IDEX Corporation
NYSE:IEX
212.98 (USD) • At close December 26, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1988 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 633.2 | 700.7 | 616.3 | 534.3 | 562.7 | 457 | 510.7 | 430.2 | 680.7 | 557.8 | 733.2 | 855.4 | 806.497 | 714.38 | 958.142 | 1,025.851 | 877.758 | 746.348 | 569.219 | 632.581 | 515.985 | 543.189 | 456.13 | 466.407 | 491.767 | 458.751 | 412.973 | 375.95 | 303.291 | 218.361 | 216.095 | 235.964 | 239.397 | 361.488 | 358.445 | 328.018 | 306.482 | 311.495 | 494.496 | 509.137 | 487.066 | 485.335 | 458.383 | 439.629 | 399.805 | 374.489 | 341.045 | 318.864 | 260.503 | 221.11 | 245.543 | 230.259 | 220.461 | 202.961 | 195.548 | 235.136 | 206.054 | 159.138 | 71.388 | 73.526 | 74.429 | 67.916 | 63.097 | 61.353 | 233.977 | 118.538 | 99.816 | 102.757 | 74.992 | 52.025 | 77.5 | 77.941 | 78.529 | 51.052 | 71.111 | 77.29 | 33.662 | 8.787 | 8.191 | 7.274 | 6.36 | 5.989 | 7.832 | 8.552 | 8.163 | 5.856 | 7.772 | 6.952 | 6.088 | 7.692 | 6.721 | 4.972 | 6.352 | 9.85 | 8.317 | 8.415 | 6.851 | 5.508 | 4.414 | 2.9 | 4.9 | 7 | 3.9 | 2.7 | 7 | 5.8 | 6.8 | 11.8 | 3.6 | 5.4 | 4.2 | 5.3 | 4.1 | 6.8 | 7.7 | 5.9 | 3.2 | 2.9 | 5.7 | 6.3 | 3.7 | 3.4 | 3 | 3.5 | 4.3 | 2.8 | 1.9 | 2.4 | 2.6 | 3.4 | 3.1 | 1.5 | 1.9 | 2.6 | 2.2 | 0.8 | 2.8 | 2.8 | 2.3 | 3.5 | 2.9 | 48.6 | 1.2 |
| Short Term Investments
| 0 | 4.4 | 4.4 | 4.4 | 24.6 | 19.1 | 3.2 | 0 | 38.8 | 41.8 | 44.5 | 45.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 633.2 | 700.7 | 616.3 | 534.3 | 562.7 | 457 | 510.7 | 430.2 | 680.7 | 557.8 | 733.2 | 855.4 | 806.497 | 714.38 | 958.142 | 1,025.851 | 877.758 | 746.348 | 569.219 | 632.581 | 515.985 | 543.189 | 456.13 | 466.407 | 491.767 | 458.751 | 412.973 | 375.95 | 303.291 | 218.361 | 216.095 | 235.964 | 239.397 | 361.488 | 358.445 | 328.018 | 306.482 | 311.495 | 494.496 | 509.137 | 487.066 | 485.335 | 458.383 | 439.629 | 399.805 | 374.489 | 341.045 | 318.864 | 260.503 | 221.11 | 245.543 | 230.259 | 220.461 | 202.961 | 195.548 | 235.136 | 206.054 | 159.138 | 71.388 | 73.526 | 74.429 | 67.916 | 63.097 | 61.353 | 233.977 | 118.538 | 99.816 | 102.757 | 74.992 | 52.025 | 77.5 | 77.941 | 78.529 | 51.052 | 71.111 | 77.29 | 33.662 | 8.787 | 8.191 | 7.274 | 6.36 | 5.989 | 7.832 | 8.552 | 8.163 | 5.856 | 7.772 | 6.952 | 6.088 | 7.692 | 6.721 | 4.972 | 6.352 | 9.85 | 8.317 | 8.415 | 6.851 | 5.508 | 4.414 | 2.9 | 4.9 | 7 | 3.9 | 2.7 | 7 | 5.8 | 6.8 | 11.8 | 3.6 | 5.4 | 4.2 | 5.3 | 4.1 | 6.8 | 7.7 | 5.9 | 3.2 | 2.9 | 5.7 | 6.3 | 3.7 | 3.4 | 3 | 3.5 | 4.3 | 2.8 | 1.9 | 2.4 | 2.6 | 3.4 | 3.1 | 1.5 | 1.9 | 2.6 | 2.2 | 0.8 | 2.8 | 2.8 | 2.3 | 3.5 | 2.9 | 48.6 | 1.2 |
| Net Receivables
| 475.1 | 426.2 | 437.9 | 427.8 | 430.6 | 455.2 | 446.5 | 442.8 | 406.1 | 425.7 | 411.2 | 356.4 | 366.779 | 356.469 | 341.793 | 293.146 | 275.432 | 270.255 | 327.835 | 298.186 | 317.305 | 326.358 | 333.782 | 312.192 | 324.895 | 329.692 | 328.658 | 294.166 | 307.505 | 307.755 | 294.707 | 272.813 | 287.329 | 296.481 | 296.834 | 260 | 272.008 | 286.111 | 267.206 | 256.04 | 270.466 | 272.151 | 287.903 | 253.226 | 255.977 | 268.035 | 269.873 | 256.095 | 277.505 | 265.209 | 270.825 | 252.845 | 258.346 | 270.234 | 242.177 | 213.553 | 210.188 | 200.43 | 206.387 | 183.178 | 189.417 | 200.995 | 205.73 | 205.269 | 210.189 | 240.028 | 241.525 | 193.326 | 193.457 | 199.32 | 196.336 | 166.485 | 157.846 | 154.588 | 154.327 | 132.544 | 141.684 | 144.096 | 132.168 | 119.567 | 126.781 | 124.648 | 113.216 | 101.859 | 108.763 | 118.443 | 107.353 | 101.494 | 105.605 | 105.371 | 97.598 | 93.053 | 109.274 | 111.425 | 110.631 | 104.95 | 107.492 | 115.38 | 105.369 | 100.8 | 107.2 | 108 | 91.5 | 86 | 90.7 | 96.4 | 96.8 | 80.8 | 93.6 | 94.3 | 90.5 | 91.2 | 83.5 | 70.5 | 72.6 | 70.3 | 64 | 71.4 | 61.5 | 59.4 | 60 | 56.6 | 45.9 | 43.3 | 40.8 | 42 | 39.8 | 39.3 | 39.3 | 39.5 | 31.9 | 29.9 | 29.8 | 30.6 | 29.7 | 31.2 | 31.2 | 31.4 | 29.6 | 27.1 | 29.1 | 29.7 | 28.2 |
| Inventory
| 488.2 | 427.9 | 426 | 420.8 | 446.6 | 482.5 | 497.6 | 470.9 | 455.3 | 457.4 | 428.5 | 370.4 | 353.924 | 360.079 | 304.636 | 289.91 | 302.41 | 324.931 | 340.581 | 293.467 | 303.494 | 301.006 | 298.327 | 279.995 | 287.126 | 283.854 | 283.876 | 259.724 | 266.705 | 264.545 | 257.9 | 252.859 | 276.013 | 257.659 | 278.23 | 239.124 | 252.518 | 260.814 | 243.565 | 237.631 | 251.058 | 254.182 | 244.175 | 230.967 | 236.771 | 231.504 | 239.575 | 234.95 | 249.564 | 254.497 | 253.564 | 254.258 | 271.617 | 282.381 | 215.65 | 196.546 | 191.698 | 170.109 | 166.211 | 159.463 | 162.384 | 166.977 | 176.805 | 214.16 | 190.514 | 197.702 | 200.925 | 177.435 | 178.622 | 174.054 | 169.668 | 160.687 | 140.842 | 138.204 | 136.744 | 126.576 | 129.39 | 126.67 | 125.884 | 126.978 | 124.688 | 119.701 | 109.077 | 105.304 | 104.82 | 108.484 | 106.257 | 105.58 | 104.152 | 103.296 | 101.12 | 104.111 | 112.866 | 115.401 | 120.231 | 113.052 | 112.104 | 114.021 | 106.138 | 106.1 | 105.9 | 107.3 | 97.5 | 101.2 | 100.2 | 102.1 | 104.5 | 84.2 | 94.1 | 96.8 | 97.2 | 97.5 | 103.2 | 93.9 | 99.5 | 101.1 | 91.8 | 89.6 | 83.8 | 78.1 | 80.1 | 79.1 | 60.5 | 61 | 60.2 | 62.5 | 64.2 | 63.8 | 63.5 | 59.7 | 45.7 | 42.4 | 43.4 | 45.2 | 42.6 | 43 | 42.2 | 42.8 | 43.9 | 44 | 44 | 41.1 | 39.1 |
