James Hardie Industries plc
ASX:JHX.AX
48.47 (AUD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
| 2025 Q1 | 2024 Q4 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 360.1 | 365 | 433.8 | 154.3 | 137 | 113 | 110 | 90.7 | 137.3 | 125 | 131.5 | 132.8 | 131.1 | 208.5 | 601.8 | 390.6 | 197.8 | 144.4 | 148.9 | 95.6 | 96.1 | 78.7 | 118.5 | 108.9 | 182.7 | 281.6 | 231.3 | 78.8 | 112.3 | 78.9 | 88.1 | 84.7 | 94.8 | 107.1 | 94.5 | 83.6 | 92.3 | 67 | 62.3 | 60.5 | 32.1 | 167.5 | 185.2 | 126.6 | 198.1 | 153.7 | 159.5 | 77.3 | 297.6 | 265.4 | 38.8 | 23.3 | 76.1 | 18.6 | 24.2 | 17.6 | 43.1 | 19.2 | 51.2 | 45.8 | 42.7 | 42.4 | 58.4 | 91.9 | 171.3 | 35.4 | 69.9 | 33.1 | 80.6 | 34.1 | 65.3 | 47.3 | 175.4 | 24.9 | 149 | 170.9 | 161.6 | 28.6 | 73.5 | 114.8 | 112.9 | 72.3 | 38.5 | 98.8 | 70.6 | 55.1 | 109.5 | 321.8 | 307.3 | 31.1 | 39 | 86.4 | 14.8 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.6 | 63.1 | 74.3 | 0 | 17.7 | 52.9 | 86.5 | 0 | 38.4 | 78 | 78.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.1 | 0.1 | 6.4 | 6.3 | 7.1 | 7 | 116.8 | 112.8 | 6 | 5.6 | 5.6 | 6 | 5.8 | 5.7 | 5.3 | 4.7 | 13.3 | 26.9 | 43.5 | 59.1 | 52.9 | 54.7 | 66.7 | 82.3 | 77.7 | 77.4 | 0 | 0 | 0 | 0 | 0 | 0 | 290.2 | 0 | 0 | 0 | 84.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 360.1 | 365 | 433.8 | 154.3 | 137 | 113 | 110 | 90.7 | 137.3 | 125 | 131.5 | 132.8 | 131.1 | 208.5 | 601.8 | 390.6 | 197.8 | 144.4 | 148.9 | 95.6 | 96.1 | 78.7 | 118.5 | 108.9 | 182.7 | 281.6 | 231.3 | 78.8 | 112.3 | 78.9 | 88.1 | 84.7 | 94.8 | 107.1 | 94.5 | 83.6 | 92.3 | 67 | 62.3 | 60.5 | 32.1 | 167.5 | 185.2 | 126.6 | 198.1 | 153.7 | 159.5 | 77.3 | 297.6 | 265.4 | 44.4 | 28.9 | 82.1 | 24.4 | 29.9 | 22.9 | 47.8 | 32.5 | 78.1 | 89.3 | 101.8 | 95.3 | 113.1 | 158.6 | 253.6 | 113.1 | 147.3 | 33.1 | 80.6 | 34.1 | 65.3 | 47.3 | 175.4 | 315.1 | 149 | 170.9 | 161.6 | 113.5 | 73.5 | 114.8 | 112.9 | 72.3 | 38.5 | 98.8 | 70.6 | 55.1 | 109.5 | 321.8 | 307.3 | 31.1 | 39 | 86.4 | 14.8 |
| Net Receivables
| 371.2 | 371.2 | 318.5 | 364.4 | 366 | 361.6 | 293.4 | 350.3 | 379.1 | 406.3 | 331.9 | 340.2 | 344.6 | 339.8 | 278.2 | 311.2 | 330 | 368.3 | 210.5 | 245.1 | 262.8 | 262.1 | 176.3 | 242.8 | 230.6 | 207.8 | 162.4 | 199.8 | 194.3 | 205.2 | 156.4 | 188.7 | 188.7 | 190 | 138.9 | 166.9 | 170.7 | 150 | 124.7 | 157.1 | 158 | 167.2 | 129.2 | 150.1 | 161.4 | 165.6 | 125.9 | 157.3 | 167.1 | 157.6 | 123.9 | 150.5 | 146.2 | 151.8 | 119.5 | 154.8 | 132.5 | 171.7 | 131.1 | 143.7 | 138 | 124 | 99.5 | 137.2 | 155.3 | 145.5 | 142.1 | 181.4 | 178.1 | 172.8 | 123.3 | 157.6 | 158 | 153.2 | 125.1 | 131.9 | 139 | 127.2 | 106.3 | 112.4 | 117.2 | 118.4 | 91.6 | 102.6 | 96.1 | 91.4 | 77.7 | 86.6 | 87.8 | 80.3 | 85 | 95.9 | 109.7 |
| Inventory
