Deluxe Corporation
NYSE:DLX
22.62 (USD) • At close December 24, 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
| 41.3 | 74.014 | 131.771 | 72 | 42.2 | 39.1 | 24.6 | 40.4 | 45.535 | 43.3 | 44.059 | 41.2 | 121.064 | 163.3 | 125.44 | 123.1 | 310.4 | 371.951 | 310.1 | 73.6 | 73.472 | 66.7 | 61.5 | 59.7 | 57.9 | 68.6 | 67.7 | 59.2 | 53.4 | 34.8 | 85.5 | 76.6 | 80.1 | 69.6 | 71 | 62.4 | 62.9 | 64.9 | 58.3 | 61.541 | 188 | 146.9 | 140.6 | 121.089 | 100 | 52.8 | 70.7 | 45.435 | 105.6 | 45.1 | 58.7 | 28.687 | 23.021 | 17.626 | 31.852 | 17.383 | 21.1 | 15.5 | 16.3 | 12.789 | 14.1 | 18.1 | 17.044 | 15.59 | 18.013 | 17.78 | 17.61 | 21.615 | 28.207 | 14.585 | 11.466 | 11.599 | 9.251 | 8.592 | 7.025 | 6.867 | 15.448 | 33.065 | 16.209 | 15.492 | 13.899 | 19.759 | 4.689 | 2.968 | 3.437 | 7.025 | 5.184 | 124.855 | 2.295 | 5.195 | 7.333 | 9.571 | 5.25 | 6.141 | 4.147 | 69.762 | 111.666 | 91.168 | 26.949 | 140.5 | 74.5 | 87.4 | 177.9 | 268.9 | 150.2 | 126.6 | 153.5 | 171.4 | 109.2 | 122.2 | 121.3 | 142.6 | 37.9 | 21.1 | 22.9 | 13.7 | 21.6 | 22.4 | 27.3 | 29.1 | 40.3 | 39.8 | 114.3 | 114.1 | 88.8 | 169.6 | 240.4 | 275.2 | 285.3 | 281.7 | 273.2 | 224.4 | 196.3 | 220.2 | 140.5 | 4.5 | 19.7 | 9.7 | 14.6 | 3.5 | 22 | 158.8 | 169.4 | 133.5 |
| Short Term Investments
| 0.007 | 0 | 0 | 0 | 8.068 | 8.402 | 8.37 | 8.126 | 7.941 | 8.501 | 13.027 | 13.307 | 13.302 | 25.112 | 0 | 45.919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.616 | 1.675 | 1.776 | 1.747 | 1.895 | 1.958 | 2.046 | 1.974 | 2.045 | 2.099 | 2.054 | 2.115 | 2.162 | 2.095 | 0 | 0 | 0 | 34.611 | 43.404 | 49.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 216.955 | 177.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.62 | 10.608 | 15.637 | 18.458 | 43.475 | 18.171 | 23.115 | 25.7 | 38.9 | 0 | 0 | 41.1 | 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 |
| Cash and Short Term Investments
| 41.307 | 74.014 | 131.771 | 72 | 42.2 | 39.1 | 24.6 | 40.4 | 45.535 | 43.3 | 44.059 | 41.2 | 121.064 | 163.3 | 125.44 | 123.1 | 310.4 | 371.951 | 310.1 | 73.6 | 73.472 | 66.7 | 61.5 | 59.7 | 57.9 | 68.6 | 67.7 | 59.2 | 53.4 | 34.8 | 85.5 | 76.6 | 80.1 | 69.6 | 71 | 62.4 | 62.9 | 64.9 | 58.3 | 61.541 | 188 | 146.9 | 140.6 | 121.089 | 100 | 52.8 | 70.7 | 45.435 | 105.6 | 45.1 | 58.7 | 28.687 | 57.632 | 61.03 | 81.195 | 17.383 | 21.1 | 15.5 | 16.3 | 12.789 | 14.1 | 18.1 | 17.044 | 15.59 | 18.013 | 17.78 | 17.61 | 21.615 | 245.162 | 191.865 | 11.466 | 11.599 | 9.251 | 8.592 | 7.025 | 6.867 | 15.448 | 33.065 | 16.209 | 15.492 | 13.899 | 19.759 | 4.689 | 2.968 | 3.437 | 7.025 | 5.184 | 124.855 | 2.295 | 5.195 | 7.333 | 9.571 | 15.87 | 16.749 | 19.784 | 88.22 | 155.141 | 109.339 | 50.064 | 166.2 | 113.4 | 87.4 | 177.9 | 268.9 | 150.2 | 126.6 | 153.5 | 171.4 | 109.2 | 122.2 | 121.3 | 142.6 | 37.9 | 21.1 | 22.9 | 13.7 | 21.6 | 22.4 | 27.3 | 29.1 | 40.3 | 39.8 | 114.3 | 114.1 | 88.8 | 169.6 | 240.4 | 275.2 | 285.3 | 281.7 | 273.2 | 224.4 | 196.3 | 220.2 | 140.5 | 4.5 | 19.7 | 9.7 | 14.6 | 3.5 | 22 | 158.8 | 169.4 | 133.5 |
| Net Receivables
| 202.183 | 206.134 | 203.215 | 217.112 | 241.643 | 250.473 | 257.826 | 245.378 | 233.501 | 223.086 | 218.024 | 228.34 | 215.735 | 204.958 | 167.202 | 179.576 | 167.656 | 165.299 | 192.377 | 196.211 | 168.59 | 183.652 | 190.751 | 204.32 | 190.874 | 131.132 | 135.979 | 166.223 | 136.262 | 139.332 | 133.076 | 152.649 | 117.761 | 108.938 | 105.919 | 123.654 | 100.38 | 95.116 | 94.361 | 113.656 | 91.368 | 85.376 | 77.974 | 88.049 | 80.218 | 75.61 | 74.873 | 70.387 | 67.364 | 69.283 | 67.75 | 69.023 | 65.039 | 65.177 | 61.396 | 66.471 | 61.624 | 61.478 | 57.576 | 65.564 | 64.299 | 58.925 | 55.945 | 68.572 | 69.245 | 74.35 | 78.633 | 85.687 | 93.946 | 91.699 | 90.486 | 103.014 | 98.08 | 93.277 | 0 | 105.238 | 0 | 97.196 | 0 | 110.529 | 0 | 0 | 0 | 37.066 | 32.054 | 46.346 | 0 | 32.925 | 46.514 | 48.171 | 43.251 | 37.703 | 49.201 | 46.718 | 49.119 | 46.332 | 131.33 | 126.141 | 124.536 | 62.94 | 138.4 | 127.6 | 137 | 145.1 | 157.9 | 152.8 | 135.6 | 151.2 | 159.6 | 157.2 | 156.6 | 145.5 | 180.1 | 178.9 | 175.5 | 169.3 | 161.8 | 150.9 | 151.3 | 142.1 | 138.9 | 132.2 | 118.2 | 123.1 | 127.2 | 118.6 | 114.7 | 118.7 | 128.6 | 122 | 127.3 | 111.7 | 120.2 | 118.2 | 120.3 | 125.1 | 133.9 | 124.9 | 121.8 | 126.8 | 110.2 | 101.1 | 107.1 | 97 |
| Inventory
| 39.602 | 38.028 | 38.665 | 42.088 | 49.259 | 54.899 | 53.923 | 52.267 | 45.249 | 37.505 | 34.527 | 34.928 | 35.355 | 33.267 | 37.119 | 40.13 | 50.512 | 47.525 | 42.681 | 39.921 | 42.194 | 46.097 | 45.052 | 46.441 | 45.118 | 43.233 | 42.384 | 42.249 | 40.929 | 41.434 | 39.65 | 40.182 | 41.474 | 38.086 | 39.953 | 41.956 | 42.195 | 40.521 | 38.1 | 39.411 | 36.099 | 32.737 | 29.334 | 28.966 | 26.825 | 25.197 | 23.735 | 23.291 | 24.2 | 23.813 | 22.742 | 22.043 | 22.486 | 21.359 | 20.703 | 21.66 | 21.886 | 21.331 | 21.916 | 22.122 | 24.501 | 24.345 | 25.859 | 25.791 | 30.283 | 32.055 | 32.255 | 32.279 | 34.662 | 36.957 | 35.763 | 42.854 | 41.907 | 40.679 | 40.479 | 41.028 | 41.985 | 39.628 | 38.674 | 38.89 | 61.549 | 59.037 | 18.761 | 18.652 | 18.848 | 19.445 | 19.97 | 20.287 | 9.883 | 10.601 | 11.451 | 11.192 | 10.469 | 22.614 | 22.847 | 10.56 | 23.673 | 25.377 | 11.884 | 26.6 | 25.1 | 25.5 | 27 | 17.4 | 50.4 | 63.3 | 59.4 | 67 | 68.4 | 64.4 | 62.2 | 67.5 | 73.5 | 74.7 | 65.7 | 75.9 | 101.2 | 96.9 | 90 | 88.2 | 91.4 | 82.6 | 73.4 | 69.4 | 67.9 | 55.2 | 64.3 | 65.1 | 52.9 | 46.2 | 43.7 | 52.2 | 59.5 | 51.2 | 47.6 | 55.9 | 55.4 | 44.3 | 36.8 | 62.9 | 62.5 | 54.1 | 33.3 | 27.6 |
