Rogers Corporation
NYSE:ROG
104.01 (USD) • At close November 14, 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 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 146.4 | 119.9 | 116.9 | 131.7 | 126.455 | 141.452 | 193.724 | 235.85 | 236.461 | 225.332 | 182.144 | 232.296 | 220.901 | 203.945 | 199.109 | 191.785 | 186.123 | 298.742 | 308.277 | 166.849 | 140.747 | 173.068 | 162.074 | 167.738 | 149.556 | 174.7 | 173.019 | 181.159 | 150.993 | 177.312 | 186.111 | 227.767 | 173.516 | 247.397 | 229.203 | 204.586 | 192.606 | 209.762 | 199.858 | 237.375 | 227.973 | 218.692 | 216.458 | 191.884 | 158.608 | 137.015 | 126.414 | 114.863 | 91.101 | 95.786 | 93.517 | 79.728 | 71.148 | 71.647 | 66.135 | 80.135 | 53.241 | 44.718 | 42.761 | 57.738 | 42.306 | 38.406 | 44.556 | 70.17 | 44.414 | 41.234 | 21.974 | 36.328 | 34.557 | 26.226 | 23.078 | 13.638 | 33.731 | 79.13 | 57.914 | 46.401 | 31.907 | 34.092 | 40.707 | 37.967 | 27.021 | 25.73 | 33.237 | 31.476 | 35.273 | 32.64 | 28.187 | 22.3 | 27.656 | 20.917 | 8.612 | 20.891 | 18.287 | 17.309 | 9.303 | 10.1 | 7.754 | 10.838 | 7.065 | 10 | 18.2 | 19.5 | 10.7 | 9.6 | 9.4 | 10.1 | 14.3 | 18.8 | 20.6 | 22.1 | 19.7 | 18.7 | 25 | 20.7 | 16.1 | 13.1 | 14.1 | 17.4 | 17.3 | 13.9 | 7.8 | 5.3 | 4.2 | 4.5 | 3.6 | 6.3 | 5.6 | 5.4 | 1.4 | 6.4 | 4.3 | 6.7 | 6.3 | 4.1 | 5.4 | 4.4 | 4.6 | 5.3 | 5.9 | 5.4 | 3.7 | 4.7 | 5 | 6.5 | 9 | 5.6 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.71 | 0 | 0 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.704 | 0 | 0.186 | 0 | 0.043 | 0.167 | 0.399 | 1.001 | 0 | 0.942 | 0.455 | 4.292 | 2.262 | 0 | 53.3 | 31.5 | 37.85 | 37.73 | 68.185 | 43.718 | 0 | 7.281 | 24.4 | 0 | 0 | 0 | 2 | 2 | 8 | 3.005 | 3.005 | 0 | 0 | 2.036 | 6.628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 1.4 | 3 | 3 | 2.8 | 0.7 | 0.9 | 0.9 | 1 | 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 |
| Cash and Short Term Investments
| 146.4 | 119.9 | 116.9 | 131.7 | 126.455 | 141.452 | 193.724 | 235.85 | 236.461 | 225.332 | 182.144 | 232.296 | 220.901 | 203.945 | 199.109 | 191.785 | 186.123 | 298.742 | 308.277 | 166.849 | 140.747 | 173.068 | 162.074 | 167.738 | 149.556 | 174.7 | 173.019 | 181.159 | 150.993 | 177.312 | 186.111 | 227.767 | 173.516 | 247.397 | 229.203 | 204.586 | 192.606 | 209.762 | 199.858 | 237.375 | 227.973 | 218.692 | 216.458 | 191.884 | 158.608 | 137.015 | 126.414 | 114.863 | 91.101 | 95.786 | 93.517 | 79.728 | 71.148 | 75.351 | 66.135 | 80.321 | 53.241 | 44.761 | 42.928 | 58.137 | 43.307 | 38.406 | 45.498 | 70.625 | 48.706 | 43.496 | 21.974 | 89.628 | 66.057 | 64.076 | 60.808 | 81.823 | 77.449 | 79.13 | 65.195 | 46.401 | 31.907 | 34.092 | 40.707 | 39.967 | 29.021 | 33.73 | 36.242 | 34.481 | 35.273 | 32.64 | 30.223 | 28.928 | 27.656 | 20.917 | 8.612 | 20.891 | 18.287 | 17.309 | 9.303 | 10.1 | 7.754 | 10.838 | 7.065 | 10 | 18.2 | 19.5 | 10.7 | 9.6 | 9.4 | 10.1 | 14.3 | 18.8 | 20.6 | 22.1 | 19.7 | 18.7 | 25 | 20.7 | 16.1 | 13.1 | 14.1 | 17.4 | 17.3 | 13.9 | 7.8 | 5.3 | 4.2 | 4.5 | 3.6 | 6.3 | 5.6 | 5.4 | 1.4 | 6.4 | 4.3 | 6.7 | 6.3 | 4.1 | 5.4 | 4.4 | 4.6 | 5.3 | 5.9 | 5.4 | 3.7 | 4.7 | 5 | 6.5 | 9 | 5.6 |
| Net Receivables
| 188.7 | 195.9 | 203.8 | 211.4 | 236.107 | 232.804 | 225.247 | 237.22 | 208.099 | 218.376 | 215.74 | 202.878 | 199.501 | 190.742 | 177.971 | 163.982 | 164.964 | 152.269 | 168.672 | 149.032 | 166.74 | 186.635 | 192.149 | 171.489 | 181.648 | 176.342 | 177.76 | 146.244 | 145.605 | 144.092 | 141.183 | 126.703 | 120.294 | 109.31 | 107.866 | 101.428 | 115.906 | 118.66 | 125.886 | 99.065 | 123.774 | 114.822 | 106.682 | 98.781 | 111.161 | 102.783 | 94.239 | 96.501 | 88.581 | 95.7 | 92.264 | 91.905 | 93.049 | 89.242 | 99.818 | 77.375 | 79.196 | 74.339 | 69.069 | 59.363 | 61.344 | 55.188 | 51.936 | 55.074 | 75.334 | 70.761 | 83.759 | 86.955 | 87.128 | 76.694 | 98.358 | 88.196 | 89.21 | 90.021 | 84.746 | 77.543 | 74.87 | 60.779 | 67.708 | 71.694 | 66.551 | 65.815 | 63.019 | 58.259 | 46.965 | 36.669 | 36.979 | 34.373 | 36.958 | 35.165 | 39.449 | 32.583 | 36.378 | 40.151 | 51.064 | 46.265 | 46.216 | 43.408 | 41.518 | 33.9 | 36.6 | 34.4 | 39.7 | 32.6 | 32.3 | 31.3 | 32.8 | 28.7 | 28.7 | 24.5 | 24.8 | 21.1 | 21.3 | 22.2 | 20.7 | 18.4 | 20.6 | 20.8 | 19.2 | 16.5 | 19.2 | 19.2 | 18.6 | 15 | 17.7 | 21.1 | 17.2 | 14.8 | 28.8 | 26.7 | 25.7 | 23.8 | 27.6 | 29 | 32.1 | 31.3 | 30.9 | 31.1 | 31.6 | 31.5 | 29.9 | 26.8 | 27.9 | 24.6 | 19.2 | 16.2 |
| Inventory
| 154.4 | 150.8 | 150.9 | 153.5 | 157.073 | 169.675 | 177.089 | 182.402 | 173.61 | 171.129 | 152.15 | 133.384 | 118.216 | 110.761 | 106.706 | 102.36 | 109.733 | 124.747 | 127.517 | 132.859 | 137.908 | 135.067 | 133.242 | 132.637 | 125.885 | 117.739 | 107.935 | 112.557 | 114.118 | 102.549 | 94.795 | 91.13 | 86.274 | 88.257 | 90.5 | 91.824 | 85.536 | 87.032 | 82.239 | 68.628 | 65.003 | 63.323 | 64.291 | 66.889 | 65.783 | 66.733 | 69.544 | 73.178 | 70.072 | 74.678 | 81.347 | 78.32 | 80.865 | 71.517 | 64.86 | 47.574 | 46.642 | 44.8 | 39.379 | 33.826 | 34.734 | 37.603 | 35.786 | 41.617 | 45.992 | 48.264 | 47.954 | 51.243 | 59.444 | 68.324 | 71.508 | 70.242 | 62.251 | 54.769 | 53.002 | 43.502 | 41.845 | 42.634 | 44.93 | 49.051 | 42.758 | 36.971 | 32.219 | 27.501 | 18.135 | 17.884 | 18.072 | 18.069 | 22.474 | 24.679 | 25.798 | 25.375 | 27.53 | 31.402 | 31.642 | 30.423 | 28.418 | 29.308 | 25.801 | 23.3 | 20.7 | 20.2 | 20.9 | 22.8 | 19.2 | 22.3 | 22.7 | 21.6 | 16.6 | 16 | 14.1 | 12.7 | 13.2 | 13.3 | 11.4 | 10.8 | 10.3 | 9.6 | 9.1 | 8.6 | 8.2 | 8.8 | 8.7 | 8 | 8.2 | 8.6 | 8.5 | 9.2 | 18.3 | 19.3 | 17.3 | 16.3 | 16.6 | 17.9 | 18.5 | 19.2 | 19.5 | 20.6 | 21.3 | 20.6 | 20.9 | 21.8 | 19 | 18.1 | 16.7 | 17.3 |
| Other Current Assets
| 31.7 | 35.5 | 29.8 | 30.3 | 35.162 | 38.848 | 15.821 | 8.437 | 19.508 | 20.859 | 26.495 | 15.507 | 15.947 | 19.677 | 21.994 | 16.048 | 13.623 | 14.932 | 16.827 | 15.362 | 13.097 | 15.089 | 16.445 | 13.922 | 15.236 | 16.648 | 17.071 | 14.563 | 15.204 | 17.488 | 18.267 | 12.801 | 12.876 | 23.134 | 22.749 | 30.827 | 30.431 | 25.682 | 27.183 | 26.986 | 21.317 | 21.799 | 20.137 | 20.153 | 21.215 | 19.658 | 19.891 | 22.394 | 21.36 | 16.816 | 17.845 | 16.064 | 18.754 | 17.771 | 16.934 | 16.313 | 14.898 | 14.532 | 14.43 | 12.889 | 14.61 | 13.829 | 12.759 | 16.977 | 14.483 | 17.013 | 17.734 | 19.228 | 15.849 | 18.962 | 23.296 | 32.293 | 38.25 | 15.898 | 14.09 | 13.584 | 13 | 19.744 | 12.13 | 12.222 | 9.526 | 6.498 | 6.595 | 6.856 | 6.648 | 6.467 | 6.663 | 6.305 | 7.516 | 6.555 | 6.622 | 6.067 | 6.165 | 6.826 | 6.006 | 6.061 | 5.922 | 5.642 | 5.633 | 5.3 | 3.9 | 9.2 | 9.3 | 9.3 | 9.3 | 10.6 | 10.7 | 10.4 | 12.4 | 9.4 | 9.4 | 10.2 | 9.3 | 11.5 | 11.9 | 13.5 | 7.6 | 7 | 7.9 | 8.2 | 9.2 | 9.1 | 10.2 | 9.3 | 12.1 | 12.5 | 23.9 | 26.6 | 3.2 | 3.6 | 8.8 | 9 | 3.5 | 2.9 | 2.7 | 2.7 | 2.9 | 3 | 1.4 | 1.3 | 1.4 | 1.2 | 1.7 | 0.3 | 0.4 | 1.7 |
| Total Current Assets
| 521.2 | 502.1 | 501.4 | 526.9 | 554.797 | 582.779 | 611.881 | 659.867 | 637.678 | 635.696 | 576.529 | 584.065 | 554.565 | 525.125 | 505.78 | 474.175 | 474.443 | 590.69 | 621.293 | 464.102 | 458.492 | 509.859 | 503.91 | 485.786 | 472.325 | 485.429 | 475.785 | 454.523 | 425.92 | 441.441 | 440.356 | 458.401 | 392.96 | 468.098 | 450.318 | 429.137 | 424.479 | 441.136 | 435.166 | 432.054 | 438.067 | 418.636 | 407.568 | 377.707 | 356.767 | 326.189 | 310.088 | 306.936 | 289.987 | 282.98 | 284.973 | 265.632 | 278.505 | 268.104 | 247.747 | 221.583 | 193.977 | 178.432 | 165.806 | 164.215 | 153.995 | 145.026 | 145.979 | 184.293 | 