VeriSign, Inc.
NASDAQ:VRSN
199.96 (USD) • At close December 23, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 267.3 | 252.2 | 731.8 | 240.1 | 157.7 | 343.9 | 819.8 | 373.6 | 560.6 | 606.3 | 758.5 | 223.487 | 256.869 | 216.497 | 246.811 | 401.194 | 145.701 | 306.701 | 498.693 | 508.196 | 109.288 | 751.58 | 779.625 | 357.415 | 231.571 | 256.396 | 1,703.722 | 465.851 | 286.822 | 242.426 | 454.592 | 231.945 | 177.785 | 170.966 | 234.025 | 228.659 | 177.871 | 187.286 | 705.879 | 191.608 | 233.949 | 237.361 | 267.053 | 339.223 | 117.591 | 578.301 | 78.62 | 130.736 | 270.455 | 315.621 | 1,353.04 | 1,313.349 | 1,202.788 | 1,220.165 | 1,440.826 | 1,559.628 | 2,060.195 | 862.923 | 1,090.03 | 1,477.166 | 1,432.306 | 1,308.352 | 942.386 | 789.068 | 403.525 | 621.017 | 483.025 | 1,376.722 | 1,061.312 | 656.517 | 523.024 | 501.184 | 439.25 | 426.425 | 431.25 | 476.826 | 309.944 | 449.579 | 389.377 | 330.641 | 231.447 | 326.272 | 406.684 | 393.787 | 380.824 | 397.626 | 317.977 | 282.288 | 212.65 | 177.293 | 186.117 | 306.054 | 565.717 | 450.014 | 363.649 | 460.362 | 497.549 | 1,013.527 | 108.383 | 70.382 | 69.5 | 92.2 | 108.9 | 22.8 | 18.1 | 22.9 | 12.2 |
| Short Term Investments
| 377.6 | 437.7 | 192.9 | 686.3 | 785.8 | 591.7 | 195.2 | 606.8 | 419.6 | 390.6 | 451.1 | 982.318 | 941.552 | 906.492 | 934.365 | 765.713 | 1,004.658 | 887.872 | 639.939 | 709.863 | 1,120.723 | 473.362 | 473.365 | 912.254 | 947.395 | 914.879 | 652.74 | 1,948.9 | 2,078.905 | 1,566.017 | 1,331.78 | 1,565.962 | 1,579.926 | 1,736.03 | 1,661.804 | 1,686.771 | 1,713.087 | 1,697.523 | 1,165.443 | 1,233.076 | 1,240.769 | 1,308.11 | 1,450.155 | 1,384.062 | 1,689.223 | 1,419.161 | 1,483.827 | 1,425.7 | 1,221.797 | 1,122.397 | 32.803 | 32.86 | 32.136 | 174.585 | 506.014 | 501.238 | 488.948 | 474.356 | 460.401 | 0 | 0 | 0 | 0 | 0 | 248.794 | 0.548 | 1.485 | 1.011 | 61.095 | 94.308 | 147.929 | 198.656 | 220.564 | 256.538 | 328.183 | 378.006 | 438.236 | 431.96 | 431.335 | 406.784 | 374.26 | 247.513 | 251.183 | 329.899 | 218.014 | 114.577 | 157.161 | 121.616 | 114.386 | 104.359 | 119.638 | 420.643 | 149.066 | 348.16 | 546.281 | 565.913 | 593.751 | 31.288 | 15.257 | 86.098 | 90.6 | 62.5 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 644.9 | 689.9 | 924.7 | 926.4 | 943.5 | 935.6 | 1,015 | 980.4 | 980.2 | 996.9 | 1,209.6 | 1,205.805 | 1,198.421 | 1,122.989 | 1,181.176 | 1,166.907 | 1,150.359 | 1,194.573 | 1,138.632 | 1,218.059 | 1,230.011 | 1,224.942 | 1,252.99 | 1,269.669 | 1,178.966 | 1,171.275 | 2,356.462 | 2,414.751 | 2,365.727 | 1,808.443 | 1,786.372 | 1,797.907 | 1,757.711 | 1,906.996 | 1,895.829 | 1,915.43 | 1,890.958 | 1,884.809 | 1,871.322 | 1,424.684 | 1,474.718 | 1,545.471 | 1,717.208 | 1,723.285 | 1,806.814 | 1,997.462 | 1,562.447 | 1,556.436 | 1,492.252 | 1,438.018 | 1,385.843 | 1,346.209 | 1,234.924 | 1,394.75 | 1,946.84 | 2,060.866 | 2,549.143 | 1,337.279 | 1,550.431 | 1,477.166 | 1,432.306 | 1,308.352 | 942.386 | 789.068 | 652.319 | 621.565 | 484.51 | 1,376.722 | 1,122.407 | 750.825 | 670.953 | 699.84 | 659.814 | 682.963 | 759.433 | 854.832 | 748.18 | 881.539 | 820.712 | 737.425 | 605.707 | 573.785 | 657.867 | 723.686 | 598.838 | 512.203 | 475.138 | 403.904 | 327.036 | 281.652 | 305.755 | 726.697 | 714.783 | 798.174 | 909.93 | 1,026.275 | 1,091.3 | 1,044.815 | 123.64 | 156.48 | 160.1 | 154.7 | 108.9 | 22.8 | 18.1 | 22.9 | 12.2 |
| Net Receivables
| 15.8 | 14.6 | 7.9 | 13.6 | 4.6 | 6.9 | 0 | 8.1 | 12.9 | 10.6 | 6.7 | 12.953 | 9.153 | 9.785 | 6.315 | 8.214 | 6.356 | 5.338 | 5.047 | 17.356 | 22.852 | 9.913 | 10.692 | 10.48 | 12.069 | 10.488 | 10.113 | 11.458 | 16.61 | 13.454 | 13.316 | 13.051 | 19.481 | 15.086 | 30.136 | 12.638 | 33.172 | 28.79 | 35.495 | 13.448 | 24.114 | 13.81 | 42.822 | 13.631 | 14.823 | 28.396 | 28.848 | 11.477 | 11.27 | 12.653 | 13.553 | 24.426 | 14.831 | 14.516 | 15.852 | 14.874 | 16.826 | 16.194 | 58.528 | 63.133 | 73.247 | 77.372 | 80.783 | 111.702 | 88.889 | 125.138 | 174.354 | 228.562 | 220.232 | 205.996 | 219.562 | 241.57 | 406.844 | 377.036 | 265.511 | 279.766 | 271.21 | 279.985 | 257.735 | 198.317 | 183.418 | 147.946 | 107.209 | 100.12 | 99.66 | 101.122 | 119.423 | 134.124 | 206 | 247.098 | 282.702 | 314.923 | 228.376 | 189.622 | 161.15 | 128.011 | 83.507 | 55.685 | 33.872 | 22.727 | 20 | 16.5 | 13.2 | 9.8 | 8.5 | 4.3 | 4.1 |
