Regeneron Pharmaceuticals, Inc.
NASDAQ:REGN
782.51 (USD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1990 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,011.8 | 1,928.2 | 2,602 | 2,730 | 2,152.3 | 1,937.2 | 3,916.3 | 3,105.9 | 3,491.3 | 3,395.1 | 3,345.7 | 2,885.6 | 3,432.4 | 2,072.2 | 1,437.9 | 2,193.7 | 1,573 | 1,992.2 | 2,208.2 | 1,617.8 | 1,384.8 | 1,045.5 | 1,708.5 | 1,467.7 | 1,087.843 | 917.876 | 1,019.491 | 812.733 | 792.065 | 744.313 | 811.773 | 535.203 | 920.359 | 646.508 | 604.214 | 809.102 | 654.587 | 390.554 | 507.907 | 648.719 | 646.554 | 600.135 | 461.858 | 535.608 | 263.211 | 381.675 | 180.362 | 230.276 | 118.998 | 171.943 | 394.585 | 483.61 | 206.395 | 254.312 | 135.376 | 112.572 | 325.286 | 112 | 117.311 | 207.075 | 250.321 | 271.466 | 199.097 | 247.796 | 314.684 | 292.129 | 520.875 | 498.925 | 97.416 | 109.643 | 156.484 | 237.876 | 167.662 | 114.96 | 182.332 | 184.508 | 176.093 | 145.201 | 147.816 | 101.234 | 105.047 | 122.833 | 174.034 | 118.285 | 298.617 | 129.659 | 191.586 | 80.077 | 75.574 | 69.374 | 135.469 | 247.393 | 99.974 | 142.955 | 183.62 | 30.978 | 49.642 | 81.751 | 12.294 | 23.7 | 23.5 | 20.6 | 21.8 | 19.8 | 22.6 | 22.5 | 19.3 | 28.9 | 40.3 | 51.4 | 27.9 | 34.5 | 37.5 | 48.9 | 11.9 | 32.7 | 5.9 | 16.8 | 12.7 | 23.6 | 15.3 | 18 | 8 | 12.5 | 39.7 | 7.9 | 10.1 | 16.4 | 19.2 | 22 | 24.9 | 26.2 | 35 | 39.2 | 21.8 |
Short Term Investments
| 7,784.7 | 7,888.3 | 7,917.5 | 8,114.8 | 7,761.3 | 6,990.5 | 5,043.4 | 4,636.4 | 3,530.4 | 4,171.3 | 3,704.9 | 2,809.1 | 2,355.2 | 1,838.6 | 2,065.9 | 1,393.3 | 1,452.9 | 1,152 | 1,795.2 | 1,596.5 | 1,493.1 | 1,624.2 | 1,523.9 | 1,342.2 | 1,104.309 | 765.642 | 605.461 | 596.847 | 586.879 | 523.537 | 495.311 | 503.481 | 488.032 | 398.656 | 244.965 | 236.121 | 241.055 | 213.694 | 234.257 | 251.761 | 395.65 | 216.774 | 186.275 | 158.376 | 182.112 | 155.831 | 127.348 | 77.819 | 143.554 | 129.079 | 37.713 | 43.332 | 39.103 | 55.371 | 91.065 | 136.796 | 153.767 | 194.337 | 186.328 | 134.255 | 129.475 | 120.452 | 216.785 | 226.954 | 348.924 | 408.275 | 222.373 | 267.532 | 299.566 | 351.054 | 295.91 | 221.4 | 94.227 | 158.616 | 120.061 | 114.037 | 131.449 | 190.612 | 206.09 | 194.748 | 173.668 | 221.217 | 146.702 | 175.489 | 86.056 | 144.215 | 120.404 | 184.194 | 224.317 | 229.331 | 189.601 | 137.686 | 140.735 | 101.852 | 90.383 | 86.634 | 67.386 | 36.11 | 44.12 | 42.5 | 40.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 9,796.5 | 9,816.5 | 10,519.5 | 10,844.8 | 9,913.6 | 8,927.7 | 8,959.7 | 14,334.1 | 7,021.7 | 13,982.3 | 7,050.6 | 12,532.7 | 5,787.6 | 3,910.8 | 3,503.8 | 6,722.6 | 3,025.9 | 3,144.2 | 4,003.4 | 6,471.1 | 2,877.9 | 2,669.7 | 3,232.4 | 4,564.9 | 2,192.152 | 3,728.221 | 1,624.952 | 2,896.074 | 1,378.944 | 1,267.85 | 1,307.084 | 1,902.944 | 1,408.391 | 1,045.164 | 849.179 | 1,677.385 | 895.642 | 604.248 | 742.164 | 1,360.634 | 1,042.204 | 816.909 | 648.133 | 1,083.875 | 445.323 | 537.506 | 307.71 | 587.511 | 262.552 | 301.022 | 432.298 | 526.942 | 245.498 | 309.683 | 226.441 | 626.939 | 479.053 | 306.337 | 303.639 | 341.33 | 379.796 | 391.918 | 415.882 | 474.75 | 663.608 | 700.404 | 743.248 | 766.457 | 396.982 | 460.697 | 452.394 | 459.276 | 261.889 | 273.576 | 302.393 | 298.545 | 307.542 | 335.813 | 353.906 | 295.982 | 278.715 | 344.05 | 320.736 | 293.774 | 384.673 | 273.874 | 311.99 | 264.271 | 299.891 | 298.705 | 325.07 | 385.079 | 240.709 | 244.807 | 274.003 | 117.612 | 117.028 | 117.861 | 56.414 | 66.2 | 64 | 20.6 | 21.8 | 19.8 | 22.6 | 22.5 | 19.3 | 28.9 | 40.3 | 51.4 | 27.9 | 34.5 | 37.5 | 48.9 | 11.9 | 32.7 | 5.9 | 16.8 | 12.7 | 23.6 | 15.3 | 18 | 8 | 12.5 | 39.7 | 7.9 | 10.1 | 16.4 | 19.2 | 22 | 24.9 | 26.2 | 35 | 39.2 | 21.8 |
Net Receivables
| 6,107.1 | 5,717.1 | 5,222.2 | 5,667.3 | 5,584.5 | 5,121.3 | 5,118.6 | 5,328.7 | 5,548.3 | 5,161.4 | 4,839 | 6,036.5 | 5,452 | 6,998.6 | 4,173 | 4,114.7 | 4,039.5 | 2,811.3 | 2,933.2 | 2,672.2 | 2,660 | 2,455.9 | 2,305.2 | 2,243.2 | 2,202.945 | 2,039.247 | 1,943.932 | 1,974.34 | 1,971.449 | 1,844.547 | 1,749.548 | 1,611.62 | 1,643.872 | 1,751.971 | 1,865.221 | 1,467.793 | 1,439.315 | 1,395.125 | 1,338.462 | 976.372 | 927.254 | 893.924 | 1,047.496 | 954.967 | 992.824 | 876.016 | 802.638 | 693.12 | 601.271 | 435.38 | 238.347 | 103.035 | 78.447 | 84.564 | 88.156 | 81.917 | 82.287 | 95.196 | 71.858 | 65.568 | 67.766 | 60.046 | 48.209 | 35.212 | 37.744 | 32.838 | 32.96 | 18.32 | 10.968 | 20.478 | 33.632 | 7.493 | 7.94 | 12.141 | 11.01 | 36.521 | 10.536 | 16.83 | 10.371 | 43.102 | 24.866 | 25.397 | 59.882 | 15.529 | 9.197 | 7.871 | 7.238 | 4.017 | 4.521 | 2.986 | 2.739 | 2.975 | 3.547 | 4.38 | 8.608 | 13.835 | 9.851 | 9.568 | 8.56 | 0.6 | 8.6 | 5 | 7 | 5.7 | 5.4 | 12.5 | 4.6 | 6.6 | 4.1 | 5.9 | 3.3 | 4.3 | 6 | 6.5 | 4.3 | 2.7 | 4.5 | 2.4 | 2.4 | 1.7 | 1.6 | 1.4 | 1.5 | 1.7 | 1.7 | 0.2 | 1.1 | 1.1 | 1.6 | 2 | 1.6 | 1.4 | 1.9 | 1.1 | 0.2 |
