FMC Corporation
NYSE:FMC
64.24 (USD) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 471.5 | 417.8 | 302.4 | 323.8 | 941.5 | 494.4 | 572 | 363.8 | 591.5 | 365.1 | 516.8 | 341 | 728.5 | 416.7 | 568.9 | 297.1 | 342.7 | 436.2 | 339.1 | 419.7 | 83.4 | 109.5 | 161.7 | 176.5 | 326.4 | 359.7 | 283 | 93.8 | 113.2 | 96.1 | 64.2 | 130.7 | 93.6 | 64.3 | 78.6 | 173.7 | 477.5 | 105.2 | 109.5 | 124.3 | 114.4 | 92.5 | 123.2 | 109.6 | 77.4 | 82.6 | 77.1 | 84.4 | 75.5 | 70.8 | 158.9 | 109.4 | 186.6 | 86 | 161.5 | 267.3 | 162.4 | 86.7 | 76.6 | 59.9 | 67 | 54.9 | 52.4 | 95 | 123.3 | 70.4 | 75.5 | 115.9 | 63.2 | 49.2 | 165.5 | 257.5 | 203.8 | 184.1 | 206.4 | 93.8 | 269.1 | 229.3 | 212.4 | 185.2 | 100.6 | 65.1 | 57 | 153.1 | 93.7 | 60 | 89.6 | 37.3 | 50.3 | 14.2 | 23.4 | 123.6 | 32.4 | 30.8 | 25.1 | 57.9 | 56.2 | 52.3 | 64 | 76 | 90.1 | 115.2 | 61.7 | 90.9 | 70 | 58.2 | 62.7 | 85.9 | 105.6 | 52 | 74.8 | 116.6 | 117.6 | 107.6 | 70.9 | 100.8 | 127.2 | 146 | 98.4 | 114.5 | 66.5 | 140.5 | 77.5 | 150.1 | 135.9 | 130 | 24.3 | 152.4 | 106.1 | 89.2 | 44.2 | 141.3 | 184.5 | 188.5 | 93 | 197.2 | 194.2 | 136.3 | 94.5 | 136 | 130.8 | 184.6 | 184.2 |
| Short Term Investments
| 0 | 2.7 | 0 | 0 | 0 | 6.7 | 12.4 | 28.6 | 17.7 | 10 | -510.3 | 4.3 | 3.4 | 7.9 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 29.1 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 471.5 | 417.8 | 302.4 | 323.8 | 941.5 | 494.4 | 572 | 363.8 | 591.5 | 365.1 | 516.8 | 341 | 728.5 | 416.7 | 568.9 | 297.1 | 342.7 | 436.2 | 339.1 | 419.7 | 83.4 | 109.5 | 190.8 | 176.5 | 326.4 | 359.7 | 283 | 93.8 | 113.2 | 96.1 | 64.2 | 130.7 | 93.6 | 64.3 | 78.6 | 173.7 | 477.5 | 105.2 | 109.5 | 124.3 | 114.4 | 92.5 | 123.2 | 109.6 | 77.4 | 82.6 | 77.1 | 84.4 | 75.5 | 70.8 | 158.9 | 109.4 | 186.6 | 86 | 161.5 | 267.3 | 162.4 | 86.7 | 76.6 | 59.9 | 67 | 54.9 | 52.4 | 95 | 123.3 | 70.4 | 75.5 | 115.9 | 63.2 | 49.2 | 165.5 | 257.5 | 203.8 | 184.1 | 206.4 | 93.8 | 269.1 | 229.3 | 212.4 | 185.2 | 100.6 | 65.1 | 57 | 153.1 | 93.7 | 60 | 89.6 | 37.3 | 50.3 | 14.2 | 23.4 | 123.6 | 32.4 | 30.8 | 25.1 | 57.9 | 56.2 | 52.3 | 64 | 76 | 90.1 | 115.2 | 61.7 | 90.9 | 70 | 58.2 | 62.7 | 85.9 | 105.6 | 52 | 74.8 | 116.6 | 117.6 | 107.6 | 70.9 | 100.8 | 127.2 | 146 | 98.4 | 114.5 | 66.5 | 140.5 | 77.5 | 150.1 | 135.9 | 130 | 24.3 | 152.4 | 106.1 | 89.2 | 44.2 | 141.3 | 184.5 | 188.5 | 93 | 197.2 | 194.2 | 136.3 | 94.5 | 136 | 130.8 | 184.6 | 184.2 |
| Net Receivables
| 2,702.4 | 2,817.9 | 2,945.1 | 2,564.5 | 2,782.8 | 3,202.1 | 2,871.4 | 2,599.9 | 2,885.1 | 2,868.6 | 2,583.7 | 2,503.5 | 2,627.3 | 2,532.8 | 2,330.3 | 2,137.9 | 2,342.4 | 2,460.1 | 2,231.2 | 2,001.1 | 2,384 | 2,530.2 | 2,507.7 | 1,901.9 | 2,194.1 | 2,399.7 | 2,043.5 | 1,457.6 | 1,442.3 | 1,630.6 | 1,828 | 1,603.4 | 1,627.6 | 1,769.2 | 1,851.4 | 1,689.6 | 1,865.5 | 1,537.4 | 1,840.7 | 1,572.6 | 1,500 | 1,568.3 | 1,484.3 | 1,179.6 | 1,092.1 | 1,223.1 | 1,124.5 | 1,009.2 | 993.7 | 1,051.1 | 931.3 | 854.3 | 858.4 | 973.9 | 852.9 | 813.7 | 830.9 | 892.5 | 749.6 | 715.4 | 701.5 | 724.8 | 687.7 | 719.7 | 754 | 759 | 599.7 | 613.1 | 683.2 | 690.1 | 537.9 | 538.1 | 599.9 | 591.6 | 494.3 | 482.1 | 535.7 | 564.8 | 479.7 | 482.8 | 482.9 | 550.6 | 478.2 | 432.5 | 487.6 | 504.9 | 462.2 | 367.5 | 407.9 | 406.4 | 441.7 | 669.8 | 689 | 654.7 | 635.5 | 642.5 | 625.7 | 621.1 | 635.4 | 781.1 | 858.3 | 870.4 | 840.6 | 820.8 | 814.1 | 874.7 | 834.2 | 837.6 | 985.2 | 1,013.3 | 1,001.9 | 873.3 | 928 | 827.2 | 837.8 | 766.8 | 759.8 | 695.6 | 642.8 | 652.4 | 701.1 | 627.7 | 573.2 | 576.3 | 600 | 568.5 | 543.5 | 637.8 | 588.7 | 568.6 | 529.7 | 553.4 | 522 | 535.3 | 536.5 | 523.4 | 519.9 | 516.7 | 587.4 | 539.7 | 582.8 | 261 | 185.5 |
| Inventory
| 1,435 | 1,587.1 | 1,724.6 | 1,998.6 | 2,072.3 | 1,910.9 | 1,651.6 | 1,731.5 | 1,590.4 | 1,590.7 | 1,405.7 | 1,450.5 | 1,398.1 | 1,254.7 | 1,095.6 | 1,155.5 | 1,138.5 | 1,062.7 | 1,017 | 1,167.4 | 1,153.4 | 1,137.1 | 1,097.3 | 995.4 | 958.7 | 1,035.2 | 992.5 | 614.8 | 546.3 | 526.4 | 703.5 | 817.4 | 881.9 | 854.9 | 800.2 | 906.1 | 1,041.1 | 640.8 | 636.5 | 754.5 | 738.2 | 702.8 | 688.4 | 707.7 | 661.2 | 678.9 | 675.7 | 620.5 | 559.6 | 509.9 | 470.3 | 444.3 | 421.3 | 379.6 | 347.8 | 366.9 | 346 | 345.5 | 350.5 | 380.6 | 390.4 | 409.6 | 380.8 | 361.1 | 321.2 | 300.5 | 275 | 256.6 | 230.1 | 217.4 | 219.4 | 193.8 | 196 | 209.5 | 215.7 | 204.4 | 202.9 | 202.9 | 217.5 | 164.5 | 162.7 | 180.1 | 192.6 | 185.5 | 188.9 | 183.9 | 178.8 | 167.5 | 189.4 | 204.8 | 207.2 | 468.9 | 469.5 | 483.5 | 426.2 | 406.5 | 409.3 | 447.4 | 457.7 | 490 | 562.7 | 534.4 | 517.7 | 538.2 | 592.2 | 572.8 | 524.1 | 557.1 | 893.4 | 851.8 | 835.3 | 826.1 | 742.7 | 700.4 | 615 | 568.1 | 539.4 | 455.5 | 403.9 | 430.4 | 447 | 422.9 | 268.1 | 265.4 | 629.6 | 318.6 | 319.3 | 347.3 | 370.9 | 404.7 | 364.8 | 371 | 416.6 | 464.3 | 446.6 | 492.9 | 498.4 | 515.1 | 443.9 | 407.5 | 424.7 | 413.7 | 428.3 |
