Hasbro, Inc.
NASDAQ:HAS
64.14 (USD) • At close November 7, 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 | 1989 Q3 | 1989 Q2 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 696.1 | 626.8 | 570.2 | 545.4 | 185.5 | 216.6 | 386.2 | 513.1 | 551.6 | 628.2 | 1,057.9 | 1,019.2 | 1,181.2 | 1,228.2 | 1,430.4 | 1,449.676 | 1,132.405 | 1,038.016 | 1,237.884 | 4,580.369 | 1,060.432 | 1,151.042 | 1,196.634 | 1,182.371 | 907.107 | 1,159.072 | 1,598.944 | 1,581.234 | 1,244.778 | 1,433.5 | 1,463.081 | 1,282.285 | 830.372 | 924.098 | 1,095.88 | 976.75 | 551.292 | 858.458 | 1,081.397 | 893.167 | 452.184 | 586.151 | 792.249 | 682.449 | 588.668 | 1,022.345 | 1,067.039 | 849.701 | 696.733 | 779.931 | 883.824 | 641.688 | 186.962 | 584.778 | 927.422 | 727.796 | 497.903 | 872.275 | 1,259.799 | 636.045 | 297.358 | 392.034 | 590.388 | 630.39 | 356.512 | 594.621 | 832.18 | 774.458 | 410.941 | 525.573 | 688.594 | 715.4 | 309.1 | 417.087 | 581.295 | 942.268 | 570.499 | 642.831 | 876.891 | 725.002 | 305.089 | 480.144 | 631.72 | 520.747 | 155.357 | 172.577 | 310.526 | 495.372 | 43.85 | 57.057 | 355.112 | 233.095 | 37.08 | 56.819 | 180.766 | 127.115 | 164.307 | 188.545 | 343.643 | 280.2 | 108.6 | 97.8 | 217.3 | 177.7 | 176.5 | 180.6 | 430.6 | 361.8 | 80 | 82.5 | 289.5 | 219 | 57.8 | 70 | 136.9 | 161 | 53.8 | 86.2 | 189.8 | 137 | 43.2 | 46.4 | 250.3 | 186.3 | 48.5 | 16.6 | 100.3 | 126 | 37.3 | 24.5 | 83.1 | 120.6 | 22.5 | 18.5 | 279.1 | 289.3 | 47.7 | 70.9 | 178 | 278.2 | 70.7 | 100.8 | 231.8 | 161.7 | 116.1 | 182.4 |
| Short Term Investments
| 489.3 | 483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.8 | 0 | 0 | 0 | 0 | 13.384 | 12.837 | 24.804 | 25.518 | 24.916 | 24.358 | 24.188 | 23.913 | 24.201 | 24.219 | 24.584 | 24.436 | 24.405 | 23.967 | 23.603 | 23.571 | 23.49 | 23.056 | 22.665 | 22.539 | 22.834 | 32.766 | 23.141 | 23.56 | 24.292 | 33.528 | 37.201 | 28.048 | 23.452 | 23.633 | 23.907 | 24.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 | 0 | 72.625 | 147.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.8 | 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 |
| Cash and Short Term Investments
| 1,185.4 | 1,109.8 | 570.2 | 545.4 | 185.5 | 216.6 | 386.2 | 513.1 | 551.6 | 628.2 | 1,057.9 | 1,019.2 | 1,181.2 | 1,228.2 | 1,430.4 | 1,449.676 | 1,132.405 | 1,038.016 | 1,237.884 | 4,580.369 | 1,060.432 | 1,151.042 | 1,196.634 | 1,182.371 | 907.107 | 1,159.072 | 1,598.944 | 1,581.234 | 1,244.778 | 1,433.5 | 1,463.081 | 1,282.285 | 830.372 | 924.098 | 1,095.88 | 976.75 | 551.292 | 858.458 | 1,081.397 | 893.167 | 452.184 | 586.151 | 792.249 | 682.449 | 588.668 | 1,022.345 | 1,067.039 | 849.701 | 696.733 | 779.931 | 883.824 | 641.688 | 186.962 | 584.778 | 927.422 | 727.796 | 497.903 | 872.275 | 1,259.799 | 636.045 | 297.358 | 392.034 | 590.388 | 630.39 | 356.512 | 594.621 | 832.18 | 774.458 | 410.941 | 525.573 | 703.594 | 715.4 | 309.1 | 489.712 | 728.97 | 942.268 | 570.499 | 642.831 | 876.891 | 725.002 | 305.089 | 480.144 | 631.72 | 520.747 | 155.357 | 172.577 | 310.526 | 495.372 | 43.85 | 57.057 | 355.112 | 233.095 | 37.08 | 56.819 | 180.766 | 127.115 | 164.307 | 188.545 | 343.643 | 280.2 | 108.6 | 97.8 | 217.3 | 177.7 | 176.5 | 180.6 | 430.6 | 361.8 | 80 | 82.5 | 289.5 | 219 | 57.8 | 70 | 136.9 | 161 | 53.8 | 86.2 | 189.8 | 137 | 43.2 | 46.4 | 250.3 | 186.3 | 48.5 | 16.6 | 100.3 | 126 | 37.3 | 24.5 | 83.1 | 120.6 | 22.5 | 18.5 | 279.1 | 289.3 | 47.7 | 70.9 | 178 | 278.2 | 70.7 | 100.8 | 231.8 | 161.7 | 116.1 | 182.4 |
| Net Receivables
| 1,069.2 | 948.3 | 797.8 | 1,029.3 | 1,102 | 877 | 685.2 | 1,132.4 | 1,550 | 1,290.2 | 931.7 | 1,500.4 | 1,476.6 | 865.9 | 810.4 | 1,391.726 | 1,438.36 | 911.32 | 963.823 | 1,410.597 | 1,416.879 | 805.288 | 638.417 | 1,188.052 | 1,391.242 | 739.268 | 612.698 | 1,405.399 | 1,655.752 | 846.547 | 676.945 | 1,319.963 | 1,452.931 | 703.821 | 670.663 | 1,217.85 | 1,390.274 | 709.437 | 563.301 | 1,094.673 | 1,314.022 | 738.899 | 552.471 | 1,093.62 | 1,215.289 | 640.503 | 509.276 | 1,029.959 | 1,195.517 | 651.41 | 456.58 | 1,034.58 | 1,260.521 | 837.972 | 558.98 | 961.252 | 1,210.46 | 663.484 | 526.031 | 1,038.802 | 1,116.033 | 652.557 | 365.037 | 611.766 | 946.929 | 562.502 | 388.693 | 654.789 | 892.708 | 417.687 | 327.124 | 556.287 | 679.363 | 290.48 | 221.86 | 523.232 | 681.469 | 348.2 | 199.594 | 578.705 | 697.43 | 307.013 | 206.201 | 607.556 | 879.669 | 485.108 | 286.576 | 555.144 | 799.122 | 479.443 | 287.379 | 572.499 | 785.807 | 399.402 | 255.45 | 685.975 | 889.09 | 573.869 | 455.374 | 1,084.1 | 1,167.7 | 843.6 | 518.2 | 958.8 | 1,030.8 | 600.3 | 362.3 | 783 | 1,153.9 | 714.2 | 517 | 807.1 | 1,184.6 | 683.9 | 528.6 | 791.1 | 1,128.1 | 654.2 | 475.8 | 717.9 | 1,118.6 | 635.9 | 450 | 720.4 | 1,087.7 | 647.9 | 420.1 | 638.3 | 1,029.9 | 613.8 | 380.8 | 551.4 | 899.5 | 493 | 244.9 | 353 | 617.2 | 390.3 | 262.4 | 324.4 | 594.4 | 430.7 | 337.1 | 339.6 | 305.5 | 241.8 |
| Inventory
