Avery Dennison Corporation
NYSE:AVY
189.35 (USD) • At close December 26, 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 | 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 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 212.7 | 206.6 | 185.7 | 215 | 209.9 | 217.1 | 351.3 | 167.2 | 128.2 | 164.8 | 147.1 | 162.7 | 207.2 | 344.8 | 328 | 252.3 | 284.7 | 262.6 | 742 | 253.7 | 224.2 | 247.3 | 225.7 | 232 | 217.6 | 215.8 | 187.5 | 224.4 | 232.3 | 209.4 | 294.9 | 195.1 | 189.4 | 216.1 | 169.6 | 158.8 | 171.7 | 246 | 212.5 | 227 | 195.6 | 221.9 | 205.1 | 351.6 | 309.6 | 211.6 | 207.7 | 235.4 | 190.7 | 161.4 | 190.7 | 178 | 119.7 | 125.4 | 120.4 | 127.5 | 157.8 | 148.9 | 143.6 | 138.1 | 91.9 | 91.9 | 83 | 105.5 | 81.3 | 87.1 | 73.2 | 71.5 | 77.3 | 76.6 | 57.9 | 58.5 | 50.8 | 49.1 | 39.1 | 98.5 | 75.5 | 31 | 53 | 84.8 | 69.9 | 28 | 31.3 | 29.5 | 31.6 | 42.9 | 33.2 | 22.8 | 28.9 | 25.9 | 16 | 19.1 | 17.5 | 10.3 | 20.5 | 11.4 | 7.7 | 6.4 | 9.8 | 6.9 | 5.8 | 6.3 | 10.5 | 18.5 | 4.9 | 3.7 | 3.6 | 3.3 | 6.3 | 9.5 | 5.5 | 3.8 | 5.3 | 5.1 | 5.3 | 27 | 3.9 | 2.7 | 3.4 | 3.1 | 3.4 | 0.9 | 1.1 | 5.8 | 0.7 | 0.4 | 8.3 | 3.9 | 6.3 | 4.4 | 2.6 | 5.3 | 3.5 | 4.7 | 1.9 | 1.9 | 4.2 | 1.5 | 3.1 | 1.7 | 2.8 | 5.9 | 8 | 2.4 | 2.2 |
| Short Term Investments
| 0 | 38.4 | 38.1 | 37.8 | 35.9 | 36.3 | 36.3 | 31.3 | 29.8 | 31.2 | 32.1 | 33.4 | 33.9 | 33.9 | 33 | 32.6 | 32.1 | 31 | 29.9 | 30.2 | 31.5 | 28.9 | 26.4 | 26.1 | 25.4 | 22.3 | 22.2 | 22.3 | 21.5 | 21.7 | 17.9 | 17.6 | 18.5 | 17.8 | 21.5 | 17.6 | 17.5 | 17.5 | 17.6 | 17.1 | 17.5 | 17.4 | 17.4 | 17.4 | 17 | 17.5 | 17.7 | 17.7 | 6.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 212.7 | 245 | 185.7 | 215 | 209.9 | 217.1 | 351.3 | 167.2 | 128.2 | 164.8 | 147.1 | 162.7 | 207.2 | 344.8 | 328 | 252.3 | 284.7 | 262.6 | 742 | 253.7 | 224.2 | 247.3 | 225.7 | 232 | 217.6 | 215.8 | 187.5 | 224.4 | 232.3 | 209.4 | 294.9 | 195.1 | 189.4 | 216.1 | 169.6 | 158.8 | 171.7 | 246 | 212.5 | 227 | 195.6 | 221.9 | 205.1 | 351.6 | 309.6 | 211.6 | 207.7 | 235.4 | 190.7 | 161.4 | 190.7 | 178 | 119.7 | 125.4 | 120.4 | 127.5 | 157.8 | 148.9 | 143.6 | 138.1 | 91.9 | 91.9 | 83 | 105.5 | 81.3 | 87.1 | 73.2 | 71.5 | 77.3 | 76.6 | 57.9 | 58.5 | 50.8 | 49.1 | 39.1 | 98.5 | 75.5 | 31 | 53 | 84.8 | 69.9 | 28 | 31.3 | 29.5 | 31.6 | 42.9 | 33.2 | 22.8 | 28.9 | 25.9 | 16 | 19.1 | 17.5 | 10.3 | 20.5 | 11.4 | 7.7 | 6.4 | 9.8 | 6.9 | 5.8 | 6.3 | 10.5 | 18.5 | 4.9 | 3.7 | 3.6 | 3.3 | 6.3 | 9.5 | 5.5 | 3.8 | 5.3 | 5.1 | 5.3 | 27 | 3.9 | 2.7 | 3.4 | 3.1 | 3.4 | 0.9 | 1.1 | 5.8 | 0.7 | 0.4 | 8.3 | 3.9 | 6.3 | 4.4 | 2.6 | 5.3 | 3.5 | 4.7 | 1.9 | 1.9 | 4.2 | 1.5 | 3.1 | 1.7 | 2.8 | 5.9 | 8 | 2.4 | 2.2 |
| Net Receivables
| 1,574.7 | 1,528.6 | 1,478 | 1,414.9 | 1,426.2 | 1,415.2 | 1,369.1 | 1,374.4 | 1,585.6 | 1,565.1 | 1,551.4 | 1,424.5 | 1,441.2 | 1,338.9 | 1,301.4 | 1,235.2 | 1,212.7 | 1,114.6 | 1,222.5 | 1,212.2 | 1,224.2 | 1,232 | 1,198.7 | 1,189.7 | 1,235.7 | 1,236.2 | 1,240 | 1,180.3 | 1,184.8 | 1,138.1 | 1,099.5 | 1,001 | 1,069.7 | 1,028.3 | 1,019.1 | 964.7 | 999 | 1,011.4 | 988 | 958.1 | 1,087.6 | 1,114.6 | 1,086.2 | 1,016.5 | 1,055.5 | 1,009.5 | 988.7 | 972.8 | 1,001.5 | 982 | 961.9 | 877.1 | 1,074.5 | 1,132.7 | 1,072.3 | 996.1 | 1,079.2 | 1,055.8 | 963.1 | 918.6 | 1,008.6 | 975.6 | 864.2 | 988.9 | 1,120.7 | 1,232.8 | 1,116.9 | 1,113.8 | 1,112.4 | 1,151.1 | 912 | 910.2 | 887.1 | 898.2 | 836.7 | 863.2 | 878.8 | 899.6 | 833.4 | 887.4 | 860.6 | 868.3 | 816 | 833.2 | 774.6 | 799.6 | 759.5 | 733.4 | 742 | 753.6 | 586.3 | 579.2 | 653.5 | 658.7 | 592.2 | 609.8 | 616.4 | 610.8 | 577.8 | 542.4 | 573.2 | 540.7 | 504.8 | 478.8 | 515.3 | 485.3 | 480.9 | 486 | 499.4 | 496.8 | 463.3 | 448.5 | 470.7 | 451.7 | 460 | 444.1 | 434.8 | 437.1 | 431.6 | 391.8 | 419.7 | 419.6 | 377.1 | 356.7 | 386.8 | 387.6 | 374.9 | 389.8 | 430.4 | 458.4 | 430.1 | 397.9 | 427.7 | 419.3 | 421.3 | 330.7 | 329 | 313.1 | 293.9 | 293.6 | 303.4 | 276.6 | 251.2 | 203.3 | 155.9 |
| Inventory
| 1,013.5 | 979.9 | 972.5 | 920.7 | 936.1 | 990.5 | 1,050.6 | 1,009.9 | 1,014.4 | 990.1 | 960.9 | 907.2 | 879.1 | 824.8 | 786.7 | 717.2 | 662.6 | 726.6 | 723.3 | 663 | 665 | 671 | 688.3 | 651.4 | 682.5 | 660.8 | 678.2 | 609.6 | 620 | 618.5 | 579.9 | 519.1 | 565.3 | 524.1 | 519.5 | 478.7 | 512.4 | 512.1 | 508.9 | 491.8 | 547.2 | 560.4 | 547.6 | 494.1 | 531.3 | 508 | 516.3 | 473.3 | 532.7 | 521.6 | 518.8 | 475.1 | 571.2 | 641.4 | 630.6 | 519.9 | 576.2 | 564.1 | 519 | 477.3 | 511.8 | 518.4 | 533.4 | 583.6 | 648.7 | 679.1 | 658.3 | 631 | 630.9 | 640.6 | 494.6 | 471.8 | 489.9 | 479.7 | 460.5 | 439.7 | 439.9 | 473.4 | 474.5 | 433.2 | 430.1 | 452.7 | 424.1 | 406.1 | 391.4 | 405.9 | 365.8 | 343.6 | 341 | 355.6 | 289.7 | 267.4 | 292.4 | 309.5 | 294.4 | 271.5 | 291.9 | 308 | 294.2 | 279.8 | 260.2 | 251.5 | 252.6 | 230.6 | 231.9 | 243.9 | 229.7 | 230.1 | 227.1 | 254.6 | 236.8 | 244.4 | 242.7 | 230.4 | 229 | 223.2 | 235.8 | 263 | 236.1 | 206.4 | 211.8 | 214.9 | 202.4 | 184.1 | 195.6 | 218.7 | 224.7 | 225.1 | 243.3 | 243.4 | 237.8 | 253.1 | 254.4 | 271.4 | 311.8 | 211.5 | 205.9 | 199.6 | 193.8 | 194.9 | 193.3 | 202.2 | 195.1 | 178.3 | 137.1 |
