Southwest Gas Holdings, Inc.
NYSE:SWX
72.05 (USD) • At close November 1, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 599.639 | 457.952 | 106.536 | 104.939 | 221.367 | 82.085 | 123.078 | 175.272 | 215.963 | 624.666 | 222.697 | 186.69 | 47.565 | 92.345 | 83.352 | 23.945 | 199.591 | 60.965 | 49.539 | 28.48 | 38.446 | 97.037 | 85.361 | 69.17 | 34.73 | 65.115 | 43.622 | 59.152 | 29.702 | 43.401 | 28.066 | 85.154 | 12.126 | 60.809 | 35.997 | 32.959 | 48.909 | 38.013 | 39.566 | 39.165 | 26.89 | 85.366 | 41.077 | 13.853 | 17.72 | 33.081 | 25.53 | 22.079 | 32.565 | 218.06 | 21.937 | 19.836 | 85.964 | 108.375 | 116.096 | 19.854 | 32.31 | 39.005 | 65.315 | 32.828 | 26.775 | 23.782 | 26.399 | 13.165 | 16.511 | 17.409 | 31.991 | 18.83 | 20.744 | 54.009 | 18.786 | 31.587 | 8.57 | 13.867 | 29.603 | 16.932 | 8.719 | 16.714 | 13.641 | 10.179 | 10.8 | 12.498 | 17.183 | 6.788 | 10.557 | 18.871 | 19.392 | 9.237 | 5.719 | 35.951 | 32.486 | 14.556 | 6.866 | 41.344 | 19.955 | 12.605 | 9.27 | 10.51 | 17.1 | 5.8 | 9.6 | 14.2 | 18.5 | 7 | 5.6 | 17.9 | 17.6 | 12.9 | 6.1 | 7.6 | 8.3 | 4.4 | 11.6 | 5.9 | 11.2 | 126.9 | 130.1 | 151.4 | 130 | 115.2 | 112.2 | 116.7 |
Short Term Investments
| 1,234.942 | 1,252.861 | 1,266.34 | 1,254.065 | 1,267.762 | 1,250.327 | 0 | 1,311.334 | 1,312.701 | 1,313.291 | 0 | 1,305.334 | 860.701 | 842.672 | 0 | 825.069 | 809.111 | 785.522 | 0 | 768.685 | 127.211 | 716.722 | 0 | 466.5 | 462.236 | 442.771 | 0 | 369.303 | 362.891 | 351.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 599.639 | 457.952 | 106.536 | 104.939 | 221.367 | 82.085 | 123.078 | 175.272 | 215.963 | 624.666 | 222.697 | 186.69 | 47.565 | 92.345 | 83.352 | 23.945 | 199.591 | 60.965 | 49.539 | 28.48 | 38.446 | 97.037 | 85.361 | 69.17 | 34.73 | 65.115 | 43.622 | 59.152 | 29.702 | 43.401 | 28.066 | 85.154 | 12.126 | 60.809 | 35.997 | 32.959 | 48.909 | 38.013 | 39.566 | 39.165 | 26.89 | 85.366 | 41.077 | 13.853 | 17.72 | 33.081 | 25.53 | 22.079 | 32.565 | 218.06 | 21.937 | 19.836 | 85.964 | 108.375 | 116.096 | 19.854 | 32.31 | 39.005 | 65.315 | 32.828 | 26.775 | 23.782 | 26.399 | 13.165 | 16.511 | 17.409 | 31.991 | 18.83 | 20.744 | 54.009 | 18.786 | 31.587 | 8.57 | 13.867 | 29.603 | 16.932 | 8.719 | 16.714 | 13.641 | 10.179 | 10.8 | 12.498 | 17.183 | 6.788 | 10.557 | 18.871 | 19.392 | 9.237 | 5.719 | 35.951 | 32.486 | 14.556 | 6.866 | 41.344 | 19.955 | 12.605 | 9.27 | 10.51 | 17.1 | 5.8 | 9.6 | 14.2 | 18.5 | 7 | 5.6 | 17.9 | 17.6 | 12.9 | 6.1 | 7.6 | 8.3 | 4.4 | 11.6 | 5.9 | 11.2 | 126.9 | 130.1 | 151.4 | 130 | 115.2 | 112.2 | 116.7 |
Net Receivables
| 852.299 | 908.807 | 981.484 | 952.233 | 986.165 | 968.298 | 963.084 | 836.438 | 809.941 | 824.884 | 808.843 | 764.389 | 574.724 | 536.207 | 615.456 | 557.451 | 519.954 | 478.616 | 584.948 | 496.564 | 467.729 | 490.317 | 505.779 | 431.774 | 410.337 | 398.831 | 433.535 | 341.354 | 321.735 | 297.591 | 365.8 | 358.065 | 333.81 | 328.34 | 423.387 | 339.068 | 319.244 | 362.963 | 377.577 | 237.188 | 219.355 | 249.611 | 295.959 | 191.603 | 192.527 | 251.917 | 271.858 | 187.553 | 190.014 | 256.734 | 287.339 | 158.564 | 161.026 | 210.537 | 233.519 | 132.732 | 136.471 | 219.907 | 237.971 | 163.151 | 162.599 | 229.241 | 241.429 | 151.824 | 173.328 | 267.222 | 278.56 | 160.717 | 174.7 | 275.428 | 299.228 | 155.389 | 130.477 | 264.688 | 266.481 | 138.931 | 112.425 | 190.032 | 244.29 | 117.006 | 125.832 | 162.266 | 193.483 | 107.146 | 115.252 | 157.139 | 195.768 | 140.445 | 128.733 | 209.954 | 245.852 | 129.906 | 139.744 | 195.18 | 206.876 | 93.674 | 87.547 | 117.79 | 144.9 | 80.4 | 81 | 116.4 | 144.9 | 75.2 | 78.2 | 112.4 | 132.4 | 67.5 | 69.1 | 99.9 | 115.5 | 63 | 60.3 | 71.5 | 82.1 | 1,087.5 | 1,068.2 | 1,053.9 | 1,043.6 | 942.3 | 933.4 | 950.1 |
Inventory
| 82.7 | 198.682 | 83.4 | 711.617 | 812.39 | 997.332 | 2,187.65 | -41.3 | 74.5 | 64.6 | 291.145 | 240.827 | 235.104 | 238.886 | 2.053 | 55 | 57 | 53 | 44.412 | 49.804 | 58.24 | 65.242 | 4.928 | 53 | 55 | 18.739 | 14.581 | 6.23 | 5.956 | 9.142 | 2.608 | 30 | 29 | 27 | 3.591 | 1.106 | 14.243 | 36.952 | 89.665 | 78.318 | 80.441 | 80.175 | 49.347 | 51.063 | 10.487 | 13.804 | 53.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74.684 | 0 | 70.697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 133.069 | 158.547 | 0 | 0 | 0 | 0 | 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
