DENTSPLY SIRONA Inc.
NASDAQ:XRAY
17.26 (USD) • At close November 7, 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 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 | 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
| 279 | 291 | 334 | 309 | 295 | 318 | 365 | 418 | 362 | 374 | 339 | 281 | 332 | 318 | 438 | 1,272 | 1,109.1 | 235.9 | 404.9 | 226.1 | 250.1 | 225.4 | 309.6 | 233.1 | 239.3 | 317.1 | 320.6 | 370 | 268.4 | 363.3 | 383.9 | 330.7 | 311.6 | 323.1 | 284.6 | 236.4 | 96.472 | 100.619 | 151.639 | 97.652 | 66.929 | 55.823 | 74.954 | 50.658 | 57.027 | 56.203 | 80.132 | 56.075 | 53.21 | 67.346 | 77.128 | 81.866 | 671.71 | 575.264 | 540.038 | 534.243 | 340.347 | 405.017 | 450.348 | 333.368 | 251.871 | 226.299 | 203.991 | 54.205 | 113.454 | 90.66 | 169.384 | 141.821 | 69.433 | 104.078 | 65.064 | 331.825 | 475.417 | 412.719 | 434.525 | 398.581 | 365.675 | 436.702 | 506.369 | 407.35 | 344.401 | 287.71 | 163.755 | 91.01 | 81.401 | 46.178 | 25.652 | 23.895 | 17.686 | 19.837 | 33.71 | 11.879 | 16.96 | 15.338 | 15.433 | 8.16 | 6.892 | 7.298 | 7.3 | 9.4 | 10.8 | 9.1 | 8.7 | 10.3 | 6.8 | 5.4 | 9.8 | 7.8 | 7.8 | 7.4 | 5.6 | 4.2 | 5.4 | 3 | 4 | 4.2 | 6.9 | 3.4 | 7.3 | 2.3 | 2.7 | 2.6 | 18 | 4.7 | 1.7 | 0.3 | 0.7 | 2.6 | 5.4 | 6.4 | 9.9 | 0.1 | 0.1 | 0 | 0.1 | 0.2 | 2.1 | 0.1 | 0 | 0.1 | 0 | 2.7 | 2.1 | 0 | 0 |
Short Term Investments
| 0 | 0 | 33 | 0 | 0 | 0 | 24 | 0 | 0 | 2 | 22 | 3 | 0 | 0 | 33 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 28.2 | 0 | 0 | 0 | 54.4 | 0 | 0 | 0 | 39.4 | 0 | 0 | 0 | 14.8 | 0.2 | 153.6 | 0.472 | 57.698 | 1.277 | 0.567 | 1.629 | 15.868 | 2.491 | 0.745 | 2.251 | 2.192 | 2.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0.037 | 0.036 | 0.187 | 0.258 | 190.545 | 309.797 | 254.003 | 146.939 | 118.921 | 110.791 | 32.839 | 0.079 | 128.304 | 0 | 0 | 0.541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 279 | 291 | 334 | 309 | 295 | 318 | 365 | 418 | 362 | 374 | 339 | 281 | 332 | 318 | 438 | 1,272 | 1,109.1 | 235.9 | 404.9 | 226.1 | 250.1 | 225.4 | 309.6 | 233.1 | 239.3 | 317.1 | 320.6 | 370 | 268.4 | 363.3 | 383.9 | 330.7 | 311.6 | 323.1 | 284.6 | 236.4 | 96.472 | 100.619 | 151.639 | 97.652 | 66.929 | 55.823 | 74.954 | 50.658 | 57.027 | 56.203 | 80.132 | 56.075 | 53.21 | 67.346 | 77.128 | 81.866 | 671.71 | 575.264 | 540.038 | 534.243 | 340.347 | 405.017 | 450.385 | 333.405 | 251.907 | 226.486 | 204.249 | 244.75 | 423.251 | 344.663 | 316.323 | 260.742 | 180.224 | 136.917 | 65.143 | 460.129 | 475.417 | 412.719 | 434.525 | 398.581 | 365.675 | 436.702 | 506.369 | 407.35 | 344.401 | 287.71 | 163.755 | 91.01 | 81.401 | 46.178 | 25.652 | 23.895 | 17.686 | 19.837 | 33.71 | 11.879 | 16.96 | 15.338 | 15.433 | 8.16 | 6.892 | 7.298 | 7.3 | 9.4 | 10.8 | 9.1 | 8.7 | 10.3 | 6.8 | 5.4 | 9.8 | 7.8 | 7.8 | 7.4 | 5.6 | 4.2 | 5.4 | 3 | 4 | 4.2 | 6.9 | 3.4 | 7.3 | 2.3 | 2.7 | 2.6 | 18 | 4.7 | 1.7 | 0.3 | 0.7 | 2.6 | 5.4 | 6.4 | 9.9 | 0.1 | 0.1 | 0 | 0.1 | 0.2 | 2.1 | 0.1 | 0 | 0.1 | 0 | 2.7 | 2.1 | 0 | 0 |
Net Receivables
| 591 | 656 | 756 | 649 | 670 | 652 | 685 | 645 | 661 | 707 | 803 | 748 | 678 | 643 | 709 | 628.1 | 500.2 | 709.1 | 782 | 698.4 | 700.1 | 658.5 | 701.9 | 702 | 710.3 | 670.4 | 746.2 | 734.4 | 664.2 | 598.6 | 636 | 672.1 | 637.2 | 625.2 | 399.9 | 429.8 | 447.5 | 409.865 | 426.6 | 476.856 | 503.972 | 496.221 | 472.802 | 502.37 | 499.006 | 468.537 | 442.412 | 467.296 | 462.233 | 461.352 | 427.709 | 475.947 | 404.661 | 385.357 | 344.796 | 366.789 | 351.304 | 355.03 | 348.684 | 356.976 | 357.546 | 327.514 | 319.26 | 345.477 | 371.489 | 356.629 | 307.622 | 326.012 | 322.9 | 311.005 | 290.791 | 296.066 | 299.048 | 275.106 | 254.822 | 259.92 | 264.637 | 251.259 | 238.873 | 241.869 | 245.439 | 248.387 | 241.385 | 242.937 | 243.813 | 228.857 | 221.262 | 208.355 | 221.316 | 205.958 | 191.534 | 146.568 | 136.452 | 136.358 | 133.643 | 126.729 | 131.482 | 124.899 | 127.911 | 132.1 | 134.6 | 133.2 | 134.2 | 127.4 | 128.2 | 120.5 | 114.4 | 111.4 | 107.3 | 102.5 | 102 | 95 | 98.6 | 92 | 93.3 | 89.5 | 94.1 | 84.1 | 78.8 | 79.4 | 80.3 | 79.1 | 69.3 | 69.8 | 65.5 | 22.1 | 22.8 | 19.5 | 17 | 13.6 | 11.7 | 12.3 | 11.3 | 10.9 | 9.3 | 7.2 | 4 | 4 | 3.9 | 4.4 | 3.9 | 3.1 | 2.4 | 1.8 | 1.5 |
Inventory