| Other Current Assets
| 283.8 | 214.3 | 250.6 | 210.3 | 208.1 | 228.2 | 218.2 | 230.5 | 233.6 | 228.8 | 234.9 | 206.8 | 251 | 233.1 | 216.3 | 178.9 | 214.5 | 220.8 | 225.8 | 181.5 | 220 | 226.9 | 211 | 198.8 | 223 | 215.3 | 226.6 | 201.3 | 246.2 | 243.8 | 210.3 | 172 | 189.2 | 174 | 179.2 | 155.6 | 232.9 | 228.6 | 254.7 | 249.9 | 239.4 | 233 | 234.1 | 212.2 | 268.5 | 859.9 | 801.1 | 712.5 | 717.6 | 736.8 | 664.3 | 689.6 | 271.5 | 317.2 | 336.9 | 308.4 | 316.7 | 209.6 | 201 | 199.2 | 212 | 208.2 | 208.6 | 252.4 | 286.2 | 302 | 285.7 | 242 | 241.6 | 269.8 | 212.4 | 189.8 | 159.5 | 161.9 | 169.8 | 156.9 | 120.6 | 132.1 | 141.5 | 137 | 130.3 | 138.5 | 145.1 | 172.1 | 153.4 | 151.9 | 121 | 115.7 | 129.6 | 125 | 119.2 | 116.8 | 92.2 | 91.6 | 120.7 | 89.7 | 122.5 | 129 | 130.3 | 126.9 | 123.4 | 114.2 | 120.9 | 74.1 | 103.6 | 98.8 | 103.1 | 74.1 | 110.7 | 111.1 | 106.8 | 107.8 | 108.1 | 97.2 | 102.6 | 105.8 | 88.9 | 78.3 | 88.5 | 75.6 | 76.6 | 72.3 | 74.5 | 68 | 91.3 | 100.1 | 89 | 42.5 | 41.6 | 42.8 | 41.5 | 44.2 | 50.4 | 58.9 | 86 | 22.8 | 23.2 | 22.3 | 14.9 | 18.5 | 20.7 | 17.8 | 35.1 | 14.6 | 13.3 |
| Total Current Assets
| 3,084.7 | 2,967.8 | 2,886.8 | 2,796 | 2,814.3 | 2,851 | 2,989.2 | 2,782 | 2,961.8 | 2,948.8 | 2,894.3 | 2,734.6 | 2,778.5 | 2,741.6 | 2,632.4 | 2,416.2 | 2,374.5 | 2,324.6 | 2,913.6 | 2,340.6 | 2,333.4 | 2,377.2 | 2,323.7 | 2,298 | 2,358.8 | 2,328.1 | 2,332.3 | 2,237.9 | 2,283.3 | 2,209.8 | 2,184.6 | 1,904.8 | 2,013.6 | 1,942.5 | 1,887.4 | 1,775.4 | 1,916 | 1,998.1 | 1,964.1 | 1,924.1 | 2,069.8 | 2,129.9 | 2,073 | 2,091.8 | 2,164.9 | 2,589 | 2,513.8 | 2,411.7 | 2,449 | 2,401.8 | 2,335.7 | 2,219.8 | 2,036.9 | 2,216.7 | 2,160.2 | 1,951.9 | 2,129.9 | 1,978.4 | 1,826.7 | 1,733.2 | 1,824.3 | 1,794.1 | 1,689.2 | 1,930.4 | 2,136.9 | 2,301 | 2,134.1 | 2,058.3 | 2,062.2 | 2,138.1 | 1,676.9 | 1,655.4 | 1,587.3 | 1,588.9 | 1,506.1 | 1,558.3 | 1,514.8 | 1,536.1 | 1,502.4 | 1,542.4 | 1,490.9 | 1,487.5 | 1,416.5 | 1,440.9 | 1,351 | 1,400.3 | 1,279.5 | 1,215.5 | 1,241.5 | 1,260.1 | 1,011.2 | 982.5 | 1,055.6 | 1,070.1 | 1,027.8 | 982.4 | 1,038.5 | 1,054.2 | 1,012.1 | 956 | 962.6 | 912.7 | 888.8 | 802 | 855.7 | 831.7 | 817.3 | 793.5 | 843.5 | 872 | 812.4 | 804.5 | 826.8 | 784.4 | 796.9 | 800.1 | 763.4 | 781.1 | 759.6 | 676.9 | 711.5 | 707.7 | 655.1 | 614.6 | 674.4 | 706.8 | 696.9 | 661.3 | 721.6 | 749 | 712 | 700.5 | 736 | 754.3 | 821 | 566.9 | 562.3 | 536.5 | 505.7 | 508.7 | 520.2 | 502.5 | 489.4 | 398.6 | 308.5 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,612.3 | 1,590 | 1,598.2 | 1,625.8 | 1,555.2 | 1,567 | 1,565.6 | 1,540.2 | 1,442.6 | 1,451 | 1,477.5 | 1,477.7 | 1,405.5 | 1,344.8 | 1,329 | 1,343.7 | 1,233.9 | 1,228.8 | 1,232 | 1,210.7 | 1,142.1 | 1,143.8 | 1,144.9 | 1,137.4 | 1,086.9 | 1,084.5 | 1,117.6 | 1,097.9 | 1,047 | 1,017.8 | 940.3 | 915.2 | 905.4 | 838.7 | 847.9 | 847.9 | 840.6 | 851.7 | 831.2 | 875.3 | 884.1 | 905.3 | 919 | 922.5 | 912.6 | 922.4 | 939.5 | 1,015.5 | 1,007.4 | 1,012.3 | 1,059.6 | 1,078.4 | 1,177.3 | 1,245.5 | 1,254.6 | 1,262.9 | 1,267.7 | 1,243 | 1,292.9 | 1,354.7 | 1,393.3 | 1,404 | 1,399.4 | 1,493 | 1,543.3 | 1,618.2 | 1,592.7 | 1,591.4 | 1,569 | 1,578.3 | 1,311.6 | 1,309.4 | 1,283.1 | 1,279.6 | 1,280.9 | 1,295.7 | 1,297.2 | 1,309.5 | 1,346 | 1,381 | 1,277.4 | 1,274.2 | 1,291.2 | 1,289.8 | 1,254.3 | 1,259.3 | 1,216.3 | 1,199.2 | 1,133.6 | 1,150.8 | 1,048.6 | 1,074.6 | 1,077.4 | 1,074.4 | 1,088.5 | 1,079 | 1,050.1 | 1,056.9 | 1,051.2 | 1,043.5 | 1,018.6 | 997.2 | 1,006 | 1,035.6 | 1,000.8 | 993.7 | 985.5 | 985.3 | 946.9 | 943.6 | 941 | 962.7 | 923.7 | 916.1 | 909.8 | 907.4 | 887.8 | 882.8 | 863.7 | 831.6 | 807.4 | 773.9 | 754.7 | 758.5 | 763.4 | 751.7 | 756.4 | 779.9 | 789.9 | 790.1 | 784 | 814.2 | 784 | 768.3 | 796.1 | 541.9 | 515.8 | 508.2 | 479 | 457.4 | 446.4 | 462.6 | 401.3 | 345.2 | 271.4 |
| Goodwill
| 2,012.7 | 1,989.8 | 1,993.7 | 2,013.6 | 1,976.3 | 1,985.1 | 1,887.5 | 1,862.4 | 1,824.8 | 1,856 | 1,890 | 1,881.5 | 1,896.7 | 1,145 | 1,141.6 | 1,136.4 | 1,059.3 | 1,039.8 | 1,028.1 | 930.8 | 920.4 | 940.8 | 937.2 | 941.8 | 953.1 | 955 | 1,005.1 | 985.1 | 977.1 | 950.4 | 826.4 | 793.6 | 821.6 | 691 | 695.1 | 686.2 | 690.7 | 698.4 | 697 | 721.6 | 742 | 758.6 | 760 | 751.1 | 754.5 | 747.5 | 756.9 | 764.4 | 761.8 | 751.6 | 768.5 | 759.3 | 933.5 | 962 | 957.5 | 940.8 | 941.4 | 906.6 | 930.7 | 950.8 | 962.2 | 940 | 903.1 | 1,716.7 | 1,775 | 1,825.4 | 1,738.3 | 1,683.3 | 1,638.6 | 1,567.6 | 718.8 | 715.9 | 703.5 | 684.6 | 676.6 | 673.1 | 724.5 | 725.7 | 739.5 | 0 | 722.8 | 709.4 | 716.3 | 0 | 685.5 | 701.1 | 637.2 | 0 | 436 | 464.7 | 295.6 | 293.