| Other Current Assets
| 81.3 | 74.7 | 74.3 | 59 | 78.3 | 93.2 | 69.7 | 55.4 | 92.9 | 110.4 | 108.4 | 95.8 | 56.161 | 62.761 | 46.573 | 48.324 | 65.152 | 55.716 | 51.437 | 37.211 | 53.84 | 46.329 | 40.989 | 42.238 | 51.451 | 41.448 | 43.781 | 74.203 | 77.977 | 70.757 | 54.978 | 61.085 | 54.614 | 53.656 | 42.999 | 35.542 | 75.391 | 75.177 | 76.121 | 72.983 | 68.367 | 69.858 | 72.915 | 67.131 | 58.216 | 62.072 | 71.425 | 71.956 | 56.292 | 57.273 | 59.137 | 51.799 | 54.882 | 58.429 | 50.632 | 47.523 | 53.019 | 47.773 | 40.847 | 35.545 | 32.363 | 29.205 | 31.867 | 24.423 | 22.839 | 26.64 | 26.377 | 163.62 | 19.209 | 20.869 | 22.655 | 12.795 | 16.927 | 24.298 | 19.6 | 11.091 | 8.905 | 11.408 | 12.924 | 7.419 | 7.15 | 11.849 | 10.464 | 8.781 | 6.253 | 8.13 | 10.004 | 7.234 | 12.761 | 14.202 | 18.5 | 12.767 | 8.801 | 9.441 | 9.773 | 5.672 | 6.11 | 6.449 | 6.827 | 3.9 | 6.6 | 7.5 | 7.2 | 6 | 7.1 | 21.1 | 24.4 | 20.5 | 7.3 | 6.2 | 6 | 7.2 | 8.6 | 9 | 8.8 | 8.6 | 8.8 | 8.7 | 9.1 | 7.6 | 7.3 | 10.4 | 9.2 | 7.7 | 8.9 | 9.5 | 9.2 | 11.2 | 1.2 | 1.3 | 1.2 | 0.7 | 0.9 | 0.9 | 1 | 0.7 | 0.8 | 0.8 | 0.9 | 0.6 | 0.8 | 0.7 | 0.5 |
| Total Current Assets
| 1,677.8 | 1,629.5 | 1,554.5 | 1,446.3 | 1,518.2 | 1,487.9 | 1,524.5 | 1,399.3 | 1,635 | 1,551.3 | 1,681.3 | 1,678 | 1,583.361 | 1,493.689 | 1,651.144 | 1,657.231 | 1,520.752 | 1,397.25 | 1,289.072 | 1,261.445 | 1,190.624 | 1,216.882 | 1,129.228 | 1,092.532 | 1,155.239 | 1,113.745 | 1,069.288 | 1,004.043 | 955.478 | 861.418 | 823.68 | 822.721 | 857.353 | 969.284 | 976.508 | 862.684 | 906.399 | 933.597 | 1,081.388 | 1,075.791 | 1,076.957 | 1,081.526 | 1,063.376 | 990.953 | 950.769 | 936.1 | 921.918 | 881.865 | 843.864 | 798.089 | 829.069 | 789.161 | 805.306 | 814.005 | 704.007 | 692.758 | 660.959 | 577.45 | 484.833 | 451.712 | 458.593 | 465.093 | 477.499 | 505.205 | 657.519 | 582.908 | 568.643 | 637.138 | 466.28 | 446.268 | 466.159 | 417.908 | 394.144 | 368.142 | 381.782 | 347.501 | 313.641 | 290.961 | 279.167 | 261.238 | 264.979 | 262.187 | 240.589 | 224.496 | 227.999 | 240.913 | 231.386 | 221.26 | 228.606 | 230.561 | 223.939 | 214.903 | 237.293 | 246.117 | 248.952 | 232.089 | 232.557 | 241.358 | 222.748 | 213.7 | 224.6 | 229.8 | 200.1 | 195.9 | 205 | 225.4 | 232.5 | 197.3 | 198.6 | 202.7 | 197.9 | 201.2 | 199.4 | 180.2 | 188.6 | 185.9 | 167.8 | 172.6 | 160.1 | 151.4 | 151.1 | 149.5 | 118.6 | 115.5 | 114.2 | 116.8 | 115.1 | 116.7 | 106.6 | 103.9 | 81.9 | 74.5 | 76 | 79.3 | 75.5 | 75.7 | 77 | 77.8 | 76.7 | 75.2 | 76.8 | 120.1 | 69 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 468.6 | 419.1 | 428.2 | 430.3 | 534.3 | 421.6 | 397 | 382.1 | 303.5 | 323.3 | 325.8 | 327.3 | 314.631 | 313.353 | 302.805 | 298.273 | 293.304 | 281.852 | 283.276 | 280.316 | 273.33 | 275.025 | 271.92 | 281.22 | 276.821 | 267.828 | 267.13 | 258.35 | 250.889 | 254.23 | 250.114 | 247.816 | 261.092 | 250.904 | 252.512 | 240.945 | 240.27 | 234.634 | 216.336 | 219.543 | 219.824 | 223.395 | 216.045 | 213.488 | 214.253 | 213.384 | 215.091 | 219.161 | 223.762 | 215.673 | 214.153 | 213.717 | 219.702 | 231.538 | 199.703 | 188.562 | 187.021 | 179.284 | 173.774 | 178.283 | 181.006 | 181.376 | 179.897 | 186.283 | 172.093 | 178.318 | 179.762 | 172.999 | 170.788 | 169.513 | 167.278 | 165.949 | 154.387 | 154.675 | 148.508 | 145.485 | 146.72 | 148.318 | 152.177 | 155.602 | 151.9 | 153.555 | 150.127 | 147.095 | 143.143 | 144.538 | 144.373 | 148.246 | 146.895 | 138.539 | 136.894 | 144.146 | 146.681 | 146.403 | 145.291 | 128.283 | 125.721 | 129.444 | 127.361 | 129.9 | 132.6 | 131.7 | 122.5 | 125.4 | 126.3 | 127.1 | 126.9 | 88.6 | 99.2 | 100.5 | 99.5 | 102.4 | 103.9 | 90.1 | 90.2 | 91.3 | 74.7 | 73.6 | 65.3 | 66.2 | 66.4 | 66.4 | 52.7 | 53.5 | 50.5 | 51.2 | 51.5 | 52.3 | 51.2 | 49.8 | 38.1 | 35.5 | 36.3 | 37 | 31.3 | 32.3 | 32.7 | 31.9 | 31.1 | 30 | 28 | 27.3 | 27.5 |
| Goodwill
| 3,316 | 2,787.2 | 2,803 | 2,838.3 | 2,677.3 | 2,714.4 | 2,657.9 | 2,638.1 | 2,191.2 | 2,238.6 | 2,213.5 | 2,167.7 | 2,197.084 | 2,210.57 | 1,928.665 | 1,895.574 | 1,863.577 | 1,842.73 | 1,831.973 | 1,779.745 | 1,774.39 | 1,697.332 | 1,694.408 | 1,697.955 | 1,708.783 | 1,690.571 | 1,722.768 | 1,704.158 | 1,679.768 | 1,666.747 | 1,645.565 | 1,632.592 | 1,662.892 | 1,516.303 | 1,524.929 | 1,396.529 | 1,400.185 | 1,397.66 | 1,293.768 | 1,321.277 | 1,336.353 | 1,363.753 | 1,349.926 | 1,349.456 | 1,344.176 | 1,329.797 | 1,325.939 | 1,321.727 | 1,490.821 | 1,450.969 | 1,442.16 | 1,431.366 | 1,441.64 | 1,450.988 | 1,246.258 | 1,207.001 | 1,208.756 | 1,169.641 | 1,163.32 | 1,180.445 | 1,186.156 | 1,176.82 | 1,152.015 | 1,167.063 | 1,046.365 | 1,094.789 | 1,091.044 | 977.019 | 950.503 | 937.624 | 927.495 | 912.6 | 772.589 | 778.744 | 709.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 559.008 | 0 | 0 | 0 | 530.663 | 518.574 | 0 | 0 | 454.