Sinclair Broadcast Group, Inc.
NASDAQ:SBGI
16.02 (USD) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 202 | 378 | 655 | 662 | 643 | 728 | 623 | 884 | 607 | 420 | 521 | 816 | 1,058 | 964 | 941 | 1,259 | 632 | 622 | 1,342 | 1,333 | 1,399 | 929.038 | 975.347 | 1,060.33 | 1,022.974 | 1,014.718 | 810.232 | 681.326 | 602.193 | 796.047 | 815.7 | 259.984 | 104.545 | 103.727 | 141.524 | 149.972 | 119.389 | 64.579 | 57.843 | 17.682 | 99.35 | 395.546 | 317.811 | 280.104 | 228.994 | 550.812 | 25.825 | 22.865 | 44.625 | 31.078 | 26.802 | 12.967 | 61.367 | 50.531 | 123.367 | 21.974 | 46.618 | 42.82 | 90.177 | 23.224 | 10.224 | 13.08 | 11.232 | 16.47 | 11.646 | 10.911 | 12.594 | 20.98 | 10.443 | 9.181 | 15.45 | 67.408 | 32.495 | 7.61 | 7.753 | 9.655 | 18.126 | 4.646 | 21.331 | 10.491 | 9.096 | 7.379 | 16.363 | 28.73 | 12.907 | 16.238 | 49.69 | 5.327 | 44.069 | 7.164 | 7.372 | 32.063 | 6.983 | 1.415 | 3.696 | 4.091 | 22.063 | 4.145 | 8.565 | 16.4 | 8.4 | 9.6 | 5.9 | 3.3 | 107.4 | 320.1 | 6.9 | 139.3 | 10.3 | 2.7 | 36.7 | 2.3 | 1.7 | 4.2 | 6.4 | 112.5 | 105 | 3.5 | 6.4 | 2.4 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,270 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 202 | 378 | 655 | 662 | 643 | 728 | 623 | 884 | 607 | 420 | 521 | 816 | 1,058 | 964 | 941 | 1,259 | 632 | 622 | 1,342 | 1,333 | 1,399 | 929.038 | 975.347 | 1,060.33 | 1,022.974 | 1,014.718 | 810.232 | 681.326 | 602.193 | 796.047 | 815.7 | 259.984 | 104.545 | 103.727 | 141.524 | 149.972 | 119.389 | 64.579 | 57.843 | 17.682 | 99.35 | 395.546 | 317.811 | 280.104 | 228.994 | 550.812 | 25.825 | 22.865 | 44.625 | 31.078 | 26.802 | 12.967 | 61.367 | 50.531 | 123.367 | 21.974 | 46.618 | 42.82 | 90.177 | 23.224 | 10.224 | 13.08 | 11.232 | 16.47 | 11.646 | 10.911 | 12.594 | 20.98 | 10.443 | 9.181 | 15.45 | 67.408 | 32.495 | 7.61 | 7.753 | 9.655 | 18.126 | 4.646 | 21.331 | 10.491 | 9.096 | 7.379 | 16.363 | 28.73 | 12.907 | 16.238 | 49.69 | 5.327 | 44.069 | 7.164 | 7.372 | 32.063 | 6.983 | 1.415 | 3.696 | 4.091 | 22.063 | 4.145 | 8.565 | 16.4 | 8.4 | 9.7 | 5.9 | 3.3 | 107.4 | 320.1 | 6.9 | 139.3 | 10.3 | 2.7 | 36.7 | 2.3 | 1.7 | 4.2 | 6.4 | 112.5 | 105 | 3.5 | 6.4 | 2.4 |
Net Receivables
| 560 | 670 | 649 | 624 | 605 | 588 | 608 | 617 | 586 | 606 | 776 | 1,397 | 1,447 | 1,328 | 1,293 | 1,290 | 1,356 | 1,095 | 1,237 | 1,235 | 1,137 | 589.952 | 581.226 | 599 | 609.742 | 566.17 | 538.472 | 666.001 | 625.959 | 577.223 | 570.727 | 603.055 | 639.124 | 489.884 | 417.06 | 516.897 | 387.11 | 429.108 | 368.696 | 475.015 | 435.046 | 335.581 | 338.941 | 308.974 | 250.054 | 240.179 | 196.898 | 240.477 | 152.031 | 160.785 | 137.077 | 172.298 | 114.85 | 118.672 | 113.363 | 121.371 | 106.032 | 112.707 | 102.762 | 106.792 | 96.122 | 93.163 | 92.382 | 107.376 | 122.424 | 131.86 | 130.802 | 144.134 | 141.028 | 146.429 | 128.141 | 133.864 | 124.848 | 135.201 | 120.248 | 127.913 | 113.407 | 130.78 | 121.477 | 132.686 | 124.644 | 141.775 | 123.401 | 141.713 | 133.255 | 141.521 | 127.018 | 185.908 | 147.123 | 141.158 | 117.958 | 188.6 | 136.774 | 150.855 | 133.631 | 167.307 | 165.955 | 193.124 | 156.437 | 210.3 | 183.7 | 188.4 | 153.6 | 196.9 | 153.1 | 129.1 | 92.4 | 123 | 96.5 | 102.1 | 89.1 | 112.4 | 89.2 | 81.8 | 50 | 50 | 41.3 | 42.4 | 32.9 | 37.9 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85 | 81 | 190 | 542 | 498 | 335 | 725 | 338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 226.558 | 313.11 | 323.895 | 12.829 | 13.334 | 5.782 | 8.512 | 9.1 | 9.151 | 7.991 | 9.201 | 8.451 | 7.62 | 12.13 | 6.407 | 6.692 | 103.867 | 3.688 | 11.171 | 4.142 | 19.798 | 33.702 | -152.031 | -160.785 | -137.077 | 24.452 | -114.85 | -118.672 | 56.259 | 23.936 | -114.66 | 40.073 | -110.712 | 16.232 | -96.489 | 23.219 | 22.144 | 21.129 | 17.57 | 18.303 | 17.241 | 21.2 | 20.087 | 22.974 | 15.563 | 22.262 | 18.384 | 21.65 | 17.04 | 28.207 | 21.522 | 39.784 | 30.147 | 37.879 | 22.572 | 29.283 | 21.514 | 26.534 | 17.033 | 24.672 | 19.464 | 26.808 | 20.352 | 25.559 | 19.617 | 1,281.512 | 29.907 | 21.884 | 28.809 | 0 | 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