184.515 | 179.534 | 171.421 | 247.054 | 228.478 | 228.056 | 253.97 | 272.554 | 267.16 | 239.818 | 217.033 | 181.03 | 161.622 | 157.249 | 165.475 | 172.934 | 147.856 | 143.014 | 138.075 | 127.097 | 107.021 | 93.66 | 91.937 | 87.675 | 94.604 | 87.316 | 80.481 | 84.916 | 88.36 | 95.688 | 98.015 | 92.849 | 88.31 | 89.196 | 80.017 | 72.5 | 79.4 | 83.3 | 80.6 | 74.3 | 70.2 | 74.3 | 80.5 | 79.5 | 78.3 | 72 | 68 | 62.7 | 68.8 | 67.7 | 60.1 | 55.8 | 52.6 | 54.8 | 53.5 | 47.2 | 44.4 | 42.4 | 41.7 | 36.8 | 41.6 | 48.5 | 55.2 | 56 | 51.7 | 56 | 56.1 | 55.8 | 54 | 53.9 | 58.7 | 57.6 | 57.9 | 60 | 60.2 | 58.8 | 55.9 | 54.5 | 53.6 | 49.5 | 45.3 | 40.8 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 406.8 | 383.3 | 382 | 385.2 | 341.696 | 346.335 | 361.527 | 358.415 | 374.984 | 360.085 | 349.681 | 326.967 | 294.19 | 282.543 | 267.041 | 272.378 | 266.104 | 263.051 | 260.922 | 260.246 | 252.393 | 248.309 | 244.911 | 242.759 | 241.504 | 184.478 | 181.803 | 179.611 | 174.855 | 173.363 | 175.642 | 176.916 | 172.889 | 174.808 | 177.337 | 178.661 | 180.145 | 181.531 | 179.63 | 150.42 | 146.596 | 146.796 | 144.208 | 146.931 | 148.332 | 148.669 | 150.157 | 149.017 | 146.943 | 146.472 | 148.368 | 148.182 | 150.096 | 155.08 | 155.934 | 120.087 | 118.964 | 116.18 | 120.902 | 123.14 | 129.153 | 130.706 | 141.722 | 145.222 | 147.343 | 149.371 | 148.277 | 147.203 | 144.694 | 146.526 | 143.207 | 141.728 | 134.244 | 132.786 | 129.693 | 131.616 | 131.764 | 123.863 | 137.894 | 140.384 | 137.582 | 135.297 | 132.589 | 131.157 | 104.479 | 103.292 | 101.118 | 99.883 | 99.946 | 101.696 | 98.646 | 98.454 | 95.894 | 93.927 | 92.796 | 94.199 | 93.025 | 87.543 | 84.978 | 84.7 | 78.6 | 78.1 | 77.1 | 74.8 | 72.7 | 64.7 | 57.3 | 52.2 | 42.3 | 40.3 | 39.4 | 36.6 | 35.8 | 35.9 | 36.2 | 36.5 | 35 | 34.7 | 33.9 | 34 | 33.6 | 34.5 | 35.1 | 36.8 | 35.8 | 34.4 | 35.1 | 35.5 | 58.9 | 58.4 | 59 | 60.2 | 62.5 | 62 | 62.1 | 65.6 | 63.9 | 63.2 | 62.3 | 62.4 | 60.2 | 59.4 | 61.2 | 55.8 | 52.1 | 50.4 |
| Goodwill
| 365.7 | 356.3 | 357.2 | 359.8 | 352.214 | 358.641 | 355.867 | 352.365 | 338.312 | 351.811 | 364.684 | 370.189 | 264.785 | 267.192 | 266.437 | 270.172 | 265.781 | 262.469 | 260.87 | 262.93 | 260.552 | 263.804 | 263.251 | 264.885 | 266.304 | 234.287 | 239.052 | 237.107 | 234.587 | 232.247 | 228.229 | 208.431 | 178.329 | 177.067 | 178.876 | 175.453 | 177.604 | 178.617 | 175.009 | 98.227 | 101.676 | 108.632 | 108.558 | 108.671 | 106.887 | 103 | 102.045 | 105.041 | 102.632 | 100.594 | 109.598 | 102.178 | 116.245 | 125.079 | 116.836 | 25.186 | 0 | 0 | 0 | 9.634 | 0 | 0 | 0 | 0 | 10.131 | 10.131 | 10.131 | 10.131 | 10.131 | 10.131 | 10.656 | 10.656 | 10.656 | 10.656 | 21.928 | 21.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.2 | 0 | 0 | 13.6 | 0 | 13.8 | 13.9 | 0 | 14.2 | 14.3 | 14.4 | 14.5 | 14.6 | 14.8 | 14.9 | 14.9 | 14.3 | 14.3 | 14.4 | 14.5 | 2 | 2 | 8.7 | 1.9 | 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 |
| Intangible Assets
| 117.7 | 117.2 | 120.3 | 123.9 | 124.496 | 130.551 | 132.233 | 133.724 | 150.148 | 159.978 | 169.977 | 176.353 | 108.033 | 111.404 | 114.373 | 118.026 | 132.818 | 147.722 | 155.004 | 158.947 | 162.939 | 167.985 | 172.234 | 177.008 | 181.618 | 152.009 | 156.998 | 160.278 | 164.142 | 167.226 | 169.579 | 136.676 | 67.92 | 70.313 | 73.587 | 75.019 | 77.577 | 80.566 | 82.171 | 38.34 | 41.23 | 45.874 | 47.674 | 49.171 | 49.89 | 49.57 | 50.321 | 53.288 | 53.196 | 53.241 | 51.219 | 56.449 | 54.358 | 59.989 | 65.767 | 10.798 | 0 | 0 | 0 | 0.706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.131 | 0.112 | 0.226 | 0.339 | 0.454 | 0.487 | 0.588 | 0.728 | 22.692 | 22.72 | 23.187 | 28.946 | 29.072 | 28.567 | 28.673 | 25.857 | 25.121 | 22.204 | 22.201 | 22.2 | 22.204 | 22.158 | 22.161 | 22.163 | 13.588 | 13.729 | 13.828 | 13.942 | 14.068 | 14.165 | 14.285 | 14.399 | 14.5 | 14.6 | 14.8 | 14.9 | 14.9 | 14.3 | 14.3 | 14.4 | 14.5 | 8.5 | 8.7 | 8.7 | 0.1 | 3.5 | 3.5 | 3.5 | 3.5 | 2.4 | 2.4 | 2.4 | 2.4 | 3.3 | 3.3 | 3.3 | 3.3 | 2 | 2 | 2 | 2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.5 | 0.5 | 0.5 | 0.4 | 0.6 | 0 |