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 1,349.4 | 930.9 | 969.1 | 3,850.1 | 919.6 | 957.3 | 933.5 | 947.8 | 628.6 | 655 | 629.2 | 597.3 | 613.366 | 626.586 | 441.64 | 415.563 | 417.08 | 422.228 | 426.205 | 388.031 | 390.908 | 365.741 | 372.74 | 383.327 | 395.497 | 393.088 | 408.188 | 414.746 | 414.853 | 425.432 | 428.583 | 435.504 | 462.43 | 354.335 | 370.786 | 287.837 | 300.922 | 313.694 | 257.459 | 271.164 | 284.356 | 300.275 | 300.71 | 311.227 | 321.4 | 329.03 | 339.641 | 341.372 | 378.66 | 371.475 | 374.111 | 382.222 | 393.947 | 406.34 | 299.333 | 281.392 | 281.978 | 277.431 | 271.551 | 281.354 | 288.396 | 292.052 | 292.949 | 303.226 | 231.664 | 236.974 | 240.781 | 191.766 | 184.976 | 190.754 | 180.775 | 171.363 | 54.925 | 54.639 | 37.343 | 720.484 | 722.867 | 724.078 | 734.063 | 743.164 | 729.283 | 721.49 | 612.026 | 19.401 | 570.866 | 565.61 | 552.122 | 19.377 | 13.126 | 482.924 | 465.792 | 12.776 | 471.756 | 469.724 | 462.475 | 388.163 | 389.759 | 398.128 | 377.831 | 385.1 | 392.6 | 392.2 | 354.3 | 360.8 | 364.5 | 363.6 | 364.7 | 293.8 | 270.3 | 274.2 | 267.7 | 274.5 | 283.7 | 180 | 182.1 | 184.2 | 165.3 | 166.9 | 147.4 | 148.8 | 148.1 | 149.3 | 84 | 84.8 | 75.9 | 76.8 | 77.2 | 78 | 79.4 | 76.1 | 29.9 | 27.8 | 27.8 | 28 | 19.8 | 20 | 20.2 | 20.4 | 20.6 | 20.8 | 21.2 | 21.2 | 21.7 |
| Goodwill and Intangible Assets
| 4,665.4 | 3,718.1 | 3,772.1 | 3,850.1 | 3,596.9 | 3,671.7 | 3,591.4 | 3,585.9 | 2,819.8 | 2,893.6 | 2,842.7 | 2,765 | 2,810.45 | 2,837.156 | 2,370.305 | 2,311.137 | 2,280.657 | 2,264.958 | 2,258.178 | 2,167.776 | 2,165.298 | 2,063.073 | 2,067.148 | 2,081.282 | 2,104.28 | 2,083.659 | 2,130.956 | 2,118.904 | 2,094.621 | 2,092.179 | 2,074.148 | 2,068.096 | 2,125.322 | 1,870.638 | 1,895.715 | 1,684.366 | 1,701.107 | 1,711.354 | 1,551.227 | 1,592.441 | 1,620.709 | 1,664.028 | 1,650.636 | 1,660.683 | 1,665.576 | 1,658.827 | 1,665.58 | 1,663.099 | 1,869.481 | 1,822.444 | 1,816.271 | 1,813.588 | 1,835.587 | 1,857.328 | 1,545.591 | 1,488.393 | 1,490.734 | 1,447.072 | 1,434.871 | 1,461.799 | 1,474.552 | 1,468.872 | 1,444.964 | 1,470.289 | 1,278.029 | 1,331.763 | 1,331.825 | 1,168.785 | 1,135.479 | 1,128.378 | 1,108.27 | 1,083.963 | 827.514 | 833.383 | 746.598 | 720.484 | 722.867 | 724.078 | 734.063 | 743.164 | 729.283 | 721.49 | 612.026 | 578.409 | 570.866 | 565.61 | 552.122 | 550.04 | 531.7 | 482.924 | 465.792 | 467.336 | 471.756 | 469.724 | 462.475 | 388.163 | 389.759 | 398.128 | 377.831 | 385.1 | 392.6 | 392.2 | 354.3 | 360.8 | 364.5 | 363.6 | 364.7 | 293.8 | 270.3 | 274.2 | 267.7 | 274.5 | 283.7 | 180 | 182.1 | 184.2 | 165.3 | 166.9 | 147.4 | 148.8 | 148.1 | 149.3 | 84 | 84.8 | 75.9 | 76.8 | 77.2 | 78 | 79.4 | 76.1 | 29.9 | 27.8 | 27.8 | 28 | 19.8 | 20 | 20.2 | 20.4 | 20.6 | 20.8 | 21.2 | 21.2 | 21.7 |
| Long Term Investments
| 0 | -281.3 | -286 | -1.5 | -279.3 | -286.1 | 0 | 0.3 | 0 | -189.6 | -196.6 | 0.1 | -211.066 | -211.164 | -173.244 | 0 | -151.924 | -150.417 | -148.189 | 0 | -162.017 | -140.147 | -130.881 | 0 | -131.149 | -127.774 | -131.646 | 0 | -172.808 | -171.877 | -171.438 | 0 | -182.688 | -152.875 | -154.612 | 0 | -153.505 | -152.852 | -130.967 | 0 | -144.443 | -147.408 | -146.643 | 0 | -126.006 | -122.291 | -121.017 | 0 | -157.971 | -152.854 | -147.125 | 0 | -166.325 | -169.81 | -153.915 | 0 | -158.536 | -152.271 | -148.776 | 0 | -146.857 | -144.694 | -137.834 | 0 | -138.432 | -152.192 | -149.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 0 | 281.3 | 286 | 1.5 | 279.3 | 286.1 | 267.3 | 2 | 185.7 | 189.6 | 196.6 | 4.3 | 211.066 | 211.164 | 173.244 | 0 | 151.924 | 150.417 | 148.189 | 0 | 162.017 | 140.147 | 130.881 | 0 | 131.149 | 127.774 | 131.646 | 0 | 172.808 | 171.877 | 171.438 | 0 | 182.688 | 152.875 | 154.612 | 0 | 153.505 | 152.852 | 130.967 | 0 | 144.443 | 147.408 | 146.643 | 0 | 126.006 | 122.291 | 121.017 | 0 | 157.971 | 152.854 | 147.125 | 0 | 166.325 | 169.81 | 153.915 | 0 | 158.536 | 152.271 | 148.776 | 0 | 146.857 | 144.694 | 137.834 | 0 | 138.432 | 152.192 | 149.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 155.7 | 136.6 | 134.6 | 138.5 | 20.2 | 138.7 | -122.2 | 142.3 | -51.4 | -45 | 149.9 | 142.5 | 146.137 | 138.799 | 136.477 | 147.757 | 130.882 | 129.532 | 113.151 | 104.375 | 84.643 | 85.235 | 83.164 | 15.765 | 18.467 | 18.226 | 18.085 | 18.331 | 16.773 | 16.338 | 15.843 | 16.311 | 18.697 | 18.53 | 17.563 | 17.448 | 22.586 | 23.773 | 20.203 | 20.295 | 21.822 | 22.048 | 21.765 | 22.453 | 18.783 | 19.341 | 20.011 | 21.265 | 20.328 | 20.596 | 19.633 | 19.641 | 33.133 | 20.449 | 16.127 | 11.982 | 7.747 | 7.721 | 7.061 | 6.363 | 10.056 | 10.464 | 8.898 | 14.54 | 12.547 | 12.075 | 5.731 | 10.672 | 4.733 | 4.953 | 2.533 | 3.001 | 29.803 | 30.314 | 30.575 | 30.71 | 28.47 | 28.665 | 29.069 | 26.288 | 16.227 | 16.571 | 17.276 | 10.739 | 11.941 | 11.375 | 11.473 | 11.504 | 12.08 | 12.223 | 12.316 | 12.419 | 12.196 | 11.885 | 11.025 | 10.319 | 10.994 | 11.04 | 11.098 | 9.9 | 10 | 10.2 | 13.4 | 13.7 | 11.8 | 15.4 | 22.7 | 19.5 | 6.5 | 6.7 | 6.8 | 5.7 | 5.1 | 4.7 | 4.9 | 4.7 | 4.3 | 4.2 | 4.3 | 4.7 | 4.9 | 5 | 5.1 | 5.2 | 5.5 | 5.7 | 6.5 | 6.3 | 5.3 | 5 | 5.2 | 5.3 | 6.1 | 6.3 | 6.3 | 6.4 | 6.9 | 7.2 | 7.6 | 7.7 | 8 | 9.6 | 9.9 |