| 134 | 174 | 177 | 189 | 206 | 190 | 216 | 182 | 569 | 504 | 170 | 258 | 287 | 365 | 736 | 668 | 553 | 875 | 490 | 345 | 367 | 116.64 | 126.429 | 61 | 158.019 | 97.871 | 365.987 | 466.957 | 464.127 | 89.109 | 115.031 | 42.049 | 165.883 | 84.408 | 123.948 | 127.183 | 165.75 | 50.112 | 107.238 | 33.468 | 146.308 | 67.187 | 182.684 | 108.793 | 108.534 | 15.93 | 29.734 | 41.106 | 92.502 | 38.505 | 58.385 | 24.452 | 69.428 | 77.381 | 84.64 | 60.936 | 71.174 | 65.383 | 89.812 | 87.64 | 76.329 | 49.176 | 62.842 | 76.88 | 88.598 | 52.405 | 64.189 | 73.502 | 105.025 | 65.857 | 72.53 | 109.846 | 96.054 | 71.754 | 72.052 | 85.44 | 86.3 | 86.758 | 170.483 | 192.364 | 86.854 | 67.941 | 71.989 | 187.239 | 95.72 | 76.474 | 86.087 | 105.819 | 108.467 | 224.426 | 105.677 | 234.334 | 171.797 | 116.005 | 107.204 | 93.98 | 201.325 | 241.686 | 260.468 | 339.6 | 850.9 | 91.6 | 127.5 | 124.5 | 73.2 | 82.8 | 291.5 | 68.5 | 70 | 51.3 | 47.4 | 53.1 | 62.5 | 43.2 | 131.9 | 25.8 | 30.7 | 23.4 | 25.8 | 27.3 |
Total Current Assets
| 896 | 1,222 | 1,481 | 1,475 | 1,454 | 1,506 | 1,447 | 1,683 | 1,563 | 1,365 | 1,467 | 2,471 | 2,792 | 2,657 | 2,970 | 3,217 | 2,541 | 2,592 | 3,069 | 2,913 | 2,903 | 1,635.63 | 1,683.002 | 1,783.906 | 1,790.735 | 1,678.759 | 1,714.691 | 1,714.747 | 1,589.431 | 1,422.442 | 1,440.81 | 905.088 | 790.09 | 678.019 | 682.532 | 701.763 | 672.249 | 543.799 | 533.777 | 526.165 | 573.276 | 763.005 | 785.755 | 697.871 | 587.582 | 806.921 | 292.932 | 304.448 | 289.158 | 230.368 | 222.264 | 209.717 | 245.645 | 246.584 | 321.37 | 204.281 | 227.331 | 228.359 | 252.858 | 225.798 | 183.042 | 158.24 | 168.88 | 203.125 | 222.668 | 195.176 | 207.585 | 238.616 | 256.496 | 221.467 | 216.121 | 291.365 | 253.397 | 214.565 | 200.053 | 223.008 | 217.833 | 222.184 | 313.291 | 330.15 | 220.594 | 217.095 | 211.753 | 260.793 | 241.882 | 234.233 | 262.795 | 297.054 | 299.659 | 372.748 | 231.007 | 334.12 | 315.554 | 268.275 | 244.531 | 269.717 | 389.343 | 438.955 | 425.47 | 566.3 | 1,043 | 289.7 | 287 | 324.7 | 333.7 | 532 | 390.8 | 330.8 | 176.8 | 156.1 | 173.2 | 167.8 | 153.4 | 129.2 | 188.3 | 188.3 | 177 | 69.3 | 65.1 | 67.6 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 828 | 850 | 859 | 857 | 846 | 848 | 863 | 854 | 866 | 862 | 867 | 1,019 | 962 | 968 | 993 | 995 | 1,020 | 1,029 | 1,012 | 962 | 962 | 891.895 | 881.009 | 648.489 | 674.44 | 666.636 | 654.432 | 651.242 | 724.125 | 705.483 | 712.467 | 627.489 | 713.088 | 727.806 | 723.762 | 626.031 | 746.662 | 741.854 | 742.397 | 639.024 | 712.677 | 636.112 | 574.091 | 529.034 | 513.382 | 454.814 | 431.542 | 383.294 | 365.685 | 372.049 | 314.434 | 281.521 | 276.67 | 277.581 | 270.786 | 272.231 | 278.018 | 281.433 | 286.565 | 296.227 | 303.868 | 309.535 | 317.363 | 336.964 | 359.289 | 360.744 | 343.776 | 284.551 | 276.028 | 263.721 | 270.538 | 274.962 | 283.732 | 287.854 | 295.798 | 304.355 | 312.002 | 319.874 | 329.712 | 339.779 | 360.284 | 356.941 | 356.021 | 355.817 | 354.556 | 349.3 | 335.784 | 337.25 | 322.498 | 313.27 | 299.288 | 286.353 | 282.869 | 276.376 | 278.966 | 280.987 | 277.13 | 275.368 | 268.171 | 251.8 | 250.4 | 289.8 | 275.4 | 280.4 | 285.4 | 195.1 | 182.4 | 161.7 | 161.3 | 156.7 | 152.6 | 154.3 | 152.1 | 139.4 | 42.8 | 42.8 | 43.5 | 43.5 | 43.9 | 41.2 |
Goodwill
| 2,016 | 2,082 | 2,082 | 2,082 | 2,082 | 2,082 | 2,082 | 2,088 | 2,088 | 2,088 | 2,088 | 2,088 | 2,088 | 2,088 | 2,091 | 2,092 | 2,092 | 4,716 | 4,716 | 4,716 | 4,048 | 2,123.902 | 2,123.902 | 2,123.902 | 2,125.402 | 2,022.073 | 2,021.97 | 2,124.033 | 2,113.651 | 2,002.809 | 1,998.135 | 1,990.746 | 1,989.578 | 2,017.382 | 2,081.936 | 1,931.093 | 1,951.428 | 1,951.302 | 1,951.074 | 1,964.553 | 1,820.042 | 1,341.998 | 1,336.748 | 1,380.082 | 1,297.638 | 1,105.005 | 1,067.33 | 1,074.032 | 908.037 | 912.862 | 728.306 | 660.117 | 660.117 | 659.705 | 659.605 | 660.017 | 660.017 | 660.017 | 660.017 | 660.017 | 754.727 | 754.727 | 754.727 | 824.188 | 1,016.023 | 1,015.638 | 1,023.428 | 1,010.594 | 1,017.485 | 1,017.813 | 1,007.268 | 1,007.268 | 1,017.524 | 1,040.234 | 1,040.234 | 1,040.234 | 1,047.958 | 1,047.958 | 1,041.452 | 1,041.452 | 1,118.534 | 1,118.534 | 1,118.534 | 1,118.534 | 1,120.123 | 1,123.403 | 1,123.08 | 1,122.982 | 1,730.386 | 1,734.508 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 123 | 852 | 891 | 929 | 971 | 1,013 | 1,054 | 1,096 | 1,139 | 1,182 | 1,225 | 5,238 | 5,349 | 5,497 | 5,650 | 5,795 | 5,910 | 7,827 | 7,972 | 8,135 | 9,262 | 1,698.847 | 1,742.385 | 1,785.102 | 1,828.562 | 1,842.917 | 1,886.192 | 1,961.041 | 2,010.658 | 1,885.865 | 1,914.386 | 2,100.709 | 2,136.451 | 2,133.511 | 2,028.519 | 1,884.035 | 1,896.867 | 1,923.834 | 1,953.126 | 1,953.338 | 1,777.964 | 1,202.466 | 1,175.215 | 1,228.784 | 917.888 | 743.158 | 710.668 | 708.528 | 465.343 | 473.741 | 338.308 | 222.343 | 244.095 | 196.898 | 201.552 | 232.027 | 238.021 | 238.481 | 241.509 | 51.988 | 270.942 | 275.665 | 275.548 | 132.422 | 191.232 | 618.267 | 590.256 | 593.863 | 625.709 | 636.213 | 608.713 | 663.954 | 681.742 | 676.811 | 631.659 | 1,674.527 | 1,687.128 | 1,688.827 | 1,681.685 | 1,686.118 | 1,809.388 | 1,813.948 | 1,818.509 | 1,805.624 | 1,811.743 | 1,819.556 | 1,824.19 | 1,828.632 | 280.42 | 2,448.794 | 2,564.592 | 2,562.258 | 2,595.371 | 2,623.921 | 2,655.56 | 2,684.106 | 2,659.338 | 2,681.337 | 2,528.141 | 2,487 | 2,515.3 | 3,119.9 | 3,083.5 | 3,100.4 | 3,110 | 1,876.8 | 1,620.7 | 1,322.2 | 1,336.5 | 1,333.5 | 1,250.4 | 1,256.3 | 1,267.7 | 1,240 | 268.8 | 268.8 | 275.1 | 282.8 | 275.1 | 181.1 |
