Pentair plc
NYSE:PNR
95.26 (USD) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 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
| 214.3 | 109.1 | 170.3 | 137 | 141.6 | 119.2 | 108.9 | 118.8 | 135.1 | 102.3 | 94.5 | 173.2 | 95.9 | 95 | 82.1 | 82.6 | 90.6 | 169.3 | 82.5 | 113.2 | 80.5 | 78.9 | 74.3 | 64.7 | 78.7 | 907.5 | 113.3 | 108.5 | 177.8 | 238.1 | 238.5 | 170.9 | 173.3 | 158.1 | 126.3 | 144.9 | 147.3 | 131.1 | 110.4 | 156.6 | 174.4 | 211.1 | 265.1 | 237.7 | 253.1 | 215 | 261.341 | 642.57 | 60.598 | 55.438 | 50.077 | 52.665 | 68.972 | 57.134 | 46.056 | 56.995 | 38.58 | 46.783 | 33.396 | 50.214 | 38.118 | 34.708 | 39.344 | 93.544 | 74.616 | 62.284 | 70.795 | 56.555 | 52.016 | 64.23 | 54.82 | 45.153 | 48.331 | 50.237 | 48.5 | 49.352 | 41.853 | 43.839 | 31.495 | 78.794 | 58.247 | 63.247 | 47.989 | 50.381 | 45.465 | 44.604 | 39.648 | 39.591 | 29.289 | 20.946 | 39.844 | 32.816 | 27.689 | 33.003 | 34.944 | 56.573 | 56.126 | 43.966 | 66.2 | 30.3 | 41.6 | 31.1 | 32 | 33.8 | 35.3 | 25.6 | 34.3 | 25 | 28.6 | 17.3 | 23 | 34.6 | 23 | 28 | 36.6 | 26.6 | 32.3 | 25.2 | 32.7 | 20.5 | 17.6 | 27.4 | 10.3 | 7.7 | 8.4 | 6.9 | 8.4 | 7.5 | 4.4 | 5.7 | 6.1 | 7.9 | 2 | 3.7 | 8.8 | 4.7 | 7.2 | 4.9 | 8.7 | 9.9 | 4.7 | 9.4 | 9.4 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 214.3 | 109.1 | 170.3 | 137 | 141.6 | 119.2 | 108.9 | 118.8 | 135.1 | 102.3 | 94.5 | 173.2 | 95.9 | 95 | 82.1 | 82.6 | 90.6 | 169.3 | 82.5 | 113.2 | 80.5 | 78.9 | 74.3 | 64.7 | 78.7 | 907.5 | 113.3 | 108.5 | 177.8 | 238.1 | 238.5 | 170.9 | 173.3 | 158.1 | 126.3 | 144.9 | 147.3 | 131.1 | 110.4 | 156.6 | 174.4 | 211.1 | 265.1 | 237.7 | 253.1 | 215 | 261.341 | 642.57 | 60.598 | 55.438 | 50.077 | 52.665 | 68.972 | 57.134 | 46.056 | 56.995 | 38.58 | 46.783 | 33.396 | 50.214 | 38.118 | 34.708 | 39.344 | 93.544 | 74.616 | 62.284 | 70.795 | 56.555 | 52.016 | 64.23 | 54.82 | 45.153 | 48.331 | 50.237 | 48.5 | 49.352 | 41.853 | 43.839 | 31.495 | 78.794 | 58.247 | 63.247 | 47.989 | 50.381 | 45.465 | 44.604 | 39.648 | 39.591 | 29.289 | 20.946 | 39.844 | 32.816 | 27.689 | 33.003 | 34.944 | 56.573 | 56.126 | 43.966 | 66.2 | 30.3 | 41.6 | 31.1 | 32 | 33.8 | 35.3 | 25.6 | 34.3 | 25 | 28.6 | 17.3 | 23 | 34.6 | 23 | 28 | 36.6 | 26.6 | 32.3 | 25.2 | 32.7 | 20.5 | 17.6 | 27.4 | 10.3 | 7.7 | 8.4 | 6.9 | 8.4 | 7.5 | 4.4 | 5.7 | 6.1 | 7.9 | 2 | 3.7 | 8.8 | 4.7 | 7.2 | 4.9 | 8.7 | 9.9 | 4.7 | 9.4 | 9.4 |
| Net Receivables
| 629.7 | 877.3 | 561.7 | 507 | 527.2 | 718.1 | 531.5 | 574.9 | 536.2 | 697.2 | 534.3 | 516.2 | 435.3 | 620.1 | 367.5 | 417.7 | 401.8 | 710.5 | 502.9 | 441.3 | 503.1 | 645.7 | 488.2 | 447.2 | 471.4 | 985.2 | 831.6 | 896.7 | 878.1 | 1,033.6 | 764 | 824.1 | 1,222.1 | 1,390.9 | 1,167.7 | 1,262.1 | 1,287 | 1,356.4 | 1,205.9 | 1,289.2 | 1,418.1 | 1,519.4 | 1,334.3 | 1,299.2 | 1,439.9 | 1,542 | 1,292.648 | 1,319.561 | 572.144 | 680.26 | 569.204 | 556.688 | 595.407 | 625.856 | 516.905 | 490.221 | 475.679 | 550.83 | 455.09 | 423.125 | 462.106 | 505.196 | 461.081 | 517.24 | 558.928 | 616.705 | 472.222 | 479.915 | 533.144 | 532.792 | 422.134 | 454.255 | 502.982 | 520.968 | 423.847 | 428.486 | 457.878 | 475.603 | 396.459 | 397.098 | 459.71 | 496.548 | 420.403 | 420.267 | 442.366 | 438.642 | 403.793 | 415.019 | 450.701 | 447.483 | 398.579 | 460.732 | 475.813 | 508.344 | 468.081 | 594.202 | 617.05 | 674.504 | 587.2 | 586.2 | 419.6 | 407 | 396.1 | 369.5 | 372.9 | 395.3 | 369.2 | 397.2 | 332.8 | 332.1 | 299.1 | 305.3 | 283.2 | 287.1 | 362.5 | 364.4 | 352.5 | 287.3 | 255.1 | 264.4 | 244 | 245.7 | 200.4 | 214.1 | 192.1 | 203.4 | 184.1 | 197.8 | 179.8 | 177 | 169.7 | 183.5 | 175.1 | 176.9 | 164.1 | 197.9 | 192 | 178.5 | 162.6 | 165.1 | 109.7 | 98 | 64.2 |
| Inventory
| 647.5 | 675.1 | 677.7 | 712.6 | 753.9 | 782.8 | 790 | 778.7 | 695 | 656.2 | 562.9 | 504.6 | 463.4 | 429.1 | 420 | 401.7 | 396.5 | 392.4 | 377.4 | 390.3 | 396.7 | 421.8 | 387.5 | 387.3 | 366.6 | 593.5 | 581 | 579.2 | 565.4 | 546 | 524.2 | 556.2 | 1,133.2 | 1,197.7 | 1,174.3 | 1,296.2 | 1,200.4 | 1,177 | 1,130.4 | 1,199.4 | 1,264.3 | 1,271.6 | 1,243.3 | 1,296.1 | 1,318.3 | 1,327 | 1,380.271 | 1,379.971 | 460.039 | 475.403 | 449.863 | 459.916 | 484.795 | 411.767 | 405.356 | 410.072 | 389.428 | 363.667 | 360.627 | 366.416 | 362.743 | 393.201 | 417.287 | 430.386 | 437.421 | 416.059 | 407.127 | 414.302 | 416.008 | 413.178 | 398.857 | 397.637 | 380.219 | 375.619 | 349.312 | 344.676 | 339.46 | 339.91 | 323.676 | 315.414 | 373.35 | 309.728 | 285.577 | 308.15 | 333.37 | 309.969 | 293.202 | 291.308 | 305.663 | 295.391 | 300.923 | 343.127 | 345.097 | 383.194 | 392.495 | 475.598 | 484.498 | 464.707 | 425.9 | 410 | 292.8 | 282.3 | 278.6 | 290.8 | 282.9 | 271.8 | 266.4 | 331.5 | 293 | 268.9 | 256.7 | 266.7 | 281.2 | 248.1 | 212.7 | 226 | 244.7 | 280.2 | 243.7 | 253.1 | 253.7 | 241.3 | 198.8 | 201.5 | 201.9 | 186.1 | 182.9 | 171.2 | 174.2 | 161.6 | 158.6 | 150.7 | 161 | 158.1 | 155.4 | 161.9 | 163.8 | 159.3 | 166.7 | 181.1 | 122.1 | 129.5 | 83.2 |
| Other Current Assets