| 369 | 337.8 | 321.4 | 296.7 | 312.1 | 344.2 | 371.4 | 320.2 | 297.9 | 279.7 | 270.1 | 239.2 | 226.8 | 218.3 | 230.1 | 230.2 | 258.5 | 305.1 | 329.5 | 310.4 | 311.7 | 317.4 | 315.4 | 287.8 | 287.8 | 255.7 | 252.1 | 231.2 | 214.7 | 202.9 | 191.4 | 177 | 186 | 193 | 193.9 | 187.8 | 207.6 | 218 | 217.5 | 199.7 | 204.6 | 190.7 | 184.5 | 169.1 | 169.8 | 172.1 | 180.9 | 197.2 | 187.7 | 189 | 179.1 | 167.9 | 170.4 | 161.5 | 155.1 | 146.7 | 154.9 | 149.1 | 133.3 | 128.4 | 129.3 | 128.9 | 145.2 | 152.4 | 159 | 179.7 | 156.2 | 136.2 | 133.6 | 147.6 | 152.8 | 142.2 | 136.9 | 124 | 114.3 | 109.7 | 104.1 | 99.9 | 93.3 | 89.5 | 91.3 | 103.2 | 90.4 | 75.9 | 73.4 | 75.2 | 60.2 | 50.6 | 50.8 | 65.4 | 76.9 | 80.1 | 79.8 |
| Other Current Assets
| 76.9 | 69.8 | 70.6 | 75.9 | 51.8 | 42.8 | 2.9 | 2.8 | 2.9 | 3.2 | 1.5 | 1.5 | 1.6 | 1.6 | 1.9 | 1.7 | 78.3 | 1.5 | 2 | 1.9 | 2 | 2 | 2 | 2 | 2.1 | 2.1 | 3 | 3 | 2.9 | 2.9 | 3.9 | 4.1 | 4 | 4.1 | 4.4 | 4.2 | 4.6 | 4.5 | 3.8 | 4.1 | 4.4 | 4.3 | 0.8 | 0.8 | 0.8 | 0.9 | 0.4 | 0.5 | 0.4 | 0.5 | 0.3 | 0.3 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 27.9 | 0.7 | 0.7 | 0.6 | 5.2 | 6 | 7.2 | 6.9 | 3 | 3 | 2.9 | 2.7 | 79.5 | 79.1 | 66.8 | 64.5 | 41 | 40.6 | 17 | 38 | 14.4 | 9.2 | 1.6 | 37.8 | 4.1 | 30.7 | 15.7 | 20.4 | 28.4 | 29.8 | 24.2 | 31.5 | 45.3 | 0.7 | 0.7 |
| Total Current Assets
| 1,443.2 | 1,428.4 | 1,413 | 1,152.4 | 1,081.8 | 1,075.1 | 1,000.8 | 968.7 | 1,025.4 | 1,124 | 938.6 | 888.8 | 859.1 | 943.6 | 1,235.2 | 1,029.8 | 864.6 | 908.4 | 819.4 | 800.6 | 747.7 | 754.1 | 725.1 | 779 | 772.1 | 842.6 | 763.2 | 659.1 | 593.2 | 632.1 | 499.6 | 532.2 | 520.8 | 535.9 | 478 | 521.9 | 538.9 | 524 | 512.8 | 565 | 504 | 653.2 | 618.3 | 574 | 677.9 | 691 | 684.8 | 675.7 | 860.6 | 875.6 | 453.5 | 464.6 | 506.2 | 458.1 | 458.7 | 495.1 | 502.5 | 464.5 | 458.2 | 488.2 | 471.3 | 464.7 | 448.4 | 556.1 | 642.1 | 532.9 | 569.1 | 570.9 | 621.3 | 576.6 | 420.9 | 426.2 | 537.1 | 656.8 | 429.4 | 453.1 | 461.4 | 378.6 | 329.3 | 367.7 | 362.4 | 365.2 | 265.3 | 308 | 294.8 | 271.8 | 275.8 | 488.8 | 470.1 | 238.1 | 246.2 | 310.9 | 264.8 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 2,143.6 | 2,098.7 | 2,015.7 | 1,925.2 | 1,960.3 | 1,901 | 1,804.1 | 1,683.5 | 1,631.2 | 1,517.1 | 1,480.9 | 1,448 | 1,424.5 | 1,421.4 | 1,424.6 | 1,402.4 | 1,396.6 | 1,383.9 | 1,507.5 | 1,489 | 1,495.4 | 1,388.4 | 1,338.6 | 1,292.6 | 1,258.4 | 992.1 | 960.2 | 922.1 | 901.9 | 879 | 839.9 | 852.9 | 856 | 867 | 871.3 | 875.2 | 896.8 | 880.1 | 875.1 | 823.5 | 746.5 | 711.2 | 678.2 | 666.4 | 658.2 | 658.9 | 654.7 | 662.1 | 663 | 665.5 | 684 | 691 | 707.9 | 707.7 | 709.5 | 708.5 | 703.1 | 710.6 | 710 | 709.5 | 706.6 | 700.8 | 707.5 | 723.2 | 748.2 | 756.4 | 799.8 | 839 | 839.6 | 827.7 | 825.5 | 816.1 | 801.8 | 775.6 | 764.3 | 727.9 | 700.6 | 685.7 | 670.2 | 629.5 | 584.8 | 567.1 | 567.5 | 556.5 | 540.1 | 521.3 | 496.1 | 463.4 | 456.7 | 451 | 595.2 | 596.6 | 570.9 |
| Goodwill
| 191 | 192.6 | 197.8 | 189.1 | 194.3 | 194.9 | 190.3 | 175.2 | 186.9 | 199.5 | 202.2 | 207.5 | 212.7 | 209.3 | 219.7 | 209.8 | 200.9 | 196.9 | 200.7 | 195.8 | 203.4 | 201.1 | 202.4 | 206.9 | 211.8 | 4.9 | 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 |
| Intangible Assets
