Belden Inc.
NYSE:BDC
119.81 (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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 322.982 | 564.751 | 506.83 | 597.044 | 530.971 | 514.767 | 589.045 | 687.676 | 547.466 | 527.682 | 559.582 | 643.757 | 457.753 | 423.291 | 370.552 | 501.994 | 391.497 | 359.702 | 250.993 | 407.48 | 296.742 | 295.243 | 338.982 | 420.61 | 329.027 | 261.449 | 362.863 | 561.108 | 461.363 | 670.36 | 815.924 | 848.116 | 748.305 | 175.772 | 146.264 | 216.751 | 241.897 | 208.419 | 166.7 | 741.162 | 449.102 | 444.965 | 569.579 | 613.304 | 503.837 | 476.201 | 469.406 | 395.095 | 385.639 | 337.278 | 370.017 | 382.716 | 348.19 | 329.312 | 323.085 | 358.653 | 296.081 | 245.615 | 238.883 | 308.879 | 311.792 | 274.64 | 224.443 | 227.413 | 215.439 | 189.666 | 196.842 | 159.964 | 120.324 | 90.096 | 602.53 | 254.151 | 190.576 | 195.784 | 153.216 | 134.64 | 177.915 | 220.507 | 190.259 | 188.798 | 152.448 | 168.902 | 48.928 | 41.454 | 37.79 | 32.701 | 10.977 | 13.363 | 9.883 | 16.755 | 22.4 | 28.431 | 11.866 | 14.625 | 13.703 | 12.694 | 15.931 | 16.454 | 12.59 | 14.5 | 13.6 | 11.4 | 10.2 | 7.9 | 10.2 | 11.1 | 7.4 | 6.2 | 6.8 | 9 | 12.4 | 14.3 | 16 | 16.1 | 18.1 | 1.2 | 2.4 | 2.2 | 0.5 | 0.9 | 1.3 | 2.2 | 0.3 | 1.9 | 0.1 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 322.982 | 564.751 | 506.83 | 597.044 | 530.971 | 514.767 | 589.045 | 687.676 | 547.466 | 527.682 | 559.582 | 643.757 | 457.753 | 423.291 | 370.552 | 501.994 | 391.497 | 359.702 | 250.993 | 407.48 | 296.742 | 295.243 | 338.982 | 420.61 | 329.027 | 261.449 | 362.863 | 561.108 | 461.363 | 670.36 | 815.924 | 848.116 | 748.305 | 175.772 | 146.264 | 216.751 | 241.897 | 208.419 | 166.7 | 741.162 | 449.102 | 444.965 | 569.579 | 613.304 | 503.837 | 476.201 | 469.406 | 395.095 | 385.639 | 337.278 | 370.017 | 382.716 | 348.19 | 329.312 | 323.085 | 358.653 | 296.081 | 245.615 | 238.883 | 308.879 | 311.792 | 274.64 | 224.443 | 227.413 | 215.439 | 189.666 | 196.842 | 159.964 | 120.324 | 90.096 | 602.53 | 254.151 | 190.576 | 195.784 | 153.216 | 134.64 | 177.915 | 220.507 | 190.259 | 188.798 | 152.448 | 168.902 | 48.928 | 41.454 | 37.79 | 32.701 | 10.977 | 13.363 | 9.883 | 16.755 | 22.4 | 28.431 | 11.866 | 14.625 | 13.703 | 12.694 | 15.931 | 16.454 | 12.59 | 14.5 | 13.6 | 11.4 | 10.2 | 7.9 | 10.2 | 11.1 | 7.4 | 6.2 | 6.8 | 9 | 12.4 | 14.3 | 16 | 16.1 | 18.1 | 1.2 | 2.4 | 2.2 | 0.5 | 0.9 | 1.3 | 2.2 | 0.3 | 1.9 | 0.1 |
| Net Receivables
| 430.176 | 396.85 | 356.401 | 413.806 | 481.125 | 509.801 | 417.868 | 440.102 | 436.715 | 425.553 | 375.626 | 412.217 | 421.703 | 386.133 | 342.416 | 296.817 | 331.232 | 302.303 | 307.064 | 334.634 | 460.044 | 451.487 | 404.609 | 465.939 | 474.87 | 463.225 | 439.846 | 473.57 | 439.276 | 419.591 | 381.704 | 388.059 | 400.528 | 393.436 | 346.21 | 387.386 | 403.436 | 412.251 | 392.727 | 379.777 | 416.412 | 416.998 | 313.603 | 304.204 | 326.597 | 326.413 | 301.4 | 300.864 | 299.936 | 322.572 | 289.915 | 299.07 | 349.247 | 363.373 | 322.556 | 298.266 | 291.132 | 291.372 | 258.061 | 242.145 | 253.318 | 245.672 | 248.393 | 292.236 | 383.527 | 393.385 | 370.882 | 373.108 | 429.609 | 401.629 | 230.503 | 217.908 | 230.66 | 240.292 | 202.132 | 198.106 | 218.511 | 205.599 | 205.706 | 174.554 | 186.603 | 97.33 | 89.568 | 79.349 | 80.485 | 79.121 | 76.692 | 72.626 | 77.759 | 83.619 | 95.88 | 77.045 | 83.651 | 99.238 | 117.229 | 139.454 | 140.181 | 145.717 | 141.053 | 120.7 | 130.9 | 130.9 | 117.5 | 113.1 | 113.9 | 117.3 | 117.3 | 114.6 | 119.1 | 112.1 | 105.8 | 92.6 | 101.8 | 96.5 | 96.8 | 45.2 | 43.6 | 32.9 | 33.7 | 30.4 | 28.3 | 26.4 | 25.4 | 21.3 | 23.4 |
| Inventory
| 368.435 | 374.991 | 374.419 | 366.987 | 336.42 | 345.427 | 370.729 | 341.563 | 351.44 | 394.346 | 396.497 | 345.354 | 312.088 | 304.821 | 275.405 | 247.298 | 244.815 | 242.677 | 252.921 | 231.333 | 290.995 | 309.711 | 326.77 | 316.418 | 322.194 | 319.133 | 328.797 | 297.226 | 262.494 | 252.534 | 218.404 | 190.408 | 193.5 | 198.625 | 215.947 | 195.942 | 210.088 | 233.1 | 238.243 | 228.398 | 223.714 | 228.443 | 220.098 | 207.98 | 211.827 | 209.691 | 219.068 | 215.282 | 208.478 | 183.954 | 200.9 | 202.143 | 197.1 | 201.93 | 208.08 | 175.659 | 167.483 | 154.983 | 160.675 | 151.262 | 150.476 | 155.635 | 181.228 | 216.022 | 264.851 | 260.472 | 262.687 | 257.54 | 259.542 | 269.74 | 191.722 | 202.248 | 251.743 | 268.536 | 261.859 | 261.963 | 241.908 | 238.824 | 234.385 | 227.034 | 209.883 | 91.737 | 118.985 | 119.39 | 116.218 | 111.589 | 116.368 | 114.864 | 115.1 | 137.117 | 148.882 | 151.883 | 156.799 | 158.415 | 165.951 | 161.606 | 152.156 | 145.015 | 153.803 | 155.1 | 152.3 | 141.8 | 145 | 142.4 | 143.1 | 130.3 | 131.9 | 129.1 | 126.4 | 121 | 128 | 104.3 | 92.5 | 90.6 | 87.6 | 40.5 | 37.9 | 35.4 | 31.7 | 33.1 | 31.2 | 30.7 | 28 | 26 | 24.6 |
