Bruker Corporation
NASDAQ:BRKR
66.8 (USD) • At close September 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 169.7 | 340.1 | 488.3 | 363.6 | 574.8 | 597.9 | 645.5 | 626.2 | 723 | 816.1 | 1,068.2 | 573 | 608.1 | 696.8 | 681.8 | 567.1 | 746.8 | 795.5 | 678.3 | 296.3 | 282.5 | 298.8 | 322.4 | 270.1 | 258.7 | 283.9 | 325 | 263.9 | 217.7 | 277.5 | 342.4 | 278.7 | 232.5 | 209.9 | 267.1 | 331 | 320.8 | 334.5 | 319.5 | 329.2 | 389.8 | 454 | 438.7 | 306.8 | 250.9 | 269.4 | 310.6 | 242.1 | 240.3 | 229.5 | 246 | 195.8 | 169.8 | 193.3 | 230.4 | 188 | 187.6 | 203.1 | 207.1 | 148.5 | 152.6 | 148.4 | 166.2 | 84.381 | 125.399 | 298.263 | 72.876 | 38.904 | 41.933 | 55.692 | 52.147 | 44.151 | 96.596 | 66.7 | 53.159 | 95.337 | 92.038 | 84.822 | 32.547 | 76.616 | 79.225 | 76.665 | 62.642 | 63.869 | 46.808 | 48.971 | 32.16 | 10.601 | 6.637 | 6.743 | 8.381 | 8.262 | 12.841 | 12.142 | 21.735 | 104.464 | 2.272 | 3.905 |
| Short Term Investments
| 0 | 12.8 | 12 | 19.3 | 16.9 | 15.5 | -20.5 | 15.2 | 10.6 | 100 | 100 | 96.8 | 97.9 | 50 | 50 | 50 | 50 | 56.2 | 6.6 | 6.1 | 6.3 | 0 | 0 | 0 | 0 | 0 | 114.2 | 165.3 | 222.6 | 187 | 157.9 | 162.8 | 187.9 | 210.6 | 201.2 | 201.3 | 172.8 | 157.8 | 178 | 113.1 | 67.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 2.986 | 6.391 | 23.019 | 12.2 | 0 | 0 | 0 | 0 | 0 | 0 | 29.271 | 46.419 | 0 | 0 | 0 | 45.144 | 0 | 0 | 0 | 14.195 | 14.156 | 0 | 0 | 14.751 | 39.02 | 48.12 | 60.06 | 61.75 | 69.719 | 70.223 | 74.039 | 72.894 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 169.7 | 340.1 | 488.3 | 363.6 | 574.8 | 597.9 | 645.5 | 626.2 | 723 | 916.1 | 1,168.2 | 669.8 | 706 | 746.8 | 731.8 | 617.1 | 796.8 | 851.7 | 684.9 | 302.4 | 288.8 | 298.8 | 322.4 | 270.1 | 258.7 | 283.9 | 439.2 | 429.2 | 440.3 | 464.5 | 500.3 | 441.5 | 420.4 | 420.5 | 468.3 | 532.3 | 493.6 | 492.3 | 497.5 | 442.3 | 457.6 | 454 | 438.7 | 306.8 | 250.9 | 269.4 | 310.6 | 242.1 | 240.3 | 229.5 | 246 | 195.8 | 169.8 | 193.3 | 230.4 | 188 | 187.6 | 203.1 | 207.1 | 148.5 | 152.6 | 148.4 | 167.7 | 87.367 | 131.79 | 321.282 | 72.876 | 38.904 | 41.933 | 55.692 | 52.147 | 44.151 | 96.596 | 95.971 | 99.578 | 95.337 | 92.038 | 84.822 | 77.691 | 76.616 | 79.225 | 76.665 | 76.837 | 78.025 | 46.808 | 48.971 | 46.911 | 49.621 | 54.757 | 66.803 | 70.131 | 77.981 | 83.064 | 86.181 | 94.629 | 104.464 | 2.272 | 3.905 |
| Net Receivables
| 694.3 | 636.2 | 621.8 | 485.4 | 450.8 | 471.7 | 472.7 | 421.3 | 402.6 | 413.8 | 416.9 | 372.1 | 337 | 326 | 335.3 | 329.9 | 324.5 | 325.5 | 362.2 | 358.8 | 348 | 360.4 | 357.2 | 323.4 | 278.8 | 313.6 | 319.3 | 269.8 | 240.4 | 225.4 | 243.9 | 223.6 | 206.9 | 233.4 | 234.7 | 242.3 | 240.3 | 227.6 | 293.2 | 268.9 | 279.6 | 295 | 307.6 | 297.7 | 300.5 | 273.4 | 289.3 | 264.8 | 248.8 | 261.8 | 282.8 | 271.1 | 273.7 | 250.5 | 232.9 | 195.4 | 161.5 | 174.9 | 184.1 | 151.7 | 132.9 | 142.9 | 171.9 | 156.068 | 164.236 | 165.081 | 122.141 | 92.206 | 74.837 | 82.646 | 88.632 | 76.536 | 64.387 | 58.562 | 58.604 | 55.29 | 57.528 | 67.064 | 67.322 | 55.635 | 52.221 | 52.206 | 54.689 | 46.003 | 27.863 | 28.983 | 27.182 | 23.753 | 23.291 | 16.1 | 16.203 | 15.232 | 13.5 | 12.529 | 11.626 | 11.516 | 8.712 | 8.994 |
| Inventory
