SkyWest, Inc.
NASDAQ:SKYW
103.77 (USD) • At close December 26, 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 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q1 | 1988 Q1 | 1987 Q1 | 1986 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 177.609 | 141.76 | 179.979 | 148.277 | 125.33 | 114.433 | 74.524 | 102.984 | 38.85 | 96.071 | 246.001 | 258.421 | 271.831 | 345.854 | 231.005 | 215.723 | 418.228 | 452.247 | 289.544 | 87.206 | 307.909 | 253.661 | 290.885 | 328.384 | 324.561 | 175.728 | 251.447 | 181.792 | 98.085 | 143.448 | 95.441 | 146.766 | 49.767 | 227.982 | 246.765 | 203.035 | 126.744 | 171.165 | 91.108 | 132.275 | 151.393 | 69.791 | 82.603 | 170.636 | 267.746 | 140.546 | 143.075 | 133.772 | 136.458 | 108.714 | 98.946 | 129.526 | 84.598 | 139.131 | 127.74 | 112.338 | 82.774 | 59.18 | 64.441 | 76.414 | 108.199 | 132.985 | 137.326 | 125.892 | 152.194 | 207.399 | 240.126 | 122.802 | 170.15 | 392.117 | 442.024 | 415.454 | 380.332 | 239.715 | 147.407 | 140.614 | 110.595 | 120.812 | 99.784 | 113.02 | 44.406 | 70.485 | 61.682 | 112.407 | 145.491 | 96.937 | 101.38 | 130.96 | 85.203 | 76.078 | 62.226 | 150.791 | 25.905 | 38.728 | 27.202 | 66.19 | 125.769 | 34.751 | 24.544 | 35.7 | 23.4 | 26 | 52.2 | 171.6 | 166.6 | 118.5 | 139.8 | 70.4 | 56 | 48.6 | 37.8 | 38.5 | 40.9 | 31.6 | 24.5 | 36.7 | 31.1 | 28.2 | 27.4 | 34.5 | 48.3 | 57.8 | 56.4 | 24.4 | 15.5 | 35.3 | 9.8 | 10.6 | 9.7 | 9.2 | 8.7 | 6.7 | 8.2 | 8.2 | 8.5 | 7.1 | 7.6 | 7.3 | 6.9 | 8.8 | 8.1 | 9.3 | 5.9 | 7.6 | 2.7 |
Short Term Investments
| 658.433 | 692.509 | 641.185 | 686.946 | 694.171 | 747.916 | 861.335 | 944.231 | 965.347 | 878.608 | 610.45 | 601.989 | 640.673 | 609.821 | 605.438 | 610.185 | 403.793 | 309.823 | 288.351 | 432.966 | 263.597 | 295.9 | 253.397 | 360.945 | 380.242 | 473.362 | 394.08 | 503.503 | 569.08 | 482.809 | 482.764 | 409.898 | 506.17 | 276.577 | 187.323 | 286.668 | 429.806 | 322.05 | 377.645 | 415.273 | 392.69 | 384.944 | 447.908 | 487.239 | 440.468 | 505.516 | 468.864 | 556.117 | 583.171 | 501.332 | 464.918 | 497.552 | 620.101 | 523.672 | 556.603 | 670.739 | 793.954 | 680.439 | 654.511 | 645.301 | 695.937 | 587.967 | 548.65 | 568.567 | 566.688 | 451.173 | 362.699 | 522.925 | 543.513 | 268.283 | 224.828 | 220.076 | 192.573 | 167.939 | 175.805 | 159.054 | 193.167 | 417.293 | 426.23 | 427.517 | 444.191 | 397.59 | 385.243 | 358.827 | 344.507 | 330.704 | 285.961 | 294.464 | 313.222 | 287.642 | 245.775 | 0 | 260.948 | 248.835 | 252.827 | 227.44 | 184.367 | 154.924 | 146.804 | 160.5 | 159.7 | 127.1 | 109.6 | 1.8 | 13.9 | 14.4 | 14.6 | 17.9 | 16.2 | 18 | 18 | 18.5 | 16 | 18 | 19.1 | 18.2 | 21.3 | 21.5 | 21.3 | 21.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 836.042 | 834.269 | 821.164 | 835.223 | 819.501 | 862.349 | 935.859 | 1,047.215 | 1,004.197 | 974.679 | 856.451 | 860.41 | 912.504 | 955.675 | 836.443 | 825.908 | 822.021 | 762.07 | 577.895 | 520.172 | 571.506 | 549.561 | 544.282 | 689.329 | 704.803 | 649.09 | 645.527 | 685.295 | 667.165 | 626.257 | 578.205 | 556.664 | 555.937 | 504.559 | 434.088 | 489.703 | 556.55 | 493.215 | 468.753 | 547.548 | 544.083 | 454.735 | 530.511 | 657.875 | 708.214 | 646.062 | 611.939 | 689.889 | 719.629 | 610.046 | 563.864 | 627.078 | 704.699 | 662.803 | 684.343 | 783.077 | 876.728 | 739.619 | 718.952 | 721.715 | 804.136 | 720.952 | 685.976 | 694.459 | 718.882 | 658.572 | 602.825 | 645.727 | 713.663 | 660.4 | 666.852 | 635.53 | 572.905 | 407.654 | 323.212 | 299.668 | 303.762 | 538.105 | 526.014 | 540.537 | 488.597 | 468.075 | 446.925 | 471.234 | 489.998 | 427.641 | 387.341 | 425.424 | 398.425 | 363.72 | 308.001 | 150.791 | 286.853 | 287.563 | 280.029 | 293.63 | 310.136 | 189.675 | 171.348 | 196.2 | 183.1 | 153.1 | 161.8 | 173.4 | 180.5 | 132.9 | 154.4 | 88.3 | 72.2 | 66.6 | 55.8 | 57 | 56.9 | 49.6 | 43.6 | 54.9 | 52.4 | 49.7 | 48.7 | 55.7 | 48.3 | 57.8 | 56.4 | 24.4 | 15.5 | 35.3 | 9.8 | 10.6 | 9.7 | 9.2 | 8.7 | 6.7 | 8.2 | 8.2 | 8.5 | 7.1 | 7.6 | 7.3 | 6.9 | 8.8 | 8.1 | 9.3 | 5.9 | 7.6 | 2.7 |
Net Receivables
| 111.199 | 103.872 | 86.982 | 84.054 | 122.244 | 111.906 | 101.036 | 110.423 | 72.836 | 75.963 | 68.039 | 65.348 | 56.32 | 55.908 | 43.666 | 34.462 | 36.447 | 61.413 | 56.142 | 94.118 | 102.01 | 103.31 | 99.625 | 90.13 | 80.351 | 82.355 | 69.923 | 48.047 | 40.337 | 38.017 | 38.558 | 53.905 | 53.956 | 62.38 | 80.053 | 62.162 | 64.702 | 71.827 | 71.816 | 83.099 | 92.662 | 118.584 | 121.13 | 111.186 | 94.806 | 86.892 | 135.833 | 130.102 | 126.81 | 139.546 | 148.328 | 132.078 | 137.385 | 151.542 | 135.384 | 113.563 | 123.892 | 125.393 | 117.287 | 124.51 | 78.618 | 98.444 | 73.984 | 70.326 | 83.554 | 107.021 | 72.304 | 104.33 | 97.648 | 59.56 | 42.168 | 31.25 | 40.371 | 57.601 | 34.552 | 40.801 | 40.601 | 30.114 | 34.527 | 36.963 | 94.401 | 84.768 | 81.64 | 75.1 | 14.642 | 26.291 | 26.561 | 26.341 | 20.289 | 35.557 | 27.755 | 0 | 32.962 | 16.21 | 15.928 | 17.23 | 18.73 | 13.801 | 9.512 | 5.1 | 6.6 | 23.7 | 13.3 | 8.2 | 12.5 | 15.6 | 9 | 7.2 | 9.9 | 8.6 | 10.9 | 8.2 | 10.8 | 13.1 | 12.9 | 8.7 | 11.1 | 10.1 | 7 | 6.7 | 9.2 | 11.9 | 9.8 | 7.3 | 7 | 6.4 | 8.3 | 5.3 | 5.5 | 6 | 5.9 | 5 | 5.7 | 6.7 | 5.8 | 4.3 | 4.9 | 5.9 | 5.7 | 3.1 | 4 | 4.3 | 3.2 | 5 | 4 |
