The Brink's Company
NYSE:BCO
91.7 (USD) • At close December 27, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,226.3 | 1,618 | 1,122.7 | 1,683.6 | 933.5 | 890.1 | 816.6 | 972 | 1,019 | 743.3 | 733 | 710.3 | 700.8 | 661.6 | 598.1 | 620.9 | 592.4 | 531.3 | 274.4 | 311 | 337 | 304.9 | 283.2 | 343.4 | 314.2 | 548.5 | 562.2 | 614.3 | 241.8 | 207.1 | 218.7 | 183.5 | 191.5 | 169.6 | 186.8 | 198.3 | 176.1 | 181.1 | 168.8 | 176.2 | 223 | 224.7 | 201.5 | 255.5 | 242.3 | 239.8 | 234.8 | 201.7 | 202.7 | 126.9 | 155.5 | 182.9 | 200.5 | 155.9 | 155.3 | 183 | 148.5 | 143.3 | 131.9 | 143 | 234.5 | 178.2 | 223.4 | 250.9 | 257.7 | 246.3 | 207.2 | 196.4 | 175.4 | 143.9 | 139.6 | 137.2 | 138.5 | 147.9 | 237.2 | 96.2 | 185.1 | 161.4 | 136.6 | 169 | 150.1 | 145.4 | 141.2 | 128.7 | 155.4 | 138 | 117.1 | 102.3 | 122.9 | 94.8 | 91.2 | 86.7 | 111.176 | 94.256 | 97.936 | 97.751 | 100.305 | 90.841 | 92.5 | 131.2 | 44.4 | 41.3 | 43.2 | 52.3 | 33.3 | 42.3 | 42.9 | 37.7 | 33.4 | 26 | 29 | 20 | 25.6 | 19.6 | 18.4 |
Short Term Investments
| 0 | 15.8 | 15.8 | 0 | 19.7 | 19.6 | 15.1 | 0 | 7.2 | 12.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.5 | 0 | 0.6 | 0.4 | 0.3 | 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 | 16.6 | 75.9 | 576.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.186 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,226.3 | 1,618 | 1,122.7 | 1,683.6 | 933.5 | 890.1 | 816.6 | 972 | 1,019 | 743.3 | 733 | 710.3 | 700.8 | 661.6 | 598.1 | 620.9 | 592.4 | 531.3 | 274.4 | 311 | 337 | 304.9 | 283.2 | 343.4 | 314.2 | 548.5 | 562.2 | 614.3 | 241.8 | 207.1 | 218.7 | 183.5 | 191.5 | 169.6 | 186.8 | 198.3 | 176.1 | 181.1 | 168.8 | 176.2 | 223 | 224.7 | 201.5 | 255.5 | 242.3 | 239.8 | 234.8 | 201.7 | 202.7 | 126.9 | 155.5 | 182.9 | 200.5 | 155.9 | 155.3 | 183 | 148.5 | 143.3 | 131.9 | 143 | 234.5 | 178.2 | 223.4 | 250.9 | 257.7 | 246.3 | 207.2 | 196.4 | 175.4 | 143.9 | 139.6 | 137.2 | 155.1 | 223.8 | 813.5 | 96.2 | 185.1 | 161.4 | 136.6 | 169 | 150.1 | 145.4 | 141.2 | 128.7 | 155.4 | 138 | 117.1 | 102.3 | 122.9 | 94.8 | 91.2 | 86.7 | 111.176 | 94.256 | 97.936 | 97.751 | 100.305 | 91.027 | 92.5 | 131.2 | 44.4 | 42.5 | 43.2 | 52.3 | 33.3 | 42.3 | 42.9 | 37.7 | 33.4 | 26 | 29 | 20 | 25.6 | 19.6 | 18.4 |
Net Receivables
| 849.4 | 843.3 | 857 | 796.3 | 801.3 | 851 | 876.9 | 733.8 | 787.7 | 824.6 | 771.1 | 612.2 | 728.2 | 716.7 | 689.3 | 598.8 | 708 | 695 | 643.3 | 661.3 | 653.1 | 678.3 | 641 | 637.1 | 630.7 | 595.7 | 633.9 | 663.4 | 605.2 | 570.4 | 544.7 | 517.6 | 512.7 | 490 | 503.1 | 497.8 | 508 | 508.2 | 491.8 | 558.8 | 558.2 | 590.3 | 562.4 | 587 | 674.1 | 660 | 639.8 | 612.3 | 622.8 | 600.4 | 599.2 | 550.5 | 550.6 | 592 | 562.1 | 525.1 | 458.5 | 424.5 | 429 | 427.6 | 479.1 | 459.4 | 434.2 | 450.7 | 513.1 | 526 | 527 | 491.9 | 496.2 | 469.3 | 458 | 469.4 | 459.9 | 442.6 | 422.4 | 419.1 | 784 | 753.8 | 746.4 | 749.5 | 661.4 | 621.5 | 579.3 | 580.3 | 552.7 | 522.6 | 526.3 | 540 | 528.3 | 543.4 | 515.6 | 493.3 | 509.026 | 506.828 | 519.816 | 560.118 | 629.944 | 614.601 | 621.6 | 638.8 | 256.5 | 240.2 | 234 | 240.8 | 240.5 | 225.6 | 235.2 | 168.9 | 156.1 | 145.5 | 138.2 | 139 | 121.3 | 117.6 | 115.6 |
Inventory
| 0 | -15.8 | 557.9 | 0 | 387 | -342.7 | 49 | 0 | -7.2 | -12.8 | 0 | 333.4 | -212.1 | 0 | -215.1 | 279.1 | 0 | 0 | -183.6 | 137.3 | -0.2 | -0.2 | -0.5 | 5.8 | -0.6 | -0.4 | -151.8 | 4.8 | 0 | 0 | 0 | 10.9 | 0 | 0 | 0 | 13.3 | 0 | 0 | 0 | 15.8 | 0 | 0 | 0 | 14.6 | 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 | 210 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 156.6 | 161.1 | 162.4 | 160.6 | 141.623 | 140.806 | 140.223 | 0 | 35.791 | 40.276 | 43 | 44 | 9.6 | 8.1 | 11.4 | 9.5 | 9.3 | 9.2 | 6.6 | 3.5 | 3 | 41.2 | 41 | 3.1 | 32 | 32 | 2.8 |
Other Current Assets