| 1,175.9 | 1,060.5 | 968.3 | 916 | 914.6 | 858.8 | 803.7 | 749.5 | 759 | 739.9 | 710.1 | 732.8 | 730.2 | 700.7 | 692.3 | 695.9 | 665.4 | 625.5 | 577.2 | 586.7 | 594.6 | 541.8 | 509.6 | 518.6 | 509.4 | 518 | 486.2 | 515.3 | 505.1 | 476.4 | 440.4 | 483.1 | 471 | 460.1 | 422 | 478.3 | 486.3 | 473.9 | 477.4 | 566.8 | 612.1 | 620.5 | 589.8 | 632 | 601.8 | 621.7 | 611.5 | 632.8 | 620.3 | 648 | 576.2 | 601.4 | 618.7 | 571.6 | 511 | 487.8 | 424.5 | 431.2 | 422.8 | 443.6 | 436.4 | 420.4 | 425.1 | 456.814 | 487.503 | 511.597 | 171.332 | 184.248 | 169.895 | 157.616 | 134.504 | 133.347 | 103.174 | 101.569 | 96.333 | 99.309 | 98.355 | 103.444 | 107.748 | 106.786 | 105.241 | 107.011 | 110.052 | 108.404 | 72.602 | 69.561 | 67.706 | 58.124 | 56.99 | 51.867 | 47.531 | 46.67 | 44.044 | 43.968 | 36.78 | 31.351 | 32.166 | 31.32 |
| Other Current Assets
| 113.1 | 103.6 | 85.8 | 264.4 | 243.1 | 207.6 | 202.6 | 239.6 | 202.9 | 196.7 | 176.6 | 212.9 | 195 | 172.7 | 165.5 | 183.2 | 170.5 | 187.3 | 172 | 186.1 | 175 | 142.7 | 115.1 | 149.4 | 135.1 | 125 | 114.1 | 122.5 | 113.8 | 97.8 | 88.2 | 118.5 | 117.1 | 111.4 | 106.6 | 133.5 | 134.3 | 111 | 98.2 | 121.7 | 116.1 | 107.2 | 95.8 | 136.4 | 110.6 | 113 | 98.3 | 105.2 | 343 | 335.6 | 75.4 | 296.6 | 274.7 | 293.7 | 65.3 | 270.8 | 248.6 | 268.2 | 30.4 | 223.2 | 219.9 | 61.1 | 56 | 71.473 | 75.697 | 88.5 | 29.281 | 28.082 | 24.995 | 23.121 | 19.461 | 17.428 | 11.879 | 14.01 | 11.094 | 13.103 | 12.473 | 16.936 | 18.53 | 17.668 | 14.651 | 11.935 | 9.047 | 9.678 | 7.69 | 5.131 | 3.675 | 5.075 | 8.018 | 6.746 | 5.057 | 4.527 | 4.574 | 5.638 | 4.386 | 3.482 | 4.759 | 2.862 |
| Total Current Assets
| 2,153 | 2,140.4 | 2,164.2 | 2,029.4 | 2,183.3 | 2,136 | 2,124.5 | 2,036.6 | 2,087.5 | 2,266.5 | 2,471.8 | 1,987.6 | 1,968.2 | 1,946.2 | 1,924.9 | 1,826.1 | 1,957.2 | 1,990 | 1,796.3 | 1,434 | 1,406.4 | 1,343.7 | 1,304.3 | 1,261.5 | 1,182 | 1,240.5 | 1,358.8 | 1,336.8 | 1,299.6 | 1,264.1 | 1,272.8 | 1,266.7 | 1,215.4 | 1,225.4 | 1,231.6 | 1,386.4 | 1,354.5 | 1,304.8 | 1,366.3 | 1,399.7 | 1,465.4 | 1,476.7 | 1,431.9 | 1,372.9 | 1,263.8 | 1,277.5 | 1,309.7 | 1,244.9 | 1,212.1 | 1,245.4 | 1,194.1 | 1,169.1 | 1,167.1 | 1,115.8 | 1,051.1 | 954 | 834.6 | 874.3 | 873.5 | 818.5 | 789.2 | 774.3 | 820.7 | 771.722 | 859.226 | 1,086.46 | 395.63 | 343.44 | 311.66 | 319.075 | 294.744 | 271.462 | 276.036 | 270.112 | 265.609 | 263.039 | 260.394 | 272.266 | 271.291 | 256.705 | 251.338 | 247.817 | 250.625 | 242.11 | 154.963 | 152.646 | 145.474 | 136.573 | 143.056 | 141.516 | 138.922 | 144.41 | 145.182 | 148.316 | 147.421 | 150.813 | 47.909 | 47.081 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 792.8 | 691.2 | 691.4 | 527 | 522.7 | 510.9 | 487 | 421.5 | 395 | 403.8 | 406.1 | 389.4 | 398 | 384.1 | 462.9 | 415.3 | 395.9 | 380.9 | 371.7 | 347 | 356.4 | 345 | 270.6 | 260.9 | 259.2 | 270 | 266.5 | 260.4 | 252.8 | 241 | 239.1 | 239.4 | 236.8 | 239 | 231.1 | 232.4 | 233.1 | 228.7 | 249.9 | 265 | 293.4 | 296.7 | 299.5 | 297.4 | 287.8 | 279.7 | 283.6 | 272.5 | 259.1 | 261.8 | 249 | 249.4 | 265.9 | 246.8 | 233.7 | 218.7 | 199.3 | 212 | 223.4 | 226.4 | 221.3 | 208.6 | 221.3 | 219.317 | 236.321 | 231.541 | 103.1 | 101.015 | 95.035 | 91.41 | 90.349 | 87.908 | 74.864 | 72.817 | 72.336 | 73.472 | 74.654 | 80.033 | 84.99 | 79.711 | 79.316 | 78.573 | 81.354 | 77.821 | 55.244 | 53.635 | 52.543 | 52.505 | 49.185 | 39.1 | 37.252 | 31.231 | 27.454 | 26.073 | 25.528 | 21.434 | 23.13 | 23.784 |
| Goodwill
