WESCO International, Inc.
NYSE:WCC
204.35 (USD) • At close November 12, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 706.8 | 716.5 | 984.1 | 524.1 | 631.4 | 529 | 349.1 | 527.348 | 234.083 | 236.792 | 201.474 | 212.583 | 251.799 | 287.891 | 303.887 | 449.135 | 352.249 | 265.222 | 342.56 | 150.902 | 138.16 | 87.2 | 106.1 | 96.3 | 142.8 | 110.9 | 123.9 | 118 | 94.1 | 87.8 | 103 | 110.1 | 112.8 | 160.3 | 147.8 | 160.3 | 132.9 | 174.3 | 154.4 | 128.319 | 110.4 | 101.6 | 96.4 | 123.7 | 98.6 | 104.5 | 116.8 | 86.1 | 107.6 | 72.2 | 63.6 | 63.869 | 94 | 78.6 | 52.4 | 53.577 | 103.1 | 95.8 | 121.074 | 112.329 | 111.3 | 103.3 | 105.135 | 86.338 | 103.27 | 115.532 | 94.432 | 72.297 | 64.498 | 65.038 | 55.369 | 73.395 | 59.273 | 37.823 | 30.35 | 22.125 | 60.866 | 15.021 | 18.765 | 34.523 | 19.247 | 9.419 | 13.8 | 27.495 | 30.324 | 33.205 | 31.385 | 22.57 | 25.767 | 24.471 | 28.661 | 75.057 | 2.96 | 4.891 | 3.143 | 21.079 | 18.064 | 17.239 | 38.635 | 8.8 | 31.8 | 41.3 | 28 | 8.1 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 706.8 | 716.5 | 984.1 | 524.1 | 631.4 | 529 | 349.1 | 527.348 | 234.083 | 236.792 | 201.474 | 212.583 | 251.799 | 287.891 | 303.887 | 449.135 | 352.249 | 265.222 | 342.56 | 150.902 | 138.16 | 87.2 | 106.1 | 96.3 | 142.8 | 110.9 | 123.9 | 118 | 94.1 | 87.8 | 103 | 110.1 | 112.8 | 160.3 | 147.8 | 160.3 | 132.9 | 174.3 | 154.4 | 128.319 | 110.4 | 101.6 | 96.4 | 123.7 | 98.6 | 104.5 | 116.8 | 86.1 | 107.6 | 72.2 | 63.6 | 63.869 | 94 | 78.6 | 52.4 | 53.577 | 103.1 | 95.8 | 121.074 | 112.329 | 111.3 | 103.3 | 105.135 | 86.338 | 103.27 | 115.532 | 94.432 | 72.297 | 64.498 | 65.038 | 55.369 | 73.395 | 59.273 | 37.823 | 30.35 | 22.125 | 60.866 | 15.021 | 18.765 | 34.523 | 19.247 | 9.419 | 13.8 | 27.495 | 30.324 | 33.205 | 31.385 | 22.57 | 25.767 | 24.471 | 28.661 | 75.057 | 2.96 | 4.891 | 3.143 | 21.079 | 18.064 | 17.239 | 38.635 | 8.8 | 31.8 | 41.3 | 28 | 8.1 |
| Net Receivables
| 4,027.9 | 4,057.4 | 3,907.2 | 4,070 | 3,795 | 3,850.7 | 3,807.4 | 3,662.663 | 3,622.067 | 4,026.794 | 3,283.522 | 2,957.613 | 2,955.632 | 2,842.187 | 2,809.701 | 2,466.903 | 2,492.248 | 2,454.262 | 1,214.331 | 1,187.359 | 1,315.026 | 1,355.5 | 1,268.6 | 1,166.6 | 1,265.9 | 1,257.3 | 1,205 | 1,170.1 | 1,236.6 | 1,145 | 1,060.6 | 1,034.4 | 1,102.1 | 1,118 | 1,091.5 | 1,075.3 | 1,149.7 | 1,124.9 | 1,082.2 | 1,312.327 | 1,218.8 | 1,186.1 | 1,105.3 | 1,045.1 | 1,116 | 1,101.8 | 1,094.3 | 1,036.2 | 1,020.4 | 1,014 | 1,006.4 | 995.07 | 950.4 | 920.8 | 885.4 | 848.05 | 796.4 | 731.3 | 748.704 | 696.697 | 663.4 | 680.5 | 753.979 | 852.775 | 995.787 | 967.744 | 913.144 | 928.09 | 973.595 | 946.121 | 929.504 | 906.989 | 492.157 | 418.58 | 379.201 | 364.643 | 478.3 | 357.719 | 354.384 | 419.683 | 321.306 | 286.634 | 346.554 | 298.44 | 316.964 | 286.64 | 257.723 | 208.273 | 256.59 | 262.229 | 261.973 | 247.976 | 284.021 | 266.207 | 289.444 | 302.304 | 284.768 | 294.437 | 263.511 | 230.8 | 231.7 | 261.4 | 212.2 | 211.1 |
| Inventory
| 3,630.1 | 3,505.8 | 3,525.4 | 3,572.1 | 3,541.4 | 3,584.3 | 3,729.5 | 3,498.824 | 3,490.121 | 3,165.828 | 2,881.256 | 2,666.219 | 2,569.798 | 2,436.522 | 2,290.453 | 2,163.617 | 2,357.634 | 2,368.827 | 950.521 | 1,011.674 | 961.997 | 1,004.1 | 1,001.4 | 948.7 | 926.8 | 935.2 | 949.5 | 956.1 | 925 | 866.3 | 850.1 | 821.4 | 832.5 | 831.1 | 844.1 | 810.1 | 845 | 847 | 814.4 | 819.502 | 846.2 | 850.2 | 811.1 | 787.3 | 795.9 | 808.7 | 792.4 | 794 | 662.8 | 651.8 | 634.7 | 626.967 | 631.4 | 634.1 | 631.1 | 588.848 | 552 | 531.5 | 507.057 | 507.215 | 495.3 | 516.7 | 561.07 | 605.678 | 654.608 | 646.446 | 615.281 | 666.027 | 648.147 | 634.836 | 606.117 | 613.569 | 542.244 | 536.249 | 507.93 | 500.798 | 456.88 | 390.099 | 384.851 | 387.339 | 381.865 | 379.583 | 349.146 | 320.975 | 323.608 | 337.906 | 336.508 | 338.781 | 353.08 | 365.78 | 372.78 | 380.022 | 416.607 | 433.336 | 439.068 | 421.083 | 434.712 | 435.907 | 414.035 | 397.7 | 387.2 | 385.3 | 349.1 | 343.8 |
| Other Current Assets
