Church & Dwight Co., Inc.
NYSE:CHD
102.69 (USD) • At close October 22, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 491.7 | 349.7 | 344.5 | 573.3 | 396.9 | 202.8 | 270.3 | 437.6 | 639.7 | 174.4 | 240.6 | 180 | 149.8 | 127.5 | 183.1 | 549.1 | 451.7 | 1,046.6 | 155.7 | 114.7 | 97.9 | 97.9 | 316.7 | 188.3 | 89.3 | 119.8 | 278.9 | 236.5 | 237.6 | 139.5 | 187.8 | 232.1 | 210.8 | 194.3 | 330 | 210.6 | 203.2 | 299.7 | 423 | 370.2 | 196.9 | 300 | 496.9 | 445.5 | 274.1 | 259.6 | 343 | 241.2 | 184.2 | 232.4 | 251.4 | 275 | 163.4 | 159.1 | 189.202 | 453.515 | 364.265 | 446.607 | 447.143 | 419.242 | 356.999 | 280.241 | 197.999 | 175.689 | 255.933 | 208.062 | 249.809 | 178.486 | 106.887 | 107.738 | 110.476 | 95.813 | 110.187 | 123.041 | 126.678 | 159.796 | 109.463 | 101.902 | 145.54 | 145.44 | 119.561 | 66.666 | 75.634 | 76.696 | 54.011 | 67.242 | 76.302 | 76.148 | 75.285 | 53.852 | 52.446 | 36.75 | 17.255 | 18.774 | 21.573 | 18.403 | 28.575 | 14.715 | 19.8 | 19.1 | 17.9 | 20.2 | 16.2 | 12.4 | 15.2 | 16.4 | 14.9 | 7.7 | 8.2 | 18.4 | 22.9 | 16.5 | 9.8 | 9.1 | 11.4 | 8.6 | 6.7 | 7 | 4.7 | 6.1 | 5.7 | 6.1 | 5.6 | 4.4 | 5.3 | 11.7 | 17.5 | 11.2 | 10.3 | 0.1 | 4.7 | 1.4 | 0.8 | 0.9 | 27 | 36.5 | 15.6 | 10.8 | 24.6 | 27 | 25.9 | 45.7 | 41.8 | 26 |
| Short Term Investments
| 0 | 0 | 0 | 0 | -768.7 | 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 | 19.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.997 | 0.996 | 1.994 | 2.99 | 3.986 | 3.996 | 5 | 0 | 5 | 5 | 3.1 | 0 | 3.1 | 3 | 3 | 0 | 5 | 6 | 4 | 0 | 6 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 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
| 491.7 | 349.7 | 344.5 | 573.3 | 396.9 | 202.8 | 270.3 | 437.6 | 639.7 | 174.4 | 240.6 | 180 | 149.8 | 127.5 | 183.1 | 549.1 | 451.7 | 1,046.6 | 155.7 | 114.7 | 97.9 | 97.9 | 316.7 | 188.3 | 89.3 | 119.8 | 278.9 | 236.5 | 237.6 | 139.5 | 187.8 | 232.1 | 210.8 | 194.3 | 330 | 210.6 | 203.2 | 299.7 | 423 | 370.2 | 196.9 | 300 | 496.9 | 445.5 | 274.1 | 279.3 | 343 | 241.2 | 184.2 | 232.4 | 251.4 | 275 | 163.4 | 159.1 | 189.202 | 453.515 | 364.265 | 446.607 | 447.143 | 419.242 | 356.999 | 280.241 | 197.999 | 175.689 | 255.933 | 208.062 | 249.809 | 178.486 | 106.887 | 107.738 | 110.476 | 95.813 | 110.187 | 123.041 | 126.678 | 159.796 | 109.463 | 101.902 | 145.54 | 145.44 | 119.561 | 66.666 | 75.634 | 76.696 | 54.011 | 67.242 | 76.302 | 76.148 | 75.285 | 53.852 | 52.446 | 37.747 | 18.251 | 20.768 | 24.563 | 22.389 | 32.571 | 19.715 | 19.8 | 24.1 | 17.9 | 20.2 | 16.2 | 12.4 | 15.2 | 16.4 | 14.9 | 7.7 | 8.2 | 18.4 | 22.9 | 16.5 | 9.8 | 9.1 | 11.4 | 8.6 | 6.7 | 7 | 4.7 | 6.1 | 5.7 | 6.1 | 5.6 | 4.4 | 5.3 | 11.7 | 17.5 | 11.2 | 10.3 | 0.1 | 4.7 | 1.4 | 0.8 | 0.9 | 27 | 36.5 | 15.6 | 10.8 | 24.6 | 27 | 25.9 | 45.7 | 41.8 | 26 |
| Net Receivables
| 587.9 | 545.4 | 526.9 | 460.9 | 460.9 | 429.3 | 422 | 391.3 | 405.8 | 407.1 | 405.5 | 407 | 386.2 | 405.8 | 398.8 | 372.8 | 344.5 | 353.5 | 356.4 | 384.4 | 383.7 | 384.6 | 345.3 | 361.5 | 348.6 | 361.1 | 345.9 | 377.9 | 303.8 | 305.2 | 287 | 265.3 | 278.9 | 277 | 276.2 | 330.7 | 340.4 | 337.1 | 322.9 | 321.3 | 342.8 | 344.4 | 330.2 | 323.9 | 327.4 | 332.4 | 303.1 | 278.3 | 272.4 | 270.6 | 264.6 | 262 | 272.8 | 248.5 | 231.055 | 250.623 | 242.074 | 241.677 | 222.158 | 234.281 | 231.072 | 216.469 | 211.194 | 265.004 | 273.395 | 244.837 | 249.161 | 273.065 | 246.611 | 230.971 | 231.403 | 249.811 | 215.964 | 190.512 | 189.013 | 202.355 | 206.213 | 189.157 | 167.218 | 199.156 | 207.108 | 101.368 | 107.553 | 102.524 | 103.325 | 97.773 | 100.252 | 103.47 | 107.257 | 101.551 | 106.291 | 115.824 | 96.814 | 85.205 | 64.958 | 66.413 | 67.248 | 65.775 | 64.5 | 76 | 67.4 | 61.8 | 72.5 | 65.9 | 79.9 | 56.1 | 49.6 | 59.8 | 52.1 | 48.4 | 41.8 | 53.7 | 51.3 | 54.9 | 44.4 | 45 | 51.8 | 51.9 | 44.4 | 51.2 | 53.6 | 45.4 | 45.4 | 51.2 | 56.6 | 47.1 | 45.6 | 46.9 | 45.2 | 49 | 48.4 | 51.8 | 43.7 | 46.8 | 42.3 | 41.4 | 41.8 | 42.4 | 38.3 | 42 | 39 | 31.2 | 29.1 | 20.4 |
| Inventory
| 627.3 | 595.4 | 613.3 | 671.7 | 675.4 | 653.3 | 646.6 | 675.3 | 663 | 598.8 | 535.4 | 552.7 | 555.8 | 541.3 | 495.4 | 497.7 | 455.5 | 395.7 | 417.4 | 388.8 | 401.5 | 399.5 | 382.8 | 390.6 | 369.2 | 357.2 | 330.7 | 336.1 | 292.3 | 280.1 | 258.2 | 285.7 | 290.3 | 291 | 274 | 274.3 | 270.8 | 256.8 | 245.9 | 261.6 | 271 | 265 | 250.5 | 258.4 | 255.5 | 259.1 | 242.2 | 225.1 | 225.9 | 212.6 | 200.7 | 225.4 | 215.8 | 213.1 | 195.401 | 215.395 | 230.616 | 227.957 | 216.87 | 227.307 | 215.149 | 199.882 | 198.893 | 221.867 | 219.244 | 214.966 | 213.651 | 220.15 | 211.504 | 214.448 | 194.9 | 206.72 | 192.131 | 180.696 | 156.149 | 159.687 | 158.32 | 157.837 | 148.898 | 152.666 | 157.981 | 98.323 | 84.176 | 78.411 | 86.535 | 85.912 | 82.674 | 89.133 | 97.137 | 101.97 | 101.214 | 106.743 | 66.841 | 58.296 | 55.165 | 62.801 | 69.066 | 77.855 | 72.7 | 68.4 | 71.8 | 65.4 | 60.3 | 64.3 | 65 | 68.9 | 61.3 | 57.9 | 52.4 | 53.9 | 48.9 | 45.6 | 46.9 | 45.7 | 41.3 | 45.8 | 50.5 | 11.8 | 54.7 | 61.6 | 58.2 | 54.9 | 52.7 | 50 | 49.7 | 46.3 | 45.6 | 49.7 | 52.7 | 54.5 | 54.7 | 48.8 | 51.4 | 48.2 | 40.3 | 40.4 | 41.7 | 40.1 | 34.9 | 40.2 | 43.2 | 33.1 | 30.8 | 23.6 |