| 146.9 | 149.2 | 154.1 | 148.7 | 153.7 | 155.2 | 152.7 | 142.1 | 152 | 162.8 | 165.8 | 170.8 | 175.8 | 173.9 | 182.9 | 175.7 | 169.4 | 166.7 | 171.8 | 168.5 | 175.5 | 174.4 | 178.8 | 183.3 | 187.9 | 12.3 | 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 | 3.1 | 3.2 | 3.1 | 3 | 3 | 3.3 | 3 | 3.4 | 3.4 | 3.3 | 3.3 | 3.4 | 3.6 | 33.2 | 33.5 | 33.5 |
| Goodwill and Intangible Assets
| 337.9 | 341.8 | 351.9 | 337.8 | 348 | 350.1 | 343 | 317.3 | 338.9 | 362.3 | 368 | 378.3 | 388.5 | 383.2 | 402.6 | 385.5 | 370.3 | 363.6 | 372.5 | 364.3 | 378.9 | 375.5 | 381.2 | 390.2 | 399.7 | 17.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.1 | 3.2 | 3.1 | 3 | 3 | 3.3 | 3 | 3.4 | 3.4 | 3.3 | 3.3 | 3.4 | 3.6 | 33.2 | 33.5 | 33.5 |
| Long Term Investments
| 39.4 | 40 | 41.2 | 40.7 | 43.4 | 44.6 | 46.7 | 46.1 | 78.6 | 56.4 | 53.9 | 54.7 | 60.9 | 63.2 | 70.2 | 66.5 | 0 | 59.2 | 62.5 | 65.2 | 68.2 | 69.5 | 71 | 74.6 | 76.8 | -17.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 944 | 984.4 | 972.7 | 979 | 1,011.5 | 1,054.2 | 1,048.6 | 1,058.1 | 1,112.7 | 1,179.3 | 1,148.8 | 1,179.9 | 1,230.8 | 1,274.2 | 1,315.2 | 1,312.3 | 0 | 1,308.5 | 1,372.1 | 1,377.5 | 1,415.4 | 1,442.2 | 1,442.8 | 1,458.1 | 1,477 | 412.8 | 362.8 | 382.2 | 381.8 | 383.5 | 378.3 | 401.7 | 395.9 | 410.8 | 395.8 | 366.3 | 404.8 | 402.2 | 397 | 430 | 475.6 | 466.9 | 369.4 | 395.4 | 399.8 | 454.7 | 417.9 | 424.2 | 418.5 | 432.6 | 456.2 | 446.5 | 489.8 | 478.7 | 470.6 | 446.2 | 392.8 | 423.2 | 415.8 | 413.1 | 393.7 | 335.3 | 306.3 | 340.5 | 461.9 | 410.3 | 342.5 | 345.6 | 333.1 | 398.7 | 5.5 | 5.3 | 5.4 | 4.8 | 9.5 | 9.9 | 10.8 | 12.3 | 14.6 | 10.8 | 11.3 | 12 | 15 | 14.8 | 24.7 | 21.4 | 1.6 | 2.1 | 5.3 | 5.5 | 3.5 | 3.9 | 4.1 |
| Other Non-Current Assets
| 19.9 | 19.3 | 21.1 | 15.5 | 16.7 | 54.1 | 64.4 | 78.8 | 54.2 | 4.1 | 3.3 | 3.5 | 3.4 | 3.4 | 3.1 | 3.1 | 1,402.7 | 4.7 | 5.4 | 6 | 6.8 | 2.9 | 2.7 | 2.8 | 2.8 | 103.5 | 122.4 | 118 | 116.7 | 118.1 | 191.8 | 207.7 | 207.8 | 226.7 | 218.9 | 214.6 | 237.1 | 238.2 | 230.3 | 252.4 | 274.2 | 275.2 | 252.6 | 260.1 | 265.7 | 303 | 309.3 | 314.8 | 316.7 | 336.3 | 282.8 | 279.9 | 313.7 | 316.1 | 333 | 331 | 533.6 | 580.5 | 546.9 | 509.9 | 470 | 397.9 | 364.8 | 423.9 | 505.1 | 480.3 | 444.5 | 442.4 | 423.8 | 325.1 | 158.3 | 148.7 | 7.9 | 8.2 | 9.5 | 9.6 | 9.7 | 9.2 | 17.8 | 18.1 | 20.2 | 23.9 | 11.8 | 11.5 | 9.7 | 9.7 | 19.9 | 21.6 | 21.7 | 215.3 | 86.4 | 55.9 | 87.7 |
| Total Non-Current Assets
| 3,484.8 | 3,484.2 | 3,402.6 | 3,298.2 | 3,379.9 | 3,404 | 3,306.8 | 3,183.8 | 3,215.6 | 3,119.2 | 3,054.9 | 3,064.4 | 3,108.1 | 3,145.4 | 3,215.7 | 3,169.8 | 3,169.6 | 3,119.9 | 3,320 | 3,302 | 3,364.7 | 3,278.5 | 3,236.3 | 3,218.3 | 3,214.7 | 1,508.4 | 1,445.4 | 1,422.3 | 1,400.4 | 1,380.6 | 1,410 | 1,462.3 | 1,459.7 | 1,504.5 | 1,486 | 1,456.1 | 1,538.7 | 1,520.5 | 1,502.4 | 1,505.9 | 1,496.3 | 1,453.3 | 1,300.2 | 1,321.9 | 1,323.7 | 1,416.6 | 1,381.9 | 1,401.1 | 1,398.2 | 1,434.4 | 1,423 | 1,417.4 | 1,511.4 | 1,502.5 | 1,513.1 | 1,485.7 | 1,629.5 | 1,714.3 | 1,672.7 | 1,632.5 | 1,570.3 | 1,434 | 1,378.6 | 1,487.6 | 1,715.2 | 1,647 | 1,586.8 | 1,627 | 1,596.5 | 1,551.5 | 989.3 | 970.1 | 815.1 | 788.6 | 783.3 | 747.4 | 721.1 | 710.3 | 705.8 | 661.5 | 619.3 | 606 | 597.6 | 585.8 | 577.9 | 555.8 | 520.9 | 490.4 | 487.1 | 675.4 | 718.3 | 689.9 | 696.2 |
