CDW Corporation
CDW
NASDAQ
180.83
USD-0.54(-0.30%)
As of today
CDW Corporation fundamentals
CDW Balance Sheet
Period Ending | Dec 31, 1993 | Dec 31, 1994 | Dec 31, 1995 | Dec 31, 1996 | Dec 31, 1997 | Dec 31, 1998 | Dec 31, 1999 | Dec 31, 2000 | Dec 31, 2001 | Dec 31, 2002 | Dec 31, 2003 | Dec 31, 2004 | Dec 31, 2005 | Dec 31, 2006 | Dec 31, 2009 | Dec 31, 2010 | Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash & Cash Equivalents | 5,800,000 | 3,000,000 | 14,200,000 | 16,462,000 | 18,233,000 | 4,230,000 | 19,747,000 | 43,664,000 | 145,977,000 | 157,140,000 | 222,425,000 | 148,804,000 | 201,250,000 | 148,081,000 | 88,000,000 | 36,600,000 | 99,900,000 | 37,900,000 | 188,100,000 | 344,500,000 | 37,600,000 | 263,700,000 | 144,200,000 | 205,800,000 | 154,000,000 | 1,410,200,000 | 258,100,000 | 315,200,000 | 588,700,000 | 503,500,000 | |
Short-Term Investments | 0 | 0 | 0 | 58,490,000 | 61,192,000 | 66,458,000 | 63,228,000 | 158,957,000 | 248,404,000 | 347,474,000 | 339,935,000 | 329,393,000 | 370,500,000 | 203,515,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 214,200,000 | |
Total Cash & Short-Term Investments | 5,800,000 | 3,000,000 | 14,200,000 | 74,952,000 | 79,425,000 | 70,688,000 | 82,975,000 | 202,621,000 | 394,381,000 | 504,614,000 | 562,360,000 | 478,197,000 | 571,750,000 | 351,596,000 | 88,000,000 | 36,600,000 | 99,900,000 | 37,900,000 | 188,100,000 | 344,500,000 | 37,600,000 | 263,700,000 | 144,200,000 | 205,800,000 | 154,000,000 | 1,410,200,000 | 258,100,000 | 315,200,000 | 588,700,000 | 717,700,000 | |
Net Receivables | 13,400,000 | 24,900,000 | 40,900,000 | 61,327,000 | 91,500,000 | 158,204,000 | 237,779,000 | 350,866,000 | 328,165,000 | 347,168,000 | 472,517,000 | 604,399,000 | 665,093,000 | 905,883,000 | 1,134,500,000 | 1,284,300,000 | 1,398,500,000 | 1,433,500,000 | 1,597,300,000 | 1,716,700,000 | 2,215,800,000 | 2,403,500,000 | 2,672,300,000 | 2,987,600,000 | 3,397,300,000 | 3,592,100,000 | 4,499,400,000 | 4,703,400,000 | 5,038,000,000 | 5,645,700,000 | |
Inventory | 9,200,000 | 23,200,000 | 27,400,000 | 41,462,000 | 61,941,000 | 64,392,000 | 126,217,000 | 110,202,000 | 119,117,000 | 150,785,000 | 183,890,000 | 213,222,000 | 243,564,000 | 261,858,000 | 257,800,000 | 292,800,000 | 321,700,000 | 314,600,000 | 382,000,000 | 337,500,000 | 393,100,000 | 452,000,000 | 449,500,000 | 454,300,000 | 611,200,000 | 760,000,000 | 927,600,000 | 800,200,000 | 668,100,000 | 605,300,000 | |
Other Current Assets | 500,000 | 20,300,000 | 44,400,000 | 3,081,000 | 65,600,000 | 6,504,000 | 8,077,000 | 10,194,000 | 12,495,000 | 15,969,000 | 16,141,000 | 20,619,000 | 20,836,000 | 30,199,000 | 77,500,000 | 88,600,000 | 59,300,000 | 48,700,000 | 46,100,000 | 54,700,000 | 144,300,000 | 118,900,000 | 168,300,000 | 149,100,000 | 171,600,000 | 191,200,000 | 793,000,000 | 987,300,000 | 410,200,000 | 404,400,000 | |
Total Current Assets | 28,900,000 | 71,400,000 | 126,900,000 | 180,822,000 | 237,196,000 | 299,788,000 | 455,048,000 | 673,883,000 | 854,158,000 | 1,018,536,000 | 1,234,908,000 | 1,316,437,000 | 1,501,243,000 | 1,549,536,000 | 1,557,800,000 | 1,702,300,000 | 1,879,400,000 | 1,834,700,000 | 2,213,500,000 | 2,453,400,000 | 2,790,800,000 | 3,238,100,000 | 3,378,100,000 | 3,796,800,000 | 4,334,100,000 | 5,953,500,000 | 6,478,100,000 | 6,564,000,000 | 6,705,000,000 | 7,373,100,000 | |
