PulteGroup, Inc.
NYSE:PHM
144.98 (USD) • At close September 19, 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 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 1,445.966 | 1,766.089 | 1,806.583 | 1,848.451 | 1,728.713 | 1,278.025 | 1,053.104 | 231.301 | 662.78 | 1,145.007 | 1,779.088 | 1,568.324 | 1,663.27 | 1,579.586 | 2,582.205 | 2,067.276 | 1,658.53 | 1,816.778 | 1,217.913 | 736.986 | 631.309 | 1,055.457 | 1,110.088 | 728.631 | 367.091 | 150.821 | 272.683 | 158.237 | 208.203 | 397.758 | 698.882 | 434.205 | 229.187 | 995.696 | 754.161 | 734.153 | 460.361 | 1,053.927 | 1,292.862 | 1,221.817 | 1,170.934 | 1,268.162 | 1,580.329 | 1,349.994 | 1,212.668 | 1,592.924 | 1,404.76 | 1,563.651 | 1,310.478 | 1,211.735 | 1,083.071 | 1,142.513 | 1,075.223 | 1,292.949 | 1,470.625 | 2,623.282 | 2,746.626 | 2,581.652 | 1,858.234 | 1,516.623 | 1,636.04 | 1,745.796 | 1,655.264 | 1,173.892 | 988.345 | 1,071.165 | 1,060.311 | 101.786 | 74.652 | 116.948 | 551.292 | 94.633 | 104.459 | 121.013 | 1,002.268 | 214.897 | 450.772 | 350.716 | 314.634 | 116.411 | 90.318 | 464.414 | 404.092 | 312.151 | 391.087 | 479.577 | 613.168 | 212.077 | 212.767 | 59.772 | 72.144 | 59.754 | 101.805 | 199.343 | 183.985 | 32.13 | 30.715 | 38.864 | 51.7 | 30.6 | 25.4 | 44.5 | 125.2 | 172.1 | 304.4 | 329.2 | 245.2 | 58.7 | 84.2 | 64.5 | 192.2 | 121.3 | 177.7 | 177.5 | 295.2 | 84.9 | 107.3 | 196.9 | 281.5 | 1,352.9 | 72.6 | 24.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 370.6 | 78.9 | 81.3 |
| Short Term Investments
| 569.387 | 570.839 | 516.064 | 414.36 | 432.481 | 420.638 | 677.207 | 3.183 | 553.789 | 510.275 | 947.139 | 601.408 | 581.15 | 495.049 | 564.979 | 400.067 | 394.288 | 363.854 | 508.967 | 383.893 | 343.732 | 326.995 | 461.354 | 349.784 | 369.634 | 385.453 | 570.6 | 364.734 | 364.939 | 345.379 | 539.496 | 349.012 | 364.004 | 290.578 | 442.715 | 270.658 | 269.544 | 226.292 | 339.531 | 236.372 | 221.607 | 209.921 | 287.933 | 296.922 | 237.595 | 238.204 | 318.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,445.966 | 1,766.089 | 2,322.647 | 1,848.451 | 1,728.713 | 1,278.025 | 1,053.104 | 231.301 | 662.78 | 1,145.007 | 1,779.088 | 1,568.324 | 1,663.27 | 1,579.586 | 2,582.205 | 2,067.276 | 1,658.53 | 1,816.778 | 1,217.913 | 736.986 | 631.309 | 1,055.457 | 1,110.088 | 728.631 | 367.091 | 150.821 | 272.683 | 158.237 | 208.203 | 397.758 | 698.882 | 434.205 | 229.187 | 995.696 | 754.161 | 734.153 | 460.361 | 1,053.927 | 1,292.862 | 1,221.817 | 1,170.934 | 1,268.162 | 1,580.329 | 1,349.994 | 1,212.668 | 1,592.924 | 1,404.76 | 1,563.651 | 1,310.478 | 1,211.735 | 1,083.071 | 1,142.513 | 1,075.223 | 1,292.949 | 1,470.625 | 2,623.282 | 2,746.626 | 2,581.652 | 1,858.234 | 1,516.623 | 1,636.04 | 1,745.796 | 1,655.264 | 1,173.892 | 988.345 | 1,071.165 | 1,060.311 | 101.786 | 74.652 | 116.948 | 551.292 | 94.633 | 104.459 | 121.013 | 1,002.268 | 214.897 | 450.772 | 350.716 | 314.634 | 116.411 | 90.318 | 464.414 | 404.092 | 312.151 | 391.087 | 479.577 | 613.168 | 212.077 | 212.767 | 59.772 | 72.144 | 59.754 | 101.805 | 199.343 | 183.985 | 32.13 | 30.715 | 38.864 | 51.7 | 30.6 | 25.4 | 44.5 | 125.2 | 172.1 | 304.4 | 329.2 | 245.2 | 58.7 | 84.2 | 64.5 | 192.2 | 121.3 | 177.7 | 177.5 | 295.2 | 84.9 | 107.3 | 196.9 | 281.5 | 1,352.9 | 72.6 | 24.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 370.6 | 78.9 | 81.3 |
| Net Receivables
| -2.269 | -617.366 | 236.127 | 414.36 | 432.481 | 420.638 | 677.207 | 438.205 | 553.789 | 510.275 | 947.139 | 601.408 | 581.15 | 495.049 | 564.979 | 400.067 | 394.288 | 363.854 | 508.967 | 383.893 | 343.732 | 326.995 | 461.354 | 349.784 | 369.634 | 385.453 | 570.6 | 364.734 | 364.939 | 345.379 | 539.496 | 349.012 | 364.004 | 290.578 | 442.715 | 270.658 | 269.544 | 226.292 | 339.531 | 236.372 | 221.607 | 209.921 | 287.933 | 296.922 | 237.595 | 238.204 | 318.931 | 0 | 0 | 0 | 0 | 113.296 | 128.234 | 133.404 | 24.601 | 32.962 | 29.001 | -4,991.965 | 32.376 | -5,572.363 | 97.635 | 0 | 489.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 287.8 | 0 | 6.9 |
| Inventory
| 12,323.86 | 12,132.05 | 11,795.37 | 11,585.447 | 11,335.048 | 11,431.877 | 11,326.017 | 11,773.077 | 10,729.444 | 9,869.889 | 9,047.569 | 8,917.44 | 8,378.951 | 7,975.211 | 7,721.798 | 7,615.471 | 7,584.739 | 7,857.664 | 7,680.614 | 7,830.059 | 7,802.492 | 7,506.543 | 7,253.353 | 7,489.454 | 7,499.665 | 7,465.028 | 7,147.13 | 7,370.152 | 7,090.164 | 7,028.335 | 6,770.655 | 6,950.242 | 6,629.464 | 6,202.479 | 5,450.058 | 5,240.932 | 4,888.56 | 4,633.05 | 4,392.1 | 4,431.801 | 4,197.121 | 4,034.294 | 3,978.561 | 4,150.964 | 4,183.069 | 4,112.797 | 4,214.046 | 4,470.571 | 4,551.893 | 4,584.416 | 4,636.468 | 4,889.668 | 4,905.123 | 4,767.216 | 4,781.813 | 4,920.754 | 4,883.049 | 5,022.642 | 4,940.358 | 5,630.816 | 3,677.085 | 3,854.041 | 4,201.289 | 5,230.066 | 5,726.498 | 6,179.847 | 7,027.511 | 8,130.891 | 9,088.899 | 9,422.845 | 9,374.335 | 10,826.766 | 10,676.352 | 9,791.302 | 8,756.093 | 9,379.528 | 8,703.503 | 8,090.804 | 7,390.791 | 7,726.521 | 6,800.556 | 6,009.141 | 5,528.41 | 5,473.627 | 5,018.263 | 4,604.208 | 4,293.597 | 4,439.06 | 4,244.918 | 3,972.287 | 3,833.763 | 4,002.423 | 2,289.842 | 2,049.248 | 1,880.263 | 2,052.831 | 1,983.751 | 1,992.601 | 1,792.7 | 1,879.1 | 1,723.8 | 1,582.9 | 1,455.2 | 1,402.7 | 1,196.6 | 1,100 | 1,142 | 1,222.2 | 1,151.1 | 1,110.8 | 1,017.3 | 1,064.8 | 972.9 | 920.8 | 859.7 | 910.1 | 862.6 | 831.3 | 752.4 | 744.6 | 690.2 | 636.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 360.3 | 258.8 | 195.1 |