| 760.8 | 786.4 | -190.4 | 815.4 | 727.6 | 776.2 | 754.6 | 891.6 | 640 | 654.4 | 579.8 | 677 | 533.8 | 511.2 | 489.3 | 595.1 | 404.5 | 448.8 | 421.3 | 260.3 | 256 | 261.4 | 230.1 | 220.2 | 229.3 | 253.2 | 311.2 | 205.7 | 294.3 | 237.8 | 205.4 | 131.7 | 161.9 | 170 | 122.7 | 123.4 | 188.6 | 208.2 | 197.3 | 209.3 | 197.4 | 206 | 215.1 | 245.6 | 219.9 | 209.3 | 335.5 | 181.5 | 225.5 | 230.6 | 221.4 | 200.5 | 190.9 | 207.6 | 197.6 | 169.3 | 172.8 | 158.1 | 151.1 | 119.5 | 170.5 | 154.1 | 151.3 | 130.8 | 174.7 | 181.9 | 172.7 | 157.4 | 164.2 | 183.4 | 170.8 | 144.2 | 146.8 | 134.9 | 128.2 | 1,186.5 | 159.9 | 153.7 | 169.6 | 174.1 | 151.9 | 143.7 | 156.6 | 151.5 | 174.1 | 163.6 | 142.7 | 139.7 | 191.7 | 209.1 | 206.8 | 180.5 | 157.854 | 156.054 | 158.225 | 155.757 | 106.199 | 110.511 | 104.4 | 87.9 | 44.9 | 46.8 | 57.4 | 44.3 | 49.4 | 46.6 | 42.1 | 37 | 34.2 | -0.1 | 0 | 28 | -0.1 | -0.1 | 30 |
Total Current Assets
| 2,836.5 | 2,818.9 | 2,905.1 | 2,788.3 | 2,462.4 | 2,174.6 | 2,095.3 | 2,272.7 | 2,446.7 | 2,222.3 | 2,083.9 | 1,788.5 | 1,750.7 | 1,889.5 | 1,561.6 | 1,622 | 1,704.9 | 1,675.1 | 1,155.4 | 1,104.6 | 1,246.1 | 1,244.6 | 1,154.3 | 1,206.5 | 1,174.2 | 1,397.4 | 1,355.5 | 1,488.2 | 1,141.3 | 1,015.3 | 968.8 | 843.7 | 866.1 | 829.6 | 815.2 | 777.7 | 872.7 | 897.5 | 857.9 | 907.6 | 978.6 | 1,021 | 979 | 1,102.7 | 1,136.3 | 1,109.1 | 1,072.8 | 995.5 | 1,051 | 957.9 | 976.1 | 933.9 | 942 | 955.5 | 915 | 877.4 | 779.8 | 725.9 | 712 | 690.1 | 884.1 | 791.7 | 808.9 | 832.4 | 945.5 | 954.2 | 906.9 | 845.7 | 835.8 | 796.6 | 768.4 | 750.8 | 761.8 | 801.3 | 1,364.1 | 1,701.8 | 1,129 | 1,068.9 | 1,052.6 | 1,092.6 | 963.4 | 910.6 | 877.1 | 860.5 | 882.2 | 824.2 | 786.1 | 782 | 842.9 | 847.3 | 813.6 | 760.5 | 778.056 | 757.138 | 775.977 | 813.626 | 872.239 | 856.415 | 861.5 | 901.9 | 355.4 | 337.6 | 346 | 346.9 | 332.5 | 323.7 | 326.8 | 247.1 | 226.7 | 212.6 | 208.2 | 190.1 | 178.8 | 169.1 | 166.8 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,339.3 | 1,309.1 | 1,337.8 | 1,351 | 1,304.2 | 1,326.9 | 1,275.8 | 1,249.8 | 1,138.2 | 1,162.5 | 1,193.5 | 1,164.7 | 1,149 | 1,189.8 | 1,152.1 | 1,160.2 | 1,138 | 1,143.4 | 965.2 | 1,033.6 | 987.4 | 993.5 | 990.3 | 699.4 | 694.2 | 627.4 | 659.7 | 640.9 | 613.9 | 583.6 | 556.5 | 531 | 534.6 | 539 | 552 | 549 | 542 | 571.2 | 614.6 | 669.5 | 687.7 | 730.3 | 736.9 | 758.7 | 776.3 | 771.6 | 785.9 | 793.8 | 762.2 | 748.7 | 770.2 | 749.2 | 717.8 | 755.7 | 724.3 | 698.9 | 583.5 | 535.7 | 538.3 | 549.5 | 591.5 | 568.7 | 530.5 | 534 | 1,181.4 | 1,185.7 | 1,158.7 | 1,118.4 | 1,070.9 | 1,030.8 | 1,003.2 | 981.9 | 941.9 | 916.4 | 886.2 | 867.4 | 976.8 | 962.5 | 944 | 914 | 867 | 861.4 | 862.7 | 873.2 | 861.2 | 893.6 | 877.3 | 871.2 | 828.9 | 830.3 | 808.9 | 818.1 | 824.69 | 814.033 | 819 | 831.557 | 928.894 | 930.248 | 929.8 | 930.5 | 523.5 | 512.4 | 493 | 490.7 | 468.1 | 442.7 | 400.2 | 346.7 | 333.8 | 315.3 | 289.3 | 256.8 | 245.3 | 235.6 | 223.3 |
Goodwill
| 1,485.4 | 1,453.8 | 1,457.7 | 1,473.8 | 1,448.1 | 1,467.7 | 1,459.2 | 1,450.9 | 1,342.2 | 1,379.8 | 1,423.2 | 1,411.7 | 1,426.6 | 1,445.8 | 1,301.5 | 1,219.2 | 1,184.4 | 1,114 | 794.4 | 784.6 | 776 | 782.5 | 751.7 | 678.6 | 651.9 | 375 | 444.7 | 453.7 | 407 | 227.4 | 194.9 | 186.2 | 193.5 | 192.8 | 192.8 | 185.3 | 190.9 | 201.1 | 196 | 215.7 | 229 | 242.9 | 241.2 | 240.2 | 253 | 248.5 | 253.1 | 243.8 | 242.6 | 240 | 254.4 | 231.4 | 238 | 258.5 | 252.9 | 244.3 | 232.1 | 214.6 | 216.7 | 213.7 | 226.8 | 181.5 | 168 | 139.6 | 140.4 | 155.7 | 151.2 | 141.3 | 137.5 | 130.4 | 126.3 | 124 | 113.8 | 115.9 | 106.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 452.9 | 456.4 | 469.4 | 488.3 | 492.4 | 516.2 | 526.7 | 535.5 | 447.3 | 469.9 | 495.5 | 491.2 | 506.7 | 526.1 | 436.9 | 426.1 | 419.8 | 406.7 | 275.7 | 272.5 | 273.2 | 279.5 | 266.6 | 228.9 | 254.2 | 77 | 98.7 | 105.7 | 100.6 | 45.8 | 24.2 | 19.1 | 27.3 | 28.7 | 29.3 | 28.5 | 29.8 | 34.2 | 35.4 | 39.8 | 42.9 | 44.9 | 45.5 | 46.3 | 58.7 | 61 | 69.1 | 56.1 | 59.1 | 58.5 | 64.1 | 63.8 | 69.7 | 77.9 | 83.5 | 83.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.9 | 0 | 0 | 0 | 103.8 | 269.3 | 269.8 | 275.2 | 259.6 | 250.1 | 247.9 | 243.2 | 244.1 | 238.5 | 235 | 230.3 | 227.9 | 224.3 | 225.7 | 221.1 | 224.8 | 230.911 | 229.927 | 234.962 | 232.969 | 290.499 | 297.745 | 293.1 | 298.5 | 62.7 | 61.9 | 61.7 | 62.7 | 60.7 | 59.9 | 45.4 | 18.5 | 18.7 | 16.6 | 23.6 | 28.2 | 28.1 | 28 | 28.4 |
