Essential Utilities, Inc.
NYSE:WTRG
38.53 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 8.436 | 18.819 | 35.2 | 4.612 | 8.505 | 11.642 | 20.149 | 11.398 | 23.366 | 12.976 | 58.298 | 10.567 | 9.736 | 8.404 | 18.046 | 4.827 | 8.494 | 7.227 | 31.848 | 1,868.922 | 2,030.568 | 1,974.076 | 4.053 | 3.627 | 4.264 | 52.948 | 3.202 | 4.204 | 4.139 | 7.811 | 4.425 | 3.763 | 3.712 | 4.923 | 3.981 | 3.229 | 4.071 | 4.615 | 9.274 | 4.138 | 4.843 | 3.858 | 17.508 | 5.058 | 6.393 | 4.272 | 19.353 | 5.521 | 6.122 | 5.047 | 5.203 | 8.204 | 7.988 | 6.917 | 7.259 | 5.934 | 13.554 | 13.112 | 14.786 | 21.869 | 18.015 | 13.822 | 16.744 | 14.944 | 15.968 | 14.8 | 16.509 | 14.54 | 15.582 | 11.498 | 15.102 | 44.039 | 14.085 | 9.299 | 51.445 | 11.872 | 9.475 | 5.365 | 17.415 | 13.116 | 18.64 | 12.406 | 13.668 | 10.757 | 20.797 | 6.6 | 8.736 | 5.915 | 3.957 | 0.876 | 4.586 | 1.01 | 1.135 | 6.876 | 7.468 | 8.049 | 3.642 | 7.889 | 6.481 | 4.7 | 6.5 | 6.9 | 6 | 0.7 | 1.4 | 1.2 | 1.2 | 0.7 | 1.4 | 1 | 0.8 | 1.5 | 3 | 1.4 | 1.8 | 2.4 | 6.4 | -0.9 | -0.1 | -0.6 | -0.3 | -0.7 | -0.6 |
Short Term Investments
| 0 | 0 | 0 | 0 | 2,345.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.436 | 18.819 | 35.2 | 4.612 | 8.505 | 11.642 | 20.149 | 11.398 | 23.366 | 12.976 | 58.298 | 10.567 | 9.736 | 8.404 | 18.046 | 4.827 | 8.494 | 7.227 | 31.848 | 1,868.922 | 2,030.568 | 1,974.076 | 4.053 | 3.627 | 4.264 | 52.948 | 3.202 | 4.204 | 4.139 | 7.811 | 4.425 | 3.763 | 3.712 | 4.923 | 3.981 | 3.229 | 4.071 | 4.615 | 9.274 | 4.138 | 4.843 | 3.858 | 17.508 | 5.058 | 6.393 | 4.272 | 19.353 | 5.521 | 6.122 | 5.047 | 5.203 | 8.204 | 7.988 | 6.917 | 7.259 | 5.934 | 13.554 | 13.112 | 14.786 | 21.869 | 18.015 | 13.822 | 16.744 | 14.944 | 15.968 | 14.8 | 16.509 | 14.54 | 15.582 | 11.498 | 15.102 | 44.039 | 14.085 | 9.299 | 51.445 | 11.872 | 9.475 | 5.365 | 17.415 | 13.116 | 18.64 | 12.406 | 13.668 | 10.757 | 20.797 | 6.6 | 8.736 | 5.915 | 3.957 | 0.876 | 4.586 | 1.01 | 1.135 | 6.876 | 7.468 | 8.049 | 3.642 | 7.889 | 6.481 | 4.7 | 6.5 | 6.9 | 6 | 0.7 | 1.4 | 1.2 | 1.2 | 0.7 | 1.4 | 1 | 0.8 | 1.5 | 3 | 1.4 | 1.8 | 2.4 | 6.4 | -0.9 | -0.1 | -0.6 | -0.3 | -0.7 | -0.6 |
Net Receivables
| 203.862 | 214.709 | 267.431 | 245.736 | 208.836 | 225.679 | 331.216 | 376.828 | 202.446 | 222.779 | 287.127 | 260.921 | 171.689 | 193.063 | 253.164 | 273.313 | 189.773 | 213.737 | 263.551 | 107.62 | 116.979 | 110.741 | 96.41 | 101.225 | 114.286 | 103.931 | 91.818 | 98.596 | 104.894 | 98.89 | 89.409 | 97.394 | 109.986 | 99.718 | 91.761 | 99.146 | 111.076 | 109.478 | 95.405 | 96.999 | 105.744 | 100.474 | 91.103 | 103.229 | 114.385 | 114.395 | 105.572 | 109.003 | 103.715 | 99.027 | 77.857 | 81.056 | 120.31 | 127.179 | 112.732 | 119.481 | 114.832 | 85.597 | 73.69 | 78.742 | 86.075 | 84.851 | 77.28 | 84.523 | 94.086 | 81.864 | 73.674 | 82.921 | 94.356 | 89.432 | 73.66 | 72.149 | 74.408 | 67.9 | 57.6 | 62.69 | 69.603 | 64.701 | 57.18 | 64.538 | 70.96 | 67.575 | 58.452 | 62.32 | 68.542 | 59.766 | 56.714 | 57.68 | 61.443 | 53.222 | 51.928 | 56.331 | 60.586 | 54.144 | 47.451 | 51.223 | 53.805 | 48.585 | 44.508 | 44.4 | 41.9 | 42.9 | 37.6 | 27.2 | 28.1 | 26.3 | 23.3 | 23.5 | 23.4 | 23 | 21.2 | 21.9 | 20.4 | 21.6 | 20.6 | 22.1 | 21.9 | 19.6 | 16.9 | 19.3 | 19.8 | 19.5 | 18.6 |
Inventory
| 105.23 | 84.541 | 66.796 | 112.667 | 127.445 | 108.516 | 95.907 | 199.735 | 229.712 | 128.61 | 59.062 | 109.56 | 113.81 | 63.382 | 34.822 | 58.401 | 66.615 | 50.084 | 33.917 | 18.379 | 17.035 | 16.294 | 16.209 | 15.844 | 16.142 | 16.046 | 15.29 | 14.361 | 16.557 | 16.838 | 13.977 | 12.961 | 12.298 | 11.714 | 12.499 | 12.414 | 12.924 | 13.589 | 12.591 | 12.788 | 12.583 | 12.294 | 11.794 | 11.438 | 12.433 | 12.542 | 11.994 | 11.757 | 12.178 | 11.674 | 10.954 | 11.186 | 11.632 | 11.794 | 10.937 | 9.158 | 10.013 | 9.916 | 9.987 | 9.519 | 10.277 | 9.723 | 9.358 | 9.822 | 11.124 | 10.912 | 10.165 | 8.803 | 9.558 | 9.859 | 8.581 | 8.359 | 9.185 | 8.471 | 8.796 | 7.798 | 8.363 | 7.928 | 7.257 | 6.903 | 7.595 | 7.196 | 6.239 | 5.841 | 6.125 | 5.004 | 5.138 | 4.555 | 5.32 | 4.819 | 4.738 | 4.446 | 4.821 | 4.749 | 4.816 | 4.352 | 4.953 | 4.442 | 3.92 | 3.9 | 4.4 | 4 | 3.9 | 1.9 | 1.8 | 1.9 | 2 | 1.8 | 1.9 | 2 | 2 | 1.9 | 2 | 1.9 | 2 | 1.9 | 1.9 | 1.8 | 1.8 | 1.7 | 1.6 | 1.9 | 1.9 |
Other Current Assets