| Other Current Assets
| 76.706 | 75.951 | 76.739 | 79.142 | 63.831 | 66.525 | 63.431 | 66.866 | 48.987 | 61.268 | 61.98 | 65.7 | 76.449 | 50.725 | 76.02 | 52.289 | 39.211 | 286.434 | 375.993 | 404.307 | 74.876 | 60.017 | 59.381 | 55.757 | 50.361 | 48.779 | 51.976 | 40.167 | 103.001 | 74.366 | 62.391 | 52.369 | 55.345 | 51.403 | 44.489 | 43.085 | 97.954 | 93.576 | 79.605 | 64.813 | 79.635 | 88.275 | 76.358 | 70.01 | 72.173 | 64.886 | 40.916 | 48.341 | 108.925 | 41.086 | 40.904 | 41.492 | 31.506 | 27.672 | 29.145 | 28.277 | 44.931 | 50.809 | 59.075 | 62.032 | 66.014 | 71.905 | 62.16 | 57.432 | 47.037 | 46.928 | 46.244 | 45.97 | 57.688 | 58.276 | 46.649 | 45.129 | 36.155 | 34.18 | 35.117 | 36.068 | 34.371 | 40.329 | 48.58 | 58.932 | 77.929 | 39.787 | 33.604 | 37.009 | 38.721 | 36.873 | 39.045 | 37.187 | 32.735 | 57.847 | 22.884 | 29.299 | 26.265 | 25.801 | 21.519 | 18.678 | 18.342 | 18.974 | 17.117 | 15.3 | 20.7 | 21.9 | 22.7 | 25.9 | 18.5 | 17.8 | 10.7 | 5.8 | 5.8 | 5.4 | 7.8 | 7.3 | 5.9 | 5.3 | 2.8 | 1.6 | 1.9 | 1.9 | 1.8 | 1.7 | 1.4 | 1.3 | 1.6 | 1.2 | 1.5 |
| Total Current Assets
| 1,198.299 | 1,412.543 | 1,314.389 | 1,456.979 | 1,412.347 | 1,436.52 | 1,441.073 | 1,536.207 | 1,384.608 | 1,408.849 | 1,393.685 | 1,467.028 | 1,267.993 | 1,164.97 | 1,064.393 | 1,098.398 | 1,006.755 | 1,191.116 | 1,186.971 | 1,377.754 | 1,122.657 | 1,116.458 | 1,129.742 | 1,258.724 | 1,176.452 | 1,092.586 | 1,183.482 | 1,364.826 | 1,266.134 | 1,416.851 | 1,478.423 | 1,478.952 | 1,397.678 | 819.236 | 752.91 | 843.164 | 953.375 | 947.346 | 877.275 | 1,414.15 | 1,168.863 | 1,178.681 | 1,179.638 | 1,191.56 | 1,114.434 | 1,077.191 | 1,030.79 | 959.582 | 1,002.978 | 884.89 | 901.736 | 925.421 | 926.043 | 922.287 | 882.866 | 860.855 | 799.627 | 742.779 | 716.694 | 764.318 | 781.6 | 747.852 | 716.224 | 793.103 | 910.854 | 890.451 | 876.655 | 836.582 | 867.163 | 819.741 | 1,071.404 | 719.436 | 709.134 | 738.792 | 652.324 | 630.777 | 672.705 | 705.259 | 678.93 | 649.318 | 626.863 | 397.756 | 291.085 | 277.202 | 273.214 | 260.284 | 243.082 | 238.04 | 235.477 | 272.401 | 290.046 | 286.658 | 278.581 | 298.079 | 318.402 | 332.432 | 326.61 | 326.16 | 324.563 | 305.6 | 317.5 | 306 | 295.4 | 289.3 | 285.7 | 276.5 | 267.3 | 255.7 | 258.1 | 247.5 | 254 | 218.5 | 216.2 | 208.5 | 205.3 | 88.5 | 85.8 | 72.4 | 67.7 | 66.1 | 62.2 | 60.6 | 55.3 | 50.4 | 49.6 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 610.148 | 588.773 | 578.678 | 545.968 | 483.447 | 466.028 | 456.352 | 455.24 | 408.078 | 413.835 | 420.3 | 429.278 | 391.548 | 419.847 | 411.44 | 423.407 | 405.048 | 396.613 | 395.401 | 408.169 | 462.971 | 467.166 | 457.208 | 365.97 | 351.628 | 345.593 | 351.122 | 337.322 | 324.617 | 319.371 | 311.393 | 309.291 | 323.11 | 314.697 | 316.435 | 310.629 | 311.338 | 319.455 | 319.11 | 316.385 | 319.689 | 328.039 | 300.785 | 300.835 | 301.29 | 299.838 | 302.767 | 307.048 | 290.815 | 287.802 | 290.257 | 286.933 | 283.992 | 291.793 | 286.637 | 278.866 | 282.517 | 275.119 | 289.139 | 299.586 | 301.911 | 298.548 | 301.998 | 324.569 | 334.114 | 326.835 | 328.516 | 369.803 | 382.885 | 386.95 | 267.613 | 272.285 | 274.568 | 280.572 | 283.114 | 304.337 | 319.141 | 324.82 | 327.739 | 338.247 | 352.658 | 172.381 | 200.407 | 210.356 | 207.949 | 204.738 | 209.181 | 209.999 | 205.391 | 239.727 | 237.082 | 233.965 | 223.095 | 218.993 | 218.156 | 218.233 | 209.817 | 205.88 | 201.996 | 202.5 | 204.1 | 201.5 | 200.8 | 199.8 | 195.4 | 160.9 | 157.3 | 146.2 | 138.8 | 127.6 | 104.5 | 94.4 | 93 | 89.5 | 81.1 | 41.5 | 40 | 30.1 | 29.1 | 28.6 | 28 | 26.3 | 21.3 | 20.7 | 20.8 |
| Goodwill
