BBAR - Banco BBVA Argentina S.A.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$20.00
DETAILS
HIGH:
$20.00
LOW:
$20.00
MEDIAN:
$20.00
CONSENSUS:
$20.00
UPSIDE:
6.04%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Revenue | 5,633,014.2 | 5,199,521.7 | 7,548,579.5 | 4,611,768.7 | 1,463,642.1 | 410,900.4 | 271,179.5 | 140,910.0 | 73,735.8 | 27,763.5 | 20,811.9 | 17,122.1 | 11,088.5 | 7,812.7 | 5,509.2 | 5,108 | 5,016.5 | 4,002.3 | 3,756.4 | 3,162.5 | 2,857.9 | 2,488.2 | 3,553.5 | 7,096.0 | 4,871.6 | 1,904.0 | 1,686.0 | 610.8 | 1,162.6 | 537.6 | 444.9 | 388.9 | 310 | 269 |
| Cost of Revenue | 2,545,667.7 | 1,774,928.1 | 3,385,510.1 | 1,961,236.1 | 558,793.3 | 123,518.3 | 100,536.1 | 51,886.9 | 18,397.3 | 11,310.7 | 7,758.0 | 6,234.8 | 3,707.1 | 2,314.1 | 1,478.1 | 997.2 | 1,259.9 | 1,238.4 | 742.4 | 637.6 | 723.3 | 514.3 | 1,796.7 | 5,275.8 | 2,535.3 | 679.6 | 604.7 | 250.2 | 506.4 | 177.2 | 159.5 | 146.4 | 83.8 | 81.7 |
| Gross Profit | 3,087,346.6 | 3,424,593.7 | 4,163,069.5 | 2,650,532.6 | 904,848.8 | 287,382.1 | 170,643.4 | 89,023.1 | 55,338.5 | 16,452.9 | 13,053.9 | 10,887.3 | 7,381.4 | 5,498.6 | 4,031.1 | 4,110.8 | 3,756.6 | 2,764.0 | 3,014.0 | 2,524.9 | 2,134.7 | 1,973.9 | 1,756.9 | 1,820.2 | 2,336.3 | 1,224.4 | 1,081.2 | 360.5 | 656.2 | 360.4 | 285.4 | 242.5 | 226.2 | 187.3 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 1,189,130.1 | 966,656.3 | 981,186.0 | 838,789.4 | 351,907.6 | 103,922.8 | 56,543.2 | 36,759.5 | 26,991.9 | 6,069.6 | 4,154.8 | 3,530.9 | 2,451.7 | 1,970.8 | 1,513.1 | 1,371.6 | 1,390.8 | 909.9 | 720.9 | 569.2 | 462.6 | 381.9 | 343.6 | 417.1 | 830.7 | 382.9 | 389.0 | 150.0 | 225.4 | 89 | 77.9 | 78.3 | 81.7 | 64.6 |
| Other Expenses | 1,378,398.0 | 2,016,857.0 | 2,499,575.8 | 1,435,811.1 | 468,155.0 | 130,233.9 | 76,913.4 | 46,469.4 | 24,374.6 | 4,289.7 | 3,064.1 | 2,481.2 | 1,784.0 | 1,399.4 | 960.1 | 1,225.2 | 1,275.8 | 1,501.2 | 2,007.7 | 1,704.3 | 1,536.2 | 1,568.7 | 1,575.1 | 2,634.4 | 1,431.5 | 589.6 | 549.1 | 146.0 | 332.0 | 125.6 | 103.8 | 95.4 | 71.3 | 57.5 |
| Operating Expenses | 2,567,528.1 | 2,983,513.3 | 3,480,761.8 | 2,274,600.5 | 820,062.6 | 234,156.6 | 133,456.6 | 83,228.9 | 51,366.6 | 10,359.3 | 7,218.9 | 6,012.1 | 4,235.7 | 3,370.2 | 2,473.2 | 2,596.8 | 2,666.6 | 2,411.2 | 2,728.5 | 2,273.5 | 1,998.8 | 1,950.6 | 1,918.7 | 3,051.6 | 2,262.2 | 972.4 | 938.2 | 295.9 | 557.4 | 214.6 | 181.7 | 173.7 | 153 | 122.1 |
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Income | 519,818.5 | 441,080.4 | 682,307.7 | 375,932.1 | 84,786.3 | 53,225.5 | 37,186.8 | 5,794.2 | 3,972.0 | 6,093.5 | 5,835.0 | 4,875.2 | 3,145.7 | 2,128.4 | 1,557.9 | 1,514.0 | 1,090.0 | 352.8 | 285.4 | 251.4 | 135.9 | 23.2 | (161.8) | (1,231.4) | 74.1 | 252.0 | 143.1 | 64.6 | 98.8 | 145.8 | 103.7 | 68.8 | 73.2 | 65.2 |
| Interest Expense | 2,578,698.8 | 1,767,275.3 | 3,389,943.8 | 1,970,167.7 | 554,488.2 | 121,937.3 | 99,807.3 | 51,808.8 | 18,397.3 | 10,255.8 | 7,121.0 | 5,660.1 | 3,253.8 | 2,057.9 | 1,345.4 | 817.8 | 1,014.0 | 1,201.6 | 680.4 | 567.6 | 608.7 | 461.9 | 1,718.8 | 4,585.4 | 1,409.3 | 543.7 | 453.8 | 186.6 | 365.7 | 135.3 | 123.1 | 114.3 | 67.2 | 59.4 |
