UGI Corporation
NYSE:UGI
24.86 (USD) • At close October 17, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 211 | 308 | 204 | 241 | 260 | 321 | 317 | 405 | 670 | 718 | 334 | 855 | 545 | 444 | 416 | 336 | 487.3 | 297.3 | 333.4 | 447 | 533.7 | 492.1 | 477.6 | 452.6 | 506.7 | 474.8 | 446.4 | 558.4 | 604.3 | 637.8 | 515.2 | 502.8 | 909.2 | 466.2 | 403 | 369.7 | 385.9 | 445.5 | 410.1 | 419.5 | 438.4 | 493.6 | 418.1 | 389.3 | 401.8 | 446.3 | 348.1 | 319.9 | 436.5 | 402.4 | 229 | 238.5 | 317.8 | 298.1 | 139.4 | 260.7 | 241.8 | 270.7 | 215.6 | 280.1 | 240.1 | 192.6 | 291.9 | 315.5 | 276.5 | 240.3 | 232 | 264.6 | 191.9 | 204.7 | 124.4 | 200.4 | 292.6 | 249.1 | 284.6 | 315 | 207.4 | 161.6 | 121.7 | 149.6 | 160.4 | 143.3 | 143.6 | 142.1 | 121.7 | 149.2 | 273.9 | 194.3 | 135.2 | 139.5 | 108.7 | 87.5 | 52.1 | 57.7 | 108.6 | 93.9 | 91.3 | 60.4 | 71.3 | 40.5 | 152.5 | 128.2 | 80.5 | 66.6 | 42.1 | 78.4 | 78.8 | 64 | 93.9 | 85.9 | 81.5 | 74 | 40.7 | 72.1 | 49.6 | 121.7 | 110.5 | 102.6 | 70 | 77.4 | 96 | 87.6 |
| Short 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 | 8.1 | 4.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.8 | 47.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 211 | 308 | 204 | 241 | 260 | 321 | 317 | 405 | 670 | 718 | 334 | 855 | 545 | 444 | 416 | 336 | 487.3 | 297.3 | 333.4 | 447 | 533.7 | 492.1 | 477.6 | 452.6 | 506.7 | 474.8 | 446.4 | 558.4 | 604.3 | 637.8 | 515.2 | 502.8 | 909.2 | 466.2 | 403 | 369.7 | 385.9 | 445.5 | 410.1 | 419.5 | 438.4 | 493.6 | 418.1 | 389.3 | 401.8 | 446.3 | 348.1 | 319.9 | 436.5 | 402.4 | 229 | 238.5 | 317.8 | 298.1 | 139.4 | 260.7 | 241.8 | 284.5 | 262.8 | 280.1 | 240.1 | 192.6 | 291.9 | 315.5 | 276.5 | 240.3 | 232 | 264.6 | 191.9 | 204.7 | 124.4 | 200.4 | 292.6 | 249.1 | 284.6 | 315 | 207.4 | 161.6 | 121.7 | 149.6 | 160.4 | 143.3 | 143.6 | 142.1 | 121.7 | 149.2 | 273.9 | 194.3 | 135.2 | 139.5 | 108.7 | 87.5 | 52.1 | 57.7 | 108.6 | 93.9 | 91.3 | 60.4 | 71.3 | 40.5 | 152.5 | 128.2 | 80.5 | 66.6 | 42.1 | 78.4 | 78.8 | 64 | 93.9 | 85.9 | 81.5 | 74 | 40.7 | 72.1 | 49.6 | 121.7 | 110.5 | 102.6 | 70 | 77.4 | 96 | 87.6 |
| Net Receivables
| 865 | 1,290 | 1,308 | 947 | 1,020 | 1,617 | 1,776 | 1,278 | 1,380 | 1,895 | 1,684 | 1,023 | 984 | 1,342 | 1,176 | 746 | 688.3 | 1,055.7 | 1,091.3 | 656 | 794.4 | 1,283.5 | 1,209 | 765.9 | 827.7 | 1,335 | 1,197.7 | 640.1 | 634.1 | 957.1 | 972.9 | 564.4 | 617.1 | 882.5 | 833.9 | 631.8 | 735.9 | 1,088.1 | 1,013.3 | 699 | 793.4 | 1,373 | 1,270.4 | 764.5 | 764.4 | 1,173.7 | 1,058.2 | 644.4 | 639.9 | 1,026.3 | 896.7 | 580.7 | 603.1 | 951.9 | 906.9 | 501.9 | 503.4 | 889.2 | 764.8 | 426.9 | 454.5 | 819 | 759.8 | 488 | 692.6 | 1,010.1 | 903.1 | 459.8 | 509.9 | 782.6 | 645 | 398.2 | 421.6 | 684.5 | 675.7 | 421.8 | 424.3 | 747.4 | 644.4 | 367.3 | 409.5 | 613.3 | 391.7 | 213.1 | 240.8 | 436.5 | 326.8 | 165.8 | 180.5 | 284.8 | 259.4 | 191.9 | 203.7 | 375.4 | 390.4 | 176.2 | 152.4 | 219.1 | 204 | 114.4 | 107.3 | 180.9 | 153 | 88.5 | 106.4 | 181.3 | 203.8 | 118.3 | 132.8 | 223.2 | 239.3 | 121.9 | 133.7 | 232.1 | 202.9 | 93.8 | 88.8 | 108.3 | 108 | 71.9 | 76.2 | 136.8 |
| Inventory
| 379 | 375 | 441 | 433 | 410 | 433 | 618 | 665 | 496 | 398 | 548 | 469 | 296 | 268 | 279 | 241 | 200.8 | 179.7 | 247.5 | 230 | 215.1 | 222 | 293.7 | 318.2 | 253.2 | 228.3 | 307.3 | 278.6 | 216.1 | 203 | 228.2 | 210.3 | 184.2 | 176.5 | 246.8 | 239.9 | 208.7 | 201.5 | 391 | 423 | 332 | 324.4 | 412.4 | 365.5 | 304 | 292.4 | 378.5 | 354.1 | 317.3 | 347.8 | 390.7 | 363 | 271.6 | 222.1 | 387.3 | 314 | 249.2 | 223.9 | 387.4 | 363.2 | 269.1 | 173.5 | 345.2 | 400.8 | 318 | 228.9 | 393.6 | 359.5 | 249.6 | 202.6 | 340.8 | 340.4 | 217.2 | 168.6 | 262 | 239.9 | 168.8 | 135.4 | 226.3 | 198.4 | 127.4 | 105.1 | 148.6 | 136.6 | 97 | 83.3 | 117.2 | 109.2 | 87.1 | 74.6 | 122.2 | 128.6 | 100.9 | 87.5 | 121.8 | 117.4 | 91.7 | 66 | 84.1 | 87.1 | 55.3 | 47.6 | 70.3 | 78.7 | 75.7 | 62.2 | 105.6 | 117.3 | 79.7 | 56.7 | 122.2 | 113.2 | 83.2 | 70 | 85.2 | 102.2 | 75 | 34.4 | 60.6 | 60.6 | 47.1 | 29.8 |