| 72 | 87.1 | 159.3 | 142.8 | 147.3 | 146.6 | 128.1 | 6.1 | 6.2 | 6.3 | 112.3 | 3 | 112.7 | 3 | 105.5 | 3.2 | 112.8 | 3.8 | 99.1 | 5.7 | 8 | 105.2 | 89.4 | 18.5 | 9.6 | 232.8 | 222.9 | 7.2 | 8 | 7.4 | 253.4 | 16.6 | 15.9 | 16.5 | 312.3 | 22.6 | 33 | 21.7 | 361.8 | 17.7 | 19.1 | 18.5 | 389.4 | 378.3 | 21.3 | 27 | 38.434 | 398.344 | 183.244 | 178.106 | 168.691 | 208.979 | 185.465 | 114.32 | 100.98 | 99.546 | 91.936 | 93.245 | 97.185 | 101.443 | 101.576 | 99.116 | 114.467 | 103.565 | 98.174 | 97.52 | 87.877 | 101.569 | 95.095 | 94.105 | 81.817 | 74.776 | 73.581 | 73.353 | 73.365 | 93.037 | 76.811 | 77.751 | 73.507 | 394.937 | 83.392 | 80.698 | 75.482 | 2.379 | 2.166 | 1.917 | 1.799 | 1.771 | 2.399 | 3.613 | 5.325 | 106.683 | 109.06 | 127.928 | 196.282 | 88.946 | 78.597 | 73.355 | 71.2 | 70.5 | 56.9 | 55.6 | 41.9 | 36.2 | 36 | 36.2 | 35.5 | 38.6 | 37.8 | 37.4 | 35.5 | 47.8 | 42.2 | 36.9 | 35.4 | 36 | 38.8 | 37.9 | 37.7 | 29.8 | 30 | 34.1 | 29.3 | 29.4 | 29.5 | 26.2 | 23.2 | 38.1 | 38.6 | 38.1 | 38.2 | 35.9 | 28.7 | 28.7 | 28.3 | 25.3 | 26 | 25 | 22.2 | 18.8 | 23.9 | 15.3 | 0.9 |
| Total Current Assets
| 1,563.5 | 1,748.6 | 1,569 | 1,499.4 | 1,570 | 1,766.7 | 1,558.5 | 1,562.5 | 1,462.6 | 1,541.7 | 1,304 | 1,249.5 | 1,107.3 | 1,208.5 | 975.1 | 963.5 | 1,001.7 | 1,339.6 | 1,061.9 | 1,002.6 | 1,041.5 | 1,251.6 | 1,039.4 | 989.6 | 996.6 | 2,719 | 1,748.8 | 1,705.8 | 1,754.8 | 2,841.1 | 2,672 | 2,747 | 2,792.8 | 3,005.9 | 2,780.6 | 2,964.2 | 2,902.9 | 2,976.9 | 2,902.1 | 3,052.4 | 3,165.9 | 3,305.3 | 3,232.1 | 3,211.3 | 3,216.5 | 3,290 | 3,260.368 | 3,740.446 | 1,276.025 | 1,389.207 | 1,237.835 | 1,278.248 | 1,334.639 | 1,209.077 | 1,069.297 | 1,056.834 | 995.623 | 1,054.525 | 946.298 | 941.198 | 964.543 | 1,032.221 | 1,032.179 | 1,144.735 | 1,169.139 | 1,192.568 | 1,038.021 | 1,052.341 | 1,096.263 | 1,104.305 | 957.628 | 971.821 | 1,005.113 | 1,020.177 | 895.024 | 915.551 | 916.002 | 937.103 | 825.137 | 1,262.514 | 974.699 | 950.221 | 829.451 | 860.116 | 901.586 | 869.675 | 810.808 | 834.951 | 876.328 | 854.644 | 835.603 | 1,045.584 | 1,053.989 | 1,125.721 | 1,091.802 | 1,215.319 | 1,236.271 | 1,256.532 | 1,150.5 | 1,097 | 810.9 | 776 | 748.6 | 730.3 | 727.1 | 728.9 | 705.4 | 792.3 | 692.2 | 655.7 | 614.3 | 654.4 | 629.6 | 600.1 | 647.2 | 653 | 668.3 | 630.6 | 569.2 | 567.8 | 545.3 | 548.5 | 438.8 | 452.7 | 431.9 | 422.6 | 398.6 | 414.6 | 397 | 382.4 | 372.6 | 378 | 366.8 | 367.4 | 356.6 | 389.8 | 389 | 367.7 | 360.2 | 374.9 | 260.4 | 252.2 | 157.7 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 486.2 | 480.5 | 362 | 350.5 | 349.9 | 348.8 | 344.5 | 422 | 397.5 | 396.6 | 310 | 375.4 | 297.1 | 374.6 | 301.2 | 369.1 | 284.7 | 361.8 | 283.2 | 357.9 | 359 | 279.1 | 272.6 | 274.2 | 270.6 | 546.5 | 545.5 | 547.1 | 550.9 | 551.9 | 538.6 | 547.3 | 937.6 | 951.8 | 942.8 | 921.4 | 908.5 | 915.4 | 950 | 990.8 | 1,151.6 | 1,162 | 1,170 | 1,171.9 | 1,186.1 | 1,222 | 1,224.488 | 1,156.327 | 381.063 | 393.335 | 387.525 | 394.922 | 410.547 | 338.61 | 329.435 | 327.602 | 318.124 | 330.201 | 333.688 | 339.412 | 340.884 | 337.898 | 343.881 | 363.352 | 379.471 | 368.293 | 367.426 | 358.138 | 354.322 | 351.211 | 330.372 | 312.295 | 312.146 | 314.164 | 311.839 | 316.491 | 324.477 | 335.063 | 336.302 | 335.976 | 345.912 | 332.926 | 343.55 | 340.131 | 342.784 | 344.734 | 351.316 | 306.102 | 314.655 | 318.758 | 329.5 | 340.187 | 341.037 | 346.82 | 352.984 | 380.28 | 385.589 | 387.57 | 403.8 | 394.9 | 301.1 | 295.1 | 308.3 | 287.1 | 281.6 | 283.3 | 293.6 | 327.2 | 314.2 | 305 | 298.8 | 274.4 | 268.8 | 264.4 | 266.7 | 239.9 | 240 | 418 | 411 | 392.8 | 383.9 | 374.3 | 315.9 | 293.6 | 289.8 | 290.4 | 289.8 | 254.8 | 256 | 255.6 | 258.3 | 249.8 | 259.4 | 259.7 | 263.6 | 254.2 | 287 | 284.8 | 282.7 | 243.9 | 160.7 | 178.7 | 142.2 |
| Goodwill
| 3,250.6 | 3,255.8 | 3,274.6 | 3,242.5 | 3,265.5 | 3,263.2 | 3,252.6 | 3,202.5 | 2,454.8 | 2,493.4 | 2,504.5 | 2,386.5 | 2,402.1 | 2,367.2 | 2,392.2 | 2,329.6 | 2,302.1 | 2,256.8 | 2,258.3 | 2,261 | 2,287.5 | 2,283 | 2,072.7 | 2,097 | 2,088.8 | 4,380.1 | 4,351.1 | 4,343.6 | 4,314.2 | 4,295.3 | 4,217.4 | 4,251.7 | 5,231.5 | 5,250 | 5,770.6 | 5,827.4 | 4,732.1 | 4,671.8 | 4,741.9 | 4,792.6 | 5,097.1 | 5,098.9 | 5,134.2 | 5,122 | 4,964.6 | 4,867 | 4,894.512 | 4,766.519 | 2,255.134 | 2,297.175 | 2,273.918 | 2,516.692 | 2,573.43 | 2,097.428 | 2,066.044 | 2,070.911 | 2,033.064 | 2,067.836 | 2,088.797 | 2,127.082 | 2,106.026 | 2,092.825 | 2,101.851 | 2,134.031 | 2,158.229 | 2,030.281 | 2,021.526 | 2,006.426 | 1,941.014 | 1,830.359 | 1,718.771 | 1,732.41 | 1,729.179 | 1,723.952 | 1,718.207 | 1,629.978 | 1,614.248 | 1,620.719 | 1,620.404 | 1,619.635 | 1,405.748 | 1,373.575 | 1,373.549 | 1,250.621 | 1,245.812 | 1,233.918 | 1,218.341 | 1,098 | 1,099 | 1,085.463 | 1,088.206 | 1,112 | 1,114.115 | 0 | 0 | 0 | 1,136 | 1,171 | 0 | 1,193 | 497 | 460 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 1,012.4 | 1,026.2 | 1,042.4 | 1,051.7 | 1,068.4 | 1,081.9 | 1,094.6 | 1,110.7 | 407.8 | 420 | 428 | 339.6 | 348.4 | 315.5 | 325.9 | 323.3 | 325.4 | 326.5 | 339.2 | 341.4 | 354.2 | 361.5 | 276.3 | 289.4 | 296.5 | 1,536.5 | 1,558.4 | 1,607.3 | 1,624.3 | 1,622.5 | 1,631.8 | 1,683 | 2,419.6 | 2,461 | 2,529.6 | 2,515.6 | 1,587.4 | 1,559.1 | 1,608.1 | 1,648.6 | 1,718.3 | 1,747.7 | 1,776.1 | 1,817.2 | 1,836.6 | 1,859 | 1,909.656 | 1,954.512 | 570.503 | 594.929 | 592.285 | 619.262 | 654.908 | 461.244 | 453.57 | 461.378 | 451.806 | 472.398 | 486.407 | 506.837 | 504.674 | 504.921 | 515.508 | 539.133 | 558.451 | 497.799 | 491.403 | 492.882 | 503.823 | 384.933 | 287.011 | 261.261 | 263.6 | 262.829 | 1,984.74 | 1,881.286 | 1,868.481 | 1,875.746 | 1,878.53 | 1,879.405 | 1,511.201 | 1,480.578 | 1,481.667 | 1,250.621 | 1,245.812 | 1,233.918 | 1,218.341 | 1,098.141 | 1,098.952 | 0 | 0 | 1,111.992 | 1,114.115 | 1,132.07 | 1,141.102 | 1,164.361 | 1,158.51 | 1,170.846 | 1,187.5 | 1,193 | 497.1 | 460 | 474.5 | 435.1 | 425.6 | 423.2 | 429.3 | 456 | 292.2 | 298.1 | 298.4 | 280.2 | 283.8 | 280.1 | 282.4 | 173.5 | 177.6 | 180.2 | 171 | 172.2 | 169.7 | 169.1 | 89 | 89.6 | 90.2 | 90.9 | 91.5 | 92.1 | 92.8 | 93.4 | 94.1 | 94.7 | 95.3 | 96 | 96.6 | 97.2 | 97.9 | 98.5 | 99.1 | 95.9 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 4,263 | 4,282 | 4,317 | 4,294.2 | 4,333.9 | 4,345.1 | 4,347.2 | 4,313.2 | 2,862.6 | 2,913.4 | 2,932.5 | 2,726.1 | 2,750.5 | 2,682.7 | 2,718.1 | 2,652.9 | 2,627.5 | 2,583.3 | 2,597.5 | 2,602.4 | 2,641.7 | 2,644.5 | 2,349 | 2,386.4 | 2,385.3 | 5,916.6 | 5,909.5 | 5,950.9 | 5,938.5 | 5,917.8 | 5,849.2 | 5,934.7 | 7,651.1 | 7,711 | 8,300.2 | 8,343 | 6,319.5 | 6,230.9 | 6,350 | 6,441.2 | 6,815.4 | 6,846.6 | 6,910.3 | 6,939.2 | 6,801.2 | 6,726 | 6,804.168 | 6,721.031 | 2,825.637 | 2,892.104 | 2,866.203 | 3,135.954 | 3,228.338 | 2,558.672 | 2,519.614 | 2,532.289 | 2,484.87 | 2,540.234 | 2,575.204 | 2,633.919 | 2,610.7 | 2,597.746 | 2,617.359 | 2,673.164 | 2,716.68 | 2,528.08 | 2,512.929 | 2,499.308 | 2,444.837 | 2,215.292 | 2,005.782 | 1,993.671 | 1,992.779 | 1,986.781 | 1,984.74 | 1,881.286 | 1,868.481 | 1,875.746 | 1,878.53 | 1,879.405 | 1,511.201 | 1,480.578 | 1,481.667 | 1,250.621 | 1,245.812 | 1,233.918 | 1,218.341 | 1,098.141 | 1,098.952 | 1,085.463 | 1,088.206 | 1,111.992 | 1,114.115 | 1,132.07 | 1,141.102 | 1,164.361 | 1,158.51 | 1,170.846 | 1,187.5 | 1,193 | 497.1 | 460 | 474.5 | 435.1 | 425.6 | 423.2 | 429.3 | 456 | 292.2 | 298.1 | 298.4 | 280.2 | 283.8 | 280.1 | 282.4 | 173.5 | 177.6 | 180.2 | 171 | 172.2 | 169.7 | 169.1 | 89 | 89.6 | 90.2 | 90.9 | 91.5 | 92.1 | 92.8 | 93.4 | 94.1 | 94.7 | 95.3 | 96 | 96.6 | 97.2 | 97.9 | 98.5 | 99.1 | 95.9 | 0 | 0 | 0 |
| Long Term Investments
| 0 | 0 | -113.2 | -65.2 | -54.3 | 0 | 0 | 96.2 | 59.7 | 9.7 | -23.1 | 24.2 | -27.5 | 22.5 | -27.4 | 19.8 | -29.2 | 48.5 | -29.6 | 20 | 20.4 | -26.3 | -26.2 | 27.5 | 24.9 | -54.3 | -43 | 300.3 | 298.5 | 45.4 | -39 | 47.9 | 109 | 110.3 | -62.8 | 111.3 | 112.4 | 112.9 | -87.9 | 116.1 | 118.6 | 119.3 | -93.6 | 0 | 156.5 | 0 | -89.04 | 0 | -58.899 | -62.405 | -60.899 | -61.411 | -60.833 | -56.37 | 0 | -50.991 | -49.058 | -49.665 | 0 | -52.997 | -51.465 | -51.268 | 0 | -50.061 | -51.961 | -54.275 | 0 | -53.057 | -52.642 | -52.198 | 0 | -46.04 | 0 | -44.432 | -48.971 | -64.793 | -49.077 | -49.913 | -49.074 | -45.304 | -50.126 | -49.746 | 0 | -57.416 | -57.524 | -55.157 | 0 | -35 | -35 | -34 | 0 | -42 | -72.585 | 0 | 0 | 0 | -5 | -10 | 0 | -49.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 126.7 | 120.7 | 113.2 | 65.2 | 54.3 | 40.1 | 26 | 24.6 | 22.9 | 23.1 | 23.1 | 27.3 | 27.5 | 27.5 | 27.4 | 29.6 | 29.2 | 28.5 | 29.6 | 26.3 | 26.3 | 26.3 | 26.2 | 29.6 | 29.9 | 54.3 | 43 | 37.5 | 37.3 | 57.1 | 39 | 2.1 | 61.9 | 63.8 | 62.8 | 92.1 | 86 | 87.3 | 87.9 | 93.1 | 117.7 | 136.3 | 93.6 | 0 | 102.1 | 0 | 89.04 | 0 | 58.899 | 62.405 | 60.899 | 61.411 | 60.833 | 56.37 | 0 | 50.991 | 49.058 | 49.665 | 0 | 52.997 | 51.465 | 51.268 | 0 | 50.061 | 51.961 | 54.275 | 0 | 53.057 | 52.642 | 52.198 | 0 | 46.04 | 0 | 44.432 | 48.971 | 64.793 | 49.077 | 49.913 | 49.074 | 45.304 | 50.126 | 49.746 | 0 | 57.416 | 57.524 | 55.157 | 0 | 35 | 35 | 34 | 0 | 42 | 72.585 | 0 | 0 | 0 | 5 | 10 | 0 | 49.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 108.6 | 106.9 | 315.3 | 266.9 | 254.5 | 170.5 | 171.3 | 90.1 | 66.9 | 91.4 | 207.1 | 70.3 | 199.8 | 68.3 | 202.8 | 68.6 | 202.2 | 65 | 196.9 | 71.2 | 81.1 | 207 | 145.5 | 102.2 | 98.7 | 186 | 429.9 | 87.2 | 89.1 | 2,404.7 | 2,475 | 2,400 | 191.4 | 187.4 | 388.1 | 238.9 | 235.4 | 246 | 448.1 | 233.3 | 247.6 | 197 | 430.9 | 481.8 | 204.2 | 483 | 506.287 | 354.531 | 103.544 | 103.56 | 94.75 | 73.319 | 78.788 | 56.328 | 55.187 | 56.033 | 54.083 | 56.224 | 56.144 | 67.723 | 61.118 | 56.964 | 59.794 | 69.874 | 78.732 | 81.447 | 82.238 | 77.084 | 77.822 | 69.505 | 71.197 | 77.386 | 80.167 | 67.561 | 62.152 | 61.739 | 60.538 | 81.01 | 80.606 | 648.91 | 99.148 | 125.472 | 126.009 | 136.62 | 137.339 | 129.86 | 133.985 | 115.704 | 110.894 | 116.833 | 118.889 | 93.814 | 91.275 | 66.373 | 58.137 | 67.666 | 67.522 | 57.601 | 61.2 | 82.8 | 60.5 | 56.5 | 23.3 | 52.8 | 46.7 | 48.9 | 44.6 | 33.9 | 91.4 | 80.9 | 77.5 | 71.9 | 69.1 | 56.8 | 56.2 | 46.7 | 42.7 | 131.7 | 130.3 | 117.4 | 114.8 | 117.8 | 115.1 | 99.6 | 92.7 | 92.1 | 89.5 | 66.7 | 61.7 | 62.7 | 65.6 | 53.7 | 51.4 | 54.2 | 52.1 | 46.4 | 49.2 | 41 | 39.4 | 30 | 19.3 | 14.1 | 5.9 |
| Total Non-Current Assets
