Carlisle Companies Incorporated
NYSE:CSL
378.21 (USD) • At close December 26, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 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 | 1985 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 1,530.6 | 1,736.3 | 552.6 | 576.7 | 108 | 379.3 | 423.9 | 400 | 625.4 | 353.2 | 291.7 | 324.4 | 295.6 | 713.3 | 761 | 897.1 | 719 | 737.7 | 1,187.7 | 351.2 | 658.1 | 422 | 516.6 | 803.6 | 780.5 | 762.4 | 979.1 | 379.6 | 147.6 | 139.8 | 134 | 385.3 | 355.4 | 397.9 | 450.5 | 410.7 | 354.4 | 229.2 | 744.4 | 730.8 | 805.1 | 757 | 779.7 | 754.5 | 332.4 | 168.2 | 116 | 112.5 | 87.1 | 76.8 | 68.9 | 74.7 | 81.8 | 99.1 | 104.2 | 89.4 | 114.8 | 96.6 | 86.6 | 96.3 | 81.2 | 63.6 | 59.3 | 42.7 | 101.7 | 118.2 | 56.805 | 88.435 | 24.922 | 24.701 | 26.848 | 144.029 | 44.717 | 30.273 | 23.968 | 38.745 | 82.631 | 36.897 | 26.507 | 25.018 | 19.074 | 17.194 | 30.056 | 26.848 | 28.991 | 36.858 | 28.776 | 23.041 | 16.003 | 3.631 | 3.289 | 15.606 | 5.734 | 9.225 | 9.327 | 8.967 | 29.513 | 7.828 | 3.624 | 10.4 | 10.7 | 6.7 | 23.3 | 3.9 | 12.4 | 26.8 | 9.7 | 1.7 | 16.3 | 18 | 13 | 8.3 | 7.7 | 1.6 | 4.5 | 3.2 | 18.9 | 24 | 58.9 | 71 | 57.6 | 53.3 | 36.9 | 51.8 | 52.3 | 50.3 | 52.5 | 90.6 | 91.5 | 24 | 32.9 | 14.4 | 15 | 11 | 10.1 | 17.6 | 21.9 | 14.5 | 12.6 | 24.1 | 32.3 | 16.5 | 21.3 | 49.5 |
| 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 | 9.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.5 | 0 | 0 | 0 | 0 | 0 | 42.179 | 0 | 119.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,530.6 | 1,736.3 | 552.6 | 576.7 | 108 | 379.3 | 423.9 | 400 | 625.4 | 353.2 | 291.7 | 324.4 | 295.6 | 713.3 | 761 | 897.1 | 719 | 737.7 | 1,187.7 | 351.2 | 658.1 | 422 | 516.6 | 803.6 | 780.5 | 762.4 | 979.1 | 379.6 | 147.6 | 139.8 | 134 | 385.3 | 355.4 | 397.9 | 450.5 | 410.7 | 354.4 | 229.2 | 744.4 | 730.8 | 805.1 | 757 | 779.7 | 754.5 | 332.4 | 168.2 | 116 | 112.5 | 87.1 | 76.8 | 68.9 | 74.7 | 90.9 | 99.1 | 104.2 | 89.4 | 114.8 | 96.6 | 86.6 | 96.3 | 81.2 | 63.6 | 59.3 | 42.7 | 101.7 | 118.2 | 98.984 | 88.435 | 144.396 | 24.701 | 26.848 | 144.029 | 44.717 | 30.273 | 23.968 | 38.745 | 82.631 | 36.897 | 26.507 | 25.018 | 19.074 | 17.194 | 30.056 | 26.848 | 28.991 | 36.858 | 28.776 | 23.041 | 16.003 | 3.631 | 3.289 | 15.606 | 5.734 | 9.225 | 9.327 | 8.967 | 29.513 | 7.828 | 3.624 | 10.4 | 10.7 | 6.7 | 23.3 | 3.9 | 12.4 | 26.8 | 9.7 | 1.7 | 16.3 | 18 | 13 | 8.3 | 7.7 | 1.6 | 4.5 | 3.2 | 18.9 | 24 | 58.9 | 71 | 57.6 | 53.3 | 36.9 | 51.8 | 52.3 | 50.3 | 52.5 | 90.6 | 91.5 | 24 | 32.9 | 14.4 | 15 | 11 | 10.1 | 17.6 | 21.9 | 14.5 | 12.6 | 24.1 | 32.3 | 16.5 | 21.3 | 49.5 |
| Net Receivables
| 799.2 | 903.6 | 700.8 | 615.3 | 768.1 | 1,040.4 | 817.6 | 919.8 | 1,174.9 | 1,257.5 | 1,076.2 | 886.7 | 951 | 793.9 | 760.3 | 638.9 | 818.4 | 794.4 | 790.2 | 783 | 862 | 915.6 | 773 | 698.3 | 850.5 | 841.6 | 678.2 | 657.7 | 690.8 | 694.9 | 560 | 511.6 | 605 | 631.8 | 507.7 | 502.5 | 600.8 | 636.5 | 447.7 | 439.2 | 548.7 | 534.8 | 412.1 | 399.6 | 572.3 | 597.5 | 515 | 408.4 | 565.7 | 627.2 | 586.8 | 486.4 | 542.3 | 571.4 | 441.1 | 391 | 395.9 | 414.5 | 350.2 | 287.1 | 342.4 | 347.8 | 316.9 | 331.2 | 461.4 | 478.8 | 414.357 | 333 | 476.756 | 338.644 | 320.443 | 353.108 | 396.867 | 265.067 | 229.632 | 162.959 | 232.973 | 232.235 | 235.087 | 202.136 | 269.637 | 260.021 | 242.182 | 216.173 | 207.964 | 222.263 | 181.457 | 142.622 | 191.904 | 251.766 | 244.453 | 181.57 | 255.929 | 285.622 | 263.594 | 213.656 | 268.5 | 272.167 | 270.281 | 245.1 | 258.8 | 265.4 | 248.6 | 225.3 | 230.6 | 225.3 | 219.3 | 184.8 | 193.4 | 201 | 176.1 | 158.5 | 157.6 | 161 | 145.5 | 126.6 | 136.5 | 134.5 | 124.6 | 99.4 | 128.9 | 128.3 | 108.2 | 91.2 | 111.8 | 115.1 | 104.8 | 71.8 | 94.7 | 51.2 | 93.4 | 75.4 | 120.9 | 115.3 | 108.5 | 100.1 | 121.2 | 120.6 | 113.9 | 93.6 | 93.7 | 81.9 | 81.3 | 66.2 |
| Inventory
| 462.4 | 426.3 | 399.8 | 361.7 | 394.8 | 599.2 | 781.5 | 748.8 | 804.1 | 780.9 | 728.9 | 605.1 | 548.9 | 462.6 | 459 | 432.7 | 514.5 | 547.8 | 560.6 | 510.6 | 508.4 | 505.6 | 514.7 | 457.5 | 489.1 | 491.2 | 490.1 | 507.9 | 454.8 | 436 | 428 | 377 | 385.8 | 386.2 | 380.9 | 356 | 383.8 | 391.9 | 357.5 | 339.1 | 334.3 | 329.6 | 324.5 | 298.8 | 481.3 | 493 | 513.9 | 538 | 537 | 549.6 | 542.8 | 508.8 | 482.2 | 444.3 | 444.5 | 430.5 | 382.5 | 363.2 | 349 | 345.8 | 299.8 | 315.8 | 374 | 424.2 | 462.9 | 452.2 | 503.652 | 492.274 | 467.454 | 470.886 | 475.958 | 411.89 | 366.12 | 359.456 | 358.933 | 336.09 | 339.75 | 368.971 | 366.018 | 315.528 | 306.503 | 283.527 | 282.142 | 263.275 | 265.191 | 270.764 | 274.609 | 248.801 | 250.096 | 240.191 | 246.952 | 246.173 | 260.478 | 247.489 | 275.267 | 277.455 | 262.862 | 242.068 | 231.04 | 219.3 | 211.1 | 206.9 | 205.7 | 193.7 | 196.5 | 190.1 | 189.1 | 180.3 | 162 | 140.9 | 149.5 | 137.1 | 133.3 | 124.8 | 127.9 | 121.7 | 103 | 97.7 | 78.5 | 74.9 | 70.2 | 69.1 | 73.5 | 65 | 60 | 60.9 | 62.6 | 50 | 45.3 | 42.1 | 51.4 | 53.4 | 70.9 | 78.6 | 83.3 | 79.1 | 72.6 | 60.2 | 61.7 | 67.5 | 56.5 | 55.1 | 61.5 | 58.1 |
