McCormick & Company, Incorporated
NYSE:MKC
78.86 (USD) • At close October 22, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 200.8 | 166.3 | 178 | 166.6 | 154.7 | 127.4 | 356.8 | 334 | 343.9 | 325.8 | 338.4 | 351.7 | 312.6 | 291.8 | 256.1 | 423.6 | 221 | 185 | 170.8 | 155.4 | 162.9 | 139.4 | 102.3 | 96.6 | 73 | 202.6 | 179.6 | 186.8 | 166.1 | 130 | 125.7 | 118.4 | 134.2 | 131.5 | 111.8 | 112.6 | 108.4 | 89.5 | 81.8 | 77.3 | 93.8 | 81.4 | 89.4 | 63 | 146.8 | 72.1 | 68.6 | 79 | 72.2 | 61.4 | 54.4 | 53.9 | 52.2 | 47.9 | 40.6 | 50.8 | 23.6 | 23.1 | 21.9 | 39.5 | 27.9 | 12.9 | 23.4 | 38.9 | 30.3 | 47.3 | 24.436 | 45.9 | 45.724 | 40.469 | 38.582 | 49 | 37.712 | 74.068 | 31.579 | 30.3 | 46.117 | 20.096 | 24.394 | 70.3 | 25.909 | 16.125 | 17.735 | 25.1 | 12.184 | 24.994 | 21.002 | 47.3 | 23.329 | 40.158 | 62.181 | 31.3 | 32.134 | 47.484 | 31.292 | 23.9 | 35.922 | 28.451 | 24.009 | 12 | 13.9 | 13.5 | 16.1 | 17.7 | 8.9 | 12.7 | 8.4 | 13.5 | 10.6 | 11 | 23.5 | 22.4 | 36.7 | 20.8 | 22.4 | 12.5 | 30.5 | 18.6 | 11.5 | 15.6 | 14.1 | 19.1 | 18.2 | 12.8 | 10.9 | 5.9 | 5.6 | 1.8 | 4.7 | 12.1 | 6.9 | 6 | 7.7 | 6.9 | 2.3 | 5.3 | 7.5 | 9.1 | 2.1 | 51.6 | 11.3 | 7.4 | 4.4 | 2.6 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -429.1 | 0 | 0 | 0 | 0 | 0 | 12.1 | 0.1 | 0 | 0 | 0 | 0 | -107.9 | 0.3 | 0 | 0 | -97.6 | 5.5 | 3 | 4.5 | -88.3 | 3.5 | 5.9 | 4.9 | -73.1 | 7.3 | 9.8 | 9.7 | 12.2 | 11.5 | 18.4 | 15.4 | -86.1 | 0 | 0 | 0 | -95.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 200.8 | 166.3 | 178 | 166.6 | 154.7 | 127.4 | 356.8 | 334 | 343.9 | 325.8 | 338.4 | 351.7 | 312.6 | 291.8 | 256.1 | 423.6 | 221 | 185 | 170.8 | 155.4 | 162.9 | 139.4 | 102.3 | 96.6 | 73 | 202.6 | 179.6 | 186.8 | 166.1 | 130 | 125.7 | 118.4 | 134.2 | 131.5 | 111.8 | 112.6 | 108.4 | 89.5 | 81.8 | 77.3 | 93.8 | 81.4 | 89.4 | 63 | 146.8 | 72.1 | 68.6 | 79 | 72.2 | 61.4 | 54.4 | 53.9 | 52.2 | 47.9 | 40.6 | 50.8 | 23.6 | 23.1 | 21.9 | 39.5 | 27.9 | 12.9 | 23.4 | 38.9 | 30.3 | 47.3 | 24.436 | 45.9 | 45.724 | 40.469 | 38.582 | 49 | 37.712 | 74.068 | 31.579 | 30.3 | 46.117 | 20.096 | 24.394 | 70.3 | 25.909 | 16.125 | 17.735 | 25.1 | 12.184 | 24.994 | 21.002 | 47.3 | 23.329 | 40.158 | 62.181 | 31.3 | 32.134 | 47.484 | 31.292 | 23.9 | 35.922 | 28.451 | 24.009 | 12 | 13.9 | 13.5 | 16.1 | 17.7 | 8.9 | 12.7 | 8.4 | 13.5 | 10.6 | 11 | 23.5 | 22.4 | 36.7 | 20.8 | 22.4 | 12.5 | 30.5 | 18.6 | 11.5 | 15.6 | 14.1 | 19.1 | 18.2 | 12.8 | 10.9 | 5.9 | 5.6 | 1.8 | 4.7 | 12.1 | 6.9 | 6 | 7.7 | 6.9 | 2.3 | 5.3 | 7.5 | 9.1 | 2.1 | 51.6 | 11.3 | 7.4 | 4.4 | 2.6 |
| Net Receivables
| 660.9 | 598.5 | 567.5 | 587.5 | 624.5 | 557.2 | 571 | 573.7 | 565.8 | 493.1 | 516.7 | 549.5 | 541 | 500.4 | 515.9 | 528.5 | 496.5 | 494.3 | 409.9 | 502.9 | 494.6 | 429 | 435.7 | 518.1 | 511.7 | 473.9 | 502 | 555.1 | 556.2 | 429.7 | 404.4 | 465.2 | 445.3 | 399.6 | 371.2 | 455.2 | 422.9 | 390.6 | 384.1 | 493.6 | 476.8 | 417.1 | 428 | 495.5 | 462.4 | 399.9 | 403.9 | 465.9 | 411.2 | 378 | 381.1 | 427 | 391.7 | 342.6 | 326.8 | 386.7 | 319.7 | 310.8 | 325.3 | 365.3 | 328.6 | 316.8 | 342 | 414.7 | 429.8 | 416.5 | 423.761 | 456.5 | 399.859 | 360.93 | 379.789 | 379.1 | 327.822 | 327.066 | 345.353 | 369.3 | 321.735 | 328.117 | 362.79 | 407.6 | 325.675 | 313.607 | 325.387 | 347.5 | 283.695 | 325.71 | 304.532 | 341.8 | 293.349 | 277.433 | 269.894 | 295.5 | 271.405 | 248.641 | 264.118 | 303.3 | 186.456 | 175.195 | 180.622 | 213.9 | 183.3 | 182.9 | 176.4 | 212.8 | 179.6 | 173.9 | 171.2 | 217.2 | 189.6 | 180.9 | 196.1 | 217.5 | 194.9 | 185.3 | 201.9 | 224 | 191.9 | 201.1 | 185.4 | 208.8 | 200.5 | 169.2 | 160 | 175.1 | 180.8 | 154.7 | 140.2 | 158 | 153.4 | 136.2 | 129.1 | 149.7 | 139.7 | 125 | 126.4 | 144.3 | 133.1 | 113.5 | 121.4 | 118.3 | 124.5 | 113.4 | 109.6 | 95.1 |
| Inventory
| 1,242.6 | 1,158.2 | 1,129.6 | 1,126.5 | 1,225.5 | 1,276.2 | 1,344.6 | 1,340.1 | 1,379.5 | 1,344.6 | 1,244.2 | 1,182.3 | 1,202.4 | 1,147.8 | 1,073.4 | 1,032.6 | 942.1 | 831.3 | 835.6 | 801.2 | 846.9 | 816.5 | 807.3 | 786.3 | 806.3 | 797.6 | 827.7 | 793.3 | 835.8 | 779.8 | 767.2 | 756.3 | 760.3 | 739.6 | 702.2 | 710.8 | 727.2 | 738.5 | 708.4 | 713.8 | 705.6 | 687.3 | 682.9 | 676.9 | 640.8 | 611.4 | 606.5 | 615 | 628.6 | 611 | 640.4 | 613.7 | 600.3 | 577.3 | 544.9 | 477.6 | 480.1 | 448.8 | 434.8 | 445.9 | 447.4 | 450 | 447.8 | 439 | 462.3 | 459.6 | 449.383 | 430.2 | 439.859 | 427.512 | 411.84 | 405.7 | 417.095 | 381.863 | 354.98 | 344 | 357.251 | 345.281 | 351.821 | 350.2 | 377.187 | 373.974 | 366.337 | 362.8 | 387.719 | 384.6 | 346.805 | 306.3 | 316.492 | 289.727 | 281.882 | 278.1 | 295.088 | 285.17 | 284.956 | 274 | 274.17 | 252.033 | 247.316 | 234.2 | 271.4 | 262.2 | 246.4 | 250.9 | 278.8 | 275 | 268.1 | 252.1 | 262.2 | 253.4 | 249.7 | 245.1 | 264.7 | 353.3 | 368.5 | 383.2 | 407.6 | 389.4 | 401.8 | 374.5 | 366.4 | 338.9 | 331.1 | 321.3 | 309.5 | 283.6 | 277.7 | 282.2 | 302 | 276.3 | 275.5 | 268.6 | 258.8 | 228.5 | 242.9 | 238.8 | 225.8 | 212.4 | 207.5 | 217.7 | 220.8 | 218.8 | 187.8 | 168.3 |