| Other Current Assets
| 109.545 | 124.134 | 164.786 | 429.826 | 197.096 | 196.792 | 202.798 | 364.773 | 226.134 | 220.727 | 221.574 | 315.974 | 195.372 | 201.795 | 174.735 | 163.803 | 149.338 | 131.475 | 141 | 162.459 | 141.46 | 148.596 | 133.816 | 139.545 | 123.499 | 166.445 | 153.847 | 125.254 | 141.918 | 138.733 | 133.285 | 128.825 | 133.208 | 116.377 | 95.691 | 97.963 | 104.594 | 111.716 | 104.164 | 104.282 | 76.825 | 79.132 | 70.871 | 81.209 | 70.85 | 74.084 | 86.531 | 80.63 | 73.842 | 82.873 | 76.893 | 72.822 | 69.91 | 79.014 | 79.293 | 65.723 | 75.97 | 85.678 | 84.48 | 59.024 | 74.459 | 67.489 | 52.136 | 57.133 | 63.462 | 51.714 | 41.281 | 52.364 | 45.136 | 51.168 | 44.881 | 44.65 | 37.964 | 51.97 | 144.827 | 60.805 | 164.645 | 89.743 | 199.928 | 75.475 | 196.403 | 201.497 | 83.814 | 20.242 | 28.814 | 41.262 | 88.034 | 21.579 | 35.36 | 39.195 | 45.875 | 25.506 | 64.215 | 57.159 | 57.979 | 51.078 | 82.81 | 82.869 | 91.189 | 162.96 | 142 | 148.9 | 163.2 | 187.8 | 140.4 | 129.2 | 126.2 | 123 | 138 | 105 | 98.3 | 93.9 | 101.9 | 95 | 108.7 | 122.2 | 145.6 | 148.6 | 158 | 161.5 | 175.4 | 178.3 | 183 | 215.8 | 214.9 | 241.8 | 162.4 | 152.2 | 118.4 | 104.9 | 95.4 | 150.7 | 128.3 | 78.9 | 126.2 | 158.8 | 110.5 | 77.8 | 73 | 69.5 | 25.2 | 23.3 | 12.7 | 9 |
| Total Current Assets
| 392.637 | 391.373 | 430.21 | 761 | 537.3 | 548.6 | 554.9 | 704 | 550.419 | 526.2 | 518.184 | 620.5 | 567.526 | 603.3 | 504.496 | 506.6 | 677.9 | 716.25 | 686.2 | 472.2 | 425.716 | 445 | 431.1 | 450.4 | 417.4 | 409.4 | 399.9 | 393 | 372.5 | 354.3 | 391.5 | 398.2 | 372.5 | 333 | 312.6 | 326 | 311.7 | 312.2 | 294.9 | 318.89 | 395 | 344.2 | 318.8 | 319.313 | 277.9 | 229.8 | 255.8 | 219.743 | 271 | 221.1 | 226.1 | 192.575 | 180.456 | 183.176 | 193.244 | 171.237 | 180.571 | 184 | 180.3 | 159.499 | 177.4 | 168.9 | 150.984 | 167.086 | 181.003 | 175.899 | 169.779 | 191.945 | 418.906 | 371.689 | 182.596 | 202.117 | 187.202 | 194.518 | 192.331 | 213.938 | 222.078 | 259.632 | 254.811 | 240.386 | 271.851 | 280.293 | 107.264 | 78.928 | 83.153 | 114.078 | 113.188 | 199.646 | 94.052 | 103.162 | 107.91 | 83.972 | 139.755 | 143.24 | 149.729 | 208.768 | 392.954 | 343.726 | 277.673 | 418.7 | 418.9 | 389.4 | 505.1 | 619.2 | 498.9 | 471.9 | 474.7 | 512.6 | 475.2 | 448.8 | 438.4 | 449.5 | 393.4 | 369.7 | 372.8 | 381.1 | 430.2 | 418.8 | 426.6 | 420.9 | 446 | 432.9 | 488.9 | 522.4 | 498.8 | 585.2 | 581.8 | 611.2 | 585.2 | 554.8 | 539.6 | 539 | 504.3 | 468.5 | 434.6 | 344.3 | 319.5 | 256.7 | 246.2 | 262.7 | 219.9 | 337.3 | 322.5 | 267.1 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 162.583 | 164.821 | 166.167 | 175.5 | 179.9 | 179.5 | 181.8 | 172 | 173.773 | 180.6 | 177.645 | 190.5 | 188.154 | 158.8 | 129.124 | 124.6 | 121.2 | 122.905 | 138.2 | 140.9 | 134.4 | 135.5 | 138.4 | 90.3 | 83.5 | 81.7 | 82.7 | 84.6 | 83.3 | 84.3 | 83.5 | 86.9 | 83.7 | 84.9 | 84.1 | 85.7 | 82.8 | 84.1 | 85.3 | 87.623 | 94.5 | 96.8 | 98.6 | 101.343 | 101.6 | 100.8 | 101.8 | 104.189 | 106.5 | 108.2 | 110.7 | 113.411 | 116.773 | 117.081 | 119.657 | 120.221 | 119.6 | 119.2 | 118.9 | 121.797 | 123.8 | 126.5 | 130.322 | 128.105 | 128.424 | 132.382 | 135.354 | 139.245 | 137.91 | 140.644 | 140.917 | 142.247 | 142.058 | 145.446 | 150.153 | 152.968 | 153.97 | 153.478 | 155.599 | 158.162 | 164.743 | 162.369 | 118.661 | 123.615 | 128.386 | 131.679 | 135.919 | 140.042 | 140.513 | 143.325 | 147.741 | 151.069 | 155.98 | 161.01 | 169.944 | 173.956 | 252.452 | 272.351 | 287.257 | 294.8 | 316.4 | 341.1 | 337.8 | 344.6 | 400.7 | 405.5 | 403.6 | 415 | 414.9 | 433.4 | 439.8 | 446.9 | 458.6 | 468.3 | 476.1 | 494.2 | 497.1 | 483.3 | 476.1 | 461.8 | 426.9 | 413.3 | 403.5 | 401.6 | 407.5 | 407.3 | 402.4 | 389 | 378.9 | 372 | 375.3 | 373.2 | 366.5 | 363.8 | 357 | 356.1 | 355 | 353.8 | 348.9 | 345.9 | 302 | 267.8 | 203.3 | 187.9 |
| Goodwill
| 1,423.861 | 1,430.542 | 1,430.558 | 1,430.6 | 1,430.6 | 1,430.6 | 1,430.6 | 1,431.4 | 1,431.358 | 1,431.5 | 1,430.156 | 1,430.1 | 1,435.483 | 1,439.3 | 736.862 | 736.8 | 736.8 | 736.748 | 736.7 | 804.5 | 800.286 | 1,158.8 | 1,160.8 | 1,160.6 | 1,126 | 1,173.5 | 1,161.3 | 1,130.9 | 1,126.1 | 1,134.7 | 1,105 | 1,105.9 | 989.6 | 977.1 | 976.5 | 976.4 | 883.8 | 882.8 | 879.3 | 868.376 | 822.9 | 823 | 822.9 | 822.777 | 809.8 | 810.4 | 789.6 | 789.636 | 789.7 | 789.7 | 777 | 776.998 | 776.944 | 752.289 | 725.993 | 725.937 | 725.4 | 725.4 | 659.6 | 658.666 | 658.5 | 633.1 | 632.99 | 653.044 | 657.088 | 586.177 | 584.845 | 585.294 | 585.104 | 584.975 | 585.705 | 590.543 | 581.159 | 581.16 | 581.118 | 581.123 | 581.073 | 580.226 | 580.74 | 580.74 | 527.687 | 598.186 | 82.237 | 82.237 | 82.237 | 82.237 | 82.237 | 0 | 82.237 | 82.237 | 82.