| 1,443.8 | 751.9 | 582.6 | 561.1 | 557.9 | 527.3 | 457.6 | 381.5 | 396.2 | 384.3 | 339.5 | 324.2 | 314.9 | 313.3 | 320.4 | 312.8 | 295 | 290 | 293 | 282.3 | 284.7 | 275.3 | 275.7 | 199.9 | 192.4 | 171.1 | 169.8 | 168.6 | 165.4 | 151.6 | 130.6 | 131.4 | 131 | 131.9 | 130.6 | 125.1 | 125.7 | 124.7 | 127.8 | 135.1 | 126.9 | 127.4 | 127.4 | 126.6 | 115.6 | 115.2 | 115.9 | 116.4 | 0 | 0 | 100.2 | 0 | 0 | 0 | 98.3 | 0 | 0 | 0 | 47.5 | 0 | 0 | 0 | 46.4 | 0 | 0 | 0 | 40.78 | 53.909 | 53.791 | 0 | 39.777 | 0 | 0 | 0 | 17.516 | 0 | 0 | 0 | 10.739 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 1,024.3 | 449.2 | 330.5 | 291.9 | 300.4 | 298.5 | 270.9 | 214 | 233.5 | 227.5 | 211.8 | 217.7 | 205.9 | 213.4 | 229.1 | 638 | 590.3 | 591 | 603.5 | 571.1 | 586.9 | 553.8 | 553.7 | 366.7 | 364.8 | 320 | 323.2 | 364.3 | 360.5 | 334.8 | 301 | 291.8 | 268.3 | 275.4 | 268.2 | 224.1 | 232.8 | 239.2 | 248.6 | 245.9 | 245.1 | 254.3 | 256.9 | 265.9 | 250.2 | 254.7 | 263.1 | 282.6 | 278.9 | 290.1 | 136.4 | 251.9 | 266.9 | 261.3 | 136.1 | 104.4 | 106.6 | 73.3 | 4.9 | 79.3 | 77 | 76.2 | 6 | 86.471 | 75.895 | 79.428 | 4.128 | 0 | 0 | 52.609 | 5.579 | 49.997 | 28.826 | 27.051 | 19.049 | 14.835 | 14.993 | 15.149 | 12.17 | 17.569 | 17.489 | 18.927 | 12.643 | 12.761 | 5.32 | 5.251 | 3.41 | 8.823 | 8.906 | 13.187 | 1.595 | 12.182 | 12.29 | 11.32 | 2.335 | 0.711 | 0.333 | 0.373 |
| Goodwill and Intangible Assets
| 2,468.1 | 1,201.1 | 913.1 | 1,261.8 | 1,151 | 1,117 | 1,007 | 878.8 | 629.7 | 896.1 | 772.1 | 749 | 720.8 | 704.6 | 660.1 | 638 | 590.3 | 591 | 603.5 | 571.1 | 586.9 | 553.8 | 553.7 | 366.7 | 364.8 | 320 | 323.2 | 364.3 | 360.5 | 334.8 | 301 | 291.8 | 268.3 | 275.4 | 268.2 | 224.1 | 232.8 | 239.2 | 248.6 | 245.9 | 245.1 | 254.3 | 256.9 | 265.9 | 250.2 | 254.7 | 263.1 | 282.6 | 278.9 | 290.1 | 236.6 | 251.9 | 266.9 | 261.3 | 234.4 | 104.4 | 106.6 | 73.3 | 52.4 | 79.3 | 77 | 76.2 | 52.4 | 86.471 | 75.895 | 79.428 | 44.908 | 53.909 | 53.791 | 52.609 | 45.356 | 49.997 | 28.826 | 27.051 | 19.049 | 14.835 | 14.993 | 15.149 | 12.17 | 17.569 | 17.489 | 18.927 | 12.643 | 12.761 | 5.32 | 5.251 | 3.41 | 8.823 | 8.906 | 13.187 | 1.595 | 12.182 | 12.29 | 11.32 | 2.335 | 0.711 | 0.333 | 0.373 |
| Long Term Investments
| 11.4 | 21.6 | 8.3 | 18.9 | 15.6 | 15.6 | 23 | 42 | 0 | 10.2 | -160.9 | 0 | 0 | 0 | -111.6 | 0 | 5.1 | 11.8 | -77.3 | 0 | 0 | 0 | -59.3 | 0 | 0 | 0 | -71 | 0 | 0 | 0 | -93.1 | 0 | 0 | 0 | -62.9 | 0 | 0 | 0 | -37 | 0 | 0 | 0 | -23.9 | 0 | 0 | 0 | -30.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.675 | 0 | 0 | 0 | 11.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 303.2 | 280.1 | 297.2 | -410.2 | -292.7 | -294.2 | 76.8 | -283.3 | 0 | -284.3 | 90.1 | 0 | 0 | 0 | 72 | 0 | -77.1 | -91.6 | 60.5 | 0 | 0 | 0 | 50.9 | 0 | 0 | 0 | 57 | 0 | 0 | 0 | 76.5 | 0 | 0 | 0 | 53 | 0 | 0 | 0 | 29.7 | 0 | 0 | 0 | 18.7 | 0 | 0 | 0 | 17.6 | 0 | 0 | 0 | 17.2 | 0 | 0 | 0 | 12.5 | 0 | 0 | 0 | 13.4 | 0 | 0 | 0 | 13.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.476 | 0 | 0 | 0 | 7.717 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 174.1 | 172 | 175.7 | 391.3 | 277.1 | 278.6 | -99.8 | 241.3 | 272.6 | 274.1 | 70.8 | 0 | 0 | 0 | 39.6 | 0 | 72 | 79.8 | 16.8 | 0 | 0 | 0 | 8.4 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 16.6 | 0 | 0 | 0 | 9.9 | 0 | 0 | 0 | 7.3 | 0 | 0 | 0 | 5.2 | 0 | 0 | 0 | 12.6 | 0 | 0 | 0 | 13.6 | 0 | 0 | 0 | 18.1 | 0 | 0 | 0 | 9.3 | 0 | 0 | 0 | 21.9 | 0 | 0 | 0 | 9.575 | 0.001 | 0 | 0 | 2.738 | 0 | 0 | 0 | 3.893 | 0 | 0 | 0 | 3.096 | 0 | 0 | 0 | 6.409 | 6.388 | 0 | 0 | -7.476 | 0 | 0 | 0 | -7.717 | 0.001 | 0 | 0 | 9.27 | 0 | 0 | 0 |