| Interest Income | 5,371,784.7 | 4,749,678.2 | 6,999,021.5 | 4,317,348.8 | 1,318,067.1 | 354,019.9 | 238,635.5 | 119,308.5 | 55,240.5 | 21,303.9 | 16,210.7 | 12,451.7 | 7,681.1 | 5,524.4 | 3,595.7 | 3,640.4 | 3,560.2 | 2,278.9 | 1,905.1 | 1,933.8 | 1,653.4 | 1,163.8 | 1,891.5 | 5,631.1 | 3,019.1 | 1,202.3 | 1,013.8 | 385.7 | 750.5 | 310.7 | 283.3 | 274.3 | 178 | 163.7 |
| Profitability | ||||||||||||||||||||||||||||||||||
| EBITDA | 630,921.5 | 520,692.1 | 743,020.3 | 445,572.0 | 118,645.3 | 65,180.4 | 45,833.5 | 9,819.9 | 6,170.8 | 6,341.6 | 6,035.9 | 5,015.4 | 3,246.9 | 2,215.5 | 1,623.4 | 1,572.5 | 1,207.1 | 440.7 | 355.3 | 584.0 | 448.0 | 323.9 | 154.8 | (1,231.4) | 74.1 | 252.0 | 143.1 | 64.6 | 98.8 | 145.8 | 103.7 | 68.8 | 73.2 | 65.2 |
| EBIT | 519,818.5 | 441,080.4 | 682,307.7 | 375,932.1 | 84,786.3 | 53,225.5 | 37,186.8 | 5,794.2 | 3,972.0 | 6,093.5 | 5,835.0 | 4,875.2 | 3,145.7 | 2,128.4 | 1,557.9 | 1,514.0 | 1,090.0 | 352.8 | 285.4 | 251.4 | 135.9 | 23.2 | (161.8) | (1,231.4) | 74.1 | 252.0 | 143.1 | 64.6 | 98.8 | 145.8 | 103.7 | 68.8 | 73.2 | 65.2 |
| Income Before Tax | 519,818.5 | 441,080.4 | 682,307.7 | 375,932.1 | 84,786.3 | 53,225.5 | 37,186.8 | 5,794.2 | 3,972.0 | 6,093.5 | 5,835.0 | 4,875.2 | 3,145.7 | 2,128.4 | 1,557.9 | 1,514.0 | 1,090.0 | 352.8 | 285.4 | 251.4 | 135.9 | 23.2 | (161.8) | (1,231.4) | 74.1 | 252.0 | 143.1 | 64.6 | 98.8 | 145.8 | 103.7 | 68.8 | 73.2 | 65.2 |
| Income Tax Expense | 187,245.8 | 76,264.8 | 339,863.0 | (17,114.2) | 28,034.6 | 23,622.2 | 4,258.2 | 9,081.6 | 1,111.4 | 2,449.9 | 2,050.5 | 1,670.7 | 1,121.5 | 864.7 | 552.4 | 315.8 | 371.6 | 31.3 | 50.4 | 71.6 | 18.7 | 77.7 | 190.1 | 21.8 | 43.0 | 85.2 | 47.8 | 10.0 | 13.0 | 39.1 | 29.8 | 24.6 | 3.1 | 12.1 |
| Net Income | 315,143.9 | 360,405.4 | 341,579.6 | 399,018.0 | 57,012.0 | 29,551.1 | 32,935.4 | (3,119.9) | 2,928.7 | 3,643.7 | 3,784.5 | 3,204.5 | 2,024.2 | 1,263.7 | 1,005.6 | 1,198.2 | 718.5 | 321.5 | 235.0 | 179.8 | 117.2 | (54.5) | (351.9) | (1,253.2) | 31.0 | 166.8 | 95.2 | 54.6 | 85.8 | 106.7 | 73.9 | 44.2 | 70.1 | 53.1 |
| Per Share Data | ||||||||||||||||||||||||||||||||||
| EPS (Basic) | 1543.02 | 1729.56 | 1754.40 | 896.76 | 89.64 | 144.69 | 151.83 | -15.27 | 20.25 | 20.37 | 21.15 | 5.97 | 11.31 | 7.05 | 5.49 | 6.69 | 4.41 | 1.80 | 1.32 | 0.99 | 0.66 | -0.57 | -2.49 | -12.66 | 0.16 | 2.10 | 0.93 | 0.78 | 1.38 | 1.89 | 1.35 | 0.90 | 0.42 | 0.33 |
| EPS (Diluted) | 1543.02 | 1729.56 | 1754.40 | 896.76 | 89.64 | 144.69 | 151.83 | -15.27 | 20.25 | 20.37 | 21.15 | 5.97 | 11.31 | 7.05 | 5.49 | 6.69 | 4.41 | 1.80 | 1.32 | 0.99 | 0.66 | -0.57 | -2.49 | -12.66 | 0.16 | 2.10 | 0.93 | 0.78 | 1.38 | 1.89 | 1.35 | 0.90 | 0.42 | 0.33 |
| Shares Outstanding | 204.2 | 204.2 | 204.2 | 204.2 | 204.2 | 204.2 | 204.2 | 204.2 | 191.6 | 179.0 | 179.0 | 179.0 | 179.0 | 179.0 | 182.9 | 178.8 | 162.9 | 178.8 | 178.8 | 179.6 | 177.6 | 147.6 | 141.3 | 98.2 | 79.5 | 79.5 | 79.5 | 71.3 | 62.6 | 56.2 | 54.2 | 48.3 | 48.6 | 55.2 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 4,752,285.0 | 2,823,405.8 | 2,488,330.0 | 296,301.3 | 425,189.1 | 229,491.7 | 212,733.0 | 152,456.3 | 56,453.7 | 88,746.4 | 27,970.3 | 12,560.2 | 12,881.8 | 8,614.9 | 6,353.4 | 5,691.8 | 5,255.4 | 4,243.1 | 3,170.7 | 2,555.1 | 1,610.8 | 1,679.5 | 1,646.4 | 1,052.2 | 863.9 | 532.4 | 510.0 | 385.9 | 838.4 | 361.8 | 170.9 | 357.3 | 328.8 | 199.9 |