| Other Current Assets
| 601.3 | 375.2 | 157 | 435.4 | 470.2 | 414.4 | 343.6 | 415.4 | 450.4 | 474 | 431.4 | 433.2 | 443.4 | 462.9 | 380.8 | 424.7 | 464.6 | 513 | 487.5 | 489.4 | 476.2 | 427.3 | 59.3 | 417.4 | 513.8 | 534.5 | 326.4 | 280.7 | 261.4 | 248 | 253.5 | 252.6 | 296 | 266.8 | 241.7 | 251.3 | 268.9 | 1,046.2 | 8 | 210.6 | 183 | 176 | 236.8 | 205.4 | 223.4 | 180.5 | 181.1 | 157.1 | 171.6 | 311.5 | 173.4 | 181.1 | 185.8 | 185.8 | 284 | 169.4 | 160.3 | 313.2 | 311 | 145.2 | 132.8 | 291.6 | 311.9 | 120.9 | 317 | 280.5 | 243.9 | 188.6 | 173.1 | 166.7 | 145 | 141.9 | 134.1 | 133.4 | 119 | 156.5 | 123.7 | 120.4 | 128.8 | 121.4 | 122.6 | 122.1 | 112.1 | 116.5 | 135 | 132.4 | 112.5 | 116.2 | 111.1 | 118 | 99.6 | 195.8 | 221.9 | 245.7 | 243 | 248 | 292.5 | 293.2 | 259.4 | 271 | 286.4 | 298.5 | 261.7 | 254.3 | 290.1 | 310.1 | 294.6 | 212.1 | 239.7 | 251.3 | 281.1 | 264.7 | 287.6 | 323.4 | 281.2 | 312.8 | 290.8 | 263.3 | 231.2 | 278.3 | 297.7 | 288.8 | 240.9 | 232.9 | 230.3 | 235 | 235.9 | 262.7 | 258.4 | 259.3 | 241.1 | 236.2 | 232.8 | 224.1 | 219.2 | 213.6 | 207.4 | 207.6 | 186.2 | 179.6 | 178.3 | 210.5 | 303.2 |
| Total Current Assets
| 5,210.2 | 5,198 | 5,129.1 | 5,322.3 | 6,266.8 | 6,021.8 | 5,438.6 | 5,110.6 | 5,517.4 | 5,298.4 | 4,937.6 | 4,728.2 | 5,197.3 | 4,667.1 | 4,375.6 | 4,015.2 | 4,288.2 | 4,472 | 4,074.8 | 4,077.6 | 4,097 | 4,204.1 | 4,030.2 | 3,491.2 | 3,993 | 4,335.6 | 3,652.7 | 3,574.2 | 3,485.8 | 3,554.2 | 2,849.2 | 2,804.1 | 2,899.1 | 2,955.2 | 2,971.9 | 3,238.1 | 3,805.7 | 3,329.6 | 2,934.4 | 2,857.3 | 2,752 | 2,752.5 | 2,945 | 2,610.7 | 2,182.7 | 2,285.3 | 2,181.8 | 2,025.5 | 1,952.7 | 1,943.3 | 1,869.4 | 1,690.3 | 1,753.1 | 1,717.5 | 1,646.2 | 1,762.4 | 1,658.6 | 1,637.9 | 1,487.7 | 1,435.1 | 1,423.7 | 1,480.9 | 1,432.8 | 1,432.9 | 1,515.5 | 1,410.4 | 1,194.1 | 1,174.2 | 1,149.6 | 1,123.4 | 1,067.8 | 1,131.3 | 1,133.8 | 1,118.6 | 1,067.3 | 941.3 | 1,136 | 1,126 | 1,072.7 | 1,110.5 | 1,034.9 | 1,087.3 | 1,009.7 | 1,082.9 | 1,224.5 | 1,197.3 | 1,175.7 | 734.6 | 808.7 | 793.6 | 820.3 | 1,575 | 1,510 | 1,521.9 | 1,329.8 | 1,354.9 | 1,383.7 | 1,414 | 1,416.5 | 1,618.1 | 1,797.5 | 1,818.5 | 1,681.7 | 1,704.2 | 1,766.4 | 1,815.8 | 1,715.6 | 1,692.7 | 2,223.9 | 2,168.4 | 2,193.1 | 2,080.7 | 2,075.9 | 1,958.6 | 1,804.9 | 1,748.5 | 1,717.2 | 1,560.4 | 1,376.3 | 1,475.6 | 1,512.3 | 1,479.9 | 1,159.7 | 1,224.7 | 1,595.8 | 1,252.1 | 1,123 | 1,400.2 | 1,324.1 | 1,321.8 | 1,179.8 | 1,301.9 | 1,355.9 | 1,412.2 | 1,295.3 | 1,427.1 | 1,419.9 | 1,375.7 | 1,312 | 1,262.8 | 1,316.6 | 1,069.8 | 1,101.2 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 981.2 | 1,000.6 | 1,014.3 | 872.5 | 867.9 | 862.7 | 849.6 | 789.6 | 797.4 | 804.1 | 817 | 782.2 | 776.7 | 764.2 | 771.7 | 739.2 | 733.8 | 735.7 | 758 | 728.4 | 730.3 | 733.8 | 1,032.6 | 1,002.7 | 1,014.3 | 1,030.4 | 1,025.2 | 547 | 538.3 | 535.1 | 1,002.1 | 1,031 | 1,025.9 | 1,027.8 | 1,016.4 | 1,082.8 | 1,112.8 | 902.6 | 1,308.5 | 1,283.3 | 1,284.9 | 1,268.7 | 1,248.3 | 1,163.5 | 1,147.3 | 1,127.3 | 1,136.2 | 1,071.3 | 1,021 | 1,011.8 | 986.8 | 954.8 | 957.4 | 938.8 | 918.5 | 943.2 | 917 | 937.5 | 964.5 | 948.8 | 948.4 | 915.6 | 939.2 | 930.8 | 917.5 | 920.2 | 934.7 | 935.1 | 946.9 | 1,017.2 | 1,025.1 | 1,009 | 1,001.9 | 1,002.9 | 1,012 | 1,017.2 | 1,023.8 | 1,076.7 | 1,111.9 | 1,079.8 | 1,089.7 | 1,102.8 | 1,128.1 | 1,074.7 | 1,090.2 | 1,074.6 | 1,075.5 | 1,058.7 | 1,068.2 | 1,058 | 1,087.8 | 1,348.2 | 1,330.5 | 1,619.2 | 1,616.1 | 1,571.6 | 1,569.7 | 1,690.8 | 1,691.9 | 1,688.1 | 1,771.8 | 1,724.1 | 1,727.5 | 1,701 | 1,697.9 | 1,689.4 | 1,679.3 | 1,840.2 | 1,958.1 | 1,941.3 | 1,959.3 | 1,877.4 | 1,812.4 | 1,855.8 | 1,829.6 | 1,727.7 | 1,676.9 | 1,573 | 1,537.4 | 1,495.9 | 1,451.1 | 1,433.6 | 1,390.2 | 1,444.2 | 1,460.9 | 1,462.3 | 1,502.1 | 1,534.4 | 1,535.8 | 1,557.3 | 1,484.2 | 1,443.9 | 1,453.3 | 1,476 | 1,507.1 | 1,501.7 | 1,434.2 | 1,346.7 | 1,334.9 | 1,296.6 | 1,268.1 | 1,302.2 | 1,345.1 |
| Goodwill
| 1,509.2 | 1,587.9 | 1,593.6 | 1,584.7 | 1,592.3 | 1,592 | 1,589.3 | 1,574.1 | 1,455.8 | 1,463.1 | 1,463.3 | 1,464.3 | 1,465.6 | 1,466.4 | 1,468.9 | 1,464.2 | 1,460.7 | 1,459.6 | 1,467.5 | 1,466.5 | 1,470.7 | 1,470.2 | 1,468.1 | 1,466.4 | 1,237.2 | 1,242.8 | 1,198.9 | 500.3 | 501 | 500.8 | 777.5 | 798.6 | 795 | 800.7 | 776.1 | 733.5 | 728.9 | 324.1 | 352.5 | 369 | 387.8 | 390.7 | 389.4 | 396 | 289.2 | 286.7 | 294.4 | 270 | 261.3 | 230.8 | 225.9 | 204.2 | 210.2 | 206.4 | 194.4 | 199.2 | 184.1 | 197.7 | 209.5 | 212.8 | 201.9 | 194.9 | 197 | 192.4 | 193 | 193.5 | 180.2 | 175.4 | 168 | 166.4 | 163.6 | 159.8 | 157.5 | 150.7 | 148.6 | 151.2 | 151.9 | 162.1 | 0 | 153.8 | 152.6 | 152.2 | 156.3 | 144.4 | 144.7 | 134.1 | 113.5 | 0 | 0 | 0 | 0 | 459.6 | 460 | 481.