| Other Current Assets
| 140 | 146.4 | 145.1 | 73.4 | 122.8 | 143.2 | 138.9 | 77.2 | 123.6 | 161.2 | 139.7 | 70.6 | 104.9 | 112.6 | 109.3 | 98.9 | 100 | 105.1 | 108.1 | 90.7 | 85 | 88.2 | 82.7 | 51.7 | 83.2 | 90.1 | 96.7 | 81.8 | 84.5 | 86.4 | 87.8 | 81.9 | 128.2 | 131.5 | 121 | 127.9 | 116 | 140.3 | 130.4 | 131.5 | 132.6 | 138.9 | 139.8 | 97.1 | 120.9 | 134.1 | 132.5 | 125.5 | 107.4 | 116.8 | 116.9 | 110.5 | 119.1 | 111.8 | 103.3 | 100.8 | 132.2 | 125.1 | 119.8 | 119.8 | 116.5 | 105.8 | 107.8 | 65.6 | 57.6 | 59.4 | 53.764 | 39.7 | 58.151 | 59.47 | 57.116 | 44 | 47.134 | 49.967 | 53.754 | 56.6 | 49.528 | 45.56 | 36.479 | 35.9 | 45.728 | 37.416 | 30.093 | 26.7 | 29.591 | 37.821 | 38.857 | 29.2 | 30.389 | 31.49 | 31.282 | 30.9 | 21.246 | 20.158 | 20.672 | 18.8 | 17.373 | 19.213 | 31.041 | 30.5 | 37.8 | 22.7 | 21.4 | 22.4 | 25.2 | 25.2 | 24.9 | 23.7 | 47.1 | 48.4 | 47 | 49.4 | 44.2 | 51.6 | 54.9 | 51 | 64.9 | 61.6 | 59.5 | 58.8 | 19.4 | 19.1 | 26.3 | 31 | 10.3 | 16.1 | 23 | 26.1 | 8.7 | 9.4 | 16.2 | 20.9 | 5.4 | 8.9 | 14.6 | 20.5 | 43.9 | 40.6 | 47 | 39.7 | 30.2 | 27.6 | 22.9 | 13.6 |
| Total Current Assets
| 2,244.3 | 2,069.4 | 2,020.2 | 2,001.6 | 2,127.5 | 2,104 | 2,411.3 | 2,386.7 | 2,412.8 | 2,324.7 | 2,239 | 2,195.8 | 2,160.9 | 2,052.6 | 1,954.7 | 2,083.6 | 1,759.6 | 1,615.7 | 1,524.4 | 1,550.2 | 1,589.4 | 1,473.1 | 1,428 | 1,479.9 | 1,474.2 | 1,564.2 | 1,606 | 1,617 | 1,642.6 | 1,425.9 | 1,385.1 | 1,421.8 | 1,468 | 1,402.2 | 1,306.2 | 1,406.5 | 1,374.5 | 1,358.9 | 1,304.7 | 1,416.2 | 1,408.8 | 1,324.7 | 1,340.1 | 1,370.2 | 1,370.9 | 1,217.5 | 1,211.5 | 1,285.4 | 1,219.4 | 1,167.2 | 1,192.8 | 1,222.9 | 1,163.3 | 1,079.6 | 1,015.6 | 1,015.9 | 955.6 | 907.8 | 901.8 | 970.5 | 920.4 | 885.5 | 921 | 968.3 | 980 | 982.8 | 951.344 | 983.1 | 943.593 | 888.381 | 887.327 | 899.4 | 829.763 | 832.964 | 785.666 | 800.2 | 774.631 | 739.054 | 775.484 | 864 | 774.499 | 741.122 | 739.552 | 762.1 | 713.189 | 773.125 | 711.196 | 724.6 | 663.559 | 638.808 | 645.239 | 635.8 | 619.873 | 601.453 | 601.038 | 620 | 513.921 | 474.892 | 482.988 | 490.6 | 506.4 | 481.3 | 460.3 | 503.8 | 492.5 | 486.8 | 472.6 | 506.5 | 509.5 | 493.7 | 516.3 | 534.4 | 540.5 | 611 | 647.7 | 670.7 | 694.9 | 670.7 | 658.2 | 657.7 | 600.4 | 546.3 | 535.6 | 540.2 | 511.5 | 460.3 | 446.5 | 468.1 | 468.8 | 434 | 427.7 | 445.2 | 411.6 | 369.3 | 386.2 | 408.9 | 410.3 | 375.6 | 378 | 427.3 | 386.8 | 367.2 | 324.7 | 279.6 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,399.5 | 1,366.1 | 1,354.5 | 1,544.7 | 1,285.7 | 1,249.6 | 1,225.2 | 1,416.9 | 1,139.1 | 1,136.1 | 1,135.9 | 1,277.1 | 1,113.5 | 1,112.8 | 1,070.8 | 1,028.4 | 960.9 | 1,053.7 | 936 | 952.6 | 969.8 | 962 | 976.5 | 985.1 | 961 | 947.7 | 823.1 | 809.1 | 765.4 | 703.8 | 682.8 | 669.4 | 641.1 | 637.1 | 609.1 | 618.4 | 589.1 | 590.1 | 580.6 | 602.7 | 578.8 | 575 | 571 | 576.6 | 549.7 | 554.3 | 532.5 | 547.3 | 518.5 | 507.5 | 523.4 | 523.1 | 497.6 | 494.8 | 491.4 | 488 | 464.8 | 463.9 | 469.7 | 489.8 | 472.7 | 473 | 451.7 | 461.1 | 476.6 | 489.4 | 486.648 | 487.6 | 469.514 | 472.358 | 465.948 | 469.5 | 475.594 | 474.699 | 469.936 | 469.7 | 469.578 | 471.495 | 482.963 | 486.6 | 454.756 | 456.556 | 464.592 | 458.3 | 419.842 | 499.779 | 489.597 | 468.3 | 472.525 | 467.922 | 442.555 | 424.5 | 408.686 | 394.659 | 381.766 | 373 | 354.847 | 356.447 | 362.356 | 363.3 | 364.5 | 366.6 | 372.2 | 377 | 384.3 | 380 | 380.2 | 380 | 383.9 | 388.4 | 394.8 | 400.4 | 400.3 | 528.4 | 527.9 | 524.8 | 514 | 512.8 | 505.5 | 504.6 | 498 | 485.5 | 474.2 | 465.6 | 460.4 | 457.1 | 429.9 | 418.5 | 416.2 | 407 | 407.8 | 378.5 | 377.3 | 368.1 | 359.6 | 354 | 345.4 | 334.9 | 329.4 | 330.1 | 228.4 | 198.5 | 177.4 | 161.6 |
| Goodwill
