Viatris Inc.
NASDAQ:VTRS
11.9 (USD) • At close September 19, 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 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q1 | 1987 Q1 | 1986 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 918.5 | 1,015.9 | 993.6 | 1,309.6 | 629.2 | 506.6 | 1,259.9 | 646.7 | 664.7 | 752.4 | 701.2 | 756.6 | 673.9 | 806.9 | 844.4 | 664.5 | 323.6 | 572.4 | 475.6 | 358.9 | 211.5 | 229.8 | 388.1 | 449.2 | 330.2 | 367.4 | 292.1 | 614.9 | 612.8 | 723.8 | 998.8 | 1,256.6 | 6,361.9 | 1,199.4 | 1,236 | 587 | 439.7 | 277.2 | 225.5 | 199.6 | 193.9 | 243 | 291.293 | 364.92 | 277.379 | 294.421 | 349.969 | 332.316 | 314.33 | 258.038 | 375.056 | 512.837 | 434.939 | 608.087 | 662.052 | 610.921 | 809.421 | 522.443 | 380.516 | 584.411 | 429.477 | 453.062 | 557.147 | 655.666 | 478.508 | 692.551 | 1,203.641 | 1,315.557 | 1,252.365 | 286.88 | 159.786 | 153.923 | 150.124 | 170.331 | 182.091 | 342.833 | 137.733 | 183.313 | 128.112 | 175.305 | 101.713 | 130.632 | 194.145 | 208.157 | 258.902 | 253.462 | 215.294 | 84.979 | 160.79 | 153.423 | 200.733 | 183.819 | 229.183 | 212.397 | 219.339 | 181.304 | 203.493 | 237.5 | 232.8 | 201.8 | 189.8 | 188.1 | 138.2 | 139.1 | 103.8 | 115.1 | 93.1 | 109 | 126.2 | 154.7 | 149 | 186.7 | 177 | 192.1 | 151.8 | 141.8 | 127.3 | 150.6 | 128.5 | 83.3 | 75.5 | 103 | 95.9 | 97.9 | 98.2 | 89.4 | 65.2 | 60.1 | 60.3 | 46.8 | 42.8 | 38.5 | 37.5 | 30.9 | 39.6 | 28.6 | 21.9 | 23 | 19.8 | 18.7 | 29.9 | 38.1 | 26.2 | 15 |
| Short Term Investments
| 90.8 | 90.8 | 86.3 | 254.9 | 176.8 | 173.5 | 212.6 | 331.1 | 278.3 | 287.4 | 233.8 | 234.2 | 178.4 | 189 | 203.5 | 131.1 | 96.7 | 125.4 | 109.1 | 121.7 | 117.4 | 101.8 | 91.3 | 61.9 | 60 | 58.1 | 199.5 | 202.8 | 218.8 | 210.2 | 175.5 | 66.4 | 76.2 | 65.8 | 54 | 50.7 | 25.7 | 46.2 | 28.2 | 59 | 52.3 | 61.1 | 27 | 90.682 | 82.688 | 35.026 | 22.928 | 33.68 | 32.24 | 31.041 | 30.686 | 30.249 | 31.199 | 30.884 | 29.085 | 30.108 | 23.791 | 28.987 | 27.559 | 34.034 | 30.117 | 40.371 | 42.26 | 48.01 | 53.476 | 54.79 | 65.953 | 174.885 | 174.207 | 179.125 | 451.882 | 414.001 | 368.003 | 386.807 | 449.422 | 543.929 | 670.348 | 651.952 | 671.36 | 637.686 | 585.445 | 569.79 | 444.207 | 435.843 | 427.904 | 454.5 | 467.54 | 509.515 | 456.266 | 432.038 | 257.07 | 158.99 | 55.715 | 33.953 | 35.585 | 58.472 | 99.557 | 95.6 | 61.3 | 87.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 1,009.3 | 1,106.7 | 1,079.9 | 1,309.6 | 629.2 | 506.6 | 1,259.9 | 646.7 | 664.7 | 752.4 | 701.2 | 990.8 | 852.3 | 995.9 | 1,047.9 | 795.6 | 323.6 | 697.8 | 475.6 | 480.6 | 328.9 | 331.6 | 388.1 | 449.2 | 330.2 | 367.4 | 292.1 | 614.9 | 612.8 | 723.8 | 998.8 | 1,256.6 | 6,361.9 | 1,199.4 | 1,236 | 587 | 439.7 | 277.2 | 225.5 | 199.6 | 193.9 | 243 | 291.293 | 364.92 | 277.379 | 294.421 | 349.969 | 365.996 | 346.57 | 289.079 | 405.742 | 543.086 | 466.138 | 638.971 | 691.137 | 641.029 | 833.212 | 551.43 | 408.075 | 618.445 | 459.594 | 493.433 | 599.407 | 703.676 | 531.984 | 747.341 | 1,269.594 | 1,490.442 | 1,426.572 | 466.005 | 611.668 | 567.924 | 518.127 | 557.138 | 631.513 | 886.762 | 808.081 | 835.265 | 799.472 | 812.991 | 687.158 | 700.422 | 638.352 | 644 | 686.806 | 707.962 | 682.834 | 594.494 | 617.056 | 585.461 | 457.803 | 342.809 | 284.898 | 246.35 | 254.924 | 239.776 | 303.05 | 333.1 | 294.1 | 289.4 | 189.8 | 188.1 | 138.2 | 139.1 | 103.8 | 115.1 | 93.1 | 109 | 126.2 | 154.7 | 149 | 186.7 | 177 | 192.1 | 151.8 | 141.8 | 127.3 | 150.6 | 128.5 | 83.3 | 75.5 | 103 | 95.9 | 97.9 | 98.2 | 89.4 | 65.2 | 60.1 | 60.3 | 46.8 | 42.8 | 38.5 | 37.5 | 30.9 | 39.6 | 28.6 | 21.9 | 23 | 19.8 | 18.7 | 29.9 | 38.1 | 26.2 | 15 |
| Net Receivables
| 3,862.5 | 3,942.7 | 4,040.6 | 3,738.5 | 3,607.3 | 3,497.5 | 3,814.5 | 3,333.9 | 3,736.2 | 4,093.9 | 4,266.4 | 4,345.5 | 4,478.7 | 4,529 | 4,843.8 | 2,964.1 | 2,753.2 | 2,774.6 | 3,058.8 | 2,948 | 2,703.8 | 2,778.5 | 2,881 | 2,948.7 | 2,818.2 | 3,024.8 | 3,612.4 | 3,220.2 | 2,951 | 2,872 | 3,310.9 | 3,098.9 | 2,917.4 | 2,587.4 | 2,689.1 | 2,917.1 | 2,861.2 | 2,264.6 | 2,268.5 | 1,733.3 | 1,761.6 | 1,678.6 | 1,820.273 | 1,717.281 | 1,651.389 | 1,514.48 | 1,554.342 | 1,499.633 | 1,526.315 | 1,537.698 | 1,426.438 | 1,280.011 | 1,441.378 | 1,335.59 | 1,157.081 | 1,251.862 | 1,249.017 | 1,197.485 | 1,234.634 | 1,102.38 | 1,140.605 | 1,080.319 | 1,164.613 | 1,250.894 | 1,318.177 | 1,123.408 | 488.107 | 401.071 | 350.294 | 312.282 | 252.515 | 269.473 | 242.193 | 212.24 | 239.049 | 269.121 | 297.334 | 196.39 | 210.695 | 213.931 | 191.094 | 208.647 | 232.479 | 165.916 | 187.587 | 183.821 | 180.58 | 175.309 | 145.491 | 165.443 | 209.337 | 221.477 | 232.599 | 204.359 | 173.096 | 179.517 | 197.76 | 162.7 | 162.4 | 151.2 | 148.9 | 150.8 | 157.6 | 137.2 | 136.9 | 108 | 117.5 | 107 | 115.3 | 97.1 | 87.6 | 64.5 | 72 | 61.3 | 69.1 | 65.7 | 58.3 | 56.1 | 63.8 | 85.2 | 68.4 | 48.8 | 40.5 | 39.3 | 32.4 | 30.1 | 32.4 | 24 | 22.4 | 21.9 | 16.8 | 16.9 | 16.1 | 16.8 | 15.7 | 17.5 | 17.4 | 17.6 | 14.8 | 13.5 | 14 | 16.6 | 13.9 | 14.1 |
| Inventory