| Other Current Assets
| 1,576.431 | 617.366 | 1,015.669 | 86.226 | 83.391 | 96.865 | 785.982 | 97.094 | 756.252 | -420.05 | -298.781 | -526.496 | -484.724 | -398.785 | -66.651 | -326.268 | -325.613 | -297.743 | -28.758 | -317.74 | -277.549 | -262.068 | -50.802 | -253.498 | -256.869 | -281.965 | -143.832 | -229.725 | -228.635 | -270.711 | -181.218 | -264.56 | -251.739 | -183.142 | -68.717 | -159.586 | -163.857 | -121.429 | -22.118 | -118.207 | -39.672 | -61.794 | 3.516 | -162.401 | -81.387 | -79.474 | -11.024 | 76.73 | 86.795 | 89.869 | 101.86 | 16.529 | 13.634 | 12.473 | 12.765 | 9.843 | 23.538 | 5,037.594 | 2.153 | 15.124 | 2.755 | 5.821 | 102.737 | 15.228 | 169.566 | 0 | 0 | 0 | 0 | 0 | 0 | 84.778 | 54.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.754 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 811.6 | 23 | 11.8 |
| Total Current Assets
| 13,769.826 | 13,898.139 | 15,369.813 | 13,934.484 | 13,579.633 | 13,227.405 | 13,140.031 | 12,539.677 | 12,048.109 | 11,615.396 | 11,857.549 | 11,162.084 | 10,719.797 | 10,146.11 | 10,946.974 | 10,156.613 | 9,706.232 | 10,104.407 | 9,465.046 | 9,017.091 | 8,843.716 | 8,953.922 | 8,885.256 | 8,664.155 | 8,349.155 | 8,104.79 | 8,092.282 | 8,028.132 | 7,799.61 | 7,846.14 | 8,065.127 | 7,817.911 | 7,334.92 | 7,596.189 | 6,749.7 | 6,356.815 | 5,724.152 | 6,018.132 | 6,142.041 | 6,008.155 | 5,771.597 | 5,660.504 | 5,981.273 | 5,932.401 | 5,789.54 | 6,102.655 | 6,100.791 | 6,110.952 | 5,949.166 | 5,886.02 | 5,821.399 | 6,162.006 | 6,122.214 | 6,206.042 | 6,289.804 | 7,586.841 | 7,682.214 | 7,649.923 | 6,833.121 | 1,590.2 | 5,490.719 | 5,605.658 | 6,448.777 | 6,419.186 | 6,884.409 | 7,251.012 | 8,087.822 | 8,232.677 | 9,163.551 | 9,539.793 | 9,925.627 | 11,006.177 | 10,835.605 | 9,912.315 | 9,758.361 | 9,594.425 | 9,154.275 | 8,441.52 | 7,705.425 | 7,842.932 | 6,890.874 | 6,473.555 | 5,932.502 | 5,785.778 | 5,409.35 | 5,133.539 | 4,906.765 | 4,651.137 | 4,457.685 | 4,032.059 | 3,905.907 | 4,062.177 | 2,391.647 | 2,248.591 | 2,064.248 | 2,084.961 | 2,014.466 | 2,031.465 | 1,844.4 | 1,909.7 | 1,749.2 | 1,627.4 | 1,580.4 | 1,574.8 | 1,501 | 1,429.2 | 1,387.2 | 1,281 | 1,235.3 | 1,175.3 | 1,209.5 | 1,186.1 | 1,150.6 | 1,098.3 | 1,154.9 | 995 | 969.9 | 1,028.2 | 1,033.9 | 2,097.5 | 762.8 | 661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,830.3 | 360.7 | 295.1 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 73.8 | 76.5 | 298.888 | 69.9 | 73 | 72.9 | 273.747 | 69.3 | 70.8 | 71 | 223.466 | 78 | 80.4 | 69 | 203.017 | 73.5 | 76.7 | 76.2 | 181.742 | 72.4 | 72.2 | 73.3 | 92.935 | 0 | 0 | 0 | 70.706 | 0 | 0 | 0 | 77.444 | 0 | 0 | 0 | 86.312 | 102.548 | 98.264 | 62.261 | 30.186 | 16.817 | 27.294 | 22.2 | 24.024 | 27.612 | 33.751 | 38.988 | 31.066 | 129.523 | 149.828 | 162.353 | 53.182 | 134.563 | 128.159 | 96.69 | 59.263 | 55.157 | 54.166 | 60.979 | 58.645 | 5,724.009 | 159.36 | 181.387 | 405.352 | 17.254 | 333.92 | 19.507 | 20.838 | 0 | 0 | 0 | 43.609 | 506.522 | 459.344 | 373.896 | 334.395 | 274.995 | 292.355 | 360.105 | 0 | 407.459 | 0 | 0 | 0 | 62.324 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.7 | 4.7 | 5.9 |
| Goodwill
| 68.93 | 68.93 | 68.93 | 68.93 | 68.93 | 68.93 | 68.9 | 0 | 0 | 0 | 68.9 | 0 | 0 | 0 | 68.9 | 0.02 | 0.02 | 0.02 | 40.4 | 128.465 | 132.065 | 0 | 40.4 | 0 | 0 | 0 | 40.4 | 0 | 0 | 151.187 | 40.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 240.541 | 240.541 | 240.541 | 240.541 | 895.464 | 895.918 | 895.918 | 1,394.965 | 0 | 0 | 0 | 0 | 0 | 0 | 5.654 | 40.068 | 375.677 | 375.677 | 375.677 | 377.04 | 377.04 | 375.937 | 0 | 0.313 | 0.313 | 0.308 | 0 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0.308 | 0 | 0.308 | 0.308 | 0.308 | 307.693 | 0.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 51.3 | 53.798 | 56.338 | 58.96 | 61.583 | 64.205 | 66.905 | 138.571 | 141.337 | 144.102 | 78.023 | 149.854 | 153.464 | 158.432 | 94.525 | 168.446 | 173.487 | 178.533 | 84.592 | 0.127 | 0.127 | 123.742 | 86.792 | 130.642 | 134.092 | 137.542 | 100.592 | 144.442 | 147.892 | 0.155 | 114.392 | 158.242 | 161.372 | 163.185 | 110.215 | 113.44 | 116.665 | 119.89 | 123.115 | 126.34 | 129.598 | 132.873 | 136.148 | 139.423 | 142.698 | 145.973 | 149.248 | 0 | 155.798 | 159.073 | 162.348 | 165.623 | 168.898 | 172.173 | 175.448 | 178.723 | 181.998 | 185.273 | 188.548 | 193.823 | 0 | 0 | 102.554 | 0 | 0 | 0 | 110.704 | 112.767 | 114.829 | 116.892 | 118.954 | 121.017 | 123.079 | 125.142 | 434.897 | 442.242 | 444.304 | 441.085 | 443.147 | 445.21 | 447.272 | 449.335 | 451.397 | 453.46 | 455.522 | 457.585 | 459.647 | 461.184 | 463.222 | 465.26 | 159.604 | 450.855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 120.23 | 122.728 | 125.268 | 127.89 | 130.513 | 68.93 | 135.805 | 