| Total Non-Current Assets
| 5,289.7 | 4,273.8 | 4,334.9 | 4,418.9 | 4,151.4 | 4,232 | 4,133.5 | 4,112.6 | 3,257.6 | 3,361.5 | 3,318.4 | 3,239.2 | 3,271.218 | 3,289.308 | 2,809.587 | 2,757.167 | 2,704.843 | 2,676.342 | 2,654.605 | 2,552.467 | 2,523.271 | 2,423.333 | 2,422.232 | 2,378.267 | 2,399.568 | 2,369.713 | 2,416.171 | 2,395.585 | 2,362.283 | 2,362.747 | 2,340.105 | 2,332.223 | 2,405.111 | 2,140.072 | 2,165.79 | 1,942.759 | 1,963.963 | 1,969.761 | 1,787.766 | 1,832.279 | 1,862.355 | 1,909.471 | 1,888.446 | 1,896.624 | 1,898.612 | 1,891.552 | 1,900.682 | 1,903.525 | 2,113.571 | 2,058.713 | 2,050.057 | 2,046.946 | 2,088.422 | 2,109.315 | 1,761.421 | 1,688.937 | 1,685.502 | 1,634.077 | 1,615.706 | 1,646.445 | 1,665.614 | 1,660.712 | 1,633.759 | 1,671.112 | 1,462.669 | 1,522.156 | 1,517.318 | 1,352.456 | 1,311 | 1,302.844 | 1,278.081 | 1,252.913 | 1,011.704 | 1,018.372 | 925.681 | 896.679 | 898.057 | 901.061 | 915.309 | 925.054 | 897.41 | 891.616 | 779.429 | 736.243 | 725.95 | 721.523 | 707.968 | 709.79 | 690.675 | 633.686 | 615.002 | 623.901 | 630.633 | 628.012 | 618.791 | 526.765 | 526.474 | 538.612 | 516.29 | 524.9 | 535.2 | 534.1 | 490.2 | 499.9 | 502.6 | 506.1 | 514.3 | 401.9 | 376 | 381.4 | 374 | 382.6 | 392.7 | 274.8 | 277.2 | 280.2 | 244.3 | 244.7 | 217 | 219.7 | 219.4 | 220.7 | 141.8 | 143.5 | 131.9 | 133.7 | 135.2 | 136.6 | 135.9 | 130.9 | 73.2 | 68.6 | 70.2 | 71.3 | 57.4 | 58.7 | 59.8 | 59.5 | 59.3 | 58.5 | 57.2 | 58.1 | 59.1 |
| Total Assets
| 6,967.5 | 5,903.3 | 5,889.4 | 5,865.2 | 5,669.6 | 5,719.9 | 5,658 | 5,511.9 | 4,892.6 | 4,912.8 | 4,999.7 | 4,917.2 | 4,854.579 | 4,782.997 | 4,460.731 | 4,414.398 | 4,225.595 | 4,073.592 | 3,943.677 | 3,813.912 | 3,713.895 | 3,640.215 | 3,551.46 | 3,470.799 | 3,554.807 | 3,483.458 | 3,485.459 | 3,399.628 | 3,317.761 | 3,224.165 | 3,163.785 | 3,154.944 | 3,262.464 | 3,109.356 | 3,142.298 | 2,805.443 | 2,870.362 | 2,903.358 | 2,869.154 | 2,908.07 | 2,939.312 | 2,990.997 | 2,951.822 | 2,887.577 | 2,849.381 | 2,827.652 | 2,822.6 | 2,785.39 | 2,957.435 | 2,856.802 | 2,879.126 | 2,836.107 | 2,893.728 | 2,923.32 | 2,465.428 | 2,381.695 | 2,346.461 | 2,211.527 | 2,100.539 | 2,098.157 | 2,124.207 | 2,125.805 | 2,111.258 | 2,176.317 | 2,120.188 | 2,105.064 | 2,085.961 | 1,989.594 | 1,777.28 | 1,749.112 | 1,744.24 | 1,670.821 | 1,405.848 | 1,386.514 | 1,307.463 | 1,244.18 | 1,211.698 | 1,192.022 | 1,194.476 | 1,186.292 | 1,162.389 | 1,153.803 | 1,020.018 | 960.739 | 953.949 | 962.436 | 939.354 | 931.05 | 919.281 | 864.247 | 838.941 | 838.804 | 867.926 | 874.129 | 867.743 | 758.854 | 759.031 | 779.97 | 739.038 | 738.6 | 759.8 | 763.9 | 690.3 | 695.8 | 707.6 | 731.5 | 746.8 | 599.2 | 574.6 | 584.1 | 571.9 | 583.8 | 592.1 | 455 | 465.8 | 466.1 | 412.1 | 417.3 | 377.1 | 371.1 | 370.5 | 370.2 | 260.4 | 259 | 246.1 | 250.5 | 250.3 | 253.3 | 242.5 | 234.8 | 155.1 | 143.1 | 146.2 | 150.6 | 132.9 | 134.4 | 136.8 | 137.3 | 136 | 133.7 | 134 | 178.2 | 128.1 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 210.4 | 172.4 | 185.8 | 179.7 | 176.3 | 189.7 | 216 | 208.9 | 196.6 | 214.4 | 210.2 | 178.8 | 175.864 | 178.796 | 171.379 | 151.993 | 134.782 | 137.413 | 157.724 | 138.463 | 147.079 | 160.579 | 160.594 | 143.196 | 141.178 | 150.532 | 157.291 | 147.067 | 137.917 | 139.377 | 135.462 | 128.933 | 117.43 | 129.164 | 140.183 | 128.911 | 129.224 | 136.55 | 131.018 | 127.462 | 134.406 | 146.827 | 149.045 | 133.312 | 130.683 | 127.292 | 122.376 | 117.341 | 117.793 | 114.43 | 116.209 | 110.977 | 119.738 | 128.117 | 112.906 | 104.055 | 94.299 | 83.204 | 81.386 | 73.02 | 76.321 | 75.221 | 84.971 | 87.304 | 88.648 | 101.817 | 101.37 | 84.209 | 86.769 | 90.991 | 87.332 | 75.444 | 73.944 | 78.848 | 80.995 | 66.859 | 76.813 | 80.915 | 72.926 | 71.405 | 71.445 | 77.577 | 67.233 | 56.252 | 57.52 | 60.525 | 54.915 | 61.153 | 51.42 | 53.02 | 46.238 | 41.26 | 46.29 | 43.761 | 48.232 | 43.342 | 43.259 | 51.347 | 48.977 | 44.3 | 44.4 | 45.9 | 38.3 | 39.5 | 33.6 | 37.2 | 40.7 | 35 | 41.2 | 41.6 | 42 | 40.7 | 37.3 | 32.3 | 33.3 | 36.8 | 36.5 | 37.1 | 36.4 | 34.6 | 30.5 | 30.1 | 23.7 | 21.4 | 18.9 | 19.5 | 19 | 19.7 | 21 | 18.3 | 16.7 | 14.2 | 15.8 | 16.5 | 15.2 | 0 | 15.9 | 15.6 | 16.1 | 0 | 16.2 | 17.7 | 0 |
| Short Term Debt