| Total Assets
| 4,928 | 4,912.6 | 4,815.6 | 4,450.6 | 4,461.7 | 4,479.1 | 4,307.6 | 4,152.5 | 4,241 | 4,243.2 | 3,993.5 | 3,953.2 | 3,967.2 | 4,089 | 4,450.9 | 4,199.6 | 4,034.2 | 4,028.3 | 4,139.4 | 4,102.6 | 4,112.4 | 4,032.6 | 3,961.4 | 3,997.3 | 3,986.8 | 2,351 | 2,208.6 | 2,081.4 | 1,993.6 | 2,012.7 | 1,909.6 | 1,994.5 | 1,980.5 | 2,040.4 | 1,964 | 1,978 | 2,077.6 | 2,044.5 | 2,015.2 | 2,070.9 | 2,000.3 | 2,106.5 | 1,918.5 | 1,895.9 | 2,001.6 | 2,107.6 | 2,066.7 | 2,076.8 | 2,258.8 | 2,310 | 1,876.5 | 1,882 | 2,017.6 | 1,960.6 | 1,971.8 | 1,980.8 | 2,132 | 2,178.8 | 2,130.9 | 2,120.7 | 2,041.6 | 1,898.7 | 1,827 | 2,043.7 | 2,357.3 | 2,179.9 | 2,155.9 | 2,197.9 | 2,217.8 | 2,128.1 | 1,410.2 | 1,396.3 | 1,352.2 | 1,445.4 | 1,212.7 | 1,200.5 | 1,182.5 | 1,088.9 | 1,035.1 | 1,029.2 | 981.7 | 971.2 | 862.9 | 893.8 | 872.7 | 827.6 | 796.7 | 979.2 | 957.2 | 913.5 | 964.5 | 1,000.8 | 961 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 445.3 | 252 | 440 | 414.7 | 397.8 | 198.2 | 396.5 | 419.8 | 477.3 | 273.6 | 389.2 | 355.5 | 350.4 | 174 | 332.7 | 291.1 | 274.1 | 151.3 | 270.7 | 264.2 | 292.6 | 142.4 | 274.9 | 274.5 | 258.3 | 111.8 | 189.4 | 183.1 | 177.6 | 108.4 | 169.9 | 146.6 | 151.3 | 77.2 | 136.7 | 145.8 | 150.4 | 95.1 | 136 | 155.2 | 150 | 94 | 121 | 127.3 | 111.9 | 69.6 | 88.1 | 95.9 | 94.1 | 67.3 | 103.6 | 101.1 | 99.2 | 106.4 | 99.7 | 94 | 92.9 | 100.9 | 74.8 | 96.4 | 88.5 | 89.1 | 105.9 | 109 | 92.4 | 73.7 | 114.2 | 150.9 | 125.8 | 57.7 | 96.2 | 116.5 | 114.5 | 117.8 | 107.8 | 120.3 | 104.3 | 94 | 85.1 | 100.7 | 86.5 | 78.5 | 65.6 | 78.9 | 72.1 | 75.2 | 65 | 74.3 | 60.8 | 59.7 | 66.8 | 73.7 | 80.9 |
| Short Term Debt
| 27.8 | 26.5 | 28 | 20.7 | 19.5 | 18.9 | 18.7 | 14.7 | 15.2 | 13.6 | 10.3 | 10 | 9.3 | 8.8 | 413.2 | 16.2 | 0 | 14.8 | 13.6 | 13.4 | 13.6 | 0 | 0 | 0 | 464.6 | 0 | 0.3 | 0.9 | 1.2 | 52.4 | 24.8 | 26.1 | 73.9 | 50.7 | 24.2 | 98 | 27.5 | 13.6 | 2.3 | 1.3 | 48.6 | 47 | 22.7 | 1 | 1.2 | 0 | 0 | 0 | 0 | 30.9 | 0 | 0 | 0 | 0 | 0 | 45 | 45 | 95 | 139 | 194 | 246 | 93.3 | 97.2 | 104.7 | 101.7 | 90 | 106 | 93 | 60 | 83 | 88 | 135 | 137 | 302.7 | 27.1 | 25.7 | 25.7 | 37.6 | 38.2 | 28.6 | 28.1 | 28.4 | 28.9 | 9.4 | 9.5 | 8.8 | 7.7 | 6.1 | 13.7 | 4.9 | 65 | 59.1 | 91.8 |
| Tax Payables
| 35 | 13 | 12.3 | 0.9 | 40.2 | 15.4 | 15.6 | 4.1 | 20.6 | 9.5 | 16.2 | 2.3 | 15.2 | 6.6 | 10.7 | 9.1 | 0 | 8.9 | 13.6 | 13.4 | 21.2 | 13.4 | 16.7 | 11.1 | 8.1 | 3.2 | 2 | 4 | 9.1 | 1.9 | 5.7 | 1.2 | 14.4 | 4.8 | 7.3 | 4.3 | 15.1 | 1.8 | 3.3 | 5.5 | 6.5 | 5.4 | 4.7 | 7.4 | 7.2 | 6 | 6.4 | 4.1 | 86.6 | 81.7 | 2.8 | 2 | 3.6 | 3.9 | 1.4 | 0 | 0.5 | 34.9 | 9.5 | 3.6 | 1.3 | 1.4 | 61.2 | 0 | 0 | 13 | 0 | 0 | 0 | 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