| Other Current Assets
| 119.2 | 85.9 | 1,810.2 | 1,854.4 | 2,386.1 | 674 | 129.3 | 176.4 | 166.5 | 141 | 132 | 334.7 | 286.3 | 542.7 | 88.8 | 240.6 | 88.3 | 73 | 70.1 | 107.2 | 78.9 | 79 | 73 | 97.3 | 81.3 | 74.2 | 70.7 | 99.4 | 68.5 | 65.5 | 69.2 | 81.3 | 107 | 45.9 | 43.6 | 50.3 | 87.4 | 81.8 | 81.1 | 102.4 | 73 | 67.6 | 70.6 | 82.1 | 76.1 | 69.6 | 70.2 | 359.4 | 86.7 | 81.2 | 86.9 | 114 | 106.5 | 93.1 | 87.9 | 106 | 90.7 | 66.9 | 67.2 | 78.1 | 69.1 | 115.9 | 150.8 | 94.9 | 165.8 | 153.1 | 66.45 | 179.7 | 38.301 | 60.922 | 46.769 | 60.368 | 121.534 | 111.763 | 113.291 | 124.757 | 71.669 | 125.814 | 122.45 | 127.936 | 81.528 | 85.702 | 79.322 | 90.893 | 89.775 | 70.642 | 66.534 | 67.044 | 73.327 | 83.88 | 74.071 | 109.923 | 89.557 | 79.318 | 71.681 | 76.399 | 76.097 | 71.16 | 66.121 | 66.2 | 57.8 | 54.8 | 56.8 | 55.6 | 52.3 | 52 | 52.1 | 50.7 | 46.3 | 49.4 | 44.5 | 42 | 28.5 | 27.1 | 27.2 | 30.4 | 28.6 | 29.5 | 28.2 | 27.9 | 24.1 | 24.1 | 28 | 28.7 | 22.2 | 21.1 | 21.6 | 24.8 | 19.3 | 8.5 | 48.9 | 54.3 | 29.5 | 15.2 | 15.1 | 16 | 18.1 | 16.9 | 17.4 | 17.8 | 17.1 | 11.4 | 8.6 | 9.2 |
| Total Current Assets
| 2,911.4 | 3,152.1 | 3,463.4 | 3,408.1 | 3,657 | 379.3 | 2,152.3 | 2,245 | 2,770.9 | 2,532.6 | 2,228.8 | 2,150.9 | 2,081.8 | 2,512.5 | 2,144.5 | 2,209.3 | 2,140.2 | 2,152.9 | 2,608.6 | 1,752 | 2,107.4 | 1,922.2 | 1,877.3 | 2,056.7 | 2,201.4 | 2,169.4 | 2,218.1 | 1,644.6 | 1,361.7 | 1,336.2 | 1,191.2 | 1,355.2 | 1,399.7 | 1,461.8 | 1,382.7 | 1,319.5 | 1,426.4 | 1,339.4 | 1,630.7 | 1,611.5 | 1,761.1 | 1,689 | 1,586.9 | 1,530.6 | 1,462.1 | 1,328.3 | 1,215.1 | 1,205.3 | 1,276.5 | 1,334.8 | 1,285.4 | 1,214.1 | 1,212.8 | 1,207.9 | 1,077.7 | 1,016.9 | 983.9 | 941.2 | 853 | 799.8 | 839 | 843.1 | 901 | 968.1 | 1,191.8 | 1,202.3 | 1,083.443 | 1,023.192 | 1,126.907 | 895.153 | 870.018 | 978.241 | 929.238 | 766.559 | 725.824 | 661.172 | 727.023 | 763.917 | 750.062 | 652.269 | 676.742 | 646.444 | 633.702 | 584.381 | 591.921 | 600.527 | 551.376 | 481.508 | 531.33 | 579.468 | 568.765 | 553.272 | 611.698 | 621.654 | 619.869 | 576.477 | 636.972 | 593.223 | 571.066 | 541 | 538.4 | 533.8 | 534.4 | 478.5 | 491.8 | 494.2 | 470.2 | 417.5 | 418 | 409.3 | 383.1 | 345.9 | 327.1 | 314.5 | 305.1 | 281.9 | 287 | 285.7 | 290.2 | 273.2 | 280.8 | 274.8 | 246.6 | 236.7 | 246.3 | 247.4 | 241.5 | 237.2 | 250.8 | 125.8 | 226.6 | 197.5 | 236.3 | 220.1 | 217 | 212.8 | 233.8 | 212.2 | 205.6 | 203 | 199.6 | 164.9 | 172.7 | 183 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 670.7 | 664.2 | 653.7 | 705.6 | 627.2 | 798.8 | 840.4 | 822.7 | 790.9 | 785.1 | 769.1 | 759.9 | 734.1 | 674.2 | 664.5 | 672.1 | 765.9 | 764.3 | 771.2 | 783.5 | 757.1 | 778.6 | 772.4 | 760.1 | 763 | 752.5 | 746 | 780.9 | 698.5 | 683.1 | 660.9 | 632.2 | 623.6 | 626.4 | 592.3 | 585.8 | 580 | 583.4 | 543.6 | 547.3 | 537.6 | 527.6 | 503.9 | 497.2 | 645.3 | 634.5 | 641.5 | 637.1 | 603.4 | 592.4 | 575.1 | 564.1 | 530.3 | 527.4 | 531.5 | 533.4 | 455.8 | 474.9 | 468.1 | 482.6 | 444.1 | 444.4 | 461.9 | 470.7 | 485.7 | 488.4 | 530.052 | 537.637 | 534.936 | 530.501 | 486.39 | 462.307 | 457.561 | 453.173 | 444.108 | 432.749 | 446.174 | 431.175 | 419.275 | 458.545 | 448.006 | 444.359 | 445.774 | 454.285 | 457.027 | 459.989 | 444.997 | 447.986 | 443.104 | 442.63 | 451.931 | 447.66 | 453.183 | 397.579 | 393.534 | 402.614 | 405.866 | 392.827 | 350.647 | 349.5 | 342.4 | 344.3 | 355.8 | 354.8 | 338.9 | 327.5 | 315.5 | 294.2 | 280.9 | 270.1 | 264.3 | 264.2 | 215.7 | 211.4 | 208.4 | 193.1 | 177.9 | 172.3 | 161 | 158.2 | 150.8 | 145.2 | 143.8 | 142.2 | 139.3 | 135.8 | 133.9 | 122.1 | 117.6 | 125.7 | 121.7 | 125 | 130.3 | 123 | 123.9 | 123.5 | 125.5 | 100.5 | 99.7 | 100.9 | 93.3 | 104 | 106.6 | 101.8 |
| Goodwill
