Carpenter Technology Corporation
NYSE:CRS
154.23 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 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 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 150.2 | 199.1 | 53.5 | 15.7 | 18.1 | 44.5 | 22.3 | 20 | 52.6 | 154.2 | 393.9 | 96.9 | 213.2 | 287.4 | 244.2 | 271.4 | 218.9 | 193.1 | 93 | 29.9 | 24.6 | 27 | 18.9 | 28.5 | 17 | 56.2 | 46.8 | 20.7 | 24.9 | 66.3 | 16.6 | 22.5 | 50.9 | 82 | 23.4 | 21.1 | 30.6 | 70 | 29.4 | 28.8 | 66 | 120 | 85.3 | 106.2 | 201 | 257.5 | 294.7 | 63.1 | 112.6 | 211 | 175.1 | 318.8 | 314.8 | 492.5 | 184.1 | 157.2 | 258.3 | 265.4 | 243.4 | 349 | 374.6 | 340.1 | 300.9 | 267.2 | 372.4 | 403.3 | 574.9 | 133.8 | 182.8 | 300.8 | 235.6 | 253 | 254.5 | 413.4 | 314.5 | 250.1 | 166.2 | 163.8 | 148.2 | 113.3 | 94.6 | 76.6 | 85.3 | 34.3 | 72.4 | 53.5 | 54.4 | 42.4 | 24.7 | 18.7 | 5.4 | 8 | 8.1 | 7.8 | 5.9 | 7.7 | 9.4 | 9.5 | 8.4 | 6.8 | 5.7 | 5.5 | 7.9 | 8.4 | 12.2 | 52.4 | 12.5 | 35 | 15.6 | 18.6 | 26.5 | 12.1 | 14.4 | 13.2 | 37.9 | 10.6 | 10.6 | 20.1 | 6.3 | 5.5 | 9.8 | 5.4 | 5 | 18 | 9.1 | 45.8 | 24.2 | 7 | 7.9 | 9.3 | 3.2 | 1.8 | 7.4 | 4.7 | 4.8 | 5.8 | 3.6 | 3.7 | 3.2 | 4.2 | 3.3 | 3.7 | 6.7 | 5.9 | 7.8 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 0.5 | 0.2 | 0.1 | 0.3 | 0 | 0 | 0 | 0.1 | 0.1 | 0.5 | 0.2 | 0.6 | 0.4 | 0.9 | 0.4 | 1.2 | 0.5 | 1.2 | 0.6 | 1.5 | 0.7 | 1.2 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0.8 | -0.6 | -0.9 | 0 | 0 | 0 | 0 | 30.5 | 28 | 66.7 | 68.5 | 105.2 | 126.3 | 30 | 0 | 15 | 5 | 29.5 | 0 | 5.3 | 25.7 | 327.6 | 355.4 | 372.7 | 349.3 | 322.6 | 290 | 81.2 | 65 | 71 | 108.2 | 106.6 | 88.3 | 65.4 | 58 | 28.8 | 19.2 | 18.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 150.2 | 199.1 | 53.5 | 15.7 | 18.1 | 44.5 | 22.3 | 20 | 52.6 | 154.2 | 393.9 | 96.9 | 213.2 | 287.4 | 244.2 | 271.4 | 218.9 | 193.1 | 93 | 29.9 | 24.6 | 27 | 18.9 | 28.5 | 17 | 56.2 | 46.8 | 20.7 | 24.9 | 66.3 | 16.6 | 22.5 | 50.9 | 82 | 23.4 | 21.1 | 30.6 | 70 | 29.4 | 28.8 | 66 | 120 | 85.3 | 106.2 | 201 | 257.5 | 294.7 | 63.1 | 112.6 | 211 | 175.1 | 318.8 | 314.8 | 523 | 212.1 | 223.9 | 326.8 | 370.6 | 369.7 | 379 | 374.6 | 355.1 | 305.9 | 296.7 | 372.4 | 408.6 | 600.6 | 461.4 | 538.2 | 673.5 | 584.9 | 575.6 | 544.5 | 494.6 | 379.5 | 321.1 | 274.4 | 270.4 | 236.5 | 178.7 | 152.6 | 105.4 | 104.5 | 53 | 72.4 | 53.5 | 54.4 | 42.4 | 24.7 | 18.7 | 5.4 | 8 | 8.1 | 7.8 | 5.9 | 7.7 | 9.4 | 9.5 | 8.4 | 6.8 | 5.7 | 5.5 | 7.9 | 8.4 | 12.2 | 52.4 | 12.5 | 35 | 15.6 | 18.6 | 26.5 | 12.1 | 14.4 | 13.2 | 37.9 | 10.6 | 10.6 | 20.1 | 6.3 | 5.5 | 9.8 | 5.4 | 5 | 18 | 9.1 | 45.8 | 24.2 | 7 | 7.9 | 9.3 | 3.2 | 1.8 | 7.4 | 4.7 | 4.8 | 5.8 | 3.6 | 3.7 | 3.2 | 4.2 | 3.3 | 3.7 | 6.7 | 5.9 | 7.8 |
| Net Receivables
| 569.2 | 562.6 | 521.2 | 508.4 | 510.8 | 531.3 | 515.5 | 441.6 | 390.2 | 382.3 | 336.2 | 307 | 311.6 | 308.7 | 279.2 | 230.3 | 250.5 | 292.3 | 374.4 | 378.3 | 383.4 | 384.1 | 390.1 | 339.6 | 381.6 | 378.5 | 349.3 | 297.2 | 294.6 | 290.4 | 267.2 | 250 | 240.7 | 253.6 | 271 | 268.4 | 278.9 | 304.1 | 318.9 | 309.2 | 319.1 | 339.6 | 314.9 | 266.2 | 286.6 | 342 | 353.8 | 286.5 | 319.5 | 354.2 | 330.3 | 229.2 | 253.5 | 259.4 | 285.3 | 202.6 | 200.7 | 188.5 | 196.8 | 130 | 135.6 | 130.8 | 167 | 168.5 | 207.3 | 285.1 | 263.1 | 204.1 | 257.1 | 303.2 | 296 | 219 | 229.8 | 234.7 | 232.7 | 176.8 | 188.7 | 193.4 | 197.7 | 172.9 | 162.3 | 165.2 | 146.9 | 122.1 | 115.4 | 113.8 | 127.1 | 107.3 | 117 | 133.7 | 141.5 | 108.6 | 169.7 | 193.8 | 184.9 | 169.7 | 168.1 | 187 | 180.6 | 138.7 | 139.8 | 150.6 | 160.8 | 139.4 | 147 | 177 | 176.5 | 158.5 | 145.6 | 159.9 | 153.8 | 108.4 | 113.2 | 137.1 | 131.2 | 119.1 | 105.8 | 118.8 | 112 | 91.6 | 87.1 | 95.4 | 93.1 | 75.8 | 78.2 | 90.4 | 80.1 | 62.7 | 72.2 | 77.9 | 88.9 | 70.5 | 69.9 | 82 | 80.9 | 73.4 | 79.3 | 90.3 | 91.6 | 78.3 | 82.6 | 92.9 | 97.2 | 72.2 | 75.4 |
| Inventory
| 749.4 | 735.4 | 796.1 | 797.8 | 706.7 | 639.7 | 710.4 | 722.7 | 616.1 | 496.1 | 526.5 | 534.7 | 491.4 | 425.7 | 535.5 | 565.1 | 633.9 | 724.3 | 869 | 896.6 | 837.6 | 787.7 | 861 | 844.2 | 740.5 | 689.2 | 732.6 | 771.8 | 737.3 | 690.4 | 718.3 | 700.7 | 661.6 | 628.7 | 649.4 | 687.7 | 686.7 | 655.8 | 710.7 | 757.1 | 728.1 | 699.2 | 722.4 | 721.2 | 707.1 | 659.2 | 686.9 | 733.6 | 722.2 | 642 | 677.5 | 432.5 | 418.5 | 328.6 | 323.7 | 327.8 | 272.7 | 203.6 | 195.6 | 187.5 | 180.3 | 185.4 | 263.5 | 319.6 | 277.2 | 209 | 285.7 | 313.7 | 281.8 | 235 | 258.3 | 258.5 | 233.7 | 224.3 | 262.1 | 264.8 | 254.3 | 228.6 | 224.5 | 214.9 | 203.1 | 185 | 183 | 191.8 | 187.4 | 180.9 | 174.7 | 191.2 | 198.1 | 190 | 199.5 | 255.4 | 259 | 241.1 | 270.1 | 287.8 | 283.6 | 270.2 | 277 | 272.8 | 260.8 | 250.3 | 262.2 | 295.6 | 290.4 | 267.1 | 269.7 | 278.6 | 238.2 | 211.5 | 206.7 | 184.7 | 164.9 | 160.5 | 143.9 | 134.3 | 114 | 91.4 | 95.5 | 86 | 71.3 | 65.3 | 70.7 | 80.9 | 82.9 | 70.6 | 91.5 | 111.3 | 115 | 133.7 | 152.5 | 170.1 | 166 | 163.4 | 172.2 | 167.3 | 161.6 | 152.7 | 153.4 | 155.8 | 154.7 | 140.1 | 111.8 | 113 | 148.3 |
