Nordson Corporation
NASDAQ:NDSN
209.73 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 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 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 115.952 | 165.324 | 125.446 | 136.201 | 115.679 | 143.138 | 129.073 | 121.994 | 163.457 | 128.737 | 120.892 | 170.539 | 299.972 | 174.235 | 133.32 | 225.738 | 208.293 | 221.783 | 306.255 | 115.097 | 151.164 | 147.845 | 149.183 | 85.546 | 95.678 | 266.802 | 155.946 | 132.842 | 90.383 | 110.705 | 88.406 | 87.658 | 67.239 | 60.294 | 47.919 | 60.736 | 50.268 | 61 | 51.454 | 40.926 | 42.314 | 53.223 | 49.732 | 46.858 | 42.375 | 75.368 | 62.792 | 54.725 | 41.518 | 53.639 | 57.537 | 49.483 | 37.408 | 69.057 | 66.785 | 61.122 | 42.329 | 48.042 | 33.906 | 28.468 | 18.781 | 20.522 | 19.638 | 19.136 | 11.755 | 24.579 | 27.676 | 40.986 | 31.136 | 30.92 | 28.057 | 29.778 | 48.859 | 20.078 | 43.897 | 17.766 | 11.269 | 63.957 | 94.857 | 27.018 | 60.251 | 30.942 | 33.003 | 16.902 | 6.945 | 8.064 | 7.613 | 5.596 | 5.872 | 5.692 | 4.707 | 9.973 | 7.881 | 0.716 | 0.332 | 0.171 | 0.785 | 20.903 | 24.77 | 28.2 | 16 | 19.4 | 17.1 | 11.2 | 6.8 | 7.9 | 4.5 | 4.1 | 1.5 | 8.8 | 7 | 4.7 | 9.2 | 7.9 | 5.9 | 1.2 | 0.4 | 5.1 | 8.7 | 6.3 | 4.6 | 4 | 7.3 | 13 | 18.1 | 18.1 | 8.1 | 17.7 | 7.4 | 17.5 | 18.2 | 14.5 | 10 | 13.1 | 3.4 | 6.3 | 7.5 | 7.4 | 6.5 | 6 | 3.4 | 6.9 | 16.1 | 42.1 | 18.1 | 19.3 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 18.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.293 | 0.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 7.84 | 0.973 | 0.74 | 0.913 | 0.043 | 0 | 0 | 0 | 0.005 | 0 | 0.006 | 0.005 | 0.009 | 0.01 | 0.01 | 0.009 | 0.009 | 0.008 | 0.015 | 0.215 | 0.215 | 35.715 | 0.315 | 35.604 | 0.328 | 0.322 | 0.322 | 0.022 | 0.027 | 0.02 | 0.02 | 0.02 | 0.025 | 0.025 | 0.025 | 0.057 | 0.062 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.7 | 0.7 | 1.2 | 2 | 0 | 4.2 | 6.5 | 0 | 6.5 | 6.5 | 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
| 115.952 | 165.324 | 125.446 | 136.201 | 115.679 | 143.138 | 129.073 | 121.994 | 163.457 | 128.737 | 120.892 | 170.539 | 299.972 | 174.235 | 133.32 | 225.738 | 208.293 | 221.783 | 306.255 | 115.097 | 151.164 | 147.845 | 149.183 | 85.546 | 95.678 | 266.802 | 155.946 | 132.842 | 90.383 | 110.705 | 88.406 | 87.658 | 67.239 | 60.294 | 47.919 | 60.736 | 50.268 | 61 | 51.454 | 40.926 | 42.314 | 53.223 | 49.732 | 46.858 | 42.375 | 75.368 | 62.792 | 54.725 | 41.518 | 53.639 | 57.537 | 49.483 | 37.408 | 69.057 | 66.785 | 61.128 | 50.169 | 49.015 | 34.646 | 29.381 | 18.824 | 20.522 | 19.638 | 19.136 | 11.76 | 24.579 | 27.682 | 40.991 | 31.145 | 30.93 | 28.067 | 29.787 | 48.868 | 20.086 | 43.912 | 17.981 | 11.484 | 99.672 | 95.172 | 62.622 | 60.579 | 31.264 | 33.325 | 16.924 | 6.972 | 8.084 | 7.633 | 5.616 | 5.897 | 5.717 | 4.732 | 10.03 | 7.943 | 0.746 | 0.362 | 0.201 | 0.815 | 20.933 | 24.8 | 28.2 | 16 | 19.4 | 17.1 | 11.2 | 6.8 | 7.9 | 4.5 | 4.1 | 1.5 | 8.8 | 7 | 4.7 | 9.2 | 7.9 | 5.9 | 1.2 | 0.4 | 5.1 | 8.7 | 6.3 | 4.6 | 4 | 7.3 | 13 | 18.1 | 18.1 | 8.1 | 17.7 | 7.4 | 17.5 | 18.2 | 14.5 | 10 | 13.1 | 3.4 | 6.3 | 7.5 | 7.4 | 6.5 | 6 | 3.4 | 6.9 | 16.1 | 42.1 | 18.1 | 19.3 |
| Net Receivables
| 594.663 | 538.541 | 530.283 | 537.702 | 590.886 | 533.793 | 527.851 | 546.649 | 537.313 | 530.761 | 499.535 | 465.721 | 489.389 | 516.685 | 470.622 | 455.376 | 471.873 | 498.283 | 474.913 | 471.626 | 530.765 | 499.981 | 489.745 | 463.228 | 491.423 | 507.681 | 512.389 | 488.282 | 505.087 | 498.848 | 428.733 | 358.365 | 428.56 | 412.605 | 382.813 | 343.926 | 389.55 | 375.752 | 316.091 | 348.316 | 365.844 | 358.189 | 327.391 | 279.978 | 308.707 | 295.074 | 302.912 | 281.73 | 324.563 | 301.369 | 249.184 | 229.374 | 254.31 | 259.847 | 253.941 | 214.4 | 243.79 | 225.24 | 185.39 | 170.352 | 191.201 | 174.522 | 152.253 | 173.141 | 224.813 | 224.747 | 227.556 | 208.728 | 229.993 | 198.028 | 206.389 | 181.129 | 190.459 | 179.615 | 180.482 | 151.539 | 179.231 | 156.509 | 163.698 | 171.221 | 173.852 | 161.255 | 155.341 | 145.468 | 151.74 | 132.862 | 130.652 | 127.413 | 135.662 | 139.911 | 141.76 | 139.462 | 167.822 | 159.844 | 176.025 | 188.494 | 191.371 | 170.391 | 167.062 | 157.6 | 170.5 | 154.8 | 155.7 | 149.8 | 165.3 | 148.2 | 149.5 | 146.9 | 163.7 | 148.4 | 140.5 | 146 | 159.6 | 130.6 | 136.3 | 135.6 | 146.8 | 135.6 | 120.7 | 118 | 126.6 | 117.2 | 110.9 | 102.1 | 112.6 | 107.9 | 88.8 | 81.9 | 106.5 | 94.5 | 87.7 | 86.2 | 85.3 | 81.5 | 78.2 | 76.2 | 81.8 | 75.3 | 75.2 | 72.1 | 69.6 | 57.8 | 48.9 | 41.7 | 37.3 | 27.7 |
| Inventory
| 476.935 | 438.167 | 443.578 | 451.217 | 454.775 | 439.741 | 440.179 | 447.727 | 383.398 | 399.579 | 383.215 | 366.38 | 327.195 | 303.977 | 295.841 | 282.44 | 277.033 | 310.557 | 312.118 | 294.768 | 283.399 | 282.614 | 280.733 | 271.156 | 264.477 | 271.36 | 284.363 | 275.69 | 264.266 | 275.705 | 275.806 | 241.264 | 220.361 | 239.611 | 240.645 | 224.793 | 225.672 | 228.829 | 239.406 | 212.61 | 210.871 | 210.352 | 206.438 | 200.617 | 198.401 | 183.855 | 188.52 | 183.415 | 169.585 | 179.139 | 154.934 | 148.079 | 141.912 | 137.792 | 133.539 | 122.632 | 117.721 | 119.557 | 113.07 | 105.234 | 97.636 | 106.758 | 107.963 | 123.818 | 118.034 | 135.819 | 139.634 | 135.546 | 119.65 | 116.404 | 112.723 | 114.096 | 83.688 | 88.591 | 87.78 | 92.936 | 81.868 | 90.53 | 87.289 | 88.409 | 85.33 | 91.706 | 85.833 | 79.929 | 78.557 | 87.41 | 88.199 | 87.569 | 87.1 | 111.779 | 120.028 | 133.86 | 139.186 | 154.452 | 157.588 | 150.807 | 134.922 | 134.983 | 123.939 | 125 | 119.5 | 132.9 | 129.1 | 128.5 | 124.4 | 126.2 | 126.3 | 130.7 | 122.1 | 129.6 | 125.7 | 128.3 | 118.4 | 118.4 | 116.8 | 115.4 | 110.2 | 115.7 | 110.9 | 100.3 | 93.6 | 100.3 | 94 | 87.8 | 84.7 | 86.7 | 85 | 84 | 87.7 | 84.4 | 81.9 | 82.6 | 78.5 | 77.1 | 71.4 | 71.7 | 68 | 68.2 | 67.1 | 70.5 | 68.7 | 59.1 | 41.8 | 28.8 | 28.1 | 21.4 |
