American Axle & Manufacturing Holdings, Inc.
NYSE:AXL
5.8 (USD) • At close November 4, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 519.9 | 469.8 | 519.9 | 615.6 | 511.1 | 465.7 | 511.5 | 472.3 | 501.4 | 529.9 | 530.2 | 500.7 | 587.7 | 601.2 | 557 | 537.3 | 893.3 | 682.7 | 532 | 375.1 | 248.8 | 252.1 | 476.4 | 439.4 | 353.2 | 340.7 | 376.8 | 549.6 | 490.6 | 1,543.4 | 481.2 | 433.9 | 388.4 | 262 | 282.5 | 365.6 | 301.3 | 205.7 | 249.2 | 219 | 128.9 | 79.6 | 154 | 118.6 | 78.9 | 100.8 | 62.4 | 209 | 85.2 | 112.8 | 169.2 | 114.4 | 250.3 | 217.4 | 244.6 | 240.2 | 238.7 | 176.6 | 178.1 | 173.1 | 272.4 | 137.1 | 198.8 | 454.2 | 196.1 | 315.5 | 343.6 | 362.1 | 331.3 | 141.9 | 13.5 | 13.9 | 10.8 | 7.1 | 3.7 | 6.4 | 5.6 | 3.3 | 14.4 | 4.5 | 6.6 | 6 | 12.4 | 14.3 | 33.8 | 4.6 | 9.4 | 7.1 | 2.5 | 4.4 | 12.3 | 4.6 | 1.2 | 5.9 | 35.2 | 58.5 | 67.9 | 33.8 | 140.2 | 172.9 | 215.4 | 167.8 |
| Short Term Investments
| 0 | 0 | 0 | 0.2 | 4.5 | 1.1 | 2.4 | 2.5 | 0 | 0.6 | 1.9 | 3.4 | 2.7 | 4 | 4.9 | 5.6 | 6 | 4.9 | 0.9 | 1.6 | 1.3 | 0.3 | 0.9 | 1.6 | 0.4 | 1.5 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.8 | 2.8 | 2.8 | 4.2 | 9.1 | 11.1 | 18.2 | 77.1 | 117.2 | 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 |
| Cash and Short Term Investments
| 519.9 | 469.8 | 519.9 | 615.6 | 511.1 | 465.7 | 511.5 | 472.3 | 501.4 | 529.9 | 530.2 | 500.7 | 587.7 | 601.2 | 557 | 537.3 | 893.3 | 682.7 | 532 | 375.1 | 248.8 | 252.1 | 476.4 | 439.4 | 353.2 | 340.7 | 376.8 | 549.6 | 490.6 | 1,543.4 | 481.2 | 433.9 | 388.4 | 262 | 282.5 | 365.6 | 301.3 | 205.7 | 249.2 | 219 | 128.9 | 79.6 | 154 | 118.6 | 78.9 | 100.8 | 62.4 | 209 | 85.2 | 112.8 | 169.2 | 114.4 | 250.3 | 217.4 | 244.6 | 243 | 241.5 | 179.4 | 182.3 | 182.2 | 283.5 | 155.3 | 275.9 | 571.4 | 196.1 | 315.5 | 343.6 | 362.1 | 331.3 | 141.9 | 13.5 | 13.9 | 10.8 | 7.1 | 3.7 | 6.4 | 5.6 | 3.3 | 14.4 | 4.5 | 6.6 | 6 | 12.4 | 14.3 | 33.8 | 4.6 | 9.4 | 7.1 | 2.5 | 4.4 | 12.3 | 4.6 | 1.2 | 5.9 | 35.2 | 58.5 | 67.9 | 33.8 | 140.2 | 172.9 | 215.4 | 167.8 |
| Net Receivables
| 935.4 | 960.5 | 850.3 | 885.2 | 921.1 | 892.1 | 820.2 | 974.6 | 929.3 | 928.1 | 762.8 | 739.6 | 798.1 | 852.8 | 793.2 | 900.8 | 550.2 | 794.7 | 815.4 | 976.9 | 1,138 | 1,202.1 | 966.5 | 1,271.8 | 1,253.6 | 1,238.2 | 1,035.9 | 1,122 | 1,126.1 | 702.5 | 560 | 683.7 | 641.7 | 643.9 | 539.1 | 641.3 | 638.9 | 668 | 532.7 | 600.2 | 648.2 | 654.1 | 458.5 | 596.9 | 559.5 | 535.3 | 463.4 | 465.3 | 474.2 | 501.1 | 333.3 | 384.8 | 199 | 209.7 | 146.6 | 188.9 | 172.4 | 166.8 | 129.7 | 151.2 | 59.6 | 180.5 | 246.9 | 316.2 | 446.8 | 187.3 | 264 | 320.5 | 399.3 | 422.1 | 327.6 | 352.5 | 428.1 | 410.1 | 328 | 452.9 | 417.3 | 367.2 | 334.9 | 431.7 | 404.9 | 449.3 | 339.2 | 422.1 | 390.8 | 436.9 | 335.7 | 397.9 | 313.8 | 338.4 | 270.7 | 335.6 | 356.5 | 351.4 | 247.3 | 308.2 | 327.5 | 320.4 | 194 | 245.6 | 222.6 | 192.6 |
| Inventory
| 469.2 | 476.8 | 482.9 | 460.4 | 477.1 | 464.6 | 463.9 | 446.8 | 470.8 | 412.7 | 410.4 | 417.9 | 395 | 338.1 | 323.2 | 315.8 | 358.5 | 394.5 | 373.6 | 403.1 | 459.9 | 452.5 | 459.7 | 443.6 | 426.4 | 403.3 | 392 | 396.6 | 384.5 | 221.6 | 219.5 | 219.4 | 226.9 | 229.7 | 230.5 | 233 | 237.9 | 238.5 | 248.8 | 249.2 | 255.7 | 258 | 261.8 | 251.5 | 233.2 | 240.6 | 224.3 | 242.3 | 208.5 | 203 | 177.2 | 157.7 | 148.5 | 133.6 | 130.3 | 124.9 | 116.6 | 99.8 | 90.6 | 88 | 103.2 | 117.3 | 111.4 | 183.8 | 238.7 | 248.3 | 229 | 248.1 | 221.8 | 216.4 | 198.4 | 236.9 | 226 | 222.4 | 207.2 | 214 | 211.8 | 210.9 | 196.8 | 176.1 | 176 | 170 | 171.8 | 156.5 | 160.2 | 154.8 | 174.6 | 181.7 | 161.9 | 145.8 | 158 | 149.6 | 148.1 | 166.2 | 160.4 | 151.6 | 138.9 | 132.5 | 133.3 | 121.4 | 114.9 | 115.7 |