Property, Plant & Equipment (Net) | 1,400,000 | 2,900,000 | 3,500,000 | 12,295,000 | 26,704,000 | 37,056,000 | 39,429,000 | 61,966,000 | 69,073,000 | 64,088,000 | 62,323,000 | 68,595,000 | 97,277,000 | 171,448,000 | 165,800,000 | 158,100,000 | 154,300,000 | 142,700,000 | 131,100,000 | 137,200,000 | 175,400,000 | 163,700,000 | 161,100,000 | 156,100,000 | 494,900,000 | 306,300,000 | 351,400,000 | 338,000,000 | 324,300,000 | 312,200,000 | |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119,491,000 | 2,207,400,000 | 2,209,100,000 | 2,208,400,000 | 2,209,300,000 | 2,220,300,000 | 2,217,600,000 | 2,500,400,000 | 2,455,000,000 | 2,479,600,000 | 2,462,800,000 | 2,553,000,000 | 2,595,900,000 | 4,382,900,000 | 4,342,700,000 | 4,413,400,000 | 4,620,400,000 | |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63,603,000 | 1,951,400,000 | 1,791,200,000 | 1,636,000,000 | 1,478,500,000 | 1,328,000,000 | 1,168,800,000 | 1,276,400,000 | 1,055,600,000 | 897,000,000 | 712,200,000 | 594,100,000 | 445,100,000 | 1,628,100,000 | 1,490,700,000 | 1,369,700,000 | 1,356,600,000 | |
Goodwill & Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | -6,499,000 | -5,804,000 | 0 | 0 | 0 | 0 | 0 | 183,094,000 | 4,158,800,000 | 4,000,300,000 | 3,844,400,000 | 3,687,800,000 | 3,548,300,000 | 3,386,400,000 | 3,776,800,000 | 3,510,600,000 | 3,376,600,000 | 3,175,000,000 | 3,147,100,000 | 3,041,000,000 | 6,011,000,000 | 5,833,400,000 | 5,783,100,000 | 5,977,000,000 | |
Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 6,499,000 | 5,804,000 | 5,382,000 | 5,176,000 | 0 | 0 | 39,176,000 | 0 | 0 | 28,100,000 | 44,600,000 | 39,100,000 | -533,400,000 | 86,700,000 | -469,600,000 | -369,200,000 | -196,300,000 | -141,900,000 | -62,400,000 | -55,300,000 | -222,300,000 | 203,000,000 | 0 | 0 | |
Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 4,939,000 | 6,784,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52,800,000 | 24,600,000 | 14,100,000 | 563,500,000 | 475,000,000 | 469,600,000 | 369,200,000 | 196,300,000 | 141,900,000 | 62,400,000 | 55,300,000 | 222,300,000 | 203,400,000 | 0 | 0 | |
Other Non-Current Assets | 4,000,000 | 3,700,000 | 3,500,000 | 5,713,000 | 5,741,000 | 4,977,000 | 6,499,000 | 5,804,000 | 8,416,000 | 7,864,000 | 14,401,000 | 135,903,000 | 11,360,000 | 47,349,000 | 93,600,000 | 2,200,000 | 2,300,000 | 1,600,000 | 1,600,000 | -438,800,000 | 12,300,000 | 36,000,000 | 40,800,000 | 39,800,000 | 23,300,000 | 43,900,000 | 358,900,000 | -10,300,000 | 472,200,000 | 1,016,100,000 | |
Total Non-Current Assets | 5,400,000 | 6,600,000 | 7,000,000 | 18,008,000 | 32,445,000 | 42,033,000 | 50,867,000 | 74,554,000 | 82,871,000 | 77,128,000 | 76,724,000 | 204,498,000 | 147,813,000 | 401,891,000 | 4,418,200,000 | 4,241,500,000 | 4,070,200,000 | 3,885,300,000 | 3,711,100,000 | 3,646,500,000 | 3,964,500,000 | 3,710,300,000 | 3,578,500,000 | 3,370,900,000 | 3,665,300,000 | 3,391,200,000 | 6,721,300,000 | 6,567,500,000 | 6,579,600,000 | 7,305,300,000 | |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets | 34,300,000 | 78,000,000 | 133,900,000 | 198,830,000 | 269,641,000 | 341,821,000 | 505,915,000 | 748,437,000 | 937,029,000 | 1,095,664,000 | 1,311,632,000 | 1,520,935,000 | 1,649,056,000 | 1,951,427,000 | 5,976,000,000 | 5,943,800,000 | 5,949,600,000 | 5,720,000,000 | 5,924,600,000 | 6,099,900,000 | 6,755,300,000 | 6,948,400,000 | 6,956,600,000 | 7,167,700,000 | 7,999,400,000 | 9,344,700,000 | 13,199,400,000 | 13,131,500,000 | 13,284,600,000 | 14,678,400,000 | |