| 157.187 | 214.516 | 156.809 | 229.696 | 220.291 | 210.309 | 433.85 | 739.229 | 617.934 | 597.026 | 292.082 | 200.7 | 149.402 | 133.466 | 170.152 | 151.432 | 147.655 | 133.338 | 180.957 | 190.554 | 187.666 | 177.784 | 243.701 | 220.249 | 250.992 | 181.248 | 165.294 | 132.182 | 126.192 | 104.27 | 136.833 | 101.081 | 85.826 | 81.079 | 95.199 | 105.438 | 98.445 | 89.317 | 99.975 | 95.845 | 83.805 | 84.661 | 108.289 | 91.676 | 85.11 | 71.423 | 107.91 | 140.184 | 133.035 | 111.145 | 152.356 | 108.244 | 79.092 | 71.388 | 96.279 | 118.228 | 99.536 | 100.293 | 114.346 | 8.541 | 69.925 | 5.78 | 170.248 | 105.445 | 79.574 | 116.569 | 191.908 | 112.082 | 112.611 | 120.959 | 183.61 | 125.923 | 179.757 | 190.52 | 246.576 | 142.167 | 149.139 | 124.476 | 174.062 | 122.07 | 103.688 | 104.425 | 70.421 | 54.395 | 43.759 | 49.968 | 46.608 | 47.519 | 57.452 | 45.236 | 121.811 | 152.797 | 30.692 | 30.506 | 176.398 | 49.598 | 36.837 | 41.49 | 47.1 | 38.3 | 32.5 | 51.3 | 84 | 101.5 | 90.5 | 115.2 | 138.5 | 134.5 | 108.5 | 88.6 | 36 | 50.5 | 225.7 | 219.5 | 223.9 | 551 | 586 | 611.3 | 631.3 | 641.2 | 606 | 647.9 |
Total Current Assets
| 1,691.825 | 1,779.957 | 1,328.229 | 1,998.485 | 2,240.213 | 2,258.024 | 3,707.662 | 1,709.639 | 1,643.838 | 2,046.576 | 1,614.767 | 1,392.606 | 1,006.795 | 1,000.904 | 871.013 | 732.828 | 867.2 | 672.919 | 859.856 | 765.402 | 752.081 | 830.38 | 839.769 | 721.193 | 696.059 | 663.933 | 657.032 | 538.918 | 483.585 | 454.404 | 533.307 | 544.3 | 431.762 | 470.228 | 558.174 | 478.571 | 480.841 | 527.245 | 606.783 | 450.516 | 410.491 | 499.813 | 494.672 | 348.195 | 305.844 | 370.225 | 458.417 | 349.816 | 355.614 | 585.939 | 461.632 | 286.644 | 326.082 | 390.3 | 445.894 | 270.814 | 268.317 | 359.205 | 417.632 | 279.204 | 259.299 | 329.5 | 438.076 | 270.434 | 269.413 | 401.2 | 502.459 | 291.629 | 308.055 | 450.396 | 501.624 | 312.899 | 318.804 | 469.075 | 542.66 | 298.03 | 270.283 | 331.222 | 431.993 | 249.255 | 240.32 | 279.189 | 281.087 | 168.329 | 169.568 | 225.978 | 261.768 | 197.201 | 191.904 | 291.141 | 400.149 | 297.259 | 310.371 | 425.577 | 403.229 | 155.877 | 133.654 | 169.79 | 209.1 | 124.5 | 123.1 | 181.9 | 247.4 | 183.7 | 174.3 | 245.5 | 288.5 | 214.9 | 183.7 | 196.1 | 159.8 | 117.9 | 297.6 | 296.9 | 317.2 | 1,765.4 | 1,784.3 | 1,816.6 | 1,804.9 | 1,698.7 | 1,651.6 | 1,714.7 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 9,023.372 | 8,887.329 | 8,268.988 | 8,639.318 | 8,520.476 | 8,372.756 | 8,305.672 | 9,215.413 | 9,084.198 | 8,978.41 | 8,910.501 | 7,701.752 | 7,195.667 | 7,083.438 | 7,010.326 | 6,880.754 | 6,745.488 | 6,596.179 | 6,469.37 | 6,304.249 | 6,131.876 | 5,932.33 | 5,716.789 | 5,336.33 | 5,179.294 | 5,047.162 | 4,871.128 | 4,755.165 | 4,620.445 | 4,528.612 | 4,436.645 | 4,415.447 | 4,346.193 | 4,256.953 | 4,167.843 | 4,112.374 | 4,057.461 | 4,017.008 | 3,985.383 | 3,873.316 | 3,813.275 | 3,774.66 | 3,747.108 | 3,685.39 | 3,638.967 | 3,592.644 | 3,585.794 | 3,540.213 | 3,260.597 | 3,234.93 | 3,218.944 | 3,160.879 | 3,090.683 | 3,068.954 | 3,072.436 | 3,050.217 | 3,039.535 | 3,028.909 | 3,034.503 | 3,039.525 | 3,023.114 | 3,116.635 | 3,108.088 | 3,078.064 | 3,057.283 | 3,005.905 | 2,988.397 | 2,944.087 | 2,902.834 | 2,851.821 | 2,804.346 | 2,727.787 | 2,682.675 | 2,634.226 | 2,607.241 | 2,545.35 | 2,497.354 | 2,454.565 | 2,435.871 | 2,361.647 | 2,326.408 | 2,285.05 | 2,263.179 | 2,045.407 | 2,017.148 | 1,998.75 | 1,979.459 | 1,923.925 | 1,885.532 | 1,852.632 | 1,825.571 | 1,785.234 | 1,745.629 | 1,713.752 | 1,686.082 | 1,656.891 | 1,626.123 | 1,686.979 | 1,581.1 | 1,546.4 | 1,512.7 | 1,482.5 | 1,459.4 | 1,425.4 | 1,401 | 1,377.3 | 1,360.3 | 1,339.1 | 1,319.8 | 1,296.5 | 1,278.5 | 1,226.5 | 1,189.5 | 1,159.4 | 1,137.8 | 1,139.7 | 1,114.2 | 1,090.2 | 1,071.5 | 1,043.2 | 1,021.9 | 1,007.3 |
Goodwill
| 786.175 | 787.206 | 789.729 | 787.433 | 789.617 | 787.334 | 787.25 | 1,742.967 | 1,750.472 | 1,773.671 | 1,781.332 | 791.902 | 348.173 | 346.553 | 345.184 | 340.197 | 337.978 | 333.943 | 343.023 | 339.948 | 345.872 | 364.482 | 359.045 | 176.059 | 174.233 | 176.485 | 179.314 | 147.865 | 143.583 | 140.974 | 139.983 | 142.439 | 144.086 | 132.774 | 126.145 | 129.884 | 138.257 | 135.689 | 143.16 | 0 | 0 | 0 | 17.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 80.702 | 0 | 0 | 0 | 37.669 | 0 | 0 | 0 | 36.773 | 0 | 0 | 0 | 48.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 786.175 | 787.206 | 789.729 | 787.433 | 789.617 | 787.334 | 787.25 | 1,742.967 | 1,750.472 | 1,773.671 | 1,781.332 | 791.902 | 348.173 | 346.553 | 345.184 | 340.197 | 337.978 | 333.943 | 343.023 | 339.948 | 345.872 | 364.482 | 359.045 | 176.059 | 174.233 | 176.485 | 260.016 | 147.865 | 143.583 | 140.974 | 177.652 | 142.439 | 144.086 | 132.774 | 162.918 | 129.884 | 138.257 | 135.689 | 143.16 | 0 | 0 | 0 | 17.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.7 | 63.7 | 64.7 | 65.6 | 66.6 | 67.6 | 68.5 |