| Other Current Assets
| 261 | 241 | 193 | 114 | 172 | 189 | 745 | 120 | 1,090 | 1,143 | 865 | 101 | 552 | 330 | 309 | 59 | 4 | 4 | 4.7 | 68 | 3.5 | 1.3 | 3.3 | 69.1 | 2.2 | 2.9 | 0.6 | 63.1 | 7.8 | 2.3 | 1.6 | 3.2 | 3.3 | 3.2 | 3.9 | 4.1 | 2.8 | 0.6 | 16.8 | 13.2 | 9.4 | 4.2 | 0.4 | 8.2 | 3.7 | 1.1 | 3.6 | 6.5 | 2.7 | 3.6 | 8.1 | 8.6 | 97.7 | 107 | 109 | 26.1 | 33.5 | 6.7 | 94.7 | 39.9 | 62.4 | 80.3 | 399 | 134.3 | 154.1 | 155 | 168.8 | 89.7 | 91.4 | 130.5 | 161.9 | 101.6 | 201.3 | 205 | 445.9 | 195.6 | 143.7 | 150.5 | 150.5 | 128.4 | 86.8 | 115.2 | 108.5 | 109.5 | 125.4 | 114.6 | 57.4 | 60.7 | 49.2 | 55 | 58.4 | 50.9 | 49.6 | 36.9 | 72.7 | 42.8 | 37 | 43.9 | 43.3 | 53.5 | 41.4 | 67 | 101.4 | 116.8 | 142.1 | 115.3 | 106.8 | 104.3 | 80.5 | 114.4 | 74.9 | 72.5 | 78.4 | 60.6 | 40.9 | 49.6 | 77.8 | 34.5 | 23.7 | 17.6 | 22.9 | 30.5 |
| Total Current Assets
| 1,716 | 2,214 | 2,285 | 2,045 | 2,035 | 2,760 | 3,456 | 3,802 | 3,509 | 4,154 | 3,431 | 3,270 | 2,377 | 2,384 | 2,180 | 1,543 | 1,599.9 | 1,878.8 | 1,947 | 1,566 | 1,717.6 | 2,180 | 2,242.2 | 1,888.1 | 1,808.2 | 2,222.1 | 2,180.6 | 1,697.5 | 1,567.3 | 1,940.3 | 1,909.9 | 1,423.8 | 1,882.1 | 1,707 | 1,674 | 1,459.8 | 1,558.1 | 1,959 | 2,039.6 | 1,663 | 1,638.9 | 2,281.1 | 2,227.5 | 1,627.3 | 1,562 | 2,021.6 | 1,919.7 | 1,470.4 | 1,537.3 | 1,920.7 | 1,668 | 1,306.1 | 1,290.2 | 1,579.1 | 1,635.1 | 1,220.1 | 1,111.6 | 1,516.9 | 1,595.9 | 1,185.1 | 1,161.2 | 1,499.6 | 1,795.9 | 1,338.6 | 1,441.2 | 1,634.3 | 1,697.5 | 1,173.6 | 1,042.8 | 1,320.4 | 1,272.1 | 1,040.6 | 1,132.7 | 1,307.2 | 1,668.2 | 1,172.3 | 944.2 | 1,194.9 | 1,142.9 | 843.7 | 784.1 | 976.9 | 792.4 | 601.3 | 584.9 | 783.6 | 775.3 | 530 | 452 | 553.9 | 548.7 | 458.9 | 406.3 | 557.5 | 693.5 | 430.3 | 372.4 | 389.4 | 402.7 | 295.5 | 356.5 | 423.7 | 405.2 | 350.6 | 366.3 | 437.2 | 495 | 403.9 | 386.9 | 480.2 | 517.9 | 381.6 | 336 | 434.8 | 378.6 | 367.3 | 352.1 | 279.8 | 262.3 | 227.5 | 242.2 | 284.7 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 8,571 | 8,608 | 8,601 | 8,547 | 8,394 | 8,255 | 8,176 | 8,040 | 7,839 | 7,812 | 7,597 | 7,558 | 7,085 | 7,020 | 7,054 | 6,960 | 6,805.7 | 6,804.6 | 6,783.6 | 6,688 | 6,009.8 | 5,917 | 5,855.1 | 5,808.2 | 5,699.1 | 5,716.6 | 5,690.5 | 5,537 | 5,422.1 | 5,298.6 | 5,244.3 | 5,238 | 5,108.2 | 5,083.1 | 5,012.9 | 4,994.1 | 4,923.7 | 4,486.3 | 4,552.7 | 4,543.7 | 4,543.4 | 4,519.1 | 4,517.1 | 4,480.2 | 4,325 | 4,286.7 | 4,270.8 | 4,234.4 | 4,188.9 | 4,226.5 | 3,273.8 | 3,204.5 | 3,228 | 3,187.2 | 3,109 | 3,040.2 | 2,875.5 | 2,902.9 | 2,915 | 2,903.6 | 2,823.3 | 2,755 | 2,707.5 | 2,449.5 | 2,483 | 2,475.2 | 2,419 | 2,397.4 | 2,303.6 | 2,266.2 | 2,249.2 | 2,214.7 | 1,832.2 | 1,799.6 | 1,805.7 | 1,802.7 | 1,787.3 | 1,819.6 | 1,843 | 1,781.9 | 1,881.2 | 1,884.8 | 1,360.3 | 1,336.8 | 1,336.9 | 1,279.3 | 1,276.1 | 1,271.9 | 1,266.8 | 1,262.9 | 1,267.9 | 1,268 | 1,082.9 | 1,085.8 | 1,090.7 | 1,073.2 | 1,075.9 | 1,060.6 | 1,059.7 | 1,084.1 | 1,002.4 | 999.9 | 1,000.3 | 999 | 992.5 | 992.6 | 990 | 987.2 | 978.7 | 977.4 | 976.4 | 974.6 | 959.9 | 963.3 | 964.9 | 954.7 | 949.2 | 630 | 626 | 620.6 | 610.3 | 608.7 |
| Goodwill
| 3,030 | 3,048 | 3,070 | 3,027 | 3,060 | 3,709 | 3,697 | 3,612 | 3,671 | 3,722 | 3,748 | 3,770 | 3,543 | 3,524 | 3,564 | 3,518 | 3,482.7 | 3,465.5 | 3,482.9 | 3,456 | 3,159.1 | 3,147.8 | 3,154.8 | 3,160.4 | 3,169 | 3,218.1 | 3,185.5 | 3,107.2 | 3,032.3 | 2,948.4 | 2,935.8 | 2,989 | 2,981.3 | 2,998.6 | 2,965.1 | 2,953.4 | 2,927.7 | 2,731.2 | 2,806.8 | 2,833.4 | 2,885.1 | 2,886 | 2,884.5 | 2,873.7 | 2,834 | 2,813.8 | 2,835 | 2,818.3 | 2,756 | 2,795.2 | 1,624.7 | 1,562.2 | 1,612 | 1,588.4 | 1,564.7 | 1,562.7 | 1,475.9 | 1,529.7 | 1,567.5 | 1,582.3 | 1,545.5 | 1,508.