| 5,277.7 | 5,257.2 | 5,253.6 | 5,260.1 | 5,252.4 | 5,235.4 | 5,229.7 | 5,212.9 | 5,209.7 | 5,300.2 | 5,333.4 | 5,335.8 | 5,379.5 | 5,428.8 | 5,397 | 4,986.3 | 4,574.4 | 4,484.4 | 4,496.9 | 4,505.2 | 4,496.5 | 4,511.4 | 4,538.5 | 4,527.9 | 4,553.4 | 4,577.2 | 4,626 | 4,490.1 | 4,503.3 | 1,894.8 | 1,857.6 | 1,771.4 | 1,813.3 | 1,837.1 | 1,764 | 1,759.3 | 1,802.4 | 1,719.8 | 1,651.2 | 1,722.2 | 1,769.1 | 1,798.6 | 1,809.1 | 1,798.5 | 1,756.4 | 1,754.2 | 1,693 | 1,695.3 | 1,667 | 1,651.8 | 1,697.4 | 1,694.2 | 1,511.2 | 1,480.3 | 1,455.1 | 1,417.4 | 1,392.1 | 1,372.6 | 1,424.1 | 1,479.7 | 1,450.2 | 1,300.9 | 1,227.7 | 1,230.2 | 1,328.3 | 965.3 | 947.747 | 879.5 | 835.743 | 819.866 | 808.228 | 803.8 | 785.403 | 721.952 | 667.831 | 0 | 711.938 | 674.757 | 713.214 | 0 | 611.487 | 612.951 | 732.292 | 0 | 665.939 | 522.175 | 534.027 | 499.5 | 496.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,332.7 | 3,338.9 | 3,346.8 | 3,516.6 | 3,364.4 | 3,371.9 | 3,381.7 | 3,548.5 | 3,396.6 | 3,419.7 | 3,443.7 | 3,593.6 | 3,478.3 | 3,494.5 | 3,500.9 | 3,239.4 | 2,843 | 2,833.9 | 2,840.1 | 2,847 | 2,850.3 | 2,860.1 | 2,869.2 | 2,873.3 | 2,881.7 | 2,893.1 | 2,907.1 | 3,071.1 | 3,091.5 | 489 | 473.9 | 424.9 | 433.6 | 410.2 | 370.1 | 372.1 | 376.1 | 364.6 | 323.1 | 330.8 | 336.5 | 340.4 | 332.8 | 333.4 | 347.5 | 353.3 | 321.3 | 323.5 | 345.4 | 341.1 | 355 | 350 | 236 | 234.7 | 234.1 | 232.5 | 231.9 | 231.9 | 234.5 | 237.3 | 235.7 | 374.6 | 369.4 | 374.8 | 419.7 | 228 | 227.769 | 207.5 | 204.365 | 193.514 | 191.001 | 193.6 | 192.226 | 161.65 | 826.434 | 822.2 | 826.87 | 789.719 | 828.608 | 828.1 | 725.94 | 727.505 | 741.005 | 716.9 | 673.321 | 529.637 | 541.023 | 6.5 | 502.659 | 482.14 | 456.452 | 464.6 | 467.288 | 441.214 | 473.439 | 453 | 136.942 | 138.059 | 144.189 | 142.8 | 145.4 | 147.3 | 156.8 | 160.9 | 158.3 | 151.1 | 154.7 | 158 | 156.9 | 160.5 | 162 | 165.1 | 160.2 | 175.5 | 177.8 | 180.8 | 183.9 | 186.3 | 187.3 | 196.2 | 197.2 | 146.9 | 134.3 | 130.6 | 129.9 | 134.3 | 0 | 87.6 | 102.2 | 97 | 93.4 | 70.8 | 70.3 | 71.4 | 75.3 | 76 | 73.6 | 57.2 | 59.1 | 57.8 | 64.9 | 60.2 | 51.4 | 53.5 |
| Goodwill and Intangible Assets
| 8,610.4 | 8,596.1 | 8,600.4 | 8,776.7 | 8,616.8 | 8,607.3 | 8,611.4 | 8,761.4 | 8,606.3 | 8,719.9 | 8,777.1 | 8,929.4 | 8,857.8 | 8,923.3 | 8,897.9 | 8,225.7 | 7,417.4 | 7,318.3 | 7,337 | 7,352.2 | 7,346.8 | 7,371.5 | 7,407.7 | 7,401.2 | 7,435.1 | 7,470.3 | 7,533.1 | 7,561.2 | 7,594.8 | 2,383.8 | 2,331.5 | 2,196.3 | 2,246.9 | 2,247.3 | 2,134.1 | 2,131.4 | 2,178.5 | 2,084.4 | 1,974.3 | 2,053 | 2,105.6 | 2,139 | 2,141.9 | 2,131.9 | 2,103.9 | 2,107.5 | 2,014.3 | 2,018.8 | 2,012.4 | 1,992.9 | 2,052.4 | 2,044.2 | 1,747.2 | 1,715 | 1,689.2 | 1,649.9 | 1,624 | 1,604.5 | 1,658.6 | 1,717 | 1,685.9 | 1,675.5 | 1,597.1 | 1,605 | 1,748 | 1,193.3 | 1,175.516 | 1,087 | 1,040.108 | 1,013.38 | 999.229 | 997.4 | 977.629 | 883.602 | 826.434 | 822.2 | 826.87 | 789.719 | 828.608 | 828.1 | 725.94 | 727.505 | 741.005 | 716.9 | 673.321 | 529.637 | 541.023 | 506 | 502.659 | 482.14 | 456.452 | 464.6 | 467.288 | 441.214 | 473.439 | 453 | 136.942 | 138.059 | 144.189 | 142.8 | 145.4 | 147.3 | 156.8 | 160.9 | 158.3 | 151.1 | 154.7 | 158 | 156.9 | 160.5 | 162 | 165.1 | 160.2 | 175.5 | 177.8 | 180.8 | 183.9 | 186.3 | 187.3 | 196.2 | 197.2 | 146.9 | 134.3 | 130.6 | 129.9 | 134.3 | 0 | 87.6 | 102.2 | 97 | 93.4 | 70.8 | 70.3 | 71.4 | 75.3 | 76 | 73.6 | 57.2 | 59.1 | 57.8 | 64.9 | 60.2 | 51.4 | 53.5 |
| Long Term Investments
| 0 | 0 | 0 | 264.1 | 0 | 0 | 0 | 283 | 0 | 0 | 0 | 301.3 | 0 | 0 | 761.7 | 752 | 0 | 0 | 0 | 310.4 | 460 | 430.1 | 415.7 | 288 | 407.7 | 401.6 | 400.8 | 398.5 | 378.9 | 358.6 | 351.7 | 348.4 | 360.5 | 357.7 | 350.7 | 351.5 | 348.6 | 345 | 337.9 | 342.4 | 378.9 | 370.6 | 376.7 | 264 | 328.5 | 329.5 | 327.8 | 313.9 | 306.7 | 298.1 | 311.1 | 297.6 | 306.5 | 300 | 281.4 | 265.9 | 220.3 | 216.2 | 215.3 | 183.9 | 190.9 | 164.4 | 155.3 | 0 | 183.7 | 190.9 | 199.295 | 0 | 173.448 | 162.969 | 160.267 | 0 | 134.663 | 123.67 | 152.025 | 0 | 145.45 | 136.317 | 136.912 | 0 | 132.114 | 129.287 | 132.851 | 0 | 120.504 | 130.949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 127.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -761.7 | -176.3 | 0 | 0 | 0 | -310.4 | -14 | -7.1 | 0 | 0 | 0 | 0 | 0 | -107.9 | 0 | 0 | 0 | -80.9 | 0 | 0 | 0 | -67.6 | 0 | 0 | 0 | -55.8 | 0 | 0 | 0 | 19.3 | 0 | 0 | 0 | -57.7 | 0 | 0 | 0 | -95.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -155.3 | 0 | -183.7 | -190.9 | -199.295 | 0 | -173.448 | -162.969 | -160.267 | 0 | -134.663 | -123.67 | -152.025 | 0 | -145.45 | -136.317 | -136.912 | 0 | -132.114 | -129.287 | -132.851 | 0 | -120.504 | -130.949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 950.7 | 956 | 915 | 148.1 | 960.1 | 947.3 | 957.5 | 276.9 | 782.8 | 777.2 | 788.8 | 202.2 | 752.2 | 721.8 | 761.7 | 176.3 | 722.8 | 588.4 | 694.3 | 507.1 | 14 | 7.1 | 0 | 102.2 | 0 | 0 | 0 | 107.9 | 0 | 0 | 0 | 80.9 | 0 | 0 | 0 | 67.6 | 0 | 0 | 0 | 55.8 | 0 | 0 | 0 | 87.7 | 0 | 0 | -2,874.6 | 57.7 | 0 | 0 | 0 | 95.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.6 | 36.5 | 37.7 | 191.2 | 185.9 | 225.7 | 234.9 | 244.768 | 229.8 | 220.13 | 209.976 | 209.39 | 201.7 | 177.732 | 172.15 | 198.89 | 180.6 | 200.563 | 186.395 | 189.62 | 190.9 | 202.703 | 208.998 | 219.256 | 210.9 | 212.728 | 233.354 | 242.205 | 231.9 | 266.449 | 261.434 | 274.439 | 247.1 | 234.271 | 213.816 | 232.883 | 213.9 | 604.829 | 225.919 | 210.762 | 192.1 | 217.6 | 227.4 | 227.9 | 217.4 | 238.8 | 234.1 | 230 | 211.7 | 225.4 | 226.7 | 227 | 226.7 | 239.4 | 236.3 | 234.1 | 238 | 268.6 | 264.9 | 268.4 | 210.2 | 211.7 | 191.1 | 217.7 | 176.8 | 187.1 | 180.5 | 306.1 | 156.7 | 158.4 | 156 | 146.5 | 137.5 | 139.4 | 126.2 | 118.2 | 108 | 76.5 | 77.5 | 62.1 | 49.3 | 90.1 | 92.1 | 75.4 | 87.7 |
