Brunswick Corporation
NYSE:BC
80.88 (USD) • At close November 14, 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 Q4 | 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
| 284.1 | 510.7 | 559.5 | 467.8 | 330.9 | 477.5 | 387.8 | 595.6 | 457.4 | 578.6 | 680.1 | 354.5 | 1,486.4 | 590.2 | 471.9 | 519.6 | 650.4 | 541.5 | 502.9 | 320.3 | 366.2 | 656.1 | 161.5 | 294.4 | 302.4 | 435.9 | 284 | 448.8 | 391.1 | 437.2 | 273.3 | 422.4 | 437.2 | 492.8 | 282.2 | 657.3 | 621.9 | 582.9 | 368.2 | 552.7 | 596 | 334.2 | 226 | 356.5 | 326.1 | 327.5 | 242 | 284.3 | 310.3 | 366 | 307.1 | 338.2 | 384.5 | 527 | 424 | 551.4 | 676.5 | 619.6 | 552.4 | 526.6 | 624.1 | 461.2 | 0 | 317.5 | 342.9 | 392.8 | 267.3 | 331.4 | 327.8 | 278.8 | 204 | 283.4 | 559.5 | 310.6 | 217 | 487.7 | 535.9 | 508.6 | 439.7 | 499.8 | 493.1 | 438.2 | 173.8 | 345.9 | 353.9 | 254.1 | 280 | 351.4 | 368.1 | 334.5 | 143.6 | 108.5 | 156.4 | 155.8 | 72.3 | 125.2 | 129.9 | 134.9 | 123.8 | 100.8 | 122.9 | 108.2 | 81.2 | 126.1 | 91.1 | 71 | 82.7 | 85.6 | 81.8 | 110.8 | 123.9 | 238.5 | 76 | 137.4 | 124 | 344.3 | 253.5 | 204.2 | 114 | 185.2 | 200.7 | 227.5 | 129.5 | 248.8 | 206.4 | 161.6 | 126.3 | 195.5 | 175.4 | 158.5 | 71 | 102.1 | 74.3 | 50.9 | 88.1 | 84.6 | 44.3 | 25.9 | 18.1 | 21.7 | 21.9 | 32.7 | 31.6 | 3.1 | 12.2 | 104.6 |
| Short Term Investments
| 0.8 | 82.5 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 4.5 | 34.5 | 37 | 6.8 | 0.8 | 0.8 | 0.8 | 7.3 | 56.7 | 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 | 0.7 | 35.8 | 0.8 | 0.5 | 0.8 | 11.5 | 32.5 | 25.8 | 57.8 | 83.2 | 0.8 | 0.8 | 0.8 | 12.7 | 22.3 | 2.7 | 34.7 | 92.3 | 97.5 | 96.4 | 63.9 | 76.7 | 74.1 | 78.8 | 76.8 | 84.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 284.9 | 593.2 | 560.3 | 468.6 | 331.7 | 478.3 | 388.6 | 600.1 | 491.9 | 615.6 | 686.9 | 355.3 | 1,487.2 | 591 | 479.2 | 576.3 | 651.2 | 542.3 | 503.7 | 321.1 | 367 | 656.9 | 162.3 | 295.2 | 303.2 | 436.7 | 284.8 | 449.6 | 391.9 | 438 | 274 | 458.2 | 438 | 493.3 | 283 | 668.8 | 654.4 | 608.7 | 426 | 635.9 | 596.8 | 335 | 226.8 | 369.2 | 348.4 | 330.2 | 276.7 | 376.6 | 407.8 | 462.4 | 371 | 414.9 | 458.6 | 605.8 | 500.8 | 636.1 | 676.5 | 619.6 | 552.4 | 526.6 | 624.1 | 461.2 | 62.1 | 317.5 | 342.9 | 392.8 | 267.3 | 331.4 | 327.8 | 278.8 | 204 | 283.4 | 559.5 | 310.6 | 217 | 487.7 | 535.9 | 508.6 | 439.7 | 499.8 | 493.1 | 438.2 | 173.8 | 345.9 | 353.9 | 254.1 | 280 | 351.4 | 368.1 | 334.5 | 143.6 | 108.5 | 156.4 | 155.8 | 72.3 | 125.2 | 129.9 | 134.9 | 123.8 | 100.8 | 122.9 | 108.2 | 81.2 | 126.1 | 91.1 | 71 | 82.7 | 85.6 | 81.8 | 110.8 | 123.9 | 238.5 | 76 | 137.4 | 124 | 344.3 | 253.5 | 204.2 | 114 | 185.2 | 200.7 | 227.5 | 129.5 | 248.8 | 206.4 | 161.6 | 126.3 | 195.5 | 175.4 | 158.5 | 71 | 102.1 | 74.3 | 50.9 | 88.1 | 84.6 | 44.3 | 25.9 | 18.1 | 21.7 | 21.9 | 32.7 | 31.6 | 3.1 | 12.2 | 104.6 |
| Net Receivables
| 500.8 | 530 | 616.8 | 493.2 | 568.2 | 614.5 | 698 | 543 | 557.7 | 611 | 664.7 | 485.3 | 451.1 | 503.3 | 539.1 | 337.6 | 398.8 | 452.6 | 465.4 | 331.8 | 414.7 | 484.5 | 683.7 | 550.7 | 577.8 | 578.1 | 617.5 | 480.2 | 476.4 | 524.6 | 529.5 | 411.5 | 454.6 | 482.1 | 526.3 | 398.1 | 400.7 | 446.8 | 473.7 | 386.5 | 401.3 | 467.8 | 476.4 | 345.7 | 416.9 | 423.4 | 471.7 | 349.2 | 411.1 | 447.7 | 454.4 | 329.6 | 389 | 447.2 | 469.2 | 327.3 | 367.4 | 447.8 | 440.1 | 332.4 | 368.2 | 405.5 | 381.9 | 444.8 | 518.3 | 604.8 | 648.8 | 572.4 | 510.9 | 575.4 | 565.5 | 492.3 | 473.3 | 542.5 | 578 | 471.6 | 488.1 | 514.5 | 505.1 | 463.2 | 432 | 459.5 | 455.3 | 374.4 | 348.1 | 496.7 | 441.7 | 407.3 | 418.8 | 484.7 | 435.4 | 361.9 | 407.4 | 446.5 | 450.7 | 419.9 | 404.1 | 510.4 | 638.8 | 371 | 518.1 | 595.2 | 589.4 | 420.8 | 502.9 | 610.4 | 570.1 | 457.4 | 481.1 | 509.4 | 459.3 | 326.9 | 402 | 408.1 | 391.8 | 257.7 | 299.1 | 325.3 | 329.1 | 218.9 | 249.7 | 276 | 271.1 | 168.9 | 218.7 | 214.2 | 229.2 | 160.1 | 203.3 | 221.4 | 241 | 181.4 | 193.6 | 205.6 | 211.8 | 173.6 | 212 | 218.3 | 251.3 | 184 | 227.9 | 228.5 | 184.9 | 206.5 | 181.8 | 143.5 |
| Inventory
| 1,464.7 | 1,524.2 | 1,555 | 1,476.8 | 1,445 | 1,484.2 | 1,506 | 1,471.4 | 1,429.8 | 1,372.4 | 1,345.7 | 1,208 | 940.5 | 835.1 | 765.6 | 711.8 | 589.4 | 676.9 | 840.1 | 824.5 | 810.2 | 801.8 | 991.1 | 943.7 | 898.8 | 815.3 | 829.7 | 765.6 | 848.6 | 769.3 | 817.6 | 762.1 | 755 | 706.8 | 737.4 | 685 | 709.8 | 670 | 679.8 | 652.3 | 668.8 | 666.5 | 680.1 | 599.3 | 580 | 548.7 | 604.8 | 575.8 | 580.7 | 534.9 | 558.1 | 532.6 | 529 | 527.3 | 550.8 | 527.5 | 518.4 | 475.6 | 504.6 | 484.9 | 503.2 | 580 | 701.3 | 811.7 | 898.1 | 922.3 | 984.2 | 906.7 | 1,007.1 | 932.6 | 945.2 | 861.9 | 881.7 | 873.9 | 956 | 874.6 | 926.2 | 885.9 | 867 | 786.8 | 776.8 | 713.2 | 722.8 | 623.8 | 598.1 | 584.9 | 567.7 | 546.9 | 513.7 | 527 | 539.2 | 557.4 | 497.7 | 511.9 | 569 | 510.7 | 491.9 | 542.7 | 683.6 | 623.3 | 651.5 | 641.7 | 669.8 | 645.5 | 652.2 | 621.2 | 649.9 | 566.3 | 582.9 | 535.4 | 530.5 | 444.9 | 488.1 | 455.9 | 488.9 | 411.4 | 410.3 | 435.2 | 446.7 | 409 | 385.5 | 344.6 | 341.2 | 321.4 | 318 | 321.8 | 333.4 | 305.9 | 366.1 | 378 | 357 | 353.9 | 354.8 | 360.7 | 364.1 | 359.6 | 374.9 | 412.5 | 434.2 | 404.6 | 443.4 | 501.6 | 462.3 | 383.8 | 374.8 | 252.2 |