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 400 | 415 | 430 | 443 | 460 | 472 | 488 | 500 | 523 | 545 | 565 | 583 | 624 | 640 | 667 | 677 | 669.5 | 687.8 | 703.4 | 709 | 480 | 488.3 | 505.2 | 513.6 | 529.8 | 627.1 | 641.9 | 611.7 | 571.2 | 551 | 558.9 | 580.3 | 587.9 | 598.2 | 602.4 | 610.1 | 628.5 | 537.5 | 563.7 | 576.4 | 590.3 | 608.2 | 598.8 | 607.9 | 608.6 | 629.9 | 646.8 | 658.2 | 717.7 | 733.2 | 159.7 | 147.8 | 159.5 | 160.2 | 150.1 | 150.1 | 138.1 | 149.3 | 158.6 | 165.5 | 161.6 | 159.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,430 | 3,463 | 3,500 | 3,470 | 3,520 | 4,181 | 4,185 | 4,112 | 4,194 | 4,267 | 4,313 | 4,353 | 4,167 | 4,164 | 4,231 | 4,195 | 4,152.2 | 4,153.3 | 4,186.3 | 4,165 | 3,639.1 | 3,636.1 | 3,660 | 3,674 | 3,698.8 | 3,845.2 | 3,827.4 | 3,718.9 | 3,603.5 | 3,499.4 | 3,494.7 | 3,569.3 | 3,569.2 | 3,596.8 | 3,567.5 | 3,563.5 | 3,556.2 | 3,268.7 | 3,370.5 | 3,409.8 | 3,475.4 | 3,494.2 | 3,483.3 | 3,481.6 | 3,442.6 | 3,443.7 | 3,481.8 | 3,476.5 | 3,473.7 | 3,528.4 | 1,784.4 | 1,710 | 1,771.5 | 1,748.6 | 1,714.8 | 1,712.8 | 1,614 | 1,679 | 1,726.1 | 1,747.8 | 1,707.1 | 1,668.3 | 1,576.4 | 1,644.7 | 1,742.9 | 1,749.7 | 1,685.3 | 1,671.9 | 1,604.5 | 1,592.2 | 1,607.7 | 1,581.5 | 1,409 | 1,374 | 1,388.5 | 1,403.8 | 1,410.3 | 1,473.9 | 1,505.9 | 1,430.3 | 1,315.3 | 1,316.5 | 716.1 | 706.2 | 703.5 | 687.3 | 674.6 | 670.7 | 672.7 | 667.7 | 669.9 | 672.4 | 653 | 661.6 | 672.3 | 675.5 | 677.9 | 658.8 | 659.6 | 653.1 | 615.2 | 621.1 | 626.5 | 630.7 | 636.3 | 669.1 | 673.6 | 677.9 | 677.8 | 682.6 | 686.8 | 692.5 | 688.5 | 694.5 | 736.2 | 740.7 | 758.2 | 242 | 243.9 | 245.9 | 248 | 249.7 |
| Long Term Investments
| 366 | 358 | -600 | 348 | -905 | 286 | 362 | 695 | 410 | 340 | 257 | 512 | 129 | 0 | 0 | 0 | 0 | 0 | 0 | 242 | 0 | 0 | 0 | 147.2 | 0 | 0 | 0 | 120.4 | 0 | 0 | 0 | 96 | 0 | 346.2 | 311.6 | 70.8 | 0 | 0 | 0 | 77.8 | 0 | 0 | 0 | 82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.9 | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,030 | 913 | -348 | 905 | -286 | -362 | -695 | -410 | -340 | -257 | -512 | -129 | 0 | 0 | 0 | 0 | 0 | 0 | -242 | 0 | 0 | 0 | -147.2 | 0 | 0 | 0 | -120.4 | 0 | 0 | 0 | -96 | 0 | 7.2 | 5.6 | -70.8 | 0 | 0 | 0 | -77.8 | 0 | 0 | 0 | -82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112.7 | 112.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 983 | -49 | 1,017 | 1,339 | 1,294 | 1,233 | 1,311 | 1,621 | 1,569 | 1,544 | 1,459 | 1,542 | 1,377 | 1,377 | 1,260 | 1,287 | 1,285.6 | 1,298.8 | 1,368.8 | 928 | 652.4 | 617.8 | 611 | 610.6 | 670.6 | 661.4 | 645.4 | 628.8 | 653.5 | 647.2 | 651.6 | 616.1 | 584.7 | 215.1 | 208.8 | 496.8 | 482 | 468.7 | 467.2 | 476.5 | 420 | 426.1 | 435.6 | 419.7 | 499.2 | 484.3 | 495.2 | 495.6 | 452.3 | 453.8 | 427.7 | 442.7 | 384 | 379.5 | 348.9 | 401.2 | 230.5 | 220 | 215.7 | 206.1 | 94.1 | 98.4 | 366.4 | 252.2 | 300.2 | 268.3 | 266.3 | 259.8 | 272.1 | 261.1 | 248.1 | 243.7 | 243.8 | 242.3 | 195.5 | 192.7 | 186.9 | 186 | 188.7 | 186.7 | 191.8 | 180.7 | 158.2 | 150.9 | 146.4 | 152.5 | 147.8 | 141.8 | 164.6 | 156.8 | 155.5 | 150.9 | 140 | 137.9 | 110.6 | 96.8 | 103.8 | 105.1 | 107.6 | 107.8 | 104.8 | 104.3 | 95.5 | 94.3 | 94.8 | 85.3 | 85.4 | 82.7 | 91.3 | 91.8 | 94.5 | 96.2 | 106.6 | 104.8 | 102.5 | 101.3 | 88.9 | 99.9 | 89.2 | 89.2 | 92.6 | 93.5 |
| Total Non-Current Assets
| 13,350 | 13,410 | 13,431 | 13,356 | 13,208 | 13,669 | 13,672 | 13,773 | 13,602 | 13,623 | 13,369 | 13,453 | 12,629 | 12,561 | 12,545 | 12,442 | 12,243.5 | 12,256.7 | 12,338.7 | 11,781 | 10,301.3 | 10,170.9 | 10,126.1 | 10,092.8 | 10,068.5 | 10,223.2 | 10,163.3 | 9,884.7 | 9,679.1 | 9,445.2 | 9,390.6 | 9,423.4 | 9,262.1 | 9,248.4 | 9,106.4 | 9,054.4 | 8,961.9 | 8,223.7 | 8,390.4 | 8,430 | 8,438.8 | 8,439.4 | 8,436 | 8,381.5 | 8,266.8 | 8,214.7 | 8,247.8 | 8,206.5 | 8,114.9 | 8,208.7 | 5,485.9 | 5,357.2 | 5,383.5 | 5,315.3 | 5,172.7 | 5,154.2 | 4,720 | 4,801.9 | 4,856.8 | 4,857.5 | 4,740.1 | 4,637.2 | 4,650.3 | 4,346.4 | 4,526.1 | 4,493.2 | 4,370.6 | 4,329.1 | 4,180.2 | 4,119.5 | 4,105 | 4,039.9 | 3,485 | 3,415.9 | 3,389.7 | 3,399.2 | 3,384.5 | 3,479.5 | 3,537.6 | 3,398.9 | 3,388.3 | 3,382 | 2,234.6 | 2,193.9 | 2,186.8 | 2,119.1 | 2,098.5 | 2,084.4 | 2,104.1 | 2,087.4 | 2,093.3 | 2,091.3 | 1,875.9 | 1,885.3 | 1,873.6 | 1,845.5 | 1,857.6 | 1,824.5 | 1,826.9 | 1,845 | 1,722.4 | 1,725.3 | 1,722.3 | 1,724 | 1,723.6 | 1,747 | 1,749 | 1,747.8 | 1,747.8 | 1,751.8 | 1,757.7 | 1,763.3 | 1,755 | 1,762.6 | 1,803.6 | 1,796.7 | 1,796.3 | 971.9 | 959.1 | 955.7 | 950.9 | 951.9 |