| Total Non-Current Assets
| 10,960.6 | 10,918.2 | 10,869.9 | 10,860.7 | 10,862.6 | 10,804.2 | 10,794.1 | 10,738.2 | 10,528.2 | 10,633.2 | 10,701.8 | 10,710 | 10,723.5 | 10,757.9 | 10,730.4 | 10,006.1 | 9,101.1 | 8,960.4 | 8,967.3 | 8,811.9 | 8,776.6 | 8,763.6 | 8,799.9 | 8,776.5 | 8,803.8 | 8,819.6 | 8,757 | 8,768.8 | 8,739.1 | 3,446.2 | 3,366 | 3,214.1 | 3,248.5 | 3,242.1 | 3,093.9 | 3,101.3 | 3,116.2 | 3,019.5 | 2,892.8 | 2,998.1 | 3,063.3 | 3,084.6 | 3,089.6 | 3,079.5 | 2,982.1 | 2,991.3 | 2,874.6 | 2,880 | 2,837.6 | 2,798.5 | 2,886.9 | 2,864.9 | 2,551.3 | 2,509.8 | 2,462 | 2,403.8 | 2,309.1 | 2,284.6 | 2,343.6 | 2,417.3 | 2,386 | 2,350.6 | 2,240 | 2,252 | 2,450.3 | 1,917.6 | 1,906.932 | 1,804.4 | 1,729.752 | 1,695.714 | 1,674.567 | 1,668.6 | 1,630.955 | 1,530.451 | 1,495.26 | 1,472.5 | 1,497.011 | 1,447.609 | 1,501.191 | 1,505.6 | 1,383.399 | 1,393.059 | 1,424.853 | 1,386.1 | 1,305.891 | 1,262.77 | 1,272.825 | 1,206.2 | 1,241.633 | 1,211.496 | 1,173.446 | 1,136.2 | 1,110.245 | 1,049.689 | 1,088.088 | 1,039.9 | 1,096.618 | 720.425 | 717.307 | 698.2 | 727.5 | 741.3 | 756.9 | 755.3 | 781.4 | 765.2 | 764.9 | 749.7 | 766.2 | 775.6 | 783.8 | 792.2 | 799.9 | 940.2 | 939.8 | 943.6 | 966.5 | 964 | 961.2 | 911 | 906.9 | 823.5 | 826.2 | 773 | 777.4 | 771.9 | 736 | 662.8 | 676.8 | 660 | 647.7 | 586.8 | 587 | 565.7 | 553.1 | 538 | 495.5 | 469.6 | 450.6 | 437.2 | 383.4 | 350.8 | 304.2 | 302.8 |
| Total Assets
| 13,204.9 | 12,987.6 | 12,890.1 | 12,862.3 | 12,990.1 | 12,908.2 | 13,205.4 | 13,124.9 | 12,941 | 12,957.9 | 12,940.8 | 12,905.8 | 12,884.4 | 12,810.5 | 12,685.1 | 12,089.7 | 10,860.7 | 10,576.1 | 10,491.7 | 10,362.1 | 10,366 | 10,236.7 | 10,227.9 | 10,256.4 | 10,278 | 10,383.8 | 10,363 | 10,385.8 | 10,381.7 | 4,872.1 | 4,751.1 | 4,635.9 | 4,716.5 | 4,644.3 | 4,400.1 | 4,507.8 | 4,490.7 | 4,378.4 | 4,197.5 | 4,414.3 | 4,472.1 | 4,409.3 | 4,429.7 | 4,449.7 | 4,353 | 4,208.8 | 4,086.1 | 4,165.4 | 4,057 | 3,965.7 | 4,079.7 | 4,087.8 | 3,714.6 | 3,589.4 | 3,477.6 | 3,419.7 | 3,264.7 | 3,192.4 | 3,245.4 | 3,387.8 | 3,306.4 | 3,236.1 | 3,161 | 3,220.3 | 3,430.3 | 2,900.4 | 2,858.276 | 2,787.5 | 2,673.345 | 2,584.095 | 2,561.894 | 2,568 | 2,460.718 | 2,363.415 | 2,280.926 | 2,272.7 | 2,271.642 | 2,186.663 | 2,276.675 | 2,369.6 | 2,157.898 | 2,134.181 | 2,164.405 | 2,148.2 | 2,019.08 | 2,035.895 | 1,984.021 | 1,930.8 | 1,905.192 | 1,850.304 | 1,818.685 | 1,772 | 1,730.118 | 1,651.142 | 1,689.126 | 1,659.9 | 1,610.539 | 1,195.317 | 1,200.295 | 1,188.8 | 1,233.9 | 1,222.6 | 1,217.2 | 1,259.1 | 1,273.9 | 1,252 | 1,237.5 | 1,256.2 | 1,275.7 | 1,269.3 | 1,300.1 | 1,326.6 | 1,340.4 | 1,551.2 | 1,587.5 | 1,614.3 | 1,661.4 | 1,634.7 | 1,619.4 | 1,568.7 | 1,507.3 | 1,369.8 | 1,361.8 | 1,313.2 | 1,288.9 | 1,232.2 | 1,182.5 | 1,130.9 | 1,145.6 | 1,094 | 1,075.4 | 1,032 | 998.6 | 935 | 939.3 | 946.9 | 905.8 | 845.2 | 828.6 | 864.5 | 770.2 | 718 | 628.9 | 582.4 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,227.8 | 1,210.3 | 1,133.3 | 1,119.3 | 1,099.9 | 1,100 | 1,124.3 | 1,171 | 1,143.5 | 1,126.4 | 1,072.6 | 1,064.2 | 1,023.1 | 1,040.5 | 967.4 | 1,032.3 | 902.8 | 857.2 | 789.4 | 846.9 | 783.1 | 706.6 | 673.8 | 710 | 646.3 | 624.1 | 584.4 | 639.9 | 516.9 | 453.1 | 448.4 | 450.8 | 361 | 366.2 | 336.7 | 411.9 | 336.1 | 337.8 | 334.6 | 372.1 | 338.8 | 335.8 | 348 | 387.3 | 324.7 | 322.1 | 340.2 | 375.8 | 317.5 | 321.9 | 342.3 | 366.6 | 303.2 | 301.8 | 286.8 | 302.7 | 248.9 | 254.6 | 237.2 | 283.6 | 238.5 | 239.6 | 253.1 | 266.1 | 249.2 | 260.2 | 251.356 | 243.3 | 209.333 | 215.606 | 218.193 | 224.4 | 188.509 | 174.638 | 170.068 | 198.2 | 170.034 | 167.816 | 179.97 | 195.1 | 161.172 | 166.188 | 153.577 | 178.8 | 167.926 | 201.874 | 187.033 | 202.3 | 176.469 | 165.539 | 184.269 | 184 | 160.5 | 169.93 | 162.242 | 185.3 | 141.718 | 143.505 | 142.365 | 148.8 | 134.4 | 146.2 | 140 | 145.9 | 138 | 121.9 | 129 | 150.3 | 127.1 | 129 | 122.7 | 153.6 | 118.9 | 134.1 | 132.9 | 136.7 | 140.1 | 140.6 | 113.6 | 128.2 | 113.9 | 97.4 | 95.6 | 113.9 | 14.2 | 92.2 | 79.9 | 108.5 | 86.9 | 81.3 | 74.8 | 95 | 80.1 | 71.4 | 70.1 | 96 | 73.9 | 70.6 | 64.2 | 75.8 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 