| 56.405 | 73.376 | 50.107 | 491.979 | 57.101 | 53.495 | 53.016 | 59.031 | 85.782 | 48.93 | 39.028 | 56.747 | 57.269 | 39.883 | 42.077 | 43.679 | 45.664 | 39.848 | 37.134 | 16.259 | 12.753 | 15.251 | 24.096 | 23.337 | 13.027 | 14.891 | 12.274 | 12.542 | 11.209 | 13.009 | 12.727 | 12.804 | 11.799 | 14.436 | 12.713 | 11.802 | 11.753 | 12.471 | 11.753 | 11.748 | 11.317 | 12.995 | 11.129 | 11.112 | 9.353 | 15.166 | 10.336 | 10.372 | 108.97 | 31.489 | 149.51 | 220.007 | 196.02 | 32.139 | 25.965 | 10.846 | 10.766 | 10.538 | 12.029 | 11.441 | 10.515 | 14.134 | 11.349 | 11.752 | 8.693 | 12.286 | 9.771 | 9.247 | 9.247 | 8.31 | 10.864 | 10.153 | 11.167 | 20.26 | 7.919 | 7.596 | 5.938 | 4.834 | 4.461 | 5.57 | 6.109 | 5.572 | 5.132 | 5.051 | 5.362 | 2.011 | 2.234 | 2.758 | 4.332 | 5.12 | 6.088 | 8.085 | 4.317 | 4.929 | 6.04 | 7.054 | 3.522 | 3.442 | 4.518 | 6.5 | 2.7 | 5.7 | 5.5 | 1.2 | 0.6 | 1.2 | 0.6 | 1.1 | 0.9 | 0.7 | 0.4 | 0.7 | 1.1 | 2.1 | 0.3 | 0.5 | 1 | 2.2 | 0.5 | 0.6 | 1.3 | 2.3 | 0.4 |
Total Current Assets
| 373.933 | 362.733 | 419.534 | 491.979 | 409.348 | 406.71 | 509.772 | 658.159 | 541.306 | 413.295 | 443.515 | 437.795 | 352.504 | 304.732 | 348.109 | 380.22 | 311.238 | 312.454 | 368.008 | 2,012.738 | 2,178.893 | 2,117.92 | 143.775 | 147.172 | 149.277 | 189.374 | 124.142 | 131.246 | 138.342 | 138.091 | 122.463 | 128.65 | 141.401 | 132.432 | 122.733 | 128.37 | 168.307 | 175.36 | 164.225 | 152.522 | 207.521 | 201.818 | 213.63 | 171.669 | 211.556 | 221.586 | 212.973 | 260.894 | 230.985 | 147.237 | 243.524 | 320.453 | 335.95 | 178.029 | 156.893 | 145.419 | 149.165 | 119.163 | 110.492 | 121.571 | 124.882 | 122.53 | 114.731 | 121.041 | 129.871 | 119.862 | 110.119 | 115.511 | 128.743 | 119.099 | 108.207 | 134.7 | 108.845 | 105.93 | 125.76 | 89.956 | 93.379 | 82.828 | 86.313 | 90.127 | 103.304 | 92.749 | 83.491 | 83.969 | 100.826 | 73.381 | 72.822 | 70.908 | 75.052 | 64.037 | 67.34 | 69.872 | 70.859 | 70.698 | 65.775 | 70.678 | 65.922 | 64.358 | 59.427 | 59.5 | 55.5 | 59.5 | 53 | 31 | 31.9 | 30.6 | 27.1 | 27.1 | 27.6 | 26.7 | 24.4 | 26 | 26.5 | 27 | 24.7 | 26.9 | 31.2 | 22.7 | 19.1 | 21 | 22.4 | 23 | 20.3 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 12,815.862 | 12,553.92 | 12,291.324 | 12,097.072 | 11,846.565 | 11,590.849 | 11,294.58 | 11,130.946 | 10,875.678 | 10,637.078 | 10,394.684 | 10,251.866 | 9,956.769 | 9,707.363 | 9,569.335 | 9,512.877 | 9,260.46 | 9,050.76 | 8,889.836 | 6,345.79 | 6,209.835 | 6,114.848 | 6,033.428 | 5,930.326 | 5,740.801 | 5,541.973 | 5,460.219 | 5,399.86 | 5,276.474 | 5,159.151 | 5,057.826 | 5,001.615 | 4,901.486 | 4,823.487 | 4,752.881 | 4,688.925 | 4,605.512 | 4,522.287 | 4,433.144 | 4,401.99 | 4,313.815 | 4,233.84 | 4,159.455 | 4,167.293 | 4,090.373 | 4,025.138 | 3,971.162 | 3,936.163 | 3,863.365 | 3,865.256 | 3,657.562 | 3,612.926 | 3,513.158 | 3,555.852 | 3,496.803 | 3,469.258 | 3,397.3 | 3,341.193 | 3,258.308 | 3,227.294 | 3,132.352 | 3,060.481 | 3,026.696 | 2,997.383 | 2,922.516 | 2,872.247 | 2,802.123 | 2,792.794 | 2,705.607 | 2,646.778 | 2,581.746 | 2,505.995 | 2,417.594 | 2,368.906 | 2,312.171 | 2,279.95 | 2,186.192 | 2,134.32 | 2,088.799 | 2,069.812 | 2,019.292 | 2,000.072 | 1,841.725 | 1,824.291 | 1,793.64 | 1,529.091 | 1,504.329 | 1,490.841 | 1,455.096 | 1,426.914 | 1,396.299 | 1,368.115 | 1,325.053 | 1,298.062 | 1,270.253 | 1,251.427 | 1,198.667 | 1,177.066 | 1,146.822 | 1,135.4 | 1,062.8 | 1,046.4 | 1,026.3 | 609.8 | 586.9 | 575.7 | 563.3 | 534.5 | 516.7 | 508.6 | 504.7 | 502.9 | 446.7 | 442.9 | 437.1 | 436.9 | 425.3 | 416.7 | 387.6 | 385.7 | 375.6 | 369.8 | 366.5 |
Goodwill
| 2,340.719 | 2,340.731 | 2,340.733 | 2,340.738 | 2,340.661 | 2,340.755 | 2,340.755 | 2,340.792 | 2,340.792 | 2,340.792 | 2,340.815 | 2,340.815 | 2,340.836 | 2,340.836 | 2,340.905 | 2,324.547 | 2,333.627 | 2,333.535 | 2,351.526 | 63.822 | 52.701 | 52.722 | 53.069 | 52.726 | 53.242 | 42.05 | 42.23 | 42.23 | 42.23 | 42.266 | 42.266 | 42.208 | 41.921 | 42.234 | 42.304 | 33.866 | 33.907 | 33.942 | 33.954 | 31.184 | 30.298 | 27.999 | 27.999 | 28.223 | 27.882 | 28.142 | 28.142 | 28.152 | 38.729 | 38.784 | 26.967 | 26.944 | 28.465 | 40.778 | 41.101 | 40.234 | 41.651 | 43.201 | 43.083 | 43.083 | 42.874 | 40.842 | 40.842 | 41.007 | 37.979 | 36.867 | 36.876 | 0 | 34.642 | 34.493 | 33.453 | 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 | 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