| Other Current Assets
| 91.5 | 94.1 | 82.2 | 88.3 | 86.3 | 66.4 | 84.4 | 99.1 | 92.6 | 86.8 | 143.1 | 105.7 | 110.7 | 95.6 | 91.5 | 85.8 | 84.6 | 56.6 | 40.7 | 52.9 | 64 | 37.4 | 39.2 | 49.1 | 49 | 54.9 | 62.6 | 69.8 | 54.9 | 46.5 | 49.3 | 53 | 89.9 | 46.4 | 64.8 | 47.6 | 42.7 | 37.2 | 43 | 87.5 | 34.1 | 34.7 | 26.9 | 29.6 | 28.6 | 20.1 | 65.5 | 38.8 | 37.6 | 31.9 | 31.4 | 25.2 | 28.4 | 31.7 | 54.7 | 45.3 | 43.8 | 36 | 53.9 | 56.2 | 46.2 | 54.6 | 42.7 | 37.8 | 32.7 | 44.2 | 29.1 | 60.5 | 26.9 | 30.7 | 59.8 | 40.8 | 40.6 | 32 | 22.6 | 24.3 | 34.5 | 31.8 | 35.8 | 33.8 | 42.2 | 36.2 | 30.9 | 34.5 | 25.3 | 21.1 | 39.6 | 40.4 | 33.1 | 33.5 | 23.4 | 15.7 | 16.5 | 16.4 | 18.4 | 24.7 | 28.2 | 16.3 | 20.3 | 21.1 | 17.6 | 16.3 | 35.3 | 41.5 | 129.8 | 149 | 199.3 | 170.8 | 16.3 | 12.2 | 13.4 | 15.6 | 14.9 | 13.7 | 12.2 | 12.2 | 10.6 | 10.1 | 7.7 | 10.1 | 10.5 | 5.1 | 7.4 | 8.5 | 19.5 | 9.9 | 8.3 | 17.9 | 16 | 13.4 | 15.7 | 16.2 | 17 | 13.4 | 12.4 | 14.7 | 13.1 | 11.6 | 9.8 | 13.4 | 13.4 | 12 | 12.3 | 14.6 | 15.8 |
| Total Current Assets
| 1,560.3 | 1,591.2 | 1,453 | 1,410.2 | 1,321.9 | 1,281.9 | 1,332.6 | 1,283.4 | 1,151.5 | 1,119.4 | 1,399.7 | 1,044.3 | 1,126.9 | 1,117.4 | 1,150.4 | 1,152.6 | 1,187.9 | 1,266.3 | 1,377.1 | 1,357.7 | 1,309.6 | 1,236.2 | 1,309.2 | 1,261.4 | 1,188.1 | 1,178.8 | 1,191.3 | 1,159.5 | 1,111.7 | 1,093.6 | 1,051.4 | 1,026.2 | 1,043.1 | 1,010.7 | 1,016.1 | 1,036.2 | 1,047 | 1,070.4 | 1,118.7 | 1,192 | 1,152.5 | 1,193.5 | 1,149.5 | 1,123.2 | 1,223.3 | 1,281.5 | 1,400.9 | 1,127.9 | 1,191.9 | 1,249.7 | 1,253.2 | 1,034.8 | 1,049.2 | 1,157.6 | 894.2 | 818.7 | 865.9 | 820.2 | 829.3 | 752.7 | 756.7 | 749.7 | 808.3 | 855.3 | 915.3 | 966.7 | 1,192.1 | 1,057.3 | 1,121.2 | 1,255.7 | 1,205.2 | 1,106.7 | 1,064.1 | 999.3 | 905.4 | 795.5 | 758 | 731.6 | 694.5 | 600.3 | 560.2 | 491.8 | 465.3 | 406.5 | 400.5 | 369.3 | 395.8 | 381.3 | 372.9 | 375.9 | 369.8 | 387.7 | 455.6 | 459.1 | 479.3 | 489.9 | 489.3 | 483 | 486.3 | 439.4 | 423.9 | 422.7 | 466.2 | 484.9 | 579.4 | 645.5 | 658 | 642.9 | 415.7 | 402.2 | 400.4 | 320.8 | 307.4 | 324.5 | 325.2 | 276.2 | 241 | 240.4 | 221.5 | 193.2 | 178.7 | 171.2 | 176.2 | 183.2 | 189.7 | 216.7 | 204.1 | 198.9 | 211.1 | 234.3 | 260.3 | 258.6 | 260.3 | 263.5 | 270.3 | 261.2 | 257.6 | 258.3 | 258 | 251.7 | 254 | 248.7 | 228 | 205.7 | 247.3 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,329.9 | 1,374.2 | 1,351.4 | 1,364.2 | 1,371.2 | 1,383.8 | 1,383.6 | 1,390.5 | 1,402 | 1,420.8 | 1,425.9 | 1,429.6 | 1,440.9 | 1,457.5 | 1,306.7 | 1,326.1 | 1,334.1 | 1,351.1 | 1,395.2 | 1,385.8 | 1,380.2 | 1,366.2 | 1,350.8 | 1,335.6 | 1,316.8 | 1,313.4 | 1,295.6 | 1,298.7 | 1,308.7 | 1,316.8 | 1,312.1 | 1,322.7 | 1,338.1 | 1,351.4 | 1,347.7 | 1,366.9 | 1,389.6 | 1,397 | 1,403.6 | 1,416.6 | 1,408.1 | 1,407 | 1,376.1 | 1,331 | 1,259 | 1,168.4 | 1,080.6 | 1,017.6 | 959.7 | 924.6 | 884.8 | 685.7 | 670.7 | 662.9 | 634.8 | 633.2 | 612.1 | 617.5 | 617.8 | 624.3 | 632 | 634.1 | 632.1 | 620.7 | 604.9 | 583.8 | 552.7 | 534.1 | 541.6 | 537.4 | 532.8 | 532.5 | 536.4 | 541.1 | 548 | 555.8 | 563.3 | 569.2 | 583.3 | 590.9 | 599.6 | 608.7 | 619.1 | 629.1 | 640.1 | 651.7 | 662.6 | 677.7 | 690 | 713.1 | 728.3 | 737.1 | 746.5 | 752.2 | 770.7 | 776.4 | 782.5 | 789.9 | 783.4 | 772.1 | 762.6 | 750.4 | 730.3 | 712.4 | 681.4 | 644.1 | 621.9 | 605.1 | 532.5 | 513.6 | 504.1 | 452.9 | 430.7 | 419.5 | 405.8 | 403.8 | 401.5 | 403.6 | 401.6 | 401.3 | 402.3 | 391.8 | 396.2 | 398.2 | 400.6 | 391.1 | 393.2 | 395.9 | 397.2 | 397.9 | 396.6 | 392.7 | 392.4 | 390.3 | 396.5 | 395.9 | 396 | 393.9 | 393.6 | 394.2 | 395.7 | 395.7 | 404 | 394 | 397.1 |
| Goodwill
| 227.3 | 227.3 | 227.3 | 241.4 | 241.4 | 241.4 | 241.4 | 241.4 | 241.4 | 241.4 | 241.4 | 241.4 | 241.4 | 241.4 | 241.4 | 241.4 | 292.3 | 290.4 | 325.1 | 328.9 | 324.5 | 326.4 | 327.9 | 337.2 | 268.7 | 268.7 | 273.7 | 263.4 | 263.4 | 263.4 | 270.9 | 244.8 | 244.8 | 244.8 | 244.8 | 257.2 | 257.2 | 257.4 | 257.3 | 257.5 | 257.6 | 257.7 | 257.6 | 257.7 | 257.8 | 257.7 | 256.7 | 256.7 | 261.2 | 260.5 | 247.4 | 46 | 45.3 | 44.9 | 45.1 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | 40.2 | 40.2 | 46.4 | 46.4 | 46.4 | 46.4 | 46.4 | 46.4 | 46.4 | 46.4 | 46.4 | 46.4 | 46.4 | 46.4 | 46.4 | 0 | 46.3 | 46.3 | 46.3 | 46.3 | 0 | 46.3 | 0 | 0 | 158.9 | 158.9 | 161.7 | 161.7 | 0 | 169.2 | 0 | 172.3 | 173.7 | 175.7 | 177.1 | 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 |
