CONMED Corporation
NYSE:CNMD
76.01 (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 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 28.869 | 33.855 | 24.296 | 30.502 | 27.848 | 26.494 | 28.942 | 33.354 | 53.152 | 24.864 | 20.847 | 31.511 | 46.388 | 36.769 | 27.356 | 35.598 | 34.983 | 24.309 | 25.856 | 30.068 | 22.549 | 23.407 | 17.511 | 29.691 | 23.401 | 21.131 | 32.622 | 44.034 | 40.141 | 34.66 | 27.428 | 26.948 | 23.295 | 19.894 | 72.504 | 65.326 | 62.216 | 65.729 | 66.332 | 64.614 | 60.414 | 56.318 | 54.443 | 49.831 | 38.123 | 32.359 | 23.72 | 19.819 | 16.246 | 19.454 | 26.048 | 39.883 | 24.331 | 17.939 | 12.417 | 16.524 | 8.49 | 9.97 | 10.098 | 14.217 | 10.679 | 12.178 | 11.811 | 31.898 | 17.85 | 13.408 | 11.695 | 5.411 | 3.879 | 4.537 | 3.831 | 13.492 | 5.08 | 4.653 | 3.454 | 1.918 | 6.506 | 5.841 | 4.189 | 10.223 | 30.203 | 9.467 | 5.986 | 11.122 | 2.36 | 6.25 | 5.626 | 2.513 | 0.877 | 2.634 | 1.402 | 2.015 | 0.924 | 4.104 | 3.47 | 3.308 | 3.353 | 4.229 | 3.7 | 2.8 | 2.5 | 4.2 | 5.9 | 3.3 | 4.5 | 13.5 | 13.5 | 5.2 | 32 | 28.2 | 20.2 | 14 | 8.3 | 11.5 | 1.5 | 1.6 | 2.3 | 1 | 3.6 | 4.5 | 2.3 | 3 | 2 | 1.7 | 4.5 | 3.8 | 7.6 | 8.9 | 8.2 | 8.6 | 4.5 | 4.1 | 3.3 | 0.1 | 0.2 | 0.2 | 0.4 | 0.7 | 0.3 | 0.1 | 2.7 | 4.6 | 0.3 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 28.869 | 33.855 | 24.296 | 30.502 | 27.848 | 26.494 | 28.942 | 33.354 | 53.152 | 24.864 | 20.847 | 31.511 | 46.388 | 36.769 | 27.356 | 35.598 | 34.983 | 24.309 | 25.856 | 30.068 | 22.549 | 23.407 | 17.511 | 29.691 | 23.401 | 21.131 | 32.622 | 44.034 | 40.141 | 34.66 | 27.428 | 26.948 | 23.295 | 19.894 | 72.504 | 65.326 | 62.216 | 65.729 | 66.332 | 64.614 | 60.414 | 56.318 | 54.443 | 49.831 | 38.123 | 32.359 | 23.72 | 19.819 | 16.246 | 19.454 | 26.048 | 39.883 | 24.331 | 17.939 | 12.417 | 16.524 | 8.49 | 9.97 | 10.098 | 14.217 | 10.679 | 12.178 | 11.811 | 31.898 | 17.85 | 13.408 | 11.695 | 5.411 | 3.879 | 4.537 | 3.831 | 13.492 | 5.08 | 4.653 | 3.454 | 1.918 | 6.506 | 5.841 | 4.189 | 10.223 | 30.203 | 9.467 | 5.986 | 11.122 | 2.36 | 6.25 | 5.626 | 2.513 | 0.877 | 2.634 | 1.402 | 2.015 | 0.924 | 4.104 | 3.47 | 3.308 | 3.353 | 4.229 | 3.7 | 2.8 | 2.5 | 4.2 | 5.9 | 3.3 | 4.5 | 13.5 | 13.5 | 5.2 | 32 | 28.2 | 20.2 | 14 | 8.3 | 11.5 | 1.5 | 1.6 | 2.3 | 1 | 3.6 | 4.5 | 2.3 | 3 | 2 | 1.7 | 4.5 | 3.8 | 7.6 | 8.9 | 8.2 | 8.6 | 4.5 | 4.1 | 3.3 | 0.1 | 0.2 | 0.2 | 0.4 | 0.7 | 0.3 | 0.1 | 2.7 | 4.6 | 0.3 |
| Net Receivables
| 239.222 | 241.461 | 242.279 | 230.196 | 229.256 | 213.182 | 191.345 | 197.287 | 202.119 | 183.248 | 183.882 | 165.433 | 168.966 | 163.954 | 177.152 | 166.593 | 143.412 | 166.504 | 189.097 | 173.282 | 179.039 | 172.195 | 181.55 | 161 | 161.687 | 157.811 | 167.037 | 146.736 | 145.391 | 139.855 | 148.244 | 133.19 | 139.62 | 134.412 | 133.863 | 124.697 | 129.66 | 128.95 | 129.87 | 128.153 | 139.998 | 132.353 | 144.231 | 133.977 | 143.37 | 137.597 | 139.315 | 134.167 | 136.095 | 142.351 | 135.641 | 130.881 | 152.695 | 147.263 | 145.35 | 141.31 | 142.801 | 148.578 | 126.162 | 108.825 | 93.262 | 91.03 | 96.515 | 100.49 | 106.317 | 98.937 | 82.067 | 84.684 | 79.776 | 87.706 | 75.12 | 83.007 | 80.92 | 81.16 | 83.327 | 81.758 | 76.552 | 75.633 | 74.593 | 63.433 | 54.675 | 61.884 | 60.449 | 61.206 | 63.242 | 60.257 | 58.093 | 55.77 | 57.039 | 50.893 | 51.188 | 85.719 | 84.657 | 80.462 | 78.626 | 79.536 | 78.76 | 79.357 | 76.4 | 68.9 | 70.5 | 68.9 | 66.8 | 56.9 | 49.1 | 53.3 | 47.4 | 32 | 25.3 | 26.6 | 27.1 | 26.2 | 25.5 | 23.9 | 22.6 | 21.8 | 19.7 | 18.1 | 13.1 | 12.4 | 12.3 | 12.2 | 11.5 | 10.9 | 7.7 | 8.7 | 8.6 | 8.8 | 9.8 | 9.2 | 9 | 8.5 | 8.1 | 7.1 | 6.4 | 6.4 | 6.4 | 5.9 | 5.1 | 3.7 | 2.4 | 2.5 | 1.7 |
| Inventory
| 322.357 | 322.298 | 318.324 | 325.824 | 327.309 | 335.37 | 332.32 | 304.813 | 289.714 | 253.729 | 231.644 | 228.572 | 211.323 | 205.797 | 194.868 | 182.668 | 175.715 | 174.538 | 164.616 | 173.92 | 172.802 | 171.087 | 154.599 | 153.618 | 143.405 | 145.787 | 141.436 | 149.537 | 136.474 | 140.083 | 135.869 | 188.528 | 179.913 | 185.108 | 166.894 | 161.555 | 149.18 | 144.199 | 148.149 | 162.099 | 157.006 | 152.173 | 143.211 | 150.995 | 148.717 | 156.873 | 156.228 | 165.326 | 159.151 | 163.39 | 168.438 | 174.795 | 169.254 | 171.211 | 172.796 | 183.303 | 170.816 | 168.619 | 164.275 | 164.929 | 161.994 | 159.837 | 159.976 | 161.401 | 161.057 | 164.613 | 164.969 | 166.712 | 161.819 | 153.841 | 151.687 | 154.701 | 153.661 | 157.735 | 152.428 | 152.297 | 142.055 | 132.018 | 127.935 | 130.743 | 116.094 | 115.214 | 120.945 | 127.583 | 128.3 | 125.721 | 120.443 | 117.88 | 114.869 | 109.951 | 107.39 | 107.337 | 103.194 | 104.472 | 104.612 | 104.974 | 96.471 | 90.978 | 89.7 | 94.4 | 87.9 | 82.5 | 78.1 | 74.1 | 68.8 | 60.7 | 57.9 | 23.4 | 22.8 | 21.8 | 23.2 | 23 | 24.4 | 24.2 | 20.9 | 20.5 | 19.6 | 16.2 | 9.6 | 9.8 | 9.7 | 9.2 | 9 | 10.8 | 9.3 | 9.1 | 9 | 9.2 | 8.4 | 7.6 | 7 | 6.3 | 5.7 | 5.1 | 4.3 | 4.3 | 5 | 5.3 | 5.8 | 7 | 3.6 | 2.3 | 1.8 |