Goodwill and Intangible Assets
| 2,139 | 2,934 | 2,973 | 3,011 | 3,053 | 3,095 | 3,136 | 3,184 | 3,227 | 3,270 | 3,313 | 7,326 | 7,437 | 7,585 | 7,741 | 7,887 | 8,002 | 12,543 | 12,688 | 12,851 | 13,310 | 3,822.749 | 3,866.287 | 3,909.004 | 3,953.964 | 3,864.99 | 3,908.162 | 4,085.074 | 4,124.309 | 3,888.674 | 3,912.521 | 4,091.455 | 4,126.029 | 4,150.893 | 4,110.455 | 3,815.128 | 3,848.295 | 3,875.136 | 3,904.2 | 3,917.891 | 3,598.006 | 2,544.464 | 2,511.963 | 2,608.866 | 2,215.526 | 1,848.163 | 1,777.998 | 1,782.56 | 1,373.38 | 1,386.603 | 1,066.614 | 882.46 | 904.212 | 856.603 | 861.157 | 892.044 | 898.038 | 898.498 | 901.526 | 712.005 | 1,025.669 | 1,030.392 | 1,030.275 | 956.61 | 1,207.255 | 1,633.905 | 1,613.684 | 1,604.457 | 1,643.194 | 1,654.026 | 1,615.981 | 1,671.222 | 1,699.266 | 1,717.045 | 1,671.893 | 1,674.527 | 1,687.128 | 1,688.827 | 1,681.685 | 1,686.118 | 1,809.388 | 1,813.948 | 1,818.509 | 1,805.624 | 1,811.743 | 1,819.556 | 1,824.19 | 1,828.632 | 2,010.806 | 2,448.794 | 2,564.592 | 2,562.258 | 2,595.371 | 2,623.921 | 2,655.56 | 2,684.106 | 2,659.338 | 2,681.337 | 2,528.141 | 2,487 | 2,515.3 | 3,119.9 | 3,083.5 | 3,100.4 | 3,110 | 1,876.8 | 1,620.7 | 1,322.2 | 1,336.5 | 1,333.5 | 1,250.4 | 1,256.3 | 1,267.7 | 1,240 | 268.8 | 268.8 | 275.1 | 282.8 | 275.1 | 181.1 |
Long Term Investments
| 0 | 414 | 481 | 515 | 502 | 527 | 582 | 555 | 549 | 547 | 640 | 1,084 | 1,182 | 1,106 | 1,067 | 901 | 0 | 0 | 0 | 511 | 0 | 0 | 0 | 116.996 | 74.9 | 91.3 | 0 | 184.255 | 105.2 | 109 | 112.6 | 168.572 | 119.9 | 113.5 | 103.3 | 116.031 | 18.9 | 19.3 | 21.5 | 107.847 | 24.2 | 19.5 | 18.6 | 98.385 | 35.064 | 35.841 | 35.882 | 94.924 | -4.351 | -3.39 | -4.515 | -4.94 | -9.658 | -9.658 | -9.658 | -9.658 | -7.277 | -7.277 | -7.277 | 186.128 | -9.022 | -9.022 | -9.022 | 196.721 | -7.752 | -7.752 | -7.752 | -7.752 | -8.313 | -8.313 | -8.34 | -8.34 | -9.446 | -8.617 | -9.446 | -10.591 | -11.653 | -21.5 | -20.375 | -20.354 | -12.441 | -12.441 | -12.441 | -12.443 | -7.627 | -7.627 | -7.627 | -6.001 | -2.032 | -2.395 | -2.08 | 0 | -11.954 | -11.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 795 | 834 | 523 | 173 | 174 | 0 | 292 | 0 | 0 | 0 | 293 | 293 | 293 | 202 | 197 | 259 | 0 | 0 | 69 | 0 | 0 | 0 | 73.943 | -74.9 | -91.3 | 0 | 110.752 | -105.2 | -109 | -112.6 | 118.506 | -119.9 | -113.5 | -103.3 | 110.102 | -18.9 | -19.3 | -21.5 | 152.045 | -24.2 | -19.5 | -18.6 | 91.745 | -35.064 | -35.841 | -35.882 | 69.186 | 4.351 | 3.39 | 4.515 | 4.94 | 9.658 | 9.658 | 9.658 | 9.658 | 7.277 | 7.277 | 7.277 | 7.277 | 9.022 | 9.022 | 9.022 | 9.022 | 7.752 | 7.752 | 7.752 | 7.752 | 8.313 | 8.313 | 8.34 | 8.34 | 9.446 | 8.617 | 9.446 | 10.591 | 11.653 | 21.5 | 20.375 | 20.354 | 12.441 | 12.441 | 12.441 | 12.443 | 7.627 | 7.627 | 7.627 | 6.001 | 2.032 | 2.395 | 2.08 | 0 | 11.954 | 11.954 | 0 | 0 | 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
| 750 | -529 | -590 | 227 | 55 | 51 | 408 | 136 | 400 | 405 | 375 | 348 | 179 | 171 | 159 | 185 | 661 | 605 | 591 | 64 | 604 | 203.392 | 203.91 | 39.754 | 208.275 | 371.158 | 386.126 | 38.4 | 249.204 | 272.937 | 251.525 | 52.058 | 236.981 | 222.959 | 230.449 | 63.26 | 213.241 | 220.192 | 237.105 | 109.2 | 410.297 | 238.381 | 238.304 | 121.571 | 301.183 | 233.495 | 232.056 | 95.285 | 217.313 | 171.221 | 167.933 | 197.719 | 137.323 | 116.53 | 117.877 | 117.368 | 132.777 | 131.555 | 135.605 | 170.286 | 116.569 | 107.974 | 109.746 | 114.235 | 516.514 | 74.202 | 93.917 | 97.031 | 43.681 | 43.568 | 84.166 | 35.049 | 37.788 | 38.545 | 87.841 | 83.763 | 95.578 | 98.276 | 97.001 | 109.616 | 121.447 | 105.926 | 127.602 | 142.348 | 156.257 | 154.241 | 151.323 | 143.837 | 590.138 | 122.93 | 106.766 | 182.9 | 204.797 | 162.557 | 174.385 | 165.83 | 156.506 | 147.455 | 309.685 | 314.4 | 176.3 | 159.8 | 151.5 | 149.1 | 118.7 | 213.6 | 180.9 | 219.5 | 206.2 | 116.2 | 133.7 | 128.9 | 136.5 | 130.6 | 105.4 | 105.4 | 99.3 | 94.5 | 104.2 | 107.6 |
Total Non-Current Assets