Accounts Payable | 7,100,000 | 16,200,000 | 19,400,000 | 36,642,000 | 44,500,000 | 41,358,000 | 65,657,000 | 56,081,000 | 106,808,000 | 102,786,000 | 149,074,000 | 167,877,000 | 245,201,000 | 354,307,000 | 292,300,000 | 565,300,000 | 517,800,000 | 518,600,000 | 662,800,000 | 704,000,000 | 866,500,000 | 1,072,900,000 | 1,317,700,000 | 1,577,100,000 | 1,835,000,000 | 2,088,400,000 | 3,114,200,000 | 2,821,300,000 | 2,881,000,000 | 3,381,300,000 | |
Short-Term Debt | 3,600,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,600,000 | 109,400,000 | 201,000,000 | 40,000,000 | 45,400,000 | 15,400,000 | 27,200,000 | 18,500,000 | 25,500,000 | 25,300,000 | 524,200,000 | 646,700,000 | 614,400,000 | 88,200,000 | 1,096,400,000 | 235,800,000 | |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,868,000 | 0 | 0 | 0 | 0 | 7,409,000 | 0 | 19,900,000 | 27,400,000 | 23,100,000 | 22,600,000 | 35,500,000 | 29,300,000 | 38,100,000 | 38,000,000 | 58,900,000 | 55,500,000 | 88,600,000 | 104,200,000 | 65,900,000 | 73,500,000 | 52,400,000 | 61,600,000 | |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28,900,000 | 28,600,000 | 27,800,000 | 57,800,000 | 94,800,000 | 81,300,000 | 151,900,000 | 172,600,000 | 194,000,000 | 178,300,000 | 252,200,000 | 243,700,000 | 402,900,000 | 485,500,000 | 487,400,000 | 0 | |
Other Current Liabilities | 1,800,000 | 6,000,000 | 8,300,000 | 20,566,000 | 25,275,000 | 29,700,000 | 49,274,000 | 38,237,000 | 51,564,000 | 68,808,000 | 99,389,000 | 111,641,000 | 115,151,000 | 175,074,000 | 270,800,000 | 273,000,000 | 571,600,000 | 529,200,000 | 564,100,000 | 638,000,000 | 803,600,000 | 978,700,000 | 961,200,000 | 966,900,000 | 791,400,000 | 815,300,000 | 898,600,000 | 1,478,600,000 | 1,408,100,000 | 1,795,700,000 | |
Total Current Liabilities | 12,500,000 | 22,200,000 | 27,700,000 | 57,208,000 | 69,775,000 | 71,058,000 | 114,931,000 | 112,186,000 | 158,372,000 | 171,594,000 | 248,463,000 | 279,518,000 | 367,761,000 | 529,381,000 | 634,500,000 | 1,026,900,000 | 1,341,300,000 | 1,168,200,000 | 1,402,600,000 | 1,468,000,000 | 1,887,300,000 | 2,280,700,000 | 2,514,600,000 | 2,803,100,000 | 3,491,400,000 | 3,898,300,000 | 5,096,000,000 | 4,947,100,000 | 5,442,000,000 | 5,474,400,000 | |
Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,599,300,000 | 0 | 3,865,000,000 | 3,731,000,000 | 3,205,800,000 | 3,150,700,000 | 3,235,700,000 | 3,217,900,000 | 3,210,000,000 | 3,183,300,000 | 3,414,300,000 | 4,025,300,000 | 6,940,000,000 | 6,041,600,000 | 5,195,800,000 | 5,756,100,000 | |
Non-Current Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47,500,000 | 32,300,000 | 13,000,000 | 8,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,000,000 | 40,000,000 | 0 | 0 | |