| Other Current Assets
| 180.9 | 186.1 | 153.5 | 178 | 200.3 | 182.1 | 197.8 | 161.8 | 154.3 | 170.2 | 152.6 | 163.8 | 169.7 | 190.3 | 203.6 | 158.7 | 159.5 | 171.2 | 136.8 | 130.9 | 130 | 132.2 | 127.2 | 143.6 | 121.8 | 172.9 | 140.3 | 144.5 | 142.9 | 106 | 75.8 | 82.9 | 77.4 | 79.4 | 72.1 | 114.7 | 113.9 | 111.8 | 68.6 | 108.5 | 114 | 116.4 | 87.1 | 124.7 | 120.6 | 128.4 | 87.1 | 105.5 | 93.7 | 89.8 | 83.4 | 83.1 | 80.8 | 82.9 | 80.6 | 77.2 | 65.2 | 71.2 | 114 | 60.6 | 47.3 | 59.3 | 61.1 | 76.1 | 70.5 | 92.1 | 98 | 107.1 | 112.9 | 110.8 | 99.9 | 126.5 | 77.5 | 79.8 | 62.5 | 58.7 | 52 | 55.7 | 46.5 | 50.8 | 54.7 | 55.3 | 40.3 | 45.8 | 45.7 | 43.2 | 46.4 | 61.2 | 38.6 | 40.5 | 37 | 37 | 38 | 53.1 | 57.7 | 53.5 | 53.5 | 45.8 | 42 | 21.3 | 25.8 | 21.9 |
| Total Current Assets
| 2,105.4 | 2,093.2 | 2,006.6 | 2,139.2 | 2,109.6 | 2,004.5 | 1,993.4 | 2,055.5 | 2,055.8 | 2,040.9 | 1,856 | 1,822 | 1,950.5 | 1,982.4 | 1,877 | 1,912.6 | 1,961.5 | 2,043.1 | 1,857.8 | 2,198.2 | 1,976.7 | 2,038.9 | 2,029.8 | 2,298.4 | 2,155 | 2,155.1 | 1,945 | 2,212.7 | 2,144.1 | 2,573.5 | 1,336.5 | 1,419.9 | 1,334.4 | 1,215 | 1,124.2 | 1,354.6 | 1,292 | 1,224 | 1,139.5 | 1,176.9 | 1,146.8 | 1,108.1 | 997.8 | 1,091.7 | 992.2 | 1,005.1 | 872.1 | 1,022.1 | 861.6 | 906.7 | 763.1 | 740 | 678.6 | 643.6 | 602.1 | 634 | 595.7 | 517.2 | 516.6 | 482 | 493.6 | 512.4 | 695.3 | 1,147.5 | 952.1 | 843.2 | 934.6 | 1,037.8 | 1,065.3 | 891.2 | 639.4 | 729.8 | 742.4 | 719.4 | 601.4 | 732 | 686.7 | 637.1 | 592.6 | 663.1 | 642.2 | 680.6 | 563.7 | 638.7 | 630.5 | 639.5 | 566.1 | 647.9 | 516.8 | 529.1 | 478 | 526.8 | 543.8 | 576.6 | 500.6 | 571.8 | 587.8 | 532.5 | 509.5 | 561.2 | 578.7 | 498 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,793.5 | 1,811.5 | 1,876.5 | 1,879 | 1,921.2 | 1,971 | 2,010.2 | 2,017.1 | 2,096.7 | 2,067.8 | 2,119.8 | 2,113.5 | 2,190.2 | 2,235.8 | 2,280.4 | 2,157.9 | 2,209.9 | 2,275.2 | 2,358.4 | 2,326.4 | 2,544.4 | 2,537.6 | 2,514.4 | 2,467.9 | 2,459.3 | 2,491.9 | 2,402.9 | 2,302.7 | 2,209.3 | 1,143 | 1,093.7 | 1,080.4 | 1,080.7 | 1,063.5 | 1,046.2 | 1,024.4 | 1,041.5 | 1,040 | 1,061.1 | 1,066.7 | 1,077 | 1,067.6 | 1,058.5 | 1,041.8 | 1,036.8 | 1,043.5 | 1,009.7 | 1,007.6 | 990.3 | 998.1 | 971.2 | 942.6 | 960.4 | 946.9 | 936.3 | 922.6 | 922.6 | 939.5 | 946.7 | 950.3 | 940.3 | 1,066.6 | 1,064.2 | 1,093 | 1,368.7 | 1,678.8 | 1,696.2 | 1,715.4 | 1,696.6 | 1,712.2 | 1,731.7 | 1,916.1 | 1,910.2 | 1,857.8 | 1,836 | 1,813 | 1,790.9 | 1,743.6 | 1,713 | 1,674.1 | 1,647.6 | 1,637.2 | 1,629.5 | 1,613.9 | 1,591.2 | 1,575.3 | 1,553.5 | 1,540.1 | 1,507.7 | 1,486.3 | 1,448.7 | 1,415.5 | 1,376.7 | 1,270.9 | 1,200.1 | 1,096.2 | 1,056.9 | 994.2 | 929 | 851 | 774 | 806.3 |
| Goodwill