| Total Assets
| 15,066 | 15,624 | 15,716 | 15,401 | 15,243 | 16,429 | 17,128 | 17,575 | 17,111 | 17,777 | 16,800 | 16,723 | 15,006 | 14,945 | 14,725 | 13,985 | 13,843.4 | 14,135.5 | 14,285.7 | 13,347 | 12,018.9 | 12,350.9 | 12,368.3 | 11,980.9 | 11,876.7 | 12,445.3 | 12,343.9 | 11,582.2 | 11,246.4 | 11,385.5 | 11,300.5 | 10,847.2 | 11,144.2 | 10,955.4 | 10,780.4 | 10,514.2 | 10,520 | 10,182.7 | 10,430 | 10,093 | 10,077.7 | 10,720.5 | 10,663.5 | 10,008.8 | 9,828.8 | 10,236.3 | 10,167.5 | 9,676.9 | 9,652.2 | 10,129.4 | 7,153.9 | 6,663.3 | 6,673.7 | 6,894.4 | 6,807.8 | 6,374.3 | 5,831.6 | 6,318.8 | 6,452.7 | 6,042.6 | 5,901.3 | 6,136.8 | 6,446.2 | 5,685 | 5,967.3 | 6,127.5 | 6,068.1 | 5,502.7 | 5,223 | 5,439.9 | 5,377.1 | 5,080.5 | 4,617.7 | 4,723.1 | 5,057.9 | 4,571.5 | 4,328.7 | 4,674.4 | 4,680.5 | 4,242.6 | 4,172.4 | 4,358.9 | 3,027 | 2,795.2 | 2,771.7 | 2,902.7 | 2,873.8 | 2,614.4 | 2,556.1 | 2,641.3 | 2,642 | 2,550.2 | 2,282.2 | 2,442.8 | 2,567.1 | 2,275.8 | 2,230 | 2,213.9 | 2,229.6 | 2,140.5 | 2,078.9 | 2,149 | 2,127.5 | 2,074.6 | 2,089.9 | 2,184.2 | 2,244 | 2,151.7 | 2,134.7 | 2,232 | 2,275.6 | 2,144.9 | 2,091 | 2,197.4 | 2,182.2 | 2,164 | 2,148.4 | 1,251.7 | 1,221.4 | 1,183.2 | 1,193.1 | 1,236.6 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 462 | 579 | 741 | 613 | 541 | 757 | 1,014 | 891 | 843 | 915 | 973 | 837 | 579 | 627 | 637 | 475 | 381.7 | 464.7 | 598.3 | 439 | 444.4 | 652.1 | 753.3 | 561.8 | 443.4 | 600.3 | 680.8 | 439.6 | 359 | 467.6 | 573.6 | 391.2 | 337 | 379.8 | 423.3 | 392.9 | 356.8 | 440.8 | 556.5 | 459.8 | 403.8 | 634.1 | 691.4 | 472.3 | 384.5 | 583.4 | 580.7 | 409.9 | 346 | 489 | 507.4 | 399.6 | 338.7 | 458.1 | 668.3 | 372.6 | 297.9 | 432.6 | 530.7 | 334.9 | 276.4 | 428.8 | 546.7 | 461.8 | 494.9 | 599.7 | 714.1 | 420.8 | 350.4 | 494.6 | 524.8 | 373 | 306.4 | 440.8 | 619.2 | 399.7 | 276.8 | 448.2 | 521.7 | 323.9 | 270.3 | 398.5 | 327.2 | 202.5 | 176.7 | 302.7 | 254.6 | 166.1 | 142.4 | 169.7 | 212.3 | 167 | 119.4 | 178.4 | 297.3 | 156.7 | 111.3 | 104.2 | 121.9 | 100.6 | 67.4 | 80.1 | 97.7 | 80.1 | 65.8 | 75.9 | 105.8 | 103.2 | 71.3 | 81.3 | 136.9 | 94.7 | 65.7 | 89 | 95.7 | 69.1 | 50.2 | 53.7 | 69.9 | 60.6 | 60.3 | 64.2 |
| Short Term Debt
| 633 | 387 | 611 | 706 | 537 | 515 | 1,393 | 517 | 323 | 577 | 702 | 477 | 243 | 391 | 589 | 400 | 448.9 | 680.6 | 897.5 | 820 | 397.6 | 359 | 695.8 | 443.7 | 385.5 | 388.8 | 810.2 | 544.4 | 283 | 220.6 | 282.9 | 321.2 | 526.2 | 235.6 | 643.7 | 447.8 | 151.3 | 560.4 | 605.6 | 288 | 174.9 | 325.1 | 488.7 | 295.1 | 331.5 | 340.1 | 497.6 | 331.8 | 273.4 | 259 | 468.7 | 186.1 | 244.6 | 260.1 | 821.9 | 774 | 608.1 | 754.5 | 314.1 | 257.6 | 137.1 | 205.6 | 518.9 | 218.2 | 148.4 | 244.6 | 348.1 | 213.6 | 131.3 | 189.7 | 291.4 | 257.3 | 205.8 | 191.8 | 585.2 | 349.4 | 289.7 | 249.4 | 308.1 | 200.9 | 164.3 | 158.1 | 192.6 | 121.6 | 139.5 | 161.3 | 334.9 | 204.5 | 142.5 | 165.3 | 198.8 | 166.1 | 143.9 | 188.5 | 234.9 | 220.6 | 184.5 | 108.2 | 184.3 | 147.7 | 103 | 90.5 | 146 | 92 | 75.5 | 72.3 | 165 | 122.2 | 72.9 | 122.3 | 164.3 | 96.6 | 41.3 | 56.8 | 75.7 | 100.9 | 49.7 | 85.5 | 90.4 | 49 | 38.5 | 43.6 |
| Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 232 | 0 | 0 | 0 | 225 | 0 | 0 | 0 | 208 | 0 | 0 | 0 | 204 | 0 | 0 | 0 | 168 | 0 | 0 | 0 | 191.2 | 0 | 0 | 0 | 206.9 | 0 | 0 | 0 | 241.3 | 0 | 0 | 0 | 242 | 0 | 0 | 0 | 211.5 | 0 | 0 | 0 | 205.2 | 0 | 0 | 0 | 252.8 | 0 | 0 | 0 | 101.8 | 0 | 0 | 0 | 86.3 | 0 | 0 | 0 | 89.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 791 | 857 | 989 | 723 | 1,005 | 1,001 | 973 | 811 | 902 | 1,007 | 906 | 775 | 879 | 874 | 871 | 676 | 848.4 | 970.8 | 895.7 | 601 | 752.7 | 766.2 | 734 | 535.4 | 737.4 | 828.4 | 725 | 499.2 | 637.6 | 679.6 | 718.4 | 488.3 | 726.1 | 851.3 | 844.7 | 596.1 | 831.3 | 848.5 | 806.7 | 471.6 | 635.5 | 696.1 | 699.4 | 452.3 | 609.7 | 695.2 | 704.9 | 487.8 | 693.9 | 722.8 | 588.7 | 390.4 | 451.6 | 509.7 | 533.9 | 441.8 | 427.5 | 505.4 | 541.5 | 414.9 | 532.8 | 649.1 | 733.5 | 504.2 | 475.6 | 477.9 | 415.8 | 423.1 | 324.4 | 364.5 | 391.6 | 396.3 | 283.7 | 310.3 | 380.3 | 414 | 364.6 | 427.1 | 388.3 | 392.8 | 289.1 | 252.6 | 230 | 260.1 | 237.3 | 256 | 195.1 | 215.8 | 189.7 | 205 | 233.2 | 234.4 | 181.3 | 174.6 | 180.1 | 162.1 | 154.4 | 182.7 | 148.4 | 158.6 | 144.8 | 187.8 | 139.9 | 149.7 | 147.6 | 205.3 | 173.7 | 179.1 | 172.1 | 197.3 | 171.7 | 177.9 | 155.1 | 191.8 | 147.2 | 159.3 | 189.3 | 130 | 106.4 | 102.2 | 117.9 | 122.3 |
| Total Current Liabilities
| 1,886 | 1,823 | 2,341 | 2,274 | 2,083 | 2,273 | 3,380 | 2,444 | 2,068 | 2,499 | 2,581 | 2,297 | 1,701 | 1,892 | 2,097 | 1,755 | 1,679 | 2,116.1 | 2,391.5 | 2,028 | 1,594.7 | 1,777.3 | 2,183.1 | 1,732.1 | 1,566.3 | 1,817.5 | 2,216 | 1,690.1 | 1,279.6 | 1,367.8 | 1,574.9 | 1,442 | 1,589.3 | 1,466.7 | 1,911.7 | 1,678.8 | 1,339.4 | 1,849.7 | 1,968.8 | 1,430.9 | 1,214.2 | 1,655.3 | 1,879.5 | 1,424.9 | 1,325.7 | 1,618.7 | 1,783.2 | 1,482.3 | 1,313.3 | 1,470.8 | 1,564.8 | 1,077.9 | 1,034.9 | 1,227.9 | 2,024.1 | 1,674.7 | 1,333.5 | 1,692.5 | 1,386.3 | 1,097.3 | 946.3 | 1,283.5 | 1,799.1 | 1,184.2 | 1,118.9 | 1,322.2 | 1,478 | 1,057.5 | 806.1 | 1,048.8 | 1,207.8 | 1,026.6 | 795.9 | 942.9 | 1,584.7 | 1,163.1 | 931.1 | 1,124.7 | 1,218.1 | 917.6 | 723.7 | 809.2 | 749.8 | 584.2 | 553.5 | 720 | 784.6 | 586.4 | 474.6 | 540 | 644.3 | 567.5 | 444.6 | 541.5 | 712.3 | 539.4 | 450.2 | 395.1 | 454.6 | 406.9 | 315.2 | 358.4 | 383.6 | 321.8 | 288.9 | 353.5 | 444.5 | 404.5 | 316.3 | 400.9 | 472.9 | 369.2 | 262.1 | 337.6 | 318.6 | 329.3 | 289.2 | 269.2 | 266.7 | 211.8 | 216.7 | 230.1 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 6,288 | 6,730 | 6,769 | 6,543 | 6,579 | 6,702 | 6,323 | 6,483 | 6,399 | 6,390 | 6,416 | 6,339 | 5,811 | 5,953 | 6,012 | 5,981 | 5,961.4 | 5,800.2 | 5,827.6 | 5,780 | 4,291.7 | 4,283.8 | 4,150.7 | 4,146.5 | 4,088.6 | 4,192.8 | 4,056.4 | 3,994.6 | 4,014.6 | 4,025.5 | 3,994.2 | 3,766 | 3,774.7 | 3,630.5 | 3,422.4 | 3,409.5 | 3,628.3 | 2,958.2 | 3,341.2 | 3,433.6 | 3,477.8 | 3,548.6 | 3,549.1 | 3,542.2 | 3,298.2 | 3,340.5 | 3,358.4 | 3,347.6 | 3,475.1 | 3,542.8 | 2,115.7 | 2,110.3 | 2,039.5 | 2,028 | 1,448.4 | 1,432.2 | 1,456.8 | 1,475.2 | 2,025.2 | 2,038.6 | 2,087.9 | 2,057.9 | 2,090.5 | 1,987.3 | 2,059.4 | 2,047.7 | 2,052.5 | 2,038.8 | 2,012.6 | 1,985.7 | 1,986.3 | 1,965 | 1,642.7 | 1,636.8 | 1,454.5 | 1,392.5 | 1,458.6 | 1,520.3 | 1,561.9 | 1,547.3 | 1,554.8 | 1,609.7 | 1,161.6 | 1,158.5 | 1,115.9 | 1,133.3 | 1,134.9 | 1,127 | 1,149.3 | 1,155.2 | 1,157.3 | 1,196.9 | 1,066.1 | 1,074.2 | 1,053.1 | 1,029.7 | 1,035.2 | 1,042.8 | 1,034.9 | 989.6 | 893.7 | 902.3 | 881.3 | 890.8 | 889 | 890.4 | 876.6 | 844.8 | 852.6 | 835.5 | 849.1 | 845.2 | 829.2 | 830.9 | 836.2 | 815.2 | 819.9 | 337.1 | 337 | 363.5 | 370.4 | 383.6 |
| Deferred Revenue Non-Current