138.571 | 141.337 | 144.102 | 146.923 | 149.854 | 153.464 | 158.432 | 163.425 | 168.466 | 173.507 | 178.553 | 124.992 | 128.592 | 132.192 | 123.742 | 127.192 | 130.642 | 134.092 | 137.542 | 140.992 | 144.442 | 147.892 | 151.342 | 154.792 | 158.242 | 161.372 | 163.185 | 110.215 | 113.44 | 116.665 | 119.89 | 123.115 | 126.34 | 129.598 | 132.873 | 136.148 | 139.423 | 142.698 | 145.973 | 149.248 | 152.523 | 155.798 | 159.073 | 162.348 | 165.623 | 409.439 | 412.714 | 415.989 | 419.264 | 1,077.462 | 1,081.191 | 1,084.466 | 1,588.788 | -7.04 | 0 | 102.554 | 0 | 0 | 0 | 116.358 | 152.835 | 490.506 | 492.569 | 494.631 | 498.057 | 500.119 | 501.079 | 434.897 | 442.242 | 444.304 | 441.085 | 443.147 | 445.21 | 447.272 | 449.335 | 451.397 | 453.46 | 455.522 | 457.585 | 459.647 | 461.184 | 463.222 | 465.26 | 467.297 | 450.855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 868.726 | 774.956 | 166.913 | 162.287 | 151.295 | 144.664 | 146.759 | 158.085 | 150.496 | 106.058 | 98.155 | 64.284 | 44.8 | 39.558 | 35.562 | 41.722 | 47.707 | 54.495 | 59.766 | 62.182 | 58.246 | 55.725 | 54.59 | 54.278 | 61.718 | 64.81 | 62.957 | 61.497 | 59.617 | 65.293 | 51.447 | 51.768 | 52.5 | 53.09 | 41.267 | 41.509 | 40.232 | 41.474 | 40.368 | 40.295 | 40.131 | 40.12 | 45.323 | 45.006 | 44.378 | 44.744 | 45.629 | 30.794 | 31.576 | 34.146 | 35.988 | 37.184 | 41.011 | 45.47 | 46.313 | 85.219 | 87.135 | 70.875 | 73.815 | 70.614 | 94.635 | 91.754 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.009 | -0.028 | 0 | 0 | 0 | 0 | 0 | -0.013 | 0 | 0 | 0 | 0 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 54.288 | 61.949 | 64.76 | 65.855 | 68.936 | 79.346 | 82.348 | 109.151 | 120.524 | 131.629 | 139.038 | 141.758 | 143.441 | 132.204 | 136.267 | 80.833 | 120.768 | 150.387 | 170.107 | 191.802 | 224.104 | 250.881 | 275.579 | 408.029 | 511.381 | 614.898 | 645.295 | 939.759 | 986.787 | 1,028.414 | 1,049.408 | 1,195.905 | 1,277.096 | 1,344.853 | 1,394.879 | 1,549.304 | 1,617.609 | 1,679.863 | 1,720.668 | 1,922.294 | 2,001.726 | 2,034.668 | 2,086.754 | 2,108.756 | 0 | 0 | 0 | 291.66 | 28.897 | 29.673 | 520.939 | 79.378 | 78.864 | 79.449 | 570.463 | 136.845 | 86.631 | 191.175 | 955.186 | 37.587 | 7.04 | 0 | 0 | 248.204 | 169,566 | 105.906 | 105.906 | 702.206 | 440.209 | 171.426 | 170.518 | 0 | 0.009 | 0.028 | 0 | 0 | 0 | 0 | 31.766 | 0.013 | 0.026 | 0.04 | 0 | 41.58 | 0.015 | 4.948 | 27.784 | 51.351 | 57.783 | 40.486 | 67.019 | 23.696 | 44.738 | 42.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,657.199 | 1,561.958 | 61.408 | 1,356.847 | 1,222.539 | 1,173.592 | 1,017.825 | 1,197.06 | 1,169.07 | 1,096.055 | 887.5 | 975.871 | 940.118 | 900.437 | 720.253 | 843.888 | 833.571 | 859.332 | 713.944 | 792.446 | 765.079 | 749.766 | 737.424 | 797.976 | 759.23 | 784.355 | 674.417 | 797.439 | 818.972 | 829.625 | 779.982 | 647.706 | 681.168 | 686.163 | 584.787 | 637.962 | 561.034 | 511.665 | 513.032 | 500.744 | 496.99 | 461.046 | 460.621 | 440.524 | 441.904 | 408.781 | 407.675 | 425.128 | 637.56 | 588.178 | 291.764 | 649.9 | 645.918 | 676.264 | 317.544 | 809.31 | 927.888 | 854.841 | 1,045.989 | 1,271.275 | 658.195 | 936.134 | 751.775 | 1,498.387 | -168,205.165 | 1,670.699 | 1,894.779 | 1,844.736 | 1,857.382 | 1,947.232 | 2,542.489 | 1,905.467 | 1,828.625 | 1,915.726 | 2,520.521 | 1,972.095 | 1,740.139 | 1,658.397 | 2,226.559 | 1,391.459 | 1,606.516 | 1,431.197 | 1,679.453 | 1,531.061 | 1,404.144 | 1,206.808 | 1,494.259 | 1,155.485 | 1,128.473 | 1,070.223 | 1,274.053 | 1,184.637 | 791.18 | 751.556 | 822.235 | 810.885 | 809.128 | 662.613 | 752.4 | 709.4 | 718.4 | 672.5 | 769.4 | 718.1 | 699.1 | 646 | 763.6 | 734.8 | 737.4 | 703.2 | 775.6 | 762.5 | 700.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,920.6 | 158.3 | 142.5 |
| Total Non-Current Assets
| 2,774.243 | 2,598.091 | 717.237 | 1,782.779 | 1,646.283 | 1,539.432 | 1,656.484 | 1,672.167 | 1,652.227 | 1,548.844 | 1,495.082 | 1,409.767 | 1,362.223 | 1,299.631 | 1,258.524 | 1,208.409 | 1,252.253 | 1,318.967 | 1,250.551 | 1,247.422 | 1,251.821 | 1,253.414 | 1,287.72 | 1,390.925 | 1,466.421 | 1,601.605 | 1,594.367 | 1,943.137 | 2,013.268 | 2,074.674 | 2,113.073 | 2,053.621 | 2,172.136 | 2,247.291 | 2,217.46 | 2,444.763 | 2,433.804 | 2,415.153 | 2,427.369 | 2,606.49 | 2,695.739 | 2,690.907 | 2,752.87 | 2,761.321 | 662.731 | 638.486 | 633.618 | 1,029.628 | 1,003.659 | 973.423 | 1,064.221 | 1,066.648 | 1,303.391 | 1,310.587 | 1,409.572 | 1,505.795 | 2,233.282 | 2,259.061 | 3,218.101 | 8,692.273 | 912.19 | 1,209.275 | 1,259.681 | 1,763.845 | 1,694.755 | 1,796.112 | 2,137.881 | 2,699.777 | 2,788.097 | 2,611.227 | 3,251.247 | 2,910.046 | 2,788.088 | 2,790.701 | 3,289.813 | 2,689.332 | 2,476.798 | 2,459.587 | 2,701.472 | 2,244.128 | 2,053.814 | 1,880.572 | 2,130.85 | 2,088.425 | 1,919.666 | 1,669.341 | 1,981.69 | 1,668.02 | 1,649.478 | 1,575.969 | 1,808.369 | 1,659.188 | 835.918 | 794.32 | 822.235 | 810.885 | 809.128 | 662.613 | 752.4 | 709.4 | 718.4 | 672.5 | 769.4 | 718.1 | 699.1 | 646 | 763.6 | 734.8 | 737.4 | 703.2 | 775.6 | 762.5 | 700.5 | 822.7 | 893.6 | 911.3 | 992.2 | 878.8 | 907.5 | 1,125.8 | 2,339.6 | 3,159.3 | 3,810.9 | 3,776.6 | 3,610 | 3,712.3 | 3,705.5 | 3,856.3 | 3,811.3 | 3,898.9 | 3,634.8 | 3,752.9 | 3,749.4 | 3,851.4 | 3,992.9 | 4,180.2 | 4,203.1 | 4,256.9 | 4,325.4 | 4,892.2 | 1,911.9 | 163 | 148.4 |