Inventory
| 136.48 | 134.382 | 129.866 | 127.114 | 127.129 | 123.572 | 122.426 | 123.209 | 118.728 | 115.142 | 110.041 | 104.093 | 98.763 | 97.987 | 95.38 | 91.196 | 92.35 | 97.782 | 104.8 | 110.503 | 111.941 | 109.844 | 112.566 | 127.69 | 124.037 | 118.901 | 117.217 | 119.755 | 121.235 | 118.476 | 119.608 | 118.509 | 142.872 | 140.881 | 140.595 | 140.312 | 140.109 | 139.671 | 139.316 | 137.452 | 150.133 | 145.667 | 143.346 | 138.094 | 132.871 | 129.206 | 119.228 | 113.581 | 113.704 | 114.076 | 118.62 | 115.211 | 113.4 | 112.664 | 107.989 | 106.572 | 92.606 | 90.088 | 90.469 | 89.876 | 102.95 | 103.915 | 104.713 | 104.383 | 108.087 | 111.454 | 108.413 | 105.738 | 99.593 | 94.551 | 94.74 | 85.16 | 82.628 | 74.195 | 72.226 | 68.611 | 58.571 | 34.52 | 34.1 | 33.922 | 33.244 | 31.122 | 27.266 | 26.08 | 26.142 | 25.869 | 26.345 | 27.033 | 25.887 | 23.912 | 22.724 | -4.301 | 21.502 | 20.907 | 20.069 | 18.982 | 18.612 | 17.215 | 16.195 | 15.5 | 15.6 | 14.9 | 13.9 | 12.9 | 18.1 | 13.8 | 8.4 | 11.3 | 11.3 | 10.9 | 10 | 10.5 | 9.4 | 9.2 | 8.9 | 8.9 | 8.3 | 7.2 | 7.2 | 6.6 | 6.8 | 6.7 | 5.9 | 5.9 | 5.6 | 6.1 | 6.1 | 6.2 | 6.1 | 6.3 | 6.3 | 6.4 | 6.6 | 7 | 7.4 | 6.1 | 5.9 | 5.6 | 4.9 | 5.3 | 5.3 | 4.7 | 3.1 | 2.1 | 1.2 |
Other Current Assets
| 50.496 | 42.633 | 31.349 | 85.505 | 93.122 | 85.306 | 92.647 | 90.434 | 66.428 | 51.1 | 37.438 | 38.742 | 29.08 | 21.263 | 23.292 | 31.236 | 26.46 | 24.584 | 30.131 | 35.553 | 24.932 | 17.216 | 24.921 | 113.645 | 142.881 | 124.879 | 119.956 | 142.036 | 165.395 | 164.259 | 180.215 | 188.714 | 372.072 | 320.198 | 329.955 | 325.393 | 597.024 | 626.372 | 604.79 | 321.402 | 550.215 | 596.734 | 614.778 | 557.282 | 543.711 | 573.932 | 546.124 | 500.468 | 432.299 | 460.087 | 469.198 | 406.097 | 374.357 | 397.992 | 409.418 | 366.353 | 322.462 | 345.311 | 354.079 | 317.998 | 322.103 | 350.855 | 369.927 | 351.5 | 346.548 | 348.039 | 372.679 | 354.344 | 276.586 | 359.453 | 385.152 | 343.514 | 327.094 | 327.371 | 345.405 | 284.552 | 332.493 | 144.595 | 148.838 | 100.915 | 100.225 | 102.002 | 118.507 | 97.954 | 67.516 | 65.559 | 67.857 | 34.435 | 41.115 | 40.253 | 44.313 | 0 | 34.018 | 34.506 | 38.966 | 24.756 | 32.56 | 31.493 | 36.771 | 23.4 | 27.9 | 27.3 | 27.7 | 12.4 | 19.8 | 14.9 | 18 | 9.6 | 12.3 | 10.9 | 13.6 | 9.2 | 11 | 13.2 | 11.1 | 6.5 | 7.8 | 8.3 | 8.7 | 5.8 | 28.4 | 14.8 | 15 | 14.9 | 15.4 | 6.3 | 4 | 4.6 | 4 | 3.4 | 3.4 | 3.6 | 3.6 | 3.2 | 2.3 | 8.3 | 8.4 | 8.5 | 7.8 | 8.2 | 8 | 1.6 | 1.8 | 2.9 | 0.6 |
Total Current Assets
| 1,134.217 | 1,115.156 | 1,069.361 | 1,131.896 | 1,161.996 | 1,183.133 | 1,251.968 | 1,371.281 | 1,262.189 | 1,216.884 | 1,071.969 | 1,068.593 | 1,096.667 | 1,130.833 | 998.781 | 982.802 | 977.278 | 945.849 | 768.968 | 760.346 | 810.389 | 779.931 | 781.394 | 1,020.794 | 1,052.072 | 975.225 | 952.623 | 995.133 | 994.132 | 947.009 | 916.586 | 917.792 | 1,124.837 | 1,028.018 | 984.691 | 1,017.57 | 1,358.385 | 1,331.085 | 1,284.675 | 1,089.501 | 1,337.093 | 1,315.72 | 1,409.765 | 1,464.437 | 1,479.602 | 1,436.092 | 1,413.124 | 1,434.04 | 1,392.442 | 1,323.755 | 1,300.01 | 1,280.464 | 1,329.841 | 1,325.001 | 1,337.134 | 1,369.565 | 1,415.688 | 1,300.411 | 1,280.787 | 1,254.099 | 1,307.807 | 1,274.166 | 1,234.6 | 1,220.668 | 1,257.071 | 1,225.086 | 1,156.221 | 1,210.139 | 1,187.49 | 1,173.964 | 1,188.912 | 1,095.454 | 1,022.998 | 866.821 | 775.395 | 693.632 | 735.427 | 747.334 | 743.479 | 712.337 | 716.467 | 685.967 | 674.338 | 670.368 | 598.298 | 545.36 | 508.104 | 513.233 | 485.716 | 463.442 | 402.793 | 146.49 | 375.335 | 359.186 | 354.992 | 354.598 | 380.038 | 252.184 | 233.826 | 240.2 | 233.2 | 219 | 216.7 | 206.9 | 230.9 | 177.2 | 189.8 | 116.4 | 105.7 | 97 | 90.3 | 84.9 | 88.1 | 85.1 | 76.5 | 79 | 79.6 | 75.3 | 71.6 | 74.8 | 92.7 | 91.2 | 87.1 | 52.5 | 43.5 | 54.1 | 28.2 | 26.7 | 25.3 | 24.9 | 24.3 | 21.7 | 24.1 | 25.1 | 24 | 25.8 | 26.8 | 27.3 | 25.3 | 25.4 | 25.4 | 19.9 | 14 | 17.6 | 8.5 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5,502.571 | 5,517.109 | 5,576.724 | 5,569.694 | 5,584.171 | 5,583.946 | 5,657.832 | 5,700.408 | 5,831.48 | 5,767.821 | 5,752.677 | 5,737.115 | 5,534.033 | 5,546.498 | 5,587.685 | 5,644.41 | 5,504.185 | 5,636.712 | 5,720.436 | 5,730.69 | 5,623.398 | 5,627.749 | 5,616.466 | 5,005.744 | 4,875.267 | 4,659.204 | 4,375.204 | 4,183.003 | 4,142.264 | 4,134.517 | 3,928.303 | 3,821.697 | 3,894.107 | 3,657.446 | 3,502.575 | 3,470.747 | 3,471.631 | 3,405.404 | 3,219.4 | 3,021.188 | 2,958.705 | 2,838.975 | 2,665.187 | 2,651.793 | 2,664.252 | 2,677.801 | 2,679.185 | 2,710.996 | 2,747.866 | 2,797.236 | 2,842.12 | 2,883.475 | 2,877.853 | 2,877.658 | 2,918.834 | 2,942.819 | 2,848.118 | 2,884.443 | 2,926.385 | 2,879.706 | 2,737.063 | 2,706.343 | 2,679.906 | 2,709.375 | 2,663.122 | 2,695.406 | 2,712.039 | 2,700.589 | 2,705.6 | 2,723.827 | 2,686.187 | 2,558.453 | 2,511.408 | 2,496.484 | 2,517.094 | 2,552.522 | 2,553.636 | 1,028.91 | 988.613 | 932.547 | 898.951 | 909.3 | 900.406 | 843.918 | 696.228 | 839.588 | 679.653 | 455.998 | 544.274 | 439.062 | 437.558 | 0.517 | 363.716 | 358.083 | 337.996 | 312.187 | 259.228 | 260.734 | 233.954 | 217 | 216.6 | 216.4 | 198.9 | 174.2 | 149.8 | 173.1 | 114.7 | 140.3 | 145.3 | 147.9 | 137.7 | 142.1 | 144.4 | 144.5 | 145.1 | 143 | 113.7 | 111.9 | 110.2 | 100.5 | 98.3 | 94.8 | 90 | 86.8 | 81.4 | 71.7 | 56.5 | 53.5 | 54.1 | 53 | 46 | 47.2 | 46.9 | 46.5 | 46.9 | 47.1 | 46.9 | 46.5 | 41.2 | 40.4 | 41.7 | 41.5 | 43.9 | 29 | 9.6 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.121 | 7.124 | 7.686 | 8.249 | 8.811 | 9.374 | 9.936 | 10.499 | 11.061 | 11.623 | 12.186 | 12.748 | 13.311 | 13.873 | 14.436 | 14.998 | 15.56 | 16.123 | 16.685 | 17.248 | 17.81 | 18.373 | 18.935 | 19.497 | 20.06 | 20.622 | 21.185 | 21.747 | 22.31 | 22.872 | 23.434 | 23.997 | 24.559 | 25.122 | 25.684 | 26.247 | 26.809 | 27.372 | 27.935 | 28.498 | 29.06 | 29.623 | 30.186 | 30.748 | 31.497 | 31.874 | 32.436 | 33.043 | 34.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.121 | 7.124 | 7.686 | 8.249 | 8.811 | 9.374 | 9.936 | 10.499 | 11.061 | 11.623 | 12.186 | 12.748 | 13.311 | 13.873 | 14.436 | 14.998 | 15.56 | 16.123 | 16.685 | 17.248 | 17.81 | 18.373 | 18.935 | 19.497 | 20.06 | 20.622 | 21.185 | 21.747 | 22.31 | 22.872 | 23.434 | 23.997 | 24.559 | 25.122 | 25.684 | 26.247 | 26.809 | 27.372 | 27.935 | 28.498 | 29.06 | 29.623 | 30.186 | 30.748 | 31.497 | 31.874 | 32.436 | 33.043 | 34.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 319.812 | 330.174 | 336.658 | 324.703 | 312.951 | 348.695 | 323.961 | 342.864 | 360.535 | 351.942 | 324.312 | 320.239 | 309.802 | 314.432 | 308.219 | 260.41 | 277.131 | 190.822 | 172.007 | 166.093 | 163.872 | 172.339 | 146.672 | 286.674 | 257.521 | 278.664 | 272.36 | 296.264 | 246.929 | 271.963 | 275.781 | 260.228 | 272.009 | 302.047 | 315.856 | 283.168 | 85.366 | 90.442 | 97.247 | 286.491 | 88.523 | 111.273 | 112.639 | 101.991 | 105.98 | 110.054 | 111.392 | 92.353 | 90.733 | 99.446 | 104.592 | 98.472 | 109.06 | 116.46 | 122.163 | 112.379 | 110.048 | 159.244 | 168.403 | 153 | 78.836 | 76.83 | 82.178 | 58.001 | 55.769 | 58.076 | 80.788 | 51.299 | 52.888 | 55.105 | 61.778 | 46.764 | 48.637 | 55.39 | 53.334 | 41.449 | 52.816 | 19.364 | 19.452 | 17.403 | 16.464 | 16.519 | 16.527 | 14.924 | 14.218 | 11.045 | 9.579 | 30.153 | 19.517 | 3.51 | 3.401 | 0 | 2.765 | 2.547 | 2.538 | 2.623 | 2.502 | 2.342 | 2.403 | 2.3 | 2.3 | 2 | 2.1 | 7.2 | 4 | 3.9 | 14.4 | 4.2 | 4.4 | 4.7 | 4.9 | 5.7 | 5.7 | 5.8 | 6 | 5.8 | 6 | 6.1 | 6.4 | 6.8 | 6.7 | 6.6 | 6.9 | 6.3 | 6.3 | 6.5 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | 2.3 | 2.4 | 2.4 | 2.4 | 2.6 | 2.9 | 2.5 | 2.4 | 2.5 | 2.4 | 2.6 | 1.3 | 2 | 1.7 |
Total Non-Current Assets
| 5,822.383 | 5,847.283 | 5,913.382 | 5,894.397 | 5,897.122 | 5,932.641 | 5,981.793 | 6,043.272 | 6,192.015 | 6,119.763 | 6,076.989 | 6,057.354 | 5,843.835 | 5,860.93 | 5,895.904 | 5,904.82 | 5,781.316 | 5,827.534 | 5,892.443 | 5,896.783 | 5,787.27 | 5,800.088 | 5,763.138 | 5,292.418 | 5,132.788 | 4,937.868 | 4,647.564 | 4,479.267 | 4,395.314 | 4,413.604 | 4,211.77 | 4,090.174 | 4,174.927 | 3,968.867 | 3,828.367 | 3,764.414 | 3,568.058 | 3,507.469 | 3,328.833 | 3,320.427 | 3,060.539 | 2,964.121 | 2,792.262 | 2,768.782 | 2,785.792 | 2,803.978 | 2,807.262 | 2,820.597 | 2,856.409 | 2,915.055 | 2,965.647 | 3,001.444 | 3,006.973 | 3,014.74 | 3,062.182 | 3,076.945 | 2,980.476 | 3,066.559 | 3,118.222 | 3,056.703 | 2,840.458 | 2,808.295 | 2,787.768 | 2,793.623 | 2,745.7 | 2,780.854 | 2,820.762 | 2,780.386 | 2,787.548 | 2,808.555 | 2,778.151 | 2,635.965 | 2,591.542 | 2,583.748 | 2,602.864 | 2,627.014 | 2,640.779 | 1,048.274 | 1,008.065 | 949.95 | 915.415 | 925.819 | 916.933 | 858.842 | 710.446 | 850.633 | 689.232 | 486.151 | 563.791 | 442.572 | 440.959 | 0.517 | 366.481 | 360.63 | 340.534 | 314.81 | 261.73 | 263.076 | 236.357 | 219.3 | 218.9 | 218.4 | 201 | 181.4 | 153.8 | 177 | 129.1 | 144.5 | 149.7 | 152.6 | 142.6 | 147.8 | 150.1 | 150.3 | 151.1 | 148.8 | 119.7 | 118 | 116.6 | 107.3 | 105 | 101.4 | 96.9 | 93.1 | 87.7 | 78.2 | 58.7 | 55.7 | 56.3 | 55.2 | 48.1 | 49.5 | 49.3 | 48.9 | 49.3 | 49.9 | 50 | 49.2 | 43.9 | 43.2 | 44.4 | 44.4 | 45.6 | 31.4 | 11.8 |
Total Assets