| 181.2 | 181.4 | 182.1 | 181 | 181.7 | 181.7 | 181.6 | 179.3 | 181.4 | 183.2 | 183.8 | 184.1 | 185.1 | 184.7 | 185.7 | 183.6 | 181.9 | 181.1 | 699.1 | 1,127.5 | 1,140.9 | 1,138.3 | 1,141.8 | 1,633 | 1,631.7 | 1,669.1 | 1,654.3 | 1,654.6 | 1,610.8 | 233.8 | 154 | 154.4 | 154.4 | 154.7 | 154.4 | 154.5 | 154.6 | 154.3 | 155 | 155.6 | 156.2 | 156.4 | 156.4 | 156.5 | 156.2 | 156.4 | 156.4 | 156.3 | 155.9 | 156.3 | 155.9 | 156 | 156.6 | 156.4 | 155.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 0 | 147.8 | 147.8 | 147.8 | 0 | 147.8 | 147.8 | 147.8 | 0 | 150.2 | 150.2 | 150.2 | 0 | 150.2 | 150.2 | 150.2 | 0 | 177.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 491.8 | 512.2 | 532.8 | 553.3 | 574.2 | 595.1 | 616.2 | 636.2 | 657 | 676.4 | 697.2 | 717.7 | 738.4 | 759.4 | 780.7 | 801.5 | 821.8 | 842.8 | 864.5 | 881.5 | 1,063.1 | 1,087.5 | 1,111.1 | 1,135.2 | 1,159.8 | 1,188.8 | 1,212.5 | 1,236.6 | 1,281.1 | 0 | 23.2 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 19.2 | 0 | 0 | 0 | 7.8 | 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 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 150.2 | 150.2 | 150.2 | 150.2 | 150.2 | 150.2 | 150.2 | 214.8 | 0 | 181.2 | 184 | 185.7 | 191.1 | 191.8 | 186.9 | 188.1 | 198.1 | 201.3 | 0 |
| Goodwill and Intangible Assets
| 673 | 693.6 | 714.9 | 734.3 | 755.9 | 776.8 | 797.8 | 815.5 | 838.4 | 859.6 | 881 | 901.8 | 923.5 | 944.1 | 966.4 | 985.1 | 1,003.7 | 1,023.9 | 1,563.6 | 2,009 | 2,204 | 2,225.8 | 2,252.9 | 2,768.2 | 2,791.5 | 2,857.9 | 2,866.8 | 2,891.2 | 2,891.9 | 233.8 | 154 | 154.4 | 154.4 | 154.7 | 154.4 | 154.5 | 154.6 | 154.3 | 155 | 155.6 | 156.2 | 156.4 | 156.4 | 156.5 | 156.2 | 156.4 | 156.4 | 156.3 | 155.9 | 156.3 | 155.9 | 156 | 156.6 | 156.4 | 155.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 147.8 | 150.2 | 150.2 | 150.2 | 150.2 | 150.2 | 150.2 | 150.2 | 214.8 | 177.7 | 181.2 | 184 | 185.7 | 191.1 | 191.8 | 186.9 | 188.1 | 198.1 | 201.3 | 0 |
| Long Term Investments
| 1.2 | 6.9 | 6.2 | 126.6 | 128.2 | 5.1 | 13.4 | 12.8 | 7.1 | 9.9 | 201.1 | 233.9 | 235.9 | 235.1 | 237 | 221.9 | 223.3 | 221.8 | 223.3 | 223.1 | 224.1 | 221.9 | 219.4 | 246.3 | 248.3 | 250.3 | 252.2 | 232.2 | 233.6 | 235.2 | 236.1 | 237.4 | 238.2 | 239 | 243.2 | 261.9 | 262.8 | 263.7 | 274.5 | 233.9 | 234.9 | 235.8 | 242 | 251.2 | 252.5 | 253.8 | 259.7 | 0 | 0 | 0 | 158.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 162 | 165.3 | 169.4 | 152 | 135.8 | 135 | 119 | 135.7 | 140.7 | 128.5 | 121.1 | 126.5 | 115.1 | 106.7 | 107.8 | 104.6 | 101.9 | 55.9 | 64.1 | 61.9 | 51.9 | 45.6 | 45.5 | 31.8 | 30.6 | 38.1 | 37.1 | 39.9 | 44.7 | 362 | 356.4 | 344.4 | 352.2 | 364.2 | 373.6 | 348.3 | 355.3 | 362.9 | 368.8 | 327.7 | 333 | 338.5 | 341.8 | 360 | 366.2 | 365.6 | 366.1 | 0 | 0 | 0 | 20.1 | 0 | 0 | 0 | 38.6 | 0 | 0 | 0 | 27.7 | 0 | 0 | 0 | 20.7 | 16 | 4.4 | 104.5 | 78.7 | 49.8 | 46.8 | 41 | 0 | 35.9 | 6 | 4.2 | 3 | 7.8 | 8.7 | 8.1 | 6.8 | 6.8 | 6.8 | 6.9 | 6.9 | 5.3 | 6.2 | 2.5 | 10.9 | 19.8 | 19.4 | 19.7 | 0 | 0.2 | 8.3 | 13.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 601.6 | 600.6 | 582.7 | 443.9 | 456.7 | 560.5 | 535.6 | 643 | 630 | 618.3 | 456.7 | 444.8 | 429.7 | 432.8 | 447.7 | 560 | 554.7 | 566.8 | 577.4 | 497.7 | 546.8 | 545.7 | 448.7 | 433.5 | 405.7 | 379 | 378.8 | 379.6 | 366.2 | 314.5 | 271.4 | 278.5 | 272.8 | 269.4 | 261.1 | 254.8 | 254.4 | 262.9 | 260.3 | 264.8 | 253.5 | 243.3 | 232.5 | 217.3 | 204.8 | 205.2 | 202 | 488.2 | 433.4 | 441.2 | 260.2 | 394.2 | 399.8 | 420.9 | 381.9 | 367 | 361.6 | 363.1 | 219.9 | 372.9 | 338.9 | 345.8 | 319.7 | 51.5 | 53.3 | 55.3 | 57.4 | 60.9 | 49.2 | 45.7 | 78.6 | 76.4 | 72.5 | 75.1 | 78.4 | 72.3 | 75.2 | 75.5 | 78.6 | 67.4 | 70.3 | 71 | 49.9 | 50.4 | 51.9 | 53.2 | 55 | 48.4 | 61.1 | 63.9 | 19.4 | 0 | 0 | 0 | 16.1 | 17.3 | 24.4 | 41.2 | 50.5 | 52.2 | 47.8 | 106.9 |