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 783.2 | 800.9 | 823.8 | 2,862.7 | 860.3 | 883.8 | 833.1 | 840.3 | 855.1 | 882.6 | 910.8 | 911.4 | 931.5 | 216.7 | 221.9 | 224.9 | 194.1 | 195.5 | 197.6 | 126.5 | 129.1 | 136.3 | 140.6 | 144 | 148.6 | 154.7 | 167.2 | 166.3 | 170.1 | 168.1 | 83.4 | 66.7 | 70.9 | 36.4 | 41.3 | 45.8 | 50.7 | 55.7 | 60.9 | 67.4 | 73.9 | 83.4 | 89.7 | 96 | 103 | 109.2 | 117 | 125 | 139.3 | 145.9 | 154.4 | 161.2 | 203.6 | 215.5 | 223.3 | 228.9 | 237.4 | 240.5 | 250.2 | 262.2 | 271.3 | 277.1 | 279.3 | 303.6 | 298 | 313.1 | 320.5 | 314.2 | 320.8 | 352 | 93.4 | 95.5 | 96.9 | 96.1 | 96.8 | 771.8 | 855.4 | 860.6 | 879.9 | 902.8 | 863.1 | 852.8 | 864 | 867.9 | 834.6 | 854.2 | 786 | 776.6 | 575.3 | 130.9 | 412.3 | 413.2 | 426.1 | 416.9 | 424.6 | 394.3 | 401 | 415.4 | 434.8 | 397 | 368.1 | 252.4 | 258.5 | 145.1 | 134.2 | 134.4 | 131.9 | 133.7 | 134.5 | 130.8 | 131.7 | 135.9 | 135.6 | 121.3 | 122.6 | 124.3 | 124.9 | 128.4 | 128.8 | 127.6 | 129.4 | 129.4 | 128.4 | 129.2 | 132.2 | 131.7 | 133.2 | 137.9 | 142.8 | 145.5 | 142.3 | 146.7 | 144.4 | 140.3 | 145.6 | 139.8 | 135.4 | 135 | 136.1 | 133.5 | 134.7 | 137.1 | 119.4 | 107.4 | 0 |
| Goodwill and Intangible Assets
| 2,795.9 | 2,790.7 | 2,817.5 | 2,862.7 | 2,836.6 | 2,868.9 | 2,720.6 | 2,702.7 | 2,679.9 | 2,738.6 | 2,800.8 | 2,792.9 | 2,828.2 | 1,361.7 | 1,363.5 | 1,361.3 | 1,253.4 | 1,235.3 | 1,225.7 | 1,057.3 | 1,049.5 | 1,077.1 | 1,077.8 | 1,085.8 | 1,101.7 | 1,109.7 | 1,172.3 | 1,151.4 | 1,147.2 | 1,118.5 | 909.8 | 860.3 | 892.5 | 727.4 | 736.4 | 732 | 741.4 | 754.1 | 757.9 | 789 | 815.9 | 842 | 849.7 | 847.1 | 857.5 | 856.7 | 873.9 | 889.4 | 901.1 | 897.5 | 922.9 | 920.5 | 1,137.1 | 1,177.5 | 1,180.8 | 1,169.7 | 1,178.8 | 1,147.1 | 1,180.9 | 1,213 | 1,233.5 | 1,217.1 | 1,182.4 | 2,020.3 | 2,073 | 2,138.5 | 2,058.8 | 1,997.5 | 1,959.4 | 1,919.6 | 812.2 | 811.4 | 800.4 | 780.7 | 773.4 | 771.8 | 855.4 | 860.6 | 879.9 | 902.8 | 863.1 | 852.8 | 864 | 867.9 | 834.6 | 854.2 | 786 | 776.6 | 575.3 | 595.6 | 412.3 | 413.2 | 426.1 | 416.9 | 424.6 | 394.3 | 401 | 415.4 | 434.8 | 397 | 368.1 | 252.4 | 258.5 | 145.1 | 134.2 | 134.4 | 131.9 | 133.7 | 134.5 | 130.8 | 131.7 | 135.9 | 135.6 | 121.3 | 122.6 | 124.3 | 124.9 | 128.4 | 128.8 | 127.6 | 129.4 | 129.4 | 128.4 | 129.2 | 132.2 | 131.7 | 133.2 | 137.9 | 142.8 | 145.5 | 142.3 | 146.7 | 144.4 | 140.3 | 145.6 | 139.8 | 135.4 | 135 | 136.1 | 133.5 | 134.7 | 137.1 | 119.4 | 107.4 | 0 |
| Long Term Investments
| 49.6 | 53.8 | 73.3 | -0 | 82.8 | 80.7 | 85.2 | 85.5 | 93.8 | 72.4 | 55.8 | 49.3 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 8.8 | 8.8 | 9.8 | 10.5 | 6.7 | 7.2 | 8 | 9 | 9.1 | 0 | 0 | 0 | 9.5 | 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 | -241.6 | -269.8 | -212.4 | 0 | -159.5 | 0 | -169.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -399.8 | -399.5 | -228.7 | -319.8 | -215.3 | 0 | 0 | -223.5 | 0 | -241 | -239.8 | -231.4 | -203 | -184.3 | -175.7 | -179.1 | -183.7 | -172 | -172.7 | -175.3 | -173 | -177.6 | -177.6 | -140.1 | 0 | -151.6 | -146.1 | 0 | 0 | -137.7 | -139.8 | 0 | -147.4 | -153.5 | -144.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 110.9 | 113 | 115.5 | 115.7 | 115.2 | 119.7 | 118.3 | 115.1 | 118.1 | 119.9 | 128.8 | 130.2 | 152.7 | 188.5 | 201.4 | 212.7 | 203.3 | 211.1 | 224.8 | 225.4 | 195.8 | 180.2 | 191.5 | 205.3 | 195.1 | 199 | 215.5 | 196.3 | 350.4 | 325.1 | 317.8 | 313.2 | 390.7 | 390.4 | 381.8 | 372.2 | 312.4 | 300.3 | 305.8 | 365.4 | 238.8 | 250.7 | 261.6 | 263.4 | 312 | 344.3 | 343.4 | 331.6 | 298.6 | 307.5 | 317.7 | 322.3 | 252.4 | 261.9 | 266.1 | 266 | 188.9 | 210.9 | 226.4 | 236.6 | 216.8 | 204.6 | 186.6 | 168.9 | 80.1 | 82.6 | 76.4 | 59.9 | 241.6 | 269.8 | 212.4 | 42.7 | 159.5 | 0 | 169.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 399.8 | 399.5 | 228.7 | 319.8 | 215.3 | 0 | 0 | 223.5 | 0 | 241 | 239.8 | 231.4 | 203 | 184.3 | 175.7 | 179.1 | 183.7 | 172 | 172.7 | 175.3 | 173 | 177.6 | 177.6 | 140.1 | 0 | 151.6 | 146.1 | 0 | 0 | 137.7 | 139.8 | 0 | 147.4 | 153.5 | 144.8 | 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
| 848.1 | 782.9 | 763.9 | 809.6 | 729 | 779 | 743.4 | 725 | 746.1 | 761.7 | 781.6 | 786.9 | 802.8 | 785.9 | 746.9 | 743 | 655.7 | 651.9 | 664.8 | 646 | 609.1 | 601.6 | 605.3 | 444.3 | 432.2 | 433.8 | 433.8 | 444.3 | 445.1 | 420.6 | 413.4 | 393.4 | 398.2 | 395.8 | 395.9 | 406.2 | 438.5 | 449.4 | 453.6 | 463.6 | 484.9 | 488.7 | 488 | 485.8 | 475 | 478.6 | 467 | 457.1 | 446.3 | 438.8 | 435 | 431.7 | 456.8 | 458.4 | 453 | 448.9 | 447.9 | 458.1 | 465 | 465.3 | 426.7 | 423.4 | 407.3 | 423.1 | 551.7 | 557.5 | 542.8 | 537.7 | 530.9 | 527.6 | 529.1 | 474.7 | 586.2 | 588.1 | 582.1 | 578.1 | 567.6 | 564.8 | 567.9 | 573.1 | 513 | 512 | 505.5 | 506.7 | 519.5 | 502.3 | 472.4 | 461.1 | 351.7 | 356.8 | 353.5 | 348.9 | 296 | 281 | 272.9 | 243.4 | 224.9 | 205.6 | 200 | 196 | 169.5 | 163.8 | 161 | 159.9 | 144 | 140.5 | 128.6 | 134 | 135.8 | 145.7 | 134.3 | 133.6 | 130.2 | 138.4 | 133.9 | 131.8 | 124.6 | 128.7 | 132 | 127 | 133.3 | 135.6 | 135.8 | 136.7 | 124.3 | 120 | 125.3 | 104.9 | 101.2 | 88.9 | 86.5 | 79 | 74.8 | 75.9 | 69.9 | 19.4 | 22.6 | 29 | 21.3 | 26.2 | 27.4 | 16.9 | 40.7 | 16.9 | 34.8 |