Long Term Investments
| -0 | 0 | 369.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 140.874 | 133.761 | 128.659 | 116.615 | 132.072 | 126.142 | 125.491 | 122.048 | 114.405 | 123.476 | 118.733 | 116.69 | 117.341 | 114.052 | 111.523 | 109.587 | 106.744 | 104.94 | 102.233 | 100 | 99 | 97 | 101 | 101 | 99 | 96 | 96 | 94 | 93 | 88 | 86 | 84 | 80 | 0 | 230.983 | 220.847 | 192.004 | 178.546 | 176.725 | 151.705 | 134.648 | 130.721 | 120.429 | 114.443 | 115.86 | 119.68 | 118.089 | 0 | 124.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.171 | 1.309 | 0.463 | 0.253 | 0.099 | 0.115 | 0.082 | 0.322 | 0.168 | 0.044 | 0.121 | 0.268 | 0.345 | 0.563 | 0.455 | 0.841 | 0.632 | 0.765 | 0.856 | 0.896 | 1.021 | 1.074 | 1.264 | 1.185 | 1.252 | 1.371 | 1.48 | 1.467 | 1.365 | 1.323 | 1.288 | 0.783 | 0.752 | 0.598 | 0.428 | 1.688 | 1.473 | 1.418 | 379.625 | 0 | 0 | 0 | -17.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 481.801 | 432.193 | 1,113.439 | 410.793 | 400.517 | 391.944 | 395.948 | 434.236 | 444.332 | 450.786 | 458.536 | 483.107 | 488.042 | 497.187 | 368.001 | 341.276 | 346.078 | 372.804 | 364.871 | 303.574 | 310.544 | 319.118 | 326.457 | 296.353 | 306.822 | 321.992 | 330.069 | 297.603 | 304.738 | 317.013 | 325.49 | 324.887 | 341.814 | 355.34 | 370.322 | 363.906 | 367.381 | 372.348 | 0.821 | 221.361 | 242.76 | 232.147 | 230.523 | 343.132 | 350.776 | 357.779 | 363.75 | 381.22 | 385.557 | 395.381 | 403.427 | 313.168 | 331.554 | 330.975 | 331.215 | 320.729 | 319.631 | 338.433 | 338.297 | 274.859 | 280.909 | 277.8 | 149.439 | 161.378 | 165.534 | 178.511 | 179.332 | 172.987 | 172.169 | 177.284 | 178.995 | 99.505 | 80.754 | 78.917 | 78.525 | 78.173 | 81.123 | 71.671 | 70.252 | 67.169 | 63.252 | 63.53 | 63.84 | 147.749 | 142.122 | 140.61 | 136.701 | 139.483 | 137.467 | 131.572 | 143.892 | 148.854 | 146.285 | 143.375 | 143.026 | 141.521 | 139.439 | 47.881 | 133.2 | 132.2 | 133.9 | 121.9 | 123.9 | 126.5 | 131.5 | 122.5 | 120.3 | 125.1 | 121.5 | 122.9 | 122 | 133.5 | 118.8 | 76.9 | 77.5 | 117.2 | 115.7 | 123.9 | 148 | 147 | 142 | 157.2 |
Total Non-Current Assets
| 10,293.519 | 10,108.037 | 10,541.667 | 9,837.797 | 9,710.709 | 9,552.149 | 9,488.952 | 11,392.938 | 11,279.17 | 11,202.911 | 11,150.49 | 8,977.029 | 8,032.227 | 7,927.741 | 7,864.84 | 7,696.829 | 7,558.835 | 7,420.306 | 7,310.192 | 7,074.809 | 6,914.804 | 6,739.052 | 6,517.96 | 5,933.403 | 5,780.334 | 5,663.7 | 5,580.034 | 5,316.152 | 5,181.654 | 5,097.509 | 5,047.819 | 4,988.496 | 4,935.078 | 4,845.665 | 4,800.511 | 4,704.852 | 4,665.572 | 4,627.463 | 4,607.989 | 4,190.677 | 4,152.035 | 4,100.807 | 4,070.631 | 4,116.522 | 4,075.743 | 4,034.423 | 4,029.544 | 3,921.433 | 3,877.137 | 3,851.158 | 3,814.375 | 3,652.593 | 3,598.962 | 3,551.634 | 3,538.299 | 3,501.667 | 3,479.595 | 3,481.785 | 3,488.66 | 3,434.064 | 3,422.112 | 3,394.435 | 3,382.308 | 3,239.442 | 3,222.817 | 3,184.416 | 3,167.729 | 3,117.074 | 3,075.003 | 3,029.105 | 2,983.341 | 2,827.292 | 2,763.429 | 2,713.143 | 2,685.766 | 2,623.523 | 2,578.477 | 2,526.236 | 2,506.123 | 2,428.816 | 2,389.66 | 2,348.58 | 2,327.019 | 2,193.156 | 2,159.27 | 2,139.36 | 2,116.16 | 2,063.408 | 2,022.999 | 1,984.204 | 1,969.463 | 1,934.088 | 1,891.914 | 1,857.127 | 1,829.108 | 1,798.412 | 1,765.562 | 1,734.86 | 1,714.3 | 1,678.6 | 1,646.6 | 1,604.4 | 1,583.3 | 1,551.9 | 1,532.5 | 1,499.8 | 1,480.6 | 1,464.2 | 1,441.3 | 1,419.4 | 1,400.5 | 1,360 | 1,308.3 | 1,236.3 | 1,215.3 | 1,319.6 | 1,293.6 | 1,278.8 | 1,285.1 | 1,256.8 | 1,231.5 | 1,233 |
Total Assets
| 11,985.344 | 11,887.994 | 11,869.896 | 11,836.282 | 11,950.922 | 11,810.173 | 13,196.614 | 13,102.577 | 12,923.008 | 13,249.487 | 12,765.257 | 10,369.635 | 9,039.022 | 8,928.645 | 8,735.853 | 8,429.657 | 8,426.035 | 8,093.225 | 8,170.048 | 7,840.211 | 7,666.885 | 7,569.432 | 7,357.729 | 6,654.596 | 6,476.393 | 6,327.633 | 6,237.066 | 5,855.07 | 5,665.239 | 5,551.913 | 5,581.126 | 5,532.796 | 5,366.84 | 5,316.008 | 5,358.685 | 5,183.666 | 5,146.862 | 5,154.397 | 5,214.515 | 4,641.661 | 4,562.289 | 4,600.807 | 4,565.174 | 4,465.055 | 4,382.054 | 4,404.514 | 4,488.057 | 4,271.249 | 4,232.751 | 4,437.097 | 4,276.007 | 3,939.237 | 3,925.044 | 3,941.934 | 3,984.193 | 3,772.481 | 3,747.912 | 3,840.99 | 3,906.292 | 3,713.268 | 3,681.411 | 3,723.935 | 3,820.384 | 3,509.876 | 3,492.23 | 3,585.616 | 3,670.188 | 3,408.703 | 3,383.058 | 3,479.501 | 3,484.965 | 3,140.191 | 3,082.233 | 3,182.218 | 3,228.426 | 2,921.553 | 2,848.76 | 2,857.458 | 2,938.116 | 2,678.071 | 2,629.98 | 2,627.769 | 2,608.106 | 2,361.485 | 2,328.838 | 2,365.338 | 