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 337.813 | 357.815 | 374.013 | 391.744 | 410.7 | 430.1 | 435.6 | 459 | 476.099 | 480.5 | 499.531 | 504.4 | 515.936 | 521.5 | 254.152 | 246.8 | 234.8 | 230.745 | 240 | 276.1 | 287.498 | 325.7 | 339.7 | 360 | 396.6 | 386.1 | 393.9 | 384.3 | 392.5 | 406 | 390.9 | 409.8 | 313.9 | 297.5 | 282.7 | 285.3 | 227.8 | 218.6 | 210.2 | 207.18 | 147.2 | 154.4 | 155.3 | 153.576 | 155.2 | 153.5 | 146 | 150.717 | 155.2 | 161.5 | 152.1 | 157.339 | 163.71 | 152.525 | 145.522 | 155.112 | 163.2 | 171.4 | 143.4 | 145.91 | 151.2 | 137.4 | 141.114 | 154.081 | 157.427 | 135.902 | 142.341 | 148.487 | 213.47 | 226.755 | 233.047 | 178.537 | 183.566 | 195.13 | 828.374 | 839.127 | 841.786 | 846.775 | 861.877 | 877.924 | 912.307 | 879.112 | 153.18 | 160.398 | 170.306 | 177.289 | 183.011 | 188.213 | 189.261 | 192.458 | 194.761 | 197.093 | 204.138 | 212.566 | 219.373 | 222.798 | 328.572 | 320.673 | 159.608 | 209.3 | 232.7 | 242.8 | 216.6 | 194 | 198.7 | 91 | 55.2 | 167.8 | 160.2 | 222.6 | 220.9 | 220.9 | 289.2 | 390.1 | 378.6 | 371.7 | 370.8 | 368.3 | 369.4 | 328.5 | 331.3 | 321.6 | 243.8 | 293.2 | 281.5 | 175.1 | 177.8 | 178.4 | 166.6 | 166.3 | 166.5 | 166.2 | 169.5 | 173.3 | 177.3 | 181.8 | 174.1 | 178.4 | 182.2 | 185.3 | 201.3 | 205.8 | 87.7 | 0 |
| Goodwill and Intangible Assets
| 1,761.674 | 1,788.357 | 1,804.571 | 1,822.334 | 1,841.3 | 1,860.7 | 1,866.2 | 1,890.4 | 1,907.457 | 1,912 | 1,929.687 | 1,934.5 | 1,951.419 | 1,960.8 | 991.014 | 983.6 | 971.6 | 967.493 | 976.7 | 1,080.6 | 1,087.784 | 1,484.5 | 1,500.5 | 1,520.6 | 1,522.6 | 1,559.6 | 1,555.2 | 1,515.2 | 1,518.6 | 1,540.7 | 1,495.9 | 1,515.7 | 1,303.5 | 1,274.6 | 1,259.2 | 1,261.7 | 1,111.6 | 1,101.4 | 1,089.5 | 1,075.556 | 970.1 | 977.4 | 978.2 | 976.353 | 965 | 963.9 | 935.6 | 940.353 | 944.9 | 951.2 | 929.1 | 934.337 | 940.654 | 904.814 | 871.515 | 881.049 | 888.6 | 896.8 | 803 | 804.576 | 809.7 | 770.5 | 774.104 | 807.125 | 814.515 | 722.079 | 727.186 | 733.781 | 798.574 | 811.73 | 818.752 | 769.08 | 764.725 | 776.29 | 828.374 | 839.127 | 841.786 | 846.775 | 861.877 | 877.924 | 912.307 | 879.112 | 153.18 | 160.398 | 170.306 | 177.289 | 183.011 | 188.213 | 189.261 | 192.458 | 194.761 | 197.093 | 204.138 | 212.566 | 219.373 | 222.798 | 328.572 | 320.673 | 159.608 | 209.3 | 232.7 | 242.8 | 216.6 | 194 | 198.7 | 91 | 55.2 | 167.8 | 160.2 | 222.6 | 220.9 | 220.9 | 289.2 | 390.1 | 378.6 | 371.7 | 370.8 | 368.3 | 369.4 | 328.5 | 331.3 | 321.6 | 243.8 | 293.2 | 281.5 | 175.1 | 177.8 | 178.4 | 166.6 | 166.3 | 166.5 | 166.2 | 169.5 | 173.3 | 177.3 | 181.8 | 174.1 | 178.4 | 182.2 | 185.3 | 201.3 | 205.8 | 87.7 | 0 |
| Long Term Investments
| 62.285 | 74.362 | 75.051 | 61.924 | 62.076 | 66.465 | 63.989 | 47.783 | 47.547 | 47.22 | 47.38 | 47.201 | 46.832 | 46.493 | 46.147 | 45.919 | 45.522 | 44.405 | 45.588 | 44.995 | 44.616 | 44.396 | 44.422 | 43.773 | 43.52 | 43.172 | 42.858 | 42.607 | 42.178 | 41.851 | 42.69 | 42.24 | 41.893 | 42.423 | 41.936 | 41.691 | 43.774 | 45.5 | 46.137 | 46.451 | 46.025 | 45.697 | 44.7 | 44.451 | 44.391 | 44.061 | 44.415 | 46.898 | 46.574 | 46.126 | 45.855 | 45.147 | 44.768 | 38.288 | 37.947 | 37.41 | 36.917 | 36.728 | 35.389 | 39.2 | 38.687 | 38.1 | 37.349 | 36.794 | 37 | 37 | 36 | 36 | 36 | 36 | 35 | 36 | 46 | 50 | 49 | 49 | 48 | 48 | 48 | 47.529 | 46.389 | 46.329 | 43.209 | 42.51 | 40.484 | 41.06 | 40.226 | 0 | 39.831 | 41.291 | 42.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.745 | 8.129 | 8.177 | 8.694 | 1.473 | 1.341 | 1.263 | 1.956 | 1.915 | 2.047 | 1.957 | 2.18 | 2.29 | 3.387 | 4.636 | 5.444 | 5.834 | 5.929 | 5.817 | 3.907 | 5.494 | 5.464 | 4.102 | 2.886 | 1.606 | 1.778 | 0.005 | 1.428 | 2.839 | 2.718 | 1.618 | 1.605 | 1.749 | 1.756 | 1.316 | 1.238 | 1.246 | 1.324 | 1.291 | 1.411 | 1.51 | 1.586 | 1.781 | 1.851 | 1.739 | 1.6 | 1.621 | 1.662 | 6.312 | 6.809 | 6.481 | 0 | 8.697 | 8.624 | 9.205 | 0 | 11.209 | 10.043 | 10.448 | 0 | 13.223 | 15.765 | 16.194 | 0 | 18.849 | 14.359 | 14.201 | -36 | 19.587 | 20.393 | 20.183 | -36 | 14.25 | 16.631 | 16.631 | 17.978 | 9.159 | 10.932 | 12.607 | 13.531 | 21.396 | 18.468 | 0.258 | 0.258 | 49.964 | 54.53 | 54.491 | 0 | 3.844 | 4.574 | 4.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 234.993 | 239.264 | 244.42 | 251.148 | 262.651 | 266.394 | 272.748 | 260.361 | 276.21 | 272.333 | 279.456 | 279.519 | 249.972 | 244.72 | 217.835 | 208.737 | 185.144 | 203.1 | 191.995 | 200.698 | 190.953 | 199.14 | 203.876 | 196.441 | 198.774 | 197.55 | 193.137 | 171.965 | 160.583 | 144.931 | 147.092 | 139.655 | 137.758 | 132.221 | 133.648 | 128.071 | 141.28 | 144.276 | 148.472 | 158.46 | 164.365 | 170.717 | 122.219 | 126.218 | 119.07 | 107.839 | 102.564 | 99.595 | 92.014 | 88.765 | 91.764 | 103.339 | 96.039 | 82.993 | 85.05 | 98.774 | 87.954 | 90.129 | 83.963 | 86.138 | 80.79 | 83.135 | 82.293 | 79.875 | 72.362 | 81.493 | 91.265 | 145.784 | 39.365 | 29.088 | 25.748 | 153.688 | 141.416 | 147.119 | 157.233 | 152.864 | 185.904 | 188.912 | 222.764 | 161.547 | 144.493 | 144.502 | 149.448 | 157.251 | 85.627 | 85.885 | 77.367 | 141.072 | 89.798 | 65.221 | 65.36 | 105.587 | 71.13 | 69.209 | 62.858 | 43.947 | 93.18 | 94.083 | 239.978 | 69.8 | 41.9 | 43.4 | 42.6 | 45.2 | 46.2 | 154 | 180.7 | 53 | 54.5 | 62.3 | 62.1 | 59.1 | 141.2 | 51.7 | 52.4 | 48.1 | 46.3 | 47.5 | 45.4 | 45.1 | 43.4 | 40.7 | 83.9 | 34.8 | 34.2 | 22 | 22.2 | 21 | 24.1 | 18.6 | 21.6 | 20.7 | 21 | 20.9 | 43.3 | 41.7 | 41.6 | 52.8 | 53 | 53.1 | 62.9 | 55.4 | 47.5 | 65.7 |