| Other Current Assets
| 87.482 | 82.106 | 86.283 | 82.992 | 67.97 | 60.249 | 58.338 | 62.046 | 97.606 | 113.058 | 112.394 | 51.595 | 96.564 | 50.866 | 99.284 | 64.575 | 63.413 | 100.15 | 99.98 | 97.666 | 91.734 | 100.6 | 90.552 | 94.542 | 32.524 | 31.978 | 31.323 | 31.221 | 28.636 | 34.901 | 35.9 | 32.665 | 29.415 | 88.796 | 79.165 | 78.28 | 46.101 | 55.776 | 81.087 | 55.794 | 53.654 | 86.224 | 55.191 | 82.515 | 52.583 | 77.566 | 53.522 | 54.602 | 50.957 | 48.103 | 44.877 | 46.087 | 43.327 | 44.468 | 43.114 | 43.265 | 39.351 | 39.597 | 41.229 | 41.761 | 39.01 | 29.774 | 29.825 | 30.609 | 29.706 | 30.849 | 31.667 | 31.909 | 29.136 | 31.429 | 28.713 | 27.782 | 24.289 | 36.589 | 36.788 | 37.865 | 42.255 | 45.919 | 45.136 | 45.882 | 43.35 | 41.491 | 41.386 | 41.745 | 40.101 | 46.637 | 46.271 | 45.366 | 45.914 | 44.095 | 44.17 | 48.647 | 47.226 | 44.979 | 41.136 | 42.492 | 42.13 | 36.028 | 35.323 | 35 | 35.3 | 33.8 | 34.5 | 31.5 | 32 | 30.8 | 34 | 31 | 31.5 | 29.4 | 31.1 | 31.7 | 30.5 | 28.3 | 29 | 31.1 | 28.5 | 28.7 | 30.6 | 26.3 | 25.5 | 23 | 23.2 | 22.1 | 26.3 | 24.3 | 31.7 | 27.7 | 30.2 | 21.4 | 21 | 20.8 | 20.1 | 17.3 | 18 | 17.1 | 16.6 | 13.7 | 14.3 | 14 | 14.5 | 13.3 | 13 | 13.8 | 13.4 | 10 |
| Total Current Assets
| 1,275.032 | 1,224.138 | 1,185.59 | 1,208.112 | 1,229.31 | 1,176.921 | 1,155.441 | 1,178.416 | 1,132.971 | 1,115.606 | 1,059.839 | 1,054.235 | 1,164.838 | 1,045.763 | 949.425 | 1,028.129 | 1,020.612 | 1,080.698 | 1,143.276 | 930.324 | 1,011.195 | 980.74 | 964.937 | 867.201 | 884.102 | 1,077.821 | 984.021 | 928.035 | 888.372 | 920.159 | 828.845 | 719.952 | 745.575 | 769.65 | 723.466 | 680.873 | 711.591 | 721.357 | 662.143 | 657.646 | 672.683 | 679.791 | 638.752 | 583.261 | 600.57 | 608.884 | 607.746 | 574.472 | 586.623 | 582.25 | 506.532 | 473.023 | 476.957 | 511.164 | 497.379 | 441.425 | 451.031 | 433.409 | 374.335 | 346.728 | 346.671 | 331.576 | 309.679 | 346.704 | 384.313 | 415.994 | 426.539 | 417.174 | 409.924 | 376.791 | 375.892 | 352.794 | 347.304 | 324.881 | 348.962 | 300.321 | 311.716 | 392.63 | 391.295 | 368.134 | 363.111 | 325.716 | 315.885 | 284.066 | 277.37 | 274.993 | 272.755 | 265.964 | 274.573 | 301.502 | 310.69 | 331.999 | 362.177 | 360.021 | 375.111 | 381.994 | 369.238 | 362.335 | 351.124 | 345.8 | 341.3 | 340.9 | 336.4 | 321 | 328.5 | 313.1 | 314.3 | 312.7 | 318.8 | 316.2 | 304.3 | 310.7 | 317.7 | 285.2 | 288 | 283.3 | 285.9 | 285.1 | 270.9 | 250.9 | 250.3 | 244.5 | 235.4 | 225 | 241.7 | 237 | 213.6 | 211.3 | 231.8 | 217.8 | 208.8 | 204.1 | 193.9 | 189 | 171 | 171.3 | 173.9 | 164.6 | 163.1 | 162.6 | 156.2 | 137.1 | 119.8 | 126.4 | 96.9 | 78.4 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 544.607 | 498.046 | 492.365 | 499.815 | 392.846 | 350.735 | 354.669 | 361.447 | 353.442 | 359.231 | 357.561 | 361.567 | 355.565 | 358.208 | 362.622 | 358.67 | 358.618 | 414.982 | 400.103 | 400.636 | 398.895 | 392.034 | 386.349 | 387.719 | 386.666 | 356.777 | 359.489 | 356.774 | 346.411 | 335.68 | 319.973 | 269.753 | 273.129 | 267.567 | 257.196 | 250.703 | 249.94 | 244.303 | 241.667 | 229.669 | 224.439 | 209.285 | 206.84 | 201.892 | 200.979 | 189.18 | 187.174 | 177.847 | 174.931 | 174.109 | 141.61 | 135.081 | 130.883 | 124.304 | 121.05 | 119.184 | 116.395 | 113.012 | 113.503 | 115.875 | 118.291 | 125.006 | 126.791 | 130.597 | 133.843 | 136.384 | 134.107 | 132.156 | 132.917 | 119.352 | 117.424 | 113.774 | 105.415 | 108.382 | 110.058 | 111.263 | 110.531 | 109.429 | 113.123 | 112.524 | 111.607 | 111.168 | 112.273 | 114.008 | 115.255 | 117.997 | 120.76 | 114.488 | 118.773 | 124.583 | 128.554 | 129.991 | 133.332 | 136.553 | 138.031 | 136.453 | 126.91 | 128.988 | 130.977 | 130.7 | 128.6 | 116.1 | 111.6 | 107.4 | 101.2 | 96.3 | 98.3 | 100.6 | 101.7 | 104.2 | 104.9 | 106.7 | 107 | 103 | 104.3 | 100.9 | 99.5 | 95.1 | 91.4 | 88.1 | 88.7 | 85.7 | 83.5 | 80.4 | 78.7 | 77.8 | 76.7 | 75.7 | 77.4 | 76 | 72.6 | 74 | 74.4 | 72.6 | 72.9 | 74.5 | 74.7 | 70.9 | 68.7 | 67.8 | 64.2 | 46 | 40.1 | 35.1 | 34.5 | 32.8 |
| Goodwill
| 3,280.819 | 2,785.773 | 2,782.909 | 2,805.086 | 2,784.201 | 2,110.78 | 2,110.471 | 2,107.113 | 1,804.693 | 1,813.234 | 1,821.091 | 1,836.485 | 1,713.148 | 1,718.565 | 1,720.99 | 1,722.824 | 1,713.354 | 1,701.914 | 1,611.34 | 1,613.866 | 1,614.739 | 1,613.476 | 1,607.509 | 1,611.354 | 1,608.018 | 1,611.733 | 1,616.8 | 1,622.125 | 1,589.21 | 1,586.955 | 1,606.345 | 1,111.573 | 1,107.137 | 1,084.808 | 1,088.775 | 1,079.797 | 1,082.375 | 1,047.086 | 1,039.327 | 1,040.045 | 1,052.537 | 937.139 | 942.018 | 938.114 | 939.211 | 818.16 | 818.042 | 814.339 | 812.817 | 784.991 | 546.78 | 546.513 | 547.826 | 369.607 | 361.673 | 360.376 | 347.326 | 346.101 | 346.026 | 346.298 | 341.762 | 574.037 | 572.311 | 571.633 | 571.933 | 576.4 | 574.125 | 573.143 | 571.976 | 543.026 | 562.318 | 505.988 | 331.915 | 331.948 | 331.781 | 331.468 | 331.356 | 0 | 332.038 | 332.426 | 0 | 331.546 | 329.098 | 328.992 | 328.572 | 0 | 0 | 328.122 | 327.897 | 327.782 | 327.4 | 326.4 | 326.5 | 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 |