| 6,956.6 | 6,962.439 | 6,982.743 | 7,026.293 | 7,059.118 | 7,115.774 | 7,233.761 | 7,414.553 | 7,454.204 | 7,336.647 | 7,148.958 | 7,125.947 | 6,940.502 | 6,991.763 | 6,894.685 | 6,887.622 | 6,758.594 | 6,773.383 | 6,661.411 | 6,657.129 | 6,597.659 | 6,580.019 | 6,544.532 | 6,313.212 | 6,184.86 | 5,913.093 | 5,600.187 | 5,474.4 | 5,389.446 | 5,360.613 | 5,128.356 | 5,007.966 | 5,299.764 | 4,996.885 | 4,813.058 | 4,781.984 | 4,926.443 | 4,838.554 | 4,613.508 | 4,409.928 | 4,397.632 | 4,279.841 | 4,202.027 | 4,233.219 | 4,265.394 | 4,240.07 | 4,220.386 | 4,254.637 | 4,248.851 | 4,238.81 | 4,265.657 | 4,281.908 | 4,336.814 | 4,339.741 | 4,399.316 | 4,446.51 | 4,396.164 | 4,366.97 | 4,399.009 | 4,310.802 | 4,148.265 | 4,082.461 | 4,022.368 | 4,014.291 | 4,002.771 | 4,005.94 | 3,976.983 | 3,990.525 | 3,975.038 | 3,982.519 | 3,967.063 | 3,731.419 | 3,614.54 | 3,450.569 | 3,378.259 | 3,320.646 | 3,376.206 | 1,795.608 | 1,751.544 | 1,662.287 | 1,631.882 | 1,611.786 | 1,591.271 | 1,529.21 | 1,308.744 | 1,395.993 | 1,197.336 | 999.384 | 1,049.507 | 906.014 | 843.752 | 147.007 | 741.816 | 719.816 | 695.526 | 669.408 | 641.768 | 515.26 | 470.183 | 459.5 | 452.1 | 437.4 | 417.7 | 388.3 | 384.7 | 354.2 | 318.9 | 260.9 | 255.4 | 249.6 | 232.9 | 232.7 | 238.2 | 235.4 | 227.6 | 227.8 | 199.3 | 193.3 | 188.2 | 182.1 | 197.7 | 192.6 | 184 | 145.6 | 131.2 | 132.3 | 86.9 | 82.4 | 81.6 | 80.1 | 72.4 | 71.2 | 73.4 | 74 | 73.3 | 75.7 | 76.8 | 76.5 | 69.2 | 68.6 | 69.8 | 64.3 | 59.6 | 49 | 20.3 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 460.276 | 479.627 | 480.654 | 470.251 | 486.731 | 457.31 | 452.214 | 422.001 | 381.4 | 437.838 | 412.757 | 496.333 | 427.903 | 299.757 | 315.238 | 278.677 | 244.047 | 322.46 | 407.29 | 284.473 | 328.854 | 321.249 | 340.195 | 331.982 | 320.432 | 291.009 | 290.14 | 288.904 | 276.307 | 265.028 | 263.532 | 241.215 | 248.176 | 256.132 | 261.043 | 279.864 | 265.807 | 278.019 | 270.617 | 270.097 | 252.18 | 242.382 | 269.306 | 245.518 | 231.38 | 217.647 | 227.127 | 222.671 | 225.153 | 231.196 | 240.098 | 220.784 | 236.272 | 233.037 | 216.558 | 206.49 | 170.147 | 163.799 | 175.529 | 165.825 | 149.789 | 154.312 | 142.169 | 110.902 | 154.297 | 180.934 | 164.044 | 133.728 | 140.149 | 154.911 | 184.217 | 156.831 | 131.76 | 112.494 | 82.648 | 95.283 | 113.015 | 55.455 | 45.34 | 57.13 | 52.704 | 47.065 | 44.739 | 46.458 | 48.645 | 31.269 | 33.452 | 39.591 | 29.405 | 69.019 | 55.476 | 12.783 | 57.683 | 49.173 | 46.499 | 41.273 | 40.577 | 46.18 | 42.385 | 57.6 | 52.2 | 53.6 | 45.6 | 44.8 | 54 | 40.1 | 30.1 | 30.8 | 27.4 | 30.6 | 29.2 | 29.1 | 29 | 28 | 23.7 | 21.5 | 18 | 14.9 | 13.8 | 13.9 | 0.2 | 10.7 | 10 | 7.5 | 7.4 | 5.9 | 5.8 | 5.7 | 5 | 4.6 | 5 | 4.1 | 5 | 5.8 | 5.1 | 4.7 | 4.4 | 3.7 | 4.2 | 4.5 | 3.4 | 0 | 0 | 0 | 0 |
Short Term Debt
| 515.285 | 516.549 | 526.27 | 463.204 | 462.411 | 460.87 | 462.069 | 510.228 | 503.566 | 500.607 | 489.054 | 470.684 | 438.076 | 439.257 | 440.134 | 484.799 | 443.579 | 396.574 | 453.228 | 458.932 | 450.054 | 427.049 | 436.321 | 350.206 | 357.327 | 353.743 | 335.429 | 309.678 | 303.423 | 306.849 | 293.644 | 305.46 | 300.142 | 276.901 | 274.325 | 268.667 | 264.852 | 263.725 | 232.46 | 211.821 | 202.067 | 192.415 | 181.379 | 177.389 | 174.962 | 173.201 | 172.759 | 171.454 | 175.424 | 205.524 | 203.943 | 208.398 | 199.34 | 160.49 | 159.364 | 159.039 | 155.592 | 154.59 | 153.565 | 148.571 | 138.727 | 135.281 | 130.688 | 129.783 | 125.012 | 124.052 | 119.162 | 118.202 | 116.633 | 115.732 | 112.984 | 108.505 | 249.692 | 243.985 | 369.063 | 391.145 | 315.653 | 34.443 | 35.164 | 32.585 | 33.371 | 32.587 | 33.151 | 30.877 | 24 | 29.638 | 22.519 | 12.532 | 12.882 | 13.188 | 12.819 | 0 | 10.463 | 10.825 | 10.247 | 10.174 | 12.65 | 12.836 | 12.437 | 8.6 | 8.6 | 8.6 | 8.5 | 8 | 8.7 | 8.3 | 6.3 | 8.4 | 7.4 | 7.3 | 6.4 | 6.3 | 6.2 | 6.3 | 6.2 | 6 | 3.8 | 3.8 | 3.7 | 3 | 8.8 | 3.8 | 3.9 | 3.6 | 3.1 | 5.3 | 4.9 | 4.5 | 4.5 | 4.4 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.7 | 3.5 | 3 | 3.1 | 2.1 | 3.1 | 2.8 | 1.7 | 1.6 |
Tax Payables
| 26.66 | 24.659 | 20.924 | 26.077 | 24.736 | 22.631 | 20.13 | 20.48 | 36.213 | 28.611 | 26.669 | 28.869 | 30.333 | 28.505 | 26.523 | 26.183 | 33.392 | 20.221 | 14.148 | 15.004 | 18.708 | 16.662 | 13.901 | 16.024 | 21.618 | 16.762 | 16.57 | 19.228 | 23.883 | 17.105 | 15.283 | 15.618 | 24.393 | 18.019 | 15.234 | 17.176 | 22.457 | 20.598 | 15.219 | 17.457 | 23.477 | 18.059 | 13.825 | 19.626 | 21.166 | 20.646 | 16.955 | 23.608 | 23.026 | 18.215 | 17.507 | 21.186 | 24.471 | 22.161 | 26.703 | 25.146 | 22.754 | 20.407 | 21.015 | 17.476 | 24.347 | 18.359 | 18.856 | 16.651 | 24.465 | 17.651 | 14.896 | 1.42 | 29.772 | 24.392 | 16.218 | 2.077 | 27.55 | 24.948 | 19.258 | 54.247 | 24.083 | 12.249 | 10.134 | 0 | 8.891 | 8.831 | 6.832 | 11.188 | 8.459 | 8.619 | 6.179 | 0 | 7.545 | 0 | 4.921 | 17.