Goodwill and Intangible Assets
| 1,938.3 | 1,910.2 | 1,927.1 | 1,962.1 | 1,940.5 | 1,983.9 | 1,985.9 | 1,986.4 | 1,789.5 | 1,849.7 | 1,918.7 | 1,902.9 | 1,933.3 | 1,971.9 | 1,738.4 | 1,645.3 | 1,604.2 | 1,520.7 | 1,070.1 | 1,057.1 | 1,049.2 | 1,062 | 1,018.3 | 907.5 | 906.1 | 452 | 543.4 | 559.4 | 507.6 | 273.2 | 219.1 | 205.3 | 220.8 | 221.5 | 222.1 | 213.8 | 220.7 | 235.3 | 231.4 | 255.5 | 271.9 | 287.8 | 286.7 | 286.5 | 311.7 | 309.5 | 322.2 | 299.9 | 301.7 | 298.5 | 318.5 | 295.2 | 307.7 | 336.4 | 336.4 | 244.3 | 232.1 | 214.6 | 216.7 | 213.7 | 226.8 | 181.5 | 168 | 139.6 | 140.4 | 155.7 | 151.2 | 141.3 | 137.5 | 130.4 | 126.3 | 147.9 | 113.8 | 115.9 | 106.6 | 103.8 | 269.3 | 269.8 | 275.2 | 259.6 | 250.1 | 247.9 | 243.2 | 244.1 | 238.5 | 235 | 230.3 | 227.9 | 224.3 | 225.7 | 221.1 | 224.8 | 230.911 | 229.927 | 234.962 | 232.969 | 290.499 | 297.745 | 293.1 | 298.5 | 62.7 | 61.9 | 61.7 | 62.7 | 60.7 | 59.9 | 45.4 | 18.5 | 18.7 | 16.6 | 23.6 | 28.2 | 28.1 | 28 | 28.4 |
Long Term Investments
| 0 | 7.9 | 8.2 | 140.3 | 9.2 | 5.4 | 7.2 | 77.9 | 9.5 | 1.4 | 12.6 | 28.9 | 21.3 | 18.5 | 25 | 29.7 | 0 | 0 | 0 | 17 | 0 | 0.1 | 0.3 | 8.7 | 1 | 1.1 | 1.1 | 8.1 | 0.7 | 0.7 | 0.9 | 7.6 | 0 | 0 | 0 | 8.4 | 0 | 0 | 0 | 6.4 | 0 | 0 | 0 | 20.3 | 0 | 0 | 0 | 20.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 241.1 | 225.7 | 226.3 | 231.8 | 241.9 | 242.3 | 249.2 | 246.2 | 276.5 | 288.4 | 292.3 | 239.4 | 301.1 | 307.9 | 311.4 | 314.9 | 271.1 | 244.1 | 255.4 | 273.5 | 236.3 | 239 | 235.6 | 236.5 | 231 | 227.2 | 233.3 | 226.2 | 334.8 | 326 | 328.8 | 327.9 | 318.9 | 324.7 | 327.7 | 329.8 | 275 | 279 | 282.3 | 289.5 | 232.4 | 248.1 | 245.4 | 251.7 | 383.2 | 392.7 | 386.2 | 385.3 | 376.9 | 373.9 | 371.1 | 350.8 | 292.1 | 281.8 | 280.5 | 276 | 242.4 | 243.6 | 243.3 | 254.1 | 174.1 | 197.1 | 195.2 | 202.6 | 84.6 | 86.5 | 81.9 | 90.1 | 105.4 | 115.3 | 121.7 | 142.2 | 132.6 | 135.1 | 128.5 | 196.9 | 272.1 | 243 | 244.8 | 234.7 | 265.8 | 275.7 | 283.7 | 282.7 | 317.5 | 352.9 | 354.1 | 349.3 | 234.9 | 235.4 | 238.8 | 233.2 | 229.404 | 227.558 | 229.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 315.4 | 289.8 | 274.8 | 128.3 | 306.6 | 678.3 | 639.7 | 533 | 273 | 298.8 | 249.4 | 442.3 | 397.5 | 200.8 | 402 | 363.5 | 184.9 | 187.9 | 354.8 | 278 | 183.6 | 193.2 | 203.2 | 177.4 | 178.8 | 165.3 | 306.1 | 136.8 | 100.1 | 90.2 | 88.8 | 79.3 | 82.1 | 74.3 | 72.8 | 68 | 66.7 | 64.5 | 65.8 | 63.7 | 97.1 | 112.8 | 101.4 | 78.1 | 91.5 | 87.6 | 83.9 | 58.5 | 72.1 | 81.2 | 78.9 | 77.1 | 84 | 87 | 82.9 | 173.9 | 174.2 | 160.5 | 165.4 | 172.4 | 168.1 | 143.7 | 124.4 | 107.2 | 208.5 | 206.5 | 202.7 | 198.8 | 199.7 | 199.3 | 192.5 | 165.2 | 310 | 299.9 | 273.8 | 167 | 217.2 | 197 | 183.3 | 177.3 | 178 | 181 | 191.7 | 288.1 | 304.8 | 250.7 | 226.9 | 229.5 | 401.6 | 350.5 | 358.8 | 357.4 | 382.432 | 379.647 | 373.428 | 600.557 | 335.477 | 328.833 | 332.5 | 337.7 | 78.1 | 72.5 | 72.9 | 76.7 | 70.7 | 73.7 | 69.2 | 80 | 76.1 | 82.7 | 85.7 | 76.6 | 75 | 72.7 | 72.3 |
Total Non-Current Assets