| Other Current Assets
| 80.8 | 96.9 | 86.2 | 71.1 | 96.4 | 95.8 | 85.8 | 80.7 | 115.6 | 98.3 | 93.9 | 76 | 63.2 | 58.6 | 51.8 | 44.8 | 41.8 | 42.3 | 60.6 | 48.4 | 101.7 | 68.2 | 100.7 | 459.1 | 86.4 | 47.1 | 130.7 | 79.8 | 49.1 | 35.2 | 49.9 | 119.8 | 51.2 | 50.7 | 62.7 | 52.5 | 258.7 | 253.5 | 294.5 | 293.1 | 228.3 | 190 | 176.5 | 209.8 | 57.2 | 78.3 | 58.2 | 58.5 | 61.1 | 61.1 | 59.4 | 110.3 | 57.8 | 49.9 | 44.8 | 44.9 | 31.8 | 666.2 | 603.2 | 114 | 671.8 | 511.1 | 421.2 | 162.9 | 209.3 | 287.4 | 299.4 | 303.8 | 325.9 | 331.7 | 333.3 | 440.8 | 459.1 | 444.3 | 337 | 458.8 | 348.3 | 357.9 | 335.7 | 348.9 | 370.8 | 365 | 348.9 | 371.1 | 367 | 356.1 | 346 | 354.6 | 371.3 | 348.8 | 349.8 | 373.1 | 629.6 | 663.1 | 733.3 | 581.2 | 898.6 | 633.2 | 316.6 | 483.1 | 294.2 | 279.4 | 264 | 262 | 279.8 | 263.1 | 255.7 | 256.7 | 247.1 | 224.9 | 225.8 | 231.5 | 255.4 | 238.7 | 244.8 | 264.2 | 269.9 | 243 | 228.9 | 244.4 | 297.6 | 249 | 231.6 | 210.6 | 219.1 | 209.8 | 206.6 | 203.4 | 184 | 187 | 193.4 | 187.8 | 210.1 | 199.8 | 184 | 193.1 | 177.1 | 179.2 | 163.5 | 169 | 142.3 | 109.5 | 108 | 71.9 | 64.9 | 73 |
| Total Current Assets
| 2,348 | 2,728.1 | 2,807.2 | 2,509.7 | 2,441.3 | 2,672.8 | 2,678.4 | 2,695.2 | 2,595 | 2,685.4 | 2,791.2 | 2,124.6 | 2,942 | 1,988 | 1,835.7 | 1,670.5 | 1,681.2 | 1,714.1 | 1,869.8 | 1,525.8 | 1,693.6 | 2,011.4 | 1,937.8 | 1,880.2 | 1,866.2 | 1,886.6 | 1,862.7 | 1,846.7 | 1,776.7 | 1,777.8 | 1,671 | 1,688.5 | 1,698.8 | 1,732.9 | 1,609.4 | 1,984.9 | 2,023.6 | 1,979 | 1,874 | 1,967.8 | 1,895.2 | 1,659.3 | 1,559.8 | 1,508.6 | 1,402.5 | 1,380.6 | 1,411.4 | 1,360.1 | 1,460.7 | 1,506.1 | 1,442.9 | 1,356.1 | 1,434.4 | 1,630.2 | 1,565.6 | 1,535.8 | 1,594.1 | 1,589.6 | 1,547.9 | 1,458.7 | 1,543.2 | 1,496.6 | 1,504.4 | 1,736.9 | 1,968.6 | 2,207.3 | 2,199.7 | 2,114.3 | 2,171.7 | 2,118.5 | 2,048 | 2,078.4 | 2,373.6 | 2,171.3 | 2,088 | 2,235 | 2,298.5 | 2,266.9 | 2,147.5 | 2,098.7 | 2,072.7 | 1,975.9 | 1,700.8 | 1,715.2 | 1,667.1 | 1,691.8 | 1,635.4 | 1,660.2 | 1,671.9 | 1,695 | 1,468 | 1,400.9 | 1,691.1 | 1,777.3 | 1,825.3 | 1,831.8 | 1,924.5 | 1,821.2 | 1,762.8 | 1,578.2 | 1,586.7 | 1,624.5 | 1,604.4 | 1,454.4 | 1,526 | 1,565.7 | 1,558.4 | 1,366 | 1,392.9 | 1,380.5 | 1,339.5 | 1,241.8 | 1,221.5 | 1,240.1 | 1,249.5 | 1,277.6 | 1,232.8 | 1,207.7 | 1,118.7 | 1,057.5 | 1,133.5 | 1,097.1 | 973.4 | 949.7 | 962.2 | 907.4 | 895.5 | 864.9 | 928.8 | 944.9 | 862.4 | 825.2 | 832.8 | 817 | 848 | 810.9 | 808.3 | 835.9 | 867.1 | 779.3 | 835.5 | 872.3 | 786.8 | 665.3 | 633.7 | 573.3 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,440.8 | 1,454.1 | 1,467.9 | 1,468 | 1,447.8 | 1,435.2 | 1,416.1 | 1,385.6 | 1,332.5 | 1,267.4 | 1,170.5 | 1,139.7 | 1,044.6 | 997.9 | 953.1 | 946.6 | 901.1 | 897.3 | 892.9 | 879.6 | 846.1 | 827.4 | 910.4 | 805.3 | 730.6 | 716.1 | 673.1 | 659.5 | 706.4 | 682.2 | 653 | 645.3 | 596.7 | 572.6 | 550.4 | 505.2 | 489.6 | 476.9 | 463.9 | 460.3 | 441.2 | 631.3 | 617.8 | 617.8 | 602.4 | 593.4 | 578.1 | 581.4 | 565.1 | 576.9 | 579.8 | 585.5 | 581 | 603.9 | 615.9 | 630.2 | 637.5 | 653.7 | 696.1 | 724.3 | 798.4 | 836.6 | 875.8 | 917.6 | 970.3 | 1,001.9 | 1,034.4 | 1,052.8 | 1,049.5 | 1,020.9 | 1,016.9 | 1,014.9 | 993.2 | 989 | 999 | 970.2 | 934.2 | 892.9 | 871.4 | 876.4 | 852.4 | 846.8 | 847.8 | 827.1 | 797.5 | 787.4 | 777.8 | 792.7 | 776.7 | 784.4 | 787.5 | 805.6 | 786.2 | 786.6 | 798.9 | 803.2 | 769.9 | 824.1 | 874.7 | 881.8 | 842 | 836.1 | 840.4 | 845.1 | 796 | 808.3 | 802.7 | 783 | 769.9 | 738.7 | 727.5 | 685.4 | 653.5 | 610.9 | 601.7 | 598.9 | 578.5 | 572.6 | 570.4 | 565.4 | 544.4 | 541.5 | 542.3 | 544.3 | 529.8 | 529.3 | 535.4 | 535 | 554.1 | 552.9 | 555.8 | 564 | 555.5 | 556.2 | 563.7 | 578.6 | 602 | 614.5 | 627 | 637.3 | 635 | 651.7 | 630.5 | 531.9 | 463.1 | 322.7 |
| Goodwill