| 608 | 613 | 624 | 651 | 657 | 659 | 627 | 592 | 581 | 541 | 504 | 532 | 539 | 500 | 466 | 489.1 | 548.9 | 590.5 | 561.7 | 605.1 | 608.3 | 618.2 | 598.9 | 672 | 666.3 | 696.6 | 623.1 | 624.4 | 596.8 | 565.1 | 517.1 | 556.4 | 523.1 | 562.1 | 340.4 | 361.3 | 374.82 | 380.098 | 387.095 | 422.485 | 461.203 | 455.074 | 438.559 | 448.277 | 433.189 | 417.094 | 402.94 | 415.922 | 403.195 | 403.052 | 361.762 | 391.528 | 337.2 | 332.282 | 308.738 | 318.071 | 284.394 | 301.198 | 291.64 | 311.666 | 309.431 | 314.089 | 306.125 | 278.761 | 282.795 | 280.932 | 258.032 | 277.057 | 249.864 | 247.517 | 232.441 | 236.279 | 229.373 | 226.442 | 208.179 | 228.96 | 224.224 | 224.091 | 213.709 | 212.052 | 203.179 | 207.836 | 205.587 | 230.054 | 229.592 | 228.903 | 214.492 | 219.786 | 222.911 | 204.173 | 197.454 | 163.853 | 154.672 | 143.003 | 133.304 | 138.459 | 139.217 | 136.497 | 135.5 | 141.7 | 137.4 | 140.6 | 139.2 | 159.7 | 152.6 | 130.6 | 124.7 | 121.6 | 117.6 | 129.7 | 125.4 | 131.8 | 128.6 | 129.3 | 125.7 | 129.6 | 132.1 | 97.1 | 88.9 | 91.9 | 105.7 | 100.6 | 93.5 | 101.6 | 99.7 | 33.1 | 33.1 | 31.8 | 20 | 15.7 | 15 | 14.9 | 15.5 | 15.6 | 16.7 | 18.1 | 8.1 | 7.5 | 7.9 | 7.4 | 7.4 | 4.7 | 4.9 | 3.9 | 3.2 |
Other Current Assets
| 13 | 11 | 146 | 38 | 41 | 34 | 112 | 44 | 38 | -2 | 106 | -19 | 9 | 7 | 106 | 0 | 8.9 | 56.7 | 130 | 0 | 0 | 0 | 172.8 | 0 | 14.1 | 2.5 | 154 | 4.6 | 6 | 9 | 83.5 | 10.5 | 17.4 | 15.7 | 132.8 | 30.5 | 39.671 | 62.624 | 133.5 | 69.679 | 4.85 | 3.837 | 92.104 | 5.555 | -0.745 | -2.251 | 130.731 | -2.591 | 0 | 0 | 113.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155.234 | 0 | 0 | 0 | 0 | 113.64 | 0 | 0 | 0 | 0 | 28.262 | 0 | 0 | 0 | 0 | 60.043 | 0 | 0 | 61.545 | 0 | 0 | 0 | 43.074 | 38.158 | 41.379 | 38.875 | 44.001 | 41.8 | 43.6 | 40 | 40.4 | 31.9 | 33.9 | 33.5 | 28.1 | 27.8 | 34.1 | 24.7 | 23.7 | 21 | 21.7 | 17.8 | 29.2 | 21.3 | 20.4 | 21.3 | 21.7 | 46.6 | 14.6 | 13.4 | 27.1 | 19.8 | 20.8 | 7.8 | 5.6 | 5.4 | 3.5 | 3.5 | 2.7 | 2.5 | 2.3 | 2.9 | 4.8 | 5.2 | 1.6 | 0.9 | 0.8 | 0.4 | 0.4 | 0.4 | 0.3 | 0.1 | 0.2 |
Total Current Assets
| 1,758 | 1,902 | 1,973 | 1,913 | 1,920 | 1,943 | 1,893 | 1,939 | 1,885 | 1,886 | 1,837 | 1,804 | 1,785 | 1,696 | 1,791 | 2,579.6 | 2,362.9 | 1,805.2 | 1,999.9 | 1,811.3 | 1,828.3 | 1,795.6 | 1,888 | 1,902.8 | 1,892.4 | 2,000.5 | 2,002.5 | 1,972.4 | 1,765.7 | 1,720.6 | 1,882.6 | 1,841.6 | 1,738.4 | 1,805.5 | 1,196.7 | 1,208.1 | 1,270.33 | 1,200.082 | 1,206.97 | 1,257.701 | 1,231.274 | 1,202.323 | 1,143.802 | 1,153.145 | 1,170.033 | 1,160.519 | 1,111.096 | 1,128.978 | 1,105.182 | 1,119.185 | 1,012.903 | 1,089.605 | 1,552.413 | 1,412.068 | 1,315.045 | 1,331.557 | 1,089.242 | 1,178.454 | 1,217.796 | 1,127.103 | 1,032.505 | 984.889 | 949.862 | 972.096 | 1,182.087 | 1,093.331 | 982.022 | 973.936 | 869.745 | 816.401 | 718.191 | 1,137.007 | 1,159.072 | 1,064.126 | 1,030.043 | 986.994 | 947.128 | 1,025.692 | 1,056.409 | 954.958 | 882.595 | 833.644 | 727.452 | 643.814 | 637.295 | 577.852 | 541.001 | 512.079 | 522.163 | 490.081 | 484.243 | 363.739 | 349.955 | 338.935 | 325.454 | 311.506 | 318.97 | 307.569 | 314.7 | 325 | 326.4 | 322.9 | 322.5 | 329.3 | 321.5 | 290 | 277 | 268.6 | 266.8 | 264.3 | 256.7 | 252 | 254.3 | 242.1 | 252.2 | 244.6 | 253.5 | 205.9 | 196.7 | 220.2 | 203.3 | 195.7 | 207.9 | 195.9 | 187.7 | 63.3 | 62.2 | 59.3 | 45.9 | 39.2 | 39.3 | 29.8 | 29.2 | 29.4 | 30.9 | 30.7 | 15.8 | 12.5 | 12.6 | 12.3 | 11.7 | 10.9 | 9.7 | 5.8 | 4.9 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 951 | 953 | 978 | 935 | 963 | 961 | 961 | 915 | 949 | 975 | 966 | 954 | 953 | 926 | 967 | 916.5 | 910.5 | 923.5 | 961.7 | 939.2 | 975.4 | 1,017.8 | 870.6 | 865.7 | 857.6 | 888.2 | 876 | 859.9 | 841 | 807.1 | 799.8 | 822.9 | 794.1 | 816.5 | 558.8 | 555.2 | 568.036 | 556.766 | 588.845 | 606.924 | 639.212 | 642.318 | 637.172 | 628.509 | 605.028 | 608.85 | 614.705 | 602.67 | 587.285 | 604.16 | 591.445 | 569.853 | 442.957 | 432.716 | 423.105 | 423.802 | 399.077 | 420.779 | 439.619 | 445.365 | 429.935 | 416.393 | 432.276 | 386.885 | 405.603 | 402.009 | 371.409 | 351.566 | 333.949 | 331.686 | 329.616 | 320.779 | 321.91 | 309.825 | 316.218 | 376.34 | 378.114 | 396.79 | 407.527 | 381.091 | 376.225 | 374.567 | 376.211 | 359.425 | 348.971 | 329.014 | 313.178 | 294.418 | 286.73 | 266.332 | 240.89 | 195.217 | 185.515 | 185.337 | 181.341 | 171.921 | 177.911 | 177.461 | 180.5 | 180.8 | 174.8 | 167.1 | 159 | 159.3 | 149 | 147.3 | 147.1 | 144.2 | 142.4 | 140.1 | 141.5 | 140.2 | 139.5 | 140 | 140.1 | 137.2 | 142.1 | 95.4 | 91.1 | 90.5 | 98.7 | 95.6 | 94.9 | 96.5 | 95.5 | 22.5 | 21.7 | 18.4 | 12.9 | 12.6 | 12.5 | 12.4 | 18 | 18.2 | 18.2 | 18.5 | 4.6 | 4.7 | 4.7 | 4.9 | 4.9 | 1.8 | 2 | 2.2 | 2.2 |
Goodwill