Inventory
| 3,018 | 2,873.6 | 2,714.9 | 2,580.5 | 2,562 | 2,008.2 | 1,869.6 | 2,401.9 | 2,412.2 | 2,218.5 | 1,991.5 | 1,951.3 | 2,053.8 | 1,983.9 | 2,164.7 | 1,916.6 | 1,801.6 | 1,640.9 | 1,480.9 | 1,415.5 | 1,344.3 | 1,317.2 | 1,208.8 | 1,151.2 | 1,039.679 | 928.553 | 820.397 | 726.138 | 641.588 | 554.32 | 466.576 | 399.356 | 345.62 | 316.073 | 303.294 | 238.578 | 190.668 | 171.266 | 133.863 | 128.861 | 120.317 | 109.897 | 86.545 | 70.354 | 63.292 | 57.159 | 43.977 | 28.638 | 29.57 | 24.425 | 20.617 | 13.556 | 0 | 0 | -226.441 | -15.142 | 0 | 0 | 0 | 0 | 0 | -391.918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.128 | 3.254 | 2.904 | 2.837 | 3.746 | 3.087 | 3.229 | 4.266 | 10.85 | 9.098 | 9.006 | 7.698 | 10.342 | 8.437 | 6.831 | 6.152 | 5.365 | 4.989 | 3.973 | 3.056 | 2.263 | 2.668 | 1.915 | 8.181 | 7.931 | 5.641 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 412 | 681.9 | 414.9 | 386.6 | 574.7 | 366.3 | 406.2 | 411.2 | 892.8 | 1,167.2 | 849.8 | 664.8 | 964 | 888.6 | 427.2 | 160.8 | 230.6 | 263.8 | 226.6 | 387.1 | 226.9 | 208.2 | 182.2 | 243.3 | 284.807 | 163.599 | 155.451 | 450.072 | 143.761 | 193.334 | 146.055 | 130.528 | 103.806 | 96.017 | 115.685 | 163.501 | 150.015 | 112.702 | 96.225 | 79.046 | 110.737 | 97.965 | 88.875 | 77.629 | 132.721 | 90.681 | 152.797 | 176.159 | 55.21 | 8.366 | 5.653 | 19.186 | 15.927 | 19.026 | 10.904 | 294.231 | 14.379 | 16.217 | 19.947 | 18.61 | 14.032 | 13.068 | 19.7 | 11.48 | 9.726 | 9.151 | 11.297 | 13.052 | 14.07 | 15.806 | 3.137 | 3.215 | 3.92 | 3.211 | 2.99 | 3.422 | 4.043 | 2.923 | 2.49 | 1.642 | 3.391 | 3.033 | 2.568 | 1.898 | 2.81 | 3.063 | 2.075 | 1.829 | 3.259 | 2.649 | 4.32 | 2.159 | 5.415 | 1.332 | 1.357 | 0.78 | 1.942 | 2.104 | 2.866 | 1.6 | 1.6 | 50.6 | 47.4 | 67.4 | 61.2 | 53.4 | 67 | 64.1 | 57.7 | 53.3 | 40.7 | 46.2 | 29.9 | 26.3 | 22.3 | 13.8 | 20.2 | 20.3 | 22.8 | 26.7 | 30.1 | 35.9 | 35.1 | 77.6 | 68.2 | 59.6 | 65.6 | 67.2 | 71.1 | 73.4 | 75.9 | 79 | 72.7 | 71 | 0.4 |
Total Current Assets
| 19,333.6 | 19,081.6 | 18,871.5 | 19,479.2 | 18,634.8 | 16,923 | 16,909.2 | 22,064.7 | 15,428.6 | 21,362.2 | 14,306 | 20,520.5 | 13,775.4 | 13,337.6 | 10,055.1 | 12,753.9 | 9,097.6 | 7,860.2 | 8,644.1 | 10,558.8 | 7,109.1 | 6,651 | 6,928.6 | 7,959.3 | 5,719.583 | 6,696.021 | 4,544.732 | 5,596.552 | 4,135.742 | 3,860.051 | 3,669.263 | 3,913.92 | 3,501.689 | 3,209.225 | 3,133.379 | 3,383.756 | 2,675.64 | 2,283.341 | 2,310.714 | 2,506.894 | 2,200.512 | 1,918.695 | 1,871.049 | 2,252.208 | 1,634.16 | 1,561.362 | 1,307.122 | 1,620.787 | 948.603 | 769.193 | 696.915 | 652.875 | 339.872 | 413.273 | 695.738 | 720.051 | 575.719 | 417.75 | 395.444 | 425.508 | 461.594 | 526.409 | 483.791 | 521.442 | 715.54 | 742.393 | 787.505 | 797.829 | 422.02 | 496.981 | 489.163 | 469.984 | 273.749 | 291.056 | 319.647 | 341.392 | 324.958 | 359.312 | 369.854 | 343.955 | 311.238 | 383.33 | 392.284 | 320.207 | 404.378 | 295.15 | 329.74 | 276.948 | 313.823 | 309.705 | 337.118 | 394.186 | 252.727 | 252.782 | 286.636 | 134.142 | 137.002 | 137.464 | 73.481 | 73 | 74.2 | 76.2 | 76.2 | 92.9 | 89.2 | 88.4 | 90.9 | 99.6 | 102.1 | 110.6 | 71.9 | 85 | 73.4 | 81.7 | 38.5 | 49.2 | 30.6 | 39.5 | 37.9 | 52 | 47 | 55.3 | 44.6 | 91.8 | 109.6 | 67.7 | 76.8 | 84.7 | 91.9 | 97.4 | 102.4 | 106.6 | 109.6 | 111.3 | 22.