| 131.2 | 376.5 | 142.9 | 112.8 | 127.8 | 320.4 | 114.9 | 108.9 | 241 | 320.4 | 119.1 | 96.8 | 94.8 | 563.4 | 107.5 | 99 | 0 | 227.9 | 97.5 | 87.1 | 208.2 | 0 | 0 | 0 | 199.2 | 0 | -0.3 | -0.9 | -1.2 | 139.8 | 119.1 | 60.5 | 192.3 | 134.1 | 117.2 | 67.4 | 284.9 | 130.3 | -2.3 | -1.3 | 283.1 | 246.7 | 93.6 | -1 | -1.2 | 0 | 0 | 0 | 0 | 160.3 | 0 | 0 | 0 | 0 | 0 | 36.8 | 34.7 | 83.7 | 54.1 | 45.5 | 32.3 | 44.3 | 100.4 | 40.7 | 28.8 | 43.9 | 50.2 | 45.4 | 44.7 | 47.7 | 48.6 | 46.6 | 44.8 | 57.7 | 51.7 | 40.4 | 32.8 | 43.7 | 41.7 | 45.4 | 38.6 | 50.8 | 44.8 | 44.9 | 32.9 | 39 | 35.9 | 30.5 | 25.5 | 34.4 | 28.8 | 22.9 | 19.9 |
| Other Current Liabilities
| 141 | 142.7 | 138.2 | 131 | 144.7 | 159.8 | 145.4 | 143.7 | 166.6 | 162.3 | 169.9 | 149.4 | 148.8 | 154.9 | 155.1 | 138.9 | 240.1 | 116 | 126.4 | 117.4 | 117.7 | 340.6 | 263.6 | 198.9 | 133.2 | 282.8 | 245.1 | 196.1 | 325.4 | 128.2 | 131.3 | 138.9 | 138 | 137.8 | 133.3 | 127.7 | 143.4 | 138.9 | 226.7 | 202 | 150.4 | 149.5 | 137.6 | 204.6 | 353.9 | 247.7 | 229.5 | 201.7 | 433.3 | 144.6 | 196.9 | 173.8 | 182.6 | 216.1 | 175.8 | 133.7 | 121.9 | 134.5 | 126.2 | 122.8 | 106.8 | 88.3 | 84.7 | 224.8 | 172.9 | 141.6 | 97.3 | 99.1 | 180.5 | 129.2 | 52 | 19.5 | 55 | 27.8 | 39.4 | 32.1 | 91.5 | 23.1 | 15 | 17.5 | 28.5 | 11.6 | 22.3 | 13.9 | 36.9 | 13.6 | 32.3 | 64.7 | 52.8 | 24.1 | 8.9 | 10.1 | 13 |
| Total Current Liabilities
| 745.3 | 797.7 | 749.1 | 679.2 | 689.8 | 697.3 | 675.5 | 687.1 | 900.1 | 769.9 | 688.5 | 611.7 | 603.3 | 901.1 | 1,008.5 | 545.2 | 514.2 | 510 | 508.2 | 482.1 | 632.1 | 483 | 538.5 | 473.4 | 1,055.3 | 394.6 | 434.5 | 379.2 | 503 | 428.8 | 445.1 | 372.1 | 555.5 | 399.8 | 411.4 | 438.9 | 606.2 | 377.9 | 362.7 | 357.2 | 632.1 | 537.2 | 374.9 | 331.9 | 465.8 | 317.3 | 317.6 | 297.6 | 527.4 | 403.1 | 300.5 | 274.9 | 281.8 | 322.5 | 275.5 | 309.5 | 294.5 | 414.1 | 394.1 | 458.7 | 473.6 | 315 | 388.2 | 479.2 | 395.8 | 349.2 | 367.7 | 388.4 | 411 | 317.6 | 284.8 | 317.6 | 351.3 | 506 | 226 | 218.5 | 254.3 | 198.4 | 180 | 192.2 | 181.7 | 169.3 | 161.6 | 147.1 | 151.4 | 136.6 | 140.9 | 175.6 | 152.8 | 123.1 | 169.5 | 165.8 | 205.6 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,172.6 | 1,174.5 | 1,191.4 | 1,018.5 | 1,039.5 | 1,121.5 | 1,049.7 | 998 | 927.1 | 941.9 | 959.2 | 922.7 | 993.8 | 913.8 | 924 | 1,296.2 | 1,276.1 | 1,397.5 | 1,478.2 | 1,493.5 | 1,373.4 | 1,380.3 | 1,307.3 | 1,370.3 | 785 | 884.4 | 783.9 | 680.7 | 540.1 | 564.5 | 499 | 613.5 | 392.4 | 512.8 | 497.7 | 492.6 | 382.6 | 397.5 | 390 | 380 | 0 | 0 | 0 | 0 | 0 | 1.3 | 0 | 0 | 0 | 0 | 13 | 60 | 103 | 59 | 82 | 112 | 170 | 59 | 53 | 18 | 25 | 230.7 | 201 | 161.5 | 222.8 | 174.5 | 196.5 | 30 | 65 | 105 | 0 | 0 | 0 | 0 | 94.6 | 121.7 | 121.7 | 121.7 | 121.7 | 147.4 | 147.4 | 147.4 | 147.4 | 165 | 165 | 165 | 165 | 225 | 225 | 325 | 305.5 | 323 | 361.8 |
| Deferred Revenue Non-Current