| 318.7 | 256.4 | 496.1 | 225.4 | 643.6 | 619.4 | 562.1 | 641.704 | 550.816 | 568.015 | 512.717 | 513.696 | 438.267 | 429.147 | 171.099 | 426.971 | 395.319 | 350.075 | 270.066 | 190.476 | 163.297 | 138 | 137.7 | 174 | 171 | 143.6 | 140.3 | 164.7 | 154.4 | 206.5 | 189.7 | 206.5 | 196.4 | 197.3 | 191 | 203.4 | 205.4 | 185.2 | 226 | 90.19 | 239.7 | 226.9 | 193.8 | 197.7 | 180.6 | 149.1 | 173.2 | 170.9 | 115.1 | 98.2 | 89.7 | 51.514 | 86 | 71.2 | 64.8 | 23.211 | 66.3 | 45.9 | 14.647 | 14.763 | 87.8 | 79.2 | 12.752 | 12.872 | 12.328 | 13.295 | 14.298 | 14.085 | 27.157 | 24.478 | 26.529 | 24.059 | 26.538 | 24.919 | 21.343 | 21.297 | 17.234 | 14.682 | 7.627 | 13.371 | 10.569 | 10.456 | 9.137 | 9.378 | 12.381 | 12.354 | 11.274 | 7.433 | 10.811 | 15.22 | 14.445 | 14.98 | 20.39 | 7.984 | 19.895 | 19.759 | 16.543 | 15.239 | 15.409 | 16.5 | 23.6 | 19.6 | 19.4 | 19.1 |
| Total Current Assets
| 8,683.5 | 8,536.1 | 8,912.8 | 8,391.6 | 8,611.4 | 8,583.4 | 8,448.1 | 8,330.539 | 7,897.087 | 7,606.475 | 6,878.969 | 6,350.111 | 6,215.496 | 5,995.747 | 5,575.14 | 5,506.626 | 5,597.45 | 5,438.386 | 2,777.478 | 2,540.411 | 2,578.48 | 2,584.8 | 2,513.8 | 2,385.6 | 2,506.5 | 2,447 | 2,418.7 | 2,408.9 | 2,410.1 | 2,305.6 | 2,203.4 | 2,172.4 | 2,243.8 | 2,306.7 | 2,274.4 | 2,257.6 | 2,366.1 | 2,368.1 | 2,313.5 | 2,350.338 | 2,450.1 | 2,408.6 | 2,248.5 | 2,198.5 | 2,218.7 | 2,194.7 | 2,176.7 | 2,087.2 | 1,905.9 | 1,836.2 | 1,794.4 | 1,737.42 | 1,761.8 | 1,704.7 | 1,633.7 | 1,513.686 | 1,517.8 | 1,404.5 | 1,391.482 | 1,331.004 | 1,357.8 | 1,379.7 | 1,432.936 | 1,557.663 | 1,765.993 | 1,743.017 | 1,637.155 | 1,680.499 | 1,713.397 | 1,670.473 | 1,617.519 | 1,618.012 | 1,120.212 | 1,017.571 | 938.824 | 908.863 | 1,013.28 | 777.521 | 779.565 | 854.916 | 732.987 | 686.092 | 718.637 | 656.288 | 683.277 | 670.105 | 636.89 | 577.057 | 653.502 | 667.7 | 677.859 | 718.035 | 723.978 | 733.311 | 751.55 | 764.225 | 754.087 | 762.822 | 731.59 | 653.8 | 674.3 | 707.6 | 608.7 | 582.1 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,189.3 | 1,200.2 | 1,196.4 | 1,184.8 | 1,107.6 | 1,093 | 1,062.2 | 1,027.756 | 947.242 | 940.514 | 941.331 | 909.875 | 909.988 | 894.745 | 910.551 | 933.862 | 940.364 | 952.834 | 455.599 | 417.282 | 411.711 | 405.762 | 399.677 | 160.878 | 157.129 | 157.492 | 156.364 | 156.445 | 157.591 | 155.203 | 156.588 | 157.607 | 160.915 | 163.857 | 167.539 | 166.739 | 171.789 | 180.049 | 173.878 | 182.725 | 191.393 | 199.951 | 195.263 | 198.654 | 201.905 | 198.93 | 207.166 | 210.723 | 140.998 | 137.199 | 134.455 | 133.55 | 129.482 | 126.288 | 120.023 | 118.045 | 114.364 | 114.355 | 114.615 | 116.309 | 117.705 | 117.166 | 116.859 | 119.223 | 116.381 | 113.47 | 110.505 | 104.119 | 104.676 | 104.906 | 104.715 | 107.016 | 104.771 | 104.373 | 103.569 | 103.083 | 103.179 | 94.963 | 93.467 | 94.742 | 92.132 | 93.997 | 96.479 | 98.937 | 101.322 | 104.302 | 106.881 | 110.174 | 111.53 | 114.654 | 116.685 | 120.599 | 121.829 | 124.278 | 122.967 | 123.477 | 121.081 | 119.109 | 117.973 | 116.6 | 113.4 | 109.1 | 112.4 | 109.6 |
| Goodwill
| 3,217.7 | 3,203.1 | 3,182.5 | 3,262.3 | 3,237.7 | 3,266.6 | 3,244.8 | 3,240.931 | 3,123.43 | 3,190.677 | 3,222.538 | 3,208.333 | 3,201.688 | 3,223.511 | 3,199.494 | 3,187.169 | 3,118.818 | 3,107.256 | 1,717.963 | 1,759.04 | 1,746.071 | 1,752.8 | 1,740.771 | 1,722.603 | 1,755.292 | 1,744.694 | 1,755.679 | 1,771.877 | 1,776.918 | 1,741.54 | 1,725.547 | 1,720.714 | 1,735.662 | 1,740.156 | 1,762.693 | 1,681.662 | 1,666.218 | 1,713.118 | 1,675.581 | 1,735.44 | 1,759.833 | 1,790.853 | 1,752.112 | 1,734.391 | 1,762.331 | 1,741.407 | 1,762.914 | 1,777.797 | 1,127.001 | 1,021.106 | 1,022.726 | 1,008.127 | 987.358 | 992.637 | 991.838 | 985.714 | 876.533 | 876.873 | 866.002 | 863.41 | 863.339 | 863.173 | 863.01 | 862.778 | 857.76 | 857.839 | 855.833 | 924.358 | 906.492 | 905.742 | 902.54 | 931.229 | 550.338 | 550.83 | 547.724 | 542.217 | 557.957 | 401.575 | 401.591 | 401.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 311.791 | 311.804 | 0 | 311.073 | 0 | 0 | 0 | 274.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 234 |
| Intangible Assets