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4,439.2 | 4,305.9 | 4,225.5 | 4,146.4 | 4,006.1 | 3,922.6 | 3,880.9 | 3,763 | 3,704.2 | 3,637.7 | 3,556.4 | 3,482.2 | 3,395.7 | 3,358.5 | 3,262.6 | 3,221.6 | 3,138.3 | 3,031.4 | 2,944.6 | 2,890.4 | 2,771.4 | 2,676.6 | 2,612.8 | 2,575.8 | 2,524.446 | 2,461.614 | 2,394.727 | 2,358.605 | 2,274.529 | 2,261.702 | 2,277.029 | 2,083.421 | 1,872.167 | 1,772.923 | 1,666.391 | 1,594.12 | 1,475.123 | 1,326.112 | 1,110.597 | 974.309 | 818.967 | 707.321 | 600.864 | 526.983 | 453.891 | 419.651 | 392.378 | 379.94 | 372.917 | 372.278 | 369.959 | 367.955 | 363.913 | 361.883 | 357.423 | 347.45 | 318.498 | 292.329 | 274.621 | 259.676 | 215.169 | 195.408 | 109.84 | 87.853 | 72.825 | 64.231 | 58.419 | 58.304 | 49.358 | 47.647 | 47.781 | 49.353 | 51.035 | 53.854 | 57.421 | 60.535 | 64.044 | 67.366 | 69.055 | 71.239 | 73.942 | 75.986 | 77.616 | 80.723 | 83.715 | 84.67 | 82.648 | 76.825 | 56.138 | 47.465 | 42.043 | 39.448 | 37.418 | 37.619 | 37.166 | 36.934 | 37.659 | 37.434 | 36.63 | 36.3 | 35.1 | 35.2 | 34.2 | 33 | 32.6 | 32.2 | 32.2 | 32.7 | 32.9 | 34 | 33.8 | 34.3 | 33.7 | 33.3 | 31.2 | 27.9 | 25.1 | 25.7 | 26.8 | 27.7 | 28.1 | 27.6 | 27 | 22.4 | 12.2 | 11.4 | 11 | 10.5 | 10 | 8.9 | 7.7 | 5.4 | 2.7 | 2.4 | 2.2 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6,844.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,120.1 | 1,102.2 | 1,058.7 | 1,038.6 | 1,017.2 | 953 | 928.7 | 915.5 | 804.1 | 0 | 0 | 6.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.4 | 3 | 0 | 0 | 2.2 | 0 | 0 | 1.6 | 0 | 0 | 0.5 |
Goodwill and Intangible Assets
| 1,120.1 | 1,102.2 | 1,058.7 | 1,038.6 | 1,017.2 | 953 | 928.7 | 915.5 | 804.1 | 0 | 0 | -6,838 | 0 | 0 | 0 | -3,135.6 | 0 | 0 | 0 | -3,256.8 | 0 | 0 | 0 | -1,755 | 0 | -2,044.703 | 0 | -1,486.494 | 0 | 0 | 0 | -864.26 | 0 | 0 | 0 | -632.162 | 0 | 0 | 0 | -460.154 | 0 | 0 | 0 | -621.769 | 0 | 0 | 0 | -463.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.4 | 3 | 0 | 0 | 2.2 | 0 | 0 | 1.6 | 0 | 0 | 0.5 |
Long Term Investments
| 8,650.7 | 7,919.2 | 7,060.3 | 5,396.5 | 5,778.5 | 6,327.2 | 6,066.6 | 5,406.4 | 5,968.6 | 6,415.9 | 7,084 | 6,838 | 5,631.3 | 3,900.3 | 3,543.7 | 3,135.6 | 2,875.1 | 2,587.6 | 3,236.4 | 3,256.8 | 3,112.6 | 2,884.6 | 2,339.8 | 1,755 | 1,873.569 | 2,044.703 | 1,821.985 | 1,486.494 | 1,327.303 | 1,064.677 | 967.695 | 864.26 | 777.906 | 589.852 | 555.21 | 632.162 | 681.326 | 589.595 | 483.305 | 460.154 | 453.443 | 550.818 | 534.689 | 389.891 | 329.863 | 173.328 | 346.607 | 271.23 | 312.6 | 288.321 | 254.738 | 275.887 | 258.073 | 251.256 | 373.621 | 370.053 | 37.956 | 70.465 | 108.278 | 47.08 | 57.2 | 72.845 | 78.46 | 51.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,015.1 | 2,880.9 | 2,764.9 | 2,575.4 | 2,316.8 | 2,138.5 | 1,924.9 | 1,723.7 | 1,452.1 | 1,352.4 | 1,140.3 | 876.9 | 723.2 | 746.6 | 765.1 | 858.9 | 804.2 | 774 | 771.2 | 824.2 | 808.3 | 821.6 | 829.3 | 828.7 | 562.818 | 545.077 | 532.268 | 506.291 | 927.023 | 882.98 | 866.291 | 825.303 | 655.552 | 626.191 | 543.689 | 461.945 | 346.243 | 323.784 | 289.484 | 316.104 | 263.081 | 270.367 | 248.454 | 231.878 | 218.092 | 208.707 | 201.319 | 192.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 883.2 | 797 | 388.7 | 444.1 | 409.9 | 393.2 | 349.6 | -4,658.8 | 320.2 | -5,562.4 | 262 | 555.2 | 145.9 | 142.9 | 145.7 | 328.9 | 168.8 | 175.5 | 161.2 | 531.8 | 137.9 | 139.8 | 144.3 | 370.7 | 125.197 | 249.268 | 78.984 | 302.838 | 36.618 | 36.963 | 37.087 | 150.822 | 20.705 | 6.715 | 5.791 | 169.311 | 4.583 | 4.138 | 4.473 | 74.52 | 3.416 | 8.877 | 5.34 | 171.822 | 4.409 | 15.211 | 28.572 | 79.763 | 26.495 | 27.708 | 28.547 | 26.866 | 21.173 | 20.452 | -352.489 | -348.122 | 10.26 | 10.097 | 8.813 | 8.938 | 8.229 | -52.317 | 9.33 | 9.682 | 37.526 | 44.601 | 84.952 | 80.125 | 101.718 | 53.23 | 64.487 | 65.753 | 30.402 | 33.422 | 25.021 | 21.574 | 30.273 | 20.27 | 31.383 | 57.914 | 87.505 | 28.858 | 36.278 | 78.625 | 12.408 | 15.727 | 18.053 | 37.801 | 48.631 | 83.281 | 92.704 | 61.763 | 28.468 | 45.894 | 25.383 | 37.198 | 41.658 | 27.219 | 21.923 | 27.7 | 25.1 | 28.4 | 38.9 | 31 | 40.6 | 44.5 | 38.3 | 36.1 | 29.7 | 25.4 | 23.4 | 18.3 | 23.5 | 24.3 | 16.5 | 16.7 | 18.5 | 18.2 | 21.4 | 14.5 | 22.3 | 22.8 | 34.4 | 3.4 | 0.7 | 0.3 | 2.8 | 2.7 | 0.3 | 2.4 | 2.1 | 0.4 | 1.7 | 1.5 | 0.3 |
Total Non-Current Assets