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 311.953 | 303.093 | 284.448 | 294.76 | 231.792 | 225.183 | 217.689 | 219.834 | 238.716 | 231.357 | 213.808 | 198.735 | 241.443 | 341.839 | 168.543 | 152.063 | 138.886 | 246.932 | 145.177 | 166.267 | 163.923 | 162.368 | 154.91 | 226.614 | 214.068 | 217.081 | 195.679 | 203.015 | 195.521 | 190.108 | 178.049 | 184.972 | 186.908 | 189.738 | 178.781 | 182.319 | 181.018 | 182.376 | 178.769 | 184.98 | 182.187 | 192.97 | 171.682 | 177.931 | 176.649 | 174.458 | 170.294 | 173.692 | 176.463 | 175.082 | 172.693 | 173.78 | 165.416 | 170.257 | 176.563 | 171.965 | 119.887 | 111.672 | 114.376 | 117.963 | 118.26 | 120.645 | 124.844 | 129.268 | 120.303 | 121.493 | 124.719 | 144.869 | 143.046 | 134.476 | 134.912 | 141.018 | 123.119 | 134.051 | 112.037 | 75.242 | 220.494 | 98.438 | 86.171 | 86.116 | 74.859 | 72.691 | 67.42 | 63.436 | 72.538 | 84.129 | 59.145 | 69.265 | 58.995 | 36.485 | 26.161 | 0 | 29.126 | 34.804 | 31.204 | 32.273 | 32.823 | 32.476 | 24.825 | 13.4 | 22.7 | 20.7 | 20.3 | 14 | 22.5 | 16.8 | 10.2 | 8.4 | 12.1 | 10.1 | 9.4 | 8.8 | 11.7 | 14.1 | 13.7 | 7.5 | 9.9 | 11.1 | 8.1 | 6.8 | 16.3 | 12.4 | 6.6 | 5.9 | 6.6 | 7.9 | 5.2 | 4.7 | 4.8 | 5.5 | 4.2 | 4 | 4 | 3.9 | 3.1 | 3.3 | 3.6 | 5.1 | 3.5 | 3.2 | 4.6 | 5.8 | 5.6 | 7 | 3.9 |
Total Current Liabilities
| 1,314.174 | 1,323.928 | 1,312.296 | 1,254.292 | 1,205.67 | 1,165.994 | 1,152.102 | 1,172.543 | 1,159.895 | 1,198.413 | 1,142.288 | 1,194.621 | 1,137.755 | 1,109.358 | 950.438 | 941.722 | 859.904 | 986.187 | 1,019.843 | 924.676 | 961.539 | 927.328 | 945.327 | 924.826 | 913.445 | 878.595 | 837.818 | 820.825 | 799.134 | 779.09 | 750.508 | 747.265 | 759.619 | 740.79 | 729.383 | 748.026 | 734.134 | 744.718 | 697.065 | 684.355 | 659.911 | 645.826 | 636.192 | 620.464 | 604.157 | 585.952 | 587.135 | 591.425 | 600.066 | 630.017 | 634.241 | 624.148 | 625.499 | 585.945 | 579.188 | 562.64 | 468.38 | 450.468 | 464.485 | 449.835 | 431.123 | 428.597 | 416.557 | 386.604 | 424.077 | 444.13 | 422.821 | 398.219 | 429.6 | 429.511 | 448.331 | 408.431 | 532.121 | 515.478 | 583.006 | 615.917 | 673.245 | 200.585 | 176.809 | 175.831 | 169.825 | 161.174 | 152.142 | 151.959 | 153.642 | 153.655 | 121.295 | 121.388 | 108.827 | 118.692 | 99.377 | 37.682 | 97.272 | 94.802 | 87.95 | 83.72 | 86.05 | 91.492 | 79.647 | 79.6 | 83.5 | 82.9 | 74.4 | 66.8 | 85.2 | 65.2 | 46.6 | 47.6 | 46.9 | 48 | 45 | 44.2 | 46.9 | 48.4 | 43.6 | 35 | 31.7 | 29.8 | 25.6 | 23.7 | 25.3 | 26.9 | 20.5 | 17 | 17.1 | 19.1 | 15.9 | 14.9 | 14.3 | 14.5 | 13 | 11.9 | 12.8 | 13.5 | 12 | 11.8 | 11.7 | 12.3 | 10.7 | 10.8 | 10.1 | 8.9 | 8.4 | 8.7 | 5.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,263.355 | 2,347.929 | 2,455.464 | 2,629.575 | 2,700.227 | 2,817.698 | 2,931.942 | 3,030.394 | 3,099.857 | 2,999.08 | 2,939.268 | 2,875.694 | 2,776.506 | 2,840.122 | 2,949.315 | 3,007.383 | 2,929.608 | 2,902.694 | 2,796.652 | 2,888.226 | 2,876.494 | 2,984.557 | 3,009.405 | 2,809.768 | 2,751.722 | 2,615.637 | 2,440.771 | 2,377.346 | 2,380.792 | 2,452.663 | 2,321.271 | 2,240.051 | 1,924.991 | 1,762.916 | 1,664.766 | 1,659.234 | 1,842.855 | 1,800.452 | 1,676.906 | 1,533.99 | 1,467.506 | 1,377.306 | 1,285.538 | 1,293.179 | 1,349.209 | 1,382.849 | 1,437.635 | 1,470.568 | 1,526.465 | 1,525.269 | 1,577.773 | 1,606.993 | 1,626.326 | 1,658.122 | 1,707.714 | 1,738.936 | 1,787.439 | 1,817.952 | 1,865.898 | 1,816.318 | 1,706.556 | 1,681.458 | 1,666.304 | 1,681.705 | 1,661.397 | 1,686.108 | 1,708.471 | 1,732.748 | 1,768.729 | 1,792.481 | 1,783.368 | 1,675.626 | 1,508.481 | 1,470.741 | 1,461.218 | 1,452.758 | 1,554.126 | 528.962 | 540.77 | 463.233 | 474.286 | 479.857 | 490.924 | 462.773 | 348.089 | 453.456 | 315.57 | 125.379 | 226.389 | 131.241 | 126.561 | 0 | 68.567 | 70.067 | 73.854 | 75.751 | 59.606 | 61.207 | 48.321 | 53.9 | 56.4 | 59.3 | 61.8 | 56.8 | 45.1 | 47.3 | 41.1 | 51.2 | 54.3 | 56 | 47.3 | 48.9 | 50.7 | 52 | 53.7 | 55.2 | 27.7 | 28.5 | 29.6 | 23.8 | 24.7 | 25.3 | 26.6 | 30 | 19.6 | 28 | 18.4 | 16.4 | 17.7 | 18.4 | 13.8 | 14.4 | 15.1 | 15.7 | 16.5 | 17.1 | 17 | 17.7 | 13.8 | 14.3 | 14.9 | 16 | 21.5 | 13.4 | 7 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98.438 | 100.953 | 103.306 | 105.458 | 107.839 | 110.268 | 112.613 | 114.996 | 117.35 | 119.574 | 123.083 | 125.433 | 121.