| Inventory
| 0 | 0 | 0 | 0 | -4.6 | -6.9 | 0 | -8.1 | 54.9 | -10.6 | 50.3 | -12.953 | 55.702 | 54.664 | 46.528 | -8.214 | 44.61 | 47.034 | 38.897 | -17.356 | 43.799 | -24.634 | -25.413 | -10.48 | 40.337 | 42.59 | -10.113 | -11.458 | 20.004 | 20.745 | 16.076 | 0 | 16.043 | 0 | 15.718 | 0 | 0 | 0 | 21.653 | 0 | 13.046 | 0 | 19.059 | 55.129 | 28.796 | 15.919 | 12.558 | 113.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85.021 | 0 | 167.716 | 151.003 | 167.16 | 172.807 | 237.603 | 72.459 | 160.203 | 28.207 | 72.435 | 108.993 | 117.504 | 177.157 | 157.519 | 211.439 | 202.857 | 99.787 | 96.265 | 0 | 105.453 | 0 | 0 | 0 | 0 | 0 | 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
| 56.7 | 56.7 | 55.7 | 48.3 | 58.9 | 54.9 | 58.1 | 50.2 | 55.4 | 54.7 | 51.4 | 49.977 | 56.836 | 56.293 | 48.059 | 42.819 | 49.411 | 49.737 | 41.816 | 43.174 | 60.004 | 60.527 | 51.585 | 36.885 | 44.947 | 47.152 | 41.953 | 19.944 | 23.683 | 22.193 | 17.536 | 45.769 | 17.776 | 20.469 | 20.092 | 54.679 | 17.01 | 16.908 | 33.167 | 57.848 | 24.155 | 28.262 | 30.168 | 79.785 | 54.047 | 27.433 | 23.904 | 60.495 | 26.967 | 79.94 | 74.287 | 77.146 | 113.935 | 115.874 | 97.406 | 102.217 | 90.935 | 766.77 | 134.481 | 168.759 | 391.205 | 431.151 | 678.667 | 724.065 | 766.743 | 626.407 | 270.555 | 158.131 | 193.37 | 234.45 | 207.918 | 413.389 | 279.438 | 280.168 | 104.553 | 99.21 | 107.481 | 126.763 | 83.765 | 70.381 | 68.639 | 75.166 | 62.321 | 56.601 | 62.658 | 69.995 | 71.421 | 66.276 | 74.721 | 81.962 | 86.093 | 48.939 | 41.008 | 29.065 | 29.182 | 32.146 | 88.185 | 111.651 | 10.094 | 3.635 | 4.8 | 4.7 | 52.8 | 21.1 | 26.7 | 24.1 | 37.9 |
| Total Current Assets
| 717.4 | 761.2 | 988.3 | 988.3 | 1,007 | 997.4 | 1,073.1 | 1,038.7 | 1,048.5 | 1,062.2 | 1,267.7 | 1,268.735 | 1,264.41 | 1,189.067 | 1,235.55 | 1,217.94 | 1,206.126 | 1,249.648 | 1,185.495 | 1,278.589 | 1,298.146 | 1,295.382 | 1,315.267 | 1,317.034 | 1,235.982 | 1,228.915 | 2,408.528 | 2,446.153 | 2,406.02 | 1,844.09 | 1,817.224 | 1,842.342 | 1,794.968 | 1,944.655 | 1,946.057 | 1,967.924 | 1,941.14 | 1,930.507 | 1,939.984 | 1,490.607 | 1,522.987 | 1,597.043 | 1,790.198 | 1,803.199 | 1,861.743 | 2,053.291 | 1,615.199 | 1,681.52 | 1,530.489 | 1,530.611 | 1,473.683 | 1,447.781 | 1,363.69 | 1,525.14 | 2,060.098 | 2,177.957 | 2,656.904 | 2,120.243 | 1,743.44 | 1,709.058 | 1,896.758 | 1,816.875 | 1,701.836 | 1,624.835 | 1,507.951 | 1,373.11 | 929.419 | 1,749.573 | 1,536.009 | 1,191.271 | 1,098.433 | 1,332.364 | 1,346.096 | 1,340.167 | 1,129.497 | 1,228.275 | 1,126.871 | 1,288.287 | 1,162.212 | 1,006.123 | 857.764 | 796.897 | 827.397 | 880.407 | 761.156 | 683.32 | 665.982 | 604.304 | 607.757 | 610.712 | 674.55 | 1,090.559 | 984.167 | 1,016.861 | 1,100.262 | 1,186.432 | 1,262.992 | 1,212.151 | 167.606 | 182.842 | 184.9 | 175.9 | 174.9 | 53.7 | 53.3 | 51.3 | 54.2 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 234.9 | 238.1 | 234.6 | 240.6 | 238.2 | 222.8 | 224.9 | 232 | 243.7 | 240.1 | 252.2 | 251.223 | 258.718 | 258.012 | 252.115 | 245.571 | 259.771 | 260.518 | 256.409 | 250.283 | 260.547 | 250.82 | 252.237 | 253.905 | 256.269 | 256.064 | 257.536 | 263.513 | 265.306 | 261.87 | 262.352 | 266.125 | 270.165 | 277.942 | 286.202 | 295.57 | 297.299 | 304.36 | 311.87 | 319.028 | 318.808 | 323.782 | 329.711 | 339.653 | 337.785 | 337.879 | 333.183 | 333.861 | 329.358 | 329.328 | 328.474 | 327.136 | 205.304 | 194.771 | 193.145 | 190.319 | 191.426 | 190.807 | 398.563 | 403.821 | 372.413 | 370.107 | 372.723 | 382.241 | 374.097 | 435.971 | 606.669 | 621.917 | 599.202 | 581.14 | 581.346 | 605.292 | 591.626 | 583.328 | 557.005 | 553.036 | 528.291 | 522.885 | 508.744 | 512.621 | 499.222 | 504.657 | 505.451 | 520.219 | 578.692 | 591.448 | 592.652 | 609.354 | 620.425 | 608.796 | 612.745 | 532.546 | 133.637 | 133.073 | 114.736 | 105.602 | 86.479 | 88.223 | 14.697 | 10.194 | 9.8 | 9.9 | 10.5 | 9.2 | 9.4 | 9.2 | 8.8 |
| Goodwill