| Other Current Assets
| 48.3 | 43.8 | 45 | 38.7 | 43.2 | 49.5 | 57 | 60.2 | 42.2 | 41.5 | 51.9 | 37.1 | 36.9 | 37.2 | 35.1 | 24.9 | 25 | 33 | 26.9 | 20.9 | 42.8 | 31.7 | 33.4 | 19.9 | 63.3 | 53.3 | 44.7 | 52.7 | 43.5 | 29.7 | 23.8 | 21.4 | 37.9 | 23.2 | 25.8 | 21.8 | 19.7 | 24.6 | 40.7 | 20.2 | 34.4 | 44.4 | 38.2 | 37.5 | 36.3 | 23.4 | 45.5 | 35.3 | 43.3 | 43.7 | 32.5 | 21.4 | 50.6 | 26.4 | 17.525 | 25.244 | 402.694 | 18.175 | 10.218 | 30.7 | 34.518 | 31.476 | 31.694 | 32.832 | 28.05 | 24.924 | 22.732 | 16.083 | 3.413 | 3.413 | 19.291 | 13.804 | 19.671 | 1.314 | 22.598 | 3.723 | 11 | 13.3 | 13.3 | 11 | 11 | 1.015 | 0.942 | 22.543 | 22.682 | 24.262 | 26.208 | 31.7 | 5.87 | 5.87 | 5.803 | 23.3 | 22.1 | 18.5 | 17.841 | 17.067 | 15.555 | 15.283 | 18.8 | 17.2 | 29.5 | 32.2 | 17.8 | 24.6 | 19.2 | 23.5 | 23.6 | 23.8 | 22.4 | 22.4 | 21.9 | 23.2 | 22.3 | 22.1 | 22.1 | 22.8 | 20.8 | 49.8 | 20.5 | 16.8 | 16.1 | 19.5 | 19.8 | 23.2 | 25.7 | 28.7 | 14.9 | 11.6 | 8.9 | 9.7 | 8.8 | 9.9 | 7 | 10.2 | 23.7 | 26.9 | 28.8 | 30 | 32 | 19.5 | 4.6 | 7.6 | 4 | 2.8 |
| Total Current Assets
| 1,755.2 | 1,534.3 | 1,529.7 | 1,744.6 | 1,576.4 | 1,334.9 | 1,395.9 | 1,564.4 | 1,750.7 | 1,221.8 | 1,233.4 | 1,176.8 | 1,128.7 | 1,111.8 | 1,112.4 | 1,444.5 | 1,276.7 | 1,828.8 | 956.4 | 908.8 | 925.9 | 913.7 | 1,078.2 | 960.3 | 870.4 | 891.4 | 1,000.2 | 1,003.2 | 877.2 | 754.5 | 756.8 | 804.5 | 817.9 | 785.5 | 906 | 851.7 | 848.1 | 932 | 1,032.5 | 992.8 | 864.4 | 953.8 | 1,115.8 | 1,065.3 | 911 | 911.8 | 933.8 | 1,435.9 | 731.6 | 759.3 | 755.2 | 798.8 | 702.6 | 663.2 | 649.481 | 964.646 | 875.384 | 954.338 | 928.265 | 940.276 | 837.738 | 756.83 | 665.121 | 695.392 | 776.622 | 692.789 | 735.353 | 687.784 | 588.584 | 577.377 | 556.07 | 566.148 | 537.953 | 514.635 | 494.438 | 542.17 | 501.143 | 478.245 | 493.796 | 526.778 | 518.514 | 287.117 | 289.222 | 280.174 | 266.553 | 275.189 | 285.436 | 300.443 | 315.028 | 294.892 | 293.207 | 283.643 | 203.975 | 182.767 | 162.527 | 168.67 | 184.44 | 178.628 | 175.8 | 185.7 | 186.6 | 179.6 | 166.8 | 167.2 | 179.3 | 164.9 | 149.4 | 149.2 | 135.1 | 143.1 | 135.5 | 139 | 130.3 | 131.8 | 119.2 | 122.2 | 129.8 | 120.5 | 124.3 | 135.7 | 133.6 | 125.9 | 123.5 | 128.8 | 137.3 | 133.8 | 123.6 | 119.4 | 117.1 | 113.3 | 116.6 | 111.9 | 102.9 | 106.1 | 133.3 | 145.2 | 127.9 | 123.3 | 129.8 | 128.7 | 112.7 | 117.6 | 105.7 | 72.8 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,132.6 | 939.2 | 1,113.7 | 862.4 | 802.4 | 772.2 | 761.1 | 716.3 | 660.6 | 653.2 | 652.7 | 615.8 | 613 | 611.7 | 612.8 | 579.5 | 568.7 | 566.7 | 573 | 553.1 | 559 | 558.8 | 598.2 | 587.9 | 593.1 | 600.6 | 607.7 | 601.8 | 573.2 | 578.9 | 588.6 | 592.7 | 594.6 | 601.1 | 609.6 | 610 | 615.5 | 617.8 | 616.2 | 595.8 | 585.7 | 588.4 | 594.1 | 576 | 577.3 | 584.5 | 586 | 542.4 | 532.8 | 517.6 | 506 | 476.8 | 473.7 | 468.2 | 468.324 | 455.711 | 451.352 | 452.158 | 455.636 | 441.682 | 423.949 | 398.965 | 383.373 | 349.634 | 339.971 | 339.808 | 350.853 | 346.85 | 344.009 | 337.025 | 340.484 | 335.916 | 329.842 | 328.392 | 326.903 | 332.865 | 333.612 | 331.212 | 332.204 | 330.827 | 327.293 | 257.026 | 258.01 | 247.325 | 244.839 | 240.755 | 240.007 | 240.975 | 239.546 | 239.375 | 231.449 | 239.375 | 217.146 | 169.399 | 168.57 | 169.115 | 182.579 | 183.759 | 182.2 | 177.1 | 172 | 153.4 | 161.7 | 160.3 | 149.7 | 147.3 | 142.3 | 143.3 | 135.1 | 136 | 138.4 | 138.2 | 140.2 | 142.1 | 144.3 | 144.9 | 144 | 140.5 | 138.5 | 134.7 | 129.9 | 124.9 | 122.2 | 133.3 | 128.4 | 126.5 | 120.5 | 117.1 | 115.3 | 114.1 | 113.7 | 109.9 | 107.5 | 103.8 | 103.1 | 103.8 | 103.4 | 102.5 | 102.2 | 107.6 | 111.4 | 107.4 | 100.8 | 68.2 |
| Goodwill
| 2,432.6 | 2,431.5 | 2,431.5 | 2,431.5 | 2,430.3 | 2,430.3 | 2,426.8 | 2,270.7 | 2,270.7 | 2,273.8 | 2,274.5 | 2,230.6 | 2,229.8 | 2,229.6 | 2,229.6 | 2,078.2 | 2,078.2 | 2,078.2 | 2,079.5 | 2,079.5 | 2,079.5 | 1,992.9 | 1,992.9 | 1,992.9 | 1,992.9 | 1,991.5 | 1,958.9 | 2,072.6 | 1,534.7 | 1,481.3 | 1,444.1 | 1,406.1 | 1,406.3 | 1,407.1 | 1,354.9 | 1,354.3 | 1,354.4 | 1,354.6 | 1,325 | 1,325 | 1,222.2 | 1,222.2 | 1,222.2 | 1,222.2 | 1,222.4 | 1,223.8 | 1,213.8 | 868.4 | 868.4 | 868.4 | 868.4 | 868.4 | 868.3 | 857.3 | 857.361 | 851.141 | 855.917 | 838.222 | 838.078 | 841.095 | 840.935 | 845.412 | 845.23 | 870.986 | 688.399 | 688.128 | 688.842 | 688.537 | 688.279 | 688.514 | 686.301 | 684.799 | 530.183 | 525.044 | 523.676 | 502.281 | 0 | 512.941 | 511.643 | 565.573 | 561.898 | 251.865 | 259.444 | 0 | 0 | 0 | 0 | 184.352 | 163.4 | 135.9 | 0 | 243.8 | 176.5 | 82.6 | 0 | 84.9 | 0 | 0 | 0 | 32.8 | 33.2 | 29.7 | 0 | 28.3 | 28 | 27.9 | 0 | 21.8 | 3.6 | 3.6 | 0 | 3.6 | 3.6 | 3.6 | 0 | 0 | 0 | 0 | 0 | 0 | 3.6 | 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