| Total Non-Current Assets
| 3,231.3 | 3,277.9 | 3,349.7 | 3,335.8 | 3,397.8 | 3,448.4 | 3,476 | 3,624.1 | 3,712.9 | 3,684.1 | 3,779.7 | 3,820.5 | 3,894.4 | 3,954.5 | 4,039.3 | 4,029.5 | 4,093.5 | 4,143.6 | 4,786.8 | 5,118.1 | 5,571.2 | 5,576.6 | 5,480.9 | 5,947.7 | 5,935.4 | 6,017.2 | 5,937.8 | 5,845.6 | 5,745.7 | 2,288.5 | 2,111.6 | 2,095.1 | 2,098.3 | 2,090.8 | 2,078.5 | 2,043.9 | 2,068.6 | 2,083.8 | 2,119.7 | 2,048.7 | 2,054.6 | 2,041.6 | 2,031.2 | 2,026.8 | 2,016.5 | 2,024.5 | 1,993.9 | 1,652.1 | 1,579.6 | 1,595.6 | 1,565.6 | 1,492.8 | 1,516.8 | 1,524.2 | 1,512.6 | 1,437.4 | 1,432 | 1,450.4 | 1,470.2 | 1,471 | 1,427 | 1,560.2 | 1,552.4 | 1,308.3 | 1,574.2 | 1,986.4 | 1,980.1 | 1,973.9 | 1,940.4 | 1,946.7 | 1,958.1 | 2,176.2 | 2,136.5 | 2,084.9 | 2,065.2 | 2,040.9 | 2,022.6 | 1,975 | 1,946.2 | 1,896.1 | 1,872.5 | 1,862.9 | 1,834.1 | 1,819.8 | 1,799.5 | 1,781.2 | 1,769.6 | 1,758.5 | 1,738.4 | 1,720.1 | 1,682.9 | 1,593.4 | 1,566.2 | 1,468.8 | 1,401.9 | 1,304.6 | 1,273.1 | 1,222.3 | 1,167.6 | 1,101.3 | 1,023.1 | 913.2 |
| Total Assets
| 5,336.7 | 5,371.1 | 5,356.3 | 5,475 | 5,507.4 | 5,452.9 | 5,469.4 | 5,679.6 | 5,768.7 | 5,725 | 5,635.7 | 5,642.5 | 5,844.9 | 5,936.9 | 5,916.3 | 5,942.1 | 6,055 | 6,186.7 | 6,644.6 | 7,316.3 | 7,547.9 | 7,615.5 | 7,510.7 | 8,246.1 | 8,090.4 | 8,172.3 | 7,882.8 | 8,058.3 | 7,889.8 | 4,862 | 3,448.1 | 3,515 | 3,432.7 | 3,305.8 | 3,202.7 | 3,398.5 | 3,360.6 | 3,307.8 | 3,259.2 | 3,225.6 | 3,201.4 | 3,149.7 | 3,029 | 3,118.5 | 3,008.7 | 3,029.6 | 2,866 | 2,674.2 | 2,441.2 | 2,502.3 | 2,328.7 | 2,232.8 | 2,195.4 | 2,167.8 | 2,114.7 | 2,071.4 | 2,027.7 | 1,967.6 | 1,986.8 | 1,953 | 1,920.6 | 2,072.6 | 2,247.7 | 2,455.8 | 2,526.3 | 2,829.6 | 2,914.7 | 3,011.7 | 3,005.7 | 2,837.9 | 2,597.5 | 2,906 | 2,878.9 | 2,804.3 | 2,666.6 | 2,772.9 | 2,709.3 | 2,612.1 | 2,538.8 | 2,559.2 | 2,514.7 | 2,543.5 | 2,397.8 | 2,458.5 | 2,430 | 2,420.7 | 2,335.7 | 2,406.4 | 2,255.2 | 2,249.2 | 2,160.9 | 2,120.2 | 2,110 | 2,045.4 | 1,902.5 | 1,876.4 | 1,860.9 | 1,754.8 | 1,677.1 | 1,662.5 | 1,601.8 | 1,411.2 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 837.6 | 830.1 | 773.9 | 811.7 | 828.4 | 771.3 | 734 | 779.6 | 803.6 | 754.7 | 612.8 | 605 | 647.4 | 655.4 | 578.9 | 622 | 353.2 | 624.7 | 623.5 | 703.7 | 853.4 | 882.1 | 840.2 | 946.4 | 930.9 | 924.5 | 799 | 856.4 | 840.6 | 527.9 | 382.3 | 497.7 | 503.8 | 483.4 | 412.7 | 479.8 | 490.5 | 489.8 | 444.3 | 496.3 | 509.7 | 478.8 | 445.8 | 485 | 450.7 | 454.6 | 396.1 | 429.5 | 439.6 | 433.8 | 337.1 | 363.6 | 355 | 321.8 | 283.6 | 311.6 | 287.6 | 256.5 | 200.9 | 189.3 | 135.4 | 209.4 | 250.9 | 287.2 | 299.4 | 266.6 | 313.8 | 396.4 | 430.4 | 378.3 | 328.9 | 369.7 | 404.9 | 415.2 | 381.1 | 430.4 | 349.5 | 367.5 | 398.6 | 373.5 | 353.6 | 383.4 | 335.7 | 363.1 | 332.8 | 352.5 | 327.5 | 382.8 | 346.2 | 342.7 | 304 | 318.8 | 316.5 | 327.6 | 341.3 | 302.6 | 287.6 | 296.5 | 269.1 | 278.5 | 264.2 | 0 |
| Short Term Debt
