8 | 13.9 | 3.4 | 3.4 |
Total Equity
| 3,052.9 | 3,072 | 3,199.6 | 3,480.8 | 4,208.8 | 4,175.1 | 3,596.6 | 3,616 | 3,766 | 3,952.7 | 4,097.1 | 3,071.4 | 2,957.8 | 2,755.8 | 2,655.8 | 2,631.7 | 1,504.9 | 1,277.6 | 1,851.9 | 1,939.4 | 1,891.708 | 1,861.811 | 731.221 | 70.456 | 27.756 | -33.639 | -73.146 | 260.012 | -517.525 | -540.732 | -543.32 | -553.862 | -606.924 | -649.097 | -678.043 | -676.202 | 599.221 | 574.999 | 554.486 | 798.238 | 787.753 | 778.149 | 758.4 | 2,392.225 | 2,329.618 | 2,318.614 | 2,250.929 | 2,198.881 | 2,143.154 | 2,064.498 | 1,971.631 | 1,990.915 | 1,938.109 | 1,848.077 | 1,777.766 | 1,908.792 | 1,898.591 | 1,886.229 | 1,852.076 | 2,194.13 | 2,164.266 | 2,111.647 | 2,057.273 | 1,334.091 | 1,209.297 | 1,149.139 | 1,120.962 | 1,087.422 | 1,020.542 | 964.371 | 921.163 | 822.723 | 676.305 | 618.391 | 546.543 | 507.914 | 451.407 | 431.096 | 398.092 | 379.688 | 356.094 | 329.394 | 309.878 | 294.039 | 276.335 | 260.164 | 247 | 238.644 | 227.337 | 205.084 | 103.265 | 96.514 | 92.963 | 81.52 | 79.221 | 76.163 | 76.717 | 69.961 | 66.3 | 64.9 | 62 | 59.1 | 59 | 57.6 | 57.6 | 55.1 | 53.9 | 55.7 | 54.9 | 53 | 27.9 | 26.7 | 25.3 | 22.5 | 20.8 | 19.5 | 18.1 | 16.6 | 15.6 | 14.8 | 13.9 | 3.4 | 3.4 |
Total Liabilities & Shareholders Equity
| 15,538 | 15,614.4 | 16,064.2 | 16,168.6 | 17,028 | 17,040 | 17,502.1 | 17,535.1 | 17,880.8 | 18,071.1 | 16,872.1 | 15,748.7 | 15,078.2 | 14,888.2 | 14,667.3 | 14,812 | 14,321.5 | 13,938.4 | 14,194.5 | 14,318 | 14,209.225 | 13,498.171 | 10,961.012 | 5,083.842 | 5,091.83 | 5,165.533 | 5,234.812 | 5,569.401 | 4,984.019 | 4,947.04 | 4,974.484 | 5,251.679 | 5,142.753 | 5,128.688 | 5,138.752 | 5,142.006 | 2,325.048 | 2,280.678 | 2,236.43 | 2,463.099 | 2,253.858 | 2,253.44 | 2,183.991 | 5,396.738 | 5,433.37 | 5,565.576 | 5,644.057 | 4,968.196 | 4,782.989 | 4,649.963 | 4,606.346 | 4,484.261 | 4,547.468 | 4,434.787 | 4,462.879 | 4,489.679 | 4,474.486 | 4,655.748 | 4,712.616 | 5,251.239 | 5,217.004 | 5,166.415 | 5,189.676 | 5,049.794 | 5,040.174 | 5,005.573 | 4,967.032 | 4,843.552 | 4,732.942 | 4,509.819 | 4,514.082 | 4,370.924 | 4,273.849 | 4,201.512 | 4,190.404 | 1,701.411 | 1,842.921 | 1,950.675 | 1,643.407 | 1,628.135 | 1,664.395 | 1,622.781 | 1,609.599 | 1,640.703 | 1,639.367 | 2,059.347 | 765.48 | 752.869 | 730.793 | 693.934 | 679.377 | 670.268 | 669.526 | 641.788 | 439.9 | 430.734 | 204.366 | 197.579 | 190.6 | 177.9 | 175.7 | 175.5 | 160.8 | 155.4 | 163.2 | 164 | 158.9 | 134.9 | 127 | 121.3 | 96.7 | 33.7 | 32.9 | 31.4 | 27.5 | 26.6 | 24.7 | 23.6 | 21.9 | 20.6 | 20.7 | 20.4 | 18.4 |