| Intangible Assets
| 13.8 | 15.2 | 23.8 | 25.4 | 26.8 | 28.7 | 30.2 | 31.7 | 32.8 | 35.2 | 37.5 | 39.5 | 41.1 | 43.1 | 44.9 | 45.4 | 46.5 | 52.1 | 61.2 | 63.8 | 64.9 | 67.2 | 69.4 | 60 | 61.7 | 63.3 | 59.9 | 61.6 | 63.2 | 64.9 | 58.2 | 59.9 | 61.6 | 63.2 | 64.9 | 67.6 | 69.6 | 71.6 | 73.5 | 75.7 | 77.8 | 80.6 | 84.5 | 88.1 | 91.8 | 95 | 98.5 | 102.1 | 106.5 | 109.9 | 127.3 | 27.6 | 28.4 | 30 | 28.8 | 38.6 | 17.4 | 17.6 | 17.9 | 18.2 | 18.5 | 18.7 | 19 | 19.3 | 19.5 | 19.8 | 18.4 | 18.7 | 18.9 | 19.2 | 19.4 | 19.6 | 19.9 | 20.1 | 20.4 | 67 | 67.3 | 67.5 | 67.7 | 68 | 70.4 | 70.7 | 70.9 | 71.1 | 71.4 | 71.7 | 71.9 | 72.2 | 72.5 | 72.7 | 185.6 | 185.9 | 27.2 | 161.7 | 167.5 | 169.2 | 170.8 | 172.3 | 173.7 | 175.7 | 177.1 | 179.2 | 181.8 | 182.6 | 169.6 | 171.8 | 174.5 | 160.6 | 108.2 | 104.6 | 99.2 | 18.3 | 18.5 | 18.8 | 18.5 | 18.7 | 15.5 | 15.7 | 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 |
| Goodwill and Intangible Assets
| 241.1 | 242.5 | 251.1 | 266.8 | 268.2 | 270.1 | 271.6 | 273.1 | 274.2 | 276.6 | 278.9 | 280.9 | 282.5 | 284.5 | 286.3 | 286.8 | 338.8 | 342.5 | 386.3 | 392.7 | 389.4 | 393.6 | 397.3 | 397.2 | 330.4 | 332 | 333.6 | 325 | 326.6 | 328.3 | 329.1 | 304.7 | 306.4 | 308 | 309.7 | 324.8 | 326.8 | 329 | 330.8 | 333.2 | 335.4 | 338.3 | 342.1 | 345.8 | 349.6 | 352.7 | 355.2 | 358.8 | 367.7 | 370.4 | 374.7 | 73.6 | 73.7 | 74.9 | 73.9 | 73.8 | 52.6 | 52.8 | 53.1 | 53.4 | 53.7 | 53.9 | 54.2 | 54.5 | 54.7 | 55 | 58.6 | 58.9 | 65.3 | 65.6 | 65.8 | 66 | 66.3 | 66.5 | 66.8 | 67 | 67.3 | 67.5 | 67.7 | 68 | 70.4 | 70.7 | 70.9 | 71.1 | 71.4 | 71.7 | 71.9 | 72.2 | 72.5 | 72.7 | 185.6 | 185.9 | 188.9 | 161.7 | 167.5 | 169.2 | 170.8 | 172.3 | 173.7 | 175.7 | 177.1 | 179.2 | 181.8 | 182.6 | 169.6 | 171.8 | 174.5 | 160.6 | 108.2 | 104.6 | 99.2 | 18.3 | 18.5 | 18.8 | 18.5 | 18.7 | 15.5 | 15.7 | 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 |
| Long Term Investments
| 0 | 15.2 | -6.7 | -0 | 0 | 0 | 0 | 2.1 | 6.1 | 5.1 | 8.5 | 3.4 | 4.1 | 15.9 | 0 | 0 | 0 | 2.8 | 3.2 | 1.5 | 1.9 | 1.6 | 0.3 | 0 | 0 | 0 | 0 | 0.6 | 1.3 | 1.6 | 2 | 2.1 | 7.8 | 9.7 | -7.5 | -11.4 | -8.1 | 2.7 | -16.7 | -9.4 | -5.2 | -4.5 | -16 | -3.4 | -1.5 | -2.7 | -61.4 | -5.9 | -2.5 | -10.6 | -38.9 | -29.1 | -34 | 0 | 0 | 0 | 0 | 0 | -13.3 | -20.8 | -20 | 0 | 19.4 | -32.7 | -25.7 | 0 | -13.6 | -17.6 | -17.2 | 0 | -6.2 | -12.8 | -15.5 | 0 | -8.5 | -8.5 | -6.1 | -7.4 | -7.4 | -7.4 | -12.2 | 0 | -8.4 | -14 | -5 | -4.3 | 0 | -176.1 | 0 | 0 | -0.5 | -0.3 | -2.3 | -2.1 | 0 | -7.5 | 0 | -5.6 | -160.5 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 7.6 | 7.5 | 6.7 | 6.7 | 6.6 | 6.6 | 5.3 | 5.2 | 5.1 | 5.7 | 5.6 | 5.6 | 6.2 | 5.3 | 5 | 5.1 | 4.7 | 4.9 | 3.8 | 4.1 | 4 | 4.2 | 4.6 | 4.6 | 4.5 | 4.3 | 5.6 | 4.1 | 7.5 | 7.6 | 7.5 | 7.3 | 7.6 | 8.2 | 7.5 | 11.4 | 8.1 | 3.3 | 16.7 | 9.4 | 5.2 | 4.5 | 16 | 3.4 | 1.5 | 2.7 | 61.4 | 5.9 | 2.5 | 10.6 | 38.9 | 29.1 | 34 | 0 | 3.8 | 7.8 | 12.7 | 16.2 | 13.3 | 20.8 | 20 | 0 | 29.2 | 32.7 | 25.7 | 0 | 13.6 | 17.6 | 17.2 | 0 | 6.2 | 12.8 | 15.5 | 0 | 8.5 | 8.5 | 6.1 | 7.4 | 7.4 | 7.4 | 12.2 | 0 | 8.4 | 14 | 5 | 4.3 | 0 | 176.1 | 0 | 0 | 0.5 | 0.3 | 2.3 | 2.1 | 0 | 7.5 | 0 | 5.6 | 160.5 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 116.1 | 61.1 | 120.7 | 111.3 | 108.9 | 111.5 | 101.2 | 102.2 | 101 | 104.7 | 111.6 | 116.1 | 99.3 | 90.6 | 262.6 | 273.3 | 263.2 | 259.6 | 263.8 | 261.8 | 256.4 | 186 | 178 | 163 | 167.9 | 178.5 | 165.8 | 156.2 | 136.7 | 130.2 | 120.3 | 114.4 | 111.1 | 106.3 | 113 | 112.7 | 107.7 | 103.5 | 114.3 | 113.2 | 116.2 | 117.7 | 97 | 95.4 | 93.6 | 80.3 | 79.6 | 77.9 | 83.8 | 83.1 | 83.6 | 80.7 | 81.9 | 96.5 | 99.7 | 96.5 | 89.1 | 76.5 | 94 | 77.9 | 74.4 | 59.7 | 59.8 | 107.4 | 109.5 | 106.7 | 183.1 | 198.6 | 171.4 | 167 | 279.8 | 278.4 | 280.9 | 281 | 281.5 | 282.7 | 283.7 | 285.1 | 281.8 | 282.3 | 283.8 | 285 | 293 | 298.2 | 299.2 | 307.2 | 302.2 | 302 | 311.4 | 317.8 | 310.9 | 304.8 | 299.5 | 318.5 | 327.6 | 316 | 304.9 | 300.7 | 290.6 | 279.3 | 267 | 255.5 | 243.9 | 244.1 | 243.1 | 237.5 | 232.1 | 225.7 | 209.7 | 202.6 | 198 | 156.4 | 152.3 | 149.2 | 143.7 | 173.4 | 172.2 | 172.1 | 185.6 | 183.4 | 180.7 | 166.9 | 157.5 | 155.4 | 150.1 | 91.8 | 94.5 | 89.8 | 86.7 | 82.6 | 77.2 | 70.4 | 67.3 | 63.2 | 48.8 | 51.5 | 47.6 | 43.2 | 38.8 | 34.9 | 32.9 | 29.6 | 3 | 2 | 1.3 |
| Total Non-Current Assets