| Goodwill and Intangible Assets
| 483.4 | 473.5 | 477.5 | 483.7 | 476.71 | 489.192 | 488.1 | 486.089 | 488.46 | 511.789 | 534.661 | 546.542 | 372.818 | 378.596 | 380.81 | 388.198 | 398.599 | 410.191 | 415.874 | 421.877 | 423.491 | 431.789 | 435.485 | 441.893 | 447.922 | 386.296 | 396.05 | 397.385 | 398.729 | 399.473 | 397.808 | 345.107 | 246.249 | 247.38 | 252.463 | 250.472 | 255.181 | 259.183 | 257.18 | 136.567 | 142.906 | 154.506 | 156.232 | 157.842 | 156.777 | 152.57 | 152.366 | 158.329 | 155.828 | 153.835 | 160.817 | 158.627 | 170.603 | 185.068 | 182.603 | 35.984 | 32.555 | 32.463 | 33.78 | 10.34 | 10.353 | 10.361 | 9.634 | 9.634 | 10.131 | 10.131 | 10.131 | 10.131 | 10.243 | 10.357 | 10.995 | 11.11 | 11.143 | 11.244 | 22.656 | 22.692 | 22.72 | 23.187 | 28.946 | 29.072 | 28.567 | 28.673 | 25.857 | 25.121 | 22.204 | 22.201 | 22.2 | 22.204 | 22.158 | 22.161 | 22.163 | 13.588 | 13.729 | 13.828 | 13.942 | 14.068 | 14.165 | 14.285 | 14.399 | 14.5 | 14.6 | 14.8 | 14.9 | 14.9 | 14.3 | 14.3 | 14.4 | 14.5 | 8.5 | 8.7 | 8.7 | 1.9 | 3.5 | 3.5 | 3.5 | 3.5 | 2.4 | 2.4 | 2.4 | 2.4 | 3.3 | 3.3 | 3.3 | 3.3 | 2 | 2 | 2 | 2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.5 | 0.5 | 0.5 | 0.4 | 0.6 | 0 |
| Long Term Investments
| 9.7 | 61.9 | 63.1 | 63.3 | 10.346 | 12.76 | 12.841 | 14.082 | 12.974 | 15.931 | 15.508 | 16.328 | 15.415 | 16.904 | 14.948 | 15.248 | 12.755 | 16.907 | 15.743 | 16.461 | 15.033 | 17.534 | 15.799 | 18.667 | 17.812 | 19.411 | 18.301 | 18.324 | 19.34 | 17.949 | 16.726 | 16.183 | 17.935 | 16.653 | 16.593 | 15.348 | 17.938 | 17.228 | 17.057 | 17.555 | 20.66 | 19.73 | 18.632 | 18.97 | 26.035 | 24.149 | 23.49 | 26.171 | 25.524 | 27.774 | 26.637 | 54.828 | 58.694 | 57.437 | 62.45 | 64.044 | 72.366 | 70.693 | 70.909 | 76.876 | 75.732 | 71.454 | 68.258 | 73.996 | 30.974 | 32.017 | 32.988 | 30.556 | 0 | 25.482 | 26.174 | 0 | 23.318 | 23.764 | 22.186 | 20.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.4 | 0 | 0 | 16.1 | 0 | 14.3 | 11.4 | 0 | 5.9 | 5 | 4.7 | 5.3 | 5.1 | 5 | 4.8 | 5.5 | 5.4 | 5.3 | 5.1 | 5.4 | 5.1 | 4.9 | 4.8 | 5 | 4.9 | 0 | 0 | 0 | 4.6 | 4.4 | 4.2 | 4.1 | 3.6 | 3.3 | 3.1 | 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
| 58 | 58.1 | 55.7 | 49.7 | 58.922 | 60.165 | 57.991 | 50.649 | 41.873 | 38.021 | 32.521 | 32.671 | 26.529 | 25.986 | 28.018 | 28.667 | 26.907 | 25.474 | 18.328 | 17.117 | 12.166 | 11.08 | 11.316 | 8.236 | 4.478 | 3.501 | 5.025 | 6.008 | 16.007 | 19.657 | 23.48 | 14.634 | 13.384 | 14.82 | 17.164 | 8.594 | 13.362 | 15.799 | 40.918 | 44.853 | 41.94 | 40.847 | 45.55 | 44.854 | 57.38 | 59.15 | 70.454 | 71.439 | 68.633 | 20.65 | 22.881 | 20.117 | 15.609 | 15.168 | 15.696 | 17.12 | 6.653 | 7.6 | 7.599 | 8.227 | 0.265 | 1.05 | 41.45 | 37.939 | 16.867 | 15.811 | 13.67 | 9.984 | 14.451 | 9.237 | 6.69 | 4.828 | 14.477 | 11.356 | 10.976 | 10.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.5 | 0 | 0 | 8.2 | 0 | 8.4 | 8.5 | 0 | 6.1 | 6.3 | 6.2 | 6.4 | 5.8 | 5.7 | 5.8 | 5.9 | 2.4 | 2.3 | 2.3 | 2.3 | 0.3 | 0.3 | 0.3 | 0.4 | 1.6 | 0 | 0 | 0 | 1.6 | 1.7 | 1.7 | 1.5 | 2.3 | 2.2 | 2.1 | 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