| Short-Term Investments | 1,893,186.9 | 2,341,183.5 | 1,443,931.9 | 617,336.1 | 325,451.7 | 192,559.7 | 61,543.5 | 37,787.3 | 25,220.5 | 17,233.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 0 | 1,423,733.1 | 926,860.6 | 111,001.5 | 35,135.9 | 17,906.0 | 9,475.1 | 36,618.4 | 14,868.0 | 12,655.4 | 7,448.4 | 5,222.1 | 3,246.8 | 1,894.5 | 3,156.6 | 1,959.7 | 1,486.3 | 2,835.0 | 1,314.7 | 1,199.0 | 1,069.9 | 1,171.1 | 1,941.0 | 2,781.8 | 748.7 | 4,049.5 | 2,555.1 | 2,279.7 | 3,201.5 | 17.3 | 21.4 | 21.4 | 17 | 15.5 |
| Inventory | 0 | 0 | 0 | (349,121) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 0 | 217,729.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 6,759,392.6 | 6,659,937.4 | 4,935,317.9 | 920,064.2 | 798,268.3 | 449,813.9 | 287,176.8 | 229,492.8 | 98,228.9 | 120,675.1 | 37,727.3 | 19,376.4 | 17,189.7 | 11,076.7 | 9,746.2 | 7,651.5 | 6,741.7 | 7,078.1 | 4,485.4 | 3,754.0 | 2,680.8 | 2,850.6 | 3,587.3 | 3,834.1 | 1,612.6 | 4,581.9 | 3,065.0 | 2,665.7 | 4,039.9 | 379.1 | 192.3 | 378.7 | 345.8 | 215.4 |
| Non-Current Assets | ||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 896,653.4 | 646,547.4 | 649,407.2 | 96,104.4 | 99,191.3 | 50,970.2 | 35,494.2 | 26,057.8 | 4,338.6 | 2,959.9 | 1,257.6 | 1,175.1 | 876.6 | 647.8 | 602.9 | 523.6 | 486.5 | 441.7 | 399.8 | 397.4 | 375.6 | 384.3 | 409.8 | 497.0 | 249.7 | 248.4 | 264.8 | 229.6 | 221.5 | 92.9 | 90.8 | 75.9 | 60.6 | 58 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 585.7 | 3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 119,335.6 | 69,228.9 | 72,161.1 | 9,617.6 | 7,159.8 | 2,345.5 | 1,062.0 | 975.2 | 6.4 | 312.3 | 236.9 | 144.7 | 120.8 | 117.3 | 81.0 | 66.5 | 59.8 | 55.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 15,396,790.6 | 6,524,931.5 | 4,209,702.6 | 707,772.1 | 764,493.0 | 423,337.1 | 268,322.0 | 273,735.6 | 191,610.4 | 144,203.8 | 72,655.8 | 54,033.1 | 40,407.8 | 32,938.4 | 28,790.0 | 24,305.4 | 19,072.4 | 17,837.8 | 16,578.7 | 13,887.7 | 11,980.6 | 10,699.4 | 8,558.4 | 9,352.5 | 7,363.8 | 6,658.3 | 6,499.8 | 4,911.5 | 4,867.5 | 2,426 | 2,060 | 1,710.4 | 1,342.4 | 846 |
| Other Non-Current Assets | 2,170,179.8 | 791,149.8 | 3,432,754.3 | (1,520.2) | 336,285.0 | 110,660.1 | 22,139.3 | 25,908.0 | 23,982.0 | 17,207.7 | (1,141.4) | (440.4) | (71.1) | 4.3 | (214.5) | 33.2 | 31.1 | 412.6 | 452.4 | 363.5 | 284.8 | 1,374.0 | 3,064.7 | 2,389.4 | 779.7 | 1,541.2 | 898.3 | 1,015.4 | 1,934.9 | 1,231 | 1,043.9 | 381 | 487.4 | 239.3 |
| Total Non-Current Assets | 18,648,998.7 | 8,059,956.5 | 8,370,222.3 | 813,494.0 | 1,210,010.7 | 596,248.4 | 331,133.9 | 326,676.7 | 220,554.2 | 164,901.1 | 73,008.9 | 54,912.5 | 41,334.0 | 33,707.8 | 29,259.5 | 24,928.8 | 19,649.9 | 18,747.4 | 17,547.2 | 15,055.5 | 13,296.1 | 13,315.1 | 13,021.6 | 12,456.9 | 8,564.1 | 8,638.0 | 7,869.4 | 6,282.4 | 7,127.3 | 3,766.4 | 3,210.2 | 2,178.7 | 1,895.1 | 1,146.2 |
| Total Assets | 25,408,391.3 | 14,719,893.8 | 13,305,540.3 | 1,958,836.9 | 2,008,279.0 | 1,046,062.3 | 618,310.7 | 556,169.4 | 318,783.1 | 285,576.2 | 110,736.2 | 74,288.9 | 58,523.6 | 44,784.6 | 39,005.6 | 32,580.2 | 26,391.6 | 25,825.5 | 22,032.7 | 18,809.5 | 15,976.8 | 16,165.6 | 16,609.0 | 16,290.9 | 10,176.7 | 13,219.9 | 10,934.4 | 8,948.1 | 11,167.2 | 4,145.5 | 3,402.5 | 2,557.4 | 2,240.9 | 1,361.6 |