| Intangible Assets
| 0 | 628.764 | 642.375 | 666.487 | 672.744 | 350.524 | 364.404 | 377.835 | 329.402 | 343.779 | 357.952 | 374.149 | 357.367 | 370.706 | 383.856 | 396.935 | 407.586 | 435.817 | 416.877 | 431.531 | 445.575 | 459.027 | 471.207 | 486.342 | 499.741 | 514.843 | 531.478 | 547.987 | 547.18 | 560.537 | 568.139 | 256.846 | 260.302 | 254.818 | 264.701 | 268.053 | 277.426 | 267.039 | 270.937 | 277.849 | 291.31 | 250.083 | 258.552 | 262.542 | 269.073 | 210.344 | 216.26 | 222.658 | 227.891 | 224.139 | 115.056 | 116.999 | 120.699 | 49.481 | 47.666 | 47.963 | 42.927 | 43.388 | 43.845 | 46.887 | 42.144 | 52.071 | 49.262 | 49.54 | 53.874 | 61.093 | 62.68 | 63.838 | 66.766 | 73.971 | 51.212 | 50.737 | 8.806 | 14.218 | 14.602 | 346.446 | 346.813 | 347.601 | 348.589 | 349.445 | 348.99 | 346.527 | 343.931 | 344.327 | 343.935 | 344.552 | 344.465 | 344.168 | 344.18 | 16.148 | 343.791 | 342.863 | 343.106 | 344.996 | 348.553 | 352.594 | 93.763 | 96.471 | 98.282 | 99.9 | 101.4 | 102 | 98.7 | 96.3 | 84.3 | 58.1 | 59.1 | 59.9 | 60.4 | 60.8 | 62.1 | 64.2 | 65.3 | 44.4 | 43.9 | 31.1 | 31.8 | 32.8 | 33.1 | 29.4 | 29.9 | 27.6 | 27.6 | 27.9 | 27.3 | 27.1 | 27.9 | 28.9 | 31.6 | 23.6 | 23.1 | 24.9 | 23.9 | 22.9 | 18.7 | 17.9 | 17.9 | 16.5 | 14.2 | 14.4 | 13.3 | 1.5 | 1.7 | 1.6 | 1.6 | 1.2 |
| Goodwill and Intangible Assets
| 3,280.819 | 3,414.537 | 3,425.284 | 3,471.573 | 2,784.201 | 2,110.78 | 2,110.471 | 2,107.113 | 1,804.693 | 1,813.234 | 1,821.091 | 1,836.485 | 1,713.148 | 1,718.565 | 1,720.99 | 1,722.824 | 1,713.354 | 1,701.914 | 2,028.217 | 2,045.397 | 2,060.314 | 2,072.503 | 2,078.716 | 2,097.696 | 2,107.759 | 2,126.576 | 2,148.278 | 2,170.112 | 2,136.39 | 2,147.492 | 2,174.484 | 1,368.419 | 1,367.439 | 1,339.626 | 1,353.476 | 1,347.85 | 1,359.801 | 1,314.125 | 1,310.264 | 1,317.894 | 1,343.847 | 1,187.222 | 1,200.57 | 1,200.656 | 1,208.284 | 1,028.504 | 1,034.302 | 1,036.997 | 1,040.708 | 1,009.13 | 661.836 | 663.512 | 668.525 | 419.088 | 409.339 | 408.339 | 390.253 | 389.489 | 389.871 | 393.185 | 383.906 | 626.108 | 621.573 | 621.173 | 625.807 | 637.493 | 636.805 | 636.981 | 638.742 | 616.997 | 613.53 | 556.725 | 340.721 | 346.166 | 346.383 | 346.446 | 346.813 | 347.601 | 348.589 | 349.445 | 348.99 | 346.527 | 343.931 | 344.327 | 343.935 | 344.552 | 344.465 | 344.168 | 344.18 | 343.93 | 343.791 | 342.863 | 343.106 | 344.996 | 348.553 | 352.594 | 93.763 | 96.471 | 98.282 | 99.9 | 101.4 | 102 | 98.7 | 96.3 | 84.3 | 58.1 | 59.1 | 59.9 | 60.4 | 60.8 | 62.1 | 64.2 | 65.3 | 44.4 | 43.9 | 31.1 | 31.8 | 32.8 | 33.1 | 29.4 | 29.9 | 27.6 | 27.6 | 27.9 | 27.3 | 27.1 | 27.9 | 28.9 | 31.6 | 23.6 | 23.1 | 24.9 | 23.9 | 22.9 | 18.7 | 17.9 | 17.9 | 16.5 | 14.2 | 14.4 | 13.3 | 1.5 | 1.7 | 1.6 | 1.6 | 1.2 |
| Long Term Investments
| 0 | 0.255 | 1.465 | 0.084 | -16.022 | -12.199 | -12.122 | -11.994 | -10.447 | -15.08 | -16.446 | -18.733 | -11.381 | -5.751 | -7.012 | -9.926 | -9.831 | -11.674 | -2,039.058 | -2,056.55 | -2,071.575 | -2,083.79 | -2,089.92 | -2,108.827 | -2,117.539 | -2,138.036 | -2,160.522 | -2,182.385 | -2,147.41 | -2,172.712 | -2,199.426 | -1,376.998 | -1,378.12 | -1,343.159 | -1,359.091 | -1,353.138 | -1,365.506 | -1,317.224 | -1,314.304 | -1,323.198 | -1,350.406 | -29.83 | -29.021 | -29.101 | -29.354 | -31.608 | -31.368 | -31.202 | -29.929 | -37.311 | -35.852 | -35.707 | -35.693 | -35.659 | -34.75 | -34.035 | -33.576 | -32.681 | -403.16 | -408.606 | 0 | -20.79 | -21.258 | -21.838 | -22.455 | -22.136 | -22.53 | 0 | 0 | -22.566 | -20.586 | -19.934 | 0 | -30.232 | -30.224 | -30.564 | 0 | 0 | -38.548 | -37.769 | 0 | -35.202 | -35.277 | -34.906 | 0 | 0 | 0 | -39.806 | 0 | -37.046 | 0 | 0.043 | 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 20.408 | 19.859 | 19.167 | 16.022 | 12.199 | 12.122 | 11.994 | 10.447 | 15.08 | 16.446 | 18.733 | 11.381 | 5.751 | 7.012 | 9.926 | 9.831 | 11.674 | 10.841 | 11.153 | 11.261 | 11.287 | 11.204 | 11.131 | 9.78 | 11.46 | 12.244 | 12.273 | 11.02 | 25.22 | 24.942 | 8.579 | 10.681 | 3.533 | 5.615 | 5.288 | 5.705 | 3.099 | 4.04 | 5.304 | 6.559 | 29.83 | 29.021 | 29.101 | 29.354 | 31.608 | 31.368 | 31.202 | 29.929 | 37.311 | 35.852 | 35.707 | 35.693 | 35.659 | 34.75 | 34.035 | 33.576 | 32.681 | 13.289 | 15.421 | 18.119 | 20.79 | 21.258 | 21.838 | 22.455 | 22.136 | 22.53 | 0.386 | 0.861 | 22.566 | 20.586 | 19.934 | 9.961 | 30.232 | 30.224 | 30.564 | 1.282 | 0 | 38.548 | 37.769 | 0 | 35.202 | 35.277 | 34.906 | 11.238 | 0 | 0 | 39.806 | 8.148 | 37.046 | 0 | -0.043 | 3.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 46.986 | 47.308 | 48.326 | 845.413 | 558.596 | 572.534 | 590.447 | 529.269 | 535.753 | 557.852 | 582.703 | 557.41 | 547.544 | 561.873 | 573.778 | 582.072 | 622.364 | 2,199.525 | 2,219.907 | 2,106.357 | 2,118.764 | 2,123.802 | 2,142.827 | 2,150.244 | 2,172.794 | 2,195.706 | 2,215.827 | 2,179.756 | 2,219.515 | 2,230.427 | 1,403.317 | 1,403.661 | 1,372.308 | 1,391.522 | 1,385.664 | 1,398.913 | 1,350.697 | 1,346.427 | 1,354.386 | 1,383.008 | 33.147 | 32.896 | 32.513 | 32.456 | 28.112 | 28.115 | 28.668 | 27.253 | 26.713 | 27.239 | 29.209 | 28.085 | 29.888 | 31.138 | 28.486 | 28.675 | 26.884 | 429.194 | 433.886 | 23.687 | 23.526 | 21.573 | 21.037 | 22.706 | 26.068 | 27.897 | 27.397 | 29.396 | 26.523 | 20.18 | 19.748 | 19.489 | 19.797 | 19.073 | 18.951 | 18.184 | 19.563 | 15.915 | 15.758 | 15.679 | 23.709 | 25.847 | 28.649 | 19.008 | 21.194 | 22.466 | 26.213 | 18.798 | 18.861 | 19.224 | 20.699 | 20.074 | 19.706 | 19.157 | 19.35 | 20.129 | 20.719 | 20.509 | 20.8 | 20.5 | 19 | 21.1 | 24.7 | 24.9 | 21.1 | 21.9 | 21.4 | 22.1 | 20.5 | 20.5 | 20.5 | 20.5 | 19.7 | 19.4 | 18.9 | 17.5 | 15.8 | 14.8 | 13.4 | 12 | 10.5 | 9.2 | 8.9 | 10.3 | 3.4 | 3.3 | 3.3 | 5.5 | 5.5 | 4.7 | 4.9 | 4.7 | 3 | 2.9 | 3.1 | 3 | 2.6 | 2.6 | 2.5 | 1.9 | 1.6 | 1.3 | 1.1 | 1 | 0.8 |