1,244.9 | 1,139 | 1,127.9 | 1,071.5 | 1,391.8 | 745.9 | 1,586 | 1,507.3 | 1,457 | 1,437.8 | 1,407.5 | 1,309.4 | 1,535.9 | 725 | 860.2 | 1,150.6 | 431.5 | 207.6 | 813.9 | 698.4 | 802.9 | 693.2 | 689.2 | 643.5 | 715.3 | 699 | 756.3 | 583.2 | 674.7 | 906.8 | 889.6 | 393.2 | 559.9 | 513.7 | 390.2 | 343 | 684.8 | 622.6 | 516.2 | 270.8 | 353.4 | 308.4 | 282 | 214.1 | 360 | 551.9 | 453.8 | 392.6 | 231.3 | 244.4 | 283.1 | 222.4 | 0.3 | 208.5 | 194.5 | 100.4 | 197.7 | 129.5 | 144.4 | 116.1 | 288.6 | 321 | 395.8 | 354 | 473.5 | 136.3 | 119.861 | 149.6 | 455.686 | 347.039 | 337.023 | 81.4 | 152.843 | 151.256 | 155.901 | 106.1 | 427.045 | 421.455 | 367.385 | 173.2 | 167.766 | 142.81 | 179.686 | 171 | 204.223 | 153.238 | 207.966 | 137.3 | 260.477 | 271.773 | 296.136 | 210.8 | 328.878 | 303.14 | 335.933 | 551.9 | 606.832 | 202.233 | 188.172 | 100.6 | 213 | 206.6 | 190.8 | 163.6 | 254 | 231.7 | 194 | 121.3 | 224.2 | 188 | 188.2 | 109 | 157.5 | 294.3 | 319.5 | 307.3 | 398.4 | 348.3 | 360.4 | 232 | 295.4 | 204.4 | 191.7 | 110.1 | 166.9 | 289.4 | 259.4 | 146.6 | 242.1 | 215 | 199.8 | 112.4 | 145.4 | 121 | 104.9 | 62.3 | 110.2 | 72.3 | 68 | 50.5 | 71.1 | 76.7 | 51.9 | 56.5 |
| Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue
| 0 | 0 | 0 | 0 | -1,004.8 | -285.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 245.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 671.6 | 635 | 712.6 | 908.1 | 1,684.1 | 926.9 | 610.7 | 754.1 | 539.9 | 568.8 | 596.6 | 850.2 | 602.3 | 615.7 | 596.1 | 863.6 | 619.2 | 517.5 | 469.1 | 609.1 | 444.4 | 460.3 | 466.1 | 648.2 | 493.5 | 523.6 | 530.8 | 724.2 | 542.6 | 441.5 | 400.4 | 578.7 | 420.3 | 390.8 | 365.3 | 485.3 | 383.7 | 378.4 | 370.2 | 479.1 | 385.4 | 358.6 | 382.1 | 461.7 | 369.6 | 352.2 | 321.5 | 173.6 | 353.8 | 334 | 334.5 | 404.3 | 336 | 336.2 | 325.4 | 431.7 | 351.9 | 325.2 | 333.9 | 418.5 | 327.2 | 296.1 | 283.4 | 414 | 334.4 | 360.2 | 366.509 | 468.4 | 338.94 | 332.408 | 340.525 | 474.7 | 348.322 | 377.476 | 354.135 | 394.7 | 300.865 | 293.329 | 303.319 | 404.4 | 289.522 | 299.382 | 299.675 | 362.9 | 276.938 | 276.485 | 274.321 | 333.8 | 285.337 | 275.123 | 259.579 | 318.9 | 248.618 | 236.351 | 236.668 | 290 | 179.867 | 181.029 | 179.516 | 221.2 | 186.4 | 174.6 | 171.6 | 208.5 | 169.2 | 178 | 181.5 | 226.6 | 188.5 | 206.5 | 216.9 | 236.7 | 230.5 | 165.1 | 171.3 | 202.9 | 163.7 | 190.2 | 194.3 | 240.6 | 151.9 | 141.1 | 140.9 | 168.9 | 229.7 | 130.8 | 131.5 | 164.5 | 125.7 | 112.4 | 117.7 | 152.8 | 114.6 | 104.4 | 117 | 147.6 | 106.7 | 97.8 | 88.3 | 119 | 206.2 | 195.7 | 182.4 | 156.5 |
| Total Current Liabilities
| 3,144.3 | 2,984.3 | 2,973.8 | 3,098.9 | 3,171 | 2,487.1 | 3,321 | 3,432.4 | 3,140.4 | 3,133 | 3,076.7 | 3,223.8 | 3,161.3 | 2,381.2 | 2,423.7 | 3,046.5 | 1,953.5 | 1,582.3 | 2,072.4 | 2,154.4 | 2,030.4 | 1,860.1 | 1,829.1 | 2,001.7 | 1,855.1 | 1,846.7 | 1,871.5 | 1,947.3 | 1,734.2 | 1,801.4 | 1,738.4 | 1,422.7 | 1,341.2 | 1,270.7 | 1,092.2 | 1,240.2 | 1,404.6 | 1,338.8 | 1,221 | 1,122 | 1,077.6 | 1,002.8 | 1,012.1 | 1,063.1 | 1,054.3 | 1,226.2 | 1,115.5 | 1,187.6 | 902.6 | 900.3 | 959.9 | 993.3 | 639.5 | 846.5 | 806.7 | 834.8 | 798.5 | 709.3 | 715.5 | 818.2 | 854.3 | 856.7 | 932.3 | 1,034.1 | 1,057.1 | 756.7 | 737.726 | 861.3 | 1,003.959 | 895.053 | 895.741 | 780.5 | 689.674 | 703.37 | 680.104 | 699 | 897.944 | 882.6 | 850.674 | 772.7 | 618.46 | 608.38 | 632.938 | 712.7 | 649.087 | 631.597 | 669.32 | 673.4 | 722.283 | 712.435 | 739.984 | 713.7 | 737.996 | 709.421 | 734.843 | 1,027.2 | 928.417 | 526.767 | 510.053 | 470.6 | 533.8 | 527.4 | 502.4 | 518 | 561.2 | 531.6 | 504.5 | 498.2 | 539.8 | 523.5 | 527.8 | 499.3 | 506.9 | 593.5 | 623.7 | 646.9 | 702.2 | 679.1 | 668.3 | 600.8 | 561.2 | 442.9 | 428.2 | 392.9 | 410.8 | 512.4 | 470.8 | 419.6 | 454.7 | 408.7 | 392.3 | 360.2 | 340.1 | 296.8 | 292 | 305.9 | 290.8 | 240.7 | 220.5 | 245.3 | 277.3 | 272.4 | 234.3 | 213 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 3,343.1 | 3,325.8 | 3,329.1 | 3,519.8 | 3,385.3 | 4,117.6 | 3,619.8 | 3,818.4 | 3,904.8 | 3,920.3 | 3,964.5 | 4,079.4 | 3,985 | 4,735.9 | 4,739.2 | 3,753.8 | 3,737.5 | 4,209.9 | 3,627.9 | 3,625.8 | 3,843.1 | 3,977.5 | 4,034 | 4,052.9 | 4,269.8 | 4,456.2 | 4,378.6 | 4,443.9 | 4,702.3 | 804.3 | 803.5 | 1,054 | 1,057.9 | 1,055.2 | 1,056.3 | 1,052.7 | 807.2 | 807.9 | 806.8 | 1,014.1 | 1,014.3 | 1,016.8 | 1,016.6 | 1,019 | 1,018.6 | 774.4 | 776 | 779.2 | 1,026.2 | 1,027.7 | 1,028.7 | 1,029.7 | 1,031.7 | 781.2 | 775.7 | 779.9 | 779.5 | 874.6 | 872.3 | 875 | 870.9 | 885.4 | 884.4 | 885.2 | 878.2 | 626.9 | 676.665 | 573.5 | 417.972 | 415.849 | 418.426 | 569.6 | 566.14 | 462.957 | 467.659 | 463.9 | 268.942 | 271.202 | 295.524 | 465 | 496.274 | 495.884 | 450.024 | 448.6 | 450.011 | 451.529 | 454.113 | 453.9 | 453.961 | 453.989 | 454.135 | 454.1 | 454.212 | 454.298 | 454.022 | 160.2 | 233.334 | 235.084 | 239.871 | 241.4 | 343.9 | 243.4 | 248 | 250.4 | 262 | 259 | 266.5 | 276.5 | 275.8 | 277.8 | 286.4 | 291.2 | 289.7 | 337.8 | 345.8 | 349.1 | 349.9 | 363 | 368.3 | 374.3 | 355.3 | 340.2 | 343.6 | 346.4 | 340.6 | 194.3 | 198.8 | 201.1 | 200.8 | 205.7 | 207.5 | 207.6 | 215.1 | 207.1 | 210 | 211.5 | 213 | 211.3 | 213.2 | 210.5 | 165.7 | 138.9 | 102.2 | 94.8 |
