Diebold Nixdorf, Incorporated
NYSE:DBD
42.88 (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 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 360.1 | 388.1 | 592.3 | 376.1 | 541.8 | 246.4 | 319.1 | 128.4 | 249.9 | 224.7 | 388.9 | 215.9 | 224.3 | 234.8 | 324.5 | 273.7 | 446.4 | 512.1 | 280.9 | 252.3 | 259.8 | 377.9 | 458.4 | 304.4 | 299 | 362.1 | 543.2 | 380.7 | 451.3 | 490.1 | 652.7 | 748.2 | 335.5 | 304.6 | 313.6 | 198.5 | 244.4 | 227.1 | 326.1 | 240.433 | 222.863 | 217.198 | 230.709 | 205.921 | 282.569 | 340.143 | 368.792 | 302.55 | 320.541 | 311.437 | 333.92 | 256.814 | 278.74 | 279.562 | 328.658 | 239.823 | 231.619 | 265.873 | 328.426 | 202.758 | 206.209 | 221.754 | 241.436 | 212.784 | 174.24 | 142.015 | 206.334 | 141.75 | 133.803 | 94.295 | 253.968 | 210.16 | 159.366 | 311.315 | 207.9 | 171.642 | 143.172 | 153.396 | 184.045 | 101.454 | 123.305 | 146.614 | 169.951 | 104.731 | 120.504 | 138.75 | 155.446 | 85.363 | 67.43 | 65.354 | 73.768 | 35.294 | 34.927 | 50.865 | 65.184 | 56.253 | 38.027 | 57.979 | 27.3 | 16.8 | 21.8 | 45.2 | 42.5 | 35.3 | 24.1 | 30.6 | 20.3 | 29.8 | 23.9 | 33.6 | 21.9 | 26.2 | 26.9 | 35.7 | 15.7 | 42.7 | 59 | 66.5 | 17.3 | 22.8 | 23.3 | 42 | 39 | 24 | 24.9 | 40.2 | 34.4 | 40.8 | 31.3 | 30.8 | 30 | 24.4 | 31 | 25.6 | 33.6 | 27.4 | 29.6 | 34.4 | 36.5 | 91.6 | 84.2 | 81.8 | 101.5 |
| Short Term Investments
| 8.7 | 19.2 | 13.4 | 16.6 | 11 | 16.6 | 24.6 | 14.6 | 31.4 | 42.1 | 34.3 | 13.7 | 8.1 | 21.3 | 37.2 | 6.8 | 9 | 13.5 | 10 | 8.2 | 13.1 | 31.5 | 33.5 | 5 | 14.5 | 24.2 | 81.4 | 64 | 76.9 | 77.7 | 64.1 | 39.9 | 26.6 | 49.7 | 39.9 | 99.2 | 119.5 | 114.4 | 136.7 | 133.8 | 152.97 | 209.017 | 242.988 | 199.703 | 243.439 | 257.265 | 261.886 | 269.614 | 270.859 | 300.051 | 286.853 | 215.396 | 261.229 | 272.644 | 273.123 | 195.454 | 151.482 | 161.697 | 177.442 | 182.264 | 143.893 | 103.515 | 121.387 | 117.467 | 146.364 | 123.718 | 104.976 | 91.854 | 97.805 | 95.407 | 99.571 | 71.395 | 53.397 | 57.101 | 52.885 | 30.98 | 35.186 | 26.605 | 31.654 | 23.086 | 0.274 | 7.262 | 6.15 | 19.913 | 18.171 | 6.785 | 7.909 | 10.476 | 27.333 | 43.018 | 51.901 | 59.162 | 53.184 | 54.981 | 61.328 | 28.809 | 24.33 | 0 | 57.3 | 43.4 | 0 | 0 | 37.4 | 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 |
| Cash and Short Term Investments
| 368.8 | 407.3 | 605.7 | 392.7 | 552.8 | 263 | 343.7 | 143 | 281.3 | 266.8 | 423.2 | 229.6 | 232.4 | 256.1 | 361.7 | 280.5 | 455.4 | 525.6 | 290.9 | 260.5 | 272.9 | 409.4 | 491.9 | 309.4 | 313.5 | 386.3 | 624.6 | 444.7 | 528.2 | 567.8 | 716.8 | 788.1 | 362.1 | 354.3 | 353.5 | 297.7 | 363.9 | 341.5 | 462.8 | 374.233 | 375.833 | 426.215 | 473.697 | 405.624 | 526.008 | 597.408 | 630.678 | 572.164 | 591.4 | 611.488 | 620.773 | 472.21 | 539.969 | 552.206 | 601.781 | 435.277 | 383.101 | 427.57 | 505.868 | 385.022 | 350.102 | 325.269 | 362.823 | 330.251 | 320.604 | 265.733 | 311.31 | 233.604 | 231.608 | 189.702 | 353.539 | 281.555 | 212.763 | 368.416 | 260.785 | 202.622 | 178.358 | 180.001 | 215.699 | 124.54 | 123.579 | 153.876 | 176.101 | 124.644 | 138.675 | 145.535 | 163.355 | 95.839 | 94.763 | 108.372 | 125.669 | 94.456 | 88.111 | 105.846 | 126.512 | 85.062 | 62.357 | 57.979 | 84.6 | 60.2 | 21.8 | 45.2 | 79.9 | 35.3 | 24.1 | 30.6 | 20.3 | 29.8 | 23.9 | 33.6 | 21.9 | 26.2 | 26.9 | 35.7 | 15.7 | 42.7 | 59 | 66.5 | 17.3 | 22.8 | 23.3 | 42 | 39 | 24 | 24.9 | 40.2 | 34.4 | 40.8 | 31.3 | 30.8 | 30 | 24.4 | 31 | 25.6 | 33.6 | 27.4 | 29.6 | 34.4 | 36.5 | 91.6 | 84.2 | 81.8 | 101.5 |
| Net Receivables
| 650 | 660.7 | 721.8 | 703.8 | 655.9 | 627.1 | 612.2 | 537.6 | 563.1 | 549.8 | 595.2 | 671.4 | 638.6 | 629.1 | 646.9 | 668.1 | 588.8 | 594.5 | 619.3 | 603.4 | 712.5 | 697.7 | 737.2 | 884.6 | 875.8 | 919.2 | 827.9 | 1,043.9 | 1,062 | 1,003.1 | 921.1 | 1,137.5 | 554.8 | 490.6 | 431.9 | 607.8 | 588.3 | 533.8 | 415 | 611.745 | 563.597 | 496.119 | 468.484 | 553.047 | 568.66 | 511.691 | 504.73 | 462.498 | 451.038 | 447.949 | 429.436 | 429.434 | 446.402 | 418.586 | 424.155 | 454.348 | 438.019 | 479.731 | 424.889 | 362.649 | 405.085 | 434.156 | 473.581 | 591.162 | 569.856 | 550.708 | 544.501 | 529.604 | 527.132 | 600.165 | 618.315 | 589.403 | 666.549 | 648.627 | 676.361 | 583.447 | 566.562 | 537.763 | 583.658 | 595.743 | 578.939 | 558.699 | 558.161 | 509.158 | 422.754 | 413.54 | 403.498 | 467.668 | 469.202 | 409.284 | 413.673 | 437.504 | 417.034 | 416.952 | 412.335 | 443.648 | 447.507 | 386.464 | 345.4 | 319.8 | 301.7 | 286.1 | 286.7 | 276.4 | 268.3 | 291.1 | 316.4 | 302.7 | 291.8 | 279.9 | 256.6 | 242.1 | 226.1 | 218.9 | 197.1 | 178.1 | 158.5 | 178.9 | 153.1 | 153.2 | 151.3 | 134.5 | 129.3 | 126 | 124.7 | 23.1 | 120.7 | 115.2 | 125.6 | 124.7 | 118.8 | 108.9 | 105.4 | 113.3 | 106.7 | 106.5 | 114.2 | 114.5 | 117.3 | 109 | 105.3 | 78.4 | 93.9 |
| Inventory