| 1,059.7 | 1,024.1 | 1,026.3 | 1,030.7 | 1,007.6 | 974.6 | 974 | 967.6 | 962.2 | 966.7 | 889.4 | 888.4 | 443.8 | 434.3 | 422.7 | 417.7 | 416.3 | 415.4 | 414 | 415 | 414 | 410.7 | 634.1 | 767.1 | 768.4 | 424 | 428.3 | 425.3 | 426.3 | 417.6 | 416 | 413.8 | 413 | 393.1 | 380.3 | 298.7 | 298.5 | 296.3 | 296 | 296.9 | 299 | 297.4 | 291.7 | 291.7 | 291.5 | 290.3 | 290.5 | 291.7 | 291.4 | 290.1 | 291.2 | 290.3 | 291 | 293.1 | 292.5 | 290.9 | 291.1 | 288.9 | 290.6 | 292.5 | 292.6 | 291.1 | 287.8 | 290.9 | 294.8 | 677.3 | 678.4 | 678.9 | 679.2 | 670.1 | 664.8 | 663.6 | 659.4 | 648.2 | 692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 452.8 | 0 | 0 | 473.9 | 474.4 | 0 | 413.5 | 411.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 939.9 | 948.1 | 964.3 | 978 | 999.8 | 979.4 | 992.4 | 997.4 | 1,005.4 | 1,038.2 | 1,038.4 | 1,052.1 | 549.2 | 536.3 | 544.3 | 552.3 | 559.6 | 567.1 | 575 | 583.5 | 591 | 599.4 | 636.7 | 646.4 | 670.3 | 144.1 | 143.3 | 144.4 | 165.5 | 161.7 | 163.3 | 164.8 | 164.1 | 135 | 136.8 | 55.1 | 49.9 | 45.1 | 44.2 | 45.5 | 46.8 | 47 | 34.9 | 35.4 | 36.1 | 36.7 | 37.4 | 38.1 | 41 | 46.5 | 47.9 | 49.2 | 51.1 | 52.9 | 54.8 | 56.7 | 59.6 | 61.5 | 72.6 | 75.6 | 78.5 | 81.5 | 83.4 | 86.6 | 89.9 | 213.1 | 242.6 | 245.6 | 249.7 | 318.7 | 319.2 | 322.6 | 345.8 | 347.1 | 374 | 1,023.1 | 1,026.1 | 1,005.5 | 952.4 | 952.8 | 894.8 | 892.2 | 857.3 | 699.7 | 687.5 | 653.4 | 577.9 | 117.5 | 554.9 | 555.3 | 124.8 | 128.9 | 565.5 | 114.7 | 115.3 | 507.9 | 470.8 | 571.9 | 650.1 | 658.4 | 799.5 | 801.8 | 811.3 | 820.5 | 828.6 | 837.2 | 846.8 | 842.2 | 706.9 | 563.5 | 438.8 | 352.4 | 550.1 | 408.6 | 383.5 | 281.4 | 258.8 | 260.8 | 261.4 | 253.8 | 233.2 | 219.3 | 116.8 | 224.4 | 117.5 | 206.8 | 209.2 | 209.2 | 198.7 | 202.8 | 186.2 | 186.5 | 187.1 | 191 | 193.2 | 125.9 | 207.4 | 216.5 | 218.7 | 148.7 | 230.2 | 274.2 | 286.3 | 289.2 | 729.4 | 66.6 |
| Goodwill and Intangible Assets
| 1,999.6 | 1,972.2 | 1,990.6 | 2,008.7 | 2,007.4 | 1,954 | 1,966.4 | 1,965 | 1,967.6 | 2,004.9 | 1,927.8 | 1,940.5 | 993 | 970.6 | 967 | 970 | 975.9 | 982.5 | 989 | 998.5 | 1,005 | 1,010.1 | 1,270.8 | 1,413.5 | 1,438.7 | 568.1 | 571.6 | 569.7 | 591.8 | 579.3 | 579.3 | 578.6 | 577.1 | 528.1 | 517.1 | 353.8 | 348.4 | 341.4 | 340.2 | 342.4 | 345.8 | 344.4 | 326.6 | 327.1 | 327.6 | 327 | 327.9 | 329.8 | 332.4 | 336.6 | 339.1 | 339.5 | 342.1 | 346 | 347.3 | 347.6 | 350.7 | 350.4 | 363.2 | 368.1 | 371.1 | 372.6 | 371.2 | 377.5 | 384.7 | 890.4 | 921 | 924.5 | 928.9 | 988.8 | 984 | 986.2 | 1,005.2 | 995.3 | 1,066 | 1,023.1 | 1,026.1 | 1,005.5 | 952.4 | 952.8 | 894.8 | 892.2 | 857.3 | 699.7 | 687.5 | 653.4 | 577.9 | 570.3 | 554.9 | 555.3 | 598.7 | 603.3 | 565.5 | 528.2 | 527.2 | 507.9 | 470.8 | 571.9 | 650.1 | 658.4 | 799.5 | 801.8 | 811.3 | 820.5 | 828.6 | 837.2 | 846.8 | 842.2 | 706.9 | 563.5 | 438.8 | 352.4 | 550.1 | 408.6 | 383.5 | 281.4 | 258.8 | 260.8 | 261.4 | 253.8 | 233.2 | 219.3 | 116.8 | 224.4 | 117.5 | 206.8 | 209.2 | 209.2 | 198.7 | 202.8 | 186.2 | 186.5 | 187.1 | 191 | 193.2 | 125.9 | 207.4 | 216.5 | 218.7 | 148.7 | 230.2 | 274.2 | 286.3 | 289.2 | 729.4 | 66.6 |
| Long Term Investments
| 32.9 | 37.5 | 41.4 | 38.7 | 35.6 | 60 | 61.5 | 54 | 47.7 | 48 | 48.1 | 43.8 | 41.3 | 41.4 | 36.3 | 32.5 | 25.5 | 29.4 | 31.3 | 29.5 | 27.8 | 32.7 | 38.5 | 34.6 | 26.4 | 30 | 29.5 | 25 | 21.7 | 22.5 | 26.6 | 20.7 | 16.3 | 26 | 27.3 | 21.5 | 19.6 | 25.9 | 25.1 | 19 | 39.9 | 42.3 | 44.1 | 41.3 | 41.1 | 41.7 | 71.4 | 94.5 | 89.9 | 88.8 | 102.8 | 140.6 | 142 | 55.8 | 104.1 | 74.7 | 59.9 | 59.3 | 53.2 | 56.7 | 57.8 | 62.2 | 70.9 | 75.4 | 0 | 0 | -16 | -12.3 | -19.6 | 8 | 6.4 | 6.1 | 0 | 0 | -136 | -147.5 | -153 | -154.5 | -159.8 | 0 | -162.8 | -166.2 | -169.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 187 | 186.5 | 185.5 | 186.8 | 150.9 | 149.8 | 148.3 | 203.3 | 0 | 128.6 | 137.9 | 146 | 132.7 | 117.2 | 126.4 | 136.6 | 93.7 | 102.9 | 109.7 | 118.7 | 67.4 | 144.2 | 109.4 | 96.1 | 99.9 | 169.5 | 171 | 165.6 | 256.1 | 272.8 | 297.6 | 276.3 | 304.8 | 334.6 | 372.1 | 239.7 | 201.1 | 235.3 | 272.4 | 290.9 | 294.1 | 312.2 | 352.9 | 377 | -5.1 | 3.4 | 2.1 | 0 | 85 | 83.9 | 2.8 | 0 | 14.2 | 14.7 | 3.1 | 0 | 52.8 | 67.9 | 62.7 | 0 | 54.4 | 52.5 | 48.6 | 0 | 57.6 | 0 | 16 | 12.3 | 19.6 | -8 | -6.4 | -6.1 | 0 | 0 | 136 | 147.5 | 153 | 154.5 | 159.8 | 0 | 162.8 | 166.2 | 169.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 15.2 | 17.3 | 16.1 | 18.6 | 17.9 | 18.3 | 17.9 | 18.2 | 182.1 | 32.2 | 17.5 | 30.4 | 27 | 23.4 | 24.7 | 14.4 | 13.4 | 12.9 | 11.9 | 12.3 | 14.5 | 15 | 62.9 | 56 | 49.1 | 50.7 | 96.7 | 91.7 | 46.5 | 49.1 | 46.4 | 43.8 | 47.5 | 49.4 | 46.4 | 47.4 | 44.7 | 41.8 | 58.2 | 54 | 52.9 | 45.4 | 44.5 | 44 | 48.4 | 44.6 | 53.2 | 58.4 | -25.2 | -20.8 | 64.6 | 72.3 | 64.1 | 141.4 | 87.4 | 89.7 | 36.7 | 22.5 | 35 | 101.6 | 55.5 | 53.9 | 65.7 | 116.5 | 222.4 | 245.5 | 256.3 | 274 | 321.4 | 355.9 | 365.7 | 370.8 | 462.7 | 477.8 | 402 | 393.2 | 359.7 | 371.5 | 371.1 | 418.5 | 382.1 | 380 | 384.3 | 360.5 | 426.9 | 401.2 | 382.2 | 383.9 | 369.6 | 369.6 | 356.6 | 347.7 | 231.5 | 235.5 | 236.1 | 253.6 | 257.6 | 279.3 | 258.9 | 236.4 | 260.3 | 250.8 | 245.3 | 231.5 | 249.8 | 264 | 244.7 | 250.2 | 368.7 | 247.8 | 372.4 | 522.8 | 175.3 | 199.1 | 199.3 | 202.6 | 207.4 | 215.5 | 241.5 | 245.6 | 244.3 | 254 | 363.2 | 265.3 | 373 | 293.9 | 293.1 | 298.9 | 268 | 273 | 272.1 | 281.2 | 285 | 291.5 | 299.6 | 379.9 | 329.6 | 367.1 | 356.9 | 419.5 | 355.9 | 372.4 | 388.4 | 409.9 | 48.7 | 39.6 |