| 27.2 | 23.8 | 22.4 | 22.6 | 21.7 | 22.1 | 21.9 | 21.6 | 18.2 | 18.6 | 18.8 | 17.6 | 17.632 | 16.409 | 16.514 | 16.8 | 16.046 | 16.812 | 16.436 | 15.623 | 14.336 | 13.425 | 13.649 | 0.483 | 0.536 | 0.496 | 0.835 | 0.258 | 0.347 | 0.35 | 0.323 | 1.046 | 1.171 | 1.233 | 1.333 | 1.087 | 0.471 | 0.469 | 88.35 | 98.946 | 103.25 | 111.539 | 1.393 | 1.871 | 4.379 | 4.451 | 6.776 | 7.335 | 5.152 | 5.616 | 3.796 | 2.444 | 85.395 | 85.02 | 102.801 | 119.445 | 11.07 | 10.559 | 2.609 | 8.346 | 6.307 | 7.038 | 1.786 | 5.856 | 5.999 | 13.599 | 5.964 | 5.83 | 154.578 | 158.24 | 158.489 | 8.21 | 7.278 | 7.773 | 6.982 | 3.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 180.629 | 88.077 | 92.638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 18.2 | 14.8 | 32.7 | 18.5 | 17.9 | 19.2 | 45.6 | 30.2 | 22.1 | 19.7 | 39.5 | 17.9 | 16.038 | 14.344 | 17.365 | 13.453 | 31.279 | 43.585 | 26.977 | 9.905 | 16.108 | 12.5 | 30.892 | 23.844 | 25.753 | 26.78 | 24.8 | 28.033 | 12.332 | 9.581 | 13.393 | 8.808 | 11.409 | 13.101 | 14.732 | 3.836 | 18.671 | 18.334 | 17.116 | 9.305 | 11.967 | 10.909 | 25.512 | 11.746 | 10.46 | 16.828 | 22.896 | 10.284 | 9.697 | 0 | 0 | 8.456 | 0 | 0 | 0 | 26.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 65 | 59.1 | 62.4 | 55.9 | 48.9 | 51.3 | 55.4 | 44.7 | 45.2 | 57.3 | 59.8 | 49 | 45.055 | 41.471 | 33.286 | 28.374 | 41.84 | 38.493 | 43.563 | 17.633 | 9.823 | 11.861 | 12.392 | 8.055 | 10.271 | 10.899 | 12.586 | 11.031 | 13.055 | 15.582 | 15.463 | 12.607 | 11.2 | 11.82 | 11.66 | 9.885 | 9.696 | 10.477 | 11.182 | 11.813 | 12.724 | 11.773 | 12.343 | 9.455 | 10.699 | 12.576 | 11.765 | 9.682 | 16.147 | 0 | 0 | 7.954 | 0 | 0 | 5.491 | 7.172 | 0 | 0 | 0.001 | 148.806 | 0 | 0.432 | 0 | 2.6 | 106.311 | 106.425 | 0 | 99.125 | 89.377 | 89.354 | 91.794 | 95.17 | 84.215 | 91.455 | 0 | 74.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 243.8 | 207.3 | 157.3 | 223.6 | 222.7 | 204.3 | 153 | 238.2 | 224.4 | 203.8 | 140 | 216.7 | 214.519 | 199.339 | 138.969 | 188.438 | 185.752 | 165.004 | 122.19 | 176.253 | 183.324 | 163.426 | 121.72 | 189.083 | 182.475 | 158.323 | 120.77 | 174.586 | 173.2 | 149.015 | 113.814 | 157.764 | 164.147 | 142.395 | 124.374 | 165.878 | 166.124 | 141.835 | 112.371 | 164.442 | 136.204 | 142.327 | 125.688 | 148.225 | 152.821 | 133.536 | 119.809 | 146.785 | 145.253 | 140.854 | 129.255 | 128.447 | 188.026 | 136.989 | 113.002 | 96.827 | 175.485 | 143.772 | 99.985 | 103.836 | 124.23 | 110.968 | 98.668 | 123.495 | 116.098 | 116.196 | 104.838 | 108.914 | 99.152 | 99.241 | 92.023 | 103.598 | 92.725 | 102.919 | 74.232 | 83.293 | 80.717 | 75.531 | 74.418 | 76.85 | 77.986 | 64.979 | 65.336 | 59.429 | 57.34 | 51.969 | 47.663 | 47.179 | 51.32 | 48.242 | 46.474 | 46.078 | 53.436 | 52.908 | 49.049 | 46.392 | 46.368 | 48.005 | 51.628 | 47.3 | 43 | 42.6 | 41.3 | 40.8 | 43.1 | 46.3 | 41.1 | 42.8 | 46.3 | 53 | 46.2 | 52.2 | 51 | 40.5 | 45.6 | 46 | 36.2 | 38 | 38.2 | 34.8 | 28.8 | 30.3 | 22 | 21.2 | 19.3 | 20.9 | 18.2 | 20.3 | 24.5 | 27.2 | 23 | 17.5 | 17 | 16.1 | 15.8 | 30.7 | 13.7 | 13.8 | 15.1 | 30.4 | 16 | 15 | 27.9 |
| Total Current Liabilities
| 564.6 | 477.4 | 460.6 | 500.3 | 487.5 | 486.6 | 491.9 | 543.6 | 506.5 | 513.8 | 468.3 | 480 | 469.108 | 450.359 | 377.513 | 399.058 | 409.699 | 401.307 | 366.89 | 357.877 | 370.67 | 361.791 | 339.247 | 364.661 | 360.213 | 347.03 | 316.282 | 360.975 | 336.851 | 313.905 | 278.455 | 309.158 | 305.357 | 297.713 | 292.282 | 309.597 | 324.186 | 307.665 | 360.037 | 411.968 | 398.551 | 423.375 | 313.981 | 304.609 | 309.042 | 294.683 | 283.622 | 291.427 | 294.042 | 260.9 | 249.26 | 258.278 | 393.159 | 350.126 | 328.709 | 353.668 | 280.854 | 237.535 | 183.981 | 189.682 | 206.858 | 193.659 | 185.425 | 219.255 | 210.745 | 231.612 | 212.172 | 198.953 | 340.499 | 348.472 | 337.844 | 187.252 | 173.947 | 189.54 | 162.209 | 153.296 | 157.53 | 156.446 | 147.344 | 148.255 | 149.431 | 142.556 | 132.569 | 115.681 | 114.86 | 112.494 | 102.578 | 108.332 | 102.74 | 101.262 | 92.712 | 87.338 | 99.726 | 96.669 | 277.91 | 177.811 | 182.265 | 99.352 | 100.605 | 91.6 | 87.4 | 88.5 | 79.6 | 80.3 | 76.7 | 83.5 | 81.8 | 77.8 | 87.5 | 94.6 | 88.2 | 92.9 | 88.3 | 72.8 | 78.9 | 82.8 | 72.7 | 75.1 | 74.6 | 69.4 | 59.3 | 60.4 | 45.7 | 42.6 | 38.2 | 40.4 | 37.2 | 40 | 45.5 | 45.5 | 39.7 | 31.7 | 32.8 | 32.6 | 31 | 30.7 | 29.6 | 29.4 | 31.2 | 30.4 | 32.2 | 32.7 | 27.9 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2,075.1 | 1,297.3 | 1,322.9 | 1,423.2 | 1,417.7 | 1,573.1 | 1,570 | 1,565.3 | 1,280.9 | 1,285.1 | 1,287.2 | 1,283.7 | 1,287.005 | 1,281.778 | 1,136.672 | 1,138.604 | 1,137.619 | 1,138.948 | 1,079.822 | 918.792 | 902.012 | 903.174 | 903.405 | 859.951 | 859.862 | 870.632 | 865.532 | 858.788 | 874.853 | 888.495 | 950.283 | 1,014.235 | 1,099.601 | 1,054.325 | 1,094.232 | 839.707 | 852.78 | 874.777 | 819.863 | 0 | 720.173 | 705.326 | 778.852 | 772.005 | 780.043 | 811.007 | 815.562 | 779.241 | 782.768 | 753.725 | 769.85 | 0 | 733.204 | 793.117 | 415.383 | 0 | 480.559 | 459.832 | 383.098 | 0 | 440.832 | 500.845 | 541.766 | 0 | 466.498 | 397.06 | 443.638 | 448.901 | 149.448 | 170.404 | 217.9 | 353.77 | 160.168 | 190.998 | 159.978 | 156.899 | 160.78 | 190.066 | 217.827 | 225.317 | 264.252 | 286.15 | 198.794 | 176.546 | 188.707 | 222.671 | 238.156 | 241.051 | 249.572 | 210.908 | 275.619 | 291.82 | 308.157 | 331.801 | 151.857 | 153.809 | 162.68 | 279.444 | 249.081 | 268.6 | 303.5 | 318.8 | 269.9 | 283.4 | 305.3 | 335.2 | 374.4 | 258.4 | 233 | 248 | 256.3 | 271.7 | 297.1 | 185.7 | 201.1 | 206.2 | 179.1 | 189.6 | 160.7 | 168.2 | 184.5 | 191.9 | 107.7 | 117.5 | 115.7 | 124.1 | 134.8 | 139.8 | 142.4 | 134.4 | 68.8 | 65.8 | 73.2 | 106.3 | 97.2 | 103.9 | 113.5 | 118.5 | 122.2 | 124.9 | 128.1 | 129 | 143.3 |