| Total Non-Current Assets
| 3,825.426 | 3,980.232 | 3,986.281 | 4,038.965 | 4,022.46 | 3,020.111 | 3,037.674 | 3,059.007 | 2,687.404 | 2,708.218 | 2,736.504 | 2,780.755 | 2,626.123 | 2,624.317 | 2,645.485 | 2,655.272 | 2,654.044 | 2,739.26 | 2,599.628 | 2,620.543 | 2,505.252 | 2,510.798 | 2,510.151 | 2,530.546 | 2,536.91 | 2,529.571 | 2,555.195 | 2,572.601 | 2,526.167 | 2,555.195 | 2,550.4 | 1,673.07 | 1,676.79 | 1,639.875 | 1,648.718 | 1,636.367 | 1,648.853 | 1,595 | 1,588.094 | 1,584.055 | 1,607.447 | 1,429.654 | 1,440.306 | 1,435.061 | 1,441.719 | 1,245.796 | 1,249.591 | 1,243.512 | 1,242.892 | 1,209.952 | 830.685 | 827.802 | 827.493 | 573.28 | 561.527 | 556.009 | 535.323 | 529.385 | 542.697 | 549.761 | 544.003 | 774.64 | 769.937 | 772.807 | 782.356 | 799.945 | 798.809 | 796.92 | 801.916 | 762.872 | 751.134 | 690.247 | 475.586 | 474.345 | 475.514 | 476.66 | 476.81 | 476.593 | 477.627 | 477.727 | 476.276 | 481.404 | 482.051 | 486.984 | 489.436 | 483.743 | 487.691 | 484.869 | 489.899 | 487.374 | 491.569 | 493.553 | 500.276 | 501.255 | 505.741 | 508.397 | 240.802 | 246.178 | 249.768 | 251.4 | 250.5 | 237.1 | 231.4 | 228.4 | 210.4 | 175.5 | 179.3 | 181.9 | 184.2 | 185.5 | 187.5 | 191.4 | 192.8 | 167.1 | 167.6 | 150.9 | 148.8 | 143.7 | 139.3 | 130.9 | 130.6 | 123.8 | 120.3 | 117.2 | 116.3 | 108.3 | 107.9 | 107.9 | 114.5 | 105.1 | 100.4 | 103.8 | 103 | 98.5 | 94.5 | 95.5 | 95.6 | 90 | 85.5 | 84.7 | 79.4 | 49.1 | 43.1 | 37.8 | 37.1 | 34.8 |
| Total Assets
| 5,100.458 | 5,204.37 | 5,171.871 | 5,247.077 | 5,251.77 | 4,197.032 | 4,193.115 | 4,237.423 | 3,820.375 | 3,823.824 | 3,796.343 | 3,834.99 | 3,790.961 | 3,670.08 | 3,594.91 | 3,683.401 | 3,674.656 | 3,819.958 | 3,742.904 | 3,550.867 | 3,516.447 | 3,491.538 | 3,475.088 | 3,397.747 | 3,421.012 | 3,607.392 | 3,539.216 | 3,500.636 | 3,414.539 | 3,475.354 | 3,379.245 | 2,393.022 | 2,422.365 | 2,409.525 | 2,372.184 | 2,317.24 | 2,360.444 | 2,316.357 | 2,250.237 | 2,241.701 | 2,280.13 | 2,109.445 | 2,079.058 | 2,018.322 | 2,042.289 | 1,854.68 | 1,857.337 | 1,817.984 | 1,829.515 | 1,792.202 | 1,337.217 | 1,300.825 | 1,304.45 | 1,084.444 | 1,058.906 | 997.434 | 986.354 | 962.794 | 917.032 | 896.489 | 890.674 | 1,106.216 | 1,079.616 | 1,119.511 | 1,166.669 | 1,215.939 | 1,225.348 | 1,214.094 | 1,211.84 | 1,139.663 | 1,127.026 | 1,043.041 | 822.89 | 799.226 | 824.476 | 776.981 | 788.526 | 869.223 | 868.922 | 845.861 | 839.387 | 807.12 | 797.936 | 771.05 | 766.806 | 758.736 | 760.446 | 750.833 | 764.472 | 788.876 | 802.259 | 825.552 | 862.453 | 861.276 | 880.852 | 890.391 | 610.04 | 608.513 | 600.892 | 597.2 | 591.8 | 578 | 567.8 | 549.4 | 538.9 | 488.6 | 493.6 | 494.6 | 503 | 501.7 | 491.8 | 502.1 | 510.5 | 452.3 | 455.6 | 434.2 | 434.7 | 428.8 | 410.2 | 381.8 | 380.9 | 368.3 | 355.7 | 342.2 | 358 | 345.3 | 321.5 | 319.2 | 346.3 | 322.9 | 309.2 | 307.9 | 296.9 | 287.5 | 265.5 | 266.8 | 269.5 | 254.6 | 248.6 | 247.3 | 235.6 | 186.2 | 162.9 | 164.2 | 134 | 113.2 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 97.839 | 98.305 | 103.202 | 103.153 | 106.32 | 105.075 | 85.408 | 90.602 | 99.276 | 100.397 | 96.948 | 96.503 | 91.689 | 92.924 | 84.824 | 74.148 | 70.949 | 71.355 | 79.785 | 78.087 | 85.139 | 85.565 | 93.039 | 81.014 | 83.59 | 80.817 | 86.786 | 82.081 | 86.016 | 80.745 | 85.188 | 73.96 | 75.13 | 71.405 | 67.29 | 60.981 | 68.229 | 60.816 | 65.975 | 60.17 | 68.5 | 66.266 | 59.556 | 62.101 | 62.123 | 60.558 | 57.616 | 57.013 | 67.443 | 57.61 | 46.487 | 39.614 | 46.381 | 42.433 | 42.279 | 36.38 | 40.262 | 37.065 | 36.548 | 31.996 | 33.368 | 29.003 | 23.63 | 27.505 | 42.916 | 37.222 | 42.96 | 41.402 | 51.939 | 42.186 | 40.077 | 39.303 | 38.68 | 38.098 | 36.543 | 37.078 | 51.5 | 45.838 | 49.371 | 47.407 | 58.74 | 51.07 | 46.078 | 49.427 | 47.976 | 39.266 | 45.239 | 42.319 | 48.809 | 43.652 | 51.932 | 47.807 | 55.357 | 43.26 | 47.481 | 46.592 | 74.151 | 31.96 | 35.062 | 38.6 | 35.849 | 30.1 | 33.8 | 29.6 | 33.8 | 27.3 | 29.9 | 27.5 | 37.7 | 28.9 | 30 | 26.1 | 35 | 28 | 27.3 | 24 | 28.3 | 30.4 | 26.2 | 24.7 | 26.9 | 27.4 | 23.9 | 20.7 | 22.2 | 22.2 | 20.6 | 18.1 | 19.1 | 18.7 | 17.8 | 17.8 | 18 | 20.3 | 18.3 | 20.1 | 20.3 | 14.7 | 15.7 | 15.2 | 17.8 | 11.7 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 103.928 | 141.196 | 162.582 | 160.463 | 137.433 | 131.964 | 624.956 | 443.151 | 413.182 | 423.015 | 333.01 | 57.262 | 57.209 | 54.475 | 61.309 | 61.327 | 60.945 | 68.471 | 68.198 | 67.853 | 174.1 | 173.48 | 158.372 | 58.408 | 33.289 | 38.56 | 231.523 | 331.695 | 331.4 | 132.235 | 145.519 | 46.611 | 44.678 | 18.307 | 22.764 | 24.933 | 28.834 | 20.539 | 69.776 | 178.96 | 122.04 | 25.633 | 24.78 | 24.256 | 19.957 | 15.924 | 70.905 | 110.984 | 110.617 | 110.081 | 60.186 | 9.985 | 9.828 | 4.726 | 19.12 | 18.522 | 20.184 | 20.322 | 11.683 | 10.462 | 9.615 | 11.224 | 11.46 | 212.44 | 220.945 | 223.094 | 240.149 | 341.856 | 329.404 | 309.73 | 311.019 | 269.499 | 74.837 | 23.204 | 62.767 | 59.891 | 76.548 | 68.233 | 27.834 | 30.621 | 27.591 | 24.168 | 23.865 | 35.435 | 71.217 | 93.013 | 101.667 | 117.11 | 120.813 | 142.4 | 154.835 | 196.052 | 212.974 | 241.465 | 354.448 | 366.52 | 99.231 | 150.441 | 142.647 | 150.3 | 149 | 137.3 | 120.1 | 119.6 | 98.5 | 88.3 | 97.2 | 97.2 | 80.7 | 118.6 | 117.5 | 119.7 | 102.8 | 65.8 | 75.4 | 63 | 49.7 | 51.1 | 49.8 | 36.3 | 32.6 | 26.4 | 25.5 | 26.8 | 25.4 | 33.4 | 5.9 | 40.5 | 49.9 | 41.5 | 40.8 | 44.5 | 39 | 50.8 | 49.2 | 52.6 | 47.4 | 53.5 | 53 | 58.4 | 47.4 | 24.8 | 11.3 | 10 | 14.4 | 5.9 |
| Tax Payables
| 0 | 34.085 | 53.508 | 51.018 | 60.253 | 26.661 | 30.158 | 37.161 | 37.202 | 21.473 | 23.181 | 30.863 | 29.731 | 18.88 | 13.071 | 8.238 | 21.187 | 0.635 | 15.663 | 14.089 | 24.207 | 0.745 | 13.711 | 15.144 | 27.379 | 34.785 | 23.809 | 19.753 | 29.973 | 34.773 | 25.818 | 22.339 | 28.717 | 30.634 | 34.197 | 24.258 | 34.82 | 31.001 | 19.326 | 17.184 | 22.953 | 29.961 | 23.281 | 18.417 | 20.092 | 21.023 | 14.592 | 17.124 | 38.12 | 26.193 | 21.321 | 22.177 | 15.283 | 18.206 | 25.688 | 28.231 | 24.336 | 19.009 | 19.238 | 6.279 | 12.347 | 13.518 | 13.064 | 11.338 | 6.141 | 3.185 | 18.335 | 12.287 | 15.012 | 0 | 0 | 0 | 10.951 | 0 | 0 | 0 | 10.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.666 | 0 | 0 | 0 | 4.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 62.339 | 61.713 | 76.131 | 93.389 | 95.274 | 91.562 | 97.683 | 92.584 | 95.683 | 91.685 | 85.594 | 77.868 | 70.052 | 65.151 | 50.934 | 42.323 | 45.713 | 50.453 | 47.849 | 41.131 | 45.523 | 42.11 | 43.018 | 38.997 | 40.483 | 41.292 | 38.787 | 34.654 | 37.805 | 35.343 | 29.902 | 26.175 | 29.373 | 28.169 | 23.736 | 22.884 | 32.083 | 33.524 | 30.49 | 25.578 | 25.992 | 25.611 | 29.28 | 28.341 | 20.539 | 24.318 | 19.042 | 20.894 | 29.989 | 16.66 | 16.052 | 9.375 | 15.004 | 12.151 | 102.645 | 120.469 | 123.611 | 115.973 | 115.665 | 104.632 | 81.591 | 81.561 | 89.437 | 96.473 | 90.858 | 88.17 | 73.562 | 102.995 | 0 | 0 | 0 | 106.842 | 0 | 0 | 0 | 102.777 | 0 | 0 | 0 | 91.244 | 0 | 0 | 0 | 83.574 | 0 | 0 | 0 | 73.651 | 37.046 | 0 | 0 | 71.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 326.71 | 159.888 | 133.379 | 138.976 | 184.694 | 169.635 | 158.308 | 156.864 | 191.959 | 186.714 | 177.674 | 159.245 | 188.897 | 184.491 | 160.912 | 164.962 | 167.685 | 161.044 | 146.09 | 135.443 | 153.049 | 138.909 | 139.259 | 126.913 | 167.025 | 146.459 | 151.251 | 137.457 | 165.703 | 151.828 | 164.625 | 117.404 | 156.843 | 128.701 | 118.381 | 102.913 | 136.009 | 116.176 | 109.673 | 101.376 | 131.797 | 112.205 | 103.325 | 79.574 | 104.958 | 104.358 | 105.852 | 88.217 | 106.61 | 110.588 | 79.572 | 74.047 | 101.294 | 96.872 | 83.014 | 84.657 | 107.132 | 114.272 | 106.016 | 114.936 | 101.092 | 72.474 | 75.549 | 85.39 | 103.994 | 106.449 | 103.292 | 90.625 | 113.559 | 129.721 | 126.803 | 111.757 | 116.857 | 117.802 | 125.014 | 115.325 | 111.736 | 118.359 | 109.318 | 92.001 | 109.418 | 103.226 | 111.428 | 88.264 | 89.803 | 75.117 | 78.338 | 71.156 | 78.663 | 42.937 | 84.168 | 80.956 | 87.322 | 76.365 | 76.973 | 74.605 | 79.626 | 82.989 | 88.539 | 69.4 | 67.051 | 75.1 | 81.4 | 64.5 | 74.8 | 65.4 | 64.6 | 56.6 | 61.3 | 73 | 61.5 | 59.3 | 69.4 | 66.5 | 66.5 | 68.5 | 77.4 | 71.5 | 70.1 | 63.3 | 63.8 | 64.2 | 63.9 | 55.1 | 68.7 | 61.5 | 78.2 | 47.2 | 57.7 | 53.9 | 51.4 | 44.4 | 49.9 | 40.7 | 32.2 | 30.3 | 40.1 | 34.1 | 33.1 | 31 | 37.1 | 27.5 | 44.5 | 35.8 | 23.3 | 21.6 |
| Total Current Liabilities
| 528.477 | 518.267 | 536.011 | 551.68 | 582.089 | 528.609 | 990.392 | 825.461 | 834.203 | 827.282 | 722.498 | 429.467 | 445.394 | 420.822 | 385.267 | 359.609 | 363.089 | 347.218 | 360.189 | 343.321 | 477.626 | 444.222 | 446.491 | 324.497 | 350.28 | 341.104 | 534.661 | 609.773 | 647.746 | 452.224 | 456.493 | 290.216 | 331.543 | 278.42 | 270.801 | 236.821 | 290.776 | 260.615 | 298.274 | 388.18 | 370.868 | 260.057 | 236.553 | 213.628 | 235.471 | 222.402 | 273.283 | 292.38 | 343.684 | 334.461 | 224.226 | 161.875 | 182.161 | 177.241 | 182.252 | 167.79 | 191.914 | 190.668 | 173.485 | 163.673 | 156.422 | 126.219 | 123.703 | 336.673 | 373.996 | 369.95 | 404.736 | 486.17 | 509.914 | 481.637 | 477.899 | 420.559 | 241.325 | 179.104 | 224.324 | 212.294 | 250.074 | 232.43 | 186.523 | 170.029 | 195.749 | 178.464 | 181.371 | 173.126 | 211.662 | 207.396 | 225.244 | 230.585 | 252.647 | 266.035 | 290.935 | 324.815 | 355.653 | 361.09 | 478.902 | 487.717 | 253.008 | 265.39 | 266.248 | 258.3 | 251.9 | 242.5 | 235.3 | 213.7 | 207.1 | 181 | 191.7 | 181.3 | 179.7 | 220.5 | 209 | 205.1 | 207.2 | 160.3 | 169.2 | 155.5 | 155.4 | 153 | 146.1 | 124.3 | 123.3 | 118 | 113.3 | 102.6 | 116.3 | 117.1 | 104.7 | 105.8 | 126.7 | 114.1 | 110 | 106.7 | 106.9 | 111.8 | 99.7 | 103 | 107.8 | 102.3 | 101.8 | 104.6 | 102.3 | 64 | 55.8 | 45.8 | 37.7 | 27.5 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2,101.197 | 1,494.384 | 1,511.483 | 1,720.961 | 1,725.476 | 829.249 | 450.076 | 703.415 | 447.272 | 503.882 | 586.403 | 886.32 | 894.338 | 907.112 | 951.479 | 1,101.929 | 1,187.739 | 1,349.66 | 1,360.161 | 1,200.082 | 1,084.917 | 1,179.872 | 1,220.391 | 1,331.392 | 1,294.207 | 1,521.393 | 1,312.459 | 1,258.843 | 1,266.09 | 1,569.68 | 1,574.191 | 912.403 | 952.485 | 1,026.553 | 1,054.981 | 1,116.179 | 1,102.341 | 922.732 | 819.203 | 699.132 | 693.886 | 612.358 | 636.587 | 613.401 | 648.27 | 548.232 | 551.56 | 517.563 | 538.986 | 587.977 | 286.48 | 345.931 | 318.661 | 51.838 | 51.865 | 87.915 | 99.316 | 152 | 172.26 | 137.26 | 155.242 | 197.26 | 230.35 | 68.55 | 74.648 | 68.55 | 72.84 | 22.84 | 29.878 | 22.84 | 47.13 | 47.13 | 52.201 | 97.13 | 101.42 | 101.42 | 106.351 | 101.42 | 147.468 | 147.612 | 152.479 | 159.808 | 172.735 | 172.683 | 176.725 | 181.571 | 181.603 | 171.354 | 174.895 | 179.911 | 179.871 | 179.916 | 191.773 | 188.61 | 93.636 | 97.804 | 60.8 | 63.971 | 64.192 | 65.8 | 66 | 72.8 | 68.2 | 71.8 | 70.5 | 65.4 | 65.4 | 66 | 66.5 | 18.2 | 18.2 | 20.2 | 20.6 | 18.3 | 16.5 | 16.6 | 17.1 | 17.9 | 17.3 | 18.6 | 19.3 | 20.6 | 20.4 | 21.4 | 22.1 | 23 | 23.2 | 24.7 | 26.8 | 27.4 | 24.5 | 26.2 | 25.5 | 26.3 | 25.9 | 25.6 | 25.5 | 25.6 | 23.4 | 24.2 | 20.1 | 15.6 | 13.2 | 12.8 | 12.6 | 11.7 |
| Deferred Revenue Non-Current
| 0 | 0 | -207.433 | 92.384 | -210.637 | -119.734 | -119.953 | -121.152 | -110.781 | -96.584 | -97.546 | -99.129 | -88.467 | -66.726 | -67.439 | -67.912 | -66.995 | -85.363 | -83.73 | -84.249 | -83.564 | -102.429 | -102.822 | -103.088 | -100.704 | -89.407 | -90.164 | -90.669 | -134.09 | -140.946 | -153.26 | -61.499 | -61.836 | -89.251 | -90.199 | -89.141 | -89.77 | -89.124 | -87.669 | -86.789 | -87.092 | -82.344 | -82.283 | -80.496 | -79.977 | -38.141 | -35.018 | -31.311 | -26.159 | -27.046 | -21.671 | -19.699 | -17.415 | -19.75 | -15.006 | -14.263 | 157.246 | 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 |
| Deferred Tax Liabilities Non-Current
| 0 | 205.309 | 207.433 | 206.833 | 210.637 | 119.734 | 119.953 | 121.152 | 110.781 | 96.584 | 97.546 | 99.129 | 88.467 | 66.726 | 67.439 | 67.912 | 66.995 | 85.363 | 83.73 | 84.249 | 83.564 | 102.429 | 102.822 | 103.088 | 100.704 | 89.407 | 90.164 | 90.669 | 134.09 | 140.946 | 153.26 | 61.499 | 61.836 | 89.251 | 90.199 | 89.141 | 89.77 | 89.124 | 87.669 | 86.789 | 87.092 | 82.344 | 82.283 | 80.496 | 79.977 | 38.141 | 35.018 | 31.311 | 26.159 | 27.046 | 21.671 | 19.699 | 17.415 | 19.75 | 15.006 | 14.263 | 9.745 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.25 | 0 | 0 | 0 | 0 | 14.158 | 6.383 | 6.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 2.2 | 2.5 | 2.6 | 2.6 | 2.2 | 2.2 | 2.2 | 1.8 | 1.5 | 1.6 | 1.7 | 1.7 | 3.2 | 3.1 | 3.1 | 3 | 2.6 | 2.8 | 2.1 | 1.6 | 1.4 |
| Other Non-Current Liabilities
| 0 | 132.653 | 128.673 | 43.636 | 135.508 | 139.634 | 135.692 | 140.71 | 133.744 | 197.031 | 199.28 | 201.446 | 203.632 | 212.242 | 240.368 | 296.768 | 297.842 | 267.805 | 286.33 | 288.941 | 289.295 | 218.127 | 234.121 | 237.229 | 225.08 | 232.572 | 239.022 | 246.23 | 211.12 | 228.073 | 233.032 | 235.06 | 224.898 | 203.494 | 308.848 | 313.457 | 307.311 | 310.666 | 314.53 | 316.488 | 310.579 | 195.911 | 200.412 | 199.122 | 270.685 | 256.263 | 261.881 | 262.301 | 250.916 | 227.784 | 226.997 | 221.16 | 214.89 | 189.808 | 188.279 | 184.691 | 23.061 | 164.846 | 159.253 | 211.421 | 209.034 | 158.466 | 147.701 | 152.025 | 141.663 | 146.894 | 157.864 | 155.928 | 140.931 | 119.029 | 119.684 | 117.921 | 98.836 | 112.993 | 105.174 | 102.039 | 101.189 | 103.148 | 102.831 | 102.491 | 87.16 | 81.701 | 82.826 | 85.444 | 78.31 | 77.615 | 74.505 | 75.065 | 68.04 | 60.719 | 57.811 | 55.453 | 51.301 | 47.387 | 51.572 | 51.472 | 49.009 | 51.407 | 50.311 | 53.2 | 52.5 | 49.6 | 52.6 | 47.9 | 46.5 | 44.3 | 43.2 | 35.7 | 36.3 | 40.7 | 39.3 | 38.7 | 37.4 | 33 | 32 | 32.1 | 30.9 | 29.8 | 27.9 | 27.2 | 25.9 | 25.6 | 25 | 23.8 | 22.7 | 15.1 | 14.9 | 13.3 | 12.5 | 11.6 | 10.7 | 10.6 | 10 | 8.8 | 4.9 | 4.5 | 4.1 | 3.9 | 3.8 | 3.5 | 3.3 | 3.1 | 2 | 2.3 | 0.3 | 0.2 |
| Total Non-Current Liabilities
| 2,101.197 | 1,832.346 | 1,847.589 | 1,971.43 | 2,071.621 | 1,088.617 | 705.721 | 965.277 | 691.797 | 797.497 | 883.229 | 1,186.895 | 1,186.437 | 1,186.08 | 1,259.286 | 1,466.609 | 1,552.576 | 1,702.828 | 1,730.221 | 1,573.272 | 1,457.776 | 1,500.428 | 1,557.334 | 1,671.709 | 1,619.991 | 1,843.372 | 1,641.645 | 1,595.742 | 1,611.3 | 1,938.699 | 1,960.483 | 1,208.962 | 1,239.219 | 1,319.298 | 1,364.685 | 1,430.309 | 1,409.652 | 1,235.317 | 1,133.733 | 1,015.62 | 1,004.465 | 890.613 | 919.282 | 893.019 | 918.955 | 842.636 | 848.459 | 811.175 | 816.061 | 842.807 | 535.148 | 586.79 | 550.966 | 261.396 | 255.15 | 286.869 | 289.368 | 316.846 | 331.513 | 348.681 | 364.276 | 355.726 | 378.051 | 220.575 | 218.561 | 215.444 | 230.704 | 178.768 | 170.809 | 156.027 | 173.197 | 171.769 | 151.037 | 210.123 | 206.594 | 203.459 | 207.54 | 204.568 | 250.299 | 250.103 | 240.305 | 241.509 | 255.561 | 258.127 | 255.035 | 259.186 | 256.108 | 246.419 | 242.935 | 240.63 | 237.682 | 235.369 | 243.074 | 235.997 | 145.208 | 149.276 | 109.809 | 115.378 | 114.503 | 119 | 118.5 | 122.4 | 120.8 | 119.7 | 117 | 109.7 | 108.6 | 101.7 | 102.8 | 58.9 | 57.5 | 58.9 | 58 | 51.3 | 48.5 | 48.7 | 48 | 47.7 | 45.2 | 45.8 | 45.2 | 46.2 | 45.4 | 45.2 | 45.3 | 40.3 | 40.6 | 40.6 | 41.9 | 41.2 | 37.4 | 39 | 37.3 | 36.6 | 32.4 | 31.8 | 31.3 | 32.7 | 30.3 | 30.8 | 26.4 | 21.3 | 18 | 17.2 | 14.5 | 13.3 |