| 42.2 | 42.5 | 46.8 | 46.4 | 47.6 | 48.9 | 50.5 | 49 | 50.2 | 51.9 | 52.9 | 55.9 | 59.2 | 58.6 | 82.3 | 80.8 | 0 | 77.4 | 86.2 | 87.3 | 89.6 | 90.8 | 93.3 | 95.9 | 98.6 | 100.2 | 115.4 | 85.5 | 77.9 | 77.6 | 81.5 | 83.6 | 82 | 79.9 | 73.1 | 68.1 | 68.8 | 71.8 | 68.3 | 69.8 | 0 | 0 | 0 | 0 | 0 | -1.3 | 0 | 0 | 0 | 0 | 108.1 | 103.8 | 113.4 | 110.5 | 129.5 | 17.2 | 110.2 | 117 | 115 | 20.1 | 106.8 | 91.3 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 110.3 | 107.5 | 104.6 | 99.6 | 97.5 | 93.6 | 91.2 | 84.2 | 86 | 86.9 | 85.8 | 84.1 | 83.7 | 86.3 | 89.6 | 86.6 | 0 | 81.9 | 79.6 | 79 | 81.3 | 80.4 | 80.8 | 83 | 83.5 | 66.4 | 69.2 | 99.8 | 98.1 | 94.8 | 94.5 | 90 | 85.3 | 82.1 | 85.8 | 90.5 | 88.9 | 88.9 | 91.3 | 88.9 | 91.9 | 93 | 91.4 | 92.5 | 94 | 95.4 | 97.4 | 99.9 | 102.3 | 100.5 | 106.5 | 109.5 | 109.9 | 108.1 | 101.4 | 104.5 | 115.9 | 113.5 | 116.4 | 109.6 | 106.4 | 100.8 | 88.6 | 87.4 | 126 | 84.2 | 107.8 | 123.9 | 93.8 | 93.8 | 93.9 | 91.6 | 86.8 | 79.8 | 84.4 | 79.5 | 80.4 | 77.5 | 79.6 | 70 | 68 | 65.2 | 73.9 | 59.9 | 68 | 65.5 | 34.7 | 32.7 | 36 | 23 | 63.8 | 73.5 | 68.9 |
| Other Non-Current Liabilities
| 920.6 | 931.5 | 828.5 | 818.9 | 867.9 | 906.4 | 873 | 867.9 | 949.3 | 1,059.7 | 926.8 | 957.1 | 1,040.5 | 1,068.4 | 1,068.7 | 1,010.5 | 1,169.7 | 926.2 | 927.3 | 921.4 | 987.9 | 1,023.7 | 971.8 | 1,025.8 | 1,081.8 | 1,126.9 | 966.6 | 1,036.8 | 1,046.9 | 1,059.2 | 1,059.2 | 1,139.5 | 1,135.3 | 1,191 | 1,163.3 | 1,151.9 | 1,287.4 | 1,311 | 1,327.3 | 1,462.1 | 1,677.2 | 1,675.3 | 1,346.5 | 1,426.6 | 1,454.8 | 1,676.7 | 1,572.5 | 1,617.5 | 1,602.1 | 1,680 | 1,708.7 | 1,669.1 | 1,860.2 | 1,815 | 1,833.5 | 1,869.6 | 1,468.1 | 1,593.1 | 1,583.5 | 1,667.3 | 1,481 | 1,269.6 | 1,112.7 | 1,432 | 1,850.3 | 1,774.6 | 1,536.5 | 1,543.2 | 1,500.3 | 1,353 | 892.7 | 846.4 | 801.3 | 764.7 | 67.7 | 68.1 | 67.4 | 66.6 | 70.7 | 64.6 | 67.4 | 84.6 | 16.2 | 16.5 | 20.2 | 25.8 | 73.2 | 79 | 76.9 | 72 | 81.3 | 71.9 | 70.7 |
| Total Non-Current Liabilities
| 2,245.7 | 2,256 | 2,171.3 | 1,983.4 | 2,052.5 | 2,170.4 | 2,064.4 | 1,999.1 | 2,012.6 | 2,140.4 | 2,024.7 | 2,019.8 | 2,177.2 | 2,127.1 | 2,164.6 | 2,474.1 | 2,445.8 | 2,483 | 2,571.3 | 2,581.2 | 2,532.2 | 2,575.2 | 2,453.2 | 2,575 | 2,048.9 | 2,177.9 | 1,935.1 | 1,902.8 | 1,763 | 1,796.1 | 1,734.2 | 1,926.6 | 1,695 | 1,865.8 | 1,819.9 | 1,803.1 | 1,827.7 | 1,869.2 | 1,876.9 | 2,000.8 | 1,769.1 | 1,768.3 | 1,437.9 | 1,519.1 | 1,548.8 | 1,772.1 | 1,669.9 | 1,717.4 | 1,704.4 | 1,780.5 | 1,936.3 | 1,942.4 | 2,186.5 | 2,092.6 | 2,146.4 | 2,103.3 | 1,864.2 | 1,882.6 | 1,867.9 | 1,815 | 1,719.2 | 1,692.4 | 1,476.3 | 1,680.9 | 2,199.1 | 2,033.3 | 1,840.8 | 1,697.1 | 1,659.1 | 1,551.8 | 986.6 | 938 | 888.1 | 844.5 | 246.7 | 269.3 | 269.5 | 265.8 | 272 | 282 | 282.8 | 297.2 | 237.5 | 241.4 | 253.2 | 256.3 | 272.9 | 336.7 | 337.9 | 420 | 450.6 | 468.4 | 501.4 |
| Total Liabilities
| 2,991 | 3,053.7 | 2,920.4 | 2,662.6 | 2,742.3 | 2,867.7 | 2,739.9 | 2,686.2 | 2,912.7 | 2,910.3 | 2,713.2 | 2,631.5 | 2,780.5 | 3,028.2 | 3,173.1 | 3,019.3 | 2,960 | 2,993 | 3,079.5 | 3,063.3 | 3,164.3 | 3,058.2 | 2,991.7 | 3,048.4 | 3,104.2 | 2,572.5 | 2,369.6 | 2,282 | 2,266 | 2,224.9 | 2,179.3 | 2,298.7 | 2,250.5 | 2,265.6 | 2,231.3 | 2,242 | 2,433.9 | 2,247.1 | 2,239.6 | 2,358 | 2,401.2 | 2,305.5 | 1,812.8 | 1,851 | 2,014.6 | 2,089.4 | 1,987.5 | 2,015 | 2,231.8 | 2,183.6 | 2,236.8 | 2,217.3 | 2,468.3 | 2,415.1 | 2,421.9 | 2,412.8 | 2,158.7 | 2,296.7 | 2,262 | 2,273.7 | 2,192.8 | 2,007.4 | 1,864.5 | 2,160.1 | 2,594.9 | 2,382.5 | 2,208.5 | 2,085.5 | 2,070.1 | 1,869.4 | 1,271.4 | 1,255.6 | 1,239.4 | 1,350.5 | 472.7 | 487.8 | 523.8 | 464.2 | 452 | 474.2 | 464.5 | 466.5 | 399.1 | 388.5 | 404.6 | 392.9 | 413.8 | 512.3 | 490.7 | 543.1 | 620.1 | 634.2 | 707 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 1,779.7 | 0 | 0 | 0 | 1,385 | 1,354.9 | 1,306.5 | 1,346.9 | 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 |
| Common Stock
| 223.2 | 224.7 | 225.9 | 227.3 | 228.7 | 230 | 231.4 | 232.3 | 232.2 | 232.1 | 232.1 | 232 | 231.5 | 231.4 | 231.3 | 231.2 | 230.6 | 230.6 | 230.5 | 230.3 | 230 | 230 | 230 | 229.8 | 229.5 | 229.5 | 229.5 | 229.4 | 229.1 | 229.1 | 229.1 | 228.9 | 231.4 | 231.4 | 231.3 | 231.2 | 231.3 | 231.2 | 230.9 | 230.7 | 230.6 | 230.6 | 229 | 228 | 227.6 | 227.3 | 226.8 | 225.7 | 224.5 | 224 | 222.9 | 222 | 223.3 | 222.5 | 221.3 | 221.2 | 221.1 | 221.1 | 221 | 219.7 | 219.2 | 219.2 | 219.7 | 219.7 | 219.7 | 219.7 | 252.3 | 252.1 | 252.1 | 251.8 | 255.7 | 253.2 | 253.2 | 253.2 | 248 | 247.9 | 247.1 | 245.8 | 245.6 | 245.4 | 245.3 | 245.2 | 245.1 | 270.2 | 269.9 | 269.7 | 269.6 | 205.9 | 205.8 | 205.4 | 203.5 | 538.9 | 0 |
| Retained Earnings
| 1,529.2 | 1,446 | 1,463.2 | 1,390.3 | 1,308 | 1,196.8 | 1,160.1 | 1,089.3 | 921.9 | 892.4 | 840.2 | 882.9 | 732.8 | 611.4 | 824.3 | 755.7 | 668.9 | 659.5 | 653.2 | 651.9 | 548.8 | 577.1 | 576.3 | 552.6 | 483.1 | -635.3 | -577.7 | -613.4 | -678.9 | -612.9 | -657.4 | -701.2 | -663.9 | -621.8 | -650.4 | -635.8 | -745.1 | -586.6 | -614.6 | -686.1 | -813.3 | -602.4 | -275.1 | -328.7 | -379 | -357.6 | -288.1 | -297.5 | -312.5 | -214.6 | -695.3 | -667.8 | -783.7 | -784.7 | -782.9 | -756.5 | -332.8 | -437.7 | -435.4 | -450.3 | -430.7 | -352.8 | -223.2 | -334.2 | -487.7 | -454.5 | -316.9 | -281.6 | -300.7 | -178.7 | -281.8 | -250.4 | -271.5 | -288.3 | 362.7 | 340.3 | 292.7 | 264.3 | 218 | 198.5 | 173.7 | 151.1 | 119.1 | 100.5 | 67.7 | 44.4 | -13.1 | -17.1 | -18.9 | -94.8 | -110 | -114.6 | 0 |
| Accumulated Other Comprehensive Income/Loss
| -74.8 | -68.3 | -43.7 | -76.1 | -60.3 | -53.3 | -56.6 | -87 | -56.7 | -22 | -26.2 | -25.2 | -7 | -6.6 | 3.3 | -21.5 | -36.9 | -62.1 | -31.1 | -45.7 | -30.9 | -30.3 | -29.4 | -25 | -19.4 | -1.3 | 4.7 | 4.5 | 0.5 | -2.2 | -12.7 | -0.3 | -4.6 | 0.8 | -11.2 | -21.4 | 0.2 | -0.4 | 12 | 23.5 | 38.1 | 33.1 | 30.5 | 35.5 | 34.1 | 47.4 | 48.8 | 52.1 | 45.2 | 49.4 | 53 | 55.3 | 55.8 | 55.2 | 63.2 | 58.2 | 43.6 | 59.2 | 47.6 | 49.4 | 35.6 | 2.2 | -54.2 | -20.5 | 13 | 16.9 | 20.4 | 3.6 | 12.5 | 5.4 | -11.3 | -23.9 | -28.1 | -28.8 | -22.7 | -25.4 | -25.4 | -24.8 | -17.5 | -24.7 | -36.8 | -25.6 | -32.5 | -39.5 | -41.9 | -50.7 | -47.2 | -50.8 | -49 | -66.3 | -64.2 | -57.7 | 254 |
| Other Total Stockholders Equity