| 1,056.549 | 1,031.119 | 901.924 | 907.331 | 892.711 | 893.419 | 864.244 | 862.253 | 848.506 | 861.131 | 859.276 | 1,152.472 | 1,283.364 | 1,286.617 | 1,284.913 | 1,251.938 | 1,247.432 | 1,244.895 | 1,238.837 | 1,243.669 | 1,265.006 | 1,607.848 | 1,563.827 | 1,557.653 | 1,554.83 | 1,553.269 | 1,569.97 | 1,478.257 | 1,475.467 | 1,453.993 | 1,389.264 | 1,385.995 | 1,399.847 | 1,404.099 | 1,406.058 | 1,385.115 | 1,406.593 | 1,418.031 | 1,411.971 | 943.374 | 939.5 | 934.285 | 766.678 | 775.426 | 778.64 | 772.014 | 778.989 | 778.708 | 516.424 | 343.795 | 349.552 | 348.032 | 352.847 | 353.849 | 353.772 | 322.556 | 308.864 | 302.524 | 308.616 | 313.03 | 308.62 | 314.194 | 316.719 | 321.478 | 780.558 | 712.395 | 704.399 | 648.882 | 637.095 | 619.035 | 275.554 | 275.134 | 274.185 | 273.882 | 272.996 | 272.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.491 | 11.02 | 0 | 66.169 | 65.059 | 62.886 | 62.988 | 0 | 59.989 | 0 | 0 | 69.301 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 406.207 | 423.781 | 256.905 | 269.144 | 271.615 | 286.583 | 243.002 | 246.83 | 243.916 | 256.207 | 267.429 | 301.696 | 307.186 | 314.283 | 309.618 | 287.071 | 294.592 | 308.529 | 323.648 | 339.505 | 471.386 | 506.706 | 495.322 | 511.093 | 537.087 | 547.981 | 570.529 | 545.207 | 566.958 | 600.417 | 538.382 | 560.082 | 590.785 | 614.422 | 642.939 | 655.871 | 684.147 | 713.484 | 733.285 | 461.292 | 465.61 | 482.967 | 361.448 | 376.976 | 392.146 | 400.33 | 417.39 | 428.273 | 290.153 | 143.513 | 149.419 | 151.683 | 156.396 | 161.257 | 158.755 | 143.82 | 128.014 | 128.458 | 136.046 | 143.013 | 140.764 | 142.183 | 143.621 | 156.025 | 179.194 | 154.875 | 157.484 | 154.786 | 163.494 | 163.769 | 70.424 | 70.964 | 71.245 | 71.873 | 72.065 | 344.749 | 349.103 | 359.314 | 360.472 | 364.429 | 306.977 | 0 | 14.539 | 14.923 | 14.582 | 14.72 | 71.777 | 5.845 | 5.96 | 69.22 | 69.454 | 0 | 60.814 | 63.837 | 0 | 73.324 | 71.925 | 80.792 | 74.55 | 72.4 | 75.8 | 85 | 73.1 | 74.4 | 75 | 64.4 | 58.3 | 53.4 | 49.7 | 53.1 | 54.9 | 0 | 0 | 21 | 0 | 0 | 0 | 13.7 | 0 | 0 | 0 | 13.6 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 1,462.756 | 1,454.9 | 1,158.829 | 1,176.475 | 1,164.326 | 1,180.002 | 1,107.246 | 1,109.083 | 1,092.422 | 1,117.338 | 1,126.705 | 1,454.168 | 1,590.55 | 1,600.9 | 1,594.531 | 1,539.009 | 1,542.024 | 1,553.424 | 1,562.485 | 1,583.174 | 1,736.392 | 2,114.554 | 2,059.149 | 2,068.746 | 2,091.917 | 2,101.25 | 2,140.499 | 2,023.464 | 2,042.425 | 2,054.41 | 1,927.646 | 1,946.077 | 1,990.632 | 2,018.521 | 2,048.997 | 2,040.986 | 2,090.74 | 2,131.515 | 2,145.256 | 1,404.666 | 1,405.11 | 1,417.252 | 1,128.126 | 1,152.402 | 1,170.786 | 1,172.344 | 1,196.379 | 1,206.981 | 806.577 | 487.308 | 498.971 | 499.715 | 509.243 | 515.106 | 512.527 | 466.376 | 436.878 | 430.982 | 444.662 | 456.043 | 449.384 | 456.377 | 460.34 | 477.503 | 959.752 | 867.27 | 861.883 | 803.668 | 800.589 | 782.804 | 345.978 | 346.098 | 345.43 | 345.755 | 345.061 | 344.749 | 349.103 | 359.314 | 360.472 | 364.429 | 306.977 | 79.099 | 14.539 | 14.923 | 14.582 | 14.72 | 71.777 | 70.904 | 68.846 | 69.22 | 69.454 | 59.989 | 60.814 | 63.837 | 69.301 | 73.324 | 71.925 | 80.792 | 74.55 | 72.4 | 75.8 | 85 | 73.1 | 74.4 | 75 | 64.4 | 58.3 | 53.4 | 49.7 | 53.1 | 54.9 | 0 | 0 | 21 | 0 | 0 | 0 | 13.7 | 0 | 0 | 0 | 13.6 | 0 | 0 | 0 |
| Long Term Investments
| 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.5 | 0 | 0 | 0 | 33.4 | 0 | 0 | 0 | 38.3 | 0 | 0 | 0 | 35.4 | -15.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.45 | -16.006 | -21.578 | -21.54 | -28.931 | 6.509 | -40.828 | -40.557 | -34.632 | -34.664 | 0 | 0 | 0 | -27.845 | 0 | 0 | 0 | 0 | -31.886 | 0 | 0 | 0 | 0 | 0 | -15.912 | -15.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.29 | 16.318 | 16.575 | 15.739 | 14.83 | 15.412 | 14.798 | 14.642 | 0 | 33.731 | 32.747 | 32.321 | 29.057 | 30.144 | 29.114 | 29.536 | 29.845 | 22.412 | 23.758 | 25.216 | 88.118 | 90.112 | 79.254 | 56.018 | 63.853 | 65.439 | 66.649 | 42.549 | 35.565 | 35.735 | 34.445 | 33.706 | 30.596 | 34.747 | 36.481 | 34.295 | 23.447 | 24.049 | 38.215 | 40.652 | 24.335 | 27.246 | 25.095 | 32.179 | 32.624 | 40.098 | 45.745 | 46.97 | 15.648 | 19.128 | 9.816 | 12.219 | 20.997 | 22.567 | 28.113 | 27.565 | 36.376 | 35.723 | 36.19 | 37.205 | 3.145 | 2.625 | 19.45 | 16.006 | 21.578 | 21.54 | 28.931 | -6.509 | 40.828 | 40.557 | 34.632 | 34.664 | 0 | 0 | 0 | 27.845 | 0 | 0 | 0 | 0 | 31.886 | 11.015 | 0 | 0 | 0 | 0 | 15.912 | 15.