| 3,834.1 | 3,742.7 | 3,774.2 | 3,813.5 | 3,802.4 | 4,236.8 | 4,157.8 | 4,093.3 | 3,486.7 | 3,600.8 | 3,666.5 | 3,778.2 | 3,802.2 | 3,688.9 | 3,628.9 | 3,513.6 | 3,198.2 | 3,096.1 | 2,645.5 | 2,659.2 | 2,456.5 | 2,487.8 | 2,447.7 | 2,029.5 | 2,011.1 | 1,473 | 1,743.6 | 1,571.4 | 1,557.1 | 1,273.7 | 1,194.1 | 1,151.1 | 1,156.4 | 1,159.5 | 1,174.6 | 1,169 | 1,104.4 | 1,150 | 1,194.1 | 1,284.6 | 1,289.1 | 1,379 | 1,370.4 | 1,395.3 | 1,562.7 | 1,561.4 | 1,578.2 | 1,558.4 | 1,512.9 | 1,502.3 | 1,538.7 | 1,472.3 | 1,401.6 | 1,460.9 | 1,424.1 | 1,393.1 | 1,232.2 | 1,154.4 | 1,163.7 | 1,189.7 | 1,160.5 | 1,091 | 1,018.1 | 983.4 | 1,614.9 | 1,634.4 | 1,594.5 | 1,548.6 | 1,513.5 | 1,475.8 | 1,443.7 | 1,437.2 | 1,498.3 | 1,467.3 | 1,395.1 | 1,335.1 | 1,735.4 | 1,672.3 | 1,647.3 | 1,585.6 | 1,560.9 | 1,566 | 1,581.3 | 1,688.1 | 1,722 | 1,732.2 | 1,688.6 | 1,677.9 | 1,689.7 | 1,641.9 | 1,627.6 | 1,633.5 | 1,667.437 | 1,651.165 | 1,656.611 | 1,665.083 | 1,554.87 | 1,556.826 | 1,555.4 | 1,566.7 | 664.3 | 646.8 | 627.6 | 630.1 | 599.5 | 576.3 | 514.8 | 445.2 | 428.6 | 414.6 | 398.6 | 361.6 | 348.4 | 336.3 | 324 |
Total Assets
| 6,670.6 | 6,561.6 | 6,679.3 | 6,601.8 | 6,264.8 | 6,411.4 | 6,253.1 | 6,366 | 5,933.4 | 5,823.1 | 5,750.4 | 5,566.7 | 5,552.9 | 5,578.4 | 5,190.5 | 5,135.6 | 4,903.1 | 4,771.2 | 3,800.9 | 3,763.8 | 3,702.6 | 3,732.4 | 3,602 | 3,236 | 3,185.3 | 2,870.4 | 3,099.1 | 3,059.6 | 2,698.4 | 2,289 | 2,162.9 | 1,994.8 | 2,022.5 | 1,989.1 | 1,989.8 | 1,946.7 | 1,977.1 | 2,047.5 | 2,052 | 2,192.2 | 2,267.7 | 2,400 | 2,349.4 | 2,498 | 2,699 | 2,670.5 | 2,651 | 2,553.9 | 2,563.9 | 2,460.2 | 2,514.8 | 2,406.2 | 2,343.6 | 2,416.4 | 2,339.1 | 2,270.5 | 2,012 | 1,880.3 | 1,875.7 | 1,879.8 | 2,044.6 | 1,882.7 | 1,827 | 1,815.8 | 2,560.4 | 2,588.6 | 2,501.4 | 2,394.3 | 2,349.3 | 2,272.4 | 2,212.1 | 2,188 | 2,260.1 | 2,268.6 | 2,759.2 | 3,036.9 | 2,864.4 | 2,741.2 | 2,699.9 | 2,678.2 | 2,524.3 | 2,476.6 | 2,458.4 | 2,548.6 | 2,604.2 | 2,556.4 | 2,474.7 | 2,459.9 | 2,532.6 | 2,489.2 | 2,441.2 | 2,394 | 2,445.493 | 2,408.303 | 2,432.588 | 2,478.709 | 2,427.109 | 2,413.241 | 2,416.9 | 2,468.6 | 1,019.7 | 984.4 | 973.6 | 977 | 932 | 900 | 841.6 | 692.3 | 655.3 | 627.2 | 606.8 | 551.7 | 527.2 | 505.4 | 490.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 235.3 | 229.7 | 265.1 | 249.7 | 206.7 | 231.5 | 248.7 | 296.5 | 193.5 | 222 | 199.2 | 211.2 | 186.8 | 194 | 179.1 | 206 | 173.8 | 174.4 | 151.6 | 184.5 | 169 | 165.7 | 147 | 174.6 | 147.8 | 157.4 | 162.8 | 174.6 | 156.5 | 144.9 | 139.7 | 139.3 | 119.5 | 126.6 | 133 | 155.3 | 143.2 | 146.2 | 127.3 | 168.6 | 162.4 | 181.9 | 167 | 185.6 | 168.1 | 179.1 | 177.1 | 172.8 | 152.2 | 147.3 | 148.7 | 159.5 | 133.6 | 153.6 | 123.8 | 141.5 | 108.1 | 105.9 | 103.2 | 127.2 | 109.7 | 122.1 | 120.4 | 137.8 | 153.8 | 170.8 | 170.7 | 171.9 | 153.4 | 146.6 | 139.8 | 142.8 | 138.4 | 140.3 | 117.3 | 118.8 | 368 | 346.3 | 346.6 | 357 | 308.4 | 299.7 | 299.9 | 286.9 | 276.9 | 260.4 | 271.2 | 244 | 264.5 | 273.5 | 259.5 | 256.6 | 261.45 | 250.577 | 277.597 | 315.956 | 286.265 | 270.362 | 281.6 | 301.194 | 47.9 | 49.2 | 50.7 | 284.3 | 47.9 | 49 | 52.6 | 36.3 | 33.1 | 0 | 0 | 37 | 0 | 0 | 32.5 |
Short Term Debt
| 274.9 | 271.7 | 280.6 | 348.3 | 216.9 | 217.4 | 180.7 | 204.3 | 102.5 | 98.2 | 133 | 202.3 | 144.5 | 150.2 | 159.5 | 228.7 | 120.6 | 120.8 | 88.1 | 158.3 | 156.9 | 166.2 | 158.5 | 82.4 | 77.8 | 94.7 | 118 | 97.1 | 175.6 | 212.3 | 190.1 | 195.6 | 112.1 | 109.5 | 89.7 | 72.4 | 84.4 | 78.6 | 85.4 | 93.5 | 93.2 | 114.3 | 94.5 | 105.5 | 102.4 | 120 | 99.1 | 53.7 | 62 | 68.3 | 53.6 | 54.1 | 42.8 | 67.5 | 71.1 | 65.5 | 33 | 32.2 | 20 | 23.3 | 28.4 | 27.3 | 20.6 | 15.6 | 17.8 | 20.9 | 28.2 | 23.4 | 19.4 | 19.5 | 35.5 | 43.9 | 37.9 | 33.6 | 26 | 61 | 86.5 | 81.2 | 84.5 | 62.6 | 57.6 | 74.1 | 90.9 | 53 | 67.9 | 107.9 | 83.4 | 55.1 | 51.2 | 69.6 | 52.7 | 45 | 78.374 | 95.001 | 108.792 | 85.381 | 238.909 | 436.78 | 125.2 | 122.3 | 69.5 | 68.6 | 86.9 | 51.9 | 53.4 | 50.2 | 36.4 | 16.6 | 12.3 | 0 | 0 | 3.9 | 0 | 0 | 6 |
Tax Payables