| 18,108.3 | 17,005.2 | 15,498.1 | 13,601 | 13,528.5 | 13,734.5 | 13,150.7 | 7,149.8 | 12,249.2 | 5,843.6 | 12,042.7 | 4,914.3 | 9,896.1 | 8,148.3 | 7,717.1 | 4,409.4 | 6,986.4 | 6,568.5 | 7,113.4 | 4,246.4 | 6,830.2 | 6,522.6 | 5,926.2 | 3,775.2 | 5,086.03 | 3,255.959 | 4,827.964 | 3,167.734 | 4,565.473 | 4,246.322 | 4,148.102 | 3,059.546 | 3,326.33 | 2,995.681 | 2,771.081 | 2,225.376 | 2,507.275 | 2,243.629 | 1,887.859 | 1,364.933 | 1,538.907 | 1,537.383 | 1,389.347 | 698.805 | 1,006.255 | 816.897 | 968.876 | 459.703 | 712.012 | 688.307 | 653.244 | 670.708 | 643.159 | 633.591 | 378.555 | 369.381 | 366.714 | 372.891 | 391.712 | 315.694 | 280.598 | 215.936 | 197.63 | 148.596 | 110.351 | 108.832 | 143.371 | 138.429 | 151.076 | 100.877 | 112.268 | 115.106 | 81.437 | 87.276 | 82.442 | 82.109 | 94.317 | 87.636 | 100.438 | 129.153 | 161.447 | 104.844 | 113.894 | 159.348 | 96.123 | 100.397 | 100.701 | 114.626 | 104.769 | 130.746 | 134.747 | 101.211 | 65.886 | 83.513 | 62.549 | 74.132 | 79.317 | 64.653 | 58.553 | 64 | 60.2 | 63.6 | 73.1 | 64 | 73.2 | 76.7 | 70.5 | 68.8 | 62.6 | 59.4 | 57.2 | 52.6 | 57.2 | 57.6 | 47.7 | 44.6 | 43.6 | 43.9 | 48.2 | 42.2 | 50.4 | 50.4 | 61.4 | 25.8 | 16.3 | 14.7 | 13.8 | 13.2 | 12.5 | 11.3 | 9.8 | 7.4 | 4.4 | 3.9 | 3 |
Total Assets
| 37,441.9 | 36,086.8 | 34,369.6 | 33,080.2 | 32,163.3 | 30,657.5 | 30,059.9 | 29,214.5 | 27,677.8 | 27,205.8 | 26,348.7 | 25,434.8 | 23,671.5 | 21,485.9 | 17,772.2 | 17,163.3 | 16,084 | 14,428.7 | 15,757.5 | 14,805.2 | 13,939.3 | 13,173.6 | 12,854.8 | 11,734.5 | 10,805.613 | 9,951.98 | 9,372.696 | 8,764.286 | 8,701.215 | 8,106.373 | 7,817.365 | 6,973.466 | 6,828.019 | 6,204.906 | 5,904.46 | 5,609.132 | 5,182.915 | 4,526.97 | 4,198.573 | 3,871.827 | 3,739.419 | 3,456.078 | 3,260.396 | 2,951.013 | 2,640.415 | 2,378.259 | 2,275.998 | 2,080.49 | 1,660.615 | 1,457.5 | 1,350.159 | 1,323.583 | 983.031 | 1,046.864 | 1,074.293 | 1,089.432 | 942.433 | 790.641 | 787.156 | 741.202 | 742.192 | 742.345 | 681.421 | 670.038 | 825.891 | 851.225 | 930.876 | 936.258 | 573.096 | 597.858 | 601.431 | 585.09 | 355.186 | 378.332 | 402.089 | 423.501 | 419.275 | 446.948 | 470.292 | 473.108 | 472.685 | 488.174 | 506.178 | 479.555 | 500.501 | 395.547 | 430.441 | 391.574 | 418.592 | 440.451 | 471.865 | 495.397 | 318.613 | 336.295 | 349.185 | 208.274 | 216.319 | 202.117 | 132.034 | 137 | 134.4 | 139.8 | 149.3 | 156.9 | 162.4 | 165.1 | 161.4 | 168.4 | 164.7 | 170 | 129.1 | 137.6 | 130.6 | 139.3 | 86.2 | 93.8 | 74.2 | 83.4 | 86.1 | 94.2 | 97.4 | 105.7 | 106 | 117.6 | 125.9 | 82.4 | 90.6 | 97.9 | 104.4 | 108.7 | 112.2 | 114 | 114 | 115.2 | 25.4 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 497.3 | 561.7 | 671.3 | 606.6 | 536.6 | 547.3 | 599.5 | 589.2 | 535.6 | 534.2 | 470.3 | 564 | 427 | 476 | 542.9 | 475.5 | 443.1 | 380.1 | 347.8 | 418.1 | 335.6 | 244 | 239.6 | 218.2 | 172.361 | 171.906 | 207.611 | 178.2 | 153.946 | 151.372 | 141.801 | 134.984 | 124.497 | 101.721 | 120.595 | 140.962 | 106.917 | 130.016 | 90.601 | 99.508 | 47.342 | 47.231 | 32.692 | 61.936 | 31.194 | 24.418 | 24.729 | 38.934 | 21.943 | 25.672 | 25.39 | 27.736 | 17.309 | 25.955 | 16.146 | 15.589 | 0 | 0 | -136.188 | 1.186 | 0 | 13.034 | 17.779 | 6.268 | 13.188 | 10.436 | 9.475 | 8.128 | 5.33 | 18.546 | 4.805 | 21.471 | 3.657 | 2.84 | 3.758 | 4.203 | 20.599 | 17.043 | 17.468 | 18.872 | 20.284 | 15.743 | 18.947 | 18.933 | 20.967 | 14.043 | 25.201 | 30.309 | 24.376 | 16.933 | 17.068 | 14.83 | 10.12 | 8.304 | 9.404 | 9.446 | 8.021 | 7.637 | 6.921 | 6.6 | 4.5 | 4.9 | 6 | 5.6 | 4.4 | 5.1 | 3.7 | 4.7 | 4.1 | 5.1 | 3.4 | 4.4 | 4.2 | 4.2 | 4.3 | 6.3 | 4.3 | 4.6 | 3.7 | 5 | 4.2 | 6.4 | 6 | 10.3 | 6.7 | 5.2 | 3 | 2.5 | 0 | 1.9 | 1.9 | 1.6 | 0.5 | 0.8 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,439.4 | 1,438 | 1,436.8 | 1,435.6 | 0 | 0 | 1,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.2 | 129.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.252 | 1.06 | 1.06 | 0.939 | 0.794 | 0.794 | 1.473 | 1.374 | 1.277 | 1.183 | 1.093 | 1.006 | 0.92 | 0.877 | 0.798 | -47.373 | 0.634 | 0.448 | 0.435 | 0 | 0 | 0 | 0 | 0 | 117.503 | 118.653 | 200 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.817 | 9.296 | 0 | 0.061 | 0.15 | 0.237 | 0.324 | 0.412 | 0.426 | 0.523 | 0.568 | 0.537 | 0.612 | 0.826 | 1.106 | 1.352 | 1.4 | 1.2 | 1.2 | 1.1 | 1.1 | 1.8 | 1.2 | 1.3 | 1.8 | 2.7 | 3.1 | 3.4 | 3.6 | 3.8 | 3.7 | 3.8 | 3.5 | 3.3 | 3.3 | 0.1 | 3.1 | 2.3 | 2.2 | 3.8 | 1.6 | 1.5 | 1.5 | 1.4 | 1 | 1 | 0.9 | 0.7 | 0.4 | 0.1 | 0.1 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 326.3 | 0 | 0 | 0 | 19.5 | 0 | 0 | 0 | 49.4 | 0 | 0 | 0 | 20.8 | 0 | 0 | 0 | 0.227 | 126.612 | 23.24 | 450.805 | 235.776 | 155.485 | 170.269 | 144.