| 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 0 | 0 | 0 | 52.527 | 0 | 0 | 0 | 52.527 | 52.527 | 52.527 | 288.399 | 289.98 | 290.214 | 289.681 | 289.448 | 283.109 | 355.057 | 617.524 | 1,020.874 | 1,082.42 | 1,267.967 | 1,261.944 | 1,262.351 | 1,449.493 | 1,441.923 | 1,343.866 | 1,188.009 | 1,071.91 | 1,006.441 | 972.05 | 722.997 | 725.427 | 725.41 | 727.871 | 522.756 | 401.371 | 0 | 0 | 0 | 1,129.602 | 790.749 | 780.347 | 5,149.145 | 5,691.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.321 | 0 | 0 | 0 | 2.619 | 2.943 | 3.266 | 19.671 | 22.42 | 24.681 | 37.333 | 34.302 | 35.312 | 29.305 | 62.386 | 68.296 | 121.792 | 213.246 | 242.003 | 276.766 | 333.43 | 325.859 | 328.945 | 267.045 | 1,297.212 | 1,231.422 | 1,217.31 | 944.455 | 969.265 | 992.437 | 1,017.367 | 746.83 | 618.036 | 820.225 | 897.92 | 1,075.413 | 0 | 1,305.262 | 1,350.764 | 6,029.803 | 0 | 4,700.764 | 5,067.158 | 16,286.314 | 17,656.641 | 18,930.81 | 19,993.02 | 1,471.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 197.5 | 197.5 | 52.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 197.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 52.527 | 53.062 | 53.202 | 53.525 | 53.848 | 54.172 | 54.495 | 54.823 | 55.146 | 55.47 | 55.793 | 308.07 | 312.4 | 314.895 | 327.014 | 323.75 | 318.421 | 384.362 | 679.91 | 1,089.17 | 1,204.212 | 1,481.213 | 1,503.947 | 1,539.117 | 1,782.923 | 1,767.782 | 1,672.811 | 1,455.054 | 1,297.212 | 1,231.422 | 1,217.31 | 944.455 | 969.265 | 992.437 | 1,017.367 | 746.83 | 618.036 | 820.225 | 897.92 | 1,075.413 | 1,129.602 | 1,305.262 | 1,350.764 | 6,029.803 | 5,691.169 | 4,700.764 | 5,067.158 | 16,286.314 | 17,656.641 | 18,930.81 | 19,993.02 | 1,471.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 0 | 5.3 | 5.4 | 4.8 | 5.3 | 5.3 | 5.3 | 5.4 | 5.3 | 5.3 | 5.4 | 5.329 | 21.24 | 19.321 | 19.568 | 0 | 9.196 | 14.831 | 14.778 | 0 | 13.473 | 0 | 0 | 0 | 13.425 | 13.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.402 | 10.614 | 7.375 | 0 | 0 | 0 | 0 | 0 | 0.413 | 0.413 | 0.413 | 0.413 | 0 | -79.94 | -74.287 | 0 | -113.935 | 0 | 0 | 0 | 0 | 0 | 0 | 7.146 | 0 | 6.745 | 0 | 0 | 125.307 | 112.137 | 112.718 | 0 | 122.866 | 105.5 | 103.751 | 0 | 0 | -127.66 | -16.959 | 0 | -17.29 | -18.187 | -18.898 | 0 | 6.833 | 11.401 | 59.124 | 0 | 23.249 | 22.528 | 22.765 | 0 | 55.024 | 110.814 | 198.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144.751 | 45.576 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 285.7 | 279.8 | 283.2 | 301 | 224.1 | 231.6 | 232.6 | 234.6 | 230.5 | 230.6 | 230.8 | 230.719 | 65.163 | 66.441 | 67.577 | 67.914 | 76.903 | 82.048 | 84.388 | 87.798 | 100.564 | 109.917 | 120.192 | 104.992 | 167.772 | 201.9 | 15.425 | 15.392 | 20.458 | 20.646 | 20.264 | 9.385 | 12.819 | 13.205 | 15.324 | 17.361 | 262.243 | 260.892 | 266.508 | 266.954 | 286.429 | 322.596 | 409.616 | 437.643 | 48.391 | 51.976 | 52.793 | 7.299 | 55.193 | 79.94 | 74.287 | 0 | 113.935 | 0 | 0 | 0 | 0 | 0 | 0 | 12.695 | 0 | 4.727 | 0 | 0 | 245.768 | 244.956 | 226.313 | 230.695 | 183.265 | 218.05 | 209.534 | 179.023 | 206.603 | 127.66 | 16.959 | 0 | 17.29 | 18.187 | 18.898 | 0 | 10.973 | 11.483 | 11.203 | 0 | 6.537 | 6.524 | 6.025 | 0 | -55.024 | -110.814 | -198.353 | 0 | 66.642 | 63.429 | 21.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 26.5 | 23.2 | 163.8 | 16.8 | 23.8 | 22.6 | 23.6 | 25.2 | 18.9 | 26.8 | 19.6 | 30.231 | 7.649 | 11.012 | 10.561 | 37.958 | 14.783 | 15.554 | 15.264 | 39.812 | 16.473 | 36.252 | 34.453 | 41.046 | 13.653 | 13.749 | 26.307 | 18.603 | 19.052 | 20.118 | 18.152 | 19.193 | 22.5 | 25.844 | 23.563 | 24.355 | 11.694 | 11.764 | 29.446 | 25.743 | 26.671 | 26.686 | 27.297 | 27.745 | 29.092 | 28.755 | 16.998 | 24.912 | 15.162 | 28.883 | 27.078 | 27.414 | 34.543 | 21.195 | 22.537 | 20.584 | 20.282 | 25.122 | 42.115 | 25.024 | 37.397 | 24.705 | 34.334 | 247.735 | 52.687 | 103.229 | 102.152 | 216.716 | 103.917 | 89.961 | 93.241 | 74.651 | 71.101 | 262.319 | 68.279 | 94.376 | 92.554 | 90.181 | 90.497 | 104.865 | 90.28 | 87.282 | 51.633 | 81.555 | 25.069 | 24.671 | 5.355 | 48.058 | 65.479 | 122.181 | 211.737 | 223.234 | 509.456 | 488.227 | 362.437 | 246.547 | 245.198 | 241.583 | 234.418 | 3.379 | 2.724 | 11 | 3.6 | 1.4 | 0.9 | 0.9 | 0.9 |
| Total Non-Current Assets