Non-Current Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,762,000 | 694,700,000 | 730,300,000 | 692,000,000 | 624,300,000 | 563,500,000 | 475,000,000 | 469,600,000 | 369,200,000 | 196,300,000 | 141,900,000 | 62,400,000 | 55,300,000 | 222,300,000 | 203,400,000 | 171,400,000 | 167,400,000 | |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,730,000 | 24,119,000 | 44,700,000 | 4,197,800,000 | 45,600,000 | 60,000,000 | 41,000,000 | 45,700,000 | 66,800,000 | 35,100,000 | 52,700,000 | 64,200,000 | 71,000,000 | 68,700,000 | 235,400,000 | 336,100,000 | 432,900,000 | 896,800,000 | |
Total Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,730,000 | 34,881,000 | 5,386,200,000 | 4,960,400,000 | 4,615,600,000 | 4,415,300,000 | 3,810,300,000 | 3,695,400,000 | 3,772,100,000 | 3,622,200,000 | 3,459,100,000 | 3,389,400,000 | 3,547,700,000 | 4,149,300,000 | 7,397,700,000 | 6,581,100,000 | 5,800,100,000 | 6,851,300,000 | |
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23,200,000 | 0 | 0 | 0 | 100,000 | 3,200,000 | 2,000,000 | 0 | 0 | 161,200,000 | 194,600,000 | 215,900,000 | 207,100,000 | 647,300,000 | 149,100,000 | |
Total Liabilities | 12,500,000 | 22,200,000 | 27,700,000 | 57,208,000 | 69,775,000 | 71,058,000 | 114,931,000 | 112,186,000 | 158,372,000 | 171,594,000 | 248,463,000 | 279,518,000 | 384,491,000 | 564,262,000 | 6,020,700,000 | 5,987,300,000 | 5,956,900,000 | 5,583,500,000 | 5,212,900,000 | 5,163,400,000 | 5,659,400,000 | 5,902,900,000 | 5,973,700,000 | 6,192,500,000 | 7,039,100,000 | 8,047,600,000 | 12,493,700,000 | 11,528,200,000 | 11,242,100,000 | 12,325,700,000 | |
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 | |
Common Stock | 0 | 0 | 0 | 215,000 | 215,000 | 216,000 | 433,000 | 875,000 | 885,000 | 897,000 | 909,000 | 922,000 | 934,000 | 963,000 | 0 | 0 | 0 | 1,400,000 | 1,700,000 | 1,700,000 | 1,700,000 | 1,600,000 | 1,500,000 | 1,500,000 | 1,400,000 | 1,400,000 | 1,300,000 | 1,400,000 | 1,300,000 | 1,300,000 | |
Retained Earnings | 8,800,000 | 21,000,000 | 41,000,000 | 75,417,000 | 126,418,000 | 192,259,000 | 290,344,000 | 452,613,000 | 621,299,000 | 806,548,000 | 956,867,000 | 1,168,285,000 | 1,405,263,000 | 1,630,620,000 | -2,178,800,000 | -2,208,000,000 | -2,191,300,000 | -2,073,000,000 | -1,971,800,000 | -1,760,500,000 | -1,651,600,000 | -1,673,800,000 | -1,834,300,000 | -1,892,600,000 | -2,018,600,000 | -1,813,400,000 | -2,570,700,000 | -1,763,800,000 | -1,525,500,000 | -1,322,900,000 | |
Accumulated Other Comprehensive Income/Loss | -1,400,000 | -2,000,000 | -2,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 3,000 | 183,000 | 203,000 | 163,000 | 494,000 | -21,300,000 | -2,200,000 | -2,100,000 | 400,000 | -6,300,000 | -16,600,000 | -61,100,000 | -139,600,000 | -95,900,000 | -130,600,000 | -117,800,000 | -95,800,000 | -94,400,000 | -152,400,000 | -124,600,000 | -160,100,000 | |
Other Total Stockholders' Equity | 14,500,000 | 36,800,000 | 67,200,000 | 65,990,000 | 73,285,000 | 78,073,000 | 99,774,000 | 182,763,000 | 156,473,000 | 116,622,000 | 103,225,000 | 72,007,000 | -141,795,000 | -244,912,000 | 2,155,400,000 | 2,166,700,000 | 2,186,100,000 | 2,207,700,000 | 2,688,100,000 | 2,711,900,000 | 2,806,900,000 | 2,857,300,000 | 2,911,600,000 | 2,996,900,000 | 3,095,300,000 | 3,204,900,000 | 3,369,500,000 | 3,518,100,000 | 3,691,300,000 | 3,834,400,000 | |