| Deferred Revenue Non-Current
| 0 | -0 | 0 | 123.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 240.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 181.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -79.9 | 0 | 0 | 0 | -132.7 | 0 | 0 | 0 | -108.2 | 0 | 0 | 0 | 242.2 | 0 | 0 | 0 | -56.8 | 0 | 0 | 0 | -71.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 836.2 | 851 | 858.3 | 861.2 | 864.5 | 862.5 | 866.7 | 866.3 | 816.3 | 811 | 796.5 | 792.3 | 752.6 | 742.8 | 739.5 | 727.2 | 704.4 | 701.3 | 699.4 | 697.6 | 701.2 | 706.4 | 704.4 | 706.5 | 667.7 | 659.9 | 662.3 | 1,094.5 | 1,106.3 | 0 | 0 | 79.9 | 0 | 0 | 0 | 132.7 | 0 | 0 | 0 | 108.2 | 0 | 0 | 0 | 139.3 | 0 | 0 | 0 | 56.8 | 0 | 0 | 0 | 71.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.9 | 0 | 0 | 0 | 68.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.8 | 0 | 0 | 0 | 3.2 | 0 | 0 | 0 | 3.8 | 0 | 0 | 0 | 4.2 | 0 | 2.2 | 1.8 | 2 | 4.2 | 4.2 | 4.9 | 4.9 | 1.8 | 19.4 | 21.4 | 25.4 | 27.3 | 23.1 | 20.4 | 19.2 | 30.2 | 31.6 | 40 | 39 | 58.3 | 56.6 | 55.2 | 58.2 | 56.8 | 57.2 | 56.1 | 55.2 | 50.9 | 49.8 | 48.1 | 46.8 | 48.5 | 49 | 50.1 | 49.4 | 23 | 19 | 14.2 | 0 |
| Other Non-Current Liabilities
| 430.3 | 472.3 | 471.5 | 175 | 499.2 | 484.1 | 510.2 | 308.6 | 472.8 | 478.5 | 488.9 | 144.6 | 582.4 | 609.8 | 618 | 622.2 | 519.3 | 420.3 | 517.4 | 427.6 | 310.7 | 310.1 | 317.7 | 131.5 | 373.4 | 380.7 | 378.2 | 329.2 | 305.6 | 457 | 477.6 | 521.1 | 542.8 | 544.9 | 524.7 | 528 | 516.7 | 496.4 | 465.8 | 468.8 | 410.2 | 409.8 | 413.6 | 38.4 | 482.6 | 474.5 | 469.8 | 498.4 | 404.2 | 398.8 | 398.5 | 446.3 | 323 | 319.6 | 318.7 | 342.3 | 304.9 | 321.1 | 326 | 360 | 249.5 | 234.6 | 249.9 | 245.7 | 279.8 | 272.8 | 279.387 | 202.8 | 272.851 | 264.12 | 255.893 | 212.9 | 285.134 | 283.676 | 269.961 | 280.7 | 245.933 | 197.745 | 193.724 | 211.2 | 211.512 | 204.904 | 219.842 | 209.5 | 200.545 | 231.557 | 220.964 | 211.2 | 144.065 | 141.472 | 136.433 | 115.3 | 112.611 | 117.176 | 102.115 | 110 | 101.289 | 99.047 | 96.992 | 90.6 | -0.1 | 100.8 | 99.2 | 98.4 | 90.1 | 86.7 | 86.9 | 86.4 | 81.8 | 81.5 | 80.9 | 81.2 | 77.9 | 92.1 | 80.6 | 73.6 | 96.3 | 91.7 | 87.4 | 84.4 | 65.4 | 72.2 | 72.6 | 68.1 | 8.8 | 11 | 13.2 | 14.1 | 10.8 | 20 | 20.3 | 19.8 | 16.2 | 18.4 | 17.9 | 18.3 | 11.4 | 12.3 | 13.4 | 13.1 | 10.2 | 7.4 | 6.9 | 13.7 |
| Total Non-Current Liabilities
| 4,609.6 | 4,649.1 | 4,658.9 | 4,679.9 | 4,749 | 5,464.2 | 4,996.7 | 4,993.3 | 5,193.9 | 5,209.8 | 5,249.9 | 5,256.5 | 5,320 | 6,088.5 | 6,096.7 | 5,103.2 | 4,961.2 | 5,331.5 | 4,844.7 | 4,751 | 4,855 | 4,994 | 5,056.1 | 5,072.5 | 5,310.9 | 5,496.8 | 5,419.1 | 5,867.6 | 6,114.2 | 1,261.3 | 1,281.1 | 1,575.1 | 1,600.7 | 1,600.1 | 1,581 | 1,580.7 | 1,323.9 | 1,304.3 | 1,272.6 | 1,482.9 | 1,424.5 | 1,426.6 | 1,430.2 | 1,438.9 | 1,501.2 | 1,248.9 | 1,245.8 | 1,277.6 | 1,430.4 | 1,426.5 | 1,427.2 | 1,476 | 1,354.7 | 1,100.8 | 1,094.4 | 1,122.2 | 1,084.4 | 1,195.7 | 1,198.3 | 1,235 | 1,120.4 | 1,120 | 1,134.3 | 1,130.9 | 1,158 | 899.7 | 956.052 | 831.2 | 690.823 | 679.969 | 674.319 | 850.6 | 851.274 | 746.633 | 737.62 | 744.6 | 514.875 | 468.947 | 489.248 | 676.2 | 707.786 | 700.788 | 669.866 | 658.1 | 650.556 | 683.086 | 675.077 | 665.1 | 598.026 | 595.461 | 590.568 | 595.2 | 566.823 | 571.474 | 556.137 | 273.4 | 334.623 | 334.131 | 336.863 | 335.8 | 343.8 | 344.2 | 347.2 | 353 | 352.1 | 347.9 | 355.2 | 364.9 | 361.8 | 363.5 | 372.2 | 377.3 | 369.4 | 449.3 | 447.8 | 448.1 | 473.5 | 477.8 | 476.1 | 477.9 | 450.9 | 444 | 456.2 | 453.5 | 407.7 | 261.9 | 267.2 | 273.4 | 268.4 | 282.9 | 283.9 | 282.6 | 282.2 | 275.3 | 276 | 276.6 | 272.9 | 272.6 | 276.7 | 273 | 198.9 | 165.3 | 123.3 | 108.5 |
| Total Liabilities