| Deferred Revenue Non-Current
| 16.3 | 17.4 | 17.9 | 17.3 | 15.8 | 12.6 | 14.5 | 15 | 14.6 | 28.4 | 30.8 | 32.2 | 31.025 | 35.239 | 36.531 | 30.354 | 5.1 | 1.615 | 1.85 | 2.129 | 2.369 | 2.512 | 2.789 | 3.027 | 3.271 | 3.269 | 3.489 | 3.297 | 2.205 | 2.167 | 2.361 | 2.442 | 1.828 | 2.041 | 3.258 | 3.763 | 3.486 | 3.692 | 4.097 | 4.612 | 5.047 | 4.763 | 5.184 | 5.578 | 5.948 | 6.304 | 6.811 | 6.534 | -157.971 | -152.854 | -147.125 | 3.198 | -166.325 | -169.81 | -153.915 | 0 | -158.536 | -152.271 | -148.776 | 0 | -146.857 | -144.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 301.3 | 281.3 | 286 | 291.9 | 279.3 | 286.1 | 267.3 | 264.2 | 185.7 | 189.6 | 196.6 | 196.4 | 211.066 | 211.164 | 173.244 | 163.863 | 151.924 | 150.417 | 148.189 | 146.574 | 162.017 | 140.147 | 130.881 | 128.007 | 131.149 | 127.774 | 131.646 | 137.638 | 172.808 | 171.877 | 171.438 | 166.427 | 182.688 | 152.875 | 154.612 | 110.483 | 153.505 | 152.852 | 130.967 | 130.368 | 144.443 | 147.408 | 146.643 | 144.908 | 126.006 | 122.291 | 121.017 | 121.349 | 157.971 | 152.854 | 147.125 | 142.482 | 166.325 | 169.81 | 153.915 | 148.534 | 158.536 | 152.271 | 148.776 | 148.806 | 146.857 | 144.694 | 137.834 | 144.336 | 138.432 | 152.192 | 149.899 | 124.472 | 115.225 | 112.707 | 109.293 | 100.316 | 72.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 191.9 | 193.9 | 183.7 | 91.3 | 82.1 | 82.6 | 84.8 | 84.2 | 102.3 | 107.9 | 117.9 | 121.8 | 130.092 | 131.593 | 126.756 | 142.193 | 124.724 | 120.268 | 117.139 | 125.311 | 113.774 | 120.55 | 119.906 | 123.571 | 139.738 | 145.602 | 151.625 | 152.388 | 120.732 | 120.71 | 119.943 | 118.788 | 118.247 | 260.388 | 262.874 | 212.848 | 264.803 | 266.108 | 238.262 | 1,009.651 | 232.688 | 237.409 | 237.991 | 237.974 | 245.772 | 242.47 | 241.769 | 121.841 | 271.788 | 262.924 | 259.445 | 1,064.694 | 261.944 | 269.215 | 248.35 | 652.367 | 249.29 | 242.025 | 243.446 | 640.371 | 240.141 | 230.278 | 230.862 | 789.5 | 186.968 | 202.255 | 201.667 | 54.545 | 54.28 | 50.669 | 50.437 | 50.211 | 44.803 | 93.231 | 116.067 | 110.975 | 102.703 | 100.13 | 99.636 | 99.115 | 87.886 | 86.453 | 77.532 | 76.41 | 83.814 | 81.752 | 78.613 | 74.876 | 66.45 | 63.756 | 59.431 | 58.534 | 60.312 | 57.574 | 56.249 | 52.732 | 50.829 | 50.932 | 48.809 | 49.4 | 50.8 | 50 | 46.4 | 46.1 | 46.4 | 44.5 | 42.6 | 24.3 | 28.2 | 26.1 | 24.5 | 23.7 | 23.6 | 25.3 | 25.1 | 26.2 | 17.4 | 17.2 | 16.9 | 17.2 | 17.5 | 18.4 | 16 | 15.2 | 16 | 15.6 | 15.1 | 14.8 | 5.3 | 6.4 | 5 | 8.5 | 8.3 | 8.5 | 5 | 4.1 | 3.5 | 3.7 | 1.7 | 1.7 | 1.3 | 1.3 | 41.6 |
| Total Non-Current Liabilities
| 2,584.6 | 1,772.5 | 1,810.5 | 1,823.7 | 1,794.9 | 1,954.4 | 1,936.6 | 1,928.7 | 1,583.5 | 1,611 | 1,632.5 | 1,634.1 | 1,659.188 | 1,659.774 | 1,473.203 | 1,475.014 | 1,419.367 | 1,411.248 | 1,347 | 1,192.806 | 1,180.172 | 1,166.383 | 1,156.981 | 1,112.962 | 1,134.02 | 1,147.277 | 1,152.292 | 1,152.111 | 1,170.598 | 1,183.249 | 1,244.025 | 1,301.892 | 1,402.364 | 1,314.713 | 1,357.106 | 1,052.555 | 1,117.583 | 1,140.885 | 1,058.125 | 1,009.651 | 952.861 | 942.735 | 1,016.843 | 1,009.979 | 1,025.815 | 1,054.631 | 1,057.331 | 1,028.965 | 1,054.556 | 1,016.649 | 1,029.295 | 1,064.694 | 995.148 | 1,062.332 | 663.733 | 652.367 | 729.849 | 701.857 | 626.544 | 640.371 | 680.973 | 731.123 | 772.628 | 789.5 | 653.466 | 599.315 | 645.305 | 627.918 | 318.953 | 333.78 | 377.63 | 504.297 | 277.486 | 284.229 | 276.045 | 267.874 | 263.483 | 290.196 | 317.463 | 324.432 | 352.138 | 372.603 | 276.326 | 252.956 | 272.521 | 304.423 | 316.769 | 315.927 | 316.022 | 274.664 | 335.05 | 350.354 | 368.469 | 389.375 | 208.106 | 206.541 | 213.509 | 330.376 | 297.89 | 318 | 354.3 | 368.8 | 316.3 | 329.5 | 351.7 | 379.7 | 417 | 282.7 | 261.2 | 274.1 | 280.8 | 295.4 | 320.7 | 211 | 226.2 | 232.4 | 196.5 | 206.8 | 177.6 | 185.4 | 202 | 210.3 | 123.7 | 132.7 | 131.7 | 139.7 | 149.9 | 154.6 | 147.7 | 140.8 | 73.8 | 74.3 | 81.5 | 114.8 | 102.2 | 108 | 117 | 122.2 | 123.9 | 126.6 | 129.4 | 130.3 | 184.9 |
| Total Liabilities
| 3,149.2 | 2,249.9 | 2,271.1 | 2,324 | 2,282.4 | 2,441 | 2,428.5 | 2,472.3 | 2,090 | 2,124.8 | 2,100.8 | 2,114.1 | 2,128.296 | 2,110.133 | 1,850.716 | 1,874.072 | 1,829.066 | 1,812.555 | 1,713.89 | 1,550.683 | 1,550.842 | 1,528.174 | 1,496.228 | 1,477.623 | 1,494.233 | 1,494.307 | 1,468.574 | 1,513.086 | 1,507.449 | 1,497.154 | 1,522.48 | 1,611.05 | 1,707.721 | 1,612.426 | 1,649.388 | 1,362.152 | 1,441.769 | 1,448.55 | 1,418.162 | 1,421.619 | 1,351.412 | 1,366.11 | 1,330.824 | 1,314.588 | 1,334.857 | 1,349.314 | 1,340.953 | 1,320.392 | 1,348.598 | 1,277.549 | 1,278.555 | 1,322.972 | 1,388.307 | 1,412.458 | 992.442 | 1,006.035 | 1,010.703 | 939.392 | 810.525 | 830.053 | 887.831 | 924.782 | 958.053 | 1,008.755 | 864.211 | 830.927 | 857.477 | 826.871 | 659.452 | 682.252 | 715.474 | 691.549 | 451.433 | 473.769 | 438.254 | 421.17 | 421.013 | 446.642 | 464.807 | 472.687 | 501.569 | 515.159 | 408.895 | 368.637 | 387.381 | 416.917 | 419.347 | 424.259 | 418.762 | 375.926 | 427.762 | 437.692 | 468.195 | 486.044 | 486.016 | 384.352 | 395.774 | 429.728 | 398.495 | 409.6 | 441.7 | 457.3 | 395.9 | 409.8 | 428.4 | 463.2 | 498.8 | 360.5 | 348.7 | 368.7 | 369 | 388.3 | 409 | 283.8 | 305.1 | 315.2 | 269.2 | 281.9 | 252.2 | 254.8 | 261.3 | 270.7 | 169.4 | 175.3 | 169.9 | 180.1 | 187.1 | 194.6 | 193.2 | 186.3 | 113.5 | 106 | 114.3 | 147.4 | 133.2 | 138.7 | 146.6 | 151.6 | 155.1 | 157 | 161.6 | 163 | 212.8 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 323.