| 3,942.1 | 3,823.2 | 3,469.7 | 3,671.9 | 3,641.5 | 3,664.3 | 3,519.5 | 3,380.4 | 3,612.5 | 3,797.3 | 3,977.7 | 4,081.9 | 4,487.6 | 4,942.2 | 5,471.9 | 3,022 | 2,785.7 | 2,639.6 | 2,670.9 | 2,763.5 | 2,776.2 | 2,708.8 | 2,580.2 | 2,560.6 | 2,561 | 2,641.1 | 2,542.7 | 2,548.1 | 2,610.2 | 2,547.8 | 2,456.4 | 2,687.5 | 2,191.3 | 2,144.1 | 1,951 | 1,944.1 | 1,934.3 | 1,908.3 | 1,651.4 | 1,707.5 | 1,791.1 | 1,737.9 | 1,664.693 | 1,645.806 | 1,637.373 | 1,623.246 | 1,525.242 | 1,495.924 | 1,473.36 | 1,488.281 | 1,396.742 | 1,386.541 | 1,408.96 | 1,326.761 | 1,240.271 | 1,221.765 | 1,096.365 | 1,158.412 | 1,114.219 | 1,119.042 | 1,077.088 | 1,018.603 | 1,065.99 | 1,119.946 | 1,150.605 | 1,133.572 | 430.538 | 432.348 | 429.111 | 314.936 | 303.267 | 289.755 | 279.008 | 253.724 | 255.413 | 261.123 | 286.267 | 292.385 | 296.604 | 315.578 | 320.797 | 311.605 | 290.742 | 258.166 | 237.777 | 214.574 | 196.253 | 207.634 | 195.074 | 196.777 | 182.373 | 170.983 | 161.81 | 178.067 | 198.391 | 208.326 | 145.869 | 140.2 | 139.8 | 138.3 | 136.5 | 147 | 151 | 150 | 146 | 135.6 | 132.5 | 121.3 | 100.9 | 97.3 | 100.4 | 102.8 | 100.6 | 83.4 | 75.2 | 76.6 | 78.2 | 70.9 | 71.6 | 67.5 | 58 | 54.7 | 51.8 | 47.5 | 45.9 | 41.8 | 42 | 37.8 | 35.1 | 35.6 | 34.4 | 32.1 | 29.1 | 29.2 | 28.5 | 25.3 | 23.2 | 22.6 | 21.9 | 23.7 | 22.9 | 20 | 16.6 | 14.6 |
| Other Current Assets
| 2,329.8 | 3,349.1 | 3,638.6 | 1,784.7 | 1,725.1 | 1,763.6 | 1,811.2 | 1,132.2 | 1,697.7 | 1,208.1 | 1,957.6 | 1,652.9 | 1,709.6 | 1,591.5 | 1,230.5 | 361.3 | 602.1 | 311 | 552 | 283.8 | 301.3 | 310.5 | 518.4 | 583.2 | 588.4 | 728 | 766.1 | 883.4 | 791.9 | 921.9 | 756.4 | 922.1 | 716.1 | 696.7 | 596.6 | 593.7 | 2,261.9 | 2,976.3 | 2,641.5 | 2,177.4 | 471.9 | 682.7 | 446.14 | 368.75 | 440.32 | 518.247 | 473.164 | 389.181 | 405.682 | 415.358 | 339.922 | 399.4 | 443.137 | 455.431 | 470.954 | 324.816 | 402.671 | 399.436 | 528.458 | 358.716 | 289.238 | 279.876 | 344.663 | 298.615 | 474.391 | 482.132 | 428.316 | 298.163 | 206.067 | 181.949 | 165.636 | 165.63 | 152.572 | 16.437 | 12.763 | 149.689 | 136.77 | 31.567 | 28.355 | 24.467 | 118.792 | 30.188 | 23.039 | 22.249 | 11.868 | 118.917 | 9.875 | 10.279 | 11.819 | 142.516 | 141.306 | 139.946 | 140.443 | 154.743 | 59.057 | 80.045 | 40.067 | 47.9 | 43.5 | 37.4 | 107.8 | 45.4 | 40.1 | 41.7 | 43.4 | 40.3 | 65.3 | 43 | 36.6 | 31.2 | 24.7 | 30.5 | 29.7 | 29 | 42.3 | 63.9 | 67.6 | 8.2 | 7.7 | 7.8 | 7.7 | 8.4 | 6.5 | 5.3 | 4 | 3.2 | 3.7 | 2.8 | 2.2 | 1.8 | 1.5 | 1.6 | 0.7 | 0.5 | 0.8 | 0.9 | 0.4 | 1 | 1 | 1.5 | 1 | 0.9 | 1 | 0.8 |
| Total Current Assets
| 11,143.7 | 12,221.7 | 12,228.8 | 10,932 | 9,778 | 9,630.3 | 10,635.4 | 10,487.8 | 11,176.5 | 11,744.3 | 10,902.9 | 11,308.4 | 11,749.8 | 12,318.5 | 12,867.5 | 7,334.7 | 6,464.6 | 6,600.5 | 6,757.3 | 6,645.1 | 6,265.4 | 6,262.3 | 6,367.7 | 6,541.7 | 6,297.8 | 6,761.3 | 7,213.3 | 7,266.6 | 6,965.9 | 7,065.5 | 7,522.5 | 7,965.1 | 12,186.7 | 6,627.6 | 6,472.7 | 6,485.9 | 7,891.4 | 7,426.4 | 6,786.9 | 5,817.8 | 4,477.1 | 4,342.2 | 4,471.26 | 4,343.167 | 4,212.299 | 3,950.394 | 3,902.717 | 3,750.734 | 3,751.927 | 3,739.138 | 3,568.844 | 3,609.038 | 3,759.613 | 3,756.753 | 3,559.443 | 3,463.285 | 3,629.328 | 3,354.61 | 3,285.386 | 3,261.929 | 3,022.575 | 2,912.252 | 3,174.673 | 3,417.959 | 3,475.157 | 3,486.453 | 2,616.555 | 2,622.024 | 2,412.044 | 1,275.172 | 1,333.086 | 1,292.782 | 1,191.9 | 1,169.4 | 1,266.664 | 1,566.695 | 1,528.452 | 1,439.69 | 1,420.052 | 1,451.857 | 1,317.841 | 1,335.732 | 1,275.343 | 1,179.396 | 1,228.211 | 1,225.274 | 1,179.197 | 1,086.021 | 1,062.082 | 1,171.381 | 1,066.889 | 946.718 | 879.224 | 783.519 | 685.468 | 707.664 | 686.746 | 683.9 | 639.8 | 616.3 | 583 | 531.3 | 486.9 | 468 | 430.1 | 399 | 408.4 | 380.3 | 379 | 380.3 | 361.7 | 384.5 | 379.3 | 365.8 | 338.4 | 348 | 331.4 | 285.8 | 271.6 | 243.8 | 209.6 | 214.9 | 194.7 | 190 | 180.5 | 164.5 | 143.3 | 124.7 | 120 | 106.1 | 95.5 | 89.1 | 83.4 | 77.4 | 84.6 | 72.3 | 62.9 | 64.2 | 57.5 | 57.4 | 67.8 | 75.6 | 57.7 | 44.5 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 2,936 | 2,950.3 | 3,005.2 | 2,926.6 | 3,233.6 | 3,261.6 | 3,283.8 | 3,303.2 | 3,359 | 3,431.9 | 3,479.4 | 3,419.9 | 3,472 | 3,558.3 | 3,783.5 | 2,286.2 | 2,267.7 | 2,303.4 | 2,404.2 | 2,382.8 | 2,396.8 | 2,387.6 | 2,170.2 | 2,119.6 | 2,186.2 | 2,275.2 | 2,339.1 | 2,310 | 2,366.2 | 2,338 | 2,322.2 | 2,284.2 | 2,057.6 | 1,998.8 | 1,983.9 | 1,884.7 | 1,899.3 | 1,872.3 | 1,785.7 | 1,738.3 | 1,755.8 | 1,705 | 1,663.076 | 1,459.046 | 1,431.455 | 1,421.889 | 1,397.216 | 1,335.837 | 1,298.587 | 1,315.728 | 1,298.034 | 1,238.762 | 1,261.249 | 1,217.174 | 1,209.342 | 1,150.75 | 1,091.674 | 1,111.046 | 1,122.648 | 1,085.174 | 1,077.726 | 1,042.055 | 1,063.996 | 1,051.095 | 1,111.161 | 1,123.363 | 725.427 | 707.064 | 686.739 | 461.653 | 439.431 | 426.185 | 406.875 | 390.969 | 371.072 | 353.549 | 336.719 | 316.902 | 298.65 | 286.371 | 273.051 | 250.245 | 214.396 | 182.511 | 178.33 | 173.385 | 169.405 | 166.771 | 166.531 | 163.46 | 164.102 | 166.237 | 168.396 | 173.635 | 174.956 | 172.521 | 168 | 163.9 | 159.3 | 156.4 | 154.6 | 152.5 | 152.3 | 153.2 | 151.4 | 145.8 | 140.7 | 139.1 | 135.8 | 133.3 | 130.3 | 127.5 | 121.8 | 110.8 | 105.9 | 95.3 | 92.3 | 89.1 | 86.8 | 83.1 | 82.5 | 75.2 | 72.7 | 71.8 | 68.5 | 46.9 | 45.2 | 44.2 | 42.2 | 40.2 | 36.8 | 35.7 | 33.5 | 32.8 | 32 | 31.2 | 30.9 | 29.6 | 28.9 | 27.8 | 27.8 | 26.9 | 19.3 | 11.5 |
| Goodwill