| 60.9 | 8.2 | 8.3 | 8.4 | 78.395 | 77.146 | 79.187 | 77.112 | 69.821 | 70.748 | 84.362 | 91.993 | 82.523 | 84.322 | 85.623 | 85.339 | 93.232 | 94.228 | 94.256 | 93.378 | 88.143 | 88.782 | 87.973 | 82.003 | 85.384 | 69.014 | 69.163 | 69.283 | 46.767 | 47.258 | 47.376 | 45.259 | 47.664 | 48.442 | 48.51 | 50.246 | 52.864 | 52.853 | 55.111 | 53.668 | 60.725 | 60.992 | 60.138 | 60.23 | 47.851 | 47.782 | 47.887 | 48.132 | 29.384 | 29.451 | 29.67 | 30.242 | 29.155 | 28.638 | 28.613 | 26.056 | 24.805 | 24.764 | 24.722 | 24.68 | 24.195 | 23.369 | 24.39 | 24.349 | 74.699 | 76.543 | 79.363 | 26.02 | 52.864 | 24.53 | 23.999 | 50.682 | 31.101 | 32.539 | 34.466 | 34.179 | 62.429 | 61.706 | 61.83 | 62.805 | 37.229 | 34.872 | 31.118 | 31.065 | 47.39 | 48.255 | 46.68 | 47.939 | 3.216 | 28.532 | 26.489 | 2.551 | 23.684 | 0.397 | 0.622 | 20.398 | 0.181 | -0.096 | 0.035 | 0 | 6.1 | 1 | 0.7 | 0.8 | 4.8 | 4.4 | 4.5 | 4.5 | 13.1 | 5.5 | 5.6 | 12.6 | 0.6 | 6.5 | 6.9 | 6.7 | 0 | 0 | 0 | 0.2 | -0.6 | -0.4 | -0.2 | 4.9 | 4.8 | 4.3 | 4.3 | 4.2 | 6.4 | 6 | 5.5 | 5.5 | 5.7 | 5.5 | 5.2 | 5.2 | 5.1 | 4.7 | 4.5 | 4.4 | 4.8 | 4.8 | 5.1 | 2.4 | 3 | 4.1 |
| Total Non-Current Assets
| 1,018.8 | 985 | 986.6 | 990.3 | 966.069 | 985.598 | 999.646 | 986.347 | 988.112 | 996.574 | 1,016.733 | 1,014.501 | 791.475 | 788.351 | 776.44 | 789.83 | 797.597 | 809.851 | 805.123 | 809.079 | 791.226 | 797.494 | 795.484 | 793.558 | 797.1 | 662.7 | 670.342 | 670.611 | 655.698 | 657.7 | 661.032 | 598.099 | 498.121 | 502.103 | 512.067 | 503.321 | 519.49 | 526.594 | 549.896 | 403.063 | 412.827 | 422.871 | 424.76 | 428.827 | 436.375 | 432.32 | 444.354 | 453.088 | 426.312 | 378.182 | 388.373 | 411.996 | 424.157 | 441.391 | 445.296 | 263.291 | 255.343 | 251.7 | 257.912 | 243.263 | 239.698 | 236.94 | 285.454 | 291.14 | 280.014 | 283.873 | 284.429 | 223.894 | 222.252 | 216.132 | 211.065 | 208.348 | 214.283 | 211.689 | 219.977 | 219.57 | 216.913 | 208.756 | 228.67 | 232.261 | 203.378 | 198.842 | 189.564 | 187.343 | 174.073 | 173.748 | 169.998 | 170.026 | 153.22 | 152.389 | 147.298 | 138.893 | 133.307 | 130.852 | 127.26 | 128.665 | 119.371 | 113.032 | 110.312 | 110.9 | 110.2 | 104.6 | 103.3 | 101.9 | 99.6 | 91 | 83.6 | 78.9 | 69.3 | 59.7 | 58.8 | 56.5 | 46.4 | 45.9 | 46.6 | 46.7 | 43.6 | 43.2 | 42.2 | 42.2 | 42.2 | 42.9 | 43.4 | 45 | 42.6 | 40.7 | 41.4 | 41.7 | 66.5 | 65.6 | 65.7 | 66.9 | 69.3 | 68.6 | 68.4 | 71.9 | 70.1 | 69 | 67.9 | 67.9 | 65.5 | 64.7 | 66.8 | 58.6 | 55.7 | 54.5 |
| Total Assets
| 1,540 | 1,487.1 | 1,488 | 1,517.2 | 1,520.866 | 1,568.377 | 1,611.527 | 1,646.214 | 1,625.79 | 1,632.27 | 1,593.262 | 1,598.566 | 1,346.04 | 1,313.476 | 1,282.22 | 1,264.005 | 1,272.04 | 1,400.541 | 1,426.416 | 1,273.181 | 1,249.718 | 1,307.353 | 1,299.394 | 1,279.344 | 1,269.425 | 1,148.129 | 1,146.127 | 1,125.134 | 1,081.618 | 1,099.141 | 1,101.388 | 1,056.5 | 891.081 | 970.201 | 962.385 | 932.458 | 943.969 | 967.73 | 985.062 | 835.117 | 850.894 | 841.507 | 832.328 | 806.534 | 793.142 | 758.509 | 754.442 | 760.024 | 716.299 | 661.162 | 673.346 | 677.628 | 702.662 | 709.495 | 693.043 | 484.874 | 449.32 | 430.132 | 423.718 | 407.478 | 393.693 | 381.966 | 431.433 | 475.433 | 464.529 | 463.407 | 455.85 | 470.948 | 450.73 | 444.188 | 465.035 | 480.902 | 481.443 | 451.507 | 437.01 | 400.6 | 378.535 | 366.005 | 394.145 | 405.195 | 351.234 | 341.856 | 327.639 | 314.44 | 281.094 | 267.408 | 261.935 | 257.701 | 247.824 | 239.705 | 227.779 | 223.809 | 221.667 | 226.54 | 225.275 | 221.514 | 207.681 | 202.228 | 190.329 | 183.4 | 189.6 | 187.9 | 183.9 | 176.2 | 169.8 | 165.3 | 164.1 | 158.4 | 147.6 | 131.7 | 126.8 | 119.2 | 115.2 | 113.6 | 106.7 | 102.5 | 96.2 | 98 | 95.7 | 89.4 | 86.6 | 85.3 | 85.1 | 81.8 | 84.2 | 89.2 | 96.6 | 97.7 | 118.2 | 121.6 | 121.8 | 122.7 | 123.3 | 122.5 | 127.1 | 129.5 | 128 | 129 | 128.1 | 126.7 | 121.4 | 119.2 | 120.4 | 108.1 | 101 | 95.3 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 47.2 | 49.9 | 51.7 | 