| 3.351 | 3.433 | 3.513 | 3.593 | 3.672 | 4.221 | 4.412 | 4.604 | 4.795 | 5.381 | 5.572 | 5.764 | 5.955 | 6.732 | 6.986 | 7.241 | 7.829 | 8.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2,344.07 | 2,344.164 | 2,344.246 | 2,344.331 | 2,344.333 | 2,344.976 | 2,345.167 | 2,345.396 | 2,345.587 | 2,346.173 | 2,346.387 | 2,346.579 | 2,346.791 | 2,347.568 | 2,347.891 | 2,331.788 | 2,341.456 | 2,342.355 | 2,351.526 | 63.822 | 52.701 | 52.722 | 53.069 | 52.726 | 53.242 | 42.05 | 42.23 | 42.23 | 42.23 | 42.266 | 42.266 | 42.208 | 41.921 | 42.234 | 42.304 | 33.866 | 33.907 | 33.942 | 33.954 | 31.184 | 30.298 | 27.999 | 27.999 | 28.223 | 27.882 | 28.142 | 28.142 | 28.152 | 38.729 | 38.784 | 26.967 | 26.944 | 28.465 | 40.778 | 41.101 | 40.234 | 41.651 | 43.201 | 43.083 | 43.083 | 42.874 | 40.842 | 40.842 | 41.007 | 37.979 | 36.867 | 36.876 | 36.631 | 34.642 | 34.493 | 33.453 | 22.58 | 0 | 0 | 0 | 20.18 | 0 | 0 | 0 | 20.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1.412 | 1.402 | 1.391 | 1.381 | -2,344.333 | -1,459.002 | 1.35 | 1.342 | 1.336 | 1.313 | -1,481.253 | 1.313 | 107.798 | 107.496 | 157.535 | 0 | 1.757 | 5.943 | 5.473 | 5.984 | 6.253 | 7.448 | 6.84 | 6.959 | 6.689 | 7.474 | 7.004 | 6.671 | 7.379 | 6.786 | 6.995 | 7.026 | 8.859 | 7.238 | 7.467 | 7.716 | 41.397 | 42.536 | 42.619 | 43.334 | 44.65 | 46.17 | 47.666 | 48.695 | 45.316 | 46.218 | 42.471 | 38.62 | 35.575 | 295.07 | 273.243 | 88.905 | 100.577 | 263.348 | 266.986 | 135.086 | 42.329 | 81.634 | 84.852 | 84.83 | 38.623 | 24.519 | 28.611 | 0 | -128.47 | -124.297 | -106.704 | 0 | -79.422 | -69.838 | -65.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,788.225 | 1,764.108 | 1,733.947 | 421.456 | 1,486.979 | 1,459.002 | 1,413.661 | 302.405 | 1,304.548 | 1,511.182 | 1,481.253 | 308.441 | 1,352.425 | 1,349.873 | 1,310 | 0 | 1,238.328 | 1,215.898 | 1,192.9 | 890.999 | 909.232 | 876.332 | 855.156 | 788.076 | 839.271 | 808.711 | 786.014 | 713.971 | 1,391.096 | 1,339.583 | 1,301.189 | 1,269.253 | 1,236.516 | 1,190.204 | 1,152.343 | 830.118 | 28.483 | 35.207 | 35.202 | 777.675 | 42.606 | 41.867 | 49.846 | 635.89 | 40.385 | 46.164 | 32.855 | 571.116 | 10.422 | 18.811 | 27.854 | 0 | 0 | 20.764 | 16.116 | 0 | 446.641 | 414.357 | 411.397 | -84.83 | 391.851 | 375.907 | 365.525 | 0 | 341.875 | 326.99 | 307.966 | 0 | 290.945 | 287.104 | 287.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 197.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 241.124 | 225.789 | 263.902 | 1,485.24 | 2,689.901 | 1,759.4 | 253.736 | 1,280.859 | 211.337 | 137.123 | 1,692.437 | 1,312.284 | 120.198 | 116.96 | 89.045 | 1,480.392 | 246.249 | 100.998 | 121.243 | 42.652 | -15.944 | 11.08 | -11.318 | 39.237 | -32.179 | -19.237 | -15.901 | 38.485 | -310.14 | -302.178 | -295.144 | -289.761 | -294.158 | -272.756 | -262.285 | 52.043 | 823.739 | 790.946 | 768.588 | 0.047 | 668.291 | 639.831 | 601.171 | 0.047 | 658.586 | 591.069 | 577.721 | 23.572 | 308.078 | 55.089 | 90.192 | 299.192 | 249.919 | 134.411 | 134.427 | 282.469 | -163.804 | -132.169 | -129.645 | 370.649 | -105.941 | -94.015 | -94.436 | 325.591 | 60.268 | 62.568 | 75.503 | 281.976 | 53.82 | 58.898 | 59.708 | 214.628 | 229.715 | 237.958 | 253.202 | 236.639 | 231.94 | 250.481 | 173.44 | 160.187 | 176.187 | -23.144 | 155.522 | 161.476 | 154.834 | 151.173 | 154.543 | 155.32 | 126.946 | 129.613 | 113.591 | 122.352 | 113.7 | 100.037 | 100.867 | 91.905 | 94.873 | 90.376 | 83.857 | 85.9 | 83.7 | 80.2 | 78 | 60.7 | 56.9 | 56.6 | 57.2 | 56.9 | 55 | 55.4 | 54.8 | 54 | 55.7 | 55.4 | 54.6 | 54.3 | 53.9 | 52.5 | 51.6 | 51.5 | 52.6 | 52.4 | 54.3 |
Total Non-Current Assets
| 17,190.693 | 16,889.383 | 16,634.81 | 16,349.48 | 16,023.445 | 15,695.225 | 15,308.494 | 15,060.948 | 14,738.486 | 14,632.869 | 14,433.508 | 14,220.483 | 13,883.981 | 13,629.26 | 13,473.806 | 13,325.057 | 13,088.25 | 12,715.954 | 12,560.978 | 7,349.247 | 7,162.077 | 7,062.43 | 6,937.175 | 6,817.324 | 6,607.824 | 6,380.971 | 6,279.566 | 6,201.217 | 6,407.039 | 6,245.608 | 6,113.132 | 6,030.341 | 5,894.624 | 5,790.407 | 5,692.71 | 5,612.668 | 5,533.038 | 5,424.918 | 5,313.507 | 5,254.23 | 5,099.66 | 4,989.707 | 4,886.137 | 4,880.148 | 4,862.542 | 4,736.731 | 4,652.351 | 4,597.623 | 4,256.169 | 4,273.01 | 4,075.818 | 4,027.967 | 3,892.119 | 4,015.153 | 3,955.433 | 3,927.047 | 3,764.117 | 3,748.216 | 3,667.995 | 3,641.026 | 3,499.759 | 3,407.734 | 3,367.238 | 3,363.981 | 3,234.168 | 3,174.375 | 3,115.764 | 3,111.401 | 3,005.592 | 2,957.435 | 2,897.31 | 2,743.203 | 2,647.309 | 2,606.864 | 2,565.373 | 2,536.769 | 2,418.132 | 2,384.801 | 2,262.239 | 2,250.121 | 2,195.479 | 2,174.081 | 1,997.247 | 1,985.767 | 1,948.474 | 1,680.264 | 1,658.872 | 1,646.161 | 1,582.042 | 1,556.527 | 1,509.89 | 1,490.467 | 1,438.753 | 1,398.099 | 1,371.12 | 1,343.332 | 1,293.54 | 1,267.442 | 1,230.679 | 1,221.3 | 1,146.5 | 1,126.6 | 1,104.3 | 670.5 | 643.8 | 632.3 | 620.5 | 591.4 | 571.7 | 564 | 559.5 | 556.9 | 502.4 | 498.3 | 491.7 | 491.2 | 479.2 | 469.2 | 439.2 | 437.2 | 428.2 | 422.2 | 420.8 |
Total Assets