| Current Liabilities | ||||||||||||||||||||||||||||||||||
| Account Payables | 188.5 | 170.8 | 28.0 | 127.2 | 68.6 | 62.7 | 495.1 | 147.2 | 49.4 | 44.3 | 0.2 | 417.0 | 162.5 | 757.1 | 547.7 | 0 | 0.1 | 0.1 | 0.0 | 0 | 6.4 | 123.0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.7 | 12.7 | 15.6 | 9.5 | 6.1 | 5.9 |
| Short-Term Debt | 468,228.3 | 0 | 0 | 0 | 0 | 0 | 0 | 22.0 | 421.4 | 249 | 49.0 | 73.1 | 93.7 | 51.9 | 18.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 984.5 | 447 | 602.1 | 104.2 | 8.8 | 34.7 |
| Deferred Revenue | 0 | 0 | 0 | (921.8) | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 17,205,076.1 | 9,929,679.1 | 7,935,384.6 | (213,091.0) | 1,380,104.2 | 722,122.7 | 401,027.5 | 400,274.0 | 227,617.0 | 211,282.9 | 76,864.5 | 51,442.9 | 43,759.5 | 34,165.1 | 33,434.2 | 24,454.1 | 19,559.5 | 20,214.4 | 15,016.4 | 12,489.1 | 10,608.5 | 9,063.3 | 8,113.7 | 6,931.9 | 6,887.4 | 8,013.3 | 6,577.4 | 5,253.4 | 5,002.2 | 2,187.1 | 1,672.4 | 1,408.3 | 1,135.1 | 801.7 |
| Total Current Liabilities | 18,314,912.6 | 9,930,976.8 | 7,938,075.3 | 40.8 | 1,380,172.8 | 722,185.4 | 401,522.6 | 400,443.1 | 229,345.9 | 212,561.1 | 77,598.6 | 52,474.3 | 44,413.7 | 35,278.9 | 34,241.2 | 24,454.1 | 19,559.6 | 20,214.4 | 15,016.4 | 12,489.1 | 10,614.9 | 9,186.3 | 8,113.7 | 6,931.9 | 6,887.4 | 8,013.3 | 6,577.4 | 5,253.4 | 6,032.4 | 2,646.8 | 2,290.1 | 1,522 | 1,150 | 842.3 |
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||
| Long-Term Debt | 1,440,262.6 | 316,596.2 | 89,059.2 | 62,207.4 | 23,794.9 | 16,250.9 | 18,312.5 | 12,308.5 | 4,051.1 | 4,590.5 | 3,717.4 | 2,511.0 | 1,867.0 | 1,364.1 | 1,281.0 | 0 | 0 | 0 | 0 | 248.3 | 286.4 | 384.4 | 1,617.4 | 2,319.7 | 170.2 | 177.9 | 183.6 | 153.2 | 150.0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 6,573.9 | 0 | 40,015.4 | 13,321.6 | 16,739.5 | 59.4 | 0 | 2,886.0 | 1,930.4 | 2,592.7 | 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 Liabilities | 1,962,987.7 | 1,748,516.0 | 1,997,933.3 | 710,678.2 | 247,729.9 | 122,131.3 | 80,232.3 | 70,284.1 | 32,403.7 | 25,272.7 | 14,425.7 | 8,139.1 | 4,639.2 | 2,770.8 | (546.3) | 4,200.0 | 3,692.3 | 3,286.9 | 4,722.5 | 3,904.0 | 3,085.9 | 4,724.3 | 4,958.0 | 4,844.8 | 2,034.5 | 3,889.3 | 3,171.4 | 2,799.7 | 4,236.6 | 854.2 | 555.2 | 537.2 | 649 | 309.3 |
| Total Non-Current Liabilities | 3,550,124.9 | 2,173,089.8 | 2,286,608.2 | 860,629.3 | 310,566.4 | 150,983.6 | 101,971.2 | 85,667.7 | 39,920.5 | 34,493.4 | 19,083.1 | 11,206.7 | 6,781.3 | 4,255.8 | 814.1 | 4,200.0 | 3,692.3 | 3,286.9 | 4,722.5 | 4,152.3 | 3,372.3 | 5,108.7 | 6,575.4 | 7,164.5 | 2,204.8 | 4,067.2 | 3,355.0 | 2,952.9 | 4,386.5 | 854.2 | 555.2 | 537.2 | 649 | 309.3 |
| Total Liabilities | 21,865,037.4 | 12,104,066.6 | 10,224,683.5 | 1,592,952.9 | 1,690,739.2 | 873,169.0 | 503,493.8 | 486,110.9 | 269,266.4 | 247,054.5 | 96,681.7 | 63,681.0 | 51,195.0 | 39,534.7 | 35,055.3 | 28,654.1 | 23,251.9 | 23,501.3 | 19,738.8 | 16,641.4 | 13,987.2 | 14,295.0 | 14,689.1 | 14,096.5 | 9,092.2 | 12,080.5 | 9,932.3 | 8,206.4 | 10,418.9 | 3,501 | 2,845.3 | 2,059.2 | 1,799 | 1,151.6 |
| Stockholders' Equity | ||||||||||||||||||||||||||||||||||