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 50.062 | 50.842 | 45.03 | 54.449 | 47.365 | 47.312 | 46.503 | 75.388 | 52.264 | 29.834 | 34.882 | 56.037 | 54.066 | 48.19 | 49.384 | 52.41 | 13.465 | 10.693 | 12.446 | 31.857 | 34.69 | 32.605 | 29.863 | 31.062 | 34.551 | 24.797 | 65.207 | 36.107 | 36.303 | 35.734 | 38.777 | 69.947 | 67.689 | 68.772 | 57.267 | 80.463 | 80.278 | 81.091 | 53.574 | 89.989 | 99.168 | 80.637 | 41.062 | 80.276 | 75.173 | 72.298 | 28.602 | 75.229 | 65.193 | 66.946 | 63.832 | 70.377 | 72.473 | 68.646 | 62.822 | 70.261 | 69.076 | 63.966 | 63.426 | 66.139 | 52.64 | 51.723 | 53.388 | 60.139 | 66.357 | 65.414 | 58.796 | 53.115 | 53.695 | 28.555 | 18.149 | 19.612 | 17.968 | 17.621 | 6.213 | 18.555 | 18.562 | 39.447 | 43.444 | 33.862 | 0 | 10.195 | 10.772 | 13.364 | 13.211 | 4.323 | 3.016 | 3.192 | 4.439 | 3.415 | 11.264 | 10.169 | 3.487 | 7.592 | 8.53 | 8.13 | 2.521 | 9.325 | 9.8 | 10.5 | 2.6 | 11.8 | 12.2 | 13.1 | 1.8 | 9 | 8.7 | 8.8 | 1.3 | 8.3 | 21.6 | 22 | 1.1 | 18.8 | 16.4 | 15.6 | 0.8 | 13.5 | 15.2 | 15.4 | 2.2 | 17.8 | 17.7 | 19.2 |
| Total Non-Current Assets
| 2,090.194 | 2,110.053 | 1,804.924 | 1,783.212 | 1,717.052 | 1,708.807 | 1,625.708 | 1,625.468 | 1,575.888 | 1,617.168 | 1,609.586 | 1,950.649 | 2,067.192 | 2,104.957 | 2,083.275 | 2,041.336 | 2,029.327 | 1,985.914 | 1,992.337 | 2,029.005 | 2,319.338 | 2,706.522 | 2,628.216 | 2,520.597 | 2,538.46 | 2,546.833 | 2,583.067 | 2,468.542 | 2,438.714 | 2,445.819 | 2,309.218 | 2,327.851 | 2,414.285 | 2,435.654 | 2,470.685 | 2,472.677 | 2,505.988 | 2,555.297 | 2,583.672 | 1,848.677 | 1,839.123 | 1,871.705 | 1,534.643 | 1,564.778 | 1,584.976 | 1,587.453 | 1,617.189 | 1,625.001 | 1,172.621 | 859.431 | 865.99 | 862.699 | 884.609 | 901.939 | 895.923 | 835.629 | 826.032 | 810.9 | 833.957 | 856.26 | 820.579 | 810.19 | 814.061 | 855.46 | 1,354.005 | 1,260.462 | 1,255.813 | 1,232.267 | 1,236.589 | 1,223.449 | 642.146 | 636.532 | 639.61 | 644.295 | 645.796 | 655.299 | 686.799 | 702.696 | 727.658 | 746.12 | 693.497 | 262.495 | 225.141 | 236.051 | 235.895 | 232.669 | 285.281 | 283.919 | 277.429 | 313.386 | 309.951 | 305.218 | 294.078 | 286.317 | 295.049 | 300.087 | 289.872 | 289.193 | 285.871 | 284.7 | 290.4 | 289.1 | 285.7 | 286.4 | 283.5 | 227.1 | 224.6 | 208.3 | 197.3 | 182 | 167.7 | 116 | 115 | 111.6 | 99.9 | 57.9 | 55.6 | 44.6 | 42.6 | 43.8 | 43.4 | 42.1 | 39.1 | 38.4 | 40 |
| Total Assets
| 3,288.493 | 3,522.596 | 3,119.313 | 3,240.191 | 3,129.399 | 3,145.327 | 3,066.781 | 3,161.675 | 2,960.496 | 3,026.017 | 3,003.271 | 3,417.677 | 3,335.185 | 3,269.927 | 3,147.668 | 3,139.734 | 3,036.082 | 3,177.03 | 3,179.308 | 3,406.759 | 3,441.995 | 3,822.98 | 3,757.958 | 3,779.321 | 3,714.912 | 3,639.419 | 3,766.549 | 3,833.368 | 3,704.848 | 3,862.67 | 3,787.641 | 3,806.803 | 3,811.963 | 3,254.89 | 3,223.595 | 3,315.841 | 3,459.363 | 3,502.643 | 3,460.947 | 3,262.827 | 3,007.986 | 3,050.386 | 2,714.281 | 2,756.338 | 2,699.41 | 2,664.644 | 2,647.979 | 2,584.583 | 2,175.599 | 1,744.321 | 1,767.726 | 1,788.12 | 1,810.652 | 1,824.226 | 1,778.789 | 1,696.484 | 1,625.659 | 1,553.679 | 1,550.651 | 1,620.578 | 1,602.179 | 1,558.042 | 1,530.285 | 1,648.563 | 2,264.859 | 2,150.913 | 2,132.468 | 2,068.849 | 2,103.752 | 2,043.19 | 1,713.55 | 1,355.968 | 1,348.744 | 1,383.087 | 1,298.12 | 1,286.076 | 1,359.504 | 1,407.955 | 1,406.588 | 1,395.438 | 1,320.36 | 660.251 | 516.226 | 513.253 | 509.109 | 492.953 | 528.363 | 521.959 | 512.906 | 585.787 | 599.997 | 591.876 | 572.659 | 584.396 | 613.451 | 632.519 | 616.482 | 615.353 | 610.434 | 590.3 | 607.9 | 595.1 | 581.1 | 575.7 | 569.2 | 503.6 | 491.9 | 464 | 455.4 | 429.5 | 421.7 | 334.5 | 331.2 | 320.1 | 305.2 | 146.4 | 141.4 | 117 | 110.3 | 109.9 | 105.6 | 102.7 | 94.4 | 88.8 | 89.6 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 306.745 | 260.857 | 263.627 | 343.215 | 304.851 | 290.382 | 295.049 | 350.058 | 297.759 | 349.446 | 359.811 | 377.765 | 321.253 | 299.428 | 250.426 | 244.12 | 211.269 | 188.97 | 220.195 | 268.466 | 275.889 | 266.897 | 256.939 | 297.498 | 304.923 | 302.651 | 300.67 | 376.277 | 301.173 | 280.796 | 264.079 | 258.203 | 220.827 | 204.272 | 208.921 | 223.514 | 209.656 | 225.891 | 233.604 | 272.439 | 240.87 | 248.095 | 200.16 | 199.897 | 194.715 | 190.531 | 191.376 | 183.672 | 231.477 | 214.595 | 222.725 | 214.507 | 233.989 | 239.138 | 228.585 | 212.084 | 203.835 | 192.455 | 186.541 | 166.723 | 162.625 | 142.367 | 128.484 | 160.744 | 220.83 | 380.484 | 375.693 | 190.018 | 410.219 | 421.779 | 214.422 | 88.557 | 207.571 | 223.73 | 195.962 | 100.731 | 213.047 | 223.48 | 198.353 | 77.591 | 183.438 | 0 | 0 | 0 | 0 | 28.078 | 0 | 0 | 0 | 26.572 | 0 | 0 | 0 | 26.821 | 0 | 0 | 0 | 47.996 | 0 | 0 | 0 | 38.5 | 0 | 0 | 0 | 45.7 | 0 | 0 | 0 | 41.4 | 0 | 0 | 0 | 31.3 | 0 | 0 | 0 | 11.4 | 0 | 0 | 0 | 8.8 | 0 | 0 | 0 |