| 2,389 | 2,400 | 2,438 | 2,374 | 2,703 | 2,701 | 2,688 | 2,584 | 3,858 | 3,944 | 3,976 | 4,000 | 4,033 | 3,952 | 3,986 | 3,282.7 | 3,227.2 | 3,191.8 | 3,396.5 | 3,355.7 | 3,412.7 | 3,399.2 | 3,431.3 | 3,443.6 | 3,457.8 | 4,573.2 | 4,516.2 | 5,074.9 | 5,023.6 | 5,958.2 | 5,952 | 6,056.7 | 5,794.7 | 5,836 | 1,987.6 | 1,984.3 | 1,998.608 | 1,953.271 | 2,089.339 | 2,160.696 | 2,278.798 | 2,286.715 | 2,281.596 | 2,218.136 | 2,158.529 | 2,167.241 | 2,210.953 | 2,207.413 | 2,036.084 | 2,109.451 | 2,190.063 | 2,208.906 | 1,391.289 | 1,350.78 | 1,303.055 | 1,304.938 | 1,208.765 | 1,279.103 | 1,312.596 | 1,308.824 | 1,267.898 | 1,206.008 | 1,277.026 | 1,145.212 | 1,178.627 | 1,181.197 | 1,127.42 | 1,121.81 | 1,020.02 | 998.396 | 995.382 | 969.778 | 975.156 | 945.461 | 933.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 763.27 | 434.256 | 410.432 | 335.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,559 | 1,618 | 1,705 | 1,711 | 1,808 | 1,862 | 1,903 | 1,875 | 2,101 | 2,228 | 2,319 | 2,402 | 2,488 | 2,461 | 2,504 | 2,058.1 | 2,039.6 | 2,045.4 | 2,176.3 | 2,167.7 | 2,295.9 | 2,324.7 | 2,420.3 | 2,488 | 2,546.8 | 2,811.4 | 2,829 | 3,109.2 | 3,059.4 | 2,955.1 | 2,957.6 | 3,135.6 | 3,028.5 | 3,138.1 | 600.7 | 600.4 | 616.669 | 613.457 | 670.84 | 710.112 | 765.105 | 785.997 | 795.323 | 800.47 | 786.667 | 805.646 | 830.642 | 841.751 | 947.747 | 998.538 | 791.1 | 808.038 | 86.77 | 79.468 | 78.743 | 79.701 | 76.998 | 83.515 | 89.086 | 119.344 | 122.696 | 124.958 | 103.718 | 68.466 | 76.347 | 76.695 | 76.167 | 71.518 | 71.425 | 67.513 | 67.648 | 67.826 | 67.983 | 67.707 | 1,001.827 | 1,053.839 | 1,193.854 | 1,223.698 | 1,254.346 | 1,195.828 | 1,186.739 | 1,198.956 | 1,209.739 | 1,189.262 | 1,178.571 | 1,156.934 | 1,134.506 | 1,104.338 | 1,075.679 | 996.39 | 248.89 | 172.081 | 165.094 | 167.157 | 344.753 | 339.04 | 338.714 | 343.7 | 349.4 | 355.5 | 359.9 | 366.2 | 346.1 | 380.8 | 378.2 | 346.6 | 103.5 | 331.2 | 317.6 | 326.5 | 256.2 | 257.1 | 54.8 | 257.4 | 188.4 | 185.1 | 186.1 | 173.6 | 176.3 | 142 | 149.5 | 150.1 | 191.9 | 152.1 | 152.9 | 40.1 | 31.8 | 32 | 32.3 | 38.8 | 26.5 | 26.6 | 26.8 | 27.9 | 27.1 | 27.2 | 3.9 | 5.1 | 4.1 | 4.1 | 4.2 | 0.1 | 0.1 | 0 | 0 |
Goodwill and Intangible Assets
| 3,948 | 4,018 | 4,143 | 4,085 | 4,511 | 4,563 | 4,591 | 4,459 | 5,959 | 6,172 | 6,295 | 6,402 | 6,521 | 6,413 | 6,490 | 5,340.8 | 5,266.8 | 5,237.2 | 5,572.8 | 5,523.4 | 5,708.6 | 5,723.9 | 5,851.6 | 5,931.6 | 6,004.6 | 7,384.6 | 7,345.2 | 8,184.1 | 8,083 | 8,913.3 | 8,909.6 | 9,192.3 | 8,823.2 | 8,974.1 | 2,588.3 | 2,584.7 | 2,615.277 | 2,566.728 | 2,760.179 | 2,870.808 | 3,043.903 | 3,072.712 | 3,076.919 | 3,018.606 | 2,945.196 | 2,972.887 | 3,041.595 | 3,049.164 | 2,983.831 | 3,107.989 | 2,981.163 | 3,016.944 | 1,478.059 | 1,430.248 | 1,381.798 | 1,384.639 | 1,285.763 | 1,362.618 | 1,401.682 | 1,428.168 | 1,390.594 | 1,330.966 | 1,380.744 | 1,213.678 | 1,254.974 | 1,257.892 | 1,203.587 | 1,193.328 | 1,091.445 | 1,065.909 | 1,063.03 | 1,037.604 | 1,043.139 | 1,013.168 | 1,001.827 | 1,053.839 | 1,193.854 | 1,223.698 | 1,254.346 | 1,195.828 | 1,186.739 | 1,198.956 | 1,209.739 | 1,189.262 | 1,178.571 | 1,156.934 | 1,134.506 | 1,104.338 | 1,075.679 | 996.39 | 1,012.16 | 606.337 | 575.526 | 502.838 | 344.753 | 339.04 | 338.714 | 343.7 | 349.4 | 355.5 | 359.9 | 366.2 | 346.1 | 380.8 | 378.2 | 346.6 | 103.5 | 331.2 | 317.6 | 326.5 | 256.2 | 257.1 | 54.8 | 257.4 | 188.4 | 185.1 | 186.1 | 173.6 | 176.3 | 142 | 149.5 | 150.1 | 191.9 | 152.1 | 152.9 | 40.1 | 31.8 | 32 | 32.3 | 38.8 | 26.5 | 26.6 | 26.8 | 27.9 | 27.1 | 27.2 | 3.9 | 5.1 | 4.1 | 4.1 | 4.2 | 0.1 | 0.1 | 0 | 0 |
Long Term Investments
| 12 | 9 | 4 | -249 | -261 | 24 | 25 | 69 | 43 | -389 | 11 | -401 | -415 | -411 | 0 | -423.1 | -439.2 | -464.7 | 0 | -500.7 | -519.8 | -535.1 | 0 | -513.7 | -538 | -641.4 | 0 | -818.2 | -802.4 | -753.2 | 0 | -854.5 | -849.8 | -875.5 | 8.5 | -152.9 | -155.587 | -150.47 | 0.1 | -215.482 | -231.005 | -236.269 | 1.617 | -226.668 | -218.624 | -226.1 | 2.535 | -319.834 | -334.673 | -321.362 | 0 | -242.162 | -81.324 | -79.963 | 0 | -74.238 | -73.779 | -70.166 | 0 | -77.838 | -70.508 | 1.75 | 0 | -63.187 | 0 | 0 | 0 | -51.717 | -56.716 | -44.601 | -285.412 | -43.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 194 | 214 | 213 | 249 | 261 | 271 | 101 | 246 | 409 | 389 | 14 | 401 | 415 | 411 | 0 | 423.1 | 439.2 | 464.7 | 0 | 500.7 | 519.8 | 535.1 | 0 | 513.7 | 538 | 641.4 | 0 | 818.2 | 802.4 | 753.2 | 0 | 854.5 | 849.8 | 875.5 | -8.5 | 152.9 | 155.587 | 150.47 | -0.1 | 215.482 | 231.005 | 236.269 | -1.617 | 226.668 | 218.624 | 226.1 | -2.535 | 319.834 | 334.673 | 321.362 | 0 | 242.162 | 81.324 | 79.963 | 0 | 74.238 | 73.779 | 70.166 | 0 | 77.838 | 70.508 | -1.75 | 0 | 63.187 | 0 | 0 | 0 | 51.717 | 56.716 | 44.601 | 285.412 | 43.