| 632.7 | 636.1 | 589.8 | 666.2 | 648.3 | 639.5 | 588.1 | 666.2 | 642.2 | 620.8 | 544.2 | 624.8 | 587.5 | 538.7 | 498.2 | 542.6 | 513.4 | 475.5 | 466.5 | 591 | 607.4 | 663 | 610.1 | 846.5 | 820.9 | 831.3 | 714.5 | 807.8 | 779.3 | 761.1 | 737.7 | 887.5 | 430.8 | 412.2 | 369.3 | 420.6 | 425.5 | 422.5 | 374.7 | 519.799 | 481.314 | 417.689 | 376.462 | 480.42 | 461.143 | 431.172 | 412.996 | 490.691 | 486.089 | 493.831 | 440.9 | 512.357 | 496.864 | 474.125 | 444.575 | 484.829 | 466.561 | 439.077 | 448.243 | 493.865 | 542.746 | 539.463 | 540.971 | 571.684 | 599.915 | 559.041 | 533.619 | 591.171 | 569.078 | 470.178 | 518.999 | 427.204 | 406.213 | 387.922 | 397.858 | 384.025 | 351.695 | 341.236 | 322.293 | 336.089 | 318.742 | 290.941 | 262.039 | 268.331 | 269.847 | 247.541 | 236.614 | 251.976 | 267.362 | 257.087 | 235.923 | 259.424 | 230.655 | 221.752 | 205.567 | 224.081 | 235.258 | 192.759 | 169.8 | 127.8 | 127.6 | 132.9 | 127.9 | 137 | 143.4 | 141.5 | 128.1 | 126.9 | 123.3 | 119.8 | 109.4 | 99.3 | 92 | 84.6 | 91 | 85.1 | 81.3 | 80.2 | 85.5 | 85.1 | 77.1 | 74.1 | 75 | 73.1 | 74.7 | 77.8 | 80.8 | 90 | 93.9 | 102.5 | 106.1 | 95.4 | 100.7 | 99.4 | 96 | 77.1 | 72.4 | 75.4 | 76.8 | 85.4 | 93.1 | 76.6 | 62.8 |
| Other Current Assets
| 254 | 268.2 | 236.6 | 207 | 279.3 | 279.6 | 226.9 | 330.5 | 362 | 233.7 | 324.7 | 395.3 | 357.9 | 369 | 227 | 242.8 | 248.7 | 253.1 | 230.7 | 376.1 | 291.6 | 306.3 | 225.3 | 201.4 | 220 | 206.6 | 247.5 | 215.4 | 208 | 205.9 | 183.3 | 257.2 | 148.6 | 173.8 | 148.3 | 149.8 | 183.3 | 166.5 | 164.6 | 169.713 | 169.153 | 150.13 | 104.511 | 134.038 | 142.801 | 129.903 | 87.591 | 119.235 | 132.168 | 134.945 | 95.544 | 159.624 | 175.605 | 143.45 | 105.254 | 122.915 | 113.953 | 112.932 | 86.765 | 217.354 | 112.169 | 124.836 | 98.748 | 144.328 | 149.189 | 126.376 | 114.312 | 157.039 | 127.934 | 156.897 | 82.604 | 132.36 | 141.772 | 132.143 | 71.089 | 126.058 | 103.13 | 92.607 | 57.989 | 101.786 | 103.331 | 99.076 | 50.637 | 85.691 | 85.097 | 113.682 | 70.345 | 162.054 | 154.297 | 159.943 | 20.602 | 88.715 | 96.638 | 96.218 | 59.949 | 100.806 | 91.16 | 79.685 | 48.1 | 72.9 | 113.7 | 105.5 | 49 | 117.5 | 110.8 | 97.5 | 85 | 93.5 | 89.9 | 96 | 91.7 | 95.9 | 95 | 91 | 72.4 | 61 | 62.1 | 64.3 | 70.2 | 72.3 | 70.7 | 74.3 | 70 | 61.4 | 61.7 | 150.6 | 56.5 | 54.1 | 58.1 | 62.4 | 66.5 | 66.8 | 62.8 | 74.1 | 77 | 71.2 | 73.2 | 74 | 58.7 | 12.6 | 15.9 | 7.3 | 8.6 |
| Total Current Assets
| 1,905.5 | 1,972.3 | 2,153.9 | 2,080.8 | 2,136.3 | 1,809.2 | 1,770.9 | 1,677.3 | 1,848.6 | 1,781.5 | 1,887.3 | 1,921.1 | 1,816.4 | 1,792.9 | 1,857.3 | 1,841 | 1,895.4 | 2,045.4 | 1,892 | 1,870.4 | 1,937.2 | 2,137.3 | 2,200.9 | 2,441.6 | 2,292.2 | 2,413.5 | 2,480.2 | 2,576.3 | 2,641.6 | 2,601.5 | 2,619.6 | 3,295.9 | 3,458.2 | 1,687.6 | 1,643.6 | 1,608.2 | 1,697 | 1,599.3 | 1,655.5 | 1,787.726 | 1,717.997 | 1,617.623 | 1,555.35 | 1,706.233 | 1,811.107 | 1,831.842 | 1,814.857 | 1,788.07 | 1,800.998 | 1,835.897 | 1,732.355 | 1,698.697 | 1,790.431 | 1,721.231 | 1,714.036 | 1,613.095 | 1,515.054 | 1,567.732 | 1,588.085 | 1,502.072 | 1,551.353 | 1,565.561 | 1,614.118 | 1,766.877 | 1,770.613 | 1,632.177 | 1,630.532 | 1,645.632 | 1,580.299 | 1,454.144 | 1,694.235 | 1,457.757 | 1,453.422 | 1,565.274 | 1,480.593 | 1,326.048 | 1,232.491 | 1,177.111 | 1,234.632 | 1,188.47 | 1,150.443 | 1,121.847 | 1,105.159 | 1,008.101 | 937.641 | 920.298 | 924.888 | 977.537 | 985.624 | 934.686 | 921.596 | 880.099 | 832.438 | 840.768 | 804.363 | 853.597 | 836.282 | 716.887 | 647.9 | 580.7 | 564.8 | 569.7 | 543.5 | 566.2 | 546.6 | 560.7 | 549.8 | 552.9 | 528.9 | 529.3 | 479.6 | 463.5 | 440 | 430.2 | 376.2 | 366.9 | 360.9 | 389.9 | 326.1 | 333.4 | 322.4 | 324.9 | 313.3 | 284.5 | 286 | 291.7 | 292.4 | 300.1 | 308.9 | 320.4 | 321.4 | 295.5 | 299.9 | 312.4 | 313.3 | 282.2 | 289.4 | 298.3 | 289.3 | 298.6 | 298.5 | 244.1 | 266.8 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 147.1 | 153.1 | 264.6 | 159 | 119.1 | 120.1 | 120.7 | 112.3 | 117.2 | 131.5 | 297.6 | 145.4 | 154.3 | 156.7 | 320.8 | 198.3 | 205.5 | 216.1 | 399 | 423.6 | 442.5 | 467.8 | 304.1 | 320.8 | 338.3 | 365.5 | 364.5 | 367.7 | 391.9 | 382.2 | 387 | 410.8 | 166.1 | 169.7 | 175.3 | 177 | 176.2 | 172.8 | 165.7 | 161.559 | 158.304 | 159.525 | 160.895 | 164.141 | 169.012 | 177.807 | 184.345 | 182.826 | 179.683 | 192.511 | 192.694 | 194.659 | 202.203 | 202.539 | 203.462 | 201.123 | 198.466 | 199.364 | 204.82 | 203.729 | 208.713 | 199.228 | 203.594 | 205.811 | 216.374 | 219.21 | 220.056 | 213.404 | 208.423 | 202.007 | 208.088 | 277.408 | 277.578 | 274.594 | 220.722 | 285.905 | 281.283 | 276.138 | 268.09 | 258.554 | 255.45 | 256.498 | 253.155 | 250.403 | 251.884 | 232.963 | 219.633 | 208.924 | 186.45 | 191.887 | 190.198 | 184.015 | 179.453 | 179.425 | 174.946 | 171.715 | 170.888 | 160.209 | 160.7 | 144.7 | 143 | 145.5 | 147.1 | 153.4 | 151.3 | 150.7 | 143.9 | 139.2 | 127.6 | 111.4 | 95.9 | 90.6 | 85.7 | 85.1 | 84.1 | 79.1 | 73.7 | 68.1 | 64.7 | 64.3 | 63.9 | 60.9 | 60.7 | 57.7 | 60.1 | 60 | 60.6 | 58.9 | 58.3 | 58.6 | 58.4 | 60.1 | 62.1 | 63.2 | 64.6 | 64.6 | 61 | 55.6 | 55.9 | 59.6 | 52 | 52.4 | 45.8 |
| Goodwill