| Total Non-Current Assets
| 3,675.5 | 3,667.6 | 3,701.5 | 3,720.8 | 3,659.6 | 3,617.3 | 3,610.2 | 3,626.1 | 3,529.9 | 3,481.1 | 3,301.8 | 3,300.4 | 2,238.6 | 2,150.5 | 2,107.5 | 2,100.1 | 2,009.6 | 2,025 | 2,034.8 | 2,038.6 | 1,960.8 | 2,029.4 | 2,392 | 2,405.5 | 2,344.7 | 1,534.4 | 1,541.9 | 1,511.5 | 1,622.5 | 1,605.9 | 1,602.9 | 1,564.7 | 1,542.4 | 1,510.7 | 1,513.3 | 1,167.6 | 1,103.4 | 1,121.3 | 1,159.8 | 1,166.6 | 1,173.9 | 1,375.6 | 1,385.9 | 1,407.2 | 1,014.4 | 1,010.1 | 1,032.7 | 1,064.1 | 1,047.2 | 1,065.4 | 1,089.1 | 1,137.9 | 1,143.4 | 1,161.8 | 1,157.8 | 1,142.2 | 1,137.6 | 1,153.8 | 1,210.2 | 1,250.7 | 1,337.2 | 1,377.8 | 1,432.2 | 1,487 | 1,635 | 2,137.8 | 2,211.7 | 2,251.3 | 2,299.8 | 2,365.6 | 2,366.6 | 2,371.9 | 2,461.1 | 2,462.1 | 2,467 | 2,386.5 | 2,320 | 2,269.9 | 2,194.9 | 2,247.7 | 2,129.3 | 2,119 | 2,089.4 | 1,887.3 | 1,911.9 | 1,842 | 1,737.9 | 1,746.9 | 1,701.2 | 1,709.3 | 1,742.8 | 1,756.6 | 1,583.2 | 1,550.3 | 1,562.2 | 1,564.7 | 1,498.3 | 1,675.3 | 1,783.7 | 1,776.6 | 1,901.8 | 1,888.7 | 1,897 | 1,897.1 | 1,874.4 | 1,909.5 | 1,894.2 | 1,875.4 | 1,845.5 | 1,550 | 1,538.7 | 1,560.6 | 1,378.9 | 1,218.6 | 1,184.5 | 1,082.9 | 1,044.7 | 1,048.9 | 1,073.3 | 1,064.8 | 1,021.9 | 1,014.8 | 1,022.3 | 1,034 | 1,020.3 | 1,030 | 1,037.7 | 1,043.1 | 1,020.8 | 1,028.7 | 1,014.1 | 1,031.7 | 1,027.6 | 1,038.7 | 1,056.5 | 1,084.4 | 1,139 | 1,198.1 | 1,202.6 | 1,205.5 | 1,221.1 | 1,298.3 | 1,305.2 | 1,231 | 1,241.2 | 428.9 |
| Total Assets
| 6,023.5 | 6,395.7 | 6,508.7 | 6,230.5 | 6,100.9 | 6,290.1 | 6,288.6 | 6,321.3 | 6,124.9 | 6,166.5 | 6,093 | 5,425 | 5,180.6 | 4,138.5 | 3,943.2 | 3,770.6 | 3,690.8 | 3,739.1 | 3,904.6 | 3,564.4 | 3,654.4 | 4,040.8 | 4,329.8 | 4,285.7 | 4,210.9 | 3,421 | 3,404.6 | 3,358.2 | 3,399.2 | 3,383.7 | 3,273.9 | 3,253.2 | 3,241.2 | 3,243.6 | 3,122.7 | 3,152.5 | 3,127 | 3,100.3 | 3,033.8 | 3,134.4 | 3,069.1 | 3,034.9 | 2,945.7 | 2,915.8 | 2,416.9 | 2,390.7 | 2,444.1 | 2,424.2 | 2,507.9 | 2,571.5 | 2,532 | 2,494 | 2,577.8 | 2,792 | 2,723.4 | 2,678 | 2,731.7 | 2,743.4 | 2,758.1 | 2,709.4 | 2,880.4 | 2,874.4 | 2,936.6 | 3,223.9 | 3,603.6 | 4,345.1 | 4,411.4 | 4,365.6 | 4,471.5 | 4,484.1 | 4,414.6 | 4,450.3 | 4,834.7 | 4,633.4 | 4,555 | 4,621.5 | 4,618.5 | 4,536.8 | 4,342.4 | 4,346.4 | 4,202 | 4,094.9 | 3,790.2 | 3,602.5 | 3,579 | 3,533.8 | 3,373.3 | 3,407.1 | 3,373.1 | 3,404.3 | 3,210.8 | 3,157.5 | 3,274.3 | 3,327.6 | 3,387.5 | 3,396.5 | 3,422.8 | 3,496.5 | 3,546.5 | 3,354.8 | 3,488.5 | 3,513.2 | 3,501.4 | 3,351.5 | 3,400.4 | 3,475.2 | 3,452.6 | 3,241.4 | 3,238.4 | 2,930.5 | 2,878.2 | 2,802.4 | 2,600.4 | 2,458.7 | 2,434 | 2,360.5 | 2,277.5 | 2,256.6 | 2,192 | 2,122.3 | 2,155.4 | 2,111.9 | 1,995.7 | 1,983.7 | 1,982.5 | 1,937.4 | 1,933.2 | 1,908 | 1,949.6 | 1,973.6 | 1,876.5 | 1,856.9 | 1,860.4 | 1,855.7 | 1,904.5 | 1,895.3 | 1,947.3 | 2,034 | 2,069.7 | 1,984.8 | 2,056.6 | 2,170.6 | 2,092 | 1,896.3 | 1,874.9 | 1,002.2 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 369.1 | 447.9 | 513.8 | 558 | 493.4 | 549.4 | 594 | 662.6 | 631.6 | 644 | 660 | 693.5 | 589.8 | 588.2 | 532.4 | 457.6 | 392.9 | 328.3 | 366.8 | 393.5 | 347.6 | 412.9 | 473.3 | 458.2 | 477.2 | 426.4 | 419.7 | 420.5 | 397.3 | 393.8 | 406.8 | 378.2 | 364 | 366.3 | 362 | 339.1 | 341 | 338.2 | 347.4 | 317.4 | 326.1 | 359 | 383.4 | 297.6 | 328.1 | 333 | 376.9 | 334.4 | 337.2 | 321.6 | 340.9 | 276.6 | 302 | 324.7 | 339.3 | 288.2 | 274.9 | 313.6 | 320.6 | 261.2 | 232.6 | 222.7 | 238.2 | 301.3 | 346.8 | 421.6 | 488 | 437.3 | 461.7 | 414.6 | 435.4 | 448.6 | 403.3 | 406.5 | 440 | 431.7 | 447.5 | 432.8 | 389.9 | 387.9 | 341 | 351 | 334.1 | 321.3 | 317.8 | 308.6 | 281 | 291.2 | 253 | 264 | 214.5 | 214.5 | 202.2 | 198.5 | 248.8 | 238.6 | 226.7 | 267.7 | 321.2 | 248.9 | 259.3 | 276.4 | 273.3 | 286.1 | 233.2 | 259.1 | 256.3 | 252.9 | 254.2 | 244.4 | 215.2 | 202.4 | 155.4 | 158.8 | 189.9 | 154.8 | 139.5 | 157.6 | 164.7 | 157.3 | 147.9 | 142.4 | 131.1 | 122.8 | 112 | 104.3 | 125.6 | 106.8 | 110.1 | 126.7 | 121.5 | 118 | 121.9 | 124.7 | 134.3 | 129.6 | 143.8 | 150.4 | 183.1 | 167.1 | 163.6 | 169.3 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 199.2 | 454.7 | 455.4 | 483 | 455.3 | 88.3 | 89.8 | 116.8 | 84.9 | 3 | 2.3 | 63.2 | 43.2 | 43.5 | 43.8 | 62.3 | 48.4 | 225.3 | 425.7 | 59.7 | 48.5 | 40.3 | 40.9 | 41.2 | 338.8 | 4.7 | 5.1 | 5.6 | 4.2 | 5.8 | 6.4 | 5.9 | 4.2 | 4.7 | 4.8 | 6 | 4 | 4.5 | 5 | 5.5 | 4.3 | 5 | 5.7 | 6.4 | 4.6 | 6 | 6.8 | 8.2 | 6.8 | 7.1 | 7.3 | 2.4 | 2.1 | 1.7 | 1.8 | 2.2 | 4.3 | 4.8 | 10.2 | 11.5 | 11.5 | 82.4 | 2.4 | 3.2 | 0.3 | 0.8 | 0.9 | 0.8 | 0.2 | 0.4 | 0.6 | 0.7 | 249.7 | 1 | 1 | 1.1 | 5.8 | 3.1 | 6.1 | 10.7 | 13.5 | 13.4 | 48.8 | 23.8 | 30.5 | 43.6 | 30.7 | 28.9 | 29.6 | 45.8 | 40.8 | 40 | 40.1 | 80.4 | 144.8 | 172.7 | 251.5 | 274.5 | 298.2 | 107.7 | 166.5 | 188.1 | 274.7 | 170.1 | 160.2 | 225.6 | 296.2 | 109.3 | 108 | 67.7 | 115.3 | 112.6 | 98.2 | 6.3 | 6.1 | 6.1 | 5.7 | 5.7 | 7.7 | 8.2 | 12.5 | 15.2 | 12.5 | 11.9 | 15.2 | 104.8 | 5.4 | 16 | 6.2 | 6 | 5.8 | 6.3 | 5.8 | 6.5 | 8.8 | 5.8 | 5.8 | 5.7 | 11.2 | 10.8 | 11.7 | 9.6 | 7.4 | 2.4 | 5.7 | 13.5 |