| 7,753.9 | 7,633.4 | 7,632.7 | 7,778.8 | 7,920 | 7,951.3 | 8,317.7 | 8,425.7 | 8,334.3 | 8,342.8 | 8,326.6 | 8,480.3 | 8,481.3 | 8,469.7 | 8,520.4 | 8,149.7 | 6,914.7 | 6,913.8 | 6,917.1 | 6,905.4 | 6,885.4 | 6,854.1 | 6,885.2 | 7,074.2 | 7,166 | 7,343.5 | 7,290.6 | 7,814.9 | 7,848.4 | 3,062.7 | 3,019.5 | 2,997.8 | 2,941.9 | 2,870.8 | 2,673.2 | 2,820.9 | 2,728.5 | 2,643.1 | 2,493.6 | 2,604.9 | 2,502.1 | 2,429.4 | 2,442.3 | 2,502 | 2,555.5 | 2,475.1 | 2,361.3 | 2,465.2 | 2,333 | 2,326.8 | 2,387.1 | 2,469.3 | 1,994.2 | 1,947.3 | 1,901.1 | 1,957 | 1,882.9 | 1,905 | 1,913.8 | 2,053.2 | 1,974.7 | 1,976.7 | 2,066.6 | 2,165 | 2,215.1 | 1,656.4 | 1,693.778 | 1,692.5 | 1,694.782 | 1,575.022 | 1,570.06 | 1,631.1 | 1,540.948 | 1,450.003 | 1,417.724 | 1,443.6 | 1,412.819 | 1,351.547 | 1,339.922 | 1,448.9 | 1,326.246 | 1,309.168 | 1,302.804 | 1,370.8 | 1,299.643 | 1,314.683 | 1,344.397 | 1,338.5 | 1,320.309 | 1,307.896 | 1,330.552 | 1,308.9 | 1,304.819 | 1,280.895 | 1,290.98 | 1,300.6 | 1,263.04 | 860.898 | 846.916 | 806.4 | 877.6 | 871.6 | 849.6 | 871 | 913.3 | 879.5 | 859.7 | 863.1 | 901.6 | 887 | 900 | 876.6 | 876.3 | 1,042.8 | 1,071.5 | 1,095 | 1,175.7 | 1,156.9 | 1,144.4 | 1,078.7 | 1,012.1 | 886.9 | 884.4 | 846.4 | 818.5 | 774.3 | 738 | 693 | 723.1 | 691.6 | 676.2 | 642.8 | 622.3 | 572.1 | 568 | 582.5 | 563.7 | 513.3 | 497.2 | 518.3 | 476.2 | 437.7 | 357.6 | 321.5 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 163 | 159.9 | 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 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 |
| Common Stock
| 2,234.7 | 2,234.7 | 2,213.4 | 2,199.6 | 2,191.5 | 2,177.1 | 2,152.1 | 2,138.6 | 2,130.9 | 2,119.2 | 2,091.3 | 2,055.1 | 2,042.1 | 2,027.1 | 1,998.4 | 1,981.3 | 1,971.6 | 1,938.9 | 1,901.5 | 1,888.6 | 1,877.2 | 1,835 | 1,780.5 | 1,770.6 | 1,732.1 | 1,705.3 | 1,692.2 | 1,672.9 | 1,663.6 | 1,103.2 | 1,091.1 | 1,084.2 | 1,082.9 | 1,074.4 | 1,047.6 | 1,039.6 | 1,033.8 | 1,019.6 | 1,006.8 | 995.6 | 988.5 | 984.1 | 971.7 | 962.4 | 955.1 | 947.7 | 921.9 | 908.2 | 885.8 | 862.7 | 840.9 | 821.9 | 806.8 | 787.8 | 483.9 | 0 | 700.4 | 685.7 | 656 | 0 | 608.2 | 598.2 | 588.7 | 88.165 | 578.1 | 538.6 | 512.794 | 0 | 489.406 | 480.918 | 465.673 | 0 | 431.628 | 420.113 | 402.516 | 386.9 | 383.733 | 372.127 | 356.371 | 336 | 320.041 | 312.192 | 278.36 | 262.6 | 252.964 | 81.785 | 236.22 | 230.7 | 229.294 | 228.11 | 217.094 | 202.9 | 200.046 | 193.24 | 183.825 | 175.3 | 174.751 | 173.854 | 171.896 | 173.8 | 175.3 | 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 |
| Retained Earnings
| 3,577.2 | 3,480.3 | 3,412.8 | 3,249.7 | 3,251.7 | 3,191.4 | 3,155.1 | 3,022.5 | 3,048.4 | 2,933.6 | 2,922.4 | 2,782.4 | 2,780 | 2,660.5 | 2,573.6 | 2,415.6 | 2,391 | 2,288.7 | 2,179.9 | 2,055.8 | 2,019.8 | 1,918.6 | 1,877.9 | 1,760.2 | 1,723.7 | 1,631.6 | 1,592.3 | 1,166.5 | 1,123.9 | 1,074.2 | 1,073.1 | 1,056.8 | 1,074.7 | 1,069.8 | 1,086.3 | 1,036.7 | 1,065.1 | 1,020.4 | 992 | 982.6 | 993.6 | 969.3 | 993.2 | 970.4 | 1,011.9 | 953.2 | 948.3 | 934.6 | 909.6 | 885.9 | 869 | 838.8 | 785.7 | 732.7 | 731.3 | 700.9 | 709.6 | 670.1 | 653.4 | 591.5 | 542.3 | 499.5 | 481.6 | 425.4 | 403.3 | 380.5 | 360.358 | 323.8 | 298.787 | 355.392 | 381.951 | 348.7 | 378.893 | 384.095 | 388.402 | 385.4 | 383.476 | 375.721 | 425.826 | 434.1 | 449.192 | 448.459 | 495.824 | 472.6 | 501.389 | 470.279 | 458.845 | 458.9 | 395.724 | 375.851 | 358.873 | 344.1 | 300.114 | 280.729 | 270.904 | 263.3 | 220.379 | 202.863 | 215.501 | 242.8 | 221.2 | 219.4 | 245.7 | 262.3 | 234 | 241.6 | 247.3 | 264.3 | 246.2 | 254.3 | 272.8 | 313.8 | 332.3 | 378.4 | 384.2 | 387.7 | 354.2 | 346.8 | 345.8 | 343.3 | 357.2 | 343.7 | 336.6 | 330.3 | 331.3 | 321.1 | 316.7 | 318.7 | 294.3 | 283.2 | 280.5 | 280.6 | 271.5 | 265.2 | 277.1 | 274.4 | 261.9 | 261.6 | 260.4 | 277.8 | 282 | 253.9 | 239.3 | 217.8 |
| Accumulated Other Comprehensive Income/Loss
| -390.4 | -387.6 | -393.7 | -388.6 | -393.9 | -431.5 | -437.1 | -480.6 | -590 | -454.6 | -416 | -426.5 | -435.6 | -362.3 | -422.5 | -470.8 | -429.9 | -577.7 | -519.5 | -500.2 | -428.3 | -382.7 | -327.4 | -359.9 | -354.1 | -308.4 | -224.3 | -279.5 | -265.9 | -379.3 | -445 | -514.4 | -400.2 | -387.7 | -423.7 | -406.1 | -353.6 | -324.7 | -314.9 | -186 | -29.6 | 8.8 | 6.6 | -0.3 | -183.6 | -184.2 | -163 | -159.9 | -89.5 | -127.3 | -35.6 | -59 | 118.8 | 112.4 | 64.1 | -3.7 | -37 | -76.7 | 13 | 109.1 | 181.2 | 161.7 | 24.1 | 48.1 | 233.8 | 315.4 | 282.22 | 260.3 | 181.137 | 168.298 | 140.18 | 140.3 | 105.982 | 105.845 | 41.34 | 27.6 | 61.786 | 58.14 | 122.35 | 119.6 | 36.413 | 40.582 | 64.094 | 20 | -34.916 | 169.148 | -55.441 | -97.3 | -40.135 | -61.553 | -98.979 | -83.9 | -74.861 | -103.722 | -69.063 | -79.3 | -47.631 | -42.298 | -34.018 | -34.2 | -40.2 | -351.6 | -353.1 | -346.3 | -337.7 | -320.1 | -320.1 | -313.5 | -303.5 | -300 | -295.2 | -293.4 | -390.1 | -390.1 | -379 | -372.6 | -357.7 | -353.8 | -341.4 | -332.5 | -289.2 | -289.2 | -289.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -163 | -159.9 | 0 | 0 | 0 | 0 | 0 | 0 | 288.1 | 756.5 | 0 | 0 | 0 | 634 | 0 | 0 | 0 | 493.635 | 0 | 0 | 0 | 501 | 0 | 0 | 0 | 444.3 | 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 | 483.2 | 475 | 472.1 | 464.3 | 451 | 450.6 | 442.3 | 431.4 | 428 | 422.5 | 429.6 | 521.9 | 520.1 | 510.8 | 504.2 | 489.2 | 484.8 | 470.6 | 479.2 | 427.2 | 428.4 | 430 | 136.5 | 137.9 | 135.6 | 126.6 | 119.2 | 128.2 | 119.2 | 118.7 | 108.6 | 104.8 | 97.7 | 94.2 | 90 | 79.9 | 70 | 70.7 | 68.1 | 12 | 26.4 | 32 | 43.1 |