2,377.928 | 2,260.609 | 2,214.903 | 2,275.345 | 2,369.612 | 2,231.347 | 2,202.285 | 2,282.704 | 2,232.337 | 1,954.289 | 1,899.216 | 1,904.65 | 1,923.4 | 1,803.1 | 1,769.7 | 1,786.3 | 1,830.7 | 1,735.6 | 1,706.8 | 1,745.3 | 1,769.1 | 1,679.1 | 1,625 | 1,615.5 | 1,560.3 | 1,477.9 | 1,605.9 | 1,533.2 | 1,532.5 | 3,085 | 3,077.9 | 3,095.4 | 3,090 | 2,955.5 | 2,883.1 | 2,947.7 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 264.289 | 264.62 | 346.907 | 255.251 | 273.95 | 310.748 | 662.09 | 308.824 | 306.753 | 256.606 | 353.365 | 222.959 | 182.304 | 182.805 | 231.301 | 175.507 | 189.373 | 182.182 | 238.921 | 188.896 | 196.915 | 231.343 | 248.993 | 172.237 | 188.156 | 175.905 | 228.315 | 159.382 | 135.738 | 134.238 | 184.669 | 138.81 | 132.2 | 133.884 | 164.857 | 129.258 | 130.363 | 119.425 | 167.988 | 98.991 | 94.4 | 122.212 | 183.511 | 101.135 | 105.199 | 120.266 | 155.667 | 90.567 | 82.395 | 132.544 | 186.755 | 99.599 | 95.46 | 114.458 | 165.536 | 70.66 | 65.494 | 120.328 | 158.856 | 66.84 | 67.968 | 116.118 | 191.434 | 79.689 | 98.047 | 150.671 | 220.731 | 91.797 | 107.932 | 191.13 | 265.739 | 102.412 | 82.702 | 137.443 | 259.476 | 97.571 | 79.12 | 103.052 | 165.872 | 67.38 | 63.882 | 85.29 | 110.114 | 54.117 | 52.059 | 79.616 | 88.309 | 51.64 | 52.922 | 96.272 | 109.167 | 69.364 | 79.6 | 145.292 | 194.679 | 54.708 | 41.926 | 53.9 | 64.2 | 38.9 | 39.4 | 55.6 | 64.3 | 36.9 | 35.2 | 57.5 | 62.3 | 33.4 | 29.5 | 43.5 | 50 | 29 | 32.7 | 49.3 | 41.9 | 208.1 | 221 | 217.7 | 208.7 | 197.1 | 167.7 | 208.1 |
Short Term Debt
| 142.194 | 686.77 | 701.785 | 99.835 | 57.62 | 509.407 | 1,587.363 | 422.485 | 1,504.023 | 1,765.069 | 2,206.324 | 569.271 | 637.417 | 377.334 | 147.433 | 98.903 | 229.668 | 326.574 | 374.512 | 68.165 | 36.807 | 222.915 | 185.06 | 64.929 | 54.428 | 47.367 | 239.846 | 138.953 | 29.736 | 26.064 | 50.101 | 49.48 | 49.567 | 48.596 | 37.475 | 19.865 | 20.05 | 18.266 | 24.192 | 11.265 | 23.741 | 11.158 | 11.105 | 44.052 | 11 | 5.165 | 50.137 | 5.11 | 19.403 | 205.055 | 322.618 | 221.102 | 200 | 180.712 | 75.08 | 0.083 | 1.362 | 1.344 | 1.327 | 1.307 | 5.115 | 5.049 | 62.833 | 12.455 | 38.04 | 37.334 | 47.079 | 36.937 | 29.821 | 27.501 | 27.545 | 27.355 | 85.044 | 82.989 | 107.215 | 110.031 | 31.246 | 40.252 | 129.821 | 68.905 | 60.977 | 29.767 | 58.435 | 7.067 | 8 | 8.608 | 61.705 | 6.922 | 8.71 | 237.731 | 400.641 | 344.261 | 290.721 | 8.143 | 139.139 | 106.635 | 45.877 | 12.86 | 68.9 | 43.9 | 15.1 | 5.8 | 57.3 | 38.5 | 82.9 | 83.2 | 147.6 | 115.1 | 94.8 | 92.8 | 127.7 | 47.2 | 170.7 | 120 | 157 | 277.7 | 198.2 | 284.7 | 373.9 | 225.5 | 234 | 239.9 |
Tax Payables
| 2.241 | 97.42 | 0.817 | 76.199 | 64.125 | 102.318 | 69.784 | 77.457 | 57.608 | 94.313 | 60.207 | 88.146 | 70.971 | 91.459 | 61.196 | 61.042 | 48.22 | 73.105 | 50.229 | 53.68 | 42.778 | 69.423 | 44.643 | 54.306 | 42.826 | 76.213 | 49.825 | 50.541 | 40.545 | 62.79 | 44.83 | 46.542 | 39.344 | 62.241 | 48.277 | 55.892 | 44.055 | 76.16 | 44.339 | 39.704 | 35.657 | 69.331 | 39.681 | 38.359 | 34.243 | 55.498 | 37.644 | 39.183 | 33.994 | 58.565 | 42.102 | 40.313 | 35.104 | 70.335 | 41.672 | 40.383 | 54.796 | 30.541 | 40.868 | 0 | 0 | 0 | 41.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 57.399 | 52.632 | 48.46 | 47.206 | 48.414 | 50.35 | 51.182 | 55.033 | 53.991 | 57.62 | 59.327 | 51.816 | 44.088 | 67.121 | 67.92 | 69.122 | 69.898 | 69.938 | 69.165 | 68.897 | 69.165 | 68.593 | 67.94 | 68.1 | 69.247 | 69.61 | 69.781 | 70.162 | 71.195 | 72.227 | 72.296 | 72.039 | 72.814 | 72.903 | 72.631 | 72.268 | 72.744 | 72.372 | 71.546 | 71.32 | 72.896 | 73.669 | 73.367 | 73.729 | 76.381 | 78.642 | 77.858 | 78.08 | 81.228 | 83.138 | 83.839 | 84.459 | 87.463 | 88.067 | 185.178 | 211.265 | 209.443 | 201.998 | 153.738 | 57.734 | 57.337 | 82.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 131.7 | 130.9 | 0 | 155.4 | 0 | 112.6 | 0 | 0 | 0 | 121.9 | 0 | 0 | 83.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,386.6 |
Other Current Liabilities
| 632.272 | 714.642 | 587.695 | 650.237 | 677.424 | 739.981 | 1,122.328 | 527.386 | 485.65 | 550.903 | 493.033 | 511.188 | 408.594 | 408.775 | 465.313 | 495.69 | 429.078 | 401.121 | 397.263 | 456.386 | 423.617 | 451.627 | 436.652 | 407.444 | 351.816 | 309.969 | 277.939 | 287.909 | 253.366 | 264.299 | 321.309 | 352.715 | 328.14 | 322.684 | 260.082 | 273.289 | 243.033 | 267.519 | 206.391 | 212.422 | 191.575 | 210.035 | 166.181 | 187.477 | 182.121 | 211.834 | 251.467 | 291.396 | 284.375 | 268.597 | 254.356 | 276.503 | 243.708 | 94.453 | 171.167 | 192.298 | 183.354 | 176.699 | 160.309 | 261.92 | 245.681 | 196.633 | 255.628 | 266.876 | 250.219 | 283.325 | 260.122 | 270.542 | 286.695 | 288.568 | 202.78 | 202.078 | 258.18 | 265.455 | 254.262 | 182.706 | 181.169 | 188.569 | 187.338 | 155.144 | 147.517 | 161.662 | 141.863 | 157.463 | 174.258 | 204.44 | 163.167 | 152.648 | 167.507 | 173.875 | 143.233 | 130.733 | 136.943 | 166.763 | 147.712 | 127.078 | 139.044 | 152.567 | 0.1 | 0.1 | 135.7 | -0.1 | 129.2 | -0.1 | 112.7 | 124.9 | 114.5 | 0.1 | 103.4 | 93.4 | -0.1 | 124.6 | 148.5 | 140.4 | 131.3 | 1,369.5 | 1,372.6 | 1,384.6 | 1,373.5 | 1,388.5 | 1,369.2 | 0.1 |