| 375.4 | 357.6 | 336.2 | 332 | 617.7 | 731.3 | 713.4 | 676.8 | 844.5 | 867.5 | 644.3 | 552.1 | 544.1 | 499.6 | 429.2 | 395.633 | 540.039 | 564.168 | 444.406 | 446.105 | 589.132 | 564.769 | 491.751 | 443.383 | 610.918 | 610.248 | 517.439 | 433.293 | 629.12 | 557.507 | 416.232 | 387.675 | 607.701 | 572.391 | 461.734 | 384.492 | 447.09 | 403.789 | 340.654 | 339.572 | 499.15 | 492.822 | 390.824 | 348.794 | 447.113 | 359.969 | 323.754 | 316.049 | 463.433 | 416.905 | 396.981 | 333.993 | 518.866 | 426.93 | 401.309 | 364.194 | 467.953 | 342.113 | 226.784 | 207.895 | 399.917 | 346.814 | 295.248 | 300.463 | 461.601 | 375.033 | 291.199 | 259.081 | 395.466 | 352.457 | 265.402 | 203.337 | 312.041 | 258.5 | 213.183 | 179.398 | 330.779 | 262.471 | 232.66 | 194.78 | 317.12 | 237.129 | 188.257 | 168.979 | 289.411 | 273.803 | 222.296 | 190.144 | 282.146 | 279.873 | 232.17 | 217.479 | 345.69 | 336.638 | 306.624 | 335.493 | 540.307 | 508.16 | 442.15 | 408.6 | 438.7 | 433.5 | 353.8 | 334.8 | 383.8 | 331.6 | 269.1 | 242.7 | 347.8 | 368.2 | 268.9 | 273.2 | 402.7 | 398.1 | 335.1 | 315.6 | 390.1 | 364 | 276.9 | 244.4 | 333.1 | 338.4 | 271.4 | 250.1 | 333.5 | 315 | 237.5 | 217.9 | 282 | 310.1 | 242.6 | 208.4 | 260.9 | 273.8 | 141.9 | 137.4 | 188 | 193.2 | 163.6 | 142.7 | 157.4 | 149.8 | 116.3 | 133.6 | 122.9 | 67.9 |
| Other Current Assets
| 391.6 | 258.7 | 291.2 | 416.9 | 286.2 | 684.1 | 754.4 | 676.8 | 314.4 | 299.5 | 660.2 | 692.2 | 623.4 | 1,105.8 | 638.1 | 682.81 | 719.358 | 744.063 | 758.567 | 310.45 | 346.687 | 308.996 | 305.056 | 268.698 | 283.183 | 319.045 | 292.756 | 214 | 232.59 | 257.251 | 243.475 | 237.684 | 249.394 | 330.78 | 295.806 | 286.506 | 389.46 | 434.145 | 419.956 | 391.688 | 380.833 | 386.333 | 406.561 | 355.594 | 346.215 | 343.385 | 350.327 | 312.493 | 263.297 | 297.58 | 281.517 | 243.431 | 243.956 | 196.425 | 173.07 | 167.807 | 170.394 | 220.714 | 200.226 | 162.29 | 178.597 | 210.824 | 199.147 | 171.387 | 177.576 | 187.2 | 210.739 | 199.912 | 208.303 | 238.229 | 251.908 | 243.291 | 259.735 | 229.662 | 122.127 | 185.297 | 195.707 | 208.921 | 233.135 | 219.735 | 258.422 | 264.46 | 242.366 | 211.981 | 222.704 | 234.917 | 228.3 | 190.964 | 290.6 | 290.919 | 323.748 | 345.545 | 388.092 | 385.422 | 390.596 | 431.63 | 442.651 | 456.279 | 451.596 | 358.8 | 552.2 | 586 | 347.1 | 318.7 | 336.2 | 223.7 | 205.2 | 186.4 | 175.6 | 189 | 180.5 | 187.3 | 155.9 | 160.8 | 175.9 | 157.8 | 158.3 | 161.2 | 170.4 | 153.2 | 164 | 153.1 | 150.4 | 144.3 | 145.8 | 141.3 | 197.7 | 134.7 | 138 | 142.3 | 213.7 | 144.8 | 109.9 | 101.2 | 81.8 | 81.9 | 56 | 59.4 | 58.7 | 61.6 | 52.5 | 45 | 50.8 | 57.7 | 57 | 38.3 |
| Total Current Assets
| 3,021.6 | 2,674.4 | 1,995.4 | 2,323.6 | 3,240.1 | 2,509 | 2,539.2 | 2,999.1 | 3,260.5 | 3,085.4 | 3,255.3 | 3,728.1 | 3,730.4 | 3,616.4 | 3,236 | 3,846.645 | 3,758.962 | 3,185.667 | 3,318.503 | 6,747.521 | 3,413.13 | 2,830.095 | 2,631.858 | 3,082.504 | 3,192.45 | 2,827.633 | 3,021.837 | 3,633.926 | 3,762.24 | 3,094.805 | 2,799.733 | 3,227.607 | 3,140.398 | 2,531.09 | 2,524.083 | 2,865.598 | 2,778.116 | 2,405.829 | 2,405.308 | 2,719.1 | 2,646.189 | 2,204.205 | 2,142.105 | 2,480.457 | 2,597.285 | 2,366.202 | 2,250.396 | 2,508.202 | 2,618.98 | 2,145.826 | 2,018.902 | 2,253.692 | 2,210.305 | 2,046.105 | 2,060.781 | 2,221.049 | 2,346.71 | 2,098.586 | 2,212.84 | 2,045.032 | 1,991.905 | 1,602.229 | 1,449.82 | 1,714.006 | 1,942.618 | 1,719.356 | 1,722.811 | 1,888.24 | 1,907.418 | 1,533.946 | 1,548.028 | 1,718.315 | 1,560.239 | 1,268.354 | 1,379.843 | 1,830.195 | 1,778.454 | 1,462.423 | 1,542.28 | 1,718.222 | 1,578.061 | 1,288.746 | 1,268.544 | 1,509.263 | 1,547.141 | 1,166.405 | 1,047.698 | 1,431.624 | 1,415.718 | 1,107.292 | 1,198.409 | 1,368.618 | 1,556.669 | 1,178.281 | 1,133.436 | 1,580.213 | 2,036.355 | 1,726.853 | 1,692.763 | 2,131.7 | 2,267.2 | 1,960.9 | 1,436.4 | 1,790 | 1,927.3 | 1,336.2 | 1,267.2 | 1,573.9 | 1,757.3 | 1,353.9 | 1,255.9 | 1,486.6 | 1,801 | 1,312.8 | 1,176.5 | 1,425.5 | 1,730.3 | 1,265.6 | 1,112.9 | 1,252.5 | 1,658.9 | 1,173.8 | 1,122.1 | 1,301.1 | 1,615.5 | 1,120.8 | 955.6 | 1,116.9 | 1,487.2 | 1,090.7 | 920.2 | 1,025.2 | 1,292.8 | 886.5 | 747.7 | 861.6 | 908.9 | 713.8 | 662.7 | 806.9 | 875 | 726.3 | 736 | 692.6 | 601.5 | 530.4 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 564.2 | 542.9 | 501.3 | 488.6 | 474.6 | 515.4 | 509.1 | 422.8 | 411.8 | 409.9 | 422.6 | 421.1 | 441.9 | 466.2 | 482.7 | 489.041 | 477.154 | 482.215 | 455.945 | 382.248 | 371.881 | 387.372 | 395.624 | 256.473 | 255.15 | 265.904 | 262.418 | 259.71 | 263.862 | 268.973 | 270.023 | 267.398 | 247.231 | 242.607 | 241.253 | 237.527 | 219.656 | 225.911 | 243.589 | 237.489 | 228.019 | 236.881 | 236.898 | 236.263 | 231.199 | 237.774 | 232.902 | 230.414 | 217.636 | 223.383 | 222.821 | 218.021 | 220.412 | 239.201 | 238.403 | 233.58 | 221.165 | 218.851 | 220.522 | 220.706 | 216.256 | 222.937 | 217.919 | 211.707 | 207.798 | 210.641 | 201.682 | 187.96 | 181.369 | 184.905 | 184.272 | 181.726 | 163.767 | 164.057 | 162.479 | 164.045 | 160.392 | 171.762 | 201.692 | 206.934 | 195.208 | 203.586 | 197.793 | 199.854 | 206.756 | 211.96 | 210.264 | 213.499 | 213.628 | 228.588 | 227.086 | 235.36 | 256.982 | 268.054 | 279.184 | 296.729 | 313.301 | 320.176 | 315.091 | 318.8 | 303.7 | 308.4 | 319.9 | 330.4 | 287.9 | 281.3 | 271.6 | 280.6 | 279.9 | 296.1 | 299.6 | 313.5 | 301.5 | 305.8 | 307.2 | 313.2 | 306.5 | 309.6 | 308.5 | 308.9 | 297 | 292.8 | 283 | 279.8 | 258.9 | 253.9 | 252.5 | 251.3 | 240.8 | 242.3 | 237 | 225.2 | 224.2 | 222.5 | 165.1 | 169.2 | 167.9 | 169.4 | 168.4 | 169.9 | 164.6 | 158.4 | 165 | 176.3 | 134.9 | 109.3 |