| Short Term Debt
| 0 | 0 | 19.775 | 18.945 | 0 | 0 | 0 | 16.833 | 15.847 | 15.658 | 16.818 | 16.518 | 16.292 | 16.207 | 0 | 14.84 | 14.657 | 0 | 0 | 14.072 | 16.981 | 18.127 | 17.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 0.152 | 2.5 | 2.5 | 2.5 | 2.5 | 21.26 | 23.81 | 15.328 | 15.678 | 12.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.268 | 0 | 0 | 0 | 0 | 0 | 110 | 110 | 110 | 110 | 110 | 0 | 62 | 15 | 59.054 | 59.052 | 59 | 59.052 | 15.327 | 15.666 | 15.702 | 15.005 | 64.998 | 3.404 | 1.984 | 1.956 | 1.96 | 2.357 | 2.497 | 2.938 | 2.992 | 5.389 | 6.92 | 9.445 | 124.256 | 142.269 | 10.439 | 0 | 9.468 | 0 | 0 | 0 | 46.9 | 182.5 | 0 | 0 | 19.7 | 0 | 0 | 0 | 10.2 | 0 | 0 | 0 | 7.5 | 0 | 0 | 0 | 8.8 | 0 | 0 | 0 | 5.4 | 0 | 0 | 0 |
| Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue
| 0 | 0 | -19.775 | 23.718 | -16.331 | -17.051 | -17.212 | 26.215 | 0 | 33.731 | -16.818 | 60.946 | -16.292 | -16.207 | -15.3 | 53.371 | 0 | 0 | 0 | 54.255 | 0 | 0 | 0 | 101.194 | 0 | 0 | 0 | 90.639 | 0 | 0 | 0 | 80.503 | 0 | 0 | 0 | 101.46 | 0 | 0 | 0 | 45.139 | 0 | 0 | 0 | 31.371 | 0 | 0 | 0 | 19.885 | 144.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.996 | 0 | 0 | 0 | 22.606 | 0 | -380.484 | -375.693 | 0 | -410.219 | -421.779 | 0 | 0 | 0 | 0 | 0 | 97.708 | 6.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 272.565 | 568.798 | 231.128 | 247.626 | 248.32 | 277.405 | 239.436 | 246.813 | 231.896 | 225.233 | 206.919 | 324.256 | 284.882 | 266.902 | 257.58 | 208.43 | 231.856 | 350.092 | 354.023 | 385.751 | 284.618 | 304.997 | 297.194 | 419.424 | 314.667 | 309.264 | 288.454 | 212.012 | 259.461 | 256.895 | 257.631 | 231.573 | 294.209 | 291.944 | 281.392 | 323.249 | 298.053 | 267.91 | 247.945 | 202.933 | 226.684 | 224.43 | 158.318 | 199.169 | 174.013 | 162.275 | 138.287 | 240.912 | 165.262 | 124.413 | 123.732 | 167.059 | 166.529 | 144.814 | 156.923 | 145.84 | 140.602 | 126.822 | 119.673 | 144.962 | 153.676 | 147.974 | 152.659 | 180.801 | 166.698 | 0 | 0 | 160.029 | 0 | 0 | 0 | 111.451 | 0 | 0.463 | 0.357 | 108.688 | 15.422 | 10.079 | 14.744 | 124.978 | 14.606 | 110.992 | 76.318 | 69.854 | 74.492 | 43.113 | 68.9 | 69.693 | 71.523 | 43.131 | 69.685 | 63.751 | 71.612 | 48.482 | 79.165 | 86.918 | 114.608 | 51.986 | 110.851 | 97.8 | 144.2 | 56.8 | 159.6 | 131.4 | 115.5 | 36.5 | 88.4 | 90.6 | 90.8 | 33.9 | 80.5 | 65.2 | 68.8 | 33.9 | 80.7 | 42.5 | 45.4 | 10.7 | 26.8 | 24.7 | 23.7 | 7.2 | 18.2 | 15.4 | 19.3 |
| Total Current Liabilities
| 579.31 | 829.655 | 514.53 | 633.504 | 553.171 | 567.787 | 534.485 | 639.919 | 545.502 | 590.337 | 583.548 | 718.539 | 622.427 | 582.537 | 508.006 | 520.761 | 457.782 | 539.062 | 574.218 | 722.544 | 577.488 | 590.021 | 572.056 | 716.922 | 619.59 | 611.915 | 589.124 | 671.683 | 560.634 | 537.691 | 521.71 | 570.279 | 517.536 | 498.716 | 492.813 | 549.263 | 510.209 | 496.301 | 484.049 | 525.359 | 470.054 | 475.025 | 360.978 | 399.713 | 389.988 | 376.616 | 344.991 | 452.482 | 409.509 | 339.008 | 346.457 | 381.566 | 400.518 | 383.952 | 385.508 | 357.924 | 344.437 | 319.277 | 306.214 | 357.953 | 316.301 | 290.341 | 281.143 | 341.545 | 387.528 | 490.484 | 485.693 | 460.047 | 520.219 | 531.779 | 214.422 | 262.008 | 222.571 | 283.247 | 255.371 | 268.419 | 287.521 | 248.886 | 228.763 | 218.271 | 213.049 | 175.99 | 79.722 | 71.838 | 76.448 | 73.151 | 71.257 | 72.19 | 74.461 | 72.695 | 75.074 | 70.671 | 81.057 | 199.559 | 221.434 | 97.357 | 114.608 | 109.45 | 110.851 | 97.8 | 144.2 | 142.2 | 342.1 | 131.4 | 115.5 | 101.9 | 88.4 | 90.6 | 90.8 | 85.5 | 80.5 | 65.2 | 68.8 | 72.7 | 80.7 | 42.5 | 45.4 | 30.9 | 26.8 | 24.7 | 23.7 | 21.4 | 18.2 | 15.4 | 19.3 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,339.164 | 1,281.932 | 1,294.991 | 1,285.236 | 1,216.945 | 1,253.446 | 1,246.274 | 1,226.354 | 1,101.681 | 1,197.871 | 1,279.582 | 1,521.958 | 1,539.696 | 1,576.852 | 1,555.35 | 1,620.124 | 1,549.925 | 1,587.139 | 1,437.522 | 1,495.136 | 1,477.106 | 1,535.25 | 1,519.583 | 1,463.2 | 1,503.597 | 1,482.928 | 1,662.654 | 1,560.748 | 1,530.077 | 1,679.382 | 1,641.929 | 1,620.161 | 1,690.932 | 1,681.866 | 1,689.664 | 1,750.521 | 1,914.083 | 1,918.695 | 1,904.413 | 1,765.422 | 1,536.181 | 1,559.071 | 1,366.211 | 1,364.536 | 1,322.524 | 1,307.104 | 1,317.997 | 1,135.527 | 959.762 | 550.265 | 550.295 | 550.926 | 550.955 | 550.984 | 551.056 | 551.155 | 551.247 | 548.769 | 544.048 | 543.942 | 590.103 | 590 | 590 | 590 | 590 | 350 | 350 | 350 | 350 | 350 | 460 | 110 | 157 | 172 | 172 | 172.051 | 172.052 | 231.052 | 232.563 | 232.823 | 233.755 | 136 | 111.173 | 111.921 | 112.337 | 112.73 | 81.403 | 82.647 | 81.172 | 108.908 | 132.752 | 140.048 | 110.575 | 5.413 | 7.958 | 150.817 | 135.29 | 153.336 | 173.451 | 185.7 | 165.9 | 171.7 | 0 | 189 | 183.4 | 136.1 | 147.3 | 133 | 134.2 | 126.7 | 138.4 | 75.4 | 76.6 | 73.1 | 63.6 | 59.4 | 56.3 | 52.7 | 55.2 | 61.2 | 60.5 | 63.8 | 59.4 | 59.2 | 85.8 |