Total Current Liabilities
| 1,096.154 | 1,718.664 | 1,684.847 | 1,052.529 | 1,057.408 | 1,610.486 | 3,422.963 | 1,313.728 | 2,350.417 | 2,630.198 | 3,112.049 | 1,355.234 | 1,272.403 | 1,036.035 | 911.967 | 839.222 | 918.017 | 979.815 | 1,079.861 | 782.344 | 726.504 | 974.478 | 938.645 | 712.71 | 663.647 | 602.851 | 815.881 | 656.406 | 490.035 | 496.828 | 628.375 | 613.044 | 582.721 | 578.067 | 535.045 | 494.68 | 466.19 | 477.582 | 470.117 | 393.998 | 382.612 | 417.074 | 434.164 | 406.393 | 374.701 | 415.907 | 535.129 | 465.153 | 467.401 | 689.334 | 847.568 | 681.663 | 626.631 | 477.69 | 596.961 | 474.306 | 459.653 | 500.369 | 474.23 | 387.801 | 376.101 | 400.471 | 509.895 | 359.02 | 386.306 | 471.33 | 527.932 | 399.276 | 424.448 | 507.199 | 496.064 | 331.845 | 425.926 | 485.887 | 620.953 | 390.308 | 291.535 | 331.873 | 483.031 | 291.429 | 272.376 | 276.719 | 310.412 | 218.647 | 234.317 | 292.664 | 313.181 | 211.21 | 229.139 | 507.878 | 653.041 | 544.358 | 507.264 | 320.198 | 481.53 | 288.421 | 226.847 | 219.327 | 264.9 | 213.8 | 190.2 | 216.7 | 250.8 | 187.9 | 230.8 | 265.6 | 324.4 | 270.5 | 227.7 | 229.7 | 261.3 | 200.8 | 351.9 | 309.7 | 330.2 | 1,855.3 | 1,791.8 | 1,887 | 1,956.1 | 1,811.1 | 1,770.9 | 1,834.7 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5,063.577 | 4,648.958 | 4,609.838 | 5,235.539 | 5,284.844 | 4,577.6 | 4,403.299 | 5,865.591 | 4,588.454 | 4,559.758 | 4,115.684 | 3,573.783 | 2,478.823 | 2,696.57 | 2,732.2 | 2,685.722 | 2,639.317 | 2,310.084 | 2,300.482 | 2,462.116 | 2,373.003 | 2,106.274 | 2,107.258 | 2,123.641 | 2,037.743 | 1,998.127 | 1,798.576 | 1,731.981 | 1,685.698 | 1,564.132 | 1,549.983 | 1,592.946 | 1,427.805 | 1,388.968 | 1,551.204 | 1,540.364 | 1,521.683 | 1,506.527 | 1,637.592 | 1,437.706 | 1,365.926 | 1,368.632 | 1,381.327 | 1,280.392 | 1,256.338 | 1,250.829 | 1,268.373 | 1,256.002 | 1,203.16 | 1,188.076 | 930.858 | 936.857 | 941.551 | 1,122.694 | 1,124.681 | 1,075.523 | 1,076.678 | 1,121.816 | 1,269.357 | 1,226.575 | 1,222.883 | 1,247.109 | 1,285.474 | 1,313.149 | 1,268.733 | 1,263.616 | 1,366.067 | 1,327.606 | 1,303.901 | 1,310.654 | 1,386.354 | 1,366.09 | 1,266.875 | 1,329.078 | 1,324.898 | 1,249.19 | 1,273.194 | 1,262.126 | 1,262.936 | 1,264.65 | 1,225.767 | 1,220.409 | 1,221.164 | 1,204.091 | 1,087.867 | 1,071.682 | 1,092.148 | 1,098.834 | 1,028.269 | 796.414 | 796.351 | 804.197 | 797.461 | 1,056.129 | 896.417 | 860.515 | 860.399 | 858.762 | 859.3 | 820.2 | 793.5 | 779.6 | 812.9 | 808.8 | 779 | 778.5 | 778.7 | 778.9 | 754.4 | 730.1 | 665.2 | 662.5 | 624.6 | 612.7 | 607.9 | 858.5 | 901.7 | 844.8 | 790.8 | 813 | 764.2 | 745.7 |
Deferred Revenue Non-Current
| 0 | 0 | 129.549 | 0 | 0 | 0 | 0 | 774.465 | 785.258 | 0 | 1,137.536 | 1,139.114 | 1,136.667 | 1,138.458 | 1,199.564 | 1,138.189 | 1,138.097 | 1,146.538 | 1,204.409 | 1,117.759 | 1,112.355 | 1,118.663 | 1,066.204 | 1,031.318 | 1,012.9 | 1,032.99 | 1,018.246 | 547.276 | 553.884 | 565.678 | 570.252 | 566.533 | 575.147 | 588.869 | 591.558 | 563.269 | 566.703 | 568.533 | 572.81 | 389.435 | 394.389 | 397.508 | 383.877 | 482.291 | 480.063 | 474.577 | 503.873 | -1,679.294 | -1,614.562 | -1,345.902 | 482.432 | -1,037.106 | -1,062.55 | 624.934 | 416.693 | 444.735 | 436.527 | 420.974 | 432.427 | 427.914 | 0 | 0 | -1,164.479 | -1,495.572 | -1,354.302 | -1,250.333 | -1,177.944 | -1,387.36 | -1,316.373 | -1,178.933 | -1,108.279 | -1,395.889 | -1,184.036 | -1,148.116 | -826.255 | -1,122.5 | -1,353.136 | -1,276.025 | -953.293 | -1,273.397 | -1,261.641 | -1,276 | -1,161.398 | -1,332.284 | -1,210.798 | -1,129.021 | 387.102 | -1,281.94 | -1,199.491 | -687.413 | -504.347 | -598.065 | -633.531 | -1,107.998 | -766.767 | -884.805 | -953.356 | -971.6 | -904.6 | -917.4 | -918.4 | -894.7 | -871 | -905.7 | -832.4 | -808 | -737.1 | -788.4 | -786.1 | -747.7 | -639.6 | -735.1 | -568.2 | -583.4 | -547.