| Tax Payables
| -22.9 | -24.6 | 0.2 | 10.2 | 21.2 | 0 | 78.4 | 16.3 | 0 | -5.9 | 16.2 | 33.1 | 29 | 10 | 29.6 | 15.5 | 8.8 | 7 | 0 | 4.5 | 87.2 | 6.4 | -16.2 | 5.8 | 17.1 | 35.8 | 0 | 6.4 | 0 | 10.8 | 0 | 7 | 0 | 0 | -4 | 7.2 | 15.3 | 17.2 | 4.6 | 7.9 | 0 | 11.7 | 3.5 | 12.2 | 13.1 | 13.5 | 10.8 | 10.5 | 0 | 0 | 3 | 11 | 4.7 | 7.3 | 5.2 | 112.8 | 0 | 0 | 0 | 91.2 | 0 | 0 | 0 | -72.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.5 | 95.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue
| -625.8 | 8.4 | 0 | 73.7 | 14 | 0 | 2.5 | 70.3 | 0 | 8.8 | 2.4 | 61.4 | 12 | 9 | 2.4 | 48.2 | 10.9 | 6.1 | 0 | 38.7 | 8.6 | 6.1 | 1.2 | 84.3 | 12.2 | 8.2 | 583.6 | 65.2 | 0 | 0 | 0 | 64.2 | 0 | 0 | 0 | 57.2 | 0 | 0 | 477.4 | 57.7 | 515 | 0 | 0 | 52.4 | 0 | 521 | 506.6 | 46.8 | 0 | 0 | 0 | 45.8 | 0 | 0 | 0 | 5.6 | 0 | 0 | 0 | -99.2 | 0 | 0 | 0 | 236.2 | 0 | 0 | 0 | 74.5 | 0 | 850.1 | 788.1 | 748.9 | 742.5 | 786.7 | 0 | 0 | 0 | 0 | 0 | 167.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 610.7 | 638.8 | 626.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 648.7 | 730.1 | 704.4 | 627.2 | 689.3 | 756.3 | 676.4 | 623.9 | 662.8 | 706.6 | 649.7 | 591 | 594.3 | 609.6 | 523.2 | 495.6 | 499.5 | 494 | 493.7 | 448 | 420.7 | 556.1 | 707.7 | 723.6 | 651.5 | 643.9 | 651.6 | 536.6 | 578.6 | 575.4 | 543.3 | 509.6 | 549.5 | 559.6 | 533.4 | 498.6 | 503.1 | 503.3 | 488.3 | 511.6 | 533.1 | 508.1 | 474.9 | 521.5 | 512.3 | 524.5 | 506.2 | 537.3 | 564 | 569.3 | 539.7 | 578.4 | 593.8 | 634.2 | 611.3 | 489.5 | 623.3 | 613.2 | 589.3 | 542.7 | 628.4 | 652.4 | 653.7 | 769.2 | 791.7 | 836.8 | 832.2 | 783.6 | 857.8 | 869.5 | 811.4 | 843.9 | 812.2 | 851.6 | 779 | 872.4 | 803 | 813.4 | 776.2 | 855.2 | 838.3 | 811.1 | 758.4 | 776.2 | 628.3 | 729.6 | 650.5 | 685.5 | 669.4 | 694.9 | 631.3 | 648.2 | 790 | 829 | 818.9 | 836.6 | 941.8 | 839.2 | 663.2 | 731.8 | 622.6 | 619.1 | 586 | 580.2 | 615.2 | 591 | 566.9 | 586 | 611.3 | 525.8 | 536.8 | 516.1 | 538.9 | 518 | 517.4 | 519.5 | 504.6 | 506.1 | 476.4 | 455.8 | 489.4 | 482.2 | 432.6 | 467.2 | 401.4 | 401.4 | 386 | 380.1 | 409.4 | 418.4 | 433.8 | 415 | 429.1 | 422.8 | 374.8 | 396 | 395.8 | 431.6 | 393.6 | 385.2 | 379.3 | 359.7 | 546.5 | 503.1 | 413.1 | 282.5 |
| Total Current Liabilities
| 1,194.1 | 1,608.1 | 1,673.8 | 1,752.1 | 1,659.2 | 1,394 | 1,438.6 | 1,489.9 | 1,379.3 | 1,347.7 | 1,328.2 | 1,442.2 | 1,256.3 | 1,251.3 | 1,129 | 1,079.2 | 949.6 | 1,054.6 | 1,286.2 | 944.4 | 904 | 1,015.7 | 1,205.7 | 1,256.5 | 1,449.6 | 1,110.8 | 1,076.4 | 1,035.1 | 980.1 | 985.8 | 956.5 | 964.9 | 917.7 | 930.6 | 896.2 | 908.1 | 863.4 | 863.2 | 845.3 | 900.1 | 863.5 | 883.8 | 867.5 | 883.1 | 858.1 | 877 | 900.7 | 937.2 | 908 | 898 | 890.9 | 908.1 | 902.6 | 967.9 | 957.6 | 951.6 | 902.5 | 931.6 | 920.1 | 906.6 | 872.5 | 957.5 | 894.3 | 1,001.2 | 1,138.8 | 1,259.2 | 1,321.1 | 1,296.2 | 1,319.7 | 1,284.5 | 1,247.4 | 1,293.2 | 1,465.2 | 1,259.1 | 1,220 | 1,305.2 | 1,256.3 | 1,249.3 | 1,172.2 | 1,253.8 | 1,192.8 | 1,175.5 | 1,141.3 | 1,101.8 | 1,072.5 | 1,081.8 | 962.2 | 1,005.6 | 952 | 1,004.7 | 886.6 | 902.7 | 1,032.3 | 1,107.9 | 1,212.5 | 1,247.9 | 1,420 | 1,381.4 | 1,282.6 | 1,088.4 | 1,048.4 | 1,083.6 | 1,134 | 1,036.4 | 1,008.6 | 1,075.7 | 1,119.4 | 948.2 | 973.5 | 837.9 | 867.3 | 831.1 | 792.5 | 683.1 | 713.4 | 680.4 | 649.8 | 669.4 | 648.8 | 621.3 | 649.8 | 639.8 | 576.2 | 601.9 | 528.6 | 610.5 | 517 | 502.9 | 525.7 | 551.1 | 561.1 | 539.3 | 556.8 | 554 | 517.9 | 531.4 | 545.4 | 587.7 | 587.9 | 563.1 | 554.6 | 538.6 | 553.9 | 505.5 | 418.8 | 296 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2,516.8 | 2,508.2 | 2,512.6 | 2,109.6 | 2,093.5 | 2,527.4 | 2,526.8 | 2,517.8 | 2,514.8 | 2,585.1 | 2,570.4 | 1,854.5 | 1,855.3 | 901.5 | 965.8 | 978.1 | 1,082.5 | 1,129.4 | 1,138.6 | 1,138.1 | 1,152.7 | 1,307.2 | 1,329.4 | 1,179.5 | 926 | 429 | 428.9 | 431.8 | 437.6 | 438.2 | 435.4 | 436.5 | 448 | 447.9 | 446.1 | 442.5 | 449.1 | 445.6 | 452.6 | 450.2 | 452.3 | 453 | 453.5 | 453.4 | 459.9 | 466.4 | 562.9 | 563.6 | 590.9 | 668.2 | 688.7 | 690.4 | 701.2 | 785.2 | 809.9 | 828.4 | 829.8 | 819.2 | 844.2 | 839.4 | 904.8 | 727.8 | 728.1 | 728.5 | 726.4 | 726.9 | 729.1 | 727.4 | 726.1 | 724.8 | 725.8 | 725.7 | 726 | 722.6 | 724 | 723.7 | 726.8 | 729.4 | 723.2 | 728.4 | 729.8 | 726.5 | 585.8 | 583.8 | 584.5 | 588.5 | 588.1 | 589.5 | 597.7 | 600.9 | 599.1 | 600.2 | 607.7 | 594.9 | 599.4 | 601.8 | 611.3 | 615.8 | 620.1 | 622.5 | 626.7 | 629.1 | 635.6 | 635.4 | 641.8 | 641.8 | 645.5 | 645.5 | 653.6 | 458.6 | 455.5 | 455.4 | 309.8 | 309.8 | 312.9 | 312.8 | 316 | 315.9 | 318.8 | 318.8 | 321.6 | 322.3 | 324.5 | 324.5 | 326.8 | 202.8 | 304.4 | 304.5 | 312.5 | 312.7 | 315 | 315.9 | 298.4 | 298.5 | 357 | 301.5 | 332.5 | 469.2 | 514.8 | 462.2 | 558.7 | 560.9 | 413.3 | 395.4 | 659.6 | 97.6 |