| Total Shareholders Equity
| 5,421.5 | 5,327.4 | 5,232.5 | 5,060.7 | 5,049.3 | 4,937 | 4,870.1 | 4,680.5 | 4,589.3 | 4,598.2 | 4,597.7 | 4,411 | 4,386.5 | 4,325.3 | 4,149.5 | 3,926.1 | 3,932.7 | 3,649.9 | 3,561.9 | 3,444.2 | 3,468.7 | 3,370.9 | 3,331 | 3,170.9 | 3,101.7 | 3,028.5 | 3,060.2 | 2,559.9 | 2,521.6 | 1,798.1 | 1,719.2 | 1,626.6 | 1,757.4 | 1,756.5 | 1,710.2 | 1,670.2 | 1,745.3 | 1,715.3 | 1,683.9 | 1,792.2 | 1,952.5 | 1,962.2 | 1,971.5 | 1,932.5 | 1,783.4 | 1,716.7 | 1,707.2 | 1,682.9 | 1,705.9 | 1,621.3 | 1,674.3 | 1,601.7 | 1,711.3 | 1,632.9 | 1,567.4 | 1,453.7 | 1,373 | 1,279.1 | 1,322.4 | 1,334.6 | 1,331.7 | 1,259.4 | 1,094.4 | 1,055.3 | 1,215.2 | 1,234.5 | 1,155.372 | 1,085.1 | 969.33 | 1,004.608 | 987.804 | 933.3 | 916.503 | 910.053 | 832.258 | 799.9 | 828.995 | 805.988 | 904.547 | 889.7 | 805.646 | 801.233 | 838.278 | 755.2 | 719.437 | 721.212 | 639.624 | 592.3 | 584.883 | 542.408 | 476.988 | 463.1 | 425.299 | 370.247 | 385.666 | 359.3 | 347.499 | 334.419 | 353.379 | 382.4 | 356.3 | 351 | 367.6 | 388.1 | 360.6 | 372.5 | 377.8 | 393.1 | 374.1 | 382.3 | 400.1 | 450 | 464.1 | 508.4 | 516 | 519.3 | 485.7 | 477.8 | 475 | 490 | 495.2 | 482.9 | 477.4 | 466.8 | 469.2 | 456.7 | 443.3 | 437.9 | 422.5 | 402.4 | 399.2 | 389.2 | 376.3 | 362.9 | 371.3 | 364.4 | 342.1 | 331.9 | 331.4 | 346.2 | 294 | 280.3 | 271.3 | 260.9 |
| Total Equity
| 5,451 | 5,354.2 | 5,257.4 | 5,083.5 | 5,070.1 | 4,956.9 | 4,887.7 | 4,699.2 | 4,606.7 | 4,615.1 | 4,614.2 | 4,425.5 | 4,403.1 | 4,340.8 | 4,164.7 | 3,940 | 3,946 | 3,662.3 | 3,574.6 | 3,456.7 | 3,480.6 | 3,382.6 | 3,342.7 | 3,182.2 | 3,112 | 3,040.3 | 3,072.4 | 2,570.9 | 2,533.3 | 1,809.4 | 1,731.6 | 1,638.1 | 1,774.6 | 1,773.5 | 1,726.9 | 1,686.9 | 1,762.2 | 1,735.3 | 1,703.9 | 1,809.4 | 1,970 | 1,979.9 | 1,987.4 | 1,947.7 | 1,797.5 | 1,733.7 | 1,724.8 | 1,700.2 | 1,724 | 1,638.9 | 1,692.6 | 1,618.5 | 1,720.4 | 1,642.1 | 1,576.5 | 1,462.7 | 1,381.8 | 1,287.4 | 1,331.6 | 1,334.6 | 1,331.7 | 1,259.4 | 1,094.4 | 1,055.3 | 1,215.2 | 1,244 | 1,164.498 | 1,095 | 978.563 | 1,009.073 | 991.834 | 936.9 | 919.77 | 913.412 | 863.202 | 829.1 | 858.823 | 835.116 | 936.753 | 920.7 | 831.652 | 825.013 | 861.601 | 777.4 | 719.437 | 721.212 | 639.624 | 592.3 | 584.883 | 542.408 | 488.133 | 463.1 | 425.299 | 370.247 | 398.146 | 359.3 | 347.499 | 334.419 | 353.379 | 382.4 | 356.3 | 351 | 367.6 | 388.1 | 360.6 | 372.5 | 377.8 | 393.1 | 374.1 | 382.3 | 400.1 | 450 | 464.1 | 508.4 | 516 | 519.3 | 485.7 | 477.8 | 475 | 490 | 495.2 | 482.9 | 477.4 | 466.8 | 470.4 | 457.9 | 444.5 | 437.9 | 422.5 | 402.4 | 399.2 | 389.2 | 376.3 | 362.9 | 371.3 | 364.4 | 342.1 | 331.9 | 331.4 | 346.2 | 294 | 280.3 | 271.3 | 260.9 |
| Total Liabilities & Shareholders Equity
| 13,204.9 | 12,987.6 | 12,890.1 | 12,862.3 | 12,990.1 | 12,908.2 | 13,205.4 | 13,124.9 | 12,941 | 12,957.9 | 12,940.8 | 12,905.8 | 12,884.4 | 12,810.5 | 12,685.1 | 12,089.7 | 10,860.7 | 10,576.1 | 10,491.7 | 10,362.1 | 10,366 | 10,236.7 | 10,227.9 | 10,256.4 | 10,278 | 10,383.8 | 10,363 | 10,385.8 | 10,381.7 | 4,872.1 | 4,751.1 | 4,635.9 | 4,716.5 | 4,644.3 | 4,400.1 | 4,507.8 | 4,490.7 | 4,378.4 | 4,197.5 | 4,414.3 | 4,472.1 | 4,409.3 | 4,429.7 | 4,449.7 | 4,353 | 4,208.8 | 4,086.1 | 4,165.4 | 4,057 | 3,965.7 | 4,079.7 | 4,087.8 | 3,714.6 | 3,589.4 | 3,477.6 | 3,419.7 | 3,264.7 | 3,192.4 | 3,245.4 | 3,387.8 | 3,306.4 | 3,236.1 | 3,161 | 3,220.3 | 3,430.3 | 2,900.4 | 2,858.276 | 2,787.5 | 2,673.345 | 2,584.095 | 2,561.894 | 2,568 | 2,460.718 | 2,363.415 | 2,280.926 | 2,272.7 | 2,271.642 | 2,186.663 | 2,276.675 | 2,369.6 | 2,157.898 | 2,134.181 | 2,164.405 | 2,148.2 | 2,019.08 | 2,035.895 | 1,984.021 | 1,930.8 | 1,905.192 | 1,850.304 | 1,818.685 | 1,772 | 1,730.118 | 1,651.142 | 1,689.126 | 1,659.9 | 1,610.539 | 1,195.317 | 1,200.295 | 1,188.8 | 1,233.9 | 1,222.6 | 1,217.2 | 1,259.1 | 1,273.9 | 1,252 | 1,237.5 | 1,256.2 | 1,275.7 | 1,269.3 | 1,300.1 | 1,326.6 | 1,340.4 | 1,551.2 | 1,587.5 | 1,614.3 | 1,661.4 | 1,634.7 | 1,619.4 | 1,568.7 | 1,507.3 | 1,369.8 | 1,361.8 | 1,313.2 | 1,288.9 | 1,232.2 | 1,182.5 | 1,130.9 | 1,145.6 | 1,094 | 1,075.4 | 1,032 | 998.6 | 935 | 939.3 | 946.9 | 905.8 | 845.2 | 828.6 | 864.5 | 770.2 | 718 | 628.9 | 582.4 |