| 3,244.7 | 3,271.1 | 3,302.3 | 3,338.2 | 3,369.8 | 3,400.6 | 3,431.6 | 3,404.1 | 3,434.6 | 3,464.7 | 3,494.3 | 3,018.8 | 3,049.2 | 3,079.4 | 3,110.2 | 2,674.1 | 2,697.9 | 2,721.6 | 2,750 | 2,777.3 | 2,803.8 | 2,256.3 | 2,274 | 2,294.2 | 2,311.9 | 2,331.1 | 2,320.5 | 2,151.9 | 1,561.8 | 1,538.1 | 1,431.8 | 1,353.2 | 1,364.4 | 1,375.8 | 1,269.5 | 1,279.5 | 1,290.7 | 1,299.6 | 1,272.4 | 1,283.1 | 1,184.4 | 1,196.4 | 1,204.3 | 1,218.6 | 1,224.3 | 1,231.9 | 1,254.9 | 886.6 | 891.6 | 899.5 | 263.5 | 908.6 | 917.1 | 868.7 | 872.46 | 838.949 | 828.057 | 786.825 | 794.891 | 798.541 | 803.005 | 803.907 | 811.319 | 826.817 | 654.257 | 657.464 | 665.168 | 673.534 | 673.551 | 674.936 | 682.594 | 694.076 | 539.454 | 537.328 | 1,069.74 | 991.307 | 987.526 | 985.38 | 985.928 | 938.017 | 935.652 | 377.391 | 378.818 | 293.643 | 294.373 | 295.093 | 330.839 | 85.272 | 405.038 | 272.694 | 264.254 | 243.763 | 176.467 | 82.635 | 83.974 | 84.94 | 84.935 | 82.766 | 83.7 | 32.8 | 33.2 | 29.7 | 27.9 | 28.3 | 28 | 27.9 | 22.7 | 21.8 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 4 | 4.1 | 4.1 | 4.2 | 4 | 4 | 4 | 4 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4 | 4.2 | 4.3 | 7.2 | 7.8 | 8.1 | 8.4 | 4.3 |
| Goodwill and Intangible Assets
| 5,677.3 | 5,702.6 | 5,733.8 | 5,769.7 | 5,800.1 | 5,830.9 | 5,858.4 | 5,674.8 | 5,705.3 | 5,738.5 | 5,768.8 | 5,249.4 | 5,279 | 5,309 | 5,339.8 | 4,752.3 | 4,776.1 | 4,799.8 | 4,829.5 | 4,856.8 | 4,883.3 | 4,249.2 | 4,266.9 | 4,287.1 | 4,304.8 | 4,322.6 | 4,279.4 | 4,224.5 | 3,096.5 | 3,019.4 | 2,875.9 | 2,759.3 | 2,770.7 | 2,782.9 | 2,624.4 | 2,633.8 | 2,645.1 | 2,654.2 | 2,597.4 | 2,608.1 | 2,406.6 | 2,418.6 | 2,426.5 | 2,440.8 | 2,446.7 | 2,455.7 | 2,468.7 | 1,755 | 1,760 | 1,767.9 | 1,131.9 | 1,777 | 1,785.4 | 1,726 | 1,729.821 | 1,690.09 | 1,683.974 | 1,625.047 | 1,632.969 | 1,639.636 | 1,643.94 | 1,649.319 | 1,656.549 | 1,697.803 | 1,342.656 | 1,345.592 | 1,354.01 | 1,362.071 | 1,361.83 | 1,363.45 | 1,368.895 | 1,378.875 | 1,069.637 | 1,062.372 | 1,069.74 | 991.307 | 987.526 | 985.38 | 985.928 | 938.017 | 935.652 | 377.391 | 378.818 | 293.643 | 294.373 | 295.093 | 330.839 | 269.624 | 405.038 | 272.694 | 264.254 | 243.763 | 176.467 | 82.635 | 83.974 | 84.94 | 84.935 | 82.766 | 83.7 | 32.8 | 33.2 | 29.7 | 27.9 | 28.3 | 28 | 27.9 | 22.7 | 21.8 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 4 | 4.1 | 4.1 | 4.2 | 4 | 4 | 4 | 4 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4 | 4.2 | 4.3 | 7.2 | 7.8 | 8.1 | 8.4 | 4.3 |
| Long Term Investments
| 12.8 | 12.3 | 12 | 13.6 | 14.7 | 13.8 | 12.7 | 11.9 | 12.2 | 10.8 | 9.1 | 9 | 9.9 | 9.9 | 9.1 | 9.4 | 10.6 | 10 | 9.7 | 10.2 | 10.3 | 9.4 | 8.5 | 8.8 | 9.4 | 9.4 | 9.3 | 8.5 | 9.5 | 8.2 | 8.5 | 8 | 9.1 | 8 | 8.4 | 7.9 | 8.8 | 24.9 | 24.8 | 24.8 | 25.1 | 23.9 | 24.5 | 25.6 | 23.5 | 24.8 | 23 | 20.3 | 17.4 | 15.1 | 12 | 9.7 | 9.8 | 9.7 | 9.192 | 10.2 | 12.648 | 11.689 | 12.815 | 12.298 | 11.363 | 9.821 | 10.061 | -13.28 | 652.309 | 627.272 | 0 | -5.353 | -6.542 | -8.665 | 0 | -4.121 | -7.72 | -8.983 | -11.217 | -8.085 | 0 | -5.308 | -7.6 | -10.285 | -12.779 | -13.171 | 0 | 0 | 0 | 0 | 0 | 129.4 | 125.8 | 115.3 | 0 | 128.8 | 18.6 | 19.8 | 0 | 22.2 | 0 | 0 | 0 | 19.4 | 18.5 | 28.8 | 0 | 27.1 | 27.1 | 26.6 | 0 | 26.4 | 26.5 | 16.2 | 0 | -20.2 | -20 | -19.4 | 0 | 0 | 0 | 0 | 0 | 0 | -19.4 | 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
| 742.4 | 744.1 | 743.1 | 753.1 | 754 | 755.8 | 0 | 738.9 | 746.9 | 738 | 0 | 747.7 | 732.3 | 722.5 | 0 | 599.9 | 582.2 | 580.2 | 0 | 578.2 | 580.6 | 580.5 | 0 | 572.6 | 567.2 | 565.4 | 0 | 753.2 | 524.7 | 521 | 0 | 507.6 | 499.9 | 491.4 | 0 | 14.3 | 14 | 13.8 | 0 | 19.5 | 19.3 | 18.7 | 0 | 17.7 | 17.7 | 17.6 | 0 | 6 | 5.8 | 5.9 | 0 | 15 | 0 | 16.1 | 16.298 | 19.869 | 19.549 | 19.922 | 0 | 17.322 | 17.351 | 17.114 | 0 | 13.28 | 10.47 | 10.47 | 0 | 5.353 | 6.542 | 8.665 | 0 | 4.121 | 7.72 | 8.983 | 11.217 | 8.085 | 0 | 5.308 | 7.6 | 10.285 | 12.779 | 13.171 | 0 | 0 | 0 | 0 | 0 | 47.6 | 40.3 | 37.1 | 0 | 14.5 | 14.1 | 21 | 0 | 16.2 | 0 | 0 | 0 | 19.4 | 20.1 | 21 | 0 | 21.4 | 21.3 | 20.1 | 0 | 19.8 | 19.8 | 19.9 | 0 | 20.2 | 20 | 19.4 | 0 | 0 | 0 | 0 | 0 | 0 | 19.4 | 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
| -558.2 | -371 | -563.1 | -441.2 | -436.6 | -441 | 317.5 | -418.5 | -430.9 | -421.1 | 332.5 | -416.7 | -394.4 | -384 | 340.4 | -308.6 | -295.3 | -299.6 | 288.8 | -297 | -296.5 | -351 | 117.4 | -449.4 | -445.5 | -446.5 | 118.2 | -638.4 | -414.1 | -394.2 | 124.3 | -389.4 | -382 | -376.6 | 108.5 | 100.1 | 96.7 | 102 | 110.4 | 84.8 | 87 | 83 | 98.8 | 73.4 | 71.5 | 70.1 | 86.6 | 80.2 | 68.7 | 69.5 | 712.5 | 66.4 | 83.9 | 69.3 | 72.078 | 59.49 | 67.975 | 69.959 | 88.761 | 70.696 | 70.592 | 68.567 | 86.334 | 99.847 | -570.559 | -550.648 | 92.274 | 83.851 | 80.812 | 82.819 | 68.705 | 78.291 | 75.844 | 75.921 | 71.036 | 71.096 | 70.264 | 66.099 | 66.07 | 69.757 | 73.318 | 205.801 | 193.567 | 195.226 | 186.902 | 174.473 | 131.959 | -1.834 | -130.01 | 9.115 | 160.175 | 21.323 | 5.878 | 9.733 | 40.561 | 2.041 | 38.982 | 39.851 | 34.6 | -8.9 | -9.8 | -4.1 | 35 | -12.6 | -14.1 | -11.6 | 36.6 | -8.9 | -7.8 | -6.7 | 30.5 | 25.2 | 25.6 | 25.8 | 26.1 | 27.9 | 29 | 29.3 | 29.2 | 30.5 | 30.8 | 32.4 | 32.4 | 12.8 | 13.2 | 13.6 | 14 | 13.5 | 11.7 | 10.2 | 10.7 | 11.2 | 11.9 | 12.3 | 13 | 14 | 14.6 | 15.5 | 8.6 | 8.9 | 12.1 | 13.1 | 14.8 | 3.6 |