| 17,564.626 | 17,252.116 | 17,054.344 | 16,841.459 | 16,432.793 | 16,101.935 | 15,818.266 | 15,719.107 | 15,279.792 | 15,046.164 | 14,877.023 | 14,658.278 | 14,236.485 | 13,933.992 | 13,821.915 | 13,705.277 | 13,399.488 | 13,028.408 | 12,928.986 | 9,361.985 | 9,340.97 | 9,180.35 | 7,080.95 | 6,964.496 | 6,757.101 | 6,570.345 | 6,403.708 | 6,332.463 | 6,545.381 | 6,383.699 | 6,235.595 | 6,158.991 | 6,036.025 | 5,922.839 | 5,815.443 | 5,741.038 | 5,701.345 | 5,600.278 | 5,477.732 | 5,406.752 | 5,307.181 | 5,191.525 | 5,099.767 | 5,051.817 | 5,074.098 | 4,958.317 | 4,865.324 | 4,858.517 | 4,487.154 | 4,420.247 | 4,319.342 | 4,348.42 | 4,228.069 | 4,193.182 | 4,112.326 | 4,072.466 | 3,913.282 | 3,867.379 | 3,778.487 | 3,762.597 | 3,624.641 | 3,530.264 | 3,481.969 | 3,485.022 | 3,364.039 | 3,294.237 | 3,225.883 | 3,226.912 | 3,134.335 | 3,076.534 | 3,005.517 | 2,877.903 | 2,756.154 | 2,712.794 | 2,691.133 | 2,626.725 | 2,511.511 | 2,467.629 | 2,348.552 | 2,340.248 | 2,298.783 | 2,266.83 | 2,080.738 | 2,069.736 | 2,049.3 | 1,753.645 | 1,731.694 | 1,717.069 | 1,657.094 | 1,620.564 | 1,577.23 | 1,560.339 | 1,509.612 | 1,468.797 | 1,436.895 | 1,414.01 | 1,359.462 | 1,331.8 | 1,290.106 | 1,280.8 | 1,202 | 1,186.1 | 1,157.3 | 701.5 | 675.7 | 662.9 | 647.6 | 618.5 | 599.3 | 590.7 | 583.9 | 582.9 | 528.9 | 525.3 | 516.4 | 518.1 | 510.4 | 491.9 | 458.3 | 458.2 | 450.6 | 445.2 | 441.1 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 231.443 | 220.272 | 172.148 | 221.191 | 191.924 | 178.902 | 155.722 | 238.843 | 217.597 | 194.105 | 161.511 | 192.932 | 163.836 | 131.815 | 121.593 | 177.489 | 158.197 | 124.117 | 115.611 | 74.919 | 57.589 | 57.463 | 55.11 | 77.331 | 56.026 | 42.45 | 40.211 | 59.165 | 63.358 | 46.376 | 50.185 | 59.872 | 44.073 | 40.651 | 33.971 | 56.452 | 45.077 | 47.51 | 34.717 | 63.035 | 48.864 | 38.112 | 31.547 | 65.816 | 41.382 | 46.96 | 31.6 | 55.506 | 45.078 | 42.04 | 33.842 | 68.299 | 38.042 | 42.708 | 29.471 | 45.382 | 36.54 | 49.7 | 35.841 | 57.862 | 26.31 | 29.521 | 27.157 | 50.044 | 30.801 | 28.256 | 23.42 | 45.801 | 27.428 | 26.729 | 28.875 | 49.406 | 34.316 | 40.179 | 29.91 | 55.455 | 18.47 | 15.288 | 11.853 | 23.534 | 15.202 | 13.075 | 11.593 | 32.321 | 20.391 | 20.783 | 17.682 | 31.058 | 14.593 | 15.2 | 13.469 | 27.667 | 13.285 | 9.543 | 100.412 | 20.635 | 11.867 | 20.602 | 13.291 | 24.3 | 10.3 | 11.9 | 11.2 | 16.7 | 5.7 | 6.6 | 6.7 | 10.3 | 4 | 4.4 | 5.2 | 9.7 | 3.6 | 5.4 | 6.7 | 9.7 | 2.7 | 2.7 | 2.2 | 5.6 | 1.4 | 1.4 | 0.8 |
Short Term Debt
| 29.218 | -72.52 | 154.747 | 227.538 | 350.451 | 246.792 | 221.183 | 427.856 | 363.161 | 125.634 | 211.489 | 197.146 | 110 | 151.509 | 155.244 | 162.551 | 253.026 | 102.839 | 496.016 | 130.775 | 193.184 | 227.469 | 194.113 | 159.994 | 142.732 | 118.54 | 136.859 | 117.419 | 105.694 | 211.023 | 147.028 | 157.206 | 131.767 | 64.451 | 57.137 | 52.314 | 75.629 | 74.809 | 80.104 | 77.013 | 93.577 | 158.478 | 125.702 | 123.028 | 191.235 | 158.629 | 180.92 | 125.421 | 138.547 | 103.95 | 151.444 | 188.2 | 198.34 | 209.386 | 120.345 | 118.081 | 82.277 | 86.659 | 99.911 | 87.064 | 131.394 | 124.737 | 111.94 | 7.297 | 7.123 | 7.002 | 11.956 | 23.927 | 219.825 | 34.169 | 41.167 | 31.155 | 30.485 | 21.725 | 191.816 | 163.15 | 141.309 | 158.876 | 108.179 | 135.31 | 188.968 | 192.792 | 159.845 | 135.845 | 144.218 | 131.112 | 161.119 | 149.378 | 116.082 | 111.585 | 134.609 | 124.603 | 105.642 | 130.975 | 15.79 | 104.937 | 93.524 | 111.399 | 115.719 | 115.2 | 72.7 | 94.1 | 58.9 | 7.8 | 7.6 | 8.1 | 7.9 | 17.1 | 37.6 | 49.2 | 50.2 | 19.5 | 23.5 | 9 | 21.1 | 21.6 | 8.8 | 16 | 7.9 | 7.8 | 2.4 | 1 | 0.9 |
Tax Payables
| 0 | 29.464 | 36.911 | 40.641 | 29.113 | 26.232 | 29.992 | 34.393 | 33.316 | 34.457 | 37.13 | 37.924 | 37.502 | 15.307 | 38.365 | 37.172 | 28.426 | 30.735 | 41.876 | 22.775 | 17.568 | 17.962 | 22.563 | 22.234 | 19.12 | 17.373 | 22.971 | 23.764 | 21.745 | 18.858 | 24.092 | 25.607 | 18.475 | 19.096 | 21.821 | 21.887 | 27.048 | 25.261 | 31.653 | 31.462 | 11.147 | 8.911 | 13.362 | 15.442 | 20.458 | 16.048 | 22.032 | 28.214 | 32.411 | 20.343 | 22.235 | 16.209 | 14.863 | 10.632 | 15.393 | 16.401 | 17.504 | 18.481 | 26.311 | 18.813 | 15.11 | 11.74 | 17.593 | 15.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 29.464 | -161.21 | -221.191 | -191.924 | -178.902 | 0 | 42.206 | 1,304.548 | 222.508 | 0 | 1.31 | -163.836 | -131.815 | -121.593 | 14.501 | -158.197 | -124.117 | -115.611 | 936.158 | 0 | -57.463 | 90.315 | 845.403 | 0 | -42.45 | 0 | 769.073 | -63.358 | 0 | 0 | -59.872 | 0 | 0 | -33.971 | -56.452 | 0 | -47.51 | -34.717 | -63.035 | -48.864 | -38.112 | 64.956 | -65.816 | 68.3 | 83.567 | -31.6 | -55.506 | 104.027 | -42.04 | -33.842 | 54.295 | -38.042 | -42.708 | 0 | 0 | 0 | -49.7 | -35.841 | 0 | -26.