| 0 | 0 | 0 | 37.8 | 0 | 0 | 0 | 152.7 | 0 | 0 | 0 | 154.2 | 0 | 0 | 0 | 133.8 | 0 | 0 | 0 | 124.8 | 0 | 0 | 0 | 111.2 | 0 | 0 | 0 | 121.7 | 0 | 0 | 0 | 104 | 0 | 0 | 0 | 106.2 | 0 | 0 | 0 | 108.2 | 0 | 0 | 0 | 125 | 0 | 0 | 0 | 125.9 | 0 | 0 | 0 | 111.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.5 | 11 | 2.9 | 8 | 21.2 | 16.1 | 17.5 | 11.2 | 14.9 | 4.7 | 9.6 | 8.4 | 0 | 56.7 | 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 |
Deferred Revenue
| 0 | 14.9 | 1,105.2 | 21.4 | 1,016.7 | -438.6 | 18.1 | 246.2 | 13.9 | 867.4 | 882 | 17.9 | 593.2 | 853 | 499.5 | 15.1 | 778.7 | 690.1 | 300 | 273.5 | 592 | 561.4 | 553.6 | 236.5 | 495.7 | 470.4 | 216.6 | 226.2 | 556.2 | 427.7 | 386.8 | 327.9 | 382.2 | 377.9 | 0 | 329.8 | 0 | 0 | 0 | 71.9 | 0 | 0 | 0 | 72 | 0 | 0 | 0 | 59.4 | 0 | 0 | 0 | 66.4 | 0 | 0 | 0 | 48.3 | 0 | 0 | 0 | 38.5 | 11 | 2.9 | 8 | 31.1 | 182 | 181.9 | 181.7 | 63.9 | 175.6 | 172.4 | 168.6 | 34.5 | 160.8 | 402.7 | 401.9 | 454.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 537.1 | 532.8 | 546.3 | 540 | 495.259 | 465.11 | 452.531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1,292 | 1,292 | 1,445.8 | 1,286.9 | 1,201 | 1,170.6 | 1,173.2 | 1,021.3 | 1,051.9 | 1,051.6 | 1,032.3 | 843.4 | 1,072.7 | 986.6 | 928.2 | 752.6 | 872 | 777.5 | 740.9 | 534.4 | 562.7 | 556.9 | 539.9 | 481.2 | 542.6 | 527.4 | 571.8 | 441.5 | 608.8 | 485.9 | 429.7 | 314.9 | 415.5 | 419.4 | 397.9 | 307.9 | 418.1 | 430.8 | 412.7 | 358.1 | 509 | 481.5 | 476.5 | 382.5 | 559 | 550.8 | 534.2 | 390.6 | 546.2 | 484 | 497.9 | 377 | 497.4 | 511.2 | 480.2 | 469 | 438.9 | 363.3 | 375.2 | 364.3 | 448.6 | 398.4 | 360.1 | 360.5 | 479.9 | 477.5 | 441.3 | 429.7 | 455 | 416.2 | 400.9 | 385.5 | 400.8 | 456.5 | 473.4 | 946 | 575.8 | 535.6 | 561.7 | 612.5 | 522.4 | 539.2 | 483.7 | 504.2 | 514.4 | 450.4 | 435.2 | 494.2 | 550.4 | 546.7 | 551.9 | 543.3 | 499.826 | 468.729 | 457.126 | 496.97 | 385.645 | 369.257 | 384.6 | 409.606 | 198.7 | 194.8 | 192.8 | -29.6 | 197 | 188.6 | 164.5 | 125.4 | 117.9 | 144.4 | 140.6 | 98.5 | 132.5 | 129.6 | 84.7 |
Total Current Liabilities
| 1,802.2 | 1,793.4 | 1,991.5 | 1,944.1 | 1,624.6 | 1,180.9 | 1,234.4 | 1,315.9 | 1,347.9 | 1,371.8 | 1,364.5 | 1,088.5 | 1,092 | 1,330.8 | 972.7 | 985.2 | 1,166.4 | 1,072.7 | 716.1 | 812.9 | 888.6 | 888.8 | 845.4 | 849.4 | 768.2 | 779.5 | 616 | 834.9 | 940.9 | 843.1 | 759.5 | 753.8 | 647.1 | 655.5 | 620.6 | 641.8 | 645.7 | 655.6 | 625.4 | 728.4 | 764.6 | 777.7 | 738 | 798.6 | 829.5 | 849.9 | 810.4 | 743 | 760.4 | 699.6 | 700.2 | 702.1 | 673.8 | 732.3 | 675.1 | 676 | 580 | 501.4 | 498.4 | 520.3 | 597.7 | 550.7 | 509.1 | 535.1 | 667.6 | 686.7 | 651.4 | 639.9 | 632.5 | 591.9 | 584.6 | 606.7 | 633.8 | 630.4 | 616.7 | 1,125.8 | 1,030.3 | 963.1 | 992.8 | 1,032.1 | 888.4 | 913 | 874.5 | 844.1 | 859.2 | 818.7 | 789.8 | 793.3 | 866.1 | 889.8 | 864.1 | 844.9 | 839.65 | 814.307 | 843.515 | 898.307 | 910.819 | 1,076.399 | 791.4 | 833.1 | 316.1 | 312.6 | 330.4 | 306.6 | 298.3 | 287.8 | 253.5 | 178.3 | 163.3 | 144.4 | 140.6 | 139.4 | 132.5 | 129.6 | 123.2 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3,855.8 | 3,735.2 | 3,808 | 3,352 | 3,471.9 | 3,520.2 | 3,447.5 | 3,523.1 | 3,692 | 3,513.9 | 3,224.8 | 3,083.5 | 2,949.6 | 2,966.7 | 2,709.2 | 2,601.4 | 2,676.1 | 2,631.5 | 1,969.3 | 1,773.2 | 1,878.7 | 1,887.6 | 1,834.1 | 36.8 | 1,441.3 | 1,133.9 | 1,137.7 | 26.8 | 574.4 | 362.8 | 338.3 | 339.8 | 380.5 | 373 | 404.9 | 372.5 | 395.6 | 411.5 | 422.4 | 34.1 | 400.7 | 413.8 | 386.4 | 330.5 | 419.8 | 406.9 | 410.6 | 335.6 | 363.2 | -341.6 | -298.5 | 5.7 | -107.6 | -151.4 | -151.5 | -1.6 | -138 | -161.7 | -200.9 | -14.4 | -176.7 | -449.5 | -407.2 | 173 | 144.5 | 158.5 | 151.4 | 89.2 | 115.9 | 120.4 | 108.9 | 126.3 | 144.7 | 144.9 | 129.7 | 251.9 | 184 | 214 | 195.4 | 181.6 | 182.5 | 163.2 | 176.1 | 221.5 | 286.6 | 299.5 | 296.6 | 304.2 | 313.9 | 268.9 | 275.7 | 252.9 | 311.733 | 315.226 | 315.361 | 311.418 | 271.94 | 93.877 | 373 | 395.1 | 62.5 | 65.1 | 52.6 | 93.3 | 91.1 | 94.6 | 92.4 | 38.7 | 38.5 | 46.5 | 45.3 | 5.5 | 5.8 | 3.8 | 5.4 |