| 259.4 | 256.5 | 249.8 | 246.5 | -1,536.7 | 237.9 | 232.8 | 231.7 | -1,154.1 | -1,124.5 | -1,072.3 | -1,114.9 | 229.4 | 224.6 | 218.9 | 214.9 | 211.6 | 207.3 | 207.3 | 202.8 | 200.2 | 197.6 | 192.8 | 191.5 | 189.4 | 185.6 | 182.5 | 178.9 | 176.9 | 173.8 | 171.3 | 168.4 | 167.1 | 164.4 | 163 | 162 | 157.3 | 153.2 | 147.3 | 144.8 | 143.7 | 139.7 | 121.3 | 110.1 | 104.3 | 101.1 | 91.7 | 81.5 | 69.8 | 67.6 | 59.1 | 55.2 | 53.9 | 52.5 | 48.3 | 45.1 | 41.4 | 39.5 | 35.7 | 28.2 | 24.7 | 22.7 | 20.2 | 18.6 | 17.4 | 15.3 | -8.4 | 138.3 | 183.8 | 180.2 | 176.2 | 161.8 | 159.2 | 158.8 | 152 | 149.9 | 144.3 | 139.4 | 137 | 135.8 | 135 | 134 | 132.1 | 174.1 | 172.4 | 171.3 | 173.6 | 328.9 | 328.6 | 326.1 | 315.1 | 0 | 0 |
| Total Shareholders Equity
| 1,937 | 1,858.9 | 1,895.2 | 1,788 | 1,719.4 | 1,611.4 | 1,567.7 | 1,466.3 | 1,328.3 | 1,332.9 | 1,280.3 | 1,321.7 | 1,186.7 | 1,060.8 | 1,277.8 | 1,180.3 | 1,074.2 | 1,035.3 | 1,059.9 | 1,039.3 | 948.1 | 974.4 | 969.7 | 948.9 | 882.6 | -221.5 | -161 | -200.6 | -272.4 | -212.2 | -269.7 | -304.2 | -270 | -225.2 | -267.3 | -264 | -356.3 | -202.6 | -224.4 | -287.1 | -400.9 | -199 | 105.7 | 44.9 | -13 | 18.2 | 79.2 | 61.8 | 27 | 126.4 | -360.3 | -335.3 | -450.7 | -454.5 | -450.1 | -432 | -26.7 | -117.9 | -131.1 | -153 | -151.2 | -108.7 | -37.5 | -116.4 | -237.6 | -202.6 | -52.6 | 112.4 | 147.7 | 258.7 | 138.8 | 140.7 | 112.8 | 94.9 | 740 | 712.7 | 658.7 | 624.7 | 583.1 | 555 | 517.2 | 504.7 | 463.8 | 505.3 | 468.1 | 434.7 | 382.9 | 466.9 | 466.5 | 370.4 | 344.4 | 366.6 | 254 |
| Total Equity
| 1,937 | 1,858.9 | 1,895.2 | 1,788 | 1,719.4 | 1,611.4 | 1,567.7 | 1,466.3 | 1,328.3 | 1,332.9 | 1,280.3 | 1,321.7 | 1,186.7 | 1,060.8 | 1,277.8 | 1,180.3 | 1,074.2 | 1,035.3 | 1,059.9 | 1,039.3 | 948.1 | 974.4 | 969.7 | 948.9 | 882.6 | -221.5 | -161 | -200.6 | -272.4 | -212.2 | -269.7 | -304.2 | -270 | -225.2 | -267.3 | -264 | -356.3 | -202.6 | -224.4 | -287.1 | -400.9 | -199 | 105.7 | 44.9 | -13 | 18.2 | 79.2 | 61.8 | 27 | 126.4 | -360.3 | -335.3 | -450.7 | -454.5 | -450.1 | -432 | -26.7 | -117.9 | -131.1 | -153 | -151.2 | -108.7 | -37.5 | -116.4 | -237.6 | -202.6 | -52.6 | 112.4 | 147.7 | 258.7 | 138.8 | 140.7 | 112.8 | 94.9 | 740 | 712.7 | 658.7 | 624.7 | 583.1 | 555 | 517.2 | 504.7 | 463.8 | 505.3 | 468.1 | 434.7 | 382.9 | 466.9 | 466.5 | 370.4 | 344.4 | 366.6 | 254 |
| Total Liabilities & Shareholders Equity
| 4,928 | 4,912.6 | 4,815.6 | 4,450.6 | 4,461.7 | 4,479.1 | 4,307.6 | 4,152.5 | 4,241 | 4,243.2 | 3,993.5 | 3,953.2 | 3,967.2 | 4,089 | 4,450.9 | 4,199.6 | 4,034.2 | 4,028.3 | 4,139.4 | 4,102.6 | 4,112.4 | 4,032.6 | 3,961.4 | 3,997.3 | 3,986.8 | 2,351 | 2,208.6 | 2,081.4 | 1,993.6 | 2,012.7 | 1,909.6 | 1,994.5 | 1,980.5 | 2,040.4 | 1,964 | 1,978 | 2,077.6 | 2,044.5 | 2,015.2 | 2,070.9 | 2,000.3 | 2,106.5 | 1,918.5 | 1,895.9 | 2,001.6 | 2,107.6 | 2,066.7 | 2,076.8 | 2,258.8 | 2,310 | 1,876.5 | 1,882 | 2,017.6 | 1,960.6 | 1,971.8 | 1,980.8 | 2,132 | 2,178.8 | 2,130.9 | 2,120.7 | 2,041.6 | 1,898.7 | 1,827 | 2,043.7 | 2,357.3 | 2,179.9 | 2,155.9 | 2,197.9 | 2,217.8 | 2,128.1 | 1,410.2 | 1,396.3 | 1,352.2 | 1,445.4 | 1,212.7 | 1,200.5 | 1,182.5 | 1,088.9 | 1,035.1 | 1,029.2 | 981.7 | 971.2 | 862.9 | 893.8 | 872.7 | 827.6 | 796.7 | 979.2 | 957.2 | 913.5 | 964.5 | 1,000.8 | 961 |