| 1,811.2 | 1,816.4 | 1,831 | 1,857.6 | 1,874.9 | 1,902 | 1,921.5 | 1,943.4 | 1,853.451 | 1,888.911 | 1,922.265 | 1,944.141 | 1,977.841 | 2,020.538 | 2,045.992 | 2,065.495 | 2,078.468 | 2,095.48 | 267.628 | 287.275 | 293.493 | 304.392 | 310.453 | 316.016 | 334.026 | 340.579 | 353.298 | 367.104 | 378.153 | 380.426 | 385.304 | 393.362 | 407.401 | 420.147 | 421.716 | 403.649 | 388.988 | 415.327 | 398.673 | 429.84 | 452.14 | 475.708 | 449.18 | 439.167 | 457.621 | 461.552 | 481.75 | 496.761 | 204.572 | 150.964 | 154.13 | 156.874 | 150.018 | 153.452 | 156.886 | 160.307 | 75.79 | 77.625 | 79.467 | 81.308 | 83.146 | 84.984 | 86.774 | 88.689 | 90.578 | 92.425 | 94.271 | 133.791 | 137.181 | 140.618 | 144.007 | 147.55 | 79.134 | 81.082 | 81.987 | 626.109 | 608.652 | 401.575 | 401.591 | 401.61 | 401.638 | 398.009 | 398.656 | 398.673 | 359.26 | 314.262 | 314.739 | 314.078 | 0 | 0 | 311.393 | 0 | 307.225 | 310.745 | 310.28 | 277.763 | 260.073 | 261.868 | 262.796 | 249.2 | 252.3 | 252.3 | 247.2 | 0 |
| Goodwill and Intangible Assets
| 5,028.9 | 5,019.5 | 5,013.5 | 5,119.9 | 5,112.6 | 5,168.6 | 5,166.3 | 5,184.331 | 4,976.881 | 5,079.588 | 5,144.803 | 5,152.474 | 5,179.529 | 5,244.049 | 5,245.486 | 5,252.664 | 5,197.286 | 5,202.736 | 1,985.591 | 2,046.315 | 2,039.564 | 2,057.192 | 2,051.224 | 2,038.619 | 2,089.318 | 2,085.273 | 2,108.977 | 2,138.981 | 2,155.071 | 2,121.966 | 2,110.851 | 2,114.076 | 2,143.063 | 2,160.303 | 2,184.409 | 2,085.311 | 2,055.206 | 2,128.445 | 2,074.254 | 2,165.28 | 2,211.973 | 2,266.561 | 2,201.292 | 2,173.558 | 2,219.952 | 2,202.959 | 2,244.664 | 2,274.558 | 1,331.573 | 1,172.07 | 1,176.856 | 1,165.001 | 1,137.376 | 1,146.089 | 1,148.724 | 1,146.021 | 952.323 | 954.498 | 945.469 | 944.718 | 946.485 | 948.157 | 949.784 | 951.467 | 948.338 | 950.264 | 950.104 | 1,058.149 | 1,043.673 | 1,046.36 | 1,046.547 | 1,078.779 | 629.472 | 631.912 | 629.711 | 626.109 | 608.652 | 401.575 | 401.591 | 401.61 | 401.638 | 398.009 | 398.656 | 398.673 | 359.26 | 314.262 | 314.739 | 314.078 | 311.791 | 311.804 | 311.393 | 311.073 | 307.225 | 310.745 | 310.28 | 277.763 | 260.073 | 261.868 | 262.796 | 249.2 | 252.3 | 252.3 | 247.2 | 234 |
| Long Term Investments
| 0 | -1,238.9 | 0 | 0 | -1,565.9 | -1,570.3 | 0 | 0 | 0 | -439.475 | -434.651 | -944.066 | -1,395.536 | -1,383.455 | -474.274 | -971.558 | -6,661.608 | -6,693.127 | -2,588.167 | -2,474.845 | -2,599.107 | -2,610.26 | -2,596.402 | -2,215.871 | -2,393.495 | -2,383.263 | -2,404.108 | -2,319.629 | -2,492.292 | -2,442.858 | -2,427.91 | -2,287.486 | -2,485.208 | -2,686.109 | -2,720.745 | -2,270.271 | -2,588.673 | -2,668.672 | -2,597.814 | 0 | -2,438.397 | -2,510.313 | -2,747.425 | -2,373.945 | -30,024.857 | -33,016.889 | -31,223.83 | -2,486.623 | 0.031 | -0.036 | 0.005 | 0 | 0.064 | 0.002 | 0.02 | 0 | 0.053 | -0.052 | 40.046 | 43.957 | 44.54 | 45.112 | 45.684 | 46.251 | 0 | 0 | 0 | 0 | -16.97 | -14.237 | -17.721 | 0 | -16.984 | -15.384 | -13.712 | 0 | -6.62 | -5.299 | -4.528 | 0 | 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
| 38.1 | 38.7 | 39.5 | 42.3 | 458.3 | 477.3 | 472.1 | 34.155 | 443.245 | 439.475 | 434.651 | 34.191 | 485.548 | 488.71 | 474.274 | 37.696 | 523.958 | 537.557 | 146.977 | 11.248 | 147.832 | 147.306 | 145.501 | 16.374 | 147.048 | 140.498 | 138.767 | 24.203 | 179.63 | 165.689 | 160.471 | 15.803 | 181.23 | 361.949 | 368.797 | 18.221 | 361.678 | 360.178 | 349.682 | 22.414 | 35.031 | 43.801 | 350.87 | 1.733 | 27,603 | 30,615 | 28,772 | 1.342 | 17.926 | 18.025 | 17.412 | 18.09 | 25.23 | 36.803 | 37.38 | 35.887 | 37.655 | 35.707 | 34.867 | 33.518 | 18.469 | 17.336 | 15.892 | 16.811 | 13.406 | 13.94 | 13.743 | 0 | 16.97 | 14.237 | 17.721 | 0 | 16.984 | 15.384 | 13.712 | 0 | 6.62 | 5.299 | 4.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.8 |
| Other Non-Current Assets
| 335.2 | 1,552.9 | 376.8 | 322.3 | 1,444.6 | 1,410.7 | -177.5 | 234.905 | -183.891 | 236.689 | 219.93 | 1,115.114 | 1,085.993 | 1,059.283 | 147.093 | 1,120.924 | 6,270.889 | 6,293.628 | 2,453.478 | 2,477.224 | 2,468.931 | 2,483.1 | 2,470.9 | 2,219.4 | 2,272.3 | 2,268 | 2,294.6 | 2,326.6 | 2,354.3 | 2,318.1 | 2,307.9 | 2,318.5 | 2,365.5 | 2,386 | 2,416.4 | 2,329.9 | 2,276.4 | 2,358.3 | 2,298.9 | 33.68 | 2,455.4 | 2,520.5 | 2,440.3 | 2,419.8 | 2,460.8 | 2,441 | 2,492.6 | 2,527.8 | 23.572 | 23.242 | 24.072 | 24.391 | 13.448 | 12.018 | 12.653 | 13.135 | 13.105 | 12.292 | 12.674 | 24.687 | 13.701 | 12.029 | 11.547 | 29.562 | 76.777 | 78.495 | 78.635 | 17.12 | 18.185 | 19.11 | 19.482 | 20.176 | 13.644 | 12.078 | 12.629 | 13.104 | 13.733 | 5.484 | 4.903 | 5.587 | 6.626 | 6.286 | 9.296 | 7.307 | 9.624 | 9.347 | 16.595 | 13.809 | 14.645 | 9.996 | 10.14 | 8.251 | 5.363 | 5.252 | 5.549 | 4.568 | 8.186 | 8.412 | 8.853 | 9.2 | 12 | 20.8 | 26.6 | 6 |