| Common Stock | 612.7 | 612.7 | 612.7 | 612.7 | 612.7 | 612.7 | 612.7 | 612.7 | 612.7 | 536.9 | 536.9 | 536.9 | 536.9 | 536.9 | 536.9 | 536.4 | 536.4 | 471.4 | 471.6 | 470.7 | 471.2 | 475.0 | 369.7 | 368.7 | 209.6 | 209.6 | 209.6 | 186.6 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 2,242,622.9 | (367,211.3) | (369,305.7) | (143,262.5) | (66,529.3) | (87,976.6) | (26,122.2) | (10,275.1) | 761.2 | 5,055.7 | 12,684.0 | 9,299.5 | 6,123.8 | 4,099.6 | 2,835.9 | 2,634.3 | 1,916.1 | 594.4 | 1,140.7 | 993.8 | 611.5 | (990.2) | (1,187.8) | (908.3) | 156.7 | 252.0 | 201.9 | 224.2 | 224.0 | 92.8 | 142.2 | 110.2 | 97.6 | 80.1 |
| Accumulated Other Comprehensive Income | (7,413.1) | 2,030,985.6 | 2,501,049.4 | 833,982.3 | 243,603.8 | 188,716.7 | 93,152.2 | 46,772.8 | 26,514.2 | 21,913.4 | 0 | 0 | 0 | 0 | 0 | 0 | (14.1) | (181.1) | (458.6) | 312.6 | 543.0 | 1,007.9 | 1,637.9 | 1,633.2 | 232.3 | 205.8 | 189.0 | 68.9 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 3,432,277.5 | 2,573,759.5 | 3,041,728.8 | 360,480.7 | 311,265.7 | 169,629.5 | 112,670.4 | 70,012.2 | 49,061.9 | 38,022.3 | 13,716.4 | 10,331.9 | 7,156.2 | 5,131.9 | 3,868.3 | 3,746.9 | 2,926.5 | 2,076.0 | 2,057.7 | 1,952.0 | 1,800.8 | 1,697.4 | 1,758.1 | 2,029.2 | 941.8 | 1,010.6 | 940.6 | 741.8 | 748.3 | 644.5 | 557.2 | 498.2 | 441.9 | 210 |
| Total Liabilities & Equity | 25,408,391.3 | 14,719,893.8 | 13,305,540.3 | 1,958,836.9 | 2,008,279.0 | 1,046,062.3 | 618,310.7 | 556,169.4 | 318,783.1 | 285,576.2 | 110,736.2 | 74,288.9 | 58,523.6 | 44,784.6 | 39,005.6 | 32,580.2 | 26,391.6 | 25,825.5 | 22,032.7 | 18,809.5 | 15,976.8 | 16,165.6 | 16,609.0 | 16,290.9 | 10,176.7 | 13,219.9 | 10,934.4 | 8,948.1 | 11,167.2 | 4,145.5 | 3,402.5 | 2,557.4 | 2,240.9 | 1,361.6 |
| Debt Metrics | ||||||||||||||||||||||||||||||||||
| Total Debt | 1,959,988.6 | 348,995.0 | 140,252.7 | 75,058.3 | 29,486.3 | 20,704.7 | 21,738.8 | 12,330.5 | 4,472.5 | 4,839.5 | 3,766.4 | 2,584.1 | 1,960.8 | 1,416.0 | 1,299.4 | 0 | 0 | 0 | 0 | 248.3 | 286.4 | 384.4 | 1,617.4 | 2,319.7 | 170.2 | 177.9 | 183.6 | 153.2 | 1,134.5 | 447 | 602.1 | 104.2 | 8.8 | 34.7 |
| Net Debt | (2,792,296.3) | (2,474,410.7) | (2,348,077.3) | (272,198.3) | (395,702.8) | (208,787.0) | (190,994.2) | (140,125.8) | (51,981.2) | (83,907.0) | (24,203.9) | (9,976.1) | (10,921.0) | (7,198.9) | (5,054.0) | (5,691.8) | (5,255.4) | (4,243.1) | (3,170.7) | (2,306.8) | (1,324.4) | (1,295.1) | (29.0) | 1,267.5 | (693.7) | (354.5) | (326.4) | (232.8) | 296.0 | 85.2 | 431.2 | (253.1) | (320) | (165.2) |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||
| Net Income | 519,818.5 | 441,080.4 | 358,310.9 | 61,857.0 | 21,082.7 | 18,102.9 | 35,813.6 | 13,732.6 | 4,479.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 321.5 | 235.2 | 179.8 | 117.2 | (85.3) | (276.9) | 14.1 | 180.0 | 95.2 | 54.6 | 85.8 | 106.7 | 73.9 | 44.2 | 70.1 | 53.1 |
| Depreciation & Amortization | 111,103.1 | 79,611.7 | 27,880.2 | 10,973.2 | 5,581.8 | 4,066.0 | 1,998.6 | 876.4 | 644.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 332.6 | 312.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (54,343.7) | (7,909,903.5) | (160,372.0) | (126,046.4) | 17,848.1 | (63,318.2) | 17,084.3 | 37,766.2 | 3,238.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 131.9 | 130.6 | 86 | 86.5 |