| Goodwill
| 2,278.9 | 2,278.8 | 2,278.8 | 2,279.2 | 3,238.8 | 3,239.2 | 3,470.1 | 3,470.1 | 3,469.8 | 3,483.2 | 3,419.3 | 3,419.6 | 3,420.2 | 3,420.8 | 3,691.4 | 3,691.709 | 3,644.118 | 3,666.045 | 3,572.65 | 494.584 | 485.042 | 485.765 | 485.528 | 485.881 | 572.387 | 572.488 | 573.574 | 573.063 | 572.762 | 572.143 | 570.937 | 570.555 | 604.7 | 592.806 | 592.793 | 592.695 | 592.781 | 592.802 | 592.724 | 593.438 | 593.719 | 594.32 | 594.365 | 594.321 | 594.208 | 474.773 | 474.726 | 474.925 | 474.741 | 474.608 | 474.992 | 474.792 | 475.043 | 475.447 | 475.343 | 474.813 | 475.005 | 473.996 | 474.401 | 475.931 | 476.238 | 476.362 | 473.85 | 474.497 | 0 | 481.569 | 479.542 | 471.177 | 471.382 | 470.648 | 470.119 | 469.938 | 468.821 | 468.634 | 467.238 | 467.061 | 0 | 0 | 0 | 469.726 | 0 | 0 | 0 | 463.68 | 0 | 0 | 460.888 | 460.993 | 465.4 | 0 | 0 | 761.575 | 774.96 | 784.7 | 791.409 | 803.189 | 835.9 | 808.9 | 811.9 | 806.092 | 687.8 | 696.6 | 697.9 | 704.3 | 643.1 | 615.3 | 478.6 | 486.5 | 504.4 | 508.4 | 455.4 | 460.5 | 469.5 | 0 | 0 | 0 | 480.7 | 486 | 489.9 | 480 | 553.7 | 469.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 539.5 | 552.8 | 569.7 | 587.5 | 655.1 | 724.8 | 801 | 814.6 | 1,079.7 | 1,156.9 | 1,136.6 | 1,172 | 1,209.5 | 1,248.3 | 1,513 | 1,530.835 | 1,546.81 | 1,559.05 | 1,615.778 | 646.305 | 658.35 | 670.214 | 682.063 | 693.842 | 732.235 | 741.076 | 210.904 | 217.382 | 223.695 | 230.188 | 238.069 | 245.949 | 254.637 | 263.425 | 272.116 | 280.807 | 289.2 | 298.231 | 311.576 | 324.528 | 337.894 | 350.705 | 362.598 | 375.999 | 414.033 | 393.206 | 405.241 | 416.659 | 432.402 | 445.073 | 456.639 | 467.293 | 479.818 | 489.411 | 489.91 | 500.597 | 512.693 | 531.498 | 542.942 | 554.567 | 580.373 | 601.16 | 548.485 | 568.412 | 0 | 608.095 | 538.43 | 486.232 | 500.482 | 497.41 | 514.325 | 532.257 | 556.919 | 577.379 | 595.213 | 613.433 | 1,102.738 | 1,120.247 | 1,082.918 | 637.929 | 1,137.723 | 1,154.704 | 1,168.673 | 710.639 | 1,196.32 | 1,215.468 | 1,228.469 | 715.736 | 1,206.519 | 1,228.576 | 1,541.022 | 805.027 | 830.408 | 1,633.671 | 872.809 | 902.893 | 1,783.964 | 1,726.409 | 1,743.258 | 949.808 | 1,488.4 | 1,508 | 1,518.9 | 1,542.2 | 1,359.3 | 1,323.1 | 965 | 965.3 | 917.1 | 927.9 | 817.6 | 825.5 | 833.9 | 843.7 | 851.8 | 817 | 827.1 | 837.9 | 847.3 | 775.3 | 724.4 | 645.2 | 653.2 | 661.6 | 672.3 | 680.6 | 687.9 | 690.9 | 694.8 | 699.4 | 707.3 | 652.2 | 666.8 | 674.3 | 231.4 | 235.8 | 240.7 | 245.6 | 250.6 | 255.6 | 267.7 | 194.1 | 200.4 | 169.7 | 211.1 | 200.3 |
| Goodwill and Intangible Assets
| 2,818.4 | 2,831.6 | 2,848.5 | 2,866.7 | 3,893.9 | 3,964 | 4,271.1 | 4,284.7 | 4,549.5 | 4,640.1 | 4,555.9 | 4,591.6 | 4,629.7 | 4,669.1 | 5,204.4 | 5,222.544 | 5,190.928 | 5,225.095 | 5,188.428 | 1,140.889 | 1,143.392 | 1,155.979 | 1,167.591 | 1,179.723 | 1,304.622 | 1,313.564 | 784.478 | 790.445 | 796.457 | 802.331 | 809.006 | 816.504 | 859.337 | 856.231 | 864.909 | 873.502 | 881.981 | 891.033 | 904.3 | 917.966 | 931.613 | 945.025 | 956.963 | 970.32 | 1,008.241 | 867.979 | 879.967 | 891.584 | 907.143 | 919.681 | 931.631 | 942.085 | 954.861 | 964.858 | 965.253 | 975.41 | 987.698 | 1,005.494 | 1,017.343 | 1,030.498 | 1,056.611 | 1,077.522 | 1,022.335 | 1,042.909 | 0 | 1,089.664 | 1,017.972 | 957.409 | 971.864 | 968.058 | 984.444 | 1,002.195 | 1,025.74 | 1,046.013 | 1,062.451 | 1,080.494 | 1,102.738 | 1,120.247 | 1,082.918 | 1,107.655 | 1,137.723 | 1,154.704 | 1,168.673 | 1,174.319 | 1,196.32 | 1,215.468 | 1,228.469 | 1,176.729 | 1,206.519 | 1,228.576 | 1,541.022 | 1,566.602 | 1,605.368 | 1,633.671 | 1,664.218 | 1,706.082 | 1,783.964 | 1,726.409 | 1,743.258 | 1,755.9 | 1,488.4 | 1,508 | 1,518.9 | 1,542.2 | 1,359.3 | 1,323.1 | 965 | 965.3 | 917.1 | 927.9 | 817.6 | 825.5 | 833.9 | 843.7 | 851.8 | 817 | 827.1 | 837.9 | 847.3 | 775.3 | 724.4 | 645.2 | 653.2 | 661.6 | 672.3 | 680.6 | 687.9 | 690.9 | 694.8 | 699.4 | 707.3 | 652.2 | 666.8 | 674.3 | 231.4 | 235.8 | 240.7 | 245.6 | 250.6 | 255.6 | 267.7 | 194.1 | 200.4 | 169.7 | 211.1 | 200.3 |
| Long Term Investments
| 145.6 | 146.5 | 0.1 | -0 | 1.4 | 0.4 | 0 | 0.3 | 159.3 | 148.7 | 94.6 | 104.4 | 110 | 74.3 | 71.6 | 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 | 330.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -93.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -110.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 407.1 | 397.4 | 406.3 | 427.9 | -1.4 | -0.4 | 0 | 262.1 | 0 | 0 | -94.6 | 132.1 | -110 | -74.3 | -71.6 | 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 | -330.