| 50.4 | 47.3 | 50.1 | 46 | 37.1 | 70.8 | 97 | 42.4 | 38.3 | 45.4 | 43.4 | 39 | 140.3 | 36.6 | 36.3 | 26.5 | 573.7 | 221.7 | 28.7 | 23.8 | 26 | 118.6 | 121.6 | 16.5 | 33.2 | 31.8 | 5.9 | 6.8 | 5.2 | 3.4 | 3.3 | 3.4 | 3.4 | 3.4 | 3.3 | 19.2 | 14.8 | 13.9 | 13 | 17.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.3 | 1,248 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 0 | 0 | 10.6 | 0 | 0 | 0 | 7.5 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 0.6 | 8.5 | 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 |
| Deferred Revenue
| 13.5 | 15 | 16.6 | 15.5 | 15.9 | 26.9 | 28.1 | 29.2 | 30.1 | 30.2 | 28.1 | 25.7 | 24.5 | 23.2 | 23.4 | 22.8 | 22.5 | 21.3 | 18.9 | 22.6 | 33.6 | 39 | 44.3 | 44.9 | 38.1 | 34 | 34.1 | 28.5 | 27.5 | 24.5 | 24.6 | 24.5 | 24.1 | 23.9 | 22.9 | 27.2 | 21.7 | 22 | 22.1 | 22.2 | 22.5 | 22.3 | 17 | 14.5 | 15.8 | 16 | 17.2 | 20.6 | 24.3 | 22.8 | 32.9 | 45.6 | 60.5 | 74.7 | 79.9 | 80.3 | 80.6 | 76 | 76.1 | 75.7 | 66.7 | 66.7 | 66.7 | 66.7 | 67.9 | 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 |
| Other Current Liabilities
| 353.6 | 343.2 | 361 | 375.5 | 352.2 | 329 | 340.2 | 363.1 | 341.7 | 323.4 | 355.6 | 333.5 | 339.9 | 326.9 | 340.7 | 353 | 310.9 | 351 | 355.3 | 487 | 354.1 | 351.8 | 350.7 | 406.3 | 329.5 | 359.6 | 377.4 | 393.3 | 353.9 | 216.9 | 241.3 | 240.6 | 220.6 | 207.1 | 260.3 | 235.4 | 210.6 | 206.3 | 207.8 | 202.9 | 189.3 | 196.7 | 204.3 | 204.6 | 180.5 | 180.5 | 187.5 | 199.7 | 228 | 185.5 | 206.1 | 205.2 | 213 | 186.7 | 205.6 | 180.2 | 195.8 | 185 | 168.5 | 147.6 | 162.7 | 172.3 | 200.1 | 307.6 | 304.6 | 168.6 | 197.8 | 207.2 | 226.6 | 184.7 | 212.4 | 235.3 | 179.7 | 157.2 | 168.1 | 166.2 | 218.7 | 151.8 | 187 | 178.5 | 185.4 | 195.5 | 218.5 | 219.2 | 186 | 170.5 | 207.7 | 183 | 165 | 147.1 | 173 | 139.3 | 153.9 | 155.6 | 169 | 172.4 | 193.9 | 175.9 | 177.6 | 189.4 | 178.2 | 391.8 |
| Total Current Liabilities
| 1,255.1 | 1,235.6 | 1,201.6 | 1,248.7 | 1,233.6 | 1,198 | 1,199.3 | 1,214.3 | 1,213.7 | 1,153.7 | 1,039.9 | 1,003.2 | 1,152.1 | 1,042.1 | 979.3 | 1,024.3 | 1,260.3 | 1,218.7 | 1,026.4 | 1,237.1 | 1,267.1 | 1,391.5 | 1,356.8 | 1,414.1 | 1,331.7 | 1,349.9 | 1,216.4 | 1,285 | 1,227.2 | 772.7 | 651.5 | 766.2 | 751.9 | 717.8 | 699.2 | 761.6 | 737.6 | 732 | 687.2 | 738.5 | 721.5 | 697.8 | 667.1 | 704.1 | 647 | 651.1 | 600.8 | 649.8 | 691.9 | 642.1 | 576.1 | 614.4 | 628.5 | 583.2 | 569.1 | 572.1 | 564 | 517.5 | 445.5 | 448.9 | 1,612.8 | 448.4 | 517.7 | 661.5 | 671.9 | 435.2 | 511.6 | 603.6 | 657 | 563 | 541.3 | 605 | 584.6 | 572.4 | 549.2 | 596.6 | 568.2 | 519.3 | 585.6 | 552 | 539 | 578.9 | 554.2 | 582.3 | 518.8 | 523 | 535.2 | 565.8 | 511.2 | 489.8 | 477 | 458.1 | 470.4 | 483.2 | 510.3 | 475 | 481.5 | 472.4 | 446.7 | 467.9 | 442.4 | 391.8 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2,694.8 | 2,735 | 2,751.9 | 2,927.6 | 2,938 | 2,934.1 | 2,932.3 | 3,063.7 | 3,130.5 | 3,158.5 | 3,185.6 | 3,201.7 | 3,218.7 | 3,458.6 | 3,535.7 | 3,555.4 | 3,561.4 | 3,511.7 | 3,612.3 | 3,673.3 | 3,674.2 | 3,678.9 | 3,686.8 | 3,874.3 | 3,873 | 3,986.2 | 3,969.3 | 4,169.3 | 4,173.6 | 2,581.5 | 1,400.9 | 1,401 | 1,403.3 | 1,382.1 | 1,375.7 | 1,508.1 | 1,516.3 | 1,520.8 | 1,523.4 | 1,525.5 | 1,545.7 | 1,578.4 | 1,559.1 | 1,572.6 | 1,546.5 | 1,570.2 | 1,454.1 | 1,579.9 | 1,174.3 | 1,248.7 | 1,180.2 | 1,050.6 | 964.6 | 1,007.4 | 1,010 | 1,011 | 1,012.6 | 1,015.2 | 1,071.4 | 1,142.8 | 21.5 | 1,094.8 | 1,139.9 | 1,300.8 | 869.2 | 864.1 | 858.1 | 845.6 | 846.3 | 842.4 | 672.2 | 628.4 | 591.3 | 574.5 | 489.2 | 560 | 560.6 | 550.6 | 448 | 533 | 521 | 571.3 | 449.7 | 572.8 | 670.3 | 754.9 | 734.1 | 823 | 794.3 | 888.3 | 878.2 | 927.5 | 997.2 | 959.1 | 817.1 | 814.9 | 820.7 | 766.2 | 774.9 | 795.3 | 794.8 | 706.9 |