| 1,342 | 1,337.3 | 1,199.3 | 1,202.5 | 1,177.8 | 2,018.2 | 2,203.6 | 2,200.7 | 2,192.7 | 2,201.6 | 2,215 | 2,199 | 2,539.5 | 1,640.2 | 1,639 | 1,641.7 | 1,727.3 | 1,708.3 | 1,706.6 | 1,716.3 | 1,534.6 | 1,530.9 | 1,504.8 | 1,441.8 | 1,443.3 | 1,448 | 1,456.8 | 1,601.8 | 1,212.8 | 1,180.2 | 1,176.9 | 1,081.2 | 1,046.5 | 1,156 | 1,138.8 | 1,134.4 | 1,137.2 | 1,139.7 | 959.5 | 964.5 | 854.8 | 858.7 | 858.7 | 858.7 | 859.6 | 858 | 957.4 | 958.8 | 859.1 | 858.2 | 867.5 | 845.2 | 710.5 | 664 | 665.6 | 667.1 | 450.6 | 449.8 | 450.6 | 462.2 | 449.3 | 436 | 436.2 | 435.8 | 437.9 | 407.8 | 314.887 | 365.392 | 364.863 | 354.085 | 311.563 | 309.707 | 317.551 | 324.19 | 323.733 | 20.322 | 316.847 | 289.167 | 290.663 | 0 | 329.634 | 329.386 | 304.656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,425.9 | 1,449.9 | 1,226.8 | 1,252.9 | 1,262.7 | 1,552 | 1,802.2 | 1,837.3 | 1,861.1 | 1,930.4 | 1,980.9 | 2,008.7 | 1,599.4 | 903.9 | 928.4 | 960.9 | 1,063.8 | 1,083.9 | 1,106.3 | 1,140.6 | 1,031.6 | 1,058.6 | 1,049.5 | 967.7 | 993.5 | 1,019.2 | 1,044.8 | 1,234.4 | 1,018.6 | 1,005.3 | 1,018.9 | 872.2 | 870.5 | 901.6 | 888.1 | 887.8 | 906.1 | 924.5 | 593.8 | 611.7 | 545.3 | 560.7 | 570.3 | 579.8 | 590.4 | 596.4 | 604.9 | 617.5 | 479.1 | 485.6 | 486.1 | 479.2 | 323.6 | 291.5 | 293.3 | 297.9 | 153.8 | 156.8 | 159.8 | 162.9 | 150.3 | 142.8 | 143.6 | 146.3 | 155 | 155.4 | 77.572 | 38.702 | 39.956 | 41.04 | 19.22 | 19.339 | 13.382 | 7.263 | 7.471 | 331.273 | 324.535 | 295.759 | 297.808 | 298.62 | 337.182 | 337.136 | 312.608 | 310.437 | 304.522 | 307.063 | 303.544 | 305.624 | 345.907 | 349.381 | 340.831 | 336.814 | 341.23 | 275.966 | 276.452 | 251.67 | 247.974 | 224.338 | 158.859 | 158 | 144.8 | 146.3 | 133.9 | 139.7 | 130.8 | 128.5 | 129.4 | 121.8 | 114.3 | 108.5 | 107.2 | 108.6 | 61.9 | 52 | 53.3 | 37.1 | 35.7 | 31.9 | 17.5 | 18.4 | 14.1 | 14.7 | 15.3 | 15.8 | 17.3 | 17.1 | 17.5 | 9.9 | 7.9 | 71.9 | 8.6 | 10.5 | 11.7 | 15.8 | 17.1 | 23.1 | 16.7 | 15.6 | 16.5 | 4.6 | 16.4 | 23.6 | 25.9 | 17.2 |
| Goodwill and Intangible Assets
| 2,767.9 | 2,787.2 | 2,426.1 | 2,455.4 | 2,440.5 | 3,570.2 | 4,005.8 | 4,038 | 4,053.8 | 4,132 | 4,195.9 | 4,207.7 | 4,138.9 | 2,544.1 | 2,567.4 | 2,602.6 | 2,791.1 | 2,792.2 | 2,812.9 | 2,856.9 | 2,566.2 | 2,589.5 | 2,554.3 | 2,409.5 | 2,436.8 | 2,467.2 | 2,501.6 | 2,836.2 | 2,231.4 | 2,185.5 | 2,195.8 | 1,953.4 | 1,917 | 2,057.6 | 2,026.9 | 2,022.2 | 2,043.3 | 2,064.2 | 1,553.3 | 1,576.2 | 1,400.1 | 1,419.4 | 1,429 | 1,438.5 | 1,450 | 1,454.4 | 1,562.3 | 1,576.3 | 1,338.2 | 1,343.8 | 1,353.6 | 1,324.4 | 1,034.1 | 955.5 | 958.9 | 965 | 604.4 | 606.6 | 610.4 | 625.1 | 599.6 | 578.8 | 579.8 | 582.1 | 592.9 | 563.2 | 392.459 | 404.094 | 404.819 | 395.125 | 330.783 | 329.046 | 330.933 | 331.453 | 331.204 | 331.273 | 324.535 | 295.759 | 297.808 | 298.62 | 337.182 | 337.136 | 312.608 | 310.437 | 304.522 | 307.063 | 303.544 | 305.624 | 345.907 | 349.381 | 340.831 | 336.814 | 341.23 | 275.966 | 276.452 | 251.67 | 247.974 | 224.338 | 158.859 | 158 | 144.8 | 146.3 | 133.9 | 139.7 | 130.8 | 128.5 | 129.4 | 121.8 | 114.3 | 108.5 | 107.2 | 108.6 | 61.9 | 52 | 53.3 | 37.1 | 35.7 | 31.9 | 17.5 | 18.4 | 14.1 | 14.7 | 15.3 | 15.8 | 17.3 | 17.1 | 17.5 | 9.9 | 7.9 | 71.9 | 8.6 | 10.5 | 11.7 | 15.8 | 17.1 | 23.1 | 16.7 | 15.6 | 16.5 | 4.6 | 16.4 | 23.6 | 25.9 | 17.2 |
| Long Term Investments
| 0 | 0 | 0 | -0.7 | 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 | -0.035 | -0.035 | -0.035 | -35.4 | -0.036 | -0.036 | -0.036 | 0 | -41.8 | -0.043 | -0.043 | -43.1 | -54.7 | -50.3 | -49.3 | -51.3 | -47.7 | -46.4 | -45.7 | -45.7 | 0.3 | 0.3 | 0.3 | 0.3 | 4.1 | 4.3 | 4.1 | 5 | 4 | 4 | 4 | 4 | 4 | 102 | 100 | 101 | 93 | 93 | 89 | 87 | 74 | 70 | 74 | 1.048 | 80.153 | 77.183 | 75.471 | 79.957 | 63.001 | 0 | 0 | 62.123 | 60.48 | 57.79 | 0 | 56.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0.7 | 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 | 0.035 | 0.035 | 0.035 | 35.4 | 0.036 | 0.036 | 0.036 | 0 | 41.8 | 0.043 | 0.043 | 43.1 | 54.7 | 50.3 | 49.3 | 51.3 | 47.7 | 46.4 | 45.7 | 45.7 | 42.6 | 42 | 41.9 | 37.8 | 39.4 | 39.4 | 39.4 | -5 | 30.2 | 30.5 | 30.433 | -4 | 3.347 | 24.069 | 23.919 | -101 | 34.553 | 35.847 | 35.583 | -87 | 33.374 | 30.175 | 29.917 | -1.048 | 30.714 | 30.844 | 30.859 | 30.866 | 29.569 | 0 | 0 | 29.208 | 22.088 | 21.918 | 0 | 21.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 128.4 | 124.8 | 102.7 | 50.9 | 91.3 | 114.3 | 116.9 | 116.3 | 116.4 | 128 | 129.2 | 128.3 | 119.8 | 108.5 | 375.8 | 382.4 | 102.8 | 98.9 | 104.7 | 103.6 | 110.4 | 106.4 | 97.7 | 22.9 | 31.2 | 39.1 | 38.1 | 38.1 | 26.3 | 24.1 | 22.8 | 25 | 23 | 25.9 | 23.9 | 26.6 | 25.9 | 26.4 | 23.4 | 23.7 | 19.6 | 20.9 | 26.1 | 33.9 | 39.5 | 45.2 | 39.4 | 38.6 | 25.2 | 25.6 | 27.5 | 35.3 | 26 | 12.1 | 13 | 14.2 | -15.7 | -35.3 | -35.5 | -31.5 | 11.8 | 11.6 | 13.5 | 55 | 31.8 | 35.8 | -10.398 | 23.871 | 4.023 | -8.295 | -13.216 | 108.223 | 15.793 | 21.542 | 16.282 | 138.063 | -26.734 | 13.877 | 27.035 | 91.807 | -14.532 | -18.78 | -19.649 | -23.017 | -9.199 | 81.147 | 77.373 | -10.549 | -6.8 | -9.964 | 58.667 | -17.523 | 96.275 | 91.428 | 79.02 | 74.918 | 80.696 | 39.17 | 34.772 | 32.2 | 47.9 | 54.9 | 42.9 | 49.9 | 46.1 | 46.4 | 42.3 | 27.7 | 28.1 | 26.7 | 25.6 | 23.8 | 34.2 | 32.6 | 31.1 | 30.3 | 36.3 | 32.6 | 28.1 | 35.5 | 25.7 | 22 | 25.3 | 25.7 | 13.8 | 14.9 | 14.5 | 14.3 | 20 | 8.4 | 24.9 | 22.7 | 17.7 | 19 | 19.4 | 14.6 | 20.2 | 17 | 17.5 | 29.4 | 16.1 | 16.1 | 16.8 | 10.6 |