| Total Non-Current Assets
| 7,006.9 | 7,027.2 | 7,039.5 | 6,957.6 | 6,934.6 | 6,931.7 | 6,949.7 | 6,723.4 | 6,694.1 | 6,719.4 | 6,763.1 | 6,205.2 | 6,239.8 | 6,269.1 | 6,302.1 | 5,632.5 | 5,642.3 | 5,657.1 | 5,701 | 5,701.3 | 5,736.7 | 5,046.9 | 4,991 | 5,007 | 5,029 | 5,051.5 | 5,014.6 | 4,949.6 | 3,789.8 | 3,733.3 | 3,597.3 | 3,478.2 | 3,492.3 | 3,506.8 | 3,350.9 | 3,366.1 | 3,380.1 | 3,412.7 | 3,348.8 | 3,333 | 3,123.7 | 3,132.6 | 3,143.9 | 3,133.5 | 3,136.7 | 3,152.7 | 3,164.3 | 2,403.9 | 2,384.7 | 2,376 | 2,362.4 | 2,344.9 | 2,352.8 | 2,289.3 | 2,295.713 | 2,235.36 | 2,235.498 | 2,178.775 | 2,190.181 | 2,181.634 | 2,167.195 | 2,143.786 | 2,136.317 | 2,147.284 | 1,774.847 | 1,772.494 | 1,797.137 | 1,792.772 | 1,786.651 | 1,783.294 | 1,778.084 | 1,793.082 | 1,475.323 | 1,466.685 | 1,467.679 | 1,395.268 | 1,391.402 | 1,382.691 | 1,384.202 | 1,338.601 | 1,336.263 | 840.218 | 830.395 | 736.194 | 726.114 | 710.321 | 702.805 | 685.765 | 680.674 | 673.584 | 655.878 | 647.761 | 432.191 | 302.567 | 293.105 | 294.496 | 306.496 | 306.376 | 300.5 | 239.8 | 234 | 228.8 | 224.6 | 224.5 | 212 | 210.3 | 201.6 | 202.4 | 177.2 | 169 | 172.5 | 167 | 169.4 | 171.5 | 174 | 176.4 | 176.6 | 173.4 | 171.3 | 168.8 | 164.3 | 160.9 | 158.2 | 150.1 | 145.7 | 144.2 | 138.7 | 134.6 | 131 | 128.3 | 128.4 | 125.2 | 123.5 | 120.2 | 120.2 | 121.9 | 122 | 122.2 | 115.1 | 123.7 | 131.3 | 128.6 | 124 | 76.1 |
| Total Assets
| 8,762.1 | 8,561.5 | 8,569.2 | 8,702.2 | 8,511 | 8,266.6 | 8,345.6 | 8,287.8 | 8,444.8 | 7,941.2 | 7,996.5 | 7,382 | 7,368.5 | 7,380.9 | 7,414.5 | 7,077 | 6,919 | 7,485.9 | 6,657.4 | 6,610.1 | 6,662.6 | 5,960.6 | 6,069.2 | 5,967.3 | 5,899.4 | 5,942.9 | 6,014.8 | 5,952.8 | 4,667 | 4,487.8 | 4,354.1 | 4,282.7 | 4,310.2 | 4,292.3 | 4,256.9 | 4,217.8 | 4,228.2 | 4,344.7 | 4,381.3 | 4,325.8 | 3,988.1 | 4,086.4 | 4,259.7 | 4,198.8 | 4,047.7 | 4,064.5 | 4,098.1 | 3,839.8 | 3,116.3 | 3,135.3 | 3,117.6 | 3,143.7 | 3,055.4 | 2,952.5 | 2,945.194 | 3,200.006 | 3,110.882 | 3,133.113 | 3,118.446 | 3,121.91 | 3,004.933 | 2,900.616 | 2,801.438 | 2,842.676 | 2,551.469 | 2,465.283 | 2,532.49 | 2,480.556 | 2,375.235 | 2,360.671 | 2,334.154 | 2,359.23 | 2,013.276 | 1,981.32 | 1,962.117 | 1,937.438 | 1,892.545 | 1,860.936 | 1,877.998 | 1,865.379 | 1,854.777 | 1,127.335 | 1,119.617 | 1,016.368 | 992.667 | 985.51 | 988.241 | 986.208 | 995.702 | 968.476 | 949.085 | 931.404 | 636.166 | 485.334 | 455.632 | 463.166 | 490.936 | 485.004 | 476.3 | 425.5 | 420.6 | 408.4 | 391.4 | 391.7 | 391.3 | 375.2 | 351 | 351.6 | 312.3 | 312.1 | 308 | 306 | 299.7 | 303.3 | 293.2 | 298.6 | 306.4 | 293.9 | 295.6 | 304.5 | 297.9 | 286.8 | 281.7 | 278.9 | 283 | 278 | 262.3 | 254 | 248.1 | 241.6 | 245 | 237.1 | 226.4 | 226.3 | 253.5 | 267.1 | 249.9 | 245.5 | 244.9 | 252.4 | 244 | 246.2 | 229.7 | 148.9 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 673.2 | 647.4 | 630.6 | 691.8 | 677.7 | 651.5 | 666.7 | 655.6 | 667.2 | 655 | 663.8 | 617.5 | 566.8 | 547.3 | 588.1 | 580.8 | 516.7 | 460.1 | 473.3 | 449 | 469.5 | 434.8 | 430.2 | 449.5 | 419.8 | 405.2 | 398.9 | 390.3 | 375 | 346.3 | 331.6 | 319.6 | 316.1 | 306.5 | 293.9 | 283.2 | 301.7 | 291.6 | 284.1 | 278.2 | 262.6 | 263.7 | 256.7 | 482.7 | 423.4 | 413.4 | 258.9 | 387 | 384.8 | 373.4 | 231.8 | 376.7 | 368.3 | 338.6 | 206.278 | 359.953 | 304.26 | 313.007 | 177.778 | 386.476 | 341.364 | 307.804 | 186.998 | 325.313 | 316.512 | 269.958 | 167.495 | 298.719 | 261.14 | 260.62 | 156.554 | 288.833 | 231.828 | 227.277 | 255.438 | 244.426 | 233.747 | 231.196 | 242.024 | 249.087 | 241.935 | 145.021 | 148.958 | 152.252 | 152.728 | 157.768 | 162.907 | 158.825 | 169.296 | 169.81 | 176.176 | 174.628 | 165.811 | 136.356 | 129.268 | 131.355 | 123.27 | 115.719 | 106.1 | 105.9 | 100.3 | 101.6 | 40.2 | 95.2 | 101 | 100.7 | 92.1 | 93.7 | 90.6 | 90.3 | 93.4 | 91 | 89.5 | 88.2 | 86.8 | 75.3 | 77.2 | 74.8 | 73 | 77.8 | 67.5 | 65 | 66.8 | 70.5 | 71.9 | 68.9 | 69.7 | 64.4 | 66.9 | 65 | 71.6 | 64.5 | 60.7 | 62.3 | 74.5 | 64.4 | 57.8 | 54 | 57.4 | 50.8 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 35 | 4 | 228.5 | 3.8 | 4 | 18.7 | 74 | 403.3 | 703.2 | 802.7 | 952.2 | 579.3 | 433.1 | 282.2 | 351.4 | 1.6 | 65.8 | 971.9 | 252.9 | 373.6 | 410.6 | 397.5 | 598.3 | 301.4 | 410.3 | 552.7 | 270.9 | 317.2 | 629.3 | 585.7 | 426.8 | 230.6 | 381.6 | 451.3 | 357.2 | 275 | 373.6 | 523.3 | 396.6 | 404.1 | 153.1 | 153.5 | 153.8 | 154 | 154.8 | 203.9 | 253.8 | 254.4 | 32.4 | 0.1 | 2.6 | 3.9 | 0 | 0 | 90 | 145.827 | 160.277 | 176.066 | 218.949 | 177.504 | 150.293 | 130.899 | 74.739 | 79.742 | 61.077 | 54.875 | 148.706 | 150.674 | 150.392 | 151.055 | 140.411 | 142.726 | 127.647 | 133.982 | 121.282 | 114.662 | 117.293 | 111.102 | 104.036 | 112.158 | 74.613 | 68.547 | 65.897 | 64.118 | 66.481 | 66.418 | 15.945 | 20.772 | 20.43 | 12.235 | 11.58 | 2.535 | 145.71 | 13.185 | 13.863 | 33.794 | 33.015 | 33.259 | 26.3 | 13.9 | 20 | 13.9 | 19.2 | 34.8 | 34.5 | 42.9 | 32.7 | 32 | 0 | 0 | 0 | 0 | 0 | 10 | 5 | 20 | 24.8 | 21 | 25 | 24.5 | 26.3 | 10 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 |
