Olin Corporation
NYSE:OLN
33.45 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 225.9 | 182.1 | 150.9 | 170.3 | 158.3 | 161.1 | 176 | 194 | 163.6 | 304.6 | 197.9 | 180.5 | 306.1 | 272.8 | 259.9 | 189.7 | 282.7 | 237.9 | 194.5 | 220.9 | 177.4 | 126.9 | 105.7 | 178.8 | 156.7 | 144.2 | 109.1 | 218.4 | 255.9 | 184.5 | 168.5 | 184.5 | 127 | 66.6 | 315.6 | 392 | 254 | 232.4 | 196.8 | 256.8 | 263.6 | 245.6 | 242.9 | 307.8 | 283.8 | 141.6 | 93 | 165.2 | 103.1 | 198.6 | 220.6 | 304.8 | 318.3 | 276.5 | 280.4 | 458.6 | 393.4 | 388.4 | 411 | 458.5 | 376.6 | 192.2 | 168.6 | 246.5 | 200.2 | 186.4 | 249.9 | 306 | 42.1 | 230.5 | 256.2 | 199.8 | 142.9 | 117.1 | 206 | 303.7 | 227.1 | 146.5 | 156.8 | 147 | 92.3 | 117.8 | 185.8 | 190 | 148 | 94.5 | 70.7 | 111 | 93.9 | 89.3 | 205 | 165 | 5.5 | 3.8 | 10.7 | 57 | 42.2 | 14 | 5.5 | 21 | 36.4 | 53.6 | 67 | 50 | 81.4 | 7.7 | 53.5 | 166 | 36 | 22 | 249.8 | 524 | 5.3 | 4.5 | 5.5 | 8 | 5.6 | 3.7 | 5.4 | 7 | 8 | 6 | 4.8 | 3 | 4.1 | 5.1 | 6.2 | 4 | 7.2 | 6.1 | 5.3 | 8 | 6 | 10 | 10 | 6 | 5 | 6 | 5 | 12 | 23 | 19 | 19 | 25 | 34 | 9.5 | 47.9 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 3.6 | 5.3 | 7.6 | 8.4 | 8.5 | 6.9 | 5 | 5 | 3.1 | 1.9 | 0 | 0 | 0.5 | 1.1 | 1.7 | 2.3 | 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 | 20.5 | 26.1 | 26.6 | 26.6 | 26.6 | 26.6 | 76.6 | 76.6 | 76.6 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 25 | 25 | 25 | 37 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 23.2 | 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 |
| Cash and Short Term Investments
| 225.9 | 182.1 | 150.9 | 170.3 | 158.3 | 161.1 | 176 | 194 | 163.6 | 304.6 | 197.9 | 180.5 | 306.1 | 272.8 | 259.9 | 189.7 | 282.7 | 237.9 | 194.5 | 220.9 | 177.4 | 126.9 | 105.7 | 178.8 | 156.7 | 144.2 | 109.1 | 218.4 | 255.9 | 184.5 | 168.5 | 184.5 | 127 | 66.6 | 315.6 | 392 | 254 | 232.4 | 196.8 | 256.8 | 263.6 | 245.6 | 242.9 | 307.8 | 283.8 | 141.6 | 93 | 165.2 | 103.1 | 198.6 | 220.6 | 304.8 | 318.3 | 276.5 | 280.4 | 458.6 | 393.4 | 388.4 | 411 | 458.5 | 376.6 | 192.2 | 168.6 | 246.5 | 200.2 | 206.9 | 276 | 332.6 | 68.7 | 257.1 | 282.8 | 276.4 | 219.5 | 193.7 | 256 | 303.7 | 227.1 | 146.5 | 156.8 | 147 | 92.3 | 117.8 | 185.8 | 190 | 148 | 94.5 | 70.7 | 136 | 118.9 | 114.3 | 230 | 202 | 30.5 | 28.8 | 35.7 | 82 | 67.2 | 39 | 30.5 | 46 | 59.6 | 53.6 | 67 | 50 | 81.4 | 7.7 | 53.5 | 166 | 36 | 22 | 249.8 | 524 | 5.3 | 4.5 | 5.5 | 8 | 5.6 | 3.7 | 5.4 | 7 | 8 | 6 | 4.8 | 3 | 4.1 | 5.1 | 6.2 | 4 | 7.2 | 6.1 | 5.3 | 8 | 6 | 10 | 10 | 6 | 5 | 6 | 5 | 12 | 23 | 19 | 19 | 25 | 34 | 9.5 | 47.9 |
| Net Receivables
| 882.1 | 921.3 | 922.8 | 890 | 922.2 | 902.6 | 961.8 | 967.8 | 1,101.4 | 1,307.2 | 1,182.4 | 1,106.8 | 1,044.7 | 1,096.1 | 977.1 | 786 | 736.9 | 717.8 | 822.8 | 774.3 | 867.4 | 871.6 | 814.6 | 782.2 | 1,022 | 855 | 853.1 | 750.1 | 745.4 | 803.1 | 800 | 700.5 | 793.1 | 790.5 | 813.2 | 688.6 | 300.4 | 321.3 | 303.8 | 0 | 333.4 | 341.2 | 331 | 266.5 | 343.8 | 370 | 364.7 | 307.2 | 347.7 | 279.4 | 279.9 | 237.8 | 290.5 | 306.4 | 256.7 | 193 | 231.1 | 211.8 | 216.4 | 202.7 | 263.6 | 212.5 | 216.4 | 0 | 264.4 | 251 | 229.7 | 202 | 234.2 | 397.5 | 369.4 | 135.4 | 390.9 | 411.4 | 376.6 | 0 | 305.6 | 306.2 | 307.5 | 0 | 295.8 | 283.5 | 261.4 | 0 | 219 | 208.7 | 212.1 | 0 | 210.5 | 172 | 170 | 140 | 237.1 | 217.7 | 190.9 | 197 | 274.9 | 260.4 | 227 | 229 | 236.3 | 203.5 | 198.5 | 192 | 395.2 | 409.6 | 388.4 | 189 | 411.2 | 413.5 | 414.7 | 321 | 542.4 | 596.7 | 591.6 | 555 | 567.6 | 545.2 | 508.7 | 414 | 410.4 | 445.8 | 383.4 | 345 | 373.7 | 409.5 | 391.8 | 359 | 418.8 | 498.7 | 477.1 | 429 | 457.2 | 472 | 493 | 419 | 532 | 601 | 514 | 453 | 450 | 480 | 512 | 437 | 362 | 320.9 | 324.4 |
| Inventory
| 827.7 | 872.9 | 823.9 | 858.8 | 977.7 | 1,081.2 | 1,089.9 | 941.9 | 945.1 | 945.7 | 909.2 | 868.3 | 826.8 | 736.5 | 679.5 | 674.7 | 608.4 | 619.1 | 667.5 | 695.7 | 700.7 | 698.9 | 717.5 | 711.4 | 724.4 | 716.3 | 675.6 | 682.6 | 689.5 | 666.2 | 656.3 | 630.4 | 617 | 636.2 | 679.5 | 685.2 | 232.5 | 221.6 | 216.1 | 210.1 | 198.8 | 220.9 | 187.6 | 186.5 | 183.5 | 204.8 | 193.3 | 195.1 | 213.7 | 197.6 | 186 | 176.6 | 166.3 | 182 | 179.7 | 155.6 | 157.3 | 163 | 156.4 | 123.8 | 126 | 162.7 | 166.5 | 131.4 | 146.1 | 150.8 | 130.2 | 106.7 | 114 | 241.6 | 255.6 | 263.3 | 274.6 | 279.1 | 253.6 | 262.6 | 241.4 | 267.8 | 263.6 | 257 | 260.7 | 253 | 249.7 | 242 | 235 | 270.2 | 268.8 | 255 | 255.5 | 226.7 | 198 | 223 | 204.4 | 232.6 | 210.8 | 216 | 195.4 | 204.4 | 215.6 | 208 | 196.8 | 208.8 | 206.9 | 199 | 328.6 | 349.9 | 361.3 | 347 | 338.9 | 341.3 | 330.9 | 315 | 412.1 | 427.9 | 428.6 | 410 | 407.3 | 415 | 412.4 | 386 | 331.6 | 345.5 | 332.3 | 329 | 321.3 | 322.1 | 331.4 | 320 | 298.6 | 315.5 | 308.2 | 307 | 308.3 | 300 | 312 | 293 | 289 | 320 | 313 | 296 | 290 | 280 | 299 | 311 | 273 | 263.7 | 267 |