| Other Current Assets
| 33.385 | 38.11 | 30.75 | 39.127 | 31.109 | 35.042 | 28.619 | 38.789 | 32.203 | 26.459 | 23.75 | 17.889 | 16.503 | 17.849 | 17.278 | 19.369 | 24.603 | 27.816 | 17.794 | 21.753 | 22.887 | 24.02 | 20.691 | 19.153 | 18.907 | 17.649 | 15.688 | 16.377 | 18.307 | 18.905 | 18.971 | 20.71 | 28.172 | 28.52 | 31.131 | 32.116 | 33.21 | 35.188 | 22.451 | 19.677 | 14.807 | 14.296 | 17.045 | 16.989 | 17.848 | 16.466 | 14.993 | 25.365 | 15.037 | 15.132 | 26.597 | 15.833 | 13.078 | 12.73 | 19.629 | 10.698 | 13.125 | 11.221 | 25.075 | 12.784 | 12.471 | 25.495 | 25.96 | 22.131 | 21.635 | 22.67 | 20.291 | 18.716 | 3.129 | 18.262 | 4.033 | 14.979 | 16.243 | 16.126 | 16.306 | 3.116 | 16.983 | 17.059 | 16.225 | 14.021 | 13.029 | 14.042 | 13.726 | 9.259 | 9.851 | 9.966 | 9.504 | 4.468 | 4.765 | 4.803 | 4.569 | 3.806 | 5.609 | 5.989 | 5.323 | 7.447 | 8.185 | 6.851 | 6.9 | 6.4 | 7 | 7.7 | 8.8 | 4.3 | 5.7 | 3.9 | 3.1 | 1.7 | 1.9 | 1.7 | 1.3 | 1.7 | 3.9 | 3.3 | 4.2 | 1.4 | 1.5 | 2.1 | 2 | 2 | 2 | 1.8 | 1.8 | 0.8 | 5.4 | 4.9 | 0.5 | 0.5 | 0.5 | 0.4 | 4.7 | 4.7 | 4.5 | 0.6 | 0.3 | 0.8 | 0.8 | 0.8 | 1.1 | 0.6 | 0.2 | 0.2 | 0.1 |
| Total Current Assets
| 623.833 | 635.724 | 615.649 | 625.649 | 615.522 | 610.088 | 581.226 | 574.243 | 577.188 | 488.3 | 460.123 | 443.405 | 443.18 | 424.369 | 416.654 | 404.228 | 378.713 | 393.167 | 397.363 | 399.023 | 397.277 | 390.709 | 374.351 | 363.462 | 347.4 | 342.378 | 356.783 | 356.684 | 340.313 | 333.503 | 330.512 | 369.376 | 371 | 367.934 | 404.392 | 383.694 | 374.266 | 374.066 | 381.15 | 385.374 | 385.326 | 367.801 | 372.132 | 363.916 | 358.606 | 353.998 | 346.187 | 344.677 | 337.435 | 351.278 | 356.724 | 370.111 | 368.182 | 358.017 | 350.192 | 367.159 | 348.996 | 353.129 | 325.61 | 316.117 | 292.905 | 288.54 | 294.262 | 315.92 | 306.859 | 299.628 | 279.022 | 275.523 | 263.808 | 264.346 | 249.883 | 266.179 | 255.904 | 259.674 | 255.515 | 252.179 | 242.096 | 230.551 | 222.942 | 218.42 | 214.001 | 200.607 | 201.106 | 209.17 | 203.753 | 202.194 | 193.666 | 180.631 | 177.55 | 168.281 | 164.549 | 200.638 | 194.384 | 195.027 | 192.031 | 195.265 | 186.769 | 181.415 | 176.7 | 172.5 | 167.9 | 163.3 | 159.6 | 138.6 | 128.1 | 131.4 | 121.9 | 62.3 | 82 | 78.3 | 71.8 | 64.9 | 62.1 | 62.9 | 49.2 | 45.3 | 43.1 | 37.4 | 28.3 | 28.7 | 26.3 | 26.2 | 24.3 | 24.2 | 26.9 | 26.5 | 25.7 | 27.4 | 26.9 | 25.8 | 25.2 | 23.6 | 21.6 | 12.9 | 11.2 | 11.7 | 12.6 | 12.7 | 12.3 | 11.4 | 8.9 | 9.6 | 3.9 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 117.089 | 117.951 | 137.328 | 120.436 | 116.788 | 115.356 | 115.611 | 113.72 | 111.592 | 108.526 | 108.863 | 109.181 | 107.722 | 109.379 | 111.407 | 112.253 | 113.164 | 114.234 | 118.883 | 116.743 | 117.329 | 116.976 | 113.245 | 113.701 | 114.964 | 115.691 | 116.229 | 117.041 | 118.19 | 119.742 | 122.029 | 123.446 | 125.381 | 126.827 | 128.547 | 130.717 | 131.625 | 132.958 | 133.429 | 135.825 | 137.758 | 138.632 | 138.985 | 138.505 | 137.612 | 138.411 | 139.041 | 139.775 | 140.844 | 141.032 | 139.187 | 139.585 | 140.792 | 141.121 | 140.895 | 141.827 | 142.07 | 142.615 | 143.502 | 146.397 | 147.75 | 147.297 | 143.737 | 139.158 | 134.805 | 127.269 | 123.679 | 121.653 | 118.959 | 117.146 | 116.48 | 112.441 | 109.058 | 106.364 | 104.224 | 103.443 | 102.46 | 101.987 | 101.465 | 99.634 | 96.253 | 96.302 | 97.383 | 96.717 | 97.186 | 96.326 | 95.608 | 94.856 | 95.05 | 92.028 | 91.026 | 91.898 | 66.758 | 64.13 | 62.45 | 62.697 | 60.826 | 59.328 | 57.8 | 56.9 | 56.5 | 58 | 60.8 | 57.7 | 57.4 | 56.3 | 59.4 | 31 | 26 | 26.5 | 26.5 | 29.9 | 29.3 | 29.1 | 19.7 | 19.3 | 19 | 17.7 | 16.2 | 15.9 | 16.2 | 16.4 | 16.4 | 16.2 | 11.6 | 11.8 | 12.1 | 11.5 | 9.9 | 9.6 | 8.7 | 8.6 | 8.4 | 8.3 | 8 | 7.7 | 7.3 | 6.7 | 5.9 | 5.2 | 4.3 | 3.3 | 2.4 |
| Goodwill
| 806.201 | 806.276 | 806.844 | 815.143 | 815.634 | 815.499 | 815.429 | 814.26 | 756.753 | 617.534 | 617.528 | 617.651 | 618.28 | 618.104 | 618.44 | 617.393 | 616.685 | 615.682 | 618.042 | 615.768 | 616.427 | 615.152 | 400.44 | 400.977 | 401.104 | 401.858 | 401.954 | 401.792 | 401.129 | 398.154 | 397.664 | 398.376 | 398.154 | 398.387 | 260.651 | 260.755 | 261.004 | 255.748 | 256.232 | 256.217 | 248.427 | 248.423 | 248.428 | 248.502 | 249.16 | 249.16 | 256.821 | 256.825 | 234.839 | 234.794 | 234.815 | 295.009 | 294.874 | 294.924 | 295.068 | 294.935 | 295.111 | 294.823 | 290.505 | 290.379 | 290.403 | 290.473 | 290.245 | 290.173 | 289.767 | 289.435 | 289.508 | 294.659 | 291.178 | 290.878 | 290.512 | 336.162 | 336.15 | 335.632 | 335.651 | 335.585 | 335.408 | 334.8 | 0 | 331.918 | 0 | 0 | 0 | 0 | 289.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.7 | 61.4 | 0 | 41.