| Total Liabilities
| 3,068.774 | 2,350.613 | 2,383.6 | 2,523.11 | 2,653.71 | 1,617.226 | 1,696.113 | 1,790.738 | 1,526 | 1,624.779 | 1,605.727 | 1,616.362 | 1,631.831 | 1,606.902 | 1,644.553 | 1,826.218 | 1,915.665 | 2,050.046 | 2,090.41 | 1,916.593 | 1,935.402 | 1,944.65 | 2,003.825 | 1,996.206 | 1,970.271 | 2,184.476 | 2,176.306 | 2,205.515 | 2,259.046 | 2,390.923 | 2,416.976 | 1,499.178 | 1,570.762 | 1,597.718 | 1,635.486 | 1,667.13 | 1,700.428 | 1,495.932 | 1,432.007 | 1,403.8 | 1,375.333 | 1,150.67 | 1,155.835 | 1,106.647 | 1,154.426 | 1,065.038 | 1,121.742 | 1,103.555 | 1,159.745 | 1,177.268 | 759.374 | 748.665 | 733.127 | 438.637 | 437.402 | 454.659 | 481.282 | 507.514 | 504.998 | 512.354 | 520.698 | 481.945 | 501.754 | 557.248 | 592.557 | 585.394 | 635.44 | 664.938 | 680.723 | 637.664 | 651.096 | 592.328 | 392.362 | 389.227 | 430.918 | 415.753 | 457.614 | 436.998 | 436.822 | 420.132 | 436.054 | 419.973 | 436.932 | 431.253 | 466.697 | 466.582 | 481.352 | 477.004 | 495.582 | 506.665 | 528.617 | 560.184 | 598.727 | 597.087 | 624.11 | 636.993 | 362.817 | 380.768 | 380.751 | 377.3 | 370.4 | 364.9 | 356.1 | 333.4 | 324.1 | 290.7 | 300.3 | 283 | 282.5 | 279.4 | 266.5 | 264 | 265.2 | 211.6 | 217.7 | 204.2 | 203.4 | 200.7 | 191.3 | 170.1 | 168.5 | 164.2 | 158.7 | 147.8 | 161.6 | 157.4 | 145.3 | 146.4 | 168.6 | 155.3 | 147.4 | 145.7 | 144.2 | 148.4 | 132.1 | 134.8 | 139.1 | 135 | 132.1 | 135.4 | 128.7 | 85.3 | 73.8 | 63 | 52.2 | 40.8 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 494.165 | 0 | 0 | 0 | 484.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 0 | 12.253 | 12.253 | 12.253 | 0 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.253 | 12.3 | 12.3 | 12.3 | 12.3 | 0 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 0 | 12.3 | 12.3 | 0 | 12.3 | 12.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings
| 0 | 4,217.68 | 4,139.346 | 4,060.07 | 3,989.353 | 3,900.384 | 3,809.577 | 3,719.278 | 3,652.216 | 3,548.206 | 3,435.769 | 3,355.712 | 3,265.027 | 3,184.229 | 3,064.726 | 2,963.252 | 2,908.738 | 2,912.848 | 2,847.756 | 2,776.684 | 2,747.65 | 2,666.797 | 2,592.955 | 2,521.061 | 2,488.375 | 2,403.162 | 2,325.69 | 2,251.831 | 2,164.597 | 2,102.054 | 2,016.147 | 1,967.149 | 1,932.635 | 1,872.197 | 1,801.673 | 1,744.735 | 1,717.228 | 1,681.987 | 1,625.95 | 1,590.215 | 1,560.966 | 1,502.752 | 1,436.294 | 1,385.903 | 1,362.584 | 1,314.356 | 1,258.554 | 1,213.616 | 1,181.245 | 1,123.175 | 1,064.48 | 1,020.426 | 990.221 | 943.942 | 894.542 | 836.448 | 797.695 | 751.264 | 702.411 | 676.421 | 656.086 | 871.505 | 853.651 | 845.931 | 840.888 | 816.356 | 790.171 | 763.235 | 748.229 | 724.483 | 705.838 | 690.736 | 681.018 | 658.921 | 639.827 | 623.403 | 613.58 | 591.645 | 578.85 | 567.185 | 558.62 | 544.683 | 532.949 | 521.727 | 517.414 | 509.32 | 505.626 | 502.583 | 502.631 | 506.257 | 503.749 | 500.617 | 499.57 | 501.747 | 500.702 | 496.256 | 493.273 | 475.465 | 464.694 | 456 | 455.5 | 445.3 | 435.9 | 426.9 | 423.9 | 426 | 415.8 | 418.9 | 417.6 | 401.4 | 392.6 | 387.2 | 381.4 | 228.5 | 225.6 | 341.2 | 341.2 | 215.9 | 206.6 | 199.4 | 300.2 | 191.9 | 184.8 | 182.2 | 264 | 175.6 | 237 | 237 | 237 | 219.2 | 219.2 | 149.9 | 205.7 | 126.8 | 121.1 | 119.7 | 179.4 | 107.3 | 104.3 | 99.7 | 156.8 | 88.6 | 128.7 | 102.7 | 83 | 73.7 |
| Accumulated Other Comprehensive Income/Loss
| 0 | -178.66 | -185.558 | -152.957 | -196.441 | -128.704 | -132 | -131.537 | -207.782 | -217.581 | -198.209 | -186.133 | -175.835 | -192.795 | -193.246 | -194.688 | -226.118 | -211.624 | -243.188 | -225.859 | -231.881 | -173.759 | -168.965 | -161.499 | -179.314 | -134.38 | -110.816 | -94.344 | -134.435 | -135.425 | -164.75 | -172.307 | -168.247 | -138.869 | -132.464 | -154.636 | -144.686 | -139.43 | -129.473 | -131.902 | -103.199 | -55.717 | -52.67 | -61.177 | -57.38 | -105.729 | -103.283 | -98.12 | -104.226 | -94.487 | -82.189 | -85.654 | -80.012 | -49.016 | -48.49 | -71.588 | -66.306 | -75.284 | -76.316 | -67.808 | -55.47 | -12.888 | -40.22 | -47.821 | -40.795 | 24.312 | 24.817 | 12.941 | 8.2 | 1.376 | -1.601 | -10.584 | -12.518 | -17.469 | -18.759 | -24.788 | -28.688 | -20.512 | -12.991 | -8.05 | -18.449 | -17.502 | -18.247 | -16.654 | -21.316 | -17.509 | -23.113 | -25.021 | -27.566 | -16.402 | -22.067 | -20.087 | -18.792 | -17.745 | -15.678 | -11.584 | -12.466 | -10.037 | -7.86 | -6.7 | -7.8 | -10.5 | -14.2 | -127.2 | -10 | -12.4 | -9 | -7.8 | -2.8 | 2 | 2.2 | 12.8 | 14 | 457 | 451.2 | 435.4 | 438.2 | 431.8 | -84.3 | 398.8 | 400.4 | -76.2 | 369.6 | 364.