Total Stockholders' Equity | 21,900,000 | 55,800,000 | 106,200,000 | 141,622,000 | 199,866,000 | 270,763,000 | 390,984,000 | 636,251,000 | 778,657,000 | 924,070,000 | 1,061,184,000 | 1,241,417,000 | 1,264,565,000 | 1,387,165,000 | -44,700,000 | -43,500,000 | -7,300,000 | 136,500,000 | 711,700,000 | 936,500,000 | 1,095,900,000 | 1,045,500,000 | 982,900,000 | 975,200,000 | 960,300,000 | 1,297,100,000 | 705,700,000 | 1,603,300,000 | 2,042,500,000 | 2,352,700,000 | |
Total Equity | 21,900,000 | 55,800,000 | 106,200,000 | 141,622,000 | 199,866,000 | 270,763,000 | 390,984,000 | 636,251,000 | 778,657,000 | 924,070,000 | 1,063,169,000 | 1,241,417,000 | 1,264,565,000 | 1,387,165,000 | -44,700,000 | -43,500,000 | -7,300,000 | 136,500,000 | 711,700,000 | 936,500,000 | 1,095,900,000 | 1,045,500,000 | 982,900,000 | 975,200,000 | 960,300,000 | 1,297,100,000 | 705,700,000 | 1,603,300,000 | 2,042,500,000 | 2,352,700,000 | |
Total Liabilities & Stockholders' Equity | 34,300,000 | 78,000,000 | 133,900,000 | 198,830,000 | 269,641,000 | 341,821,000 | 505,915,000 | 748,437,000 | 937,029,000 | 1,095,664,000 | 1,311,632,000 | 1,520,935,000 | 1,649,056,000 | 1,951,427,000 | 5,976,000,000 | 5,943,800,000 | 5,949,600,000 | 5,720,000,000 | 5,924,600,000 | 6,099,900,000 | 6,755,300,000 | 6,948,400,000 | 6,956,600,000 | 7,167,700,000 | 7,999,400,000 | 9,344,700,000 | 13,199,400,000 | 13,131,500,000 | 13,284,600,000 | 14,678,400,000 | |
Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,985,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total Liabilities & Total Equity | 34,300,000 | 78,000,000 | 133,900,000 | 198,830,000 | 269,641,000 | 341,821,000 | 505,915,000 | 748,437,000 | 937,029,000 | 1,095,664,000 | 1,311,632,000 | 1,520,935,000 | 1,649,056,000 | 1,951,427,000 | 5,976,000,000 | 5,943,800,000 | 5,949,600,000 | 5,720,000,000 | 5,924,600,000 | 6,099,900,000 | 6,755,300,000 | 6,948,400,000 | 6,956,600,000 | 7,167,700,000 | 7,999,400,000 | 9,344,700,000 | 13,199,400,000 | 13,131,500,000 | 13,284,600,000 | 14,678,400,000 | |
Total Investments | 0 | 0 | 0 | 58,490,000 | 61,192,000 | 66,458,000 | 69,727,000 | 164,761,000 | 253,786,000 | 352,650,000 | 339,935,000 | 329,393,000 | 409,676,000 | 203,515,000 | 0 | 28,100,000 | 44,600,000 | 39,100,000 | -533,400,000 | 86,700,000 | -469,600,000 | -369,200,000 | -196,300,000 | -141,900,000 | -62,400,000 | -55,300,000 | -222,300,000 | 203,000,000 | 1,198,300,000 | 214,200,000 | |
Total Debt | 3,600,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,621,900,000 | 4,290,000,000 | 4,066,000,000 | 3,771,000,000 | 3,251,200,000 | 3,190,000,000 | 3,259,700,000 | 3,234,400,000 | 3,235,500,000 | 3,208,600,000 | 3,448,400,000 | 4,096,200,000 | 7,042,700,000 | 6,097,900,000 | 5,808,900,000 | 5,991,900,000 | |
Net Debt | -2,200,000 | -3,000,000 | -14,200,000 | -16,462,000 | -18,233,000 | -4,230,000 | -19,747,000 | -43,664,000 | -145,977,000 | -157,140,000 | -222,425,000 | -148,804,000 | -201,250,000 | -148,081,000 | 4,533,900,000 | 4,253,400,000 | 3,966,100,000 | 3,733,100,000 | 3,063,100,000 | 2,845,500,000 | 3,222,100,000 | 2,970,700,000 | 3,091,300,000 | 3,002,800,000 | 3,294,400,000 | 2,686,000,000 | 6,784,600,000 | 5,782,700,000 | 5,220,200,000 | 5,488,400,000 |