50.3 | 46.852 | 51.233 | 52.156 | 51.796 | 57.2 | 76.84 | 74.916 | 64.66 | 54.818 | 53.471 | 52.342 | 35.987 | 35.886 | 35.616 | 39.707 | 33.019 | 38.608 | 42.214 | 43.481 | 40.321 | 39.999 | 37.299 | 41.346 | 36.116 | 35.867 | 35.56 | 30.297 | 28.379 | 28.321 | 26.751 | 23.17 | 22.251 | 24.352 | 24.924 | 29.954 | 20.02 | 24.454 | 23.907 | 21.369 | 17.534 | 21.674 | 17.753 | 16.423 | 16.73 | 16.581 | 15.561 | 17.208 | 15.731 | 22.642 | 22.423 | 22.711 | 16.296 | 11.477 | 13.103 | 14.43 | 9.308 | 11.628 | 10.84 | 6.996 | 11.619 | 18.906 | 16.982 | 18.945 | 22.127 | 14.322 | 16.459 | 17.791 | 25.715 | 31.295 | 19.674 | 22.272 | 18.992 | 17.945 | 14.387 | 15.107 | 21.117 | 18.864 | 19.134 | 19.561 | 20.442 | 10.484 | 8.436 | 8.975 | 10.125 | 9.785 | 10.411 | 10.282 | 12.009 | 11.199 | 12.746 | 12.068 | 12.418 | 12.569 | 13.123 | 12.444 | 14.9 | 14.3 | 14.9 | 17.2 | 17.8 | 13.8 | 15.9 | 16.4 | 16.8 | 12.2 | 11.9 | 12.9 | 9.7 | 8.1 | 9 | 8.9 | 8.3 | 8.1 | 8 | 8.5 | 7.8 | 7.7 | 8.7 | 9.5 | 7.7 | 7.2 | 9.4 | 9.5 | 7.6 | 10.3 | 10.8 | 0 | 9.5 | 10.4 | 10.7 | 13 | 11.9 | 10.9 | 12.8 | 12.8 | 14.1 | 12.2 | 9.6 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 4.1 | 3.7 | 15.5 | 3.9 | 0.345 | 0.355 | 0.38 | 2.8 | 0 | 2.715 | 2.915 | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.014 | 3.026 | 0.84 | 0.872 | 1.2 | 1.208 | 1.158 | 0.798 | 0.766 | 0.712 | 4.353 | 3.653 | 3.653 | 3.309 | 3.25 | 3.381 | 3.44 | 43.162 | 35.747 | 28.277 | 20.842 | 19.6 | 18.349 | 17.084 | 24.004 | 22.935 | 21.923 | 18.342 | 29.06 | 27.384 | 9.096 | 7.907 | 1.786 | 1.746 | 0 | 0 | 6.944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 1.2 | 1.2 | 1.2 | 2.7 | 3.7 | 3.1 | 1.7 | 2.3 | 10.4 | 11.2 | 13.5 | 14.8 | 0 | 13 | 10.1 | 5.5 | 9.7 | 11.6 | 11 | 8.6 | 9.3 | 8.9 | 8.1 | 6.1 | 7.3 | 2.8 | 2.2 | 2.2 |
| Tax Payables
| 6.6 | 7.6 | 7.3 | 2 | 7.018 | 7.616 | 4.553 | 5.504 | 4.046 | 5.815 | 1.384 | 9.632 | 7.071 | 5.177 | 7.629 | 8.558 | 6.235 | 11.358 | 6.626 | 10.649 | 9.642 | 9.048 | 8.72 | 7.032 | 9.189 | 3.987 | 1.748 | 6.408 | 16.147 | 12.387 | 15.506 | 10.921 | 9.607 | 5.438 | 8.419 | 3.621 | 10.049 | 7.569 | 8.402 | 6.103 | 9.438 | 2.917 | 6.83 | 4.078 | 2.661 | 1.921 | 3.748 | 3.135 | 0.671 | 0.031 | 0.639 | 1.799 | 4.021 | 4.371 | 3.018 | 1.528 | 2.146 | 0.861 | 2.731 | 1.349 | 1.447 | 1.734 | 0.976 | 1.318 | 1.795 | 3.607 | 3.847 | 5.16 | 0 | 6.989 | 17.794 | 0 | 6.421 | 5.956 | 8.567 | 7.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7.6 | 7.3 | 1.4 | 3.337 | 3.724 | 0 | 0 | 41.873 | -2.715 | -2.915 | -3.008 | -2.215 | -2.383 | -6.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.472 | 61.473 | 55.163 | 52.262 | 71.431 | 70.622 | 64.169 | 59.364 | 61.704 | 53.959 | 49.889 | 49.511 | 47.302 | 52.023 | 52.529 | 58.617 | 57.851 | 61.038 | 27.479 | 30.005 | 46.615 | 28.811 | 25.902 | 28.598 | 26.291 | 35.546 | 33.346 | 45.887 | 31.934 | 34.661 | 30.38 | 27.127 | 0 | 0 | 25.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 64.6 | 55.3 | 46.9 | 60.2 | 61.922 | 59.376 | 70.389 | 82.437 | 76.67 | 69.578 | 81.951 | 89.459 | 76.353 | 68.374 | 69.591 | 66.964 | 64.235 | 49.891 | 51.006 | 56.557 | 56.939 | 58.416 | 53.138 | 58.987 | 57.53 | 56.258 | 55.592 | 70.126 | 61.175 | 58.498 | 50.601 | 57.532 | 52.597 | 52.696 | 49.337 | 49.998 | 50.544 | 51.787 | 57.042 | 58.575 | 59.142 | 50.129 | 45.965 | 50.079 | 45.02 | 43.63 | 44.456 | 42.717 | 52.122 | 50.162 | 51.719 | 52.171 | 54.655 | 48.197 | 44.052 | 47.617 | 42.173 | 32.26 | 33.524 | 32.188 | 33.144 | 33.234 | 29.827 | 46.899 | 39.113 | 40.913 | 42.423 | 40.999 | 45.869 | 37.748 | 35.819 | 56.428 | 51.512 | 44.126 | 36.365 | 31.165 | 33.2 | 33.064 | 34.052 | 36.27 | 36.435 | 30.77 | 31.713 | 29.581 | 30.016 | 26.804 | 25.816 | 24.655 | 27.952 | 24.479 | 20.833 | 17.683 | 24.349 | 23.858 | 23.867 | 26.327 | 29.781 | 29.54 | 25.185 | 21.8 | 23.6 | 22 | 19.5 | 13.9 | 20.9 | 17.7 | 18.3 | 16.6 | 16.8 | 16.6 | 15 | 14.3 | 15.1 | 16.2 | 16 | 15.5 | 10.5 | 15.4 | 14.3 | 13.5 | 12.3 | 12.3 | 12.5 | 12.9 | 17.2 | 17.7 | 15.6 | 14.7 | 11.2 | 11.9 | 0 | 12.7 | 11.5 | 12.7 | 13.2 | 13.8 | 16.8 | 18.3 | 11.1 | 9.6 | 9.9 | 11.7 | 20.1 | 20.6 | 18.7 | 16.4 |