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 633.244 | 641.31 | 649.484 | 657.353 | 665.584 | 673.538 | 681.799 | 689.453 | 519.32 | 463.421 | 471.049 | 478.861 | 486.623 | 493.905 | 501.537 | 509.684 | 517.187 | 525.022 | 532.8 | 535.793 | 538.21 | 547.025 | 413.193 | 415.191 | 429.896 | 419.657 | 414.94 | 418.957 | 410.944 | 414.766 | 419.549 | 424.216 | 428.96 | 434.196 | 308.171 | 308.059 | 311.128 | 313.798 | 316.44 | 319.176 | 312.894 | 316.122 | 319.44 | 322.698 | 186.823 | 188.809 | 190.809 | 192.721 | 191.741 | 193.643 | 195.531 | 185.353 | 186.868 | 188.432 | 190.091 | 191.619 | 192.971 | 194.385 | 190.849 | 192.101 | 193.258 | 194.575 | 195.939 | 196.752 | 198.021 | 199.255 | 191.807 | 189.47 | 188.397 | 189.631 | 191.135 | 190.982 | 191.256 | 190.25 | 527.053 | 528.306 | 528.628 | 528.786 | 529.717 | 526.734 | 481.839 | 482.653 | 484.531 | 484.482 | 193.273 | 484.739 | 442.665 | 439.28 | 439.572 | 441.064 | 440.892 | 251.574 | 416.337 | 417.566 | 420.809 | 417.952 | 422.03 | 424.201 | 427.6 | 428.8 | 400.1 | 403.3 | 404.4 | 376 | 373.5 | 370.6 | 369.5 | 89.2 | 69.8 | 70.5 | 70.6 | 66.4 | 68.1 | 67.6 | 46.4 | 53.5 | 54 | 47.3 | 17.6 | 1.6 | 13.3 | 13.6 | 14.5 | 14.8 | 3.5 | 1.6 | 3.4 | 3.3 | 4.2 | 4.4 | 3.4 | 3 | 2.8 | 2.8 | 2.9 | 3 | 3.1 | 3.2 | 3.3 | 2 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 1,439.445 | 1,447.586 | 1,456.328 | 1,472.496 | 1,481.218 | 1,489.037 | 1,497.228 | 1,503.713 | 1,276.073 | 1,080.955 | 1,088.577 | 1,096.512 | 1,104.903 | 1,112.009 | 1,119.977 | 1,127.077 | 1,133.872 | 1,140.704 | 1,150.842 | 1,151.561 | 1,154.637 | 1,162.177 | 813.633 | 816.168 | 831 | 821.515 | 816.894 | 820.749 | 812.073 | 812.92 | 817.213 | 822.592 | 827.114 | 832.583 | 568.822 | 568.814 | 572.132 | 569.546 | 572.672 | 575.393 | 561.321 | 564.545 | 567.868 | 571.2 | 435.983 | 437.969 | 447.63 | 449.546 | 426.58 | 428.437 | 430.346 | 480.362 | 481.742 | 483.356 | 485.159 | 486.554 | 488.082 | 489.208 | 481.354 | 482.48 | 483.661 | 485.048 | 486.184 | 486.925 | 487.788 | 488.69 | 481.315 | 484.129 | 479.575 | 480.509 | 481.647 | 527.144 | 527.406 | 525.882 | 527.053 | 528.306 | 528.628 | 528.786 | 529.717 | 526.734 | 481.839 | 482.653 | 484.531 | 484.482 | 483.12 | 484.739 | 442.665 | 439.28 | 439.572 | 441.064 | 440.892 | 251.574 | 416.337 | 417.566 | 420.809 | 417.952 | 422.03 | 424.201 | 427.6 | 428.8 | 400.1 | 403.3 | 404.4 | 376 | 373.5 | 370.6 | 369.5 | 89.2 | 69.8 | 70.5 | 70.6 | 66.4 | 68.1 | 67.6 | 46.4 | 53.5 | 54 | 47.3 | 17.6 | 1.6 | 13.3 | 13.6 | 14.5 | 14.8 | 3.5 | 1.6 | 3.4 | 3.3 | 4.2 | 4.4 | 3.4 | 3 | 2.8 | 2.8 | 2.9 | 3 | 3.1 | 3.2 | 3.3 | 2 | 0 | 0 | 0 |
| Long Term Investments
| 0.132 | 5.929 | 0 | -66.913 | -66.081 | 0.061 | 0 | 3.038 | 2.222 | -63.226 | 0 | -58.94 | -57.622 | -56.593 | 0 | -72.906 | -64.935 | -72.327 | 0 | -76.289 | -74.8 | -76.604 | 0 | -79.25 | -80.09 | -78.301 | 0 | -112.41 | -113.678 | -114.358 | -3.712 | -119.018 | -118.861 | -119.433 | -1.332 | -1.134 | -1.206 | -1.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.362 | -14.499 | -14.375 | 0 | -11.632 | -11.664 | -12.004 | 0 | -15.432 | -15.205 | -15.225 | 0 | -11.197 | -12.341 | -12.342 | -12.887 | -13.09 | -13.662 | -13.953 | 0 | -10.705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 64.944 | 64.002 | 11.211 | 66.913 | 66.081 | 65.546 | 9.65 | 112.578 | 105.938 | 63.226 | 9.657 | 58.94 | 57.622 | 56.593 | 6.842 | 72.906 | 64.935 | 72.327 | 5.659 | 76.289 | 74.8 | 76.604 | 5.162 | 79.25 | 80.09 | 78.301 | 4.721 | 112.41 | 113.678 | 114.358 | 3.712 | 119.018 | 118.861 | 119.433 | 1.332 | 1.134 | 1.206 | 1.193 | 1.398 | 1.069 | 1.147 | 1.146 | 1.183 | 1.183 | 1.166 | 1.188 | 1.057 | 2.713 | 2.443 | 2.422 | 2.389 | 2.26 | 2.354 | 2.333 | 2.009 | 2.081 | 2.002 | 1.738 | 1.953 | 15.362 | 14.499 | 14.375 | 0 | 11.632 | 11.664 | 12.004 | 0 | 15.432 | 15.205 | 15.225 | 0 | 11.197 | 12.341 | 12.342 | 12.887 | 13.09 | 13.662 | 13.953 | 0 | 10.705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 40.173 | 38.063 | 79.505 | 107.094 | 109.194 | 40.032 | 93.877 | -15.248 | -0.752 | 107.943 | 98.797 | 104.994 | 106.169 | 100.855 | 96.793 | 99.571 | 98.159 | 102.867 | 102.348 | 91.091 | 90.16 | 90.975 | 62.747 | 69.649 | 70.368 | 70.45 | 63.334 | 66.713 | 64.759 | 61.86 | 59.229 | 15.31 | 15.339 | 15.439 | 11.183 | 10.822 | 11.363 | 11.176 | 9.545 | 11.854 | 11.772 | 11.074 | 10.34 | 9.121 | 149.653 | 151.419 | 150.547 | 152.077 | 153.929 | 153.391 | 6.948 | 6.874 | 7.095 | 7.576 | 7.518 | 5.243 | 5.595 | 5.676 | 5.994 | 6.488 | 6.73 | 6.925 | 7.478 | 7.723 | 8.595 | 9.263 | 9.935 | 10.767 | 12.768 | 13.285 | 13.561 | 14.036 | 15.21 | 15.145 | 16.991 | 17.982 | 18.62 | 18.796 | 18.701 | 20.687 | 20.275 | 21.07 | 22.038 | 11.117 | 10.365 | 9.977 | 10.201 | 6 | 5.741 | 5.577 | 5.141 | 195.231 | 4.886 | 4.368 | 4.281 | 0 | 0 | 0 | 0.1 | 3.9 | 3.9 | 3.8 | 4 | 11.6 | 11.7 | 10.8 | 10.8 | 1.3 | 1.3 | 1.2 | 1.2 | 3.8 | 3 | 3 | 4.1 | 0 | 0.1 | 0 | 0 | 14.1 | 2.7 | 2.6 | 2.1 | 2.3 | 0.5 | 2.4 | 0.7 | 0.8 | 0.1 | -0.1 | 1 | 1.3 | 1.4 | 1.4 | 0.1 | 0.5 | 0.4 | 0.4 | 0.4 | 2.1 | 0.3 | 0.1 | 0.1 |