| 602.4 | 606.2 | 616.7 | 596.7 | 713.4 | 702.2 | 702.3 | 649.6 | 688.9 | 731.9 | 743.6 | 760.6 | 779.1 | 771.4 | 800.4 | 773.7 | 775.1 | 736.2 | 764 | 773.4 | 823.6 | 813.6 | 798.2 | 883.3 | 998.6 | 1,131.8 | 1,117.1 | 1,105.9 | 1,082.4 | 1,011.7 | 998.3 | 991 | 169.2 | 167 | 161.5 | 197.4 | 208.1 | 208 | 138.1 | 176.566 | 181.85 | 181.864 | 179.828 | 182.862 | 257.296 | 271.98 | 272.951 | 271.911 | 245.163 | 257.374 | 253.063 | 254.614 | 278.292 | 272.394 | 269.398 | 447.376 | 419.082 | 439.099 | 450.937 | 451.466 | 432.179 | 400.942 | 408.303 | 449.596 | 502.586 | 491.778 | 465.484 | 501.486 | 486.548 | 472.384 | 459.354 | 448.578 | 438.065 | 401.815 | 389.134 | 399.592 | 400.852 | 405.146 | 412.625 | 384.737 | 360.338 | 331.946 | 331.646 | 314.419 | 302.593 | 0 | 0 | 0 | 0 | 311.085 | 0 | 256.056 | 249.961 | 280.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 832.8 | 858.1 | 891.3 | 884.1 | 181.7 | 199.9 | 213.6 | 211.3 | 242.3 | 324.2 | 347.5 | 371.2 | 396.1 | 1,182.1 | 448.6 | 449.5 | 454.1 | 467.5 | 502.3 | 521.9 | 570.9 | 588.8 | 624.6 | 671.6 | 704.5 | 768.6 | 773.8 | 793.5 | 778.1 | 753.5 | 772.9 | 869.7 | 67.9 | 66.4 | 67.5 | 65.2 | 73 | 27.7 | 60 | 37.244 | 37.018 | 39.303 | 40.235 | 41.674 | 44.318 | 48.285 | 49.513 | 51.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 389.134 | 399.592 | 400.852 | 405.146 | 412.625 | 384.737 | 360.338 | 331.946 | 331.646 | 314.419 | 302.593 | 283.182 | 268.606 | 251.067 | 270.836 | 311.085 | 275.685 | 256.056 | 0 | 0 | 296.101 | 293.185 | 297.897 | 157.991 | 160.1 | 0 | 0 | 0 | 19.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.1 | 53.7 | 46.7 | 44.8 | 45.1 | 46.2 | 34.1 | 34 | 33.1 | 32.8 | 33 | 32.9 | 32.3 | 33.1 | 28.5 | 25.9 | 26.1 | 27.4 | 23.3 | 22.3 | 14.9 | 0 |
| Goodwill and Intangible Assets
| 1,435.2 | 1,464.3 | 1,508 | 1,480.8 | 895.1 | 902.1 | 915.9 | 860.9 | 931.2 | 1,056.1 | 1,091.1 | 1,131.8 | 1,175.2 | 1,953.5 | 1,249 | 1,223.2 | 1,229.2 | 1,203.7 | 1,266.3 | 1,295.3 | 1,394.5 | 1,402.4 | 1,422.8 | 1,554.9 | 1,703.1 | 1,900.4 | 1,890.9 | 1,899.4 | 1,860.5 | 1,765.2 | 1,771.2 | 1,860.7 | 169.2 | 167 | 229 | 197.4 | 208.1 | 208 | 138.1 | 176.566 | 181.85 | 181.864 | 179.828 | 182.862 | 257.296 | 271.98 | 272.951 | 271.911 | 245.163 | 257.374 | 253.063 | 254.614 | 278.292 | 272.394 | 269.398 | 447.376 | 419.082 | 439.099 | 450.937 | 451.466 | 432.179 | 400.942 | 408.303 | 449.596 | 502.586 | 491.778 | 465.484 | 501.486 | 486.548 | 472.384 | 459.354 | 448.578 | 438.065 | 401.815 | 389.134 | 399.592 | 400.852 | 405.146 | 412.625 | 384.737 | 360.338 | 331.946 | 331.646 | 314.419 | 302.593 | 283.182 | 268.606 | 251.067 | 270.836 | 311.085 | 275.685 | 256.056 | 249.961 | 280.8 | 296.101 | 293.185 | 297.897 | 157.991 | 160.1 | 0 | 0 | 0 | 19.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.1 | 53.7 | 46.7 | 44.8 | 45.1 | 46.2 | 34.1 | 34 | 33.1 | 32.8 | 33 | 32.9 | 32.3 | 33.1 | 28.5 | 25.9 | 26.1 | 27.4 | 23.3 | 22.3 | 14.9 | 0 |
| Long Term Investments
| 6.7 | 6.6 | 2.9 | 5.8 | 7 | 7.4 | 7.6 | 7.2 | 8.2 | 9.7 | 7 | 6.7 | 6.9 | 6.7 | 10.3 | 9.2 | 17.4 | 18.1 | 21.4 | 14.3 | 17.6 | 18.7 | 22.4 | 24.1 | 96.9 | 97.5 | 96.8 | 92.5 | 93.7 | 94.5 | 94.7 | 83.4 | 84 | 83 | 85.2 | 82.2 | 83.8 | 82.5 | 83.6 | 81.269 | 82.675 | 81.584 | 82.591 | 76.865 | 77.799 | 77.221 | 77.101 | 74.84 | 74.946 | 74.876 | 74.869 | 72.64 | 74.928 | 73.627 | 76.138 | 74.242 | 73.96 | 73.365 | 73.989 | 73.109 | 73.613 | 70.428 | 70.914 | 80.618 | 69.314 | 74.311 | 0 | 66.686 | 71.134 | 67.877 | 0 | 69.293 | 67.714 | 67.57 | 0 | 50.638 | 49.73 | 50.016 | 52.248 | 49.45 | 49.229 | 49.078 | 47.386 | 69.381 | 69.244 | 0 | 0 | 0 | 0 | 61.614 | 0 | 72.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 63.7 | 61.6 | 71.4 | 36.6 | 67.2 | 100.7 | 0 | 114.8 | 136 | 96.8 | 95.7 | 103.8 | 102.5 | 99 | 97.5 | 127.7 | 135.3 | 118.9 | 120.8 | 198.2 | 214.5 | 208.4 | 243.9 | 256.2 | 285.1 | 311.7 | 293.8 | 338 | 359.9 | 312.3 | 309.5 | 67.4 | 60.5 | 59.1 | 65.3 | 85.4 | 85.8 | 85.7 | 86.5 | 64.48 | 65.352 | 64.836 | 39.461 | 11.002 | 44.354 | 93.334 | 76.375 | 89.856 | 89.522 | 91.752 | 91.09 | 53.201 | 54.127 | 54.718 | 49.961 | 34.667 | 32.942 | 33.072 | 32.834 | 94.107 | 98.068 | 96.126 | 69.698 | 79.606 | 81.617 | 81.769 | 0 | 85.728 | 83.228 | -67.877 | 0 | -69.293 | -67.714 | -67.57 | 0 | -50.638 | -49.73 | -50.016 | 32.101 | -49.45 | -49.229 | -49.078 | 7.024 | -69.381 | -69.244 | 0 | 2.975 | 8.179 | 8.03 | 2.949 | 2.141 | 0.902 | 1.572 | 0.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 291.4 | 285.1 | 161.2 | 256.6 | 180.8 | 151.2 | 249.9 | 134.9 | 140.9 | 240.9 | 128.5 | 278.1 | 279.8 | -493.2 | 122.5 | 228.4 | 238.8 | 236.6 | 91.1 | 87.3 | 98.2 | 92.7 | 86.4 | 100.2 | 93 | 89.8 | 95.8 | 87.5 | 107.9 | 88.9 | 88.3 | 63.1 | 102.5 | 111.6 | 44 | 124.9 | 144.8 | 166.1 | 212.7 | 186.822 | 208.73 | 227.068 | 165.366 | 158.634 | 166.5 | 177.349 | 167.358 | 188.251 | 179.017 | 178.982 | 173.372 | 191.208 | 196.617 | 207.028 | 206.795 | 219.839 | 202.413 | 206.929 | 204.2 | 199.578 | 168.488 | 153.147 | 171.309 | 156.33 | 154.501 | 145.754 | 315.054 | 113.308 | 99.731 | 277.545 | 234.983 | 282.198 | 284.51 | 281.427 | 259.213 | 262.271 | 243.468 | 223.505 | 135.856 | 239.631 | 208.333 | 214.288 | 156.132 | 225.89 | 218.847 | 212.65 | 208.979 | 197.318 | 205.801 | 137.083 | 231.463 | 151.808 | 269.628 | 248.84 | 310.017 | 325.082 | 318.642 | 325.899 | 330.1 | 374.1 | 372.2 | 354.3 | 294.2 | 294.7 | 290.6 | 308.5 | 297.4 | 285 | 290.5 | 280.5 | 283.6 | 282.3 | 293.8 | 292.5 | 284.9 | 273.3 | 269.6 | 259.7 | 271.1 | 264.9 | 264.5 | 181.9 | 181.3 | 202 | 188.9 | 184.7 | 159.7 | 153.9 | 150.5 | 144.8 | 123 | 117.8 | 116.4 | 121.5 | 108.9 | 124.8 | 123.3 | 129.5 | 117 | 73.2 | 68.8 | 97.7 | 81.3 |