| Total Non-Current Assets
| 6,591.5 | 6,572.4 | 6,626.2 | 6,669.3 | 6,557.2 | 6,579.3 | 6,523.1 | 6,481.147 | 6,183.477 | 6,256.791 | 6,306.064 | 6,267.588 | 6,265.522 | 6,303.332 | 6,303.13 | 6,373.588 | 6,270.889 | 6,293.628 | 2,453.478 | 2,477.224 | 2,468.931 | 2,483.1 | 2,470.9 | 2,219.4 | 2,272.3 | 2,268 | 2,294.6 | 2,326.6 | 2,354.3 | 2,318.1 | 2,307.9 | 2,318.5 | 2,365.5 | 2,386 | 2,416.4 | 2,329.9 | 2,276.4 | 2,358.3 | 2,298.9 | 2,404.099 | 2,455.4 | 2,520.5 | 2,440.3 | 2,419.8 | 2,460.8 | 2,441 | 2,492.6 | 2,527.8 | 1,514.1 | 1,350.5 | 1,352.8 | 1,341.032 | 1,305.6 | 1,321.2 | 1,318.8 | 1,313.088 | 1,117.5 | 1,116.8 | 1,147.671 | 1,163.189 | 1,140.9 | 1,139.8 | 1,139.766 | 1,163.314 | 1,154.902 | 1,156.169 | 1,152.987 | 1,179.388 | 1,166.534 | 1,170.376 | 1,170.744 | 1,205.971 | 747.887 | 748.363 | 745.909 | 742.296 | 725.564 | 502.022 | 499.961 | 501.939 | 500.396 | 498.292 | 504.431 | 504.917 | 470.206 | 427.911 | 438.215 | 438.061 | 437.966 | 436.454 | 438.218 | 439.923 | 434.417 | 440.275 | 438.796 | 405.808 | 389.34 | 389.389 | 389.622 | 375 | 377.7 | 382.2 | 386.2 | 368.4 |
| Total Assets
| 15,275 | 15,108.5 | 15,539 | 15,060.9 | 15,168.6 | 15,162.7 | 14,971.2 | 14,811.686 | 14,080.564 | 13,863.266 | 13,185.033 | 12,617.699 | 12,481.018 | 12,299.079 | 11,878.27 | 11,880.214 | 11,868.339 | 11,732.014 | 5,230.956 | 5,017.635 | 5,047.411 | 5,067.9 | 4,984.7 | 4,605 | 4,778.8 | 4,715 | 4,713.3 | 4,735.5 | 4,764.4 | 4,623.7 | 4,511.3 | 4,490.9 | 4,609.3 | 4,692.7 | 4,690.8 | 4,587.5 | 4,642.5 | 4,726.4 | 4,612.4 | 4,754.437 | 4,905.5 | 4,929.1 | 4,688.8 | 4,618.3 | 4,679.5 | 4,635.7 | 4,669.3 | 4,615 | 3,420 | 3,186.7 | 3,147.2 | 3,078.452 | 3,067.4 | 3,025.9 | 2,952.5 | 2,826.774 | 2,635.3 | 2,521.3 | 2,539.153 | 2,494.193 | 2,498.7 | 2,519.5 | 2,572.702 | 2,720.977 | 2,920.895 | 2,899.186 | 2,790.142 | 2,859.887 | 2,879.931 | 2,840.849 | 2,788.263 | 2,823.983 | 1,868.099 | 1,765.934 | 1,684.733 | 1,651.159 | 1,738.844 | 1,279.543 | 1,279.526 | 1,356.855 | 1,233.383 | 1,184.384 | 1,223.068 | 1,161.205 | 1,153.483 | 1,098.016 | 1,075.105 | 1,015.118 | 1,091.468 | 1,104.154 | 1,116.077 | 1,157.958 | 1,158.395 | 1,173.586 | 1,190.346 | 1,170.033 | 1,143.427 | 1,152.211 | 1,121.212 | 1,028.8 | 1,052 | 1,089.8 | 994.9 | 950.5 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 2,839.1 | 2,688.9 | 2,974.3 | 2,431.5 | 2,650 | 2,662.7 | 2,648.3 | 2,728.195 | 2,578.741 | 2,652.306 | 2,341.137 | 2,140.251 | 2,246.454 | 2,192.782 | 1,955.365 | 1,707.329 | 1,830.877 | 1,660.094 | 804.33 | 830.478 | 849.584 | 868.6 | 870.2 | 794.3 | 813.4 | 818.2 | 805.4 | 799.5 | 838.4 | 769 | 712.4 | 684.7 | 699.5 | 712.9 | 734.9 | 715.5 | 787.6 | 770.6 | 771.9 | 765.135 | 842.8 | 794.5 | 781.8 | 735.1 | 754 | 754.1 | 745 | 706.6 | 693.2 | 707.1 | 699.3 | 642.777 | 646.6 | 624.2 | 650.4 | 537.505 | 574.9 | 540.7 | 534.515 | 453.154 | 494.8 | 487.5 | 524.261 | 571.832 | 742.903 | 712.801 | 638.821 | 626.293 | 680.075 | 664.602 | 646.551 | 590.304 | 605.919 | 610.816 | 575.661 | 572.467 | 574.17 | 494.156 | 488.728 | 455.821 | 454.672 | 443.782 | 434.863 | 366.38 | 381.449 | 374.601 | 366.99 | 346.513 | 389.709 | 379.399 | 364.925 | 469.107 | 430.256 | 512.786 | 469.564 | 460.535 | 461.116 | 487.586 | 480.782 | 407 | 435.8 | 441.5 | 397.1 | 378.6 |
| Short Term Debt
| 14.9 | 13.8 | 11.1 | 8.6 | 14.7 | 9.2 | 7.6 | 70.471 | 69.295 | 70.628 | 70.263 | 9.528 | 19.292 | 366.965 | 20.802 | 528.83 | 28.844 | 27.696 | 24.476 | 26.685 | 25.899 | 27.6 | 28.5 | 56.2 | 32.3 | 36.7 | 42.9 | 35.3 | 40.9 | 25.2 | 29.3 | 22.1 | 36.8 | 44.7 | 49.5 | 44.3 | 46.6 | 49.2 | 51.9 | 85.178 | 45.4 | 47.4 | 45.2 | 40.1 | 42 | 43.5 | 40.1 | 32.8 | 25 | 21.4 | 15.2 | 53.9 | 5.2 | 4.8 | 4.8 | 31.578 | 96.7 | 96 | 121.545 | 126.168 | 3.9 | 25.052 | 267.266 | 329.19 | 527.765 | 502.73 | 532.793 | 563.924 | 561.288 | 529.336 | 491.355 | 424.26 | 22.979 | 5.663 | 31.789 | 55.02 | 219.166 | 21.452 | 31.432 | 31.413 | 31.184 | 32.165 | 2.146 | 2.12 | 2.102 | 6.084 | 6.067 | 5.778 | 5.53 | 5.53 | 5.53 | 5.53 | 1.53 | 1.53 | 0.03 | 0.585 | 2.16 | 4.417 | 3.861 | 3.8 | 2.4 | 2.4 | 12.2 | 0 |