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 2,413.2 | 2,432.9 | 2,588.4 | 2,453.1 | 2,488.6 | 2,500.1 | 2,508.1 | 2,472.7 | 2,446.4 | 2,491.5 | 2,521.9 | 2,546.2 | 2,574.8 | 2,583.5 | 2,625.2 | 2,610.6 | 2,603.9 | 2,611.7 | 2,629 | 2,632.2 | 2,672.1 | 2,680.4 | 2,767.5 | 2,739.9 | 2,736.8 | 2,805.2 | 2,631.8 | 776.6 | 763.6 | 734.6 | 793.4 | 849.2 | 851.7 | 869.8 | 837 | 847.7 | 843.4 | 233.5 | 280.3 | 256.5 | 265.6 | 268.4 | 304.8 | 272.3 | 207.4 | 210.2 | 248.5 | 211.6 | 213.5 | 185.2 | 187.3 | 0 | 0 | 0 | 0 | 221.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 148.6 | 151.2 | 151.9 | 162.1 | 169.8 | 153.8 | 152.6 | 152.2 | 156.3 | 144.4 | 144.7 | 134.1 | 129.7 | 124.3 | 123 | 111.1 | 116.3 | 0 | 0 | 0 | 494.6 | 487.9 | 504.9 | 526.1 | 505.7 | 515 | 373.2 | 376.7 | 399.1 | 397.7 | 403.7 | 408.4 | 420.4 | 441.1 | 470.1 | 476.3 | 498.8 | 361.1 | 336 | 335.8 | 345.6 | 334 | 0 | 0 | 0 | 157.6 | 153.8 | 126.6 | 91.7 | 90.9 | 86.7 | 61 | 63.2 | 73.3 | 25 | 71.1 | 25.8 | 61.6 | 67.7 | 69 | 70.2 | 69.9 | 70.1 | 61.5 | 60.6 | 60.4 | 74.1 | 80.5 | 104.8 |
| Goodwill and Intangible Assets
| 3,922.4 | 4,020.8 | 4,182 | 4,037.8 | 4,080.9 | 4,092.1 | 4,097.4 | 4,046.8 | 3,902.2 | 3,954.6 | 3,985.2 | 4,010.5 | 4,040.4 | 4,049.9 | 4,094.1 | 4,074.8 | 4,064.6 | 4,071.3 | 4,096.5 | 4,098.7 | 4,142.8 | 4,150.6 | 4,235.6 | 4,206.3 | 3,974 | 4,048 | 3,830.7 | 500.3 | 501 | 500.8 | 1,570.9 | 1,647.8 | 1,646.7 | 1,670.5 | 1,613.1 | 1,581.2 | 1,572.3 | 557.6 | 632.8 | 369 | 387.8 | 390.7 | 389.4 | 396 | 289.2 | 286.7 | 294.4 | 270 | 261.3 | 416 | 225.9 | 204.2 | 210.2 | 206.4 | 194.4 | 199.2 | 184.1 | 197.7 | 209.5 | 212.8 | 201.9 | 194.9 | 197 | 192.4 | 193 | 193.5 | 180.2 | 175.4 | 168 | 166.4 | 163.6 | 159.8 | 157.5 | 150.7 | 148.6 | 151.2 | 151.9 | 162.1 | 169.8 | 153.8 | 152.6 | 152.2 | 156.3 | 144.4 | 144.7 | 134.1 | 129.7 | 124.3 | 123 | 111.1 | 116.3 | 459.6 | 460 | 481.1 | 494.6 | 487.9 | 504.9 | 526.1 | 505.7 | 515 | 373.2 | 376.7 | 399.1 | 397.7 | 403.7 | 408.4 | 420.4 | 441.1 | 470.1 | 476.3 | 498.8 | 361.1 | 336 | 335.8 | 345.6 | 334 | 0 | 0 | 0 | 157.6 | 153.8 | 126.6 | 91.7 | 90.9 | 86.7 | 61 | 63.2 | 73.3 | 25 | 71.1 | 25.8 | 61.6 | 67.7 | 69 | 70.2 | 69.9 | 70.1 | 61.5 | 60.6 | 60.4 | 74.1 | 80.5 | 104.8 |
| Long Term Investments
| 105.7 | 88.5 | 89.8 | 19.3 | 17.8 | 17.7 | 14.5 | 10.3 | 10.1 | 10.2 | 9.2 | 8.6 | 6.6 | 3.9 | 3.1 | 1.7 | 1.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 1.5 | 1.5 | 1.4 | 1.4 | 1.3 | 1 | 1 | 1.1 | 2.8 | 2.8 | 2.5 | 3.7 | 4.8 | 4.7 | 25.1 | 26.4 | 26.7 | 26.8 | 26.8 | 29.5 | 43.4 | 44.5 | 40.2 | 35.6 | 33 | 31 | 28.3 | 26 | 25.4 | 23.8 | 22.4 | 22.4 | 21.4 | 21.7 | 22.4 | 22.2 | 21 | 20.5 | 20.6 | 23 | 21 | 21 | 21 | 21 | 21 | 20 | 22 | 25 | 26 | 26 | 25 | 38 | 35 | 36 | 0 | 53 | 50.2 | 57.8 | 0 | 78.6 | 71.1 | 54.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 282.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 1,664.1 | 1,375.1 | 1,336.6 | 209.3 | 218.5 | 218.8 | 210.7 | 184.1 | 214.9 | 223.4 | 218.5 | 213.4 | 227.9 | 225.4 | 229.6 | 256.7 | 249.6 | 234.5 | 257.4 | 289.1 | 288.9 | 278 | 318.4 | 289.6 | 287.2 | 261.4 | 252.7 | 238.8 | 237.2 | 235.4 | 244.8 | 268.6 | 277.3 | 282.6 | 286.9 | 208.1 | 245.6 | 235.7 | 200.1 | 119.8 | 101.3 | 100.8 | 91.4 | 208.8 | 204 | 218.7 | 233.3 | 186.3 | 203.8 | 233.9 | 246.9 | 266 | 274.8 | 295 | 314.7 | 254.7 | 215.7 | 224.6 | 240.7 | 221.8 | 239.3 | 236.9 | 243.6 | 159 | 161.6 | 206.5 | 259 | 291.8 | 312.1 | 307.3 | 330.8 | 342.9 | 348.1 | 367.9 | 374.6 | 412.6 | 423.5 | 433.5 | 448.6 | 351.2 | 336.3 | 319.3 | 322.2 | 297.2 | 296.1 | 298.7 | 297.9 | 280.1 | 288.6 | 299.6 | 294.8 | 187.8 | 247 | 60.3 | 0 | 0 | 73.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 247.1 | 295.4 | 174.4 | 495.2 | 499.8 | 519 | 560.5 | 623.3 | 602.2 | 614.1 | 613.8 | 667.3 | 693.2 | 712.8 | 712.3 | 684.6 | 655.8 | 675 | 685.3 | 609.3 | 564.8 | 578.8 | 356.8 | 416.4 | 448.2 | 472.2 | 443.6 | 1,195.1 | 1,220.7 | 1,209.8 | 471.3 | 457.2 | 430.4 | 451.5 | 435.1 | 333.1 | 334 | 281.5 | 239.6 | 595.3 | 574.6 | 551.2 | 534.3 | 522.3 | 483.1 | 485.5 | 488 | 477.2 | 435.8 | 215.6 | 386.2 | 248.3 | 245.3 | 234.7 | 223.7 | 221.9 | 222.3 | 213.6 | 211.4 | 204.8 | 194.2 | 171.2 | 160.7 | 192.3 | 170.1 | 150.9 | 144.4 | 140.7 | 132.4 | 130.2 | 125.7 | 118.2 | 113.9 | 112.5 | 112.5 | 124 | 135.8 | 135.8 | 175.4 | 130.4 | 140.2 | 140.6 | 212.5 | 134.6 | 154.5 | 156.2 | 193.2 | 170.2 | 178.2 | 170.2 | 158 | 222.2 | 219.5 | 208.6 | 305.4 | 379.8 | 115.7 | 367.2 | 381.7 | 346.2 | 485.9 | 350.9 | 358.1 | 360.8 | 269.6 | 258 | 297.8 | 412.5 | 340.8 | 340.8 | 338.6 | 533.2 | 573.2 | 328.8 | 321 | 353 | 669.3 | 427.7 | 437.8 | 232 | 197.8 | 152.6 | 171.5 | 134.4 | 149.2 | 158.1 | 138.3 | 90.8 | 138.9 | 87.9 | 125.8 | 88.8 | 86.2 | 88.4 | 86.6 | 116.9 | 113 | 123 | 111.5 | 96.5 | 90 | 142.6 | 134.7 |