| Total Assets
| 16,544.069 | 16,496.23 | 16,087.05 | 15,717.263 | 15,225.916 | 14,831.042 | 14,796.515 | 14,211.844 | 13,700.336 | 13,164.24 | 13,352.631 | 12,571.851 | 12,082.02 | 11,445.741 | 12,205.498 | 11,365.022 | 10,958.485 | 11,423.374 | 10,715.597 | 10,264.513 | 10,095.537 | 10,207.336 | 10,172.976 | 10,055.08 | 9,815.576 | 9,706.395 | 9,686.649 | 9,971.269 | 9,812.878 | 9,920.814 | 10,178.2 | 9,871.532 | 9,507.056 | 9,843.48 | 8,967.16 | 8,801.578 | 8,157.956 | 8,433.285 | 8,569.41 | 8,614.645 | 8,467.336 | 8,351.411 | 8,734.143 | 8,693.722 | 6,452.271 | 6,741.141 | 6,734.409 | 7,140.58 | 6,952.825 | 6,859.443 | 6,885.62 | 7,228.654 | 7,425.605 | 7,516.629 | 7,699.376 | 9,092.636 | 9,915.496 | 9,908.984 | 10,051.222 | 10,282.473 | 6,402.909 | 6,814.933 | 7,708.458 | 8,183.031 | 8,579.164 | 9,047.124 | 10,225.703 | 10,932.454 | 11,951.648 | 12,151.02 | 13,176.874 | 13,916.223 | 13,623.693 | 12,703.016 | 13,048.174 | 12,283.757 | 11,631.073 | 10,901.107 | 10,406.897 | 10,087.06 | 8,944.688 | 8,354.127 | 8,063.352 | 7,874.203 | 7,329.016 | 6,802.88 | 6,888.455 | 6,319.157 | 6,107.163 | 5,608.028 | 5,714.276 | 5,721.365 | 3,227.565 | 3,042.911 | 2,886.483 | 2,895.846 | 2,823.594 | 2,694.078 | 2,596.8 | 2,619.1 | 2,467.6 | 2,299.9 | 2,349.8 | 2,292.9 | 2,200.1 | 2,075.2 | 2,150.8 | 2,015.8 | 1,972.7 | 1,878.5 | 1,985.1 | 1,948.6 | 1,851.1 | 1,921 | 2,048.5 | 1,906.3 | 1,962.1 | 1,907 | 1,941.4 | 3,223.3 | 3,102.4 | 3,820.3 | 3,810.9 | 3,776.6 | 3,610 | 3,712.3 | 3,705.5 | 3,856.3 | 3,811.3 | 3,898.9 | 3,634.8 | 3,752.9 | 3,749.4 | 3,851.4 | 3,992.9 | 4,180.2 | 4,203.1 | 4,256.9 | 4,325.4 | 4,892.2 | 3,742.2 | 523.7 | 443.5 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 651.58 | 575.071 | 619.012 | 567.561 | 543.419 | 488.757 | 565.975 | 599.357 | 750.508 | 628.82 | 621.168 | 490.717 | 441.826 | 404.564 | 511.321 | 342.277 | 295.249 | 429.724 | 435.916 | 389.843 | 380.363 | 444.322 | 352.029 | 465.833 | 399.33 | 446.304 | 393.815 | 441.481 | 407.691 | 367.18 | 405.455 | 378.423 | 340.847 | 331.932 | 327.725 | 372.498 | 290.436 | 271.165 | 270.516 | 299.004 | 253.915 | 205.234 | 202.736 | 214.098 | 207.75 | 176.696 | 178.274 | 210.332 | 214.254 | 170.609 | 196.447 | 224.956 | 218.853 | 206.067 | 226.466 | 280.135 | 275.974 | 262.724 | 278.333 | 333.467 | 175.087 | 165.515 | 218.135 | 334.568 | 359.338 | 360.571 | 418.637 | 560.904 | 609.803 | 586.115 | 576.321 | 883.223 | 938.718 | 876.865 | 2,584.06 | 2,147.569 | 1,941.984 | 1,780.488 | 609.039 | 2,134.264 | 2,007.279 | 1,821.764 | 452.648 | 1,871.174 | 1,637.936 | 1,376.538 | 376.653 | 1,425.222 | 1,328.893 | 1,099.293 | 333.845 | 1,252.63 | 750.987 | 650.458 | 220.916 | 811.993 | 714.348 | 658.82 | 694.8 | 702 | 622.5 | 566.8 | 575.4 | 621.4 | 508.6 | 421 | 497.7 | 474.9 | 422.5 | 384.6 | 439.6 | 439.8 | 418.3 | 369.1 | 381.4 | 372.6 | 335.9 | 307.6 | 332 | 342.2 | 328.2 | 289.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 539.489 | 1.957 | 1.962 | 1.981 | 2.033 | 2.042 | 609.473 | 2.045 | 3.733 | 2.03 | 473.257 | 2.06 | 2.046 | 2.032 | 11.969 | 15.769 | 146.729 | 72.546 | 25.159 | 38.624 | 27.913 | 18.108 | 50.282 | 10.324 | 22.484 | 115.667 | 34.641 | 84.226 | 0.896 | 41.941 | 35.114 | 33.562 | 33.98 | 33.46 | 46.381 | 50.906 | 48.774 | 47.346 | 58.222 | 196.214 | 193.146 | 205.81 | 124.956 | 196.87 | 200.646 | 196.863 | 164.28 | 202.28 | 212.477 | 215.15 | 203.313 | 0 | 0 | 0 | 294.408 | 0 | 75.402 | 58.644 | 18.394 | 63.59 | 28.351 | 66.968 | 237.56 | 192.407 | 261.505 | 257.139 | 440.611 | 311.08 | 506.071 | 286.59 | 814.707 | 1,288.146 | 1,091.528 | 471.522 | 893.001 | 461.74 | 455.837 | 338.671 | 617.415 | 854.338 | 417.219 | 255.738 | 479.287 | 468.068 | 381.355 | 343.724 | 559.621 | 301.695 | 272.925 | 386.256 | 523.675 | 337.795 | 196.186 | 209.83 | 242.603 | 188.657 | 238.029 | 357.094 | 214 | 313.6 | 259.4 | 174.3 | 217.1 | 117.5 | 147.2 | 121.3 | 162.7 | 194.4 | 225.4 | 94.9 | 154.1 | 115.6 | 117.9 | 96.3 | 140.6 | 93.6 | 112 | 85.4 | 76.1 | 91.4 | 134.5 | 82.3 | 619.3 | 262.7 | 333.6 | 444.8 | 511.5 | 17.1 | 16.4 | 19.8 | 18.2 | 16.3 | 22.8 | 25 | 34.1 | 39.2 | 40.3 | 45.2 | 0 | 0 | 657.9 | 59.8 | 12.6 |
| Tax Payables