| 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 | 9.712 | 0 | 0 | 0 | 32.879 | 0 | 0 | 0 | 29.212 | 0 | 0 | 0 | 23.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 135 | 123.1 | 150.3 | 191.7 | 90.7 | 104.8 | 112.2 | 34.155 | 443.245 | 210.09 | 30.2 | 34.191 | 44.5 | 43 | 157.498 | 37.696 | 0 | 0 | 146.977 | 11.248 | 0 | 0 | 0 | 16.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76.915 | 0 | 0 | 0 | 71.524 | 0 | 0 | 34.091 | 1.686 | 0 | -25.052 | 35.079 | 2.857 | 49.392 | 39.649 | 36.825 | 4.026 | 44.701 | 36.799 | 41.192 | 14.991 | 51.318 | 37.12 | 34.818 | 13.399 | 37.228 | 26.707 | 27.231 | 3.92 | 32.312 | 26.123 | 20.595 | 49.489 | 25.554 | 21.816 | 16.418 | 23.144 | 16.473 | 12.761 | 9.839 | 16.48 | 15.951 | 27.926 | 16.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| -1,899.6 | -1,766.4 | -2,074.1 | -1,674.9 | -1,751.8 | -1,857.7 | -1,877.5 | -1,743.669 | -2,102.45 | -1,992.496 | -1,520.604 | -1,274.413 | -1,418.601 | -1,493.573 | -1,363.019 | -994.727 | -1,149.663 | -1,046.158 | -739.608 | -614.83 | -620.543 | -640 | -618.2 | -599.274 | -607.6 | -647.2 | -632.1 | -603.012 | -674.3 | -598.8 | -534 | -527.579 | -475.8 | -499.6 | -536 | -556.712 | -605 | -578.6 | -556.6 | -642.647 | -604.3 | -522.1 | -534 | -466.5 | -513.2 | -510.6 | -491.3 | -481.1 | -501.4 | -541.1 | -535.6 | -570.523 | -475.7 | -476.6 | -498.8 | -469.879 | -411.6 | -410.3 | -474.818 | -353.328 | -384.3 | -374.8 | -473.99 | -469.702 | -651.953 | -623.886 | -572.7 | -528.611 | -603.855 | -605.238 | -582.064 | -466.187 | -551.629 | -565.861 | -519.073 | -493.467 | -526.859 | -462.999 | -452.884 | -382.73 | -407.423 | -410.903 | -366.388 | -304.659 | -312.512 | -345.959 | -335.55 | -323.473 | -361.299 | -347.881 | -316.288 | -430.745 | -394.24 | -497.82 | -422.807 | -397.813 | -401.66 | -429.378 | -430.098 | -363 | -387.1 | -399.4 | -302.3 | -290.7 |
| Total Current Liabilities
| 3,928.5 | 3,748.3 | 4,035.9 | 3,388.4 | 3,653.6 | 3,581.7 | 3,538.9 | 3,817.347 | 3,567.572 | 3,592.834 | 3,262.133 | 3,049.808 | 3,138.099 | 3,301.956 | 2,726.011 | 2,986.457 | 2,540.935 | 2,301.726 | 1,040.505 | 1,084.059 | 1,104.524 | 1,124.8 | 1,150.7 | 1,061.9 | 1,051.5 | 1,025.9 | 1,021.6 | 1,041 | 1,043.4 | 964.4 | 920.1 | 896.8 | 960 | 970.9 | 983.3 | 947.8 | 1,016.8 | 1,011.8 | 1,039.1 | 1,063.872 | 1,126.7 | 1,114.3 | 1,074.8 | 1,043.8 | 1,036.8 | 1,041.1 | 1,038.8 | 964.9 | 910 | 894.5 | 878.2 | 845.846 | 822.7 | 776.6 | 806.8 | 708.233 | 834.9 | 767.1 | 749.848 | 680.834 | 609.2 | 600.2 | 876.877 | 1,006.009 | 1,411.01 | 1,344.095 | 1,274.56 | 1,291.925 | 1,362.284 | 1,290.101 | 1,243.585 | 1,153.672 | 734.506 | 698.554 | 698.856 | 719.886 | 877.875 | 573.472 | 583.235 | 564.245 | 565.417 | 534.949 | 526.079 | 479.71 | 478.042 | 431.143 | 420.915 | 398.475 | 440.122 | 429.208 | 428.931 | 529.479 | 483.753 | 557.208 | 533.005 | 523.842 | 522.732 | 550.211 | 535.327 | 454.8 | 486.9 | 486 | 504.1 | 466.5 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 5,007.8 | 5,203.4 | 5,183.8 | 5,954.8 | 5,378.3 | 5,523.1 | 5,595.1 | 5,345.973 | 5,192.816 | 5,489.541 | 4,836.658 | 4,701.542 | 4,565.772 | 4,303.124 | 4,992.492 | 4,369.953 | 4,878.124 | 5,068.549 | 1,542.602 | 1,257.067 | 1,346.333 | 1,399.5 | 1,214.3 | 1,167.3 | 1,229.3 | 1,261.7 | 1,292.1 | 1,313.3 | 1,368.3 | 1,334.5 | 1,309.8 | 1,363.1 | 1,418.7 | 1,360.7 | 1,391.2 | 1,456.8 | 1,454.7 | 1,436.8 | 1,336.9 | 1,366.43 | 1,471.8 | 1,521 | 1,457.6 | 1,447.6 | 1,535.5 | 1,572.4 | 1,634.8 | 1,702.3 | 696.8 | 562.7 | 603.3 | 642.922 | 725.7 | 753.6 | 703.3 | 725.893 | 483.6 | 483.8 | 540.952 | 597.869 | 701 | 929.9 | 757.201 | 841.928 | 649.734 | 742.693 | 748.022 | 811.311 | 801.576 | 838.485 | 777.238 | 743.887 | 348.816 | 349.122 | 348.477 | 352.232 | 351.654 | 248.761 | 268.079 | 386.173 | 396.416 | 403.431 | 422.649 | 420.042 | 430.497 | 444.246 | 442.352 | 412.196 | 453.595 | 485.184 | 504.187 | 446.436 | 489.798 | 438.2 | 488.667 | 482.74 | 457.634 | 447.928 | 439.981 | 422.5 | 421 | 476.5 | 582.6 | 579.2 |