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 627.2 | 586 | 516.7 | 458.9 | 417.3 | 381.1 | 426.3 | 547.7 | 547.2 | 625 | 491.3 | 442 | 507.8 | 520 | 464.9 | 577.7 | 494.8 | 461.5 | 479.2 | 591.7 | 608.7 | 592.4 | 530.7 | 452.5 | 462.945 | 488.575 | 391.913 | 320.138 | 319.868 | 312.256 | 238.418 | 231.664 | 242.683 | 188.225 | 172.94 | 153.487 | 155.056 | 69.746 | 71.187 | 74.025 | 70.972 | 67.133 | 66.073 | 47 | 48.795 | 49.182 | 50.358 | 50.831 | 53.067 | 55.269 | 52.57 | 51.64 | 53.425 | 53.326 | 330.269 | 54.723 | 58.223 | 60.867 | 185.941 | 44.544 | 198.546 | 215.798 | 58.281 | 47.504 | 58.381 | 66.976 | 55.64 | 44.432 | 68.814 | 69.926 | 63.523 | 23.543 | 13.644 | 15.042 | 15.284 | 17.02 | 12.922 | 12.906 | 12.463 | 15.267 | 15.616 | 21.629 | 17.388 | 40.173 | 24.473 | 35.021 | 34.104 | 9.659 | 8.041 | 4.22 | 5.464 | 6.766 | 3.772 | 4.054 | 3.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,536.5 | 2,360.9 | 2,392.9 | 2,357.9 | 2,644.7 | 2,176 | 2,074.3 | 2,073.9 | 1,796.4 | 1,933.4 | 2,046 | 2,207.2 | 1,342 | 1,299.6 | 774.4 | 1,624.7 | 1,399.9 | 1,360.8 | 1,228.2 | 1,629.1 | 821.1 | 876.7 | 741.1 | 751.3 | 781.924 | 670.709 | 666.216 | 468.891 | 538.202 | 542.149 | 470.047 | 509.514 | 438.52 | 679.573 | 655.051 | 670.2 | 628.073 | 471.526 | 445.533 | 555.152 | 348.238 | 290.308 | 258.336 | 223.145 | 222.873 | 163.674 | 155.075 | 106.22 | 102.281 | 101.096 | 81.333 | 119.529 | 61.581 | 89.316 | 42.456 | -9.979 | 113.864 | 99.997 | 222.062 | 74.866 | 92.585 | 38.847 | 63.809 | 29.9 | 28.699 | 27.853 | 20.839 | 31.104 | 22.542 | 16.359 | 15.276 | 0 | 15.397 | 13.626 | 14.625 | 19.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.232 | 0 | 3.895 | 4.284 | 4.177 | 5.3 | 3.2 | 2.6 | 2.8 | 2.7 | 3.4 | 2.2 | 2.5 | 4.2 | 1 | 2.6 | 2.9 | 4 | 0.9 | 1.7 | 2.4 | 3.1 | 6.5 | 8.3 | 9.9 | 9.8 | 10 | 13.1 | 1.2 | 1.2 | 1.2 | 0.7 | 1.8 | 1.1 | 4.3 | 1.4 | 1.4 | 1.3 | 1.5 | 1.1 | 1.8 |
Total Current Liabilities
| 3,661 | 3,508.6 | 3,580.9 | 3,423.4 | 3,598.6 | 3,104.4 | 3,100.1 | 3,849.1 | 2,879.2 | 4,537.3 | 3,007.6 | 3,451 | 3,714.8 | 3,732.4 | 3,217.8 | 2,806.8 | 2,337.8 | 3,702.4 | 2,055.2 | 1,790.9 | 1,765.4 | 1,713.1 | 1,511.4 | 1,352 | 1,417.23 | 1,032.635 | 1,265.74 | 967.418 | 1,138.628 | 1,029.017 | 1,308.271 | 980.659 | 961.185 | 951.563 | 919.724 | 760.619 | 734.99 | 601.542 | 536.134 | 620.137 | 410.2 | 351.578 | 305.068 | 262.226 | 268.727 | 203.802 | 197.244 | 118.604 | 178.568 | 183.22 | 160.386 | 148.271 | 133.235 | 135.868 | 396.051 | 61.008 | 133.833 | 119.571 | 104.093 | 93.575 | 114.165 | 267.679 | 103.113 | 83.672 | 217.771 | 223.918 | 285.954 | 283.664 | 96.686 | 104.831 | 83.604 | 45.014 | 32.698 | 31.508 | 33.667 | 40.357 | 33.521 | 29.949 | 29.931 | 34.139 | 35.9 | 37.372 | 36.335 | 72.923 | 54.736 | 49.064 | 59.366 | 40.118 | 32.654 | 21.477 | 22.944 | 22.022 | 14.415 | 12.926 | 13.855 | 13.786 | 12.742 | 13.027 | 12.45 | 13.3 | 8.9 | 8.7 | 9.9 | 9.4 | 9.6 | 8.5 | 7.5 | 10.7 | 7.8 | 10.8 | 9.7 | 12 | 8.9 | 9.6 | 10.5 | 12.9 | 14.1 | 16.2 | 13.7 | 17.9 | 16.5 | 21.7 | 11 | 13.1 | 9.4 | 7.4 | 6.2 | 4.6 | 5.3 | 4.2 | 4 | 3.3 | 2.1 | 2 | 1.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,704 | 2,703.6 | 2,703.3 | 2,702.9 | 2,702.6 | 2,702.2 | 2,701.8 | 2,701.4 | 2,701.1 | 2,700.7 | 2,700.4 | 1,980 | 1,979.6 | 1,979.2 | 1,978.9 | 2,695.7 | 2,694.8 | 715.9 | 715.2 | 713.9 | 712.7 | 711.3 | 709.9 | 708.5 | 707.203 | 705.903 | 704.645 | 703.5 | 702.317 | 701.173 | 700.407 | 351.569 | 382.228 | 361.523 | 362.23 | 362.919 | 394.867 | 388.047 | 472.476 | 457.711 | 564.062 | 516.786 | 530.053 | 504.573 | 481.381 | 472.508 | 461.275 | 455.954 | 450.458 | 445.049 | 439.74 | 434.527 | 159.482 | 159.457 | 159.353 | 159.355 | 158.382 | 157.359 | 156.464 | 109.022 | 62.571 | 62.925 | 0 | 5.093 | 0 | 0 | 0 | 0 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200.053 | 200.15 | 1.646 | 1.749 | 1.914 | 2.069 | 2.177 | 2.336 | 2.52 | 2.7 | 2.1 | 2.5 | 2.8 | 3.1 | 2.7 | 3.6 | 3.5 | 3.8 | 4.1 | 4.2 | 4.4 | 5.1 | 5.2 | 4.9 | 4.9 | 6 | 7 | 7.7 | 8.6 | 9.2 | 8 | 7.2 | 8.1 | 5.9 | 6.2 | 6.3 | 6.3 | 5.8 | 5.2 | 4.8 | 4.1 | 2.4 | 0.7 | 0.3 | 0 |
Deferred Revenue Non-Current