| Total Non-Current Assets
| 6,920.5 | 6,780.4 | 6,797.1 | 5,634.1 | 5,684.9 | 5,710.3 | 5,732.7 | 5,654.1 | 5,526.8 | 5,606.4 | 5,643.7 | 5,682 | 5,744.8 | 5,756.2 | 5,810.8 | 5,757 | 5,705.5 | 5,717.2 | 5,797.9 | 5,726.2 | 5,727.5 | 5,741.9 | 5,944.1 | 5,915.7 | 5,725.2 | 5,813.5 | 5,553.6 | 2,482.6 | 2,498.5 | 2,482.1 | 3,290.1 | 3,405.7 | 3,383.1 | 3,435.2 | 3,354 | 3,208.9 | 3,269.5 | 1,982.1 | 2,406.1 | 2,393.8 | 2,375.3 | 2,338.2 | 2,290.2 | 2,320.1 | 2,167 | 2,162.7 | 2,192.1 | 2,040.4 | 1,954.9 | 1,908.3 | 1,874.1 | 1,699.3 | 1,713.1 | 1,698.7 | 1,673.7 | 1,641.4 | 1,560.5 | 1,595.1 | 1,648.5 | 1,610.4 | 1,604.8 | 1,539.1 | 1,561.1 | 1,497.5 | 1,463.2 | 1,492.1 | 1,539.3 | 1,564 | 1,580.4 | 1,641.1 | 1,667.2 | 1,654.9 | 1,647.4 | 1,660 | 1,672.7 | 1,743 | 1,770 | 1,844.1 | 1,905.7 | 1,768.2 | 1,769 | 1,772.7 | 1,819.1 | 1,729.5 | 1,756.6 | 1,718.2 | 1,696.3 | 1,633.3 | 1,658 | 1,638.9 | 1,656.9 | 2,217.8 | 2,257 | 2,369.2 | 2,416.1 | 2,439.3 | 2,545.8 | 2,584.1 | 2,579.3 | 2,549.3 | 2,630.9 | 2,451.7 | 2,484.7 | 2,459.5 | 2,371.2 | 2,355.8 | 2,397.5 | 2,693.8 | 2,769 | 2,758.4 | 2,796.7 | 2,771.7 | 2,721.6 | 2,520.4 | 2,496.2 | 2,414.7 | 2,346.2 | 2,000.7 | 1,975.2 | 1,885.5 | 1,802.7 | 1,712.8 | 1,653.4 | 1,669.5 | 1,696.8 | 1,681.4 | 1,703.6 | 1,698.5 | 1,699.7 | 1,716.3 | 1,635.8 | 1,594.3 | 1,607.2 | 1,633.4 | 1,663.9 | 1,688.5 | 1,617.3 | 1,531.2 | 1,507 | 1,453.5 | 1,432.2 | 1,525.3 | 1,584.6 |
| Total Assets
| 12,130.7 | 11,978.4 | 11,926.2 | 10,956.4 | 11,951.7 | 11,732.1 | 11,171.3 | 10,764.7 | 11,044.2 | 10,904.8 | 10,581.3 | 10,410.2 | 10,942.1 | 10,423.3 | 10,186.4 | 9,772.2 | 9,993.7 | 10,189.2 | 9,872.7 | 9,803.8 | 9,824.5 | 9,946 | 9,974.3 | 9,406.9 | 9,718.2 | 10,149.1 | 9,206.3 | 6,056.8 | 5,984.3 | 6,036.3 | 6,139.3 | 6,209.8 | 6,282.2 | 6,390.4 | 6,325.9 | 6,447 | 7,075.2 | 5,311.7 | 5,340.5 | 5,251.1 | 5,127.3 | 5,090.7 | 5,235.2 | 4,930.8 | 4,349.7 | 4,448 | 4,373.9 | 4,065.9 | 3,907.6 | 3,851.6 | 3,743.5 | 3,389.6 | 3,466.2 | 3,416.2 | 3,319.9 | 3,403.8 | 3,219.1 | 3,233 | 3,136.2 | 3,045.5 | 3,028.5 | 3,020 | 2,993.9 | 2,930.4 | 2,978.7 | 2,902.5 | 2,733.4 | 2,738.2 | 2,730 | 2,764.5 | 2,735 | 2,786.2 | 2,781.2 | 2,778.6 | 2,740 | 2,684.3 | 2,906 | 2,970.1 | 2,978.4 | 2,878.7 | 2,803.9 | 2,860 | 2,828.8 | 2,812.4 | 2,981.1 | 2,915.5 | 2,872 | 2,367.9 | 2,466.7 | 2,432.5 | 2,477.2 | 3,792.8 | 3,767 | 3,891.1 | 3,745.9 | 3,794.2 | 3,929.5 | 3,998.1 | 3,995.8 | 4,167.4 | 4,428.4 | 4,270.2 | 4,166.4 | 4,163.7 | 4,137.6 | 4,171.6 | 4,113.1 | 4,386.5 | 4,992.9 | 4,926.8 | 4,989.8 | 4,852.4 | 4,797.5 | 4,479 | 4,301.1 | 4,163.2 | 4,063.4 | 3,561.1 | 3,351.5 | 3,361.1 | 3,315 | 3,192.7 | 2,813.1 | 2,894.2 | 3,292.6 | 2,933.5 | 2,826.6 | 3,098.7 | 3,023.8 | 3,038.1 | 2,815.6 | 2,896.2 | 2,963.1 | 3,045.6 | 2,959.2 | 3,115.6 | 3,037.2 | 2,906.9 | 2,819 | 2,716.3 | 2,748.8 | 2,595.1 | 2,685.8 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 697.3 | 589.3 | 602.4 | 662.5 | 1,032.7 | 1,182.8 | 1,252.2 | 1,045.7 | 1,122.2 | 1,057.4 | 1,135 | 1,101.4 | 1,158 | 1,074.4 | 946.7 | 757.2 | 842.2 | 838.4 | 900.1 | 667 | 785.7 | 884.5 | 867.5 | 784.2 | 947.2 | 914.1 | 714.2 | 437.7 | 433.5 | 390.9 | 355.4 | 371.6 | 440.4 | 516.4 | 403.6 | 484.2 | 578.4 | 316.5 | 433.5 | 440 | 393.3 | 380.2 | 475.2 | 388.9 | 344.8 | 361.9 | 443.2 | 384.5 | 366.4 | 376.1 | 458.3 | 345.6 | 320.9 | 351.2 | 389.3 | 322.9 | 288.8 | 272.9 | 290.5 | 262.5 | 266.2 | 305.4 | 372.3 | 364.5 | 370 | 333.5 | 327.4 | 296.5 | 289.1 | 284.9 | 301.4 | 272.9 | 254.3 | 270.6 | 301 | 230.5 | 254.1 | 279.8 | 342.9 | 239.3 | 238.6 | 256.7 | 299.5 | 229.6 | 239.4 | 231.6 | 286.5 | 212.3 | 219.1 | 285.4 | 327.7 | 563 | 589.3 | 602.6 | 657.3 | 524.7 | 577.7 | 603.4 | 665.5 | 623.8 | 639.8 | 670 | 685.8 | 668.8 | 645.3 | 643 | 663.5 | 569.5 | 945.7 | 898.6 | 886 | 810.4 | 798.3 | 779 | 848.5 | 734.8 | 703.9 | 676.7 | 676.9 | 658.1 | 627.2 | 599.5 | 501.2 | 457 | 770.3 | 477.5 | 513.9 | 503.6 | 501.1 | 548 | 600.4 | 569.2 | 590.1 | 632.5 | 677.3 | 647.3 | 639.2 | 655.9 | 623.8 | 544.6 | 0 | 0 | 0 |
| Short Term Debt
| 1,180.3 | 1,339.2 | 958.4 | 1,092.8 | 1,660.5 | 1,878.6 | 540.8 | 826.3 | 1,155.1 | 1,040.4 | 440.8 | 762 | 1,185.8 | 974.4 | 338.3 | 194.1 | 505.9 | 250.2 | 227.7 | 553.6 | 1,094.2 | 993.8 | 547.7 | 149.4 | 174.5 | 328.9 | 192.6 | 214.2 | 192.5 | 217.3 | 94.2 | 63.2 | 53.2 | 114.2 | 112.6 | 121.2 | 268.3 | 907.3 | 525.2 | 580.4 | 544.2 | 658.5 | 697.8 | 942.4 | 308.2 | 43.2 | 56.3 | 61.5 | 46.5 | 36.1 | 46.5 | 77.5 | 137.4 | 129.1 | 134.9 | 132.9 | 75.3 | 90 | 55.9 | 71.7 | 72.6 | 50.4 | 30.7 | 33.9 | 62.6 | 132.1 | 125.6 | 155.7 | 158.7 | 102.2 | 106.2 | 99 | 105.9 | 123.1 | 80.4 | 82.9 | 77.4 | 90.5 | 101 | 84.5 | 82.9 | 25.9 | 16.8 | 49.7 | 180.6 | 195.5 | 249.3 | 321.1 | 335.1 | 387.1 | 271.7 | 228.8 | 232.5 | 509.5 | 176.6 | 364.2 | 453.5 | 496.1 | 358.8 | 199.7 | 464.5 | 329.9 | 155.3 | 171.7 | 179.1 | 261.7 | 200.4 | 358.3 | 387.9 | 484.7 | 566 | 716.8 | 912.7 | 703.6 | 487 | 347.7 | 514.8 | 203.7 | 131 | 96.1 | 79 | 76.8 | 119 | 72.3 | 76 | 112.9 | 63.2 | 89.3 | 55.8 | 67.6 | 63.1 | 63.2 | 89.1 | 94.8 | 99.6 | 85.6 | 75.6 | 71.2 | 101.1 | 79.5 | 74.3 | 103.9 | 73 |