| 4,984.5 | 4,990.1 | 4,994.3 | 4,911.6 | 4,938.3 | 4,904.5 | 4,889 | 4,946.1 | 3,409.6 | 3,434.2 | 3,449.6 | 3,223.3 | 3,247.4 | 3,175.6 | 3,222.1 | 3,140 | 3,114.4 | 3,087.1 | 3,077.6 | 3,077.8 | 3,128.5 | 3,130.6 | 2,767.1 | 2,819.9 | 2,809.4 | 6,649.1 | 6,884.9 | 6,923 | 6,914.3 | 8,976.9 | 8,862.8 | 8,932 | 8,951 | 9,024.3 | 9,631.1 | 9,706.7 | 7,661.8 | 7,592.5 | 7,748.1 | 7,874.5 | 8,450.9 | 8,461.2 | 8,511.2 | 8,592.9 | 8,450.1 | 8,431 | 8,534.943 | 8,231.889 | 3,310.244 | 3,388.999 | 3,348.478 | 3,604.195 | 3,717.673 | 2,953.61 | 2,904.236 | 2,915.924 | 2,857.077 | 2,926.659 | 2,965.036 | 3,041.054 | 3,012.702 | 2,992.608 | 3,021.034 | 3,106.39 | 3,174.883 | 2,977.82 | 2,962.593 | 2,934.53 | 2,876.981 | 2,636.008 | 2,407.351 | 2,383.352 | 2,385.092 | 2,368.506 | 2,358.731 | 2,259.516 | 2,253.496 | 2,291.819 | 2,295.438 | 2,864.291 | 1,956.261 | 1,938.976 | 1,951.226 | 1,727.372 | 1,725.935 | 1,708.512 | 1,703.642 | 1,519.947 | 1,524.501 | 1,521.054 | 1,536.595 | 1,545.993 | 1,546.427 | 1,545.263 | 1,552.223 | 1,612.307 | 1,611.621 | 1,616.017 | 1,652.5 | 1,670.7 | 858.7 | 811.6 | 806.1 | 775 | 753.9 | 755.4 | 767.5 | 817.1 | 697.8 | 684 | 674.7 | 626.5 | 621.7 | 601.3 | 605.3 | 460.1 | 460.3 | 729.9 | 712.3 | 682.4 | 668.4 | 661.2 | 520 | 482.8 | 472.7 | 473.4 | 470.8 | 413.6 | 410.5 | 411.7 | 418 | 398.2 | 406.1 | 409.9 | 412.3 | 397.8 | 434.1 | 424.3 | 421.2 | 369.8 | 180 | 192.8 | 148.1 |
| Total Assets
| 6,548 | 6,738.7 | 6,563.3 | 6,411 | 6,508.3 | 6,671.2 | 6,447.5 | 6,508.6 | 4,872.2 | 4,975.9 | 4,753.6 | 4,472.8 | 4,354.7 | 4,384.1 | 4,197.2 | 4,103.5 | 4,116.1 | 4,426.7 | 4,139.5 | 4,080.4 | 4,170 | 4,382.2 | 3,806.5 | 3,809.5 | 3,806 | 9,368.1 | 8,633.7 | 8,628.8 | 8,669.1 | 11,818 | 11,534.8 | 11,679 | 11,743.8 | 12,030.2 | 12,411.7 | 12,670.9 | 10,564.7 | 10,569.4 | 10,650.2 | 10,926.9 | 11,616.8 | 11,766.5 | 11,743.3 | 11,804.2 | 11,666.6 | 11,721 | 11,795.311 | 11,972.335 | 4,586.269 | 4,778.206 | 4,586.313 | 4,882.443 | 5,052.312 | 4,162.687 | 3,973.533 | 3,972.758 | 3,852.7 | 3,981.184 | 3,911.334 | 3,982.252 | 3,977.245 | 4,024.829 | 4,053.213 | 4,251.125 | 4,344.022 | 4,170.388 | 4,000.614 | 3,986.871 | 3,973.244 | 3,740.313 | 3,364.979 | 3,355.173 | 3,390.205 | 3,388.683 | 3,253.755 | 3,175.067 | 3,169.498 | 3,228.922 | 3,120.575 | 4,126.805 | 2,930.96 | 2,889.197 | 2,780.677 | 2,587.488 | 2,627.521 | 2,578.187 | 2,514.45 | 2,354.898 | 2,400.829 | 2,375.698 | 2,372.198 | 2,591.577 | 2,600.416 | 2,670.984 | 2,644.025 | 2,827.626 | 2,847.892 | 2,872.549 | 2,803 | 2,767.7 | 1,669.6 | 1,587.6 | 1,554.7 | 1,505.3 | 1,481 | 1,484.3 | 1,472.9 | 1,609.4 | 1,390 | 1,339.7 | 1,289 | 1,280.9 | 1,251.3 | 1,201.4 | 1,252.5 | 1,113.1 | 1,128.6 | 1,360.5 | 1,281.5 | 1,250.2 | 1,213.7 | 1,209.7 | 958.8 | 935.5 | 904.6 | 896 | 869.4 | 828.2 | 807.5 | 794.1 | 790.6 | 776.2 | 772.9 | 777.3 | 768.9 | 787.6 | 823.1 | 792 | 781.4 | 744.7 | 440.4 | 445 | 305.8 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 295 | 308.8 | 278.9 | 286.1 | 329.7 | 331.3 | 355 | 372 | 372.5 | 396.8 | 385.7 | 342.5 | 315.3 | 297.1 | 245.1 | 276.6 | 256 | 268.2 | 325.1 | 253.4 | 261.7 | 265.3 | 378.6 | 261.3 | 275.1 | 404 | 495.7 | 383.4 | 407.8 | 387.3 | 436.6 | 348.2 | 531.7 | 579 | 578.8 | 531 | 525.9 | 504.9 | 583.1 | 527.2 | 587 | 575.4 | 596.6 | 579.4 | 593.9 | 580 | 569.596 | 602.707 | 288.265 | 293.398 | 294.858 | 281.448 | 315.403 | 256.492 | 262.357 | 266.416 | 248.679 | 229.502 | 207.661 | 199.002 | 212.973 | 196.767 | 217.898 | 225.928 | 238.656 | 235.798 | 231.643 | 208.505 | 219.151 | 208.713 | 206.286 | 191.206 | 224.237 | 206.528 | 207.32 | 183.376 | 195.702 | 185.138 | 195.289 | 184.741 | 253.447 | 213.164 | 170.077 | 180.147 | 214.213 | 182.36 | 171.709 | 188.872 | 206.159 | 197.407 | 179.149 | 207.721 | 230.286 | 224.293 | 250.088 | 268.878 | 281.604 | 216.414 | 262.8 | 207.8 | 129.2 | 125.4 | 156 | 114.8 | 123.6 | 119.9 | 152.6 | 132.8 | 103.2 | 102.7 | 98.1 | 96.8 | 98.6 | 104.3 | 90.8 | 76.3 | 76.1 | 113.8 | 116 | 99.1 | 97.9 | 97.6 | 93.8 | 69.3 | 71.7 | 71.9 | 88.4 | 64.1 | 62.6 | 56.8 | 66.9 | 58.3 | 52.2 | 51 | 59.8 | 58 | 61.2 | 53.2 | 0 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 28.8 | 25.9 | 26.2 | 26.2 | 26.1 | 28.9 | 29.3 | 28.9 | 26.7 | 26.5 | 25.6 | 24.7 | 24.1 | 22.4 | 22.1 | 20.2 | 20.2 | 18.8 | 19 | 19.8 | 19.8 | 19.9 | 90.4 | 274.2 | 257.2 | 0.2 | 156.7 | 431.3 | 0.3 | 0.7 | 0.8 | 271.6 | 337.6 | 0.7 | 0.7 | 3.2 | 5.3 | 5.6 | 6.7 | 2.5 | 6.1 | 2.8 | 2.5 | 3 | 2.9 | 6 | 3.096 | 501.392 | 1.415 | 20.397 | 4.862 | 30.899 | 22.74 | 6.106 | 4.951 | 4.217 | 2.483 | 3.782 | 2.286 | 0.114 | 6.265 | 8.034 | 0.624 | 3.913 | 4.659 | 12.214 | 18.768 | 9.899 | 14.824 | 24.26 | 22.188 | 6.912 | 11.839 | 4.246 | 4.137 | 4.003 | 6.469 | 17.423 | 11.957 | 859.865 | 6.92 | 4.884 | 73.631 | 104.122 | 58.845 | 58.038 | 61.174 | 7.284 | 6.089 | 5.972 | 8.729 | 66.261 | 103.291 | 194.68 | 132.14 | 220.934 | 217.31 | 312.044 | 177.8 | 241.1 | 47.8 | 48.7 | 52.9 | 76.1 | 40 | 29.1 | 34.7 | 34.3 | 37.9 | 44.9 | 32.9 | 39.1 | 12.5 | 13.5 | 139.7 | 2.4 | 4.5 | 4 | 5.8 | 2.5 | 3.2 | 4.6 | 0.8 | 8 | 9.1 | 9.6 | 10 | 2.3 | 5.1 | 6 | 7 | 9.3 | 10 | 14.4 | 11.7 | 11.5 | 9.8 | 10.1 | 9.9 | 9.5 | 6.4 | 5.9 | 2.4 |
| Tax Payables