| Deferred Revenue Non-Current
| -51.93 | 117.092 | 71.839 | 81.025 | 65.063 | 67.248 | 0 | 0 | 0 | 59.849 | 0 | 120.997 | 144.526 | 152.08 | 154.171 | 38.4 | 130.581 | 130.427 | 124.968 | 48.725 | 127.09 | 131.023 | 131.607 | 39.943 | 124.013 | 126.023 | 151.916 | 102.085 | 112.938 | 109.599 | 105.877 | 104.05 | 106.779 | 106.862 | 107.054 | 46.034 | 114.543 | 115.806 | 113.884 | -11.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 132.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121.006 | 4.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 88.272 | 90.411 | 50.634 | 49.472 | 67.709 | 68.172 | 58.494 | 58.582 | 0 | 59.849 | 60.014 | 59.99 | 42.867 | 43.205 | 43.101 | 38.4 | 48.896 | 46.96 | 46.796 | 48.725 | 75.192 | 79.224 | 63.385 | 39.943 | 38.771 | 32.669 | 33.942 | 27.713 | 21.528 | 18.341 | 15.549 | 14.276 | 45.381 | 43.7 | 49.341 | 46.034 | 111.974 | 115.06 | 126.367 | 11.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.248 | 4.27 | 51.444 | 64.486 | 64.075 | 78.14 | 91.753 | 91.659 | 66.188 | 71.399 | 81.954 | 81.104 | 76.057 | 73.851 | 73.71 | 73.556 | 74.641 | 68.158 | 66.072 | 45.606 | 0 | 0 | 0 | 0.424 | 15.912 | 15.418 | 15.352 | 28.173 | 0 | 0 | 0 | 23.725 | 0 | 0 | 0 | 23.406 | 0 | 0 | 0 | 18.6 | 0 | 0 | 0 | 14.4 | 0 | 0 | 0 | 6.6 | 0 | 0 | 0 | 4.1 | 0 | 1.6 | 1.6 | 1.6 | 1.4 | 1.3 | 1.3 | 1.3 | 2.1 | 2.1 | 2.4 |
| Other Non-Current Liabilities
| 46.536 | 100.721 | 31.433 | 105.677 | 92.171 | 92.931 | 93.311 | 92.87 | 119.515 | 128.877 | 132.532 | 161.108 | 184.424 | 193.235 | 195.751 | 164.998 | 180.892 | 173.987 | 167.737 | 125.81 | 167.399 | 184.952 | 171.605 | 171.668 | 162.652 | 160.797 | 188.683 | 138.358 | 150.249 | 148.153 | 142.332 | 140.77 | 145.062 | 146.153 | 152.47 | 144.5 | 149.943 | 152.081 | 148.903 | 164.86 | 164.871 | 181.514 | 137.09 | 155.548 | 182.38 | 185.612 | 182.532 | 184.714 | 157.329 | 157.248 | 163.086 | 161.079 | 149.465 | 158.823 | 154.995 | 148.89 | 146.692 | 152.933 | 159.121 | 167.635 | 145.635 | 140.212 | 18.531 | 137.61 | 115.746 | 118.026 | 116.945 | 107.999 | 134.757 | 122.274 | 69.613 | 68.66 | 49.402 | 52.571 | 51.616 | 50.333 | 49.62 | 49.643 | 52.959 | 56.945 | 72.4 | 23.752 | 23.881 | 25.614 | 24.142 | 23.744 | 33.088 | 32.323 | 15.581 | 14.544 | 38.79 | 44.394 | 38.432 | 11.721 | 36.54 | 37.527 | 36.056 | 9.002 | 31.466 | 30.4 | 30.2 | 8 | 0 | 24.2 | 23.6 | 6.3 | 13.6 | 12.9 | 12.6 | 5.6 | 11.3 | 11.2 | 9.8 | 4.7 | 5.8 | 0 | -0.1 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.1 |
| Total Non-Current Liabilities
| 1,473.972 | 1,473.064 | 1,448.897 | 1,440.385 | 1,376.825 | 1,414.549 | 1,398.079 | 1,377.806 | 1,280.32 | 1,386.597 | 1,472.128 | 1,743.056 | 1,766.987 | 1,813.292 | 1,794.202 | 1,861.922 | 1,779.713 | 1,808.086 | 1,652.055 | 1,718.396 | 1,719.697 | 1,799.426 | 1,754.573 | 1,674.811 | 1,705.02 | 1,676.394 | 1,885.279 | 1,726.819 | 1,701.854 | 1,845.876 | 1,799.81 | 1,775.207 | 1,881.375 | 1,871.719 | 1,891.475 | 1,941.055 | 2,176 | 2,185.836 | 2,179.683 | 1,930.282 | 1,701.052 | 1,740.585 | 1,503.301 | 1,520.084 | 1,504.904 | 1,492.716 | 1,500.529 | 1,320.241 | 1,117.209 | 707.513 | 713.381 | 712.005 | 700.42 | 709.807 | 706.051 | 700.045 | 697.939 | 701.702 | 703.169 | 711.577 | 735.738 | 730.212 | 730.785 | 736.15 | 757.19 | 532.512 | 531.02 | 536.139 | 576.51 | 563.933 | 595.801 | 250.059 | 288.356 | 305.675 | 299.673 | 296.235 | 295.382 | 354.251 | 360.163 | 357.926 | 372.227 | 205.358 | 135.054 | 137.535 | 136.479 | 136.898 | 114.491 | 114.97 | 112.105 | 151.625 | 171.542 | 184.442 | 149.007 | 40.859 | 44.498 | 188.344 | 171.346 | 185.744 | 204.917 | 216.1 | 196.1 | 198.3 | 182.5 | 213.2 | 207 | 156.8 | 160.9 | 145.9 | 146.8 | 138.9 | 149.7 | 86.6 | 86.4 | 81.9 | 69.4 | 61 | 57.8 | 54.2 | 56.6 | 62.4 | 61.8 | 65.1 | 61.5 | 61.3 | 88.3 |
| Total Liabilities