| 3,717 | 4,464 | 4,557 | 5,133 | 4,629 | 4,695 | 4,989 | 5,021 | 5,042 | 5,084 | 5,195 | 10,070 | 10,053 | 10,123 | 10,162 | 10,165 | 9,942 | 14,177 | 14,291 | 14,457 | 14,876 | 4,918.036 | 4,951.206 | 4,788.186 | 4,836.679 | 4,902.784 | 4,948.72 | 5,069.723 | 5,097.638 | 4,867.094 | 4,876.513 | 5,058.08 | 5,076.098 | 5,101.658 | 5,064.666 | 4,730.552 | 4,808.198 | 4,837.182 | 4,883.702 | 4,926.007 | 4,720.98 | 3,418.957 | 3,324.358 | 3,449.601 | 3,030.091 | 2,536.472 | 2,441.596 | 2,425.249 | 1,956.378 | 1,929.873 | 1,548.981 | 1,361.7 | 1,318.205 | 1,250.714 | 1,249.82 | 1,281.643 | 1,308.833 | 1,311.486 | 1,323.696 | 1,371.923 | 1,446.106 | 1,447.901 | 1,457.384 | 1,613.552 | 2,083.058 | 2,068.851 | 2,051.377 | 1,986.039 | 1,962.903 | 1,961.315 | 1,970.685 | 1,981.233 | 2,020.786 | 2,043.444 | 2,055.532 | 2,062.645 | 2,094.708 | 2,106.977 | 2,108.398 | 2,135.513 | 2,291.119 | 2,276.815 | 2,302.132 | 2,303.789 | 2,322.556 | 2,323.097 | 2,311.297 | 2,309.719 | 2,923.442 | 2,884.994 | 2,970.646 | 3,031.511 | 3,083.037 | 3,062.854 | 3,108.911 | 3,130.923 | 3,092.974 | 3,104.16 | 3,105.997 | 3,053.2 | 2,942 | 3,569.5 | 3,510.4 | 3,529.9 | 3,514.1 | 2,285.5 | 1,984 | 1,703.4 | 1,704 | 1,606.4 | 1,536.7 | 1,539.5 | 1,556.3 | 1,510 | 417 | 417 | 417.9 | 420.8 | 423.2 | 329.9 |
Total Assets
| 4,613 | 5,686 | 6,038 | 6,608 | 6,083 | 6,201 | 6,436 | 6,704 | 6,605 | 6,449 | 6,662 | 12,541 | 12,845 | 12,780 | 13,132 | 13,382 | 12,483 | 16,769 | 17,360 | 17,370 | 17,779 | 6,553.666 | 6,634.208 | 6,572.092 | 6,627.414 | 6,581.543 | 6,663.411 | 6,784.47 | 6,687.069 | 6,289.536 | 6,317.323 | 5,963.168 | 5,866.188 | 5,779.677 | 5,747.198 | 5,432.315 | 5,480.447 | 5,380.981 | 5,417.479 | 5,452.172 | 5,294.256 | 4,181.962 | 4,110.113 | 4,147.472 | 3,617.673 | 3,343.393 | 2,734.528 | 2,729.697 | 2,245.536 | 2,160.241 | 1,771.245 | 1,571.417 | 1,563.85 | 1,497.298 | 1,571.19 | 1,485.924 | 1,536.164 | 1,539.845 | 1,576.554 | 1,597.721 | 1,629.148 | 1,606.141 | 1,626.264 | 1,816.677 | 2,305.726 | 2,264.027 | 2,258.962 | 2,224.655 | 2,219.399 | 2,182.782 | 2,186.806 | 2,272.598 | 2,274.183 | 2,258.009 | 2,255.585 | 2,285.653 | 2,312.541 | 2,329.161 | 2,421.689 | 2,465.663 | 2,511.713 | 2,493.91 | 2,513.885 | 2,564.582 | 2,564.438 | 2,557.33 | 2,574.092 | 2,606.773 | 3,223.101 | 3,257.742 | 3,201.653 | 3,365.631 | 3,398.591 | 3,331.129 | 3,353.442 | 3,400.64 | 3,482.317 | 3,543.115 | 3,531.467 | 3,619.5 | 3,985 | 3,859.2 | 3,797.4 | 3,854.6 | 3,847.8 | 2,817.5 | 2,374.8 | 2,034.2 | 1,880.8 | 1,762.5 | 1,709.9 | 1,707.3 | 1,709.7 | 1,639.2 | 605.3 | 605.3 | 594.9 | 490.1 | 488.3 | 397.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 499.6 | 409 | 142 | 419 | 452 | 402 | 125 | 412 | 414 | 392 | 154 | 624 | 588 | 469 | 90 | 466 | 573 | 526 | 115 | 630 | 424.58 | 376.287 | 99 | 428.471 | 455.463 | 77.442 | 101.356 | 290.848 | 0 | 87.462 | 0 | 0 | 63.492 | 85.779 | 0 | 6.683 | 17.844 | 7.346 | 12.248 | 18.814 | 9.751 | 8.303 | 13.989 | 14.412 | 9.775 | 9.208 | 10.086 | 6.207 | 7.302 | 4.941 | 8.872 | 2.97 | 3.685 | 2.34 | 5.952 | 2.605 | 3.794 | 3.155 | 3.746 | 3.882 | 3.637 | 4.055 | 4.817 | 4.687 | 4.889 | 3.817 | 3.732 | 4.648 | 4.189 | 3.657 | 4.849 | 2.543 | 2.857 | 4.677 | 3.799 | 3.922 | 7.584 | 6.324 | 7.056 | 6.219 | 6.152 | 7.315 | 8.301 | 6.025 | 6.084 | 9.464 | 15.573 | 8.18 | 10.552 | 9.693 | 29.316 | 5.156 | 4.919 | 5.629 | 6.865 | 4.695 | 6.717 | 7.203 | 7.6 | 9.6 | 16.4 | 15 | 18.1 | 30.7 | 9.9 | 6.5 | 5.2 | 4.2 | 5.3 | 4.8 | 11.9 | 5.3 | 4.2 | 2.2 | 2.2 | 3.2 | 3.5 | 4.7 | 3.3 |
Short Term Debt
| 60 | 59 | 59 | 78 | 75 | 79 | 58 | 84 | 66 | 65 | 80 | 139 | 120 | 118 | 118 | 126 | 148 | 153 | 153 | 147 | 147 | 70.531 | 69.45 | 44.564 | 45.598 | 46.191 | 156.644 | 162.716 | 168.851 | 170.703 | 67.072 | 178.339 | 168.837 | 182.046 | 171.75 | 170.516 | 70.258 | 67.697 | 61.604 | 118.366 | 45.806 | 58.603 | 55.162 | 51.08 | 18.893 | 21.272 | 48.456 | 49.326 | 47.871 | 45.63 | 39.342 | 41.209 | 29.485 | 27.528 | 90.801 | 22.752 | 24.237 | 40.737 | 54.425 | 43.627 | 38.452 | 358.237 | 69.514 | 69.911 | 60.278 | 55.105 | 47.851 | 46.789 | 46.158 | 47.245 | 42.608 | 102.25 | 38.086 | 35.648 | 36.791 | 37.937 | 37.993 | 39.178 | 16.092 | 48.946 | 44.916 | 43.369 | 43.843 | 42.282 | 42.129 | 19.933 | 4.486 | 4.449 | 4.352 | 5.256 | 4.426 | 7.268 | 6.158 | 98.321 | 105.486 | 119.642 | 97.742 | 91.889 | 86.663 | 192.9 | 195.9 | 140.8 | 61.2 | 54.1 | 41 | 92.3 | 38.9 | 38.3 | 37.8 | 66.9 | 65.5 | 64 | 79.8 | 63.5 | 1.1 | 3.5 | 1.4 | 13.7 | 13.4 | 27.7 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.738 | 23.314 | 14.32 | 21.923 | 2.503 | 2.503 | 1.5 | 0 | 56.004 | 23.491 | 0 | 8.566 | 9.031 | 0 | 3.295 | 18.691 | 26.431 | 0 | 10.002 | 19.499 | 19.118 | 2.504 | 1.686 | 2.456 | 8.636 | 9.939 | 6.953 | 9.963 | 10.016 | 0 | 4.985 | 3.799 | 1.884 | 0.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.662 | 19.291 | 44.277 | 0 | 0 | 0 | 0 | 0 | 0 | 1.384 | 1.321 | 2.481 | 0 | 18.777 | 16.378 | 7.603 | 0 | 39.612 | 26.878 | 0 | 0 | 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