| Total Non-Current Assets
| 1,661.783 | 1,673.531 | 1,684.372 | 1,700.026 | 1,707.2 | 1,710.032 | 1,716.366 | 1,717.801 | 1,495.073 | 1,297.424 | 1,305.894 | 1,310.687 | 1,318.794 | 1,322.243 | 1,335.019 | 1,338.901 | 1,345.195 | 1,357.805 | 1,377.732 | 1,359.395 | 1,362.126 | 1,370.128 | 994.787 | 999.518 | 1,016.332 | 1,007.656 | 1,001.178 | 1,004.503 | 995.022 | 994.522 | 998.471 | 961.348 | 967.834 | 974.849 | 708.552 | 710.353 | 715.12 | 713.68 | 717.044 | 724.141 | 711.998 | 715.397 | 718.376 | 720.009 | 724.414 | 728.987 | 738.275 | 744.111 | 723.796 | 725.282 | 578.87 | 629.081 | 631.983 | 634.386 | 635.581 | 635.705 | 637.749 | 639.237 | 632.803 | 635.365 | 638.141 | 639.27 | 637.399 | 633.806 | 631.188 | 625.222 | 614.929 | 616.549 | 611.302 | 610.94 | 611.688 | 653.621 | 651.674 | 647.391 | 648.268 | 649.731 | 649.708 | 649.569 | 649.883 | 647.055 | 598.367 | 600.025 | 603.952 | 592.316 | 590.671 | 591.042 | 548.474 | 540.136 | 540.363 | 538.669 | 537.059 | 538.703 | 487.981 | 486.064 | 487.54 | 480.649 | 482.856 | 483.529 | 485.5 | 489.6 | 460.5 | 465.1 | 469.2 | 445.3 | 442.6 | 437.7 | 439.7 | 121.5 | 97.1 | 98.2 | 98.3 | 100.1 | 100.4 | 99.7 | 70.2 | 72.8 | 73.1 | 65 | 33.8 | 31.6 | 32.2 | 32.6 | 33 | 33.3 | 15.6 | 15.8 | 16.2 | 15.6 | 14.2 | 13.9 | 13.1 | 12.9 | 12.6 | 12.5 | 11 | 11.2 | 10.8 | 10.3 | 9.6 | 9.3 | 4.6 | 3.4 | 2.5 |
| Total Assets
| 2,285.616 | 2,309.255 | 2,300.021 | 2,325.675 | 2,322.722 | 2,320.12 | 2,297.592 | 2,292.044 | 2,072.261 | 1,785.724 | 1,766.017 | 1,754.092 | 1,761.974 | 1,746.612 | 1,751.673 | 1,743.129 | 1,723.908 | 1,750.972 | 1,775.095 | 1,758.418 | 1,759.403 | 1,760.837 | 1,369.138 | 1,362.98 | 1,363.732 | 1,350.034 | 1,357.961 | 1,361.187 | 1,335.335 | 1,328.025 | 1,328.983 | 1,330.724 | 1,338.834 | 1,342.783 | 1,112.944 | 1,094.047 | 1,089.386 | 1,087.746 | 1,098.194 | 1,109.515 | 1,097.324 | 1,083.198 | 1,090.508 | 1,083.925 | 1,083.02 | 1,082.985 | 1,084.462 | 1,088.788 | 1,061.231 | 1,076.56 | 935.594 | 999.192 | 1,000.165 | 992.403 | 985.773 | 1,002.864 | 986.745 | 992.366 | 958.413 | 951.482 | 931.046 | 927.81 | 931.661 | 949.726 | 938.047 | 924.85 | 893.951 | 892.072 | 875.11 | 875.286 | 861.571 | 919.8 | 907.578 | 907.065 | 903.783 | 901.91 | 891.804 | 880.12 | 872.825 | 865.475 | 812.368 | 800.632 | 805.058 | 801.486 | 794.424 | 793.236 | 742.14 | 720.767 | 717.913 | 706.95 | 701.608 | 739.341 | 682.365 | 681.091 | 679.571 | 675.914 | 669.625 | 664.944 | 662.2 | 662.1 | 628.4 | 628.4 | 628.8 | 583.9 | 570.7 | 569.1 | 561.6 | 183.8 | 179.1 | 176.5 | 170.1 | 165 | 162.5 | 162.6 | 119.4 | 118.1 | 116.2 | 102.4 | 62.1 | 60.3 | 58.5 | 58.8 | 57.3 | 57.5 | 42.5 | 42.3 | 41.9 | 43 | 41.1 | 39.7 | 38.3 | 36.5 | 34.2 | 25.4 | 22.2 | 22.9 | 23.4 | 23 | 21.9 | 20.7 | 13.5 | 13 | 6.4 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 101.286 | 101.635 | 88.224 | 81.871 | 78.577 | 76.68 | 73.393 | 74.228 | 73.972 | 67.458 | 58.197 | 46.596 | 55.665 | 55.78 | 53.31 | 57.197 | 39.831 | 57.379 | 55.968 | 45.852 | 51.139 | 54.491 | 53.498 | 48.227 | 52.116 | 49.973 | 42.044 | 50.258 | 46.462 | 46.857 | 41.647 | 36.704 | 32.033 | 29.03 | 34.72 | 31.588 | 27.364 | 27.834 | 23.752 | 31.058 | 26.76 | 26.714 | 27.448 | 27.236 | 27.223 | 25.045 | 23.622 | 31.938 | 29.058 | 27.088 | 21.162 | 20.761 | 20.981 | 24.144 | 21.692 | 28.431 | 30.501 | 27.582 | 26.21 | 31.043 | 27.019 | 28.457 | 35.887 | 37.587 | 36.111 | 40.054 | 38.987 | 34.769 | 39.008 | 41.534 | 41.823 | 34.545 | 31.853 | 33.671 | 31.084 | 35.42 | 35.113 | 26.588 | 28.913 | 21.33 | 21.276 | 21.203 | 18.32 | 20.296 | 21.315 | 21.851 | 22.074 | 24.694 | 25.953 | 26.38 | 19.877 | 20.314 | 19.049 | 22.464 | 20.35 | 22.501 | 23.412 | 19.997 | 16.5 | 16.6 | 18.1 | 20.7 | 19.6 | 18.2 | 18.3 | 15.9 | 9.6 | 3.2 | 2.3 | 2.3 | 2.4 | 2.1 | 2.5 | 2.9 | 2.4 | 2.5 | 3.1 | 3.1 | 1.5 | 1.5 | 1.6 | 1.9 | 1.3 | 1 | 0.7 | 0.7 | 0.7 | 0.7 | 1 | 1 | 1.1 | 1.2 | 1 | 0.6 | 1.1 | 0.9 | 0.9 | 0.7 | 0 | 1 | 0 | 0 | 0 |
| Short Term Debt
| 0.716 | 0.692 | 8.217 | 70.625 | 69.632 | 69.693 | 69.746 | 0.237 | 0.272 | 12.231 | 12.249 | 12.251 | 21.868 | 20.076 | 25.884 | 16.805 | 15.193 | 13.571 | 13.596 | 13.482 | 13.515 | 14.385 | 18.336 | 18.045 | 16.951 | 15.793 | 14.699 | 13.542 | 12.449 | 11.296 | 10.202 | 10.145 | 10.145 | 10.089 | 1.339 | 1.285 | 1.285 | 1.234 | 1.234 | 1.187 | 1.187 | 1.14 | 1.14 | 1.093 | 1.093 | 1.05 | 1.05 | 1.009 | 22.534 | 54.219 | 54.557 | 166.383 | 144.065 | 111.528 | 110.433 | 43.208 | 33.208 | 35.174 | 2.174 | 2.142 | 2.142 | 3.185 | 3.185 | 3.83 | 3.83 | 3.349 | 3.349 | 3.247 | 3.247 | 3.148 | 3.148 | 3.053 | 3.053 | 2.963 | 4.208 | 4.121 | 4.121 | 4.037 | 4.037 | 3.988 | 3.988 | 3.906 | 4.143 | 4.067 | 4.061 | 2.387 | 2.631 | 2.272 | 78.727 | 73.914 | 73.429 | 39.581 | 37.665 | 36.866 | 36.068 | 35.27 | 34.471 | 33.673 | 32.9 | 30.5 | 27.8 | 25.4 | 23 | 19 | 15 | 11 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 6 | 6 | 6 | 3 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.6 | 0.1 | 0.1 | 0.1 | 2.2 | 1 | 0.9 | 0.1 | 0.1 | 0.1 | 3.7 | 0.5 | 1.7 | 2.4 | 2.8 | 2 | 1 | 0.1 | 0.6 | 0.1 |