| 1,694.7 | 1,700.5 | 1,723.2 | 1,749 | 1,754.9 | 1,772 | 1,761.7 | 1,773.1 | 1,788.4 | 1,812.9 | 1,830.5 | 1,835.6 | 1,833 | 1,853.8 | 1,860.6 | 1,891.3 | 1,940.8 | 1,960.9 | 2,052.3 | 2,045.9 | 2,031.9 | 1,951.6 | 1,931 | 1,900.4 | 1,819.6 | 1,828.2 | 1,800.6 | 1,784.6 | 1,780.8 | 1,784.5 | 1,771 | 1,751.2 | 1,771 | 1,783.6 | 1,770.4 | 1,804.4 | 1,824.1 | 1,835.5 | 1,848.7 | 1,863 | 1,859.7 | 1,863 | 1,815.2 | 1,772.2 | 1,702.2 | 1,601.4 | 1,515.4 | 1,454.3 | 1,411.2 | 1,378.1 | 1,343.1 | 840 | 826.3 | 834.3 | 812.2 | 811.3 | 766.5 | 763 | 764.9 | 755.6 | 760.1 | 747.7 | 794.7 | 782.6 | 769.1 | 745.5 | 794.4 | 791.6 | 778.3 | 770 | 878.4 | 876.9 | 883.6 | 888.6 | 896.3 | 905.5 | 914.3 | 921.8 | 932.8 | 941.2 | 953.8 | 964.4 | 983 | 998.4 | 1,010.7 | 1,030.6 | 1,036.7 | 1,051.9 | 1,073.9 | 1,103.6 | 1,224.8 | 1,227.8 | 1,234.9 | 1,232.4 | 1,265.8 | 1,261.6 | 1,258.2 | 1,262.9 | 1,247.7 | 1,227.1 | 1,206.7 | 1,185.1 | 1,156 | 1,139.1 | 1,094.1 | 1,053.4 | 1,028.5 | 991.4 | 850.4 | 820.8 | 801.3 | 627.6 | 601.5 | 587.5 | 568 | 595.9 | 589.2 | 591.4 | 587.2 | 584.7 | 583 | 558.7 | 553.7 | 553.6 | 550.7 | 482.9 | 487.7 | 485.7 | 483.9 | 480.5 | 473.8 | 463.1 | 459.7 | 453.5 | 445.3 | 447.4 | 443.6 | 437.1 | 432.4 | 429.1 | 428.6 | 425.3 | 407 | 396 | 398.4 |
| Total Assets
| 3,255 | 3,291.7 | 3,176.2 | 3,159.2 | 3,076.8 | 3,053.9 | 3,094.3 | 3,056.5 | 2,939.9 | 2,932.3 | 3,230.2 | 2,879.9 | 2,959.9 | 2,971.2 | 3,011 | 3,043.9 | 3,128.7 | 3,227.2 | 3,429.4 | 3,403.6 | 3,341.5 | 3,187.8 | 3,240.2 | 3,161.8 | 3,007.7 | 3,007 | 2,991.9 | 2,944.1 | 2,892.5 | 2,878.1 | 2,822.4 | 2,777.4 | 2,814.1 | 2,794.3 | 2,786.5 | 2,840.6 | 2,871.1 | 2,905.9 | 2,967.4 | 3,055 | 3,012.2 | 3,056.5 | 2,964.7 | 2,895.4 | 2,925.5 | 2,882.9 | 2,916.3 | 2,582.2 | 2,603.1 | 2,627.8 | 2,596.3 | 1,874.8 | 1,875.5 | 1,991.9 | 1,706.4 | 1,630 | 1,632.4 | 1,583.2 | 1,594.2 | 1,508.3 | 1,516.8 | 1,497.4 | 1,603 | 1,637.9 | 1,684.4 | 1,712.2 | 1,986.5 | 1,848.9 | 1,899.5 | 2,025.7 | 2,083.6 | 1,983.6 | 1,947.7 | 1,887.9 | 1,801.7 | 1,701 | 1,672.3 | 1,653.4 | 1,627.3 | 1,541.5 | 1,514 | 1,456.2 | 1,448.3 | 1,404.9 | 1,411.2 | 1,399.9 | 1,432.5 | 1,433.2 | 1,446.8 | 1,479.5 | 1,594.6 | 1,615.5 | 1,690.5 | 1,691.5 | 1,745.1 | 1,751.5 | 1,747.5 | 1,745.9 | 1,734 | 1,666.5 | 1,630.6 | 1,607.8 | 1,622.2 | 1,624 | 1,673.5 | 1,698.9 | 1,686.5 | 1,634.3 | 1,266.1 | 1,223 | 1,201.7 | 948.4 | 908.9 | 912 | 893.2 | 872.1 | 830.2 | 831.8 | 808.7 | 777.9 | 761.7 | 729.9 | 729.9 | 736.8 | 740.4 | 699.6 | 691.8 | 684.6 | 695 | 714.8 | 734.1 | 721.7 | 720 | 717 | 715.6 | 708.6 | 701.2 | 695.4 | 690.4 | 680.8 | 682.6 | 674 | 635 | 601.7 | 645.7 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 273.3 | 263.9 | 275.2 | 313.4 | 315.5 | 278.1 | 288 | 304.7 | 288 | 242.1 | 214 | 170.3 | 212 | 142.4 | 135.1 | 108.4 | 114.2 | 124.2 | 209.6 | 233.9 | 259.9 | 238.7 | 252 | 266.4 | 255.9 | 214.7 | 217.7 | 205.1 | 212.5 | 201.1 | 191.3 | 167.7 | 153.5 | 159.6 | 152.9 | 140.2 | 165.4 | 169.5 | 178.3 | 191.3 | 251.5 | 278.1 | 237.5 | 211.6 | 262.4 | 252.7 | 226 | 188.4 | 235.8 | 236.1 | 222.5 | 147.7 | 178.8 | 170.5 | 146.8 | 129.6 | 154 | 130.5 | 123.7 | 82.1 | 91 | 70.2 | 85.1 | 125 | 185.5 | 158.4 | 171.8 | 156.7 | 186.6 | 215.9 | 201.8 | 178.2 | 162.9 | 137.4 | 141 | 106.2 | 121 | 133.4 | 124.7 | 95.1 | 115.7 | 109 | 98.9 | 67.7 | 75.4 | 68.2 | 70.8 | 67.2 | 73.3 | 76.8 | 72.6 | 68.6 | 84.9 | 82.3 | 81.3 | 84.9 | 92.4 | 97.3 | 97.4 | 80.9 | 74.6 | 59.6 | 64.1 | 72.4 | 80 | 80.5 | 83.6 | 85.7 | 80.8 | 79 | 72.8 | 56.8 | 59.3 | 75.8 | 58.6 | 56.9 | 54.7 | 51.2 | 51.3 | 46.8 | 41.3 | 35.5 | 42.1 | 31.5 | 33 | 24.3 | 29.1 | 25.8 | 31.5 | 30.3 | 34.4 | 33.1 | 39.9 | 37.9 | 37.5 | 36.1 | 40 | 34.4 | 28.4 | 31.8 | 36.5 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 8.2 | 8.8 | 8.6 | 22.5 | 8.8 | 9.1 | 117.6 | 90.8 | 9.5 | 9.9 | 309.5 | 9.7 | 8.8 | 9 | 9.3 | 10.7 | 11.1 | 170 | 170 | 130.7 | 87.8 | 19.7 | 127 | 100.6 | 91 | 1.4 | 55 | 64.3 | 58.3 | 55 | 14.2 | 25 | 81.9 | 98.7 | 25 | 39.5 | 0 | 111.3 | 0 | 37 | 119.2 | 139.3 | 0 | 0 | 0 | 0 | 101 | 101 | 101 | 101 | 0 | 0 | 0 | 100 | 100 | 100 | 100 | 0 | 20 | 20 | 20 | 20 | 23 | 23 | 23 | 23 | 33 | 33 | 33.2 | 33.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 21.2 | 21.9 | 21.9 | 22.4 | 2.7 | 8.7 | 17.1 | 17.2 | 66.3 | 66 | 65.6 | 67 | 30.6 | 36.3 | 90.5 | 195.8 | 224.2 | 239.3 | 235.1 | 230.3 | 223.2 | 207.4 | 173.9 | 155.4 | 182.4 | 163.1 | 183.2 | 156.1 | 167.1 | 275.2 | 82.2 | 85.9 | 105.3 | 71.8 | 52.4 | 26 | 51.8 | 48.8 | 20.8 | 27.4 | 52 | 38.4 | 27.1 | 15.6 | 16.2 | 27.2 | 43.2 | 6.6 | 6.6 | 6.7 | 6.7 | 6.8 | 15.7 | 94.2 | 71.5 | 64 | 68.3 | 65.3 | 56.9 | 51.9 | 55.2 | 52.7 | 45.1 | 32.4 | 30.7 | 18.1 | 54.8 |