| 0 | 75 | 68 | 54 | 85 | 48 | 59 | 56 | 0 | -414 | 71 | 598 | 61 | 51 | -469 | 535 | -466 | -573 | -526 | 755 | -630 | -424.58 | -376.287 | 83.27 | -428.471 | -455.463 | -356.792 | 133.863 | 321.315 | 10.925 | 10.943 | 31.732 | 8.142 | 9.211 | 9.258 | 32.917 | 8.871 | 8.135 | 7.768 | 32.843 | 6.226 | 6.246 | 5.864 | 23.447 | 5.005 | 4.378 | 4.492 | 18.233 | 3.274 | 3.253 | 2.652 | 1.978 | 2.747 | 3.005 | 3.317 | 2.522 | 3.462 | 3.481 | 3.305 | 2.81 | 4.997 | 5.188 | 4.454 | 2.657 | 2.968 | 3.496 | 2.813 | 2.143 | 2.766 | 3.044 | 2.799 | 2.388 | 3.23 | 3.464 | 3.129 | 16.042 | 5.909 | 32.496 | 2.773 | 28.813 | 3.659 | 3.623 | 3.637 | 3.153 | 3.954 | 4.193 | 3.707 | 2.971 | 3.597 | 4.287 | 4.591 | 3.537 | 4.274 | 4.723 | 51.485 | 0 | 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
| 598 | 127.4 | 572 | 883 | 130 | 93 | 145 | 399 | 210 | 138 | 131 | 757 | 396 | 330 | 335 | 818 | 360 | 177 | 161 | 872 | 316 | 31.113 | 69.105 | 322.437 | 112.215 | 44.44 | 355.092 | 410.252 | -31.93 | 355.86 | 245.987 | 434.643 | 422.766 | 264.924 | 261.888 | 364.487 | 402.813 | 284.514 | 328.03 | 363.392 | 382.179 | 242.585 | 309.434 | 275.808 | 300.715 | 188.407 | 240.372 | 220.016 | 238.933 | 165.63 | 161.452 | 130.179 | 159.712 | 139.55 | 162.66 | 136.372 | 159.251 | 128.202 | 143.895 | 152.518 | 153.697 | 133.299 | 137.176 | 170.95 | 175.989 | 149.97 | 155.7 | 172.582 | 167.419 | 142.906 | 142.11 | 91.023 | 173.704 | 153.507 | 144.431 | 174.54 | 172.249 | 181.468 | 212.82 | 203.875 | 190.137 | 181.442 | 173.912 | 191.558 | 186.234 | 172.21 | 174.337 | 185.561 | 178.348 | 169.776 | 171.356 | 183.814 | 159.973 | 45.899 | 181.563 | 232.969 | 230.202 | 181.533 | 190.472 | 187.1 | 89.2 | 94.1 | 172.1 | 196.7 | 203.8 | 57.1 | 114.8 | 111.2 | 101.7 | 93.2 | 93.3 | 97.7 | 83.9 | 71.6 | 55.2 | 52.8 | 43.9 | 31.8 | 36.1 | 39.1 |
Total Current Liabilities
| 658 | 686 | 1,040 | 1,103 | 624 | 624 | 605 | 608 | 688 | 617 | 603 | 1,202 | 1,140 | 1,036 | 922 | 1,034 | 974 | 903 | 840 | 1,134 | 1,093 | 526.224 | 539.58 | 572.585 | 600.604 | 568.017 | 591.681 | 726.349 | 911.223 | 537.488 | 467.468 | 636.473 | 599.745 | 531.74 | 537.706 | 535.003 | 491.92 | 396.881 | 431.179 | 494.006 | 463.027 | 336.684 | 397.881 | 343.381 | 340.711 | 226.288 | 311.164 | 307.6 | 303.238 | 231.778 | 218.403 | 195.582 | 199.899 | 177.567 | 261.002 | 167.896 | 189.555 | 176.214 | 204.78 | 202.701 | 201.028 | 500.361 | 215.199 | 248.335 | 243.922 | 213.46 | 210.181 | 225.246 | 220.991 | 197.384 | 191.174 | 285.946 | 217.563 | 195.476 | 189.028 | 224.688 | 239.364 | 305.003 | 238.009 | 288.661 | 244.931 | 234.586 | 228.707 | 245.218 | 239.726 | 203.741 | 194.475 | 208.554 | 213.254 | 206.249 | 197.669 | 223.946 | 215.173 | 180.74 | 292.678 | 363.772 | 332.639 | 280.139 | 284.338 | 387.6 | 294.7 | 251.3 | 248.3 | 268.9 | 275.5 | 159.3 | 160.2 | 154.7 | 143.7 | 165.4 | 163.6 | 173.6 | 169 | 139.3 | 58.5 | 58.5 | 48.5 | 49 | 54.2 | 70.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4,228 | 4,238 | 4,249 | 4,270 | 4,285 | 4,324 | 4,369 | 4,355 | 4,382 | 4,392 | 4,519 | 12,444 | 12,645 | 12,655 | 12,670 | 12,691 | 12,587 | 12,532 | 13,439 | 12,551 | 12,571 | 3,921.642 | 4,034.922 | 3,849.891 | 3,869.658 | 3,875.348 | 3,887.025 | 3,931.782 | 3,901.782 | 3,910.585 | 4,031.363 | 4,043.294 | 4,052.509 | 4,016.168 | 4,032.038 | 3,704.86 | 3,836.617 | 3,841.635 | 3,867.033 | 3,812.975 | 3,758.987 | 3,073.98 | 2,990.688 | 3,004.252 | 2,456.005 | 2,427.9 | 2,222.406 | 2,224.053 | 1,678.918 | 1,682.701 | 1,327.856 | 1,137.191 | 1,174.087 | 1,159.496 | 1,166.02 | 1,218.906 | 1,222.14 | 1,256.585 | 1,283.674 | 1,322.681 | 1,260.623 | 959.573 | 1,263.284 | 1,292.367 | 1,336.059 | 1,331.805 | 1,322.272 | 1,297.56 | 1,308.135 | 1,310.734 | 1,304.663 | 1,311.373 | 1,369.611 | 1,374.479 | 1,423.54 | 1,412.801 | 1,427.81 | 1,452.456 | 1,611.143 | 1,571.346 | 1,635.171 | 1,632.557 | 1,648.08 | 1,664.534 | 1,671.883 | 1,716.61 | 1,325.915 | 1,318.69 | 1,352.371 | 1,434.01 | 1,381.509 | 1,678.362 | 1,421.352 | 1,615.115 | 1,545.362 | 1,510.57 | 1,686.128 | 1,813.457 | 1,767.301 | 1,798.7 | 2,673.1 | 2,385.9 | 2,257.5 | 2,473.1 | 2,485.9 | 1,694.5 | 1,593.7 | 1,242.4 | 901.3 | 1,109 | 1,051.1 | 1,224.2 | 1,209.8 | 1,182.9 | 414.6 | 414.6 | 400.4 | 317.5 | 426.8 | 318.6 |