| Total Non-Current Assets
| 5,367.2 | 5,330.4 | 5,368.4 | 5,413.8 | 5,318.8 | 5,415.3 | 5,233.1 | 5,168.5 | 5,080.5 | 5,143.6 | 5,244.5 | 5,237 | 5,189.2 | 3,680.9 | 3,640.8 | 3,682.7 | 3,346.3 | 3,327.1 | 3,347.3 | 3,148.2 | 3,005.3 | 3,012.5 | 3,030 | 2,879.5 | 2,823.1 | 2,835 | 2,948.2 | 2,899 | 2,989.7 | 2,882 | 2,581.3 | 2,491.6 | 2,586.8 | 2,352.3 | 2,362 | 2,358.3 | 2,332.9 | 2,355.5 | 2,348.5 | 2,493.3 | 2,423.7 | 2,486.7 | 2,518.3 | 2,518.8 | 2,557.1 | 2,602 | 2,623.8 | 2,693.6 | 2,653.4 | 2,656.1 | 2,735.2 | 2,752.9 | 3,023.6 | 3,143.3 | 3,154.5 | 3,147.5 | 3,083.3 | 3,059.1 | 3,165.2 | 3,269.6 | 3,270.3 | 3,249.1 | 3,175.7 | 4,105.3 | 4,248.1 | 4,396.8 | 4,270.7 | 4,186.5 | 4,059.3 | 4,025.5 | 2,652.9 | 2,638.2 | 2,669.7 | 2,648.4 | 2,636.4 | 2,645.6 | 2,720.2 | 2,734.9 | 2,793.8 | 2,856.9 | 2,653.5 | 2,639 | 2,660.7 | 2,664.4 | 2,608.4 | 2,615.8 | 2,474.7 | 2,436.9 | 2,060.6 | 2,103.2 | 1,814.4 | 1,836.7 | 1,799.5 | 1,772.3 | 1,786 | 1,716.7 | 1,676 | 1,677.9 | 1,686 | 1,636.5 | 1,556.2 | 1,413.4 | 1,425.5 | 1,340.6 | 1,279 | 1,268.6 | 1,246 | 1,253 | 1,217.2 | 1,220.1 | 1,207 | 1,232.2 | 1,189.5 | 1,175.8 | 1,166.3 | 1,163.5 | 1,137.3 | 1,139.9 | 1,124.5 | 1,086.2 | 1,070.1 | 1,038.9 | 1,018.9 | 1,024.4 | 1,019.9 | 1,003.4 | 1,014.9 | 1,022.7 | 1,033.9 | 1,024.5 | 1,012.8 | 1,039.9 | 1,003.2 | 984.5 | 1,011.6 | 701.1 | 673.8 | 672.2 | 636.4 | 617.1 | 608.5 | 616.6 | 561.4 | 469.5 | 306.2 |
| Total Assets
| 8,451.9 | 8,298.2 | 8,255.2 | 8,209.8 | 8,133.1 | 8,266.3 | 8,222.3 | 7,950.5 | 8,042.3 | 8,092.4 | 8,138.8 | 7,971.6 | 7,967.7 | 6,422.5 | 6,273.2 | 6,098.9 | 5,720.8 | 5,651.7 | 6,260.9 | 5,488.8 | 5,338.7 | 5,389.7 | 5,353.7 | 5,177.5 | 5,181.9 | 5,163.1 | 5,280.5 | 5,136.9 | 5,273 | 5,091.8 | 4,765.9 | 4,396.4 | 4,600.4 | 4,294.8 | 4,249.4 | 4,133.7 | 4,248.9 | 4,353.6 | 4,312.6 | 4,417.4 | 4,493.5 | 4,616.6 | 4,591.3 | 4,610.6 | 4,722 | 5,191 | 5,137.6 | 5,105.3 | 5,102.4 | 5,057.9 | 5,070.9 | 4,972.7 | 5,060.5 | 5,360 | 5,314.7 | 5,099.4 | 5,213.2 | 5,037.5 | 4,991.9 | 5,002.8 | 5,094.6 | 5,043.2 | 4,864.9 | 6,035.7 | 6,385 | 6,697.8 | 6,404.8 | 6,244.8 | 6,121.5 | 6,163.6 | 4,329.8 | 4,293.6 | 4,257 | 4,237.3 | 4,142.5 | 4,203.9 | 4,235 | 4,271 | 4,296.2 | 4,399.3 | 4,144.4 | 4,126.5 | 4,077.2 | 4,105.3 | 3,959.4 | 4,016.1 | 3,754.2 | 3,652.4 | 3,302.1 | 3,363.3 | 2,825.6 | 2,819.2 | 2,855.1 | 2,842.4 | 2,813.8 | 2,699.1 | 2,714.5 | 2,732.1 | 2,698.1 | 2,592.5 | 2,518.8 | 2,326.1 | 2,314.3 | 2,142.6 | 2,134.7 | 2,100.3 | 2,063.3 | 2,046.5 | 2,060.7 | 2,092.1 | 2,019.4 | 2,036.7 | 2,016.3 | 1,960.2 | 1,963.2 | 1,963.6 | 1,900.7 | 1,921 | 1,884.1 | 1,763.1 | 1,781.6 | 1,746.6 | 1,674 | 1,639 | 1,694.3 | 1,710.2 | 1,711.8 | 1,684 | 1,755.5 | 1,773.5 | 1,724.8 | 1,740.4 | 1,739.2 | 1,738.8 | 1,832.6 | 1,268 | 1,236.1 | 1,208.7 | 1,142.1 | 1,125.8 | 1,128.7 | 1,119.1 | 1,050.8 | 868.1 | 614.7 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,343.2 | 1,313.4 | 1,301.5 | 1,277.1 | 1,265.3 | 1,234.8 | 1,236.2 | 1,339.3 | 1,383.1 | 1,410.9 | 1,372.5 | 1,298.8 | 1,268.2 | 1,226.5 | 1,178 | 1,050.9 | 932.8 | 956.5 | 1,030.8 | 994.7 | 1,041.2 | 1,055.4 | 1,033.7 | 1,030.5 | 1,048 | 1,034.4 | 1,064.4 | 1,007.2 | 949.2 | 930.9 | 906.1 | 841.9 | 866.7 | 867.9 | 836.9 | 814.6 | 840.4 | 856 | 825.1 | 797.8 | 867 | 871.4 | 887.3 | 889.5 | 833.4 | 821.3 | 813.2 | 804.3 | 777 | 787.3 | 764.5 | 736.5 | 719.9 | 765.4 | 816.6 | 748.2 | 762.8 | 770.5 | 695.9 | 689.8 | 650.5 | 608 | 549.1 | 672.9 | 730.6 | 797.8 | 743.5 | 679.2 | 660.3 | 708.2 | 598.1 | 630.1 | 619 | 605.4 | 606.2 | 577.9 | 567.6 | 616.1 | 601.1 | 619.2 | 539.8 | 578.5 | 548.1 | 548.5 | 485.3 | 514.5 | 451.9 | 441 | 388.6 | 409.5 | 317.8 | 316.4 | 350 | 357.3 | 349.1 | 326.4 | 359.1 | 363 | 339.6 | 316.8 | 294.2 | 278.7 | 278.3 | 269.8 | 252.4 | 265.9 | 247.6 | 245.3 | 215.2 | 232.6 | 215 | 230.7 | 178.6 | 147.8 | 164.7 | 169.9 | 160 | 176.1 | 178.6 | 181.5 | 146.1 | 162.9 | 145 | 140.8 | 134.9 | 135.9 | 145.2 | 157 | 341.7 | 338.1 | 330 | 163.8 | 138.6 | 136 | 147.7 | 112.3 | 115.6 | 119 | 0 | 96.6 | 108.9 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 1,116.8 | 1,172.3 | 1,170.5 | 667.6 | 716 | 635.8 | 648.3 | 598.6 | 669.9 | 738.6 | 494.9 | 366.1 | 398.8 | 33.6 | 116.9 | 109 | 124.1 | 268.6 | 832.3 | 481.6 | 553.8 | 602.7 | 394.2 | 194.6 | 571.7 | 384.3 | 370.3 | 265.4 | 383 | 444 | 333.2 | 579.1 | 587.6 | 199 | 264.9 | 95.3 | 87.1 | 184.2 | 265.7 | 204.3 | 167.1 | 227.5 | 167.9 | 76.9 | 114.8 | 438.2 | 655.4 | 520.2 | 674.4 | 671.5 | 613.2 | 227.1 | 433.2 | 611.8 | 567.6 | 381 | 443.5 | 526.7 | 628.3 | 535.6 | 669.4 | 791.6 | 812.4 | 665 | 721.6 | 825.8 | 750.8 | 1,110.8 | 1,572.3 | 1,894.3 | 620.1 | 466.4 | 357 | 326.5 | 376.4 | 364.7 | 124.7 | 182.4 | 231.9 | 204.5 | 197.1 | 445 | 410.5 | 292.6 | 325.6 | 326.9 | 313.1 | 307 | 268.9 | 441.7 | 218.8 | 223 | 187.9 | 228.3 | 206.5 | 54.3 | 60.4 | 43.9 | 70.1 | 68.2 | 27.5 | 23.4 | 43.5 | 71.3 | 39.1 | 61.5 | 48.2 | 43.6 | 58.2 | 86.4 | 97.3 | 96.2 | 81.1 | 111.6 | 124.2 | 115.4 | 70.4 | 54.9 | 84.8 | 73.4 | 63.2 | 79.4 | 99 | 86.5 | 80.7 | 67.6 | 81.6 | 92.7 | 94.2 | 94.6 | 113.7 | 94.5 | 94.8 | 93.7 | 157.5 | 117.5 | 121.1 | 102.3 | 62.9 | 89.4 | 97.7 | 68.4 | 49.5 | 48.8 | 29.1 |