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 325.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.7 | 0 |
| Common Stock
| 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.901 | 0.901 | 0.901 | 0.901 | 0.899 | 0.899 | 0.899 | 0.899 | 0.899 | 0.9 | 0.9 | 0.901 | 0.902 | 0.902 | 0.902 | 0.902 | 0.902 | 0.902 | 0.902 | 0.902 | 0.902 | 0.902 | 0.902 | 0.902 | 0.901 | 0.901 | 0.901 | 0.898 | 0.896 | 0.895 | 0.894 | 0.892 | 0.891 | 0.888 | 0.884 | 0.877 | 0.873 | 0.871 | 0.869 | 0.86 | 0.859 | 0.858 | 0.854 | 0.846 | 0.843 | 0.841 | 0.838 | 0.835 | 0.833 | 0.832 | 0.831 | 0.828 | 0.828 | 0.827 | 0.818 | 0.817 | 0.816 | 0.815 | 0.54 | 0.538 | 0.535 | 0.535 | 0.531 | 0.529 | 0.522 | 0.513 | 0.511 | 0.51 | 0.507 | 0.504 | 0.334 | 0.331 | 0.33 | 0.328 | 0.326 | 0.325 | 0.325 | 0.324 | 0.309 | 0.308 | 0.307 | 0.305 | 0.304 | 0.303 | 0.301 | 0.301 | 0.297 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings
| 4,159.3 | 4,092.5 | 4,055.7 | 3,934.3 | 3,874 | 3,713.4 | 3,671.5 | 3,531.7 | 3,447.1 | 3,313.8 | 3,266.5 | 3,126.5 | 3,048.856 | 2,974.163 | 2,954.254 | 2,841.546 | 2,778.13 | 2,712.312 | 2,717.129 | 2,615.131 | 2,556.423 | 2,489.911 | 2,452.375 | 2,342.079 | 2,276.634 | 2,203.473 | 2,162.663 | 2,057.915 | 1,992.638 | 1,937.357 | 1,910.638 | 1,834.739 | 1,803.06 | 1,759.157 | 1,734.81 | 1,666.68 | 1,624.759 | 1,569.726 | 1,549.775 | 1,483.821 | 1,466.472 | 1,395.031 | 1,368.288 | 1,293.74 | 1,244.804 | 1,199.61 | 1,174.841 | 1,113.541 | 1,249.13 | 1,215.516 | 1,194.583 | 1,142.412 | 1,109.168 | 1,075.006 | 1,052.991 | 1,005.04 | 975.702 | 949.494 | 933.602 | 896.977 | 873.59 | 853.484 | 844.891 | 845.396 | 830.531 | 821.359 | 794.898 | 753.519 | 724.857 | 696.206 | 674.042 | 638.579 | 611.023 | 573.06 | 554.113 | 524.035 | 501.667 | 479.452 | 456.674 | 439.137 | 422.576 | 405.426 | 388.646 | 375.629 | 364.046 | 352.144 | 339.776 | 331.635 | 324.012 | 313.77 | 302.708 | 295.489 | 295.488 | 291.599 | 282.884 | 279.907 | 270.608 | 258.257 | 244.984 | 233.3 | 223.5 | 213.2 | 203.3 | 195.5 | 187.9 | 177.6 | 157.6 | 149.4 | 137.6 | 126.6 | 115.1 | 105.2 | 95.2 | 86.5 | 76.9 | 67.7 | 59.2 | 51.2 | 41.6 | 33.5 | 26.9 | 18.1 | 9.9 | 2.6 | -4.7 | -2.5 | -17.9 | -2.9 | -28.9 | -29.8 | -35 | -39.5 | -44.3 | -48.3 | -52.4 | -56.6 | -61.9 | -65.8 | -70.6 | -74.5 | -78.6 | -78.2 | -85.5 |
| Accumulated Other Comprehensive Income/Loss
| -24.7 | -116.4 | -110.2 | -45.8 | -146.2 | -87.8 | -89.2 | -126.2 | -264.1 | -169.8 | -88.5 | -69.6 | -57.086 | -29.223 | -60.555 | -13.525 | -81.249 | -129.555 | -150.311 | -127.345 | -159.861 | -124.909 | -130.017 | -129.225 | -114.102 | -125.78 | -65.69 | -89.507 | -97.462 | -128.78 | -178.437 | -201.653 | -147.585 | -153.872 | -128.513 | -146.498 | -141.045 | -121.316 | -147.005 | -92.278 | -38.812 | 14.121 | -1.425 | -3.305 | -31.219 | -61.924 | -68.193 | -43.403 | -35.674 | -61.641 | -38.094 | -55.469 | -25.653 | 22.169 | 13.858 | -12.709 | -9.107 | -38.693 | 5.105 | 25.428 | 24.718 | 14.129 | -20.781 | -0.423 | 56.585 | 93.448 | 87.511 | 66.38 | 52.436 | 23.571 | 21.356 | 16.435 | 26.383 | 25.607 | 15.222 | 10.379 | 15.658 | 16.553 | 29.109 | 43.813 | 17.259 | 17.209 | 16.387 | 20.88 | 9.806 | 7.375 | -1.532 | -5.761 | -4.046 | -5.601 | -19.222 | -18.478 | -18.773 | -22.656 | -17.369 | -20.844 | -19.246 | -19.251 | -5.152 | -4.3 | -5.4 | -135.3 | -130.6 | -126.3 | -123.7 | -118.2 | -113.3 | -108.7 | -136.3 | -136.3 | -136.3 | -136.3 | -133 | -133 | -133 | -130 | -126.3 | -126.3 | -121.1 | -121.1 | -111.8 | -111.8 | 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
| -316.6 | -323.2 | -327.8 | -348 | -341.6 | -347.8 | -354 | -367.1 | -381.1 | -356.7 | -279.9 | -254.7 | -266.426 | -273.045 | -284.674 | -288.719 | -301.251 | -322.619 | -337.93 | -225.456 | -234.408 | -253.861 | -268.026 | -219.115 | -102.86 | -89.444 | -80.99 | -82.768 | -85.766 | -82.468 | -91.798 | -90.094 | -101.634 | -109.257 | -114.289 | -77.793 | -56.022 | 5.497 | 47.321 | 94.01 | 159.344 | 214.84 | 253.241 | 281.662 | 300.048 | 340.918 | 374.115 | 393.983 | 394.508 | 424.507 | 443.213 | 425.332 | 421.047 | 413.617 | 405.283 | 382.483 | 368.32 | 360.493 | 351.499 | 344.864 | 337.235 | 332.578 | 328.264 | 344.871 | 368.033 | 358.503 | 345.257 | 342.007 | 339.719 | 346.268 | 332.828 | 314.169 | 316.474 | 313.543 | 299.343 | 288.067 | 272.838 | 248.862 | 243.375 | 230.145 | 220.478 | 215.505 | 205.756 | 195.262 | 192.386 | 185.672 | 181.437 | 180.592 | 180.228 | 179.828 | 127.384 | 123.793 | 122.709 | 118.837 | 115.908 | 115.136 | 111.594 | 110.935 | 100.414 | 99.7 | 99.7 | 228.7 | 221.7 | 216.5 | 215 | 208.9 | 203.7 | 198 | 224.6 | 225.1 | 224.1 | 226.6 | 220.9 | 217.7 | 216.8 | 213.2 | 210 | 210.5 | 204.4 | 203.9 | 194.1 | 193.2 | 81.1 | 81.1 | 80.9 | 72.9 | 81.1 | 61.6 | 78.2 | 78.3 | 76.6 | 76.6 | 76.2 | 51.5 | 52.1 | 52.3 | 52.1 | 51.5 | 51.5 | 51.2 | 51 | 50.7 | 0.8 |