| Deferred Revenue Non-Current
| 144.1 | 135.8 | 140.7 | 52.5 | -12.4 | -12.6 | 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 | -2.5 | -3.4 | -2.2 | -2.3 | -12.3 | -5.5 | -3.6 | 3.2 | 5 | 0 | 0 | 0 | 0 | -94.6 | -94.9 | -93.3 | -89.8 | -85 | -83.9 | -84.5 | 592.6 | -85.2 | -96.7 | -75.2 | 548.9 | -52.8 | -67.9 | -62.7 | 535.7 | -54.4 | -52.5 | 518.7 | 528.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.4 | 12.2 | 12.1 | 12.4 | 12.4 | 12.6 | 12.4 | 60.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 3.4 | 2.2 | 2.3 | 12.3 | 5.5 | 3.6 | 4.1 | 3.2 | 0 | 0 | 0 | 0 | 94.6 | 97.6 | 96.3 | 92.7 | 85 | 83.9 | 84.5 | 81.8 | 85.2 | 96.7 | 75.2 | 71.6 | 52.8 | 67.9 | 62.7 | 10.1 | 54.4 | 52.5 | 48.6 | 25 | 0 | 3.2 | 16 | 12.3 | 19.6 | 43.9 | 36 | 86.3 | 138.4 | 142 | 0 | 147.5 | 153 | 154.5 | 159.8 | 180.3 | 162.8 | 166.2 | 169.1 | 0 | 95.9 | 98.2 | 139.4 | 144.1 | 203.2 | 205.8 | 201.3 | 185.2 | 215.6 | 205.4 | 204.7 | 215.4 | 136.4 | 132.9 | 135.8 | 131.9 | 167.9 | 161.2 | 161.8 | 165.1 | 143 | 138.3 | 137.7 | 144.3 | 126.1 | 137.4 | 141.6 | 155.6 | 154.8 | 156 | 157.3 | 157.8 | 146.8 | 136.8 | 135.4 | 133.8 | 120 | 121.3 | 117.4 | 103.9 | 171.6 | 171.5 | 174.9 | 175.4 | 164.6 | 168.7 | 179.3 | 182.9 | 173.4 | 174 | 170.8 | 182.5 | 176 | 141.2 | 145.3 | 145.3 | 125.6 | 129.7 | 128 | 103 | 67.1 | 47.5 |
| Other Non-Current Liabilities
| 265.9 | 253.6 | 260.6 | 269 | 250 | 254.7 | 248.3 | 210.6 | 229.8 | 229.1 | 214.5 | 214.1 | 219.3 | 216.2 | 205.8 | 203.3 | 200.5 | 190.7 | 176.1 | 181 | 179.5 | 180.6 | 267.8 | 267.1 | 242.2 | 380.2 | 418.5 | 408.4 | 411.4 | 411.9 | 408.4 | 440.7 | 437.4 | 476.9 | 475.1 | 520.6 | 525.4 | 528 | 538.7 | 612.6 | 474.1 | 511.4 | 531.4 | 540.9 | 809.6 | 833.8 | 849.9 | 753 | 823.2 | 846.9 | 870 | 190.2 | 784.6 | 828.5 | 832.5 | 207.1 | 782.3 | 791.7 | 802.1 | 207.3 | 767.3 | 768.3 | 199.6 | 211 | 422.1 | 430.6 | 428.2 | 436.8 | 502.7 | 510.9 | 507.5 | 473.3 | 466.5 | 466.2 | 616 | 466.3 | 488.6 | 492.8 | 494.2 | 471.6 | 441.3 | 444.2 | 440.7 | 593.9 | 593.2 | 588.7 | 577.8 | 566.1 | 383.7 | 380.8 | 359.7 | 358.5 | 282 | 278.1 | 270.9 | 264.3 | 214.8 | 222.7 | 214.5 | 211.8 | 211.4 | 577.8 | 210.1 | 203.3 | 204.4 | 201.2 | 193.7 | 188.4 | 187.3 | 171.1 | 169.6 | 162.6 | 169 | 166.4 | 167.2 | 166.4 | 170.2 | 160.7 | 142.2 | 137.7 | 168.4 | 156 | 153.4 | 149 | 115.3 | 115.9 | 113.7 | 102.7 | 43.6 | 42.7 | 40.2 | 40.1 | 34.9 | 33.7 | 53.1 | 55.9 | 47.6 | 39 | 37.8 | 38.1 | 35.2 | 35 | 47 | 43.5 | 38.6 | 37.9 |
| Total Non-Current Liabilities
| 2,795.1 | 2,774 | 2,785.3 | 2,391 | 2,355.9 | 2,794.7 | 2,787.5 | 2,789.1 | 2,744.6 | 2,814.2 | 2,784.9 | 2,068.6 | 2,074.6 | 1,117.7 | 1,171.6 | 1,181.4 | 1,283 | 1,320.1 | 1,314.7 | 1,319.1 | 1,332.2 | 1,487.8 | 1,597.2 | 1,446.6 | 1,203.2 | 809.2 | 847.4 | 840.2 | 849 | 850.1 | 843.8 | 879.7 | 888.8 | 924.8 | 921.2 | 963.1 | 974.5 | 973.6 | 991.3 | 1,062.8 | 926.4 | 964.4 | 984.9 | 994.3 | 1,269.5 | 1,300.2 | 1,412.8 | 1,409.3 | 1,414.1 | 1,515.1 | 1,558.7 | 1,555 | 1,485.8 | 1,613.7 | 1,642.4 | 1,656 | 1,612.1 | 1,610.9 | 1,646.3 | 1,592.5 | 1,672.1 | 1,496.1 | 1,495 | 1,492.8 | 1,148.5 | 1,160.7 | 1,173.3 | 1,176.5 | 1,248.4 | 1,279.6 | 1,269.3 | 1,285.3 | 1,330.9 | 1,330.8 | 1,340 | 1,337.5 | 1,368.4 | 1,376.7 | 1,377.2 | 1,380.3 | 1,333.9 | 1,336.9 | 1,195.6 | 1,177.7 | 1,273.6 | 1,275.4 | 1,305.3 | 1,299.7 | 1,184.6 | 1,187.5 | 1,160.1 | 1,143.9 | 1,105.3 | 1,078.4 | 1,075 | 1,081.5 | 962.5 | 971.4 | 970.4 | 966.2 | 1,006 | 1,368.1 | 1,007.5 | 1,003.8 | 989.2 | 981.3 | 976.9 | 978.2 | 967 | 767.1 | 766.7 | 773.6 | 633.6 | 632.2 | 637.4 | 637 | 633 | 613.4 | 596.4 | 590.3 | 610 | 599.6 | 595.3 | 577.4 | 613.7 | 490.2 | 593 | 582.6 | 520.7 | 524.1 | 534.5 | 538.9 | 506.7 | 506.2 | 580.9 | 539.9 | 556.1 | 649.4 | 697.9 | 645.6 | 719.5 | 725.6 | 588.3 | 541.9 | 765.3 | 183 |
| Total Liabilities