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 422.482 | 422.47 | 303.862 | 308.557 | 325.08 | 313.209 | 240.667 | 39.728 | -1,288.126 | -226.684 | 106.537 | 52.819 | 204.691 | 170.524 | 188.192 | 34.671 | 227.31 | 190.488 | 173.871 | -920.697 | 26.193 | 96.055 | 16.888 | -783.316 | 14.271 | 75.619 | 18.883 | -744.098 | 62.153 | 9.914 | 6.11 | 58.851 | 13.61 | 14.371 | 61.414 | 62.546 | 23.191 | 55.815 | 58.645 | 53.825 | 81.804 | 72.472 | -15.872 | 62.624 | -44.488 | -45.449 | 67.403 | 65.023 | -50.031 | 45.983 | 116.621 | 30.371 | 177.415 | 44.156 | 14.614 | -1.531 | 33.717 | 43.741 | 42.428 | -20.594 | 57.253 | 10.253 | 8.188 | 70.424 | 149.558 | 100.05 | 115.665 | 67.683 | 40.743 | 197.158 | 139.338 | 125.644 | 158.834 | 138.468 | 16.874 | -10.721 | 59.965 | 41.169 | 51.108 | 35.004 | 66.416 | 53.552 | 55.252 | 31.514 | 61.831 | 24.34 | 31.437 | 15.037 | 47.695 | 32.691 | 38.46 | 22.698 | 51.213 | 40.89 | -37.994 | 26.976 | 46.068 | 23.556 | 34.067 | 20 | 28.4 | 24.8 | 32.6 | 3.7 | 14.9 | 10.6 | 13.5 | 7 | 13.1 | 10.1 | 13.5 | 6.1 | 17.3 | 12.4 | 15.4 | 9.2 | 17 | 13.6 | 16.4 | 10.4 | 15.3 | 13.4 | 16.3 |
Total Current Liabilities
| 683.143 | 629.15 | 678.606 | 797.927 | 896.568 | 765.135 | 803.286 | 1,021.869 | 848.093 | 544.125 | 678.178 | 675.063 | 516.029 | 469.155 | 503.394 | 603.873 | 666.959 | 448.179 | 827.374 | 318.849 | 352.123 | 398.949 | 434.099 | 398.977 | 288.175 | 253.982 | 259.135 | 284.488 | 252.95 | 332.547 | 277.6 | 301.536 | 251.998 | 179.22 | 174.343 | 193.199 | 216.022 | 203.395 | 205.119 | 225.335 | 235.392 | 277.973 | 251.242 | 266.91 | 318.269 | 306.715 | 301.955 | 274.164 | 315.11 | 212.316 | 324.142 | 425.673 | 428.66 | 306.882 | 209.294 | 223.715 | 206.578 | 198.581 | 204.491 | 201.007 | 230.067 | 205.772 | 192.035 | 193.171 | 218.283 | 163.564 | 174.461 | 183.212 | 315.424 | 284.785 | 238.255 | 255.611 | 257.951 | 240.551 | 268.51 | 263.339 | 238.214 | 230.621 | 182.993 | 217.382 | 285.788 | 272.494 | 238.283 | 232.001 | 246.831 | 197.018 | 227.92 | 226.531 | 192.963 | 174.676 | 200.007 | 202.635 | 183.425 | 190.951 | 178.62 | 173.183 | 163.326 | 176.159 | 176.368 | 183.8 | 121.7 | 142.7 | 113.9 | 44.9 | 33.9 | 31.9 | 34.8 | 44.7 | 58.7 | 68.1 | 74.1 | 45 | 48 | 32.2 | 49.9 | 50.2 | 31.2 | 35 | 28.7 | 29.4 | 20.5 | 17.2 | 18.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 7,259.321 | 7,041.938 | 6,856.129 | 6,826.085 | 6,456.04 | 6,615.516 | 6,484.516 | 6,371.057 | 6,173.628 | 6,129.472 | 5,871.96 | 5,779.504 | 5,598.714 | 5,648.232 | 5,547.936 | 5,507.744 | 5,152.973 | 5,174.601 | 4,729.034 | 2,943.327 | 2,909.998 | 2,749.204 | 2,474.599 | 2,398.464 | 2,266.46 | 2,181.361 | 2,063.066 | 2,007.753 | 1,952.473 | 1,822.581 | 1,797.511 | 1,737.605 | 1,726.493 | 1,775.874 | 1,744.108 | 1,743.612 | 1,681.114 | 1,660.526 | 1,594.98 | 1,560.655 | 1,560.426 | 1,481.449 | 1,498.04 | 1,468.583 | 1,439.338 | 1,489.842 | 1,464.481 | 1,543.954 | 1,519.694 | 1,569.489 | 1,437.138 | 1,395.457 | 1,402.451 | 1,468.525 | 1,530.092 | 1,531.976 | 1,450.338 | 1,461.606 | 1,393.323 | 1,386.557 | 1,265.404 | 1,227.744 | 1,226.232 | 1,248.104 | 1,211.388 | 1,212.423 | 1,213.64 | 1,215.053 | 1,038.011 | 1,040.069 | 1,048.614 | 951.66 | 917.227 | 907.198 | 916.459 | 878.438 | 854.469 | 844.539 | 811 | 784.461 | 772.225 | 770.505 | 686.312 | 696.666 | 695.811 | 584.118 | 580.841 | 582.91 | 575.667 | 573.487 | 520.144 | 516.52 | 513.636 | 473.309 | 472.015 | 468.769 | 459.475 | 457.335 | 429.232 | 413.8 | 411.5 | 388.7 | 401.5 | 261.8 | 257.5 | 254.4 | 243.4 | 232.5 | 205.4 | 195.4 | 187.8 | 217.5 | 174.9 | 192.7 | 173 | 175.4 | 190 | 174.7 | 154.1 | 152.2 | 152.3 | 157 | 154.2 |
Deferred Revenue Non-Current
| 120.154 | 118.121 | 125.191 | 128.755 | 129.139 | 125.362 | 118.269 | 114.732 | 121.247 | 109.457 | 104.403 | 103.619 | 110.939 | 108.605 | 102.83 | 99.014 | 105.613 | 100.584 | 99.447 | 95.556 | 104.393 | 102.801 | 99.186 | 93.343 | 94.112 | 93.342 | 90.599 | 93.186 | 107.715 | 91.131 | 90.391 | 91.843 | 93.023 | 87.694 | 86.546 | 86.934 | 87.253 | 84.037 | 75.833 | 78.301 | 77.215 | 78.394 | 73.728 | 74.257 | 71.927 | 71.825 | 68.848 | 71.595 | 75.906 | 82.783 | 68.509 | 66.198 | 66.369 | 66.143 | 66.679 | 35.921 | 32.789 | -414.357 | -411.397 | 76.913 | -391.851 | 27.058 | 14.928 | -1,488.588 | 625.42 | -1,468.897 | -1,450.854 | -1,383.248 | -834.45 | 627.729 | -1,196.233 | 623.519 | -1,046.841 | -1,038.965 | -725.528 | 846.587 | -771.815 | 728.178 | -793.122 | -690.66 | -566.501 | -555.924 | 637.949 | 627.976 | 624.776 | -471.809 | -412.428 | -409.338 | -488.389 | -490.324 | -393.018 | -379.557 | -434.94 | -349.755 | -394.691 | -369.343 | -391.505 | -333.275 | -308.809 | -271.3 | -378.4 | -306.8 | -389.3 | -303.9 | -318.2 | -310.5 | -298.3 | -260.8 | -202.1 | -166.5 | -153.9 | -235 | -193.7 | -236.1 | -189 | -183.8 | -237.3 | -206.4 | -202.2 | -193.1 | -213.6 | -220.1 | -220.5 |