| 25.8 | 17.3 | 20.7 | 41.6 | 39.3 | 32.6 | 21.8 | 16.2 | 21.7 | 31.1 | 32 | 21.8 | 16.7 | 29.1 | 14.6 | 22.8 | 32 | 4.3 | 11.1 | 12 | 24.2 | 9.9 | 10.4 | 24.3 | 10.7 | 23.9 | 31.1 | 41.8 | 0 | 98.3 | 87.3 | 0 | 0 | 0 | 58.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.041 | 32.228 | 25.153 | 14.547 | 26.283 | 21.498 | 20.492 | 5.964 | 22.202 | 23.252 | 8.571 | 5.659 | 24.302 | 14.668 | 4.312 | 14.999 | 7.806 | 18.115 | 34.135 | 12.599 | 10.439 | 20.459 | 13.525 | 22.493 | 0 | 0 | 27.195 | 17.518 | 44.134 | 47.384 | 25.446 | 27.395 | 49.697 | 27.781 | 28.989 | 13.198 | 18.938 | 17.086 | 23.757 | 12.071 | 30.79 | 15.234 | 15.501 | 6.252 | 16.066 | 11.867 | 0 | 0 | 0 | 0 | 4.624 | 0 | 19.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 28.2 | 39 | 46.9 | 52.7 | 51.4 | 44.9 | 43.8 | 39.3 | 35.4 | 30 | 31.2 | 30.7 | 26 | 23.6 | 22.5 | 21.7 | 21 | 19.5 | 22.5 | 21.5 | 19.9 | 19.7 | 21.3 | 15.9 | 19.1 | 30.2 | 29.9 | 30.4 | 35.3 | 35.9 | 22.5 | 24.8 | 100.9 | 121.3 | 126.6 | 137.7 | 153.9 | 161.8 | 154.1 | 148.6 | 156.8 | 147.4 | 130.5 | 204.4 | 203.9 | 199 | 188.275 | 679.961 | 221.599 | 195.393 | 212.599 | 241.705 | 228.893 | 186.232 | 198.546 | 211.625 | 196.07 | 157.471 | 150.703 | 172.585 | 158.298 | 148.259 | 70.456 | 78.919 | 84.215 | 75.182 | 86.249 | 84.834 | 91.052 | 74.059 | 83.512 | 179.429 | 77.069 | 65.591 | 88.925 | 84.649 | 82.117 | 70.649 | 84.142 | 35.2 | 41.278 | 39.48 | 37.148 | 36.704 | 0 | 38.195 | 121.82 | 66.527 | 67.087 | 67.871 | 69.953 | 73.675 | 41.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 598.4 | 545.6 | 597.6 | 636.9 | 653.4 | 596.5 | 635 | 660.3 | 621.5 | 561.1 | 609.2 | 618.1 | 565.7 | 480.8 | 482.8 | 500.4 | 453.4 | 376.3 | 382.4 | 399.5 | 408.8 | 400.4 | 328.4 | 156 | 158 | 593.1 | 517.1 | 227.5 | 605 | 973.7 | 1,011.3 | 643.5 | 445.7 | 766.6 | 780.4 | 824.3 | 774.9 | 758.8 | 882.6 | 990.4 | 1,027.2 | 802.5 | 880.6 | 891.6 | 886.1 | 698 | 776.954 | 347.889 | 150.437 | 150.135 | 129.522 | 163.55 | 144.366 | 97.531 | 80.942 | 90.286 | 78.496 | 86.763 | 85.629 | 95.367 | 84.491 | 98.919 | 209.526 | 225.188 | 255.919 | 252.033 | 224.246 | 238.858 | 219.901 | 198.586 | 209.296 | 95.122 | 189.541 | 197.149 | 224.288 | 249.224 | 225.527 | 207.099 | 235.491 | 484.688 | 241.101 | 219.292 | 216.595 | 223.937 | 242.076 | 194.668 | 121.497 | 207.464 | 183.148 | 172.896 | 170.602 | 183.59 | 203.29 | 243.982 | 266.564 | 285.473 | 276.207 | 280.439 | 320.3 | 330 | 218.5 | 218.2 | 185.9 | 190.1 | 175.5 | 183.4 | 204.9 | 196.9 | 163.9 | 171.4 | 170.6 | 177.9 | 173.3 | 166.9 | 166.3 | 169.3 | 174.7 | 184.8 | 163.9 | 174.5 | 162.5 | 163.7 | 123.9 | 132.4 | 121.7 | 120.2 | 111.1 | 120.1 | 111.7 | 108.4 | 111.3 | 106.3 | 110.2 | 106.5 | 100.7 | 106.5 | 103.2 | 99.4 | 157.8 | 158 | 112.3 | 121 | 73.2 |
| Total Current Liabilities
| 950.4 | 919.3 | 949.6 | 1,001.9 | 1,060.6 | 1,001.6 | 1,063.1 | 1,100.5 | 1,056.1 | 1,014.4 | 1,051.7 | 1,016 | 931.1 | 823.9 | 772.5 | 818.9 | 750.6 | 682.8 | 749 | 694.2 | 710.2 | 705.3 | 818.7 | 707.4 | 709.4 | 1,027.5 | 1,199.4 | 1,072.6 | 1,048.4 | 1,397.6 | 1,471.2 | 1,288.1 | 1,415.9 | 1,467.6 | 1,486.5 | 1,496.2 | 1,460 | 1,431.1 | 1,626.5 | 1,668.7 | 1,777.1 | 1,528.1 | 1,610.2 | 1,678.4 | 1,686.8 | 1,483 | 1,537.921 | 2,131.949 | 661.716 | 659.323 | 641.841 | 717.602 | 711.402 | 546.361 | 546.796 | 572.544 | 525.728 | 477.518 | 446.279 | 467.068 | 462.027 | 451.979 | 498.504 | 533.948 | 583.449 | 575.227 | 560.906 | 542.096 | 544.928 | 505.618 | 521.282 | 472.669 | 502.686 | 473.514 | 524.67 | 521.252 | 509.815 | 480.309 | 526.879 | 1,564.494 | 542.746 | 476.82 | 497.451 | 544.91 | 515.134 | 473.261 | 476.2 | 470.147 | 462.483 | 444.146 | 428.433 | 531.247 | 578.308 | 662.955 | 648.792 | 775.285 | 775.121 | 808.897 | 760.9 | 778.9 | 395.5 | 392.3 | 394.8 | 381 | 339.1 | 332.4 | 392.2 | 364 | 305 | 319 | 301.6 | 313.8 | 284.4 | 284.7 | 396.8 | 248 | 255.3 | 302.6 | 285.7 | 276.1 | 263.6 | 265.9 | 218.5 | 209.7 | 202.5 | 201.7 | 209.5 | 186.5 | 179.4 | 171.2 | 185.2 | 173.9 | 172.4 | 171.9 | 172.2 | 176 | 174.2 | 162.7 | 167.7 | 167.5 | 118.7 | 126.9 | 75.6 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,752.6 | 2,084.3 | 1,988.3 | 1,993.6 | 2,114.7 | 2,491.8 | 2,317.3 | 2,502.1 | 965.7 | 1,149.5 | 894.1 | 757 | 716.6 | 993.7 | 839.6 | 867.6 | 1,013 | 1,514.7 | 1,029.1 | 1,181.7 | 1,277.2 | 1,370.7 | 787.6 | 798.8 | 779.9 | 2,673.1 | 1,440.7 | 1,503.4 | 1,698.9 | 4,528.9 | 4,278.4 | 4,411.3 | 4,551.7 | 4,837.1 | 4,709.3 | 4,983.2 | 3,260.9 | 3,403.4 | 2,997.4 | 2,960.7 | 2,739 | 2,933.8 | 2,552.6 | 2,570.7 | 2,737.4 | 2,592 | 2,454.278 | 1,495.369 | 1,233.794 | 1,395.093 | 1,304.225 | 1,317.454 | 1,384.167 | 802.321 | 702.521 | 673.265 | 734.472 | 862.351 | 803.351 | 814.857 | 883.281 | 991.807 | 953.468 | 1,035.15 | 1,024.16 | 1,119.105 | 1,042.223 | 1,103.023 | 1,173.527 | 1,056.495 | 721.873 | 788.066 | 801.898 | 888.015 | 748.477 | 685.354 | 727.631 | 848.006 | 724.148 | 737.719 | 747.319 | 829.135 | 732.862 | 558.61 | 669.687 | 719.77 | 673.911 | 559.218 | 638.554 | 689.136 | 714.977 | 781.885 | 780.888 | 782.173 | 781.834 | 828.018 | 839.131 | 858.79 | 857.3 | 1,045.2 | 370.7 | 312.5 | 288 | 283 | 322.6 | 348.3 | 294.5 | 468.1 | 348.5 | 301.4 | 279.9 | 276.5 | 297.6 | 264 | 219.8 | 242.4 | 246.4 | 438.9 | 408.5 | 417.7 | 408.1 | 420.9 | 238.9 | 241.8 | 234.3 | 236.1 | 211.5 | 215.1 | 211.2 | 213.5 | 198.4 | 212.9 | 219.5 | 230.1 | 224.7 | 247.4 | 283.8 | 264.7 | 251.1 | 252.1 | 90.7 | 142.7 | 75 |