| Deferred Revenue Non-Current
| -440.4 | -442.5 | 643.5 | 0 | -458.3 | -477.3 | 0 | 460.746 | 0 | 0 | 0 | 437.444 | -485.548 | -488.71 | 0 | 488.261 | -523.958 | -537.557 | -146.977 | 146.617 | -147.832 | -147.306 | -145.501 | 143.967 | -147.048 | -140.498 | -138.767 | -136.858 | -179.63 | -165.689 | -160.471 | -158.009 | -181.23 | -361.949 | -368.797 | -364.838 | -361.678 | -360.178 | -349.682 | 0 | -349.827 | -360.29 | -350.87 | -316.623 | -316.702 | -309.129 | -305.616 | -300.47 | -244.175 | -236.374 | -230.167 | 0 | -4.593 | -220.923 | -212.201 | 0 | -190.779 | -190.486 | 0 | 191.068 | -199.411 | -142.218 | 0 | 120.459 | 0 | 0 | 0 | 118.084 | 0 | 0 | 0 | 149.677 | 0 | 0 | 0 | 73.738 | 0 | 0 | 0 | 42.954 | 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
| 440.4 | 442.5 | 457.7 | 451.9 | 458.3 | 477.3 | 472.1 | 460.746 | 443.245 | 439.475 | 434.651 | 437.444 | 485.548 | 488.71 | 474.274 | 488.261 | 523.958 | 537.557 | 146.977 | 146.617 | 147.832 | 147.306 | 145.501 | 143.967 | 147.048 | 140.498 | 138.767 | 136.858 | 179.63 | 165.689 | 160.471 | 158.009 | 181.23 | 361.949 | 368.797 | 364.838 | 361.678 | 360.178 | 349.682 | 346.743 | 349.827 | 360.29 | 350.87 | 316.623 | 316.702 | 309.129 | 305.616 | 300.47 | 244.175 | 236.374 | 230.167 | 223.005 | 4.593 | 220.923 | 212.201 | 210.876 | 190.779 | 190.486 | 192.97 | 191.068 | 199.411 | 142.218 | 139.63 | 120.459 | 114.564 | 112.812 | 109.182 | 118.084 | 115.985 | 125.281 | 117.86 | 149.677 | 77.2 | 77.119 | 75.813 | 73.738 | 58.528 | 42.739 | 42.741 | 42.954 | 34.248 | 34.241 | 34.244 | 34.151 | 28.169 | 28.32 | 29.619 | 29.475 | 27.051 | 26.348 | 26.223 | 27.306 | 36.351 | 33.771 | 32.563 | 31.641 | 26.949 | 26.962 | 26.982 | 26.7 | 23.1 | 19.6 | 18.9 | 0 |
| Other Non-Current Liabilities
| 1,301.9 | 1,305.5 | 240.3 | 233.9 | 1,254.2 | 1,257.6 | 775.4 | 277.302 | 684.985 | 230.109 | 684.113 | 215.25 | 1,195.33 | 1,168.998 | 285.79 | 210.893 | 1,236.056 | 1,261.338 | 445.723 | 124.604 | 409.844 | 408.8 | 423.3 | -47.534 | 266.2 | 261.6 | 266.7 | 265.1 | 245.5 | 229.7 | 223.9 | 221 | 238 | 418.5 | 422.8 | 409 | 411.2 | 411.9 | 399.1 | 49.227 | 398.4 | 404.3 | 382.8 | 362.2 | 368.9 | 379.6 | 378.3 | 371.8 | 268.7 | 261 | 254.5 | 20.769 | 235.5 | 242.4 | 243.2 | 33.178 | 221.5 | 219.1 | 28.138 | -162.935 | 227.1 | 167.8 | 23.299 | -99.874 | 28.571 | 30.158 | 29.739 | -87.993 | 28.293 | 27.882 | 26.387 | -136.157 | 12.396 | 11.337 | 13.894 | -59.885 | 11.163 | 8.828 | 10.438 | -33.024 | 9.071 | 10.357 | 59.894 | 59.614 | 21.068 | 5.567 | 5.186 | 5.684 | 6.16 | 6.282 | 8.068 | 10.086 | 7.871 | 8.143 | 7.989 | 6.823 | 7.645 | 7.437 | 7.6 | 7.5 | 6.9 | 7.6 | 7.1 | 47.4 |
| Total Non-Current Liabilities
| 6,309.7 | 6,508.9 | 6,525.3 | 6,640.6 | 6,632.5 | 6,780.7 | 6,842.6 | 6,544.767 | 6,321.046 | 6,159.125 | 5,955.422 | 5,791.68 | 5,761.102 | 5,472.122 | 5,752.556 | 5,557.368 | 6,114.18 | 6,329.887 | 1,988.325 | 1,674.905 | 1,756.177 | 1,808.3 | 1,637.6 | 1,407.7 | 1,495.5 | 1,523.3 | 1,558.8 | 1,578.4 | 1,613.8 | 1,564.2 | 1,533.7 | 1,584.1 | 1,656.7 | 1,779.2 | 1,814 | 1,865.8 | 1,865.9 | 1,848.7 | 1,736 | 1,762.4 | 1,870.2 | 1,925.3 | 1,840.4 | 1,809.8 | 1,904.4 | 1,952 | 2,013.1 | 2,074.1 | 965.5 | 823.7 | 857.8 | 886.696 | 961.2 | 996 | 946.5 | 969.947 | 705.1 | 702.9 | 762.06 | 817.07 | 928.1 | 1,097.7 | 920.13 | 982.972 | 792.869 | 885.663 | 886.943 | 959.486 | 945.854 | 991.648 | 921.485 | 907.084 | 438.412 | 437.578 | 438.184 | 439.823 | 421.345 | 300.328 | 321.258 | 439.057 | 439.735 | 448.029 | 516.787 | 513.807 | 479.734 | 478.133 | 477.157 | 447.355 | 486.806 | 517.814 | 538.478 | 483.828 | 534.02 | 480.114 | 529.219 | 521.204 | 492.228 | 482.327 | 474.563 | 456.7 | 451 | 503.7 | 608.6 | 626.6 |
| Total Liabilities