| Other Current Assets
| 66 | 82 | 54.2 | 54.1 | 42.8 | 53.3 | 70.5 | 52.7 | 74.9 | 109 | 148.9 | 92.7 | 127.7 | 112.7 | 96.5 | 66.7 | 44.5 | 42 | 54.5 | 23.1 | 24.1 | 28.8 | 46.7 | 35 | 35.2 | 47.7 | 61.2 | 48.1 | 27.1 | 37.2 | 44.9 | 30.8 | 16.1 | 69.6 | 69.1 | 156.9 | 81.5 | 69 | 86.5 | 349.2 | 61.2 | 71.3 | 67.2 | 79.1 | 66 | 77.5 | 71.4 | 81.6 | 88.9 | 73.7 | 65.4 | 61.1 | 63.7 | 77.4 | 80.6 | 75.6 | 71 | 76.9 | 72.4 | 75.3 | 87.7 | 78.8 | 74.3 | 314.4 | 19.9 | 32.1 | 29.3 | 29.7 | 435.8 | 41.3 | 36.1 | 424.7 | 22.8 | 37.4 | 25.2 | 307.1 | 27.4 | 32.7 | 44.2 | 309 | 62.9 | 58.8 | 66.4 | 249 | 54.3 | 72 | 85.2 | 247 | 76.3 | 65.4 | 60 | 51 | 46 | 39.1 | 37.2 | 33 | 17.2 | 19.5 | 49.7 | 21 | 16.6 | 57.2 | 60.6 | 76 | 71.9 | 63.8 | 64.3 | 234 | 94.3 | 153.4 | 179.2 | 176 | 87.1 | 81.5 | 78.4 | 79 | 73.8 | 68.9 | 71.5 | 73 | 67 | 61.2 | 60.8 | 63 | 79.6 | 79.2 | 76.9 | 77 | 19.1 | 19 | 25.7 | 24 | 24.9 | 17 | 14 | 16 | 13 | 20 | 20 | 29 | 23 | 19 | 29 | 28 | 11 | 6.9 | 55.8 |
| Total Current Assets
| 2,001.7 | 2,058.3 | 1,951.8 | 1,973.2 | 2,101 | 2,198.2 | 2,298.2 | 2,156.4 | 2,285 | 2,666.5 | 2,438.4 | 2,248.3 | 2,305.3 | 2,218.1 | 2,013 | 1,717.1 | 1,672.5 | 1,616.8 | 1,739.3 | 1,714 | 1,769.6 | 1,726.2 | 1,684.5 | 1,707.4 | 1,938.3 | 1,763.2 | 1,699 | 1,699.2 | 1,717.9 | 1,691 | 1,669.7 | 1,546.2 | 1,553.2 | 1,562.9 | 1,877.4 | 1,923.8 | 868.4 | 844.3 | 803.2 | 816.1 | 857 | 879 | 828.7 | 839.9 | 877.1 | 793.9 | 722.4 | 749.1 | 753.4 | 749.3 | 751.9 | 780.3 | 838.8 | 842.3 | 797.4 | 882.8 | 852.8 | 840.1 | 856.2 | 860.3 | 853.9 | 646.2 | 625.8 | 692.3 | 630.6 | 640.8 | 665.2 | 671 | 852.7 | 937.5 | 943.9 | 919.2 | 907.8 | 921.6 | 911.4 | 873.4 | 801.5 | 753.2 | 772.1 | 713 | 711.7 | 713.1 | 763.3 | 681 | 656.3 | 645.4 | 636.8 | 638 | 661.2 | 578.4 | 658 | 616 | 518 | 518.2 | 474.6 | 528 | 554.7 | 523.3 | 522.8 | 504 | 509.3 | 523.1 | 533 | 517 | 877.1 | 831 | 867.5 | 936 | 880.4 | 930.2 | 1,174.6 | 1,336 | 1,046.9 | 1,110.6 | 1,104.1 | 1,052 | 1,054.3 | 1,032.8 | 998 | 880 | 817 | 858.5 | 781.3 | 740 | 778.7 | 815.9 | 806.3 | 760 | 743.7 | 839.3 | 816.3 | 768 | 796.4 | 799 | 829 | 734 | 839 | 947 | 852 | 790 | 786 | 798 | 859 | 801 | 680 | 601 | 695.1 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 2,652.7 | 2,716.3 | 2,786.4 | 2,864.3 | 2,821.2 | 2,886.3 | 2,953.5 | 3,030.1 | 3,062.2 | 3,115.1 | 3,189.5 | 3,286 | 3,321.3 | 3,376.3 | 3,457 | 3,531.7 | 3,555.8 | 3,606.7 | 3,649.2 | 3,701.6 | 3,681.6 | 3,706.3 | 3,708.6 | 3,482.1 | 3,456.7 | 3,501.4 | 3,539.4 | 3,575.8 | 3,579.2 | 3,627.4 | 3,659.2 | 3,704.9 | 3,713.9 | 3,793.3 | 3,859 | 3,953.4 | 913.7 | 917.6 | 919.9 | 931 | 936.4 | 951.3 | 968.6 | 987.8 | 991.7 | 1,013.5 | 1,025.4 | 1,034.3 | 1,018.2 | 961.4 | 914.7 | 885.4 | 821.3 | 780.6 | 763.2 | 675 | 683.8 | 683.9 | 688.5 | 695.4 | 688.9 | 683.5 | 659.4 | 629.9 | 592.1 | 541.4 | 518.2 | 503.6 | 481.5 | 465.7 | 465.6 | 486.9 | 472.4 | 477.1 | 479 | 482.2 | 465.1 | 465.6 | 468.4 | 478 | 470.1 | 476.4 | 489.1 | 501 | 503.4 | 508 | 519.8 | 552 | 550.5 | 441.4 | 460 | 477 | 489.6 | 493.4 | 477.8 | 483 | 467 | 462.3 | 463 | 468 | 461.8 | 462.7 | 465.2 | 475 | 806.2 | 785.9 | 785.1 | 795 | 746.7 | 741.6 | 745.6 | 657 | 899.2 | 915.2 | 932.4 | 956 | 952.5 | 893.6 | 881 | 879 | 867.8 | 873.6 | 870.6 | 885 | 899.3 | 911 | 907.7 | 934 | 898.9 | 888.8 | 892.1 | 899 | 872.9 | 835 | 828 | 829 | 818 | 795 | 791 | 781 | 765 | 764 | 777 | 801 | 727 | 719.7 | 718.4 |
| Goodwill
| 1,423.7 | 1,423.4 | 1,423.3 | 1,424 | 1,421 | 1,420.9 | 1,420.9 | 1,420.9 | 1,421.2 | 1,420.9 | 1,420.7 | 1,420.6 | 1,420.3 | 1,420.2 | 1,420.1 | 1,420.2 | 1,420.1 | 2,119.7 | 2,119.6 | 2,119.7 | 2,119.1 | 2,119.6 | 2,119.5 | 2,119.6 | 2,119.6 | 2,119.7 | 2,120.3 | 2,120 | 2,119.8 | 2,119.5 | 2,119 | 2,118 | 2,119.4 | 2,186.3 | 2,146.1 | 2,174.1 | 747.1 | 747.1 | 747.1 | 747.1 | 747.1 | 747.1 | 747.1 | 747.1 | 747.1 | 747.1 | 747.1 | 747.1 | 752.3 | 627.4 | 627.4 | 627.4 | 627.4 | 627.4 | 628.2 | 300.3 | 300.3 | 300.3 | 300.3 | 300.3 | 300.3 | 301.9 | 301.9 | 301.9 | 303.7 | 301.9 | 301.9 | 301.9 | 299.1 | 76 | 75.9 | 75.9 | 77.4 | 78.4 | 75.1 | 75.1 | 74.9 | 74.7 | 74.6 | 78 | 77.3 | 77.3 | 79.5 | 80 | 79.5 | 79.5 | 79.5 | 82 | 83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 218.3 | 226.3 | 235.6 | 245.8 | 248.6 | 255.9 | 264.8 | 273.8 | 279.2 | 296.2 | 314.5 | 331.7 | 348.5 | 365.7 | 381 | 399.4 | 404.9 | 416.9 | 431.4 | 448.1 | 461.9 | 480.6 | 494.2 | 511.6 | 528.3 | 544.3 | 565.1 | 578.5 | 592.9 | 605.6 | 615.4 | 629.6 | 653.8 | 671.2 | 663.2 | 677.5 | 112.5 | 116.2 | 119.8 | 123.5 | 127.2 | 130.8 | 134.4 | 138.1 | 141.7 | 145.4 | 149.1 | 152.7 | 156.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75.1 | 74.9 | 74.7 | 74.6 | 78 | 77.3 | 77.3 | 79.5 | 80 | 79.5 | 79.5 | 79.5 | 82 | 83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116.4 | 117.8 | 119.3 | 121 | 121.6 | 106.3 | 106.1 | 109 | 110.1 | 111.4 | 112.6 | 114 | 115.2 | 116.5 | 117.2 | 126 | 127.5 | 128.8 | 131 | 132 | 129.8 | 104 | 105 | 106 | 106 | 107 | 108 | 110 | 114 | 115 | 114 | 141 | 102 | 79.8 | 81.7 |