| Deferred Revenue Non-Current
| 104 | 0 | 0 | 68.9 | 69.8 | 0 | 0 | 0 | 145.1 | 0 | 93.2 | 192.8 | 100 | 201 | 22.6 | 187.7 | 95.1 | 156.9 | 21.3 | 155.8 | 186.7 | 89.8 | 90 | 233.8 | 223.5 | 43.6 | 285.6 | 398.5 | 349.9 | 845.7 | 759.3 | 885.2 | 352.3 | 353 | 287.2 | 366 | 369.3 | 365.9 | 328.5 | 340.5 | 340.9 | 369 | 324.8 | 388.2 | 424.4 | 420 | 73.397 | 460.185 | 290.539 | 295.851 | 306.859 | 241.045 | 268.807 | 269.599 | 263.691 | 271.826 | 242.961 | 262.363 | 266.738 | 296.491 | 303.435 | 304.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 38.7 | 39 | 40 | 40.9 | 41.8 | 43.9 | 43.3 | 46.5 | 69.9 | 85.1 | 89.8 | 95.7 | 96.3 | 101.4 | 107.4 | 112 | 112.1 | 114.5 | 104.4 | 111.4 | 119.8 | 124.6 | 105.9 | 106.3 | 118.4 | 369.1 | 394.8 | 549.5 | 546.5 | 602.2 | 609.5 | 636.4 | 815.2 | 828.7 | 847.8 | 827.9 | 465.1 | 516.3 | 528.3 | 558.4 | 608.6 | 599.5 | 580.6 | 497.8 | 498 | 481 | 488.102 | 539.451 | 190.173 | 194.469 | 188.957 | 228.737 | 235.422 | 175.877 | 169.198 | 147.772 | 164.798 | 171.497 | 146.63 | 181.776 | 177.073 | 173.641 | 146.559 | 184.514 | 189.214 | 166.558 | 170.033 | 136.886 | 112.615 | 111.106 | 109.781 | 124.393 | 125.418 | 123.663 | 125.785 | 138.186 | 143.377 | 145.294 | 142.873 | 140.656 | 78.573 | 78.58 | 78.532 | 46.11 | 33.745 | 32.741 | 31.728 | 35.39 | 35.143 | 34.04 | 34.128 | 41.956 | 36.93 | 36.702 | 37.133 | 8.166 | 9.138 | 10.119 | 6.8 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.6 | 1.1 | -0.2 | 0.1 | 8.6 | 22.9 | 22.3 | 22.7 | 9.1 | 8.4 | 7.7 | 7.5 | 6.1 | 5.6 | 5.5 | 5.2 | 18.5 | 19.6 | 19.1 | 19.8 | 19.7 | 19 | 18.8 | 19.2 | 18.7 | 18.1 | 17.3 | 17.1 | 16.7 | 13.2 | 20.6 | 16.6 |
| Other Non-Current Liabilities
| 269.4 | 368.9 | 368.3 | 264.8 | 286.1 | 324.4 | 315.7 | 220.3 | 72.4 | 223 | 202.9 | 73.2 | 239.1 | 70.3 | 348.8 | 67.5 | 195.6 | 65.3 | 281.8 | 68.5 | 69.5 | 221.4 | 168.2 | 83 | 85.9 | 535.1 | 275.4 | 96.2 | 121.9 | 68.8 | 162 | 102.7 | 442.4 | 459.6 | 526.6 | 461.7 | 457.3 | 429.4 | 497.7 | 431.2 | 432.4 | 399.8 | 457.4 | 467.4 | 377.1 | 402 | 758.256 | 279.14 | 92.175 | 89.863 | 97.039 | 79.489 | 85.66 | 86.085 | 86.295 | 93.681 | 92.926 | 95.399 | 121.996 | 102.924 | 96.016 | 97.26 | 434.613 | 321.291 | 327.004 | 335.278 | 316.581 | 376.709 | 367.88 | 361.237 | 342.044 | 329.244 | 318.041 | 308.799 | 299.213 | 284.774 | 278.746 | 283.834 | 278.881 | 291.245 | 217.554 | 204.713 | 210.354 | 241.554 | 237.412 | 226.433 | 226.887 | 189.868 | 186.512 | 180.889 | 145.53 | 169.693 | 162.413 | 165.719 | 165.675 | 181.888 | 180.517 | 175.887 | 184.8 | 194.3 | 178.5 | 179.2 | 162.1 | 161.8 | 153.3 | 154.2 | 155.6 | 174.2 | 144.2 | 144.7 | 143.6 | 142.7 | 139.1 | 135.4 | 133 | 123.4 | 120.5 | 140.8 | 132.6 | 137.9 | 139.6 | 135.6 | 123.1 | 116.2 | 111.2 | 108.2 | 105.8 | 38.4 | 36.1 | 35.4 | 37.4 | 34.5 | 35.8 | 35.8 | 36.6 | 33.1 | 37.6 | 36.9 | 104.5 | 94.3 | 59.2 | 9.4 | 4 |
| Total Non-Current Liabilities
| 2,164.7 | 2,492.2 | 2,396.6 | 2,368.2 | 2,512.4 | 2,860.1 | 2,676.3 | 2,768.9 | 1,253.1 | 1,457.6 | 1,280 | 1,118.7 | 1,152 | 1,366.4 | 1,318.4 | 1,234.8 | 1,415.8 | 1,851.4 | 1,436.6 | 1,517.4 | 1,653.2 | 1,806.5 | 1,151.7 | 1,221.9 | 1,207.7 | 3,620.9 | 2,396.5 | 2,547.6 | 2,717.2 | 6,045.6 | 5,809.2 | 6,035.6 | 6,161.6 | 6,478.4 | 6,370.9 | 6,638.8 | 4,552.6 | 4,715 | 4,351.9 | 4,290.8 | 4,120.9 | 4,302.1 | 3,915.4 | 3,924.1 | 4,036.9 | 3,895 | 3,774.033 | 2,774.145 | 1,806.681 | 1,975.276 | 1,897.08 | 1,866.725 | 1,974.056 | 1,333.882 | 1,221.705 | 1,186.544 | 1,235.157 | 1,391.61 | 1,338.715 | 1,396.048 | 1,459.805 | 1,567.45 | 1,534.64 | 1,540.955 | 1,540.378 | 1,620.941 | 1,528.837 | 1,616.618 | 1,654.022 | 1,528.838 | 1,173.698 | 1,241.703 | 1,245.357 | 1,320.477 | 1,173.475 | 1,108.314 | 1,149.754 | 1,277.134 | 1,145.902 | 1,169.62 | 1,043.446 | 1,112.428 | 1,021.748 | 846.274 | 940.844 | 978.944 | 932.526 | 784.476 | 860.209 | 904.065 | 928.763 | 993.534 | 980.231 | 984.594 | 984.642 | 1,018.072 | 1,028.786 | 1,044.796 | 1,048.9 | 1,239.5 | 549.2 | 491.7 | 450.5 | 444.8 | 475.9 | 502.5 | 450.1 | 642.3 | 492.7 | 446.1 | 423.5 | 422.8 | 437.8 | 399.2 | 352.9 | 374.4 | 389.8 | 602 | 563.8 | 564.7 | 556.1 | 564.2 | 369.5 | 364.1 | 351.1 | 349.8 | 322.5 | 272 | 266.9 | 268 | 255.6 | 267.1 | 274.3 | 284.7 | 280.5 | 299.2 | 339.5 | 318.9 | 372.7 | 363.1 | 163.1 | 172.7 | 95.6 |
| Total Liabilities