| Total Current Liabilities
| 122.5 | 116.5 | 117 | 116.4 | 116.137 | 118.58 | 127.478 | 142.537 | 137.916 | 154.948 | 161.166 | 163.949 | 138.242 | 127.022 | 129.562 | 111.509 | 106.356 | 96.865 | 97.339 | 100.225 | 105.189 | 112.692 | 108.365 | 107.18 | 107.59 | 98.744 | 99.894 | 113.808 | 113.987 | 107.211 | 97.116 | 101.185 | 94.178 | 88.538 | 84.235 | 79.12 | 88.326 | 87.72 | 138.56 | 120.445 | 121.311 | 97.795 | 93.764 | 90.04 | 86.439 | 87.308 | 87.562 | 84.505 | 87.716 | 94.814 | 96.95 | 78.797 | 89.225 | 76.777 | 71.527 | 65.441 | 55.796 | 53.168 | 50.685 | 42.845 | 46.219 | 45.808 | 37.799 | 59.836 | 59.814 | 61.502 | 65.215 | 68.286 | 60.191 | 61.196 | 71.404 | 82.143 | 89.228 | 69.756 | 67.204 | 57.366 | 51.145 | 47.451 | 49.159 | 57.387 | 55.299 | 49.904 | 51.274 | 50.023 | 40.5 | 35.24 | 34.791 | 34.78 | 37.737 | 34.89 | 31.115 | 29.692 | 35.548 | 36.604 | 35.935 | 38.745 | 42.35 | 42.663 | 37.629 | 36.7 | 38.5 | 37.5 | 37.3 | 32.3 | 35.3 | 34.2 | 35.3 | 34 | 29.6 | 29.1 | 28.5 | 24.6 | 23.8 | 25.8 | 25.5 | 24.4 | 19.2 | 24 | 24 | 22.5 | 21.2 | 23.7 | 25.7 | 23.7 | 26.1 | 29.4 | 35.5 | 33.5 | 35 | 37.5 | 0 | 35.2 | 32 | 28.9 | 35.9 | 37.3 | 38.7 | 39.7 | 33.2 | 32.6 | 30.2 | 27.4 | 27.4 | 23.4 | 20.9 | 18.6 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 21.7 | 15.1 | 15.1 | 46.5 | 81.147 | 131.253 | 191.323 | 225.7 | 295.339 | 265.771 | 204.223 | 190.209 | 2.214 | 2.592 | 4 | 25 | 60 | 223 | 273 | 123 | 130.482 | 203.586 | 231.56 | 233.111 | 238.268 | 136.386 | 136.835 | 136.855 | 136.465 | 196.395 | 246.15 | 240.87 | 76.344 | 177.24 | 178.372 | 179.106 | 181.991 | 182.694 | 142.785 | 31.042 | 43.856 | 56.96 | 62.105 | 67.17 | 72.121 | 83.468 | 87.112 | 84.442 | 96.097 | 99.455 | 103.04 | 122.61 | 130.649 | 144.046 | 154.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.92 | 3.98 | 3.312 | 1.315 | 0 | 9.116 | 9.116 | 9.116 | 9.74 | 9.74 | 9.74 | 9.7 | 12.2 | 13.7 | 13.7 | 13.7 | 13.1 | 13.7 | 13.7 | 13.7 | 14.4 | 3.6 | 3.6 | 3.6 | 4.2 | 4.2 | 4.2 | 4.2 | 4.8 | 4.8 | 6.7 | 6.7 | 6.7 | 10.9 | 12.2 | 14.2 | 17.6 | 21 | 21.7 | 24.2 | 22 | 22.9 | 0 | 26.3 | 27.6 | 29.9 | 27.3 | 27.5 | 28.3 | 30.1 | 30.6 | 30.6 | 30.6 | 32 | 33 | 24.5 | 26.4 | 27 |
| Deferred Revenue Non-Current
| 0 | 1 | 1 | 15.4 | 11.178 | 11.029 | 0 | 0 | 24.599 | 10.554 | 0 | 8.749 | -2.214 | -2.592 | 17.207 | 17.958 | 17.163 | 16.179 | 12.916 | 11.99 | 11.035 | 10.293 | 9.451 | 10.157 | 12.66 | 20.16 | 22.901 | 23.228 | 18.091 | 17.313 | 17.01 | 16.731 | 24.765 | 24.657 | 28.055 | 26.671 | 34.62 | 34.317 | 40.496 | 36.964 | 21.147 | 20.694 | 25.563 | 25.292 | 58.875 | 64.695 | 90.053 | 95.896 | 74.59 | 80.976 | 86.533 | 95.945 | 53.009 | 40.124 | 58.032 | 0 | 0 | 36.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.8 | 22.6 | 22.7 | 22.9 | 23.72 | 24.443 | 24.026 | 23.557 | 24.599 | 26.351 | 27.739 | 29.451 | 7.71 | 9.537 | 9.229 | 8.375 | 9.497 | 8.493 | 9.115 | 9.22 | 8.556 | 10.768 | 11.151 | 10.806 | 10.936 | 13.879 | 13.086 | 10.706 | 13.68 | 11.559 | 13.463 | 13.883 | 14.334 | 14.982 | 9.495 | 9.455 | 9.889 | 10.055 | 37.725 | 14.647 | 14.999 | 16.204 | 16.468 | 16.077 | 17.229 | 15.82 | 16.494 | 17.545 | 18.918 | 18.489 | 19.562 | 19.259 | 24.794 | 43.467 | 25.286 | 8.745 | 14.064 | 14.144 | 13.824 | 5.406 | 0.265 | 1.05 | 0 | 8.