| 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 | 2.903 | 2.157 | 2.621 | 3.01 | 2.668 | 2.976 | 2.362 | 2.67 | 2.116 | 0.311 | 1.617 | 2.1 | 0 | 0 | 1.87 | 4.991 | 6.47 | 1.661 | 1.267 | 1.344 | 0.973 | 0.218 | 0.603 | 0.081 | 0.677 | 0 | 0 | 0 | 1.279 | 0 | 0 | 1.833 | 0 | 0 | 0 | 0 | 0 | 2.593 | 2.82 | 3.328 | 4.706 | 0.886 | 2.847 | 4.59 | 0 | 6.221 | 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 | 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 | 6.153 | 60.334 | 55.052 | 0 | 9.65 | 112.578 | 105.938 | 0 | 9.657 | 54.632 | 49.192 | 40.908 | 6.842 | 44.869 | 36.822 | 34.827 | 5.659 | 45.123 | 36.755 | 29.998 | 5.162 | 34.422 | 31.665 | 27.347 | 34.258 | 28.636 | 26.373 | 24.622 | 32.036 | 31.304 | 30.173 | 27.58 | 14.15 | 30.979 | 32.553 | 34.385 | 14.348 | -31.058 | -26.76 | -26.714 | 13.202 | -27.236 | -27.223 | -25.045 | 11.931 | 27.121 | -29.058 | -27.088 | 10.283 | -20.761 | -20.981 | -24.144 | 8.476 | -28.431 | -30.501 | -27.582 | 14.782 | -31.043 | -27.019 | 19.964 | 14.742 | 22.957 | 19.144 | 19.952 | 11.697 | 20.353 | 16.11 | 16.709 | 15.212 | 16.548 | 14.128 | 15.364 | 13.556 | 13.347 | 10.282 | 13.219 | 13.403 | 8.941 | 9.298 | 8.047 | 10.965 | 1.604 | 10.539 | 10.542 | 14.257 | 10.94 | 0 | 0 | 0 | 3.919 | 14.355 | 12.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 164.41 | 189.077 | 208.135 | 163.489 | 149.908 | 174.313 | 143.763 | 21.536 | 20.911 | 107.908 | 116.543 | 69.713 | 71.733 | 65.391 | 104.165 | 60.168 | 58.766 | 54.227 | 112.864 | 56.208 | 54.392 | 52.397 | 83.948 | 64.199 | 75.935 | 66.187 | 59.002 | 46.887 | 44.429 | 42.67 | 30.067 | 34.707 | 33.87 | 36.459 | 69.509 | 47.804 | 48.68 | 50.032 | 76.622 | 120.568 | 103.437 | 99.972 | 69.475 | 99.786 | 98.062 | 96.125 | 85.905 | 65.475 | 112.713 | 111.626 | 45.182 | 66.221 | 66.282 | 68.977 | 39.265 | 73.722 | 73.524 | 70.68 | 35.941 | 78.642 | 61.769 | 13.437 | 21.1 | 16.39 | 17 | 24.932 | 23.251 | 13.108 | 13.772 | 14.119 | 15.022 | 13.737 | 13.006 | 12.496 | 13.284 | 9.971 | 15.351 | 16.219 | 16.708 | 16.076 | 12.971 | 15.579 | 21.427 | 31.147 | 19.165 | 23.292 | 19.012 | 9.876 | 23.705 | 20.553 | 26.531 | 15.291 | 7.291 | 10.322 | 21.858 | 12.859 | 21.193 | 16.624 | 17.8 | 19.9 | 24 | 19.7 | 23.6 | 13.3 | 14.8 | 12.1 | 10 | 5.7 | 6.4 | 7.2 | 3.4 | 3.7 | 4.7 | 7 | 3.5 | 4.6 | 4.9 | 10.1 | 6.2 | 5.9 | 5.4 | 6.1 | 5.1 | 2.6 | 1.1 | 1 | 1.1 | 1.1 | 0.9 | 0.9 | 1.9 | 1.3 | 1.9 | 1.7 | 1.7 | 1.4 | 1.6 | 1.8 | 2.7 | 0.8 | 1.3 | 1.2 | 1.2 |
| Total Current Liabilities
| 266.412 | 291.404 | 310.729 | 376.319 | 353.169 | 320.686 | 296.552 | 208.579 | 201.093 | 187.597 | 196.646 | 183.192 | 198.458 | 182.155 | 190.201 | 179.039 | 150.612 | 160.004 | 188.087 | 160.665 | 155.801 | 151.271 | 160.944 | 164.893 | 176.667 | 159.3 | 150.003 | 139.323 | 129.713 | 125.445 | 113.952 | 112.86 | 106.221 | 103.158 | 119.718 | 111.656 | 109.882 | 113.485 | 115.956 | 121.755 | 104.624 | 101.112 | 111.265 | 100.879 | 99.155 | 97.175 | 122.508 | 125.543 | 135.247 | 165.845 | 131.184 | 232.604 | 210.347 | 180.505 | 179.866 | 116.93 | 106.732 | 105.854 | 79.107 | 80.784 | 63.911 | 65.043 | 74.914 | 80.764 | 76.085 | 88.287 | 77.284 | 71.477 | 72.137 | 75.51 | 75.205 | 67.883 | 62.04 | 64.494 | 62.132 | 62.859 | 64.867 | 60.063 | 63.061 | 50.335 | 47.533 | 48.735 | 54.855 | 57.114 | 55.08 | 58.072 | 57.974 | 47.782 | 128.385 | 120.847 | 119.837 | 79.105 | 78.36 | 81.761 | 78.276 | 70.63 | 79.076 | 70.294 | 67.2 | 67 | 69.9 | 65.8 | 66.2 | 50.5 | 48.1 | 39 | 30.6 | 8.9 | 8.7 | 9.5 | 5.8 | 5.8 | 7.2 | 11.2 | 11.9 | 13.1 | 14 | 16.2 | 10.2 | 9.9 | 9.5 | 10.5 | 8.9 | 6.2 | 1.9 | 1.8 | 1.9 | 4 | 2.9 | 2.8 | 3.1 | 2.6 | 3 | 6 | 3.3 | 4 | 4.9 | 5.3 | 4.7 | 2.8 | 1.4 | 1.8 | 1.3 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 965.174 | 990.11 | 971.483 | 942.166 | 971.475 | 995.276 | 985.076 | 1,036.438 | 982.427 | 703.542 | 672.407 | 703.335 | 707.808 | 725.32 | 749.977 | 760.451 | 790.425 | 772.63 | 755.211 | 780.689 | 796.148 | 803.555 | 438.564 | 442.9 | 432.236 | 442.408 | 471.744 | 494.789 | 484.032 | 487.045 | 488.288 | 490.176 | 508.639 | 511.598 | 269.471 | 260.545 | 258.545 | 257.201 | 240.201 | 246.83 | 244.83 | 241.435 | 214.435 | 224.017 | 233.017 | 224.802 | 160.802 | 168.437 | 145.437 | 138.952 | 88.952 | 9.119 | 30.644 | 71.844 | 85.182 | 171.088 | 170.366 | 173.91 | 182.195 | 182.917 | 184.237 | 186.787 | 196.19 | 217.676 | 224.791 | 219.36 | 219.485 | 239.647 | 237.78 | 256.885 | 264.676 | 296.753 | 296.902 | 297.423 | 302.643 | 266.95 | 269.422 | 277.333 | 290.485 | 285.995 | 236.399 | 237.507 | 260.448 | 276.883 | 285.451 | 282.949 | 254.756 | 251.56 | 179.006 | 252.077 | 262.5 | 348.826 | 330.033 | 335.859 | 342.68 | 353.709 | 345.739 | 353.766 | 361.8 | 375 | 341.5 | 354.6 | 361.9 | 347.8 | 340.4 | 353.6 | 354 | 0 | 0 | 0 | 0 | 3 | 3.2 | 3.7 | 27.8 | 31 | 33.2 | 20.9 | 6.9 | 7.5 | 7.5 | 8.1 | 9.4 | 10 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 4.6 | 4.9 | 5.1 | 5.3 | 5.3 | 5.3 | 5.4 | 0.5 | 0.6 | 0.7 |