| 3,115.1 | 3,411.5 | 3,346.2 | 3,370.1 | 3,573 | 3,861.7 | 3,739.4 | 3,869.4 | 2,309.2 | 2,472 | 2,331.7 | 2,134.7 | 2,083.1 | 2,190.3 | 2,090.9 | 2,053.7 | 2,166.4 | 2,534.2 | 2,185.6 | 2,211.6 | 2,363.4 | 2,511.8 | 1,970.4 | 1,929.3 | 1,917.1 | 4,648.4 | 3,595.9 | 3,620.2 | 3,765.6 | 7,443.2 | 7,280.4 | 7,323.7 | 7,577.5 | 7,946 | 7,857.4 | 8,135 | 6,012.6 | 6,146.1 | 5,978.4 | 5,959.5 | 5,898 | 5,830.2 | 5,525.6 | 5,602.5 | 5,723.7 | 5,378 | 5,311.954 | 4,906.094 | 2,468.397 | 2,634.599 | 2,538.921 | 2,584.327 | 2,685.458 | 1,880.243 | 1,768.501 | 1,759.088 | 1,760.885 | 1,869.128 | 1,784.994 | 1,863.116 | 1,921.832 | 2,019.429 | 2,033.144 | 2,074.903 | 2,123.827 | 2,196.168 | 2,089.743 | 2,158.714 | 2,198.95 | 2,034.456 | 1,694.98 | 1,714.372 | 1,748.043 | 1,793.991 | 1,698.145 | 1,629.566 | 1,659.569 | 1,757.443 | 1,672.781 | 2,734.114 | 1,586.192 | 1,589.248 | 1,519.199 | 1,391.184 | 1,455.978 | 1,452.205 | 1,408.726 | 1,254.623 | 1,322.692 | 1,348.211 | 1,357.196 | 1,524.781 | 1,558.539 | 1,647.549 | 1,633.434 | 1,793.357 | 1,803.907 | 1,853.693 | 1,809.8 | 2,018.4 | 944.7 | 884 | 845.3 | 825.8 | 815 | 834.9 | 842.3 | 1,006.3 | 797.7 | 765.1 | 725.1 | 736.6 | 722.2 | 683.9 | 749.7 | 622.4 | 645.1 | 904.6 | 849.5 | 840.8 | 819.7 | 830.1 | 588 | 573.8 | 553.6 | 551.5 | 532 | 458.5 | 446.3 | 439.2 | 440.8 | 441 | 446.7 | 456.6 | 452.7 | 475.2 | 513.7 | 481.6 | 540.4 | 530.6 | 281.8 | 299.6 | 171.2 |
| 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 | 545.5 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 122.4 | 119.5 | 0 | 0 | 116.497 | 0 | 116.083 | 0 | 0 | 0 | 0 | 115.284 | 0 | 0 | 0 | 0 | 0 | 118.323 | 113.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.1 | 0 | 0.1 | 53.6 | 54.5 | 51.6 | 58.8 | 53.4 | 60.3 | 48.4 | 48 | 47.6 | 44.5 | 44.2 | 43.7 | 44.5 | 44.7 | 43.4 | 42.6 | 40.9 | 39.6 | 35.7 | 34.9 | 33.9 | 30.6 | 69.6 | 28.2 | 77.4 | 75.8 | 74.9 | 73.9 | 74.1 | 121 | 121.1 | 121.3 | 68.4 | 121.6 | 121.9 | 122.2 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.9 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 2 | 2 | 2 | 2.1 | 2.1 | 113.5 | 113.5 | 113.5 | 113.5 | 113 | 113.454 | 113.454 | 16.534 | 16.507 | 16.437 | 16.427 | 16.46 | 16.403 | 16.401 | 16.493 | 16.449 | 16.441 | 16.442 | 16.389 | 16.386 | 16.38 | 16.379 | 16.438 | 16.483 | 16.515 | 16.537 | 16.578 | 16.662 | 16.629 | 16.629 | 16.675 | 16.854 | 16.94 | 16.867 | 16.981 | 16.974 | 16.934 | 16.828 | 16.771 | 16.726 | 8.347 | 8.25 | 8.235 | 8.232 | 8.229 | 8.204 | 8.207 | 8.206 | 8.201 | 8.193 | 8.174 | 8.178 | 8.17 | 8.119 | 8.088 | 8.089 | 8.081 | 8.1 | 237.4 | 7 | 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 |
| Retained Earnings
| 2,109.3 | 1,961.3 | 1,866.2 | 1,696.1 | 1,600.4 | 1,483.9 | 1,390.5 | 1,331.8 | 1,250.9 | 1,132.6 | 1,051.4 | 935.8 | 825.3 | 726.5 | 631.2 | 561.6 | 482.5 | 442.1 | 401 | 335.3 | 273.4 | 189.5 | 169.2 | 107.5 | 27.9 | 2,308 | 2,481.7 | 2,355.3 | 2,292.7 | 2,091.9 | 2,068.1 | 2,060.9 | 1,920.2 | 1,839.3 | 1,791.7 | 2,305.2 | 2,247.6 | 2,157.9 | 2,044 | 1,923.2 | 2,109.2 | 1,947.7 | 1,829.1 | 1,671.1 | 1,498.3 | 1,344 | 1,292.288 | 1,676.199 | 1,667.794 | 1,617.999 | 1,579.29 | 1,733.281 | 1,702.119 | 1,655.302 | 1,624.605 | 1,597.11 | 1,560.944 | 1,518.726 | 1,502.242 | 1,490.655 | 1,471.436 | 1,457.231 | 1,457.676 | 1,469.83 | 1,445.504 | 1,323.607 | 1,296.226 | 1,262.604 | 1,219.555 | 1,172.459 | 1,148.126 | 1,123.456 | 1,102.773 | 1,048.374 | 1,020.978 | 1,004.376 | 970.242 | 918.94 | 889.063 | 872.499 | 835.637 | 790.719 | 760.966 | 740.113 | 712.106 | 678.581 | 660.108 | 641.376 | 613.327 | 579.213 | 566.626 | 616.377 | 600.54 | 580.318 | 568.084 | 603.668 | 599.247 | 570.38 | 544.2 | 509 | 486 | 464.5 | 469.1 | 442.8 | 423.9 | 406.3 | 389.4 | 366.2 | 350.2 | 336 | 322.8 | 306.3 | 293.4 | 282.1 | 271.2 | 258 | 248 | 224.3 | 213.7 | 200.7 | 191.3 | 184.2 | 177.5 | 167.6 | 158.4 | 152.7 | 147.6 | 179.8 | 172.4 | 168.4 | 163.8 | 154.2 | 147 | 142.1 | 138.7 | 131.8 | 126.2 | 123.2 | 121 | 97 | 90.8 | 77.2 | 93.1 |
| Accumulated Other Comprehensive Income/Loss
| -247.3 | -243.4 | -244.4 | -242.1 | -236.6 | -234.1 | -239 | -243.6 | -230.1 | -214.7 | -213.9 | -213.6 | -206.7 | -211 | -207.3 | -212.3 | -214.8 | -225.2 | -226.5 | -234.1 | -230.2 | -225.9 | -228.6 | -221 | -217.9 | -244.8 | -243.4 | -235.8 | -267.3 | -659 | -736.3 | -616.5 | -646.6 | -631.7 | -645 | -620.3 | -533.8 | -554.6 | -380.3 | -232.7 | -54.7 | -71.3 | -43.6 | -41.7 | -129 | -87 | -7.198 | 5,177.807 | -192.097 | -110.06 | -151.241 | -48.039 | 41.902 | 18.525 | -22.342 | -4.955 | -77.013 | -11.801 | 20.597 | 31.7 | -3.892 | -44.835 | -26.615 | 113.58 | 170.107 | 165.168 | 121.866 | 70.579 | 44.963 | 32.393 | 16.704 | 13.684 | 10.179 | 4.474 | -0.986 | -4.187 | -4.958 | 5.906 | 24.534 | -0.138 | -8.51 | -8.075 | -0.357 | -40.674 | -37.641 | -49.219 | -45.283 | -31.454 | -25.457 | -41.617 | -38.358 | -33.529 | -43.721 | -40.573 | -34.037 | -39.506 | -25.803 | -20.963 | -15.6 | -4.1 | -10 | -8 | -284.7 | -276.4 | -260.4 | -247.6 | -234.8 | -262.5 | -251.5 | -238.9 | -227.1 | -218.1 | -207.5 | -196.8 | -185.4 | -176.3 | -167.5 | -366.8 | -353.4 | -352.5 | -335.2 | -322.2 | 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