| Tax Payables
| 120.3 | 116.2 | 124.4 | 107.8 | 118.2 | 140.2 | 114.7 | 99.3 | 109.9 | 94 | 65.4 | 108.2 | 95.4 | 92.1 | 82.2 | 95.9 | 93.2 | 66.5 | 62.2 | 78.3 | 79.2 | 93.5 | 86.8 | 130.2 | 110.1 | 155.1 | 99.2 | 40.7 | 24.6 | 19.1 | 12.3 | 25.3 | 31.2 | 28.6 | 19.9 | 66.6 | 367.4 | 19.6 | 22.2 | 23 | 37.3 | 21.4 | 35.3 | 35.4 | 19.2 | 32.8 | 32.9 | 68.6 | 60.7 | 41.3 | 15.5 | 33.7 | 16.5 | 11.4 | 15.4 | 5.7 | 8.7 | 7.4 | 3.6 | 4 | 11.3 | 25.2 | 24.6 | 14.5 | 14.3 | 14.7 | 8.1 | 1.3 | 0 | 4.6 | 33.3 | 27.5 | 28.4 | 32 | 16.5 | 36.9 | 40.3 | 47 | 251.3 | 58.4 | 50.6 | 40.3 | 48.9 | 41.6 | 26.7 | 24.7 | 27.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue
| 0.8 | 88.7 | 482.1 | 1.7 | 3.4 | 14 | 680.5 | 3.3 | 1.8 | 40 | 630.7 | 3.2 | 2.8 | 12 | 347.1 | 5.5 | 7 | 213.5 | 492.7 | 19 | 68.9 | 283.3 | 561.5 | 30.1 | 56.5 | 191.6 | 446.3 | 6.4 | 5.6 | 30.1 | 239.8 | 5 | 5.1 | 51 | 249.9 | 3.9 | 5.4 | 24.2 | 190.2 | 4 | 4 | 30.4 | 178.9 | 18.1 | 5.2 | 7.3 | 140.3 | 287.7 | 9.2 | 0 | 135.5 | 9.5 | 9.5 | 9.4 | 108.7 | 9.4 | 9.4 | 10.2 | 173 | 10.2 | 10.2 | 343.2 | 176.9 | 326.8 | 304.7 | 273 | 117 | 295.8 | 270.4 | 261.2 | 53.7 | 285.7 | 269.2 | 222.2 | 31.9 | 274.3 | 278.6 | 262 | 266.9 | 304.8 | 288.8 | 315.7 | 32.9 | 386.3 | 337 | 314.3 | 48.4 | 289.2 | 300.7 | 0 | 373.1 | 44.9 | 13 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,644.7 | 1,535.7 | 1,341.7 | 1,689.5 | 1,656.1 | 1,592.9 | 1,326.1 | 1,756.9 | 1,706.6 | 1,691.5 | 1,313.8 | 1,561 | 1,494.9 | 1,319.3 | 1,196.9 | 1,411.5 | 1,327.8 | 1,154.4 | 1,103.4 | 1,281.9 | 1,281.3 | 1,176 | 1,016.7 | 1,307.8 | 1,270.1 | 1,251.4 | 856.3 | 972.3 | 910.3 | 850.5 | 748.8 | 869 | 855.4 | 769.7 | 687.2 | 845.7 | 1,128.5 | 767.6 | 761.5 | 717.1 | 751.4 | 657.6 | 634.8 | 717.1 | 610.7 | 575.3 | 495.6 | 353.6 | 574.3 | 505 | 279.6 | 476.9 | 457.5 | 416.6 | 330.5 | 369.3 | 363.7 | 361.4 | 189.8 | 420.8 | 368.2 | 23.7 | 179.2 | 35.6 | 39.6 | 42.6 | 181.4 | 23.3 | 14.1 | 20.8 | 241.2 | 50.8 | 51.6 | 62 | 246 | 81.5 | 107.3 | 122.6 | 109.3 | 131.6 | 88 | 96.4 | 378.3 | 84.1 | 57.8 | 63 | 290.4 | 62.1 | 83.2 | 375.8 | 106.7 | 656.9 | 694.7 | 452.5 | 566 | 564.7 | 490 | 505.4 | 551.7 | 568.9 | 557.5 | 584.9 | 570.8 | 595.2 | 534 | 499.1 | 600.6 | 538.6 | 614.5 | 551.6 | 569.4 | 564.1 | 515.9 | 442 | 457.2 | 601.1 | 514.4 | 433.7 | 461 | 626 | 679.8 | 614.8 | 535.8 | 555.3 | 548.1 | 531.8 | 547 | 558.9 | 570.5 | 566.3 | 529.5 | 536.6 | 486.2 | 508.3 | 477.8 | 495.4 | 471 | 499.4 | 469.5 | 498.1 | 1,014.4 | 1,059.6 | 1,065.9 |
| Total Current Liabilities
| 3,523.1 | 3,552.9 | 3,384.6 | 3,446.5 | 4,352.7 | 4,668.3 | 3,799.6 | 3,632.2 | 3,985.7 | 3,829.3 | 3,520.3 | 3,427.6 | 3,841.5 | 3,380.1 | 2,829 | 2,368.3 | 2,682.9 | 2,456.5 | 2,723.9 | 2,521.5 | 3,230.1 | 3,337.6 | 2,993.4 | 2,271.5 | 2,448.3 | 2,686 | 2,209.4 | 1,630.6 | 1,541.9 | 1,488.8 | 1,438.2 | 1,308.8 | 1,354.1 | 1,451.3 | 1,453.3 | 1,455 | 1,980.6 | 2,015.6 | 1,910.4 | 1,741.5 | 1,692.9 | 1,726.7 | 1,986.7 | 2,066.5 | 1,268.9 | 987.7 | 1,135.4 | 1,087.3 | 996.4 | 917.2 | 919.9 | 909.5 | 925.3 | 906.3 | 963.4 | 834.5 | 737.2 | 734.5 | 709.2 | 765.2 | 717.2 | 722.7 | 759.1 | 760.8 | 776.9 | 781.2 | 751.4 | 771.3 | 732.3 | 669.1 | 702.5 | 708.4 | 681 | 677.9 | 659.3 | 669.2 | 717.4 | 754.9 | 820.1 | 760.2 | 698.3 | 694.7 | 727.5 | 749.7 | 814.8 | 804.4 | 874.6 | 884.7 | 938.1 | 1,048.3 | 1,079.2 | 1,493.6 | 1,529.5 | 1,600.6 | 1,399.9 | 1,453.6 | 1,521.2 | 1,604.9 | 1,576 | 1,392.4 | 1,661.8 | 1,584.8 | 1,411.9 | 1,435.7 | 1,358.4 | 1,403.8 | 1,464.5 | 1,466.4 | 1,948.1 | 1,934.9 | 2,021.4 | 2,091.3 | 2,226.9 | 1,924.6 | 1,792.7 | 1,683.6 | 1,733.1 | 1,314.1 | 1,268.9 | 1,380.2 | 1,386 | 1,291.1 | 1,156 | 1,084.6 | 1,394.4 | 1,122.2 | 1,124.1 | 1,151.8 | 1,127.4 | 1,181.9 | 1,193 | 1,169 | 1,165.4 | 1,235.6 | 1,254.7 | 1,228.3 | 1,185.8 | 1,226.5 | 1,194.4 | 1,122.2 | 1,088.7 | 1,163.5 | 1,138.9 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 3,025.8 | 3,024.6 | 3,023.6 | 3,022.9 | 3,022 | 2,334 | 2,733.2 | 2,732.5 | 2,731.7 | 2,732.4 | 2,731.7 | 2,631.7 | 2,630.8 | 2,631.4 | 2,929.5 | 3,028.3 | 3,027.5 | 3,531.8 | 3,031.1 | 3,032.4 | 2,144.3 | 2,145 | 2,196.3 | 2,593.3 | 2,892.9 | 2,993.2 | 2,993 | 1,492.9 | 1,592.3 | 1,790.4 | 1,798.8 | 1,913.3 | 1,988.9 | 1,986.2 | 2,036.3 | 2,048.5 | 2,050.9 | 1,150.9 | 1,187 | 1,151.9 | 1,153.7 | 1,154 | 1,154.1 | 771.8 | 762.4 | 1,233.9 | 908.8 | 