Deferred Revenue Non-Current
| 0 | 259.8 | 301.1 | 442.1 | 297.6 | 246 | 0 | 67.8 | 0 | 515.9 | 535.2 | 49.2 | 620.3 | 688.5 | 646.9 | 42.7 | 597.2 | 599.5 | 533.9 | 21.2 | 550 | 555.2 | 557.6 | 16.7 | 542.3 | 547.6 | 538 | 25.1 | 489.6 | 491.4 | 495.6 | 7.6 | 459.6 | 466.7 | 476.2 | 8.1 | 438.5 | 450.8 | 455.5 | 10.8 | 280.4 | 352.4 | 380.2 | 18 | 671.8 | 682.3 | 692.6 | 18.7 | 659.7 | 679.1 | 676.8 | 23 | 466.2 | 482.2 | 483.1 | 30.6 | 388.9 | 392 | 402.5 | 30.5 | 417.4 | 614.6 | 618.2 | 21.5 | 0 | 0 | 0 | 178.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 59.5 | 59.3 | 57.9 | 56.5 | 59.6 | 61.2 | 63.2 | 67.8 | 47.6 | 47.8 | 48.8 | 49.2 | 49.2 | 49.2 | 48.2 | 42.7 | 45.9 | 44.8 | 24.8 | 21.2 | 15.2 | 16.5 | 16.5 | 16.7 | 17.3 | 20.2 | 27.9 | 25.1 | 31 | 7.6 | 7.6 | 7.6 | 7.7 | 8 | 8.1 | 8.1 | 9.1 | 9.8 | 10 | 10.8 | 14 | 16.2 | 15.1 | 18 | 19.5 | 20.2 | 19.7 | 18.7 | 31.8 | 28.7 | 33.6 | 23 | 39.1 | 36.7 | 33.1 | 30.6 | 25.1 | 28.2 | 29 | 30.5 | 27.7 | 19.6 | 18.8 | 21.5 | 33.1 | 34.8 | 27.2 | 29.8 | 10.4 | 9.4 | 14.2 | 20.8 | 17.5 | 15.9 | 18.9 | 18.8 | 25.6 | 26.4 | 25.5 | 26 | 30.4 | 30 | 24.9 | 26.5 | 28.7 | 36 | 28.1 | 28.4 | 21.3 | 20.7 | 20.9 | 20.7 | 18.339 | 17.713 | 17.156 | 16.654 | 16.583 | 16.319 | 16.3 | 16.3 | 58.2 | 54 | 53.4 | 53.9 | 45.1 | 53 | 46.4 | 45.3 | 40.2 | 0 | 0 | 38.5 | 0 | 0 | 37.9 |
Other Non-Current Liabilities
| 545 | 527.1 | 0.9 | 729 | 524.4 | 546.3 | 534.8 | 530.1 | 526.7 | 522.9 | 742.5 | 752.4 | 901.1 | 929.1 | 941.2 | 952.8 | 842.8 | 831.3 | 744.2 | 759.8 | 734.9 | 729.8 | 726.7 | 2,133.1 | 713.7 | 691.7 | 714.4 | 1,784.4 | 671.8 | 632.7 | 636.3 | 531.2 | 595.2 | 594.5 | 606.2 | 593.7 | 550.1 | 562.6 | 573 | 945.1 | 412.2 | 487.3 | 514.2 | 571.4 | 840.8 | 850.2 | 864.9 | 879.8 | 845.1 | 179.9 | 182.2 | 1,147 | 180.9 | 172.1 | 178.6 | 921.2 | 160.1 | 168.8 | 173.3 | 686.6 | 175 | 158 | 154.4 | 759.4 | 496.2 | 508.5 | 512.9 | 342.3 | 686.5 | 699.5 | 695.9 | 628.6 | 741.2 | 730.5 | 725.5 | 802.9 | 858.5 | 849.9 | 806.6 | 724.5 | 825 | 823.8 | 861.5 | 960.9 | 955.5 | 981.4 | 970.1 | 952.8 | 805.5 | 788.8 | 795.8 | 799.4 | 776.751 | 767.567 | 773.972 | 776.507 | 478.889 | 473.493 | 478.8 | 474.5 | 47.7 | 38.2 | 39.9 | 36.6 | 38 | 22.7 | 24.8 | 24.7 | 31.4 | 94.7 | 97.5 | 32 | 87.6 | 88.2 | 33.9 |
Total Non-Current Liabilities
| 4,460.3 | 4,321.6 | 4,167.9 | 4,137.5 | 4,055.9 | 4,566.3 | 4,413.7 | 4,479.9 | 4,266.3 | 4,084.6 | 4,016.1 | 4,225.6 | 4,211.9 | 3,945 | 3,992.7 | 3,947.9 | 3,564.8 | 3,507.6 | 3,002.8 | 2,743.3 | 2,628.8 | 2,633.9 | 2,577.3 | 2,220 | 2,172.3 | 1,845.8 | 2,116.6 | 1,886.5 | 1,277.2 | 1,003.1 | 982.2 | 886.2 | 983.4 | 975.5 | 1,019.2 | 974.3 | 954.8 | 983.9 | 1,005.4 | 990 | 826.9 | 917.3 | 915.7 | 919.9 | 1,280.1 | 1,277.3 | 1,295.2 | 1,234.1 | 1,240.1 | 1,225.2 | 1,270.9 | 1,221.7 | 1,044.8 | 1,021.8 | 1,026.4 | 1,011.4 | 825 | 819.3 | 806.4 | 763.7 | 860.8 | 957.3 | 1,002.4 | 975.4 | 673.8 | 701.8 | 691.5 | 639.9 | 812.8 | 829.3 | 819 | 775.7 | 903.4 | 891.3 | 874.1 | 1,073.6 | 1,068.1 | 1,090.3 | 1,027.5 | 932.1 | 1,037.9 | 1,017 | 1,062.5 | 1,208.9 | 1,270.8 | 1,316.9 | 1,294.8 | 1,285.4 | 1,140.7 | 1,078.4 | 1,092.4 | 1,073 | 1,106.823 | 1,100.506 | 1,106.489 | 1,104.579 | 767.412 | 583.689 | 868.1 | 885.9 | 168.4 | 157.3 | 145.9 | 183.8 | 174.2 | 170.3 | 163.6 | 108.7 | 110.1 | 141.2 | 142.8 | 76 | 93.4 | 92 | 77.2 |
Total Liabilities