Deferred Revenue Non-Current
| 0 | 114 | 119 | 124 | 7 | 7 | 139 | 144 | 0 | 0 | 159 | 164 | 169 | 174 | 0 | -666 | 0 | 541 | 557 | 1,117 | 1,405 | 40.894 | 45.445 | 50.06 | 58.774 | 45.157 | 49.38 | 41.909 | 46.026 | 42.072 | 48.278 | 53.836 | 57.724 | 45.11 | 51.033 | 56.921 | 60.313 | 49.586 | 55.013 | 60.605 | 68.116 | 28.217 | 29.71 | 34.681 | -2,758.919 | -2,668.943 | -2,452.094 | -2,457.518 | -245.277 | -243.513 | -241.62 | 27.625 | -235.413 | -226.087 | 0 | 0 | -199.101 | 0 | -183.95 | 0 | -194.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 0 | 0 | 0 | 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
| 306 | 263 | 258 | 775 | 376 | 387 | 407 | 610 | 465 | 360 | 395 | 602 | -169 | -174 | 0 | 666 | 0 | 455 | 429 | 407 | 361 | 415.579 | 414.873 | 413.253 | 444.94 | 441.707 | 498.719 | 515.236 | 661.745 | 601.078 | 605.167 | 609.317 | 612.961 | 587.289 | 551.518 | 585.072 | 583.613 | 584.883 | 591.245 | 602.243 | 592.866 | 321.945 | 300.938 | 311.041 | 302.914 | 241.043 | 229.688 | 233.465 | 245.277 | 243.513 | 241.62 | 247.552 | 235.413 | 226.087 | 216.248 | 210.335 | 199.101 | 193.217 | 183.95 | 177.219 | 194.989 | 191.615 | 185.355 | 199.204 | 345.608 | 329.949 | 321.297 | 313.364 | 290.888 | 278.357 | 274.96 | 282.317 | 284.186 | 294.547 | 286.902 | 278.399 | 263.833 | 258.866 | 223.914 | 216.937 | 206.812 | 204.361 | 189.498 | 190.614 | 181.804 | 171.946 | 170.436 | 173.209 | 233.485 | 223.49 | 217.336 | 233.679 | 258.404 | 264.912 | 253.323 | 255.088 | 235.045 | 236.092 | 234.458 | 233.9 | 184.7 | 184.7 | 184.7 | 184.7 | 127.2 | 36.2 | 24.1 | 24.1 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 164 | 224 | 222 | 491 | 214 | 225 | 85 | 450 | 240 | 438 | 258 | 601 | 426 | 451 | 726 | 842 | 599 | 558 | 474 | 1,584 | 717 | 161.222 | 125.68 | 549.296 | 126.658 | 111.053 | 114.443 | 76.737 | 104.02 | 115.413 | 116.426 | 116.148 | 114.307 | 101.586 | 106.038 | 107.702 | 700.649 | 689.517 | 706.827 | 739.848 | 717.799 | 401.125 | 379.177 | 392.397 | 404.719 | 303.197 | 298.245 | 297.49 | 70.487 | 68.531 | 70.577 | 47.204 | 79.809 | 69.455 | 72.499 | 45.869 | 81.341 | 84.197 | 91.917 | 105.034 | 104.682 | 103.248 | 114.044 | 139.325 | 132.944 | 119.411 | 133.355 | 132.644 | 143.991 | 138.606 | 150.719 | 125.632 | 135.024 | 137.691 | 128.973 | 147.73 | 144.75 | 101.215 | 114.797 | 160.901 | 188.357 | 178.145 | 214.193 | 232.645 | 256.711 | 255.409 | 72.679 | 92.394 | 108.788 | 55.655 | 63.91 | 253.35 | 82.83 | 217.622 | 184.465 | 153.703 | 112.566 | 91.214 | 103.975 | 20.5 | 25.2 | 219.8 | 89.5 | 108.3 | 126.5 | 51.6 | 54 | 66 | 80.5 | 51.6 | 54 | 67.8 | 82.7 | 53.4 | 33.5 | 33.5 | 51.6 | 24.2 | 22.6 | 22 |
Total Non-Current Liabilities
| 4,698 | 4,725 | 4,729 | 5,284 | 4,875 | 4,936 | 5,000 | 5,415 | 5,087 | 5,190 | 5,356 | 13,045 | 13,265 | 13,296 | 13,396 | 13,533 | 13,186 | 14,055 | 14,864 | 14,542 | 15,011 | 4,498.443 | 4,575.475 | 4,399.187 | 4,441.256 | 4,428.108 | 4,500.187 | 4,523.755 | 4,667.547 | 4,627.076 | 4,752.956 | 4,768.759 | 4,779.777 | 4,705.043 | 4,689.594 | 4,397.634 | 4,537.266 | 4,537.841 | 4,573.86 | 4,552.823 | 4,476.786 | 3,475.105 | 3,369.865 | 3,398.387 | 2,860.724 | 2,731.097 | 2,520.651 | 2,522.15 | 1,994.682 | 1,994.745 | 1,640.053 | 1,487.197 | 1,489.309 | 1,455.038 | 1,454.767 | 1,475.11 | 1,502.582 | 1,533.999 | 1,559.541 | 1,597.242 | 1,560.294 | 1,254.436 | 1,562.683 | 1,635.743 | 1,814.611 | 1,781.165 | 1,776.924 | 1,743.568 | 1,743.014 | 1,727.697 | 1,730.342 | 1,719.322 | 1,788.821 | 1,806.717 | 1,839.415 | 1,837.982 | 1,836.393 | 1,812.537 | 1,949.854 | 1,949.184 | 2,030.34 | 2,015.063 | 2,051.771 | 2,087.793 | 2,110.398 | 2,143.965 | 2,169.03 | 2,184.293 | 2,294.644 | 2,313.155 | 2,262.755 | 2,365.391 | 2,362.586 | 2,097.649 | 1,983.15 | 1,919.361 | 2,033.739 | 2,140.763 | 2,105.734 | 2,053.1 | 2,883 | 2,790.4 | 2,531.7 | 2,766.1 | 2,739.6 | 1,782.3 | 1,671.8 | 1,332.5 | 981.8 | 1,160.6 | 1,105.1 | 1,292.5 | 1,292.5 | 1,236.3 | 448.1 | 448.1 | 452 | 341.7 | 449.4 | 340.6 |
Total Liabilities