| Total Non-Current Assets
| 2,230.28 | 2,274.933 | 2,298.386 | 2,319.6 | 2,347.4 | 2,374.4 | 2,386 | 2,372.5 | 2,406.902 | 2,414.2 | 2,436.125 | 2,453.9 | 2,438.667 | 2,414.2 | 1,388.756 | 1,368.3 | 1,329.3 | 1,343.832 | 1,358.3 | 1,471.1 | 1,463.247 | 1,869 | 1,891.3 | 1,854 | 1,850 | 1,883.8 | 1,873.9 | 1,815.8 | 1,807.5 | 1,814.5 | 1,770.8 | 1,786.1 | 1,568.6 | 1,535.9 | 1,520.2 | 1,518.4 | 1,380.7 | 1,376.6 | 1,370.7 | 1,369.501 | 1,276.5 | 1,292.2 | 1,245.5 | 1,250.216 | 1,231.8 | 1,218.2 | 1,186 | 1,192.697 | 1,196.3 | 1,201.1 | 1,183.9 | 1,196.234 | 1,206.931 | 1,151.8 | 1,123.374 | 1,137.454 | 1,144.28 | 1,152.9 | 1,051.7 | 1,051.711 | 1,066.2 | 1,034 | 1,040.262 | 1,051.899 | 1,071.15 | 987.313 | 1,004.006 | 1,018.81 | 1,031.436 | 1,037.855 | 1,040.6 | 1,065.015 | 1,108.449 | 1,135.486 | 1,201.391 | 1,211.937 | 1,238.819 | 1,248.097 | 1,300.847 | 1,258.693 | 1,289.328 | 1,250.78 | 464.756 | 484.032 | 474.767 | 490.443 | 491.014 | 469.327 | 463.247 | 446.869 | 454.703 | 453.749 | 431.248 | 442.785 | 452.175 | 440.701 | 674.204 | 687.107 | 686.843 | 573.9 | 591 | 627.3 | 597 | 583.8 | 645.6 | 650.5 | 639.5 | 635.8 | 629.6 | 718.3 | 722.8 | 726.9 | 889 | 910.1 | 907.1 | 914 | 914.2 | 899.1 | 890.9 | 835.4 | 801.6 | 775.6 | 731.2 | 729.6 | 723.2 | 604.4 | 602.4 | 588.4 | 569.6 | 556.9 | 563.4 | 560.1 | 557 | 558 | 577.6 | 579.6 | 570.7 | 585 | 584.1 | 584.3 | 566.2 | 529 | 338.5 | 253.6 |
| Total Assets
| 2,622.917 | 2,666.306 | 2,728.596 | 3,080.6 | 2,884.7 | 2,923 | 2,940.9 | 3,076.5 | 2,957.321 | 2,940.4 | 2,954.309 | 3,074.4 | 3,006.193 | 3,017.5 | 1,893.252 | 1,874.9 | 2,007.2 | 2,060.082 | 2,044.5 | 1,943.3 | 1,888.963 | 2,314 | 2,322.4 | 2,304.4 | 2,267.4 | 2,293.2 | 2,273.8 | 2,208.8 | 2,180 | 2,168.8 | 2,162.3 | 2,184.3 | 1,941.1 | 1,868.9 | 1,832.8 | 1,844.4 | 1,692.4 | 1,688.8 | 1,665.6 | 1,688.391 | 1,671.5 | 1,636.4 | 1,564.3 | 1,569.529 | 1,509.7 | 1,448 | 1,441.8 | 1,412.44 | 1,467.3 | 1,422.2 | 1,410 | 1,388.809 | 1,387.387 | 1,334.976 | 1,316.618 | 1,308.691 | 1,324.9 | 1,336.9 | 1,232 | 1,211.21 | 1,243.6 | 1,202.9 | 1,191.246 | 1,218.985 | 1,252.153 | 1,163.212 | 1,173.785 | 1,210.755 | 1,450.342 | 1,409.544 | 1,223.196 | 1,267.132 | 1,295.651 | 1,330.004 | 1,393.722 | 1,425.875 | 1,460.897 | 1,507.729 | 1,555.658 | 1,499.079 | 1,561.179 | 1,531.073 | 572.02 | 562.96 | 557.92 | 604.521 | 604.202 | 668.973 | 557.299 | 550.031 | 562.613 | 537.721 | 571.003 | 586.025 | 601.904 | 649.469 | 1,067.158 | 1,030.833 | 964.516 | 992.6 | 1,009.9 | 1,016.7 | 1,102.1 | 1,203 | 1,144.5 | 1,122.4 | 1,114.2 | 1,148.4 | 1,104.8 | 1,167.1 | 1,161.2 | 1,176.4 | 1,282.4 | 1,279.8 | 1,279.9 | 1,295.1 | 1,344.4 | 1,317.9 | 1,317.5 | 1,256.3 | 1,247.6 | 1,208.5 | 1,220.1 | 1,252 | 1,222 | 1,189.6 | 1,184.2 | 1,199.6 | 1,154.8 | 1,111.7 | 1,103 | 1,099.1 | 1,061.3 | 1,026.5 | 1,012.2 | 923.9 | 890.2 | 841.7 | 830.3 | 847 | 786.1 | 866.3 | 661 | 520.7 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 161.126 | 160.235 | 159.306 | 154.863 | 163.08 | 174.662 | 158.063 | 157.055 | 148.474 | 147.957 | 146.267 | 153.072 | 138.339 | 137.303 | 109.064 | 116.99 | 113.12 | 103.639 | 108.271 | 112.198 | 97.588 | 95.412 | 91.781 | 106.978 | 97.991 | 105.281 | 99.474 | 104.477 | 103.577 | 97.248 | 87 | 106.793 | 86.835 | 83.341 | 78.777 | 87.575 | 77.209 | 77.445 | 75.227 | 87.216 | 74.28 | 72.238 | 69.353 | 71.492 | 68.875 | 63.764 | 63.21 | 65.107 | 67.073 | 60.705 | 58.31 | 64.694 | 63.167 | 61.822 | 59.487 | 60.478 | 63.584 | 65.829 | 59.102 | 60.64 | 59.092 | 59.427 | 59.873 | 61.598 | 65.65 | 64.889 | 66.47 | 78.871 | 79.695 | 73.095 | 70.873 | 78.489 | 68.459 | 69.182 | 75.987 | 88.178 | 75.563 | 75.918 | 78.405 | 72.984 | 84.437 | 80.426 | 41.343 | 46.694 | 45.503 | 47.541 | 49.469 | 57.857 | 50.526 | 45.566 | 48.243 | 52.834 | 43.816 | 44.32 | 50.329 | 43.161 | 59.397 | 55.285 | 56.987 | 41.085 | 57.4 | 49.8 | 57.9 | 53.6 | 70.3 | 70 | 76.9 | 73.5 | 70.3 | 63.4 | 62.1 | 63.8 | 69.8 | 62.2 | 59.8 | 75.6 | 66.4 | 59.3 | 64 | 65 | 61.3 | 53.3 | 51.1 | 50.4 | 57.3 | 39.3 | 37.1 | 42.7 | 34.3 | 29.1 | 28 | 36.9 | 37 | 33.5 | 33.9 | 38.5 | 41.7 | 32.4 | 30.9 | 33.6 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 84.588 | 56.493 | 34.938 | 99.715 | 99.988 | 99.823 | 93.104 | 84.528 | 77.178 | 70.535 | 71.47 | 72.049 | 70.051 | 69.989 | 10.914 | 11.589 | 12.769 | 14.32 | 12.924 | 12.898 | 12.84 | 0 | 13.008 | 0.791 | 0.785 | 0.765 | 0.831 | 44.04 | 41.966 | 39.801 | 37.837 | 35.842 | 0.951 | 1.041 | 417.04 | 433.764 | 320.049 | 308.998 | 319.013 | 160.911 | 254.291 | 254.791 | 255.262 | 255.589 | 0.499 | 0.277 | 0.172 | 0 | 85.075 | 85.3 | 85.5 | 85.575 | 33 | 13 | 0 | 7 | 30 | 99 | 0 | 26 | 63.3 | 75.75 | 69.202 | 79.44 | 111.636 | 62.177 | 73.345 | 68.954 | 326.709 | 326.648 | 371.139 | 439.191 | 162.391 | 219.705 | 214.889 | 263.705 | 305.022 | 317.61 | 285.165 | 290.359 | 320.109 | 917.689 | 208.072 | 214.324 | 201.302 | 216.544 | 113.206 | 1.61 | 191.366 | 193.053 | 162.521 | 151.381 | 104.253 | 117.542 | 78.768 | 100.672 | 132.743 | 22.568 | 47.181 | 67.5 | 2.9 | 38.7 | 4.4 | 7.3 | 5 | 6.3 | 6.7 | 7.1 | 6.3 | 6.3 | 7.1 | 23.6 | 20.7 | 38 | 69.1 | 57.6 | 91.7 | 89.3 | 77.6 | 15.7 | 25.4 | 7.4 | 6.9 | 7 | 3.9 | 3.4 | 3.3 | 5.5 | 2.3 | 1.4 | 1.6 | 1.6 | 1.5 | 1.6 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 12.2 | 181 | 72.5 | 0.4 |