| Goodwill and Intangible Assets
| 1,642 | 1,649.7 | 1,658.9 | 1,669.8 | 1,669.6 | 1,676.8 | 1,685.7 | 1,694.7 | 1,700.4 | 1,717.1 | 1,735.2 | 1,752.3 | 1,768.8 | 1,785.9 | 1,801.1 | 1,819.6 | 1,825 | 2,536.6 | 2,551 | 2,567.8 | 2,581 | 2,600.2 | 2,613.7 | 2,631.2 | 2,647.9 | 2,664 | 2,685.4 | 2,698.5 | 2,712.7 | 2,725.1 | 2,734.4 | 2,747.6 | 2,773.2 | 2,857.5 | 2,809.3 | 2,851.6 | 747.1 | 747.1 | 747.1 | 747.1 | 874.3 | 747.1 | 747.1 | 747.1 | 747.1 | 747.1 | 747.1 | 747.1 | 752.3 | 627.4 | 627.4 | 627.4 | 627.4 | 627.4 | 628.2 | 300.3 | 300.3 | 300.3 | 300.3 | 300.3 | 300.3 | 301.9 | 301.9 | 301.9 | 303.7 | 301.9 | 301.9 | 301.9 | 299.1 | 76 | 75.9 | 75.9 | 77.4 | 78.4 | 75.1 | 75.1 | 74.9 | 74.7 | 74.6 | 78 | 77.3 | 77.3 | 79.5 | 80 | 79.5 | 79.5 | 79.5 | 82 | 83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116.4 | 117.8 | 119.3 | 121 | 121.6 | 106.3 | 106.1 | 109 | 110.1 | 111.4 | 112.6 | 114 | 115.2 | 116.5 | 117.2 | 126 | 127.5 | 128.8 | 131 | 132 | 129.8 | 104 | 105 | 106 | 106 | 107 | 108 | 110 | 114 | 115 | 114 | 141 | 102 | 79.8 | 81.7 |
| Long Term Investments
| 20.7 | 6 | 10.9 | 3.2 | 3.2 | 3.2 | 4.8 | 4 | 18.4 | 5.4 | 9.9 | 7.9 | 13.7 | 14.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.8 | 8.3 | 7.9 | 29 | 28.5 | 28.2 | 27.7 | 27.2 | 26.7 | 26.1 | 25.6 | 25.2 | 25 | 24.6 | 24.1 | 23.7 | 23.3 | 23 | 22.5 | 22 | 21.6 | 30.8 | 30.6 | 29.8 | 29.3 | -5.4 | -15.5 | -22.6 | 18.8 | -4.3 | -10.7 | -19.4 | 0 | -7.2 | -25.8 | -35.6 | 0 | -44.6 | 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 | -91.6 | 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 |
| Tax Assets
| 90.4 | 91.5 | 90.7 | 87.4 | 106.1 | 82.6 | 67.3 | 60.5 | 81.9 | 86.5 | 95.3 | 99.3 | 104.9 | 111 | 11.1 | 11.2 | 36.3 | 38.3 | 39.6 | 35.3 | 30.3 | 28.1 | 31.7 | 26.3 | 24.8 | 39.7 | 39.4 | 36.4 | 141.1 | 125.2 | 112.7 | 119.5 | 112.2 | 107 | 107.4 | 95.9 | 11.9 | 13.1 | 12.9 | 12.5 | 11.2 | 8.9 | 9 | 9.1 | 8.4 | 8.8 | 8.9 | 9.1 | 56.5 | 56 | 51.3 | 0.4 | 50.4 | 47.6 | 46.3 | 0 | 40.9 | 50.4 | 50.1 | 0 | 66 | 0.5 | 23.5 | 46.8 | 45.1 | 33.9 | 27.3 | 26.3 | 101.4 | 135.9 | 137.6 | 117.3 | 126.1 | 125.9 | 84.8 | 86.3 | 42.7 | 56.2 | 65 | 67 | 104.7 | 108 | 106.5 | 0 | 0 | 0 | 0 | 0 | 91.6 | 75.5 | 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 |
| Other Non-Current Assets
| 1,110.8 | 1,138.8 | 1,112.6 | 1,115.3 | 1,114.1 | 1,105.4 | 1,099.9 | 1,098.5 | 1,072.3 | 1,084.6 | 1,106.4 | 1,123.9 | 1,138.7 | 1,151 | 1,171 | 1,191.3 | 1,177 | 1,179.7 | 1,205.3 | 1,169.1 | 1,170.1 | 1,174.5 | 1,131.4 | 1,141.6 | 1,151.3 | 1,161.6 | 1,168 | 1,179.9 | 1,187.4 | 597.9 | 610 | 617.7 | 614.2 | 563 | 438.6 | 470.5 | 143.1 | 154.9 | 174.5 | 168.1 | 51.1 | 181.9 | 188.4 | 197.4 | 187.9 | 192.6 | 202.6 | 208.8 | 242.1 | 107.3 | 117.2 | 137.3 | 158.4 | 177.3 | 175.6 | 190.6 | 92.2 | 84.8 | 71.8 | 76 | 71.2 | 77.4 | 83.3 | 70.8 | 227.1 | 223.3 | 219.1 | 198.6 | 222 | 39.4 | 42.1 | 37.2 | 367.3 | 274.1 | 278.5 | 280.2 | 297 | 297.8 | 289.9 | 283 | 283.6 | 239.2 | 235.7 | 183 | 171.1 | 177.1 | 170 | 152 | 83.9 | 45.1 | 122 | 126 | 117.8 | 133.7 | 109.8 | 112 | 87.8 | 93.5 | 88.2 | 91 | 61.6 | 69.6 | 71.4 | 585 | 133.1 | 227.5 | 220.4 | 215 | 277.1 | 257.7 | 242.9 | 346 | 166.1 | 163.2 | 152.3 | 143 | 154.7 | 156.4 | 158 | 162 | 176.9 | 174.4 | 185.2 | 191 | 212.2 | 212.2 | 214.6 | 210 | 216.2 | 211 | 215.6 | 213 | 203.4 | 202 | 208 | 197 | 198 | 201 | 224 | 223 | 246 | 252 | 219 | 197 | 176 | 144.1 | 102.6 |
| Total Non-Current Assets