| Tax Payables
| 6.2 | 1 | 1.7 | 1.2 | 7.9 | 7.4 | 7.2 | 5.3 | 7.7 | 0.4 | 2.5 | 1.8 | 0.7 | 0.5 | 0.5 | 0.8 | 0.7 | 1 | 2.5 | 0.6 | 7 | 4.2 | 4.3 | 1.9 | 2.7 | 1.4 | 0 | 0 | 4.8 | 5.1 | 0 | 0 | 0.8 | 1.5 | 1.3 | 1.8 | 9.3 | 8.7 | 0 | 0 | 2.4 | 8.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6 | 12.3 | 13.7 | 13.5 | 11 | 14 | 13.5 | 13.8 | 15.4 | 14.4 | 14 | 12.8 | 11.9 | 8.6 | 6.9 | 5.5 | 11.3 | 12.3 | 11 | 14.5 | 11.7 | 10.5 | 12.3 | 14.2 | 12.5 | 10.4 | 12.1 | 10.7 | 10.2 | 9.8 | 105 | 104.2 | 8.9 | 8.9 | 94 | 105.9 | 0 | 8.6 | 0 | 115.7 | 5.9 | 7.5 | 0 | 0 | 0 | 0 | 212.7 | 167.7 | 115.7 | 137.3 | 0 | 0 | 0 | 87.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.6 | 0 | 7.3 | 1.4 | 1.4 | 2.1 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 118.7 | 181.3 | 155.9 | 136.3 | 113.3 | 158.2 | 124.9 | 101 | 98 | 109.2 | 96.3 | 101.5 | 99.7 | 146.3 | 118 | 141.2 | 127.9 | 145.6 | 125.4 | 120.3 | 107.2 | 147.1 | 126.1 | 117.1 | 4 | 136.8 | 116.3 | 107.7 | 100.6 | 130.1 | 11.7 | 15.2 | 20 | 31.6 | 43.2 | 49.7 | 159 | 32.7 | 144.3 | 21.5 | 13 | 4.7 | 154.2 | 150 | 165.2 | 168.5 | 17.6 | 18.9 | 66.4 | 79.8 | 208.8 | 158.2 | 146 | 37.8 | 115 | 95.6 | 95.2 | 87.6 | 97.9 | 86 | 87.4 | 108.3 | 141.3 | 141.9 | 129.9 | 144.2 | 135.3 | 121.8 | 114.3 | 115 | 112.8 | 99.5 | 130.7 | 133.8 | 119.9 | 105.3 | 103.1 | 115.5 | 117.2 | 111.1 | 101.8 | 98.7 | 88.4 | 78.4 | 71.7 | 64.5 | 65.5 | 64.8 | 65.5 | 67 | 57.9 | 64.5 | 67.5 | 66 | 87.3 | 69.4 | 71.8 | 66.8 | 75.5 | 62.3 | 70.8 | 79.5 | 79 | 78.1 | 92.6 | 112.5 | 115.6 | 111.8 | 89 | 93.1 | 68.5 | 59.9 | 52.6 | 70.2 | 54.6 | 50.6 | 47.4 | 55.6 | 51.3 | 48.4 | 42.1 | 47.4 | 34.3 | 48.4 | 35.5 | 42.5 | 31.9 | 34 | 32.6 | 43.2 | 36.7 | 29 | 30.5 | 34.7 | 34.3 | 33.9 | 35.3 | 40.9 | 37.6 | 32.5 | 34.4 | 78.1 | 63.7 | 61.6 | 68.3 |
| Total Current Liabilities
| 406.2 | 466.3 | 453.4 | 485.7 | 448.6 | 459.4 | 544 | 510.3 | 410.9 | 375.6 | 633.8 | 294.3 | 332.4 | 306.3 | 269.3 | 265.8 | 264.5 | 452.1 | 516 | 499.4 | 466.6 | 416 | 517.4 | 498.3 | 363.4 | 363.3 | 401.1 | 387.8 | 381.6 | 396 | 322.2 | 312.1 | 264.3 | 298.8 | 315.1 | 335.3 | 324.4 | 322.1 | 322.6 | 365.5 | 389.6 | 429.6 | 391.7 | 361.6 | 427.6 | 421.2 | 557.3 | 476 | 518.9 | 554.2 | 431.3 | 305.9 | 324.8 | 395.4 | 361.8 | 325.2 | 349.2 | 218.1 | 241.6 | 188.1 | 198.4 | 198.5 | 249.4 | 289.9 | 345 | 325.6 | 347.4 | 312.9 | 335.5 | 366.2 | 317.3 | 277.9 | 293.8 | 271.4 | 261.1 | 211.7 | 224.3 | 249.1 | 263.1 | 228.1 | 239.4 | 230.1 | 190 | 154.8 | 164.2 | 149.9 | 202.6 | 198 | 204.4 | 210.8 | 161.1 | 169.4 | 242.9 | 344.1 | 377.6 | 393.6 | 399.3 | 394.4 | 396.1 | 350.6 | 319.3 | 294.5 | 325.5 | 313.6 | 355.8 | 349.1 | 366.3 | 472.7 | 252 | 258 | 246.6 | 188.5 | 164.3 | 172 | 165 | 156.3 | 122.9 | 134.2 | 154.6 | 133.6 | 110.5 | 98.5 | 92.6 | 107.1 | 111.7 | 73.4 | 67.6 | 66.5 | 70.8 | 80.3 | 86.8 | 156.3 | 141.9 | 136.6 | 140.1 | 135.3 | 132.2 | 127.2 | 121.2 | 117 | 116 | 110.5 | 94.4 | 79.7 | 123.1 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 694.5 | 694.2 | 693.9 | 693.6 | 693.3 | 693 | 692.7 | 692.4 | 692.1 | 691.8 | 690.9 | 695 | 694.8 | 694.5 | 694.3 | 694 | 693.8 | 551.8 | 552.4 | 550.6 | 550.9 | 550.6 | 549 | 547.7 | 545.5 | 545.7 | 546.3 | 548.3 | 549.8 | 550 | 604.1 | 604 | 609.6 | 611.3 | 612.9 | 608.4 | 611 | 607.1 | 609.8 | 607.1 | 604.2 | 604.3 | 604.3 | 604.3 | 604.2 | 604.2 | 604.4 | 305.2 | 305.6 | 305.9 | 407.2 | 407.4 | 407.9 | 407.8 | 158.5 | 159.1 | 160.1 | 259.6 | 258.9 | 258.5 | 259 | 258.6 | 279.7 | 280.3 | 277.3 | 276.7 | 299.8 | 300 | 300.3 | 299.5 | 332.6 | 332.8 | 332.9 | 333.1 | 333.2 | 333.4 | 333.6 | 333.7 | 332.1 | 333.6 | 334.5 | 332.7 | 357.5 | 355.6 | 378.6 | 378.9 | 357.5 | 367.5 | 367.6 | 375.8 | 420.9 | 425.9 | 426.3 | 326.9 | 337 | 337.1 | 337.2 | 352.3 | 352 | 344.8 | 345 | 355 | 355.3 | 355.5 | 355.7 | 370.7 | 372.1 | 372.3 | 284.7 | 244.7 | 247.8 | 187.9 | 188 | 188 | 191.1 | 191.2 | 194.7 | 194.8 | 167.2 | 167.5 | 171.2 | 158.1 | 167.6 | 176.8 | 180.4 | 189.9 | 192.8 | 193 | 196.6 | 196.6 | 199.8 | 118.6 | 122.4 | 122.7 | 122.8 | 122.9 | 126.5 | 126.5 | 126.5 | 126.6 | 130.2 | 130.2 | 130.6 | 130 | 130.4 |
| Deferred Revenue Non-Current