| 3,989.2 | 4,382.1 | 4,459.1 | 4,143.1 | 4,015.1 | 4,188.7 | 4,226.1 | 4,279 | 4,123.9 | 4,161.9 | 4,113.1 | 3,510.8 | 3,330.9 | 2,369 | 2,300.6 | 2,260.6 | 2,232.6 | 2,374.7 | 2,600.9 | 2,263.5 | 2,236.2 | 2,503.5 | 2,802.9 | 2,703.1 | 2,652.8 | 1,920 | 1,923.8 | 1,875.3 | 1,829.1 | 1,835.9 | 1,800.3 | 1,844.6 | 1,806.5 | 1,855.4 | 1,817.4 | 1,871.2 | 1,837.9 | 1,836.8 | 1,836.6 | 1,962.9 | 1,789.9 | 1,848.2 | 1,852.4 | 1,877.4 | 2,127.6 | 2,177.2 | 2,313.5 | 2,346.5 | 2,322.1 | 2,413.1 | 2,449.6 | 2,463.1 | 2,388.4 | 2,581.6 | 2,600 | 2,607.6 | 2,514.6 | 2,542.5 | 2,566.4 | 2,499.1 | 2,544.6 | 2,453.6 | 2,389.3 | 2,494 | 2,287.3 | 2,419.9 | 2,494.4 | 2,472.7 | 2,568.1 | 2,564.1 | 2,516.7 | 2,578.5 | 2,796.1 | 2,589.9 | 2,560 | 2,642.7 | 2,624.7 | 2,626 | 2,549.4 | 2,634.1 | 2,526.7 | 2,512.4 | 2,336.9 | 2,279.5 | 2,346.1 | 2,357.2 | 2,267.5 | 2,305.3 | 2,136.6 | 2,192.2 | 2,046.7 | 2,046.6 | 2,137.6 | 2,186.3 | 2,287.5 | 2,329.4 | 2,382.5 | 2,352.8 | 2,253 | 2,054.6 | 2,054.4 | 2,451.7 | 2,141.5 | 2,040.2 | 1,997.8 | 2,057 | 2,096.3 | 1,926.4 | 1,940.5 | 1,605 | 1,634 | 1,604.7 | 1,426.1 | 1,315.3 | 1,350.8 | 1,317.4 | 1,282.8 | 1,282.8 | 1,245.2 | 1,211.6 | 1,259.8 | 1,239.4 | 1,171.5 | 1,179.3 | 1,142.3 | 1,100.7 | 1,110 | 1,085.5 | 1,046.4 | 1,075.2 | 1,095.6 | 1,078.2 | 1,063.5 | 1,060.2 | 1,098.8 | 1,071.3 | 1,101.5 | 1,237.1 | 1,285.8 | 1,208.7 | 1,274.1 | 1,264.2 | 1,142.2 | 1,047.4 | 1,184.1 | 479 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 77 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 76.9 | 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 | 0 |
| Retained Earnings
| 3,724.9 | 3,708.1 | 3,636.3 | 3,596.9 | 3,563.4 | 3,478.7 | 3,646.5 | 3,288.5 | 3,173 | 3,036.2 | 2,866.3 | 2,720.1 | 2,644.5 | 2,527.2 | 2,374 | 2,225.7 | 2,151.7 | 2,032.8 | 1,981.1 | 1,931.3 | 1,883.5 | 2,140.5 | 2,081.1 | 2,135.7 | 2,110.5 | 2,056.9 | 1,994.4 | 1,966.8 | 2,100.2 | 2,035.9 | 1,931.1 | 1,881 | 1,878 | 1,806.2 | 1,711.7 | 1,660.4 | 1,683.3 | 1,619 | 1,512.7 | 1,467.3 | 1,483.2 | 1,390.3 | 1,311.1 | 1,263.3 | 691.2 | 633.4 | 553 | 503.2 | 583 | 580.9 | 497.4 | 457.7 | 491.8 | 487.1 | 417.8 | 390.3 | 498.7 | 506 | 492.3 | 505.3 | 633.7 | 748 | 911.7 | 1,095.9 | 1,304.3 | 1,895.7 | 1,901.7 | 1,888.4 | 1,934.2 | 1,932.3 | 1,875 | 1,820.7 | 1,928.9 | 1,892.4 | 1,809 | 1,741.9 | 1,710.8 | 1,622.4 | 1,508.3 | 1,413.7 | 1,413 | 1,340.1 | 1,250 | 1,202 | 1,208 | 1,170.1 | 1,116.5 | 1,112.7 | 1,137.3 | 1,113.7 | 1,092.6 | 1,079.4 | 1,093 | 1,097.7 | 1,067.1 | 1,041.4 | 1,010.1 | 1,113.3 | 1,228.8 | 1,181.5 | 1,312.8 | 1,306.5 | 1,235.6 | 1,189.5 | 1,161.4 | 1,169.6 | 1,098.7 | 1,052.2 | 1,032.6 | 1,062.1 | 991.7 | 951.3 | 934.6 | 906.4 | 847.9 | 814.8 | 804.6 | 781.9 | 763.7 | 735.5 | 728 | 709.1 | 664.4 | 648.5 | 678.8 | 678.6 | 665.9 | 667.3 | 746.9 | 746.2 | 737.2 | 734.7 | 758.2 | 760.4 | 769.5 | 787.6 | 814.5 | 770.3 | 760.5 | 755.5 | 771.1 | 883.8 | 865.9 | 709.4 | 568.6 | 482.5 |
| Accumulated Other Comprehensive Income/Loss
| -27.7 | -42.6 | -36.2 | -25.7 | -42.1 | -28.8 | -29.5 | -29.5 | -39.7 | -33.9 | -21.6 | -31.5 | -35 | -32.5 | -37.1 | -42.7 | -51.9 | -60.6 | -61.3 | -53.4 | -53.3 | -346.5 | -362.1 | -363.1 | -356.7 | -359.2 | -348.8 | -359.8 | -412 | -423.7 | -427.4 | -434.6 | -460 | -463.3 | -465.9 | -474.1 | -502.8 | -497.9 | -491.8 | -480.5 | -403.3 | -396.6 | -400 | -401.5 | -551.5 | -561.6 | -558.2 | -555.1 | -523 | -544.1 | -532.5 | -540.8 | -413.3 | -384.4 | -397.8 | -415.5 | -373.9 | -393.5 | -383 | -374.8 | -374.1 | -396.7 | -430.8 | -432.3 | -54 | -33.6 | -43.2 | -52.7 | -75.3 | -82.7 | -90.8 | -89 | -55.7 | -55 | -69 | -72.3 | -85 | -85.6 | -81.2 | -60.6 | -68.3 | -62.6 | -64.3 | -82.3 | -146.7 | -154.7 | -169.8 | -168 | -57.2 | -57.1 | -67.7 | -71.8 | -58.1 | -56.6 | -66.2 | -69.3 | -64.7 | -63.6 | -60.8 | -58.5 | -57.9 | -730.8 | -714.7 | -699 | -698.9 | -693.8 | -669.1 | -656.7 | -656.1 | -636.7 | -647.3 | -670.3 | -632.7 | -607 | -625.3 | -608.3 | -689.9 | -682 | -663.8 | -643.3 | -637 | -620.5 | -605.9 | -595 | -608.6 | -599.9 | -587.5 | -571.4 | -633.3 | -630.3 | -608.7 | -595.6 | -581.1 | -575.9 | -563.8 | -550.3 | -545.8 | -557.1 | -542.2 | -522.2 | -501.1 | -465.5 | -432.2 | -385.2 | -328.8 | -294.8 |
| Other Total Stockholders Equity
| -1,739.8 | -1,728.8 | -1,627.4 | -1,560.7 | -1,512.4 | -1,425.4 | -1,360.8 | -1,293.6 | -1,209.2 | -1,074.6 | -941.7 | -851.3 | -836.7 | -802.1 | -771.2 | -749.9 | -718.5 | -684.7 | -693 | -653.9 | -488.9 | -333.6 | -269 | -266.9 | -272.6 | -273.6 | -241.7 | -201 | -195 | -141.3 | -107 | -83.2 | -60.2 | -31.6 | -17.4 | 18.1 | 31.7 | 65.5 | 99.4 | 107.8 | 122.4 | 116.1 | 105.3 | 99.7 | 72.7 | 64.8 | 58.9 | 52.7 | 48.9 | 44.7 | 40.6 | -503.7 | 34 | 30.8 | 26.5 | 18.7 | 15.4 | 11.5 | 5.5 | -371.9 | -0.7 | -7.4 | -10.5 | -442.9 | -10.9 | -13.8 | -18.4 | -19.7 | -32.4 | -6.5 | 36.8 | 63.2 | 88.5 | 129.2 | 178 | 232.3 | 291.1 | 297.1 | 289 | 282.3 | 253.7 | 228.1 | 190.7 | 126.4 | 94.7 | 84.3 | 82.2 | 80.2 | 79.5 | 78.6 | 62.3 | 26.4 | 24.9 | 23.3 | 22.2 | 18.1 | 18 | 17.1 | 48.6 | 100.3 | 102.3 | 485.8 | 839 | 820.8 | 940.1 | 942.4 | 926.7 | 919.5 | 921.4 | 900.1 | 899.8 | 916.7 | 872.4 | 844 | 860.6 | 836.6 | 880 | 873.9 | 846.9 | 818.5 | 804.6 | 783.9 | 765.7 | 750.9 | 770 | 758 | 744.8 | 726.6 | 789.6 | 782.5 | 652.4 | 639.6 | 619.8 | 611 | 600 | 586.7 | 577.1 | 583.7 | 565.6 | 542.8 | 512.5 | 488.1 | 516.1 | 524.7 | 451 | 335.5 |