| 744.6 | 743.9 | 739.5 | 760.7 | 688.9 | 679.8 | 683.9 | 694.7 | 695.9 | 700.3 | 705.5 | 715.029 | 550.297 | 552.313 | 547.348 | 548.97 | 558.18 | 570.478 | 568.366 | 575.42 | 588.584 | 594.516 | 604.409 | 597.47 | 648.646 | 682.67 | 496.795 | 495.035 | 502.343 | 500.161 | 498.295 | 492.23 | 503.011 | 369.518 | 377.616 | 389.813 | 636.165 | 640.157 | 667.726 | 664.252 | 684.435 | 725.591 | 819.151 | 857.568 | 468.208 | 471.55 | 455.914 | 419.012 | 452.775 | 411.413 | 409.077 | 408.398 | 294.019 | 270.461 | 270.505 | 266.049 | 267.178 | 271.722 | 748.748 | 761.086 | 724.705 | 733.298 | 730.807 | 948.397 | 1,182.221 | 1,576.203 | 2,137.022 | 2,273.54 | 2,490.463 | 2,498.598 | 2,526.989 | 2,641.889 | 2,637.112 | 2,518.458 | 2,080.338 | 1,944.624 | 1,852.267 | 1,830.376 | 1,543.696 | 1,586.751 | 1,599.745 | 1,632.19 | 1,374.241 | 1,219.81 | 1,453.772 | 1,543.091 | 1,702.21 | 1,787.014 | 1,991.166 | 2,081.741 | 6,854.285 | 6,446.949 | 5,410.499 | 5,751.887 | 16,785.059 | 18,008.79 | 19,262.487 | 20,322.826 | 1,720.938 | 158.324 | 58.1 | 20.9 | 14.1 | 10.6 | 10.3 | 10.1 | 9.7 |
| Total Assets
| 1,462 | 1,505.1 | 1,727.8 | 1,749 | 1,695.9 | 1,677.2 | 1,757 | 1,733.4 | 1,744.4 | 1,762.5 | 1,973.2 | 1,983.764 | 1,814.707 | 1,741.38 | 1,782.898 | 1,766.91 | 1,764.306 | 1,820.126 | 1,753.861 | 1,854.009 | 1,886.73 | 1,889.898 | 1,919.676 | 1,914.504 | 1,884.628 | 1,911.585 | 2,905.323 | 2,941.188 | 2,908.363 | 2,344.251 | 2,315.519 | 2,334.572 | 2,297.979 | 2,314.173 | 2,323.673 | 2,357.737 | 2,577.305 | 2,570.664 | 2,607.71 | 2,154.859 | 2,207.422 | 2,322.634 | 2,609.349 | 2,660.767 | 2,329.951 | 2,524.841 | 2,071.113 | 2,100.532 | 1,983.264 | 1,942.024 | 1,882.76 | 1,856.179 | 1,657.709 | 1,795.601 | 2,330.603 | 2,444.006 | 2,924.082 | 2,391.965 | 2,492.188 | 2,470.144 | 2,621.463 | 2,550.173 | 2,432.643 | 2,573.232 | 2,690.172 | 2,949.313 | 3,066.441 | 4,023.113 | 4,026.472 | 3,689.869 | 3,625.422 | 3,974.253 | 3,983.208 | 3,858.625 | 3,209.835 | 3,172.899 | 2,979.138 | 3,118.663 | 2,705.908 | 2,592.874 | 2,457.509 | 2,429.087 | 2,201.638 | 2,100.217 | 2,214.928 | 2,226.411 | 2,368.192 | 2,391.318 | 2,598.923 | 2,692.453 | 7,528.835 | 7,537.508 | 6,394.666 | 6,768.748 | 17,885.321 | 19,195.222 | 20,525.479 | 21,534.977 | 1,888.544 | 341.166 | 243 | 196.8 | 189 | 64.3 | 63.6 | 61.4 | 63.9 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 8.4 | 9 | 9.4 | 12.5 | 9.4 | 7.6 | 6.6 | 9.8 | 7.9 | 8.9 | 7.4 | 9 | 6.233 | 11.739 | 11.253 | 12.34 | 10.469 | 14.964 | 10.434 | 15.907 | 6.49 | 11.641 | 13.737 | 27.138 | 6.972 | 6.937 | 8.921 | 10.519 | 18.218 | 27.989 | 18.938 | 19.455 | 16.028 | 17.661 | 19.117 | 23.298 | 18.362 | 24.14 | 22.778 | 29.335 | 21.314 | 26.051 | 22.688 | 24.843 | 23.986 | 26.296 | 23.41 | 23.519 | 11.135 | 16.019 | 15.693 | 19.283 | 16.954 | 13.076 | 15.99 | 13.84 | 0 | 15.623 | 14.862 | 34.698 | 0 | 27.63 | 0 | 263.535 | 12.062 | 9.308 | 12.243 | 398.124 | 9.519 | 15.499 | 301.711 | 681.996 | 29.061 | 43.388 | 541.9 | 68.293 | 476.151 | 121.934 | 404.069 | 382.025 | 334.916 | 303.789 | 255.092 | 45.563 | 287.028 | 281.194 | 287.448 | 278.545 | 297.307 | 290.747 | 302.152 | 313.447 | 247.192 | 222.655 | 204.378 | 193.952 | 161.397 | 149.603 | 6.789 | 10.902 | 6.4 | 7.4 | 6.1 | 5.5 | 5.5 | 1.9 | 1.2 |
| Short Term Debt
| 305.5 | 0.6 | -1.2 | -1.4 | -1.8 | 0 | 0 | 16.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.34 | 0.257 | -3.526 | 0 | 0 | 0 | 630.824 | 638.02 | 624.474 | 628.908 | 625.893 | 629.764 | 626.862 | 632.308 | 629.437 | 634.326 | 626.59 | 624.767 | 635.453 | 1,108.971 | 627.068 | 618.136 | 621.061 | 624.056 | 613.751 | 606.282 | 606.142 | 0 | 603.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 140 | 0 | 0 | 0 | 0 | 199 | 199 | 174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 61.4 | 54.7 | 83.7 | 49.5 | 43.2 | 32 | 71.8 | 37.4 | 32.9 | 25.5 | 66.1 | 26.793 | 24.593 | 14.502 | 45.227 | 27.194 | 34.176 | 78.242 | 44.847 | 30.308 | 26.927 | 12.073 | 25.079 | 18.961 | 11.231 | 6.997 | 16.119 | 13.477 | 23.018 | 13.775 | 6.037 | 23.144 | 16.551 | 4.485 | 4.137 | 16.943 | 40.623 | 33.728 | 33.792 | 47.079 | 18.064 | 19.803 | 8.752 | 19.853 | 25.322 | 25.699 | 32.275 | 21.918 | 15.733 | 12.547 | 13.437 | 28.441 | 28.595 | 33.873 | 37.546 | 41.055 | 0 | 14.77 | 23.616 | 24.571 | 0 | 39.