| Total Non-Current Assets
| 1,944.1 | 1,970.7 | 2,008.1 | 1,938.8 | 1,269.2 | 1,281.5 | 1,294.1 | 1,230.1 | 1,333.5 | 1,535 | 1,619.9 | 1,665.8 | 1,718.7 | 1,722.7 | 1,800.1 | 1,786.8 | 1,826.2 | 1,793.4 | 1,898.6 | 2,018.7 | 2,167.3 | 2,190 | 2,079.6 | 2,256.2 | 2,516.4 | 2,764.9 | 2,741.8 | 2,785.1 | 2,813.9 | 2,643.1 | 2,650.7 | 2,485.4 | 582.3 | 590.4 | 598.8 | 666.9 | 698.7 | 715.1 | 686.6 | 670.696 | 696.911 | 714.877 | 628.141 | 593.504 | 714.961 | 797.691 | 778.13 | 807.684 | 768.331 | 795.495 | 785.088 | 766.322 | 806.167 | 810.306 | 805.754 | 977.247 | 926.863 | 951.829 | 966.78 | 1,021.989 | 981.061 | 919.871 | 923.818 | 971.961 | 1,024.392 | 1,012.822 | 1,000.594 | 980.612 | 949.064 | 951.936 | 902.425 | 1,008.184 | 1,000.153 | 957.836 | 869.069 | 947.768 | 925.603 | 904.789 | 900.92 | 882.922 | 824.121 | 802.732 | 795.343 | 790.712 | 773.324 | 728.795 | 700.193 | 665.488 | 671.117 | 704.618 | 699.487 | 664.968 | 700.614 | 710.049 | 781.064 | 789.982 | 787.427 | 644.099 | 650.9 | 518.8 | 515.2 | 499.8 | 460.7 | 448.1 | 441.9 | 459.2 | 441.3 | 424.2 | 418.1 | 391.9 | 379.5 | 372.9 | 379.5 | 377.6 | 369 | 352.4 | 343.3 | 327.8 | 335.8 | 329.2 | 328.4 | 324.9 | 295.7 | 306.4 | 293.8 | 289.8 | 266.5 | 246.9 | 242.8 | 236.5 | 214.2 | 210.9 | 211.4 | 217 | 206.6 | 217.9 | 210.2 | 211.2 | 200.3 | 156.1 | 143.1 | 165 | 127.1 |
| Total Assets
| 3,849.6 | 3,943 | 4,162 | 4,019.6 | 3,405.5 | 3,090.7 | 3,065 | 2,907.4 | 3,182.1 | 3,316.5 | 3,507.2 | 3,586.9 | 3,535.1 | 3,515.6 | 3,657.4 | 3,627.8 | 3,721.1 | 3,838.8 | 3,790.6 | 3,889.1 | 4,104.5 | 4,327.3 | 4,280.5 | 4,697.8 | 4,808.6 | 5,178.4 | 5,222 | 5,361.4 | 5,455.5 | 5,244.6 | 5,270.3 | 5,781.3 | 4,040.5 | 2,278 | 2,242.4 | 2,275.1 | 2,395.7 | 2,314.4 | 2,342.1 | 2,458.422 | 2,414.908 | 2,332.5 | 2,183.491 | 2,299.737 | 2,526.068 | 2,629.533 | 2,592.987 | 2,595.754 | 2,569.329 | 2,631.392 | 2,517.443 | 2,465.019 | 2,596.598 | 2,531.537 | 2,519.79 | 2,590.342 | 2,441.917 | 2,519.561 | 2,554.865 | 2,524.061 | 2,532.414 | 2,485.432 | 2,537.936 | 2,738.838 | 2,795.005 | 2,644.999 | 2,631.126 | 2,626.244 | 2,529.363 | 2,406.08 | 2,596.66 | 2,465.941 | 2,453.575 | 2,523.11 | 2,349.662 | 2,273.816 | 2,158.094 | 2,081.9 | 2,135.552 | 2,071.392 | 1,974.564 | 1,924.579 | 1,900.502 | 1,798.813 | 1,710.965 | 1,649.093 | 1,625.081 | 1,643.025 | 1,656.741 | 1,639.304 | 1,621.083 | 1,545.067 | 1,533.052 | 1,550.817 | 1,585.427 | 1,643.579 | 1,623.709 | 1,360.986 | 1,298.8 | 1,099.5 | 1,080 | 1,069.5 | 1,004.2 | 1,014.3 | 988.5 | 1,019.9 | 991.1 | 977.1 | 947 | 921.2 | 859.1 | 836.4 | 819.5 | 807.8 | 745.2 | 719.3 | 704.2 | 717.7 | 661.9 | 662.6 | 650.8 | 649.8 | 609 | 590.9 | 579.8 | 581.5 | 558.9 | 547 | 551.7 | 556.9 | 535.6 | 506.4 | 511.3 | 529.4 | 519.9 | 500.1 | 499.6 | 509.5 | 489.6 | 454.7 | 441.6 | 409.1 | 393.9 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 489.8 | 536.6 | 529 | 528.9 | 504.1 | 636.4 | 611.6 | 623.8 | 718.1 | 623.9 | 706.3 | 572.7 | 561.5 | 546.9 | 499.9 | 504.4 | 479.6 | 499.2 | 471.5 | 485 | 509 | 491.8 | 509.5 | 554.7 | 566.2 | 560.5 | 562.2 | 579.1 | 602.4 | 541.2 | 560.5 | 698.2 | 261.1 | 248.9 | 281.7 | 283.9 | 306.5 | 270 | 248.6 | 295.063 | 296.724 | 278.499 | 210.399 | 210.472 | 243.569 | 212.828 | 224.973 | 219.446 | 229.371 | 231.478 | 221.964 | 214.272 | 206.429 | 187.682 | 214.288 | 176.689 | 163.608 | 140.336 | 147.496 | 129.654 | 142.601 | 157.532 | 195.483 | 197.008 | 195.417 | 167.311 | 170.632 | 180.661 | 163.922 | 131.136 | 156.306 | 151.448 | 158.697 | 154.146 | 180.725 | 149.855 | 127.31 | 109.675 | 140.324 | 123.973 | 102.404 | 96.372 | 115.133 | 107.883 | 105.478 | 87.008 | 90.713 | 96.27 | 127.221 | 119.057 | 143.421 | 138.957 | 135.912 | 114.742 | 111.055 | 117.187 | 127.28 | 297.975 | 96.4 | 190.8 | 181.7 | 181 | 89.9 | 163.9 | 147.1 | 170.1 | 104 | 173.2 | 155.9 | 153.9 | 94.7 | 153.7 | 150.6 | 127.9 | 66.9 | 119.4 | 104.9 | 110.5 | 61 | 108 | 96.9 | 91.5 | 44.6 | 77.5 | 68.3 | 66.7 | 30.9 | 71.6 | 71.3 | 69 | 33.5 | 58.5 | 51.6 | 55.6 | 20.3 | 65 | 54.5 | 55.1 | 18.2 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 0.5 | 0.5 | 43.6 | 5.1 | 1,251.9 | 83.7 | 24 | 2,435.6 | 10.8 | 10.4 | 104.1 | 49.1 | 32.9 | 11 | 66.4 | 18.3 | 102.1 | 103.4 | 95.3 | 116.3 | 104.9 | 108.9 | 49.5 | 52.7 | 68.5 | 76.6 | 66.7 | 71.9 | 112.5 | 77.7 | 106.9 | 336.4 | 39 | 103.7 | 32 | 80.9 | 35.1 | 44.7 | 25.6 | 83.612 | 63.105 | 78.968 | 43.791 | 26.773 | 65.051 | 54.647 | 34.212 | 75 | 61.717 | 39.425 | 21.722 | 37.266 | 43.9 | 21.883 | 15.038 | 0.611 | 21.108 | 8.891 | 16.915 | 14.084 | 276.639 | 12.61 | 10.596 | 12.743 | 35.615 | 7.556 | 14.807 | 36.855 | 36.646 | 25.608 | 11.324 | 48.462 | 34.359 | 14.137 | 34.472 | 44.214 | 31.906 | 212.097 | 289.51 | 321.926 | 277.164 | 200.409 | 190.172 | 186.712 | 134.972 | 159.333 | 226.259 | 236.695 | 218.488 | 215.763 | 229.703 | 206.808 | 159.675 | 142.585 | 263.609 | 294.274 | 258.563 | 0 | 117.