| Tax Payables
| 12.659 | 17.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.991 | 2.146 | 1.555 | 19.204 | 17.827 | 6.89 | 20.41 | 27.04 | 19.708 | 0 | 0 | 26.212 | 6.573 | 0 | 0 | 24.32 | 0 | 0 | 0 | 21.346 | 0 | 0 | 0 | 18.22 | 0 | 0 | 0 | 17.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52.592 | 57.736 | 56.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue
| 0 | 26.62 | 30.586 | 35.343 | -163.08 | -174.662 | 48.526 | 47.012 | 36.193 | 39.96 | 46.908 | 52.645 | 43.081 | 46.424 | 49.469 | 42.104 | 37.933 | 43.271 | 46.401 | 46.098 | 39.845 | 0 | 49.428 | 54.313 | 39.939 | 43.939 | 49.63 | 47.021 | 34.567 | 40.677 | 45.099 | 48.049 | 32.418 | 36.072 | 41.458 | 48.119 | 35.888 | 38.736 | 43.183 | 48.514 | 20.771 | 18.233 | 16.253 | 16.897 | 14.983 | 10.787 | 4.801 | 3.82 | 5.167 | -60.705 | -58.31 | 7.216 | 112.294 | 65.621 | 0 | 9.39 | 0 | -65.829 | 16.118 | 10.841 | -59.092 | -59.427 | 0 | 17.825 | 0 | 0 | 0 | 14.901 | 0 | 0 | 0 | 18.776 | 0 | 0 | 0 | 139.085 | 138.023 | 136.881 | 219.081 | 202.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 169.381 | 143.061 | 219.793 | 529.144 | 325.037 | 296.613 | 279.575 | 463.75 | 323.999 | 294.637 | 296.717 | 405.592 | 289.416 | 273.519 | 235.121 | 241.137 | 215.037 | 197.291 | 191.105 | 236.753 | 211.574 | 254.222 | 202.232 | 221.977 | 192.444 | 200.225 | 206.494 | 212.405 | 214.085 | 211.08 | 213.293 | 205.292 | 208.219 | 210.589 | 184.606 | 654.569 | 212.949 | 215.43 | 196.569 | 219.121 | 177.115 | 159.486 | 127.706 | 162.99 | 148.28 | 127.34 | 131.274 | 147.178 | 142.404 | 142.995 | 134.132 | 137.028 | 146.394 | 133.478 | 147.269 | 144.034 | 155.849 | 136.645 | 140.978 | 156.408 | 169.143 | 138.483 | 152.167 | 142.599 | 153.527 | 114.777 | 119.784 | 149.763 | 148.443 | 135.844 | 142.786 | 146.823 | 144.753 | 140.326 | 165.753 | 139.202 | 138.058 | 141.756 | 222.33 | 207.855 | 211.496 | 269.564 | 127.668 | 126.821 | 146.157 | 149.291 | 147.973 | 155.312 | 121.434 | 109.411 | 96.733 | 162.909 | 203.938 | 160.275 | 159.326 | 172.31 | 265.482 | 255.359 | 251.59 | 296.115 | 315.8 | 325.1 | 309.8 | 390.5 | 343.2 | 273.2 | 273.1 | 301 | 305.7 | 241.8 | 243 | 254 | 267.2 | 256.7 | 236.3 | 235.6 | 212.4 | 195.5 | 202.6 | 209.8 | 205.7 | 194.3 | 204.9 | 240.5 | 229.4 | 222.4 | 172.8 | 176.2 | 173 | 153.3 | 163.1 | 169.5 | 152.9 | 137 | 137.7 | 159.5 | 143.3 | 115 | 115.7 | 132.8 | 155 | 134.1 | 106.2 | 99.9 |
| Total Current Liabilities
| 427.754 | 404.374 | 444.623 | 819.1 | 588.1 | 571.1 | 579.2 | 752.3 | 585.844 | 553.1 | 561.362 | 683.4 | 540.887 | 527.2 | 404.568 | 411.8 | 378.9 | 358.521 | 358.7 | 407.9 | 361.847 | 349.6 | 356.4 | 383 | 333.3 | 351.8 | 375.6 | 425.8 | 401.1 | 409.2 | 410.2 | 415.6 | 328.5 | 295 | 706.6 | 751 | 610.2 | 601.9 | 615.1 | 467.248 | 505.7 | 486.5 | 473.7 | 490.071 | 217.6 | 202.2 | 217.7 | 220.11 | 299.7 | 289 | 295.1 | 300.367 | 242.561 | 208.3 | 206.756 | 211.512 | 249.433 | 301.4 | 230.9 | 243.048 | 286.9 | 273.6 | 281.242 | 283.637 | 330.813 | 241.843 | 259.599 | 297.588 | 554.847 | 535.587 | 584.798 | 664.503 | 375.603 | 429.213 | 456.629 | 491.085 | 518.643 | 535.284 | 585.9 | 571.198 | 616.042 | 1,267.679 | 377.083 | 387.839 | 392.962 | 413.376 | 310.648 | 214.779 | 415.918 | 405.766 | 364.006 | 367.124 | 352.007 | 322.137 | 288.423 | 305.173 | 457.622 | 333.212 | 355.758 | 404.7 | 376.1 | 413.6 | 372.1 | 451.4 | 418.5 | 349.5 | 356.7 | 381.6 | 382.3 | 311.5 | 312.2 | 341.4 | 357.7 | 356.9 | 365.2 | 368.8 | 370.5 | 344.1 | 344.2 | 290.5 | 292.4 | 255 | 262.9 | 297.9 | 290.6 | 265.1 | 213.2 | 224.4 | 209.6 | 183.8 | 192.7 | 208 | 191.4 | 172.1 | 172.9 | 199.3 | 186.3 | 148.8 | 148 | 167.8 | 167.2 | 315.1 | 178.7 | 100.3 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,511.254 | 1,566.9 | 1,593.932 | 1,565.538 | 1,605.609 | 1,635.621 | 1,666.008 | 1,621.453 | 1,658.814 | 1,672.182 | 1,688.609 | 1,682.196 | 1,768.827 | 1,829.2 | 874.288 | 868.344 | 1,070.909 | 1,174.165 | 1,172.686 | 917.085 | 956.434 | 984.496 | 982.087 | 911.073 | 890.098 | 766.039 | 741.702 | 665.26 | 714.432 | 680.652 | 701.651 | 722.806 | 616.79 | 613.645 | 198.741 | 627.973 | 201.278 | 201.348 | 201.531 | 401.468 | 401.501 | 401.562 | 401.693 | 401.354 | 656.798 | 642.167 | 650.429 | 652.581 | 657.247 | 656.8 | 656.5 | 656.131 | 742.592 | 739.966 | 739.204 | 701.37 | 749.3 | 747.8 | 745.1 | 717.953 | 744 | 742.9 | 742.83 | 764.405 | 773.834 | 774.264 | 774.681 | 764.892 | 775.479 | 775.86 | 576.235 | 576.59 | 901.871 | 902.19 | 902.502 | 902.805 | 903.099 | 953.357 | 953.605 | 953.848 | 975.559 | 380.242 | 380.38 | 380.62 | 355.851 | 306.076 | 306.38 | 306.589 | 8.889 | 9.296 | 9.694 | 10.084 | 10.455 | 10.799 | 11.286 | 10.201 | 12.77 | 113.499 | 114.011 | 115.5 | 119.9 | 105.2 | 105.5 | 106.3 | 109.8 | 110.4 | 111 | 110 | 106.9 | 107.2 | 109 | 109 | 110.4 | 111.4 | 110.5 | 111 | 114.4 | 113.9 | 114.9 | 110.9 | 110.8 | 110.2 | 110.1 | 110.8 | 109.1 | 109 | 115 | 115.5 | 112.9 | 110.7 | 110.9 | 110.6 | 111.2 | 111.8 | 111.8 | 11.9 | 9.4 | 9.7 | 10 | 10.2 | 10.9 | 12.9 | 14.2 | 13 |