| 10,238.2 | 10,257.2 | 10,561.2 | 10,029 | 10,286.1 | 10,362.4 | 10,381.5 | 10,362.114 | 9,888.618 | 9,751.959 | 9,217.555 | 8,841.488 | 8,899.201 | 8,774.078 | 8,478.567 | 8,543.825 | 8,655.115 | 8,631.613 | 3,028.83 | 2,758.964 | 2,860.701 | 2,933.1 | 2,788.3 | 2,469.6 | 2,547 | 2,549.2 | 2,580.4 | 2,619.4 | 2,657.2 | 2,528.6 | 2,453.8 | 2,480.9 | 2,616.7 | 2,750.1 | 2,797.3 | 2,813.6 | 2,882.7 | 2,860.5 | 2,775.1 | 2,826.272 | 2,996.9 | 3,039.6 | 2,915.2 | 2,853.6 | 2,941.2 | 2,993.1 | 3,051.9 | 3,039 | 1,875.5 | 1,718.2 | 1,736 | 1,732.542 | 1,783.9 | 1,772.6 | 1,753.3 | 1,678.18 | 1,540 | 1,470 | 1,511.908 | 1,497.904 | 1,537.3 | 1,697.9 | 1,797.007 | 1,988.981 | 2,203.879 | 2,229.758 | 2,161.503 | 2,251.411 | 2,308.138 | 2,281.749 | 2,165.07 | 2,060.756 | 1,172.918 | 1,136.132 | 1,137.04 | 1,159.709 | 1,299.22 | 873.8 | 904.493 | 1,003.302 | 1,005.152 | 982.978 | 1,042.866 | 993.517 | 957.776 | 909.276 | 898.072 | 845.83 | 926.928 | 947.022 | 967.409 | 1,013.307 | 1,017.773 | 1,037.322 | 1,062.224 | 1,045.046 | 1,014.96 | 1,032.538 | 1,009.89 | 911.5 | 937.9 | 989.7 | 1,112.7 | 1,093.1 |
| 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 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0.029 | 22.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.728 | 0.728 | 0.737 | 0.727 | 0.725 | 0.724 | 0.723 | 0.721 | 0.719 | 0.719 | 0.719 | 0.637 | 0.636 | 0.636 | 0.636 | 0.636 | 0.635 | 0.635 | 0.634 | 0.634 | 0.634 | 0.633 | 0.633 | 0.633 | 0.631 | 0.631 | 0.629 | 0.629 | 0.629 | 0.629 | 0.629 | 0.628 | 0.627 | 0.627 | 0.627 | 0.626 | 0.624 | 0.623 | 0.622 | 0.623 | 0.622 | 0.618 | 0.617 | 0.615 | 0.614 | 0.612 | 0.612 | 0.61 | 0.609 | 0.604 | 0.603 | 0.603 | 0.603 | 0.601 | 0.601 | 0.601 | 0.6 | 0.599 | 0.599 | 0.592 | 0.589 | 0.589 | 0.589 | 0.588 | 0.581 | 0.576 | 0.574 | 0.567 | 0.561 | 0.556 | 0.554 | 0.553 | 0.548 | 0.505 | 0.501 | 0.497 | 0.493 | 0.491 | 0.491 | 0.491 | 0.491 | 0.491 | 0.491 | 0.49 | 0.489 | 0.488 | 0.489 | 0.488 | 0.487 | 0.486 | 0.485 | 0.481 | 0.5 | 0.4 | 0 | 0 | 0.3 |
| Retained Earnings
| 4,829.8 | 4,660.1 | 4,462.6 | 4,391.7 | 4,283.5 | 4,093.4 | 3,933 | 3,794.965 | 3,590.688 | 3,370.936 | 3,163.445 | 3,004.69 | 2,851.747 | 2,750.665 | 2,645.871 | 2,601.662 | 2,596.022 | 2,529.842 | 2,565.597 | 2,530.429 | 2,477.259 | 2,412.768 | 2,349.3 | 2,307.462 | 2,249.327 | 2,182.484 | 2,124.535 | 2,079.697 | 2,056.961 | 2,044.719 | 1,994.617 | 1,956.532 | 1,909.189 | 1,940.767 | 1,890.967 | 1,854.456 | 1,806.052 | 1,742.549 | 1,690.808 | 1,643.914 | 1,569.531 | 1,488.722 | 1,419.919 | 1,368.386 | 1,310.393 | 1,241.987 | 1,176.708 | 1,092.719 | 1,066.216 | 1,003.641 | 944.767 | 891.789 | 836.94 | 783.05 | 734.981 | 697.676 | 662.853 | 629.193 | 601.399 | 582.199 | 560.446 | 526.827 | 500.373 | 497.485 | 455.619 | 389.751 | 329.624 | 284.794 | 223.761 | 151.987 | 92.32 | 48.988 | -9.319 | -68.704 | -123.882 | -168.332 | -208.067 | -233.075 | -260.514 | -271.858 | -288.947 | -307.983 | -327.069 | -336.79 | -346.235 | -354.607 | -361.956 | -366.796 | -371.525 | -380.508 | -386.082 | -389.919 | -394.044 | -399.139 | -406.652 | -410.144 | -406.992 | -421.596 | -434.427 | -443.6 | -450.5 | -464.3 | -465.3 | -468.2 |
| Accumulated Other Comprehensive Income/Loss
| -389.8 | -423.6 | -401.7 | -332 | -384 | -319.5 | -360.7 | -377.751 | -430.5 | -283.768 | -204.395 | -236.035 | -275.351 | -225.074 | -246.293 | -263.134 | -377.461 | -418.889 | -461.623 | -367.772 | -382.53 | -365.674 | -385.918 | -408.435 | -349.619 | -370.105 | -341.39 | -312.59 | -295.622 | -342.164 | -375.545 | -387.365 | -356.659 | -342.666 | -340.901 | -423.155 | -385.526 | -290.164 | -315.706 | -201.892 | -143.814 | -80.02 | -123.043 | -76.543 | -44.255 | -68.874 | -24.525 | -1.044 | 24.354 | 13.702 | 19.247 | 10.057 | 5.948 | 32.359 | 30.619 | 22.633 | 16.712 | 10.811 | 18.389 | 10.985 | 3.062 | -8.333 | -24.344 | -18.338 | 13.882 | 21.399 | 19.075 | 25.832 | 23.884 | 22.292 | 14.533 | 14.53 | 16.629 | 16.543 | 13.774 | 13.635 | 12.442 | 9.042 | 9.291 | 9.847 | 6.81 | 3.686 | 5.344 | 5.704 | 4.049 | 5.721 | 1.401 | -1.489 | -1.508 | 0.127 | -2.113 | -2.064 | -1.894 | -1.45 | -1.81 | -1.238 | -1.232 | -1.083 | -0.719 | -0.7 | -0.8 | -26.9 | -26.9 | -2.8 |
| Other Total Stockholders Equity