| Total Non-Current Assets
| 3,749.6 | 2,366 | 2,085.7 | 1,788.8 | 1,673.7 | 1,627.9 | 1,494 | 1,300.3 | 1,297.3 | 1,299.9 | 1,178.2 | 1,138.4 | 1,118.8 | 1,088.7 | 1,123 | 1,053.3 | 986.2 | 971.9 | 975.2 | 918.1 | 943.3 | 898.8 | 824.3 | 627.6 | 624 | 590 | 589.7 | 624.7 | 613.3 | 575.8 | 540.1 | 531.2 | 505.1 | 514.4 | 499.3 | 456.5 | 465.9 | 467.9 | 498.5 | 510.9 | 538.5 | 551 | 556.4 | 563.3 | 538 | 534.4 | 546.7 | 555.1 | 538 | 551.9 | 516.4 | 501.3 | 532.8 | 508.1 | 498.7 | 323.1 | 305.9 | 285.3 | 298.5 | 305.7 | 298.3 | 284.8 | 295.6 | 305.788 | 312.216 | 310.969 | 157.583 | 154.925 | 148.826 | 144.019 | 138.443 | 137.905 | 103.69 | 99.868 | 95.278 | 88.307 | 89.647 | 95.182 | 100.256 | 97.28 | 96.805 | 97.5 | 100.406 | 96.97 | 60.564 | 58.886 | 57.628 | 61.328 | 58.091 | 52.287 | 50.152 | 43.414 | 39.744 | 37.393 | 37.133 | 22.145 | 23.463 | 24.157 |
| Total Assets
| 5,902.6 | 4,506.4 | 4,249.9 | 3,818.2 | 3,857 | 3,763.9 | 3,618.5 | 3,336.9 | 3,384.8 | 3,566.4 | 3,650 | 3,126 | 3,087 | 3,034.9 | 3,047.9 | 2,879.4 | 2,943.4 | 2,961.9 | 2,771.5 | 2,352.1 | 2,349.7 | 2,242.5 | 2,128.6 | 1,889.1 | 1,806 | 1,830.5 | 1,948.5 | 1,961.5 | 1,912.9 | 1,839.9 | 1,812.9 | 1,797.9 | 1,720.5 | 1,739.8 | 1,730.9 | 1,842.9 | 1,820.4 | 1,772.7 | 1,864.8 | 1,910.6 | 2,003.9 | 2,027.7 | 1,988.3 | 1,936.2 | 1,801.8 | 1,811.9 | 1,856.4 | 1,800 | 1,750.1 | 1,797.3 | 1,710.5 | 1,670.4 | 1,699.9 | 1,623.9 | 1,549.8 | 1,277.1 | 1,140.5 | 1,159.6 | 1,172 | 1,124.2 | 1,087.5 | 1,059.1 | 1,116.3 | 1,077.51 | 1,171.442 | 1,397.429 | 553.213 | 498.365 | 460.486 | 463.094 | 433.187 | 409.367 | 379.726 | 369.98 | 360.887 | 351.346 | 350.041 | 367.448 | 371.547 | 353.985 | 348.143 | 345.317 | 351.031 | 339.08 | 215.527 | 211.532 | 203.102 | 197.901 | 201.147 | 193.803 | 189.074 | 187.824 | 184.926 | 185.709 | 184.554 | 172.958 | 71.372 | 71.238 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 220.3 | 199.1 | 202.7 | 181.5 | 188.8 | 196.2 | 182.3 | 157.7 | 154.9 | 161.2 | 147.4 | 141.1 | 142.6 | 152.3 | 134.6 | 113.9 | 119.2 | 127 | 118.4 | 116.6 | 123.7 | 126.5 | 104.5 | 100 | 104.6 | 104.7 | 90.8 | 94.8 | 91.7 | 94.7 | 86.1 | 93.3 | 88 | 95.1 | 72.1 | 87.4 | 84.4 | 87.1 | 76 | 98.5 | 102.2 | 116.4 | 74.8 | 82.9 | 69.5 | 75.8 | 69.6 | 343.3 | 364.7 | 387.2 | 72.3 | 327.1 | 341.3 | 345 | 64 | 60.1 | 265.6 | 272 | 269 | 45.5 | 40.8 | 47.5 | 43.3 | 46.528 | 54.288 | 59.21 | 32.584 | 31.102 | 27.597 | 26.37 | 23.102 | 21.112 | 12.34 | 16.126 | 14.118 | 14.804 | 15.698 | 16.585 | 22.652 | 23.1 | 17.836 | 18.9 | 22.52 | 26.463 | 25.48 | 21.897 | 9.583 | 16.994 | 19.322 | 16.617 | 9.872 | 15.475 | 13.005 | 14.395 | 7.601 | 9.007 | 11.594 | 5.935 |
| Short Term Debt