Deferred Tax Liabilities Non-Current
| 1,788.225 | 1,764.108 | 1,733.947 | 1,628.324 | 1,486.979 | 1,459.002 | 1,413.661 | 1,345.766 | 1,304.548 | 1,511.182 | 1,481.253 | 1,406.537 | 1,352.425 | 1,349.873 | 1,310 | 1,258.098 | 1,238.328 | 1,215.898 | 1,192.9 | 936.158 | 909.232 | 876.332 | 855.156 | 845.403 | 839.271 | 808.711 | 786.014 | 769.073 | 1,391.096 | 1,339.583 | 1,301.189 | 1,269.253 | 1,236.516 | 1,190.204 | 1,152.343 | 1,118.923 | 1,115.672 | 1,079.678 | 1,041.418 | 1,000.791 | 972.082 | 926.447 | 901.391 | 867.88 | 835.003 | 800.997 | 752.367 | 723.367 | 634.444 | 625.423 | 607.113 | 601.764 | 550.47 | 545.102 | 514.223 | 478.705 | 446.641 | 414.357 | 411.397 | 408.583 | 391.851 | 375.907 | 365.525 | 355.166 | 341.875 | 326.99 | 307.966 | 307.651 | 290.945 | 287.104 | 287.703 | 273.199 | 259.216 | 255.575 | 252.521 | 250.346 | 236.904 | 225.578 | 222.186 | 223.887 | 202.616 | 197.153 | 193.788 | 190.395 | 173.335 | 191.481 | 189.189 | 187.3 | 174.072 | 170.407 | 169.03 | 167.577 | 159.158 | 157.482 | 155.08 | 151.718 | 142.812 | 139.942 | 137.597 | 136.5 | 132.9 | 130.1 | 128 | 91.1 | 87.3 | 85.5 | 84.1 | 83.1 | 79.9 | 78.3 | 76.9 | 75.9 | 73 | 72.2 | 71.6 | 71 | 70.3 | 69.1 | 68.3 | 67.7 | 68.9 | 67.9 | 69.7 |
Other Non-Current Liabilities
| 1,532.849 | 1,566.616 | 1,579.344 | 1,564.185 | 1,541.51 | 1,522.222 | 1,482.592 | 1,488.297 | 1,489.174 | 1,409.896 | 1,486.129 | 1,509.105 | 1,530.516 | 1,521.312 | 1,547.414 | 1,552.671 | 1,599.862 | 1,453.612 | 1,467.068 | 1,187.235 | 1,202.662 | 1,228.29 | 1,225.325 | 1,218.945 | 1,223.345 | 1,228.597 | 1,232.735 | 1,220.342 | 902.882 | 901.327 | 901.677 | 908.686 | 895.795 | 898.684 | 897.396 | 872.44 | 872.603 | 869.715 | 884.088 | 886.287 | 846.706 | 840.881 | 821.132 | 839.144 | 909.524 | 860.619 | 859.208 | 859.545 | 627.075 | 627.553 | 608.994 | 607.511 | 567.311 | 594.393 | 599.346 | 627.323 | 637.371 | 1,077.11 | 1,065.071 | 580.073 | 1,051.262 | 616.06 | 618.224 | -57.341 | -37.924 | -35.258 | -35.376 | -69.728 | -247.253 | -60.898 | -70.042 | -80.561 | -64.801 | -61.904 | -221.726 | -218.605 | -159.779 | -174.164 | -120.032 | -158.844 | -204.17 | -205.867 | -171.438 | -168.166 | -164.609 | -151.895 | -178.801 | -180.436 | -130.675 | -126.785 | -148.078 | -152.27 | -118.927 | -140.518 | -116.202 | -125.572 | -105.391 | -132.001 | -129.01 | -139.5 | -83 | -106 | -70.1 | -24.5 | -13.3 | -14.7 | -14.6 | -27.4 | -41.6 | -53.6 | -55.4 | -29.2 | -27.1 | -14.4 | -27.8 | -31.3 | -11.5 | -18.7 | -10.1 | -13.4 | -3.8 | -2.4 | -1.7 |
Total Non-Current Liabilities
| 10,700.549 | 10,459.732 | 10,294.611 | 10,147.349 | 9,613.668 | 9,722.102 | 9,499.038 | 9,319.852 | 9,088.597 | 9,160.007 | 8,943.745 | 8,798.765 | 8,592.594 | 8,628.022 | 8,508.18 | 8,417.527 | 8,096.776 | 7,944.695 | 7,488.449 | 5,162.276 | 5,126.285 | 4,956.627 | 4,654.266 | 4,556.155 | 4,423.188 | 4,312.011 | 4,172.414 | 4,090.354 | 4,354.166 | 4,154.622 | 4,090.768 | 4,007.387 | 3,951.827 | 3,952.456 | 3,880.393 | 3,821.909 | 3,756.642 | 3,693.956 | 3,596.319 | 3,526.034 | 3,456.429 | 3,327.171 | 3,294.291 | 3,249.864 | 3,255.792 | 3,223.283 | 3,144.904 | 3,198.461 | 2,857.119 | 2,905.248 | 2,721.754 | 2,670.93 | 2,586.601 | 2,674.163 | 2,710.34 | 2,673.925 | 2,567.139 | 2,538.716 | 2,458.394 | 2,452.126 | 2,316.666 | 2,246.769 | 2,224.909 | 57.341 | 2,140.759 | 35.258 | 35.376 | 69.728 | 247.253 | 1,894.004 | 70.042 | 1,767.817 | 64.801 | 61.904 | 221.726 | 1,756.766 | 159.779 | 1,624.131 | 120.032 | 158.844 | 204.17 | 205.867 | 1,346.611 | 1,346.871 | 1,329.313 | 151.895 | 178.801 | 180.436 | 130.675 | 126.785 | 148.078 | 152.27 | 118.927 | 140.518 | 116.202 | 125.572 | 105.391 | 132.001 | 129.01 | 139.5 | 83 | 106 | 70.1 | 24.5 | 13.3 | 14.7 | 14.6 | 27.4 | 41.6 | 53.6 | 55.4 | 29.2 | 27.1 | 14.4 | 27.8 | 31.3 | 11.5 | 18.7 | 10.1 | 13.4 | 3.8 | 2.4 | 1.7 |
Total Liabilities
| 11,383.692 | 11,088.882 | 10,973.217 | 10,945.276 | 10,510.236 | 10,487.237 | 10,302.324 | 10,341.721 | 9,936.69 | 9,704.132 | 9,621.923 | 9,473.828 | 9,108.623 | 9,097.177 | 9,011.574 | 9,021.4 | 8,763.735 | 8,392.874 | 8,315.823 | 5,481.125 | 5,478.408 | 5,355.576 | 5,088.365 | 4,955.132 | 4,711.363 | 4,565.993 | 4,431.549 | 4,374.842 | 4,607.116 | 4,487.169 | 4,368.368 | 4,308.923 | 4,203.825 | 4,131.676 | 4,054.736 | 4,015.108 | 3,972.664 | 3,897.351 | 3,801.438 | 3,751.369 | 3,691.821 | 3,605.144 | 3,545.533 | 3,516.774 | 3,574.061 | 3,529.998 | 3,446.859 | 3,472.625 | 3,172.229 | 3,117.564 | 3,045.896 | 3,096.603 | 3,015.261 | 2,981.045 | 2,919.634 | 2,897.64 | 2,773.717 | 2,737.297 | 2,662.885 | 2,653.133 | 2,546.733 | 2,452.541 | 2,416.944 | 2,424.395 | 2,333.88 | 2,270.027 | 2,243.139 | 2,248.635 | 2,167.474 | 2,130.41 | 2,075.491 | 1,954.459 | 1,867.089 | 1,836.315 | 1,865.33 | 1,813.251 | 1,730.008 | 1,692.917 | 1,588.315 | 1,591.78 | 1,617.577 | 1,589.954 | 1,413.456 | 1,410.706 | 1,411.535 | 1,211.711 | 1,231.799 | 1,223.8 | 1,162.315 | 1,132.918 | 1,098.272 | 1,086.506 | 1,053.405 | 1,015.465 | 994.476 | 981.663 | 948.614 | 953.429 | 920.868 | 911.9 | 837.3 | 831.2 | 808.9 | 466.7 | 444.3 | 437.3 | 426.8 | 423.8 | 407.1 | 404.2 | 400.7 | 402.9 | 356.8 | 358.4 | 355.5 | 361.1 | 356.8 | 342.6 | 313.8 | 314.4 | 308.7 | 307.1 | 306.