| 9,325.9 | 9,693.5 | 9,867.1 | 10,278.1 | 10,532.5 | 10,573.2 | 10,425.8 | 10,054.6 | 10,523 | 10,978.8 | 12,113.7 | 12,169.5 | 11,990.4 | 11,907.3 | 12,347 | 9,817.3 | 9,523.3 | 9,326.7 | 9,590.6 | 9,387.1 | 9,692.9 | 9,607.9 | 9,747.8 | 9,796.6 | 9,880.6 | 10,318.3 | 10,205.7 | 9,984.7 | 9,801 | 9,394.1 | 9,231.9 | 9,633.1 | 5,830.2 | 5,566.9 | 5,380.1 | 5,125.3 | 5,212.4 | 5,115.8 | 4,049.3 | 4,188.5 | 4,392.8 | 4,359.6 | 4,288.124 | 3,427.962 | 3,359.543 | 3,451.506 | 3,515.655 | 3,531.134 | 3,467.924 | 3,558.653 | 3,517.935 | 3,558.677 | 3,758.911 | 3,694.002 | 3,599.334 | 3,568.519 | 3,131.135 | 3,288.993 | 3,331.247 | 3,316.654 | 3,179.083 | 2,995.642 | 3,161.58 | 3,282.99 | 3,589.879 | 3,612.751 | 614.77 | 610.248 | 612.742 | 102.579 | 102.579 | 102.579 | 102.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18,419 | 19,133.7 | 19,181.1 | 21,280.5 | 22,084.4 | 22,701.6 | 22,607.1 | 23,013.3 | 24,101.1 | 25,251.8 | 26,134.2 | 26,987 | 27,863.7 | 28,489.6 | 29,683.2 | 10,965.8 | 10,955.9 | 11,046.9 | 11,649.9 | 11,824.3 | 12,730.7 | 12,955.5 | 13,664.6 | 14,239 | 14,152.8 | 15,047.6 | 15,245.8 | 15,270.5 | 15,202 | 14,370 | 14,447.8 | 15,613.4 | 7,716.5 | 7,278.4 | 7,221.9 | 6,888.2 | 6,826.4 | 6,770.6 | 2,347.1 | 2,541.1 | 2,416.2 | 2,462.5 | 2,517.888 | 1,922.608 | 1,972.146 | 2,105.44 | 2,224.457 | 2,392.092 | 2,491.377 | 2,629.496 | 2,630.747 | 2,226.283 | 2,444.268 | 2,476.183 | 2,501.15 | 2,562.387 | 2,132.266 | 2,286.615 | 2,384.848 | 2,465.869 | 2,429.344 | 2,313.96 | 2,453.161 | 2,677.615 | 2,936.388 | 3,022.623 | 334.547 | 343.808 | 352.78 | 92.829 | 96.153 | 99.486 | 105.595 | 211.827 | 216.887 | 219.974 | 223.072 | 225.853 | 229.691 | 234.13 | 237.18 | 242.331 | 245.316 | 248.22 | 252.837 | 258.246 | 262.961 | 267.675 | 272.511 | 280.616 | 287.625 | 291.538 | 296.181 | 310.367 | 319.694 | 326.419 | 332.142 | 325.2 | 330.2 | 335.2 | 336 | 328.2 | 138.9 | 126.9 | 128.7 | 131.3 | 132.9 | 135 | 137.1 | 139.3 | 141.2 | 73.3 | 74.6 | 25.8 | 26.2 | 27.3 | 28.5 | 29.7 | 30.8 | 32 | 33.2 | 34.4 | 35.7 | 37 | 38.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 27,744.9 | 28,827.2 | 29,048.2 | 31,558.6 | 32,616.9 | 33,274.8 | 33,032.9 | 33,067.9 | 34,624.1 | 36,230.6 | 38,247.9 | 39,156.5 | 39,854.1 | 40,396.9 | 42,030.2 | 20,783.1 | 20,479.2 | 20,373.6 | 21,240.5 | 21,211.4 | 22,423.6 | 22,563.4 | 23,412.4 | 24,035.6 | 24,033.4 | 25,365.9 | 25,451.5 | 25,255.2 | 25,003 | 23,764.1 | 23,679.7 | 25,246.5 | 13,546.7 | 12,845.3 | 12,602 | 12,013.5 | 12,038.8 | 11,886.4 | 6,396.4 | 6,729.6 | 6,809 | 6,822.1 | 6,806.012 | 5,350.57 | 5,331.689 | 5,556.946 | 5,740.112 | 5,923.226 | 5,959.301 | 6,188.149 | 6,148.682 | 5,784.96 | 6,203.179 | 6,170.185 | 6,100.484 | 6,130.906 | 5,263.401 | 5,575.608 | 5,716.095 | 5,782.523 | 5,608.427 | 5,309.602 | 5,614.741 | 3,282.99 | 6,526.267 | 6,635.374 | 949.317 | 954.056 | 965.522 | 195.408 | 198.732 | 202.065 | 208.174 | 211.827 | 216.887 | 219.974 | 223.072 | 225.853 | 229.691 | 234.13 | 237.18 | 242.331 | 245.316 | 248.22 | 252.837 | 258.246 | 262.961 | 267.675 | 272.511 | 280.616 | 287.625 | 291.538 | 296.181 | 310.367 | 319.694 | 326.419 | 332.142 | 325.2 | 330.2 | 335.2 | 336 | 328.2 | 138.9 | 126.9 | 128.7 | 131.3 | 132.9 | 135 | 137.1 | 139.3 | 141.2 | 73.3 | 74.6 | 25.8 | 26.2 | 27.3 | 28.5 | 29.7 | 30.8 | 32 | 33.2 | 34.4 | 35.7 | 37 | 38.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 1,437.7 | 1,188.9 | 1,142 | -3,857 | 154.2 | 1,078.6 | 1,091.4 | 0 | -201.1 | 0 | -4,812.1 | 11.6 | 24.2 | 33.6 | 47.9 | 57.6 | 71.4 | 81.1 | 92.2 | 106.6 | 118.4 | 127.4 | 138.7 | 149.5 | 193.2 | 209 | 226 | 274.8 | 292.6 | 364.2 | 396.4 | -2,726 | 438.7 | 456 | -2,441.5 | 496.9 | 512.7 | -1,960.1 | -1,869.1 | -1,848.6 | 527 | -1,790.4 | 494.8 | 415.343 | 116.417 | -1,522.195 | -1,484.871 | 0 | 0 | -1,410.166 | 0 | 0 | 0 | 0 | 0 | -1,194.954 | -1,134.621 | -1,148.675 | 0 | -1,131.304 | -1,110.694 | -1,065.249 | 0 | -1,108.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 685.3 | 653.2 | 692.9 | 930.4 | 966 | 959.1 | 925.9 | 1,104 | 1,243.2 | 1,285.8 | 1,332.7 | 1,451.9 | 2,183.7 | 1,997.3 | 2,147.9 | 658.1 | 749.4 | 701.3 | 703.1 | 628.1 | 553.1 | 507.8 | 572.2 | 514 | 467.8 | 497.6 | 496.8 | 559.8 | 722.5 | 564 | 633.2 | 441.8 | 326.3 | 441 | 457.6 | 78 | 87 | 87.8 | 83.4 | 110.3 | 91.5 | 85.4 | 77.829 | 95.088 | 98.147 | 100.306 | 87.655 | 91.647 | 84.065 | 94.438 | 39.376 | 75.306 | 79.234 | 70.706 | 58.284 | 44.204 | 42.947 | 37.629 | 36.61 | 46.13 | 32.968 | 23.194 | 16.493 | 56.912 | 58.26 | 16.872 | 43.23 | 46.002 | 45.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,382.4 | 1,502.4 | 1,568.4 | 6,252 | 1,946.5 | 1,085.8 | 1,052.8 | 699.7 | 923.4 | 774.3 | 5,692 | 722.1 | 700.3 | 674.6 | 676 | 123.4 | 123.1 | 86 | 58.2 | 79.5 | 59.6 | 58.1 | 73.7 | 95.2 | 93.1 | 75.5 | 79.6 | 152.5 | 156 | 176.8 | 172.2 | 3,326.9 | 280.3 | 275.4 | 3,193 | 357.5 | 365.4 | 2,811 | 2,703.3 | 2,626.7 | 1,942.4 | 4,190.7 | 1,723.364 | 1,238.36 | 1,021.704 | 2,377.692 | 2,289.068 | 604.974 | 508.091 | 2,006.908 | 543.207 | 410.052 | 702.5 | 663.307 | 609.251 | 1,812.85 | 1,705.089 | 1,892.29 | 640.995 | 1,718.116 | 1,611.682 | 1,674.79 | 539.956 | 4,323.37 | 332.117 | 337.122 | 142.044 | 146.375 | 143.783 | 274.415 | 64.412 | 63.228 | 63.577 | 62.912 | 59.44 | 46.813 | 47.43 | 46.149 | 45.236 | 46.29 | 47.218 | 52.664 | 65.317 | 82.614 | 85.845 | 97.523 | 97.43 | 115.04 | 115.586 | 121.217 | 129.191 | 130.489 | 122.172 | 129.752 | 154.095 | 158.214 | 154.342 | 136 | 130.5 | 133.2 | 133.1 | 146.3 | 146.3 | 142.8 | 137.6 | 138.9 | 133.8 | 133.1 | 125.7 | 127.6 | 131.7 | 126.4 | 116.3 | 110.3 | 115.9 | 100.9 | 94 | 103.6 | 86.8 | 88.6 | 78 | 69.1 | 68.1 | 66.8 | 64 | 76.1 | 69.9 | 70.6 | 64.5 | 67.4 | 54.5 | 53.7 | 52.7 | 52.8 | 40.3 | 44.9 | 43.7 | 42.5 | 36.2 | 34 | 17.1 | 6.3 | 3.3 | 0 |