| 5,356 | 5,411 | 5,769 | 6,387 | 5,499 | 5,560 | 5,605 | 6,023 | 5,775 | 5,807 | 5,959 | 14,247 | 14,405 | 14,332 | 14,318 | 14,567 | 14,160 | 14,958 | 15,704 | 15,676 | 16,104 | 5,024.667 | 5,115.055 | 4,971.772 | 5,041.86 | 4,996.125 | 5,091.868 | 5,250.104 | 5,578.77 | 5,164.564 | 5,220.424 | 5,405.232 | 5,379.522 | 5,236.783 | 5,227.3 | 4,932.637 | 5,029.186 | 4,934.722 | 5,005.039 | 5,046.829 | 4,939.813 | 3,811.789 | 3,767.746 | 3,741.768 | 3,201.435 | 2,957.385 | 2,831.815 | 2,829.75 | 2,297.92 | 2,226.523 | 1,858.456 | 1,682.779 | 1,689.208 | 1,632.605 | 1,715.769 | 1,643.006 | 1,692.137 | 1,710.213 | 1,764.321 | 1,799.943 | 1,761.322 | 1,754.797 | 1,777.882 | 1,884.078 | 2,058.533 | 1,994.625 | 1,987.105 | 1,968.814 | 1,964.005 | 1,925.081 | 1,921.516 | 2,005.268 | 2,006.384 | 2,002.193 | 2,028.443 | 2,062.67 | 2,075.757 | 2,117.54 | 2,187.863 | 2,237.845 | 2,275.271 | 2,249.649 | 2,280.478 | 2,333.011 | 2,350.124 | 2,347.706 | 2,363.505 | 2,392.847 | 2,507.898 | 2,519.404 | 2,460.424 | 2,589.337 | 2,577.759 | 2,278.389 | 2,275.828 | 2,283.133 | 2,366.378 | 2,420.902 | 2,390.072 | 2,440.7 | 3,177.7 | 3,041.7 | 2,780 | 3,035 | 3,015.1 | 1,941.6 | 1,832 | 1,487.2 | 1,125.5 | 1,326 | 1,268.7 | 1,466.1 | 1,461.5 | 1,375.6 | 506.6 | 506.6 | 500.5 | 390.7 | 503.6 | 410.7 |
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 | 0.423 | 0.423 | 0.423 | 0.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.277 | 0.287 | 0.371 | 0.455 | 0 | 0 | 0 | 0 | 7.826 | 7.36 | 7.473 | 16.89 | 8.967 | 9.964 | 10.351 | 0 | 7.626 | 7.678 | 0 | 0 | 8.571 | 0.068 | 9.343 | 0.213 | 11.431 | 0.39 | 0.442 | 0.495 | 0 | 0 | 0 | 0 | 0.297 | 0.356 | 0.415 | 0.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0.033 | 0.033 | 0.034 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.92 | 0.917 | 0.946 | 1.007 | 1.023 | 1.022 | 1.018 | 1.017 | 1.027 | 1.026 | 0.903 | 0.914 | 0.946 | 0.95 | 0.947 | 0.947 | 0.954 | 0.954 | 0.955 | 0.965 | 0.974 | 0.973 | 1.001 | 1.002 | 0.997 | 0.817 | 0.812 | 0.812 | 0.812 | 0.811 | 0.809 | 0.809 | 0.809 | 0.809 | 0.804 | 0.803 | 0.803 | 0.803 | 0.799 | 0.798 | 0.796 | 0.795 | 0.81 | 0.85 | 0.877 | 0.875 | 0.873 | 0.873 | 0.873 | 0.87 | 0.859 | 0.857 | 0.857 | 0.856 | 0.854 | 0.854 | 0.853 | 0.853 | 0.851 | 0.851 | 0.856 | 0.86 | 0.858 | 0.857 | 0.856 | 0.855 | 0.856 | 0.847 | 0.847 | 0.846 | 0.843 | 0.843 | 0.842 | 0.847 | 0.845 | 0.894 | 0.914 | 0.933 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -674 | -227 | -227 | -234 | 122 | 184 | 289 | 122 | 84 | 79 | 109 | -2,460 | -2,357 | -2,360 | -2,013 | -1,986 | -2,438 | 832 | 596 | 492 | 467 | 544.824 | 520.936 | 517.62 | 330.78 | 285.316 | 275.676 | 248.845 | -176.37 | -188.701 | -214.859 | -255.804 | -360.459 | -394.418 | -426.731 | -437.029 | -479.6 | -507.215 | -537.253 | -545.82 | -625.484 | -657.787 | -684.534 | -696.996 | -684.47 | -705.846 | -708.748 | -713.697 | -680.092 | -694.296 | -714.74 | -734.511 | -747.793 | -757.319 | -766.265 | -771.953 | -770.807 | -785.083 | -802.356 | -813.876 | -746.116 | -761.054 | -763.837 | -669.417 | -370.539 | -365.368 | -361.254 | -360.324 | -358.174 | -355.1 | -344.326 | -328.406 | -329.158 | -341.077 | -366.539 | -369.214 | -360.01 | -385.235 | -521.916 | -526.463 | -519.252 | -518.135 | -536.215 | -533.916 | -549.936 | -553.811 | -551.894 | -547.958 | -46.708 | -22.679 | -18.668 | 26.886 | 73.003 | 105.45 | 125.757 | 164.958 | 108.416 | 92.157 | 93.535 | 97.9 | -78.9 | -65 | -63.7 | -59.5 | -46.4 | -41.6 | -38.1 | -32.3 | -25 | -24.8 | -26.5 | -18.9 | -21.9 | -20.9 | 0 | -20.1 | -24.5 | -19.6 | -22.6 | -20.4 |
Accumulated Other Comprehensive Income/Loss
| -2 | 6 | 5 | 1 | 9 | 7 | -2 | 1 | -2 | -2 | -2 | -2 | -4 | -5 | -2 | -10 | -11 | -11 | -2 | -2 | -1 | -0.784 | -0.784 | -0.784 | -1.423 | -1.423 | -1.423 | -1.423 | -0.807 | -0.807 | -0.807 | -0.807 | -0.834 | -0.834 | -0.834 | -0.834 | -6.277 | -6.287 | -6.371 | -6.455 | -2.693 | -1.869 | -2.514 | -2.553 | -5.109 | -5.071 | -5.032 | -4.993 | -4.602 | -4.659 | -4.744 | -4.848 | -3.792 | -3.833 | -3.873 | -3.914 | -3.996 | -4.068 | -4.141 | -4.213 | -3.337 | -3.39 | -3.442 | -3.495 | -1.684 | -1.732 | -1.78 | -1.931 | -2.297 | -2.356 | -2.415 | -2.475 | -277.92 | -277.92 | -277.92 | -277.92 | -245.555 | -245.555 | -245.555 | -0.005 | -0.007 | -0.01 | -0.311 | -0.56 | -0.84 | -1.12 | -1.4 | -1.68 | -3.067 | -3.603 | -2.6 | -2.705 | -5.99 | -4.02 | -3.709 | -1.062 | -0.828 | -111.242 | -98.26 | -90 | -82.2 | -86.3 | -78.2 | -69.3 | -54.5 | -54.5 | -51.8 | -47.1 | -12.8 | -8.3 | -4.2 | -20.1 | -27 | -23.5 | -21.5 | -20.1 | -16.2 | -16.2 | -16.2 | -16.2 |
Other Total Stockholders Equity