| 5,516.6 | 5,602.3 | 5,659.5 | 5,740 | 5,714.2 | 5,754.3 | 5,811.2 | 5,887.8 | 5,935.2 | 6,008.7 | 6,136.3 | 6,269.4 | 6,347.4 | 6,439.1 | 6,440.2 | 6,553.8 | 6,594.1 | 7,361.3 | 7,445.1 | 7,473.8 | 7,463 | 7,509.1 | 7,485.4 | 7,290 | 7,289 | 7,374.6 | 7,461.2 | 7,519.1 | 7,648.6 | 7,103.3 | 7,143.5 | 7,216.4 | 7,239.6 | 7,346.4 | 7,239.5 | 7,396.4 | 1,840.4 | 1,856.8 | 1,878.1 | 1,882 | 1,896 | 1,911.7 | 1,935.1 | 1,963 | 1,965.9 | 1,992.6 | 2,013.8 | 2,028.6 | 2,063.7 | 1,736.6 | 1,688 | 1,669.3 | 1,653.2 | 1,622.2 | 1,593.9 | 1,165.9 | 1,110 | 1,093.6 | 1,075.1 | 1,071.7 | 1,081.8 | 1,063.3 | 1,068.1 | 1,049.4 | 1,168 | 1,100.5 | 1,066.5 | 1,030.4 | 1,104 | 717 | 721.2 | 717.3 | 1,043.2 | 955.5 | 917.4 | 923.8 | 879.7 | 894.3 | 897.9 | 906 | 935.7 | 900.9 | 910.8 | 764 | 754 | 764.6 | 769.3 | 786 | 717.4 | 562 | 582 | 603 | 607.4 | 627.1 | 587.6 | 595 | 554.8 | 555.8 | 551.2 | 559 | 523.4 | 532.3 | 536.6 | 1,060 | 939.3 | 1,013.4 | 1,005.5 | 1,010 | 1,023.8 | 999.3 | 988.5 | 1,003 | 1,181.7 | 1,196.2 | 1,204 | 1,220 | 1,228.8 | 1,156.3 | 1,145.1 | 1,150 | 1,154.8 | 1,159.4 | 1,168.4 | 1,190 | 1,226.7 | 1,239.7 | 1,239.5 | 1,270 | 1,242.6 | 1,228.6 | 1,238.7 | 1,244 | 1,206.1 | 1,141 | 1,141 | 1,132 | 1,122 | 1,103 | 1,123 | 1,114 | 1,125 | 1,131 | 1,110 | 1,139 | 1,005 | 943.6 | 902.7 |
| Total Assets
| 7,518.3 | 7,660.6 | 7,611.3 | 7,713.2 | 7,815.2 | 7,952.5 | 8,109.4 | 8,044.2 | 8,220.2 | 8,675.2 | 8,574.7 | 8,517.7 | 8,652.7 | 8,657.2 | 8,453.2 | 8,270.9 | 8,266.6 | 8,978.1 | 9,184.4 | 9,187.8 | 9,232.6 | 9,235.3 | 9,169.9 | 8,997.4 | 9,227.3 | 9,137.8 | 9,160.2 | 9,218.3 | 9,366.5 | 8,794.3 | 8,813.2 | 8,762.6 | 8,792.8 | 8,909.3 | 9,116.9 | 9,320.2 | 2,708.8 | 2,701.1 | 2,681.3 | 2,698.1 | 2,753 | 2,790.7 | 2,763.8 | 2,802.9 | 2,843 | 2,786.5 | 2,736.2 | 2,777.7 | 2,817.1 | 2,485.9 | 2,439.9 | 2,449.6 | 2,492 | 2,464.5 | 2,391.3 | 2,048.7 | 1,962.8 | 1,933.7 | 1,931.3 | 1,932 | 1,935.7 | 1,709.5 | 1,693.9 | 1,741.7 | 1,798.6 | 1,741.3 | 1,731.7 | 1,701.4 | 1,956.7 | 1,654.5 | 1,665.1 | 1,636.5 | 1,951 | 1,877.1 | 1,828.8 | 1,797.2 | 1,681.2 | 1,647.5 | 1,670 | 1,619 | 1,647.4 | 1,614 | 1,674.1 | 1,445 | 1,410.3 | 1,410 | 1,406.1 | 1,424 | 1,378.6 | 1,140.4 | 1,240 | 1,219 | 1,125.4 | 1,145.3 | 1,062.2 | 1,123 | 1,109.5 | 1,079.1 | 1,074 | 1,063 | 1,032.7 | 1,055.4 | 1,069.6 | 1,577 | 1,816.4 | 1,844.4 | 1,873 | 1,946 | 1,904.2 | 1,929.5 | 2,163.1 | 2,339 | 2,228.6 | 2,306.8 | 2,308.1 | 2,272 | 2,283.1 | 2,189.1 | 2,143.1 | 2,030 | 1,971.8 | 2,017.9 | 1,949.7 | 1,930 | 2,005.4 | 2,055.6 | 2,045.8 | 2,030 | 1,986.3 | 2,067.9 | 2,055 | 2,012 | 2,002.5 | 1,940 | 1,970 | 1,866 | 1,961 | 2,050 | 1,975 | 1,904 | 1,911 | 1,929 | 1,969 | 1,940 | 1,685 | 1,544.6 | 1,597.8 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 759.1 | 779.1 | 763.7 | 775.4 | 717.6 | 750 | 817.1 | 837.7 | 892.6 | 983.7 | 791.5 | 847.7 | 811.7 | 806.3 | 716.6 | 729.2 | 614.7 | 513.1 | 668.1 | 651.9 | 647.7 | 669.2 | 637 | 636.5 | 709.4 | 681.4 | 698.2 | 669.8 | 613.5 | 656.1 | 637.3 | 570.8 | 509.7 | 536.4 | 478.1 | 608.2 | 158.7 | 148.6 | 147.8 | 146.8 | 165.5 | 186.8 | 164.6 | 148.7 | 170.4 | 189.7 | 166.5 | 174.3 | 189.4 | 130 | 125.9 | 149.7 | 129.6 | 142.9 | 118.5 | 115.5 | 107.9 | 111.7 | 121.1 | 117.8 | 113.2 | 115.6 | 124.2 | 145.6 | 138.5 | 159.3 | 167.9 | 150.6 | 113.4 | 232.8 | 188.7 | 87.9 | 215.6 | 189.3 | 160.1 | 177.2 | 128.9 | 140.1 | 130.6 | 118 | 137.7 | 136.8 | 141.8 | 129 | 96.5 | 98.7 | 90.6 | 110 | 107.8 | 97.8 | 80 | 96.8 | 91.8 | 89.3 | 90.3 | 124 | 107.1 | 102.2 | 92.6 | 115 | 104.8 | 100.7 | 90.1 | 118 | 200.8 | 219.3 | 204 | 137 | 221.2 | 209.1 | 245.5 | 268 | 217.9 | 243.9 | 270.4 | 352 | 264.5 | 267.5 | 297.4 | 332 | 205.4 | 178.9 | 202.2 | 232 | 185.4 | 177.1 | 208.8 | 254 | 178.5 | 160.5 | 177.2 | 258 | 180 | 165 | 186 | 222 | 179 | 198 | 217 | 255 | 202 | 172 | 190 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 189.3 | 256 | 217.3 | 217.4 | 215.5 | 149.4 | 153.8 | 153.3 | 149.6 | 351.3 | 352 | 354.7 | 357.3 | 154.9 | 199.5 | 175.7 | 153.6 | 77.3 | 78.6 | 81.4 | 72.3 | 72.5 | 195.5 | 125.9 | 0.9 | 0.9 | 0.7 | 0.7 | 81.7 | 81.7 | 81.8 | 80.5 | 80.3 | 80.3 | 205.1 | 206.5 | 143.3 | 143.9 | 16.4 | 16.4 | 16.4 | 12.6 | 12.6 | 12.6 | 12.5 | 12.2 | 12.2 | 44.9 | 23.6 | 23.6 | 23.6 | 24.2 | 87.8 | 88.5 | 89.3 | 77.8 | 1.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.8 | 70.6 | 8.3 | 8.3 | 1.7 | 1.7 | 1.7 | 1.7 | 1.1 | 1.1 | 1.8 | 51.9 | 52 | 51.5 | 51.6 | 9.7 | 27 | 27.2 | 27.2 | 19.1 | 2 | 1.5 | 1.5 | 102 | 102 | 199.7 | 189.8 | 17.4 | 1 | 1 | 1 | 25 | 1 | 1 | 1 | 1 | 1 | 1.3 | 1.8 | 7.5 | 9 | 7.2 | 7.8 | 134.9 | 139 | 207 | 270.2 | 160.5 | 122 | 212.2 | 160.3 | 126.7 | 29 | 42.9 | 120.6 | 150.3 | 121 | 181.8 | 228.2 | 187.4 | 101 | 126.9 | 196.5 | 260 | 178 | 207.3 | 237 | 226 | 104 | 240 | 291 | 210 | 155 | 165 | 166 | 219 | 211 | 50 | 51.5 | 47.7 |
| Tax Payables