| Total Non-Current Assets
| 34,186.3 | 35,122 | 35,456.7 | 37,810.6 | 38,917.2 | 39,659.9 | 39,386.8 | 38,174.8 | 39,948.6 | 41,722.6 | 43,939.9 | 44,762 | 46,234.3 | 46,660.7 | 48,685.5 | 23,908.4 | 23,690.8 | 23,545.4 | 24,498.2 | 24,408.4 | 25,551.5 | 25,644.3 | 26,367.2 | 26,913.9 | 26,973.7 | 28,423.2 | 28,593 | 28,552.3 | 28,540.3 | 27,207.1 | 27,203.7 | 28,573.4 | 16,649.6 | 16,016.5 | 15,795 | 14,830.6 | 14,903.2 | 14,697.4 | 9,099.7 | 9,356.3 | 11,125.7 | 11,012.8 | 10,765.081 | 8,558.407 | 7,999.412 | 7,934.638 | 8,029.18 | 7,955.684 | 7,850.044 | 8,195.057 | 8,029.299 | 7,509.08 | 8,246.162 | 8,121.372 | 7,977.361 | 7,943.756 | 6,968.49 | 7,467.898 | 7,516.348 | 7,500.639 | 7,220.109 | 6,984.392 | 7,235.186 | 7,606.36 | 8,027.805 | 8,112.731 | 1,860.018 | 1,853.497 | 1,841.823 | 931.476 | 702.575 | 691.478 | 678.626 | 665.708 | 647.399 | 620.336 | 607.221 | 588.904 | 573.577 | 566.791 | 557.449 | 545.24 | 525.029 | 513.345 | 517.012 | 529.154 | 529.796 | 549.486 | 554.628 | 565.293 | 580.918 | 588.264 | 586.749 | 613.754 | 648.745 | 657.154 | 654.484 | 625.1 | 620 | 624.8 | 623.7 | 627 | 437.5 | 422.9 | 417.7 | 416 | 407.4 | 407.2 | 398.6 | 400.2 | 403.2 | 327.2 | 312.7 | 246.9 | 248 | 223.5 | 214.8 | 222.4 | 204.4 | 203.7 | 193.7 | 178.7 | 176.5 | 175.6 | 170.6 | 123 | 115.1 | 114.8 | 106.7 | 107.6 | 91.3 | 89.4 | 86.2 | 85.6 | 72.3 | 76.1 | 74.6 | 72.1 | 65.1 | 61.8 | 44.9 | 33.2 | 22.6 | 11.5 |
| Total Assets
| 45,330 | 47,343.7 | 47,685.5 | 48,742.6 | 48,695.2 | 49,290.2 | 50,022.2 | 48,662.6 | 51,125.1 | 53,466.9 | 54,842.8 | 56,070.4 | 57,984.1 | 58,979.2 | 61,553 | 31,243.1 | 30,155.4 | 30,145.9 | 31,255.5 | 31,053.5 | 31,816.9 | 31,906.6 | 32,734.9 | 33,455.6 | 33,271.5 | 35,184.5 | 35,806.3 | 35,818.9 | 35,506.2 | 34,272.6 | 34,726.2 | 36,538.5 | 28,836.3 | 22,644.1 | 22,267.7 | 21,316.5 | 22,794.6 | 22,123.8 | 15,886.6 | 15,174.1 | 15,602.8 | 15,355 | 15,236.341 | 12,901.574 | 12,211.711 | 11,885.032 | 11,931.897 | 11,706.418 | 11,601.971 | 11,934.195 | 11,598.143 | 11,118.118 | 12,005.775 | 11,878.125 | 11,536.804 | 11,407.041 | 10,597.818 | 10,822.508 | 10,801.734 | 10,762.568 | 10,242.684 | 9,896.644 | 10,409.859 | 11,024.319 | 11,502.962 | 11,599.184 | 4,476.573 | 4,475.521 | 4,253.867 | 2,206.648 | 2,035.661 | 1,984.26 | 1,870.526 | 1,835.108 | 1,914.063 | 2,187.031 | 2,135.673 | 2,028.594 | 1,993.629 | 2,018.648 | 1,875.29 | 1,880.972 | 1,800.372 | 1,692.741 | 1,745.223 | 1,754.428 | 1,708.993 | 1,635.507 | 1,616.71 | 1,736.674 | 1,647.807 | 1,534.982 | 1,465.973 | 1,397.273 | 1,334.213 | 1,364.818 | 1,341.23 | 1,309 | 1,259.8 | 1,241.1 | 1,206.7 | 1,158.3 | 924.4 | 890.9 | 847.8 | 815 | 815.8 | 787.5 | 777.6 | 780.5 | 764.9 | 711.7 | 692 | 612.7 | 586.4 | 571.5 | 546.2 | 508.2 | 476 | 447.5 | 403.3 | 393.6 | 371.2 | 365.6 | 351.1 | 287.5 | 258.4 | 239.5 | 226.7 | 213.7 | 186.8 | 178.5 | 169.6 | 163 | 156.9 | 148.4 | 137.5 | 136.3 | 122.6 | 119.2 | 112.7 | 108.8 | 80.3 | 56 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,382.5 | 1,584 | 1,381.4 | 1,989.1 | 1,309.6 | 1,415.4 | 1,158 | 791.2 | 1,050.7 | 928.4 | 1,056.1 | 1,139 | 1,319.5 | 1,549.7 | 1,345.7 | 900.8 | 801.3 | 875.3 | 1,061.9 | 1,083.2 | 1,017 | 907 | 1,123.2 | 963.7 | 906.5 | 921.8 | 976 | 799 | 732.9 | 749.6 | 939.5 | 1,254.9 | 1,017.6 | 1,076.2 | 1,109.6 | 1,236.2 | 1,101.8 | 997 | 905.6 | 857.9 | 962.5 | 928.5 | 1,072.838 | 875.394 | 838.035 | 766.075 | 777.908 | 677.364 | 678.451 | 679.841 | 703.235 | 532.921 | 670.259 | 634.536 | 564.706 | 551.329 | 527.844 | 549.016 | 518.252 | 476.605 | 443.473 | 440.701 | 585.711 | 582.052 | 666.563 | 667.996 | 179.889 | 146.811 | 160.286 | 45.445 | 61.075 | 61.162 | 76.859 | 55.745 | 75.451 | 50.978 | 78.114 | 60.857 | 42.775 | 57.843 | 40.639 | 63.649 | 54.493 | 54.537 | 66.017 | 54.918 | 35.459 | 43.201 | 36.534 | 38.307 | 52.383 | 51.944 | 48.928 | 38.054 | 23.942 | 76.072 | 17.981 | 16.9 | 17.1 | 19.6 | 12.1 | 12.1 | 13.3 | 18.8 | 16 | 15 | 17.2 | 16.9 | 18 | 11.3 | 12.4 | 11.4 | 14 | 12.8 | 11.1 | 4.1 | 24 | 9.4 | 11 | 11.6 | 6.7 | 5.7 | 5 | 7.3 | 6.5 | 3.4 | 3.2 | 4.9 | 3.5 | 3.2 | 3.2 | 3 | 2.3 | 2.7 | 3.3 | 2.8 | 3.4 | 3.8 | 2.7 | 3.5 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 2,455.8 | 1,989.9 | 2,026.4 | 1,307.4 | 1,334.4 | 508.7 | 1,259.1 | 763.8 | 768.2 | 2,606.1 | 1,877.5 | 3,703.9 | 3,574.4 | 2,429 | 3,450.1 | 3,306.6 | 3,198.4 | 1,558.2 | 1,508.1 | 681.7 | 829.4 | 783.9 | 699.8 | 1,176.4 | 1,422.1 | 2,325.8 | 1,808.9 | 793 | 1,032.3 | 325.4 | 290 | 4,434.6 | 710.6 | 1,148.9 | 1,078.3 | 568.3 | 2,599.7 | 2,780.6 | 2,805.1 | 2,357.3 | 306 | 423.8 | 443.433 | 526.396 | 408.088 | 590.223 | 397.035 | 515.128 | 504.509 | 542.335 | 819.668 | 860.341 | 824.302 | 772.026 | 169.77 | 158.536 | 171.654 | 153.932 | 193.874 | 174.801 | 158.639 | 145.656 | 156.208 | 287.369 | 583.973 | 557.653 | 120.39 | 238.071 | 233.041 | 3.291 | 57.497 | 2.05 | 4.336 | 4.336 | 4.336 | 47.351 | 1.586 | 0 | 0 | 0 | 1.586 | 0 | 0 | 0 | 1.586 | 0 | 0 | 0 | 0.016 | 2.028 | 3.26 | 5.241 | 5.245 | 11.769 | 11.746 | 7.925 | 9.874 | 16.3 | 15.4 | 14.9 | 16.9 | 19.2 | 0 | 9.1 | 8.5 | 16.3 | 18.8 | 18.3 | 17.5 | 21.4 | 20.4 | 1.4 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 2.9 | 1.1 | 0.4 |