| Tax Payables
| 9.6 | 46.2 | 7.2 | 6.9 | 7.7 | 58.4 | 7 | 15.3 | 7.2 | 59.7 | 3.3 | 7.4 | 14.5 | 66.7 | 12.7 | 14.5 | 88.5 | 55.9 | 7.5 | 14.1 | 4.4 | 36.7 | 2.9 | 19 | 8.7 | 42.7 | 5 | 1.2 | 0.8 | 45.5 | 6.2 | 10.1 | 1.6 | 40.5 | 7.2 | 21.7 | 4.6 | 34.7 | 1 | 12 | 1.9 | 34.6 | 2.3 | 3.4 | 2.2 | 38.3 | 39.8 | 11 | 1.8 | 31.6 | 1.7 | 13 | 2.7 | 21.9 | 1.771 | 1.843 | 1.098 | 35.46 | 15.633 | 13.097 | 9.277 | 20.906 | 1.76 | 8.622 | 3.725 | 22.187 | 2.304 | 12.82 | 3.359 | 13.083 | 13.447 | 15.197 | 21.041 | 31.279 | 32.99 | 30.46 | 0 | 23.598 | 11.479 | 17.193 | 18.632 | 19.775 | 17.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.6 | 46.2 | -630.6 | 6.9 | -677.7 | 0 | 757 | 738.9 | -0 | 0 | 745.1 | 7.4 | -566.8 | 365.8 | 707.3 | 14.5 | 88.5 | 55.9 | 579.6 | 14.1 | 4.4 | 36.7 | 576.4 | 19 | 8.7 | 42.7 | 561.2 | 1.2 | 0.8 | 45.5 | 512.2 | 10.1 | 1.6 | 40.5 | 484.8 | 21.7 | 4.6 | 34.7 | 14.4 | 12 | 1.9 | -263.7 | 16.6 | -482.7 | -421.2 | -375.1 | 17.6 | -376 | -383 | -373.4 | 6 | -363.7 | 0 | 0 | 1.771 | -358.11 | -304.26 | -277.547 | 20.432 | -373.379 | -341.364 | -286.898 | 15.107 | 0 | 0 | 0 | 10.47 | 0 | 0 | 0 | 9.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.109 | 0 | 0 | 0 | 0 | 0 | -185.302 | 0 | 0 | 0 | 0 | -137.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 431.9 | 453.5 | 1,193.5 | 485.9 | 1,117.8 | 456.7 | -313.9 | -347.2 | 356.4 | 413.9 | -285.9 | 380.2 | 943 | 79 | -258.2 | 375 | 325.6 | 281.1 | -213.5 | 305.4 | 300.2 | 264.3 | -278.6 | 257.5 | 262 | 230.1 | -296 | 243.9 | 206.6 | 189.3 | -268.7 | 225.5 | 227.6 | 214.5 | -263.2 | 203.1 | 205.6 | 200.8 | 210.2 | 224.1 | 227.8 | 505.1 | 224.1 | 486.1 | 423.4 | 413.4 | 195.3 | 387 | 384.8 | 405 | 143.2 | 376.7 | 2.7 | 21.9 | 149.043 | 359.953 | 305.358 | 313.007 | 149.873 | 386.476 | 350.641 | 307.804 | 110.277 | 8.622 | 6.13 | 24.561 | 131.117 | 12.82 | 3.359 | 13.083 | 138.029 | 15.197 | 21.041 | 31.279 | 32.99 | 30.46 | 23.056 | 23.598 | 11.479 | 17.193 | 18.632 | 19.775 | 3.09 | 21.009 | 17.697 | 18.27 | 12.315 | 6.038 | 190.3 | 4.834 | 8.26 | 11.872 | 4.298 | 145.8 | 6.007 | 3.761 | 2.303 | 13.282 | 8.2 | 10.3 | 9.2 | 13.2 | 64.8 | 6.9 | 3.3 | 4.9 | 1.4 | 5.1 | 5.2 | 8 | 5.4 | 8.7 | 6 | 6.6 | 5.3 | 5.2 | 3.8 | 2.5 | 1.8 | 2.4 | 2.3 | 2.6 | 0 | 0 | 5.8 | 8.2 | 6.9 | 9.7 | 7.2 | 8 | 7.1 | 7.9 | 7 | 9.1 | 8.1 | 7.1 | 2.7 | 4.5 | 1 | 4.7 | 49.7 | 44.6 | 38.5 | 29.9 |
| Total Current Liabilities
| 1,149.7 | 1,151.1 | 1,422 | 1,188.4 | 1,121.8 | 1,126.9 | 1,183.8 | 1,450.6 | 1,726.8 | 1,871.6 | 2,075.2 | 1,584.4 | 1,376.1 | 1,274.3 | 1,388.6 | 971.9 | 996.6 | 1,769 | 1,092.3 | 1,142.1 | 1,184.7 | 1,133.3 | 1,326.3 | 1,027.4 | 1,100.8 | 1,230.7 | 935 | 952.6 | 1,211.7 | 1,166.8 | 1,001.9 | 785.8 | 926.9 | 1,012.8 | 872.7 | 783 | 885.5 | 1,050.4 | 905.3 | 918.4 | 645.4 | 658.6 | 651.2 | 640.1 | 580.4 | 655.6 | 725.6 | 652.4 | 419 | 405.1 | 383.6 | 393.6 | 371 | 360.5 | 447.092 | 507.623 | 465.635 | 524.533 | 567.032 | 577.077 | 500.934 | 459.609 | 387.121 | 413.677 | 383.719 | 349.394 | 457.788 | 462.213 | 414.891 | 424.758 | 444.404 | 446.756 | 380.516 | 392.538 | 409.71 | 389.548 | 374.096 | 365.896 | 357.539 | 378.438 | 335.18 | 233.343 | 232.054 | 237.379 | 236.906 | 242.456 | 191.167 | 185.635 | 194.724 | 186.879 | 196.016 | 189.035 | 315.819 | 158.336 | 149.138 | 168.91 | 158.588 | 162.26 | 140.6 | 130.1 | 129.5 | 128.7 | 124.2 | 136.9 | 138.8 | 148.5 | 126.2 | 130.8 | 95.8 | 98.3 | 98.8 | 99.7 | 95.5 | 104.8 | 97.1 | 100.5 | 105.8 | 98.3 | 99.8 | 104.7 | 96.1 | 77.6 | 68.8 | 70.5 | 77.7 | 77.1 | 76.6 | 74.1 | 74.1 | 73 | 78.7 | 73.8 | 69.1 | 72.8 | 84 | 72.9 | 61.9 | 59.9 | 59.8 | 56.9 | 51.1 | 46.1 | 40 | 31.4 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2,207.6 | 2,202.8 | 2,202.2 | 2,401.5 | 2,400.9 | 2,400.1 | 2,599.5 | 2,104.4 | 2,103.9 | 1,611.2 | 1,610.7 | 1,214.8 | 1,513.8 | 1,813.1 | 1,812.5 | 1,811.9 | 1,811.4 | 1,810.8 | 1,810.2 | 1,809.6 | 1,809 | 1,509.4 | 1,508.8 | 1,803.5 | 1,802.6 | 1,802.1 | 2,103.4 | 2,104.1 | 894.1 | 692.9 | 693.4 | 699.1 | 700.7 | 699.8 | 692.8 | 706 | 700.1 | 703.5 | 698.6 | 649.6 | 649.6 | 649.6 | 649.5 | 649.5 | 649.5 | 649.4 | 649.4 | 649.4 | 249.8 | 249.8 | 249.7 | 249.7 | 249.7 | 249.7 | 249.673 | 512.217 | 540.594 | 568.97 | 597.347 | 658.043 | 699.163 | 740.282 | 781.402 | 801.954 | 678.651 | 692.982 | 707.311 | 715.83 | 724.246 | 755.827 | 792.925 | 840.082 | 609.786 | 616.824 | 635.261 | 646.277 | 653.619 | 679.356 | 754.706 | 789.676 | 858.234 | 295.851 | 331.149 | 254.574 | 253.243 | 273.603 | 352.488 | 379.969 | 399.201 | 406.995 | 406.564 | 415.133 | 5.437 | 19.749 | 20.136 | 23.2 | 50.549 | 47.93 | 58.1 | 30 | 31.7 | 28 | 29.6 | 24.7 | 25 | 6.6 | 6.8 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.7 | 7.6 | 7.6 | 7.6 | 7.8 | 7.7 | 7.8 | 7.8 | 7.8 | 7.8 | 9.5 | 20.9 | 29.6 | 29.6 | 52.3 | 52.3 | 52.2 | 52.2 | 55.5 | 55.6 | 56.8 | 59.2 | 20.8 |