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.04 | 0.227 | 0.223 | 0 | 0.208 | 0 | 0 | 0.194 | 0.188 | 0 | 0.516 | 0.515 | 0 | 0.585 | 0.581 | 0.576 | 0 | 0 | 0.559 | 0.558 | 0 | 0.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.172 | 0.172 | 0.172 | 0.172 | 0.816 | 0.816 | 0.816 | 1.116 | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 | 1.8 | 1.8 | 1.7 | 1.8 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 138.975 | 138.508 | 138.438 | 138.297 | 138.235 | 133.909 | 133.848 | 133.486 | 132.764 | 132.707 | 128.14 | 128.05 | 127.99 | 124.5 | 124.441 | 124.285 | 124.228 | 124.171 | 124.117 | 111.935 | 109.471 | 109.444 | 90.741 | 90.576 | 90.499 | 90.486 | 90.478 | 90.35 | 90.334 | 90.317 | 90.283 | 90.155 | 90.134 | 90.118 | 90.088 | 89.682 | 89.596 | 89.551 | 89.521 | 89.296 | 89.231 | 89.226 | 89.158 | 88.964 | 88.94 | 71.113 | 70.754 | 70.472 | 70.348 | 70.161 | 69.904 | 69.762 | 69.633 | 69.552 | 69.452 | 69.223 | 69.095 | 68.923 | 68.81 | 68.574 | 68.47 | 68.297 | 68.17 | 68.026 | 67.924 | 67.778 | 67.167 | 67.05 | 66.967 | 66.801 | 66.63 | 66.509 | 66.387 | 66.042 | 65.105 | 64.829 | 48.56 | 48.383 | 48.217 | 48.036 | 46.957 | 46.837 | 46.756 | 46.635 | 37.294 | 35.234 | 35.118 | 35.034 | 34.982 | 34.878 | 34.747 | 34.65 | 27.702 | 27.591 | 27.496 | 27.26 | 21.624 | 20.928 | 20.861 | 20.8 | 20.8 | 20.7 | 20.7 | 14.1 | 14.1 | 14 | 14 | 13.3 | 10 | 9.9 | 9.8 | 9.7 | 172.1 | 166.9 | 160.9 | 2.6 | 153.6 | 149.3 | 144.5 | 2.7 | 141.9 | 138.1 | 134.7 |
Retained Earnings
| 1,943.876 | 1,963.716 | 1,888.521 | 1,706.675 | 1,739.271 | 1,740.682 | 1,649.621 | 1,534.331 | 1,570.652 | 1,577.442 | 1,497.757 | 1,434.201 | 1,385.631 | 1,403.041 | 1,383.857 | 1,261.862 | 1,220.79 | 1,226.622 | 1,209.501 | 1,210.072 | 1,197.6 | 1,159.753 | 1,152.197 | 1,174.245 | 1,217.007 | 1,177.874 | 1,147.828 | 1,132.556 | 1,115.601 | 1,075.856 | 1,048.963 | 1,032.844 | 1,017.261 | 978.124 | 950.158 | 930.061 | 933.144 | 897.261 | 869.203 | 849.952 | 812.412 | 773.717 | 745.161 | 729.272 | 698.689 | 635.21 | 633.151 | 611.303 | 544.802 | 541.739 | 523.3 | 508.334 | 474.358 | 477.574 | 461.433 | 452.47 | 423.621 | 421.09 | 411.095 | 409.402 | 382.744 | 387.406 | 379.866 | 379.778 | 354.112 | 353.854 | 348.007 | 350.364 | 342.11 | 329.225 | 320.751 | 319.113 | 293.401 | 296.433 | 287.893 | 285.132 | 262.994 | 261.323 | 251.575 | 245.115 | 222.812 | 222.097 | 215.37 | 210.915 | 192.935 | 189.556 | 183.859 | 180.047 | 161.113 | 158.212 | 152.493 | 149.682 | 137.379 | 135.667 | 128.614 | 123.911 | 111.766 | 110.589 | 104.412 | 101.5 | 99.3 | 92.4 | 87.3 | 66.4 | 64.7 | 60.4 | 57.4 | 56.1 | 54.9 | 51.7 | 49.8 | 49.3 | 0 | 0 | 0 | 43.3 | 0 | 0 | 0 | 38.5 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | -2,270.344 | -2,201.89 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0.86 | 0.806 | 0.764 | 0.727 | 0.669 | 0.656 | 0.636 | 0.624 | 0.687 | 0.619 | 0.843 | 0.863 | 0.788 | 0.731 | 0.793 | 0.667 | 0.346 | 0.223 | 0.163 | 0.106 | 0.115 | 0.076 | 0.187 | 0.208 | 0.256 | 0.066 | 0.522 | 0.501 | 0.499 | 0.124 | -0.148 | -0.148 | 0.28 | 0.118 | 0.26 | 0.023 | -0.014 | -0.016 | 0.189 | 0 | 0 | 1.315 | 0.412 | 0.199 | 0.194 | -2.756 | -4.192 | -4.558 | -3.632 | -2.366 | -2.44 | -0.446 | -0.505 | -540.984 | 0 | -489.821 | 0.171 | 0.137 | 0.704 | 0.11 | 0.566 | 0.126 | 0.378 | 0.627 | 0.726 | 0.726 | 3.091 | 2.525 | 0.926 | -1.63 | 1.51 | 3.971 | -2 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,098.083 | 8,122.02 | 4,054.168 | 4,051.211 | 4,045.051 | 3,740.107 | 3,732.473 | 3,709.569 | 3,639.686 | 3,631.883 | 3,629.203 | 3,622.199 | 3,614.241 | 5,579.618 | 5,503.933 | 3,297.73 | 3,290.735 | 3,284.741 | 3,279.545 | 2,558.853 | 2,555.491 | 2,555.577 | 749.647 | 744.543 | 738.232 | 735.992 | 733.853 | 733.855 | 731.524 | 729.593 | 727.254 | 726.4 | 724.149 | 722.285 | 719.837 | 705.5 | 705.322 | 715.272 | 716.667 | 715.307 | 712.759 | 722.422 | 719.025 | 716.253 | 711.988 | 721.639 | 714.26 | 703.814 | 699.181 | 690.08 | 679.519 | 672.961 | 668.166 | 663.908 | 660.73 | 652.062 | 646.16 | 639.658 | 635.287 | 630.648 | 626.024 | 619.478 | 614.735 | 610.656 | 605.999 | 600.293 | 565.541 | 558.884 | 554.547 | 547.828 | 540.584 | 535.814 | 530.295 | 516.524 | 475.754 | 465.594 | 470.901 | 466.091 | 460.891 | 455.822 | 951.334 | 406.913 | 894.006 | 400.397 | 406.377 | 316.268 | 280.133 | 277.45 | 297.226 | 292.835 | 289.488 | 286.872 | 287.845 | 285.223 | 282.024 | 275.667 | 277.328 | 243.584 | 238.234 | 246.8 | 239.1 | 237.5 | 236 | 151.1 | 149.4 | 148 | 146.2 | 122.1 | 124.1 | 121.7 | 120.4 | 117.8 | 0 | 0 | 0 | 111.1 | 0 | 0 | 0 | 102.6 | 0 | 0 | 0 |