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 971 | 967.1 | 964 | 931.1 | 941.4 | 939.5 | 932.2 | 890.4 | 951.7 | 882.9 | 925.9 | 847.411 | 908.314 | 875.643 | 855.349 | 780.051 | 826.556 | 836.609 | 819.033 | 755.178 | 820.295 | 763.466 | 757.284 | 732.382 | 784.405 | 810.103 | 736.555 | 713.309 | 771.329 | 764.109 | 772.059 | 688.265 | 731.542 | 699.456 | 748.137 | 680.483 | 694.677 | 685.858 | 677.093 | 621.307 | 651.294 | 623.86 | 642.203 | 595.221 | 597.033 | 616.221 | 608.999 | 564.627 | 563.706 | 560.127 | 542.976 | 502.538 | 501.924 | 494.769 | 485.462 | 476.159 | 448.759 | 437.288 | 668.582 | 642.507 | 656.751 | 655.777 | 651.647 | 629.8 | 591.75 | 581.833 | 566.564 | 552.07 | 525.003 | 505.118 | 485.058 | 454.947 | 436.874 | 417.58 | 401.339 | 368.413 | 369.689 | 357.974 | 335.729 | 305.874 | 299.867 | 290.793 | 268.408 | 245.483 | 321.042 | 326.741 | 334.633 | 357.95 | 400.191 | 438.326 | 446.896 | 471.329 | 442.625 | 435.252 | 435.34 | 0 | 0 | 0 | 0 | 31.777 | 25.273 | 20.225 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 179.9 | 154.5 | 151.8 | 190.3 | 174 | 162.6 | 160.8 | 173.8 | 158.2 | 149.9 | 137.6 | 190.787 | 173.685 | 149.109 | 144.983 | 169.108 | 153.697 | 142.465 | 124.734 | 163.773 | 161.963 | 143.621 | 141.997 | 169.109 | 157.918 | 169.587 | 156.527 | 195.607 | 152.226 | 136.486 | 130.031 | 161.321 | 129.387 | 82.657 | 80.885 | 99.623 | 599.64 | 577.038 | 553.075 | 561.542 | 531.526 | 532.763 | 749.093 | 744.344 | 484.483 | 466.136 | 435.581 | 65.633 | 423.673 | 66.655 | 70.51 | 90.103 | 91.758 | 90.082 | 89.99 | 121.659 | 162.997 | 475.165 | 141.781 | 184.698 | 296.739 | 233.783 | 272.444 | 83.543 | 365.335 | 352.231 | 346.637 | -33.337 | 314.657 | 351.976 | 47.152 | 29.867 | 673.476 | 636.339 | 13.496 | 498.274 | 8.354 | 367.019 | 10.046 | 11.696 | 12.54 | 19.228 | 17.582 | 264.16 | 27.272 | 28.908 | 31.067 | 28.85 | 39.752 | 50.125 | 46.341 | 49.069 | 0 | 0 | 12.004 | 471.527 | 502.317 | 475.535 | 57.32 | 31.777 | 29.6 | 24.7 | 19.9 | 17.1 | 14.5 | 11.4 | 9.7 |
| Total Current Liabilities
| 1,526.2 | 1,191.3 | 1,213.9 | 1,188.5 | 1,173.6 | 1,141.7 | 1,171.4 | 1,116.9 | 1,095.1 | 1,067.2 | 1,088.5 | 1,073.991 | 1,048.175 | 998.334 | 1,010.217 | 988.693 | 978.008 | 1,018.332 | 955.672 | 965.166 | 960.878 | 934.681 | 941.28 | 947.59 | 913.636 | 921.227 | 1,548.946 | 1,560.528 | 1,535.522 | 1,523.139 | 1,499.387 | 1,521.949 | 1,482.426 | 1,476.125 | 1,481.713 | 1,502.98 | 1,979.892 | 1,945.531 | 1,922.191 | 1,920.556 | 1,849.266 | 1,843.07 | 2,043.797 | 2,029.186 | 1,764.07 | 1,740.634 | 1,706.407 | 695.018 | 1,617.36 | 672.635 | 642.616 | 658.923 | 639.231 | 651.764 | 645.089 | 652.713 | 611.756 | 942.846 | 848.841 | 886.474 | 953.49 | 956.44 | 924.091 | 976.878 | 969.147 | 943.372 | 1,065.444 | 946.142 | 849.179 | 872.593 | 833.921 | 1,359.277 | 1,338.411 | 1,271.307 | 956.735 | 938.133 | 854.194 | 846.927 | 749.844 | 699.595 | 647.323 | 613.81 | 541.082 | 555.206 | 635.342 | 636.843 | 653.148 | 665.345 | 737.25 | 779.198 | 795.389 | 833.845 | 689.817 | 657.907 | 651.722 | 665.479 | 663.714 | 625.138 | 64.109 | 42.679 | 36 | 32.1 | 26 | 22.6 | 20 | 13.3 | 10.9 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,496.6 | 1,796.9 | 1,790.7 | 1,792.4 | 1,792.5 | 1,789 | 1,788.5 | 1,789.5 | 1,789.4 | 1,789 | 1,786.3 | 1,788.194 | 1,787.913 | 1,788.523 | 1,790.712 | 1,795.242 | 1,794.469 | 1,793.579 | 1,792.415 | 1,792.129 | 1,792.272 | 1,791.549 | 1,790.608 | 1,785.047 | 1,784.417 | 1,783.788 | 1,783.159 | 1,782.529 | 1,781.912 | 1,238.107 | 1,237.648 | 1,237.189 | 1,236.731 | 1,236.272 | 1,235.813 | 1,235.354 | 1,234.89 | 1,234.368 | 1,250 | 750 | 750 | 750 | 750 | 750 | 750 | 750 | 100 | 697.614 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 578.262 | 575.933 | 575.545 | 574.378 | -3.114 | 570.707 | 0 | 1,261.655 | 1,263.613 | 1,263.199 | 1,263.451 | 1,265.296 | 1,262.608 | 0 | 0 | 0 | 0 | 0 | 0 | -0.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current