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 34 | 27 | 59 | 268 | 256 | -89 | 72 | -106 | -296 | 127 | 97 | 128 | 119 | 102 | 94 | 59 | 64 | 92.5 | 68.5 | 92.9 | 63 | 67.2 | 76.8 | 69.1 | 67.4 | 99.5 | 156.2 | 182.6 | 160.3 | 153 | 64.1 | 95.6 | 95.7 | 86.3 | 59.1 | 54.2 | 43.113 | 61.254 | 94.271 | 148.628 | 157.984 | 172.08 | 220.154 | 209.719 | 154.426 | 159.872 | 204.901 | 196.61 | 194.458 | 183.727 | 169.887 | 157.309 | 183.214 | 162.017 | 138.003 | 55.158 | 23.185 | 24.896 | 28.835 | 66.473 | 45.445 | 28.541 | 67.518 | 88.652 | 150.544 | 161.773 | 118.551 | 96.087 | 93.431 | 80.762 | 70.513 | 71.545 | 42.592 | 55.035 | 59.241 | 48.645 | 53.226 | 50.237 | 79.863 | 86.16 | 89.641 | 108.116 | 132.185 | 139.904 | 139.372 | 125.098 | 98.348 | 85.264 | 86.181 | 63.502 | 60.858 | 53.878 | 51.827 | 48.697 | 15.067 | 22.119 | 15.412 | 14.828 | 15 | 20.9 | 20.2 | 19.6 | 67.7 | 20.1 | 20.6 | 19.3 | 246.8 | 15.5 | 13.3 | 12.8 | 13.3 | 16.6 | 212.3 | 15.3 | 17 | 12.9 | 13.9 | 21.4 | 10.5 | 45.8 | 49.2 | 51.5 | 9.9 | 54.7 | 50.2 | 2.9 | 8.4 | 8.9 | 8.7 | 2.3 | 2.5 | 2.9 | 2.8 | 1.9 | 2.9 | 3 | 2.4 | 1.1 | 2.5 | 2.5 | 2.4 | 1 | 0.8 | 0.7 | 0.4 |
Total Non-Current Assets
| 5,139 | 5,221 | 5,397 | 5,288 | 5,730 | 5,730 | 5,750 | 5,583 | 7,064 | 7,274 | 7,383 | 7,484 | 7,593 | 7,441 | 7,551 | 6,316.3 | 6,241.3 | 6,253.2 | 6,603 | 6,555.5 | 6,747 | 6,808.9 | 6,799 | 6,866.4 | 6,929.6 | 8,372.3 | 8,377.4 | 9,226.6 | 9,084.3 | 9,873.4 | 9,773.5 | 10,110.8 | 9,713 | 9,876.9 | 3,206.2 | 3,194.1 | 3,226.426 | 3,184.748 | 3,443.295 | 3,626.36 | 3,841.099 | 3,887.11 | 3,934.245 | 3,856.834 | 3,704.65 | 3,741.609 | 3,861.201 | 3,848.444 | 3,765.574 | 3,895.876 | 3,742.495 | 3,744.106 | 2,104.23 | 2,024.981 | 1,942.906 | 1,863.599 | 1,708.025 | 1,808.293 | 1,870.136 | 1,940.006 | 1,865.974 | 1,775.9 | 1,880.538 | 1,689.215 | 1,811.121 | 1,821.674 | 1,693.547 | 1,640.981 | 1,518.825 | 1,478.357 | 1,463.159 | 1,429.928 | 1,407.641 | 1,378.028 | 1,377.286 | 1,478.824 | 1,625.194 | 1,670.725 | 1,741.736 | 1,663.079 | 1,652.605 | 1,681.639 | 1,718.135 | 1,688.591 | 1,666.914 | 1,611.046 | 1,546.032 | 1,484.02 | 1,448.59 | 1,326.224 | 1,313.908 | 855.432 | 812.868 | 736.872 | 541.161 | 533.08 | 532.037 | 535.989 | 544.9 | 557.2 | 554.9 | 552.9 | 572.8 | 560.2 | 547.8 | 513.2 | 497.4 | 490.9 | 473.3 | 479.4 | 411 | 413.9 | 406.6 | 412.7 | 345.5 | 335.2 | 342.1 | 290.4 | 277.9 | 278.3 | 297.4 | 297.2 | 296.7 | 303.3 | 298.6 | 65.5 | 61.9 | 59.3 | 53.9 | 53.7 | 41.5 | 41.9 | 47.6 | 48 | 48.2 | 48.7 | 10.9 | 10.9 | 11.3 | 11.5 | 11.5 | 2.9 | 2.9 | 2.9 | 2.6 |
Total Assets
| 6,897 | 7,123 | 7,370 | 7,201 | 7,650 | 7,673 | 7,643 | 7,522 | 8,948 | 9,160 | 9,220 | 9,288 | 9,378 | 9,137 | 9,342 | 8,895.9 | 8,604.2 | 8,058.4 | 8,602.9 | 8,366.8 | 8,575.3 | 8,604.5 | 8,687 | 8,769.2 | 8,822 | 10,372.8 | 10,379.9 | 11,199 | 10,850 | 11,594 | 11,656.1 | 11,952.4 | 11,451.4 | 11,682.4 | 4,402.9 | 4,402.2 | 4,496.756 | 4,384.83 | 4,650.265 | 4,884.061 | 5,072.373 | 5,089.433 | 5,078.047 | 5,009.979 | 4,874.683 | 4,902.128 | 4,972.297 | 4,977.422 | 4,870.756 | 5,015.061 | 4,755.398 | 4,833.711 | 3,656.643 | 3,437.049 | 3,257.951 | 3,195.156 | 2,797.267 | 2,986.747 | 3,087.932 | 3,067.109 | 2,898.479 | 2,760.789 | 2,830.4 | 2,661.311 | 2,993.208 | 2,915.005 | 2,675.569 | 2,614.917 | 2,388.57 | 2,294.758 | 2,181.35 | 2,566.935 | 2,566.713 | 2,442.154 | 2,407.329 | 2,465.818 | 2,572.322 | 2,696.417 | 2,798.145 | 2,618.037 | 2,535.2 | 2,515.283 | 2,445.587 | 2,332.405 | 2,304.209 | 2,188.898 | 2,087.033 | 1,996.099 | 1,970.753 | 1,816.305 | 1,798.151 | 1,219.171 | 1,162.823 | 1,075.807 | 866.615 | 844.586 | 851.007 | 843.558 | 859.6 | 882.2 | 881.3 | 875.8 | 895.3 | 889.5 | 869.3 | 803.2 | 774.4 | 759.5 | 740.1 | 743.7 | 667.7 | 665.9 | 660.9 | 654.8 | 597.7 | 579.8 | 595.6 | 496.3 | 474.6 | 498.5 | 500.7 | 492.9 | 504.6 | 499.2 | 486.3 | 128.8 | 124.1 | 118.6 | 99.8 | 92.9 | 80.8 | 71.7 | 76.8 | 77.4 | 79.1 | 79.4 | 26.7 | 23.4 | 23.9 | 23.8 | 23.2 | 13.8 | 12.6 | 8.7 | 7.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 287 | 279 | 305 | 262 | 265 | 267 | 279 | 271 | 289 | 277 | 262 | 276 | 281 | 283 | 302 | 242.8 | 214.1 | 271.1 | 308 | 246.3 | 248.1 | 269 | 283.9 | 287.8 | 292.4 | 286.8 | 284.4 | 249 | 245.6 | 258.4 | 223 | 224 | 227.1 | 287.4 | 133.6 | 137.5 | 132.966 | 134.09 | 132.6 | 128.233 | 143.562 | 141.591 | 132.789 | 136.945 | 147.455 | 148.715 | 165.29 | 137.669 | 145.85 | 163.419 | 149.117 | 133.2 | 113.87 | 111.943 | 114.479 | 100.663 | 106.864 | 108.118 | 100.847 | 98.125 | 93.42 | 98.313 | 104.329 | 90.782 | 94.413 | 93.642 | 82.321 | 87.154 | 87.031 | 85.031 | 79.951 | 74.62 | 76.665 | 88.408 | 82.317 | 78.829 | 87.847 | 105.005 | 91.576 | 73.953 | 84.719 | 78.276 | 86.338 | 81.312 | 79.512 | 77.059 | 66.625 | 62.122 | 65.292 | 62.593 | 69.904 | 47.515 | 45.063 | 47.332 | 45.764 | 38.015 | 38.956 | 37.203 | 44.609 | 34.8 | 35.7 | 36.2 | 42.7 | 40.1 | 42.6 | 35.9 | 38.9 | 101.3 | 94.8 | 93.6 | 33.7 | 81.1 | 79.1 | 73.3 | 31.8 | 71.5 | 68.2 | 63.4 | 25.5 | 62.6 | 66.5 | 68.8 | 30.2 | 80.3 | 78.9 | 19.1 | 17.5 | 19.7 | 13.8 | 7.9 | 6.1 | 6.7 | 6.6 | 7.3 | 5.2 | 6 | 2.7 | 2.3 | 2.2 | 2.3 | 2.2 | 0 | 0 | 0 | 0 |