| 138.4 | 122.5 | 161.7 | 154.7 | 171.5 | 139.6 | 109.1 | 133.4 | 183.2 | 112.9 | 184.9 | 98.4 | 62.1 | 35.1 | 13.4 | 10.7 | 14.2 | 7.7 | 7.4 | 19.8 | 9.8 | 9.5 | 13 | 22.6 | 22.1 | 15.5 | 16 | 9.4 | 9.6 | 7.1 | 8.1 | 7.5 | 13.3 | 8.2 | 14.1 | 4.9 | 10.4 | 11.1 | 1.1 | 0.2 | 0.5 | 0.4 | 0.5 | 1.7 | 0.8 | 3.5 | 6.1 | 7.6 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 | 2.1 | 2 | 9.4 | 0 | 24.1 | 37 | 15.6 | 0 | 12 | 26.9 | 36.8 | 23.4 | 0.6 | 0.7 | 0.4 | 0 | 9.9 | 11.5 | 48.4 | 13 | 0 | 0 | 0 | 0 | 1.5 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 122.5 | 161.7 | 34.5 | 171.5 | 139.6 | 0 | 60.5 | 81.9 | -75.1 | 0 | 0 | 62.1 | 35.1 | 13.4 | 366.6 | 14.2 | 7.7 | -76.6 | 329.9 | -71.2 | -71.4 | -69.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12,187,500 | 0 | 0 | 0 | 68.5 | 0 | 0 | 0 | 244.7 | 222 | 179 | 189 | 201 | 179.5 | 190.2 | 177.7 | 165.4 | 161.4 | 144.2 | 155.7 | 0 | 160.6 | 151.4 | 163.1 | 142 | 0 | 0 | 0 | 0 | 163.5 | 126.8 | 127 | 0 | 148.2 | 140.9 | 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 |
| Other Current Liabilities
| 343.1 | 281.7 | 273.4 | 346.2 | 292.7 | 356.7 | 355.1 | 437 | 393.3 | 408.7 | 306.7 | 381.3 | 355.9 | 349.4 | 288.7 | 283.3 | 259.6 | 328.2 | 811.8 | 329.1 | 347.4 | 298.9 | 294.4 | 333.3 | 341.3 | 284.4 | 256.1 | 274.4 | 294.5 | 261.5 | 258.2 | 263.8 | 291.5 | 293.6 | 352.3 | 323.1 | 272.8 | 205.4 | 205.1 | 214.3 | 209.2 | 194.5 | 198.2 | 244.5 | 242.4 | 231.6 | 210.4 | 207.2 | 249.2 | 234.8 | 219.6 | 225.2 | 237.6 | 222.8 | 220 | 197.7 | 189.5 | 189.2 | 192.4 | 193.1 | 209.1 | 197 | 202.6 | 252 | 241.1 | 219 | 219.2 | 247.8 | 401.9 | 179 | 189 | 318.2 | 179.5 | 190.2 | 177.7 | 165.4 | 161.4 | 144.2 | 155.7 | 152 | 160.6 | 151.4 | 163.1 | 142 | 160.4 | 156.3 | 162.7 | 145 | 163.5 | 126.8 | -1 | 136.2 | 149.5 | 142 | 125.1 | 150 | 158.6 | 142.4 | 132.1 | 136 | 156 | 162.9 | 161.3 | 173 | 265.9 | 243.3 | 250.6 | 366 | 254.8 | 255.1 | 289.9 | 419 | 325.4 | 338.1 | 329.8 | 281 | 311.8 | 284.3 | 281.5 | 257 | 297.6 | 298.3 | 275.8 | 251 | 228.7 | 206.5 | 198.5 | 226 | 245.6 | 259 | 274.2 | 247 | 259.9 | 265 | 270 | 196 | 201 | 213 | 202 | 175 | 194 | 211 | 214 | 406 | 354 | 339.1 | 343.3 |
| Total Current Liabilities
| 1,429.9 | 1,439.3 | 1,416.1 | 1,528.2 | 1,397.3 | 1,395.7 | 1,435.1 | 1,561.4 | 1,618.7 | 1,856.6 | 1,635.1 | 1,682.1 | 1,587 | 1,345.7 | 1,218.2 | 1,196.9 | 1,042.1 | 926.3 | 1,565.9 | 1,082.2 | 1,077.2 | 1,050.1 | 1,139.9 | 1,118.3 | 1,073.7 | 982.2 | 971 | 954.3 | 999.3 | 1,006.4 | 985.4 | 922.4 | 894.8 | 918.5 | 1,049.6 | 1,142.7 | 585.2 | 509 | 370.4 | 377.7 | 391.6 | 394.3 | 375.9 | 407.5 | 426.1 | 437 | 395.2 | 434 | 462.2 | 388.4 | 369.6 | 399.1 | 455 | 454.2 | 427.8 | 391 | 299.2 | 300.9 | 313.5 | 310.9 | 322.3 | 312.6 | 326.8 | 421.8 | 381.7 | 380.3 | 396.5 | 408.2 | 610 | 457.1 | 401.6 | 407.8 | 408.8 | 408.1 | 376.3 | 367.1 | 292 | 286.8 | 338.6 | 322 | 359.7 | 351.3 | 363 | 311 | 284.1 | 282.2 | 272.4 | 257 | 274.3 | 226.2 | 308 | 335 | 441 | 421.1 | 232.8 | 275 | 266.7 | 245.6 | 249.7 | 252 | 261.8 | 264.6 | 252.4 | 292 | 468 | 464.4 | 462.1 | 512 | 483.2 | 472 | 670.3 | 826 | 750.3 | 852.2 | 760.7 | 755 | 788.5 | 712.1 | 705.6 | 618 | 545.9 | 597.8 | 628.3 | 604 | 595.9 | 611.8 | 594.7 | 581 | 551 | 616 | 711.4 | 683 | 647.2 | 667 | 682 | 522 | 620 | 702 | 629 | 585 | 561 | 549 | 623 | 617 | 404 | 390.6 | 391 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 3,015.6 | 3,050.1 | 2,958.9 | 2,874.4 | 2,981.6 | 2,990.9 | 3,047.4 | 2,863.5 | 2,885.5 | 2,871.7 | 2,872.6 | 2,880.2 | 3,138.2 | 3,681.6 | 4,016.5 | 4,129.1 | 4,264.5 | 4,373.1 | 3,784.5 | 3,642.1 | 3,587.2 | 3,461.9 | 3,273.2 | 3,104.4 | 3,336.4 | 3,512.6 | 3,534.7 | 3,611.3 | 3,663.5 | 3,518.9 | 3,530.8 | 3,537.1 | 3,597.5 | 3,615.5 | 3,627.9 | 3,675.2 | 526.9 | 528.2 | 656.9 | 658.7 | 672.7 | 676.6 | 677.5 | 678.4 | 690.5 | 689.1 | 689.3 | 690.1 | 703.1 | 446.3 | 453.6 | 524.2 | 446.6 | 437.1 | 433.5 | 418.2 | 334.7 | 348 | 341.4 | 398.4 | 351.9 | 216.4 | 210.1 | 245.9 | 249.7 | 248.7 | 252.7 | 249.2 | 360.1 | 242.5 | 245 | 252.2 | 252.5 | 250.6 | 253.3 | 257.2 | 256.8 | 260.6 | 257.5 | 261 | 263.7 | 249.7 | 299.9 | 301 | 300.6 | 301.3 | 309.6 | 328 | 328.4 | 328.5 | 329 | 329 | 129.4 | 131 | 227.7 | 228 | 228.1 | 228.7 | 228.7 | 229 | 229.2 | 229.8 | 229.8 | 230 | 235.7 | 236.5 | 268 | 268 | 268 | 268.6 | 276.3 | 276 | 276.3 | 277.1 | 411.3 | 411 | 425.6 | 425.7 | 422.7 | 418 | 433.2 | 433.2 | 449.6 | 449 | 460.4 | 461.1 | 477.3 | 477 | 500.5 | 502.8 | 409.4 | 520 | 539.9 | 459 | 465 | 466 | 482 | 484 | 501 | 501 | 494 | 485 | 481 | 474 | 392 | 375.1 | 353.9 |
| Deferred Revenue Non-Current