807.9 | 810 | 910.4 | 779.1 | 493.6 | 485.5 | 533.9 | 503 | 535.3 | 562.9 | 609.9 | 588 | 541.9 | 561.2 | 617.8 | 592.9 | 542.1 | 491.7 | 482.9 | 419.6 | 416.4 | 440.2 | 515.5 | 523.5 | 577.9 | 574.5 | 603.5 | 639.8 | 618.7 | 804.1 | 819.1 | 822.2 | 968.6 | 994.8 | 1,096.3 | 1,033.4 | 1,034.1 | 1,109.3 | 1,122.5 | 1,035.9 | 568.8 | 623.2 | 623.1 | 651.8 | 1,001.7 | 932.1 | 843.2 | 872.1 | 909.3 | 909.9 | 928 | 945.1 | 1,396.3 | 1,346 | 1,336.1 | 1,326.4 | 1,302.1 | 1,285.2 | 1,309.7 | 1,140.2 | 1,325.8 | 1,315.1 | 1,293.3 | 1,268.4 | 1,056.5 | 965.3 | 1,243.6 | 1,259 | 994.8 | 997.7 | 998.3 | 1,207.7 | 878.2 | 869.1 | 880.4 | 749.9 | 884.6 | 972.6 | 1,250.9 | 843.6 | 1,116.7 | 1,109.4 | 1,127 | 929 | 1,115.3 | 1,193.9 | 1,254.5 | 1,158.6 | 1,365.1 | 1,400.8 | 1,353.1 | 1,325.6 | 1,348.2 | 1,468 | 1,380.2 | 1,787.3 |
| Deferred Revenue Non-Current
| -1,001.1 | -1,068 | 5.6 | -321.1 | -324.2 | 0 | 10.1 | 0 | -334 | 0 | 10.3 | -345.3 | -346.8 | -345.1 | 89.4 | -345.4 | -337.2 | -333.9 | 206 | 457.2 | -340.6 | -329.6 | 327.6 | -330.6 | -165.9 | -179.1 | 243.9 | -159.6 | -151 | -137 | 167.4 | -174.6 | -172.6 | -181.9 | 173.2 | -235.5 | -234.7 | 418.8 | 51.3 | -73.7 | -75.1 | -85.2 | 73.1 | -45.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 109.9 | 151.6 | 158.1 | 321.1 | 324.2 | 324 | 321.5 | 351.7 | 334 | 339.2 | 342.4 | 345.3 | 346.8 | 345.1 | 350 | 345.4 | 337.2 | 333.9 | 333.2 | 335.2 | 340.6 | 329.6 | 330.8 | 330.6 | 165.9 | 179.1 | 173.2 | 159.6 | 151 | 137 | 167.4 | 174.6 | 172.6 | 181.9 | 173.2 | 235.5 | 234.7 | 55.6 | 51.3 | 73.7 | 75.1 | 85.2 | 73.1 | 45.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121.6 | 121.7 | 118.6 | 122.1 | 100.5 | 98.1 | 95.8 | 104.2 | 97.8 | 94.2 | 86.7 | 88 | 99.5 | 125.7 | 112.9 | 257.6 |
| Other Non-Current Liabilities
| 1,892.3 | 1,984.4 | 920.9 | 1,172.5 | 1,199.6 | 911.3 | 906 | 844.7 | 1,199.5 | 921.7 | 924.7 | 1,293.9 | 1,335.7 | 1,380.5 | 1,004.3 | 1,407.2 | 1,432.4 | 1,498.2 | 1,017.1 | 778.2 | 1,655.2 | 1,671.6 | 915.8 | 1,463.8 | 1,351.3 | 1,455.2 | 879.7 | 798.1 | 823.4 | 865.7 | 574.5 | 867 | 897.3 | 949.6 | 581.6 | 788.9 | 835.4 | 201.4 | 576.5 | 573.4 | 512.3 | 522.6 | 376.1 | 718.9 | 719.8 | 743.2 | 774.9 | 682.6 | 714.7 | 724.4 | 740.4 | 608.2 | 634.1 | 658.6 | 664.3 | 676.9 | 706.4 | 701.6 | 705.9 | 616.7 | 648.9 | 671.8 | 675.5 | 419.9 | 435 | 432.4 | 439.7 | 440 | 464.5 | 463.6 | 430.5 | 424.8 | 428.6 | 438.4 | 430.1 | 383 | 396 | 402.6 | 408.8 | 403.3 | 414.4 | 424.4 | 431.3 | 482.8 | 502.8 | 504.3 | 510.7 | 449.3 | 470.9 | 493.5 | 482.6 | 569.9 | 592.5 | 616.4 | 626.5 | 655.5 | 687.6 | 672.2 | 684.9 | 600.1 | 620.7 | 626 | 625.2 | 593.1 | 660 | 676.7 | 689.8 | 610.6 | 665.6 | 688.7 | 704.8 | 737.8 | 696.4 | 427.6 | 438.6 | 719.9 | 658.3 | 662.5 | 358.9 | 591.6 | 610.3 | 633.9 | 646.9 | 546.3 | 562.6 | 250.4 | 584 | 172.8 | 178.6 | 186.6 | 198.9 | 199.8 | 229.3 | 229.4 | 229.1 | 232.5 | 238.3 | 243.9 | 255.4 | 251.7 | 290 | 281.7 | 8.6 |
| Total Non-Current Liabilities
| 4,026.9 | 4,092.6 | 4,108.2 | 4,195.4 | 4,221.6 | 3,569.3 | 3,970.8 | 3,928.9 | 3,931.2 | 3,993.3 | 4,009.1 | 3,925.6 | 3,966.5 | 4,011.9 | 4,373.2 | 4,435.5 | 4,459.9 | 5,030 | 4,587.4 | 4,603 | 3,799.5 | 3,816.6 | 3,770.5 | 4,057.1 | 4,244.2 | 4,448.4 | 4,289.8 | 2,291 | 2,415.7 | 2,656.1 | 2,708.1 | 2,780.3 | 2,886.2 | 2,935.8 | 2,964.3 | 2,837.4 | 2,886.3 | 1,826.7 | 1,866.1 | 1,725.3 | 1,666 | 1,676.6 | 1,676.4 | 1,490.7 | 1,482.2 | 1,977.1 | 1,683.7 | 1,490.5 | 1,524.7 | 1,634.8 | 1,519.5 | 1,101.8 | 1,119.6 | 1,192.5 | 1,167.3 | 1,212.2 | 1,269.3 | 1,311.5 | 1,293.9 | 1,158.6 | 1,210.1 | 1,289.6 | 1,268.4 | 962 | 926.7 | 915.3 | 859.3 | 856.4 | 904.7 | 979.1 | 954 | 1,002.7 | 1,003.1 | 1,041.9 | 1,069.9 | 1,001.7 | 1,200.1 | 1,221.7 | 1,231 | 1,371.9 | 1,409.2 | 1,520.7 | 1,464.7 | 1,516.9 | 1,612.1 | 1,626.8 | 1,546.6 | 1,018.1 | 1,094.1 | 1,116.6 | 1,134.4 | 1,571.6 | 1,524.6 | 1,459.6 | 1,498.6 | 1,564.8 | 1,597.5 | 1,600.2 | 1,630 | 1,996.4 | 1,966.7 | 1,962.1 | 1,951.6 | 1,895.2 | 1,945.2 | 1,986.4 | 1,830 | 1,936.4 | 1,980.7 | 1,982 | 1,973.2 | 1,794.3 | 1,661.7 | 1,671.2 | 1,697.6 | 1,714.7 | 1,656 | 1,660.8 | 1,566.6 | 1,469.8 | 1,479.4 | 1,514.3 | 1,396.8 | 1,430.9 | 1,535.2 | 1,501.3 | 1,427.6 | 1,411.1 | 1,409.7 | 1,432.2 | 1,250 | 1,415.6 | 1,521.3 | 1,579.7 | 1,491.9 | 1,695.4 | 1,733.3 | 1,683.7 | 1,669 | 1,699.4 | 1,883.7 | 1,774.8 | 2,053.5 |
| Total Liabilities