| Deferred Revenue Non-Current
| 67.2 | 69.9 | 70.4 | 67.1 | 69.3 | 68.5 | 73.4 | 70.1 | 79.6 | 82.6 | 94.8 | 88.2 | 89.9 | 93 | 91 | 75.6 | 78.5 | 77.5 | 83.7 | 83.1 | 87.5 | 76.7 | 77.6 | 79.6 | 81.6 | 77.6 | 78.8 | 79.7 | 78.4 | 72.8 | 70.8 | 55.4 | 57.1 | 60.8 | 65.7 | 68.8 | 73.6 | 88.9 | 94.2 | 101.4 | 106.4 | 106.9 | 76.4 | 76.7 | 79.5 | 78.4 | 82.2 | 81.2 | 80 | 85.1 | 88.2 | 92.8 | 97.7 | 101.9 | 116 | 136.4 | 155.6 | 170.5 | 189.7 | 209.3 | 155.9 | 161.2 | 178.2 | 195.8 | 211.8 | 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 |
| Deferred Tax Liabilities Non-Current
| 14.8 | 16.1 | 16.5 | 6.7 | 6.4 | 11 | 10.7 | 14.9 | 17.3 | 12.7 | 13.5 | 15.1 | 14 | 12.9 | 13.2 | 19.7 | 44.6 | 45.7 | 19.6 | 21.6 | 67.4 | 75.1 | 92.6 | 159.8 | 143 | 119.2 | 101.7 | 233.5 | 264.8 | 0 | 15 | 0 | 0 | 0 | 6.8 | 0 | 0 | 0 | 9.1 | 0 | -5.1 | -5.2 | 9.8 | -5.4 | -5.5 | -5.6 | 9.5 | 0 | 0 | 0 | 7.7 | 0 | 0 | 0 | 6.6 | 0 | 0 | 0 | 5.6 | 0 | 0 | 0 | 4.8 | 5.4 | 4 | 6.4 | 6.6 | 6.3 | 6.1 | 8.9 | 6.8 | 96.3 | 113.2 | 116.7 | 116.1 | 117.8 | 116 | 116.5 | 114.5 | 105.8 | 88.9 | 79.4 | 73 | 76.4 | 73.7 | 56.1 | 52 | 69.3 | 51.8 | 44.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 695.2 | 693.1 | 711 | 611.2 | 615.3 | 619.6 | 626.4 | 830.1 | 858.4 | 833 | 844.1 | 901.5 | 928.9 | 929 | 923.9 | 923.6 | 911.4 | 940.7 | 922.2 | 891.6 | 879.5 | 869.5 | 810.6 | 879.6 | 894.9 | 953.4 | 976.6 | 854.2 | 848.7 | 799.2 | 779.9 | 772.4 | 763 | 758.2 | 753.8 | 833.2 | 827.9 | 823.8 | 831.9 | 690.9 | 689.5 | 688.5 | 683 | 817.3 | 842.8 | 843.4 | 840.2 | 861 | 889.7 | 902.8 | 896.1 | 848.3 | 862.5 | 890.7 | 881.1 | 821 | 815.9 | 809.8 | 834.5 | 891.6 | 866.4 | 820.7 | 842.8 | 429.6 | 454.1 | 646.7 | 647.7 | 683.8 | 639.8 | 603.2 | 563.5 | 625.5 | 572 | 538.1 | 517.3 | 491.8 | 476.8 | 460.1 | 435.2 | 412.4 | 397 | 380.8 | 366.2 | 340 | 334.7 | 326.2 | 310.8 | 255.9 | 255.3 | 244.1 | 271 | 222.2 | 214.1 | 209.5 | 203.1 | 220 | 215.6 | 212.5 | 191.8 | 163.2 | 154.7 | 135.9 |
| Total Non-Current Liabilities
| 3,472 | 3,514.1 | 3,549.8 | 3,612.6 | 3,629 | 3,633.2 | 3,642.8 | 3,978.8 | 4,085.8 | 4,086.8 | 4,138 | 4,206.5 | 4,251.5 | 4,493.5 | 4,563.8 | 4,574.3 | 4,595.9 | 4,575.6 | 4,637.8 | 4,669.6 | 4,708.6 | 4,700.2 | 4,667.6 | 4,993.3 | 4,992.5 | 5,136.4 | 5,126.4 | 5,336.7 | 5,365.5 | 3,453.5 | 2,266.6 | 2,228.8 | 2,223.4 | 2,201.1 | 2,202 | 2,410.1 | 2,417.8 | 2,433.5 | 2,458.6 | 2,317.8 | 2,336.5 | 2,368.6 | 2,328.3 | 2,461.2 | 2,463.3 | 2,486.4 | 2,386 | 2,522.1 | 2,144 | 2,236.6 | 2,172.2 | 1,991.7 | 1,924.8 | 2,000 | 2,013.7 | 1,968.4 | 1,984.1 | 1,995.5 | 2,101.2 | 2,243.7 | 1,043.8 | 2,076.7 | 2,165.7 | 1,931.6 | 1,539.1 | 1,517.2 | 1,512.4 | 1,535.7 | 1,492.2 | 1,454.5 | 1,242.5 | 1,350.2 | 1,276.5 | 1,229.3 | 1,122.6 | 1,169.6 | 1,153.4 | 1,127.2 | 997.7 | 1,051.2 | 1,006.9 | 1,031.5 | 888.9 | 989.2 | 1,078.7 | 1,137.2 | 1,096.9 | 1,148.2 | 1,101.4 | 1,177.3 | 1,149.2 | 1,149.7 | 1,211.3 | 1,168.6 | 1,020.2 | 1,034.9 | 1,036.3 | 978.7 | 966.7 | 958.5 | 949.5 | 842.8 |
| Total Liabilities