| 381.021 | 336.78 | 62.4 | 0 | 0 | 0 | 98.709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.769 | 146.729 | 72.546 | 36.093 | 38.624 | 27.913 | 18.108 | 11.58 | 10.324 | 22.484 | 115.667 | 86.925 | 0 | 0 | 41.941 | 34.86 | 33.562 | 33.98 | 33.46 | 57.05 | 50.906 | 48.774 | 47.346 | 48.722 | 196.214 | 193.146 | 205.81 | 206.015 | 196.87 | 200.646 | 196.863 | 198.865 | 202.28 | 212.477 | 215.15 | 203.313 | 221.128 | 292.002 | 289.605 | 294.408 | 318.312 | 298.432 | 381.12 | 360.921 | 285.596 | 133.203 | 131,853 | 130,615 | 159,721 | 112,399 | 108,105 | 0.127 | 0.128 | 0.001 | 0.034 | 0.066 | 0.046 | 0.082 | 0.166 | 0 | 0.213 | 0.158 | 0.098 | 0 | 0.122 | 0.109 | 0.038 | 0.079 | 0.128 | 0.056 | 0.042 | 0 | 0.081 | 0.088 | 0.023 | 0 | 0.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 654.427 | 698.775 | 675.091 | 769.893 | 797.249 | 796.384 | 783.556 | 979.528 | 1,027.938 | 998.936 | 844.785 | 823.545 | 730.995 | 589.634 | 449.474 | 403.646 | 335.04 | 344.973 | 294.427 | 333.672 | 334.484 | 294.548 | 254.624 | 342.376 | 354.968 | 308.864 | 250.779 | 306.641 | 290.89 | 240.745 | 187.891 | 248.302 | 252.259 | 223.692 | 186.141 | 241.047 | 217.315 | 177.763 | 142.642 | 192.551 | 206.991 | 168.573 | 134.858 | 173.665 | 167.076 | 126.069 | 101.183 | 122.144 | 117.32 | 71.58 | 46.96 | 0 | 0 | 0 | 51.727 | 0 | 1,907.962 | 1,645.452 | 2,204.466 | 2,198.495 | 57.147 | 40.889 | 67.878 | 1,039.489 | 1,080.186 | 1,085.123 | 0.106 | 1,050.618 | 1,114.973 | 995.134 | 0.171 | 1,237.681 | 1,157.354 | 1,169.903 | 0 | 0 | 0 | 0 | 1,253.012 | 0 | 0 | 0 | 0.008 | 0 | 0 | 0 | 922.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 1,372.981 | 1,967.285 | 261.309 | 1,627.19 | 1,533.977 | 1,673.362 | 1,075.729 | 1,585.413 | 1,532.168 | 1,523.418 | 1,103.221 | 1,455.445 | 1,434.205 | 1,350.597 | 1,395.074 | 1,335.299 | 1,302.822 | 1,319.808 | 1,410.302 | 1,327.241 | 1,308.459 | 1,270.367 | 1,321.781 | 1,251.518 | 1,242.349 | 1,226.233 | 1,408.617 | 1,355.028 | 1,405.702 | 1,360.418 | 1,448.74 | 1,270.353 | 1,269.263 | 1,294.892 | 1,294.942 | 1,373.91 | 1,292.321 | 1,307.387 | 1,334.274 | 1,327.819 | 1,301.186 | 1,257.854 | 1,458.809 | 1,445.649 | 1,406.656 | 1,397.638 | 1,452.648 | 1,380.941 | 1,340.179 | 1,382.33 | 1,411.941 | 1,744.868 | 1,824.762 | 1,829.442 | 1,599.94 | 2,229.695 | 89.606 | 462.46 | 74.057 | 93.596 | 1,018.445 | 1,047.162 | 130.615 | 107.489 | 242.825 | 108.105 | 1,435.206 | 128.04 | 273.1 | 275.355 | 1,469.889 | 402.107 | 504.767 | 586.469 | 0 | 0 | 0 | 0 | 341.05 | 0 | 109.163 | 38.284 | 1,452.923 | 0 | 0 | 41.678 | 265.817 | 0 | 0 | 0 | 806.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 54.4 | 57.2 | 47.7 | 45.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -619.3 | -262.7 | -333.6 | -444.8 | -511.5 | -17.1 | -16.4 | -19.8 | -18.2 | -16.3 | -22.8 | -25 | -34.1 | -39.2 | -40.3 | -45.2 | 0 | 0 | 698.7 | 88.4 | 90.3 |
| Total Current Liabilities
| 3,218.477 | 3,243.088 | 1,557.374 | 2,966.625 | 2,876.678 | 2,960.545 | 3,034.733 | 3,166.343 | 3,314.347 | 3,153.204 | 3,042.431 | 2,771.767 | 2,609.072 | 2,346.827 | 2,367.838 | 2,096.991 | 2,079.84 | 2,167.051 | 2,165.804 | 2,089.38 | 2,051.219 | 2,027.345 | 1,978.716 | 2,070.051 | 2,019.131 | 2,097.068 | 2,087.852 | 2,187.376 | 2,105.179 | 2,010.284 | 2,077.2 | 1,930.64 | 1,896.349 | 1,883.976 | 1,855.189 | 2,038.361 | 1,848.846 | 1,803.661 | 1,805.654 | 2,015.588 | 1,955.238 | 1,837.471 | 1,921.359 | 2,030.282 | 1,982.128 | 1,897.266 | 1,896.385 | 1,915.697 | 1,884.23 | 1,839.669 | 1,858.661 | 1,969.824 | 2,043.615 | 2,035.509 | 2,172.541 | 2,509.83 | 2,348.944 | 2,429.28 | 2,575.25 | 2,689.148 | 1,279.03 | 1,320.534 | 654.188 | 1,673.953 | 1,943.854 | 1,810.938 | 2,294.56 | 2,050.642 | 2,503.947 | 2,143.194 | 2,861.088 | 3,811.157 | 3,692.367 | 3,104.759 | 3,477.061 | 2,609.309 | 2,397.821 | 2,119.159 | 2,820.516 | 2,988.602 | 2,533.661 | 2,115.786 | 2,384.866 | 2,339.242 | 2,019.291 | 1,761.94 | 2,124.752 | 1,726.917 | 1,601.818 | 1,485.549 | 1,664.372 | 1,590.425 | 947.173 | 860.288 | 463.519 | 1,000.65 | 952.377 | 1,015.914 | 908.8 | 1,015.6 | 881.9 | 741.1 | 792.5 | 738.9 | 655.8 | 542.4 | 660.4 | 669.3 | 647.9 | 479.5 | 593.7 | 609.8 | 593.4 | 513.1 | 567.4 | 466.2 | 447.9 | 393 | 408.1 | 433.6 | 462.7 | 371.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,356.6 | 148.2 | 102.9 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,650.178 | 2,491.189 | 2,553.399 | 2,406.771 | 2,348.775 | 2,366.084 | 2,632.238 | 2,702.357 | 2,472.928 | 2,426.247 | 2,655.166 | 2,536.427 | 2,398.961 | 2,302.756 | 3,164.123 | 3,028.016 | 3,026.977 | 3,725.932 | 3,091.613 | 2,993.541 | 2,974.511 | 3,246.552 | 3,376.478 | 3,256.151 | 3,269.733 | 3,334.67 | 3,444.771 | 3,438.808 | 3,263.697 | 3,250.385 | 3,441.637 | 3,268.86 | 2,792.59 | 3,185.977 | 2,352.646 | 2,191.612 | 1,702.851 | 1,887.63 | 1,958.802 | 1,888.648 | 1,874.054 | 1,849.877 | 2,163.832 | 2,171.755 | 2,141.928 | 2,568.36 | 2,648.408 | 3,102.837 | 3,093.548 | 3,090.946 | 3,088.344 | 3,335.363 | 3,332.263 | 3,380.98 | 3,391.668 | 4,286.383 | 4,284.766 | 4,283.149 | 4,281.532 | 4,279.915 | 2,974.373 | 3,166.612 | 3,166.305 | 3,165.998 | 3,165.691 | 3,478.577 | 3,478.23 | 3,477.882 | 3,477.534 | 3,538.303 | 3,537.947 | 3,537.592 | 3,537.237 | 3,386.882 | 3,386.527 | 3,511.17 | 3,510.813 | 3,510.455 | 2,861.55 | 2,861.215 | 2,573.925 | 2,573.633 | 2,150.972 | 2,254.055 | 2,269.955 | 2,209.882 | 1,913.268 | 1,918.364 | 1,949.265 | 1,722.605 | 1,737.869 | 1,894.878 | 884.918 | 886.237 | 677.602 | 685.853 | 701.219 | 524.641 | 526 | 518.4 | 540.9 | 541.8 | 542 | 569.3 | 572.6 | 575.5 | 584.3 | 441.1 | 436.3 | 439.1 | 436.5 | 387.6 | 362.7 | 528.7 | 589.3 | 529.7 | 541.7 | 552 | 563.3 | 740 | 513.4 | 556.2 | 384.9 | 1,220.4 | 1,031.7 | 1,088.2 | 412.5 | 1,901.9 | 1,877.7 | 1,961.3 | 1,763.7 | 1,901.3 | 1,957.4 | 2,095.4 | 2,223.4 | 2,370.5 | 2,400.1 | 2,486.1 | 900.9 | 206.6 | 266.8 | 16.9 | 20.4 |