| Deferred Revenue Non-Current
| 177.2 | 0 | 174.9 | -753.1 | -754 | 0 | 0 | 0 | 278.8 | 0 | -745.1 | 301.5 | -732.3 | 339.8 | -707.3 | 363 | 359 | 343.1 | -579.6 | 321.9 | 296.5 | 0 | -576.4 | 0 | 0 | 0 | -561.2 | 0 | 0 | 0 | -512.2 | 0 | 0 | 0 | -484.8 | 0 | 0 | 0 | 484.1 | 0 | 0 | -483.3 | 476 | -475.2 | 0 | 0 | 470 | 0 | 0 | -291.8 | 292.3 | 0 | -274.2 | 0 | 0 | 0 | -208.382 | 0 | 201.256 | 0 | -195.434 | 0 | 171.981 | 0 | 0 | 0 | 144.216 | 0 | 0 | 0 | 134.269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 742.4 | 744.1 | 743.1 | 753.1 | 754 | 755.8 | 757 | 738.9 | 746.9 | 738 | 745.1 | 747.7 | 732.3 | 722.5 | 707.3 | 599.9 | 582.2 | 580.2 | 579.6 | 578.2 | 580.6 | 580.5 | 576.4 | 572.6 | 567.2 | 565.4 | 561.2 | 753.2 | 524.7 | 521 | 512.2 | 507.6 | 499.9 | 491.4 | 484.8 | 495.1 | 484.1 | 491.6 | 484.1 | 490.6 | 488.5 | 483.3 | 476 | 475.2 | 469.4 | 466.4 | 470 | 302.8 | 296.6 | 291.8 | 292.3 | 291 | 274.2 | 267.7 | 254.261 | 239.899 | 208.382 | 204.392 | 201.256 | 206.96 | 195.434 | 183.802 | 171.981 | 172.413 | 169.591 | 161.152 | 162.746 | 149.956 | 142.047 | 137.827 | 134.269 | 145.202 | 134.957 | 132.548 | 124.882 | 117.849 | 121.582 | 114.338 | 108.216 | 80.46 | 79.188 | 67.033 | 61 | 65.682 | 62.694 | 60.077 | 57.103 | 47.564 | 40.33 | 37.109 | 27.032 | 14.516 | 14.109 | 21.041 | 17.852 | 16.225 | 20.696 | 20.889 | 20.4 | 19.4 | 20.1 | 21 | 21.2 | 21.4 | 21.3 | 20.1 | 20.6 | 19.8 | 19.8 | 19.9 | 20 | 20.2 | 20 | 19.4 | 19.6 | 21 | 21 | 20.2 | 20 | 19.2 | 19.4 | 21.2 | 22.5 | 23.4 | 22.8 | 22.7 | 16.7 | 15.7 | 16.2 | 16.6 | 17 | 17.6 | 17.9 | 18.3 | 18.6 | 20.8 | 20 | 20.2 | 20.5 | 24.1 | 24.6 | 26.7 | 25.4 | 22.3 |
| Other Non-Current Liabilities
| 179.7 | 362.8 | 171.6 | 1,061.8 | 1,077.3 | 316.1 | 315.4 | 306.1 | 34 | 317.5 | 1,077.4 | 20 | 1,101.4 | 20 | 1,193 | 120 | 171 | 165 | 1,087.1 | 199 | 187 | 238.1 | 780.3 | 210.4 | 207.7 | 201.4 | 758.4 | 189.8 | 188.2 | 171.4 | 680.9 | 170.2 | 170.8 | 168 | 668.2 | 184.1 | 186.9 | 190.5 | -292.7 | 179.8 | 184.7 | 664.8 | -293 | 678.5 | 201.7 | 207.6 | -278 | 177 | 165.7 | 450.2 | -141.1 | 123.9 | 396.8 | 123.6 | 123.309 | 121.753 | 361.464 | 158.682 | -50.217 | 135.487 | 329.716 | 126.446 | -42.752 | 119.362 | 119.136 | 128.231 | -20.03 | 123.166 | 120.763 | 120.222 | -35.867 | 92.098 | 97.352 | 98.119 | 95.128 | 97.332 | 99.11 | 100.055 | 97.22 | 84.813 | 86.735 | 59.025 | -4.377 | 42.484 | 42.204 | 41.145 | 39.623 | 40.203 | 38.171 | 35.585 | 35.044 | 33.675 | 31.928 | 29.116 | 30.401 | 27.493 | 26.98 | 26.354 | 27.1 | 29.3 | 25.2 | 23.9 | 21.6 | 20.5 | 20 | 19.1 | 18.1 | 17.1 | 17.1 | 17.4 | 16.4 | 16.2 | 16.2 | 15.8 | 15.3 | 15.5 | 15 | 14.6 | 14.4 | 14.1 | 13.7 | 13.4 | 13.4 | 12.2 | 11.8 | 11.7 | 2.2 | 2.1 | 2.3 | 2.4 | 2.3 | 2.4 | 2.4 | 2.4 | 2.6 | 1.8 | 0.5 | 0.7 | 0.8 | 0.8 | 0.7 | 0.5 | 0.3 | 0.3 |
| Total Non-Current Liabilities
| 3,306.9 | 3,309.7 | 3,291.8 | 3,463.3 | 3,478.2 | 3,472 | 3,671.9 | 3,149.4 | 3,163.6 | 2,666.7 | 2,688.1 | 2,284 | 2,615.2 | 2,895.4 | 3,005.5 | 2,894.8 | 2,923.6 | 2,899.1 | 2,897.3 | 2,908.7 | 2,873.1 | 2,328 | 2,289.1 | 2,586.5 | 2,577.5 | 2,568.9 | 2,861.8 | 3,047.1 | 1,607 | 1,385.3 | 1,374.3 | 1,376.9 | 1,371.4 | 1,359.2 | 1,361 | 1,385.2 | 1,371.1 | 1,385.6 | 1,374.1 | 1,320 | 1,322.8 | 1,314.4 | 1,308.5 | 1,328 | 1,320.6 | 1,323.4 | 1,311.4 | 1,129.2 | 712.1 | 700 | 693.2 | 664.6 | 646.5 | 641 | 627.243 | 873.869 | 902.058 | 932.044 | 949.642 | 1,000.49 | 1,028.879 | 1,050.53 | 1,082.612 | 1,093.729 | 967.378 | 982.365 | 994.243 | 988.952 | 987.056 | 1,013.876 | 1,025.596 | 1,077.382 | 842.095 | 847.491 | 855.271 | 861.458 | 874.311 | 893.749 | 960.142 | 954.949 | 1,024.157 | 421.909 | 448.772 | 362.74 | 358.141 | 374.825 | 449.214 | 467.736 | 477.702 | 479.689 | 468.64 | 463.324 | 51.474 | 69.906 | 68.389 | 66.918 | 98.225 | 95.173 | 105.6 | 78.7 | 77 | 72.9 | 72.4 | 66.6 | 66.3 | 45.8 | 45.5 | 44.4 | 44.4 | 44.8 | 43.9 | 43.9 | 43.7 | 42.7 | 42.4 | 44 | 43.5 | 42.3 | 41.9 | 40.8 | 40.6 | 42.3 | 43.5 | 43.2 | 42.2 | 42.2 | 26.6 | 25.6 | 26.3 | 26.8 | 27.1 | 29.5 | 41.2 | 50.3 | 50.8 | 74.9 | 72.8 | 73.1 | 73.5 | 80.4 | 80.9 | 84 | 84.9 | 43.4 |
| Total Liabilities