Short Term Debt
| 362 | 343 | 378 | 187 | 261 | 316 | 118 | 246 | 220 | 347 | 182 | 151 | 305 | 328 | 299 | 296.1 | 0.3 | 33 | 2.3 | 11.7 | 56.3 | 20.7 | 92.4 | 154.8 | 218.1 | 22.6 | 30.1 | 21.4 | 21.6 | 22.7 | 21.1 | 16.4 | 9.8 | 10.9 | 12.1 | 453.2 | 119.704 | 247.631 | 112.831 | 115.253 | 301.294 | 403.145 | 309.862 | 270.948 | 417.065 | 315.438 | 298.963 | 411.84 | 241.801 | 288.037 | 276.701 | 45.573 | 8.5 | 11.453 | 7.754 | 7.29 | 11.927 | 18.946 | 82.174 | 240.366 | 273.906 | 25.617 | 25.795 | 2.828 | 4.854 | 5.823 | 1.244 | 7.02 | 5.104 | 9.759 | 2.995 | 443.113 | 388.717 | 477.787 | 412.212 | 66.276 | 69.285 | 69.738 | 72.879 | 22.478 | 23.322 | 22.763 | 21.973 | 22.697 | 5.365 | 4.421 | 4.55 | 7.694 | 9.852 | 10.664 | 7.634 | 1.049 | 1.48 | 1.296 | 0.794 | 13.301 | 20.569 | 18.163 | 20.2 | 23.8 | 35.1 | 35 | 16.3 | 30.6 | 37.3 | 25.9 | 24 | 28.4 | 25.4 | 31.1 | 26.7 | 18.6 | 14.6 | 10.3 | 7.6 | 12.9 | 24.1 | 30.4 | 9.1 | 21.8 | 20.9 | 23.5 | 28.8 | 45.4 | 47 | 4.8 | 4.7 | 4.4 | 0 | 4.4 | 0.2 | 2.4 | 4.3 | 9.1 | 2.4 | 1.6 | 0 | 0 | 0 | 0 | 0 | 1.6 | 1.8 | 0 | 0 |
Tax Payables
| 24 | 27 | 49 | 37 | 17 | 43 | 46 | 68 | 44 | 53 | 57 | 58 | 44 | 44 | 60 | 75.2 | 61.7 | 64.5 | 56.1 | 69.9 | 52 | 69.8 | 58.1 | 69 | 31.9 | 54.3 | 61.5 | 39.7 | 31.4 | 42.1 | 70.6 | 47 | 19.5 | 55.7 | 25.1 | 33.6 | 64.023 | 40.072 | 28.948 | 47.567 | 38.604 | 23.829 | 14.446 | 33.923 | 17.947 | 14.615 | 39.191 | 18.206 | 12.646 | 19.182 | 9.054 | 10.775 | 24.44 | 23.643 | 13.113 | 19.335 | 11.38 | 3.481 | 12.366 | 34.896 | 15.737 | 31.119 | 36.178 | 31.325 | 0 | 0 | 39.441 | 34.407 | 27.397 | 17.685 | -43.418 | 76.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 105 | 102 | 91 | 37 | 111 | 93 | 84 | 74 | 72 | 64 | 51 | 59 | 0 | 44 | 41 | 0 | 0 | 0 | 29.2 | 0 | 0 | 0 | 29.3 | 0 | 0 | 0 | 8.9 | 0 | 0 | 0 | 14.1 | 0 | 0 | 0 | 2.2 | 0 | 0 | 0 | 3.482 | 0 | 0 | 0 | 4.922 | 0 | 0 | 0 | 5.514 | 0 | 0 | 0 | 249.822 | 0 | 0 | 0 | 72.489 | 0 | 0 | 0 | 72.524 | 0 | 0 | 0 | 69.049 | 213.112 | 195.043 | 167.655 | 60.547 | 193.837 | 171.543 | 152.505 | 53.7 | 169.532 | 163.845 | 143.595 | 159.846 | 161.131 | 154.802 | 153.129 | 179.765 | 163.595 | 150.098 | 158.117 | 172.684 | 171.996 | 174.47 | 175.002 | 190.783 | 192.582 | 179.442 | 163.863 | 194.357 | 113.719 | 101.22 | 96.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 569 | 0 | 409 | 0 | 0 | 0 | 401 | 0 | 0 | 0 | 430 | 47 | 0 | 0 | 204 | 0 | 0 | 0 | 144.7 | 41.6 | 39.7 | 41.9 | 339.1 | 0 | 0 | 0 | 353.3 | 0 | 0 | 0 | 126.4 | 0 | 47.5 | 78 | 80.1 | 43.2 | 47.407 | 16.875 | 153.3 | 13.522 | 17.253 | 19.484 | 56.12 | 14.309 | 0 | 0 | 144.195 | 0 | 0 | 0 | 18.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.325 | 31.251 | 29.92 | 0 | 34.407 | 27.397 | 17.685 | 47.292 | 76.097 | 86.949 | 68.477 | 86.859 | 57.652 | 61.475 | 65.546 | 60.387 | 55.518 | 46.821 | 63.546 | 56.689 | 131.699 | 120.23 | 114.389 | 103.787 | 111.728 | 106.089 | 96.432 | 86.622 | 46.782 | 36.015 | 40.462 | 121.58 | 129.638 | 121.068 | 121.336 | 115.598 | 129.7 | 126.2 | 125.6 | 135.4 | 128.6 | 120.2 | 107.6 | 106.4 | 30.9 | 29 | 33.3 | 82.8 | 30.8 | 33.1 | 36.4 | 84.3 | 15.6 | 20.3 | 22.8 | 62.3 | 21.9 | 19.2 | 11.6 | 54.1 | 14.4 | 13 | 15 | 15.1 | 15.8 | 11.3 | 8.2 | 5.3 | 5.7 | 5.1 | 4.9 | 5.9 | 7 | 1.8 | 1.8 | 2.1 | 2.2 | 2.3 | 0.9 | 1 | 2.3 | 2.1 |
Total Current Liabilities
| 1,323 | 1,330 | 1,425 | 1,218 | 1,271 | 1,374 | 1,170 | 1,296 | 1,241 | 1,303 | 1,186 | 1,126 | 1,251 | 1,212 | 1,317 | 1,178.2 | 763 | 891.5 | 995.5 | 868.9 | 880.8 | 870.6 | 1,013.3 | 1,080.1 | 1,117.7 | 895.4 | 946.6 | 848.4 | 753.7 | 747.5 | 771 | 770.2 | 722.5 | 854.2 | 476 | 933.4 | 612.973 | 661.833 | 653.592 | 734.569 | 896.309 | 967.446 | 796.405 | 777.561 | 890.615 | 826.165 | 927.78 | 940.72 | 748.203 | 794.483 | 724.073 | 512.689 | 430.426 | 362.011 | 360.091 | 351.912 | 322.374 | 327.435 | 444.556 | 603.652 | 590.493 | 343.707 | 359.962 | 338.047 | 325.561 | 297.04 | 312.411 | 322.418 | 291.075 | 264.98 | 311.433 | 763.362 | 716.176 | 778.267 | 741.234 | 363.888 | 373.409 | 393.418 | 404.607 | 315.544 | 304.96 | 322.702 | 337.684 | 407.704 | 379.577 | 370.871 | 365.745 | 374.126 | 360.675 | 333.552 | 358.517 | 209.065 | 183.778 | 185.421 | 168.138 | 180.954 | 180.593 | 176.702 | 176.2 | 188.3 | 197 | 196.8 | 194.4 | 199.3 | 200.1 | 169.4 | 169.3 | 160.6 | 149.2 | 158 | 143.2 | 130.5 | 126.8 | 120 | 123.7 | 100 | 112.6 | 116.6 | 96.9 | 106.3 | 106.6 | 103.9 | 113.1 | 140.1 | 138.9 | 38.9 | 37.3 | 39.9 | 25.1 | 20.5 | 11.6 | 14.8 | 16 | 21.3 | 13.5 | 14.6 | 4.5 | 4.1 | 4.3 | 4.5 | 4.5 | 2.5 | 2.8 | 2.3 | 2.1 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,737 | 1,747 | 1,796 | 1,936 | 1,985 | 1,986 | 1,975 | 1,891 | 1,966 | 2,029 | 2,058 | 2,064 | 2,085 | 2,048 | 2,108 | 2,035.4 | 2,283.7 | 1,529.5 | 1,552.6 | 1,522.4 | 1,560.6 | 1,670.6 | 1,564.9 | 1,574.8 | 1,586.6 | 1,645.5 | 1,611.6 | 1,600.7 | 1,587.3 | 1,528.1 | 1,511.1 | 1,569.8 | 1,171.8 | 1,169.1 | 1,141 | 701.9 | 1,077.779 | 1,078.823 | 1,152.882 | 1,165.566 | 1,065.881 | 1,065.463 | 1,166.178 | 1,164.794 | 1,123.792 | 1,207.722 | 1,222.035 | 1,237.244 | 1,482.783 | 1,481.217 | 1,490.01 | 1,793.979 | 654.873 | 652.29 | 604.015 | 592.376 | 462.976 | 457.565 | 387.151 | 154.842 | 145.949 | 460.842 | 423.679 | 401.685 | 576.649 | 586.811 | 482.063 | 495.668 | 397.124 | 413.355 | 367.161 | 329.202 | 413.307 | 186.861 | 270.104 | 684.601 | 658.077 | 700.9 | 779.94 | 781.96 | 771.345 | 787.467 | 790.202 | 783.392 | 824.971 | 797.627 | 769.823 | 772.959 | 786.179 | 726.129 | 723.524 | 343.153 | 340.116 | 272.33 | 109.5 | 112.906 | 121.234 | 134.162 | 145.3 | 170.4 | 186.1 | 197.6 | 217.5 | 178.6 | 171.7 | 119 | 105.5 | 115.5 | 121.9 | 131.2 | 75.1 | 96 | 105.7 | 121.1 | 68.7 | 90.1 | 93.9 | 31.1 | 12.8 | 49.4 | 65 | 79.3 | 95.4 | 177.1 | 183.3 | 7.9 | 12.8 | 10 | 10.1 | 10.1 | 10.1 | 21.7 | 25.8 | 22 | 37.6 | 37.3 | 0 | 5.7 | 6.6 | 7 | 7 | 0 | 0 | 3.6 | 3.8 |
Deferred Revenue Non-Current
| 63 | 59 | 57 | 54 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 194 | 214 | 226 | 249 | 261 | 271 | 287 | 246 | 409 | 406 | 408 | 413 | 415 | 411 | 393 | 423.1 | 439.2 | 464.7 | 479.6 | 500.7 | 519.8 | 535.1 | 552.8 | 513.7 | 538 | 641.4 | 718 | 818.2 | 802.4 | 753.2 | 848.6 | 854.5 | 849.8 | 875.5 | 160.3 | 152.9 | 155.587 | 150.47 | 165.551 | 215.482 | 231.005 | 236.269 | 238.394 | 226.668 | 218.624 | 226.1 | 232.641 | 319.834 | 334.673 | 321.362 | 249.822 | 242.162 | 81.324 | 79.963 | 72.489 | 74.238 | 73.779 | 70.166 | 72.524 | 77.838 | 70.508 | 59.031 | 69.049 | 63.187 | 69.727 | 68 | 60.547 | 51.717 | 56.716 | 44.601 | 53.192 | 43.972 | 37.124 | 43.757 | 42.912 | 55.794 | 64.381 | 56.338 | 58.196 | 66.993 | 67.184 | 47.792 | 51.241 | 14.63 | 27.038 | 30.707 | 27.039 | 21.469 | 12.62 | 33.172 | 32.526 | 22.817 | 25.257 | 30.871 | 16.82 | 19.181 | 20.013 | 20.789 | 20.2 | 15.7 | 15.4 | 17.7 | 18.8 | 30.2 | 28.7 | 26.7 | 27.6 | 27.3 | 29.2 | 28.3 | 30 | 33.2 | 34.6 | 34.9 | 38.9 | 41.9 | 46.6 | 0 | 24.7 | 0 | 0 | 0 | 22.7 | 0 | 0 | 4.4 | 1.8 | 1.9 | 1.8 | 1.9 | 1.6 | 1.6 | 2.7 | 2.7 | 2.5 | 2.8 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0 | 0 |
Other Non-Current Liabilities
| 516 | 515 | 572 | 373 | 396 | 404 | 399 | 475 | 494 | 516 | 525 | 560 | 550 | 536 | 554 | 496.9 | 472.9 | 482.5 | 480.3 | 415.7 | 431.2 | 418.7 | 423 | 446.3 | 439.6 | 485.3 | 462.4 | 441.9 | 432.4 | 401.6 | 399.5 | 400.8 | 391.7 | 398.2 | 286.2 | 332.5 | 334.128 | 319.452 | 356.042 | 272.2 | 294.404 | 295.657 | 299.096 | 361.938 | 353.556 | 372.747 | 340.398 | 318.757 | 316.098 | 371.024 | 407.342 | 394.467 | 408.787 | 360.286 | 311.444 | 300.074 | 196.728 | 248.963 | 276.743 | 328.326 | 287.407 | 217.612 | 389.988 | 271.618 | 411.744 | 442.909 | 304.146 | 291.199 | 244.92 | 233.558 | 175.507 | 144.542 | 149.496 | 123.61 | 111.311 | 105.126 | 108.145 | 111.356 | 110.829 | 140.726 | 134.943 | 143.394 | 143.973 | 91.717 | 93.321 | 91.845 | 87.239 | 71.995 | 76.387 | 83.74 | 73.628 | 48.355 | 46.642 | 46.248 | 47.226 | 44.23 | 45.896 | 44.928 | 46.5 | 49.6 | 46.8 | 45.2 | 48.1 | 47.8 | 49.3 | 43.6 | 44.1 | 45.9 | 46.1 | 45.8 | 49.5 | 52 | 51.5 | 47.8 | 47.1 | 44.8 | 45.8 | 69.8 | 40.9 | 61.6 | 61.2 | 59.1 | 37 | 60.8 | 59 | 4.1 | 3.8 | 4.2 | 4 | 3.9 | 2.8 | 2.8 | 2.8 | 2.7 | 2.8 | 2.7 | 0 | -0.1 | 0 | -0.1 | -0.1 | 0 | 0.4 | 0.4 | 0.2 |
Total Non-Current Liabilities
| 2,510 | 2,535 | 2,651 | 2,612 | 2,677 | 2,661 | 2,661 | 2,612 | 2,869 | 2,951 | 2,991 | 3,037 | 3,050 | 2,995 | 3,055 | 2,955.4 | 3,195.8 | 2,476.7 | 2,512.5 | 2,438.8 | 2,511.6 | 2,624.4 | 2,540.7 | 2,534.8 | 2,564.2 | 2,772.2 | 2,792 | 2,860.8 | 2,822.1 | 2,682.9 | 2,759.2 | 2,825.1 | 2,413.3 | 2,442.8 | 1,587.5 | 1,187.3 | 1,567.494 | 1,548.745 | 1,674.475 | 1,653.248 | 1,591.29 | 1,597.389 | 1,703.668 | 1,753.4 | 1,695.972 | 1,806.569 | 1,795.074 | 1,875.835 | 2,133.554 | 2,173.603 | 2,147.174 | 2,430.608 | 1,144.984 | 1,092.539 | 987.948 | 966.688 | 733.483 | 776.694 | 736.418 | 561.006 | 503.864 | 737.485 | 882.716 | 736.49 | 1,058.12 | 1,097.72 | 846.756 | 838.584 | 698.76 | 691.514 | 595.86 | 517.716 | 599.927 | 354.228 | 424.327 | 845.521 | 830.603 | 868.594 | 948.965 | 989.679 | 973.472 | 978.653 | 985.416 | 889.739 | 945.33 | 920.179 | 884.101 | 866.423 | 875.186 | 843.041 | 829.678 | 414.325 | 412.015 | 349.449 | 173.546 | 176.317 | 187.143 | 199.879 | 212 | 235.7 | 248.3 | 260.5 | 284.4 | 256.6 | 249.7 | 189.3 | 177.2 | 188.7 | 197.2 | 205.3 | 154.6 | 181.2 | 191.8 | 203.8 | 154.7 | 176.8 | 186.3 | 100.9 | 78.4 | 111 | 126.2 | 138.4 | 155.1 | 237.9 | 242.3 | 16.4 | 18.4 | 16.1 | 15.9 | 15.9 | 14.5 | 26.1 | 31.3 | 27.4 | 42.9 | 42.8 | 0.9 | 6.4 | 7.4 | 7.7 | 7.7 | 0.8 | 1.1 | 4 | 4 |