| Tax Payables
| 117.7 | 148.4 | 226.8 | 206.9 | 158.1 | 244.5 | 279.6 | 106.7 | 125.7 | 177.8 | 236.9 | 198 | 636 | 752 | 288.6 | 343.3 | 288 | 254.3 | 213 | 153.2 | 138.5 | 23.2 | 121.5 | 75.7 | 26.7 | 31.6 | 112.9 | 14.8 | 34 | 31 | 97.7 | 164.5 | 121.4 | 43.4 | 92.4 | 100.2 | 81.5 | 63.9 | 160.7 | 84.1 | 74.9 | 45.1 | 49.749 | 74.739 | 89.878 | 19.866 | 33.731 | 64.76 | 57.74 | 40.715 | 42.88 | 55.492 | 68.16 | 25.905 | 15.106 | 56.863 | 100.419 | 101.319 | 69.122 | 59.882 | 91.601 | 48.1 | 92.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 117.7 | 148.4 | 226.8 | -1,989.1 | -5,008.1 | 0 | 925.9 | 1,104 | -1,050.7 | 0 | 1,332.7 | 3,525.4 | 3,432.7 | 3,854.5 | 2,147.9 | 2,388 | -801.3 | 2,025.5 | -1,061.9 | 2,069.5 | 1,932.3 | 1,642.9 | -1,123.2 | -963.7 | 1,688 | -921.8 | -976 | -799 | 2,316.6 | 2,220 | -939.5 | -1,254.9 | 1,322.7 | 1,124.9 | 1,289.8 | 1,374.6 | 1,154.4 | 966.4 | 1,170.4 | 886.1 | 761.5 | 770.9 | 835.119 | 781.531 | 726.503 | 598.225 | -1,174.943 | 667.653 | 58.872 | 413.565 | 44.095 | 458.122 | 70.207 | 29.058 | 17.563 | 58.198 | 101.704 | 102.665 | 71.108 | 63.162 | 94.116 | 49.835 | 583.534 | 0 | 11.589 | 0 | 17.806 | 20.482 | 10.465 | 10.515 | 8.107 | 13.335 | 0 | 17.424 | 0 | 0 | 73.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,753.2 | 4,037.6 | 4,142.8 | 5,526.6 | 8,887.9 | 4,184 | 3,403.2 | 3,862.4 | 6,913 | 6,108.4 | 5,618.1 | 1,735.6 | 1,806 | 2,144.9 | 3,619.2 | 680 | 3,772.9 | 769.2 | 4,061 | 810.6 | 781.6 | 823.8 | 3,888 | 4,005.6 | 846.6 | 4,061 | 4,576.4 | 4,191 | 1,087.9 | 1,229.2 | 4,750.7 | 5,119.4 | 723.7 | 609.4 | 644.5 | 505 | 513.5 | 544 | 424.6 | 372.6 | 571.3 | 526.1 | 604.68 | 378.102 | 353.706 | 327.847 | 2,193.503 | 309.428 | 922.18 | 475.539 | 996.158 | 523.55 | 956.284 | 957.66 | 1,057.573 | 954.278 | 828.333 | 834.287 | 934.913 | 868.768 | 725.189 | 703.791 | 219.197 | 952.675 | 844.523 | 994.884 | 448.104 | 423.603 | 296.743 | 226.527 | 133.275 | 216.344 | 184.055 | 185.098 | 189.469 | 165.773 | 92.784 | 108.742 | 125.268 | 182.432 | 131.543 | 184.184 | 173.143 | 134.402 | 198.168 | 207.817 | 162.846 | 126.779 | 138.597 | 322.552 | 300.602 | 250.175 | 237.014 | 216.854 | 193.226 | 199.467 | 59.915 | 69.1 | 54.9 | 71 | 67.4 | 58.8 | 72.4 | 58.4 | 46.8 | 35.5 | 48.1 | 46.7 | 43.2 | 41.3 | 37.7 | 46.6 | 33.2 | 33.6 | 28.6 | 47.1 | 32.4 | 42.4 | 28.6 | 26 | 11.2 | 18.2 | 15.6 | 22.5 | 20 | 18.7 | 21.5 | 15.7 | 14.4 | 13.2 | 11.4 | 10.6 | 9.6 | 12.3 | 12.2 | 9.1 | 3.8 | 12.6 | 6.8 | 7.4 | 6.6 | 8.6 | 5.4 | 5.2 |
| Total Current Liabilities
| 7,709.2 | 7,759.9 | 7,777.4 | 6,834 | 6,523.8 | 6,108.1 | 6,746.2 | 6,521.4 | 7,681.2 | 9,642.9 | 9,884.4 | 10,103.9 | 10,132.6 | 9,978.1 | 10,562.9 | 7,275.4 | 6,971.3 | 5,228.2 | 5,569.1 | 4,645 | 4,560.3 | 4,157.6 | 4,587.8 | 5,182 | 4,863.2 | 6,386.8 | 6,385.3 | 4,984 | 5,169.7 | 4,524.2 | 5,040.7 | 9,554 | 3,774.6 | 3,959.4 | 4,122.2 | 3,684.1 | 5,369.4 | 5,288 | 5,305.7 | 4,473.9 | 2,601.3 | 2,649.3 | 2,956.07 | 2,561.423 | 2,326.332 | 2,282.37 | 2,193.503 | 2,169.573 | 2,164.012 | 2,111.28 | 2,563.156 | 2,374.934 | 2,521.052 | 2,393.28 | 1,809.612 | 1,722.341 | 1,629.535 | 1,639.9 | 1,718.147 | 1,583.336 | 1,421.417 | 1,339.983 | 1,544.65 | 1,822.096 | 2,106.648 | 2,220.533 | 766.189 | 828.967 | 700.535 | 285.778 | 259.954 | 292.891 | 265.25 | 262.603 | 269.256 | 264.102 | 245.507 | 169.599 | 168.043 | 240.275 | 173.768 | 247.833 | 227.636 | 188.939 | 265.771 | 262.735 | 198.305 | 169.98 | 175.147 | 362.887 | 356.245 | 307.36 | 291.187 | 266.677 | 228.914 | 283.464 | 87.77 | 102.3 | 87.4 | 105.5 | 96.4 | 90.1 | 85.7 | 86.3 | 71.3 | 66.8 | 84.1 | 81.9 | 78.7 | 74 | 70.5 | 59.4 | 48.6 | 46.4 | 39.7 | 51.2 | 56.4 | 51.8 | 39.6 | 37.6 | 17.9 | 23.9 | 20.6 | 29.8 | 26.5 | 22.1 | 24.7 | 20.6 | 17.9 | 16.4 | 14.6 | 13.6 | 11.9 | 15.1 | 15.6 | 12 | 7.3 | 16.5 | 9.6 | 11 | 6.7 | 11.5 | 6.5 | 5.6 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 14,731.2 | 16,072.5 | 16,188.1 | 17,076.9 | 17,246 | 18,069.4 | 18,015.2 | 18,724.5 | 19,206.4 | 18,762.5 | 19,717.1 | 20,068 | 21,125.6 | 22,319.4 | 22,658.7 | 9,258.4 | 8,994.4 | 11,361.9 | 11,214.3 | 12,641.8 | 12,761 | 13,241.2 | 13,161.2 | 13,291.4 | 13,320 | 12,451.4 | 12,865.3 | 13,992.4 | 14,025.6 | 14,700.8 | 15,202.9 | 11,328.6 | 12,772.8 | 6,325.7 | 6,295.6 | 5,845.8 | 5,890.4 | 5,750.4 | 5,732.8 | 5,723.5 | 7,918.2 | 7,780.6 | 7,586.459 | 5,779.438 | 5,812.17 | 5,672.142 | 5,337.196 | 4,846.595 | 5,551.698 | 4,906.371 | 4,479.08 | 4,483.221 | 4,829.101 | 4,766.868 | 5,263.376 | 5,212.229 | 5,047.384 | 5,058.2 | 4,984.987 | 5,128.827 | 4,978.289 | 4,964.569 | 5,165.419 | 5,210.807 | 4,952.782 | 4,973.976 | 1,569.451 | 1,656.064 | 1,654.932 | 687 | 687 | 687 | 685.188 | 770.875 | 791.95 | 19.254 | 19.325 | 18.747 | 18.76 | 19.017 | 19.13 | 19.706 | 20.08 | 20.099 | 19.943 | 20.858 | 21.166 | 19.735 | 21.854 | 25.239 | 26.689 | 22.153 | 23.345 | 25.34 | 26.707 | 32.829 | 30.63 | 23.7 | 24.1 | 24.8 | 26.8 | 25.5 | 25.7 | 26.4 | 26.2 | 32 | 32.2 | 32.9 | 32.6 | 49 | 48.2 | 18.4 | 18 | 9.8 | 8.6 | 7.8 | 7.1 | 4.7 | 5.2 | 4.9 | 4.6 | 4.4 | 5.6 | 5.4 | 5.1 | 4.8 | 4.3 | 4 | 3.6 | 3.3 | 2.6 | 2.3 | 2.1 | 1.7 | 1.4 | 1.3 | 1.1 | 0.9 | 0.8 | 0.7 | 0.5 | 6.3 | 4.6 | 1.9 |