| -171.3 | 38.4 | -167.6 | 0 | 235.3 | 235.9 | 0 | 162 | 0 | 162.4 | 0 | 310.5 | 316.4 | 321.2 | 419.7 | 513.2 | 524.1 | 536.9 | 482.5 | 486.2 | 489.1 | 493.3 | 389.8 | 392 | 393.8 | 397 | 491 | 493.1 | 495.4 | 500.9 | 521.5 | 523.1 | 618.4 | 625.9 | 465.1 | 452.1 | 448.4 | 445.3 | 389.1 | 370.7 | 367.9 | 366.6 | 406.8 | 404.7 | 400.5 | 398.1 | 409 | 514.4 | 518.8 | 557.1 | 348.3 | 265.7 | 271 | 297.2 | 0 | 0 | 0 | 0 | 384.5 | 379.1 | 373.5 | 368.1 | 86.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 171.3 | 174.1 | 167.6 | 168.8 | 172.6 | 170.3 | 159.9 | 162 | 158.3 | 162.4 | 148.8 | 141.3 | 150.5 | 156.9 | 150.2 | 127.5 | 130.7 | 130.2 | 151.5 | 151.8 | 154.6 | 142.7 | 159.8 | 155.2 | 155.7 | 161.6 | 130.8 | 128.1 | 191.4 | 184.8 | 169.4 | 164.1 | 156.8 | 102.4 | 147.6 | 154.7 | 149.2 | 146.5 | 182.8 | 182.5 | 113.9 | 110.7 | 79.2 | 74.6 | 72.6 | 73.3 | 61.4 | 31.5 | 32.2 | 31.4 | 123.2 | 63.3 | 54.7 | 48.3 | 0 | 0 | 0 | 0 | 10.4 | 5.2 | 3.4 | 1.6 | 97.1 | 85.9 | 93.5 | 95.7 | 137.3 | 135.5 | 141.1 | 143.5 | 181 | 182 | 183.2 | 189 | 189.3 | 194.9 | 193 | 192.5 | 193.8 | 184.3 | 181.7 | 175.6 | 161.9 | 165.1 | 166.3 | 166.7 | 177.3 | 176.1 | 179.8 | 182.3 | 182.5 | 178.1 | 182.3 | 177.8 | 172.4 | 166.9 | 162 | 158 | 160.5 | 152.4 | 152.7 | 149.8 | 137.2 | 140 | 144.3 | 142.9 | 133.3 | 119.2 | 110.7 | 110.8 | 110.9 | 88.4 | 85.2 | 84.5 | 81.7 | 80.2 | 79.3 | 78.4 | 76.4 | 75.7 | 75.6 | 74.7 | 77.1 | 69.2 | 68.9 | 66.8 | 132.9 | 134.6 | 133.8 | 133.2 | 134.8 | 132.6 | 131.6 | 130.4 | 130.1 | 130.7 | 127.5 | 125.4 | 121.9 | 119.1 | 114.2 | 109.6 | 93.8 | 83.6 | 69.3 |
| Other Non-Current Liabilities
| 494 | 289.9 | 526.3 | 337.3 | 97.7 | 99.2 | 370.5 | 208.7 | 371.8 | 209.6 | 409.6 | 105.7 | 98.2 | 100 | 96.3 | 110.5 | 108.1 | 110.5 | 108.5 | 112.2 | 103.3 | 65.1 | 66.6 | 63.1 | 58.6 | 53.5 | 51.6 | 50 | 43.3 | 47.8 | 43.6 | 43.8 | 44.1 | 51 | 58.8 | 62.1 | 60.9 | 59 | 63.3 | 53.2 | 51.1 | 41 | 57.4 | 73.5 | 78.1 | 83 | 66.2 | 67.8 | 52.2 | 66.1 | 62.1 | 56 | 65 | 67.2 | 524.6 | 523 | 527.2 | 532.1 | 55.2 | 50.6 | 61.2 | 53.6 | 104.6 | 199.6 | 178.6 | 175 | 164.3 | 165.1 | 165.8 | 148.8 | 140.4 | 144.6 | 146.7 | 148.1 | 149 | 150.2 | 153 | 153.9 | 171.8 | 175.2 | 177 | 179.8 | 223.2 | 226.8 | 227.9 | 229.8 | 222.2 | 217.6 | 213.8 | 202.3 | 199.6 | 198.3 | 196.1 | 194.1 | 191.1 | 190.4 | 189 | 187.6 | 179.1 | 177.6 | 177.3 | 176 | 174.7 | 179.3 | 176.1 | 176.7 | 176.1 | 177 | 158 | 160.2 | 164.7 | 162.4 | 159.1 | 158.4 | 163.3 | 162.2 | 161.5 | 160.5 | 161.5 | 159.4 | 160.1 | 159.5 | 164.7 | 163.2 | 162.7 | 151.1 | 8.5 | 8.5 | 8.4 | 8.4 | 9.3 | 9.7 | 8.7 | 7.4 | 5.3 | 3.7 | 3.2 | 2.7 | 5.9 | 5.6 | 5.2 | 5.1 | 8.9 | 8.2 | 10.9 |
| Total Non-Current Liabilities
| 1,188.5 | 1,196.6 | 1,220.2 | 1,199.7 | 1,198.9 | 1,198.4 | 1,223.1 | 1,225.1 | 1,222.2 | 1,226.2 | 1,249.3 | 1,252.5 | 1,259.9 | 1,272.6 | 1,360.5 | 1,445.2 | 1,456.7 | 1,329.4 | 1,294.9 | 1,300.8 | 1,297.9 | 1,251.7 | 1,165.2 | 1,158 | 1,153.6 | 1,157.8 | 1,219.7 | 1,219.5 | 1,279.9 | 1,283.5 | 1,338.6 | 1,335 | 1,428.9 | 1,390.6 | 1,284.4 | 1,277.3 | 1,269.5 | 1,257.9 | 1,245 | 1,213.5 | 1,137.1 | 1,122.6 | 1,147.7 | 1,157.1 | 1,155.4 | 1,158.6 | 1,141 | 918.9 | 908.8 | 960.5 | 940.8 | 792.4 | 798.6 | 820.5 | 683.1 | 682.1 | 687.3 | 791.7 | 709 | 693.4 | 697.1 | 681.9 | 568.1 | 565.8 | 549.4 | 547.4 | 601.4 | 600.6 | 607.2 | 591.8 | 654 | 659.4 | 662.8 | 670.2 | 671.5 | 678.5 | 679.6 | 680.1 | 697.7 | 693.1 | 693.2 | 688.1 | 742.6 | 747.5 | 772.8 | 775.4 | 757 | 761.2 | 761.2 | 760.4 | 803 | 802.3 | 804.7 | 698.8 | 700.5 | 694.4 | 688.2 | 697.9 | 691.6 | 674.8 | 675 | 680.8 | 667.2 | 674.8 | 676.1 | 690.3 | 681.5 | 668.5 | 553.4 | 515.7 | 523.4 | 438.7 | 432.3 | 430.9 | 436.1 | 433.6 | 435.5 | 433.7 | 405.1 | 402.6 | 406.9 | 392.3 | 409.4 | 409.2 | 412 | 407.8 | 334.2 | 336.1 | 338.8 | 338.2 | 343.9 | 260.9 | 262.7 | 260.5 | 258.2 | 257.3 | 257.2 | 254.6 | 254.3 | 251.3 | 249.6 | 244.9 | 233.3 | 221.8 | 210.6 |
| Total Liabilities
| 1,594.7 | 1,662.9 | 1,673.6 | 1,685.4 | 1,647.5 | 1,657.8 | 1,767.1 | 1,735.4 | 1,633.1 | 1,601.8 | 1,883.1 | 1,546.8 | 1,592.3 | 1,578.9 | 1,629.8 | 1,711 | 1,721.2 | 1,781.5 | 1,810.9 | 1,800.2 | 1,764.5 | 1,667.7 | 1,682.6 | 1,656.3 | 1,517 | 1,521.1 | 1,620.8 | 1,607.3 | 1,661.5 | 1,679.5 | 1,660.8 | 1,647.1 | 1,693.2 | 1,689.4 | 1,599.5 | 1,612.6 | 1,593.9 | 1,580 | 1,567.6 | 1,579 | 1,526.7 | 1,552.2 | 1,539.4 | 1,518.7 | 1,583 | 1,579.8 | 1,698.3 | 1,394.9 | 1,427.7 | 1,514.7 | 1,372.1 | 1,098.3 | 1,123.4 | 1,215.9 | 1,044.9 | 1,007.3 | 1,036.5 | 1,009.8 | 950.6 | 881.5 | 895.5 | 880.4 | 817.5 | 855.7 | 894.4 | 873 | 948.8 | 913.5 | 942.7 | 958 | 971.3 | 937.3 | 956.6 | 941.6 | 932.6 | 890.2 | 903.9 | 929.2 | 960.8 | 921.2 | 932.6 | 918.2 | 932.6 | 902.3 | 937 | 925.3 | 959.6 | 959.2 | 965.6 | 971.2 | 964.1 | 971.7 | 1,047.6 | 1,042.9 | 1,078.1 | 1,088 | 1,087.5 | 1,092.3 | 1,087.7 | 1,025.4 | 994.3 | 975.3 | 992.7 | 988.4 | 1,031.9 | 1,039.4 | 1,047.8 | 1,141.2 | 805.4 | 773.7 | 770 | 627.2 | 596.6 | 602.9 | 601.1 | 589.9 | 558.4 | 567.9 | 559.7 | 536.2 | 517.4 | 490.8 | 502 | 516.3 | 523.7 | 481.2 | 401.8 | 402.6 | 409.6 | 418.5 | 430.7 | 417.2 | 404.6 | 397.1 | 398.3 | 392.6 | 389.4 | 381.8 | 375.5 | 368.3 | 365.6 | 355.4 | 327.7 | 301.5 | 333.7 |