| Deferred Revenue Non-Current
| 71.185 | -1,372.335 | 370.765 | -0.334 | -0.298 | -0.243 | -12.378 | -0.502 | -1,195.783 | -0.175 | -12.381 | -0.125 | -0.118 | -0.113 | -11.969 | 0 | 335.04 | 344.973 | 294.427 | 333.672 | 334.484 | 294.548 | 254.624 | 342.376 | 354.968 | 308.864 | 250.779 | 306.641 | 290.89 | 240.745 | 187.891 | 248.302 | 252.259 | 223.692 | 186.141 | 241.047 | 217.315 | 177.763 | 142.642 | 192.551 | 206.991 | 168.573 | 134.858 | 173.665 | 167.076 | 126.069 | 101.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.604 | -5.453 | 0 | 0 | 0 | 0 | 0 | 0 | -2.89 | -2.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 381.021 | 336.78 | 302.155 | 331.366 | 295.438 | 240.604 | 215.446 | 179.141 | 167.845 | 171.525 | 165.519 | 121.905 | 115.519 | 110.884 | 103.548 | 0 | 0 | 0 | -319.586 | 0 | 0 | 0 | -304.906 | 0 | 0 | 0 | -285.42 | 0 | 0 | 0 | -223.005 | 0 | 0 | 0 | -232.522 | 0 | 0 | 0 | -231.05 | 0 | 0 | 0 | -283.838 | 0 | 0 | 0 | -319.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.479 | 28.051 | 7.74 | 0 | 0 | 0 | 0 | 13.03 | 25.753 | 39.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106.5 | 170.4 | 150.8 |
| Other Non-Current Liabilities
| 0.385 | 1,035.555 | 920.1 | 0.334 | 0.298 | 0.243 | 12.378 | 0.502 | 1,195.783 | 0.175 | 12.381 | 0.125 | 0.118 | 0.113 | 11.969 | 0 | -335.04 | -344.973 | 25.159 | -333.672 | -334.484 | -294.548 | 50.282 | -342.376 | -354.968 | -308.864 | 34.641 | -306.641 | -290.89 | -240.745 | 35.114 | -248.302 | -252.259 | -223.692 | 46.381 | -241.047 | -217.315 | -177.763 | 88.408 | -192.551 | -206.991 | -168.573 | 148.98 | -173.665 | -167.076 | -126.069 | 218.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -57.147 | 0 | 1,052.267 | 159.721 | 0 | 133.227 | 132.72 | 215.081 | 0 | 0 | 200.478 | 0 | 5.604 | 5.453 | 219.504 | 695.98 | 637.953 | 501.626 | 202.557 | 121.603 | 2.89 | 2.614 | 79.391 | 127.646 | 55.69 | 0 | 90.009 | 80.972 | 88.082 | 23.424 | 35.37 | 66.179 | 36.104 | 0.775 | 497.431 | 69.808 | 62.734 | 57.269 | 68.7 | 61 | 64.6 | 72.4 | 93.9 | 101.7 | 114.9 | 133.2 | 93.3 | 110.5 | 117.5 | 127 | 125.6 | 141.9 | 179 | 125.1 | 130.8 | 175.7 | 262.6 | 253.8 | 259.4 | 1,380.2 | 1,481.8 | 2,335.3 | 2,869.7 | 2,020 | 2,061.4 | 2,128.5 | 2,811.6 | 1,497.7 | 1,495.1 | 1,513.5 | 1,514.3 | 1,517.5 | 1,468.8 | 1,440.3 | 1,453.4 | 1,496.8 | 1,494.2 | 1,453.7 | 3,118.9 | 4,431 | 1,786.8 | 0 | 0 |
| Total Non-Current Liabilities
| 2,102.769 | 2,491.189 | 4,146.419 | 2,738.137 | 2,644.213 | 2,606.688 | 2,847.684 | 2,881.498 | 2,640.773 | 2,597.772 | 2,820.685 | 2,658.332 | 2,514.48 | 2,413.64 | 3,267.671 | 3,028.016 | 3,026.977 | 3,725.932 | 3,091.613 | 2,993.541 | 2,974.511 | 3,246.552 | 3,376.478 | 3,256.151 | 3,269.733 | 3,334.67 | 3,444.771 | 3,438.808 | 3,263.697 | 3,250.385 | 3,441.637 | 3,268.86 | 2,792.59 | 3,185.977 | 2,352.646 | 2,191.612 | 1,702.851 | 1,887.63 | 1,958.802 | 1,888.648 | 1,874.054 | 1,849.877 | 2,163.832 | 2,171.755 | 2,141.928 | 2,568.36 | 2,648.408 | 3,102.837 | 3,093.548 | 3,090.946 | 3,088.344 | 3,335.363 | 3,332.263 | 3,380.98 | 3,391.668 | 4,286.383 | 4,284.766 | 4,283.149 | 4,281.532 | 4,279.915 | 2,974.373 | 3,166.612 | 4,218.572 | 3,325.719 | 3,165.691 | 3,611.804 | 3,610.95 | 3,692.963 | 3,477.534 | 3,538.303 | 3,738.425 | 3,537.592 | 3,546.716 | 3,414.933 | 3,613.771 | 4,207.15 | 4,148.766 | 4,012.081 | 3,064.107 | 2,995.848 | 2,599.678 | 2,613.61 | 2,230.363 | 2,381.701 | 2,325.645 | 2,209.882 | 2,003.277 | 1,999.336 | 2,037.347 | 1,746.029 | 1,773.239 | 1,961.057 | 921.022 | 887.012 | 1,175.033 | 755.661 | 763.953 | 581.91 | 594.7 | 579.4 | 605.5 | 614.2 | 635.9 | 671 | 687.5 | 708.7 | 677.6 | 551.6 | 553.8 | 566.1 | 562.1 | 529.5 | 541.7 | 653.8 | 720.1 | 705.4 | 804.3 | 805.8 | 822.7 | 2,120.2 | 1,995.2 | 2,891.5 | 3,254.6 | 3,240.4 | 3,093.1 | 3,216.7 | 3,224.1 | 3,399.6 | 3,372.8 | 3,474.8 | 3,278 | 3,418.8 | 3,426.2 | 3,535.7 | 3,676.8 | 3,867.3 | 3,894.3 | 3,939.8 | 4,019.8 | 4,637.6 | 2,160.1 | 187.3 | 171.2 |
| Total Liabilities
| 5,321.246 | 5,734.277 | 5,703.793 | 5,704.762 | 5,520.891 | 5,567.233 | 5,882.417 | 6,047.841 | 5,955.12 | 5,750.976 | 5,863.116 | 5,430.099 | 5,123.552 | 4,760.467 | 5,635.509 | 5,125.007 | 5,106.817 | 5,892.983 | 5,257.417 | 5,082.921 | 5,025.73 | 5,273.897 | 5,355.194 | 5,326.202 | 5,288.864 | 5,431.738 | 5,532.623 | 5,626.184 | 5,368.876 | 5,260.669 | 5,518.837 | 5,199.5 | 4,688.939 | 5,069.953 | 4,207.835 | 4,229.973 | 3,551.697 | 3,691.291 | 3,764.456 | 3,904.236 | 3,829.292 | 3,687.348 | 4,085.191 | 4,202.037 | 4,124.056 | 4,465.626 | 4,544.793 | 5,018.534 | 4,977.778 | 4,930.615 | 4,947.005 | 5,305.187 | 5,375.878 | 5,416.489 | 5,564.209 | 6,796.213 | 6,633.71 | 6,712.429 | 6,856.782 | 6,969.063 | 4,253.403 | 4,487.146 | 4,872.76 | 4,999.672 | 5,109.545 | 5,422.742 | 5,905.51 | 5,743.605 | 5,981.481 | 5,681.497 | 6,599.513 | 7,348.749 | 7,239.083 | 6,519.692 | 7,090.832 | 6,816.459 | 6,546.587 | 6,131.24 | 5,884.623 | 5,984.45 | 5,133.339 | 4,729.396 | 4,615.229 | 4,720.943 | 4,344.936 | 3,971.822 | 4,128.029 | 3,726.253 | 3,639.165 | 3,231.578 | 3,437.611 | 3,551.482 | 1,868.195 | 1,747.3 | 1,638.552 | 1,756.311 | 1,716.33 | 1,597.824 | 1,503.5 | 1,595 | 1,487.4 | 1,355.3 | 1,428.4 | 1,409.9 | 1,343.3 | 1,251.1 | 1,338 | 1,220.9 | 1,201.7 | 1,045.6 | 1,155.8 | 1,139.3 | 1,135.1 | 1,166.9 | 1,287.5 | 1,171.6 | 1,252.2 | 1,198.8 | 1,230.8 | 2,553.8 | 2,457.9 | 3,263.3 | 3,254.6 | 3,240.4 | 3,093.1 | 3,216.7 | 3,224.1 | 3,399.6 | 3,372.8 | 3,474.8 | 3,278 | 3,418.8 | 3,426.2 | 3,535.7 | 3,676.8 | 3,867.3 | 3,894.3 | 3,939.8 | 4,019.8 | 4,637.6 | 3,516.7 | 335.5 | 274.1 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.094 | 43.363 | 35.042 | 17.828 | 2.409 | 2.781 | 5.779 | 0 | 0 | 0.062 | 0.286 | 0.