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 751.983 | 725.43 | 703.602 | 687.6 | 681.575 | 682.694 | 681.55 | 687.06 | 683.828 | 679.794 | 669.026 | 663.236 | 657.067 | 656.259 | 639.046 | 625.931 | 638.938 | 625.504 | 633.11 | 623.58 | 596.897 | 569.439 | 541.196 | 518.159 | 493.562 | 459.927 | 434.683 | 419.02 | 640.685 | 609.957 | 581.203 | 565.404 | 882.352 | 805.624 | 768.556 | 749.575 | 772.71 | 754.195 | 710.317 | 669.385 | 718.719 | 717.727 | 718.048 | 727.358 | 725.613 | 715.285 | 657.76 | 657.62 | 603.439 | 589.61 | 573.499 | 567.874 | 573.716 | 568.332 | 567.467 | 569.847 | 585.08 | 561.87 | 546.645 | 536.54 | 518.756 | 506.6 | 490.075 | 507.113 | 488.45 | 477.479 | 461.501 | 445.993 | 385.16 | 379.603 | 352.402 | 327.384 | 287.727 | 243.608 | 260.169 | 225.068 | 198.548 | 186.126 | 181.2 | 189.215 | 179.065 | 170.678 | 169.106 | 154.906 | 76.249 | 78.486 | 71.991 | 63.379 | 57.166 | 55.713 | 42.877 | 0 | 37.369 | 39.136 | 35.699 | 28.686 | 27.226 | 34.237 | 29.995 | 27.4 | 26.6 | 25.8 | 25.2 | 21.5 | 20.3 | 20.2 | 20 | 19.5 | 18.2 | 16.8 | 16 | 15.8 | 15.9 | 15.2 | 14.4 | 14.6 | 14.8 | 14 | 13 | 13.2 | 12.2 | 11.6 | 11 | 9.7 | 8.6 | 6.8 | 5.9 | 6.3 | 6.1 | 5.7 | 5.5 | 5.7 | 5.9 | 5.8 | 5.7 | 6.1 | 6.4 | 6 | 5.3 | 4.8 | 4.9 | 2.9 | 1.2 | 2.3 | 0 |
Other Non-Current Liabilities
| 315.591 | 333.972 | 346.478 | 1,028.924 | 334.948 | 292.149 | 236.109 | 863.985 | 114.676 | 114.329 | 108.661 | 788.118 | 107.367 | 137.119 | 174.365 | 798.972 | 145.044 | 116.036 | 48.368 | 45.633 | 46.469 | 46.45 | 48.037 | 96.178 | 97.258 | 98.282 | 99.778 | 102.887 | 93.12 | 96.361 | 101.559 | 104.303 | 108.688 | 915.828 | 883.008 | 868.289 | 887.751 | 870.171 | 828.983 | 791.237 | 841.145 | 868.418 | 871.073 | 884.637 | 884.576 | 860.046 | 803.457 | 147.849 | 146.473 | 638.385 | 622.319 | 50.194 | 625.174 | 620.105 | 615.292 | 46.325 | 627.963 | 601.035 | 586.424 | 38.54 | 558.317 | 546.952 | 531.564 | 548.638 | 530.139 | 518.545 | 502.788 | 167.558 | 421.326 | 415.644 | 391.656 | 141.685 | 321.544 | 280.312 | 294.734 | 113.705 | 224.237 | 186.126 | 181.2 | 54.953 | 179.065 | 170.678 | 169.106 | 50.509 | 76.249 | 78.486 | 71.991 | 50.552 | 34.785 | 7.961 | 6.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | -0.1 | -0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | -0.1 | 0 | 0.1 | 1.3 | 1.9 | 1.9 | 2.3 | 2.5 | 2.6 | 2.9 | 3.1 | 3.4 | 3.4 | 3.8 | 3.9 | 4.2 | 4.4 | 4.5 | 4.8 | 5 | 5.4 | 5.5 | 5.6 | 6.4 | 6.5 | 6.7 | 6.9 | 7.7 | 8.4 | 8.1 | 3.6 | 3.4 | 0.9 |
Total Non-Current Liabilities
| 3,330.929 | 3,407.331 | 3,505.544 | 3,658.499 | 3,716.75 | 3,792.541 | 3,849.601 | 3,894.379 | 3,898.361 | 3,793.203 | 3,716.955 | 3,663.812 | 3,540.94 | 3,633.5 | 3,762.726 | 3,806.355 | 3,713.59 | 3,644.234 | 3,478.13 | 3,557.439 | 3,519.86 | 3,600.446 | 3,598.638 | 3,424.105 | 3,342.542 | 3,173.846 | 2,975.232 | 2,899.253 | 3,114.597 | 3,158.981 | 3,004.033 | 2,909.758 | 2,916.031 | 2,678.744 | 2,547.774 | 2,527.523 | 2,730.606 | 2,670.623 | 2,505.889 | 2,325.227 | 2,308.651 | 2,245.724 | 2,156.611 | 2,177.816 | 2,233.785 | 2,242.895 | 2,241.092 | 2,276.037 | 2,276.377 | 2,258.163 | 2,297.008 | 2,323.499 | 2,352.453 | 2,381.533 | 2,428.464 | 2,462.947 | 2,525.67 | 2,531.6 | 2,567.318 | 2,508.748 | 2,384.447 | 2,351.493 | 2,323.301 | 2,352.166 | 2,314.054 | 2,329.486 | 2,337.279 | 2,346.299 | 2,319.669 | 2,328.164 | 2,294.267 | 2,144.695 | 1,936.183 | 1,836.062 | 1,834.015 | 1,791.531 | 1,852.893 | 773.419 | 779.437 | 707.401 | 705.118 | 702.048 | 711.726 | 668.188 | 464.675 | 572.369 | 422.662 | 239.31 | 318.34 | 194.915 | 175.501 | 0 | 105.936 | 109.203 | 109.553 | 104.437 | 86.832 | 95.444 | 78.316 | 81.4 | 83.1 | 85.1 | 87 | 78.2 | 65.3 | 67.5 | 61.2 | 70.8 | 72.6 | 72.9 | 63.3 | 64.7 | 66.5 | 67.2 | 68.2 | 71.1 | 44.4 | 44.4 | 44.9 | 39.5 | 39.5 | 39.8 | 40.7 | 43.1 | 31.6 | 38.6 | 28.2 | 26.9 | 28.2 | 28.6 | 24.1 | 25.1 | 26.4 | 27 | 27.8 | 29.6 | 29.9 | 30.4 | 26 | 26.8 | 28.2 | 27 | 26.3 | 19.1 | 7.9 |
Total Liabilities
| 4,645.103 | 4,731.259 | 4,817.84 | 4,912.791 | 4,922.42 | 4,958.535 | 5,001.703 | 5,066.922 | 5,058.256 | 4,991.616 | 4,859.243 | 4,858.433 | 4,678.695 | 4,742.858 | 4,713.164 | 4,748.077 | 4,573.494 | 4,630.421 | 4,497.973 | 4,482.115 | 4,481.399 | 4,527.774 | 4,543.965 | 4,348.931 | 4,255.987 | 4,052.441 | 3,813.05 | 3,720.078 | 3,913.731 | 3,938.071 | 3,754.541 | 3,657.023 | 3,675.65 | 3,419.534 | 3,277.157 | 3,275.549 | 3,464.74 | 3,415.341 | 3,202.954 | 3,009.582 | 2,968.562 | 2,891.55 | 2,792.803 | 2,798.28 | 2,837.942 | 2,828.847 | 2,828.227 | 2,867.462 | 2,876.443 | 2,888.18 | 2,931.249 | 2,947.647 | 2,977.952 | 2,967.478 | 3,007.652 | 3,025.587 | 2,994.05 | 2,982.068 | 3,031.803 | 2,958.583 | 2,815.57 | 2,780.09 | 2,739.858 | 2,738.77 | 2,738.131 | 2,773.616 | 2,760.1 | 2,744.518 | 2,749.269 | 2,757.675 | 2,742.598 | 2,553.126 | 2,468.304 | 2,351.54 | 2,417.021 | 2,407.448 | 2,526.138 | 974.004 | 956.246 | 883.232 | 874.943 | 863.222 | 863.868 | 820.147 | 618.317 | 726.024 | 543.957 | 360.698 | 427.167 | 313.607 | 274.878 | 37.682 | 203.208 | 204.005 | 197.503 | 188.157 | 172.882 | 186.936 | 157.963 | 161 | 166.6 | 168 | 161.4 | 145 | 150.5 | 132.7 | 107.8 | 118.4 | 119.5 | 120.9 | 