| 0 | 261 | 274.1 | 283.1 | 212.7 | 225.4 | 0 | 507.3 | 546.8 | 322.6 | 0 | 381.9 | 654.2 | 683.2 | 699.8 | 733.8 | 766.5 | 768 | 778 | 797.7 | 622.4 | 653.6 | 660.2 | 674.3 | 589.6 | 602.7 | 628.7 | 635.9 | 618.7 | 625.6 | 627.5 | 640.4 | 597.7 | 616.7 | 635.2 | 648.5 | 97.2 | 152.5 | 167.2 | 182 | 64.7 | 87.9 | 102 | 120.4 | 123.2 | 137 | 150.7 | 163.5 | 66.8 | 57.6 | 58.4 | 59.1 | 55.2 | 57.2 | 58.4 | 58.6 | 50.4 | 54.3 | 55.7 | 56.6 | 47.7 | 35 | 43.3 | 6.5 | 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 |
| Deferred Tax Liabilities Non-Current
| 445.9 | 467.9 | 470 | 476.2 | 500.7 | 505.9 | 505 | 507.3 | 546.8 | 582.1 | 577.2 | 558.9 | 526.8 | 521.9 | 492.3 | 443.7 | 410.9 | 414.5 | 449.9 | 454.5 | 515.5 | 506.4 | 525.9 | 518.9 | 548.6 | 512.7 | 498.4 | 511.2 | 1,055.5 | 1,037.6 | 1,033 | 1,031.7 | 1,036.6 | 1,079.3 | 1,091 | 1,095.5 | 118 | 99.5 | 107.3 | 107.1 | 139 | 130.9 | 123.3 | 115.7 | 134.3 | 118.7 | 112.7 | 110.7 | 153.2 | 128.7 | 117.2 | 99.6 | 113.5 | 113.3 | 107.7 | 23.5 | 39.8 | 26.7 | 26.6 | 25.8 | 27.7 | 7.1 | 6 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91.6 | 75.5 | 74 | 72 | 76.8 | 90.4 | 85.9 | 80 | 59.4 | 58.8 | 56.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.6 | 0 | 0 | 0 | 0 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 73.2 | 71.2 | 68.5 | 62 | 34.1 | 34.5 | 34.7 | 24 | 12.7 | 13 | 23 | 48 | 68 | 70 | 66 | 60 | 61 | 76 | 68 | 60 | 49 | 23.7 | 9 |
| Other Non-Current Liabilities
| 537.3 | 534 | 559.2 | 566.1 | 568.1 | 588.4 | 587.3 | 568.4 | 619.5 | 668.7 | 703.9 | 744.3 | 1,012.8 | 1,033.3 | 1,029.6 | 1,048.9 | 1,080 | 1,075.3 | 1,095 | 1,591.5 | 1,388 | 1,446.1 | 1,393.3 | 1,423.6 | 1,345.7 | 1,367.2 | 1,393 | 1,387.8 | 1,349.7 | 972.8 | 992.4 | 997.4 | 933.2 | 965 | 975.6 | 2,079.6 | 432.6 | 511.9 | 528.5 | 541.3 | 428.5 | 465.1 | 479.5 | 498.2 | 494.8 | 496.7 | 514.4 | 544.8 | 422 | 359.6 | 366.4 | 381.8 | 359.3 | 357.7 | 355.6 | 327.1 | 330.9 | 325.8 | 316.4 | 318 | 307.8 | 311.2 | 304.3 | 349.5 | 385.6 | 388.1 | 383.6 | 380.3 | 465 | 355.3 | 462.5 | 433.2 | 746.3 | 736.6 | 743.9 | 746.3 | 694.7 | 688.3 | 685.5 | 680 | 662.9 | 661.2 | 659.6 | 657 | 632.5 | 632.7 | 635.1 | 608 | 306.1 | 285.8 | 216 | 212 | 207.7 | 200.8 | 207.3 | 211 | 207.6 | 212.8 | 218.9 | 273 | 217.7 | 227.7 | 242.6 | 265 | 280.8 | 275.1 | 278.3 | 287 | 255.9 | 273.9 | 283.6 | 291 | 248.1 | 252.5 | 261.1 | 265 | 243 | 248.3 | 244.9 | 245 | 263.9 | 266.8 | 273.8 | 281 | 41.8 | 162.6 | 168.9 | 169 | 37.5 | 106.1 | 113.3 | 119 | 137 | 145 | 156 | 115 | 71 | 79 | 91 | 93 | 122 | 112 | 91 | 106 | 140 | 101.2 | 157.4 |
| Total Non-Current Liabilities
| 3,998.8 | 4,052 | 3,988.1 | 3,916.7 | 4,050.4 | 4,085.2 | 4,139.7 | 3,939.2 | 4,051.8 | 4,122.5 | 4,153.7 | 4,183.4 | 4,677.8 | 5,236.8 | 5,538.4 | 5,621.7 | 5,755.4 | 5,862.9 | 5,329.4 | 5,688.1 | 5,490.7 | 5,414.4 | 5,192.4 | 5,046.9 | 5,230.7 | 5,392.5 | 5,426.1 | 5,510.3 | 6,068.7 | 5,529.3 | 5,556.2 | 5,568.7 | 5,567.3 | 5,659.8 | 5,694.5 | 5,754.8 | 1,077.5 | 1,139.6 | 1,292.7 | 1,307.1 | 1,240.2 | 1,272.6 | 1,280.3 | 1,297.3 | 1,319.6 | 1,304.5 | 1,316.4 | 1,344.8 | 1,278.3 | 1,049.8 | 1,054 | 1,064.7 | 1,029.8 | 1,022.5 | 1,013.6 | 827.4 | 806.2 | 809.1 | 795.8 | 798.8 | 782.8 | 604.7 | 607 | 614.9 | 635.3 | 636.8 | 636.3 | 629.5 | 825.1 | 597.8 | 707.5 | 685.4 | 998.8 | 987.2 | 997.2 | 1,003.5 | 951.5 | 948.9 | 943 | 941 | 926.6 | 910.9 | 959.5 | 958 | 933.1 | 934 | 944.7 | 936 | 634.5 | 614.3 | 619 | 613 | 413.9 | 422.2 | 520.9 | 519 | 495.1 | 500.3 | 504.3 | 502 | 446.9 | 457.5 | 472.4 | 495 | 516.5 | 511.6 | 546.3 | 555 | 523.9 | 542.5 | 559.9 | 567 | 528 | 529.6 | 672.4 | 676 | 668.6 | 675.4 | 667.6 | 663 | 697.1 | 700 | 723.4 | 730 | 575.4 | 694.9 | 714.7 | 708 | 572.1 | 643.4 | 557.4 | 663 | 689.6 | 617 | 644 | 629 | 621 | 633 | 658 | 654 | 677 | 673 | 640 | 640 | 581 | 500 | 520.3 |
| Total Liabilities
| 5,428.7 | 5,491.3 | 5,404.2 | 5,444.9 | 5,447.7 | 5,480.9 | 5,574.8 | 5,500.6 | 5,670.5 | 5,979.1 | 5,788.8 | 5,865.5 | 6,264.8 | 6,582.5 | 6,756.6 | 6,818.6 | 6,797.5 | 6,789.2 | 6,895.3 | 6,770.3 | 6,567.9 | 6,464.5 | 6,332.3 | 6,165.2 | 6,304.4 | 6,374.7 | 6,397.1 | 6,464.6 | 7,068 | 6,535.7 | 6,541.6 | 6,491.1 | 6,462.1 | 6,578.3 | 6,744.1 | 6,897.5 | 1,662.7 | 1,648.6 | 1,663.1 | 1,684.8 | 1,631.8 | 1,666.9 | 1,656.2 | 1,704.8 | 1,745.7 | 1,741.5 | 1,711.6 | 1,778.8 | 1,740.5 | 1,438.2 | 1,423.6 | 1,463.8 | 1,484.8 | 1,476.7 | 1,441.4 | 1,218.4 | 1,105.4 | 1,110 | 1,109.3 | 1,109.7 | 1,105.1 | 917.3 | 933.8 | 1,036.7 | 1,017 | 1,017.1 | 1,032.8 | 1,037.7 | 1,435.1 | 1,054.9 | 1,109.1 | 1,093.2 | 1,407.6 | 1,395.3 | 1,373.5 | 1,370.6 | 1,243.5 | 1,235.7 | 1,281.6 | 1,263 | 1,286.3 | 1,262.2 | 1,322.5 | 1,269 | 1,217.2 | 1,216.2 | 1,217.1 | 1,193 | 908.8 | 840.5 | 927 | 948 | 854.9 | 