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 2.079 | 2.107 | 2.126 | 2.161 | 2.199 | 2.235 | 2.258 | 2.282 | 2.326 | 2.396 | 2.493 | 2.55 | 2.6 | 2.636 | 2.665 | 2.682 | 2.682 | 2.681 | 2.702 | 2.71 | 2.75 | 2.771 | 2.771 | 2.821 | 2.843 | 2.859 | 2.868 | 2.94 | 3.037 | 3.161 | 3.191 | 3.324 | 3.438 | 3.463 | 3.491 | 3.492 | 3.548 | 3.654 | 3.695 | 3.738 | 3.764 | 3.792 | 3.813 | 3.831 | 3.884 | 3.875 | 3.866 | 3.862 | 3.837 | 3.836 | 3.826 | 3.828 | 3.828 | 3.828 | 3.82 | 3.824 | 3.827 | 3.825 | 3.807 | 3.804 | 2.586 | 2.586 | 2.582 | 2.575 | 2.574 | 2.574 | 2.571 | 2.559 | 2.559 | 2.56 | 2.553 | 2.546 | 2.55 | 2.566 | 2.57 | 2.585 | 1.292 | 1.29 | 1.279 | 1.276 | 1.269 | 1.268 | 1.252 | 0.616 | 0.616 | 0.611 | 0.611 | 0.612 | 0.611 | 0.607 | 0.592 | 0.439 | 0.422 | 0.421 | 0.416 | 0.407 | 0.405 | 0.421 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings
| 7,817.417 | 7,367.647 | 7,012.724 | 6,649.281 | 6,348.508 | 5,916.569 | 5,581.702 | 4,835.931 | 4,423.74 | 4,100.976 | 4,196.276 | 3,853.982 | 3,675.184 | 3,408.604 | 3,306.057 | 2,980.565 | 2,596.613 | 2,280.455 | 2,220.574 | 1,948.202 | 1,841.478 | 1,714.515 | 1,613.929 | 1,530.08 | 1,333.177 | 1,087.701 | 980.061 | 1,179.442 | 1,288.537 | 1,516.059 | 1,540.208 | 1,548.375 | 1,700.206 | 1,661.769 | 1,662.641 | 1,466.189 | 1,507.104 | 1,646.57 | 1,728.953 | 1,639.341 | 1,568.999 | 1,599.57 | 1,593.918 | 1,430.633 | -729.819 | -766.222 | -844.147 | -902.889 | -1,019.497 | -1,061.928 | -1,050.145 | -1,064.2 | -934.955 | -879.545 | -840.053 | -674.767 | 320.443 | 244.156 | 257.145 | 374.187 | 737.395 | 926.887 | 1,442.425 | 1,791.528 | 2,082.482 | 2,251.162 | 2,960.001 | 3,845.504 | 4,643.698 | 5,161.766 | 5,293.107 | 5,314.092 | 5,150.546 | 4,959.942 | 4,751.12 | 4,276.919 | 3,909.793 | 3,621.147 | 3,419.401 | 3,040.788 | 2,777.231 | 2,596.033 | 2,470.678 | 2,229.038 | 2,062.625 | 1,943.422 | 1,871.89 | 1,705.467 | 1,584.469 | 1,496.71 | 1,431.02 | 1,313.951 | 1,233.52 | 1,175.413 | 1,137.737 | 1,053.794 | 1,028.993 | 1,018.406 | 1,016.1 | 946.4 | 902.8 | 867.4 | 844.8 | 806.3 | 781.2 | 759.1 | 749.1 | 802 | 785.7 | 772.3 | 770.1 | 749.7 | 653.5 | 683.6 | 686.6 | 591.2 | 578.1 | 0 | 634.7 | 0 | 0 | 0 | 478.6 | 459 | 364.5 | 350.1 | 405.8 | 322.1 | 364.5 | 350.1 | 342.2 | 324 | 311.2 | 304 | 304.4 | 328.2 | 323.7 | 315.9 | 277.6 | 226.8 | 198 | 163.6 | 145.7 |
| Accumulated Other Comprehensive Income/Loss
| 0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | -0.02 | -0.045 | -0.07 | -0.095 | -0.12 | -0.145 | -0.17 | -0.195 | -0.22 | -0.245 | -0.27 | -0.295 | -0.32 | -0.345 | -0.37 | -0.395 | -0.424 | -0.445 | -0.465 | -0.485 | -0.505 | -0.526 | -0.548 | -0.568 | -0.588 | -0.609 | -0.627 | -0.648 | -0.669 | -0.69 | -0.713 | -0.734 | -0.755 | -0.795 | -0.719 | -0.796 | -0.944 | -0.992 | -1.133 | -1.191 | -1.249 | -1.306 | -1.433 | -1.497 | -1.561 | -1.519 | -1.998 | -2.071 | -2.147 | -2.249 | -0.474 | -1.892 | -4.594 | -4.099 | -3.018 | -2.387 | -3.436 | -4.883 | -4.021 | -3.64 | -3.835 | -2.986 | -4.131 | -4.045 | -3.316 | -5.496 | -9.822 | -10.541 | -12.683 | -14.424 | -40.692 | -41.498 | -37.138 | -39.798 | -42.453 | -38.058 | -45.921 | -45.237 | -45.094 | -43.363 | -35.042 | -17.828 | -2.409 | -2.781 | -5.779 | 0.185 | 0.238 | -0.062 | -0.286 | -0.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 3,403.327 | 3,392.199 | 3,368.407 | 3,361.059 | 3,354.318 | 3,345.005 | 3,330.138 | 3,325.79 | 3,319.15 | 3,309.912 | 3,290.791 | 3,285.29 | 3,280.779 | 3,274.154 | 3,261.412 | 3,256.938 | 3,252.568 | 3,247.475 | 3,235.149 | 3,230.95 | 3,225.874 | 3,216.473 | 3,201.427 | 3,196.347 | 3,191.087 | 3,184.521 | 3,171.542 | 3,163.168 | 3,152.913 | 3,141.43 | 3,116.49 | 3,120.881 | 3,115.041 | 3,108.883 | 3,093.802 | 3,102.551 | 3,096.255 | 3,092.439 | 3,072.996 | 3,068.043 | 3,066.015 | 3,061.456 | 3,052.016 | 3,057.94 | 3,054.946 | 3,038.806 | 3,030.889 | 3,022.206 | 2,991.898 | 2,988.169 | 2,986.24 | 2,985.272 | 2,982.351 | 2,977.418 | 2,972.919 | 2,969.364 | 2,959.587 | 2,950.721 | 2,935.737 | 2,931.872 | 1,411.417 | 1,402.908 | 1,394.79 | 1,392.274 | 1,386.95 | 1,374.082 | 1,362.504 | 1,344.807 | 1,327.55 | 1,309.032 | 1,284.687 | 1,254.967 | 1,235.559 | 1,224.132 | 1,209.148 | 1,197.616 | 1,183.942 | 1,160.113 | 1,116.018 | 1,101.238 | 1,074.347 | 1,064.568 | 1,015.991 | 966.059 | 958.897 | 932.946 | 933.162 | 886.825 | 882.918 | 879.133 | 845.053 | 855.493 | 125.428 | 119.777 | 109.593 | 85.096 | 77.866 | 77.427 | 76.8 | 77.7 | 77.4 | 77.2 | 76.6 | 76.7 | 75.6 | 65 | 63.7 | -7.1 | -14.7 | 60.6 | 59.2 | 59.6 | 62.5 | 70.5 | 74.4 | 143.5 | 131.8 | 0 | 75.9 | 0 | 0 | 0 | 77.7 | 77.2 | 152.4 | 145.5 | 75.6 | 134.6 | 74 | 74 | 14.6 | 10.1 | 12 | 11.7 | 11.7 | -15.3 | -14.9 | 1.2 | 28 | 27.8 | 27.5 | 24.6 | 23.7 |