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 792.244 | 784.491 | 752.997 | 742.078 | 740.886 | 733.199 | 682.067 | 774.465 | 785.258 | 803.771 | 768.868 | 789.141 | 694.719 | 671.574 | 647.453 | 639.002 | 631.388 | 624.888 | 599.84 | 577.928 | 563.478 | 556.063 | 529.201 | 519.146 | 510.536 | 500.289 | 476.96 | 894.011 | 891.217 | 879.631 | 840.653 | 814.978 | 817.855 | 789.961 | 769.445 | 722.718 | 721.352 | 721.924 | 723.688 | 671.56 | 663.47 | 662.583 | 674.411 | 663.315 | 626.786 | 622.357 | 616.184 | 597.049 | 594.428 | 578.563 | 557.118 | 505.409 | 503.922 | 483.121 | 466.628 | 451.47 | 432.078 | 438.249 | 436.113 | 418.813 | 389.166 | 378.728 | 387.539 | 366.711 | 357.743 | 362.727 | 347.497 | 317.222 | 287.978 | 305.541 | 308.493 | 289.333 | 252.653 | 259.902 | 234.739 | 288.514 | 300.674 | 300.507 | 281.743 | 281.317 | 285.592 | 285.705 | 277.332 | 250.561 | 243.049 | 233.787 | 229.358 | 241.668 | 232.854 | 225.002 | 217.804 | 207.493 | 206.391 | 205.304 | 204.168 | 185.633 | 180.76 | 179.598 | 178.4 | 180 | 179.4 | 176.5 | 179.7 | 172.3 | 171.5 | 170.2 | 168.3 | 158 | 156 | 153.9 | 152.1 | 148.8 | 147 | 140 | 138.9 | 0 | 0 | 0 | 130.2 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1,358.734 | 1,371.979 | 1,277.962 | 1,422.234 | 1,446.778 | 1,465.706 | 1,470.177 | 846.721 | 832.113 | 1,630.694 | 480.583 | 419 | 409 | 407 | 404 | 401 | 401 | 399 | 395 | 392 | 389 | 385 | 383 | 322 | 319 | 317 | 315 | 312 | 310 | 309 | 308 | 305 | 306 | 304 | 303 | 301 | 302 | 309 | 304 | 297 | 291 | 285 | 279 | 272 | 268 | 262 | 256 | 2,367.481 | 2,301.642 | 2,032.474 | 233 | 1,664.968 | 1,693.047 | 2.577 | 212.234 | 207.786 | 202.88 | 197.98 | 192.079 | -1,039.403 | 612.918 | 609.892 | -254.267 | -92.144 | -136.087 | -188.005 | -267.81 | -128.734 | -137.753 | -218.631 | -293.284 | -129.767 | -167.746 | -220.432 | -366.691 | -207.602 | -110.366 | -143.304 | -295.693 | -136.285 | -124.859 | -115.057 | -168.549 | -61.184 | -60.059 | -88.224 | -150.014 | 1,281.94 | 1,199.491 | 687.413 | 504.347 | 598.065 | 633.531 | 1,107.998 | 766.767 | 884.805 | 953.356 | 971.6 | 904.6 | 917.4 | 918.4 | 894.7 | 871 | 905.7 | 832.4 | 808 | 737.1 | 788.4 | 786.1 | 747.7 | 639.6 | 735.1 | 568.2 | 583.4 | 547.9 | 0 | 0 | 0 | -130.2 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 7,214.555 | 6,805.428 | 6,770.346 | 7,399.851 | 7,472.508 | 6,776.505 | 6,555.543 | 8,261.242 | 6,991.083 | 6,994.223 | 6,502.671 | 5,921.038 | 4,719.209 | 4,913.602 | 4,983.217 | 4,863.913 | 4,809.802 | 4,480.51 | 4,499.731 | 4,549.803 | 4,437.836 | 4,166 | 4,085.663 | 3,996.105 | 3,880.179 | 3,848.406 | 3,608.782 | 3,485.268 | 3,440.799 | 3,318.441 | 3,268.888 | 3,279.457 | 3,126.807 | 3,071.798 | 3,215.207 | 3,127.351 | 3,111.738 | 3,105.984 | 3,238.09 | 2,795.701 | 2,714.785 | 2,713.723 | 2,718.615 | 2,697.998 | 2,631.187 | 2,609.763 | 2,644.43 | 2,541.238 | 2,484.668 | 2,453.211 | 2,203.408 | 2,070.128 | 2,075.97 | 2,233.326 | 2,220.236 | 2,179.514 | 2,148.163 | 2,179.019 | 2,329.976 | 1,033.899 | 2,224.967 | 2,235.729 | 254.267 | 92.144 | 136.087 | 188.005 | 267.81 | 128.734 | 137.753 | 218.631 | 293.284 | 129.767 | 167.746 | 220.432 | 366.691 | 207.602 | 110.366 | 143.304 | 295.693 | 136.285 | 124.859 | 115.057 | 168.549 | 61.184 | 60.059 | 88.224 | 1,558.594 | 1,340.502 | 1,261.123 | 1,021.416 | 1,014.155 | 1,011.69 | 1,003.852 | 1,261.433 | 1,100.585 | 1,046.148 | 1,041.159 | 1,038.36 | 1,037.7 | 1,000.2 | 972.9 | 956.1 | 992.6 | 981.1 | 950.5 | 948.7 | 947 | 936.9 | 910.4 | 884 | 817.3 | 811.3 | 771.6 | 752.7 | 746.8 | 858.5 | 901.7 | 844.8 | 790.8 | 813 | 764.2 | 745.7 |
Total Liabilities
| 8,310.709 | 8,524.092 | 8,455.193 | 8,452.38 | 8,529.916 | 8,386.991 | 9,978.506 | 9,574.97 | 9,341.5 | 9,624.421 | 9,614.72 | 7,276.272 | 5,991.612 | 5,949.637 | 5,895.184 | 5,703.135 | 5,727.819 | 5,460.325 | 5,579.592 | 5,332.147 | 5,164.34 | 5,140.478 | 5,024.308 | 4,708.815 | 4,543.826 | 4,451.257 | 4,424.663 | 4,141.674 | 3,930.834 | 3,815.269 | 3,897.263 | 3,892.501 | 3,709.528 | 3,649.865 | 3,750.252 | 3,622.031 | 3,577.928 | 3,583.566 | 3,708.207 | 3,189.699 | 3,097.397 | 3,130.797 | 3,152.779 | 3,104.391 | 3,005.888 | 3,025.67 | 3,179.559 | 3,006.391 | 2,952.069 | 3,142.545 | 3,050.976 | 2,751.791 | 2,702.601 | 2,711.016 | 2,817.197 | 2,653.82 | 2,607.816 | 2,679.388 | 2,804.206 | 1,421.7 | 2,601.068 | 2,636.2 | 2,782.543 | 2,498.925 | 2,462.281 | 2,552.862 | 2,686.515 | 2,467.099 | 2,428.944 | 2,527.501 | 2,583.54 | 2,316.878 | 2,262.491 | 2,383.617 | 2,477.291 | 2,170.144 | 2,093.143 | 2,115.223 | 2,232.44 | 2,016.409 | 1,962.849 | 1,957.929 | 1,977.639 | 1,766.06 | 1,655.847 | 1,686.097 | 1,721.761 | 1,638.822 | 1,574.783 | 1,612.633 | 1,748.412 | 1,637.591 | 1,590.632 | 1,659.022 | 1,638.87 | 1,391.404 | 1,323.471 | 1,315.153 | 1,358 | 1,265.4 | 1,214.8 | 1,225.1 | 1,294.3 | 1,221.3 | 1,234.1 | 1,266.7 | 1,323.1 | 1,254.3 | 1,181.5 | 1,156.7 | 1,120.7 | 1,054.8 | 1,165.8 | 1,103 | 1,116.4 | 2,713.8 | 2,693.5 | 2,731.8 | 2,746.9 | 2,624.1 | 2,535.1 | 2,580.4 |