| 0 | 205.6 | 185.8 | 126.7 | 125.3 | 116.2 | 85.5 | 69.8 | 60.1 | 58.7 | 33.5 | 515.3 | 56.5 | 50.7 | 27 | 635.5 | 104.9 | 104.8 | 82.1 | 1,210.7 | 683.8 | 725.4 | 812.5 | 916.7 | 618.847 | 1,027.016 | 664.745 | 949.337 | 683.452 | 739.525 | 836.418 | 1,062.436 | 857.659 | 695.791 | 736.431 | 818.166 | 678.281 | 122.843 | 162.974 | 250.301 | 189.622 | 203.904 | 202.233 | 231.199 | 189.563 | 198.412 | 202.345 | 259.173 | 218.578 | 227.312 | 238.554 | 248.61 | 254.656 | 266.699 | 277.417 | 340.579 | 296.865 | 138.177 | 136.188 | 137.884 | 139.672 | 147.255 | 154.838 | 162.421 | 112.29 | 117.004 | 121.718 | 0 | 125.013 | 113.691 | 121.138 | 123.452 | 60.015 | 63.057 | 66.099 | 69.142 | 49.373 | 51.939 | 54.577 | 56.426 | 57.876 | 60.598 | 65.621 | 0 | 0 | 3.493 | 5.46 | 5.475 | 0 | 0 | 0 | 6.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 720 | 720 | 50.4 | 0 | 0 | 0 | 58.2 | 0 | 0 | 0 | -680.2 | 0 | 0 | 0 | -687.1 | 0 | 0 | 0 | -286 | 0 | 0 | 0 | -361.7 | 0 | -190.02 | 0 | -152.073 | 0 | 0 | 0 | -100.385 | 0 | 0 | 0 | -115.535 | 0 | 0 | 0 | -40.855 | 0 | 0 | 0 | -11.33 | 0 | 0 | 0 | -7.259 | 0 | 0 | 0 | 0 | 0 | 0 | -284.597 | -7.35 | 0 | 0 | 0 | 0 | 0 | -147.255 | 0 | -61.928 | 0 | 0 | 0 | 0 | -125.013 | -113.691 | -121.138 | -123.452 | -60.015 | -63.057 | -66.099 | -69.142 | -49.373 | -51.939 | -54.577 | -56.426 | -57.876 | -60.598 | -65.621 | 0 | 0 | -3.493 | -5.46 | -5.475 | 0 | 0 | 0 | -6.87 | 0 | 8.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1,751 | 1,463.2 | 908.5 | 854.1 | 832.4 | 716.8 | 677.3 | 638 | 598.6 | 724.7 | 692.5 | 680.2 | 662.6 | 596.3 | 571.5 | 687.1 | 821 | 848.2 | 772 | 395.3 | 273 | 267.9 | 376.3 | 546.6 | 194.033 | 190.02 | 169.922 | 949.29 | 125.225 | 115.92 | 106.248 | 100.385 | 135.7 | 815.314 | 857.424 | 780.214 | 756.191 | 198.923 | 218.533 | 217.131 | 213.369 | 218.872 | 214.027 | 195.529 | 200.136 | 208.612 | 211.131 | 7.259 | 6.987 | 7.262 | 7.455 | 6.443 | 7.405 | 6.806 | -276.619 | 55.398 | 5.289 | 4.318 | 4.14 | 3.959 | 3.341 | -146.02 | 67.514 | 56.835 | 58.897 | 59.306 | 62.601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.036 | 0.074 | 0.116 | 0.159 | 89.563 | 5.147 | 0 | 0 | 5.15 | 5.815 | 6.384 | 0 | 7.681 | 0.29 | 9.005 | 10.289 | 10.428 | 10.783 | 11.469 | 11.5 | 12.9 | 13.2 | 13.2 | 13.2 | 13.2 | 15.2 | 15 | 15 | 14.6 | 15.1 | 14 | 13.6 | 12.3 | 12 | 8.7 | 7 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0.2 | 0 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 1.1 | 2.1 | 2.8 | 3.6 | 11.4 |
Total Non-Current Liabilities
| 4,455 | 4,372.4 | 3,797.6 | 3,683.7 | 3,660.3 | 3,535.2 | 3,464.6 | 2,701.4 | 3,359.8 | 1,980.7 | 3,426.4 | 3,215 | 2,698.7 | 2,626.2 | 2,577.4 | 3,331.2 | 3,620.7 | 1,668.9 | 1,569.3 | 1,924.6 | 1,669.5 | 1,704.6 | 1,898.7 | 1,625.2 | 1,520.083 | 1,732.919 | 1,539.312 | 1,652.79 | 1,510.994 | 1,556.618 | 1,643.073 | 1,543.562 | 1,375.587 | 1,176.837 | 1,219.654 | 1,193.676 | 1,151.058 | 586.97 | 691.009 | 709.365 | 777.431 | 735.658 | 744.08 | 736.711 | 681.517 | 681.12 | 672.406 | 716.501 | 676.023 | 679.623 | 685.749 | 689.58 | 421.543 | 432.962 | 160.151 | 500.609 | 460.536 | 299.854 | 296.792 | 250.865 | 205.584 | 64.16 | 167.988 | 167.514 | 171.187 | 176.31 | 184.319 | 192.327 | 325.013 | 313.691 | 321.138 | 323.452 | 260.015 | 263.057 | 266.099 | 269.142 | 249.373 | 251.939 | 254.577 | 256.426 | 257.912 | 260.672 | 265.737 | 268.989 | 289.563 | 208.64 | 205.46 | 205.475 | 205.15 | 205.815 | 206.437 | 207.02 | 9.327 | 10.075 | 10.919 | 12.358 | 12.605 | 13.119 | 13.989 | 14.2 | 15 | 15.7 | 16 | 16.3 | 15.9 | 18.8 | 18.5 | 18.8 | 18.7 | 19.3 | 18.4 | 18.7 | 17.5 | 16.9 | 13.6 | 13 | 7.1 | 7.8 | 8.6 | 9.2 | 8.1 | 7.4 | 8.3 | 6.1 | 6.4 | 6.6 | 6.6 | 6.1 | 5.6 | 5.2 | 5.2 | 4.5 | 3.5 | 3.9 | 11.4 |
Total Liabilities
| 8,116 | 7,881 | 7,378.5 | 7,107.1 | 7,258.9 | 6,639.6 | 6,564.7 | 6,550.5 | 6,239 | 6,518 | 6,434 | 6,666 | 6,413.5 | 6,358.6 | 5,795.2 | 6,138 | 5,958.5 | 5,371.3 | 3,624.5 | 3,715.5 | 3,434.9 | 3,417.7 | 3,410.1 | 2,977.2 | 2,937.313 | 2,765.554 | 2,805.052 | 2,620.208 | 2,649.622 | 2,585.635 | 2,951.344 | 2,524.221 | 2,336.772 | 2,128.4 | 2,139.378 | 1,954.295 | 1,886.048 | 1,188.512 | 1,227.143 | 1,329.502 | 1,187.631 | 1,087.236 | 1,049.148 | 998.937 | 950.244 | 884.922 | 869.65 | 835.105 | 854.591 | 862.843 | 846.135 | 837.851 | 554.778 | 568.83 | 556.202 | 561.617 | 594.369 | 419.425 | 400.885 | 344.44 | 319.749 | 331.839 | 271.101 | 251.186 | 388.958 | 400.228 | 470.273 | 475.991 | 421.699 | 418.522 | 404.742 | 368.466 | 292.713 | 294.565 | 299.766 | 309.499 | 282.894 | 281.888 | 284.508 | 290.565 | 293.812 | 298.044 | 302.072 | 341.912 | 344.299 | 257.704 | 264.826 | 245.593 | 237.804 | 227.292 | 229.381 | 229.042 | 23.742 | 23.001 | 24.774 | 26.144 | 25.347 | 26.146 | 26.439 | 27.5 | 23.9 | 24.4 | 25.9 | 25.7 | 25.5 | 27.3 | 26 | 29.5 | 26.5 | 30.1 | 28.1 | 30.7 | 26.4 | 26.5 | 24.1 | 25.9 | 21.2 | 24 | 22.3 | 27.1 | 24.6 | 29.1 | 19.3 | 19.2 | 15.8 | 14 | 12.8 | 10.7 | 10.9 | 9.4 | 9.2 | 7.8 | 5.6 | 5.9 | 13.2 |