108.3 | 108.9 | 113.4 | 115.6 | 111.8 | 106.1 | 76.1 | 74.2 | 70.5 | 63.2 | 64.8 | 66.7 | 61.2 | 60.1 | 48.7 | 57.7 | 44.1 | 41.8 | 42.5 | 43.1 | 37.1 | 37 | 39.2 | 40.5 | 39.8 | 41.4 | 41.6 | 42.7 | 36.7 | 37.6 | 38.3 | 35.9 | 34.7 | 27.8 | 13.4 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 772.32 | 766.13 | 761.318 | 754.362 | 750.133 | 744.276 | 740.03 | 734.426 | 736.406 | 731.21 | 727.9 | 722.31 | 720.932 | 717.714 | 712.324 | 704.675 | 703.78 | 694.997 | 690.065 | 686.806 | 684.541 | 680.802 | 692.593 | 690.91 | 688.168 | 682.545 | 679.768 | 672.593 | 668.97 | 664.917 | 662.343 | 657.353 | 657.662 | 649.624 | 645.908 | 641.643 | 635.217 | 631.078 | 628.875 | 626.521 | 624.81 | 621.956 | 620.8 | 618.511 | 617.701 | 614.703 | 613.72 | 609.763 | 606.677 | 603.491 | 602.366 | 598.985 | 597.817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 491.405 | 488.548 | 0 | 380.034 | 364.535 | 338.051 | 337.998 | 335.287 | 335.241 | 332.025 | 331.99 | 327.357 | 327.028 | 324.784 | 324.567 | 322.492 | 320.085 | 320.155 | 317.306 | 312.715 | 15.504 | 308.534 | 300.052 | 298.136 | 290.485 | 289.801 | 166.198 | 165.765 | 163.5 | 163.3 | 162.4 | 162.1 | 159.2 | 157.9 | 157.3 | 155.9 | 91.4 | 89.6 | 89.5 | 89.1 | 88.9 | 88.6 | 88.2 | 88.2 | 88 | 87.7 | 87.7 | 87.7 | 87.6 | 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 |
Retained Earnings
| 2,496.796 | 2,407.087 | 2,331.509 | 2,271.211 | 2,253.695 | 2,230.217 | 2,214.798 | 2,236.869 | 2,283.973 | 2,235.601 | 2,181.65 | 2,163.916 | 2,159.584 | 2,149.9 | 2,087.906 | 2,052.006 | 2,098.456 | 2,064.794 | 2,090.509 | 2,079.179 | 2,012.691 | 1,927.412 | 1,845.467 | 1,776.585 | 1,714.621 | 1,636.768 | 1,566.114 | 1,516.957 | 1,231.169 | 1,181.601 | 1,135.265 | 1,103.751 | 1,376.585 | 1,337.849 | 1,300.179 | 1,275.142 | 1,236.627 | 1,202.437 | 1,173.031 | 1,165.478 | 1,195.351 | 1,156.074 | 1,172.867 | 1,197.819 | 1,191.265 | 1,166.921 | 1,148.277 | 1,147.117 | 1,135.229 | 1,116.346 | 1,101.425 | 1,104.144 | 1,124.074 | 1,126.114 | 1,126.529 | 1,139.739 | 1,104.771 | 1,081.535 | 1,065.134 | 1,052.375 | 1,035.128 | 1,008.812 | 984.832 | 977.736 | 958.008 | 933.706 | 899.008 | 871.874 | 833.189 | 792.247 | 753.611 | 720.784 | 691.481 | 652.74 | 615.392 | 582.62 | 545.725 | 517.427 | 494.432 | 477.424 | 457.932 | 438.403 | 420.099 | 402.469 | 386.166 | 366.195 | 352.455 | 340.308 | 323.671 | 297.291 | 279.505 | 0 | 250.887 | 237.645 | 221.097 | 212.026 | 200.59 | 183.887 | 168.331 | 155.4 | 142.5 | 127.3 | 114.4 | 104.4 | 96.6 | 84.5 | 75.5 | 71.4 | 66.5 | 59.5 | 55.7 | 55.1 | 56.4 | 51.9 | 47.9 | 50.1 | 51.6 | 47.5 | 46.1 | 46 | 45.5 | 38.6 | 35.5 | 31.9 | 29.4 | 25.5 | 22.7 | 21.2 | 20.2 | 18.1 | 16.4 | 15.6 | 15.6 | 14.9 | 14.9 | 15.6 | 16.5 | 15.1 | 13.8 | 12.3 | 12.9 | 9.8 | 6.4 | 8.8 | 5.8 |
Accumulated Other Comprehensive Income/Loss
| 0.375 | -0.508 | 0.152 | 0.325 | -0.184 | -0.808 | -2.322 | -3.802 | -4.569 | -1.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.032 | -0.018 | -0.016 | -0.1 | -0.05 | -0.004 | -0.015 | -0.032 | -0.071 | -0.043 | -0.032 | -0.096 | -0.26 | -0.051 | -0.212 | 0.012 | -0.289 | 0.273 | 1.625 | 1.583 | 1.559 | 1.436 | 1.006 | 1.569 | 1.506 | 1.713 | 1.999 | 1.823 | 1.441 | 2.765 | 2.134 | 1.671 | 1.202 | 1.335 | 1.112 | 1.362 | 1.31 | 0.878 | 0.451 | 0.603 | -3.436 | -1.771 | -1.005 | -0.805 | -0.87 | -1.171 | -1.628 | -1.283 | -1.345 | -1.242 | -1.843 | -1.637 | -1.406 | -1.157 | -1.27 | -1.87 | -1.059 | -0.467 | -1.544 | 0.232 | -0.149 | -0.238 | -0.508 | -1.283 | -1.422 | -1.201 | -1.905 | -3.061 | 0 | -0.528 | -1.601 | -0.925 | -0.975 | -1.22 | -1.476 | -1.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -957.994 | -941.529 | -928.076 | -912.396 | -866.946 | -816.446 | -720.448 | -619.862 | -619.862 | -619.835 | -619.835 | -618.712 | -618.709 | -618.709 | -618.709 | -617.136 | -617.136 | -616.829 | -617.136 | -590.971 | -580.972 | -555.969 | -537.493 | -503.182 | -473.898 | -458.645 | -458.645 | -435.178 | -424.42 | -423.961 | -423.761 | -410.09 | -410.09 | -410.09 | -410.09 | -410.09 | -410.09 | -410.09 | -391.364 | -391.364 | -391.364 | -391.364 | -386.026 | -382.95 | -382.95 | -371.407 | -371.407 | -371.211 | -371.211 | -371.206 | -371.206 | -370.309 | -365.794 | 244.015 | 263.464 | 279.982 | 296.008 | 302.255 | 300.71 | 298.534 | 296.689 | 293.108 | 297.075 | 301.221 | 308.403 | 299.623 | 318.68 | 375.003 | 393.751 | 434.225 | 472.137 | -32.551 | -32.551 | 448.132 | -32.551 | -32.551 | -32.551 | -32.551 | -32.551 | -32.551 | -32.551 | -20.285 | -20.285 | -20.285 | -20.285 | -20.285 | -20.285 | -20.285 | -20.285 | -20.285 | -20.285 | -15.504 | -20.285 | -20.285 | -20.285 | -20.285 | -20.285 | -20.285 | -20.285 | -20.4 | -20.3 | -20.3 | -20.2 | -20.3 | -20.3 | -20.3 | -20.3 | -20.3 | -20.2 | -20.3 | -20.2 | -20.2 | -20.2 | -20.3 | -20.3 | -16.4 | -16.1 | -16.1 | -16.1 | -14.7 | 87.4 | 87.3 | 87.3 | 53.6 | 53.1 | 49.1 | 20.1 | 19.4 | 18.9 | 18.9 | 18.9 | 18.6 | 18.6 | 18.6 | 18.6 | 18.7 | 18.7 | 18.7 | 18.7 | 18.7 | 18.6 | 18.6 | 18.5 | 12.4 | 1.1 |