843.3 | 753.7 | 794 | 761.8 | 745.9 | 754 | 754 | 708.7 | 722.1 | 724.8 | 787 | 984.5 | 976 | 1,008.4 | 1,067 | 1,007.1 | 1,014.5 | 1,230.2 | 1,393 | 1,278.3 | 1,381.8 | 1,433.1 | 1,431 | 1,457.1 | 1,387.5 | 1,373.2 | 1,281 | 1,243 | 1,297.8 | 1,351.7 | 1,334 | 1,171.3 | 1,306.7 | 1,309.4 | 1,289 | 1,123.1 | 1,259.4 | 1,268.8 | 1,346 | 1,336.8 | 1,284 | 1,326 | 1,151 | 1,241 | 1,335 | 1,287 | 1,239 | 1,238 | 1,222 | 1,263 | 1,257 | 985 | 890.6 | 911.3 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.4 | 0 | 0.4 | 0 | 0 | 0.3 | 0.2 | 0 | 0 | 0 | 0.4 | 0.1 | 0 | 0 | 0.3 | 0.2 | 0 | 0.2 | 0.3 | 0 | 0.1 | 0.4 | 0.4 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.3 | 0 | 0 | 0.4 | 0.2 | 0 | 0 | 0 | 0 | 0.3 | 0.1 | 0 | 0.2 | 0 | 0.4 | 0 | 0.4 | 0 | 0.1 | 0.4 | 0.2 | 0 | 0.1 | 0.4 | 0 | 0 | 0 | 0.3 | 0.4 | 0.2 | 0 | 0.2 | 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 | 67.2 | 63.9 | 53.7 | 55 | 54.4 | 57.7 | 57.3 | 62 | 55.7 | 57.4 | 49.7 | 51 | 95.9 | 96.9 | 98.1 | 39 | 100 | 2.8 | 26.3 | 24 | 24.1 | 20 | 11 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 116.6 | 117.5 | 119.4 | 120.2 | 122.5 | 125.8 | 129.3 | 132.3 | 137 | 145.1 | 151.8 | 156.8 | 159.4 | 160.5 | 159.2 | 158 | 157.9 | 157.9 | 157.8 | 157.7 | 159.7 | 164.3 | 164.9 | 165.3 | 166.8 | 167 | 167.2 | 167.1 | 166.4 | 166.3 | 165.9 | 165.4 | 165.3 | 165.2 | 165.2 | 165.1 | 77.6 | 77.5 | 77.5 | 77.4 | 78.2 | 78.6 | 79 | 79.4 | 79.6 | 80 | 80.3 | 80.2 | 80.2 | 80 | 80.1 | 80.1 | 80.2 | 80.2 | 79.7 | 79.6 | 79.6 | 79.2 | 78.9 | 78.7 | 78.5 | 78.2 | 77.9 | 77.3 | 76.9 | 75.4 | 74.7 | 74.5 | 74.2 | 73.9 | 73.7 | 73.3 | 72.9 | 72.5 | 72.2 | 71.9 | 71.7 | 71.4 | 71.1 | 71 | 70.1 | 69.7 | 69.3 | 59 | 58.6 | 58.3 | 58 | 57 | 57.2 | 47.1 | 47 | 43 | 43.4 | 43.4 | 43.5 | 44 | 45.1 | 45.1 | 45.1 | 45 | 45.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings
| 2,406.3 | 2,492.6 | 2,542.3 | 2,583.7 | 2,555.2 | 2,475.9 | 2,354.6 | 2,224.5 | 2,054.7 | 1,768 | 1,376 | 1,013.8 | 739.2 | 380.6 | 56.8 | -155.1 | -90.5 | 677.9 | 829.6 | 941.1 | 1,049.1 | 1,037.7 | 1,090.4 | 1,070.5 | 1,050.5 | 888.8 | 863.7 | 790.3 | 334.4 | 315 | 354.1 | 373.8 | 389.3 | 404.8 | 438.9 | 513.2 | 605.5 | 615.1 | 588.3 | 590.7 | 593.5 | 583.1 | 561.6 | 548 | 539.2 | 485.5 | 457.9 | 433.4 | 414.9 | 402.2 | 370.6 | 347.9 | 345.2 | 314 | 288 | 170.2 | 184 | 168.2 | 167 | 168.7 | 162.7 | 138.9 | 126.7 | 95.5 | 63.8 | 41.3 | 20.8 | -1.6 | -2 | 96 | 75.2 | 66.9 | 54.7 | 13.1 | -5.4 | -24.7 | -43 | -60.1 | -77.9 | -101 | -109.7 | -114.4 | -110.9 | -100 | -88.7 | -83 | -79.9 | -29 | -5.9 | 4.5 | 21 | 41 | 48.7 | 76.7 | 78.8 | 85 | 79.1 | 64.8 | 50.4 | 40 | 55.3 | 61.7 | 68.5 | 526 | 532.6 | 554.2 | 529.9 | 506 | 486 | 462.9 | 439.8 | 414 | 428.5 | 407.3 | 371.7 | 343 | 332.7 | 317.7 | 290.1 | 269 | 258.6 | 252.2 | 239 | 238 | 375.2 | 384.7 | 384.8 | 388 | 444.3 | 452.9 | 446.6 | 435 | 499 | 499 | 499 | 499 | 468 | 468 | 468 | 468 | 470 | 470 | 470 | 470 | 474 | 510 | 568.9 |
| Accumulated Other Comprehensive Income/Loss
| -466.2 | -474 | -489.7 | -496.3 | -480.3 | -483.4 | -482.7 | -495.9 | -562.3 | -535.5 | -461.2 | -488 | -643.8 | -654.3 | -683.7 | -688.4 | -728.2 | -773.9 | -821.1 | -803.4 | -672.7 | -660.4 | -656.9 | -651 | -571.3 | -573.2 | -552.8 | -484.6 | -470 | -485.4 | -502.1 | -511.5 | -466.7 | -479.3 | -470.2 | -492 | -433.2 | -434.3 | -439.7 | -443.1 | -356.4 | -356.4 | -363.5 | -368.1 | -363.1 | -372.5 | -371.1 | -370.8 | -272.6 | -285.9 | -286.4 | -294.2 | -270.6 | -259.6 | -260.8 | -261.8 | -246.3 | -258.1 | -250.7 | -248.2 | -229.5 | -239.4 | -253.8 | -269.4 | -153.5 | -154.1 | -144.4 | -151.2 | -287 | -301.1 | -318.4 | -318.5 | -297.9 | -311.5 | -305.3 | -304.4 | -270.2 | -274.6 | -273.2 | -273 | -250.1 | -247.8 | -244.4 | -247 | -234.2 | -234.6 | -236.5 | -239 | -17.4 | -14.7 | -12 | -18 | -25.9 | -22.3 | -19.1 | -16 | -11.5 | -11.5 | -9.5 | -10 | -9.9 | -1,123.1 | -1,110.2 | -1,528 | -1,602.1 | -1,583.8 | -1,553.5 | -1,528 | -1,509 | -1,476 | -1,454 | -1,353 | -1,721.7 | -1,748.2 | -1,723.4 | -1,707 | -1,726.4 | -1,685.7 | -1,658.2 | -1,624 | -1,697.2 | -1,670.4 | -1,649.