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 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.112 | 0.112 | 0.112 | 0.112 | 0.111 | 0.111 | 0.11 | 0.11 | 0.109 | 0.109 | 0.109 | 0.108 | 0.108 | 0.107 | 0.105 | 0.104 | 0.102 | 0.102 | 0.101 | 0.099 | 0.099 | 0.099 | 0.097 | 0.097 | 0.096 | 0.096 | 0.095 | 0.093 | 0.092 | 0.091 | 0.091 | 0.089 | 0.082 | 0.082 | 0.082 | 0.081 | 0.078 | 0.08 | 0.08 | 0.08 | 0.079 | 0.079 | 0.079 | 0.079 | 0.066 | 0.066 | 0.065 | 0.065 | 0.057 | 0.057 | 0.057 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 | 0.052 | 0.046 | 0.044 | 0.045 | 0.044 | 0.044 | 0.044 | 0.044 | 0.044 | 0.044 | 0.037 | 0.037 | 0.035 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30,755.2 | 29,414.6 | 27,982.3 | 27,260.3 | 26,100.7 | 25,092.9 | 24,124.5 | 23,306.7 | 22,109.6 | 20,793.9 | 19,941.8 | 18,968.3 | 16,739.3 | 15,107.1 | 12,008.2 | 10,893 | 9,743.8 | 8,901.7 | 8,004.4 | 7,379.8 | 6,587.8 | 5,918.2 | 5,725.1 | 5,254.3 | 4,433.904 | 3,839.179 | 3,287.767 | 2,946.733 | 2,773.214 | 2,384.897 | 1,997.153 | 1,748.222 | 1,495.107 | 1,230.303 | 1,018.436 | 852.7 | 697.706 | 487.308 | 292.665 | 255.382 | 145.206 | 65.486 | -27.249 | -92.692 | -189.498 | -330.804 | -418.18 | -517.054 | -987.461 | -1,178.929 | -1,255.672 | -1,267.323 | -1,213.88 | -1,151.515 | -1,089.01 | -1,045.563 | -1,030.966 | -997.091 | -971.617 | -941.095 | -904.606 | -903.591 | -893.408 | -875.927 | -844.409 | -823.294 | -804.835 | -793.217 | -780.146 | -744.308 | -717.534 | -687.617 | -656.646 | -629.236 | -605.66 | -585.28 | -555.608 | -520.956 | -493.957 | -489.834 | -492.626 | -481.55 | -467.001 | -531.533 | -512.156 | -482.921 | -454.185 | -424.075 | -388.382 | -355.566 | -325.143 | -299.698 | -271.32 | -251.389 | -236.555 | -223.518 | -213.779 | -210.568 | -207.621 | -200.3 | -198.9 | -194 | -186.2 | -177.2 | -171.7 | -170.3 | -172.4 | -168.6 | -169.1 | -167.2 | -163 | -157 | -148.9 | -140 | -132.4 | -124.6 | -116.8 | -109.6 | -105.3 | -101.1 | -95.4 | -91.4 | -81.2 | -70.4 | -58.9 | -49.3 | -39.9 | -30.6 | -24.2 | -18.4 | -14.7 | -11.4 | -9.3 | -8.5 | -7 |
Accumulated Other Comprehensive Income/Loss
| 60.2 | -69.9 | -77.2 | -80.9 | -176.8 | -197.7 | -181.6 | -238.8 | -275.1 | -223.8 | -170.1 | -26.2 | 9.5 | 15.7 | 16.2 | 29.3 | 30.8 | 35.5 | -9.1 | 21.1 | 16.5 | 15.8 | 2.8 | -12.3 | -10.519 | -11.612 | -15.594 | 0.64 | 23.835 | 2.348 | -5.884 | -12.84 | -2.899 | 5.204 | 4.364 | 8.572 | 7.721 | 19.153 | 47.904 | 52.251 | 26.895 | 4.263 | 1.465 | -1.188 | -2.851 | -3.429 | -1.644 | -1.166 | -1.904 | -2.371 | -1.337 | -1.862 | -1.731 | -0.904 | -2.175 | -2.491 | -0.175 | -0.306 | 0.717 | 1.044 | 3.537 | 1.014 | -1.248 | -0.114 | -3.96 | -0.315 | 0.828 | 0.17 | -0.005 | -0.516 | -0.159 | -0.231 | -0.095 | -0.473 | -0.371 | -0.785 | -1.493 | -2.005 | -2.893 | -3.068 | -2.191 | -2.88 | -3.19 | -3.997 | -1.817 | -2.219 | -2.756 | -3.172 | -0.792 | -1.203 | -2.03 | -1.615 | 0.712 | -0.156 | -0.063 | -0.78 | -0.202 | -0.421 | -0.516 | -0.5 | -0.4 | -28.2 | -27.3 | -26.6 | -25.9 | -23.6 | -23.6 | -23.6 | -21.6 | -21.6 | -20.4 | -5.9 | -18 | -16.8 | -15.6 | -5.9 | -13.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -1,489.6 | -1,139 | -914.1 | -1,206.4 | -1,019.6 | -877.4 | -447.8 | -404 | -395.8 | 117.6 | 142.9 | -173.4 | 509.1 | 4.4 | -47.5 | 102.9 | 350.8 | 120.1 | 4,137.6 | 3,688.7 | 3,900 | 3,821.8 | 3,716.7 | 3,515.2 | 3,444.803 | 3,358.747 | 3,295.359 | 3,196.593 | 3,254.433 | 3,133.382 | 2,874.642 | 2,713.753 | 2,998.93 | 2,840.89 | 2,742.173 | 2,793.457 | 2,591.332 | 2,831.89 | 2,630.756 | 2,281.252 | 2,379.585 | 2,298.991 | 2,236.931 | 2,045.857 | 1,882.421 | 1,827.471 | 1,826.075 | 1,763.508 | 1,795.293 | 1,775.861 | 1,760.938 | 1,754.824 | 1,643.772 | 1,630.362 | 1,609.185 | 1,575.78 | 1,379.123 | 1,368.531 | 1,357.089 | 1,336.732 | 1,323.432 | 1,313.003 | 1,304.896 | 1,294.813 | 1,285.223 | 1,274.527 | 1,264.531 | 1,253.235 | 931.482 | 924.094 | 914.317 | 904.407 | 719.157 | 713.419 | 708.297 | 700.011 | 693.426 | 687.965 | 682.578 | 675.389 | 673.635 | 674.505 | 674.242 | 673.118 | 670.12 | 622.931 | 622.51 | 573.184 | 569.917 | 569.884 | 569.613 | 567.624 | 565.435 | 564.795 | 560.985 | 406.391 | 404.916 | 386.925 | 313.699 | 310.3 | 309.8 | 337.6 | 336.9 | 335 | 334.5 | 331.7 | 331.4 | 331.1 | 328.9 | 328.7 | 284.4 | 269.8 | 271.1 | 269.6 | 210.1 | 198.4 | 183.1 | 169 | 169.1 | 168.2 | 168.2 | 168 | 167.9 | 168.8 | 169 | 117.7 | 117.7 | 117.8 | 117.7 | 117.7 | 117.7 | 117.6 | 117.7 | 117.8 | 19.2 |