| -67 | 560 | 554 | 517 | 514 | 510 | 602 | 624 | 623 | 628 | 657 | 691 | 747 | 740 | 735 | 721 | 711 | 787 | 864 | 1,011 | 1,028 | 1,024.155 | 1,038.332 | 1,121.054 | 1,293.169 | 1,336.251 | 1,332.432 | 1,320.298 | 1,318.155 | 1,346.657 | 1,343.793 | 843.691 | 876.895 | 964.818 | 973.663 | 962.726 | 961.709 | 981.607 | 979.914 | 979.202 | 1,001.947 | 1,021.46 | 1,018.869 | 1,094.918 | 1,097.098 | 1,088.639 | 608.235 | 617.825 | 622.133 | 631.861 | 631.462 | 617.375 | 625.418 | 625.036 | 616.6 | 609.64 | 618.027 | 609.136 | 617.927 | 605.34 | 616.481 | 604.96 | 604.637 | 605.865 | 601.552 | 617.425 | 616.295 | 614.156 | 613.894 | 613.579 | 610.437 | 596.667 | 595.372 | 595.213 | 592.059 | 565.554 | 590.158 | 589.851 | 753.885 | 752.135 | 751.746 | 758.177 | 765.495 | 762.588 | 761.507 | 760.996 | 760.297 | 759.927 | 752.708 | 752.198 | 750.086 | -12,768.133 | 749.025 | 746.264 | 749.979 | 747.754 | 802.1 | 825.419 | 842.993 | 876 | 881.6 | 877.9 | 955.7 | 874.5 | 930 | 968.3 | 629 | 622.7 | 589.3 | 265.7 | 268 | 276.3 | 293.1 | 304 | 117.8 | 136.6 | 132.7 | 132.8 | 21.1 | 21 |
Total Shareholders Equity
| -743 | 340 | 333 | 285 | 646 | 702 | 890 | 748 | 706 | 706 | 765 | -1,770 | -1,613 | -1,624 | -1,279 | -1,274 | -1,737 | 1,609 | 1,459 | 1,502 | 1,495 | 1,569.115 | 1,559.401 | 1,638.836 | 1,623.533 | 1,621.167 | 1,607.707 | 1,568.738 | 1,141.995 | 1,158.176 | 1,129.153 | 587.983 | 516.516 | 570.512 | 547.048 | 525.81 | 476.779 | 469.059 | 437.244 | 427.882 | 374.735 | 362.778 | 332.794 | 396.37 | 416.238 | 386.008 | -97.287 | -100.053 | -52.384 | -66.282 | -87.211 | -121.175 | -125.358 | -135.307 | -152.729 | -165.423 | -155.973 | -179.212 | -187.767 | -211.95 | -132.174 | -158.688 | -161.847 | -83.703 | 230.179 | 251.202 | 254.136 | 252.774 | 254.296 | 256.996 | 264.566 | 266.645 | 267.071 | 254.993 | 226.376 | 222.017 | 231.002 | 205.469 | 232.855 | 226.551 | 233.371 | 240.922 | 229.864 | 229.005 | 211.623 | 206.956 | 207.893 | 211.18 | 703.815 | 726.798 | 729.699 | 771.96 | 816.916 | 848.571 | 872.909 | 912.53 | 910.617 | 918.525 | 937.496 | 974.9 | 803.7 | 813.9 | 813.8 | 816 | 829.1 | 872.2 | 539.1 | 543.3 | 551.5 | 232.6 | 237.3 | 237.3 | 244.2 | 259.6 | 96.3 | 96.4 | 92 | 97 | -17.7 | -15.6 |
Total Equity
| -810 | 275 | 269 | 221 | 584 | 641 | 831 | 681 | 830 | 642 | 703 | -1,706 | -1,560 | -1,552 | -1,186 | -1,185 | -1,677 | 1,811 | 1,656 | 1,694 | 1,675 | 1,528.999 | 1,519.153 | 1,600.32 | 1,585.554 | 1,585.418 | 1,571.543 | 1,534.366 | 1,108.299 | 1,124.972 | 1,096.899 | 557.936 | 486.666 | 542.894 | 519.898 | 499.678 | 451.261 | 446.259 | 412.44 | 405.343 | 354.443 | 370.173 | 342.367 | 405.704 | 423.955 | 393.297 | -89.846 | -83.156 | -43.019 | -55.977 | -76.604 | -111.362 | -117.524 | -127.462 | -144.579 | -157.082 | -147.398 | -170.368 | -178.565 | -202.222 | -121.08 | -148.656 | -151.618 | -67.401 | 247.193 | 269.402 | 271.857 | 255.841 | 255.394 | 257.701 | 265.29 | 267.33 | 267.799 | 255.816 | 227.142 | 222.983 | 236.784 | 211.621 | 233.826 | 227.818 | 236.442 | 244.261 | 233.407 | 231.571 | 214.314 | 209.624 | 210.587 | 213.926 | 715.203 | 738.338 | 741.229 | 776.294 | 820.832 | 1,052.74 | 1,077.614 | 1,117.507 | 1,115.939 | 1,122.213 | 1,141.395 | 1,178.8 | 807.3 | 817.5 | 1,017.4 | 819.6 | 832.7 | 875.9 | 542.8 | 547 | 755.3 | 436.5 | 441.2 | 241.2 | 248.2 | 263.6 | 98.7 | 98.7 | 94.4 | 99.4 | -15.3 | -13.2 |
Total Liabilities & Shareholders Equity
| 4,613 | 5,686 | 6,038 | 6,608 | 6,083 | 6,201 | 6,436 | 6,704 | 6,605 | 6,449 | 6,662 | 12,541 | 12,845 | 12,780 | 13,132 | 13,382 | 12,483 | 16,769 | 17,360 | 17,370 | 17,779 | 6,553.666 | 6,634.208 | 6,572.092 | 6,627.414 | 6,581.543 | 6,663.411 | 6,784.47 | 6,687.069 | 6,289.536 | 6,317.323 | 5,963.168 | 5,866.188 | 5,779.677 | 5,747.198 | 5,432.315 | 5,480.447 | 5,380.981 | 5,417.479 | 5,452.172 | 5,294.256 | 4,181.962 | 4,110.113 | 4,147.472 | 3,617.673 | 3,343.393 | 2,734.528 | 2,729.697 | 2,245.536 | 2,160.241 | 1,771.245 | 1,571.417 | 1,563.85 | 1,497.298 | 1,571.19 | 1,485.924 | 1,536.164 | 1,539.845 | 1,576.554 | 1,597.721 | 1,629.148 | 1,606.141 | 1,626.264 | 1,816.677 | 2,305.726 | 2,264.027 | 2,258.962 | 2,224.655 | 2,219.399 | 2,182.782 | 2,186.806 | 2,272.598 | 2,274.183 | 2,258.009 | 2,255.585 | 2,285.653 | 2,312.541 | 2,329.161 | 2,421.689 | 2,465.663 | 2,511.713 | 2,493.91 | 2,513.885 | 2,564.582 | 2,564.438 | 2,557.33 | 2,574.092 | 2,606.773 | 3,223.101 | 3,257.742 | 3,201.653 | 3,365.631 | 3,398.591 | 3,331.129 | 3,353.442 | 3,400.64 | 3,482.317 | 3,543.115 | 3,531.467 | 3,619.5 | 3,985 | 3,859.2 | 3,797.4 | 3,854.6 | 3,847.8 | 2,817.5 | 2,374.8 | 2,034.2 | 1,880.8 | 1,762.5 | 1,709.9 | 1,707.3 | 1,709.7 | 1,639.2 | 605.3 | 605.3 | 594.9 | 490.1 | 488.3 | 397.5 |