| Total Non-Current Assets
| 3,567 | 3,576.2 | 3,182.5 | 3,211.9 | 3,159 | 4,483.3 | 4,963.1 | 4,977 | 4,961.1 | 5,045.1 | 5,094.2 | 5,095.9 | 4,992.8 | 3,326.8 | 3,607.7 | 3,657.1 | 3,659.8 | 3,655.4 | 3,688.8 | 3,744 | 3,433.7 | 3,474.5 | 3,424.4 | 3,192.5 | 3,231 | 3,258.8 | 3,285.7 | 3,655.2 | 2,956.2 | 2,892.7 | 2,879.5 | 2,610.6 | 2,563.6 | 2,709.9 | 2,643.1 | 2,634.6 | 2,649.2 | 2,674 | 2,120.3 | 2,147.2 | 1,957.3 | 1,967.9 | 1,959 | 1,969.6 | 2,134.8 | 2,134.1 | 2,243.2 | 2,252 | 1,966.8 | 1,961.8 | 1,956.2 | 1,923.8 | 1,590.4 | 1,495 | 1,503.4 | 1,512.6 | 1,087.4 | 1,088.5 | 1,085.2 | 1,114.3 | 1,099 | 1,078.5 | 1,098.7 | 1,107.8 | 1,144.6 | 1,121.9 | 946.546 | 965.602 | 951.125 | 1,043.4 | 927.876 | 899.576 | 931.84 | 935.015 | 916.177 | 902.085 | 851.349 | 840.986 | 848.035 | 848.972 | 881.523 | 870.742 | 845.063 | 852.528 | 844.92 | 848.199 | 825.914 | 834.392 | 864.779 | 861.755 | 851.429 | 844.715 | 890.688 | 764.973 | 749.006 | 729.202 | 734.536 | 656.335 | 544.278 | 539.7 | 535.1 | 545.5 | 532.6 | 544.4 | 515.8 | 502.4 | 487.2 | 443.7 | 423.3 | 405.3 | 397.1 | 396.6 | 311.8 | 296 | 292.8 | 260.5 | 249.9 | 236.8 | 206.6 | 212.1 | 190.6 | 181.9 | 184.4 | 183.7 | 170.4 | 167.8 | 165.9 | 146.3 | 145.5 | 206 | 155.2 | 158.2 | 159.7 | 157.8 | 160.4 | 161.2 | 162.4 | 133.1 | 133.7 | 134.9 | 125.8 | 143.7 | 149.3 | 129.6 |
| Total Assets
| 6,478.4 | 6,728.3 | 6,645.9 | 6,620 | 6,816 | 7,176.2 | 7,115.4 | 7,222 | 7,732 | 7,577.7 | 7,323 | 7,246.8 | 7,074.6 | 5,839.3 | 5,752.2 | 5,866.4 | 5,800 | 5,808.3 | 6,297.6 | 5,496 | 5,541.1 | 5,396.7 | 5,301.7 | 5,249.2 | 5,432.4 | 5,428.2 | 5,503.8 | 5,299.8 | 4,317.9 | 4,228.9 | 4,070.7 | 3,965.8 | 3,963.3 | 4,171.7 | 4,025.8 | 3,954.1 | 4,075.6 | 4,013.4 | 3,751 | 3,758.7 | 3,718.4 | 3,656.9 | 3,545.9 | 3,500.2 | 3,596.9 | 3,462.4 | 3,458.3 | 3,457.3 | 3,243.3 | 3,296.6 | 3,241.6 | 3,137.9 | 2,803.2 | 2,702.9 | 2,581.1 | 2,529.5 | 2,071.3 | 2,029.7 | 1,938.2 | 1,914.1 | 1,938 | 1,921.6 | 1,999.7 | 2,075.9 | 2,336.4 | 2,324.2 | 2,029.989 | 1,988.794 | 2,078.032 | 1,938.553 | 1,797.894 | 1,877.817 | 1,861.078 | 1,701.574 | 1,642.001 | 1,563.257 | 1,578.372 | 1,604.903 | 1,598.097 | 1,501.241 | 1,558.265 | 1,517.186 | 1,478.765 | 1,436.909 | 1,436.841 | 1,448.726 | 1,377.29 | 1,315.9 | 1,396.109 | 1,441.223 | 1,420.194 | 1,397.987 | 1,502.386 | 1,386.627 | 1,368.875 | 1,305.679 | 1,371.508 | 1,249.558 | 1,115.344 | 1,080.7 | 1,073.5 | 1,079.3 | 1,067 | 1,022.9 | 1,007.6 | 996.6 | 957.4 | 861.2 | 841.3 | 814.6 | 780.2 | 742.5 | 638.9 | 610.5 | 597.9 | 542.4 | 536.9 | 522.5 | 496.8 | 485.3 | 471.4 | 456.7 | 431 | 420.4 | 416.7 | 415.2 | 407.4 | 383.5 | 396.3 | 331.8 | 381.8 | 355.7 | 396 | 377.9 | 377.4 | 374 | 396.2 | 345.3 | 339.3 | 337.9 | 325.4 | 308.6 | 322 | 312.6 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 327.3 | 363.4 | 322.9 | 245.5 | 328.4 | 397.2 | 367 | 260 | 497.1 | 549.6 | 520.9 | 432.4 | 481 | 387.1 | 359.2 | 284.5 | 325 | 321.3 | 336.6 | 327.3 | 371.8 | 374.4 | 356.2 | 312.1 | 362.7 | 415.6 | 372.6 | 352.4 | 328.9 | 335.4 | 291.3 | 243.6 | 264.9 | 284 | 248.4 | 212.6 | 267.5 | 280.1 | 230 | 198 | 242.8 | 256.2 | 223.6 | 187 | 274.3 | 283.5 | 263.6 | 205.9 | 274.7 | 312.8 | 303.5 | 260.8 | 280.6 | 273.2 | 213.7 | 195.4 | 181.4 | 207.3 | 153 | 132.7 | 139.5 | 143.5 | 115.6 | 128.7 | 200.5 | 204.3 | 181.201 | 132.5 | 165.66 | 166.944 | 150.811 | 142.405 | 157.571 | 160.793 | 141.642 | 127.558 | 149.443 | 169.973 | 175.295 | 167.95 | 204.435 | 208.579 | 199.852 | 144.605 | 196.871 | 175.527 | 157.872 | 148.608 | 141.173 | 149.937 | 141.484 | 137.098 | 160.559 | 139.114 | 141.539 | 108.484 | 115.41 | 121.053 | 113.823 | 106.3 | 109.4 | 116.8 | 116.2 | 101.9 | 95.3 | 108.5 | 102 | 75.9 | 94.4 | 89.4 | 81.4 | 74.3 | 51.2 | 52.2 | 49 | 45.2 | 46.7 | 45.1 | 38 | 34.1 | 40.4 | 45.2 | 35.9 | 28.7 | 31.7 | 35.8 | 34 | 19.2 | 28.8 | 33 | 27.3 | 24.4 | 38.2 | 34.4 | 36.7 | 31 | 36.3 | 33.6 | 31.1 | 31.9 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 403 | 456.8 | 402.8 | 422.5 | 2.3 | 302 | 302 | 342 | 651.4 | 352.2 | 352.1 | 376 | 2.4 | 1.2 | 1.2 | 1.1 | 0.9 | 0.8 | 0.9 | 272.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150 | 149.9 | 149.9 | 149.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0 | 170.1 | 195 | 162.1 | 158.1 | 113.1 | 100.8 | 110.7 | 69 | 0 | 0 | 0.4 | 0 | 0 | 25 | 130.5 | 127 | 151 | 130.2 | 39.193 | 58.587 | 147.75 | 72.865 | 8.048 | 147.52 | 177.699 | 42.468 | 61.513 | 57.993 | 122.827 | 100.2 | 126.803 | 59.99 | 17.593 | 7.632 | 15.733 | 7.505 | 25.774 | 46.596 | 79.032 | 53.038 | 85.048 | 149.881 | 28.748 | 17.688 | 279.394 | 206.48 | 218.724 | 173.762 | 227.472 | 111.421 | 2.472 | 2 | 3.1 | 22.2 | 1.7 | 31.2 | 11.3 | 11.3 | 92.4 | 24.3 | 0 | 0 | 0 | 0 | 56 | 35 | 48.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.7 | 0.1 | 1.4 | 1.5 | 3.5 | 3 | 5.6 | 4.8 | 5 | 4.9 | 11.1 | 8.3 | 7.3 | 13.6 | 2.5 |