Total Liabilities
| 3,833 | 3,865 | 4,076 | 3,830 | 3,948 | 4,035 | 3,831 | 3,908 | 4,110 | 4,254 | 4,177 | 4,163 | 4,301 | 4,207 | 4,372 | 4,133.6 | 3,958.8 | 3,368.2 | 3,508 | 3,307.7 | 3,392.4 | 3,495 | 3,554 | 3,614.9 | 3,681.9 | 3,667.6 | 3,738.6 | 3,709.2 | 3,575.8 | 3,430.4 | 3,530.2 | 3,595.3 | 3,135.8 | 3,297 | 2,063.5 | 2,120.7 | 2,180.467 | 2,210.578 | 2,328.067 | 2,387.817 | 2,487.599 | 2,564.835 | 2,500.073 | 2,530.961 | 2,586.587 | 2,632.734 | 2,722.854 | 2,816.555 | 2,881.757 | 2,968.086 | 2,871.247 | 2,943.297 | 1,575.41 | 1,454.55 | 1,348.039 | 1,318.6 | 1,055.857 | 1,104.129 | 1,180.974 | 1,164.658 | 1,094.357 | 1,081.192 | 1,242.678 | 1,074.537 | 1,383.681 | 1,394.76 | 1,159.167 | 1,161.002 | 989.835 | 956.494 | 907.293 | 1,281.078 | 1,316.103 | 1,132.495 | 1,165.561 | 1,209.409 | 1,204.012 | 1,262.012 | 1,353.572 | 1,305.223 | 1,278.432 | 1,301.355 | 1,323.1 | 1,297.443 | 1,324.907 | 1,291.05 | 1,249.846 | 1,240.549 | 1,235.861 | 1,176.593 | 1,188.195 | 623.39 | 595.793 | 534.87 | 341.684 | 357.271 | 367.736 | 376.581 | 388.2 | 424 | 445.3 | 457.3 | 478.8 | 455.9 | 449.8 | 358.7 | 346.5 | 349.3 | 346.4 | 363.3 | 297.8 | 311.7 | 318.6 | 323.8 | 278.4 | 276.8 | 298.9 | 217.5 | 175.3 | 217.3 | 232.8 | 242.3 | 268.2 | 378 | 381.2 | 55.3 | 55.7 | 56 | 41 | 36.4 | 26.1 | 40.9 | 47.3 | 48.7 | 56.4 | 57.4 | 5.4 | 10.5 | 11.7 | 12.2 | 12.2 | 3.3 | 3.9 | 6.3 | 6.1 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 522 | 0 | 0 | 487 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 3 | 0 | 0 | 2.7 | 2.4 | 0 | 0 | 0 | 0 | 0 | 12.9 | 0 | 13.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 1.6 | 1.6 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 1.628 | 0.814 | 0.814 | 0.814 | 0.814 | 0.814 | 0.814 | 0.814 | 0.814 | 0.814 | 0.814 | 0.814 | 0.814 | 0.814 | 0.814 | 0.814 | 0.814 | 0.814 | 0.814 | 0.814 | 0.814 | 0.814 | 0.543 | 0.543 | 0.543 | 0.543 | 0.543 | 0.543 | 0.543 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 152 | 190 | 205 | 167 | 463 | 407 | 456 | 498 | 1,602 | 1,556 | 1,560 | 1,481 | 1,402 | 1,328 | 1,233 | 1,156.2 | 1,124.7 | 1,242.2 | 1,404.2 | 1,324.3 | 1,261.8 | 1,245 | 1,225.9 | 1,243.6 | 1,216.2 | 2,375.9 | 2,316.2 | 2,986 | 2,915.6 | 3,986.4 | 3,948 | 3,859 | 3,784.7 | 3,697.5 | 3,591 | 3,542.7 | 3,468.364 | 3,434.484 | 3,380.748 | 3,305.448 | 3,239.641 | 3,159.123 | 3,095.721 | 3,030.252 | 2,959.391 | 2,881.126 | 2,818.461 | 2,699.546 | 2,654.044 | 2,581.134 | 2,535.709 | 2,502.945 | 2,449.463 | 2,382.336 | 2,320.35 | 2,258.531 | 2,202.13 | 2,137.952 | 2,083.459 | 2,016.007 | 1,955.977 | 1,893.242 | 1,838.958 | 1,775.41 | 1,716.083 | 1,644.149 | 1,582.683 | 1,519.461 | 1,460.526 | 1,400.478 | 1,353.156 | 1,294.281 | 1,250.222 | 1,196.318 | 1,151.856 | 1,158.097 | 1,223.593 | 1,170.479 | 1,126.262 | 1,061.497 | 1,019.033 | 974.211 | 889.601 | 843.378 | 806.216 | 765.627 | 730.971 | 692.308 | 660.142 | 626.92 | 597.414 | 567.136 | 544.783 | 520.94 | 490.167 | 462.853 | 442.74 | 421.349 | 402.4 | 377.2 | 359.5 | 341.3 | 324.7 | 330.1 | 315.1 | 317.3 | 301.1 | 280.3 | 267.1 | 251.7 | 237.3 | 219.2 | 207.5 | 192 | 179.2 | 163.2 | 155.7 | 144.5 | 133.5 | 113.9 | 102.1 | 88.1 | 75.7 | 76.1 | 65.1 | 28.6 | 23.8 | 19.6 | 16.1 | 14 | 12.2 | 10.7 | 9.5 | 8.7 | 7.9 | 7.2 | 6.5 | 5.8 | 5.2 | 4.5 | 3.9 | 3.4 | 1.6 | 0.3 | -0.4 |
Accumulated Other Comprehensive Income/Loss
| -677 | -666 | -636 | -657 | -620 | -614 | -628 | -844 | -719 | -629 | -592 | -567 | -511 | -554 | -464 | -577.6 | -644.7 | -712.2 | -599.7 | -609.1 | -502.6 | -537.4 | -478.7 | -466.5 | -440.8 | -281 | -291 | -318.6 | -438 | -658 | -705.7 | -479.4 | -514.6 | -431.2 | -594 | -587.5 | -475.006 | -573.567 | -441.136 | -253.055 | -97.999 | -75.665 | -69.062 | -120.104 | -223.222 | -199.101 | -144.2 | -95.779 | -203.712 | -68.031 | -190.97 | -146.683 | 103.513 | 88.265 | 24.156 | 41.82 | -55.678 | 34.607 | 83.542 | 95.139 | 58.277 | 8.303 | 39.612 | 91.827 | 184.615 | 167.379 | 145.819 | 124.136 | 101.858 | 87.882 | 79.914 | 68.445 | 67.746 | 63.794 | 56.454 | 80.317 | 80.104 | 122.28 | 164.1 | 96.373 | 81.766 | 91.02 | 104.54 | 68.091 | 54.059 | 23.207 | -0.275 | -40.012 | -26.038 | -84.394 | -80.807 | -65.161 | -71.698 | -70.671 | -54.234 | -63.218 | -53.992 | -53.561 | -49.7 | -41.4 | -86.3 | -82.9 | -80.2 | -65 | -65 | -68.8 | -65 | -63.5 | -61 | -58.4 | -56.3 | -53.9 | -50.5 | -45.9 | -42.7 | -137.2 | -37.6 | 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 |