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1.5 | 1.5 | 1.5 | 1.3 | 1.3 | 1.3 | 1 | 1 | 1 | 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 | 66.5 | 66.5 | 67 | 73.4 | 132 | 131.3 | 122.5 | 85.2 | 108.3 | 34.7 | 31.3 | 18 | 42.2 | 26 | 19.2 | 11.713 | 13.791 | 17.579 | 20.587 | 21.245 | 37.344 | 46.613 | 27.182 | 16.357 | 0 | 0 | 0 | 14.467 | 0 | 0 | 0 | 19.654 | 19.438 | 21.126 | 86.404 | 93.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.781 | 0 | 0 | 0 | 48.299 | 0 | 0 | 0 | 0 | 0 | 0 | 19.52 | 0 | 23.901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 356.6 | 381.5 | 376.2 | 351.5 | 416.8 | 486.7 | 453.2 | 316.1 | 335 | 379.1 | 322.4 | 246.4 | 299.3 | 365.8 | 346.8 | 247.3 | 300.6 | 371.4 | 320.5 | 318.6 | 368.9 | 443.2 | 378.2 | 365.3 | 416.1 | 502 | 436.5 | 369.4 | 426.1 | 490 | 404.2 | 312.7 | 217.6 | 236.4 | 229.2 | 231.7 | 263.9 | 316.1 | 260.8 | 259.794 | 277.246 | 298.507 | 234.607 | 224.182 | 231.828 | 257.659 | 222.343 | 208.693 | 243.074 | 287.36 | 241.992 | 206.125 | 216.956 | 231.982 | 205.173 | 165.879 | 186.913 | 210.219 | 198.989 | 179.228 | 219.743 | 239.991 | 195.164 | 238.295 | 292.924 | 315.595 | 301.248 | 322.063 | 373.88 | 213.607 | 368.717 | 158.143 | 192.457 | 215.209 | 136.135 | 120.632 | 150.952 | 187.758 | 92.862 | 106.673 | 133.032 | 155.574 | 87.881 | 123.978 | 144.589 | 163.06 | 0 | 116.059 | 126.619 | 133.468 | 81.011 | 96.468 | 112.703 | 112.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 494.9 | 499.5 | 472.2 | 528.2 | 916.9 | 536.1 | 516.1 | 525.4 | 592.4 | 649.1 | 616.6 | 691.3 | 697.7 | 705.2 | 736.4 | 679.6 | 645.6 | 671.7 | 712.3 | 626.2 | 586.3 | 610.6 | 631.2 | 606.9 | 601.3 | 708.1 | 730.3 | 737.9 | 741.4 | 737.3 | 752.9 | 835 | 400.3 | 401.1 | 412.9 | 370 | 398.7 | 394.4 | 492.8 | 438.918 | 425.017 | 394.049 | 404.939 | 438.474 | 423.403 | 349.611 | 375.816 | 318.294 | 306.239 | 309.06 | 338.539 | 328.498 | 341.1 | 346.53 | 375.266 | 335.241 | 302.333 | 330.562 | 379.691 | 347.654 | 332.451 | 321.267 | 334.154 | 327.537 | 275.307 | 264.082 | 263.951 | 264.137 | 239.756 | 244.521 | 245.683 | 239.54 | 231.266 | 210.515 | 228.699 | 224.437 | 207.129 | 163.409 | 217.494 | 229.277 | 213.201 | 189.303 | 225.467 | 171.028 | 157.369 | 147.468 | 247.99 | 172.974 | 166.528 | 142.156 | 173.053 | 133.544 | 131.073 | 182.501 | 192.128 | 235.115 | 264.789 | 118.316 | 168.5 | 76.1 | 88.2 | 100.3 | 145.6 | 109 | 115.3 | 97.6 | 138.1 | 84 | 93.4 | 111.5 | 133.5 | 69.6 | 78.5 | 106.5 | 119.1 | 55.3 | 68.6 | 92.1 | 94.5 | 53.3 | 65.7 | 79.6 | 93.9 | 49.3 | 57.7 | 0 | 86.7 | 43.5 | 54.7 | 66.4 | 81.3 | 40.6 | 52.5 | 68.6 | 94.2 | 21.9 | 32.8 | 45.4 | 70.5 | 73.8 | 87.9 | 75.7 | 79.8 |
| Total Current Liabilities
| 1,341.8 | 1,418.1 | 1,421 | 1,413.7 | 3,089.7 | 1,742.9 | 1,604.9 | 3,900.9 | 1,656.3 | 1,662.5 | 1,749.4 | 1,559.5 | 1,591.4 | 1,628.9 | 1,649.5 | 1,449.6 | 1,527.9 | 1,645.7 | 1,599.6 | 1,546.1 | 1,569.1 | 1,654.5 | 1,568.4 | 1,579.6 | 1,652.1 | 1,847.2 | 1,795.7 | 1,758.3 | 1,882.4 | 1,846.2 | 1,824.5 | 2,182.3 | 918 | 990.1 | 955.8 | 966.5 | 1,004.2 | 1,025.2 | 1,027.8 | 1,077.387 | 1,062.092 | 1,050.023 | 893.736 | 899.901 | 963.851 | 874.745 | 857.344 | 821.433 | 840.401 | 867.323 | 824.217 | 786.161 | 808.385 | 788.077 | 809.765 | 678.42 | 673.962 | 690.008 | 743.091 | 670.62 | 971.434 | 731.4 | 735.397 | 775.583 | 799.263 | 754.544 | 750.638 | 803.716 | 814.204 | 614.872 | 782.03 | 597.593 | 616.779 | 594.007 | 580.031 | 539.138 | 517.297 | 672.939 | 740.19 | 781.849 | 725.801 | 641.658 | 618.653 | 589.601 | 542.408 | 556.869 | 564.962 | 621.998 | 638.856 | 610.444 | 627.188 | 575.777 | 539.363 | 552.366 | 566.792 | 646.576 | 650.632 | 416.291 | 382.4 | 266.9 | 269.9 | 281.3 | 235.5 | 272.9 | 262.4 | 267.7 | 242.1 | 257.2 | 249.3 | 265.4 | 228.2 | 223.3 | 229.1 | 234.4 | 186 | 174.7 | 173.5 | 202.6 | 155.5 | 161.3 | 162.6 | 171.1 | 138.5 | 126.8 | 126 | 134.7 | 117.6 | 115.1 | 126 | 135.4 | 115.8 | 100.1 | 105.1 | 125.7 | 116 | 88.4 | 88.6 | 101.8 | 90 | 74.8 | 88.9 | 76.7 | 80.8 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,099.8 | 1,109.7 | 1,252.4 | 1,253.1 | 4.4 | 2,571.7 | 2,585.8 | 0 | 2,411.7 | 2,340.5 | 2,245.6 | 2,447.1 | 2,318.7 | 2,270.7 | 2,428.8 | 2,427.9 | 2,362.4 | 2,353.4 | 2,215.1 | 2,207 | 2,277.3 | 2,301.6 | 2,190 | 2,337 | 1,816.6 | 1,712.5 | 1,787.1 | 1,834.5 | 1,787.5 | 1,689.7 | 1,691.4 | 1,722.5 | 2,274 | 428.9 | 606.2 | 618.3 | 634.8 | 534.7 | 479.8 | 555.02 | 490.432 | 457.076 | 480.242 | 561.595 | 616.861 | 624.046 | 617.534 | 647.863 | 630.037 | 618.095 | 606.154 | 666.293 | 644.661 | 615.01 | 550.368 | 607.781 | 554.925 | 595.268 | 553.008 | 567.374 | 300 | 584.203 | 594.588 | 683.959 | 645.827 | 593.148 | 609.264 | 574.653 | 521.019 | 544.784 | 665.481 | 622.507 | 592.105 | 628.331 | 454.722 | 366.798 | 275.201 | 0 | 0 | 0 | 0 | 130.236 | 0 | 0 | 0 | 0 | 0 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 5.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 3 | 3.3 | 3.3 | 3.3 | 4.5 | 4.5 | 4.5 | 5 | 6 | 7 | 8 |