| Tax Payables
| 30.5 | 53.9 | 20.4 | 19.9 | 20.7 | 19.1 | 15.2 | 13.5 | 19.7 | 18.6 | 17.9 | 19.4 | 0 | 0 | 0 | 14.8 | 0 | 0 | 0 | 22.7 | 0 | 0 | 0 | 16.7 | 0 | 0 | 0 | 19.4 | 38 | 36.2 | 19.6 | 14.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 27.7 | 27.1 | 26.8 | 26.4 | 25.7 | 27 | 38 | 40.3 | 42.2 | 37.9 | 37.2 | 33.9 | 35.3 | 34.5 | 32.9 | 32.5 | 31.9 | 31.9 | 30.5 | 27 | 26.8 | 26.7 | 26.2 | 25.5 | 29.7 | 31.3 | 29.2 | 27.8 | 29.3 | 31.2 | 28.6 | 23.2 | 23.9 | 26.6 | 28.1 | 24 | 27.3 | 30.3 | 17.9 | 17.9 | 17.7 | 17.5 | 17.5 | 17.4 | 17.1 | 16.9 | 16.8 | 17.6 | 16.9 | 16.6 | 16.5 | 16.3 | 22 | 16.9 | 16.8 | 17.1 | 19 | 16.8 | 17.6 | 17.3 | 15.1 | 14.8 | 14.8 | 14.7 | 14.5 | 14.2 | 15.826 | 15.708 | 15.459 | 15.263 | 15.186 | 16.046 | 13.091 | 12.962 | 12.86 | 11.863 | 12.733 | 12.71 | 12.735 | 12.783 | 12.776 | 12.834 | 15.998 | 16.097 | 15.229 | 17.074 | 17.582 | 15.631 | 16.887 | 15.837 | 19.487 | 19.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 279.9 | 188.5 | 401.8 | 472 | 498.5 | 300 | 207.8 | 422.6 | 341.7 | 301.4 | 260.5 | 307.8 | 332.6 | 338.9 | 266.8 | 313.3 | 287.9 | 259.9 | 234.7 | 271.8 | 293.6 | 248.8 | 250.8 | 241.3 | 280.3 | 253.5 | 304.4 | 259 | 239.4 | 199.1 | 168.8 | 232.5 | 234.8 | 212.7 | 202.4 | 219.4 | 244.2 | 230.1 | 147.8 | 176.3 | 194.5 | 174.9 | 159.4 | 189.4 | 224.2 | 164.8 | 152.2 | 247.1 | 209 | 184.5 | 163.4 | 161.7 | 169.7 | 148 | 136.2 | 174.9 | 159.1 | 143 | 133.5 | 151.1 | 183 | 155.2 | 132.7 | 172.1 | 193.2 | 204.3 | 156.286 | 181.4 | 173.428 | 147.148 | 126.872 | 156.559 | 182.502 | 174.025 | 175.545 | 175.297 | 131.356 | 169.219 | 146.977 | 143.299 | 147.99 | 145.201 | 130.754 | 147.401 | 136.373 | 139.284 | 120.423 | 106.985 | 144.554 | 137.284 | 99.837 | 102.256 | 148.582 | 150.153 | 125.079 | 117.702 | 130.77 | 139.253 | 139.708 | 132.1 | 141 | 138.5 | 166.8 | 122.2 | 129.4 | 123.7 | 123.2 | 125.9 | 120.2 | 112.7 | 98.4 | 96.3 | 96.7 | 92.1 | 82.3 | 83 | 82.6 | 81.2 | 76.9 | 74.5 | 72.7 | 71.8 | 62 | 63.5 | 65.1 | 64.9 | 59.3 | 55.8 | 59.6 | 15.9 | 57.1 | 56.3 | 77.2 | 59.6 | 57 | 55.4 | 60.2 | 51.6 | 49.9 | 43.7 | 75.1 | 62 | 65.5 | 47.6 |
| Total Current Liabilities
| 1,068.4 | 1,089.7 | 1,174.7 | 1,186.3 | 875.6 | 1,045.3 | 930 | 1,078.4 | 1,552.1 | 1,259.7 | 1,188.6 | 1,169.5 | 851.3 | 761.7 | 660.1 | 646.2 | 645.7 | 613.9 | 602.7 | 899 | 692.2 | 649.9 | 633.2 | 595.6 | 672.7 | 700.4 | 706.2 | 658.6 | 635.6 | 601.9 | 508.3 | 513.5 | 523.6 | 673.3 | 628.8 | 605.9 | 661.6 | 510.2 | 377.8 | 392.2 | 437.3 | 431.1 | 383 | 371.8 | 515.6 | 465.2 | 433.4 | 470.6 | 670.7 | 708.9 | 645.5 | 613.5 | 585.4 | 538.9 | 477.4 | 456.4 | 359.5 | 367.1 | 304.5 | 301.1 | 337.6 | 338.5 | 393.6 | 442.5 | 559.2 | 553 | 392.506 | 388.187 | 502.297 | 402.22 | 300.917 | 466.686 | 530.863 | 390.248 | 391.56 | 372.711 | 416.359 | 439.392 | 461.81 | 384.022 | 382.794 | 374.246 | 362.337 | 339.343 | 374.247 | 378.481 | 374.909 | 324.262 | 387.662 | 452.939 | 289.556 | 273.779 | 588.535 | 495.747 | 485.342 | 399.948 | 473.652 | 371.727 | 256.003 | 240.4 | 253.5 | 277.5 | 284.7 | 255.3 | 236 | 243.5 | 317.6 | 226.1 | 214.6 | 202.1 | 179.8 | 170.6 | 203.9 | 179.3 | 180.1 | 128.2 | 129.3 | 126.3 | 114.9 | 108.6 | 113.1 | 117 | 97.9 | 92.2 | 96.9 | 100.8 | 93.4 | 75.1 | 88.5 | 49.6 | 84.5 | 82.1 | 116.9 | 97.5 | 96.7 | 92 | 101.3 | 90.2 | 85.9 | 86.7 | 83.4 | 69.3 | 79.1 | 50.1 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,887.2 | 1,887.2 | 1,886.9 | 1,921.5 | 2,283.2 | 2,282.2 | 2,281.9 | 2,321.9 | 2,280.3 | 2,577.7 | 2,576.7 | 2,639.8 | 2,924 | 2,080.4 | 2,081 | 2,133.3 | 2,079.4 | 2,077.2 | 2,576.4 | 1,403.2 | 1,651 | 1,652.7 | 1,640.3 | 1,587.8 | 1,587.4 | 1,586.9 | 1,586.4 | 1,323.6 | 781.9 | 706.7 | 596.5 | 596.4 | 596.2 | 596 | 595.8 | 598.7 | 598.8 | 748.6 | 750 | 749.9 | 751.3 | 751.2 | 751.1 | 751.1 | 752.8 | 752.6 | 753.3 | 752.5 | 404.5 | 504.5 | 604.3 | 604.3 | 405.3 | 405.1 | 405.2 | 405.1 | 156.2 | 156.2 | 156.2 | 156.1 | 156.7 | 156.7 | 242.9 | 273.3 | 423.2 | 493.1 | 418.015 | 262.809 | 262.647 | 271.203 | 275.05 | 274.658 | 275.261 | 282.004 | 282.212 | 282.426 | 282.878 | 283.383 | 257.886 | 259.554 | 287.172 | 287.375 | 293.374 | 267.746 | 290.095 | 333.339 | 292.248 | 293.124 | 288.86 | 287.184 | 464.121 | 461.744 | 283.009 | 283.199 | 282.297 | 281.864 | 282.216 | 282.594 | 281.379 | 281.7 | 281.5 | 280.2 | 281.8 | 273.5 | 298.5 | 298.6 | 199.7 | 209.6 | 218.7 | 218.9 | 216.5 | 191.2 | 67.3 | 76.3 | 76.5 | 72.7 | 70 | 70.1 | 67.4 | 67.5 | 67.5 | 59.5 | 59.5 | 59.5 | 57 | 57 | 57 | 69.1 | 69.1 | 199.2 | 69.1 | 48.6 | 61.9 | 43.4 | 44.4 | 44.5 | 50.3 | 15.4 | 17.4 | 17.4 | 21.7 | 28.1 | 36.6 | 42.8 |