Other Total Stockholders Equity
| 3,586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 73.7 | 74.2 | 89.1 | 92 | 92.8 | 123.3 | 122.8 | 126 | 122.6 | 124.5 | 128.3 | 130.5 | 133.8 | 135.5 | 136.7 | 135.9 | 137.1 | 134.3 | 165.8 | 167.3 | 165.8 | 162.5 | 160.7 | 45.1 | 40 | 44.9 | 44.6 | 43 | 42.7 | 42.5 | 42.5 | 20.1 | 20 | 20 | 14.8 | 14.8 | 14.8 | 7.1 | 7 | 7.1 | 7.1 | 7.1 | 7.1 | 2.1 | 1.8 |
Total Shareholders Equity
| 3,064 | 3,258 | 3,293 | 3,371 | 3,702 | 3,641 | 3,812 | 3,613 | 4,837 | 4,906 | 5,043 | 5,122 | 5,074 | 4,927 | 4,970 | 4,760.5 | 4,643.1 | 4,690.2 | 5,094.9 | 5,057.3 | 5,181.1 | 5,107.7 | 5,120.9 | 5,142 | 5,140.1 | 6,693.1 | 6,629.7 | 7,477.8 | 7,262.5 | 8,152.2 | 8,114.3 | 8,344.1 | 8,311.5 | 8,381.8 | 2,338 | 2,280.1 | 2,314.87 | 2,172.793 | 2,321.279 | 2,495.108 | 2,583.463 | 2,523.033 | 2,535.053 | 2,438.441 | 2,250.185 | 2,233.502 | 2,208.698 | 2,122.071 | 1,951.569 | 2,008.617 | 1,848.077 | 1,853.692 | 2,042.23 | 1,945.338 | 1,839.386 | 1,803.481 | 1,675.714 | 1,811.188 | 1,832.105 | 1,827.255 | 1,732.618 | 1,614.146 | 1,587.722 | 1,586.419 | 1,609.19 | 1,519.941 | 1,516.106 | 1,453.635 | 1,398.486 | 1,338.029 | 1,273.835 | 1,285.645 | 1,250.397 | 1,309.476 | 1,241.58 | 1,255.799 | 1,367.707 | 1,433.818 | 1,443.973 | 1,312.735 | 1,256.587 | 1,213.615 | 1,122.069 | 1,034.355 | 977.982 | 896.513 | 835.928 | 754.318 | 734.319 | 639.249 | 609.519 | 593.521 | 562.675 | 536.501 | 520.37 | 482.682 | 480.848 | 464.551 | 468.9 | 455.7 | 433.2 | 415.5 | 413.8 | 422.1 | 407.9 | 440.6 | 423.9 | 406.3 | 389.7 | 376.2 | 365.6 | 349.7 | 341.3 | 327.5 | 315.9 | 299.1 | 292.8 | 278.8 | 299.3 | 281.2 | 267.9 | 250.6 | 236.4 | 121.2 | 105.1 | 73.5 | 68.4 | 62.6 | 58.8 | 56.5 | 54.7 | 30.8 | 29.5 | 28.7 | 22.7 | 22 | 21.3 | 12.9 | 12.2 | 11.6 | 11 | 10.5 | 8.7 | 2.4 | 1.4 |
Total Equity
| 3,064 | 3,258 | 3,294 | 3,367 | 3,698 | 3,638 | 3,813 | 3,614 | 4,838 | 4,907 | 5,044 | 5,125 | 5,077 | 4,930 | 4,973 | 4,762.3 | 4,645.4 | 4,692.9 | 5,097.3 | 5,059.1 | 5,182.9 | 5,109.5 | 5,132.8 | 5,154.3 | 5,153 | 6,705.2 | 6,641.3 | 7,489.8 | 7,274.2 | 8,163.6 | 8,125.9 | 8,357.1 | 8,315.6 | 8,385.4 | 2,339.4 | 2,281.5 | 2,316.289 | 2,174.252 | 2,322.198 | 2,496.244 | 2,584.774 | 2,524.598 | 2,577.974 | 2,479.018 | 2,288.096 | 2,269.394 | 2,249.443 | 2,160.867 | 1,988.999 | 2,046.975 | 1,884.151 | 1,890.414 | 2,081.233 | 1,982.499 | 1,909.912 | 1,876.556 | 1,741.41 | 1,882.618 | 1,906.958 | 1,902.451 | 1,804.122 | 1,679.597 | 1,587.722 | 1,586.774 | 1,609.527 | 1,520.245 | 1,516.402 | 1,453.915 | 1,398.735 | 1,338.264 | 1,274.057 | 1,285.857 | 1,250.61 | 1,309.659 | 1,241.768 | 1,256.409 | 1,368.31 | 1,434.405 | 1,444.573 | 1,312.814 | 1,256.768 | 1,213.928 | 1,122.487 | 1,034.962 | 979.302 | 897.848 | 837.187 | 755.55 | 734.892 | 639.712 | 609.956 | 595.781 | 567.03 | 540.937 | 524.931 | 487.315 | 483.271 | 466.977 | 471.4 | 458.2 | 436 | 418.5 | 416.5 | 433.6 | 419.5 | 444.5 | 427.9 | 410.2 | 393.7 | 380.4 | 369.9 | 354.2 | 342.3 | 331 | 319.3 | 303 | 296.7 | 278.8 | 299.3 | 281.2 | 267.9 | 250.6 | 236.4 | 121.2 | 105.1 | 73.5 | 68.4 | 62.6 | 58.8 | 56.5 | 54.7 | 30.8 | 29.5 | 28.7 | 22.7 | 22 | 21.3 | 12.9 | 12.2 | 11.6 | 11 | 10.5 | 8.7 | 2.4 | 1.4 |
Total Liabilities & Shareholders Equity
| 6,897 | 7,123 | 7,370 | 7,201 | 7,650 | 7,673 | 7,643 | 7,522 | 8,948 | 9,160 | 9,220 | 9,288 | 9,378 | 9,137 | 9,342 | 8,895.9 | 8,604.2 | 8,058.4 | 8,602.9 | 8,366.8 | 8,575.3 | 8,604.5 | 8,686.8 | 8,769.2 | 8,822 | 10,372.8 | 10,379.9 | 11,199 | 10,850 | 11,594 | 11,656.1 | 11,952.4 | 11,451.4 | 11,682.4 | 4,402.9 | 4,402.2 | 4,496.756 | 4,384.83 | 4,650.265 | 4,884.061 | 5,072.373 | 5,089.433 | 5,078.047 | 5,009.979 | 4,874.683 | 4,902.128 | 4,972.297 | 4,977.422 | 4,870.756 | 5,015.061 | 4,755.398 | 4,833.711 | 3,656.643 | 3,437.049 | 3,257.951 | 3,195.156 | 2,797.267 | 2,986.747 | 3,087.932 | 3,067.109 | 2,898.479 | 2,760.789 | 2,830.4 | 2,661.311 | 2,993.208 | 2,915.005 | 2,675.569 | 2,614.917 | 2,388.57 | 2,294.758 | 2,181.35 | 2,566.935 | 2,566.713 | 2,442.154 | 2,407.329 | 2,465.818 | 2,572.322 | 2,696.417 | 2,798.145 | 2,618.037 | 2,535.2 | 2,515.283 | 2,445.587 | 2,332.405 | 2,304.209 | 2,188.898 | 2,087.033 | 1,996.099 | 1,970.753 | 1,816.305 | 1,798.151 | 1,219.171 | 1,162.823 | 1,075.807 | 866.615 | 844.586 | 851.007 | 843.558 | 859.6 | 882.2 | 881.3 | 875.8 | 895.3 | 889.5 | 869.3 | 803.2 | 774.4 | 759.5 | 740.1 | 743.7 | 667.7 | 665.9 | 660.9 | 654.8 | 597.7 | 579.8 | 595.6 | 496.3 | 474.6 | 498.5 | 500.7 | 492.9 | 504.6 | 499.2 | 486.3 | 128.8 | 124.1 | 118.6 | 99.8 | 92.9 | 80.8 | 71.7 | 76.8 | 77.4 | 79.1 | 79.4 | 26.7 | 23.4 | 23.9 | 23.8 | 23.2 | 13.8 | 12.6 | 8.7 | 7.5 |