| Other Non-Cash Items | 423,715.5 | 2,216,372.9 | 375,410.4 | 163,692.1 | 72,199.6 | 31,009.4 | (27,687.7) | (18,278.5) | 2,149.2 | 21,113.6 | 13,059.0 | 1,484.4 | 6,262.7 | 3,703.7 | 4,190.7 | 780.3 | 1,536.5 | 1,337.8 | 46.0 | 473.2 | (12.5) | 814.6 | (673.2) | 316.1 | 73.0 | 92.8 | 8.6 | 164.3 | 49 | (73.9) | (68.3) | (69.9) | (53.2) |
| Operating Cash Flow | 1,883,175.7 | (5,172,838.5) | 601,229.5 | 110,476.0 | 116,712.1 | (10,140.0) | 27,208.8 | 34,096.6 | 9,222.2 | 21,113.6 | 13,059.0 | 1,484.4 | 6,262.7 | 3,703.7 | 4,190.7 | 780.3 | 1,536.5 | 1,659.2 | 281.1 | 1,101.5 | 467.7 | 729.2 | (950.2) | 330.2 | 253.0 | 188.0 | 63.2 | 250.0 | 155.7 | 131.9 | 106.5 | 86.2 | 86.4 |
| Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditure | (252,622.6) | (164,525.5) | (42,148.3) | (16,410.0) | (8,042.9) | (3,147.3) | (2,659.3) | (1,742.6) | (776.0) | (419.6) | (282.8) | (300.4) | (185.5) | (126.7) | (121.6) | (94.9) | (108.9) | (84.5) | (38.9) | (79.1) | (60.7) | 0 | 0 | 0 | 0 | 0 | 0 | (338.7) | (14.4) | (25.8) | (26.1) | (17.5) | (9.6) |
| Acquisitions | (29,759.0) | 0 | 0 | 558,128.5 | 0 | 0 | 205.1 | (82.0) | 6.6 | 0 | 0 | 0 | 0 | 15.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (1,205,982.5) | 0 | 0 | (707,570.1) | (181,124.9) | (130,721.7) | (24,583.5) | (73.4) | (15,414.4) | (53.0) | 0 | 0 | 0 | 0 | 0 | (175.7) | (224.1) | 0 | 0 | (307.4) | (431.1) | (659.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (285.4) | (59.9) | (54.4) | (68.7) |
| Sales/Maturities of Investments | 0 | 0 | 0 | 149,441.6 | 0 | 0 | 1,729.9 | 613.0 | 0 | 0 | 0 | 0 | 0 | 15.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52.9 | 0 | 0 | 0 | 1.9 |
| Other Investing Activities | (9,566,328.3) | 2,129.8 | (51,479.2) | (167,720.6) | 178,163.3 | 131,165.7 | 25,407.2 | 401.5 | (853.7) | (2,000.8) | (1,664.1) | (1,142.4) | (976.9) | (595.6) | (258.4) | (2.0) | 0.8 | (282.8) | (193.3) | (1,806.0) | (54.5) | (179.3) | 544.8 | 1,065.3 | 0 | (844.9) | (865.0) | (3,060.8) | (484.2) | (407.3) | (323.4) | (507.7) | (327.8) |
| Investing Cash Flow | (11,054,692.4) | (162,395.7) | (93,627.6) | (184,130.6) | (11,004.6) | (2,703.4) | 99.5 | (883.6) | (1,629.7) | (2,473.5) | (1,946.9) | (1,442.8) | (1,162.4) | (692.0) | (379.9) | (272.6) | (332.2) | (282.8) | (193.3) | (2,192.5) | (546.4) | (838.8) | 544.8 | 1,065.3 | (1,483.2) | (844.9) | (865.0) | (3,399.5) | (431.3) | (692.7) | (383.3) | (562.1) | (394.6) |
| Financing Activities | |||||||||||||||||||||||||||||||||
| Net Debt Issuance | 342,649.6 | 177,420.4 | (27,013.5) | (20,187.8) | (4,894.8) | (18,301.6) | 2,593.7 | 469.0 | 443.8 | 714.1 | 196.1 | 375.8 | 642.4 | 454.9 | 333.5 | 148.0 | (275.8) | 0 | (248.6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 153.4 | 0 | 83.9 | 84.3 | 104.4 | 42.4 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,255.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (19,811.1) | (90,609.7) | (278.3) | (8,024.9) | 0 | 0 | (2,407) | (970.9) | (1,021) | (1,464.0) | 0 | (28.8) | 0 | 0 | (818.3) | (480) | (35) | (164.0) | (90.0) | (27.0) | 0 | 0 | 0 | (73.4) | (41.9) | (18.7) | 0 | (29.5) | (25.6) | (16.7) | (24.6) | (23.2) | (22.2) |