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 273 | 271.3 | 451.4 | 434.1 | 731.6 | 1,621.3 | 1,604.3 | 1,326.9 | 1,245 | 1,218.9 | 1,284.9 | 1,060.5 | 1,428.4 | 1,350.5 | 1,266 | 1,260.155 | 1,276.133 | 1,329.073 | 1,461.483 | 584.97 | 626.221 | 665.164 | 739.7 | 744.288 | 743.107 | 706.755 | 660.339 | 605.902 | 722.089 | 746.634 | 767.108 | 779.857 | 701.592 | 714.457 | 734.45 | 744.09 | 700.493 | 708.334 | 707.645 | 657.587 | 702.981 | 752.484 | 693.471 | 715.227 | 753.42 | 706.344 | 697.38 | 695.187 | 702.528 | 725.831 | 723.783 | 716.976 | 699.148 | 690.581 | 675.904 | 663.187 | 660.044 | 650.745 | 627.318 | 600.656 | 596.555 | 575.488 | 237.748 | 200.175 | 1,256.336 | 185.65 | 184.014 | 203.454 | 225.522 | 222.035 | 175.387 | 194.669 | 213.031 | 256.941 | 292.006 | 226.409 | 230.056 | 243.282 | 200.853 | 207.849 | 211.246 | 230.115 | 270.893 | 279.94 | 298.277 | 310.394 | 317.575 | 321.029 | 288.333 | 320.321 | 168.031 | 198.399 | 171.567 | 253.783 | 286.12 | 245.435 | 236.966 | 241.778 | 255.574 | 256.9 | 134 | 123.8 | 132 | 131.2 | 101.8 | 87.2 | 88.2 | 79.9 | 69.7 | 68.9 | 76.8 | 75.9 | 63.1 | 65.2 | 68.4 | 60.7 | 53.6 | 46.7 | 61.1 | 41.7 | 36 | 55.3 | 55.1 | 50.5 | 48.3 | 22.2 | 25.8 | 23.7 | 24.3 | 21.9 | 23.2 | 47.5 | 25.3 | 25.7 | 20.2 | 18.2 | 20.6 | 22.1 | 14.1 | 14.1 | 13.8 | 10.2 | 10.5 | 37.4 | 34.4 | 5.6 |
| Total Non-Current Assets
| 4,208.3 | 4,189.7 | 4,207.6 | 4,217.3 | 5,100.1 | 6,100.7 | 6,384.5 | 6,296.8 | 6,365.6 | 6,417.6 | 6,263.4 | 6,309.7 | 6,500 | 6,485.8 | 6,953.1 | 6,971.74 | 6,944.215 | 7,036.383 | 7,105.856 | 2,108.107 | 2,141.494 | 2,208.515 | 2,302.915 | 2,180.484 | 2,302.879 | 2,286.223 | 1,707.235 | 1,656.057 | 1,782.408 | 1,817.938 | 1,846.137 | 1,863.759 | 1,808.16 | 1,813.295 | 1,840.612 | 1,855.119 | 1,802.13 | 1,825.278 | 1,855.534 | 1,813.042 | 1,862.613 | 1,934.39 | 1,887.332 | 1,921.81 | 1,992.86 | 1,812.097 | 1,810.249 | 1,817.185 | 1,827.307 | 1,868.895 | 1,878.235 | 1,877.082 | 1,874.421 | 1,894.64 | 1,879.56 | 1,872.177 | 1,868.907 | 1,875.09 | 1,865.183 | 1,851.86 | 1,869.422 | 1,875.947 | 1,478.002 | 1,454.791 | 1,464.134 | 1,485.955 | 1,403.668 | 1,348.823 | 1,378.755 | 1,374.998 | 1,344.103 | 1,378.59 | 1,402.538 | 1,467.011 | 1,516.936 | 1,470.948 | 1,493.186 | 1,535.291 | 1,485.463 | 1,522.438 | 1,544.177 | 1,588.405 | 1,637.359 | 1,654.113 | 1,701.353 | 1,737.822 | 1,756.308 | 1,711.257 | 1,708.48 | 1,777.485 | 1,936.139 | 2,000.361 | 2,033.917 | 2,155.508 | 2,229.522 | 2,248.246 | 2,334.231 | 2,288.363 | 2,313.923 | 2,331.6 | 1,926.1 | 1,940.2 | 1,970.8 | 2,003.8 | 1,749 | 1,691.6 | 1,324.8 | 1,325.8 | 1,266.7 | 1,292.9 | 1,194 | 1,214.9 | 1,198.5 | 1,214.7 | 1,227.4 | 1,190.9 | 1,187.2 | 1,194.2 | 1,216.9 | 1,125.9 | 1,057.4 | 993.3 | 991.3 | 991.9 | 979.5 | 956.7 | 966.2 | 965.9 | 959.9 | 963.6 | 967.5 | 924.9 | 916.3 | 922.5 | 416.7 | 423.2 | 429.2 | 437.1 | 433.1 | 439.6 | 446.1 | 362.7 | 375.9 | 383.4 | 380.4 | 315.2 |
| Total Assets
| 7,229.9 | 6,864.1 | 6,203 | 6,540.9 | 8,340.2 | 8,609.7 | 8,923.7 | 9,295.9 | 9,626.1 | 9,503 | 9,518.7 | 10,037.8 | 10,230.4 | 10,102.2 | 10,189.1 | 10,818.385 | 10,703.177 | 10,222.05 | 10,424.359 | 8,855.628 | 5,554.624 | 5,038.61 | 4,934.773 | 5,262.988 | 5,495.329 | 5,113.856 | 4,729.072 | 5,289.983 | 5,544.648 | 4,912.743 | 4,645.87 | 5,091.366 | 4,948.558 | 4,344.385 | 4,364.695 | 4,720.717 | 4,580.246 | 4,231.107 | 4,260.842 | 4,532.142 | 4,508.802 | 4,138.595 | 4,029.437 | 4,402.267 | 4,590.145 | 4,178.299 | 4,060.645 | 4,325.387 | 4,446.287 | 4,014.721 | 3,897.137 | 4,130.774 | 4,084.726 | 3,940.745 | 3,940.341 | 4,093.226 | 4,215.617 | 3,973.676 | 4,078.023 | 3,896.892 | 3,861.327 | 3,478.176 | 2,927.822 | 3,168.797 | 3,406.752 | 3,205.311 | 3,126.479 | 3,237.063 | 3,286.173 | 2,908.944 | 2,892.131 | 3,096.905 | 2,962.777 | 2,735.365 | 2,896.779 | 3,301.143 | 3,271.64 | 2,997.714 | 3,027.743 | 3,240.66 | 3,122.238 | 2,877.151 | 2,905.903 | 3,163.376 | 3,248.494 | 2,904.227 | 2,804.006 | 3,142.881 | 3,124.198 | 2,884.777 | 3,134.548 | 3,368.979 | 3,590.586 | 3,333.789 | 3,362.958 | 3,828.459 | 4,370.586 | 4,015.216 | 4,006.686 | 4,463.3 | 4,193.3 | 3,901.1 | 3,407.2 | 3,793.8 | 3,676.3 | 3,027.8 | 2,592 | 2,899.7 | 3,024 | 2,646.8 | 2,449.9 | 2,701.5 | 2,999.5 | 2,527.5 | 2,403.9 | 2,616.4 | 2,917.5 | 2,459.8 | 2,329.8 | 2,378.4 | 2,716.3 | 2,167.1 | 2,113.4 | 2,293 | 2,595 | 2,077.5 | 1,921.8 | 2,082.8 | 2,447.1 | 2,054.3 | 1,887.7 | 1,950.1 | 2,209.1 | 1,809 | 1,164.4 | 1,284.8 | 1,338.1 | 1,150.9 | 1,095.8 | 1,246.5 | 1,321.1 | 1,089 | 1,111.9 | 1,076 | 981.9 | 845.6 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 420.3 | 297.5 | 254.2 | 340.6 | 371.4 | 363.4 | 360.1 | 427.3 | 559.5 | 543.8 | 411.7 | 2,255 | 2,261.9 | 1,778.9 | 1,595.7 | 1,964.144 | 466.172 | 1,596.588 | 308.496 | 343.927 | 501.136 | 330.053 | 234.262 | 333.521 | 458.808 | 339.861 | 256.433 | 348.476 | 525.852 | 368.312 | 241.214 | 319.525 | 344.874 | 214.243 | 176.665 | 241.21 | 282.772 | 185.631 | 142.946 | 212.549 | 284.023 | 207.526 | 169.173 | 198.799 | 263.086 | 199.784 | 118.416 | 139.906 | 237.4 | 161.785 | 129.518 | 134.864 | 246.461 | 172.094 | 142.876 | 132.517 | 267.175 | 206.963 | 128.78 | 173.388 | 225.21 | 165.128 | 120.591 | 184.453 | 261.901 | 183.28 | 163.608 | 186.202 | 208.207 | 162.181 | 100.336 | 160.015 | 188.51 | 128.277 | 102.792 | 152.468 | 179.031 | 136.21 | 112.715 | 167.585 | 188.831 | 125.696 | 100.323 | 158.969 | 169.352 | 153.741 | 111.883 | 166.316 | 180.197 | 124.127 | 93.547 | 123.109 | 187.968 | 148.703 | 129.591 | 191.749 | 200.961 | 163.733 | 156.739 | 284.8 | 140.8 | 132.8 | 123.2 | 209.1 | 152.4 | 124.5 | 83.1 | 179.2 | 120.8 | 90 | 92 | 174.3 | 136.6 | 106.4 | 107.6 | 198.3 | 140.7 | 115.3 | 115.3 | 165.4 | 133.1 | 105.2 | 102.1 | 173.5 | 134.3 | 100.5 | 107.1 | 183.5 | 123.4 | 97.7 | 98.5 | 152.4 | 111.7 | 97.6 | 50.5 | 152.4 | 62.6 | 48.5 | 53.7 | 74.8 | 54.6 | 50.7 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 500 | 532.7 | 529.1 | 530.5 | 60 | 217.6 | 243.5 | 255.6 | 285.3 | 279 | 259.9 | 200.9 | 188.5 | 190.4 | 157.7 | 439.197 | 379.301 | 384.977 | 73.846 | 0.503 | 7.903 | 12.787 | 13.409 | 9.74 | 20.307 | 20.121 | 21.611 | 154.957 | 189.012 | 536.779 | 415.108 | 522.295 | 528.277 | 5.4 | 89 | 164.563 | 113.97 | 167.877 | 231.914 | 252.481 | 78.023 | 9.188 | 439.214 | 436.722 | 643.35 | 625.376 | 161.968 | 224.365 | 264.745 | 220.605 | 171.177 | 180.43 | 13.168 | 12.43 | 37.923 | 14.568 | 103.625 | 10.632 | 150.089 | 14.113 | 33.062 | 11.958 | 45.716 | 7.586 | 232.648 | 328.068 | 306.56 | 145.549 | 145.788 | 89.051 | 7.396 | 10.582 | 11.596 | 10.017 | 10.289 | 47.446 | 368.663 | 368.182 | 372.778 | 342.083 | 17.712 | 44.345 | 17.15 | 24.687 | 105.795 | 18.016 | 19.135 | 222.892 | 318.64 | 294.994 | 360.895 | 36.328 | 302.042 | 174.982 | 92.229 | 228.085 | 539.434 | 363.375 | 79.597 | 714.7 | 889.4 | 823.2 | 295.5 | 372.2 | 507.6 | 527.3 | 112.5 | 122 | 462.9 | 314.3 | 69.5 | 120.7 | 553.1 | 288.9 | 93.4 | 120 | 566.8 | 353.1 | 162.7 | 81.8 | 489.5 | 132.7 | 56.3 | 62.2 | 469.4 | 207.8 | 52.5 | 64.2 | 359.6 | 170.6 | 33.5 | 36.1 | 354.4 | 30.2 | 3.4 | 29.7 | 116.4 | 67.7 | 14.7 | 90.4 | 130.8 | 28 | 39.7 | 74.4 | 42.5 | 26.7 |
| Tax Payables
| 0 | 108.6 | 59 | 61.6 | 91.1 | 117.5 | 105.1 | 126.9 | 58.6 | 59.5 | 107.2 | 125.9 | 125.2 | 100.8 | 67.5 | 81.878 | 88.917 | 88.397 | 0 | 66.715 | 0 | 0 | 0 | 75.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.36 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -500 | 83.2 | 103.5 | 101.6 | -371.4 | -363.4 | 113.7 | 111.3 | 132.2 | 106.8 | 97.6 | 114.1 | 147 | 174.7 | 146.9 | 161.018 | 147.554 | 141.65 | -7.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101.292 | 0 | 0 | 0 | 0 | 151.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,632.5 | 916.7 | 905.4 | 1,083.7 | 1,964.2 | 1,732.8 | 1,180.1 | 1,395.5 | 1,379.9 | 1,228.6 | 1,273.8 | -114.1 | -147 | -98.4 | -146.9 | -161.018 | 1,322.522 | -141.65 | 1,356.214 | 912.652 | 957.696 | 729.856 | 701.054 | 931.063 | 842.808 | 692.462 | 574.482 | 748.264 | 769.893 | 567.156 | 545.492 | 776.039 | 742.568 | 525.377 | 502.708 | 658.874 | 653.754 | 452.395 | 445.867 | 609.904 | 651.982 | 507.978 | 485.334 | 727.759 | 742.443 | 471.562 | 461.289 | 596.164 | 624.474 | 456.303 | 425.182 | 627.05 | 682.814 | 522.001 | 445.733 | 571.716 | 607.686 | 439.26 | 412.974 | 628.387 | 628.843 | 435.637 | 404.945 | 607.853 | 610.856 | 427.714 | 425.713 | 555.92 | 616.963 | 368.128 | 514.301 | 735.296 | 700.705 | 501.459 | 526.383 | 710.812 | 649.744 | 488.464 | 505.593 | 638.943 | 635.465 | 493.334 | 555.065 | 746.399 | 698.559 | 424.034 | 420.524 | 577.642 | 434.169 | 429.081 | 419.821 | 599.154 | 558.789 | 317.06 | 583.443 | 819.978 | 879.215 | 717.471 | 981.69 | 1,071.8 | 808.9 | 653.4 | 593.9 | 785 | 877.5 | 552.3 | 533.9 | 702.3 | 587.5 | 427.2 | 436.4 | 535.8 | 518.4 | 373.8 | 426.9 | 551.6 | 532.9 | 372.4 | 416 | 516.5 | 522.2 | 364.6 | 386.4 | 512.6 | 506.7 | 356 | 363.3 | 453.6 | 465.3 | 335.7 | 336.1 | 405.3 | 460.7 | 317.4 | 182.1 | 175.4 | 250.6 | 160.5 | 164.5 | 218.9 | 240.7 | 153.6 | 232.8 | 229.5 | 229.9 | 213 |
| Total Current Liabilities
| 2,052.8 | 1,830.1 | 1,792.2 | 2,056.4 | 2,024.2 | 1,950.4 | 1,897.4 | 2,189.7 | 2,356.9 | 2,158.2 | 2,043 | 2,455.9 | 2,450.4 | 2,045.6 | 1,753.4 | 2,403.341 | 2,315.549 | 1,981.565 | 1,731.289 | 1,257.082 | 1,466.735 | 1,072.696 | 948.725 | 1,274.324 | 1,321.923 | 1,052.444 | 852.526 | 1,251.697 | 1,484.757 | 1,472.247 | 1,201.814 | 1,617.859 | 1,609.13 | 745.02 | 768.373 | 1,064.647 | 1,050.496 | 805.903 | 820.727 | 1,074.934 | 1,014.028 | 724.692 | 1,093.721 | 1,363.28 | 1,648.879 | 1,296.722 | 741.673 | 960.435 | 1,126.619 | 838.693 | 725.877 | 942.344 | 942.443 | 706.525 | 626.532 | 718.801 | 978.486 | 656.855 | 691.843 | 815.888 | 887.115 | 612.723 | 571.252 | 799.892 | 1,105.405 | 939.062 | 895.881 | 887.671 | 970.958 | 619.36 | 622.033 | 905.893 | 900.811 | 639.753 | 639.464 | 910.726 | 1,197.438 | 992.856 | 991.086 | 1,148.611 | 842.008 | 663.375 | 672.538 | 930.055 | 973.706 | 595.791 | 551.542 | 966.85 | 1,034.298 | 848.202 | 874.263 | 758.591 | 1,048.799 | 791.823 | 805.263 | 1,239.812 | 1,619.61 | 1,244.579 | 1,218.026 | 2,071.3 | 1,839.1 | 1,609.4 | 1,012.6 | 1,366.3 | 1,537.5 | 1,204.1 | 729.5 | 1,003.5 | 1,171.2 | 831.5 | 597.9 | 830.8 | 1,208.1 | 769.1 | 627.9 | 869.9 | 1,240.4 | 840.8 | 694 | 763.7 | 1,144.8 | 602.5 | 544.8 | 748.3 | 1,110.4 | 664.3 | 522.9 | 701.3 | 948.3 | 604 | 468.1 | 593.8 | 926.8 | 445.2 | 236 | 357.5 | 429.6 | 276.7 | 232.9 | 384.1 | 426.1 | 232.3 | 272.5 | 303.9 | 272.4 | 239.7 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 3,462.6 | 3,461.4 | 2,966.9 | 2,965.8 | 3,654.6 | 3,668.5 | 3,682.4 | 3,711.2 | 3,725.1 | 3,739 | 3,737.9 | 3,824.2 | 3,977.4 | 4,388.7 | 4,674.1 | 4,660.015 | 4,777.807 | 4,802.509 | 5,156.29 | 4,046.457 | 1,696.204 | 1,695.833 | 1,695.462 | 1,695.092 | 1,694.721 | 1,694.35 | 1,693.977 | 1,693.609 | 1,693.261 | 1,199.114 | 1,198.896 | 1,198.679 | 1,198.461 | 1,547.753 | 1,547.434 | 1,547.115 | 1,559.895 | 1,559.895 | 1,559.895 | 1,559.895 | 1,559.895 | 1,559.895 | 959.895 | 959.895 | 959.895 | 959.895 | 1,394.387 | 1,396.421 | 1,398.906 | 1,399.557 | 1,400.942 | 1,400.872 | 1,405.071 | 1,403.031 | 1,396.695 | 1,397.681 | 1,404.556 | 1,396.98 | 1,390.484 | 1,131.998 | 1,134.723 | 1,134.723 | 709.723 | 709.723 | 709.723 | 709.723 | 709.723 | 709.723 | 709.723 | 494.658 | 494.864 | 494.917 | 494.989 | 494.359 | 494.871 | 495.619 | 246.48 | 247.554 | 266.242 | 302.698 | 632.411 | 651.281 | 686.191 | 686.871 | 856.934 | 861.28 | 856.936 | 857.274 | 856.257 | 846.361 | 840.399 | 1,165.649 | 1,166.36 | 1,167.035 | 1,167.528 | 1,167.838 | 1,168.764 | 1,168.959 | 1,169.406 | 420.7 | 407.6 | 409.9 | 410.1 | 407.2 | 300 | 0 | 0 | 0 | 148.8 | 149 | 149.2 | 149.4 | 149.9 | 149.9 | 150 | 150 | 150 | 150 | 150 | 150 | 150.4 | 200.5 | 200.5 | 200.5 | 203.6 | 205.7 | 206.2 | 206.2 | 367.8 | 382.5 | 382.8 | 380.3 | 381 | 524.8 | 56.5 | 56.9 | 57.4 | 57.5 | 57.6 | 57.6 | 126.4 | 126.5 | 126.6 | 127.1 | 125 | 185.7 |
| Deferred Revenue Non-Current
| 0 | 0 | 0 | 121.1 | 0 | 0 | 0 | -122.3 | 0 | 0 | 0 | -147.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 75.6 | 0 | 0 | 0 | 122.3 | 0 | 0 | 0 | 147.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| Other Non-Current Liabilities
| 404.8 | 399.7 | 414 | 235 | 438.2 | 520.6 | 585.2 | 533.1 | 545.1 | 570 | 633.6 | 670.7 | 722.5 | 753 | 777.7 | 793.866 | 778.514 | 771.692 | 738.965 | 556.559 | 550.778 | 554.212 | 636.055 | 539.086 | 591.404 | 600.312 | 611.21 | 514.72 | 410.378 | 408.888 | 393.516 | 389.388 | 364.378 | 402.614 | 402.346 | 404.883 | 385.845 | 395.417 | 392.479 | 388.919 | 392.366 | 357.766 | 337.219 | 351.304 | 410.672 | 465.656 | 462.752 | 461.152 | 393.873 | 376.981 | 372.925 | 370.043 | 355.97 | 362.57 | 386.126 | 361.324 | 345.264 | 330.915 | 325.842 | 354.234 | 351.557 | 341.06 | 265.992 | 268.396 | 235.469 | 248.309 | 254.164 | 254.577 | 252.571 | 247.982 | 242.983 | 158.205 | 148.552 | 143.732 | 139.794 | 171.322 | 157.097 | 150.81 | 151.229 | 149.627 | 146.169 | 145.37 | 142.926 | 141.21 | 146.463 | 137.294 | 133.165 | 127.391 | 94.561 | 98.185 | 94.567 | 91.875 | 90.293 | 117 | 116.784 | 93.403 | 90.887 | 99.857 | 105.18 | 92.3 | 82.5 | 77.7 | 75.7 | 75.5 | 80 | 77.9 | 59.8 | 58.1 | 68.9 | 67.3 | 68.9 | 69.3 | 70.6 | 72.1 | 72.4 | 70.9 | 65.2 | 66.4 | 65.8 | 69.3 | 73.1 | 70.8 | 73.2 | 67.5 | 69.2 | 69.9 | 70.8 | 69.7 | 71.5 | 71.4 | 71 | 20.7 | 11.2 | 10.5 | 2.4 | 2.6 | 1.9 | 2 | 2.3 | 2.5 | 2.9 | 8.8 | 13.1 | 7 | 37.8 | 33.6 |
| Total Non-Current Liabilities
| 3,867.4 | 3,861.1 | 3,380.9 | 3,397.5 | 4,092.8 | 4,189.1 | 4,267.6 | 4,244.3 | 4,270.2 | 4,309 | 4,371.5 | 4,494.9 | 4,699.9 | 5,141.7 | 5,451.8 | 5,453.881 | 5,556.321 | 5,574.201 | 5,895.255 | 4,603.016 | 2,246.982 | 2,250.045 | 2,331.517 | 2,234.178 | 2,286.125 | 2,294.662 | 2,305.187 | 2,208.329 | 2,103.639 | 1,608.002 | 1,592.412 | 1,588.067 | 1,562.839 | 1,950.367 | 1,949.78 | 1,951.998 | 1,945.74 | 1,955.312 | 1,952.374 | 1,948.814 | 1,952.261 | 1,917.661 | 1,297.114 | 1,311.199 | 1,370.567 | 1,425.551 | 1,857.139 | 1,857.573 | 1,792.779 | 1,776.538 | 1,773.867 | 1,770.915 | 1,761.041 | 1,765.601 | 1,782.821 | 1,759.005 | 1,749.82 | 1,727.895 | 1,716.326 | 1,486.232 | 1,486.28 | 1,475.783 | 975.715 | 978.119 | 945.192 | 958.032 | 963.887 | 964.3 | 962.294 | 742.64 | 737.847 | 653.122 | 643.541 | 638.091 | 634.665 | 666.941 | 403.577 | 398.364 | 417.471 | 452.325 | 778.58 | 796.651 | 829.117 | 828.081 | 1,003.397 | 998.574 | 990.101 | 984.665 | 950.818 | 944.546 | 934.966 | 1,257.524 | 1,256.653 | 1,284.035 | 1,284.312 | 1,261.241 | 1,259.651 | 1,268.816 | 1,274.586 | 513 | 490.1 | 487.6 | 485.8 | 482.7 | 380 | 77.9 | 59.8 | 58.1 | 217.7 | 216.3 | 218.1 | 218.7 | 220.5 | 222 | 222.4 | 220.9 | 215.2 | 216.4 | 215.8 | 219.3 | 223.5 | 271.3 | 273.7 | 268 | 272.8 | 275.6 | 277 | 275.9 | 439.3 | 453.9 | 453.8 | 401 | 392.2 | 535.3 | 58.9 | 59.5 | 59.3 | 59.5 | 59.9 | 60.1 | 129.3 | 135.3 | 139.7 | 134.1 | 162.8 | 221.5 |
| Total Liabilities
| 5,920.2 | 5,691.2 | 5,173.1 | 5,453.9 | 6,117 | 6,139.5 | 6,165 | 6,434 | 6,627.1 | 6,467.2 | 6,414.5 | 6,950.8 | 7,150.3 | 7,187.3 | 7,205.2 | 7,857.222 | 7,871.87 | 7,555.766 | 7,626.544 | 5,860.098 | 3,713.717 | 3,322.741 | 3,280.242 | 3,508.502 | 3,608.048 | 3,347.106 | 3,157.713 | 3,460.026 | 3,588.396 | 3,080.249 | 2,794.226 | 3,205.926 | 3,171.969 | 2,695.387 | 2,718.153 | 3,016.645 | 2,996.236 | 2,761.215 | 2,773.101 | 3,023.748 | 2,966.289 | 2,642.353 | 2,390.835 | 2,674.479 | 3,019.446 | 2,722.273 | 2,598.812 | 2,818.008 | 2,919.398 | 2,615.231 | 2,499.744 | 2,713.259 | 2,703.484 | 2,472.126 | 2,409.353 | 2,477.806 | 2,728.306 | 2,384.75 | 2,408.169 | 2,302.12 | 2,373.395 | 2,088.506 | 1,546.967 | 1,778.011 | 2,050.597 | 1,897.094 | 1,859.768 | 1,851.971 | 1,933.252 | 1,362 | 1,359.88 | 1,559.015 | 1,544.352 | 1,277.844 | 1,274.129 | 1,577.667 | 1,601.015 | 1,391.22 | 1,408.557 | 1,600.936 | 1,620.588 | 1,460.026 | 1,501.655 | 1,758.136 | 1,977.103 | 1,594.365 | 1,541.643 | 1,951.515 | 1,985.116 | 1,792.748 | 1,809.229 | 2,016.115 | 2,305.452 | 2,075.858 | 2,089.575 | 2,501.053 | 2,879.261 | 2,513.395 | 2,492.612 | 2,584.3 | 2,329.2 | 2,097 | 1,498.4 | 1,849 | 1,917.5 | 1,282 | 789.3 | 1,061.6 | 1,388.9 | 1,047.8 | 816 | 1,049.5 | 1,428.6 | 991.1 | 850.3 | 1,090.8 | 1,455.6 | 1,057.2 | 909.8 | 983 | 1,368.3 | 873.8 | 818.5 | 1,016.3 | 1,383.2 | 939.9 | 799.9 | 977.2 | 1,387.6 | 1,057.9 | 921.9 | 994.8 | 1,319 | 980.5 | 294.9 | 417 | 488.9 | 336.2 | 292.8 | 444.2 | 555.4 | 367.6 | 412.2 | 438 | 435.2 | 461.2 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.2 | 38.2 | 39.9 | 40.4 | 40.048 | 34.68 | 38.144 | 7.267 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 | 0 | 0 | 0 | 0 |
| Common Stock
| 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.1 | 110.143 | 110.143 | 110.143 | 110.143 | 110.143 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.847 | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | 104.8 | 69.9 | 69.9 | 66.1 | 66.1 | 66.1 | 66.1 | 44 | 0 | 0 | 0 | 44 | 44 | 44 | 44 | 44 | 44 | 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
| 2,408.2 | 2,284.7 | 2,148 | 2,188.4 | 3,348.3 | 3,618.1 | 3,951.8 | 4,071.4 | 4,297.8 | 4,265.9 | 4,220.9 | 4,257.8 | 4,269.6 | 4,110.3 | 4,226.8 | 4,204.184 | 4,192.434 | 4,064.715 | 4,191.81 | 4,354.619 | 4,180.331 | 4,053.266 | 4,125.686 | 4,184.374 | 4,254.919 | 4,070.661 | 4,090.637 | 4,260.222 | 4,336.42 | 4,141.903 | 4,145.469 | 4,148.722 | 4,019.37 | 3,825.289 | 3,837.372 | 3,852.321 | 3,733.995 | 3,583.803 | 3,599.571 | 3,630.072 | 3,513.546 | 3,387.006 | 3,408.259 | 3,432.176 | 3,354.82 | 3,280.215 | 3,296.14 | 3,354.545 | 3,270.534 | 3,152.647 | 3,156.152 | 3,205.42 | 3,104.738 | 2,972.323 | 2,954.517 | 2,978.317 | 2,872.699 | 2,751.106 | 2,744.517 | 2,720.549 | 2,582.267 | 2,459.705 | 2,448.405 | 2,456.65 | 2,390.924 | 2,280.671 | 2,271.427 | 2,261.561 | 2,150.667 | 2,012.833 | 2,033.834 | 2,020.348 | 1,931.503 | 1,850.801 | 1,843.198 | 1,869.007 | 1,790.715 | 1,714.807 | 1,701.448 | 1,721.209 | 1,649.93 | 1,571.871 | 1,563.649 | 1,567.693 | 1,496.388 | 1,433.099 | 1,426.895 | 1,430.95 | 1,373.989 | 1,323.336 | 1,600.152 | 1,622.402 | 1,575.11 | 1,529.689 | 1,553.199 | 1,583.394 | 1,768.659 | 1,765.166 | 1,768.99 | 1,764.1 | 1,718 | 1,644.5 | 1,623.9 | 1,621.8 | 1,500.5 | 1,449.6 | 1,454.7 | 1,458.3 | 1,446.5 | 1,378.1 | 1,378.8 | 1,362.8 | 1,270.8 | 1,211.6 | 1,215.6 | 1,201.2 | 1,120.7 | 1,064.2 | 1,086.1 | 1,071.4 | 1,001.7 | 932.7 | 937.2 | 921 | 855.5 | 785.2 | 763.3 | 742 | 680.7 | 617.7 | 599.3 | 580.2 | 538.8 | 494.8 | 539.3 | 867.8 | 487.2 | 456.9 | 451.1 | 434.6 | 412.9 | 384.1 | 352.8 | 289.6 | 248.9 | 170.2 |
| Accumulated Other Comprehensive Income/Loss
| -227.8 | -222.2 | -203.3 | -201.5 | -208.4 | -213.5 | -237.4 | -254.9 | -324.9 | -259.6 | -246.9 | -235.3 | -208.6 | -183.5 | -206.4 | -194.953 | -280.33 | -308.128 | -294.772 | -184.22 | -185.376 | -173.175 | -282.339 | -294.514 | -296.738 | -295.076 | -292.395 | -239.425 | -234.792 | -226.613 | -197.171 | -194.57 | -203.989 | -174.301 | -164.353 | -146.001 | -126.185 | -103.476 | -86.996 | -95.454 | -36.805 | -51.784 | -48.565 | -34.135 | -78.723 | -77.866 | -68.166 | -72.307 | -38.235 | -39.643 | -24.23 | -35.943 | -14.965 | 4.169 | -1.763 | 8.149 | 23.121 | 27.803 | 56.043 | 58.631 | 42.589 | 47.291 | 58.785 | 62.256 | 103.435 | 80.113 | 82.022 | 74.938 | 34.936 | 26.254 | 19.35 | 11.186 | 25.034 | 26.031 | 14.021 | 15.324 | 28.737 | 35.814 | 66.262 | 82.29 | 20.537 | 16.447 | 20.598 | 29.805 | -6.688 | -10.485 | -38.783 | -47.427 | -42.721 | -39.399 | -77.83 | -71.394 | -88.552 | -68.083 | -75.358 | -51.607 | -76.565 | -64.935 | -52.895 | -33 | -27.5 | -52 | -42.4 | -19.2 | -10.4 | -40.2 | -24.4 | -7.8 | -15.2 | -14.2 | 9 | 43 | 37.2 | -187.7 | -187.7 | -187.7 | 51.2 | 49 | 45 | 29 | 64 | 55.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| -980.8 | -1,022 | -1,048.9 | -1,035.1 | -1,026.8 | -1,044.5 | -1,065.8 | -1,064.7 | -1,107 | -1,132.8 | -1,003.4 | -1,106.7 | -1,152.1 | -1,186.4 | -1,211 | -1,222.685 | -1,248.496 | -1,262.723 | -1,277.957 | -1,285.012 | -2,258.895 | -2,269.069 | -2,293.663 | -2,240.221 | -2,175.747 | -2,113.682 | -2,331.73 | -2,295.687 | -2,250.223 | -2,187.643 | -2,201.501 | -2,196.263 | -2,178.468 | -2,143.302 | -2,170.476 | -2,147.265 | -2,169.82 | -2,156.669 | -2,171.915 | -2,173.801 | -2,083.024 | -1,988.021 | -1,870.119 | -1,820.545 | -1,857.514 | -1,851.17 | -1,870.988 | -1,879.706 | -1,810.257 | -1,818.361 | -1,839.376 | -1,856.809 | -1,813.378 | -1,612.72 | -1,526.613 | -1,475.893 | -1,513.356 | -1,294.83 | -1,235.553 | -1,289.255 | -1,241.771 | -1,222.173 | -1,231.182 | -1,232.967 | -1,243.051 | -1,157.414 | -1,191.585 | -1,056.254 | -937.529 | -596.99 | -625.78 | -598.491 | -642.959 | -524.158 | -339.416 | -265.702 | -253.674 | -248.974 | -253.371 | -268.622 | -273.664 | -276.04 | -284.846 | -297.105 | -323.156 | -217.599 | -230.596 | -297.004 | -297.033 | -296.755 | -301.85 | -302.991 | -306.271 | -308.522 | -309.305 | -309.228 | -305.616 | -303.257 | -306.868 | 43.1 | 68.8 | 106.8 | 222.5 | 237.4 | 163.9 | 231.6 | 302.5 | 317.7 | 137.7 | 169 | 180 | 180.1 | 218.9 | 512.5 | 525.7 | 512.1 | 246 | 245.4 | 244.9 | 251 | 238.3 | 260.8 | 357.7 | 355.7 | 356.3 | 352.4 | 358.6 | 363.6 | 378.8 | 378.7 | 323.1 | 375.1 | 351.3 | 333.7 | 330.2 | 0 | 362 | 357.8 | 351.9 | 367.7 | 352.8 | 333.8 | 346.9 | 348.4 | 297.8 | 214.2 |