| Deferred Revenue Non-Current
| 0 | 39.513 | 37.227 | 36.151 | -27.894 | -37.597 | 0 | 45.51 | 56.432 | 63.198 | 0 | 75.121 | 0 | -64.723 | 0 | 10.643 | -4.794 | 0 | 0 | 14.898 | 6.86 | 8.788 | 11.358 | 12.513 | 15.229 | 17.379 | 19.922 | 21.658 | 24.348 | 26.33 | 28.286 | 29.855 | 0 | 0 | 0 | 81.076 | 0 | 0 | 0 | 95.838 | 0 | 0 | 0 | 82.814 | 0 | 0 | 0 | 4.945 | 5.045 | 0 | 0 | 49.807 | 0 | 0 | 0 | 46.752 | 0.009 | 0 | 0 | 24.8 | 0 | 0 | 0 | 9.491 | 0 | 0 | 0 | 10.194 | 0 | 0 | 0 | 16.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 12.487 | 18.173 | 22.649 | 27.894 | 37.597 | 39.354 | 45.51 | 56.432 | 63.198 | 68.324 | 75.121 | 66.637 | 64.723 | 15.265 | 10.643 | 4.794 | 3.243 | 4.9 | 14.9 | 10.257 | 51.9 | 49.6 | 48.7 | 46.4 | 55.8 | 56.7 | 50.5 | 65.3 | 78.7 | 80.4 | 85.2 | 80.7 | 81 | 81 | 81.1 | 94.6 | 95 | 94.9 | 95.838 | 83.9 | 84.6 | 83.6 | 82.814 | 79 | 78 | 74.8 | 75.147 | 54.8 | 54.3 | 52.2 | 49.807 | 51.926 | 49.596 | 49.416 | 46.752 | 46.5 | 43.9 | 30 | 24.8 | 21.6 | 15.6 | 11.892 | 9.491 | 21.54 | 12.65 | 12.31 | 10.194 | 13.858 | 13.032 | 13.991 | 16.315 | 45.658 | 46.759 | 64.703 | 68.707 | 83.275 | 81.237 | 82.807 | 82.489 | 121.301 | 75.643 | 42.692 | 42.654 | 49.964 | 54.53 | 54.491 | 54.453 | 39.08 | 44.89 | 44.89 | 44.89 | 60.712 | 60.712 | 60.712 | 60.712 | 46.623 | 46.571 | 46.329 | 46.3 | 24.8 | 33.3 | 34.8 | 36 | 6 | 6 | 6.4 | 6 | 13.5 | 13.7 | 13.8 | 13.2 | 36.9 | 35.9 | 36.4 | 34.9 | 37.9 | 39.6 | 40.6 | 40.6 | 40.3 | 40.2 | 40.3 | 40.9 | 40.8 | 40.2 | 32.8 | 27.9 | 28.1 | 28.3 | 29 | 29.6 | 31.2 | 32 | 32.4 | 32.9 | 33.7 | 34 | 34.3 | 32.9 | 33.1 | 38.3 | 44 | 42 |
| Other Non-Current Liabilities
| 71.224 | 62.069 | 63.476 | 68.754 | 63.675 | 65.07 | 60.632 | 52.988 | 54.159 | 55.129 | 56.999 | 59.111 | 71.976 | 44.047 | 40.312 | 32.575 | 41.173 | 38.815 | 34.222 | 32.52 | 34.898 | 33.849 | 36.745 | 39.88 | 42.33 | 44.476 | 48.112 | 52.241 | 48.692 | 51.233 | 56.834 | 79.706 | 65.234 | 143.544 | 143.515 | -360.749 | 160.863 | 160.037 | 169.234 | 76.34 | 160.109 | 166.49 | 129.979 | 44.833 | 114.908 | 45.104 | 35.137 | 31.667 | 57.579 | 63.2 | 66.6 | 79.815 | 66.937 | 71.471 | 73.637 | 29.355 | 77.196 | 80.8 | 84.8 | 58.599 | 94.8 | 96 | 101.33 | 89.404 | 61.45 | 66.761 | 81.568 | 76.586 | 81.614 | 85.433 | 88.36 | 59.082 | 41.02 | 41.707 | 41.316 | 45.304 | 56.946 | 61.931 | 82.924 | 70.035 | 62.054 | 58.909 | 49.318 | 49.93 | 80.356 | 85.267 | 85.675 | 28.836 | 33.283 | 35.357 | 35.578 | 37.018 | 7.011 | 7.513 | 7.942 | 10.575 | 9.183 | 8.144 | 8.499 | 8.8 | 9.2 | 0.4 | 0.4 | 0.4 | 35.1 | 39.9 | 39.6 | 40.6 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 1 | 1.1 | 1.2 | 1.5 | 1.5 | 1.7 | 2 | 2 | 2.5 | 2.5 | 2.9 | 3.2 | 3.3 | 3.7 | 4 | 4.3 | 4.7 | 5.1 | 5.5 | 7.2 | 9.2 | 11 | 11.3 |
| Total Non-Current Liabilities
| 1,582.478 | 1,641.456 | 1,675.581 | 1,656.9 | 1,697.2 | 1,738.3 | 1,766.1 | 1,720 | 1,769.405 | 1,790.5 | 1,813.932 | 1,816.4 | 1,907.44 | 1,938 | 929.865 | 922.3 | 1,116.9 | 1,216.223 | 1,211.8 | 964.5 | 1,001.589 | 1,070.3 | 1,068.4 | 999.7 | 978.8 | 866.3 | 846.5 | 768 | 828.4 | 810.6 | 838.9 | 887.7 | 762.7 | 757.2 | 342.3 | 348.3 | 362.1 | 361.4 | 370.8 | 573.646 | 561.6 | 568.1 | 531.6 | 529.001 | 771.8 | 765.3 | 760.3 | 759.395 | 769.6 | 774.3 | 775.3 | 785.753 | 861.455 | 861.033 | 862.257 | 870.981 | 873.005 | 872.5 | 859.9 | 850.952 | 860.4 | 854.5 | 856.052 | 882.282 | 856.824 | 853.675 | 868.559 | 872.06 | 870.951 | 874.325 | 678.586 | 668.302 | 988.549 | 990.656 | 1,008.521 | 1,016.816 | 1,043.32 | 1,096.525 | 1,119.336 | 1,106.372 | 1,158.914 | 514.794 | 472.39 | 473.204 | 436.207 | 391.343 | 392.055 | 389.878 | 81.252 | 89.543 | 90.162 | 91.992 | 78.178 | 79.024 | 79.94 | 81.488 | 68.576 | 168.214 | 168.839 | 170.6 | 153.9 | 138.9 | 140.7 | 142.7 | 150.9 | 156.3 | 157 | 156.6 | 120.4 | 120.9 | 122.8 | 122.1 | 147.3 | 147.3 | 146.9 | 145.9 | 152.3 | 153.5 | 155.4 | 151.4 | 151.1 | 151.4 | 151.5 | 152.9 | 151.4 | 150.7 | 149.5 | 145.4 | 143 | 141.5 | 142.4 | 143.1 | 145.6 | 147.1 | 147.9 | 48.8 | 47.4 | 48.4 | 49.4 | 48.6 | 51.2 | 60.4 | 69.2 | 66.3 |
| Total Liabilities