| 4,456.6 | 4,460.8 | 4,713.8 | 4,651.7 | 4,600 | 4,598.9 | 4,855.7 | 4,600 | 4,890.4 | 4,538.3 | 4,763.3 | 3,868.4 | 3,991.3 | 4,169.7 | 4,394.1 | 3,866.7 | 3,920.2 | 4,668.1 | 3,989.6 | 4,050.8 | 4,057.8 | 3,461.3 | 3,615.4 | 3,613.9 | 3,678.3 | 3,799.6 | 3,796.8 | 3,999.7 | 2,818.7 | 2,552.1 | 2,376.2 | 2,162.7 | 2,298.3 | 2,372 | 2,233.7 | 2,168.2 | 2,256.6 | 2,436 | 2,279.4 | 2,238.4 | 1,968.2 | 1,973 | 1,959.7 | 1,968.1 | 1,901 | 1,979 | 2,037 | 1,781.6 | 1,131.1 | 1,105.1 | 1,076.8 | 1,058.2 | 1,017.5 | 1,001.5 | 1,074.335 | 1,381.492 | 1,367.693 | 1,456.577 | 1,516.674 | 1,577.567 | 1,529.813 | 1,510.139 | 1,469.733 | 1,507.406 | 1,351.097 | 1,331.759 | 1,452.031 | 1,451.165 | 1,401.947 | 1,438.634 | 1,470 | 1,524.138 | 1,222.611 | 1,240.029 | 1,264.981 | 1,251.006 | 1,248.407 | 1,259.645 | 1,317.681 | 1,333.387 | 1,359.337 | 655.252 | 680.826 | 600.119 | 595.047 | 617.281 | 640.381 | 653.371 | 672.426 | 666.568 | 664.656 | 652.359 | 367.293 | 228.242 | 217.527 | 235.828 | 256.813 | 257.433 | 246.2 | 208.8 | 206.5 | 201.6 | 196.6 | 203.5 | 205.1 | 194.3 | 171.7 | 175.2 | 140.2 | 143.1 | 142.7 | 143.6 | 139.2 | 147.5 | 139.5 | 144.5 | 149.3 | 140.6 | 141.7 | 145.5 | 136.7 | 119.9 | 112.3 | 113.7 | 119.9 | 119.3 | 103.2 | 99.7 | 100.4 | 99.8 | 105.8 | 103.3 | 110.3 | 123.1 | 134.8 | 147.8 | 134.7 | 133 | 133.3 | 137.3 | 132 | 130.1 | 124.9 | 74.8 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0 | 0 | 0.2 | 0 | 0 | 0.2 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.191 | 0 | 0 | 0 | 0.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 293.7 | 293.7 | 293.7 | 293.7 | 293.7 | 293.7 | 293.7 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 73.2 | 73.214 | 73.214 | 73.214 | 73.214 | 73.214 | 73.214 | 73.214 | 73.214 | 73.214 | 73.214 | 69.991 | 69.991 | 69.991 | 69.991 | 69.991 | 69.991 | 69.991 | 69.991 | 69.991 | 69.991 | 69.991 | 69.991 | 69.991 | 69.991 | 69.991 | 69.991 | 46.661 | 46.661 | 46.661 | 46.661 | 46.661 | 46.661 | 46.661 | 46.661 | 46.661 | 46.661 | 46.661 | 46.661 | 46.661 | 46.661 | 46.661 | 46.661 | 46.661 | 46.661 | 46.7 | 23.3 | 23.3 | 23.3 | 0 | 23.3 | 23.3 | 23.3 | 0 | 23.3 | 23.3 | 23.3 | 0 | 23.3 | 23.3 | 23.3 | 0 | 0 | 0 | 0 | 0 | 0 | 23.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings
| 6,345.2 | 6,170.8 | 6,012.3 | 5,925.9 | 5,815.3 | 5,661.2 | 5,524.6 | 5,753.4 | 5,630.1 | 5,506.7 | 5,366 | 5,269.6 | 5,101.2 | 4,944.8 | 4,786 | 4,695.4 | 4,538.8 | 4,408.2 | 4,237.4 | 4,148.9 | 4,047.8 | 3,965.4 | 3,832.6 | 3,743.5 | 3,650.6 | 3,582.1 | 3,479 | 3,120.6 | 3,034.7 | 3,009.1 | 2,926 | 2,861.2 | 2,782.9 | 2,716.9 | 2,650 | 2,584.8 | 2,508.3 | 2,478.4 | 2,414.9 | 2,349.8 | 2,275.3 | 2,228.6 | 2,168.5 | 2,115.2 | 2,046.1 | 1,998.4 | 1,929.3 | 1,882 | 1,821.6 | 1,775.6 | 1,714 | 1,674.5 | 1,619.4 | 1,561.1 | 1,501.795 | 1,466.912 | 1,409.523 | 1,345.186 | 1,275.117 | 1,232.205 | 1,172.022 | 1,120.188 | 1,063.928 | 1,026.002 | 983.199 | 942.752 | 891.868 | 865.473 | 819.031 | 783.104 | 740.13 | 720.791 | 686.673 | 654.148 | 618.071 | 605.705 | 574.953 | 544.382 | 510.48 | 502.296 | 478.603 | 462.315 | 435.677 | 423.047 | 406.748 | 385.162 | 367.211 | 354.662 | 340.072 | 324.39 | 312.409 | 309.229 | 296.907 | 286.148 | 276.7 | 268.685 | 272.6 | 262.899 | 253.9 | 245.4 | 236.8 | 228.7 | 218.6 | 212.2 | 206.7 | 201.2 | 197.6 | 194.4 | 190.3 | 185.2 | 182.1 | 178.2 | 175.1 | 171.1 | 169.4 | 169.8 | 170.4 | 166.9 | 167.9 | 172.5 | 174.9 | 170.6 | 170.4 | 166 | 158.5 | 154.1 | 152.6 | 146.4 | 139 | 133.5 | 130.9 | 126.1 | 120.2 | 117 | 111.1 | 108.4 | 102.9 | 99.2 | 94.8 | 98.9 | 91.5 | 80.1 | 70.8 | 62.3 |
| Accumulated Other Comprehensive Income/Loss
| -29.1 | -29.3 | -27.2 | -29.4 | -27.8 | -26.2 | -29.3 | -46.1 | -47.1 | -53.2 | -68.2 | -60.9 | -65.8 | -54.6 | -77.6 | -90.8 | -98.3 | -99.4 | -66.7 | -80.7 | -68.4 | -59.5 | -53.6 | -42.9 | -49.3 | -33.7 | -36.4 | -35.5 | -41.3 | -56.5 | -63.8 | -51.8 | -50 | -42.7 | -45.9 | -44.9 | -34.1 | -56.1 | -34.7 | -13.9 | 4.5 | -1.4 | 0.2 | -4.3 | -11.8 | -3.1 | 2.5 | 6.7 | 0.2 | 9.6 | 2.9 | 16.9 | 31.2 | 26 | 16.307 | 6.13 | -7.12 | 3.532 | 10.078 | 5 | -0.22 | -24.017 | -20.454 | 26.605 | 44.146 | 33.923 | 39.128 | 26.016 | 21.281 | 13.132 | 12.153 | 11.356 | 9.533 | 1.331 | -0.454 | 2.44 | -1.17 | -1.385 | -3.11 | -7.941 | -9.328 | -12.147 | -13.962 | -14.205 | -13.851 | -17.592 | -16.919 | -15.624 | -11.494 | -8.913 | -9.728 | -10.748 | -8.278 | -6.355 | -9.389 | -8.392 | -8.11 | -4.858 | -5.1 | -5.6 | -10.2 | -2.8 | -130 | -2.4 | -2.4 | -2 | -116.8 | -2.2 | -1.8 | -2 | -104.7 | -2.4 | -2.4 | -2.6 | -95.6 | -93.3 | -90.1 | -87 | -83.9 | -82.7 | -1.4 | -77.2 | -74.2 | -79 | -76.2 | -73.4 | -70.7 | -72 | -69.7 | -67.1 | -64.6 | -65.3 | -63 | -58.5 | -58.5 | -59 | -56.9 | -54.9 | -52.8 | -52.9 | -48.2 | -44 | -36.7 | -32 |
| Other Total Stockholders Equity