| Deferred Revenue Non-Current
| 191.9 | 156.2 | 165.4 | -2,319 | -2,407.8 | 0 | 2,432 | 2,489.3 | -2,617.9 | 0 | 2,815 | 1,406.3 | 1,428.3 | 1,620.2 | 3,123.7 | 549.5 | -1,542.2 | 506.1 | -1,627.5 | 458.6 | 457.6 | 466.3 | -1,722 | -1,764.4 | 572.1 | -2,042.4 | -2,012.4 | -2,138.4 | 653.3 | 627.6 | -2,006.4 | -2,189.6 | 0 | 0 | -718.1 | 0 | 0 | -613.8 | -235.4 | -296.1 | 0 | -468.6 | 0 | 0 | 0 | -265.472 | -274.259 | 0 | 0 | -371.585 | 0 | 0 | 0 | 0 | 0 | -469.408 | -476.198 | -465.181 | 0 | -573.215 | -517.824 | -534.693 | 18.021 | -715.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,573.8 | 1,671.9 | 1,735.7 | 2,319 | 2,407.8 | 2,465 | 2,432 | 2,489.3 | 2,617.9 | 2,729.5 | 2,815 | 2,918 | 3,485.7 | 3,014.6 | 3,123.7 | 1,417.4 | 1,542.2 | 1,538.2 | 1,627.5 | 1,557 | 1,635.1 | 1,643.2 | 1,722 | 1,764.4 | 1,824.4 | 2,042.4 | 2,012.4 | 2,138.4 | 2,111.6 | 2,019.1 | 2,006.4 | 2,189.6 | 682.5 | 744 | 718.1 | 613.1 | 583.6 | 613.8 | 235.4 | 296.1 | 428.6 | 468.6 | 468.53 | 302.975 | 277.794 | 265.472 | 274.259 | 301.769 | 293.801 | 371.585 | 308.915 | 428.619 | 420.765 | 448.421 | 478.094 | 469.408 | 476.198 | 465.181 | 467.497 | 573.215 | 517.824 | 534.693 | 545.121 | 715.568 | 846.479 | 768.596 | 78.288 | 85.382 | 85.9 | 17.32 | 18.748 | 19.578 | 20.585 | 21.507 | 22.196 | 23.548 | 24.905 | 25.222 | 22.771 | 22.036 | 22.604 | 23.048 | 19.331 | 0 | 13.177 | 18.331 | 20.396 | 21.197 | 17.47 | 21.665 | 18.36 | 21.175 | 18.905 | 9.702 | 16.08 | 17.397 | 19.108 | 25.2 | 27.3 | 22.8 | 23.6 | 18.7 | 5.7 | 3.5 | 5.7 | 0 | 0 | 0 | 6.5 | 6.5 | 8.4 | 8.4 | 9 | 0 | 0 | 0 | 0 | 1.5 | 1.8 | 0.8 | 0.8 | 0.3 | 0.2 | 0.1 | 2.2 | 1.7 | 1.5 | 1.9 | 1.8 | 2.4 | 2.4 | 2.3 | 2.3 | 0.7 | 0.9 | 2.1 | 2 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.2 | 1 |
| Other Non-Current Liabilities
| 1,603.9 | 1,668.9 | 1,351.5 | 3,966.1 | 4,082.1 | 1,719.8 | -675.5 | -744.2 | 4,432.1 | 1,884.3 | -881.4 | 432.9 | 605 | 632.2 | -870.1 | 194.5 | 2,443.5 | 248.8 | 2,588.3 | 287.7 | 500.1 | 506.7 | 2,818.8 | 2,916 | 483.1 | 3,169.6 | 3,248.1 | 3,550.9 | 713.1 | 744.9 | 3,365 | 3,827.1 | 1,275.1 | 1,340.1 | 2,084.1 | 1,358.5 | 1,381.9 | 1,992.2 | 1,572.1 | 1,570.4 | 1,302 | 1,733.4 | 1,265.375 | 1,025.064 | 850.099 | 1,043.328 | 1,045.37 | 764.245 | 393.339 | 1,137.189 | 742.21 | 337.207 | 353.872 | 352.582 | 370.321 | 929.531 | 941.943 | 945.93 | 485.905 | 978.513 | 930.69 | 942.864 | 404.031 | 982.817 | 435.875 | 447.821 | 141.549 | 143.462 | 120.433 | 114.645 | 113.136 | 114.238 | 111.852 | 20.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | -0.1 | 0 | 0.2 | 21.3 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 18,100.8 | 19,569.5 | 19,440.7 | 21,043 | 21,328.1 | 22,254.2 | 22,203.7 | 22,958.9 | 23,638.5 | 23,376.3 | 24,465.7 | 24,825.2 | 26,644.6 | 27,586.4 | 28,036 | 11,419.8 | 11,437.9 | 13,655 | 13,802.6 | 14,945.1 | 15,353.8 | 15,857.4 | 15,980 | 16,207.4 | 16,199.6 | 15,621 | 16,113.4 | 17,543.3 | 17,503.6 | 18,092.4 | 18,567.9 | 15,155.7 | 14,730.4 | 8,409.8 | 8,379.7 | 7,817.4 | 7,855.9 | 7,742.6 | 7,304.9 | 7,293.9 | 9,648.8 | 9,514 | 9,320.364 | 7,107.477 | 6,940.063 | 6,715.47 | 6,382.566 | 5,912.609 | 6,238.838 | 6,043.56 | 5,530.205 | 5,249.047 | 5,603.738 | 5,567.871 | 6,111.791 | 6,141.76 | 5,989.327 | 6,004.13 | 5,938.389 | 6,107.34 | 5,908.979 | 5,907.433 | 6,132.592 | 6,193.624 | 6,235.136 | 6,190.393 | 1,789.288 | 1,884.908 | 1,861.265 | 818.965 | 818.884 | 820.816 | 817.625 | 813.027 | 814.146 | 42.802 | 44.23 | 43.969 | 41.531 | 41.053 | 41.734 | 42.754 | 39.411 | 37.941 | 33.12 | 39.189 | 41.562 | 40.932 | 39.324 | 46.904 | 45.049 | 43.328 | 42.25 | 35.042 | 42.787 | 50.226 | 49.738 | 48.8 | 51.3 | 47.5 | 50.4 | 44.2 | 31.4 | 29.9 | 32 | 32 | 32.2 | 33 | 39.2 | 55.6 | 56.6 | 26.8 | 27 | 9.8 | 8.5 | 7.8 | 7.1 | 6.3 | 7 | 5.7 | 5.4 | 4.6 | 5.8 | 5.7 | 28.6 | 6.5 | 5.8 | 5.8 | 5.3 | 5.7 | 5 | 4.7 | 4.4 | 2.5 | 2.3 | 3.4 | 3 | 2.3 | 2.2 | 2 | 1.7 | 7.6 | 5.8 | 2.9 |
| Total Liabilities