| 1,569.2 | 1,607.6 | 1,593.6 | 1,585.2 | 1,569.8 | 1,558 | 1,554.9 | 1,549.3 | 1,540.5 | 1,584.3 | 1,582.7 | 1,614.2 | 1,651.3 | 1,676.6 | 1,680.7 | 1,698.8 | 1,680.3 | 1,673.9 | 1,777.7 | 1,765.9 | 1,761.7 | 1,905.1 | 1,893.8 | 1,991.9 | 2,077.1 | 2,654.7 | 2,797.7 | 2,887.3 | 2,876.3 | 2,940 | 2,920.8 | 2,909.1 | 2,890.9 | 2,874.8 | 2,860.3 | 2,849.2 | 2,836.3 | 2,818 | 2,998.1 | 3,274.8 | 3,662.2 | 3,946.4 | 4,196.3 | 4,339.3 | 4,343.2 | 4,858 | 4,968.316 | -119.405 | 509.558 | 502.855 | 488.843 | 481.028 | 488.873 | 476.93 | 474.489 | 489.028 | 480.125 | 475.135 | 472.807 | 462.069 | 458.257 | 454.736 | 451.241 | 456.144 | 465.141 | 468.93 | 476.242 | 478.396 | 493.114 | 484.376 | 488.54 | 486.986 | 512.356 | 524.904 | 518.751 | 528.331 | 527.671 | 529.699 | 517.369 | 500.887 | 500.915 | 508.958 | 492.619 | 488.63 | 488.846 | 488.391 | 482.695 | 482.146 | 482.061 | 481.69 | 478.541 | 475.774 | 476.88 | 475.52 | 468.425 | 462.019 | 462.452 | 461.358 | 456.5 | -0.1 | 241.9 | 240 | 471.4 | 458.6 | 450.9 | 431.9 | 422.6 | 439.1 | 445.2 | 429.5 | 420.6 | 411.6 | 399 | 388.5 | 372.5 | 364.3 | 359.6 | 555.8 | 530.8 | 521.6 | 502.2 | 482.7 | 159.4 | 163.5 | 123 | 163.6 | 112.4 | 114.1 | 113.9 | 112.6 | 111.9 | 60 | 58.1 | 57.3 | 109.1 | 59 | 61.3 | 65 | 120 | 117.1 | 67.8 | 68.2 | 41.5 |
| Total Shareholders Equity
| 3,432.9 | 3,327.2 | 3,217.1 | 3,040.9 | 2,935.3 | 2,809.5 | 2,708.1 | 2,639.2 | 2,563 | 2,503.9 | 2,421.9 | 2,338.1 | 2,271.6 | 2,193.8 | 2,106.3 | 2,049.8 | 1,949.7 | 1,892.5 | 1,953.9 | 1,868.8 | 1,806.6 | 1,870.4 | 1,836.1 | 1,880.2 | 1,888.9 | 4,719.7 | 5,037.8 | 5,008.6 | 4,903.5 | 4,374.8 | 4,254.4 | 4,355.3 | 4,166.3 | 4,084.2 | 4,554.3 | 4,535.9 | 4,552.1 | 4,423.3 | 4,671.8 | 4,967.4 | 5,718.8 | 5,936.3 | 6,217.7 | 6,201.7 | 5,826 | 6,228 | 6,483.357 | 6,848.055 | 2,117.872 | 2,027.301 | 1,933.329 | 2,182.697 | 2,249.354 | 2,282.444 | 2,093.153 | 2,097.676 | 1,980.505 | 1,998.501 | 2,012.088 | 2,119.136 | 2,055.413 | 1,883.512 | 1,898.681 | 2,055.992 | 2,097.235 | 1,974.22 | 1,910.871 | 1,828.157 | 1,774.294 | 1,705.857 | 1,669.999 | 1,640.801 | 1,642.162 | 1,594.692 | 1,555.61 | 1,545.501 | 1,509.929 | 1,471.479 | 1,447.794 | 1,390.019 | 1,344.768 | 1,299.949 | 1,261.478 | 1,196.304 | 1,171.543 | 1,125.982 | 1,105.724 | 1,100.275 | 1,078.137 | 1,027.487 | 1,015.002 | 1,066.796 | 1,041.877 | 1,023.435 | 1,010.591 | 1,034.269 | 1,043.985 | 1,018.856 | 993.2 | 749.3 | 724.9 | 703.6 | 709.4 | 679.5 | 666 | 649.4 | 630.6 | 603.1 | 592.3 | 574.6 | 563.9 | 544.3 | 529.1 | 517.5 | 502.8 | 490.7 | 483.5 | 455.9 | 432 | 409.4 | 394 | 379.6 | 370.8 | 361.7 | 351 | 344.5 | 337.4 | 369.7 | 361.2 | 354.9 | 349.8 | 335.2 | 326.2 | 320.7 | 316.2 | 312.4 | 309.4 | 310.4 | 241 | 214.1 | 158.6 | 145.4 | 134.6 |
| Total Equity
| 3,432.9 | 3,327.2 | 3,217.1 | 3,040.9 | 2,935.3 | 2,809.5 | 2,708.1 | 2,639.2 | 2,563 | 2,503.9 | 2,421.9 | 2,338.1 | 2,271.6 | 2,193.8 | 2,106.3 | 2,049.8 | 1,949.7 | 1,892.5 | 1,953.9 | 1,868.8 | 1,806.6 | 1,870.4 | 1,836.1 | 1,880.2 | 1,888.9 | 4,719.7 | 5,037.8 | 5,008.6 | 4,903.5 | 4,374.8 | 4,254.4 | 4,355.3 | 4,166.3 | 4,084.2 | 4,554.3 | 4,535.9 | 4,552.1 | 4,423.3 | 4,671.8 | 4,967.4 | 5,718.8 | 5,936.3 | 6,340.1 | 6,321.2 | 5,942.9 | 6,343 | 6,599.854 | 7,066.241 | 2,233.955 | 2,143.607 | 2,047.392 | 2,298.116 | 2,366.854 | 2,397.728 | 2,205.032 | 2,213.67 | 2,091.815 | 2,112.056 | 2,126.34 | 2,237.459 | 2,168.639 | 2,005.4 | 2,020.069 | 2,176.222 | 2,220.195 | 1,974.22 | 1,910.871 | 1,828.157 | 1,774.294 | 1,705.857 | 1,669.999 | 1,640.801 | 1,642.162 | 1,594.692 | 1,555.61 | 1,545.501 | 1,509.929 | 1,471.479 | 1,447.794 | 1,392.691 | 1,344.768 | 1,299.949 | 1,261.478 | 1,196.304 | 1,171.543 | 1,125.982 | 1,105.724 | 1,100.275 | 1,078.137 | 1,027.487 | 1,015.002 | 1,066.796 | 1,041.877 | 1,023.435 | 1,010.591 | 1,034.269 | 1,043.985 | 1,018.856 | 993.2 | 749.3 | 724.9 | 703.6 | 709.4 | 679.5 | 666 | 649.4 | 630.6 | 603.1 | 592.3 | 574.6 | 563.9 | 544.3 | 529.1 | 517.5 | 502.8 | 490.7 | 483.5 | 455.9 | 432 | 409.4 | 394 | 379.6 | 370.8 | 361.7 | 351 | 344.5 | 337.4 | 369.7 | 361.2 | 354.9 | 349.8 | 335.2 | 326.2 | 320.7 | 316.2 | 312.4 | 309.4 | 310.4 | 241 | 214.1 | 158.6 | 145.4 | 134.6 |
| Total Liabilities & Shareholders Equity
| 6,548 | 6,738.7 | 6,563.3 | 6,411 | 6,508.3 | 6,671.2 | 6,447.5 | 6,508.6 | 4,872.2 | 4,975.9 | 4,753.6 | 4,472.8 | 4,354.7 | 4,384.1 | 4,197.2 | 4,103.5 | 4,116.1 | 4,426.7 | 4,139.5 | 4,080.4 | 4,170 | 4,382.2 | 3,806.5 | 3,809.5 | 3,806 | 9,368.1 | 8,633.7 | 8,628.8 | 8,669.1 | 11,818 | 11,534.8 | 11,679 | 11,743.8 | 12,030.2 | 12,411.7 | 12,670.9 | 10,564.7 | 10,569.4 | 10,650.2 | 10,926.9 | 11,616.8 | 11,766.5 | 11,743.3 | 11,804.2 | 11,666.6 | 11,721 | 11,795.311 | 11,972.335 | 4,586.269 | 4,778.206 | 4,586.313 | 4,882.443 | 5,052.312 | 4,162.687 | 3,973.533 | 3,972.758 | 3,852.7 | 3,981.184 | 3,911.334 | 3,982.252 | 3,977.245 | 4,024.829 | 4,053.213 | 4,251.125 | 4,344.022 | 4,170.388 | 4,000.614 | 3,986.871 | 3,973.244 | 3,740.313 | 3,364.979 | 3,355.173 | 3,390.205 | 3,388.683 | 3,253.755 | 3,175.067 | 3,169.498 | 3,228.922 | 3,120.575 | 4,126.805 | 2,930.96 | 2,889.197 | 2,780.677 | 2,587.488 | 2,627.521 | 2,578.187 | 2,514.45 | 2,354.898 | 2,400.829 | 2,375.698 | 2,372.198 | 2,591.577 | 2,600.416 | 2,670.984 | 2,644.025 | 2,827.626 | 2,847.892 | 2,872.549 | 2,803 | 2,767.7 | 1,669.6 | 1,587.6 | 1,554.7 | 1,505.3 | 1,481 | 1,484.3 | 1,472.9 | 1,609.4 | 1,390 | 1,339.7 | 1,289 | 1,280.9 | 1,251.3 | 1,201.4 | 1,252.5 | 1,113.1 | 1,128.6 | 1,360.5 | 1,281.5 | 1,250.2 | 1,213.7 | 1,209.7 | 958.8 | 935.5 | 904.6 | 896 | 869.4 | 828.2 | 807.5 | 794.1 | 790.6 | 776.2 | 772.9 | 777.3 | 768.9 | 787.6 | 823.1 | 792 | 781.4 | 744.7 | 440.4 | 445 | 305.8 |