| 0 | 0 | 49 | 27 | 47 | 48 | 36 | 50 | 54 | 40 | 33 | 38 | 49 | 46 | 56 | 59 | 66.1 | 105.8 | 46.6 | 48 | 22.1 | 16.5 | 25 | 12.8 | 12.3 | 25 | 22.2 | 21.8 | 15.6 | 5.9 | 16.6 | 21.9 | 13.2 | 20.4 | 33.6 | 31.2 | 25.7 | 34.3 | 39.9 | 16.6 | 0 | 0 | 0 | 25.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,019 | 1,030 | 913 | 928 | 905 | 958 | 958 | 1,305 | 1,291 | 1,306 | 1,060 | 1,137 | 919 | 833 | 693 | 640 | 612.6 | 580 | 562.5 | 541 | 956 | 970.8 | 973.4 | 991.9 | 896.4 | 908.7 | 893.6 | 1,357 | 1,282.8 | 1,270.7 | 1,207.9 | 1,215.7 | 1,213.7 | 1,190.1 | 1,143.9 | 1,137.6 | 1,166.6 | 945.8 | 980.1 | 1,009 | 990.2 | 988.5 | 984.4 | 966.6 | 961.3 | 945.8 | 950.6 | 910.3 | 837.5 | 854 | 698.5 | 714.2 | 683.3 | 671.7 | 606.9 | 606.7 | 516.3 | 517.4 | 519.8 | 510.6 | 470.5 | 432.1 | 452.1 | 497 | 550.7 | 543.6 | 528.7 | 512.8 | 535.2 | 516.7 | 512.6 | 498.3 | 496.3 | 486.5 | 483.5 | 484.7 | 468.9 | 472.3 | 474.2 | 456.2 | 390.4 | 392.7 | 230.9 | 301.8 | 221.4 | 213 | 210.4 | 200.2 | 193.2 | 186.3 | 190.3 | 191.2 | 178.4 | 176.8 | 172.7 | 179.1 | 170.8 | 169.3 | 170.2 | 183.9 | 160 | 158 | 156 | 164.4 | 156.7 | 156.9 | 154.9 | 162.9 | 153.7 | 152.4 | 150.8 | 159.4 | 140.6 | 139.4 | 176.1 | 180.7 | 173.7 | 126.4 | 125.2 | 130.1 | 126.2 | 130.5 |
| Other Non-Current Liabilities
| 1,183 | 1,210 | 1,212 | 1,235 | 1,256 | 1,234 | 1,243 | 1,219 | 1,294 | 1,332 | 1,351 | 1,381 | 1,420 | 1,393 | 1,421 | 1,413 | 1,388.9 | 1,443.8 | 1,452.9 | 1,123 | 980.7 | 986.5 | 989.5 | 997.6 | 1,085.3 | 1,080.3 | 1,073.6 | 777.8 | 812.7 | 778.2 | 773.8 | 806.6 | 716.6 | 722.7 | 676.3 | 684.7 | 624.4 | 511 | 545.3 | 539.7 | 514.7 | 526 | 531.8 | 501.8 | 613.5 | 614 | 629.8 | 621.3 | 589.5 | 595.7 | 575.2 | 569.8 | 535.1 | 523.7 | 518.6 | 599.1 | 531 | 542.4 | 569 | 579.3 | 554.5 | 569.2 | -2,542.6 | -2,484.3 | -2,610.1 | -2,591.3 | -2,581.2 | -2,551.6 | -2,547.8 | -2,502.4 | -2,498.9 | -2,463.3 | -2,139 | -2,123.3 | -1,938 | -1,877.2 | -1,927.5 | -1,992.6 | -2,036.1 | -2,003.5 | -1,945.2 | -2,002.4 | -1,392.5 | -1,460.3 | -1,337.3 | -1,346.3 | -1,345.3 | -1,327.2 | -1,342.5 | -1,341.5 | -1,347.6 | -1,388.1 | -1,244.5 | -1,251 | -1,225.8 | -1,208.8 | -1,206 | -1,212.1 | -1,205.1 | -1,173.5 | -1,053.7 | -1,060.3 | -1,037.3 | -1,055.2 | -1,045.7 | -1,047.3 | -1,031.5 | -1,007.7 | -1,006.3 | -987.9 | -999.9 | -1,004.6 | -969.8 | -970.3 | -1,012.3 | -995.9 | -993.6 | -463.5 | -462.2 | -493.6 | -496.6 | -514.1 |
| Total Non-Current Liabilities
| 8,490 | 8,970 | 8,943 | 8,733 | 8,787 | 8,942 | 8,560 | 9,057 | 9,038 | 9,068 | 8,860 | 8,895 | 8,199 | 8,225 | 8,182 | 8,093 | 8,029 | 7,929.8 | 7,889.6 | 7,492 | 6,250.5 | 6,257.6 | 6,138.6 | 6,148.8 | 6,082.6 | 6,206.8 | 6,045.8 | 6,151.2 | 6,125.7 | 6,080.3 | 5,992.5 | 5,810.2 | 5,718.2 | 5,563.7 | 5,276.2 | 5,263 | 5,445 | 4,449.3 | 4,906.5 | 4,998.9 | 4,982.7 | 5,063.1 | 5,065.3 | 5,036 | 4,873 | 4,900.3 | 4,938.8 | 4,879.2 | 4,902.1 | 4,992.5 | 3,389.4 | 3,394.3 | 3,257.9 | 3,223.4 | 2,573.9 | 2,638 | 2,504.1 | 2,535 | 3,114 | 3,128.5 | 3,112.9 | 3,059.2 | 2,542.6 | 2,484.3 | 2,610.1 | 2,591.3 | 2,581.2 | 2,551.6 | 2,547.8 | 2,502.4 | 2,498.9 | 2,463.3 | 2,139 | 2,123.3 | 1,938 | 1,877.2 | 1,927.5 | 1,992.6 | 2,036.1 | 2,003.5 | 1,945.2 | 2,002.4 | 1,392.5 | 1,460.3 | 1,337.3 | 1,346.3 | 1,345.3 | 1,327.2 | 1,342.5 | 1,341.5 | 1,347.6 | 1,388.1 | 1,244.5 | 1,251 | 1,225.8 | 1,208.8 | 1,206 | 1,212.1 | 1,205.1 | 1,173.5 | 1,053.7 | 1,060.3 | 1,037.3 | 1,055.2 | 1,045.7 | 1,047.3 | 1,031.5 | 1,007.7 | 1,006.3 | 987.9 | 999.9 | 1,004.6 | 969.8 | 970.3 | 1,012.3 | 995.9 | 993.6 | 463.5 | 462.2 | 493.6 | 496.6 | 514.1 |
| Total Liabilities
| 10,376 | 10,793 | 11,284 | 11,007 | 10,870 | 11,215 | 11,940 | 11,501 | 11,106 | 11,567 | 11,441 | 11,192 | 9,900 | 10,117 | 10,279 | 9,848 | 9,708 | 10,045.9 | 10,281.1 | 9,520 | 7,845.2 | 8,034.9 | 8,321.7 | 7,880.9 | 7,648.9 | 8,024.3 | 8,261.8 | 7,841.3 | 7,405.3 | 7,448.1 | 7,567.4 | 7,252.2 | 7,307.5 | 7,030.4 | 7,187.9 | 6,941.8 | 6,784.4 | 6,299 | 6,875.3 | 6,429.8 | 6,196.9 | 6,718.4 | 6,944.8 | 6,460.9 | 6,198.7 | 6,519 | 6,722 | 6,361.5 | 6,215.4 | 6,463.3 | 4,954.2 | 4,472.2 | 4,292.8 | 4,451.3 | 4,598 | 4,312.7 | 3,837.6 | 4,227.5 | 4,500.3 | 4,225.8 | 4,059.2 | 4,342.7 | 4,900.9 | 4,108.1 | 4,140.8 | 4,323.4 | 4,451.1 | 3,988.6 | 3,721.5 | 4,139.4 | 4,066.8 | 3,841.4 | 3,274.7 | 3,392.2 | 3,847.1 | 3,367.6 | 3,182.7 | 3,440 | 3,591.7 | 3,230.1 | 3,041.8 | 3,266.1 | 2,268.6 | 2,161.9 | 1,998.3 | 2,165.5 | 2,224.4 | 2,001.1 | 1,918.5 | 1,980.2 | 2,092.1 | 2,048.4 | 1,764 | 1,870.9 | 2,021.9 | 1,831.5 | 1,741.7 | 1,688.6 | 1,742.1 | 1,661.4 | 1,448.8 | 1,497.5 | 1,499.2 | 1,451 | 1,418.5 | 1,476.6 | 1,550.3 | 1,476.9 | 1,411.4 | 1,475.6 | 1,556.7 | 1,447.7 | 1,345.6 | 1,418.2 | 1,442.4 | 1,429.4 | 1,375.5 | 775 | 762.4 | 722.7 | 740.2 | 769.1 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 167 | 167 | 167 | 167 | 167 | 167 | 162 | 162 | 161 | 214 | 213 | 213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 20 | 20 | 0 | 0 | 0 | 0 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 32.2 | 32.2 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | 15.2 | 15.2 |
| Common Stock
| 1,675 | 1,505 | 1,501 | 1,503 | 1,500 | 1,492 | 1,482 | 1,483 | 1,474 | 1,465 | 1,402 | 1,394 | 1,388 | 1,428 | 1,419 | 1,416 | 1,412.8 | 1,408.6 | 1,398.4 | 1,397 | 1,223.9 | 1,219 | 1,206.5 | 1,200.8 | 1,198.5 | 1,193.4 | 1,189.3 | 1,188.6 | 1,187.8 | 1,190.4 | 1,203.4 | 1,201.6 | 1,201.3 | 1,205.8 | 1,215.7 | 1,214.6 | 1,208.4 | 1,215 | 1,215.7 | 1,215.6 | 1,216 | 1,215.6 | 1,210 | 1,208.1 | 1,192.9 | 1,185.9 | 1,170 | 1,157.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 825.3 | 820.7 | 0 | 807.5 | 0 | 800.5 | 795 | 793.6 | 769.9 | 768.8 | 763.3 | 762.8 | 846.9 | 815.4 | 582.9 | 511.7 | 577 | 554.2 | 553.9 | 396.6 | 395.3 | 395.1 | 395 | 395 | 394.4 | 394.5 | 394.5 | 394.5 | 394.6 | 394.6 | 394.8 | 394.8 | 394.5 | 394.3 | 394.3 | 394.3 | 393.9 | 393.8 | 393.7 | 393.7 | 392.7 | 392.3 | 391.9 | 391.9 | 391.7 | 391.6 | 388.8 | 386.1 | 383.3 | 380.8 | 378.8 | 376 | 373.5 | 371 |
| Retained Earnings
| 3,331 | 3,460 | 3,042 | 3,027 | 2,974 | 3,842 | 3,808 | 4,841 | 4,674 | 4,757 | 3,908 | 4,081 | 3,629 | 3,557 | 3,139 | 2,908 | 2,969.7 | 2,953.3 | 2,797.5 | 2,653 | 2,761.2 | 2,818.2 | 2,620.8 | 2,610.7 | 2,637.2 | 2,656.6 | 2,429.3 | 2,106.7 | 2,151.9 | 2,214.2 | 2,035.4 | 1,834.1 | 1,925.8 | 1,906.2 | 1,712.3 | 1,636.9 | 1,685.3 | 1,715 | 1,506 | 1,509.4 | 1,566.7 | 1,579.9 | 1,397.9 | 1,308.3 | 1,361.9 | 1,379.4 | 1,238.1 | 1,156 | 1,211.2 | 1,247.9 | 1,143.6 | 1,085.8 | 1,137.3 | 1,173.5 | 1,052 | 966.7 | 992.1 | 1,016.2 | 880.8 | 804.3 | 837 | 862.3 | 725 | 630.9 | 658 | 663 | 556.7 | 497.5 | 506.8 | 514.6 | 413.1 | 370 | 392.6 | 392.2 | 306.8 | 266.3 | 292.6 | 309.5 | 208.4 | 146.2 | 164.9 | 172.4 | 117.5 | 90.9 | 108.7 | 122.7 | 65 | 39.7 | 57.7 | 65 | 22 | 9 | 36.1 | 51 | 16.2 | -4.9 | 16.1 | 31.2 | 2.6 | -8.2 | 13.2 | 13.5 | -11.8 | -17.7 | 6.2 | 22.4 | 3.1 | -9.2 | 13.6 | 26.7 | 3.2 | -12.8 | 11.7 | 27.1 | 1.1 | -5.5 | 16.6 | 60.8 | 45.1 | 49.4 | 64.3 | 81.4 |
| Accumulated Other Comprehensive Income/Loss
| -269 | -254 | -232 | -256 | -222 | -241 | -231 | -380 | -273 | -178 | -156 | -140 | -105 | -126 | -79 | -147 | -204.6 | -229.7 | -163.1 | -217 | -145.4 | -160.8 | -133.1 | -110.4 | -111.6 | -34.1 | -71.5 | -93.4 | -135.9 | -204.5 | -216.8 | -154.7 | -156.6 | -129.9 | -142.9 | -114.6 | -112.2 | -85.4 | -40.1 | -21.2 | 25.4 | 24.3 | 32.2 | 8.4 | -30.7 | -45.6 | -43.7 | -55.2 | -77.7 | -40.9 | -61.8 | -17.7 | 67.6 | 63.6 | 14.8 | -10.1 | -115.8 | -71.4 | -27.8 | -38.9 | -71.7 | -130.2 | -121.7 | -15.2 | 130.2 | 108.8 | 77.2 | 57.7 | 34.2 | 34.2 | 5 | -3.8 | 18.6 | -6 | -10.8 | 16.5 | -1.6 | 29.5 | 42 | 22.4 | 15.4 | 11.1 | 15.2 | 4.3 | 9.3 | 10.1 | 11.5 | 6.6 | 4.8 | 1.2 | -12.7 | -13.5 | -15.2 | -0.6 | 18.1 | -0.7 | -1.1 | -0.8 | -1 | -1.2 | -2 | 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
| -56 | -56 | -55 | -55 | -55 | -55 | -46 | -40 | -41 | -5 | -19 | -26 | -28 | -40 | -42 | -49 | -51.2 | -51.7 | -37.4 | -16 | -18.8 | -23.4 | -24.8 | -19.7 | -12.8 | -41.6 | -45.4 | -38.6 | -27.1 | -34.9 | -34.3 | -36.9 | -21.3 | -41.9 | -65.7 | -44.9 | -33 | -41.6 | -35.3 | -44.7 | -37.1 | -24.6 | -30.5 | -32.3 | -26.2 | -29.7 | -29.4 | -28.7 | 1,124.5 | 1,119.4 | 912.4 | 909.6 | 906.3 | 902.1 | 882 | 867.9 | 853.7 | 836.4 | 828.8 | 826 | 818 | 813.9 | 804.6 | 802 | 794.6 | 779.3 | 769.4 | 766.7 | -65.8 | -69 | 739.9 | -74.1 | 730.5 | -75.7 | -78.2 | -78.8 | -81.6 | -87.6 | -94.7 | -97.3 | -101.5 | -104.4 | -107 | -108.2 | -109 | -117.9 | -123.9 | -125.6 | -129.1 | -130.3 | -131.9 | -134.9 | -137.3 | -139.5 | -140.9 | -141.7 | -141.5 | -138.6 | -137.1 | -136.2 | -27.4 | -23.9 | -8.4 | -9.5 | -7.8 | -4.4 | -3.2 | -8.4 | -6.8 | -2.5 | -2.8 | -1.5 | -2.5 | -2.9 | -1.8 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 |