| 328 | 321.6 | 320.8 | 315 | 320.7 | 321.1 | 328.7 | 328.7 | 339.4 | 298.7 | 304.2 | 305.95 | 314.089 | 289.881 | 290.288 | 282.838 | 281.887 | 281.649 | 281.03 | 278.702 | 281.735 | 286.143 | 289.73 | 285.72 | 286.735 | 288.996 | 289.97 | 286.097 | 289.262 | 292.323 | 293.89 | 287.424 | 287.214 | 288.232 | 288.741 | 280.859 | 279.724 | 277.828 | 276.497 | 269.047 | 268.066 | 266.591 | 265.627 | 260.615 | 260.963 | 259.515 | 255.438 | 247.955 | 244.939 | 243.622 | 240.314 | 226.033 | 221.019 | 219.083 | 213.484 | 205.56 | 205.003 | 203.911 | 255.374 | 245.734 | 224.541 | 222.106 | 219.944 | 215.281 | 206.018 | 198.486 | 194.75 | 186.719 | 185.757 | 179.666 | 171.062 | 159.439 | 154.455 | 144.507 | 138.089 | 127.175 | 123.646 | 119.369 | 114.438 | 107.595 | 105.894 | 101.216 | 99.526 | 93.311 | 185.532 | 175.055 | 160.791 | 125.893 | 126.409 | 117.151 | 141.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 0 | 5.6 | 0 | 2.2 | 0 | 0 | 0 | 0 | 0 | -298.7 | 0 | 2.485 | 0 | 82.427 | 0 | 95.494 | 96.19 | 126.89 | 133.858 | 312.676 | 303.764 | 307.935 | 309.119 | 0.134 | 0 | 0 | 214.4 | 444.108 | 401.359 | 381.513 | 359.137 | 371.433 | 344.179 | 326.112 | 310.856 | 294.194 | 512.779 | 500.433 | 487.817 | 266.954 | 463.649 | 471.558 | 693.149 | 437.643 | 3.832 | 3.698 | 3.657 | 424.97 | 3.322 | 341.733 | 333.181 | 325.527 | 336.88 | 326.112 | 317.944 | 309.696 | 0 | 0 | 0 | 144.777 | 3.114 | 60.357 | 73.259 | 16.378 | -206.018 | -198.486 | -194.75 | 2.985 | 13.686 | 12.953 | 12.972 | 24.849 | 25.694 | 25.694 | 29.012 | 18.56 | 20.942 | 23.334 | 26.874 | 31.319 | 23.942 | 26.532 | 0 | 0 | 0 | 175.055 | 160.791 | 125.893 | 91.878 | 82.723 | 84.993 | 26.553 | 0 | 0 | 0 | 0 | 133.169 | 174.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 11.8 | 11.7 | 38.1 | 34.1 | 42.5 | 43.3 | 62.2 | 60.5 | 62.9 | 62.6 | 79.3 | 76.148 | 82.108 | 0 | 95.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 281.487 | 300.941 | 298.563 | 303.582 | 128.197 | 130.246 | 112.327 | 113.206 | 117.172 | 116.667 | 114.762 | 114.573 | 114.797 | 114.209 | 107.253 | 106.899 | 98.722 | 88.844 | 95.825 | 7.544 | 44.524 | 0.344 | 44.926 | 44.747 | 44.298 | 44.255 | 643.229 | 45.161 | 43.717 | 40.751 | 17.88 | 24.906 | 17.981 | 283.605 | 193.133 | 179.982 | 164.894 | 86.692 | 80.221 | 87.665 | 13.952 | 26.543 | 41.054 | 40.281 | 39.621 | 42.602 | 235.492 | 230.362 | 165.551 | 161.365 | 153.041 | 14.548 | -122.692 | 17.387 | 19.167 | 21.474 | 26.091 | 25.914 | 27.918 | 35.934 | 39.218 | 13.732 | -159.053 | -141.711 | -105.238 | 117.938 | 108.836 | 111.113 | 171.036 | 146.203 | 138.387 | 109.655 | 59.135 | 68.694 | 95.296 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0.1 | -0.1 |
| Total Non-Current Liabilities
| 1,836.4 | 2,130.2 | 2,149.6 | 2,141.5 | 2,155.7 | 2,153.4 | 2,179.4 | 2,178.7 | 2,191.7 | 2,150.3 | 2,169.8 | 2,170.292 | 2,184.11 | 2,160.831 | 2,176.441 | 2,168.415 | 2,172.546 | 2,202.118 | 2,207.303 | 2,378.943 | 2,377.771 | 2,380.384 | 2,384.525 | 2,352.388 | 2,372.093 | 2,371.347 | 2,591.111 | 2,640.931 | 2,602.779 | 2,024.27 | 2,003.881 | 2,013.218 | 1,984.791 | 1,965.378 | 1,949.983 | 1,925.204 | 1,628.823 | 1,619.449 | 1,633.396 | 1,117.769 | 1,106.91 | 1,112.416 | 1,023.171 | 1,055.139 | 1,059.698 | 1,058.139 | 403.842 | 1,414.837 | 392.516 | 1,328.584 | 1,311.477 | 1,285.363 | 1,185.216 | 1,148.04 | 1,140.186 | 1,114.863 | 1,066.87 | 972.977 | 1,010.901 | 985.006 | 885.873 | 873.034 | 882.008 | 1,496.351 | 1,496.174 | 1,502.739 | 1,498.482 | 1,494.621 | 1,504.653 | 248.445 | 243.334 | 190.4 | 187.059 | 178.735 | 181.649 | 161.606 | 161.975 | 161.87 | 162.786 | 165.005 | 155.75 | 155.666 | 135.46 | 132.529 | 199.264 | 191.057 | 179.871 | 146.548 | 244.347 | 225.987 | 252.153 | 197.589 | 146.203 | 138.387 | 109.655 | 59.135 | 201.863 | 269.446 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0.1 | -0.1 |
| Total Liabilities
| 3,362.6 | 3,321.5 | 3,363.5 | 3,330 | 3,329.3 | 3,295.1 | 3,350.8 | 3,295.6 | 3,286.8 | 3,217.5 | 3,258.3 | 3,244.283 | 3,232.285 | 3,159.165 | 3,186.658 | 3,157.108 | 3,150.554 | 3,220.45 | 3,162.975 | 3,344.109 | 3,338.649 | 3,315.065 | 3,325.805 | 3,299.978 | 3,285.729 | 3,292.574 | 4,140.057 | 4,201.459 | 4,138.301 | 3,547.409 | 3,503.268 | 3,535.167 | 3,467.217 | 3,441.503 | 3,431.696 | 3,428.184 | 3,608.715 | 3,564.98 | 3,555.587 | 3,038.325 | 2,956.176 | 2,955.486 | 3,066.968 | 3,084.325 | 2,823.768 | 2,798.773 | 2,110.249 | 2,109.855 | 2,009.876 | 2,001.219 | 1,954.093 | 1,944.286 | 1,824.447 | 1,799.804 | 1,785.275 | 1,767.576 | 1,678.626 | 1,915.823 | 1,859.742 | 1,871.48 | 1,839.363 | 1,829.474 | 1,806.099 | 2,473.229 | 2,465.321 | 2,446.111 | 2,563.926 | 2,440.763 | 2,353.832 | 1,121.038 | 1,077.255 | 1,549.677 | 1,525.47 | 1,450.042 | 1,138.384 | 1,099.739 | 1,016.169 | 1,008.797 | 912.63 | 864.6 | 803.073 | 769.476 | 676.542 | 687.735 | 834.606 | 827.9 | 833.019 | 811.893 | 981.597 | 1,005.185 | 1,047.542 | 1,031.434 | 836.02 | 796.294 | 761.377 | 724.614 | 865.577 | 894.584 | 64.109 | 42.679 | 36 | 32.1 | 26.1 | 22.6 | 19.9 | 13.4 | 10.8 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.955 | 2.