| Deferred Revenue Non-Current
| 0 | 0 | 11.554 | 0 | 0 | 0 | 66.725 | 0 | 0 | 0 | 68.537 | 0 | 0 | 0 | 57.875 | 0 | 0 | 0 | 74.488 | 0 | 0 | 0 | 81.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -119.143 | 0 | -118.861 | -119.433 | 114.623 | -115.398 | -112.72 | -112.659 | 112.223 | 0 | 0 | 0 | 113.199 | 0 | 0 | 0 | 107.518 | 0 | 0 | 0 | 92.785 | 0 | 0 | 0 | 106.046 | 0 | 0 | 0 | 97.916 | 0 | 0 | 0 | 83.498 | 0 | 0 | 0 | 71.188 | 0 | 0 | 0 | 51.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 64.944 | 64.002 | 60.902 | 66.913 | 66.081 | 65.546 | 66.725 | 112.578 | 105.938 | 63.226 | 68.537 | 58.94 | 57.622 | 56.593 | 57.875 | 72.906 | 64.935 | 72.327 | 74.488 | 76.289 | 74.8 | 76.604 | 81.061 | 79.25 | 80.09 | 78.301 | 77.668 | 112.41 | 113.678 | 114.358 | 119.143 | 119.018 | 118.861 | 119.433 | 114.623 | 115.398 | 112.72 | 112.659 | 112.223 | 115.52 | 117.331 | 116.529 | 113.199 | 107.187 | 105.63 | 102.199 | 107.518 | 106.316 | 99.417 | 95.791 | 92.785 | 120.545 | 114.671 | 110.651 | 106.046 | 111.63 | 107.091 | 103.355 | 97.916 | 98.868 | 99.018 | 97.871 | 83.498 | 89.655 | 84.512 | 77.503 | 71.188 | 66.399 | 61.678 | 57.266 | 51.004 | 65.678 | 65.597 | 64.068 | 62.554 | 63.242 | 58.798 | 55.116 | 51.433 | 50.162 | 53.419 | 50.282 | 46.143 | 42.212 | 39.67 | 32.872 | 28.446 | 28.875 | 25.874 | 22.924 | 18.655 | 19.318 | 16.118 | 11.282 | 12.154 | 11.595 | 3.33 | 3.33 | 3.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.3 |
| Other Non-Current Liabilities
| 107.254 | 109.075 | 111.131 | 144.072 | 151.803 | 186.159 | 136.969 | 218.112 | 109.835 | 41.813 | -25.545 | 52.942 | 53.587 | 56.974 | -13.293 | 47.592 | 43.038 | 44.376 | -27.646 | 39.853 | 35.645 | 36.35 | -54.762 | 23.281 | 26.547 | 27.397 | 27.114 | 24.999 | 25.557 | 25.655 | 146.167 | 24.495 | 144.241 | 145.738 | -90.564 | 144.421 | 142.865 | 142.97 | -63.707 | 32.692 | 28.385 | 28.65 | -67.909 | 59.61 | 60.551 | 61.229 | -20.882 | 86.045 | 87.747 | 89.247 | -43.183 | 27.17 | 27.794 | 28.359 | -77.93 | 23.541 | 24.164 | 24.934 | -75.236 | 18.3 | 20.443 | 23.479 | -38.173 | 17.052 | 18.623 | 20.45 | -50.196 | 25.817 | 27.21 | 28.595 | -20.672 | 26.486 | 25.982 | 25.381 | 23.448 | 25.901 | 22.958 | 21.498 | 19.863 | 9.154 | 9.217 | 10.093 | 10.122 | 12.644 | 12.35 | 14.347 | 14.025 | 12.878 | 12.946 | 15.891 | 16.982 | 16.285 | 17.335 | 17.715 | 15.858 | 15.014 | 19.114 | 18.818 | 18.6 | 17.9 | 20.3 | 19.3 | 18.5 | 10.8 | 13.6 | 12.8 | 14.3 | 6 | 5.7 | 5.8 | 5.7 | 2.8 | 2.8 | 2.4 | 4.7 | 1.8 | 1.8 | 1.6 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.8 | 0.7 | 0.8 | 0.7 | 0.7 | 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 1.1 | 1.1 | 0.9 | 1 | 0.8 | 0.1 | 0 | 0.2 |
| Total Non-Current Liabilities
| 1,137.372 | 1,163.187 | 1,155.07 | 1,153.151 | 1,189.359 | 1,246.981 | 1,255.495 | 1,367.128 | 1,198.2 | 808.581 | 783.936 | 815.217 | 819.017 | 838.887 | 852.434 | 880.949 | 898.398 | 889.333 | 876.541 | 896.831 | 906.593 | 916.509 | 545.924 | 545.431 | 538.873 | 548.106 | 576.526 | 632.198 | 623.267 | 627.058 | 634.455 | 633.689 | 652.88 | 657.336 | 408.153 | 404.966 | 401.41 | 400.171 | 400.94 | 395.042 | 390.546 | 386.614 | 372.924 | 390.814 | 399.198 | 388.23 | 354.956 | 360.798 | 332.601 | 323.99 | 231.339 | 156.834 | 173.109 | 210.854 | 219.344 | 306.259 | 301.621 | 302.199 | 302.791 | 300.085 | 303.698 | 308.137 | 325.013 | 324.383 | 327.926 | 317.313 | 311.665 | 331.863 | 326.668 | 342.746 | 346.012 | 388.917 | 388.481 | 386.872 | 388.645 | 356.093 | 351.178 | 353.947 | 361.781 | 345.311 | 299.035 | 297.882 | 316.713 | 331.739 | 337.471 | 330.168 | 297.227 | 293.313 | 217.826 | 290.892 | 298.137 | 384.429 | 363.486 | 364.856 | 370.692 | 380.318 | 368.183 | 375.914 | 383.7 | 392.9 | 361.8 | 373.9 | 380.4 | 358.6 | 354 | 366.4 | 368.3 | 6 | 5.7 | 5.8 | 5.7 | 5.8 | 6 | 6.1 | 32.5 | 33.8 | 36 | 23.5 | 8.8 | 9.1 | 9.1 | 9.7 | 10.9 | 11.4 | 1.3 | 1.4 | 1.3 | 1.4 | 1.3 | 1.3 | 1.2 | 1.5 | 1.5 | 5.8 | 6.1 | 6.8 | 7 | 6.8 | 6.9 | 6.8 | 1.2 | 1.1 | 1.2 |
| Total Liabilities