Total Shareholders Equity
| 6,180.934 | 6,163.234 | 6,081.127 | 5,896.183 | 5,922.557 | 5,614.698 | 5,515.942 | 5,377.386 | 5,343.102 | 5,342.032 | 5,255.1 | 5,184.45 | 5,127.862 | 4,836.815 | 4,810.341 | 4,683.877 | 4,635.753 | 4,635.534 | 4,613.163 | 3,880.86 | 3,862.562 | 3,824.774 | 1,992.585 | 2,009.364 | 2,045.738 | 2,004.352 | 1,972.159 | 1,957.621 | 1,938.265 | 1,896.53 | 1,867.227 | 1,850.068 | 1,832.2 | 1,791.163 | 1,760.707 | 1,725.93 | 1,728.681 | 1,702.927 | 1,676.294 | 1,655.383 | 1,615.36 | 1,586.381 | 1,554.011 | 1,535.043 | 1,499.84 | 1,428.125 | 1,418.465 | 1,385.892 | 1,314.407 | 1,302.683 | 1,273.446 | 1,251.313 | 1,212.808 | 1,212.137 | 1,192.692 | 1,174.254 | 1,139 | 1,130.082 | 1,115.602 | 1,108.904 | 1,077.908 | 1,075.441 | 1,062.794 | 1,058.446 | 1,028.019 | 1,022.114 | 980.715 | 976.298 | 964.939 | 944.266 | 928.164 | 921.63 | 887.327 | 874.807 | 824.194 | 811.923 | 780.089 | 773.357 | 760.237 | 748.468 | 680.119 | 675.847 | 666.311 | 658.118 | 636.915 | 541.934 | 499.392 | 493.269 | 494.263 | 487.119 | 478.171 | 473.046 | 455.412 | 453.332 | 442.419 | 429.524 | 410.848 | 378.371 | 369.238 | 368.9 | 362.1 | 352.3 | 345.8 | 234.8 | 231.4 | 225.6 | 220.8 | 194.7 | 192.2 | 186.5 | 183.2 | 180 | 172.1 | 166.9 | 160.9 | 157 | 153.6 | 149.3 | 144.5 | 143.8 | 141.9 | 138.1 | 134.7 |
Total Equity
| 6,180.934 | 6,163.234 | 6,081.127 | 5,896.183 | 5,922.557 | 5,614.698 | 5,515.942 | 5,377.386 | 5,343.102 | 5,342.032 | 5,255.1 | 5,184.45 | 5,127.862 | 4,836.815 | 4,810.341 | 4,683.877 | 4,635.753 | 4,635.534 | 4,613.163 | 3,880.86 | 3,862.562 | 3,824.774 | 1,992.585 | 2,009.364 | 2,045.738 | 2,004.352 | 1,972.159 | 1,957.621 | 1,938.265 | 1,896.53 | 1,867.227 | 1,850.068 | 1,832.2 | 1,791.163 | 1,760.707 | 1,725.93 | 1,728.681 | 1,702.927 | 1,676.334 | 1,655.423 | 1,615.587 | 1,586.604 | 1,554.234 | 1,535.251 | 1,500.037 | 1,428.319 | 1,418.659 | 1,386.08 | 1,314.925 | 1,303.199 | 1,273.961 | 1,251.817 | 1,213.393 | 1,212.718 | 1,193.268 | 1,174.826 | 1,139.565 | 1,130.641 | 1,116.16 | 1,109.464 | 1,078.46 | 1,077.723 | 1,065.025 | 1,060.627 | 1,030.159 | 1,024.21 | 982.744 | 978.277 | 966.861 | 946.124 | 930.026 | 923.444 | 889.065 | 876.479 | 825.803 | 813.474 | 781.503 | 774.712 | 760.237 | 749.705 | 681.206 | 676.876 | 667.282 | 659.03 | 637.765 | 541.934 | 499.895 | 493.772 | 494.779 | 487.646 | 478.958 | 473.833 | 456.207 | 453.332 | 442.419 | 432.347 | 410.848 | 378.371 | 369.238 | 368.9 | 364.7 | 354.9 | 348.4 | 234.8 | 231.4 | 225.6 | 220.8 | 194.7 | 192.2 | 186.5 | 183.2 | 180 | 172.1 | 166.9 | 160.9 | 157 | 153.6 | 149.3 | 144.5 | 143.8 | 141.9 | 138.1 | 134.7 |
Total Liabilities & Shareholders Equity
| 17,564.626 | 17,252.116 | 17,054.344 | 16,841.459 | 16,432.793 | 16,101.935 | 15,818.266 | 15,719.107 | 15,279.792 | 15,046.164 | 14,877.023 | 14,658.278 | 14,236.485 | 13,933.992 | 13,821.915 | 13,705.277 | 13,399.488 | 13,028.408 | 12,928.986 | 9,361.985 | 9,340.97 | 9,180.35 | 7,080.95 | 6,964.496 | 6,757.101 | 6,570.345 | 6,403.708 | 6,332.463 | 6,545.381 | 6,383.699 | 6,235.595 | 6,158.991 | 6,036.025 | 5,922.839 | 5,815.443 | 5,741.038 | 5,701.345 | 5,600.278 | 5,477.732 | 5,406.752 | 5,307.181 | 5,191.525 | 5,099.767 | 5,051.817 | 5,074.098 | 4,958.317 | 4,865.324 | 4,858.517 | 4,487.154 | 4,420.247 | 4,319.342 | 4,348.42 | 4,228.069 | 4,193.182 | 4,112.326 | 4,072.466 | 3,913.282 | 3,867.379 | 3,778.487 | 3,762.597 | 3,624.641 | 3,530.264 | 3,481.969 | 3,485.022 | 3,364.039 | 3,294.237 | 3,225.883 | 3,226.912 | 3,134.335 | 3,076.534 | 3,005.517 | 2,877.903 | 2,756.154 | 2,712.794 | 2,691.133 | 2,626.725 | 2,511.511 | 2,467.629 | 2,348.552 | 2,340.248 | 2,298.783 | 2,266.83 | 2,080.738 | 2,069.736 | 2,049.3 | 1,753.645 | 1,731.694 | 1,717.069 | 1,657.094 | 1,620.564 | 1,577.23 | 1,560.339 | 1,509.612 | 1,468.797 | 1,436.895 | 1,414.01 | 1,359.462 | 1,331.8 | 1,290.106 | 1,280.8 | 1,202 | 1,186.1 | 1,157.3 | 701.5 | 675.7 | 662.9 | 647.6 | 618.5 | 599.3 | 590.7 | 583.9 | 582.9 | 528.9 | 525.3 | 516.4 | 518.1 | 510.4 | 491.9 | 458.3 | 458.2 | 450.6 | 445.2 | 441.1 |