| 2,053.282 | 2,302.719 | 1,963.427 | 2,073.889 | 1,929.996 | 1,982.336 | 1,932.564 | 2,017.725 | 1,825.822 | 1,976.934 | 2,055.676 | 2,461.595 | 2,389.414 | 2,395.829 | 2,302.208 | 2,382.683 | 2,237.495 | 2,347.148 | 2,226.273 | 2,440.94 | 2,297.185 | 2,389.447 | 2,326.629 | 2,391.733 | 2,324.61 | 2,288.309 | 2,474.403 | 2,398.502 | 2,262.488 | 2,383.567 | 2,321.52 | 2,345.486 | 2,398.911 | 2,370.435 | 2,384.288 | 2,490.318 | 2,686.209 | 2,682.137 | 2,663.732 | 2,455.641 | 2,171.106 | 2,215.61 | 1,864.279 | 1,919.797 | 1,894.892 | 1,869.332 | 1,845.52 | 1,772.723 | 1,526.718 | 1,046.521 | 1,059.838 | 1,093.571 | 1,100.938 | 1,093.759 | 1,091.559 | 1,057.969 | 1,042.376 | 1,020.979 | 1,009.383 | 1,069.53 | 1,052.039 | 1,020.553 | 1,011.928 | 1,077.695 | 1,144.718 | 1,022.996 | 1,016.713 | 996.186 | 1,096.729 | 1,095.712 | 810.223 | 512.067 | 510.927 | 588.922 | 555.044 | 564.654 | 582.903 | 603.137 | 588.926 | 576.197 | 585.276 | 381.348 | 214.776 | 209.373 | 212.927 | 210.049 | 185.748 | 187.16 | 186.566 | 224.32 | 246.616 | 255.113 | 230.064 | 240.418 | 265.932 | 285.701 | 285.954 | 295.194 | 315.768 | 313.9 | 340.3 | 340.5 | 342.1 | 344.6 | 322.5 | 258.7 | 249.3 | 236.5 | 237.6 | 224.4 | 230.2 | 151.8 | 155.2 | 154.6 | 150.1 | 103.5 | 103.2 | 85.1 | 83.4 | 87.1 | 85.5 | 86.5 | 79.7 | 76.7 | 107.6 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.503 | 0.502 | 0.497 | 0.262 | 0.488 | 0.488 | 0.486 | 0.484 | 0.484 | 0.484 | 0.483 | 0.481 | 0.48 | 0.478 | 0.477 | 0.477 | 0.476 | 0.475 | 0.475 | 0.316 | 0.313 | 0.7 | 0.3 | 0.3 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings
| 1,119.684 | 1,068.052 | 1,021.061 | 985.807 | 949.422 | 879.179 | 812.564 | 751.522 | 691.722 | 595.613 | 539.294 | 505.717 | 557.764 | 518.774 | 477.279 | 450.876 | 446.198 | 431.459 | 501.611 | 518.004 | 667.703 | 967.97 | 936.479 | 922 | 889.189 | 814.071 | 795.977 | 833.61 | 813.936 | 823.761 | 798.642 | 783.812 | 760.688 | 733.852 | 694.119 | 679.716 | 632.044 | 619.593 | 600.158 | 621.896 | 608.069 | 576.403 | 578.599 | 556.214 | 535.898 | 509.041 | 481.75 | 461.756 | 297.382 | 338.419 | 298.321 | 276.363 | 252.185 | 223.382 | 191.063 | 171.568 | 117.508 | 99.276 | 81.993 | 72.625 | 55.069 | 64.904 | 72.145 | 108.676 | 559.059 | 529.757 | 489.79 | 478.776 | 445.469 | 398.317 | 370.503 | 348.069 | 339.574 | 317.393 | 298.047 | 290.87 | 283.322 | 279.505 | 263.107 | 252.652 | 228.723 | 238.486 | 141.412 | 137.803 | 141.225 | 138.478 | 176.008 | 173.999 | 173.833 | 210.052 | 207.857 | 204 | 209.294 | 206.464 | 215.23 | 210.741 | 199.217 | 183.166 | 165.67 | 151.7 | 141.2 | 128.3 | 114.7 | 105.8 | 101 | 88.6 | 80.2 | 69.5 | 59.7 | 100.9 | 37.5 | 28.3 | 20.3 | 64.8 | -52.7 | 59.9 | 1.9 | 48.8 | -8.5 | -12.2 | -15.1 | 34.1 | -20 | -22.6 | -23.4 |
| Accumulated Other Comprehensive Income/Loss
| -55.153 | -25.219 | -32.131 | -41.279 | -6.605 | -28.173 | -23.171 | -5.871 | 37.126 | -14.487 | -66.638 | -70.566 | -131.265 | -159.391 | -138.126 | -191.851 | -137.458 | -85.541 | -41.095 | -63.418 | -29.111 | -62.591 | -45.898 | -74.907 | -85.667 | -68.406 | -129.434 | -98.026 | -84.342 | -65.188 | -48.478 | -39.067 | -62.876 | -59.069 | -60.705 | -58.987 | -58.519 | -34.147 | -32.118 | -46.031 | -29.679 | -26.615 | -40.494 | -29.181 | -37.752 | -43.46 | -37.918 | -30.565 | -26.231 | -40.321 | -12.083 | -22.709 | -5.629 | 21.439 | 13.838 | -8.919 | -7.258 | -36.648 | -7.492 | 14.614 | 34.969 | 16.107 | -7.903 | 10.227 | 112.133 | 153.442 | 153.975 | 93.198 | 47.384 | 27.922 | 20.083 | 15.013 | 17.229 | 11.75 | -1.535 | -7.217 | 0.653 | -3.564 | 11.403 | 20.585 | 13.836 | 7.807 | 10.509 | 16.893 | 8.414 | -0.441 | 3.455 | -0.736 | -9.25 | -9.159 | -14.948 | -21.15 | -20.206 | -18.353 | -17.725 | -13.389 | -17.54 | -11.479 | -10.219 | -7.2 | -4.7 | -6.2 | 0 | 0 | 0 | -5.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 170.177 | 176.51 | 166.412 | 221.226 | 256.08 | 311.459 | 343.627 | 396.857 | 404.459 | 466.573 | 473.611 | 519.633 | 512.516 | 507.865 | 499.436 | 491.053 | 483.153 | 477.498 | 486.224 | 504.758 | 499.605 | 522.327 | 539.826 | 539.55 | 585.8 | 604.436 | 624.5 | 698.147 | 711.564 | 719.262 | 714.612 | 715.064 | 713.63 | 207.972 | 204.067 | 202.867 | 199.126 | 234.557 | 228.672 | 230.818 | 257.987 | 284.485 | 311.394 | 309.005 | 305.869 | 329.228 | 358.124 | 380.166 | 377.227 | 399.199 | 421.147 | 440.392 | 462.655 | 485.143 | 481.826 | 475.363 | 472.53 | 469.569 | 466.264 | 463.306 | 459.599 | 455.975 | 453.612 | 453.189 | 448.446 | 444.215 | 471.487 | 500.186 | 513.667 | 520.736 | 512.238 | 480.316 | 473.441 | 455.723 | 437.719 | 429.352 | 483.739 | 520.166 | 534.113 | 536.261 | 483.341 | 32.348 | 140.856 | 140.524 | 138.525 | 137.356 | 157.093 | 155.958 | 156.585 | 155.526 | 154.971 | 153.435 | 153.03 | 152.337 | 149.538 | 148.991 | 148.376 | 144.541 | 138.902 | 131.2 | 130.8 | 129.7 | 124.3 | 125.3 | 145.7 | 161.4 | 162.4 | 158 | 158.1 | 104.2 | 154 | 154.4 | 155.7 | 100.7 | 207.8 | -17 | 36.3 | -16.9 | 35.4 | 35 | 35.2 | -17.9 | 34.7 | 34.7 | 5.4 |