| Tax Payables
| 0 | 248.5 | 254.6 | 57.6 | 0 | 257.7 | 257.4 | 76.2 | 218.2 | 227.9 | 244.3 | 74.9 | 254.8 | 109.3 | 113.8 | 86.3 | 111.4 | 113.3 | 122.9 | 71.4 | 102.7 | 112.1 | 120.4 | 58.1 | 127.8 | 157.7 | 170.2 | 49.2 | 134.7 | 0 | 91.9 | 37.9 | 104.4 | 108.7 | 111.5 | 45.1 | 44.3 | 47.6 | 64.9 | 0 | 44.8 | 18.8 | 35.5 | 0 | 90.8 | 53.1 | 51.2 | 0 | 69.7 | 60.4 | 81.7 | 0 | 65.8 | 52.2 | 41.9 | 0 | 686.5 | 43.8 | 28.1 | 0 | 54.2 | 34.9 | 35.3 | 0 | 42.4 | 43.8 | 30.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 18.1 | 0 | 0 | 0 | 22.2 | 0 | 0 | 0 | 24.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 195.8 | 0 | 0 | 0 | 195.1 | 0 | 0 | 0 | 347.4 | 0 | 168.2 | 37.9 | 207.8 | 0 | 0 | 325.1 | 44.3 | 47.6 | 0 | 331.9 | 44.8 | 0 | 0 | 0 | 127.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -316.7 | 0 | 0 | 0 | 0 | 0 | 35.3 | 0 | 0 | 43.8 | 30.2 | 0 | 0 | 0 | 0 | 370.6 | 0 | 0 | 0 | 523.5 | 0 | 0 | 0 | 486.5 | 0 | 0 | 0 | 563.8 | 0 | 0 | 0 | 477.2 | 0 | 0 | 0 | 320.8 | 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 | 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
| 889 | 566 | 581.6 | 679.1 | 763 | 480.4 | 501.8 | 785.7 | 668.1 | 623.1 | 611.5 | 783.4 | 687.6 | 713.1 | 649.8 | 679.8 | 647.7 | 571.1 | 574.1 | 706.1 | 570.2 | 508.3 | 492.2 | 710.8 | 610.7 | 532.8 | 476.5 | 650 | 556.4 | 597.5 | 428.1 | 545.4 | 497.4 | 416.6 | 380.9 | 504.1 | 497.7 | 463 | 451.1 | 598.5 | 554 | 505 | 449.8 | 587.7 | 534.4 | 672.3 | 606.4 | 750 | 632.9 | 603.1 | 563 | 683.5 | 523.3 | 517.2 | 521.5 | 702.6 | 0 | 556.5 | 509.3 | 642.3 | 614.2 | 581.6 | 514.3 | 720.1 | 630.8 | 598.1 | 560.6 | 687.6 | 635 | 615.6 | 453.2 | 602.3 | 548.2 | 507.7 | 454.1 | 583 | 511.1 | 506.2 | 470 | 563.6 | 542.6 | 498.6 | 474.4 | 654.9 | 599.6 | 602.7 | 551.5 | 548.1 | 559.4 | 490.7 | 379.2 | 411.9 | 394.5 | 378.9 | 377.8 | 420 | 433.9 | 429.4 | 414.9 | 465.4 | 464.6 | 451.9 | 421.1 | 323.2 | 327.4 | 313.5 | 324.6 | 341 | 357.7 | 325.8 | 319.5 | 367 | 392.9 | 329.2 | 334.9 | 387.2 | 318.8 | 318.5 | 323.4 | 299.2 | 302.7 | 255.5 | 232.9 | 245.7 | 260.1 | 237.9 | 225.2 | 189 | 3.4 | 3.5 | 3.5 | 216.2 | 244.7 | 207.2 | 252.4 | 137.7 | 134.1 | 144.1 | 261.2 | 135.3 | 136.1 | 261.2 | 274.1 | 194.5 | 147.1 |
| Total Current Liabilities
| 3,349 | 3,300.2 | 3,308.2 | 2,699.5 | 2,744.3 | 2,608.7 | 2,643.7 | 2,799.8 | 2,939.3 | 3,000.5 | 2,723.2 | 2,547.9 | 2,609.4 | 2,082.5 | 2,058.5 | 1,926 | 1,816 | 1,909.5 | 2,560.1 | 2,253.8 | 2,267.9 | 2,278.5 | 2,040.5 | 1,994 | 2,358.2 | 2,109.2 | 2,081.4 | 1,971.8 | 2,023.3 | 1,972.4 | 1,759.3 | 2,004.3 | 2,056.1 | 1,592.2 | 1,594.2 | 1,459.1 | 1,469.5 | 1,550.8 | 1,606.8 | 1,600.6 | 1,632.9 | 1,622.7 | 1,540.5 | 1,554.1 | 1,574.6 | 1,984.9 | 2,126.2 | 2,074.5 | 2,154 | 2,122.3 | 2,022.4 | 1,647.1 | 1,742.2 | 1,946.6 | 1,947.6 | 1,831.8 | 1,892.8 | 1,897.5 | 1,861.6 | 1,867.7 | 1,988.3 | 2,016.1 | 1,946.4 | 2,058 | 2,125.4 | 2,309.3 | 2,115.3 | 2,477.6 | 2,867.6 | 3,218.1 | 1,671.4 | 1,698.8 | 1,524.2 | 1,439.6 | 1,436.7 | 1,525.6 | 1,203.4 | 1,304.7 | 1,303 | 1,387.3 | 1,279.5 | 1,522.1 | 1,433 | 1,496 | 1,410.5 | 1,444.1 | 1,316.5 | 1,296.1 | 1,216.9 | 1,341.9 | 915.8 | 951.3 | 932.4 | 964.5 | 933.4 | 800.7 | 853.4 | 836.3 | 824.6 | 850.4 | 786.3 | 754 | 742.9 | 664.3 | 618.9 | 640.9 | 620.4 | 629.9 | 631.1 | 644.8 | 631.8 | 693.9 | 652.6 | 588.6 | 623.8 | 672.5 | 549.2 | 549.5 | 586.8 | 554.1 | 512 | 497.8 | 476.9 | 473 | 475.7 | 441.4 | 452 | 438.7 | 439.3 | 436.2 | 447.2 | 474.5 | 478.1 | 436.9 | 557.6 | 367.5 | 370.8 | 365.4 | 324.1 | 321.3 | 342.7 | 329.6 | 323.6 | 243.3 | 176.2 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2,042.1 | 2,046.5 | 2,069.9 | 2,615.1 | 2,597.6 | 2,909.7 | 2,910.8 | 2,625.3 | 2,462.9 | 2,493.4 | 2,773.8 | 2,932.9 | 2,800.2 | 2,020.2 | 2,025.9 | 2,168.1 | 2,020 | 1,997.6 | 1,988 | 1,598.2 | 1,609 | 1,631.8 | 1,892.5 | 1,771.6 | 1,295.3 | 1,289.7 | 1,342.7 | 1,341.3 | 1,298.4 | 1,276.3 | 1,250.2 | 713.4 | 713 | 962.9 | 963.3 | 963.6 | 992.5 | 993.5 | 945.3 | 945.3 | 945.1 | 945.2 | 950.4 | 950.6 | 950.9 | 951.4 | 702 | 702.2 | 702.7 | 703.2 | 703.7 | 954.2 | 954.5 | 954.8 | 955.4 | 956.2 | 1,065.8 | 1,060.5 | 1,073.7 | 1,088.7 | 1,115.7 | 1,134.9 | 1,139.2 | 1,544.8 | 1,545.2 | 1,545.4 | 1,545.1 | 1,145 | 755.5 | 506.7 | 501.6 | 501.6 | 550.7 | 721.1 | 720.8 | 723 | 973.8 | 976.6 | 995 | 1,007.2 | 1,054.3 | 813.5 | 887.1 | 887.7 | 891.3 | 932 | 936.4 | 837.2 | 849.8 | 668.3 | 657.8 | 626.7 | 701.7 | 702.5 | 725.6 | 772.9 | 754.5 | 739.1 | 726.6 | 700.8 | 738 | 516.5 | 548.6 | 465.9 | 471.1 | 449.8 | 463.3 | 404.1 | 430.5 | 444.1 | 394.6 | 370.7 | 394.5 | 404.6 | 374.9 | 334 | 437.7 | 451.2 | 395.2 | 347.3 | 364.5 | 347.7 | 320.8 | 311 | 340.3 | 369.7 | 338.6 | 334.8 | 364.2 | 372.2 | 339.9 | 329.5 | 359.7 | 396.8 | 359.3 | 229.4 | 223.5 | 224.1 | 213.2 | 219.4 | 215.3 | 214.7 | 203.9 | 220.8 | 86.8 |