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 0 | 0 | 0 | 24.8 | 130.1 | 313.7 | 491.6 | 682.7 | 920.3 | 1,318.5 | 1,719.3 | 1,969.6 | 2,133.1 | 2,187.9 | 2,164.3 | 2,137.8 | 2,129.9 | 2,127 | 2,122.8 | 2,122.1 | 2,128.6 | 2,229.2 | 2,239.2 | 2,247.4 | 2,276.9 | 2,280.5 | 2,285 | 2,280.9 | 2,267.7 | 2,262.7 | 2,253.7 | 2,243.8 | 2,242.8 | 2,240.3 | 2,238.9 | 2,235.9 | 796.2 | 794.2 | 792.1 | 788.3 | 805.9 | 818.5 | 830.5 | 838.8 | 841.6 | 852 | 857.5 | 856.1 | 854.1 | 851.4 | 852 | 852 | 852.4 | 853.2 | 843 | 842.3 | 840.1 | 834.4 | 826.8 | 823.1 | 818.9 | 814.5 | 809.3 | 801.6 | 794.4 | 761.6 | 747.8 | 742 | 736.4 | 730.8 | 725.5 | 721.6 | 713.7 | 707.7 | 693.8 | 683.8 | 679.2 | 675.1 | 668.4 | 659 | 650.8 | 644.3 | 637.6 | 464 | 457.4 | 453.1 | 447.4 | 442 | 435.9 | 263 | 257 | 204.3 | 204.3 | 204.2 | 205.3 | 216 | 235 | 234.8 | 234 | 234 | 233.5 | 1,394.7 | 1,386.5 | 243 | 1,901.4 | 1,898 | 1,888.2 | 1,901 | 1,920.1 | 1,928.1 | 1,947.1 | 1,885 | 2,176.3 | 2,202 | 2,173 | 2,150 | 2,165.3 | 2,111.9 | 2,080.7 | 2,042 | 2,111.7 | 2,080.9 | 1,958.4 | 307 | 363 | 267.3 | 253.5 | 314 | 318.9 | 352.8 | 313.3 | 207 | 142.6 | 137 | 134 | 205 | 252 | 247 | 220 | 197 | 203 | 237 | 236 | 213 | 226 | 144 | 117.6 |
| Total Shareholders Equity
| 2,056.7 | 2,136.1 | 2,172 | 2,232.4 | 2,327.5 | 2,432 | 2,492.8 | 2,543.6 | 2,549.7 | 2,696.1 | 2,785.9 | 2,652.2 | 2,387.9 | 2,074.7 | 1,696.6 | 1,452.3 | 1,469.1 | 2,188.9 | 2,289.1 | 2,417.5 | 2,664.7 | 2,770.8 | 2,837.6 | 2,832.2 | 2,922.9 | 2,763.1 | 2,763.1 | 2,753.7 | 2,298.5 | 2,258.6 | 2,271.6 | 2,271.5 | 2,330.7 | 2,331 | 2,372.8 | 2,422.7 | 1,046.1 | 1,052.5 | 1,018.2 | 1,013.3 | 1,121.2 | 1,123.8 | 1,107.6 | 1,098.1 | 1,097.3 | 1,045 | 1,024.6 | 998.9 | 1,076.6 | 1,047.7 | 1,016.3 | 985.8 | 1,007.2 | 987.8 | 949.9 | 830.3 | 857.4 | 823.7 | 822 | 822.3 | 830.6 | 792.2 | 760.1 | 705 | 781.6 | 724.2 | 698.9 | 663.7 | 521.6 | 599.6 | 556 | 543.3 | 543.4 | 481.8 | 455.3 | 426.6 | 437.7 | 411.8 | 388.4 | 356 | 361.1 | 351.8 | 351.6 | 176 | 193.1 | 193.8 | 189 | 231 | 469.8 | 299.9 | 313 | 271 | 270.5 | 302 | 308.5 | 329 | 347.7 | 333.2 | 320 | 309 | 324 | 333.3 | 344.8 | 790 | 831.9 | 868.4 | 864.6 | 879 | 897.1 | 915 | 932.9 | 946 | 950.3 | 925 | 875 | 841 | 826 | 801.6 | 769.9 | 749 | 728.8 | 720.1 | 598 | 596 | 834.1 | 748.9 | 736.4 | 741 | 863.2 | 808.5 | 786.2 | 666 | 665.7 | 656 | 644 | 715 | 720 | 715 | 688 | 665 | 673 | 707 | 706 | 683 | 700 | 654 | 686.5 |
| Total Equity
| 2,089.6 | 2,169.3 | 2,207.1 | 2,268.3 | 2,367.5 | 2,471.6 | 2,534.6 | 2,543.6 | 2,549.7 | 2,696.1 | 2,785.9 | 2,652.2 | 2,387.9 | 2,074.7 | 1,696.6 | 1,452.3 | 1,469.1 | 2,188.9 | 2,289.1 | 2,417.5 | 2,664.7 | 2,770.8 | 2,837.6 | 2,832.2 | 2,922.9 | 2,763.1 | 2,763.1 | 2,753.7 | 2,298.5 | 2,258.6 | 2,271.6 | 2,271.5 | 2,330.7 | 2,331 | 2,372.8 | 2,422.7 | 1,046.1 | 1,052.5 | 1,018.2 | 1,013.3 | 1,121.2 | 1,123.8 | 1,107.6 | 1,098.1 | 1,097.3 | 1,045 | 1,024.6 | 998.9 | 1,076.6 | 1,047.7 | 1,016.3 | 985.8 | 1,007.2 | 987.8 | 949.9 | 830.3 | 857.4 | 823.7 | 822 | 822.3 | 830.6 | 792.2 | 760.1 | 705 | 781.6 | 724.2 | 698.9 | 663.7 | 521.6 | 599.6 | 556 | 543.3 | 543.4 | 481.8 | 455.3 | 426.6 | 437.7 | 411.8 | 388.4 | 356 | 361.1 | 351.8 | 351.6 | 176 | 193.1 | 193.8 | 189 | 231 | 469.8 | 299.9 | 313 | 271 | 270.5 | 302 | 308.5 | 329 | 347.7 | 333.2 | 320 | 309 | 324 | 333.3 | 344.8 | 790 | 831.9 | 868.4 | 864.6 | 879 | 897.1 | 915 | 932.9 | 946 | 950.3 | 925 | 875 | 841 | 826 | 801.6 | 769.9 | 749 | 728.8 | 720.1 | 598 | 596 | 834.1 | 748.9 | 736.4 | 741 | 863.2 | 808.5 | 786.2 | 666 | 665.7 | 656 | 644 | 715 | 720 | 715 | 688 | 665 | 673 | 707 | 706 | 683 | 700 | 654 | 686.5 |
| Total Liabilities & Shareholders Equity
| 7,518.3 | 7,660.6 | 7,611.3 | 7,713.2 | 7,815.2 | 7,952.5 | 8,109.4 | 8,044.2 | 8,220.2 | 8,675.2 | 8,574.7 | 8,517.7 | 8,652.7 | 8,657.2 | 8,453.2 | 8,270.9 | 8,266.6 | 8,978.1 | 9,184.4 | 9,187.8 | 9,232.6 | 9,235.3 | 9,169.9 | 8,997.4 | 9,227.3 | 9,137.8 | 9,160.2 | 9,218.3 | 9,366.5 | 8,794.3 | 8,813.2 | 8,762.6 | 8,792.8 | 8,909.3 | 9,116.9 | 9,320.2 | 2,708.8 | 2,701.1 | 2,681.3 | 2,698.1 | 2,753 | 2,790.7 | 2,763.8 | 2,802.9 | 2,843 | 2,786.5 | 2,736.2 | 2,777.7 | 2,817.1 | 2,485.9 | 2,439.9 | 2,449.6 | 2,492 | 2,464.5 | 2,391.3 | 2,048.7 | 1,962.8 | 1,933.7 | 1,931.3 | 1,932 | 1,935.7 | 1,709.5 | 1,693.9 | 1,741.7 | 1,798.6 | 1,741.3 | 1,731.7 | 1,701.4 | 1,956.7 | 1,654.5 | 1,665.1 | 1,636.5 | 1,951 | 1,877.1 | 1,828.8 | 1,797.2 | 1,681.2 | 1,647.5 | 1,670 | 1,619 | 1,647.4 | 1,614 | 1,674.1 | 1,445 | 1,410.3 | 1,410 | 1,406.1 | 1,424 | 1,378.6 | 1,140.4 | 1,240 | 1,219 | 1,125.4 | 1,145.3 | 1,062.2 | 1,123 | 1,109.5 | 1,079.1 | 1,074 | 1,063 | 1,032.7 | 1,055.4 | 1,069.6 | 1,577 | 1,816.4 | 1,844.4 | 1,873 | 1,946 | 1,904.2 | 1,929.5 | 2,163.1 | 2,339 | 2,228.6 | 2,306.8 | 2,308.1 | 2,272 | 2,283.1 | 2,189.1 | 2,143.1 | 2,030 | 1,971.8 | 2,017.9 | 1,949.7 | 1,930 | 2,005.4 | 2,055.6 | 2,045.8 | 2,030 | 1,986.3 | 2,067.9 | 2,055 | 2,012 | 2,002.5 | 1,940 | 1,970 | 1,866 | 1,961 | 2,050 | 1,975 | 1,904 | 1,911 | 1,929 | 1,969 | 1,940 | 1,685 | 1,544.6 | 1,597.8 |