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 | 60 | 0 | 0 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 4 | 4 | 8.1 | 8.1 | 8.1 |
Common Stock
| 73.339 | 73.295 | 73.194 | 73.145 | 73.103 | 72.961 | 68.749 | 68.694 | 68.634 | 68.479 | 62.052 | 62.009 | 60.718 | 59.625 | 58.823 | 58.089 | 57.54 | 56.756 | 56.637 | 56.254 | 55.951 | 55.021 | 54.656 | 51.053 | 50.756 | 49.967 | 49.72 | 49.362 | 49.213 | 49.179 | 49.112 | 49.112 | 49.106 | 49.1 | 49.007 | 49.005 | 48.672 | 48.47 | 48.153 | 48.148 | 48.133 | 48.125 | 47.986 | 47.97 | 47.965 | 47.956 | 47.778 | 47.771 | 47.758 | 47.74 | 47.586 | 47.531 | 47.509 | 47.474 | 47.229 | 47.109 | 47.057 | 46.964 | 46.722 | 46.55 | 46.429 | 46.285 | 45.822 | 45.342 | 45.092 | 44.79 | 44.436 | 44.184 | 44 | 43.739 | 43.4 | 43.037 | 42.328 | 41.403 | 40.958 | 40.658 | 39.894 | 38.938 | 38.424 | 37.555 | 36.781 | 36.184 | 35.862 | 35.574 | 35.392 | 35.189 | 34.919 | 34.792 | 34.599 | 34.399 | 34.123 | 33.993 | 33.764 | 33.523 | 33.34 | 33.158 | 32.988 | 32.86 | 32.6 | 32.4 | 32.3 | 32.2 | 32 | 31.9 | 29.3 | 29.2 | 29 | 28.9 | 28.7 | 28.5 | 28.4 | 28.2 | 28 | 26.4 | 26.1 | 25.9 | 25.5 | 23.2 | 22.9 | 22.8 | 22.7 | 22.7 |
Retained Earnings
| 755.367 | 781.683 | 738.839 | 669.364 | 696.958 | 742.513 | 747.069 | 1,111.203 | 1,156.253 | 1,190.738 | 1,114.313 | 1,079.869 | 1,108.279 | 1,112.377 | 1,067.978 | 1,054.118 | 1,085.742 | 1,079.801 | 1,039.072 | 977.498 | 1,002.07 | 1,009.809 | 944.285 | 902.73 | 916.275 | 920.454 | 857.398 | 784.934 | 801.222 | 803.522 | 759.263 | 720.401 | 741.148 | 753.105 | 699.221 | 654.492 | 678.288 | 692.603 | 639.164 | 598.552 | 613.76 | 621.304 | 567.714 | 525.971 | 544.3 | 549.656 | 484.369 | 435.746 | 453.824 | 471.265 | 406.125 | 363.125 | 391.079 | 399.339 | 343.131 | 309.699 | 326.028 | 338.47 | 285.316 | 249.754 | 268.948 | 280.198 | 240.982 | 220.072 | 246.617 | 259.157 | 219.768 | 186.142 | 204.626 | 214.098 | 173.433 | 135.598 | 154.861 | 159.567 | 123.574 | 101.412 | 125.879 | 136.61 | 111.498 | 78.646 | 102.401 | 118.007 | 84.084 | 56.657 | 81.039 | 92.087 | 73.46 | 42.48 | 65.433 | 92.826 | 56.667 | 32.365 | 55.506 | 73.244 | 45.995 | 19.992 | 36.144 | 52.312 | 33.5 | 11.1 | 31.6 | 41.5 | 19.5 | 0.7 | 18.4 | 26.6 | -3.7 | -21.4 | -0.2 | 18.2 | 2.1 | -10.7 | 9.4 | 27.1 | 17.3 | 29.8 | 47.8 | 62.6 | 52.4 | 32.4 | 48 | 62.2 |
Accumulated Other Comprehensive Income/Loss
| -45.615 | -46.222 | -43.787 | -43.523 | -41.458 | -43.949 | -44.242 | -50.232 | -45.528 | -43.972 | -46.761 | -55.951 | -55.688 | -58.388 | -61.003 | -52.783 | -55.617 | -59.073 | -56.732 | -47.775 | -48.581 | -50.623 | -52.668 | -53.39 | -55.52 | -56.363 | -47.682 | -42.818 | -44.962 | -46.682 | -48.008 | -46.3 | -47.195 | -48.386 | -50.268 | -48.013 | -48.75 | -50.177 | -50.175 | -38.608 | -39.638 | -40.668 | -41.698 | -47.238 | -48.407 | -49.576 | -50.745 | -44.851 | -45.845 | -46.84 | -49.331 | -39.437 | -31.731 | -29.867 | -30.784 | -41.4 | -34.748 | -22.521 | -22.25 | -18.806 | -19.013 | -19.219 | -19.426 | -12.242 | -12.445 | -12.648 | -12.85 | -12.931 | -13.177 | -13.422 | -13.666 | -41.645 | -41.645 | -41.645 | -41.645 | -10.892 | -10.892 | -10.892 | -10.892 | -966.805 | -941.67 | -918.523 | -896.309 | -941.068 | -916.21 | -892.196 | -869.908 | -856.911 | -833.295 | -811.408 | -789.751 | -770.721 | -763.892 | -746.03 | -728.466 | -710.219 | -690.622 | -670.855 | -662.5 | -650.9 | -633.9 | -627.7 | -612.1 | -599.8 | -583.1 | -567.6 | -551.1 | -545.8 | -531.6 | -520.3 | -506 | -492.3 | -480.5 | -477 | -474.9 | 0.7 | 0.9 | -2.7 | -15.1 | -8.4 | -5.6 | -0.5 |
Other Total Stockholders Equity
| 2,709.674 | 2,547.485 | 2,541.79 | 2,539.759 | 2,534.223 | 2,524.631 | 2,287.183 | 2,283.25 | 2,279.493 | 2,273.837 | 1,824.216 | 1,823.889 | 1,733.572 | 1,660.108 | 1,609.155 | 1,559.814 | 1,523.63 | 1,470.411 | 1,466.937 | 1,437.733 | 1,409.923 | 1,332.793 | 1,305.769 | 1,045.84 | 1,021.508 | 965.48 | 955.332 | 924.213 | 911.095 | 909.362 | 903.123 | 901.966 | 900.886 | 898.463 | 896.448 | 894.625 | 873.622 | 862.955 | 851.381 | 846.127 | 844.851 | 843.463 | 840.521 | 835.975 | 834.129 | 832.588 | 828.777 | 827.586 | 826.23 | 823.46 | 821.64 | 817.035 | 816.288 | 814.632 | 807.885 | 803.683 | 802.048 | 798.918 | 792.339 | 2,014.07 | 783.979 | 780.471 | 770.463 | 757.779 | 750.685 | 741.455 | 732.319 | 724.209 | 718.665 | 707.585 | 698.258 | 686.323 | 664.198 | 639.276 | 628.248 | 620.231 | 600.736 | 577.579 | 566.646 | 1,512.266 | 1,469.619 | 1,434.172 | 1,406.83 | 1,444.262 | 1,412.77 | 1,384.161 | 1,357.696 | 1,341.426 | 1,313.383 | 1,286.895 | 1,260.161 | 1,238.119 | 1,226.275 | 1,202.945 | 1,182.598 | 1,159.954 | 1,137.235 | 1,115.18 | 1,101.8 | 1,085.1 | 1,064.9 | 1,055.2 | 1,037 | 1,021.5 | 948.1 | 930.4 | 911.8 | 903.1 | 886.6 | 872.4 | 855.1 | 837.9 | 823.2 | 793.7 | 787.6 | 310.8 | 306.2 | 276.5 | 278.9 | 276.5 | 274.8 | 274.8 |