| 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 | 17.7 | 17.8 | 18 | 18.3 | 18.9 | 19 | 19.7 | 20 | 20.3 | 20.8 | 20.8 | 21.3 | 19.6 | 14.1 | 10.2 | 6.4 | 8.5 | 9.2 | 24.4 | 24.7 | 24.9 | 25.1 | 25.4 | 25.6 | 25.7 | 25.8 | 26 | 26.3 | 26.5 | 26.6 | 26.8 | 27.5 | 27.6 | 27.7 | 27.8 | 28 | 28 | 28.1 | 28.2 | 28.4 | 28.5 | 28.5 | 28.6 | 28.6 | 28.7 | 28.8 | 28.8 | 29 | 29 | 29 | 29 | 29.1 | 29.1 | 29.1 | 29.1 | 0 | 0 | 29.1 | 0 | 29.2 | 29.2 | 29.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 285.2 | 284.9 | 283.2 | 283.2 | 282.6 | 280.7 | 280.3 | 280.1 | 280.1 | 280.1 | 280.1 | 280.1 | 280.1 | 280.1 | 280.1 | 280.1 | 280.1 | 280.1 | 280.1 | 280.1 | 279.8 | 279 | 279 | 279 | 278.9 | 278.6 | 277.4 | 277.3 | 277 | 276.7 | 276.7 | 276.7 | 276.3 | 276.3 | 276.2 | 276.2 | 276.2 | 276.2 | 276.2 | 276 | 275.9 | 275.8 | 275.8 | 275.6 | 275 | 274.6 | 274.6 | 274.5 | 274.3 | 274 | 274 | 274 | 273.8 | 273.7 | 273.4 | 273.3 | 273.3 | 273.2 | 273.2 | 273.2 | 273.1 | 273.1 | 273 | 273 | 273 | 273 | 273 | 273 | 136.4 | 136.4 | 136.1 | 132.8 | 132.6 | 132.5 | 132.1 | 131.3 | 130.6 | 129.7 | 128.2 | 126.7 | 124.8 | 120.7 | 119.5 | 117.6 | 117.3 | 117.3 | 117.3 | 117.3 | 117.2 | 117.3 | 116.5 | 116.4 | 116.4 | 116.3 | 115.8 | 115.8 | 115.7 | 115.4 | 115.3 | 115.3 | 115.3 | 115.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings
| 1,449.2 | 1,374.5 | 1,291 | 1,294.8 | 1,262 | 1,228 | 1,199.5 | 1,190.7 | 1,194.3 | 1,211 | 1,218.2 | 1,235.5 | 1,274.7 | 1,299.3 | 1,366.2 | 1,416.5 | 1,511.2 | 1,568 | 1,696.1 | 1,665.9 | 1,636.8 | 1,605.3 | 1,566.1 | 1,524.6 | 1,498.8 | 1,475.9 | 1,441.7 | 1,420.1 | 1,336.6 | 1,321.8 | 1,304.8 | 1,292.7 | 1,294.2 | 1,308.9 | 1,302.5 | 1,334.9 | 1,332.3 | 1,332.4 | 1,319 | 1,329.9 | 1,315.4 | 1,311.6 | 1,283.2 | 1,262.2 | 1,242.3 | 1,217.3 | 1,186 | 1,162.7 | 1,139.2 | 1,109.6 | 1,078.3 | 1,053.3 | 1,037.8 | 1,022.1 | 1,004.6 | 984 | 982.7 | 983.2 | 985.3 | 991.1 | 995.6 | 1,013 | 1,041.7 | 1,036.4 | 1,014.5 | 996.6 | 961.1 | 848.3 | 799.6 | 751.3 | 697.8 | 636.9 | 594.9 | 549.8 | 485.9 | 429.3 | 390.5 | 354.5 | 310.1 | 277.6 | 247.9 | 230.4 | 214.3 | 207.2 | 201.8 | 203.7 | 200.4 | 201 | 210.3 | 229 | 354 | 372.3 | 376.5 | 378.4 | 401 | 397 | 391.5 | 388 | 377.6 | 373.2 | 368.1 | 365.5 | 361.6 | 368 | 363.4 | 359.1 | 340.9 | 325.7 | 313.8 | 303.6 | 287.6 | 277.9 | 270.2 | 268 | 252.6 | 243.7 | 237.2 | 231.1 | 219 | 208.9 | 204.3 | 204.7 | 194.6 | 189 | 186.8 | 189.2 | 261.8 | 254.6 | 256.7 | 258.3 | 264.4 | 263.7 | 262.9 | 265.9 | 263.5 | 262.2 | 257.7 | 256.4 | 249.5 | 240.5 | 235.2 | 232.1 | 222.4 | 217.3 | 231.8 |
| Accumulated Other Comprehensive Income/Loss
| -91.1 | -93.9 | -115.3 | -142.4 | -145.5 | -143 | -174.1 | -166.6 | -181.1 | -173.5 | -162 | -190.4 | -192.2 | -192.3 | -267 | -363.1 | -380.4 | -398 | -355.3 | -336.3 | -327.6 | -351.8 | -271.5 | -277.5 | -261.1 | -239.8 | -308 | -315.1 | -331.1 | -343.1 | -361.4 | -376.9 | -382.4 | -409.9 | -320.4 | -337.6 | -333.3 | -328.2 | -302.9 | -282.8 | -268.3 | -245.2 | -294 | -317.2 | -325.1 | -335.7 | -387.4 | -392.1 | -384.1 | -412.5 | -266.5 | -269.9 | -274.7 | -233.3 | -325.7 | -338.4 | -351.6 | -371.1 | -299.9 | -321.3 | -328 | -346.5 | -204.2 | -199.6 | -167 | -143.9 | -78 | -90.4 | -85.4 | -82.3 | 8.7 | -4.3 | -12.3 | -10.9 | -21.4 | -21.8 | -19.2 | -22 | -8 | -10.8 | -6.1 | -11 | -10.3 | -4.8 | -20.6 | -18.1 | -12.9 | -14.5 | -17.2 | -24.2 | -23.4 | -28.3 | -33.7 | -29.8 | -31.2 | -30.7 | -28.1 | -29.6 | -26.7 | -27.5 | -27.4 | -28.6 | -497.1 | -483.9 | -473.4 | -460.7 | -448.8 | -441.9 | -431.5 | -422.8 | -415.1 | -406.5 | -398.5 | -390.2 | -383.3 | -375.9 | -367.5 | -360.2 | -352.7 | -345.8 | -339 | -282.7 | -327.2 | -321 | -314.3 | -282.7 | -301.5 | -295.5 | -289.1 | -282.7 | -276.3 | -271.7 | -265.8 | -259.9 | -259.1 | -253.5 | -247.7 | -242.6 | -237.8 | -232.4 | -227.6 | -222.3 | -239.5 | -215 | -200.4 |
| Other Total Stockholders Equity