| Deferred Revenue Non-Current
| 0 | -248.5 | -254.6 | -260 | -252.9 | -257.7 | 0 | 2.1 | 0 | 0 | 0 | -238.5 | -254.8 | -109.3 | -113.8 | -117.3 | -111.4 | -113.3 | -122.9 | -110.3 | -102.7 | -112.1 | -120.4 | -122.1 | -127.8 | -157.7 | -170.2 | -173.3 | -134.7 | -117.3 | -91.9 | -92.3 | -104.4 | -108.7 | -111.5 | -107.9 | -133.4 | -128 | -124.1 | -127.8 | -140.9 | -143.9 | -136.3 | -137.3 | 149.6 | -144.8 | -142.6 | -140.5 | -138.6 | -130.9 | -127.1 | -125.8 | -125.4 | -138.7 | -134.4 | 0 | -115.3 | -124 | -122.7 | 0 | -134.1 | -139.9 | 0 | 0 | 0 | -82.6 | 0 | 0 | -600.7 | -615.5 | -436.5 | 0 | 0 | 0 | -420.5 | 0 | 0 | -438.5 | 0 | 0 | -392 | 0 | 0 | 0 | -653.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -288.5 | 0 | 0 | 0 | -183.7 | -172 | -172.7 | 0 | 0 | -177.6 | -177.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 0 | 248.5 | 254.6 | 260 | 252.9 | 257.7 | 257.4 | 247.9 | 218.2 | 227.9 | 244.3 | 238.5 | 254.8 | 109.3 | 113.8 | 117.3 | 111.4 | 113.3 | 122.9 | 110.3 | 102.7 | 112.1 | 120.4 | 122.1 | 127.8 | 157.7 | 170.2 | 173.3 | 134.7 | 117.3 | 91.9 | 92.3 | 104.4 | 108.7 | 111.5 | 107.9 | 133.4 | 128 | 124.1 | 127.8 | 140.9 | 143.9 | 136.3 | 137.3 | 149.6 | 144.8 | 142.6 | 140.5 | 138.6 | 130.9 | 127.1 | 125.8 | 125.4 | 138.7 | 134.4 | 124.6 | 115.3 | 124 | 122.7 | 127.8 | 134.1 | 139.9 | 133.6 | 116.4 | 233.2 | 82.6 | 243.3 | 241.3 | 600.7 | 615.5 | 436.5 | 78.5 | 434.9 | 411.8 | 420.5 | 86.6 | 453.5 | 438.5 | 460.7 | 91 | 392 | 413.3 | 405.9 | 67.4 | 395.8 | 395.7 | 378.9 | 74 | 215.2 | 233 | 228.7 | 91.1 | 215.3 | 218.1 | 224.8 | 94 | 240.4 | 241 | 239.8 | 99.4 | 203 | 184.3 | 175.7 | 63.6 | 183.7 | 172 | 172.7 | 50.2 | 0 | 177.6 | 177.6 | 43.5 | 0 | 0 | 0 | 41.5 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 44.8 | 0 | 0 | 126.6 | 67.6 | 82.1 | 84.9 | 83.8 | 80.9 | 61.1 | 67.3 | 84.4 | 63.8 | 65.1 | 64.4 | 66.2 | 72.3 | 68.6 | 65.4 | 57.3 | 54 | 37.2 |
| Other Non-Current Liabilities
| 666.9 | 664.4 | 673.1 | 767.3 | 727.6 | 732.7 | 624.9 | 245.3 | 632.8 | 661.6 | 709.3 | 327.9 | 758.9 | 616.2 | 606.9 | 386.2 | 550.2 | 530.7 | 539.4 | 432.5 | 404.4 | 416.9 | 428.8 | 456.8 | 481.3 | 742.3 | 766.7 | 604.3 | 678.7 | 656 | 649.9 | 660.9 | 684.5 | 783.2 | 723.6 | 745.3 | 731.6 | 712.6 | 734.5 | 805 | 608.7 | 619.6 | 605.4 | 613.7 | 634.6 | 740.1 | 735.7 | 747.7 | 660.2 | 531 | 553.5 | 587.1 | 489.3 | 515.3 | 540.1 | 541.1 | 607.3 | 546.1 | 552.5 | 556 | 556.5 | 551 | 558.5 | 566.5 | 382.6 | 644 | 389.5 | 391.5 | 0 | 0 | 0 | 334.2 | 0 | 0 | 0 | 356.8 | 0 | 0 | 0 | 365.1 | 0 | 0 | 0 | 335.5 | 0 | 0 | 0 | 388.7 | 0 | 80.2 | 72.4 | 220.7 | 75.4 | 70.7 | 73.4 | 203.4 | 72.6 | 77.4 | 80.2 | 132 | 0 | 85.8 | 88.6 | 115.5 | 0 | 0 | 0 | 125.1 | 173 | 0 | 0 | 96.6 | 141.9 | 151.6 | 146.1 | 99.8 | 130.7 | 137.7 | 139.8 | 92.7 | 147.4 | 153.5 | 144.8 | 91.1 | 117 | 124.9 | 0 | 40.3 | 37 | 37.2 | 37.1 | 30.5 | 30.2 | 29.5 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 |
| Total Non-Current Liabilities
| 2,709 | 2,710.9 | 2,743 | 3,382.4 | 3,325.2 | 3,642.4 | 3,535.7 | 3,118.5 | 3,095.7 | 3,155 | 3,483.1 | 3,499.3 | 3,559.1 | 2,636.4 | 2,632.8 | 2,673 | 2,570.2 | 2,528.3 | 2,527.4 | 2,031 | 2,013.4 | 2,048.7 | 2,321.3 | 2,228.4 | 1,776.6 | 2,032 | 2,109.4 | 2,118.9 | 2,111.8 | 2,049.6 | 1,992 | 1,466.6 | 1,501.9 | 1,746.1 | 1,686.9 | 1,708.9 | 1,724.1 | 1,706.1 | 1,679.8 | 1,750.3 | 1,553.8 | 1,564.8 | 1,555.8 | 1,564.3 | 1,585.5 | 1,691.5 | 1,437.7 | 1,449.9 | 1,362.9 | 1,365.1 | 1,384.3 | 1,667.1 | 1,569.2 | 1,608.8 | 1,629.9 | 1,621.9 | 1,788.4 | 1,730.6 | 1,748.9 | 1,772.5 | 1,806.3 | 1,825.8 | 1,831.3 | 2,227.7 | 2,161 | 2,189.4 | 2,177.9 | 1,777.8 | 1,356.2 | 1,122.2 | 938.1 | 914.3 | 985.6 | 1,132.9 | 1,141.3 | 1,166.4 | 1,427.3 | 1,415.1 | 1,455.7 | 1,463.3 | 1,446.3 | 1,226.8 | 1,293 | 1,290.6 | 1,287.1 | 1,327.7 | 1,315.3 | 1,299.9 | 1,065 | 981.5 | 958.9 | 938.5 | 992.4 | 991.3 | 1,023.8 | 1,070.3 | 1,067.5 | 1,057.5 | 1,046.6 | 932.2 | 941 | 786.6 | 812.9 | 645 | 654.8 | 621.8 | 636 | 579.4 | 603.5 | 621.7 | 572.2 | 510.8 | 536.4 | 556.2 | 521 | 475.3 | 568.4 | 588.9 | 535 | 480 | 511.9 | 501.2 | 465.6 | 446.9 | 457.3 | 494.6 | 465.2 | 442.7 | 483.3 | 494.3 | 460.8 | 440.9 | 451 | 493.6 | 472.7 | 293.2 | 288.6 | 288.5 | 279.4 | 291.7 | 283.9 | 280.1 | 261.3 | 274.8 | 124 |
| Total Liabilities