Total Shareholders Equity
| 3,492.765 | 3,356.241 | 3,310.036 | 3,238.745 | 3,262.826 | 3,296.156 | 3,058.759 | 3,412.915 | 3,458.852 | 3,489.082 | 2,953.82 | 2,909.816 | 2,846.881 | 2,773.722 | 2,674.953 | 2,619.238 | 2,611.295 | 2,547.895 | 2,505.914 | 2,423.71 | 2,419.363 | 2,347 | 2,252.042 | 1,946.233 | 1,933.019 | 1,879.538 | 1,814.768 | 1,715.691 | 1,716.568 | 1,715.381 | 1,663.49 | 1,625.179 | 1,643.945 | 1,652.282 | 1,594.408 | 1,550.109 | 1,551.832 | 1,553.851 | 1,488.523 | 1,454.219 | 1,467.106 | 1,472.224 | 1,414.523 | 1,362.678 | 1,377.987 | 1,380.624 | 1,310.179 | 1,266.252 | 1,281.967 | 1,295.625 | 1,226.02 | 1,188.254 | 1,223.145 | 1,231.578 | 1,167.461 | 1,119.091 | 1,140.385 | 1,161.831 | 1,102.127 | 2,291.568 | 1,080.343 | 1,087.735 | 1,037.841 | 1,010.951 | 1,029.949 | 1,032.754 | 983.673 | 941.604 | 954.114 | 952 | 901.425 | 823.313 | 819.742 | 798.601 | 751.135 | 751.409 | 755.617 | 742.235 | 705.676 | 661.662 | 667.131 | 669.84 | 630.467 | 595.425 | 612.991 | 679.241 | 596.167 | 561.787 | 640.12 | 602.712 | 561.2 | 533.756 | 551.653 | 563.682 | 533.467 | 502.885 | 515.745 | 529.497 | 505.4 | 477.7 | 494.9 | 501.2 | 476.4 | 454.3 | 412.7 | 418.6 | 386 | 364.8 | 383.5 | 398.8 | 379.6 | 363.1 | 380.1 | 370.2 | 356.1 | 371.2 | 384.4 | 363.6 | 343.1 | 331.4 | 348 | 367.3 |
Total Equity
| 3,674.635 | 3,363.902 | 3,414.703 | 3,383.902 | 3,421.006 | 3,423.182 | 3,218.108 | 3,527.607 | 3,581.508 | 3,625.066 | 3,150.537 | 3,093.363 | 3,047.41 | 2,979.008 | 2,840.669 | 2,726.522 | 2,698.216 | 2,632.9 | 2,590.456 | 2,508.064 | 2,502.545 | 2,428.954 | 2,333.421 | 1,945.781 | 1,932.567 | 1,876.376 | 1,812.403 | 1,713.396 | 1,734.405 | 1,736.644 | 1,683.863 | 1,640.295 | 1,657.312 | 1,666.143 | 1,608.433 | 1,561.635 | 1,568.934 | 1,570.831 | 1,506.308 | 1,451.962 | 1,464.892 | 1,470.01 | 1,412.395 | 1,360.664 | 1,376.166 | 1,378.844 | 1,308.498 | 1,264.858 | 1,280.682 | 1,294.552 | 1,225.031 | 1,187.446 | 1,222.443 | 1,230.918 | 1,166.996 | 1,118.661 | 1,140.096 | 1,161.602 | 1,102.086 | 2,291.568 | 1,080.343 | 1,087.735 | 1,037.841 | 1,010.951 | 1,029.949 | 1,032.754 | 983.673 | 941.604 | 954.114 | 952 | 901.425 | 823.313 | 819.742 | 798.601 | 751.135 | 751.409 | 755.617 | 742.235 | 705.676 | 661.662 | 667.131 | 669.84 | 630.467 | 595.425 | 672.991 | 679.241 | 656.167 | 621.787 | 640.12 | 662.712 | 621.2 | 593.756 | 611.653 | 623.682 | 593.467 | 562.885 | 575.745 | 589.497 | 565.4 | 537.7 | 554.9 | 561.2 | 536.4 | 514.3 | 472.7 | 478.6 | 446 | 424.8 | 443.5 | 458.8 | 439.6 | 423.1 | 440.1 | 430.2 | 416.1 | 371.2 | 384.4 | 363.6 | 343.1 | 331.4 | 348 | 367.3 |
Total Liabilities & Shareholders Equity
| 11,985.344 | 11,887.994 | 11,869.896 | 11,836.282 | 11,950.922 | 11,810.173 | 13,196.614 | 13,102.577 | 12,923.008 | 13,249.487 | 12,765.257 | 10,369.635 | 9,039.022 | 8,928.645 | 8,735.853 | 8,429.657 | 8,426.035 | 8,093.225 | 8,170.048 | 7,840.211 | 7,666.885 | 7,569.432 | 7,357.729 | 6,654.596 | 6,476.393 | 6,327.633 | 6,237.066 | 5,855.07 | 5,665.239 | 5,551.913 | 5,581.126 | 5,532.796 | 5,366.84 | 5,316.008 | 5,358.685 | 5,183.666 | 5,146.862 | 5,154.397 | 5,214.515 | 4,641.661 | 4,562.289 | 4,600.807 | 4,565.174 | 4,465.055 | 4,382.054 | 4,404.514 | 4,488.057 | 4,271.249 | 4,232.751 | 4,437.097 | 4,276.007 | 3,939.237 | 3,925.044 | 3,941.934 | 3,984.193 | 3,772.481 | 3,747.912 | 3,840.99 | 3,906.292 | 3,713.268 | 3,681.411 | 3,723.935 | 3,820.384 | 3,509.876 | 3,492.23 | 3,585.616 | 3,670.188 | 3,408.703 | 3,383.058 | 3,479.501 | 3,484.965 | 3,140.191 | 3,082.233 | 3,182.218 | 3,228.426 | 2,921.553 | 2,848.76 | 2,857.458 | 2,938.116 | 2,678.071 | 2,629.98 | 2,627.769 | 2,608.106 | 2,361.485 | 2,328.838 | 2,365.338 | 2,377.928 | 2,260.609 | 2,214.903 | 2,275.345 | 2,369.612 | 2,231.347 | 2,202.285 | 2,282.704 | 2,232.337 | 1,954.289 | 1,899.216 | 1,904.65 | 1,923.4 | 1,803.1 | 1,769.7 | 1,786.3 | 1,830.7 | 1,735.6 | 1,706.8 | 1,745.3 | 1,769.1 | 1,679.1 | 1,625 | 1,615.5 | 1,560.3 | 1,477.9 | 1,605.9 | 1,533.2 | 1,532.5 | 3,085 | 3,077.9 | 3,095.4 | 3,090 | 2,955.5 | 2,883.1 | 2,947.7 |