| Total Shareholders Equity
| 1,235.211 | 1,219.846 | 1,155.845 | 1,166.257 | 1,199.4 | 1,162.968 | 1,133.523 | 1,143.011 | 1,133.81 | 1,048.202 | 946.77 | 955.287 | 939.518 | 867.751 | 839.092 | 750.581 | 792.396 | 823.919 | 947.243 | 959.847 | 1,138.7 | 1,428.21 | 1,430.911 | 1,387.147 | 1,389.826 | 1,350.605 | 1,291.547 | 1,434.235 | 1,441.662 | 1,478.339 | 1,465.28 | 1,460.313 | 1,411.946 | 883.258 | 837.984 | 824.099 | 773.154 | 820.506 | 797.215 | 807.186 | 836.88 | 834.776 | 850.002 | 836.541 | 804.518 | 795.312 | 802.459 | 811.86 | 648.881 | 697.8 | 707.888 | 694.549 | 709.714 | 730.467 | 687.23 | 638.515 | 583.283 | 532.7 | 541.268 | 551.048 | 550.14 | 537.489 | 518.357 | 570.868 | 1,120.141 | 1,127.917 | 1,115.755 | 1,072.663 | 1,007.023 | 947.478 | 903.327 | 843.901 | 830.747 | 785.369 | 734.734 | 713.508 | 768.217 | 796.61 | 809.126 | 810 | 726.397 | 278.903 | 293.265 | 295.708 | 288.65 | 275.877 | 337.04 | 329.705 | 321.651 | 356.9 | 348.36 | 336.763 | 342.595 | 340.925 | 347.519 | 346.818 | 330.528 | 316.544 | 294.666 | 276.4 | 267.6 | 252.1 | 239 | 231.1 | 246.7 | 244.9 | 242.6 | 227.5 | 217.8 | 205.1 | 191.5 | 182.7 | 176 | 165.5 | 155.1 | 42.9 | 38.2 | 31.9 | 26.9 | 22.8 | 20.1 | 16.2 | 14.7 | 12.1 | -18 |
| Total Equity
| 1,235.239 | 1,219.877 | 1,155.886 | 1,166.302 | 1,199.403 | 1,162.991 | 1,134.217 | 1,143.95 | 1,134.674 | 1,049.083 | 947.595 | 956.082 | 945.771 | 874.098 | 845.46 | 757.051 | 798.587 | 829.882 | 953.035 | 965.819 | 1,144.81 | 1,433.533 | 1,431.329 | 1,387.588 | 1,390.302 | 1,351.11 | 1,292.146 | 1,434.866 | 1,442.36 | 1,479.103 | 1,466.121 | 1,461.317 | 1,413.052 | 884.455 | 839.307 | 825.523 | 773.154 | 820.506 | 797.215 | 807.186 | 836.88 | 834.776 | 850.002 | 836.541 | 804.518 | 795.312 | 802.459 | 811.86 | 648.881 | 697.8 | 707.888 | 694.549 | 709.714 | 730.467 | 687.23 | 638.515 | 583.283 | 532.7 | 541.268 | 551.048 | 550.14 | 537.489 | 518.357 | 570.868 | 1,120.141 | 1,127.917 | 1,115.755 | 1,072.663 | 1,007.023 | 947.478 | 903.327 | 843.901 | 837.817 | 794.165 | 743.076 | 721.422 | 776.601 | 804.818 | 817.662 | 819.241 | 735.084 | 278.903 | 301.45 | 303.88 | 296.182 | 282.904 | 342.615 | 334.799 | 326.34 | 361.467 | 353.381 | 336.763 | 342.595 | 343.978 | 347.519 | 346.818 | 330.528 | 320.159 | 294.666 | 276.4 | 267.6 | 254.6 | 239 | 231.1 | 246.7 | 245 | 242.6 | 227.5 | 217.8 | 205.1 | 191.5 | 182.7 | 176 | 165.5 | 155.1 | 42.9 | 38.2 | 31.9 | 26.9 | 22.8 | 20.1 | 16.2 | 14.7 | 12.1 | -18 |
| Total Liabilities & Shareholders Equity
| 3,288.493 | 3,522.596 | 3,119.313 | 3,240.191 | 3,129.399 | 3,145.327 | 3,066.781 | 3,161.675 | 2,960.496 | 3,026.017 | 3,003.271 | 3,417.677 | 3,335.185 | 3,269.927 | 3,147.668 | 3,139.734 | 3,036.082 | 3,177.03 | 3,179.308 | 3,406.759 | 3,441.995 | 3,822.98 | 3,757.958 | 3,779.321 | 3,714.912 | 3,639.419 | 3,766.549 | 3,833.368 | 3,704.848 | 3,862.67 | 3,787.641 | 3,806.803 | 3,811.963 | 3,254.89 | 3,223.595 | 3,315.841 | 3,459.363 | 3,502.643 | 3,460.947 | 3,262.827 | 3,007.986 | 3,050.386 | 2,714.281 | 2,756.338 | 2,699.41 | 2,664.644 | 2,647.979 | 2,584.583 | 2,175.599 | 1,744.321 | 1,767.726 | 1,788.12 | 1,810.652 | 1,824.226 | 1,778.789 | 1,696.484 | 1,625.659 | 1,553.679 | 1,550.651 | 1,620.578 | 1,602.179 | 1,558.042 | 1,530.285 | 1,648.563 | 2,264.859 | 2,150.913 | 2,132.468 | 2,068.849 | 2,103.752 | 2,043.19 | 1,713.55 | 1,355.968 | 1,348.744 | 1,383.087 | 1,298.12 | 1,286.076 | 1,359.504 | 1,407.955 | 1,406.588 | 1,395.438 | 1,320.36 | 660.251 | 516.226 | 513.253 | 509.109 | 492.953 | 528.363 | 521.959 | 512.906 | 585.787 | 599.997 | 591.876 | 572.659 | 584.396 | 613.451 | 632.519 | 616.482 | 615.353 | 610.434 | 590.3 | 607.9 | 595.1 | 581.1 | 575.7 | 569.2 | 503.6 | 491.9 | 464 | 455.4 | 429.5 | 421.7 | 334.5 | 331.2 | 320.1 | 305.2 | 146.4 | 141.4 | 117 | 110.3 | 109.9 | 105.6 | 102.7 | 94.4 | 88.8 | 89.6 |