| 601.7 | 620.1 | 921.1 | 976.7 | 982.3 | 1,025.7 | 1,016.7 | 1,031.63 | 1,031.03 | 1,028.884 | 1,007.701 | 1,006.831 | 1,004.697 | 998.687 | 1,006.761 | 997.142 | 993.944 | 988.729 | 97.515 | 95.378 | 91.345 | 87.07 | 232.382 | 235.648 | 331.457 | 352.787 | 349.121 | 348.359 | 345.228 | 391.912 | 437.795 | 440.202 | 439.439 | 343.87 | 342.805 | 341.97 | 338.645 | 412.886 | 461.57 | 486.003 | 482.256 | 480.171 | 476.098 | 472.233 | 471.539 | 468.848 | 464.565 | 461.5 | 453.312 | 450.54 | 446.571 | 443.538 | 440 | 437.279 | 432.99 | 427.676 | 415.128 | 410.693 | 406.854 | 402.502 | 397.291 | 302.499 | 299.065 | 252.249 | 246.916 | 257.679 | 279.348 | 297.261 | 323.559 | 384.232 | 515.752 | 699.128 | 687.295 | 681.389 | 657.234 | 645.586 | 634.693 | 629.222 | 625.703 | 615.016 | 509.863 | 505.202 | 501.43 | 498.281 | 537.402 | 537.135 | 537.097 | 537.082 | 537.082 | 537.022 | 536.373 | 536.145 | 536.072 | 536.364 | 536.096 | 535.882 | 536.205 | 541.867 | 545.987 | 561.1 | 565 | 591.3 | 374.4 | 328.1 |
| Total Shareholders Equity
| 5,042.4 | 4,857.3 | 4,982.7 | 5,037.1 | 4,882.5 | 4,800.3 | 4,589.7 | 4,449.572 | 4,191.946 | 4,116.789 | 3,967.478 | 3,776.211 | 3,581.817 | 3,525.001 | 3,407.06 | 3,336.389 | 3,213.224 | 3,100.401 | 2,202.126 | 2,258.671 | 2,186.71 | 2,134.8 | 2,196.4 | 2,135.4 | 2,231.8 | 2,165.8 | 2,132.9 | 2,116.1 | 2,107.2 | 2,095.1 | 2,057.5 | 2,010 | 1,992.6 | 1,942.6 | 1,893.5 | 1,773.9 | 1,759.8 | 1,865.9 | 1,837.3 | 1,928.652 | 1,908.6 | 1,889.5 | 1,773.6 | 1,764.7 | 1,738.3 | 1,642.6 | 1,617.4 | 1,576 | 1,544.5 | 1,468.5 | 1,411.2 | 1,345.998 | 1,283.5 | 1,253.3 | 1,199.2 | 1,148.594 | 1,095.3 | 1,051.3 | 1,027.245 | 996.289 | 961.4 | 821.6 | 775.695 | 731.996 | 717.016 | 669.428 | 628.639 | 608.476 | 571.793 | 559.1 | 623.193 | 763.227 | 695.181 | 629.802 | 547.693 | 491.45 | 439.624 | 405.743 | 375.033 | 353.553 | 228.231 | 201.406 | 180.202 | 167.688 | 195.707 | 188.74 | 177.033 | 169.288 | 164.54 | 157.132 | 148.668 | 144.651 | 140.622 | 136.264 | 128.122 | 124.987 | 128.467 | 119.673 | 111.322 | 117.3 | 114.1 | 100.1 | -117.8 | -142.6 |
| Total Equity
| 5,036.8 | 4,851.3 | 4,977.8 | 5,031.9 | 4,876.8 | 4,795 | 4,585.1 | 4,444.91 | 4,187.072 | 4,111.307 | 3,961.553 | 3,769.898 | 3,575.149 | 3,517.733 | 3,399.703 | 3,329.056 | 3,205.587 | 3,093.404 | 2,195.082 | 2,251.859 | 2,180.302 | 2,128.548 | 2,190.397 | 2,129.816 | 2,226.284 | 2,160.488 | 2,127.854 | 2,112.504 | 2,103.929 | 2,091.927 | 2,054.303 | 2,006.731 | 1,988.922 | 1,938.334 | 1,889.178 | 1,771.099 | 1,756.853 | 1,864.072 | 1,836.575 | 1,928.165 | 1,908.518 | 1,889.416 | 1,773.532 | 1,764.682 | 1,738.32 | 1,642.664 | 1,617.399 | 1,575.894 | 1,544.408 | 1,468.432 | 1,411.074 | 1,345.91 | 1,283.5 | 1,253.3 | 1,199.2 | 1,148.594 | 1,095.3 | 1,051.3 | 1,027.245 | 996.289 | 961.4 | 821.6 | 775.695 | 731.996 | 717.016 | 669.428 | 628.639 | 608.476 | 571.793 | 559.1 | 623.193 | 763.227 | 695.181 | 629.802 | 547.693 | 491.45 | 439.624 | 405.743 | 375.033 | 353.553 | 228.231 | 201.406 | 180.202 | 167.688 | 195.707 | 188.74 | 177.033 | 169.288 | 164.54 | 157.132 | 148.668 | 144.651 | 140.622 | 136.264 | 128.122 | 124.987 | 128.467 | 119.673 | 111.322 | 117.3 | 114.1 | 100.1 | -117.8 | -142.6 |
| Total Liabilities & Shareholders Equity
| 15,275 | 15,108.5 | 15,539 | 15,060.9 | 15,168.6 | 15,162.7 | 14,971.2 | 14,811.686 | 14,080.564 | 13,863.266 | 13,185.033 | 12,617.699 | 12,481.018 | 12,299.079 | 11,878.27 | 11,880.214 | 11,868.339 | 11,732.014 | 5,230.956 | 5,017.635 | 5,047.411 | 5,067.9 | 4,984.7 | 4,605 | 4,778.8 | 4,715 | 4,713.3 | 4,735.5 | 4,764.4 | 4,623.7 | 4,511.3 | 4,490.9 | 4,609.3 | 4,692.7 | 4,690.8 | 4,587.5 | 4,642.5 | 4,726.4 | 4,612.4 | 4,754.437 | 4,905.5 | 4,929.1 | 4,688.8 | 4,618.3 | 4,679.5 | 4,635.7 | 4,669.3 | 4,615 | 3,420 | 3,186.7 | 3,147.2 | 3,078.452 | 3,067.4 | 3,025.9 | 2,952.5 | 2,826.774 | 2,635.3 | 2,521.3 | 2,539.153 | 2,494.193 | 2,498.7 | 2,519.5 | 2,572.702 | 2,720.977 | 2,920.895 | 2,899.186 | 2,790.142 | 2,859.887 | 2,879.931 | 2,840.849 | 2,788.263 | 2,823.983 | 1,868.099 | 1,765.934 | 1,684.733 | 1,651.159 | 1,738.844 | 1,279.543 | 1,279.526 | 1,356.855 | 1,233.383 | 1,184.384 | 1,223.068 | 1,161.205 | 1,153.483 | 1,098.016 | 1,075.105 | 1,015.118 | 1,091.468 | 1,104.154 | 1,116.077 | 1,157.958 | 1,158.395 | 1,173.586 | 1,190.346 | 1,170.033 | 1,143.427 | 1,152.211 | 1,121.212 | 1,028.8 | 1,052 | 1,089.8 | 994.9 | 950.5 |