| 4,727.1 | 4,749.7 | 4,751.4 | 4,861.3 | 4,862.6 | 4,831.2 | 4,842.1 | 5,193.1 | 5,299.5 | 5,240.5 | 5,177.9 | 5,209.7 | 5,403.6 | 5,535.6 | 5,543.1 | 5,598.6 | 5,856.2 | 5,794.3 | 5,664.2 | 5,906.7 | 5,975.7 | 6,091.7 | 6,024.4 | 6,407.4 | 6,324.2 | 6,486.3 | 6,342.8 | 6,621.7 | 6,592.7 | 4,226.2 | 2,918.1 | 2,995 | 2,975.3 | 2,918.9 | 2,901.2 | 3,171.7 | 3,155.4 | 3,165.5 | 3,145.8 | 3,056.3 | 3,058 | 3,066.4 | 2,995.4 | 3,165.3 | 3,110.3 | 3,137.5 | 2,986.8 | 3,171.9 | 2,835.9 | 2,878.7 | 2,748.3 | 2,606.1 | 2,553.3 | 2,583.2 | 2,582.8 | 2,540.5 | 2,548.1 | 2,513 | 2,546.7 | 2,692.6 | 2,656.6 | 2,525.1 | 2,683.4 | 2,593.1 | 2,211 | 1,952.4 | 2,024 | 2,139.3 | 2,149.2 | 2,017.5 | 1,783.8 | 1,955.2 | 1,861.1 | 1,801.7 | 1,671.8 | 1,766.2 | 1,721.6 | 1,646.5 | 1,583.3 | 1,603.2 | 1,545.9 | 1,610.4 | 1,443.1 | 1,571.5 | 1,597.5 | 1,660.2 | 1,632.1 | 1,714 | 1,612.6 | 1,667.1 | 1,626.2 | 1,607.8 | 1,681.7 | 1,651.8 | 1,530.5 | 1,509.9 | 1,517.8 | 1,451.1 | 1,413.4 | 1,426.4 | 1,391.9 | 1,234.6 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 268.8 | 0 | 0 | 0 | 0 | 0 | 0 | 365.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.8 | 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 | 17.9 | 16.6 | 15.3 | 15.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0 | 0 |
| Retained Earnings
| -244.5 | -262.7 | -283.2 | -264.1 | -246.7 | -254.7 | -249.6 | -263.5 | -290 | -312.9 | -313.9 | -267.6 | -265.2 | -281.2 | -319.8 | -355.8 | -473 | -259.8 | 248.6 | 703 | 827.2 | 774.7 | 703.5 | 1,065.3 | 1,001.5 | 850.4 | 761 | 656.3 | 570.1 | 528.1 | 449.7 | 398 | 336.3 | 265.3 | 204.2 | 141.3 | 80.4 | 21.8 | -31.4 | -46.9 | -95.5 | -147.7 | -181.3 | -211.1 | -242.7 | -268.5 | -275.8 | -595.7 | -587.6 | -592.3 | -643.5 | -674.6 | -699.4 | -748.6 | -786.3 | -821.2 | -860 | -885.4 | -901.7 | -950.3 | -969.9 | -681.3 | -648.6 | -537.6 | -95.6 | 556.9 | 583.2 | 616.8 | 611.7 | 585.7 | 590 | 786.5 | 857.2 | 844.4 | 843.5 | 846.7 | 835.1 | 823.8 | 817.9 | 794.1 | 765.4 | 717.9 | 681.4 | 628 | 589.3 | 538.3 | 484.3 | 432.1 | 395.6 | 347 | 30.82 | 276.8 | 251.3 | 217.3 | 193.3 | 168.4 | 144.2 | 104.2 | 64.1 | 36.6 | 11.2 | -22.5 |
| Accumulated Other Comprehensive Income/Loss
| -301.9 | -268 | -262.9 | -270.1 | -252.9 | -264.8 | -275.4 | -398.3 | -384.5 | -341.8 | -364.8 | -431.1 | -421.9 | -441.4 | -432.2 | -420.8 | -443.2 | -458.4 | -376.8 | -398.2 | -353.4 | -343.6 | -311.6 | -313.6 | -315.1 | -238.4 | -292.7 | -285.1 | -332.1 | -362.5 | -389.6 | -342.6 | -338.3 | -333.9 | -356.5 | -365.6 | -322.3 | -325 | -296.9 | -222.9 | -197.7 | -202.4 | -216.2 | -265.4 | -282.4 | -260.3 | -264.6 | -320.5 | -224.9 | -201.7 | -203.8 | 21.2 | 59.9 | 51.7 | -106 | 41.9 | -70.3 | -67.2 | -64.4 | -83.9 | -26.9 | -27.9 | -40.5 | 145.6 | 160.5 | 73.9 | 64.4 | 19.1 | 14.6 | 16.6 | 13.2 | -42.5 | -43.5 | -43.5 | -63.1 | -50.1 | -56.3 | -65.3 | -48.8 | -62 | -65.1 | -63.1 | -62.7 | -57.2 | -57.2 | -58.6 | -59.5 | -17.9 | -16.6 | -15.3 | -15.5 | -5.6 | -5.7 | -5.7 | -2.6 | -2.2 | -1.4 | -0.8 | -0.7 | -0.7 | -243 | -232.9 |
| Other Total Stockholders Equity