| Total Shareholders Equity
| 1,309.7 | 1,150.6 | 1,005.9 | 1,061.9 | 2,223.2 | 2,470.2 | 2,758.7 | 2,861.9 | 2,976 | 2,983.6 | 3,080.7 | 3,063.1 | 3,057.2 | 2,890.4 | 2,959.9 | 2,936.737 | 2,808.431 | 2,642.151 | 2,736.491 | 2,995.53 | 1,840.907 | 1,715.869 | 1,654.531 | 1,754.486 | 1,887.281 | 1,766.75 | 1,571.359 | 1,829.957 | 1,956.252 | 1,832.494 | 1,851.644 | 1,862.736 | 1,741.76 | 1,612.533 | 1,607.39 | 1,663.902 | 1,542.837 | 1,428.505 | 1,445.507 | 1,465.664 | 1,498.564 | 1,452.048 | 1,594.422 | 1,682.343 | 1,523.43 | 1,456.026 | 1,461.833 | 1,507.379 | 1,526.889 | 1,399.49 | 1,397.393 | 1,417.515 | 1,381.242 | 1,468.619 | 1,530.988 | 1,615.42 | 1,487.311 | 1,588.926 | 1,669.854 | 1,594.772 | 1,487.932 | 1,389.67 | 1,380.855 | 1,390.786 | 1,356.155 | 1,308.217 | 1,266.711 | 1,385.092 | 1,352.921 | 1,546.944 | 1,532.251 | 1,537.89 | 1,418.425 | 1,457.521 | 1,622.65 | 1,723.476 | 1,670.625 | 1,606.494 | 1,619.186 | 1,639.724 | 1,501.65 | 1,417.125 | 1,404.248 | 1,405.24 | 1,271.391 | 1,309.862 | 1,262.363 | 1,191.366 | 1,139.082 | 1,092.029 | 1,325.319 | 1,352.864 | 1,285.134 | 1,257.931 | 1,273.383 | 1,327.406 | 1,491.325 | 1,501.821 | 1,514.074 | 1,879 | 1,864.1 | 1,804.1 | 1,908.8 | 1,944.8 | 1,758.8 | 1,745.8 | 1,802.7 | 1,838.1 | 1,635.1 | 1,599 | 1,633.9 | 1,652 | 1,570.9 | 1,536.4 | 1,553.6 | 1,525.6 | 1,461.9 | 1,402.6 | 1,420 | 1,395.4 | 1,348 | 1,293.3 | 1,294.9 | 1,276.7 | 1,211.8 | 1,137.6 | 1,121.9 | 1,105.6 | 1,059.5 | 996.4 | 965.8 | 955.3 | 890.1 | 828.5 | 869.5 | 867.8 | 849.2 | 814.7 | 803 | 802.3 | 765.7 | 721.4 | 699.7 | 638 | 546.7 | 384.4 |
| Total Equity
| 8,539.6 | 1,172.9 | 1,029.9 | 1,087 | 10,563.4 | 11,079.9 | 2,786.6 | 2,891 | 2,999 | 3,035.8 | 3,104.2 | 3,087 | 3,080.1 | 2,914.9 | 2,983.9 | 2,961.163 | 2,831.307 | 2,666.284 | 2,797.815 | 2,995.53 | 1,840.907 | 1,715.869 | 1,654.531 | 1,754.486 | 1,887.281 | 1,766.75 | 1,571.359 | 5,291,812.957 | 1,956.252 | 1,832.494 | 1,851.644 | 1,885.44 | 1,776.589 | 1,648.998 | 1,646.542 | 1,704.072 | 1,584.01 | 1,469.892 | 1,487.741 | 1,508.394 | 1,542.513 | 1,496.242 | 1,638.602 | 1,727.788 | 1,570.699 | 1,456.026 | 1,461.833 | 1,507.379 | 1,526.889 | 1,399.49 | 1,397.393 | 1,417.515 | 1,381.242 | 1,468.619 | 1,530.988 | 1,615.42 | 1,487.311 | 1,588.926 | 1,669.854 | 1,594.772 | 1,487.932 | 1,389.67 | 1,380.855 | 1,390.786 | 1,356.155 | 1,308.217 | 1,266.711 | 1,385.092 | 1,352.921 | 1,546.944 | 1,532.251 | 1,537.89 | 1,418.425 | 1,457.521 | 1,622.65 | 1,723.476 | 1,670.625 | 1,606.494 | 1,619.186 | 1,639.724 | 1,501.65 | 1,417.125 | 1,404.248 | 1,405.24 | 1,271.391 | 1,309.862 | 1,262.363 | 1,191.366 | 1,139.082 | 1,092.029 | 1,325.319 | 1,352.864 | 1,285.134 | 1,257.931 | 1,273.383 | 1,327.406 | 1,491.325 | 1,501.821 | 1,514.074 | 1,879 | 1,864.1 | 1,804.1 | 1,908.8 | 1,944.8 | 1,758.8 | 1,745.8 | 1,802.7 | 1,838.1 | 1,635.1 | 1,599 | 1,633.9 | 1,652 | 1,570.9 | 1,536.4 | 1,553.6 | 1,525.6 | 1,461.9 | 1,402.6 | 1,420 | 1,395.4 | 1,348 | 1,293.3 | 1,294.9 | 1,276.7 | 1,211.8 | 1,137.6 | 1,121.9 | 1,105.6 | 1,059.5 | 996.4 | 965.8 | 955.3 | 890.1 | 828.5 | 869.5 | 867.8 | 849.2 | 814.7 | 803 | 802.3 | 765.7 | 721.4 | 699.7 | 638 | 546.7 | 384.4 |
| Total Liabilities & Shareholders Equity
| 7,229.9 | 6,864.1 | 6,203 | 6,540.9 | 8,340.2 | 8,609.7 | 8,923.7 | 9,295.9 | 9,626.1 | 9,503 | 9,518.7 | 10,037.8 | 10,230.4 | 10,102.2 | 10,189.1 | 10,818.385 | 10,703.177 | 10,222.05 | 10,424.359 | 8,855.628 | 5,554.624 | 5,038.61 | 4,934.773 | 5,262.988 | 5,495.329 | 5,113.856 | 4,729.072 | 5,289.983 | 5,544.648 | 4,912.743 | 4,645.87 | 5,091.366 | 4,948.558 | 4,344.385 | 4,364.695 | 4,720.717 | 4,580.246 | 4,231.107 | 4,260.842 | 4,532.142 | 4,508.802 | 4,138.595 | 4,029.437 | 4,402.267 | 4,590.145 | 4,178.299 | 4,060.645 | 4,325.387 | 4,446.287 | 4,014.721 | 3,897.137 | 4,130.774 | 4,084.726 | 3,940.745 | 3,940.341 | 4,093.226 | 4,215.617 | 3,973.676 | 4,078.023 | 3,896.892 | 3,861.327 | 3,478.176 | 2,927.822 | 3,168.797 | 3,406.752 | 3,205.311 | 3,126.479 | 3,237.063 | 3,286.173 | 2,908.944 | 2,892.131 | 3,096.905 | 2,962.777 | 2,735.365 | 2,896.779 | 3,301.143 | 3,271.64 | 2,997.714 | 3,027.743 | 3,240.66 | 3,122.238 | 2,877.151 | 2,905.903 | 3,163.376 | 3,248.494 | 2,904.227 | 2,804.006 | 3,142.881 | 3,124.198 | 2,884.777 | 3,134.548 | 3,368.979 | 3,590.586 | 3,333.789 | 3,362.958 | 3,828.459 | 4,370.586 | 4,015.216 | 4,006.686 | 4,463.3 | 4,193.3 | 3,901.1 | 3,407.2 | 3,793.8 | 3,676.3 | 3,027.8 | 2,592 | 2,899.7 | 3,024 | 2,646.8 | 2,449.9 | 2,701.5 | 2,999.5 | 2,527.5 | 2,403.9 | 2,616.4 | 2,917.5 | 2,459.8 | 2,329.8 | 2,378.4 | 2,716.3 | 2,167.1 | 2,113.4 | 2,293 | 2,595 | 2,077.5 | 1,921.8 | 2,082.8 | 2,447.1 | 2,054.3 | 1,887.7 | 1,950.1 | 2,209.1 | 1,809 | 1,164.4 | 1,284.8 | 1,338.1 | 1,150.9 | 1,095.8 | 1,246.5 | 1,321.1 | 1,089 | 1,111.9 | 1,076 | 981.9 | 845.6 |