| 6,262.5 | 6,115 | 6,159.4 | 6,081.6 | 5,680.5 | 5,747.2 | 5,648.1 | 5,795.8 | 5,614.2 | 5,456.4 | 5,380.6 | 5,314.1 | 5,303.9 | 5,275.8 | 4,965.4 | 4,933.1 | 4,731.2 | 4,580.3 | 3,718.9 | 3,556.2 | 3,517.4 | 3,522.7 | 3,422.7 | 3,069.4 | 2,940.5 | 2,625.3 | 2,732.6 | 2,721.4 | 2,218.1 | 1,846.2 | 1,741.7 | 1,640 | 1,630.5 | 1,631 | 1,639.8 | 1,616.1 | 1,600.5 | 1,639.5 | 1,630.8 | 1,718.4 | 1,591.5 | 1,695 | 1,653.7 | 1,718.5 | 2,109.6 | 2,127.2 | 2,105.6 | 1,977.1 | 2,000.5 | 1,924.8 | 1,971.1 | 1,923.8 | 1,718.6 | 1,754.1 | 1,701.5 | 1,687.4 | 1,405 | 1,320.7 | 1,304.8 | 1,284 | 1,458.5 | 1,508 | 1,511.5 | 1,510.5 | 1,341.4 | 1,388.5 | 1,342.9 | 1,279.8 | 1,445.3 | 1,421.2 | 1,403.6 | 1,382.4 | 1,537.2 | 1,521.7 | 1,490.8 | 2,199.4 | 2,098.4 | 2,053.4 | 2,020.3 | 1,964.2 | 1,926.3 | 1,930 | 1,937 | 2,053 | 2,130 | 2,135.6 | 2,084.6 | 2,078.7 | 2,006.8 | 1,968.2 | 1,956.5 | 1,917.9 | 1,946.473 | 1,914.813 | 1,950.004 | 2,002.886 | 1,678.231 | 1,660.088 | 1,659.5 | 1,719 | 484.5 | 469.9 | 476.3 | 490.4 | 472.5 | 458.1 | 417.1 | 287 | 273.4 | 285.6 | 283.4 | 215.4 | 225.9 | 221.6 | 200.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 129.6 | 127.6 | 0 | 125.3 | 73.7 | 0 | 0 | 15.7 | 15.8 | 0 | 0 | 0 | 0 | 0 | 0 | 24.4 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.2 | 0.2 | 0.214 | 0.214 | 0.214 | 0.214 | 0.214 | 0.296 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 43.7 | 44.2 | 44.6 | 44.5 | 45.3 | 46.4 | 46.4 | 46.3 | 46.7 | 47.2 | 47.6 | 47.4 | 49.1 | 49.8 | 49.7 | 49.5 | 49.4 | 50.5 | 50.5 | 50.1 | 50 | 50 | 49.9 | 49.7 | 50.6 | 51 | 50.9 | 50.5 | 50.5 | 50.4 | 50.4 | 50 | 49.9 | 49.5 | 49.2 | 48.9 | 48.9 | 48.8 | 48.6 | 48.6 | 48.6 | 48.5 | 48.4 | 48.4 | 48.3 | 48 | 48 | 47.8 | 47.8 | 47.6 | 47.3 | 46.9 | 46.8 | 46.7 | 46.6 | 46.4 | 46.4 | 47.8 | 47.9 | 47.9 | 47.9 | 45.6 | 45.5 | 45.7 | 45.8 | 47.4 | 47.7 | 48.4 | 48.5 | 48.5 | 48.5 | 48.5 | 48.6 | 47.7 | 58.7 | 58.7 | 58.7 | 58.8 | 56.7 | 56.7 | 56.7 | 56.8 | 56.8 | 54.3 | 54.3 | 54.3 | 54.3 | 54.3 | 54.3 | 54.3 | 54.3 | 54.3 | 54.268 | 51.767 | 51.767 | 51.778 | 51.778 | 51.778 | 51.8 | 71.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 322.1 | 354 | 354 | 333 | 397.8 | 431.4 | 410.7 | 417.2 | 399.2 | 408.8 | 374.7 | 312.9 | 396.2 | 427.2 | 413.3 | 407.5 | 389.7 | 455.2 | 449.9 | 457.4 | 467.5 | 469.7 | 464.7 | 429.1 | 456.7 | 467.4 | 582.9 | 564.9 | 624.6 | 612.3 | 605.7 | 576 | 568.1 | 548.6 | 553.4 | 561.3 | 569.9 | 567.1 | 585 | 592.9 | 645 | 629.7 | 633 | 696.4 | 660.4 | 641.4 | 637.6 | 659.1 | 636 | 627.3 | 601.7 | 589.5 | 578.4 | 552.5 | 549.3 | 537.5 | 522.4 | 514.4 | 501.7 | 514.8 | 396.4 | 340.6 | 324.9 | 310 | 749 | 708.8 | 681.8 | 675.8 | 629.3 | 608.1 | 584.5 | 552 | 431.7 | 456.4 | 889.5 | 488 | 442 | 377.8 | 365.1 | 352.9 | 315.5 | 278.9 | 261.6 | 237.2 | 263.4 | 214.7 | 210 | 213.1 | 237.5 | 217.4 | -118.1 | -112.9 | 199.779 | 192.077 | 189.746 | 182.525 | 457.55 | 449.557 | 452.3 | 443.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -753.7 | -744 | -669 | -656 | -660.6 | -631.4 | -664.7 | -700.5 | -920.6 | -891.6 | -857 | -907.9 | -1,014.6 | -991.5 | -1,040.7 | -1,000 | -1,009.1 | -1,061.8 | -1,096 | -979 | -1,004.9 | -973.2 | -980.2 | -953.3 | -918 | -927 | -916.6 | -926.6 | -840.2 | -859.8 | -873.8 | -907 | -859.2 | -863.7 | -867.5 | -891.9 | -848.1 | -818.5 | -833.8 | -792 | -645.1 | -602 | -613.8 | -617.3 | -759.3 | -779.5 | -767.9 | -773.4 | -763.6 | -785.1 | -754.2 | -787.9 | -623.8 | -558 | -580.3 | -610.3 | -568.2 | -619.8 | -596.1 | -578 | -512.8 | -596.5 | -641.4 | -628 | -146.6 | -100 | -103.2 | -130.5 | -215.7 | -239.2 | -253.2 | -261.4 | -168.8 | -195.1 | -210.9 | -239.8 | -265 | -270.6 | -192.9 | -193 | -224.4 | -248.8 | -245.7 | -178.9 | -223.1 | -225.4 | -249.3 | -269.2 | -156.3 | -154.9 | 141.8 | -58.9 | -144.319 | -98.709 | -107.226 | -107.446 | -103.76 | -93.501 | -97.5 | -106.8 | 510.1 | 487.7 | -316.1 | -318.4 | -309.2 | -290.2 | -286.7 | -276.5 | -275.4 | -240.7 | -240.7 | -240.7 | -214.4 | -214.4 | -214.4 |
Other Total Stockholders Equity