| Deferred Revenue Non-Current
| 0 | 0 | 68.7 | 98.2 | -67.2 | 0 | 96.6 | 0 | 136 | 80.6 | 105.5 | -0 | -0 | -103.4 | 103.4 | 228.9 | 231.1 | 221.4 | 134.5 | 265.9 | 272 | 263.8 | 221.6 | 260.7 | 255.8 | 259.8 | 287.1 | 281.5 | 296.9 | 292.6 | 300.6 | 316.6 | 0 | 0 | 1.9 | 219.1 | 220.1 | 220.3 | 6.527 | 129.459 | 135.521 | 136.311 | 9.15 | 99.547 | 222.506 | 221.758 | 34.25 | 158.795 | 159.059 | 159.757 | 32.029 | 102.33 | 103.292 | 103.319 | 31.126 | 100.224 | 100.061 | 106.166 | 45.06 | 151.497 | 151.665 | 151.673 | 35.307 | 0 | 0 | 0 | 39.393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 207.9 | 194.7 | 204.9 | 166.2 | 67.2 | 100.7 | 96.6 | 114.8 | 136 | 105.5 | 105.5 | 85.4 | 103.4 | 103.4 | 103.4 | 116.1 | 95.2 | 114.6 | 134.5 | 177.3 | 177.3 | 191.1 | 153.5 | 240.7 | 255.4 | 285.5 | 287.1 | 282.6 | 281 | 290.3 | 300.6 | 259.8 | 0 | 0 | 1.9 | 14.9 | 12.3 | 18.1 | 6.5 | 8.858 | 9.423 | 9.214 | 9.15 | 20.863 | 31.842 | 34.565 | 34.25 | 35.349 | 30.186 | 32.914 | 32.029 | 28.364 | 33.288 | 32.068 | 31.126 | 44.836 | 41.533 | 42.102 | 45.06 | 43.464 | 40.152 | 34.964 | 35.307 | 36.846 | 43.193 | 41.21 | 39.393 | 48.72 | 35.887 | 0 | 26.405 | 0 | 0 | 0 | 45.504 | 0 | 0 | 0 | 11.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 | 2.2 | 2.2 | 2.2 | 2.8 | 2 | 2 | 2 | 2.2 | 2 | 2 | 8.3 | 8.6 | 10.3 | 10.3 | 10.3 | 11.9 | 12.7 | 12.7 | 12.7 | 14.1 | 5.7 | 5.2 | 4.9 |
| Other Non-Current Liabilities
| 191.1 | 194.8 | 135.8 | 96.9 | 2,442 | 149 | 52.2 | 209.4 | 89.3 | 136 | 138.2 | 358.4 | 364.2 | 456 | 184.8 | 197.1 | 192.9 | 193.7 | 192.3 | 96.5 | 91.1 | 91.2 | 139.5 | 102.9 | 99 | 100.7 | 90.6 | 107.1 | 134 | 108 | 84.3 | 153.3 | 246.5 | 239.9 | 241.1 | 29.8 | 34.1 | 43.3 | 266.673 | 46.396 | 48.697 | 52.589 | 170.398 | 40.173 | 37.921 | 40.024 | 222.787 | 38.836 | 26.885 | 28.3 | 164.754 | 23.488 | 24.486 | 15.779 | 107.591 | 25.56 | 24.618 | 21.851 | 96.62 | 36.092 | 42.821 | 44.354 | 173.079 | 102.179 | 101.323 | 104.868 | 63.847 | 105.26 | 98.234 | 145.922 | 102.431 | 167.626 | 167.917 | 167.969 | 95.01 | 148.616 | 150.606 | 148.546 | 109.343 | 127.466 | 129.169 | 0 | 113.258 | 112.095 | 133.278 | 127.779 | 104.973 | 81.037 | 64.045 | 61.882 | 60.603 | 62.011 | 61.607 | 61.787 | 56.509 | 59.331 | 54.384 | 50.052 | 46.8 | 47.7 | 46.8 | 45.9 | 45.1 | 44.6 | 44.3 | 43.2 | 42.7 | 42.4 | 44.6 | 43.4 | 42.2 | 41.7 | 41.1 | 40.2 | 39.2 | 37.1 | 36.7 | 35.9 | 32.2 | 31.5 | 30.7 | 30.1 | 29.7 | 30 | 28.8 | 28.9 | 28.9 | 28.5 | 28.9 | 28.6 | 5.3 | 6.5 | 6.1 | 5.3 | 5.2 | 3.1 | 3 | 2.8 | 2.9 | 0 | -0.1 | 0 | 0.1 |
| Total Non-Current Liabilities
| 1,498.8 | 1,499.2 | 1,661.8 | 1,614.4 | 2,446.4 | 2,821.4 | 2,831.2 | 324.2 | 2,773 | 2,662.6 | 2,594.8 | 2,890.9 | 2,786.3 | 2,726.7 | 2,820.4 | 2,970 | 2,881.6 | 2,883.1 | 2,676.4 | 2,746.7 | 2,817.7 | 2,847.7 | 2,704.6 | 2,941.3 | 2,426.8 | 2,358.5 | 2,451.9 | 2,505.7 | 2,499.4 | 2,380.6 | 2,376.9 | 2,452.2 | 2,520.5 | 668.8 | 851.1 | 882.1 | 901.3 | 816.4 | 759.5 | 739.733 | 684.073 | 655.19 | 668.94 | 722.178 | 909.13 | 920.393 | 908.821 | 880.843 | 846.167 | 839.066 | 834.966 | 820.475 | 805.727 | 766.176 | 720.211 | 778.401 | 721.137 | 765.387 | 739.748 | 798.427 | 534.638 | 815.194 | 838.281 | 822.984 | 790.343 | 739.226 | 751.897 | 728.633 | 655.14 | 690.706 | 794.317 | 790.133 | 760.022 | 796.3 | 595.236 | 515.414 | 425.807 | 148.546 | 120.922 | 127.466 | 129.169 | 130.236 | 113.258 | 112.095 | 133.278 | 127.779 | 104.973 | 101.837 | 84.845 | 82.682 | 81.403 | 82.811 | 82.407 | 82.587 | 77.309 | 80.131 | 75.184 | 70.852 | 67.6 | 68.5 | 67.6 | 66.7 | 65.9 | 65.4 | 65.1 | 64 | 63.5 | 63.2 | 65.4 | 49.2 | 42.2 | 41.7 | 41.1 | 40.2 | 39.2 | 37.1 | 36.7 | 35.9 | 32.2 | 33.7 | 32.9 | 32.3 | 31.9 | 32.8 | 30.8 | 30.9 | 30.9 | 30.7 | 30.9 | 30.6 | 15.6 | 17.1 | 19.4 | 18.9 | 18.8 | 18.3 | 20.2 | 20 | 20.1 | 19.1 | 11.6 | 12.2 | 13 |
| Total Liabilities