| 25,810 | 27,329.4 | 27,218.1 | 27,877 | 27,851.9 | 28,362.3 | 28,949.9 | 29,480.3 | 31,319.7 | 33,019.2 | 34,350.1 | 34,929.1 | 36,777.2 | 37,564.5 | 38,598.9 | 18,695.2 | 18,409.2 | 18,883.2 | 19,371.7 | 19,590.1 | 19,914.1 | 20,015 | 20,567.8 | 21,389.4 | 21,062.8 | 22,007.8 | 22,498.7 | 22,527.3 | 22,673.3 | 22,616.6 | 23,608.6 | 24,709.7 | 18,505 | 12,369.2 | 12,501.9 | 11,501.5 | 13,225.3 | 13,030.6 | 12,610.6 | 11,767.8 | 12,250.1 | 12,163.3 | 12,276.434 | 9,668.9 | 9,266.395 | 8,997.84 | 8,576.069 | 8,082.182 | 8,402.85 | 8,154.84 | 8,093.361 | 7,623.981 | 8,124.79 | 7,961.151 | 7,921.403 | 7,864.101 | 7,618.862 | 7,644.03 | 7,656.536 | 7,690.676 | 7,330.396 | 7,247.416 | 7,677.242 | 8,015.72 | 8,341.784 | 8,410.926 | 2,555.477 | 2,713.875 | 2,561.8 | 1,104.743 | 1,078.838 | 1,113.707 | 1,082.875 | 1,075.63 | 1,083.402 | 306.904 | 289.737 | 213.568 | 209.574 | 281.328 | 215.502 | 290.587 | 267.047 | 226.88 | 298.891 | 301.924 | 239.867 | 210.912 | 214.471 | 409.791 | 401.294 | 350.688 | 333.437 | 301.719 | 271.701 | 333.69 | 137.508 | 151.1 | 138.7 | 153 | 146.8 | 134.3 | 117.1 | 116.2 | 103.3 | 98.8 | 116.3 | 114.9 | 117.9 | 129.6 | 127.1 | 86.2 | 75.6 | 56.2 | 48.2 | 59 | 63.5 | 58.1 | 46.6 | 43.3 | 23.3 | 28.5 | 26.4 | 35.5 | 55.1 | 28.6 | 30.5 | 26.4 | 23.2 | 22.1 | 19.6 | 18.3 | 16.3 | 17.6 | 17.9 | 15.4 | 10.3 | 18.8 | 11.8 | 13 | 8.4 | 19.1 | 12.3 | 8.5 |
| 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 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 12.3 | 12.3 | 12.2 | 264 | 12.2 | 12.2 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5.7 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 273.3 | 272.9 | 272.8 | 272.6 | 271.989 | 271.441 | 270.93 | 270.623 | 269.832 | 266.899 | 266.147 | 265.777 | 265.158 | 265.063 | 264.951 | 263.658 | 262.909 | 199.672 | 199.626 | 199.219 | 198.342 | 197.884 | 197.751 | 197.71 | 197.684 | 197.684 | 197.661 | 197.644 | 169.899 | 169.856 | 169.681 | 156.064 | 155.471 | 154.834 | 154.575 | 153.678 | 152.937 | 152.448 | 152.217 | 152.185 | 152.124 | 151.912 | 151.777 | 151.657 | 151.412 | 100.684 | 100.301 | 99.826 | 66.413 | 66.252 | 66.1 | 65.724 | 65.631 | 65.434 | 65.345 | 65.291 | 65.261 | 65.217 | 65.139 | 65.1 | 65 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings
| 4,133.9 | 4,607.5 | 4,639.7 | 5,553 | 5,369.1 | 5,252.5 | 5,175.6 | 4,312.5 | 4,106.8 | 3,941.5 | 3,688.8 | 4,087 | 3,909.9 | 4,323.6 | 5,361.2 | 6,277 | 6,091.5 | 6,051.9 | 6,031.1 | 6,010.6 | 5,820.8 | 5,989.3 | 6,010.7 | 5,965.8 | 5,789.1 | 5,751.6 | 5,644.5 | 5,393.8 | 5,305.5 | 5,008.5 | 4,942.1 | 4,524.6 | 4,644.4 | 4,476 | 4,462.1 | 4,267.5 | 3,838.9 | 3,671.1 | 3,614.5 | 3,425.3 | 2,926.2 | 2,801 | 2,685.081 | 2,504.849 | 2,345.941 | 2,168.252 | 2,061.37 | 1,899.405 | 1,688.149 | 1,549.599 | 1,420.52 | 1,291.029 | 1,134.33 | 987.884 | 883.71 | 881.123 | 772.699 | 721.229 | 660.13 | 655.985 | 696.006 | 637.893 | 594.352 | 634.344 | 462.344 | 470.71 | 2,306.434 | 2,156.667 | 2,103.282 | 2,189.473 | 2,066.812 | 2,001.984 | 1,939.045 | 1,894 | 1,858.398 | 1,835.533 | 1,808.802 | 1,778.745 | 1,752.052 | 1,711.47 | 1,637.497 | 1,570.656 | 1,494.125 | 1,408.821 | 1,330.933 | 1,262.951 | 1,200.806 | 1,137.574 | 1,080.736 | 1,018.651 | 945.5 | 886.384 | 840.741 | 803.677 | 771.025 | 742.494 | 823.57 | 784 | 748.7 | 716.8 | 690 | 659.3 | 656.3 | 624.1 | 594.8 | 568.1 | 551 | 525.5 | 513.8 | 504.9 | 491.7 | 479.3 | 470.1 | 457.3 | 440.1 | 415.4 | 386.2 | 356.9 | 337 | 312.3 | 288.4 | 274.1 | 255.2 | 240.9 | 227.1 | 208.1 | 189.2 | 186.2 | 176.8 | 166.4 | 148 | 141.1 | 134.3 | 126.7 | 120.4 | 114.5 | 108.8 | 99.2 | 92.8 | 88.2 | 86.3 | 71.7 | 50.2 | 35.8 |
| Accumulated Other Comprehensive Income/Loss
| -2,975.2 | -2,941 | -2,747.4 | -3,208.5 | -3,005.6 | -2,764.6 | -2,761.2 | -3,759.1 | -2,899.2 | -2,061 | -1,744.3 | -1,471.9 | -1,205 | -1,385.6 | -858 | -1,423.8 | -2,024.9 | -2,453.5 | -1,797.2 | -2,191.2 | -1,541.7 | -1,710.5 | -1,441.3 | -1,490.9 | -1,199.3 | -191.5 | -361.2 | -611.2 | -955.6 | -1,813 | -2,263.7 | -1,120.4 | -1,431.3 | -1,290.5 | -1,764.3 | -1,553.6 | -1,351.6 | -1,610.9 | -987 | -620.3 | -152.7 | -159.4 | -240.131 | -250.947 | -354.716 | -208.402 | -86.498 | -35.813 | -212.874 | 28.877 | -87.839 | 43.871 | 454.251 | 338.404 | 171.867 | 124.268 | -317.358 | -43.195 | 11.807 | -45.335 | -270.75 | -599.401 | -380.802 | -138.349 | 253.417 | 280.455 | 12.13 | 10.286 | 1.544 | 2.238 | 2.264 | 2.287 | 2.45 | 2.606 | 3.373 | 2.351 | 0.87 | 1.688 | 2.207 | 2.039 | 2.496 | 3.212 | 6.056 | 4.369 | 3.718 | 6.952 | 6.486 | 10.077 | 7.92 | 6.66 | 5.13 | 6.232 | 2.983 | 4.337 | 5.945 | 4.575 | 6.936 | 2.3 | 2 | 1.6 | -90.2 | -86.8 | -82.1 | -78.5 | -74.9 | -71.3 | -67 | -64.7 | -61.6 | -60.3 | -57.4 | -54.5 | -51.7 | -44.8 | -43.7 | -42.5 | -40.3 | -38.1 | -36.1 | -34.4 | -32.6 | -30.9 | -29.5 | -27.9 | -26.4 | -25.6 | -24.7 | -23.8 | -22.8 | -21.7 | -17.5 | -16.7 | -15.8 | -15.2 | -14.5 | -13.8 | -13.1 | -12.5 | -12 | -11.5 | -10.9 | -8.9 | -7.1 | -6 |
| Other Total Stockholders Equity
| 18,349 | 18,335.5 | 18,562.9 | 18,257.1 | 18,467.6 | 18,427.8 | 18,645.8 | 18,616.8 | 18,585.7 | 18,555.1 | 18,536.1 | 18,514.1 | 18,489.9 | 18,464.6 | 18,438.8 | 7,688.6 | 7,673.5 | 7,658.2 | 7,643.8 | 7,637.9 | 7,617.6 | 7,606.8 | 7,591.7 | 7,585.3 | 7,612.9 | 7,610.6 | 8,018.3 | 8,503 | 8,477 | 8,454.5 | 8,431.8 | 8,417.1 | 7,111.1 | 7,082.4 | 7,061.1 | 7,094.2 | 7,075.1 | 7,007.6 | 355.1 | 309.6 | 287.7 | 260.1 | 224.878 | 689.976 | 666.426 | 641.003 | 1,096.014 | 1,479 | 1,443.767 | 1,921.606 | 1,893.936 | 1,881.594 | 2,015.237 | 2,313.77 | 2,283.393 | 2,323.995 | 2,310.647 | 2,288.423 | 2,259.797 | 2,249.231 | 2,271.976 | 2,380.506 | 2,291.205 | 2,284.206 | 2,215.062 | 2,205.92 | -601.792 | -611.83 | -625.647 | -1,245.87 | -1,267.724 | -1,288.552 | -1,308.419 | -1,290.806 | -1,184.047 | -110.205 | -115.953 | -117.592 | -122.328 | -128.101 | -131.982 | -135.14 | -118.268 | -48.013 | 11.38 | 82.775 | 195.421 | 210.692 | 247.483 | 235.848 | 230.252 | 226.244 | 223.467 | 222.249 | 220.281 | 218.842 | 308.077 | 306.5 | 305.4 | 304.7 | 460.1 | 451.5 | 233.1 | 229.1 | 224.6 | 219.4 | 215.5 | 211.8 | 207.5 | 206.3 | 203.5 | 200.7 | 198 | 144 | 141.8 | 139.6 | 136.8 | 131.3 | 128.5 | 126.3 | 124.2 | 121.9 | 119.1 | 117.1 | 95.3 | 76.4 | 63.4 | 50.7 | 49.5 | 46.9 | 36.7 | 35.8 | 34.8 | 33.9 | 33.1 | 32.3 | 31.5 | 30.8 | 30 | 29.5 | 28.9 | 26.9 | 24.9 | 17.7 |