| Deferred Revenue Non-Current
| 315.5 | 308.1 | 302.5 | 297.6 | 289.1 | 282 | 275.9 | 270.4 | 263 | 255.8 | 251.9 | 250 | 246.8 | 240.5 | 238.1 | 235.8 | 231.6 | 226.9 | 223.7 | 220.4 | 214.6 | 208.9 | 204 | 201.9 | 197.6 | 193.1 | 190 | 188 | 182.4 | 177.3 | 174.5 | 172 | 167.2 | 163.8 | 161.3 | 159.7 | 155.9 | 152.9 | 151.4 | 151.1 | 148 | 145.5 | 144 | 143.6 | 140.7 | 138.3 | 136.6 | 135.4 | 136.9 | 133.9 | 142.1 | 129.7 | 125.1 | 122.2 | 121.2 | 122.6 | 117.7 | 115.1 | 113.8 | 113.2 | 111 | 108.7 | 107.8 | 0 | 102.6 | 98.8 | 96.174 | 0 | 90.266 | 86.995 | 84.616 | 0 | 79.624 | 77.361 | 75.332 | 0 | 71.939 | 70.491 | 69.589 | 0 | 67.409 | 66.658 | 66.271 | 65.929 | 64.934 | 0 | 0 | 64.957 | 64.707 | 65.802 | 0 | 67.477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | -0 | 244.3 | -289.1 | -282 | 0 | 395.5 | 0 | 0 | 0 | 433.8 | 0 | 0 | 25.2 | 206.7 | 0 | 0 | 0 | 252.7 | 0 | 0 | 0 | 186.7 | 0 | 0 | 0 | 262.6 | 208.4 | 193.9 | 196.2 | 144.1 | 154.4 | 176 | 179.7 | 176.5 | 226.2 | 225.6 | 193.4 | 195.4 | 174.5 | 178.9 | 179.6 | 177.6 | 206.8 | 198.4 | 234.3 | 246.1 | 263.7 | 0 | 258.9 | 0 | 184.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -111 | -108.7 | 0 | 0 | -102.6 | -98.8 | 61.353 | 103.804 | 69.463 | 85.566 | 85.408 | 0 | -79.624 | -77.361 | -75.332 | 0 | -71.939 | -70.491 | -69.589 | 0 | -67.409 | -66.658 | -66.271 | -65.929 | -64.934 | 0 | 0 | -64.957 | -64.707 | -65.802 | 0 | -67.477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 444.4 | 439 | 422.5 | 141.3 | 444.3 | 534.7 | 569.3 | 526.9 | 594.9 | 609.4 | 627.2 | 558 | 507.7 | 338.8 | 361.2 | 313.4 | 368 | 374.1 | 376.3 | 77.9 | 302.3 | 302 | 299.5 | 79.8 | 269 | 275.5 | 300.4 | 76.1 | 73.3 | 76.6 | 77 | 72.9 | 75 | 248.5 | 252.4 | 242.4 | 451.1 | 448.9 | 410.3 | 260.5 | 379.2 | 381.6 | 380.4 | 391.2 | 264.2 | 403.4 | 65.8 | 310.7 | 298 | 294.5 | 297.3 | 290.3 | 216.5 | 203.4 | 207.4 | 204.7 | 119.2 | 121.5 | 128.5 | 125.1 | 142.1 | 168.6 | 163.3 | 266 | 124.6 | 87.3 | 82.549 | 115.099 | 88.219 | 113.644 | 129.423 | 194.264 | 100.435 | 108.756 | 112.788 | 177.881 | 90.39 | 90.945 | 91.903 | 159.178 | 103.709 | 103.996 | 105.532 | 131.961 | 95.596 | 81.249 | 79.612 | 80.48 | 64.091 | 62.351 | 50.68 | 54.703 | 94.065 | 72.707 | 73.381 | 75.988 | 75.427 | 76.877 | 82.382 | 80.5 | 74.6 | 75.3 | 77.1 | 87.2 | 79.8 | 78.7 | 77.1 | 76.7 | 71.5 | 72.3 | 73 | 73.2 | 72.3 | 69.7 | 69 | 68.2 | 68.8 | 66 | 62.7 | 61.3 | 52.5 | 48.8 | 48.7 | 48.2 | 46.4 | 44.5 | 49.5 | 35.1 | 36.9 | 2.2 | 35 | 34.9 | 29.6 | 27.9 | 28.9 | 30 | 28.3 | 25.7 | 25.6 | 25.1 | 29.3 | 25.4 | 24.9 | 22.3 |
| Total Non-Current Liabilities
| 2,647.1 | 2,634.3 | 2,611.9 | 2,604.7 | 3,016.6 | 3,098.9 | 3,127.1 | 3,119.2 | 3,138.2 | 3,442.9 | 3,455.8 | 3,447.8 | 3,678.5 | 2,659.7 | 2,680.3 | 2,682.5 | 2,679 | 2,678.2 | 3,176.4 | 1,954.2 | 2,167.9 | 2,163.6 | 2,143.8 | 2,056.2 | 2,054 | 2,055.5 | 2,076.8 | 2,112.9 | 1,246 | 1,154.5 | 1,044.2 | 985.4 | 992.8 | 1,008.3 | 1,009.5 | 1,000.8 | 1,049.9 | 1,197.5 | 1,160.3 | 1,161.5 | 1,130.5 | 1,132.8 | 1,131.5 | 1,142.3 | 1,157.7 | 1,156 | 1,190 | 1,198.6 | 839.4 | 932.9 | 1,034 | 1,024.3 | 746.9 | 730.7 | 733.8 | 732.4 | 393.1 | 392.8 | 398.5 | 394.4 | 409.8 | 434 | 514 | 539.3 | 650.4 | 679.2 | 596.738 | 481.712 | 441.132 | 471.842 | 489.089 | 468.922 | 455.32 | 468.121 | 470.332 | 460.307 | 445.207 | 444.819 | 419.378 | 418.732 | 458.29 | 458.029 | 465.177 | 465.636 | 450.625 | 478.185 | 435.969 | 438.561 | 417.658 | 415.337 | 583.071 | 583.924 | 377.074 | 355.906 | 355.678 | 357.852 | 357.643 | 359.471 | 363.761 | 362.2 | 356.1 | 355.5 | 358.9 | 360.7 | 378.3 | 377.3 | 276.8 | 286.3 | 290.2 | 291.2 | 289.5 | 264.4 | 139.6 | 146 | 145.5 | 140.9 | 138.8 | 136.1 | 130.1 | 128.8 | 120 | 108.3 | 108.2 | 107.7 | 103.4 | 101.5 | 106.5 | 104.2 | 106 | 211.9 | 104.1 | 83.5 | 91.5 | 71.3 | 73.3 | 74.5 | 78.6 | 41.1 | 43 | 42.5 | 51 | 53.5 | 61.5 | 65.1 |
| Total Liabilities