| 2,840.6 | 2,917.3 | 3,082.8 | 3,028.1 | 5,536.1 | 4,564.3 | 4,436.1 | 4,225.1 | 4,429.3 | 4,325.1 | 4,344.2 | 4,450.4 | 4,377.7 | 4,355.6 | 4,469.9 | 4,419.6 | 4,409.5 | 4,528.8 | 4,276 | 4,292.8 | 4,386.8 | 4,502.2 | 4,273 | 4,520.9 | 4,078.9 | 4,205.7 | 4,247.6 | 4,264 | 4,381.8 | 4,226.8 | 4,201.4 | 4,634.5 | 3,438.5 | 1,658.9 | 1,806.9 | 1,848.6 | 1,905.5 | 1,841.6 | 1,787.3 | 1,817.12 | 1,746.165 | 1,705.213 | 1,562.676 | 1,622.079 | 1,872.981 | 1,795.138 | 1,766.165 | 1,702.276 | 1,686.568 | 1,706.389 | 1,659.183 | 1,606.636 | 1,614.112 | 1,554.253 | 1,529.976 | 1,456.821 | 1,395.099 | 1,455.395 | 1,482.839 | 1,469.047 | 1,506.072 | 1,546.594 | 1,573.678 | 1,598.567 | 1,589.606 | 1,493.77 | 1,502.535 | 1,532.349 | 1,469.344 | 1,305.578 | 1,576.347 | 1,387.726 | 1,376.801 | 1,390.307 | 1,175.267 | 1,054.552 | 943.104 | 821.485 | 861.112 | 909.315 | 854.97 | 771.894 | 731.911 | 701.696 | 675.686 | 684.648 | 669.935 | 723.835 | 723.701 | 693.126 | 708.591 | 658.588 | 621.77 | 634.953 | 644.101 | 726.707 | 725.816 | 487.143 | 450 | 335.4 | 337.5 | 348 | 301.4 | 338.3 | 327.5 | 331.7 | 305.6 | 320.4 | 314.7 | 314.6 | 270.4 | 265 | 270.2 | 274.6 | 225.2 | 211.8 | 210.2 | 238.5 | 187.7 | 195 | 195.5 | 203.4 | 170.4 | 159.6 | 156.8 | 165.6 | 148.5 | 145.8 | 156.9 | 166 | 131.4 | 117.2 | 124.5 | 144.6 | 134.8 | 106.7 | 108.8 | 121.8 | 110.1 | 93.9 | 100.5 | 88.9 | 93.8 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 27.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,076.2 | 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 | 91.039 | 925.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.4 | 0.4 | 0.4 | 0.4 | 121.2 | 120.8 | 119.8 | 119.7 | 119.6 | 119.5 | 118.3 | 118.2 | 118.2 | 118 | 116.9 | 116.9 | 116.9 | 116.7 | 115.3 | 115.2 | 115.2 | 114.9 | 114.2 | 114.1 | 114.1 | 113.8 | 113.2 | 113.1 | 113.1 | 113 | 112.4 | 112.4 | 100 | 99.9 | 99.6 | 99.6 | 99.6 | 99.4 | 99 | 99.036 | 98.994 | 98.846 | 98.273 | 97.971 | 97.799 | 97.621 | 97.076 | 97.034 | 96.989 | 96.737 | 96.051 | 96.041 | 96.036 | 95.993 | 95.456 | 95.384 | 95.327 | 95.283 | 95.116 | 95.089 | 95.023 | 94.99 | 94.752 | 94.741 | 94.741 | 94.741 | 94.474 | 94.461 | 94.307 | 94.143 | 93.932 | 93.737 | 93.542 | 93.458 | 93.408 | 93.242 | 93.111 | 93.053 | 92.792 | 92.585 | 92.564 | 92.53 | 92.244 | 92.09 | 91.762 | 91.452 | 91.237 | 91.17 | 91.139 | 91.044 | 90.245 | 90.21 | 90.107 | 90.067 | 90.024 | 89.886 | 89.603 | 89.496 | 89.4 | 87 | 0 | 0 | 86.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.4 | 2.5 | 17.1 | -26.5 | -2,194.9 | -1,517.8 | -1,406.7 | -1,254.5 | -1,204.7 | -1,005.5 | -822.4 | -782.8 | -780.7 | -750.4 | -742.3 | -690.2 | -588.8 | -565.1 | -472.3 | -387 | -351.3 | -301 | -131 | -3.2 | 215.8 | 354 | 374.5 | 514.9 | 558 | 596.3 | 662.7 | 748.1 | 869.3 | 909.8 | 760.3 | 746.9 | 743.8 | 740.5 | 762.2 | 751.011 | 736.78 | 713.896 | 722.743 | 782.705 | 822.945 | 964.97 | 978.345 | 1,025.736 | 1,026.562 | 1,018.279 | 991.21 | 929.21 | 905.511 | 903.147 | 919.296 | 1,057.219 | 1,029.027 | 1,017.277 | 1,011.448 | 1,027.719 | 1,052.238 | 1,039.175 | 1,054.873 | 1,070.462 | 1,040.592 | 1,030.076 | 1,036.824 | 1,062.504 | 1,049.997 | 1,148.283 | 1,059.725 | 1,156.611 | 1,141.181 | 1,138.424 | 1,140.468 | 1,144.257 | 1,132.232 | 1,125.037 | 1,101.492 | 1,063.478 | 1,028.371 | 998.038 | 982.342 | 935.445 | 899.484 | 870.423 | 856.808 | 846.77 | 814.576 | 819.811 | 805.182 | 799.316 | 796.508 | 780.171 | 784.063 | 760.22 | 736.395 | 711.633 | 691.4 | 666.5 | 644.2 | 623 | 604.2 | 579.5 | 559.8 | 583.9 | 566.7 | 539.7 | 515.3 | 493.8 | 478.7 | 458.2 | 439.3 | 422.3 | 412.4 | 398.2 | 385 | 373.4 | 365.5 | 354.3 | 344.2 | -3.1 | 328.7 | 319.5 | 312.8 | 307.1 | 204.5 | 296.1 | 290.7 | 287.7 | 303.8 | 294.5 | 290.5 | 289.2 | 289.2 | 298.8 | 301.5 | 298.8 | 290.9 | 273.5 | 255.1 | 235.4 | 215.3 |
| Accumulated Other Comprehensive Income/Loss
| -64.3 | -30.4 | 7.6 | -35.8 | -327.5 | -353.7 | -360 | -436.8 | -412.2 | -365.4 | -378.5 | -444 | -420.5 | 345.6 | -412.9 | -440 | -434.4 | -479.5 | -375.3 | -377.1 | -286.2 | -304.8 | -304.3 | -291.5 | -273.5 | -205.5 | -196.3 | -199.3 | -212.3 | -296.4 | -341.3 | -274.2 | -269.4 | -288.3 | -318.1 | -316.7 | -247.2 | -253.6 | -190.5 | -86.835 | -37.342 | -46.375 | -54.321 | -50.913 | -125.335 | -78.767 | -91.039 | -63.799 | -70.755 | -11.165 | -40.343 | 22.303 | 123.453 | 88.307 | 73.626 | 82.97 | 25.367 | 48.761 | 59.279 | 30.976 | -18.755 | -87.092 | -72.924 | 85.911 | 187.228 | 147.297 | 128.354 | 74.279 | 59.945 | 21.405 | 12.632 | 3.25 | 14.274 | 0.045 | -23.724 | -11.233 | -26.529 | -28.582 | -10.948 | -51.851 | -77.463 | -50.099 | -43.396 | -62.055 | -66.741 | -101.115 | -108.026 | -130.334 | -83.324 | -71.267 | -66.983 | -88.399 | -65.434 | -42.688 | -20.607 | -19.147 | -8.883 | -5.992 | -9.9 | -16.1 | -142.2 | -136.2 | -13.4 | -127.6 | -121.7 | -118.6 | -115.7 | -115.2 | -111.6 | -109.9 | -107.2 | -103.3 | -99.7 | -96 | -93.5 | -94 | -91.6 | -88.9 | -86.7 | -88.8 | -86.4 | -84.7 | -85.7 | -82.7 | -82.3 | -81.1 | -80.9 | -79.2 | -77.5 | -75.7 | -75.5 | -75.7 | -73.6 | -72.7 | -70.7 | -69.6 | -67.5 | -66.2 | -64.9 | -58.2 | -49.2 | -41.5 | -36.8 |
| Other Total Stockholders Equity