| 17 | 63.3 | 43.7 | 38.2 | 30.2 | 30.4 | 21.5 | 16.9 | 13.5 | 12.9 | 10.8 | 7.9 | 5 | 5.2 | 1.9 | -0.6 | -3.4 | -4.4 | -2.4 | -6.3 | -12 | -12.4 | -16 | -20.6 | -25.9 | -28.8 | -40 | -45.5 | -51.5 | -56.8 | -58.5 | -62.2 | -67.2 | -70.4 | -71.3 | -45.5 | 2 | 45.5 | 107.5 | 152.9 | 162.5 | 162.1 | 160.3 | 156.1 | 150.3 | 146.9 | 144.8 | 142.2 | 136.2 | 132.7 | 128.7 | -290.3 | -294.4 | -296.8 | -300.5 | -305.5 | -308.5 | -311.9 | -315 | -316.2 | -319.4 | -322.6 | -325 | -327.6 | -330.5 | -286.5 | -118.4 | -95.5 | 106.2 | 262.3 | 269.7 | 263.2 | 258.1 | 256.9 | 254.2 | 253.1 | 247.5 | 242.3 | 216.2 | 206.5 | 194 | 177.1 | 170.9 | 163 | 161.6 | 161.5 | 161.7 | 161.7 | 161.7 | 161.8 | 158.7 | 158.5 | 158.6 | 158.3 | 155.8 | 155.7 | 155.1 | 153.8 | 153.8 | 153.6 | 153.7 | 153.5 | 737.5 | 723.9 | 723.9 | 733.3 | 718.6 | 564.8 | 550.3 | 540.3 | 530.8 | 421.3 | 412.1 | 402.7 | 394.2 | 385.7 | 373.3 | 364.2 | 353.7 | 349.6 | 350 | 288.1 | 331.4 | 323.4 | 315.1 | 282.8 | 329.7 | 322.9 | 288.7 | 320.7 | 286.1 | 283.3 | 289.1 | 313.9 | 312.9 | 307.3 | 301.8 | 299.8 | 303.2 | 304.4 | 309.4 | 308.8 | 324.4 | 297.9 | 280.6 |
| Total Shareholders Equity
| 1,660.3 | 1,628.8 | 1,502.6 | 1,473.8 | 1,429.3 | 1,396.1 | 1,327.2 | 1,321.1 | 1,306.8 | 1,330.5 | 1,347.1 | 1,333.1 | 1,367.6 | 1,392.3 | 1,381.2 | 1,332.9 | 1,407.5 | 1,445.7 | 1,618.5 | 1,603.4 | 1,577 | 1,520.1 | 1,557.6 | 1,505.5 | 1,490.7 | 1,485.9 | 1,371.1 | 1,336.8 | 1,231 | 1,198.6 | 1,161.6 | 1,130.3 | 1,120.9 | 1,104.9 | 1,187 | 1,228 | 1,277.2 | 1,325.9 | 1,399.8 | 1,476 | 1,485.5 | 1,504.3 | 1,425.3 | 1,376.7 | 1,342.5 | 1,303.1 | 1,218 | 1,187.3 | 1,165.6 | 1,103.8 | 1,214.5 | 767.1 | 742.5 | 765.7 | 651.8 | 613.4 | 595.9 | 573.4 | 643.6 | 626.8 | 621.3 | 617 | 785.5 | 782.2 | 790 | 839.2 | 1,037.7 | 935.4 | 956.8 | 1,067.7 | 1,112.3 | 1,046.3 | 991.1 | 946.3 | 869.1 | 810.8 | 768.4 | 724.2 | 666.5 | 620.3 | 581.4 | 538 | 515.7 | 502.6 | 474.2 | 474.6 | 472.9 | 474 | 481.2 | 508.3 | 630.5 | 643.8 | 642.9 | 648.6 | 667 | 663.5 | 660 | 653.6 | 646.3 | 641.1 | 636.3 | 632.5 | 629.5 | 635.6 | 641.6 | 659.5 | 638.7 | 476.6 | 460.7 | 449.3 | 431.7 | 321.2 | 312.3 | 309.1 | 292.1 | 282.2 | 271.8 | 263.9 | 249 | 241.7 | 244.3 | 239.1 | 227.9 | 220.5 | 216.7 | 218.4 | 290 | 282 | 285.4 | 296.3 | 303.4 | 304.5 | 315.4 | 319.9 | 317.3 | 316 | 311.8 | 313.6 | 314.9 | 312.5 | 317 | 318.6 | 307.3 | 300.2 | 312 |
| Total Equity
| 1,660.3 | 1,628.8 | 1,502.6 | 1,473.8 | 1,429.3 | 1,396.1 | 1,327.2 | 1,321.1 | 1,306.8 | 1,330.5 | 1,347.1 | 1,333.1 | 1,367.6 | 1,392.3 | 1,381.2 | 1,332.9 | 1,407.5 | 1,445.7 | 1,618.5 | 1,603.4 | 1,577 | 1,520.1 | 1,557.6 | 1,505.5 | 1,490.7 | 1,485.9 | 1,371.1 | 1,336.8 | 1,231 | 1,198.6 | 1,161.6 | 1,130.3 | 1,120.9 | 1,104.9 | 1,187 | 1,228 | 1,277.2 | 1,325.9 | 1,399.8 | 1,476 | 1,485.5 | 1,504.3 | 1,425.3 | 1,376.7 | 1,342.5 | 1,303.1 | 1,218 | 1,187.3 | 1,175.4 | 1,113.1 | 1,224.2 | 776.5 | 752.1 | 776 | 661.5 | 622.7 | 595.9 | 573.4 | 643.6 | 626.8 | 621.3 | 617 | 785.5 | 782.2 | 790 | 839.2 | 1,037.7 | 935.4 | 956.8 | 1,067.7 | 1,112.3 | 1,046.3 | 991.1 | 946.3 | 869.1 | 810.8 | 768.4 | 724.2 | 666.5 | 620.3 | 581.4 | 538 | 515.7 | 502.6 | 474.2 | 474.6 | 472.9 | 474 | 481.2 | 508.3 | 630.5 | 643.8 | 642.9 | 648.6 | 667 | 663.5 | 660 | 653.6 | 646.3 | 641.1 | 636.3 | 632.5 | 629.5 | 635.6 | 641.6 | 659.5 | 638.7 | 493.1 | 460.7 | 449.3 | 431.7 | 321.2 | 312.3 | 309.1 | 292.1 | 282.2 | 271.8 | 263.9 | 249 | 241.7 | 244.3 | 239.1 | 227.9 | 220.5 | 216.7 | 218.4 | 290 | 282 | 285.4 | 296.3 | 303.4 | 304.5 | 315.4 | 319.9 | 317.3 | 316 | 311.8 | 313.6 | 314.9 | 312.5 | 317 | 318.6 | 307.3 | 300.2 | 312 |
| Total Liabilities & Shareholders Equity
| 3,255 | 3,291.7 | 3,176.2 | 3,159.2 | 3,076.8 | 3,053.9 | 3,094.3 | 3,056.5 | 2,939.9 | 2,932.3 | 3,230.2 | 2,879.9 | 2,959.9 | 2,971.2 | 3,011 | 3,043.9 | 3,128.7 | 3,227.2 | 3,429.4 | 3,403.6 | 3,341.5 | 3,187.8 | 3,240.2 | 3,161.8 | 3,007.7 | 3,007 | 2,991.9 | 2,944.1 | 2,892.5 | 2,878.1 | 2,822.4 | 2,777.4 | 2,814.1 | 2,794.3 | 2,786.5 | 2,840.6 | 2,871.1 | 2,905.9 | 2,967.4 | 3,055 | 3,012.2 | 3,056.5 | 2,964.7 | 2,895.4 | 2,925.5 | 2,882.9 | 2,916.3 | 2,582.2 | 2,603.1 | 2,627.8 | 2,596.3 | 1,874.8 | 1,875.5 | 1,991.9 | 1,706.4 | 1,630 | 1,632.4 | 1,583.2 | 1,594.2 | 1,508.3 | 1,516.8 | 1,497.4 | 1,603 | 1,637.9 | 1,684.4 | 1,712.2 | 1,986.5 | 1,848.9 | 1,899.5 | 2,025.7 | 2,083.6 | 1,983.6 | 1,947.7 | 1,887.9 | 1,801.7 | 1,701 | 1,672.3 | 1,653.4 | 1,627.3 | 1,541.5 | 1,514 | 1,456.2 | 1,448.3 | 1,404.9 | 1,411.2 | 1,399.9 | 1,432.5 | 1,433.2 | 1,446.8 | 1,479.5 | 1,594.6 | 1,615.5 | 1,690.5 | 1,691.5 | 1,745.1 | 1,751.5 | 1,747.5 | 1,745.9 | 1,734 | 1,666.5 | 1,630.6 | 1,607.8 | 1,622.2 | 1,624 | 1,673.5 | 1,698.9 | 1,686.5 | 1,634.3 | 1,266.1 | 1,223 | 1,201.7 | 948.4 | 908.9 | 912 | 893.2 | 872.1 | 830.2 | 831.8 | 808.7 | 777.9 | 761.7 | 729.9 | 729.9 | 736.8 | 740.4 | 699.6 | 691.8 | 684.6 | 695 | 714.8 | 734.1 | 721.7 | 720 | 717 | 715.6 | 708.6 | 701.2 | 695.4 | 690.4 | 680.8 | 682.6 | 674 | 635 | 601.7 | 645.7 |