| 7,550 | 7,645.5 | 7,492.8 | 7,641.9 | 8,574.3 | 8,237.6 | 7,770.4 | 7,561.1 | 7,916.9 | 7,822.6 | 7,529.4 | 7,353.2 | 7,808 | 7,392 | 7,202.2 | 6,803.8 | 7,142.8 | 7,486.5 | 7,311.3 | 7,124.5 | 7,029.6 | 7,154.2 | 6,763.9 | 6,328.6 | 6,692.5 | 7,134.4 | 6,499.2 | 3,921.6 | 3,957.6 | 4,144.9 | 4,146.3 | 4,089.1 | 4,240.3 | 4,387.1 | 4,417.6 | 4,292.4 | 4,866.9 | 3,842.3 | 3,776.5 | 3,466.8 | 3,358.9 | 3,403.3 | 3,663.1 | 3,557.2 | 2,751.1 | 2,964.8 | 2,819.1 | 2,577.8 | 2,521.1 | 2,552 | 2,439.4 | 2,011.3 | 2,044.9 | 2,098.8 | 2,130.7 | 2,046.7 | 2,006.5 | 2,046 | 2,003.1 | 1,923.8 | 1,927.3 | 2,012.3 | 2,027.5 | 1,722.8 | 1,703.6 | 1,696.5 | 1,610.7 | 1,627.7 | 1,637 | 1,648.2 | 1,656.5 | 1,711.1 | 1,684.1 | 1,719.8 | 1,729.2 | 1,670.9 | 1,917.5 | 1,976.6 | 2,051.1 | 2,132.1 | 2,107.5 | 2,215.4 | 2,192.2 | 2,266.6 | 2,426.9 | 2,431.2 | 2,421.2 | 1,902.8 | 2,032.2 | 2,164.9 | 2,213.6 | 3,065.2 | 3,054.1 | 3,060.2 | 2,898.5 | 3,018.4 | 3,118.7 | 3,205.1 | 3,206 | 3,388.8 | 3,628.5 | 3,546.9 | 3,363.5 | 3,330.9 | 3,303.6 | 3,390.2 | 3,294.5 | 3,402.8 | 3,928.8 | 3,916.9 | 3,994.6 | 3,885.6 | 3,888.6 | 3,595.8 | 3,490.3 | 3,398.3 | 3,389.1 | 2,974.9 | 2,835.5 | 2,850 | 2,865.4 | 2,805.4 | 2,552.8 | 2,515.5 | 2,929.6 | 2,623.5 | 2,551.7 | 2,562.9 | 2,537.1 | 2,614.1 | 2,443 | 2,584.6 | 2,686.7 | 2,815.3 | 2,746.6 | 2,923.7 | 2,919.1 | 2,910.2 | 2,863.4 | 2,821.6 | 2,972.4 | 2,938.3 | 3,192.4 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.8 | 0 | 19.4 | 25.6 | 23.4 | 22.7 | 22.4 | 23.9 | 28.7 | 27.3 | 29.1 | 0 | 31.3 | 30.8 | 0 | 31.9 | 29.5 | 28.1 | 25.3 | 14.9 | 14.8 | 14.1 | 35.3 | 36.4 | 44.8 | 43.1 | 42.6 | 40.9 | 38.5 | 0 | 0 | 61.1 | 57.8 | 54.4 | 52.3 | 49.5 | 51 | 47.1 | 74.5 | 63.5 | 67.1 | 0 | 63.5 | 60.3 | 60.6 | 55.7 | 0 | 54.9 | 57.6 | 54.7 | 0 | 52.3 | 59.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.5 | 4.5 | 4.5 | 4.4 | 4.4 | 4.4 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4 | 3.9 | 3.9 | 4 | 3.9 | 3.9 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 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 |
| Retained Earnings
| 6,734.2 | 6,511.8 | 6,587.1 | 5,561.1 | 5,637.2 | 5,679.2 | 5,555.9 | 5,354.8 | 5,199.1 | 5,131.8 | 4,991.3 | 4,864.9 | 4,767.9 | 4,627 | 4,506.4 | 4,519.3 | 4,465.1 | 4,337.9 | 4,188.8 | 4,249 | 4,210.5 | 4,088.4 | 4,334.3 | 4,355.1 | 4,304.7 | 4,197.3 | 3,952.4 | 3,444.6 | 3,411.7 | 3,359.1 | 3,505.5 | 3,511.8 | 3,454.2 | 3,411.1 | 3,385 | 3,611.2 | 3,635.7 | 2,915.5 | 2,984.5 | 2,928.3 | 2,891.8 | 2,802.8 | 2,757.3 | 2,748.2 | 2,748.4 | 2,649 | 2,536.5 | 2,453 | 2,375.4 | 2,282.9 | 2,176.2 | 2,108.8 | 2,032.7 | 1,936.3 | 1,853 | 1,915.6 | 1,841.8 | 1,785.1 | 1,716.9 | 1,664.2 | 1,644.9 | 1,584.7 | 1,524.7 | 1,487.6 | 1,416.8 | 1,341.8 | 1,255.8 | 1,232.2 | 1,203.1 | 1,207.9 | 1,166.4 | 1,160.4 | 1,132.2 | 1,092.8 | 1,062.2 | 1,036.9 | 1,041.3 | 1,010.1 | 945.6 | 840.3 | 810.8 | 780.1 | 774.6 | 768.3 | 771.7 | 749.9 | 748.1 | 738.6 | 720 | 700.8 | 691.8 | 1,229 | 1,212.6 | 1,372.4 | 1,398.9 | 1,348.9 | 1,359.1 | 1,321.1 | 1,288.3 | 1,257 | 1,192.9 | 1,106 | 1,075.7 | 1,082.9 | 1,027.5 | 959.9 | 969.2 | 982.4 | 919.5 | 846.7 | 806.8 | 762.2 | 707.6 | 651.3 | 596.1 | 567.7 | 510.7 | 432.9 | 380.5 | 355.2 | 320.5 | 253.2 | 207.1 | 309.4 | 274.2 | 216.3 | 170.8 | 397.5 | 357.5 | 292.1 | 57 | 216.4 | 183.9 | 121.4 | 82.7 | 55.7 | 20.2 | -34.6 | -72.6 | -96.9 | -209 | -338.2 | -454.9 |
| Accumulated Other Comprehensive Income/Loss
| -424.3 | -436.6 | -406.5 | -494.5 | -501.1 | -468.8 | -459.6 | -542 | -460.4 | -435.6 | -315.7 | -284.2 | -304.5 | -282.8 | -282.2 | -357.9 | -415.2 | -426.8 | -412 | -426.8 | -353.5 | -324.4 | -308.9 | -299.5 | -293.2 | -185.5 | -240.3 | -288.6 | -353.4 | -425.5 | -478.4 | -381.5 | -406.9 | -394.1 | -457.3 | -432.7 | -399.9 | -409.2 | -375.8 | -163.9 | -135.7 | -142.2 | -201.9 | -385.4 | -406.7 | -406.5 | -408.9 | -369.2 | -390.8 | -370.7 | -390 | -293.5 | -270 | -277.7 | -311.7 | -290.8 | -323.8 | -298.3 | -279.2 | -227.3 | -249.7 | -291.3 | -276.1 | -50.7 | 25.1 | 13.1 | -9.9 | -23.7 | -39 | -44.7 | -57.1 | -54.4 | -49.1 | -55.4 | -46.1 | -10.8 | -30.6 | 15.9 | 32.7 | -24.3 | -33.6 | -37 | -21.8 | -100.4 | -96.6 | -143.6 | -172.9 | -147.8 | -159.8 | -200.1 | -186.8 | -326 | -315.1 | -286.8 | -272.6 | -286 | -255 | -231.9 | -203.5 | -194.1 | -2,129.5 | -2,115.7 | -2,097.2 | -2,150.6 | -2,084.9 | -2,047.4 | -1,975.9 | -2,001.8 | -2,370 | -2,336.5 | -2,324.9 | -2,315.4 | -2,274.2 | -2,356.1 | -2,341.6 | -2,520.1 | -2,490.8 | -2,404.7 | -2,360.1 | -2,307.5 | -2,258.5 | -2,216.