| Total Shareholders Equity
| 4,681 | 4,822 | 4,423 | 4,386 | 4,364 | 5,205 | 5,180 | 6,066 | 5,996 | 6,200 | 5,349 | 5,522 | 5,097 | 4,819 | 4,437 | 4,128 | 4,126.7 | 4,080.5 | 3,995.4 | 3,817 | 3,820.9 | 3,853 | 3,669.4 | 3,681.4 | 3,711.3 | 3,774.3 | 3,501.7 | 3,163.3 | 3,176.7 | 3,165.2 | 2,987.7 | 2,844.1 | 2,949.2 | 2,940.2 | 2,719.4 | 2,692 | 2,748.5 | 2,803 | 2,646.3 | 2,659.1 | 2,771 | 2,795.2 | 2,609.6 | 2,492.5 | 2,497.9 | 2,490 | 2,335 | 2,229.8 | 2,258 | 2,326.4 | 1,994.2 | 1,977.7 | 2,111.2 | 2,139.2 | 1,948.8 | 1,824.5 | 1,730 | 1,781.2 | 1,681.8 | 1,591.4 | 1,583.3 | 1,546 | 1,407.9 | 1,417.7 | 1,582.8 | 1,551.1 | 1,403.3 | 1,321.9 | 1,300.5 | 1,300.5 | 1,158 | 1,099.6 | 1,141.7 | 1,111 | 1,012.8 | 997.6 | 979.3 | 1,020.2 | 919 | 834.1 | 925.7 | 894.5 | 608.6 | 498.7 | 606 | 589.1 | 526.5 | 337.3 | 328.7 | 331 | 272.4 | 255.6 | 298 | 325.4 | 307.9 | 267.2 | 288.1 | 306.4 | 279.3 | 269.2 | 398.3 | 403.9 | 394.1 | 387.1 | 412.3 | 431.8 | 425.8 | 408.3 | 434.7 | 451.7 | 427.5 | 412.8 | 436.1 | 451 | 423.3 | 415.7 | 435 | 476.7 | 459 | 460.5 | 452.9 | 467.5 |
| Total Equity
| 4,690 | 4,831 | 4,432 | 4,394 | 4,373 | 5,214 | 5,188 | 6,074 | 6,005 | 6,210 | 5,359 | 5,531 | 5,106 | 4,828 | 4,446 | 4,137 | 4,135.4 | 4,089.6 | 4,004.6 | 3,827 | 4,173.7 | 4,316 | 4,046.6 | 4,100 | 4,227.8 | 4,421 | 4,082.1 | 3,740.9 | 3,841.1 | 3,937.4 | 3,733.1 | 3,595 | 3,836.7 | 3,925 | 3,592.5 | 3,572.4 | 3,735.6 | 3,883.7 | 3,554.7 | 3,663.2 | 3,880.8 | 4,002.1 | 3,718.7 | 3,547.9 | 3,630.1 | 3,717.3 | 3,445.5 | 3,315.4 | 3,436.8 | 3,666.1 | 2,199.7 | 2,191.1 | 2,380.9 | 2,443.1 | 2,209.8 | 2,061.6 | 1,994 | 2,091.3 | 1,952.4 | 1,816.8 | 1,842.1 | 1,794.1 | 1,545.3 | 1,576.9 | 1,826.5 | 1,804.1 | 1,617 | 1,514.1 | 1,501.5 | 1,300.5 | 1,310.3 | 1,239.1 | 1,343 | 1,330.9 | 1,210.8 | 1,203.9 | 1,146 | 1,234.4 | 1,088.8 | 1,012.5 | 1,130.6 | 1,092.8 | 758.4 | 633.3 | 773.4 | 737.2 | 649.4 | 613.3 | 637.6 | 661.1 | 549.9 | 501.8 | 518.2 | 571.9 | 545.2 | 444.3 | 488.3 | 525.3 | 487.5 | 479.1 | 630.1 | 651.5 | 628.3 | 623.6 | 671.4 | 707.6 | 693.7 | 674.8 | 723.3 | 756.4 | 718.9 | 697.2 | 745.4 | 779.2 | 739.8 | 734.6 | 772.9 | 476.7 | 459 | 460.5 | 452.9 | 467.5 |
| Total Liabilities & Shareholders Equity
| 15,066 | 15,624 | 15,716 | 15,401 | 15,243 | 16,429 | 17,128 | 17,575 | 17,111 | 17,777 | 16,800 | 16,723 | 15,006 | 14,945 | 14,725 | 13,985 | 13,843.4 | 14,135.5 | 14,285.7 | 13,347 | 12,018.9 | 12,350.9 | 12,368.3 | 11,980.9 | 11,876.7 | 12,445.3 | 12,343.9 | 11,582.2 | 11,246.4 | 11,385.5 | 11,300.5 | 10,847.2 | 11,144.2 | 10,955.4 | 10,780.4 | 10,514.2 | 10,520 | 10,182.7 | 10,430 | 10,093 | 10,077.7 | 10,720.5 | 10,663.5 | 10,008.8 | 9,828.8 | 10,236.3 | 10,167.5 | 9,676.9 | 9,652.2 | 10,129.4 | 7,153.9 | 6,663.3 | 6,673.7 | 6,894.4 | 6,807.8 | 6,374.3 | 5,831.6 | 6,318.8 | 6,452.7 | 6,042.6 | 5,901.3 | 6,136.8 | 6,446.2 | 5,685 | 5,967.3 | 6,127.5 | 6,068.1 | 5,502.7 | 5,223 | 5,439.9 | 5,377.1 | 5,080.5 | 4,617.7 | 4,723.1 | 5,057.9 | 4,571.5 | 4,328.7 | 4,674.4 | 4,680.5 | 4,242.6 | 4,172.4 | 4,358.9 | 3,027 | 2,795.2 | 2,771.7 | 2,902.7 | 2,873.8 | 2,614.4 | 2,556.1 | 2,641.3 | 2,642 | 2,550.2 | 2,282.2 | 2,442.8 | 2,567.1 | 2,275.8 | 2,230 | 2,213.9 | 2,229.6 | 2,140.5 | 2,078.9 | 2,149 | 2,127.5 | 2,074.6 | 2,089.9 | 2,184.2 | 2,244 | 2,151.7 | 2,134.7 | 2,232 | 2,275.6 | 2,144.9 | 2,091 | 2,197.4 | 2,182.2 | 2,164 | 2,148.4 | 1,251.7 | 1,221.4 | 1,183.2 | 1,193.1 | 1,236.6 |