| 1,403.784 | 1,454.591 | 1,465.799 | 1,529.47 | 1,542.528 | 1,567.667 | 1,552.047 | 1,575.707 | 1,399.293 | 996.178 | 980.582 | 998.409 | 1,017.475 | 1,021.042 | 1,042.635 | 1,059.988 | 1,049.01 | 1,049.337 | 1,064.628 | 1,057.496 | 1,062.394 | 1,067.78 | 706.868 | 710.324 | 715.54 | 707.406 | 726.529 | 771.521 | 752.98 | 752.503 | 748.407 | 746.549 | 759.101 | 760.494 | 527.871 | 516.622 | 511.292 | 513.656 | 516.896 | 516.797 | 495.17 | 487.726 | 484.189 | 491.693 | 498.353 | 485.405 | 477.464 | 486.341 | 467.848 | 489.835 | 362.523 | 389.438 | 383.456 | 391.359 | 399.21 | 423.189 | 408.353 | 408.053 | 381.898 | 380.869 | 367.609 | 373.18 | 399.927 | 405.147 | 404.011 | 405.6 | 388.949 | 403.34 | 398.805 | 418.256 | 421.217 | 456.8 | 450.521 | 451.366 | 450.777 | 418.952 | 416.045 | 414.01 | 424.842 | 395.646 | 346.568 | 346.617 | 371.568 | 388.853 | 392.551 | 388.24 | 355.201 | 341.095 | 346.211 | 411.739 | 417.974 | 463.534 | 441.846 | 446.617 | 448.968 | 450.948 | 447.259 | 446.208 | 450.9 | 459.9 | 431.7 | 439.7 | 446.6 | 409.1 | 402.1 | 405.4 | 398.9 | 14.9 | 14.4 | 15.3 | 11.5 | 11.6 | 13.2 | 17.3 | 44.4 | 46.9 | 50 | 39.7 | 19 | 19 | 18.6 | 20.2 | 19.8 | 17.6 | 3.2 | 3.2 | 3.2 | 5.4 | 4.2 | 4.1 | 4.3 | 4.1 | 4.5 | 11.8 | 9.4 | 10.8 | 11.9 | 12.1 | 11.6 | 9.6 | 2.6 | 2.9 | 2.5 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 214.975 | 213.826 | 213.585 | 213.031 | 228.002 | 228.009 | 223.899 | 240.069 | 256.672 | 0.313 | 255.044 | 251.811 | 0.313 | 242.663 | 256.054 | 251.191 | 0.313 | 244.778 | 256.911 | 264.899 | 0.313 | 261.161 | 259.115 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.312 | 0.312 | 0.311 | 0.311 | 0.309 | 0.305 | 0.301 | 0.299 | 0.298 | 0.298 | 0.291 | 0.291 | 0.291 | 0.29 | 0.288 | 0.287 | 0.287 | 0.255 | 0.253 | 0.252 | 0.154 | 0.154 | 0.153 | 0.153 | 0.153 | 0.153 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 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 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings
| 489.895 | 466.082 | 452.531 | 425.612 | 415.924 | 408.337 | 412.631 | 392.144 | 352.089 | 526.472 | 496.605 | 478.035 | 468.924 | 461.464 | 457.417 | 439.086 | 437.956 | 471.068 | 470.844 | 461.564 | 460.267 | 460.229 | 464.851 | 448.875 | 448.675 | 445.576 | 440.085 | 398.982 | 397.369 | 396.814 | 406.932 | 405.79 | 404.017 | 406.695 | 414.506 | 412.196 | 408.863 | 406.941 | 406.145 | 400.316 | 403.848 | 399.062 | 395.889 | 391.179 | 389.62 | 384.21 | 377.907 | 371.267 | 366.219 | 360.185 | 354.439 | 379.575 | 371.365 | 362.685 | 354.02 | 347.979 | 339.362 | 332.574 | 325.37 | 320.835 | 319.744 | 318.825 | 327.471 | 316.877 | 307.997 | 295.793 | 284.85 | 273.049 | 264.875 | 257.897 | 247.425 | 271.018 | 267.686 | 264.272 | 259.932 | 257.125 | 249.211 | 238.703 | 227.938 | 220.503 | 218.804 | 206.512 | 194.473 | 181.528 | 171.822 | 176.959 | 162.391 | 154.489 | 146.266 | 137.316 | 128.24 | 120.586 | 115.571 | 109.837 | 103.834 | 98.174 | 95.445 | 91.929 | 84.5 | 76 | 70.4 | 63.7 | 57.4 | 50.9 | 45 | 40.4 | 39.6 | 57 | 52.6 | 49.1 | 46.6 | 41.9 | 37.8 | 33.6 | 30.3 | 27 | 24.1 | 21.3 | 19.5 | 17.8 | 16.5 | 15.2 | 14.1 | 16.5 | 16.1 | 15.9 | 15.5 | 14.6 | 13.9 | 12.6 | 11.4 | 10.1 | 9 | 8.2 | 7.4 | 6.8 | 6.2 | 5.6 | 5 | 5.9 | 5.6 | 4.8 | 3.7 |
| Accumulated Other Comprehensive Income/Loss
| -54.434 | -49.801 | -50.17 | -53.959 | -52.947 | -54.982 | -57.858 | -60.133 | -57.108 | -52.763 | -54.203 | -59.537 | -58.345 | -62.798 | -63.681 | -61.512 | -63.638 | -66.325 | -59.277 | -57.915 | -55.606 | -55.662 | -55.737 | -46.434 | -47.745 | -46.333 | -49.078 | -47.651 | -50.9 | -54.905 | -58.526 | -51.817 | -52.381 | -50.842 | -53.894 | -53.812 | -48.68 | -49.849 | -39.822 | -21.424 | -15.279 | -16.621 | -17.572 | -26.956 | -28.852 | -26.699 | -27.581 | -27.003 | -27.88 | -25.271 | -26.348 | -12.484 | -10.71 | -12.832 | -15.861 | -13.082 | -17.881 | -13.16 | -12.405 | -11.383 | -15.422 | -22.079 | -31.032 | -5.174 | 2.375 | 1.57 | -0.505 | -3.869 | -6.382 | -7.978 | -8.612 | -7.554 | -8.414 | -9.563 | -9.736 | -9.122 | -9.101 | -6.915 | -6.399 | 1.291 | 0.21 | 1.983 | 2.069 | -3.911 | -4.31 | -5.447 | -7.153 | -3.2 | -3.282 | -4.681 | -5.197 | -4.027 | -3.355 | -3.64 | -1.027 | -0.784 | -0.649 | -0.55 | -0.4 | -0.2 | -33.4 | -31.5 | -29.4 | -26.9 | -21.3 | -21.3 | -21.3 | -19.3 | -19.3 | -18.3 | -17.4 | 0 | 0 | -15 | 0 | -14.1 | -13.5 | -12.8 | -12.1 | -10.2 | -10.2 | -10.2 | -10.2 | -8.6 | -8.6 | -8.6 | -8.6 | -8.2 | -8.2 | -7.1 | -7.1 | -5.8 | -5.8 | -5.8 | -5.8 | -5 | -5 | -5 | -5 | -2.8 | -2.8 | -2.1 | -1.7 |
| Other Total Stockholders Equity