| 3,715.5 | 3,724 | 3,786.6 | 3,791 | 3,892.2 | 4,144.2 | 4,057.1 | 4,197.6 | 4,690.3 | 4,702.6 | 4,644.4 | 4,617.3 | 4,529.8 | 3,421.4 | 3,340.4 | 3,328.7 | 3,324.7 | 3,292.1 | 3,779.1 | 2,853.2 | 2,860.1 | 2,813.5 | 2,777 | 2,651.8 | 2,726.7 | 2,755.9 | 2,783 | 2,771.5 | 1,881.6 | 1,756.4 | 1,552.5 | 1,498.9 | 1,516.4 | 1,681.6 | 1,638.3 | 1,606.7 | 1,711.5 | 1,707.7 | 1,538.1 | 1,553.7 | 1,567.8 | 1,563.9 | 1,514.5 | 1,514.1 | 1,673.3 | 1,621.2 | 1,623.4 | 1,669.2 | 1,510.1 | 1,641.8 | 1,679.5 | 1,637.8 | 1,332.3 | 1,269.6 | 1,211.2 | 1,188.8 | 752.6 | 759.9 | 703 | 695.5 | 747.4 | 772.5 | 907.6 | 981.8 | 1,209.6 | 1,232.2 | 989.244 | 869.899 | 943.429 | 874.062 | 790.006 | 935.608 | 986.183 | 858.369 | 861.892 | 833.018 | 861.566 | 884.211 | 881.188 | 802.754 | 841.084 | 832.275 | 827.514 | 804.979 | 824.872 | 856.666 | 810.878 | 762.823 | 805.32 | 868.276 | 872.627 | 857.703 | 965.609 | 851.653 | 841.02 | 757.8 | 831.295 | 731.198 | 619.764 | 602.6 | 609.6 | 633 | 643.6 | 616 | 614.3 | 620.8 | 594.4 | 512.4 | 504.8 | 493.3 | 469.3 | 435 | 343.5 | 325.3 | 325.6 | 269.1 | 268.1 | 262.4 | 245 | 237.4 | 233.1 | 225.3 | 206.1 | 199.9 | 200.3 | 202.3 | 199.9 | 179.3 | 194.5 | 261.5 | 188.6 | 165.6 | 208.4 | 168.8 | 170 | 166.5 | 179.9 | 131.3 | 128.9 | 129.2 | 134.4 | 122.8 | 140.6 | 115.2 |
| 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 | 0 | 4.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 78.661 | 78.661 | 78.661 | 78.661 | 78.661 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.331 | 39.3 | 39.3 | 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
| 6,655.3 | 6,456.9 | 5,784.8 | 5,634 | 5,469.5 | 5,246.1 | 5,089.8 | 5,027.1 | 4,891.7 | 4,676.1 | 4,402.6 | 4,237.7 | 4,137.9 | 4,024.2 | 3,952.4 | 3,928.7 | 3,876.1 | 3,802.5 | 3,754.8 | 3,721.3 | 3,647.1 | 3,537.5 | 3,407.5 | 3,351.4 | 3,287.1 | 3,211.5 | 3,120.3 | 2,820.8 | 2,728.8 | 2,665.7 | 2,586.5 | 2,547.4 | 2,493.9 | 2,526.5 | 2,430.8 | 2,381.8 | 2,319.6 | 2,235.6 | 2,157.1 | 2,134.4 | 2,097.7 | 2,026.6 | 1,965.9 | 1,944.3 | 1,888.6 | 1,826 | 1,830.7 | 1,788.3 | 1,753.3 | 1,696.3 | 1,614.9 | 1,566.1 | 1,538.7 | 1,496.2 | 1,452.2 | 1,429.3 | 1,407.6 | 1,367.4 | 1,338.8 | 1,324.3 | 1,298.2 | 1,261.6 | 1,215.4 | 1,218.3 | 1,214.5 | 1,173.5 | 1,128.093 | 1,199.553 | 1,165.545 | 1,092.123 | 1,047.113 | 995.604 | 924.015 | 893.789 | 845.444 | 811.925 | 795.851 | 783.798 | 756.284 | 735.168 | 752.739 | 730.933 | 700.416 | 683.516 | 671.576 | 653.795 | 631.821 | 621.291 | 656.757 | 643.384 | 625.026 | 618.553 | 617.405 | 612.892 | 602.359 | 618.595 | 614.074 | 591.915 | 565.42 | 545.4 | 529.5 | 510.3 | 487.1 | 470.1 | 455.9 | 438.4 | 418.1 | 403.4 | 390.8 | 375.5 | 358.3 | 348.6 | 346.2 | 334.5 | 321.4 | 314.1 | 306.9 | 297.7 | 288.4 | 282.9 | 277.5 | 270.3 | 263 | 259 | 254.8 | 249.5 | 252.8 | 249.5 | 247.3 | 2.5 | 239 | 235.9 | 233.5 | 255 | 253.8 | 253.9 | 250.7 | 246.7 | 242.5 | 240.9 | 223.4 | 215.2 | 205.6 | 195.9 |
| Accumulated Other Comprehensive Income/Loss
| -102.3 | -113 | -119.3 | -111.1 | -159 | -143.5 | -142.6 | -157.8 | -189.4 | -142.2 | -101.4 | -105.2 | -101.2 | -102.8 | -111.1 | -97 | -131.9 | -160.1 | -169.6 | -124.1 | -144.6 | -120.5 | -115.9 | -122.1 | -110.7 | -102.9 | -68.9 | -85.7 | -77.3 | -90.9 | -110.5 | -122.2 | -91.7 | -91.4 | -76.7 | -87.1 | -77.4 | -68.9 | -81.8 | -61.8 | -46.9 | -29.4 | -28 | -31.5 | -31.4 | -43.7 | -44.5 | -35.5 | -42.6 | -48.1 | -40 | -45 | -42.2 | -31.9 | -33.9 | -38.1 | -34.8 | -40.3 | -36.7 | -34.7 | -33.3 | -34.9 | -41.2 | -39.5 | -9.8 | -3.1 | -7.685 | 2.501 | -3.532 | 6.442 | 3.381 | 5.014 | 8.48 | 9.444 | 1.937 | -0.605 | -6.188 | -9.538 | -1.664 | 7.843 | -9.905 | -12.622 | -12.951 | -11.329 | -5.643 | -5.971 | -7.865 | -9.691 | -4.718 | -4.987 | -11.031 | -9.866 | -6.602 | -8.426 | -7.734 | -4.624 | -6.012 | -4.451 | -3.04 | -1.7 | -301.2 | -291.5 | -286.3 | -275.8 | -270.4 | -261.2 | -253.9 | -245.3 | -239.7 | -233.3 | -225.1 | -218.8 | -208.2 | -208.2 | -203.3 | -200.4 | -199.7 | -195.7 | -186.6 | -183.7 | -183.2 | -183.8 | -179.8 | -176.6 | -175 | -171.2 | -165.3 | -160.9 | -163.5 | -43.5 | -156.5 | -155.4 | -188.5 | -183.7 | -178.4 | -173.2 | -168.2 | -164.1 | -159.9 | -155.3 | -145 | -144.4 | -129.1 | -113.3 |
| Other Total Stockholders Equity
| -3,868.8 | -3,418.3 | -2,884.9 | -2,772.6 | -2,465.4 | -2,149.3 | -1,967.6 | -1,923.6 | -1,739.3 | -1,737.5 | -1,701.3 | -1,581.7 | -1,570.6 | -1,582.2 | -1,508.2 | -1,372.7 | -1,347.6 | -1,204.9 | -1,145.4 | -1,033.1 | -900.2 | -912.5 | -845.6 | -718.6 | -549.4 | -515 | -409.3 | -295.9 | -293.9 | -181 | -36.5 | -47.3 | -34 | -23.7 | -45.3 | -26 | 34.8 | 51.9 | 50.5 | 53.7 | 15 | 10.6 | 8.9 | -8.4 | -12.3 | -23.1 | -33.3 | -43.4 | -56.2 | -72.1 | -91.5 | -99.7 | -104.3 | -109.7 | -127.1 | -129.2 | -132.8 | -136 | -145.6 | -149.7 | -153 | -156.3 | -160.8 | -163.4 | -156.6 | -157.1 | -158.324 | -161.805 | -106.071 | -112.735 | -121.267 | -137.07 | -96.931 | -99.359 | -106.603 | -784.424 | -112.188 | -92.899 | -77.042 | -83.855 | -64.984 | -72.731 | -75.545 | -79.588 | -93.295 | -95.095 | -96.875 | -97.854 | -100.581 | -104.781 | -105.759 | -107.734 | -113.357 | -108.823 | -106.101 | -105.423 | -107.18 | -108.435 | -106.131 | -104.9 | -104.9 | 227.5 | 222.6 | 212.6 | 207.8 | 198.6 | 198.8 | 190.7 | 185.4 | 179.1 | 177.7 | 177.7 | 157.4 | 158.9 | 154.2 | 159.6 | 161.6 | 158.1 | 150 | 148.7 | 144 | 144.9 | 141.7 | 138.1 | 136.6 | 134.6 | 120 | 115.6 | 118 | 111.3 | 110.7 | 109.6 | 142.6 | 137.8 | 132 | 126.8 | 133.8 | 131.4 | 127.8 | 123.1 | 112.6 | 115 | 104.9 | 114.8 |