| 2,010.232 | 2,045.83 | 2,120.204 | 2,476 | 2,285.3 | 2,309.4 | 2,345.3 | 2,472.3 | 2,355.249 | 2,343.6 | 2,375.294 | 2,499.8 | 2,448.327 | 2,465.2 | 1,334.433 | 1,334.1 | 1,495.8 | 1,574.744 | 1,570.5 | 1,372.4 | 1,363.436 | 1,419.9 | 1,424.8 | 1,382.7 | 1,312.1 | 1,218.1 | 1,222.1 | 1,193.8 | 1,229.5 | 1,219.8 | 1,249.1 | 1,303.3 | 1,091.2 | 1,052.2 | 1,048.9 | 1,099.3 | 972.3 | 963.3 | 985.9 | 1,040.894 | 1,067.3 | 1,054.6 | 1,005.3 | 1,019.072 | 989.4 | 967.5 | 978 | 979.505 | 1,069.3 | 1,063.3 | 1,070.4 | 1,086.12 | 1,104.016 | 1,069.333 | 1,069.013 | 1,082.493 | 1,122.5 | 1,173.9 | 1,090.8 | 1,094 | 1,147.3 | 1,128.1 | 1,137.294 | 1,165.919 | 1,187.637 | 1,095.518 | 1,128.158 | 1,169.648 | 1,425.798 | 1,409.912 | 1,263.384 | 1,332.805 | 1,364.152 | 1,419.869 | 1,465.15 | 1,507.901 | 1,561.963 | 1,631.809 | 1,705.236 | 1,677.57 | 1,774.956 | 1,782.473 | 849.473 | 861.043 | 829.169 | 804.719 | 702.703 | 604.657 | 497.17 | 495.309 | 454.168 | 459.116 | 430.185 | 401.161 | 368.363 | 386.661 | 526.198 | 501.426 | 524.597 | 575.3 | 530 | 552.5 | 512.8 | 594.1 | 569.4 | 505.8 | 513.7 | 538.2 | 502.7 | 432.4 | 435 | 463.5 | 505 | 504.2 | 512.1 | 514.7 | 522.8 | 497.6 | 499.6 | 441.9 | 443.5 | 406.4 | 414.4 | 450.8 | 442 | 415.8 | 362.7 | 369.8 | 352.6 | 325.3 | 335.1 | 351.1 | 337 | 319.2 | 320.8 | 248.1 | 233.7 | 197.2 | 197.4 | 216.4 | 218.4 | 375.5 | 247.9 | 166.6 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0.024 | 0 | 0 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.232 | 0 | 0.103 | 0.052 | 0 | 0 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.049 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 44.272 | 44.21 | 44.046 | 43.743 | 43.691 | 613.6 | 43.421 | 43.204 | 43.136 | 43.08 | 42.923 | 42.679 | 42.601 | 42.537 | 42.104 | 41.973 | 41.893 | 41.855 | 41.691 | 42.126 | 42.099 | 42.928 | 43.638 | 44.647 | 46.305 | 47.623 | 47.841 | 47.953 | 48.12 | 48.351 | 48.502 | 48.546 | 48.586 | 48.76 | 48.91 | 49.019 | 49.219 | 49.96 | 49.929 | 49.742 | 49.67 | 49.759 | 50.043 | 50.344 | 50.482 | 50.385 | 50.669 | 50.614 | 50.9 | 50.541 | 50.991 | 50.826 | 50.817 | 51.026 | 51.395 | 51.338 | 51.302 | 51.376 | 51.338 | 51.189 | 51.204 | 51.137 | 51.107 | 51.131 | 51.139 | 51.523 | 51.499 | 51.887 | 52.126 | 52.177 | 51.883 | 51.519 | 51.504 | 51.415 | 51.302 | 50.735 | 50.688 | 50.617 | 50.536 | 50.266 | 50.225 | 50.015 | 50.001 | 50.173 | 51.285 | 53.746 | 56.683 | 61.446 | 61.944 | 62.449 | 64.352 | 64.102 | 66.188 | 68.206 | 70.655 | 72.555 | 72.452 | 72.331 | 72.219 | 72 | 75.4 | 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 |
| Retained Earnings
| 490.46 | 495.113 | 488.317 | 491.238 | 489.677 | 511.058 | 507.992 | 518.635 | 512.342 | 510.897 | 502.125 | 505.763 | 505.1 | 505.753 | 534.059 | 522.599 | 510.805 | 494.243 | 492.23 | 572.596 | 540.612 | 904.748 | 908.614 | 927.345 | 957.979 | 1,076.683 | 1,050.064 | 1,004.657 | 947.261 | 948.216 | 913.847 | 882.795 | 851.42 | 817.202 | 785.069 | 751.253 | 715.922 | 701.295 | 660.264 | 629.335 | 586.739 | 564.318 | 544.243 | 510.941 | 477.903 | 443.665 | 408.144 | 375 | 345.14 | 316.344 | 286.745 | 255.426 | 228.326 | 204.323 | 181.632 | 161.957 | 139.981 | 102.071 | 81.317 | 60.768 | 43.066 | 27.341 | 12.375 | 12.682 | -2.439 | -3.375 | -23.084 | -37.53 | -64.649 | -83.765 | -106.737 | -125.42 | -160.011 | -178.274 | -155.291 | -159.401 | -178.001 | -194.798 | -216.548 | -235.651 | -263.866 | -302.805 | -325.252 | -345.95 | -320.228 | -251.573 | -152.744 | 5.38 | -1.782 | -7.685 | 44.143 | 14.563 | 74.597 | 116.795 | 161.926 | 146.243 | 393.777 | 418.013 | 363.102 | 346.6 | 405.6 | 390.3 | 510 | 522.1 | 495.1 | 533.1 | 520.7 | 525.3 | 522.1 | 649.2 | 642.2 | 631.2 | 695.2 | 693 | 685.4 | 697 | 733.4 | 734.6 | 735.4 | 732.2 | 722.7 | 721.7 | 725.1 | 719 | 698 | 691.6 | 738.4 | 744.8 | 718.4 | 702.6 | 684 | 664 | 640.3 | 623.3 | 607.4 | 591.7 | 572.1 | 559.9 | 548.1 | 544.7 | 475.7 | 405.8 | 327.9 | 311.3 |
| Accumulated Other Comprehensive Income/Loss
| -33.852 | -25.9 | -25.837 | -30.028 | -28.65 | -30.891 | -40.007 | -37.264 | -27.648 | -24.954 | -29.025 | -31.492 | -40.231 | -37.829 | -39.824 | -41.433 | -52.904 | -55.779 | -59.954 | -47.947 | -57.184 | -53.527 | -54.689 | -56.579 | -48.989 | -49.17 | -46.235 | -37.597 | -44.836 | -47.578 | -49.189 | -50.371 | -50.059 | -49.22 | -50.113 | -55.203 | -45.068 | -40.831 | -42.095 | -36.338 | -35.09 | -32.244 | -35.293 | -33.424 | -40.632 | -42.636 | -41.272 | -40.647 | -55.882 | -57.949 | -57.87 | -59.401 | -50.484 | -47.561 | -48.453 | -50.012 | -50.356 | -51.925 | -51.105 | -52.818 | -54.782 | -58.135 | -62.936 | -64.954 | -37.086 | -37.163 | -38.451 | -39.046 | -33.361 | -37.13 | -40.39 | -41.873 | -8.573 | -9.303 | -10.868 | -11.224 | -11.705 | -13.485 | -13.537 | -13.867 | -15.846 | -4.099 | -2.202 | -2.306 | -2.306 | -2.371 | -2.44 | -2.51 | -0.033 | -0.042 | -0.05 | -0.06 | 0.033 | -0.137 | -0.12 | -0.233 | -1.701 | -1.642 | -1.42 | -1.3 | -1.1 | -437.6 | -429.4 | -424.4 | -470 | -474.8 | -479.5 | -475.1 | -478.3 | -460.6 | -459.4 | -458.1 | -461.2 | -473.1 | -457.7 | -446.7 | -436 | -423.4 | -419 | -407.9 | -402 | -393.1 | -386 | -378.3 | -369.7 | -363.1 | -351.7 | -340.8 | -334.9 | -330.4 | -322.2 | -314.2 | -305.6 | -297.2 | -291.6 | -283.9 | -274.9 | -266 | -261.9 | -254.6 | -225.5 | -200.5 | -178.3 | -160.3 |
| Other Total Stockholders Equity