| Total Shareholders Equity
| 2,034.3 | 2,013.6 | 2,049.6 | 2,087.4 | 2,085.8 | 2,101.4 | 2,062.5 | 2,042.3 | 2,001 | 2,004.6 | 1,979.9 | 1,914.2 | 1,849.7 | 1,769.5 | 1,642.6 | 1,510 | 1,458.2 | 1,364.4 | 1,303.7 | 1,300.9 | 1,418.2 | 1,537.3 | 1,526.9 | 1,582.6 | 1,558.1 | 1,501 | 1,480.8 | 1,482.9 | 1,570.1 | 1,547.8 | 1,473.6 | 1,408.6 | 1,434.7 | 1,388.2 | 1,305.3 | 1,281.3 | 1,289.1 | 1,263.5 | 1,197.2 | 1,171.5 | 1,279.2 | 1,186.7 | 1,093.3 | 1,038.4 | 289.3 | 213.5 | 130.6 | 77.7 | 185.8 | 158.4 | 82.4 | 30.9 | 189.4 | 210.4 | 123.4 | 70.4 | 217.1 | 200.9 | 191.7 | 210.3 | 335.8 | 420.8 | 547.3 | 729.9 | 1,316.3 | 1,925.2 | 1,917 | 1,892.9 | 1,903.4 | 1,920 | 1,897.9 | 1,871.8 | 2,038.6 | 2,043.5 | 1,995 | 1,978.8 | 1,993.8 | 1,910.8 | 1,793 | 1,712.3 | 1,675.3 | 1,582.5 | 1,453.3 | 1,323 | 1,232.9 | 1,176.6 | 1,105.8 | 1,101.8 | 1,236.5 | 1,212.1 | 1,164.1 | 1,110.9 | 1,136.7 | 1,141.3 | 1,100 | 1,067.1 | 1,040.3 | 1,143.7 | 1,293.5 | 1,300.2 | 1,434.1 | 1,061.5 | 1,359.9 | 1,311.3 | 1,402.6 | 1,418.2 | 1,356.3 | 1,315 | 1,297.9 | 1,325.5 | 1,244.2 | 1,197.7 | 1,174.3 | 1,143.4 | 1,083.2 | 1,043.1 | 994.7 | 973.8 | 946.8 | 910.7 | 895.6 | 872.5 | 824.2 | 804.4 | 840.2 | 836.7 | 823.2 | 822.5 | 903.2 | 898.4 | 780.9 | 778.7 | 796.9 | 795.5 | 805.7 | 824 | 845.8 | 796.9 | 783.9 | 776.1 | 782.5 | 906.4 | 949.8 | 848.9 | 690.8 | 523.2 |
| Total Equity
| 2,034.3 | 2,013.6 | 2,049.6 | 2,087.4 | 2,085.8 | 2,101.4 | 2,062.5 | 2,042.3 | 2,001 | 2,004.6 | 1,979.9 | 1,914.2 | 1,849.7 | 1,769.5 | 1,642.6 | 1,510 | 1,458.2 | 1,364.4 | 1,303.7 | 1,300.9 | 1,418.2 | 1,537.3 | 1,526.9 | 1,582.6 | 1,558.1 | 1,501 | 1,480.8 | 1,482.9 | 1,570.1 | 1,547.8 | 1,473.6 | 1,408.6 | 1,434.7 | 1,388.2 | 1,305.3 | 1,281.3 | 1,289.1 | 1,263.5 | 1,197.2 | 1,171.5 | 1,279.2 | 1,186.7 | 1,093.3 | 1,038.4 | 289.3 | 213.5 | 130.6 | 77.7 | 185.8 | 158.4 | 82.4 | 30.9 | 189.4 | 210.4 | 123.4 | 70.4 | 217.1 | 200.9 | 191.7 | 210.3 | 335.8 | 420.8 | 547.3 | 729.9 | 1,316.3 | 1,925.2 | 1,917 | 1,892.9 | 1,903.4 | 1,920 | 1,897.9 | 1,871.8 | 2,038.6 | 2,043.5 | 1,995 | 1,978.8 | 1,993.8 | 1,910.8 | 1,793 | 1,712.3 | 1,675.3 | 1,582.5 | 1,453.3 | 1,323 | 1,232.9 | 1,176.6 | 1,105.8 | 1,101.8 | 1,236.5 | 1,212.1 | 1,164.1 | 1,110.9 | 1,136.7 | 1,141.3 | 1,100 | 1,067.1 | 1,040.3 | 1,143.7 | 1,293.5 | 1,300.2 | 1,434.1 | 1,061.5 | 1,359.9 | 1,311.3 | 1,402.6 | 1,418.2 | 1,356.3 | 1,315 | 1,297.9 | 1,325.5 | 1,244.2 | 1,197.7 | 1,174.3 | 1,143.4 | 1,083.2 | 1,043.1 | 994.7 | 973.8 | 946.8 | 910.7 | 895.6 | 872.5 | 824.2 | 804.4 | 840.2 | 836.7 | 823.2 | 822.5 | 903.2 | 898.4 | 780.9 | 778.7 | 796.9 | 795.5 | 805.7 | 824 | 845.8 | 796.9 | 783.9 | 776.1 | 782.5 | 906.4 | 949.8 | 848.9 | 690.8 | 523.2 |
| Total Liabilities & Shareholders Equity
| 6,023.5 | 6,395.7 | 6,508.7 | 6,230.5 | 6,100.9 | 6,290.1 | 6,288.6 | 6,321.3 | 6,124.9 | 6,166.5 | 6,093 | 5,425 | 5,180.6 | 4,138.5 | 3,943.2 | 3,770.6 | 3,690.8 | 3,739.1 | 3,904.6 | 3,564.4 | 3,654.4 | 4,040.8 | 4,329.8 | 4,285.7 | 4,210.9 | 3,421 | 3,404.6 | 3,358.2 | 3,399.2 | 3,383.7 | 3,273.9 | 3,253.2 | 3,241.2 | 3,243.6 | 3,122.7 | 3,152.5 | 3,127 | 3,100.3 | 3,033.8 | 3,134.4 | 3,069.1 | 3,034.9 | 2,945.7 | 2,915.8 | 2,416.9 | 2,390.7 | 2,444.1 | 2,424.2 | 2,507.9 | 2,571.5 | 2,532 | 2,494 | 2,577.8 | 2,792 | 2,723.4 | 2,678 | 2,731.7 | 2,743.4 | 2,758.1 | 2,709.4 | 2,880.4 | 2,874.4 | 2,936.6 | 3,223.9 | 3,603.6 | 4,345.1 | 4,411.4 | 4,365.6 | 4,471.5 | 4,484.1 | 4,414.6 | 4,450.3 | 4,834.7 | 4,633.4 | 4,555 | 4,621.5 | 4,618.5 | 4,536.8 | 4,342.4 | 4,346.4 | 4,202 | 4,094.9 | 3,790.2 | 3,602.5 | 3,579 | 3,533.8 | 3,373.3 | 3,407.1 | 3,373.1 | 3,404.3 | 3,210.8 | 3,157.5 | 3,274.3 | 3,327.6 | 3,387.5 | 3,396.5 | 3,422.8 | 3,496.5 | 3,546.5 | 3,354.8 | 3,488.5 | 3,513.2 | 3,501.4 | 3,351.5 | 3,400.4 | 3,475.2 | 3,452.6 | 3,241.4 | 3,238.4 | 2,930.5 | 2,878.2 | 2,802.4 | 2,600.4 | 2,458.7 | 2,434 | 2,360.5 | 2,277.5 | 2,256.6 | 2,192 | 2,122.3 | 2,155.4 | 2,111.9 | 1,995.7 | 1,983.7 | 1,982.5 | 1,937.4 | 1,933.2 | 1,908 | 1,949.6 | 1,973.6 | 1,876.5 | 1,856.9 | 1,860.4 | 1,855.7 | 1,904.5 | 1,895.3 | 1,947.3 | 2,034 | 2,069.7 | 1,984.8 | 2,056.6 | 2,170.6 | 2,092 | 1,896.3 | 1,874.9 | 1,002.2 |