| Total Shareholders Equity
| 11,222.823 | 10,761.953 | 10,383.257 | 10,012.501 | 9,705.025 | 9,263.809 | 8,914.098 | 8,164.003 | 7,745.216 | 7,413.264 | 7,489.515 | 7,141.752 | 6,958.468 | 6,685.274 | 6,569.989 | 6,240.015 | 5,851.668 | 5,530.391 | 5,458.18 | 5,181.592 | 5,069.807 | 4,933.439 | 4,817.782 | 4,728.878 | 4,526.712 | 4,274.657 | 4,154.026 | 4,345.085 | 4,444.002 | 4,660.145 | 4,659.363 | 4,672.032 | 4,818.117 | 4,773.527 | 4,759.325 | 4,571.605 | 4,606.259 | 4,741.994 | 4,804.954 | 4,710.409 | 4,638.044 | 4,664.063 | 4,648.952 | 4,491.685 | 2,328.215 | 2,275.515 | 2,189.616 | 2,122.046 | 1,975.047 | 1,928.828 | 1,938.615 | 1,923.467 | 2,049.727 | 2,100.14 | 2,135.167 | 2,296.423 | 3,281.786 | 3,196.555 | 3,194.44 | 3,309.389 | 2,149.506 | 2,327.787 | 2,835.698 | 3,183.359 | 3,469.619 | 3,624.382 | 4,320.193 | 5,188.849 | 5,970.167 | 6,469.523 | 6,577.361 | 6,567.474 | 6,384.61 | 6,183.324 | 5,957.342 | 5,467.298 | 5,084.486 | 4,769.867 | 4,522.274 | 4,102.61 | 3,811.349 | 3,624.731 | 3,448.123 | 3,153.26 | 2,984.08 | 2,831.058 | 2,760.426 | 2,592.904 | 2,467.998 | 2,376.45 | 2,276.665 | 2,169.883 | 1,359.37 | 1,295.611 | 1,247.931 | 1,139.535 | 1,107.264 | 1,096.254 | 1,093.3 | 1,024.1 | 980.2 | 944.6 | 921.4 | 883 | 856.8 | 824.1 | 812.8 | 794.9 | 771 | 832.9 | 829.3 | 809.3 | 716 | 754.1 | 761 | 734.7 | 709.9 | 708.2 | 710.6 | 669.5 | 644.5 | 557 | 556.3 | 536.2 | 516.9 | 495.6 | 481.4 | 456.7 | 438.5 | 424.1 | 356.8 | 334.1 | 323.2 | 315.7 | 316.1 | 312.9 | 308.8 | 317.1 | 305.6 | 254.6 | 225.5 | 188.2 | 169.4 |
| Total Equity
| 11,222.823 | 10,761.953 | 10,383.257 | 10,012.501 | 9,705.025 | 9,263.809 | 8,914.098 | 8,164.003 | 7,745.216 | 7,413.264 | 7,489.515 | 7,141.752 | 6,958.468 | 6,685.274 | 6,569.989 | 6,240.015 | 5,851.668 | 5,530.391 | 5,458.18 | 5,181.592 | 5,069.807 | 4,933.439 | 4,817.782 | 4,728.878 | 4,526.712 | 4,274.657 | 4,154.026 | 4,345.085 | 4,444.002 | 4,660.145 | 4,659.363 | 4,672.032 | 4,818.117 | 4,773.527 | 4,759.325 | 4,571.605 | 4,606.259 | 4,741.994 | 4,804.954 | 4,710.409 | 4,638.044 | 4,664.063 | 4,648.952 | 4,491.685 | 2,328.215 | 2,275.515 | 2,189.616 | 2,122.046 | 1,975.047 | 1,928.828 | 1,938.615 | 1,923.467 | 2,049.727 | 2,100.14 | 2,135.167 | 2,296.423 | 3,281.786 | 3,196.555 | 3,194.44 | 3,313.41 | 2,149.506 | 2,327.787 | 2,835.698 | 3,183.359 | 3,469.619 | 3,624.382 | 4,320.193 | 5,188.849 | 5,970.167 | 6,469.523 | 6,577.361 | 6,567.474 | 6,384.61 | 6,183.324 | 5,957.342 | 5,467.298 | 5,084.486 | 4,769.867 | 4,522.274 | 4,102.61 | 3,811.349 | 3,624.731 | 3,448.123 | 3,153.26 | 2,984.08 | 2,831.058 | 2,760.426 | 2,592.904 | 2,467.998 | 2,376.45 | 2,276.665 | 2,169.883 | 1,359.37 | 1,295.611 | 1,247.931 | 1,139.535 | 1,107.264 | 1,096.254 | 1,093.3 | 1,024.1 | 980.2 | 944.6 | 921.4 | 883 | 856.8 | 824.1 | 812.8 | 794.9 | 771 | 832.9 | 829.3 | 809.3 | 716 | 754.1 | 761 | 734.7 | 709.9 | 708.2 | 710.6 | 669.5 | 644.5 | 557 | 556.3 | 536.2 | 516.9 | 495.6 | 481.4 | 456.7 | 438.5 | 424.1 | 356.8 | 334.1 | 323.2 | 315.7 | 316.1 | 312.9 | 308.8 | 317.1 | 305.6 | 254.6 | 225.5 | 188.2 | 169.4 |
| Total Liabilities & Shareholders Equity
| 16,544.069 | 16,496.23 | 16,087.05 | 15,717.263 | 15,225.916 | 14,831.042 | 14,796.515 | 14,211.844 | 13,700.336 | 13,164.24 | 13,352.631 | 12,571.851 | 12,082.02 | 11,445.741 | 12,205.498 | 11,365.022 | 10,958.485 | 11,423.374 | 10,715.597 | 10,264.513 | 10,095.537 | 10,207.336 | 10,172.976 | 10,055.08 | 9,815.576 | 9,706.395 | 9,686.649 | 9,971.269 | 9,812.878 | 9,920.814 | 10,178.2 | 9,871.532 | 9,507.056 | 9,843.48 | 8,967.16 | 8,801.578 | 8,157.956 | 8,433.285 | 8,569.41 | 8,614.645 | 8,467.336 | 8,351.411 | 8,734.143 | 8,693.722 | 6,452.271 | 6,741.141 | 6,734.409 | 7,140.58 | 6,952.825 | 6,859.443 | 6,885.62 | 7,228.654 | 7,425.605 | 7,516.629 | 7,699.376 | 9,092.636 | 9,915.496 | 9,908.984 | 10,051.222 | 10,282.473 | 6,402.909 | 6,814.933 | 7,708.458 | 8,183.031 | 8,579.164 | 9,047.124 | 10,225.703 | 10,932.454 | 11,951.648 | 12,151.02 | 13,176.874 | 13,916.223 | 13,623.693 | 12,703.016 | 13,048.174 | 12,283.757 | 11,631.073 | 10,901.107 | 10,406.897 | 10,087.06 | 8,944.688 | 8,354.127 | 8,063.352 | 7,874.203 | 7,329.016 | 6,802.88 | 6,888.455 | 6,319.157 | 6,107.163 | 5,608.028 | 5,714.276 | 5,721.365 | 3,227.565 | 3,042.911 | 2,886.483 | 2,895.846 | 2,823.594 | 2,694.078 | 2,596.8 | 2,619.1 | 2,467.6 | 2,299.9 | 2,349.8 | 2,292.9 | 2,200.1 | 2,075.2 | 2,150.8 | 2,015.8 | 1,972.7 | 1,878.5 | 1,985.1 | 1,948.6 | 1,851.1 | 1,921 | 2,048.5 | 1,906.3 | 1,962.1 | 1,907 | 1,941.4 | 3,223.3 | 3,102.4 | 3,820.3 | 3,810.9 | 3,776.6 | 3,610 | 3,712.3 | 3,705.5 | 3,856.3 | 3,811.3 | 3,898.9 | 3,634.8 | 3,752.9 | 3,749.4 | 3,851.4 | 3,992.9 | 4,180.2 | 4,203.1 | 4,256.9 | 4,325.4 | 4,892.2 | 3,742.2 | 523.7 | 443.5 |