| Total Shareholders Equity
| 2,762.9 | 3,004.3 | 2,859.3 | 2,829 | 2,923.8 | 3,032 | 3,058.3 | 3,024.4 | 3,041.7 | 2,875.1 | 2,678.6 | 2,629.5 | 2,544.8 | 2,417.9 | 2,411.8 | 2,537.7 | 2,475.3 | 2,516.2 | 2,518.5 | 2,642.8 | 2,681 | 2,583.2 | 2,524.7 | 2,597.4 | 2,705.7 | 2,672.3 | 2,720.8 | 2,528.3 | 2,436.3 | 2,472.5 | 2,518.2 | 2,466.9 | 2,446.9 | 2,490.1 | 2,387.5 | 2,347.4 | 2,364.1 | 2,305.7 | 2,212.9 | 2,205 | 2,150.6 | 2,093 | 2,031.4 | 1,986.1 | 1,923.6 | 1,841.2 | 1,834.9 | 1,788.1 | 1,733.2 | 1,654.8 | 1,562.1 | 1,500.1 | 1,470.9 | 1,433.3 | 1,369.9 | 1,340.7 | 1,318.7 | 1,269.8 | 1,235.2 | 1,218.6 | 1,190.6 | 1,149.1 | 1,092.1 | 1,094.1 | 1,126.8 | 1,092 | 1,040.745 | 1,118.895 | 1,134.603 | 1,064.491 | 1,007.888 | 942.209 | 874.895 | 843.205 | 780.109 | 730.239 | 716.806 | 720.692 | 716.909 | 698.487 | 717.181 | 684.911 | 651.251 | 631.93 | 611.969 | 592.06 | 566.412 | 553.077 | 590.789 | 572.947 | 547.567 | 540.284 | 536.777 | 534.974 | 527.855 | 547.879 | 540.213 | 518.36 | 495.58 | 478.1 | 463.9 | 446.3 | 423.4 | 406.9 | 393.3 | 375.8 | 363 | 348.8 | 336.5 | 321.3 | 310.9 | 307.5 | 295.4 | 285.2 | 272.3 | 273.3 | 268.8 | 260.1 | 251.8 | 247.9 | 238.3 | 231.4 | 224.9 | 220.5 | 216.4 | 212.9 | 207.5 | 204.2 | 201.8 | 70.3 | 193.2 | 190.1 | 187.6 | 209.1 | 207.4 | 207.5 | 216.3 | 214 | 210.4 | 208.7 | 191 | 185.8 | 181.4 | 197.4 |
| Total Equity
| 2,762.9 | 3,004.3 | 2,859.3 | 2,829 | 2,923.8 | 3,032 | 3,058.3 | 3,024.4 | 3,041.7 | 2,875.1 | 2,678.6 | 2,629.5 | 2,544.8 | 2,417.9 | 2,411.8 | 2,537.7 | 2,475.3 | 2,516.2 | 2,518.5 | 2,642.8 | 2,681 | 2,583.2 | 2,524.7 | 2,597.4 | 2,705.7 | 2,672.3 | 2,720.8 | 2,528.3 | 2,436.3 | 2,472.5 | 2,518.2 | 2,466.9 | 2,446.9 | 2,490.1 | 2,387.5 | 2,347.4 | 2,364.1 | 2,305.7 | 2,212.9 | 2,205 | 2,150.6 | 2,093 | 2,031.4 | 1,986.1 | 1,923.6 | 1,841.2 | 1,834.9 | 1,788.1 | 1,733.2 | 1,654.8 | 1,562.1 | 1,500.1 | 1,470.9 | 1,433.3 | 1,369.9 | 1,340.7 | 1,318.7 | 1,269.8 | 1,235.2 | 1,218.6 | 1,190.6 | 1,149.1 | 1,092.1 | 1,094.1 | 1,126.8 | 1,092 | 1,040.745 | 1,118.895 | 1,134.603 | 1,064.491 | 1,007.888 | 942.209 | 874.895 | 843.205 | 780.109 | 730.239 | 716.806 | 720.692 | 716.909 | 698.487 | 717.181 | 684.911 | 651.251 | 631.93 | 611.969 | 592.06 | 566.412 | 553.077 | 590.789 | 572.947 | 547.567 | 540.284 | 536.777 | 534.974 | 527.855 | 547.879 | 540.213 | 518.36 | 495.58 | 478.1 | 463.9 | 446.3 | 423.4 | 406.9 | 393.3 | 375.8 | 363 | 348.8 | 336.5 | 321.3 | 310.9 | 307.5 | 295.4 | 285.2 | 272.3 | 273.3 | 268.8 | 260.1 | 251.8 | 247.9 | 238.3 | 231.4 | 224.9 | 220.5 | 216.4 | 212.9 | 207.5 | 204.2 | 201.8 | 70.3 | 193.2 | 190.1 | 187.6 | 209.1 | 207.4 | 207.5 | 216.3 | 214 | 210.4 | 208.7 | 191 | 185.8 | 181.4 | 197.4 |
| Total Liabilities & Shareholders Equity
| 6,478.4 | 6,728.3 | 6,645.9 | 6,620 | 6,816 | 7,176.2 | 7,115.4 | 7,222 | 7,732 | 7,577.7 | 7,323 | 7,246.8 | 7,074.6 | 5,839.3 | 5,752.2 | 5,866.4 | 5,800 | 5,808.3 | 6,297.6 | 5,496 | 5,541.1 | 5,396.7 | 5,301.7 | 5,249.2 | 5,432.4 | 5,428.2 | 5,503.8 | 5,299.8 | 4,317.9 | 4,228.9 | 4,070.7 | 3,965.8 | 3,963.3 | 4,171.7 | 4,025.8 | 3,954.1 | 4,075.6 | 4,013.4 | 3,751 | 3,758.7 | 3,718.4 | 3,656.9 | 3,545.9 | 3,500.2 | 3,596.9 | 3,462.4 | 3,458.3 | 3,457.3 | 3,243.3 | 3,296.6 | 3,241.6 | 3,137.9 | 2,803.2 | 2,702.9 | 2,581.1 | 2,529.5 | 2,071.3 | 2,029.7 | 1,938.2 | 1,914.1 | 1,938 | 1,921.6 | 1,999.7 | 2,075.9 | 2,336.4 | 2,324.2 | 2,029.989 | 1,988.794 | 2,078.032 | 1,938.553 | 1,797.894 | 1,877.817 | 1,861.078 | 1,701.574 | 1,642.001 | 1,563.257 | 1,578.372 | 1,604.903 | 1,598.097 | 1,501.241 | 1,558.265 | 1,517.186 | 1,478.765 | 1,436.909 | 1,436.841 | 1,448.726 | 1,377.29 | 1,315.9 | 1,396.109 | 1,441.223 | 1,420.194 | 1,397.987 | 1,502.386 | 1,386.627 | 1,368.875 | 1,305.679 | 1,371.508 | 1,249.558 | 1,115.344 | 1,080.7 | 1,073.5 | 1,079.3 | 1,067 | 1,022.9 | 1,007.6 | 996.6 | 957.4 | 861.2 | 841.3 | 814.6 | 780.2 | 742.5 | 638.9 | 610.5 | 597.9 | 542.4 | 536.9 | 522.5 | 496.8 | 485.3 | 471.4 | 456.7 | 431 | 420.4 | 416.7 | 415.2 | 407.4 | 383.5 | 396.3 | 331.8 | 381.8 | 355.7 | 396 | 377.9 | 377.4 | 374 | 396.2 | 345.3 | 339.3 | 337.9 | 325.4 | 308.6 | 322 | 312.6 |