| Other Financing Activities | 10,828,244.3 | 37,581.0 | (30,322.9) | (29,484.7) | (29,469.9) | 220,944.6 | (3,772.5) | (3,055.6) | (2,156.3) | (654.2) | 940.1 | (1,040.3) | (1,187.5) | (1,036.5) | (2,959.5) | 258.0 | 263.1 | (28.6) | 767.5 | 2,063.7 | 23.6 | 137.3 | 1,004.2 | (990.6) | 1,296.0 | 631.0 | 349.3 | 3,410.0 | 492.3 | 307.7 | 215.2 | 523.6 | 308.8 |
| Financing Cash Flow | 11,151,082.9 | 124,391.6 | (57,614.8) | (57,697.4) | (34,364.7) | 202,643.0 | (3,585.8) | 4,961.1 | 5,448.7 | (1,404.1) | 1,136.2 | (693.3) | (545.1) | (581.6) | (3,444.2) | (74.0) | (47.7) | (192.6) | 429.0 | 2,036.8 | 23.6 | 137.3 | 1,004.2 | (1,064.0) | 1,252.6 | 759.6 | 349.3 | 3,626.2 | 466.7 | 374.9 | 274.9 | 604.8 | 329 |
| Cash Position | |||||||||||||||||||||||||||||||||
| Net Change in Cash | 1,037,563.3 | 334,964.7 | 220,304.7 | (129,028.5) | (68,026.8) | 234,301.3 | 57,154.4 | 60,869.5 | (9,331.7) | 20,492.8 | 15,411.3 | (651.7) | 4,555.2 | 2,430.2 | 366.5 | 433.7 | 1,156.7 | 1,183.9 | 516.9 | 945.7 | (55.1) | 27.7 | 591.1 | 331.5 | 22.4 | 102.6 | (452.6) | 476.7 | 191.1 | (185.9) | (1.9) | 128.9 | 20.8 |
| Cash at Beginning | 3,714,764.0 | 2,488,919.1 | 922,374.6 | 425,320.8 | 229,595.2 | 212,733.0 | 99,105.5 | 38,235.9 | 48,856.1 | 28,363.3 | 12,952.0 | 13,603.6 | 9,048.5 | 6,618.3 | 6,251.8 | 5,818.1 | 4,661.3 | 3,477.1 | 2,950.3 | 1,609.4 | 1,665.9 | 1,651.8 | 1,055.3 | 532.4 | 509.2 | 407.3 | 838.5 | 361.7 | 170.9 | 356.7 | 359.2 | 199.7 | 179.1 |
| Cash at End | 4,752,327.3 | 2,823,883.8 | 1,142,679.4 | 296,292.3 | 218,344.9 | 152,040.1 | 156,259.9 | 99,105.5 | 39,524.4 | 48,856.1 | 28,363.3 | 12,952.0 | 13,603.6 | 9,048.5 | 6,618.3 | 6,251.8 | 5,818.1 | 4,661.0 | 3,467.2 | 2,555.1 | 1,610.8 | 1,679.5 | 1,646.4 | 863.9 | 531.5 | 510.0 | 385.9 | 838.4 | 362 | 170.8 | 357.3 | 328.6 | 199.9 |
| Free Cash Flow | 1,630,553.0 | (5,337,363.9) | 559,081.2 | 94,066.0 | 108,669.2 | (13,287.2) | 24,549.5 | 32,354 | 8,446.2 | 20,693.9 | 12,776.2 | 1,184.1 | 6,077.2 | 3,577.1 | 4,069.1 | 685.5 | 1,427.7 | 1,574.7 | 242.2 | 1,022.3 | 406.9 | 729.2 | (950.2) | 330.2 | 253.0 | 188.0 | 63.2 | (88.7) | 141.3 | 106.1 | 80.4 | 68.7 | 76.8 |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||
| Revenue | 5,633,014.2 | 5,199,521.7 | 7,548,579.5 | 4,611,768.7 | 1,463,642.1 | 410,900.4 | 271,179.5 | 140,910.0 | 73,735.8 | 27,763.5 | 20,811.9 | 17,122.1 | 11,088.5 | 7,812.7 | 5,509.2 | 5,108 | 5,016.5 | 4,002.3 | 3,756.4 | 3,162.5 | 2,857.9 | 2,488.2 | 3,553.5 | 7,096.0 | 4,871.6 | 1,904.0 | 1,686.0 | 610.8 | 1,162.6 | 537.6 | 444.9 | 388.9 | 310 | 269 |
| Gross Profit | 3,087,346.6 | 3,424,593.7 | 4,163,069.5 | 2,650,532.6 | 904,848.8 | 287,382.1 | 170,643.4 | 89,023.1 | 55,338.5 | 16,452.9 | 13,053.9 | 10,887.3 | 7,381.4 | 5,498.6 | 4,031.1 | 4,110.8 | 3,756.6 | 2,764.0 | 3,014.0 | 2,524.9 | 2,134.7 | 1,973.9 | 1,756.9 | 1,820.2 | 2,336.3 | 1,224.4 | 1,081.2 | 360.5 | 656.2 | 360.4 | 285.4 | 242.5 | 226.2 | 187.3 |
| Operating Income | 519,818.5 | 441,080.4 | 682,307.7 | 375,932.1 | 84,786.3 | 53,225.5 | 37,186.8 | 5,794.2 | 3,972.0 | 6,093.5 | 5,835.0 | 4,875.2 | 3,145.7 | 2,128.4 | 1,557.9 | 1,514.0 | 1,090.0 | 352.8 | 285.4 | 251.4 | 135.9 | 23.2 | (161.8) | (1,231.4) | 74.1 | 252.0 | 143.1 | 64.6 | 98.8 | 145.8 | 103.7 | 68.8 | 73.2 | 65.2 |