| 446.058 | 438.07 | 431.548 | 424.239 | 416.904 | 398.785 | 390.459 | 384.013 | 377.674 | 315.524 | 342.72 | 336.872 | 333.607 | 326.591 | 314.989 | 305.254 | 300.267 | 296.579 | 298.587 | 296.96 | 292.035 | 288.177 | 252.843 | 249.902 | 246.949 | 243.072 | 240.112 | 238.022 | 235.573 | 233.3 | 231.857 | 229.889 | 227.784 | 226.123 | 224.148 | 218.728 | 217.598 | 216.685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 257.87 | 0 | 0 | 244.667 | 0 | 0 | 0 | 248.091 | 0 | 0 | 0 | 263.237 | 0 | 0 | 257.571 | 234.982 | 232.563 | 223.351 | 221.574 | 220.344 | 219.239 | 217.499 | 206.798 | 201.228 | 199.223 | 197.473 | 200.678 | 202.499 | 234.644 | 235.34 | 234.017 | 226.143 | 247.736 | 246.488 | 245.222 | 236.657 | 234.725 | 234.07 | 233.194 | 231.413 | 228.096 | 225.149 | 162.321 | 160.338 | 158.996 | 128.149 | 128.123 | 127.643 | 127.423 | 127.417 | 127.204 | 127 | 126.2 | 159.7 | 156.5 | 154.2 | 150.8 | 144.9 | 144.6 | 144.4 | 131.2 | 131.4 | 130.4 | 129.4 | 111.3 | 111.3 | 126.7 | 44.6 | 58.3 | 55.6 | 54.2 | 35.7 | 33.7 | 33.6 | 33.6 | 33.6 | 32 | 31.8 | 31.8 | 31.8 | 31.2 | 31.2 | 30.1 | 29.7 | 28.1 | 26.5 | 11.2 | 11.2 | 10.3 | 10.3 | 10.3 | 10.3 | 8 | 8.1 | 7.4 | 1.9 |
| Total Shareholders Equity
| 881.832 | 854.664 | 834.222 | 796.205 | 780.194 | 752.453 | 745.545 | 716.337 | 672.968 | 789.546 | 785.435 | 755.683 | 744.499 | 725.57 | 709.038 | 683.141 | 674.898 | 701.635 | 710.467 | 700.922 | 697.009 | 693.057 | 662.27 | 652.656 | 648.192 | 642.628 | 631.432 | 589.666 | 582.355 | 575.522 | 580.576 | 584.175 | 579.733 | 582.289 | 585.073 | 577.425 | 578.094 | 574.09 | 581.298 | 592.718 | 602.154 | 595.472 | 606.319 | 592.232 | 584.667 | 597.58 | 606.998 | 602.447 | 593.383 | 586.725 | 573.071 | 609.754 | 616.709 | 601.044 | 586.563 | 579.675 | 578.392 | 584.313 | 576.515 | 570.613 | 563.437 | 554.63 | 531.734 | 544.579 | 534.036 | 519.25 | 505.002 | 488.732 | 476.305 | 457.03 | 440.354 | 463 | 457.057 | 455.699 | 453.006 | 482.958 | 475.759 | 466.11 | 447.983 | 469.829 | 465.8 | 454.015 | 433.49 | 412.633 | 401.873 | 404.996 | 386.939 | 379.672 | 371.702 | 295.211 | 283.634 | 275.807 | 240.519 | 234.474 | 230.603 | 224.966 | 222.366 | 218.736 | 211.3 | 202.2 | 196.7 | 188.7 | 182.2 | 174.8 | 168.6 | 163.7 | 162.7 | 168.9 | 164.7 | 161.2 | 158.6 | 153.4 | 149.3 | 145.3 | 75 | 71.2 | 66.2 | 62.7 | 43.1 | 41.3 | 39.9 | 38.6 | 37.5 | 39.9 | 39.3 | 39.1 | 38.7 | 37.6 | 36.9 | 35.6 | 34 | 32.4 | 29.7 | 13.6 | 12.8 | 12.1 | 11.5 | 10.9 | 10.3 | 11.1 | 10.9 | 10.1 | 3.9 |
| Total Equity
| 881.832 | 854.664 | 834.222 | 796.205 | 780.194 | 752.453 | 745.545 | 716.337 | 672.968 | 789.546 | 785.435 | 755.683 | 744.499 | 725.57 | 709.038 | 683.141 | 674.898 | 701.635 | 710.467 | 700.922 | 697.009 | 693.057 | 662.27 | 652.656 | 648.192 | 642.628 | 631.432 | 589.666 | 582.355 | 575.522 | 580.576 | 584.175 | 579.733 | 582.289 | 585.073 | 577.425 | 578.094 | 574.09 | 581.298 | 592.718 | 602.154 | 595.472 | 606.319 | 592.232 | 584.667 | 597.58 | 606.998 | 602.447 | 593.383 | 586.725 | 573.071 | 609.754 | 616.709 | 601.044 | 586.563 | 579.675 | 578.392 | 584.313 | 576.515 | 570.613 | 563.437 | 554.63 | 531.734 | 544.579 | 534.036 | 519.25 | 505.002 | 488.732 | 476.305 | 457.03 | 440.354 | 463 | 457.057 | 455.699 | 453.006 | 482.958 | 475.759 | 466.11 | 447.983 | 469.829 | 465.8 | 454.015 | 433.49 | 412.633 | 401.873 | 404.996 | 386.939 | 379.672 | 371.702 | 295.211 | 283.634 | 275.807 | 240.519 | 234.474 | 230.603 | 224.966 | 222.366 | 218.736 | 211.3 | 202.2 | 196.7 | 188.7 | 182.2 | 174.8 | 168.6 | 163.7 | 162.7 | 168.9 | 164.7 | 161.2 | 158.6 | 153.4 | 149.3 | 145.3 | 75 | 71.2 | 66.2 | 62.7 | 43.1 | 41.3 | 39.9 | 38.6 | 37.5 | 39.9 | 39.3 | 39.1 | 38.7 | 37.6 | 36.9 | 35.6 | 34 | 32.4 | 29.7 | 13.6 | 12.8 | 12.1 | 11.5 | 10.9 | 10.3 | 11.1 | 10.9 | 10.1 | 3.9 |
| Total Liabilities & Shareholders Equity
| 2,285.616 | 2,309.255 | 2,300.021 | 2,325.675 | 2,322.722 | 2,320.12 | 2,297.592 | 2,292.044 | 2,072.261 | 1,785.724 | 1,766.017 | 1,754.092 | 1,761.974 | 1,746.612 | 1,751.673 | 1,743.129 | 1,723.908 | 1,750.972 | 1,775.095 | 1,758.418 | 1,759.403 | 1,760.837 | 1,369.138 | 1,362.98 | 1,363.732 | 1,350.034 | 1,357.961 | 1,361.187 | 1,335.335 | 1,328.025 | 1,328.983 | 1,330.724 | 1,338.834 | 1,342.783 | 1,112.944 | 1,094.047 | 1,089.386 | 1,087.746 | 1,098.194 | 1,109.515 | 1,097.324 | 1,083.198 | 1,090.508 | 1,083.925 | 1,083.02 | 1,082.985 | 1,084.462 | 1,088.788 | 1,061.231 | 1,076.56 | 935.594 | 999.192 | 1,000.165 | 992.403 | 985.773 | 1,002.864 | 986.745 | 992.366 | 958.413 | 951.482 | 931.046 | 927.81 | 931.661 | 949.726 | 938.047 | 924.85 | 893.951 | 892.072 | 875.11 | 875.286 | 861.571 | 919.8 | 907.578 | 907.065 | 903.783 | 901.91 | 891.804 | 880.12 | 872.825 | 865.475 | 812.368 | 800.632 | 805.058 | 801.486 | 794.424 | 793.236 | 742.14 | 720.767 | 717.913 | 706.95 | 701.608 | 739.341 | 682.365 | 681.091 | 679.571 | 675.914 | 669.625 | 664.944 | 662.2 | 662.1 | 628.4 | 628.4 | 628.8 | 583.9 | 570.7 | 569.1 | 561.6 | 183.8 | 179.1 | 176.5 | 170.1 | 165 | 162.5 | 162.6 | 119.4 | 118.1 | 116.2 | 102.4 | 62.1 | 60.3 | 58.5 | 58.8 | 57.3 | 57.5 | 42.5 | 42.3 | 41.9 | 43 | 41.1 | 39.7 | 38.3 | 36.5 | 34.2 | 25.4 | 22.2 | 22.9 | 23.4 | 23 | 21.9 | 20.7 | 13.5 | 13 | 6.4 |