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 10,894 | 11,179.9 | 11,559.4 | 11,808 | 12,020.7 | 12,225.1 | 12,434.2 | 12,644.5 | 12,843.8 | 13,100.9 | 13,438.2 | 13,620.038 | 13,793.049 | 13,949.525 | 14,111.235 | 14,275.16 | 14,436.409 | 14,592.929 | 14,734.618 | 0.353 | 0.353 | 0.353 | 0.353 | 0.352 | 0.352 | 0.352 | 0.326 | 0.325 | 0.325 | 0.325 | 0.325 | 0.324 | 0.324 | 0.324 | 0.324 | 0.323 | 0.323 | 0.323 | 0.323 | 0.322 | 0.322 | 0.321 | 0.321 | 0.32 | 0.32 | 0.32 | 0.32 | 0.319 | 0.319 | 0.318 | 0.318 | 0.317 | 0.316 | 0.316 | 0.315 | 0.313 | 0.312 | 0.31 | 0.309 | 0.308 | 0.307 | 0.306 | 0.306 | 0.304 | 0.303 | 0.301 | 0.299 | 0.297 | 0.293 | 0.244 | 0.244 | 0.244 | 0.244 | 0.243 | 0.245 | 0.246 | 0.257 | 0.264 | 0.255 | 0.253 | 0.254 | 0.254 | 0.248 | 0.242 | 0.241 | 0.239 | 0.239 | 0.238 | 0.237 | 0.237 | 0.236 | 0.234 | 0.203 | 0.203 | 0.2 | 0.199 | 0.197 | 0.194 | 0.115 | 0.103 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings
| -12,792.2 | -12,993.5 | -13,192.3 | -13,386.4 | -13,651.1 | -13,839.6 | -14,025.3 | -14,204 | -14,383.5 | -14,553 | -14,720.3 | -14,877.772 | -15,207.854 | -15,364.476 | -15,512.248 | -15,662.602 | -15,819.916 | -15,990.895 | -16,143.374 | -16,477.49 | -16,625.815 | -16,779.728 | -16,927.262 | -17,089.789 | -17,271.984 | -17,409.664 | -17,538.015 | -17,694.79 | -17,797.627 | -17,900.069 | -18,023.169 | -18,184.954 | -18,290.506 | -18,404.933 | -18,518.143 | -18,625.599 | -18,727.129 | -18,819.586 | -18,912.597 | -19,000.835 | -19,066.307 | -19,161.496 | -19,261.672 | -19,356.095 | -19,648.244 | -19,729.142 | -19,816.032 | -19,900.545 | -20,006.186 | -20,084.096 | -20,152.568 | -20,220.577 | -20,274.391 | -20,333.307 | -20,322.697 | -20,363.468 | -20,322.963 | -21,107.866 | -21,143.079 | -21,194.435 | -21,286.483 | -21,340.094 | -21,374.968 | -21,439.41 | -21,317.195 | -21,117.891 | -21,052.769 | -21,033.452 | -20,815.457 | -20,834.462 | -20,829.745 | -20,929.497 | -20,899.965 | -20,915.239 | -21,127.597 | -21,147.368 | -21,418.785 | -21,463.359 | -21,504.654 | -21,553.829 | -21,668.641 | -21,709.039 | -21,730.984 | -21,740.054 | -21,707.178 | -21,676.461 | -21,533.611 | -21,480.175 | -21,440.795 | -21,361.123 | -16,558.588 | -16,518.878 | -16,117.768 | -15,731.033 | -4,540.303 | -3,162.926 | -1,850.731 | -526.545 | -73.607 | -47.452 | -52 | -53.6 | -53.4 | -51.4 | -48.3 | -41.5 | -36.7 |
| Accumulated Other Comprehensive Income/Loss
| -2.4 | -2.8 | -2.8 | -2.6 | -3 | -3.4 | -2.7 | -2.7 | -2.7 | -2.9 | -3 | -2.785 | -2.773 | -2.834 | -2.747 | -2.756 | -2.741 | -2.358 | -0.358 | -2.621 | -2.419 | -2.727 | -2.762 | -2.811 | -3.003 | -2.681 | -2.698 | -2.941 | -3.154 | -2.89 | -3.107 | -3.453 | -2.685 | -2.189 | -3.124 | -3.993 | -2.589 | -3.128 | -2.915 | -2.998 | -3.049 | -3.107 | -3.072 | -3.085 | -3.207 | -3.293 | -0.675 | -0.388 | -0.603 | -3.082 | -3.094 | -3.084 | -3.185 | -2.064 | -1.791 | -1.334 | 1.576 | 12.404 | 7.038 | 7.659 | 9.039 | 5.853 | 11.819 | 17.006 | 10.969 | 10.776 | 18.654 | 1.975 | -0.27 | -6.987 | -5.134 | -8.398 | -8.379 | -9.706 | -11.448 | -26.464 | -20.991 | -14.619 | -10.328 | -7.538 | -9.956 | -9.38 | -4.008 | -4.63 | -9.15 | -8.331 | -9.792 | -12.85 | -12.643 | -19.388 | -24.952 | -26.828 | -28.175 | -31.393 | -35.74 | -37.312 | 18.262 | 41.151 | 78.702 | 87.469 | 34.8 | -0.2 | -8.1 | -7.1 | -6 | -4.9 | 0 |
| Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,989.658 | 15,175.962 | 15,356.935 | 15,523.542 | 15,706.774 | 15,873.534 | 16,031.004 | 16,305.653 | 16,437.135 | 16,570.518 | 16,699.476 | 16,838.202 | 16,987.488 | 17,123.629 | 17,279.468 | 17,412.92 | 17,558.822 | 17,697.985 | 17,828.075 | 17,967.312 | 18,120.045 | 18,320.28 | 18,531.43 | 18,806.804 | 18,935.302 | 19,157.314 | 19,458.183 | 19,777.251 | 19,891.291 | 19,979.858 | 20,027.665 | 20,084.011 | 20,135.237 | 20,110.522 | 20,330.852 | 20,869.501 | 21,040.919 | 21,566.531 | 21,519.042 | 21,719.214 | 21,736.209 | 22,009.195 | 22,008.243 | 21,945.092 | 21,472.895 | 21,470.824 | 21,551.301 | 21,474.113 | 22,589.263 | 22,435.748 | 23,362.352 | 23,333.652 | 23,314.476 | 23,318.396 | 23,286.439 | 23,168.617 | 23,368.46 | 23,362.993 | 23,548.934 | 23,270.172 | 23,253.111 | 23,299.742 | 23,345.839 | 23,231.858 | 23,128.095 | 23,096.409 | 23,083.064 | 23,078.337 | 23,072.212 | 23,070.527 | 23,067.542 | 23,064.597 | 23,051.546 | 21,704.386 | 21,734.677 | 21,699.787 | 21,670.647 | 21,492.174 | 21,125.593 | 1,819.244 | 258.239 | 223.9 | 217.9 | 223.7 | 99.2 | 96.7 | 92.9 | 87.9 |