| Net Income | 315,143.9 | 360,405.4 | 341,579.6 | 399,018.0 | 57,012.0 | 29,551.1 | 32,935.4 | (3,119.9) | 2,928.7 | 3,643.7 | 3,784.5 | 3,204.5 | 2,024.2 | 1,263.7 | 1,005.6 | 1,198.2 | 718.5 | 321.5 | 235.0 | 179.8 | 117.2 | (54.5) | (351.9) | (1,253.2) | 31.0 | 166.8 | 95.2 | 54.6 | 85.8 | 106.7 | 73.9 | 44.2 | 70.1 | 53.1 |
| EPS (Diluted) | 1543.02 | 1729.56 | 1754.40 | 896.76 | 89.64 | 144.69 | 151.83 | -15.27 | 20.25 | 20.37 | 21.15 | 5.97 | 11.31 | 7.05 | 5.49 | 6.69 | 4.41 | 1.80 | 1.32 | 0.99 | 0.66 | -0.57 | -2.49 | -12.66 | 0.16 | 2.10 | 0.93 | 0.78 | 1.38 | 1.89 | 1.35 | 0.90 | 0.42 | 0.33 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 4,752,285.0 | 2,823,405.8 | 2,488,330.0 | 296,301.3 | 425,189.1 | 229,491.7 | 212,733.0 | 152,456.3 | 56,453.7 | 88,746.4 | 27,970.3 | 12,560.2 | 12,881.8 | 8,614.9 | 6,353.4 | 5,691.8 | 5,255.4 | 4,243.1 | 3,170.7 | 2,555.1 | 1,610.8 | 1,679.5 | 1,646.4 | 1,052.2 | 863.9 | 532.4 | 510.0 | 385.9 | 838.4 | 361.8 | 170.9 | 357.3 | 328.8 | 199.9 |
| Total Assets | 25,408,391.3 | 14,719,893.8 | 13,305,540.3 | 1,958,836.9 | 2,008,279.0 | 1,046,062.3 | 618,310.7 | 556,169.4 | 318,783.1 | 285,576.2 | 110,736.2 | 74,288.9 | 58,523.6 | 44,784.6 | 39,005.6 | 32,580.2 | 26,391.6 | 25,825.5 | 22,032.7 | 18,809.5 | 15,976.8 | 16,165.6 | 16,609.0 | 16,290.9 | 10,176.7 | 13,219.9 | 10,934.4 | 8,948.1 | 11,167.2 | 4,145.5 | 3,402.5 | 2,557.4 | 2,240.9 | 1,361.6 |
| Total Debt | 1,959,988.6 | 348,995.0 | 140,252.7 | 75,058.3 | 29,486.3 | 20,704.7 | 21,738.8 | 12,330.5 | 4,472.5 | 4,839.5 | 3,766.4 | 2,584.1 | 1,960.8 | 1,416.0 | 1,299.4 | 0 | 0 | 0 | 0 | 248.3 | 286.4 | 384.4 | 1,617.4 | 2,319.7 | 170.2 | 177.9 | 183.6 | 153.2 | 1,134.5 | 447 | 602.1 | 104.2 | 8.8 | 34.7 |
| Stockholders' Equity | 3,432,277.5 | 2,573,759.5 | 3,041,728.8 | 360,480.7 | 311,265.7 | 169,629.5 | 112,670.4 | 70,012.2 | 49,061.9 | 38,022.3 | 13,716.4 | 10,331.9 | 7,156.2 | 5,131.9 | 3,868.3 | 3,746.9 | 2,926.5 | 2,076.0 | 2,057.7 | 1,952.0 | 1,800.8 | 1,697.4 | 1,758.1 | 2,029.2 | 941.8 | 1,010.6 | 940.6 | 741.8 | 748.3 | 644.5 | 557.2 | 498.2 | 441.9 | 210 |
| Cash Flow | ||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 1,883,175.7 | (5,172,838.5) | 601,229.5 | 110,476.0 | 116,712.1 | (10,140.0) | 27,208.8 | 34,096.6 | 9,222.2 | 21,113.6 | 13,059.0 | 1,484.4 | 6,262.7 | 3,703.7 | 4,190.7 | 780.3 | 1,536.5 | 1,659.2 | 281.1 | 1,101.5 | 467.7 | 729.2 | (950.2) | 330.2 | 253.0 | 188.0 | 63.2 | 250.0 | 155.7 | 131.9 | 106.5 | 86.2 | 86.4 | |
| Capital Expenditure | (252,622.6) | (164,525.5) | (42,148.3) | (16,410.0) | (8,042.9) | (3,147.3) | (2,659.3) | (1,742.6) | (776.0) | (419.6) | (282.8) | (300.4) | (185.5) | (126.7) | (121.6) | (94.9) | (108.9) | (84.5) | (38.9) | (79.1) | (60.7) | 0 | 0 | 0 | 0 | 0 | 0 | (338.7) | (14.4) | (25.8) | (26.1) | (17.5) | (9.6) | |
| Free Cash Flow | 1,630,553.0 | (5,337,363.9) | 559,081.2 | 94,066.0 | 108,669.2 | (13,287.2) | 24,549.5 | 32,354 | 8,446.2 | 20,693.9 | 12,776.2 | 1,184.1 | 6,077.2 | 3,577.1 | 4,069.1 | 685.5 | 1,427.7 | 1,574.7 | 242.2 | 1,022.3 | 406.9 | 729.2 | (950.2) | 330.2 | 253.0 | 188.0 | 63.2 | (88.7) | 141.3 | 106.1 | 80.4 | 68.7 | 76.8 | |