| Total Shareholders Equity
| 19,520 | 20,014.3 | 20,467.4 | 20,865.6 | 20,843.3 | 20,927.9 | 21,072.3 | 19,182.3 | 19,805.4 | 20,447.7 | 20,492.7 | 21,141.3 | 21,206.9 | 21,414.7 | 22,954.1 | 12,547.9 | 11,746.2 | 11,262.7 | 11,883.8 | 11,463.4 | 11,902.8 | 11,891.6 | 12,167.1 | 12,066.2 | 12,208.7 | 13,176.7 | 13,307.6 | 13,291.6 | 12,832.9 | 11,656 | 11,116.2 | 11,827.3 | 10,329.9 | 10,273.4 | 9,764.4 | 9,813.6 | 9,567.9 | 9,073.3 | 3,255.9 | 3,387.5 | 3,334 | 3,174.3 | 2,941.817 | 3,215.319 | 2,928.581 | 2,871.476 | 3,340.718 | 3,609.491 | 3,185.189 | 3,765.859 | 3,491.775 | 3,481.557 | 3,868.769 | 3,903.716 | 3,601.879 | 3,530.128 | 2,966.684 | 3,166.746 | 3,131.146 | 3,058.835 | 2,896.053 | 2,617.778 | 2,703.509 | 2,978.955 | 3,129.554 | 3,155.799 | 1,886.671 | 1,724.979 | 1,648.86 | 1,101.905 | 956.823 | 870.553 | 787.651 | 759.478 | 830.661 | 1,880.127 | 1,845.936 | 1,815.026 | 1,784.055 | 1,737.32 | 1,659.788 | 1,590.385 | 1,533.325 | 1,465.861 | 1,446.332 | 1,452.504 | 1,469.126 | 1,424.595 | 1,402.239 | 1,326.883 | 1,246.513 | 1,184.294 | 1,132.536 | 1,095.554 | 1,062.512 | 1,031.128 | 1,203.722 | 1,157.9 | 1,121.1 | 1,088.1 | 1,059.9 | 1,024 | 807.3 | 774.7 | 744.5 | 716.2 | 699.5 | 672.6 | 659.7 | 650.9 | 637.8 | 625.5 | 616.4 | 556.5 | 538.2 | 512.5 | 482.7 | 450.1 | 429.4 | 404.2 | 380 | 365.1 | 344.8 | 330.1 | 296 | 258.9 | 227.9 | 213.1 | 203.5 | 191.6 | 167.2 | 160.2 | 153.3 | 145.4 | 139 | 133 | 127.2 | 117.5 | 110.8 | 106.2 | 104.3 | 89.7 | 68 | 47.5 |
| Total Equity
| 19,520 | 20,014.3 | 20,467.4 | 20,865.6 | 20,843.3 | 20,927.9 | 21,072.3 | 19,182.3 | 19,805.4 | 20,447.7 | 20,492.7 | 21,141.3 | 21,206.9 | 21,414.7 | 22,954.1 | 12,547.9 | 11,746.2 | 11,262.7 | 11,883.8 | 11,463.4 | 11,902.8 | 11,891.6 | 12,167.1 | 12,066.2 | 12,208.7 | 13,176.7 | 13,307.6 | 13,291.6 | 12,832.9 | 11,656 | 11,117.6 | 11,828.8 | 10,331.3 | 10,274.9 | 9,765.8 | 9,815 | 9,569.3 | 9,093.2 | 3,276 | 3,406.3 | 3,352.7 | 3,191.7 | 2,959.907 | 3,232.674 | 2,945.316 | 2,887.192 | 3,355.828 | 3,624.236 | 3,199.121 | 3,779.355 | 3,504.782 | 3,494.137 | 3,880.985 | 3,916.974 | 3,615.401 | 3,542.94 | 2,978.956 | 3,178.478 | 3,145.198 | 3,071.892 | 2,912.288 | 2,649.228 | 2,732.617 | 3,008.599 | 3,161.178 | 3,188.258 | 1,921.096 | 1,761.646 | 1,692.067 | 1,101.905 | 956.823 | 870.553 | 787.651 | 759.478 | 830.661 | 1,880.127 | 1,845.936 | 1,815.026 | 1,784.055 | 1,737.32 | 1,659.788 | 1,590.385 | 1,533.325 | 1,465.861 | 1,446.332 | 1,452.504 | 1,469.126 | 1,424.595 | 1,402.239 | 1,326.883 | 1,246.513 | 1,184.294 | 1,132.536 | 1,095.554 | 1,062.512 | 1,031.128 | 1,203.722 | 1,157.9 | 1,121.1 | 1,088.1 | 1,059.9 | 1,024 | 807.3 | 774.7 | 744.5 | 716.2 | 699.5 | 672.6 | 659.7 | 650.9 | 637.8 | 625.5 | 616.4 | 556.5 | 538.2 | 512.5 | 482.7 | 450.1 | 429.4 | 404.2 | 380 | 365.1 | 344.8 | 330.1 | 296 | 258.9 | 227.9 | 213.1 | 203.5 | 191.6 | 167.2 | 160.2 | 153.3 | 145.4 | 139 | 133 | 127.2 | 117.5 | 110.8 | 106.2 | 104.3 | 89.7 | 68 | 47.5 |
| Total Liabilities & Shareholders Equity
| 45,330 | 47,343.7 | 47,685.5 | 48,742.6 | 48,695.2 | 49,290.2 | 50,022.2 | 48,662.6 | 51,125.1 | 53,466.9 | 54,842.8 | 56,070.4 | 57,984.1 | 58,979.2 | 61,553 | 31,243.1 | 30,155.4 | 30,145.9 | 31,255.5 | 31,053.5 | 31,816.9 | 31,906.6 | 32,734.9 | 33,455.6 | 33,271.5 | 35,184.5 | 35,806.3 | 35,818.9 | 35,506.2 | 34,272.6 | 34,726.2 | 36,538.5 | 28,836.3 | 22,644.1 | 22,267.7 | 21,316.5 | 22,794.6 | 22,123.8 | 15,886.6 | 15,174.1 | 15,602.8 | 15,355 | 15,236.341 | 12,901.574 | 12,211.711 | 11,885.032 | 11,931.897 | 11,706.418 | 11,601.971 | 11,934.195 | 11,598.143 | 11,118.118 | 12,005.775 | 11,878.125 | 11,536.804 | 11,407.041 | 10,597.818 | 10,822.508 | 10,801.734 | 10,762.568 | 10,242.684 | 9,896.644 | 10,409.859 | 11,024.319 | 11,502.962 | 11,599.184 | 4,476.573 | 4,475.521 | 4,253.867 | 2,206.648 | 2,035.661 | 1,984.26 | 1,870.526 | 1,835.108 | 1,914.063 | 2,187.031 | 2,135.673 | 2,028.594 | 1,993.629 | 2,018.648 | 1,875.29 | 1,880.972 | 1,800.372 | 1,692.741 | 1,745.223 | 1,754.428 | 1,708.993 | 1,635.507 | 1,616.71 | 1,736.674 | 1,647.807 | 1,534.982 | 1,465.973 | 1,397.273 | 1,334.213 | 1,364.818 | 1,341.23 | 1,309 | 1,259.8 | 1,241.1 | 1,206.7 | 1,158.3 | 924.4 | 890.9 | 847.8 | 815 | 815.8 | 787.5 | 777.6 | 780.5 | 764.9 | 711.7 | 692 | 612.7 | 586.4 | 571.5 | 546.2 | 508.2 | 476 | 447.5 | 403.3 | 393.6 | 371.2 | 365.6 | 351.1 | 287.5 | 258.4 | 239.5 | 226.7 | 213.7 | 186.8 | 178.5 | 169.6 | 163 | 156.9 | 148.4 | 137.5 | 136.3 | 122.6 | 119.2 | 112.7 | 108.8 | 80.3 | 56 |