| 111.679 | 106.466 | 101.317 | 99.141 | 94.173 | 89.38 | 83.8 | 79.234 | 73.856 | 67.417 | 62.676 | 57.368 | 50.156 | 41.607 | 22.306 | -9.991 | 11.554 | 4.95 | 0 | 4.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.103 | 11.648 | 4.758 | 2.849 | 0 | 0 | 22.596 | 32.573 | 29.134 | 46.282 | 47.968 | 57.832 | 49.981 | 59.782 | 55.838 | 54.712 | 57.855 | 63.031 | 62.915 | 61.486 | 61.429 | 59.631 | 58.071 | 56.834 | 54.507 | 53.406 | 54.207 | 52.902 | 56.709 | 55.663 | 65.796 | 70.428 | 68.35 | 55.056 | 125.498 | 48.579 | 46.297 | 94.731 | 88.599 | 88.64 | 33.586 | 80.507 | 20.761 | 15.71 | 5.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.08 | 44.243 | 41.997 | 8.823 | 6.018 | 0 | 0 | 511.5 | 508.7 | 511.2 | 550 | 558.3 | 559.3 | 560 | 558.3 | 546.1 | 543.4 | 539.8 | 543.4 | 555.7 | 540.1 | 530.1 | 524.2 | 509.1 | 501.5 | 490.1 | 483.4 | 473.5 | 466.6 | 460.5 | 451.7 | 445.3 | 434.8 | 425.8 | 418.7 | 414.2 | 406.1 | 398.2 | 389.6 | 381.2 | 375.6 | 368 | 359.3 | 350.6 | 346.7 | 340.5 | 317.5 | 285.5 | 263.5 | 203.1 |
| Total Shareholders Equity
| 612.559 | 619.889 | 607.843 | 604.6 | 599.4 | 613.6 | 595.6 | 604.2 | 601.686 | 596.8 | 578.699 | 574.6 | 557.626 | 552.3 | 558.645 | 540.8 | 511.4 | 485.269 | 474 | 570.9 | 525.527 | 894.1 | 897.6 | 921.7 | 955.3 | 1,075.1 | 1,051.7 | 1,015 | 950.5 | 949 | 913.2 | 881 | 849.9 | 816.7 | 783.9 | 745.1 | 720.1 | 725.5 | 679.7 | 647.497 | 604.2 | 581.8 | 559 | 550.457 | 520.3 | 480.5 | 463.8 | 432.935 | 398 | 358.9 | 339.6 | 302.689 | 283.371 | 265.643 | 247.605 | 226.198 | 202.4 | 163 | 141.2 | 117.21 | 96.3 | 74.8 | 53.952 | 53.066 | 64.516 | 67.694 | 45.627 | 41.107 | 24.544 | -0.368 | -40.188 | -65.673 | -68.501 | -89.865 | -71.428 | -82.026 | -101.066 | -124.08 | -149.578 | -178.491 | -213.777 | -251.4 | -277.453 | -298.083 | -271.249 | -200.198 | -98.501 | 64.316 | 60.129 | 54.722 | 108.445 | 78.605 | 140.818 | 184.864 | 233.541 | 262.808 | 506.525 | 497.525 | 439.919 | 417.3 | 479.9 | 464.2 | 589.3 | 608.9 | 575.1 | 616.6 | 600.5 | 610.2 | 602.1 | 734.7 | 726.2 | 712.9 | 777.4 | 775.6 | 767.8 | 780.4 | 821.6 | 820.3 | 817.9 | 814.4 | 804.1 | 802.1 | 805.7 | 801.2 | 780 | 773.8 | 821.5 | 829.8 | 802.2 | 786.4 | 767.9 | 748 | 724.3 | 707.3 | 691.4 | 675.8 | 656.5 | 644.5 | 632.9 | 630.6 | 567.7 | 490.8 | 413.1 | 354.1 |
| Total Equity
| 612.685 | 620.476 | 608.392 | 605.122 | 599.895 | 614.069 | 596.043 | 604.615 | 602.072 | 597.151 | 579.015 | 574.88 | 557.866 | 552.503 | 558.819 | 540.941 | 511.496 | 485.338 | 474 | 570.9 | 525.527 | 894.1 | 897.6 | 921.7 | 955.3 | 1,075.1 | 1,051.7 | 1,015 | 950.5 | 949 | 913.2 | 881 | 849.9 | 816.7 | 783.9 | 745.1 | 720.1 | 725.5 | 679.7 | 647.497 | 604.2 | 581.8 | 559 | 550.457 | 520.3 | 480.5 | 463.8 | 432.935 | 398 | 358.9 | 339.6 | 302.689 | 283.371 | 265.643 | 247.605 | 226.198 | 202.4 | 163 | 141.2 | 117.21 | 96.3 | 74.8 | 53.952 | 53.066 | 64.516 | 67.694 | 45.627 | 41.107 | 24.544 | -0.368 | -40.188 | -65.673 | -68.501 | -89.865 | -71.428 | -82.026 | -101.066 | -124.08 | -149.578 | -178.491 | -213.777 | -251.4 | -277.453 | -298.083 | -271.249 | -200.198 | -98.501 | 64.316 | 60.129 | 54.722 | 108.445 | 78.605 | 140.818 | 184.864 | 233.541 | 262.808 | 540.96 | 529.407 | 439.919 | 417.3 | 479.9 | 464.2 | 589.3 | 608.9 | 575.1 | 616.6 | 600.5 | 610.2 | 602.1 | 734.7 | 726.2 | 712.9 | 777.4 | 775.6 | 767.8 | 780.4 | 821.6 | 820.3 | 817.9 | 814.4 | 804.1 | 802.1 | 805.7 | 801.2 | 780 | 773.8 | 821.5 | 829.8 | 802.2 | 786.4 | 767.9 | 748 | 724.3 | 707.3 | 691.4 | 675.8 | 656.5 | 644.5 | 632.9 | 630.6 | 567.7 | 490.8 | 413.1 | 354.1 |
| Total Liabilities & Shareholders Equity
| 2,622.917 | 2,666.306 | 2,728.596 | 3,080.6 | 2,884.7 | 2,923 | 2,940.9 | 3,076.5 | 2,957.321 | 2,940.4 | 2,954.309 | 3,074.4 | 3,006.193 | 3,017.5 | 1,893.252 | 1,874.9 | 2,007.2 | 2,060.082 | 2,044.5 | 1,943.3 | 1,888.963 | 2,314 | 2,322.4 | 2,304.4 | 2,267.4 | 2,293.2 | 2,273.8 | 2,208.8 | 2,180 | 2,168.8 | 2,162.3 | 2,184.3 | 1,941.1 | 1,868.9 | 1,832.8 | 1,844.4 | 1,692.4 | 1,688.8 | 1,665.6 | 1,688.391 | 1,671.5 | 1,636.4 | 1,564.3 | 1,569.529 | 1,509.7 | 1,448 | 1,441.8 | 1,412.44 | 1,467.3 | 1,422.2 | 1,410 | 1,388.809 | 1,387.387 | 1,334.976 | 1,316.618 | 1,308.691 | 1,324.9 | 1,336.9 | 1,232 | 1,211.21 | 1,243.6 | 1,202.9 | 1,191.246 | 1,218.985 | 1,252.153 | 1,163.212 | 1,173.785 | 1,210.755 | 1,450.342 | 1,409.544 | 1,223.196 | 1,267.132 | 1,295.651 | 1,330.004 | 1,393.722 | 1,425.875 | 1,460.897 | 1,507.729 | 1,555.658 | 1,499.079 | 1,561.179 | 1,531.073 | 572.02 | 562.96 | 557.92 | 604.521 | 604.202 | 668.973 | 557.299 | 550.031 | 562.613 | 537.721 | 571.003 | 586.025 | 601.904 | 649.469 | 1,067.158 | 1,030.833 | 964.516 | 992.6 | 1,009.9 | 1,016.7 | 1,102.1 | 1,203 | 1,144.5 | 1,122.4 | 1,114.2 | 1,148.4 | 1,104.8 | 1,167.1 | 1,161.2 | 1,176.4 | 1,282.4 | 1,279.8 | 1,279.9 | 1,295.1 | 1,344.4 | 1,317.9 | 1,317.5 | 1,256.3 | 1,247.6 | 1,208.5 | 1,220.1 | 1,252 | 1,222 | 1,189.6 | 1,184.2 | 1,199.6 | 1,154.8 | 1,111.7 | 1,103 | 1,099.1 | 1,061.3 | 1,026.5 | 1,012.2 | 923.9 | 890.2 | 841.7 | 830.3 | 847 | 786.1 | 866.3 | 661 | 520.7 |