| 1,043.2 | 1,013.1 | 1,038.7 | 1,038.6 | 265.8 | 265.5 | 266 | 242.2 | 239.6 | 234.7 | 237.5 | 236.3 | 231.7 | -1,638 | 211.2 | 206.7 | 203.3 | 200 | 202 | 199 | 193.5 | 189.5 | 171.4 | 173.2 | 170.6 | 164.6 | 154.1 | 143.5 | 128.4 | 120.2 | 157.6 | 149.9 | -121.6 | -125.8 | -129.4 | -128.4 | -130.6 | -136.8 | -139.2 | -141.951 | -147.594 | -156.116 | -169.931 | -173.129 | -175.287 | -180.965 | -283.947 | -1,122.77 | -202.059 | -209.804 | -219.932 | -216.836 | -173.692 | -140.417 | -127.223 | -129.161 | -129.484 | -122.963 | -119.464 | -121.779 | -125.626 | -128.735 | -130.1 | -131.502 | -134.662 | -137.68 | -144.818 | -149.269 | -155.063 | -163.329 | -167.869 | -175.383 | -172.223 | -99.124 | -57.303 | -7.002 | 16.176 | 70.907 | 65.572 | 57.865 | 76.122 | 112.216 | 117.048 | 112.831 | 110.774 | 103.685 | 100.804 | 98.997 | 98.697 | 96.288 | 74.666 | 77.588 | 82.89 | 82.419 | 82.586 | 79.816 | 75.384 | 74.063 | 73.5 | 22.8 | 237.1 | 231.3 | 21.4 | 221.4 | 220.6 | 220.8 | 217.6 | 212.9 | 210.2 | 206.8 | 204.1 | 199 | 195 | 193 | 187.3 | 189 | 185.7 | 180.8 | 180.4 | 188.2 | 184.5 | 522 | 184 | 180.9 | 180.4 | 178.9 | 276.1 | 174.9 | 173.1 | 171.1 | 168.6 | 165.8 | 163.3 | 161.7 | 159.6 | 159 | 156.8 | 155.1 | 153.5 | 145.5 | 135.2 | 126.3 | 121.6 |
| Total Shareholders Equity
| 996.7 | 1,013.1 | 1,063.8 | 976.7 | -2,135.4 | -1,485.2 | -1,380.9 | -1,329.4 | -1,257.7 | -1,016.7 | -845.1 | -872.3 | -851.3 | -848.6 | -827.1 | -806.6 | -703 | -727.9 | -530.3 | -449.9 | -328.8 | -301.4 | -149.7 | -7.4 | 227 | 426.9 | 445.5 | 572.2 | 587.2 | 533.1 | 591.4 | 736.2 | 578.3 | 595.6 | 412.4 | 401.4 | 465.6 | 449.5 | 531.5 | 621.261 | 650.838 | 610.251 | 596.764 | 656.634 | 620.122 | 802.859 | 791.474 | 861.49 | 850.737 | 894.047 | 826.986 | 830.718 | 951.308 | 947.03 | 961.155 | 1,106.412 | 1,020.237 | 1,038.358 | 1,046.379 | 1,032.005 | 1,002.88 | 918.338 | 946.601 | 1,119.612 | 1,187.899 | 1,134.434 | 1,114.834 | 1,081.975 | 1,049.186 | 1,100.502 | 998.433 | 1,078.215 | 1,076.774 | 1,132.803 | 1,152.849 | 1,219.264 | 1,214.99 | 1,260.415 | 1,248.908 | 1,162.077 | 1,119.594 | 1,152.685 | 1,148.238 | 1,078.311 | 1,035.279 | 964.445 | 940.823 | 906.603 | 921.088 | 935.876 | 903.11 | 878.715 | 904.071 | 909.969 | 936.066 | 910.775 | 892.499 | 869.2 | 844.4 | 760.2 | 739.1 | 718.1 | 699.1 | 673.3 | 658.7 | 686.1 | 668.6 | 637.4 | 613.9 | 590.7 | 575.6 | 553.9 | 534.6 | 519.3 | 506.2 | 493.2 | 479.1 | 465.3 | 459.2 | 453.7 | 442.3 | 434.2 | 427 | 417.7 | 410.9 | 404.9 | 399.7 | 391.8 | 386.3 | 383.1 | 396.9 | 384.6 | 380.2 | 378.2 | 378.1 | 388.2 | 390.8 | 387.7 | 379.5 | 360.8 | 341.1 | 320.2 | 300.1 |
| Total Equity
| 1,009 | 1,025.7 | 1,079.2 | 991.5 | -2,130.6 | -1,473.6 | -1,371.1 | -1,317.7 | -1,247.2 | -1,008.6 | -837 | -863.5 | -842.6 | -840 | -812.5 | -791.8 | -688.4 | -690 | -485.4 | -403.7 | -282.3 | -174.9 | 7.5 | 176.9 | 729.7 | 972.7 | 974.4 | 1,097.4 | 1,073.7 | 1,017.8 | 1,068.9 | 1,146.8 | 602 | 619.1 | 435.5 | 426.5 | 490.2 | 472.8 | 554.8 | 641.302 | 668.743 | 627.287 | 620.815 | 677.658 | 653.087 | 834.395 | 826.822 | 893.478 | 882.761 | 925.003 | 858.26 | 858.383 | 982.486 | 977.284 | 989.814 | 1,133.521 | 1,046.818 | 1,064.166 | 1,072.026 | 1,055.014 | 1,026.342 | 938.838 | 964.258 | 1,140.271 | 1,205.399 | 1,151.229 | 1,128.591 | 1,093.895 | 1,060.019 | 1,100.502 | 1,020.313 | 1,078.215 | 1,076.774 | 1,132.803 | 1,174.395 | 1,219.264 | 1,214.99 | 1,260.415 | 1,274.44 | 1,162.077 | 1,119.594 | 1,152.685 | 1,168.591 | 1,097.117 | 1,035.279 | 964.445 | 955.146 | 919.19 | 933.04 | 946.178 | 912.492 | 886.479 | 911.282 | 915.864 | 941.326 | 916.872 | 897.893 | 873.843 | 848.8 | 764.1 | 742.5 | 721.5 | 702.8 | 676 | 661 | 688.2 | 685.5 | 656.7 | 632.3 | 606.6 | 588.7 | 571.4 | 549.3 | 533.2 | 520 | 507.5 | 494 | 479.2 | 474.2 | 467.6 | 455.3 | 446.4 | 438.6 | 431.3 | 423 | 415.9 | 410.4 | 401.2 | 394.8 | 390.9 | 404.2 | 389.2 | 386.8 | 384.8 | 385.1 | 393.4 | 390.8 | 387.7 | 379.5 | 360.8 | 341.1 | 320.2 | 300.1 |
| Total Liabilities & Shareholders Equity
| 3,849.6 | 3,943 | 4,162 | 4,019.6 | 3,405.5 | 3,090.7 | 3,065 | 2,907.4 | 3,182.1 | 3,316.5 | 3,507.2 | 3,586.9 | 3,535.1 | 3,515.6 | 3,657.4 | 3,627.8 | 3,721.1 | 3,838.8 | 3,790.6 | 3,889.1 | 4,104.5 | 4,327.3 | 4,280.5 | 4,697.8 | 4,808.6 | 5,178.4 | 5,222 | 5,361.4 | 5,455.5 | 5,244.6 | 5,270.3 | 5,781.3 | 4,040.5 | 2,278 | 2,242.4 | 2,275.1 | 2,395.7 | 2,314.4 | 2,342.1 | 2,458.422 | 2,414.908 | 2,332.5 | 2,183.491 | 2,299.737 | 2,526.068 | 2,629.533 | 2,592.987 | 2,595.754 | 2,569.329 | 2,631.392 | 2,517.443 | 2,465.019 | 2,596.598 | 2,531.537 | 2,519.79 | 2,590.342 | 2,441.917 | 2,519.561 | 2,554.865 | 2,524.061 | 2,532.414 | 2,485.432 | 2,537.936 | 2,738.838 | 2,795.005 | 2,644.999 | 2,631.126 | 2,626.244 | 2,529.363 | 2,406.08 | 2,596.66 | 2,465.941 | 2,453.575 | 2,523.11 | 2,349.662 | 2,273.816 | 2,158.094 | 2,081.9 | 2,135.552 | 2,071.392 | 1,974.564 | 1,924.579 | 1,900.502 | 1,798.813 | 1,710.965 | 1,649.093 | 1,625.081 | 1,643.025 | 1,656.741 | 1,639.304 | 1,621.083 | 1,545.067 | 1,533.052 | 1,550.817 | 1,585.427 | 1,643.579 | 1,623.709 | 1,360.986 | 1,298.8 | 1,099.5 | 1,080 | 1,069.5 | 1,004.2 | 1,014.3 | 988.5 | 1,019.9 | 991.1 | 977.1 | 947 | 921.2 | 859.1 | 836.4 | 819.5 | 807.8 | 745.2 | 719.3 | 704.2 | 717.7 | 661.9 | 662.6 | 650.8 | 649.8 | 609 | 590.9 | 579.8 | 581.5 | 558.9 | 547 | 551.7 | 556.9 | 535.6 | 506.4 | 511.3 | 529.4 | 519.9 | 500.1 | 499.6 | 509.5 | 489.6 | 454.7 | 441.6 | 409.1 | 393.9 |