| Total Shareholders Equity
| -1,900.6 | -1,816.4 | -1,635.7 | -1,581 | -1,633.4 | -1,617.9 | -1,593.8 | -1,562.2 | -1,542.4 | -1,455 | -1,285.1 | -1,260.519 | -1,417.578 | -1,417.785 | -1,403.76 | -1,390.198 | -1,386.248 | -1,400.324 | -1,409.114 | -1,490.1 | -1,451.919 | -1,425.167 | -1,406.129 | -1,385.474 | -1,401.101 | -1,380.989 | -1,234.734 | -1,260.271 | -1,229.938 | -1,203.158 | -1,187.749 | -1,200.595 | -1,169.238 | -1,127.33 | -1,108.023 | -1,070.447 | -1,031.41 | -994.316 | -947.877 | -883.466 | -748.754 | -632.852 | -457.619 | -423.558 | -493.817 | -273.932 | -39.136 | -9.323 | -26.612 | -59.195 | -71.333 | -88.107 | -166.738 | -4.203 | 545.328 | 676.43 | 1,245.456 | 423.89 | 583.482 | 549.741 | 732.058 | 674.308 | 582.249 | 50.795 | 164.901 | 444.487 | 440.297 | 1,527.865 | 1,620.314 | 2,521.147 | 2,499.017 | 2,376.86 | 2,410.296 | 2,361.737 | 2,029.817 | 2,031.675 | 1,923.474 | 2,071.22 | 1,755.445 | 1,691.997 | 1,621.399 | 1,627.674 | 1,497.114 | 1,383.653 | 1,380.322 | 1,398.511 | 1,535.173 | 1,579.425 | 1,617.326 | 1,687.268 | 6,481.293 | 6,506.074 | 5,558.646 | 5,972.454 | 17,123.944 | 18,470.608 | 19,659.902 | 20,640.393 | 1,824.454 | 298.359 | 206.8 | 164.2 | 162.2 | 40.7 | 42.4 | 46.5 | 51.2 |
| Total Equity
| -1,900.6 | -1,816.4 | -1,635.7 | -1,581 | -1,633.4 | -1,617.9 | -1,593.8 | -1,562.2 | -1,542.4 | -1,455 | -1,285.1 | -1,260.519 | -1,417.578 | -1,417.785 | -1,403.76 | -1,390.198 | -1,386.248 | -1,400.324 | -1,409.114 | -1,490.1 | -1,451.919 | -1,425.167 | -1,406.129 | -1,385.474 | -1,401.101 | -1,380.989 | -1,234.734 | -1,260.271 | -1,229.938 | -1,203.158 | -1,187.749 | -1,200.595 | -1,169.238 | -1,127.33 | -1,108.023 | -1,070.447 | -1,031.41 | -994.316 | -947.877 | -883.466 | -748.754 | -632.852 | -457.619 | -423.558 | -493.817 | -273.932 | -39.136 | -9.323 | -26.612 | -59.195 | -71.333 | -88.107 | -166.738 | -4.203 | 545.328 | 676.43 | 1,245.456 | 476.142 | 632.446 | 598.664 | 782.1 | 720.699 | 626.544 | 100.003 | 224.851 | 503.202 | 502.515 | 1,582.35 | 1,672.64 | 2,568.831 | 2,548.167 | 2,424.576 | 2,457.738 | 2,408.583 | 2,071.451 | 2,073.16 | 1,962.969 | 2,109.866 | 1,793.278 | 1,728.274 | 1,654.436 | 1,659.611 | 1,525.096 | 1,412.482 | 1,380.322 | 1,398.511 | 1,535.173 | 1,579.425 | 1,617.326 | 1,687.268 | 6,481.293 | 6,506.074 | 5,558.646 | 5,972.454 | 17,123.944 | 18,470.608 | 19,659.902 | 20,640.393 | 1,824.435 | 298.487 | 207 | 164.7 | 162.9 | 41.7 | 43.7 | 48 | 53.1 |
| Total Liabilities & Shareholders Equity
| 1,462 | 1,505.1 | 1,727.8 | 1,749 | 1,695.9 | 1,677.2 | 1,757 | 1,733.4 | 1,744.4 | 1,762.5 | 1,973.2 | 1,983.764 | 1,814.707 | 1,741.38 | 1,782.898 | 1,766.91 | 1,764.306 | 1,820.126 | 1,753.861 | 1,854.009 | 1,886.73 | 1,889.898 | 1,919.676 | 1,914.504 | 1,884.628 | 1,911.585 | 2,905.323 | 2,941.188 | 2,908.363 | 2,344.251 | 2,315.519 | 2,334.572 | 2,297.979 | 2,314.173 | 2,323.673 | 2,357.737 | 2,577.305 | 2,570.664 | 2,607.71 | 2,154.859 | 2,207.422 | 2,322.634 | 2,609.349 | 2,660.767 | 2,329.951 | 2,524.841 | 2,071.113 | 2,100.532 | 1,983.264 | 1,942.024 | 1,882.76 | 1,856.179 | 1,657.709 | 1,795.601 | 2,330.603 | 2,444.006 | 2,924.082 | 2,391.965 | 2,492.188 | 2,470.144 | 2,621.463 | 2,550.173 | 2,432.643 | 2,573.232 | 2,690.172 | 2,949.313 | 3,066.441 | 4,023.113 | 4,026.472 | 3,689.869 | 3,625.422 | 3,974.253 | 3,983.208 | 3,858.625 | 3,209.835 | 3,172.899 | 2,979.138 | 3,118.663 | 2,705.908 | 2,592.874 | 2,457.509 | 2,429.087 | 2,201.638 | 2,100.217 | 2,214.928 | 2,226.411 | 2,368.192 | 2,391.318 | 2,598.923 | 2,692.453 | 7,528.835 | 7,537.508 | 6,394.666 | 6,768.748 | 17,885.321 | 19,195.222 | 20,525.479 | 21,534.977 | 1,888.544 | 341.166 | 243 | 196.8 | 189 | 64.3 | 63.6 | 61.4 | 63.9 |