Total Shareholders Equity
| 2,311.497 | 2,231.18 | 2,164.903 | 2,113.502 | 2,136.698 | 2,157.239 | 2,232.058 | 2,347.631 | 2,395.948 | 2,345.031 | 2,289.715 | 2,267.514 | 2,261.807 | 2,248.905 | 2,181.521 | 2,139.545 | 2,185.1 | 2,142.962 | 2,163.438 | 2,175.014 | 2,116.26 | 2,052.245 | 2,000.567 | 1,964.281 | 1,928.873 | 1,860.652 | 1,787.137 | 1,754.322 | 1,475.715 | 1,422.542 | 1,373.815 | 1,350.943 | 1,624.114 | 1,577.351 | 1,535.901 | 1,506.435 | 1,461.703 | 1,423.213 | 1,410.554 | 1,400.346 | 1,429.07 | 1,388.291 | 1,409.224 | 1,434.939 | 1,427.452 | 1,411.223 | 1,392.159 | 1,387.175 | 1,372.408 | 1,350.63 | 1,334.408 | 1,334.261 | 1,358.862 | 1,372.263 | 1,391.664 | 1,420.923 | 1,402.114 | 1,384.902 | 1,367.206 | 1,352.219 | 1,332.695 | 1,302.371 | 1,282.51 | 1,275.521 | 1,264.64 | 1,232.324 | 1,216.883 | 1,246.007 | 1,225.769 | 1,224.844 | 1,224.465 | 1,178.293 | 1,146.236 | 1,099.029 | 961.238 | 913.198 | 850.068 | 821.604 | 795.298 | 779.055 | 756.939 | 748.564 | 727.403 | 709.063 | 690.427 | 669.969 | 653.379 | 638.686 | 622.34 | 592.407 | 568.874 | 15.504 | 538.608 | 515.811 | 498.023 | 481.251 | 468.886 | 328.324 | 312.22 | 298.5 | 285.5 | 269.4 | 256.3 | 243.3 | 234.2 | 221.5 | 211.1 | 142.5 | 135.9 | 128.7 | 124.6 | 123.8 | 124.8 | 119.8 | 115.8 | 121.7 | 123.2 | 119.1 | 117.7 | 118.9 | 132.9 | 125.9 | 122.8 | 85.5 | 82.5 | 74.6 | 42.8 | 40.6 | 39.1 | 37 | 35.3 | 34.2 | 34.2 | 33.5 | 33.5 | 34.3 | 35.2 | 33.8 | 32.5 | 31 | 31.5 | 28.4 | 24.9 | 21.2 | 6.9 |
Total Equity
| 2,311.497 | 2,231.18 | 2,164.903 | 2,113.502 | 2,136.698 | 2,157.239 | 2,232.058 | 2,347.631 | 2,395.948 | 2,345.031 | 2,289.715 | 2,267.514 | 2,261.807 | 2,248.905 | 2,181.521 | 2,139.545 | 2,185.1 | 2,142.962 | 2,163.438 | 2,175.014 | 2,116.26 | 2,052.245 | 2,000.567 | 1,964.281 | 1,928.873 | 1,860.652 | 1,787.137 | 1,754.322 | 1,475.715 | 1,422.542 | 1,373.815 | 1,350.943 | 1,624.114 | 1,577.351 | 1,535.901 | 1,506.435 | 1,461.703 | 1,423.213 | 1,410.554 | 1,400.346 | 1,429.07 | 1,388.291 | 1,409.224 | 1,434.939 | 1,427.452 | 1,411.223 | 1,392.159 | 1,387.175 | 1,372.408 | 1,350.63 | 1,334.408 | 1,334.261 | 1,358.862 | 1,372.263 | 1,391.664 | 1,420.923 | 1,402.114 | 1,384.902 | 1,367.206 | 1,352.219 | 1,332.695 | 1,302.371 | 1,282.51 | 1,275.521 | 1,264.64 | 1,232.324 | 1,216.883 | 1,246.007 | 1,225.769 | 1,224.844 | 1,224.465 | 1,178.293 | 1,146.236 | 1,099.029 | 961.238 | 913.198 | 850.068 | 821.604 | 795.298 | 779.055 | 756.939 | 748.564 | 727.403 | 709.063 | 690.427 | 669.969 | 653.379 | 638.686 | 622.34 | 592.407 | 568.874 | 15.504 | 538.608 | 515.811 | 498.023 | 481.251 | 468.886 | 328.324 | 312.22 | 298.5 | 285.5 | 269.4 | 256.3 | 243.3 | 234.2 | 221.5 | 211.1 | 142.5 | 135.9 | 128.7 | 124.6 | 123.8 | 124.8 | 119.8 | 115.8 | 121.7 | 123.2 | 119.1 | 117.7 | 118.9 | 132.9 | 125.9 | 122.8 | 85.5 | 82.5 | 74.6 | 42.8 | 40.6 | 39.1 | 37 | 35.3 | 34.2 | 34.2 | 33.5 | 33.5 | 34.3 | 35.2 | 33.8 | 32.5 | 31 | 31.5 | 28.4 | 24.9 | 21.2 | 6.9 |
Total Liabilities & Shareholders Equity
| 6,956.6 | 6,962.439 | 6,982.743 | 7,026.293 | 7,059.118 | 7,115.774 | 7,233.761 | 7,414.553 | 7,454.204 | 7,336.647 | 7,148.958 | 7,125.947 | 6,940.502 | 6,991.763 | 6,894.685 | 6,887.622 | 6,758.594 | 6,773.383 | 6,661.411 | 6,657.129 | 6,597.659 | 6,580.019 | 6,544.532 | 6,313.212 | 6,184.86 | 5,913.093 | 5,600.187 | 5,474.4 | 5,389.446 | 5,360.613 | 5,128.356 | 5,007.966 | 5,299.764 | 4,996.885 | 4,813.058 | 4,781.984 | 4,926.443 | 4,838.554 | 4,613.508 | 4,409.928 | 4,397.632 | 4,279.841 | 4,202.027 | 4,233.219 | 4,265.394 | 4,240.07 | 4,220.386 | 4,254.637 | 4,248.851 | 4,238.81 | 4,265.657 | 4,281.908 | 4,336.814 | 4,339.741 | 4,399.316 | 4,446.51 | 4,396.164 | 4,366.97 | 4,399.009 | 4,310.802 | 4,148.265 | 4,082.461 | 4,022.368 | 4,014.291 | 4,002.771 | 4,005.94 | 3,976.983 | 3,990.525 | 3,975.038 | 3,982.519 | 3,967.063 | 3,731.419 | 3,614.54 | 3,450.569 | 3,378.259 | 3,320.646 | 3,376.206 | 1,795.608 | 1,751.544 | 1,662.287 | 1,631.882 | 1,611.786 | 1,591.271 | 1,529.21 | 1,308.744 | 1,395.993 | 1,197.336 | 999.384 | 1,049.507 | 906.014 | 843.752 | 147.007 | 741.816 | 719.816 | 695.526 | 669.408 | 641.768 | 515.26 | 470.183 | 459.5 | 452.1 | 437.4 | 417.7 | 388.3 | 384.7 | 354.2 | 318.9 | 260.9 | 255.4 | 249.6 | 232.9 | 232.7 | 238.2 | 235.4 | 227.6 | 227.8 | 199.3 | 193.3 | 188.2 | 182.1 | 197.7 | 192.6 | 184 | 145.6 | 131.2 | 132.3 | 86.9 | 82.4 | 81.6 | 80.1 | 72.4 | 71.2 | 73.4 | 74 | 73.3 | 75.7 | 76.8 | 76.5 | 69.2 | 68.6 | 69.8 | 64.3 | 59.6 | 49 | 20.3 |