Total Shareholders Equity
| 29,325.9 | 28,205.8 | 26,991.1 | 25,973.1 | 24,904.4 | 24,017.9 | 23,495.2 | 22,664 | 21,438.8 | 20,687.8 | 19,914.7 | 18,768.8 | 17,258 | 15,127.3 | 11,977 | 11,025.3 | 10,125.5 | 9,057.4 | 12,133 | 11,089.7 | 10,504.4 | 9,755.9 | 9,444.7 | 8,757.3 | 7,868.3 | 7,186.426 | 6,567.644 | 6,144.078 | 6,051.593 | 5,520.738 | 4,866.021 | 4,449.245 | 4,491.247 | 4,076.506 | 3,765.082 | 3,654.837 | 3,296.867 | 3,338.458 | 2,971.43 | 2,542.325 | 2,551.788 | 2,368.842 | 2,211.248 | 1,952.076 | 1,690.171 | 1,493.337 | 1,406.348 | 1,245.385 | 806.024 | 594.657 | 504.024 | 485.732 | 428.253 | 478.034 | 518.091 | 527.815 | 348.064 | 371.216 | 386.271 | 396.762 | 422.443 | 410.506 | 410.32 | 418.852 | 436.933 | 450.997 | 460.603 | 460.267 | 151.397 | 179.336 | 196.689 | 216.624 | 62.473 | 83.767 | 102.323 | 114.002 | 136.381 | 165.06 | 185.784 | 182.543 | 178.873 | 190.13 | 204.106 | 137.643 | 156.202 | 137.843 | 165.615 | 145.981 | 180.788 | 213.159 | 242.484 | 266.355 | 294.871 | 313.294 | 324.411 | 182.13 | 190.972 | 175.971 | 105.595 | 109.5 | 110.5 | 115.4 | 123.4 | 131.2 | 136.9 | 137.8 | 135.4 | 138.9 | 138.2 | 139.9 | 101 | 106.9 | 104.2 | 112.8 | 62.1 | 67.9 | 53 | 59.4 | 63.8 | 67.1 | 72.8 | 76.6 | 86.7 | 98.4 | 110.1 | 68.4 | 77.8 | 87.2 | 93.5 | 99.3 | 103 | 106.2 | 108.4 | 109.3 | 12.2 |
Total Equity
| 29,325.9 | 28,205.8 | 26,991.1 | 25,973.1 | 24,904.4 | 24,017.9 | 23,495.2 | 22,664 | 21,438.8 | 20,687.8 | 19,914.7 | 18,768.8 | 17,258 | 15,127.3 | 11,977 | 11,025.3 | 10,125.5 | 9,057.4 | 12,133 | 11,089.7 | 10,504.4 | 9,755.9 | 9,444.7 | 8,757.3 | 7,868.3 | 7,186.426 | 6,567.644 | 6,144.078 | 6,051.593 | 5,520.738 | 4,866.021 | 4,449.245 | 4,491.247 | 4,076.506 | 3,765.082 | 3,654.837 | 3,296.867 | 3,338.458 | 2,971.43 | 2,542.325 | 2,551.788 | 2,368.842 | 2,211.248 | 1,952.076 | 1,690.171 | 1,493.337 | 1,406.348 | 1,245.385 | 806.024 | 594.657 | 504.024 | 485.732 | 428.253 | 478.034 | 518.091 | 527.815 | 348.064 | 371.216 | 386.271 | 396.762 | 422.443 | 410.506 | 410.32 | 418.852 | 436.933 | 450.997 | 460.603 | 460.267 | 151.397 | 179.336 | 196.689 | 216.624 | 62.473 | 83.767 | 102.323 | 114.002 | 136.381 | 165.06 | 185.784 | 182.543 | 178.873 | 190.13 | 204.106 | 137.643 | 156.202 | 137.843 | 165.615 | 145.981 | 180.788 | 213.159 | 242.484 | 266.355 | 294.871 | 313.294 | 324.411 | 182.13 | 190.972 | 175.971 | 105.595 | 109.5 | 110.5 | 115.4 | 123.4 | 131.2 | 136.9 | 137.8 | 135.4 | 138.9 | 138.2 | 139.9 | 101 | 106.9 | 104.2 | 112.8 | 62.1 | 67.9 | 53 | 59.4 | 63.8 | 67.1 | 72.8 | 76.6 | 86.7 | 98.4 | 110.1 | 68.4 | 77.8 | 87.2 | 93.5 | 99.3 | 103 | 106.2 | 108.4 | 109.3 | 12.2 |
Total Liabilities & Shareholders Equity
| 37,441.9 | 36,086.8 | 34,369.6 | 33,080.2 | 32,163.3 | 30,657.5 | 30,059.9 | 29,214.5 | 27,677.8 | 27,205.8 | 26,348.7 | 25,434.8 | 23,671.5 | 21,485.9 | 17,772.2 | 17,163.3 | 16,084 | 14,428.7 | 15,757.5 | 14,805.2 | 13,939.3 | 13,173.6 | 12,854.8 | 11,734.5 | 10,805.613 | 9,951.98 | 9,372.696 | 8,764.286 | 8,701.215 | 8,106.373 | 7,817.365 | 6,973.466 | 6,828.019 | 6,204.906 | 5,904.46 | 5,609.132 | 5,182.915 | 4,526.97 | 4,198.573 | 3,871.827 | 3,739.419 | 3,456.078 | 3,260.396 | 2,951.013 | 2,640.415 | 2,378.259 | 2,275.998 | 2,080.49 | 1,660.615 | 1,457.5 | 1,350.159 | 1,323.583 | 983.031 | 1,046.864 | 1,074.293 | 1,089.432 | 942.433 | 790.641 | 787.156 | 741.202 | 742.192 | 742.345 | 681.421 | 670.038 | 825.891 | 851.225 | 930.876 | 936.258 | 573.096 | 597.858 | 601.431 | 585.09 | 355.186 | 378.332 | 402.089 | 423.501 | 419.275 | 446.948 | 470.292 | 473.108 | 472.685 | 488.174 | 506.178 | 479.555 | 500.501 | 395.547 | 430.441 | 391.574 | 418.592 | 440.451 | 471.865 | 495.397 | 318.613 | 336.295 | 349.185 | 208.274 | 216.319 | 202.117 | 132.034 | 137 | 134.4 | 139.8 | 149.3 | 156.9 | 162.4 | 165.1 | 161.4 | 168.4 | 164.7 | 170 | 129.1 | 137.6 | 130.6 | 139.3 | 86.2 | 93.8 | 74.2 | 83.4 | 86.1 | 94.2 | 97.4 | 105.7 | 106 | 117.6 | 125.9 | 82.4 | 90.6 | 97.9 | 104.4 | 108.7 | 112.2 | 114 | 114 | 115.2 | 25.4 |