| 1,154.7 | 1,150.8 | 1,149.7 | 877.8 | 1,143.1 | 1,139.9 | 1,151 | 1,147 | 1,142.4 | 1,137.9 | 770 | 1,130.2 | 1,127.1 | 1,122.6 | 1,121.3 | 1,116.3 | 1,111.2 | 1,106.8 | 1,104.6 | 1,100.8 | 1,094.5 | 1,089 | 1,090.8 | 1,083.7 | 1,076.6 | 1,069.6 | 1,066.5 | 1,060.4 | 1,054.2 | 469.3 | 469 | 463.7 | 458.5 | 454.6 | 453 | 450.3 | 446.3 | 444.7 | 440.9 | 438.3 | 435.8 | 432.6 | 430.3 | 428.9 | 422.7 | 420.1 | 418.8 | 417.7 | 417 | 416.8 | 421 | 272.2 | 271 | 269.6 | 412 | 309.4 | 409 | 406.3 | 405.1 | 293.2 | 259.3 | 255.7 | 252.8 | 254.1 | 249.8 | 245.8 | 242.5 | 235.9 | 229.6 | 217.5 | 209.9 | 206.3 | 203.6 | 201.2 | 213.9 | 209.6 | 208.4 | 206.6 | 185.9 | 223.4 | 268 | 277.8 | 335.5 | 315.7 | 299.9 | 280.3 | 278.3 | 259.8 | 246.5 | 234.6 | 503.38 | 240.7 | 182.2 | 181.5 | 180.8 | 199.8 | 199.8 | 199.8 | 199.8 | 199.8 | 441.7 | 432 |
| Total Shareholders Equity
| 609.6 | 621.4 | 604.9 | 613.7 | 644.8 | 621.7 | 627.3 | 486.5 | 469.2 | 484.5 | 457.8 | 432.8 | 441.3 | 401.3 | 370.5 | 340.9 | 196.2 | 389.8 | 977.6 | 1,406.8 | 1,569.5 | 1,521.3 | 1,483.9 | 1,836.6 | 1,764.2 | 1,682.8 | 1,540 | 1,432.8 | 1,293.4 | 635.8 | 530 | 520 | 457.4 | 386.9 | 301.5 | 226.8 | 205.2 | 142.3 | 113.4 | 169.3 | 143.4 | 83.3 | 33.6 | -46.8 | -101.6 | -107.9 | -120.8 | -497.7 | -394.7 | -376.4 | -425.5 | -380.4 | -367.7 | -426.5 | -479.5 | -469.1 | -520.5 | -545.5 | -560.2 | -739.6 | -736.9 | -452.9 | -435.7 | -137.3 | 315.3 | 877.2 | 890.7 | 872.4 | 856.5 | 820.4 | 813.7 | 950.8 | 1,017.8 | 1,002.6 | 994.8 | 1,006.7 | 987.7 | 965.6 | 955.5 | 956 | 968.8 | 933.1 | 954.7 | 887 | 832.5 | 760.5 | 703.6 | 692.4 | 642.6 | 582.1 | 534.7 | 512.4 | 428.3 | 393.6 | 372 | 366.5 | 343.1 | 303.7 | 263.7 | 236.1 | 209.9 | 176.6 |
| Total Equity
| 609.6 | 621.4 | 604.9 | 613.7 | 644.8 | 621.7 | 627.3 | 486.5 | 469.2 | 484.5 | 457.8 | 432.8 | 441.3 | 401.3 | 373.2 | 343.5 | 198.8 | 392.4 | 980.4 | 1,409.6 | 1,572.2 | 1,523.8 | 1,486.3 | 1,838.7 | 1,766.2 | 1,686 | 1,544 | 1,436.6 | 1,297.1 | 635.8 | 530 | 520 | 457.4 | 386.9 | 301.5 | 226.8 | 205.2 | 142.3 | 113.4 | 169.3 | 143.4 | 83.3 | 33.6 | -46.8 | -101.6 | -107.9 | -120.8 | -497.7 | -394.7 | -376.4 | -419.6 | -373.3 | -357.9 | -415.4 | -468.1 | -469.1 | -520.4 | -545.4 | -559.9 | -738.8 | -736 | -452.5 | -435.7 | -137.3 | 315.3 | 877.2 | 890.7 | 872.4 | 856.5 | 820.4 | 813.7 | 950.8 | 1,017.8 | 1,002.6 | 994.8 | 1,006.7 | 987.7 | 965.6 | 955.5 | 956 | 968.8 | 933.1 | 954.7 | 887 | 832.5 | 760.5 | 703.6 | 692.4 | 642.6 | 582.1 | 534.7 | 512.4 | 428.3 | 393.6 | 372 | 366.5 | 343.1 | 303.7 | 263.7 | 236.1 | 209.9 | 176.6 |
| Total Liabilities & Shareholders Equity
| 5,336.7 | 5,371.1 | 5,356.3 | 5,475 | 5,507.4 | 5,452.9 | 5,469.4 | 5,679.6 | 5,768.7 | 5,725 | 5,635.7 | 5,642.5 | 5,844.9 | 5,936.9 | 5,916.3 | 5,942.1 | 6,055 | 6,186.7 | 6,644.6 | 7,316.3 | 7,547.9 | 7,615.5 | 7,510.7 | 8,246.1 | 8,090.4 | 8,172.3 | 7,882.8 | 8,058.3 | 7,889.8 | 4,862 | 3,448.1 | 3,515 | 3,432.7 | 3,305.8 | 3,202.7 | 3,398.5 | 3,360.6 | 3,307.8 | 3,259.2 | 3,225.6 | 3,201.4 | 3,149.7 | 3,029 | 3,118.5 | 3,008.7 | 3,029.6 | 2,866 | 2,674.2 | 2,441.2 | 2,502.3 | 2,328.7 | 2,232.8 | 2,195.4 | 2,167.8 | 2,114.7 | 2,071.4 | 2,027.7 | 1,967.6 | 1,986.8 | 1,953 | 1,920.6 | 2,072.6 | 2,247.7 | 2,455.8 | 2,526.3 | 2,829.6 | 2,914.7 | 3,011.7 | 3,005.7 | 2,837.9 | 2,597.5 | 2,906 | 2,878.9 | 2,804.3 | 2,666.6 | 2,772.9 | 2,709.3 | 2,612.1 | 2,538.8 | 2,559.2 | 2,514.7 | 2,543.5 | 2,397.8 | 2,458.5 | 2,430 | 2,420.7 | 2,335.7 | 2,406.4 | 2,255.2 | 2,249.2 | 2,160.9 | 2,120.2 | 2,110 | 2,045.4 | 1,902.5 | 1,876.4 | 1,860.9 | 1,754.8 | 1,677.1 | 1,662.5 | 1,601.8 | 1,411.2 |