| Total Shareholders Equity
| 3,818.9 | 3,653.8 | 3,618.6 | 3,541.4 | 3,387.1 | 3,278.7 | 3,229.2 | 3,039.3 | 2,802.8 | 2,788.2 | 2,899 | 2,803.1 | 2,726.245 | 2,672.796 | 2,609.926 | 2,540.203 | 2,396.529 | 2,261.037 | 2,229.787 | 2,263.229 | 2,163.053 | 2,112.041 | 2,055.232 | 1,993.176 | 2,060.574 | 1,989.151 | 2,016.885 | 1,886.542 | 1,810.312 | 1,727.011 | 1,641.305 | 1,543.894 | 1,554.743 | 1,496.93 | 1,492.91 | 1,443.291 | 1,428.593 | 1,454.808 | 1,450.992 | 1,486.451 | 1,587.9 | 1,624.887 | 1,620.998 | 1,572.989 | 1,514.524 | 1,478.338 | 1,481.647 | 1,464.998 | 1,608.837 | 1,579.253 | 1,600.571 | 1,513.135 | 1,505.421 | 1,510.862 | 1,472.986 | 1,375.66 | 1,335.758 | 1,272.135 | 1,290.014 | 1,268.104 | 1,236.376 | 1,201.023 | 1,153.205 | 1,167.562 | 1,255.977 | 1,274.137 | 1,228.484 | 1,162.723 | 1,117.828 | 1,066.86 | 1,028.766 | 979.272 | 954.415 | 912.745 | 869.209 | 823.01 | 790.685 | 745.38 | 729.669 | 713.605 | 660.82 | 638.644 | 611.123 | 592.102 | 566.568 | 545.519 | 520.007 | 506.791 | 500.519 | 488.321 | 411.179 | 401.112 | 399.731 | 388.085 | 381.727 | 374.502 | 363.257 | 350.242 | 340.543 | 329 | 318.1 | 306.6 | 294.4 | 286 | 279.2 | 268.3 | 248 | 238.7 | 225.9 | 215.4 | 202.9 | 195.5 | 183.1 | 171.2 | 160.7 | 150.9 | 142.9 | 135.4 | 124.9 | 116.3 | 109.2 | 99.5 | 91 | 83.7 | 76.2 | 70.4 | 63.2 | 58.7 | 49.3 | 48.5 | 41.6 | 37.1 | 31.9 | 3.2 | -0.3 | -4.3 | -9.8 | -14.3 | -19.1 | -23.3 | -27.6 | 15.2 | -84.7 |
| Total Equity
| 3,818.3 | 3,653.4 | 3,618.3 | 3,541.2 | 3,387.2 | 3,278.9 | 3,229.5 | 3,039.6 | 2,802.6 | 2,788 | 2,898.9 | 2,803.1 | 2,726.283 | 2,672.864 | 2,610.015 | 2,540.326 | 2,396.529 | 2,261.037 | 2,229.787 | 2,263.229 | 2,163.053 | 2,112.041 | 2,055.232 | 1,993.176 | 2,060.574 | 1,989.151 | 2,016.885 | 1,886.542 | 1,810.312 | 1,727.011 | 1,641.305 | 1,543.894 | 1,554.743 | 1,496.93 | 1,492.91 | 1,443.291 | 1,428.593 | 1,454.808 | 1,450.992 | 1,486.451 | 1,587.9 | 1,624.887 | 1,620.998 | 1,572.989 | 1,514.524 | 1,478.338 | 1,481.647 | 1,464.998 | 1,608.837 | 1,579.253 | 1,600.571 | 1,513.135 | 1,505.421 | 1,510.862 | 1,472.986 | 1,375.66 | 1,335.758 | 1,272.135 | 1,290.014 | 1,268.104 | 1,236.376 | 1,201.023 | 1,153.205 | 1,167.562 | 1,255.977 | 1,274.137 | 1,228.484 | 1,162.723 | 1,117.828 | 1,066.86 | 1,028.766 | 979.272 | 954.415 | 912.745 | 869.209 | 823.01 | 790.685 | 745.38 | 729.669 | 713.605 | 660.82 | 638.644 | 611.123 | 592.102 | 566.568 | 545.519 | 520.007 | 506.791 | 500.519 | 488.321 | 411.179 | 401.112 | 399.731 | 388.085 | 381.727 | 374.502 | 363.257 | 350.242 | 340.543 | 329 | 318.1 | 306.6 | 294.4 | 286 | 279.2 | 268.3 | 248 | 238.7 | 225.9 | 215.4 | 202.9 | 195.5 | 183.1 | 171.2 | 160.7 | 150.9 | 142.9 | 135.4 | 124.9 | 116.3 | 109.2 | 99.5 | 91 | 83.7 | 76.2 | 70.4 | 63.2 | 58.7 | 49.3 | 48.5 | 41.6 | 37.1 | 31.9 | 3.2 | -0.3 | -4.3 | -9.8 | -14.3 | -19.1 | -23.3 | -27.6 | 15.2 | -84.7 |
| Total Liabilities & Shareholders Equity
| 6,967.5 | 5,903.3 | 5,889.4 | 5,865.2 | 5,669.6 | 5,719.9 | 5,658 | 5,511.9 | 4,892.6 | 4,912.8 | 4,999.7 | 4,917.2 | 4,854.579 | 4,782.997 | 4,460.731 | 4,414.398 | 4,225.595 | 4,073.592 | 3,943.677 | 3,813.912 | 3,713.895 | 3,640.215 | 3,551.46 | 3,470.799 | 3,554.807 | 3,483.458 | 3,485.459 | 3,399.628 | 3,317.761 | 3,224.165 | 3,163.785 | 3,154.944 | 3,262.464 | 3,109.356 | 3,142.298 | 2,805.443 | 2,870.362 | 2,903.358 | 2,869.154 | 2,908.07 | 2,939.312 | 2,990.997 | 2,951.822 | 2,887.577 | 2,849.381 | 2,827.652 | 2,822.6 | 2,785.39 | 2,957.435 | 2,856.802 | 2,879.126 | 2,836.107 | 2,893.728 | 2,923.32 | 2,465.428 | 2,381.695 | 2,346.461 | 2,211.527 | 2,100.539 | 2,098.157 | 2,124.207 | 2,125.805 | 2,111.258 | 2,176.317 | 2,120.188 | 2,105.064 | 2,085.961 | 1,989.594 | 1,777.28 | 1,749.112 | 1,744.24 | 1,670.821 | 1,405.848 | 1,386.514 | 1,307.463 | 1,244.18 | 1,211.698 | 1,192.022 | 1,194.476 | 1,186.292 | 1,162.389 | 1,153.803 | 1,020.018 | 960.739 | 953.949 | 962.436 | 939.354 | 931.05 | 919.281 | 864.247 | 838.941 | 838.804 | 867.926 | 874.129 | 867.743 | 758.854 | 759.031 | 779.97 | 739.038 | 738.6 | 759.8 | 763.9 | 690.3 | 695.8 | 707.6 | 731.5 | 746.8 | 599.2 | 574.6 | 584.1 | 571.9 | 583.8 | 592.1 | 455 | 465.8 | 466.1 | 412.1 | 417.3 | 377.1 | 371.1 | 370.5 | 370.2 | 260.4 | 259 | 246.1 | 250.5 | 250.3 | 253.3 | 242.5 | 234.8 | 155.1 | 143.1 | 146.2 | 150.6 | 132.9 | 134.4 | 136.8 | 137.3 | 136 | 133.7 | 134 | 178.2 | 128.1 |