| 6,058 | 6,011.1 | 6,051.2 | 6,081.9 | 6,069.5 | 6,251.1 | 6,179.4 | 5,918.3 | 6,035 | 6,155.5 | 6,206.3 | 6,047.2 | 6,168.5 | 4,718.9 | 4,691.3 | 4,599 | 4,386.2 | 4,437.8 | 5,087.5 | 4,284.8 | 4,281.3 | 4,327.2 | 4,361.8 | 4,222.4 | 4,134.8 | 4,141.2 | 4,190.8 | 4,090.7 | 4,135.1 | 4,022 | 3,751.3 | 3,470.9 | 3,558 | 3,338.3 | 3,281.1 | 3,168 | 3,193.6 | 3,256.9 | 3,286.6 | 3,350.9 | 3,186.7 | 3,187.5 | 3,096.3 | 3,118.4 | 3,160.1 | 3,676.4 | 3,563.9 | 3,524.4 | 3,516.9 | 3,487.4 | 3,406.7 | 3,314.2 | 3,311.4 | 3,555.4 | 3,577.5 | 3,453.7 | 3,681.2 | 3,628.1 | 3,610.5 | 3,640.2 | 3,794.6 | 3,841.9 | 3,777.7 | 4,285.7 | 4,286.4 | 4,498.7 | 4,293.2 | 4,255.4 | 4,223.8 | 4,340.3 | 2,609.5 | 2,613.1 | 2,509.8 | 2,572.5 | 2,578 | 2,692 | 2,630.7 | 2,719.8 | 2,758.7 | 2,850.6 | 2,725.8 | 2,748.9 | 2,726 | 2,786.6 | 2,697.6 | 2,771.8 | 2,631.8 | 2,596 | 2,281.9 | 2,323.4 | 1,874.7 | 1,889.8 | 1,924.8 | 1,955.8 | 1,957.2 | 1,871 | 1,920.9 | 1,893.8 | 1,871.2 | 1,782.6 | 1,727.3 | 1,540.6 | 1,555.8 | 1,309.3 | 1,273.7 | 1,262.7 | 1,256.4 | 1,209.3 | 1,234.6 | 1,266.5 | 1,204 | 1,204.7 | 1,189 | 1,144.8 | 1,144.8 | 1,147.8 | 1,117.6 | 1,138.4 | 1,121.8 | 1,034.1 | 1,023.9 | 999 | 942.5 | 919.9 | 933 | 936 | 917.2 | 881.4 | 922.6 | 930.5 | 908 | 915.4 | 929.1 | 930.5 | 1,030.3 | 660.7 | 659.4 | 653.9 | 603.5 | 613 | 626.6 | 609.7 | 584.9 | 518.1 | 300.2 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 508.3 | 602.7 | 570.8 | 551.8 | 480.1 | 0 | 0 | 609.8 | 0 | 818.7 | 776.6 | 977.9 | 710.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 124.1 | 0 | 62.1 | 62.1 | 0 | 0 | 62.1 | 62.1 | 0 | 62.1 | 62.1 | 62.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings
| 5,042.7 | 4,922.2 | 4,809.1 | 4,691.8 | 4,608.2 | 4,526.9 | 4,486.4 | 4,414.6 | 4,347 | 4,182 | 4,023.2 | 3,880.7 | 3,749.7 | 3,637.3 | 3,504.4 | 3,349.3 | 3,205.5 | 3,100.2 | 3,064.8 | 2,979.1 | 2,861.7 | 2,762.3 | 2,675.4 | 2,864.9 | 2,809.4 | 2,702.1 | 2,647.8 | 2,596.7 | 2,693.3 | 2,621.8 | 2,537.9 | 2,473.3 | 2,444.1 | 2,385.5 | 2,329.7 | 2,277.6 | 2,244.3 | 2,213.2 | 2,175.4 | 2,137.1 | 2,096.2 | 2,063.4 | 2,051.8 | 2,009.1 | 1,984.2 | 1,974.9 | 1,933.9 | 1,910.8 | 1,890 | 1,859.4 | 1,823.8 | 1,810.5 | 1,815.8 | 1,792.6 | 1,746 | 1,727.9 | 1,635.9 | 1,593.7 | 1,532 | 1,499.7 | 1,472.4 | 1,432.7 | 1,438.7 | 2,381.3 | 2,382.3 | 2,363.4 | 2,314.8 | 2,290.2 | 2,238.2 | 2,222.5 | 2,179.3 | 2,139.9 | 2,082.5 | 2,040.3 | 1,971.2 | 1,945.3 | 1,995 | 1,950.8 | 1,903.4 | 1,887.6 | 1,846 | 1,811.9 | 1,784.3 | 1,772.5 | 1,754.1 | 1,727.3 | 1,695.8 | 1,664.8 | 1,649 | 1,622.2 | 1,584.6 | 1,556.1 | 1,534.3 | 1,505.6 | 1,478.8 | 1,448.3 | 1,413.9 | 1,370.9 | 1,328.3 | 1,288.5 | 1,251.2 | 1,212.5 | 1,176.2 | 1,185.1 | 1,157 | 1,125.7 | 1,093 | 1,063.6 | 1,034.3 | 1,002.3 | 973.2 | 945.6 | 918.7 | 887.8 | 861.9 | 837.8 | 816 | 794.6 | 773.3 | 753.2 | 739.5 | 724.9 | 710.5 | 698.9 | 693.2 | 686.8 | 676.9 | 666.6 | 660.8 | 654.3 | 644.2 | 636.1 | 630.8 | 630.4 | 626.1 | 460.7 | 454.4 | 440.5 | 426.3 | 409.2 | 396.5 | 363.6 | 0 | 291.5 | 256.8 |
| Accumulated Other Comprehensive Income/Loss
| -400.4 | -437.7 | -422 | -408.1 | -402.6 | -393.2 | -361 | -364 | -368 | -311.1 | -260 | -282.9 | -323 | -327.6 | -346.1 | -334.6 | -393.9 | -403.2 | -412 | -348.1 | -399.3 | -369.8 | -359.4 | -682 | -740.4 | -719.7 | -639.6 | -680.5 | -696.1 | -716.4 | -712.5 | -751.9 | -669 | -688.8 | -661.2 | -683 | -655.1 | -603.4 | -613.7 | -547.3 | -353.6 | -278.6 | -277.8 | -281.1 | -230.2 | -325 | -291.3 | -278 | -240.2 | -293.6 | -217.9 | -263.2 | -164 | -69.2 | -73.3 | -142.9 | -151.4 | -217.8 | -171.4 | -145.2 | -170.8 | -219.5 | -325.6 | -530.6 | -287.5 | -153.9 | -214.6 | -347.8 | -438.7 | -566 | -586.3 | -658.3 | -624.2 | -637.5 | -665.3 | -648.8 | -614.4 | -623.8 | -681.2 | -631.5 | -757 | -763.6 | -736.2 | -684.6 | -663.5 | -639.2 | -848.3 | -875.8 | -854.7 | -847.9 | -883.2 | -824.6 | -695.7 | -760.8 | -787.1 | -820.6 | -728.6 | -980.5 | -898.6 | -1,083.7 | -792.5 | -86 | -65.8 | -16.2 | -34.4 | -51.2 | -63.2 | -45 | -35.4 | -2 | 5.6 | 56.6 | -789.5 | 58.6 | 69.8 | -744.7 | -754.1 | 98.4 | 84.8 | -700.7 | 39.6 | 17.4 | -22.2 | -654.2 | -625.3 | -625.3 | -625.3 | -619.3 | -606.5 | -606.5 | -606.5 | -606.5 | -589 | -566.7 | -579 | -331.2 | -312.6 | -298.3 | -279.3 | -267.1 | -256.7 | -249.3 | -189.4 | -189.4 | -156.7 |
| Other Total Stockholders Equity