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| -1,769.1 | -1,782.3 | -1,788.3 | -1,770.7 | -1,777.3 | -1,734.5 | -1,714 | -1,627.8 | -1,648.8 | -1,632.6 | -1,661.7 | -1,567.9 | -1,371.3 | -1,354.2 | -1,281 | -1,235.5 | -1,246.3 | -1,254.3 | -1,263.1 | -1,191.6 | -1,112 | -1,021.6 | -922.9 | -1,027.8 | -1,033.9 | -1,043.8 | -1,048.9 | -1,054.3 | -1,065 | -1,074.9 | -1,088 | -1,064.6 | -1,068.8 | -1,075.4 | -1,080.6 | -1,083.4 | -1,084.6 | -1,090 | -1,096.8 | -1,059.8 | -1,064.1 | -1,046.2 | -1,054.2 | -1,057.3 | -812.7 | -825 | -665.9 | -677.8 | -683.8 | -684 | -554.9 | -506.6 | -411.3 | -406.2 | -419.1 | -331.9 | -372.3 | -363.8 | -370.6 | -376.8 | -362.4 | -351.6 | -355 | -296.6 | -235.7 | -214.1 | -190.9 | -162.7 | -133.7 | -108.1 | -94.4 | -87 | -44.3 | -34.1 | -61.4 | -66.7 | -77.1 | -87.5 | -106.6 | -122.5 | -133 | -150.6 | -168.8 | -169.8 | -169.5 | -170.2 | -173.5 | -173.2 | -173 | -279.2 | -290.1 | -296.5 | -300 | -304.6 | -329.8 | -339.3 | -342.7 | -345.3 | -345 | -333 | 1,690.9 | 1,676.2 | 1,750.9 | 1,827.1 | 1,834 | 1,813.5 | 1,767.3 | 1,945 | 2,370.4 | 2,354.1 | 2,373.9 | 2,378.6 | 2,335.2 | 2,410.5 | 2,398.9 | 2,563.6 | 2,553.3 | 2,445.3 | 2,396.1 | 2,344.8 | 2,274.4 | 2,227 | 9.8 | 12 | 32.3 | 37.3 | 48.2 | 81.4 | 71.8 | 67.9 | 252.8 | 33.2 | 31.2 | 46 | 66.9 | 73.4 | 40.5 | 2.8 | 2 | -32.8 | -14.6 | -5 | -51.7 |
| Total Shareholders Equity
| 4,559.4 | 4,311.5 | 4,410.9 | 3,314.5 | 3,377.4 | 3,494.5 | 3,400.9 | 3,203.6 | 3,127.3 | 3,082.2 | 3,051.9 | 3,057 | 3,134.1 | 3,031.3 | 2,984.2 | 2,968.4 | 2,850.9 | 2,702.7 | 2,561.4 | 2,649.2 | 2,794.9 | 2,791.8 | 3,121.1 | 3,078.3 | 3,025.7 | 3,014.7 | 2,707.1 | 2,135.2 | 2,026.7 | 1,891.4 | 1,993 | 2,120.7 | 2,041.9 | 2,003.3 | 1,908.3 | 2,154.6 | 2,208.3 | 1,434.9 | 1,530.5 | 1,784.3 | 1,768.4 | 1,687.4 | 1,572.1 | 1,373.6 | 1,598.6 | 1,483.2 | 1,554.8 | 1,488.1 | 1,386.5 | 1,237.5 | 1,304.1 | 1,378.3 | 1,421.3 | 1,317.4 | 1,131.5 | 1,357.1 | 1,212.6 | 1,187 | 1,076.4 | 1,121.7 | 1,101.2 | 951.1 | 902.9 | 1,149.6 | 1,215.5 | 1,150.1 | 1,064.3 | 1,055.1 | 1,035 | 1,059.7 | 1,019.5 | 1,023.6 | 1,043.4 | 1,007.9 | 959.3 | 964 | 938.1 | 943 | 876.2 | 697.9 | 648.6 | 596.9 | 588.3 | 502.4 | 509.9 | 440.4 | 406 | 421.9 | 391.5 | 225.5 | 218.8 | 610.4 | 601.5 | 784.9 | 800.4 | 727.4 | 765.2 | 747.7 | 743.6 | 733.7 | 754.3 | 666.5 | 729.4 | 759.4 | 776.6 | 726 | 760.6 | 925.6 | 919.9 | 864.3 | 855.8 | 825.4 | 768.6 | 705.7 | 653.4 | 611.2 | 573.2 | 473.5 | 416.5 | 392.5 | 336.4 | 264 | 216.9 | 321.4 | 306.5 | 253.6 | 219 | 478.9 | 429.3 | 360 | 309.8 | 249.6 | 215.1 | 167.4 | 149.6 | 129.1 | 60.7 | -31.8 | -70.6 | -129.7 | -223.6 | -343.2 | -506.6 |
| Total Equity
| 4,580.7 | 4,332.9 | 4,433.4 | 3,338.1 | 3,401.8 | 3,518.3 | 3,423.9 | 3,219 | 3,146.1 | 3,105.3 | 3,071.3 | 3,082.6 | 3,157.5 | 3,054 | 3,006.6 | 2,992.3 | 2,879.6 | 2,730 | 2,590.5 | 2,679.3 | 2,826.2 | 2,822.6 | 3,210.4 | 3,110.2 | 3,055.2 | 3,042.8 | 2,732.4 | 2,150.1 | 2,041.5 | 1,905.5 | 2,028.3 | 2,157.1 | 2,086.7 | 2,046.4 | 1,950.9 | 2,195.5 | 2,246.8 | 1,469.4 | 1,564 | 1,845.4 | 1,826.2 | 1,741.8 | 1,624.4 | 1,423.1 | 1,649.6 | 1,530.3 | 1,629.3 | 1,551.6 | 1,453.6 | 1,299.6 | 1,367.6 | 1,438.6 | 1,481.9 | 1,373.1 | 1,189.2 | 1,412 | 1,270.2 | 1,241.7 | 1,133.1 | 1,174 | 1,160.3 | 1,007.7 | 966.4 | 1,207.6 | 1,275.1 | 1,206 | 1,122.7 | 1,110.5 | 1,093 | 1,116.3 | 1,078.5 | 1,075.1 | 1,097.1 | 1,058.8 | 1,010.8 | 1,013.4 | 988.5 | 993.5 | 927.3 | 746.6 | 696.4 | 644.6 | 636.6 | 545.8 | 554.2 | 484.3 | 450.8 | 465.1 | 434.5 | 267.6 | 263.6 | 727.6 | 712.9 | 830.9 | 847.4 | 775.8 | 810.8 | 793 | 789.8 | 778.6 | 799.9 | 723.3 | 802.9 | 832.8 | 834 | 781.4 | 818.6 | 983.7 | 1,064.1 | 1,009.9 | 995.2 | 966.8 | 908.9 | 883.2 | 810.8 | 764.9 | 674.3 | 586.2 | 516 | 511.1 | 449.6 | 387.3 | 260.3 | 378.7 | 363 | 310 | 274.9 | 535.8 | 486.7 | 424 | 372.6 | 311.6 | 276.4 | 230.3 | 212.6 | 191.9 | 118.1 | -3.3 | -44.4 | -105.3 | -223.6 | -343.2 | -506.6 |
| Total Liabilities & Shareholders Equity
| 12,130.7 | 11,978.4 | 11,926.2 | 10,956.4 | 11,951.7 | 11,732.1 | 11,171.3 | 10,764.7 | 11,044.2 | 10,904.8 | 10,581.3 | 10,410.2 | 10,942.1 | 10,423.3 | 10,186.4 | 9,772.2 | 9,993.7 | 10,189.2 | 9,872.7 | 9,803.8 | 9,824.5 | 9,946 | 9,974.3 | 9,406.9 | 9,718.2 | 10,149.1 | 9,206.3 | 6,056.8 | 5,984.3 | 6,036.3 | 6,139.3 | 6,209.8 | 6,282.2 | 6,390.4 | 6,325.9 | 6,447 | 7,075.2 | 5,311.7 | 5,340.5 | 5,251.1 | 5,127.3 | 5,090.7 | 5,235.2 | 4,930.8 | 4,349.7 | 4,448 | 4,373.9 | 4,065.9 | 3,907.6 | 3,851.6 | 3,743.5 | 3,389.6 | 3,466.2 | 3,416.2 | 3,319.9 | 3,403.8 | 3,219.1 | 3,233 | 3,136.2 | 3,045.5 | 3,028.5 | 3,020 | 2,993.9 | 2,930.4 | 2,978.7 | 2,902.5 | 2,733.4 | 2,738.2 | 2,730 | 2,764.5 | 2,735 | 2,786.2 | 2,781.2 | 2,778.6 | 2,740 | 2,684.3 | 2,906 | 2,970.1 | 2,978.4 | 2,878.7 | 2,803.9 | 2,860 | 2,828.8 | 2,812.4 | 2,981.1 | 2,915.5 | 2,872 | 2,367.9 | 2,466.7 | 2,432.5 | 2,477.2 | 3,792.8 | 3,767 | 3,891.1 | 3,745.9 | 3,794.2 | 3,929.5 | 3,998.1 | 3,995.8 | 4,167.4 | 4,428.4 | 4,270.2 | 4,166.4 | 4,163.7 | 4,137.6 | 4,171.6 | 4,113.1 | 4,386.5 | 4,992.9 | 4,926.8 | 4,989.8 | 4,852.4 | 4,797.5 | 4,479 | 4,301.1 | 4,163.2 | 4,063.4 | 3,561.1 | 3,351.5 | 3,361.1 | 3,315 | 3,192.7 | 2,813.1 | 2,894.2 | 3,292.6 | 2,933.5 | 2,826.6 | 3,098.7 | 3,023.8 | 3,038.1 | 2,815.6 | 2,896.2 | 2,963.1 | 3,045.6 | 2,959.2 | 3,115.6 | 3,037.2 | 2,906.9 | 2,819 | 2,716.3 | 2,748.8 | 2,595.1 | 2,685.8 |