| -2,304.3 | -2,334.5 | -2,423.4 | -2,139.7 | -2,170.2 | -2,261 | -2,299.1 | -2,312.3 | -2,321.4 | -2,343.4 | -2,357.4 | -1,987.9 | -1,951 | -1,971.8 | -1,980.8 | -1,687.1 | -1,734.5 | -1,783.8 | -1,795.7 | -1,801.7 | -1,667.4 | -1,699.4 | -1,618 | -1,640 | -1,673 | -1,697.9 | -1,517.4 | -1,424.8 | -1,437.9 | -1,309.7 | -1,177.1 | -982.2 | -867.4 | -900.3 | -727.3 | -636.7 | -649 | -660 | -424.7 | -395 | -406.4 | -260.3 | -15.2 | -26.8 | -34.2 | -56.4 | -17.3 | 22.9 | 16.8 | 98.4 | 177.3 | 247.5 | 240.7 | 290.5 | 279.373 | 272.069 | 267.381 | 254.411 | 243.174 | 233.721 | 229.902 | 221.092 | 214.825 | 209.25 | 102.833 | 86.662 | 79.278 | 67.745 | 62.785 | 55.58 | 41.563 | 32.735 | 24.107 | 15.555 | 9.27 | 8.027 | 0.065 | -11.978 | -17.331 | -32.638 | -20.754 | -25.045 | -29.882 | -39.528 | -42.209 | -46.241 | -49.307 | -53.035 | -53.817 | -62.429 | -67.039 | -67.839 | -69.533 | -74.473 | -79.322 | -83.296 | -80.629 | -80.77 | -68.8 | -46.4 | -38.9 | -42.4 | 106.2 | -44.9 | -41.4 | -41.6 | 98.5 | -39.1 | -39.7 | -37.5 | 87.9 | -36.7 | -35.5 | -36 | 79.9 | 77.6 | 76.8 | 73.4 | 69.9 | 69.2 | -35.6 | 73.5 | 73.2 | 78.2 | 80.8 | 78 | 77.2 | 79.9 | 78.4 | 75.4 | 72.9 | 73 | 58.9 | 44.7 | 66.1 | 69.9 | 69.2 | 68.2 | 69.6 | 69.1 | 68.7 | 80 | 70.7 | 43.8 |
| Total Shareholders Equity
| 4,305.5 | 4,100.7 | 3,855.4 | 4,050.5 | 3,911 | 3,667.7 | 3,489.9 | 3,687.8 | 3,554.4 | 3,402.9 | 3,233.2 | 3,513.6 | 3,377.2 | 3,211.2 | 3,020.4 | 3,210.3 | 2,998.8 | 2,817.8 | 2,667.8 | 2,559.3 | 2,604.8 | 2,499.3 | 2,453.8 | 2,353.4 | 2,221.1 | 2,143.3 | 2,218 | 1,953.1 | 1,848.3 | 1,935.7 | 1,977.9 | 2,120 | 2,011.9 | 1,920.3 | 2,023.2 | 2,049.6 | 1,971.6 | 1,908.7 | 2,101.9 | 2,087.3 | 2,019.8 | 2,113.4 | 2,300 | 2,230.7 | 2,146.5 | 2,085.3 | 2,061.1 | 2,058 | 1,985 | 2,030.2 | 2,040.6 | 2,085.3 | 2,037.9 | 1,950.8 | 1,870.689 | 1,818.325 | 1,743.189 | 1,676.343 | 1,601.583 | 1,544.14 | 1,475.12 | 1,390.477 | 1,331.513 | 1,335.071 | 1,200.169 | 1,133.328 | 1,080.265 | 1,029.225 | 973.088 | 921.807 | 863.837 | 834.873 | 790.304 | 741.025 | 696.878 | 686.163 | 643.839 | 601.01 | 560.03 | 531.708 | 495.182 | 471.784 | 438.494 | 415.975 | 397.349 | 367.99 | 347.646 | 332.664 | 321.422 | 299.709 | 282.303 | 277.303 | 265.757 | 251.981 | 234.65 | 223.658 | 230.522 | 223.932 | 226.7 | 216.7 | 211 | 206.8 | 194.8 | 188.2 | 186.2 | 180.9 | 179.3 | 176.4 | 172.1 | 169 | 165.3 | 162.4 | 160.5 | 155.8 | 153.7 | 154.1 | 157.1 | 153.3 | 153.9 | 159 | 161.2 | 166.9 | 169.4 | 165.2 | 163.1 | 158.7 | 159.1 | 154.3 | 147.7 | 141.8 | 139.2 | 133.8 | 116.1 | 103.2 | 118.7 | 119.3 | 115.2 | 112.5 | 111.6 | 115.1 | 112 | 116.1 | 104.8 | 74.1 |
| Total Equity
| 4,305.5 | 4,100.7 | 3,855.4 | 4,050.5 | 3,911 | 3,667.7 | 3,489.9 | 3,687.8 | 3,554.4 | 3,402.9 | 3,233.2 | 3,513.6 | 3,377.2 | 3,211.2 | 3,020.4 | 3,210.3 | 2,998.8 | 2,817.8 | 2,667.8 | 2,559.3 | 2,604.8 | 2,499.3 | 2,453.8 | 2,353.4 | 2,221.1 | 2,143.3 | 2,218 | 1,953.1 | 1,848.3 | 1,935.7 | 1,977.9 | 2,120 | 2,011.9 | 1,920.3 | 2,023.2 | 2,049.6 | 1,971.6 | 1,908.7 | 2,101.9 | 2,087.4 | 2,019.9 | 2,113.5 | 2,300.1 | 2,230.9 | 2,146.7 | 2,085.5 | 2,061.3 | 2,058.2 | 1,985.2 | 2,030.4 | 2,040.8 | 2,085.5 | 2,038.1 | 1,951 | 1,870.859 | 1,818.514 | 1,743.38 | 1,676.536 | 1,601.772 | 1,544.343 | 1,475.322 | 1,390.673 | 1,331.705 | 1,335.27 | 1,200.372 | 1,133.524 | 1,080.459 | 1,029.391 | 973.288 | 922.037 | 864.154 | 835.092 | 790.665 | 741.291 | 697.136 | 686.432 | 644.138 | 601.291 | 560.317 | 531.992 | 495.44 | 472.083 | 438.791 | 416.249 | 397.62 | 368.229 | 347.86 | 332.837 | 323.276 | 301.908 | 284.429 | 279.045 | 268.873 | 257.092 | 238.105 | 227.338 | 234.123 | 227.571 | 230.1 | 216.7 | 214.1 | 206.8 | 194.8 | 188.2 | 186.2 | 180.9 | 179.3 | 176.4 | 172.1 | 169 | 165.3 | 162.4 | 160.5 | 155.8 | 153.7 | 154.1 | 157.1 | 153.3 | 153.9 | 159 | 161.2 | 166.9 | 169.4 | 165.2 | 163.1 | 158.7 | 159.1 | 154.3 | 147.7 | 141.8 | 139.2 | 133.8 | 116.1 | 103.2 | 118.7 | 119.3 | 115.2 | 112.5 | 111.6 | 115.1 | 112 | 116.1 | 104.8 | 74.1 |
| Total Liabilities & Shareholders Equity
| 8,762.1 | 8,561.5 | 8,569.2 | 8,702.2 | 8,511 | 8,266.6 | 8,345.6 | 8,287.8 | 8,444.8 | 7,941.2 | 7,996.5 | 7,382 | 7,368.5 | 7,380.9 | 7,414.5 | 7,077 | 6,919 | 7,485.9 | 6,657.4 | 6,610.1 | 6,662.6 | 5,960.6 | 6,069.2 | 5,967.3 | 5,899.4 | 5,942.9 | 6,014.8 | 5,952.8 | 4,667 | 4,487.8 | 4,354.1 | 4,282.7 | 4,310.2 | 4,292.3 | 4,256.9 | 4,217.8 | 4,228.2 | 4,344.7 | 4,381.3 | 4,325.8 | 3,988.1 | 4,086.4 | 4,259.7 | 4,198.8 | 4,047.7 | 4,064.5 | 4,098.1 | 3,839.8 | 3,116.3 | 3,135.3 | 3,117.6 | 3,143.7 | 3,055.4 | 2,952.5 | 2,945.194 | 3,200.006 | 3,110.882 | 3,133.113 | 3,118.446 | 3,121.91 | 3,004.933 | 2,900.616 | 2,801.438 | 2,842.676 | 2,551.469 | 2,465.283 | 2,532.49 | 2,480.556 | 2,375.235 | 2,360.671 | 2,334.154 | 2,359.23 | 2,013.276 | 1,981.32 | 1,962.117 | 1,937.438 | 1,892.545 | 1,860.936 | 1,877.998 | 1,865.379 | 1,854.777 | 1,127.335 | 1,119.617 | 1,016.368 | 992.667 | 985.51 | 988.241 | 986.208 | 995.702 | 968.476 | 949.085 | 931.404 | 636.166 | 485.334 | 455.632 | 463.166 | 490.936 | 485.004 | 476.3 | 425.5 | 420.6 | 408.4 | 391.4 | 391.7 | 391.3 | 375.2 | 351 | 351.6 | 312.3 | 312.1 | 308 | 306 | 299.7 | 303.3 | 293.2 | 298.6 | 306.4 | 293.9 | 295.6 | 304.5 | 297.9 | 286.8 | 281.7 | 278.9 | 283 | 278 | 262.3 | 254 | 248.1 | 241.6 | 245 | 237.1 | 226.4 | 226.3 | 253.5 | 267.1 | 249.9 | 245.5 | 244.9 | 252.4 | 244 | 246.2 | 229.7 | 148.9 |