| -2,372.5 | -2,321.5 | -2,307.2 | -2,279.9 | -2,266.1 | -2,242.6 | -2,206.6 | -2,142.5 | -2,095.8 | -2,058.1 | -1,954.8 | -1,797.5 | -1,751.6 | -1,730.2 | -1,700.5 | -1,638.9 | -1,601.1 | -1,607.2 | -1,603.5 | -1,551.1 | -1,529.1 | -1,454.1 | -1,436.3 | -1,351.9 | -1,146 | -1,084.6 | -1,042.6 | -994.1 | -983.4 | -959.7 | -934.9 | -920 | -856.8 | -864.3 | -824.3 | -753 | -658 | -637.2 | -659.8 | -647.4 | -559.9 | -479.8 | -403.1 | -359.9 | -316.2 | -259.4 | -193 | -454 | -188.4 | -119.4 | -65.8 | -12.9 | -26.8 | -42.9 | -59.6 | -63.4 | -76.6 | -90.6 | -103.3 | -116 | -125.7 | -136 | -150 | -472.9 | -120.3 | -134.5 | -112.7 | -77.1 | -25.9 | 42.7 | 3.2 | 74.8 | 164.8 | 137.9 | 134.5 | 91.3 | 99.6 | 100.1 | 191.2 | 168.5 | 205.5 | 205.2 | 179 | 106.7 | 47.1 | 32.1 | 150.8 | 143.3 | 101.8 | -1,063.9 | -1,016.2 | 73.8 | -992.6 | 17.7 | 40.8 | -1,143.3 | -15.8 | -1,313.6 | -1,280.1 | 481 | -1,213.1 | -465.1 | -476 | -459.7 | -385.7 | -361 | -347 | -305.5 | -296.9 | -298.8 | -287.5 | -294.3 | 698.1 | -72.4 | -43.5 | 722.7 | 721.2 | -12 | -11 | 676.5 | -83.5 | -56.8 | -18.9 | 674.4 | 693.4 | 712.7 | 743 | 755.3 | 778.6 | 795.2 | 779.1 | 795.4 | 768.3 | 744.6 | 755.2 | 477.8 | 434.9 | 412.6 | 391.6 | 370.7 | 362.3 | 395.1 | 655.3 | 247.9 | 214.4 |
| Total Shareholders Equity
| 2,393.9 | 2,287.1 | 2,204 | 2,127.9 | 2,063.6 | 2,015.2 | 2,042.9 | 2,032.2 | 2,007.3 | 1,936.9 | 1,932.5 | 1,924.4 | 1,799.2 | 1,703.6 | 1,581.9 | 1,499.9 | 1,334.6 | 1,213.9 | 1,173.4 | 1,204 | 1,057.4 | 1,062.5 | 991.9 | 955.1 | 1,047.1 | 1,021.9 | 1,089.7 | 1,046.2 | 1,137.9 | 1,069.8 | 1,014.6 | 925.5 | 1,042.4 | 956.5 | 968.3 | 965.7 | 1,055.3 | 1,096.7 | 1,026 | 1,066.5 | 1,306.8 | 1,429.1 | 1,495 | 1,492.2 | 1,561.9 | 1,514.6 | 1,573.7 | 1,580.9 | 1,585.5 | 1,570.5 | 1,664.2 | 1,658.5 | 1,749.1 | 1,804.6 | 1,737.2 | 1,645.7 | 1,532 | 1,409.4 | 1,381.4 | 1,362.6 | 1,300 | 1,201.3 | 1,087.2 | 1,750 | 2,098.6 | 2,199.1 | 2,111.6 | 1,989.4 | 1,897.7 | 1,823.3 | 1,720.3 | 1,680.5 | 1,747.2 | 1,664.8 | 1,564.5 | 1,511.9 | 1,604.3 | 1,551.2 | 1,537.5 | 1,548.7 | 1,418.6 | 1,377.6 | 1,351.2 | 1,318.7 | 1,261.8 | 1,244.3 | 1,122.4 | 1,056.4 | 1,020.2 | 1,039.9 | 950.9 | 929.4 | 930.3 | 886.6 | 856.6 | 828.1 | 793.6 | 838.3 | 826.9 | 809.9 | 791.5 | 785.5 | 758.5 | 833.3 | 861 | 837.6 | 806.9 | 837.2 | 826.1 | 825.6 | 815.4 | 832 | 827.3 | 815.4 | 818.4 | 815.8 | 783.1 | 782.6 | 762.3 | 729 | 757.7 | 747.6 | 731.5 | 719.1 | 761.3 | 774.2 | 794.6 | 802.6 | 832.9 | 843 | 816.8 | 825 | 810.1 | 808.3 | 802.3 | 607.3 | 576.7 | 554.8 | 538.6 | 512.8 | 502.1 | 509.4 | 465.9 | 350 | 314.5 |
| Total Equity
| 2,393.9 | 2,287.1 | 2,204 | 2,127.9 | 2,063.6 | 2,015.2 | 2,042.9 | 2,032.2 | 2,007.3 | 1,936.9 | 1,932.5 | 1,924.4 | 1,799.2 | 1,703.6 | 1,581.9 | 1,499.9 | 1,334.6 | 1,213.9 | 1,173.4 | 1,204 | 1,057.4 | 1,062.5 | 991.9 | 955.1 | 1,047.1 | 1,021.9 | 1,089.7 | 1,046.2 | 1,137.9 | 1,069.8 | 1,014.6 | 925.5 | 1,042.4 | 956.5 | 968.3 | 965.7 | 1,055.3 | 1,096.7 | 1,026 | 1,066.5 | 1,306.8 | 1,429.1 | 1,495 | 1,492.2 | 1,561.9 | 1,514.6 | 1,573.7 | 1,580.9 | 1,585.5 | 1,570.5 | 1,664.2 | 1,658.5 | 1,749.1 | 1,804.6 | 1,737.2 | 1,645.7 | 1,532 | 1,409.4 | 1,381.4 | 1,362.6 | 1,300 | 1,201.3 | 1,087.2 | 1,750 | 2,098.6 | 2,199.1 | 2,111.6 | 1,989.4 | 1,897.7 | 1,823.3 | 1,720.3 | 1,680.5 | 1,747.2 | 1,664.8 | 1,564.5 | 1,511.9 | 1,604.3 | 1,551.2 | 1,537.5 | 1,548.7 | 1,418.6 | 1,377.6 | 1,351.2 | 1,318.7 | 1,261.8 | 1,244.3 | 1,122.4 | 1,056.4 | 1,020.2 | 1,039.9 | 950.9 | 929.4 | 930.3 | 886.6 | 856.6 | 828.1 | 793.6 | 838.3 | 826.9 | 809.9 | 791.5 | 785.5 | 758.5 | 833.3 | 861 | 837.6 | 806.9 | 837.2 | 826.1 | 825.6 | 815.4 | 832 | 827.3 | 815.4 | 818.4 | 815.8 | 783.1 | 782.6 | 762.3 | 729 | 757.7 | 747.6 | 731.5 | 719.1 | 761.3 | 774.2 | 794.6 | 802.6 | 832.9 | 843 | 816.8 | 825 | 810.1 | 808.3 | 802.3 | 607.3 | 576.7 | 554.8 | 538.6 | 512.8 | 502.1 | 509.4 | 465.9 | 350 | 314.5 |
| Total Liabilities & Shareholders Equity
| 8,451.9 | 8,298.2 | 8,255.2 | 8,209.8 | 8,133.1 | 8,266.3 | 8,222.3 | 7,950.5 | 8,042.3 | 8,092.4 | 8,138.8 | 7,971.6 | 7,967.7 | 6,422.5 | 6,273.2 | 6,098.9 | 5,720.8 | 5,651.7 | 6,260.9 | 5,488.8 | 5,338.7 | 5,389.7 | 5,353.7 | 5,177.5 | 5,181.9 | 5,163.1 | 5,280.5 | 5,136.9 | 5,273 | 5,091.8 | 4,765.9 | 4,396.4 | 4,600.4 | 4,294.8 | 4,249.4 | 4,133.7 | 4,248.9 | 4,353.6 | 4,312.6 | 4,417.4 | 4,493.5 | 4,616.6 | 4,591.3 | 4,610.6 | 4,722 | 5,191 | 5,137.6 | 5,105.3 | 5,102.4 | 5,057.9 | 5,070.9 | 4,972.7 | 5,060.5 | 5,360 | 5,314.7 | 5,099.4 | 5,213.2 | 5,037.5 | 4,991.9 | 5,002.8 | 5,094.6 | 5,043.2 | 4,864.9 | 6,035.7 | 6,385 | 6,697.8 | 6,404.8 | 6,244.8 | 6,121.5 | 6,163.6 | 4,329.8 | 4,293.6 | 4,257 | 4,237.3 | 4,142.5 | 4,203.9 | 4,235 | 4,271 | 4,296.2 | 4,399.3 | 4,144.4 | 4,126.5 | 4,077.2 | 4,105.3 | 3,959.4 | 4,016.1 | 3,754.2 | 3,652.4 | 3,302.1 | 3,363.3 | 2,825.6 | 2,819.2 | 2,855.1 | 2,842.4 | 2,813.8 | 2,699.1 | 2,714.5 | 2,732.1 | 2,698.1 | 2,592.5 | 2,518.8 | 2,326.1 | 2,314.3 | 2,142.6 | 2,134.7 | 2,100.3 | 2,063.3 | 2,046.5 | 2,060.7 | 2,092.1 | 2,019.4 | 2,036.7 | 2,016.3 | 1,960.2 | 1,963.2 | 1,963.6 | 1,900.7 | 1,921 | 1,884.1 | 1,763.1 | 1,781.6 | 1,746.6 | 1,674 | 1,639 | 1,694.3 | 1,710.2 | 1,711.8 | 1,684 | 1,755.5 | 1,773.5 | 1,724.8 | 1,740.4 | 1,739.2 | 1,738.8 | 1,832.6 | 1,268 | 1,236.1 | 1,208.7 | 1,142.1 | 1,125.8 | 1,128.7 | 1,119.1 | 1,050.8 | 868.1 | 614.7 |