| 665 | 666.3 | 666.8 | 675.9 | 680.3 | 694.9 | 686.4 | 684.1 | 677.4 | 676.1 | 674.7 | 670.6 | 690.7 | 688.5 | 677.5 | 671.8 | 660 | 667.4 | 661.9 | 663.3 | 656.6 | 647.7 | 630.9 | 628.2 | 633.9 | 631.6 | 624.9 | 628.6 | 623.5 | 620.4 | 614.5 | 618.1 | 615.3 | 606.4 | 599 | 599.6 | 594.3 | 595.8 | 589.7 | 584.5 | 583.5 | 579.4 | 572.2 | 566.4 | 561 | 560.8 | 555.9 | 568.3 | 568.3 | 570.1 | 570.1 | 559.5 | 557.4 | 553.4 | 549.9 | 542.6 | 540.7 | 554.9 | 552.4 | 550.2 | 548.9 | 488.9 | 486.5 | 486.3 | 486.2 | 464 | 457.9 | 452.6 | 441.9 | 433.8 | 428.7 | 414.7 | 411.4 | 437.9 | 531.1 | 530.6 | 530.3 | 521.8 | 450.7 | 457.4 | 450.2 | 459.7 | 448.7 | 383 | 379.6 | 377.2 | 375.1 | 383 | 390.3 | 404 | 406.5 | 400.1 | 389.078 | 348.141 | 348.083 | 348.752 | 343.096 | 345.023 | 350.5 | 340.97 | 0 | 0 | 786.2 | 128.5 | 743.1 | 706.3 | 685.1 | 657 | 634.5 | 582.3 | 564.1 | 554.1 | 515.7 | 498.2 | 483.6 |
Total Shareholders Equity
| 277.1 | 320.5 | 396.4 | 397.4 | 462.8 | 664.2 | 605 | 570.2 | 202.7 | 240.5 | 240 | 252.6 | 249 | 174 | 225.1 | 202.5 | 90 | 111.3 | 82 | 207.6 | 169.2 | 194.2 | 165.3 | 153.7 | 223.2 | 223 | 366.5 | 317.4 | 458.4 | 423.3 | 396.8 | 337.1 | 374.1 | 340.8 | 334.1 | 317.9 | 365 | 393.2 | 389.5 | 434 | 632 | 655.6 | 639.8 | 693.9 | 510.4 | 470.7 | 473.6 | 501.8 | 488.5 | 459.9 | 464.9 | 408 | 558.8 | 594.6 | 565.5 | 516.2 | 541.3 | 497.3 | 505.9 | 534.9 | 480.4 | 278.6 | 215.5 | 214 | 1,134.4 | 1,120.2 | 1,084.2 | 1,046.3 | 904 | 851.2 | 808.5 | 753.8 | 722.9 | 746.9 | 1,268.4 | 837.5 | 766 | 687.8 | 679.6 | 674 | 598 | 546.6 | 521.4 | 495.6 | 474.2 | 420.8 | 390.1 | 381.2 | 525.8 | 521 | 484.7 | 476.1 | 499.02 | 493.49 | 482.584 | 475.823 | 748.878 | 753.153 | 757.4 | 749.6 | 510.1 | 487.7 | 470.1 | 461.4 | 433.9 | 416.1 | 398.4 | 380.5 | 359.1 | 341.6 | 323.4 | 313.4 | 301.3 | 283.8 | 269.2 |
Total Equity
| 408.1 | 446.6 | 519.9 | 520.2 | 584.3 | 787.1 | 731.2 | 693.3 | 319.2 | 366.7 | 369.8 | 382.2 | 376.6 | 302.6 | 350.4 | 276.2 | 171.9 | 190.9 | 97.7 | 223.4 | 185.2 | 209.7 | 179.3 | 166.6 | 244.8 | 245.1 | 390.9 | 338.2 | 480.3 | 442.8 | 421.2 | 354.8 | 392 | 358.1 | 350 | 330.6 | 376.6 | 408 | 421.2 | 473.8 | 676.2 | 705 | 695.7 | 779.5 | 589.4 | 543.3 | 545.4 | 576.8 | 563.4 | 535.4 | 543.7 | 482.4 | 625 | 662.3 | 637.6 | 583.1 | 607 | 559.6 | 570.9 | 595.8 | 586.1 | 374.7 | 315.5 | 305.3 | 1,219 | 1,200.1 | 1,158.5 | 1,114.5 | 904 | 851.2 | 808.5 | 805.6 | 722.9 | 746.9 | 1,268.4 | 837.5 | 766 | 687.8 | 679.6 | 714 | 598 | 546.6 | 521.4 | 495.6 | 474.2 | 420.8 | 390.1 | 381.2 | 525.8 | 521 | 484.7 | 476.1 | 499.02 | 493.49 | 482.584 | 475.823 | 748.878 | 753.153 | 757.4 | 749.6 | 535.2 | 514.5 | 497.3 | 486.6 | 459.5 | 441.9 | 424.5 | 405.3 | 381.9 | 341.6 | 323.4 | 336.3 | 301.3 | 283.8 | 290.4 |
Total Liabilities & Shareholders Equity
| 6,670.6 | 6,561.6 | 6,679.3 | 6,601.8 | 6,264.8 | 6,411.4 | 6,253.1 | 6,366 | 5,933.4 | 5,823.1 | 5,750.4 | 5,566.7 | 5,552.9 | 5,578.4 | 5,190.5 | 5,135.6 | 4,903.1 | 4,771.2 | 3,800.9 | 3,763.8 | 3,702.6 | 3,732.4 | 3,602 | 3,236 | 3,185.3 | 2,870.4 | 3,099.1 | 3,059.6 | 2,698.4 | 2,289 | 2,162.9 | 1,994.8 | 2,022.5 | 1,989.1 | 1,989.8 | 1,946.7 | 1,977.1 | 2,047.5 | 2,052 | 2,192.2 | 2,267.7 | 2,400 | 2,349.4 | 2,498 | 2,699 | 2,670.5 | 2,651 | 2,553.9 | 2,563.9 | 2,460.2 | 2,514.8 | 2,406.2 | 2,343.6 | 2,416.4 | 2,339.1 | 2,270.5 | 2,012 | 1,880.3 | 1,875.7 | 1,879.8 | 2,044.6 | 1,882.7 | 1,827 | 1,815.8 | 2,560.4 | 2,588.6 | 2,501.4 | 2,394.3 | 2,349.3 | 2,272.4 | 2,212.1 | 2,188 | 2,260.1 | 2,268.6 | 2,759.2 | 3,036.9 | 2,864.4 | 2,741.2 | 2,699.9 | 2,678.2 | 2,524.3 | 2,476.6 | 2,458.4 | 2,548.6 | 2,604.2 | 2,556.4 | 2,474.7 | 2,459.9 | 2,532.6 | 2,489.2 | 2,441.2 | 2,394 | 2,445.493 | 2,408.303 | 2,432.588 | 2,478.709 | 2,427.109 | 2,413.241 | 2,416.9 | 2,468.6 | 1,019.7 | 984.4 | 973.6 | 977 | 932 | 900 | 841.6 | 692.3 | 655.3 | 627.2 | 606.8 | 551.7 | 527.2 | 505.4 | 490.8 |