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 2,919.939 | -1,197.516 | -1,177.77 | -1,195.399 | -1,207.105 | -1,204.127 | -1,192.828 | -1,153.309 | -1,162.312 | -1,143.833 | -1,059.197 | -963.204 | -942.315 | -940.509 | -933.376 | -923.634 | -935.882 | -943.565 | -964.327 | -928.804 | -946.977 | -958.403 | -964.98 | -970.274 | -870.573 | -858.119 | -864.217 | -874.619 | -886.922 | -894.451 | -901.381 | -913.251 | -925.038 | -933.774 | -944.764 | -952.242 | -924.779 | -734.385 | -690.5 | -632.665 | -565.223 | -500.513 | -472.654 | -425.304 | -429.594 | -431.238 | -431.929 | -413.32 | -419.502 | -413.754 | -416.701 | -394.865 | -351.139 | -261.372 | -236.801 | -234.338 | -226.317 | -220.7 | -214.061 | -224.478 | -230.64 | -246.599 | -235.569 | -235.847 | -225.981 | -210.123 | -225.08 | -227.02 | -225.312 | -223.86 | -228.307 | -229.439 | -237.972 | -231.453 | -239.763 | -249.64 | -253.98 | -151.161 | -146.012 | -145.659 | -149.091 | -152.287 | -165.951 | -177.529 | -208.242 | -211.91 | -215.672 | -215.986 | -218.428 | -219.897 | -220.293 | -227.415 | -229.305 | -232.066 | -240.535 | -243.527 | -245.837 | -249.936 | -248.946 | -241.7 | -238.489 | -234 | -222.3 | -83.7 | -211.4 | -228 | -225.8 | -211.8 | -206.6 | -193.4 | -181.8 | -174.2 | -162.4 | -457.1 | -451.2 | -558.9 | -560.4 | -431.9 | 96.6 | -398.8 | -87.8 | 88.4 | -369.7 | -364.5 | -67.6 | 12.3 | -60.8 | -64.2 | -59.3 | -51.6 | -57.4 | 12.3 | -53 | 12.3 | 12.3 | 12.3 | -49 | 12.3 | 12.2 | 12.2 | -49.9 | 12.3 | -39.6 | -1.5 | -1.2 | -1.3 |
| Total Shareholders Equity
| 2,932.192 | 2,853.757 | 2,788.271 | 2,723.967 | 2,598.06 | 2,579.806 | 2,497.002 | 2,446.685 | 2,294.375 | 2,199.045 | 2,190.616 | 2,218.628 | 2,159.13 | 2,063.178 | 1,950.357 | 1,857.183 | 1,758.991 | 1,769.912 | 1,652.494 | 1,634.274 | 1,581.045 | 1,546.888 | 1,471.263 | 1,401.541 | 1,450.741 | 1,422.916 | 1,362.91 | 1,295.121 | 1,155.493 | 1,084.431 | 962.269 | 893.844 | 851.603 | 811.807 | 736.698 | 650.11 | 660.016 | 820.425 | 818.23 | 837.901 | 904.797 | 958.775 | 923.223 | 911.675 | 887.863 | 789.642 | 735.595 | 714.429 | 669.77 | 614.934 | 577.843 | 552.16 | 571.323 | 645.807 | 621.504 | 542.775 | 505.072 | 455.28 | 412.034 | 384.135 | 369.976 | 624.271 | 577.862 | 562.263 | 574.112 | 630.545 | 589.908 | 549.156 | 531.117 | 501.999 | 475.93 | 450.713 | 430.528 | 409.999 | 393.558 | 361.228 | 330.912 | 432.225 | 432.1 | 425.729 | 403.333 | 387.147 | 361.004 | 339.797 | 300.109 | 292.154 | 279.094 | 273.829 | 268.89 | 282.211 | 273.642 | 265.368 | 263.726 | 264.189 | 256.742 | 253.398 | 247.223 | 227.745 | 220.141 | 219.9 | 221.4 | 213.1 | 211.7 | 216 | 214.8 | 197.9 | 193.3 | 211.6 | 220.5 | 222.3 | 225.3 | 238.1 | 245.3 | 240.7 | 237.9 | 230 | 231.3 | 228.1 | 218.9 | 211.7 | 212.4 | 204.1 | 197 | 194.4 | 196.4 | 187.9 | 176.2 | 172.8 | 177.7 | 167.6 | 161.8 | 162.2 | 152.7 | 139.1 | 133.4 | 132 | 130.4 | 119.6 | 116.5 | 111.9 | 106.9 | 100.9 | 89.1 | 101.2 | 81.8 | 72.4 |
| Total Equity
| 2,932.192 | 2,853.757 | 2,788.271 | 2,723.967 | 2,598.06 | 2,579.806 | 2,497.002 | 2,446.685 | 2,294.375 | 2,199.045 | 2,190.616 | 2,218.628 | 2,159.13 | 2,063.178 | 1,950.357 | 1,857.183 | 1,758.991 | 1,769.912 | 1,652.494 | 1,634.274 | 1,581.045 | 1,546.888 | 1,471.263 | 1,401.541 | 1,450.741 | 1,422.916 | 1,362.91 | 1,295.121 | 1,155.493 | 1,084.431 | 962.269 | 893.844 | 851.603 | 811.807 | 736.698 | 650.11 | 660.016 | 820.425 | 818.23 | 837.901 | 904.797 | 958.775 | 923.223 | 911.675 | 887.863 | 789.642 | 735.595 | 714.429 | 669.77 | 614.934 | 577.843 | 552.16 | 571.323 | 645.807 | 621.504 | 542.775 | 505.072 | 455.28 | 412.034 | 384.135 | 369.976 | 624.271 | 577.862 | 562.263 | 574.112 | 630.545 | 589.908 | 549.156 | 531.117 | 501.999 | 475.93 | 450.713 | 430.528 | 409.999 | 393.558 | 361.228 | 330.912 | 432.225 | 432.1 | 425.729 | 403.333 | 387.147 | 361.004 | 339.797 | 300.109 | 292.154 | 279.094 | 273.829 | 268.89 | 282.211 | 273.642 | 265.368 | 263.726 | 264.189 | 256.742 | 253.398 | 247.223 | 227.745 | 220.141 | 219.9 | 221.4 | 213.1 | 211.7 | 216 | 214.8 | 197.9 | 193.3 | 211.6 | 220.5 | 222.3 | 225.3 | 238.1 | 245.3 | 240.7 | 237.9 | 230 | 231.3 | 228.1 | 218.9 | 211.7 | 212.4 | 204.1 | 197 | 194.4 | 196.4 | 187.9 | 176.2 | 172.8 | 177.7 | 167.6 | 161.8 | 162.2 | 152.7 | 139.1 | 133.4 | 132 | 130.4 | 119.6 | 116.5 | 111.9 | 106.9 | 100.9 | 89.1 | 101.2 | 81.8 | 72.4 |
| Total Liabilities & Shareholders Equity
| 5,100.458 | 5,204.37 | 5,171.871 | 5,247.077 | 5,251.77 | 4,197.032 | 4,193.115 | 4,237.423 | 3,820.375 | 3,823.824 | 3,796.343 | 3,834.99 | 3,790.961 | 3,670.08 | 3,594.91 | 3,683.401 | 3,674.656 | 3,819.958 | 3,742.904 | 3,550.867 | 3,516.447 | 3,491.538 | 3,475.088 | 3,397.747 | 3,421.012 | 3,607.392 | 3,539.216 | 3,500.636 | 3,414.539 | 3,475.354 | 3,379.245 | 2,393.022 | 2,422.365 | 2,409.525 | 2,372.184 | 2,317.24 | 2,360.444 | 2,316.357 | 2,250.237 | 2,241.701 | 2,280.13 | 2,109.445 | 2,079.058 | 2,018.322 | 2,042.289 | 1,854.68 | 1,857.337 | 1,817.984 | 1,829.515 | 1,792.202 | 1,337.217 | 1,300.825 | 1,304.45 | 1,084.444 | 1,058.906 | 997.434 | 986.354 | 962.794 | 917.032 | 896.489 | 890.674 | 1,106.216 | 1,079.616 | 1,119.511 | 1,166.669 | 1,215.939 | 1,225.348 | 1,214.094 | 1,211.84 | 1,139.663 | 1,127.026 | 1,043.041 | 822.89 | 799.226 | 824.476 | 776.981 | 788.526 | 869.223 | 868.922 | 845.861 | 839.387 | 807.12 | 797.936 | 771.05 | 766.806 | 758.736 | 760.446 | 750.833 | 764.472 | 788.876 | 802.259 | 825.552 | 862.453 | 861.276 | 880.852 | 890.391 | 610.04 | 608.513 | 600.892 | 597.2 | 591.8 | 578 | 567.8 | 549.4 | 538.9 | 488.6 | 493.6 | 494.6 | 503 | 501.7 | 491.8 | 502.1 | 510.5 | 452.3 | 455.6 | 434.2 | 434.7 | 428.8 | 410.2 | 381.8 | 380.9 | 368.3 | 355.7 | 342.2 | 358 | 345.3 | 321.5 | 319.2 | 346.3 | 322.9 | 309.2 | 307.9 | 296.9 | 287.5 | 265.5 | 266.8 | 269.5 | 254.6 | 248.6 | 247.3 | 235.6 | 186.2 | 162.9 | 164.2 | 134 | 113.2 |