| 26.4 | 21.2 | 144.5 | 121 | 120.9 | 120.1 | 18.7 | 17 | 14 | 11 | 112.4 | 109.5 | 108.2 | 108.4 | 2.2 | 1.7 | 100.7 | 95.8 | 0.5 | 0.3 | 0.3 | 2.6 | 18.5 | 15.4 | 15 | 15 | 0 | 0 | 0.1 | 0.1 | 20.1 | 20.2 | 20.3 | 20.4 | 0.7 | 130.3 | 123.2 | 0.7 | 0.8 | 0.7 | 0.8 | 0.7 | 0.7 | 1 | 1.1 | 1.1 | 1.3 | 38.9 | 77.6 | 76.3 | 83.7 | 270.6 | 227.6 | 216.4 | 214.4 | 27.1 | 25.1 | 23.6 | 22 | 30.9 | 43.1 | 30.9 | 41 | 44.276 | 66.431 | 253.096 | 31.716 | 21.014 | 15.395 | 11.601 | 21.857 | 29.377 | 9.613 | 9.466 | 8.002 | 10.96 | 9.274 | 15.74 | 12.205 | 18.184 | 19.616 | 23.111 | 18.587 | 15.675 | 21.963 | 21.054 | 15.357 | 7.374 | 7.894 | 6.908 | 3.885 | 4.762 | 5.04 | 2.004 | 0 | 0 | 4.833 | 2.631 |
| Tax Payables
| 0 | 0 | 138.7 | 0 | 0 | 0 | 104 | 0 | 0 | 0 | 90.5 | 0 | 0 | 0 | 116.5 | 0 | 0 | 0 | 69.9 | 0 | 0 | 0 | 60.2 | 0 | 0 | 0 | 44.8 | 0 | 0 | 0 | 23.7 | 0 | 0 | 0 | 50.5 | 0 | 0 | 0 | 36.8 | 0 | 0 | 0 | 9.5 | 0 | 0 | 0 | 60.9 | 0 | 0 | 0 | 55.8 | 0 | 0 | 0 | 61.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.05 | 0 | 0 | 0 | 1.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue
| 501.9 | 485.2 | 400 | 381.2 | 397.4 | 401.1 | 225.7 | 175.5 | 196.7 | 214.7 | 197.5 | 178.3 | 192.9 | 182.2 | 189.2 | 154.6 | 149.9 | 141.8 | 137.9 | 126.1 | 137.9 | 132.4 | 124.4 | 110.4 | 109.6 | 125.3 | 111.7 | 126.2 | 136.4 | 148.9 | 149 | 148.2 | 153.9 | 146.4 | 178.3 | 170.4 | 174.3 | 185.6 | 189.5 | 210 | 223.5 | 251.2 | 258.6 | 248.5 | 237.6 | 263.1 | 267.3 | 265.3 | 287.3 | 300.2 | 351.6 | 250.6 | 259.3 | 264 | 242.2 | 211.7 | 212 | 218.3 | 219.2 | 197.1 | 202.1 | 197.7 | 44.7 | 201.084 | 220.254 | 275.241 | 24.416 | 21.79 | 44.033 | 52.518 | 49.461 | 42.403 | 28.762 | 26.32 | 29.232 | 25.254 | 22.008 | 24.078 | 21.045 | 15.109 | 19.548 | 21.366 | 23.193 | 0 | 0 | 0 | 18.243 | 0 | 0 | 0 | 14.885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 555.9 | 477 | 454.9 | 388.6 | 343.8 | 334.4 | 487.1 | 514.4 | 452.8 | 509.3 | 481.2 | 490.6 | 510.9 | 500.6 | 467.6 | 413 | 379.9 | 401.2 | 388.8 | 400 | 379.1 | 371.2 | 350.6 | 337.3 | 302.3 | 313.7 | 322 | 292.5 | 265.4 | 271.2 | 270.7 | 290.9 | 272.9 | 279.8 | 303.5 | 288 | 270.1 | 267.1 | 316.4 | 300.8 | 302 | 302.8 | 314.5 | 314.4 | 294.6 | 303.2 | 343.7 | 39 | 22.3 | 7.8 | 248.2 | 71.2 | 73.5 | 45.9 | 310.9 | 292.7 | 40.5 | 30.1 | 30 | 247.5 | 233.2 | 215.8 | 390.7 | 217.465 | 235.455 | 244.064 | 164.237 | 136.543 | 102.732 | 109.222 | 100.708 | 84.694 | 65.675 | 62.574 | 60.175 | 57.673 | 56.877 | 55.3 | 55.258 | 44.37 | 40.484 | 41.001 | 44.3 | 59.076 | 20.27 | 22.251 | 14.997 | 20.087 | 21.146 | 20.535 | 10.68 | 17.708 | 20.899 | 23.925 | 28.766 | 21.233 | 20.098 | 25.18 |
| Total Current Liabilities
| 1,304.5 | 1,182.5 | 1,202.1 | 1,072.3 | 1,050.9 | 1,051.8 | 913.8 | 864.6 | 818.4 | 896.2 | 938.5 | 919.5 | 954.6 | 943.5 | 793.6 | 683.2 | 749.7 | 765.8 | 645.6 | 643 | 641 | 632.7 | 598 | 563.1 | 531.5 | 558.7 | 524.5 | 513.5 | 493.6 | 514.9 | 525.9 | 552.6 | 535.1 | 541.7 | 554.6 | 676.1 | 652 | 540.5 | 582.7 | 610 | 628.5 | 671.1 | 648.6 | 646.8 | 602.8 | 643.2 | 681.9 | 686.5 | 751.9 | 771.5 | 755.8 | 919.5 | 901.7 | 871.3 | 831.5 | 591.6 | 543.2 | 544 | 540.2 | 521 | 519.2 | 491.9 | 519.7 | 509.353 | 576.428 | 831.611 | 252.953 | 210.449 | 189.757 | 199.711 | 195.128 | 177.586 | 116.39 | 114.486 | 111.527 | 108.691 | 103.857 | 111.703 | 111.16 | 100.763 | 97.484 | 104.378 | 108.6 | 101.214 | 67.713 | 65.202 | 58.18 | 44.455 | 48.362 | 44.06 | 39.322 | 37.945 | 38.944 | 40.324 | 36.367 | 30.24 | 36.525 | 33.746 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2,132 | 1,357.3 | 1,144.5 | 1,098.6 | 1,122.5 | 1,109 | 1,200.5 | 1,136.8 | 1,171 | 1,205.4 | 1,221.8 | 717.5 | 721.1 | 715.8 | 889.3 | 870.3 | 966.6 | 959.1 | 859.8 | 569.2 | 549.3 | 390.3 | 322.6 | 225.2 | 205.6 | 205.6 | 415.6 | 480.5 | 430.7 | 384.7 | 391.6 | 344.7 | 322.7 | 281.8 | 266 | 241.1 | 241.4 | 353.9 | 354.2 | 354.5 | 354.9 | 354.1 | 354.3 | 354.7 | 335.4 | 335.5 | 335.9 | 298 | 243.3 | 243.3 | 219.4 | 40.8 | 60.2 | 79 | 86.6 | 94.3 | 101.6 | 109.6 | 115.7 | 120.4 | 127.6 | 172.7 | 182.8 | 169.703 | 175.719 | 169.428 | 6.394 | 18.078 | 17.564 | 22.782 | 22.863 | 27.022 | 21.969 | 21.372 | 21.423 | 21.821 | 23.91 | 26.263 | 27.763 | 27.104 | 26.844 | 26.162 | 26.374 | 26.339 | 8.488 | 8.439 | 8.038 | 12.54 | 12.668 | 11.121 | 11.323 | 11.627 | 10.853 | 11.232 | 12.037 | 11.237 | 12.169 | 12.289 |
| Deferred Revenue Non-Current
| 93.9 | 105.6 | 91.5 | 0 | 0 | 0 | 56.2 | 0 | 0 | 0 | 50.2 | 0 | 0 | 0 | 50.9 | 0 | 0 | 0 | 42.8 | 0 | 0 | 0 | 38.3 | 0 | 0 | 0 | 48.7 | 0 | 0 | 0 | 46.8 | 0 | 0 | 0 | 44.4 | 0 | 0 | 0 | 37.1 | 0 | 0 | 0 | 33.7 | 0 | 0 | 0 | 34.9 | 0 | 0 | 0 | 32.7 | 0 | 0 | 0 | 29.3 | 0 | 0 | 0 | 34.1 | 0 | 0 | 0 | 35.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.248 | 0 | 0 | 0 | 0.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 178.5 | 81.8 | 67.7 | 0 | 0 | 0 | 62.3 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 43.1 | 0 | 0 | 0 | 48.8 | 0 | 0 | 0 | 51.1 | 0 | 0 | 0 | 24.3 | 0 | 0 | 0 | 10.1 | 0 | 0 | 0 | 9.5 | 0 | 0 | 0 | 17.8 | 0 | 0 | 0 | 22.6 | 0 | 0 | 0 | 12.1 | 0 | 0 | 0 | 23.8 | 0 | 0 | 0 | 18.8 | 0 | 0 | 0 | 25.2 | 0 | 0 | 0 | -35.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.476 | 0 | 0 | 0 | 7.717 | 0 | 0 | 0 | 7.475 | 0 | 0 | 8.6 |
| Other Non-Current Liabilities
| 369.2 | 328.4 | 330.8 | 403.1 | 421 | 392.3 | 253.9 | 381.8 | 404.7 | 426.7 | 308.7 | 399.4 | 395.9 | 393.9 | 295.4 | 363.2 | 320.5 | 312.4 | 257.4 | 285.2 | 289.3 | 297.7 | 213.5 | 275.6 | 283.6 | 275.9 | 201.9 | 227.6 | 225.5 | 208.7 | 145.4 | 199.7 | 192.3 | 207.2 | 123.5 | 157.7 | 159.5 | 156.7 | 101.3 | 133 | 135.1 | 134.2 | 78.9 | 154.1 | 140.9 | 140.6 | 82 | 119.8 | 113.3 | 120.4 | 53.9 | 107 | 107.2 | 102.1 | 56.2 | 97.2 | 83.1 | 88.1 | 38 | 109.3 | 104.2 | 96.7 | 101.1 | 103.274 | 109.713 | 106.005 | 34.669 | 31.322 | 31.515 | 26.023 | 23.491 | 28.288 | 23.293 | 21.748 | 19.902 | 13.915 | 15.625 | 17.035 | 15.156 | 17.342 | 13.805 | 13.773 | 13.507 | 16.405 | 10.037 | 11.178 | 1.782 | 11.818 | 11.251 | 10.739 | 2.49 | 11.542 | 11.397 | 10.954 | 4.503 | 11.949 | 12.807 | 6.852 |
| Total Non-Current Liabilities
| 2,773.6 | 1,873.1 | 1,634.5 | 1,501.7 | 1,543.5 | 1,501.3 | 1,572.9 | 1,518.6 | 1,575.7 | 1,632.1 | 1,626.7 | 1,116.9 | 1,117 | 1,109.7 | 1,278.7 | 1,233.5 | 1,287.1 | 1,271.5 | 1,208.8 | 854.4 | 838.6 | 688 | 625.5 | 500.8 | 489.2 | 481.5 | 690.5 | 708.1 | 656.2 | 593.4 | 593.9 | 544.4 | 515 | 489 | 443.4 | 398.8 | 400.9 | 510.6 | 510.4 | 487.5 | 490 | 488.3 | 489.5 | 508.8 | 476.3 | 476.1 | 464.9 | 417.8 | 356.6 | 363.7 | 329.8 | 147.8 | 167.4 | 181.1 | 190.9 | 191.5 | 184.7 | 197.7 | 213 | 229.7 | 231.8 | 269.4 | 283.9 | 272.977 | 285.432 | 275.433 | 41.063 | 49.4 | 49.079 | 48.805 | 46.354 | 55.31 | 45.262 | 43.12 | 41.325 | 35.736 | 39.535 | 43.298 | 42.919 | 44.446 | 40.649 | 39.935 | 39.881 | 42.744 | 18.525 | 19.617 | 18.544 | 24.358 | 23.919 | 21.86 | 22.205 | 23.169 | 22.25 | 22.186 | 24.015 | 23.186 | 24.976 | 27.741 |
| Total Liabilities
| 4,078.1 | 3,055.6 | 2,836.6 | 2,574 | 2,594.4 | 2,553.1 | 2,486.7 | 2,383.2 | 2,394.1 | 2,528.3 | 2,565.2 | 2,036.4 | 2,071.6 | 2,053.2 | 2,072.3 | 1,916.7 | 2,036.8 | 2,037.3 | 1,854.4 | 1,497.4 | 1,479.6 | 1,320.7 | 1,223.5 | 1,063.9 | 1,020.7 | 1,040.2 | 1,215 | 1,221.6 | 1,149.8 | 1,108.3 | 1,119.8 | 1,097 | 1,050.1 | 1,030.7 | 998 | 1,074.9 | 1,052.9 | 1,051.1 | 1,093.1 | 1,097.5 | 1,118.5 | 1,159.4 | 1,138.1 | 1,155.6 | 1,079.1 | 1,119.3 | 1,146.8 | 1,104.3 | 1,108.5 | 1,135.2 | 1,085.6 | 1,067.3 | 1,069.1 | 1,052.4 | 1,022.4 | 783.1 | 727.9 | 741.7 | 753.2 | 750.7 | 751 | 761.3 | 803.6 | 782.33 | 861.86 | 1,107.044 | 294.016 | 259.849 | 238.836 | 248.516 | 241.482 | 232.896 | 161.652 | 157.606 | 152.852 | 144.427 | 143.392 | 155.001 | 154.079 | 145.209 | 138.133 | 144.313 | 148.481 | 143.958 | 86.238 | 84.819 | 76.724 | 68.813 | 72.281 | 65.92 | 61.527 | 61.114 | 61.194 | 62.51 | 60.382 | 53.426 | 61.501 | 61.487 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 15.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.1 | 0 | 0 | 0 | 14.4 | 0 | 0 | 0 | 10.3 | 0 | 0 | 0 | 8.5 | 0 | 0 | 0 | 8.1 | 0 | 0 | 0 | 6.7 | 0 | 0 | 0 | 6.8 | 0 | 0 | 0 | 5.8 | 0 | 0 | 0 | 4.1 | 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 |
| Common Stock
| 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.633 | 1.628 | 1.626 | 1.05 | 1.047 | 1.047 | 1.046 | 1.02 | 1.017 | 0.901 | 0.901 | 0.898 | 0.895 | 0.895 | 0.895 | 0.895 | 0.895 | 0.895 | 0.865 | 0.865 | 0.865 | 0.55 | 0.55 | 0.55 | 0.549 | 0.549 | 0.549 | 0.549 | 0.548 | 0.548 | 0.548 | 0.548 | 0.547 | 0.455 | 0.455 |
| Retained Earnings
| 2,367.3 | 2,367.4 | 2,323.8 | 0 | 0 | 0 | 1,926 | 0 | 0 | 1,713.6 | 1,659.5 | 1,589.7 | 1,508.7 | 1,457.1 | 1,406.5 | 1,343.7 | 0 | 0 | 1,274.7 | 1,212.3 | 0 | 0 | 1,102.5 | 0 | 0 | 0 | 942 | 0 | 0 | 0 | 885.2 | 0 | 0 | 0 | 757.4 | 0 | 0 | 0 | 655.8 | 0 | 0 | 0 | 599.1 | 0 | 0 | 0 | 519 | 506.2 | 466.5 | 0 | 441.5 | 0 | 0 | 0 | 349.2 | 0 | 0 | 0 | 253.8 | 0 | 0 | 0 | 172.6 | 0 | 0 | 0 | 48.245 | 0 | 0 | 0 | 17.467 | 0 | 0 | 0 | -18.544 | 0 | 0 | -21.773 | -22.19 | 0 | 0 | 0 | -14.359 | 0 | 124.85 | 126.163 | 6.099 | 0 | 0 | 0 | 12.299 | 0 | 0 | 0 | 8.662 | 0 | 0 | 6.587 |
| Accumulated Other Comprehensive Income/Loss
| -44 | -7.7 | 6 | -5.2 | 24.4 | 29.6 | 14.8 | -92.1 | -49.3 | -17.1 | -8.2 | -10.7 | 4.3 | -12.1 | 3.7 | -5.2 | -13.5 | -23.3 | -25.5 | -18.8 | 15.4 | 3.3 | 17 | 12.7 | 14.8 | 51.2 | 27 | 10.5 | -13 | -60.2 | -75.9 | -15.4 | -28.7 | -11.8 | -44.2 | -7.7 | 0.2 | -36 | 28.2 | 98.7 | 181.7 | 185.2 | 182.4 | 150.8 | 114.2 | 109.2 | 137.8 | 0 | 0 | 0 | 142.5 | 0 | 0 | 0 | 152.4 | 0 | 0 | 0 | 153.5 | 0 | 0 | 0 | 137.8 | 292.852 | 307.31 | 288.185 | 37.856 | 237.561 | 220.695 | 213.565 | 23.519 | 175.454 | 217.173 | 211.473 | 10.284 | 206.024 | 206.277 | -61.517 | 24.698 | 207.881 | 209.115 | 200.139 | 16.471 | 194.128 | 3.889 | -31.072 | 1.773 | 129.52 | 128.317 | 127.334 | -4.969 | 126.162 | 123.184 | 122.651 | -3.052 | 118.985 | 9.416 | -3.336 |
| Other Total Stockholders Equity
| -535.9 | -962 | -954.3 | 1,230.6 | 1,224.6 | 1,167.5 | -816.8 | 1,038.4 | 1,018.1 | -666.9 | -582.5 | -491.1 | -499.3 | -465 | -450.7 | -377.5 | 918.4 | 946.2 | -344.1 | -340.5 | 853 | 916.8 | -224.6 | 810.8 | 768.8 | 737.4 | -245.3 | 727.7 | 774.4 | 790.1 | -124.6 | 714.6 | 697.4 | 719.2 | 11.2 | 774 | 765.6 | 755.9 | 80.2 | 712.7 | 702 | 681.4 | 62.9 | 625.1 | 603.8 | 578.7 | 48.1 | 184.8 | 173.4 | 660.4 | 35.8 | 601.5 | 629.2 | 569.9 | 21.5 | 492.4 | 411 | 416.3 | 8.3 | 371.9 | 334.9 | 295.4 | -0.1 | -0.115 | -0.109 | -0.098 | 171.508 | -0.092 | -0.092 | -0.033 | 149.46 | 0 | 0 | 0 | 215.164 | 0 | -0.895 | 294.842 | 213.872 | 0 | 0 | 0 | 199.449 | 0 | 0 | 31.072 | 117.956 | -0.981 | 0 | 0 | 119.668 | 0 | 0 | 0 | 118.014 | 0 | 0 | 6.045 |
| Total Shareholders Equity
| 1,789.2 | 1,415.3 | 1,377.2 | 1,227.1 | 1,250.7 | 1,198.8 | 1,125.7 | 948 | 970.5 | 1,031.3 | 1,084.6 | 1,089.6 | 1,015.4 | 981.7 | 975.6 | 962.7 | 906.6 | 924.6 | 917.1 | 854.7 | 870.1 | 921.8 | 905.1 | 825.2 | 785.3 | 790.3 | 733.5 | 739.9 | 763.1 | 731.6 | 693.1 | 700.9 | 670.4 | 709.1 | 732.9 | 768 | 767.5 | 721.6 | 771.7 | 813.1 | 885.4 | 868.3 | 850.2 | 777.6 | 719.7 | 689.6 | 706.6 | 692.7 | 641.6 | 662.1 | 621.5 | 603.1 | 630.8 | 571.5 | 524.7 | 494 | 412.6 | 417.9 | 417.2 | 373.5 | 336.5 | 297 | 311.9 | 294.37 | 308.829 | 289.713 | 258.659 | 238.516 | 221.65 | 214.578 | 191.466 | 176.471 | 218.074 | 212.374 | 207.802 | 206.919 | 206.277 | 212.447 | 217.275 | 208.776 | 210.01 | 201.004 | 202.426 | 194.993 | 129.289 | 126.713 | 126.378 | 129.088 | 128.866 | 127.883 | 127.547 | 126.71 | 123.732 | 123.199 | 124.172 | 119.532 | 9.871 | 9.751 |
| Total Equity
| 1,824.5 | 1,450.8 | 1,413.3 | 1,244.2 | 1,262.6 | 1,210.8 | 1,131.8 | 953.7 | 990.7 | 1,038.1 | 1,084.8 | 1,103.9 | 1,029.1 | 995.7 | 988.7 | 973.3 | 915.8 | 933.6 | 927.4 | 864.2 | 879.4 | 930.2 | 913.6 | 833.5 | 794 | 799.1 | 741.6 | 748 | 770.5 | 738.5 | 699.8 | 707.9 | 677.5 | 716.1 | 739.7 | 775.7 | 774.1 | 727.4 | 777.5 | 818.7 | 890.5 | 874 | 854.3 | 781.1 | 723.5 | 693 | 709.7 | 695.7 | 644.5 | 665.6 | 624.9 | 606.7 | 634.2 | 574.7 | 527.4 | 496.2 | 414.3 | 419.5 | 418.8 | 374.3 | 337.7 | 297.8 | 312.7 | 295.18 | 309.582 | 290.385 | 259.197 | 238.516 | 221.65 | 214.578 | 191.705 | 176.471 | 218.074 | 212.374 | 208.035 | 206.919 | 206.649 | 212.447 | 217.468 | 208.776 | 210.01 | 201.004 | 202.55 | 195.122 | 129.289 | 126.713 | 153.001 | 129.088 | 128.866 | 127.883 | 127.547 | 126.71 | 123.732 | 123.199 | 124.172 | 119.532 | 9.871 | 9.751 |
| Total Liabilities & Shareholders Equity
| 5,902.6 | 4,506.4 | 4,249.9 | 3,818.2 | 3,857 | 3,763.9 | 3,618.5 | 3,336.9 | 3,384.8 | 3,566.4 | 3,650 | 3,126 | 3,087 | 3,034.9 | 3,047.9 | 2,879.4 | 2,943.4 | 2,961.9 | 2,771.5 | 2,352.1 | 2,349.7 | 2,242.5 | 2,128.6 | 1,889.1 | 1,806 | 1,830.5 | 1,948.5 | 1,961.5 | 1,912.9 | 1,839.9 | 1,812.9 | 1,797.9 | 1,720.5 | 1,739.8 | 1,730.9 | 1,842.9 | 1,820.4 | 1,772.7 | 1,864.8 | 1,910.6 | 2,003.9 | 2,027.7 | 1,988.3 | 1,936.7 | 1,802.6 | 1,812.3 | 1,856.5 | 1,800 | 1,750.1 | 1,797.3 | 1,710.5 | 1,670.4 | 1,699.9 | 1,623.9 | 1,549.8 | 1,277.1 | 1,140.5 | 1,159.6 | 1,172 | 1,124.2 | 1,087.5 | 1,059.1 | 1,116.3 | 1,077.51 | 1,171.442 | 1,397.429 | 553.213 | 498.365 | 460.486 | 463.094 | 433.187 | 409.367 | 379.726 | 369.98 | 360.887 | 351.346 | 350.041 | 367.448 | 371.547 | 353.985 | 348.143 | 345.317 | 351.031 | 339.08 | 215.527 | 211.532 | 203.102 | 197.901 | 201.147 | 193.803 | 189.074 | 187.824 | 184.926 | 185.709 | 184.554 | 172.958 | 71.372 | 71.238 |