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.32 | 4.498 | 6.516 | 6.359 | 6.979 | 5.236 | 13.808 | 14.111 | 10.663 | 10.593 | 10.281 | 14.058 | 8.868 | 8.529 | 8.517 | 8.308 | 8.522 | 8.58 | 8.105 | 8.152 | 8.587 | 8.427 | 8.513 | 8.626 | 6.099 | 6.253 | 6.216 | 6.4 | 5.8 | 5.7 | 5.8 | 5.9 | 2.4 | 2.3 | 2.3 | 2.3 | 0.3 | 0.3 | 0.3 | 0.4 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.5 | 2.3 | 2.2 | 2.1 | 2.1 | 4.1 | 4.2 | 4.2 | 6.6 | 4.4 | 4.7 | 0 | 4.9 | 6.3 | 6.3 | 6.6 | 6.7 | 6.7 | 6.4 | 7.1 | 7 | 6.8 | 6.6 | 6.5 | 6.6 | 5.3 | 5.2 |
| Other Non-Current Liabilities
| 71.3 | 72.1 | 72.4 | 72.4 | 89.25 | 88.484 | 90.442 | 81.954 | 78.083 | 78.629 | 82.656 | 96.062 | 98.613 | 97.663 | 98.574 | 98.366 | 109.163 | 109.601 | 109.153 | 106.836 | 90.857 | 82.793 | 79.996 | 79.923 | 86.248 | 94.335 | 97.289 | 97.192 | 66.382 | 65.721 | 65.42 | 64.776 | 76.382 | 76.248 | 79.995 | 80.195 | 87.636 | 87.372 | 92.921 | 87.02 | 73.748 | 73.239 | 78.097 | 77.72 | 102.444 | 101.533 | 126.903 | 139.38 | 22.103 | 22.085 | 22.035 | 22.761 | 21.796 | 21.756 | 24.716 | 80.156 | 56.528 | 23.775 | 60.414 | 66.277 | 71.823 | 71.86 | 70.828 | 71.447 | 37.619 | 42.54 | 38.915 | 38.681 | 41.53 | 41.481 | 41.41 | 41.582 | 45.962 | 54.234 | 54.625 | 56.625 | 49.67 | 49.738 | 52.163 | 52.33 | 19.909 | 23.103 | 23.598 | 23.49 | 25.523 | 25.389 | 28.255 | 31.575 | 17.72 | 17.645 | 18.106 | 21.588 | 19.268 | 19.125 | 19.323 | 19.214 | 13.966 | 13.811 | 13.996 | 14.2 | 13.8 | 13.7 | 13.8 | 14.1 | 14.6 | 14.4 | 14.3 | 14 | 13.8 | 13.7 | 13.6 | 13.4 | 12.7 | 12.5 | 12.5 | 12.2 | 14 | 13.7 | 13.7 | 13.6 | 14.3 | 14.2 | 14.2 | 13.9 | 12.3 | 12.3 | 14.2 | 14.3 | 4.5 | 4.3 | 0 | 4.3 | 3.3 | 3.2 | 3 | 3.1 | 0.7 | 0.7 | 0.8 | 0.7 | 0.3 | 0.3 | 0.4 | 0.3 | 0.6 | 0.1 |
| Total Non-Current Liabilities
| 116.8 | 109.8 | 111.2 | 141.8 | 194.117 | 244.18 | 305.791 | 331.211 | 398.021 | 370.751 | 314.618 | 315.722 | 108.537 | 109.792 | 111.803 | 131.741 | 178.66 | 341.094 | 391.268 | 239.056 | 229.895 | 297.147 | 322.707 | 323.84 | 335.452 | 244.6 | 247.21 | 244.753 | 216.527 | 273.675 | 325.033 | 319.529 | 167.06 | 268.47 | 267.862 | 268.756 | 279.516 | 280.121 | 273.431 | 132.709 | 132.603 | 146.403 | 156.67 | 160.967 | 191.794 | 200.821 | 230.509 | 241.367 | 211.708 | 221.005 | 231.17 | 260.575 | 230.248 | 249.393 | 262.13 | 88.901 | 70.592 | 74.613 | 74.238 | 71.683 | 71.823 | 71.86 | 70.828 | 79.453 | 37.619 | 42.54 | 38.915 | 38.681 | 41.53 | 41.481 | 41.41 | 41.582 | 49.282 | 58.732 | 61.141 | 62.984 | 56.649 | 54.974 | 65.971 | 66.441 | 30.572 | 33.696 | 33.879 | 37.548 | 34.391 | 33.918 | 36.772 | 39.883 | 30.162 | 30.205 | 29.523 | 31.055 | 27.855 | 36.668 | 36.952 | 36.956 | 29.805 | 29.804 | 29.952 | 30.3 | 31.8 | 33.1 | 33.3 | 33.7 | 30.1 | 30.4 | 30.3 | 30 | 28.5 | 17.6 | 17.5 | 17.4 | 18.5 | 18.3 | 18.3 | 18 | 20.4 | 20.2 | 22.1 | 21.8 | 23.3 | 27.3 | 28.5 | 30.2 | 34 | 37.5 | 40.1 | 45.1 | 30.9 | 31.9 | 0 | 35.5 | 37.2 | 39.4 | 36.9 | 37.3 | 35.7 | 37.2 | 38.5 | 38.3 | 37.7 | 38.9 | 39.9 | 31.4 | 32.3 | 32.3 |
| Total Liabilities
| 239.3 | 226.3 | 228.2 | 258.2 | 310.254 | 362.76 | 433.269 | 473.748 | 535.937 | 525.699 | 475.784 | 479.671 | 246.779 | 236.814 | 241.365 | 243.25 | 285.016 | 437.959 | 488.607 | 339.281 | 335.084 | 409.839 | 431.072 | 431.02 | 443.042 | 343.344 | 347.104 | 358.561 | 330.514 | 380.886 | 422.149 | 420.714 | 261.238 | 357.008 | 352.097 | 347.876 | 367.842 | 367.841 | 411.991 | 253.154 | 253.914 | 244.198 | 250.434 | 251.007 | 278.233 | 288.129 | 318.071 | 325.872 | 299.424 | 315.819 | 328.12 | 339.372 | 319.473 | 326.17 | 333.657 | 154.342 | 126.388 | 127.781 | 124.923 | 114.528 | 118.042 | 117.668 | 108.627 | 139.289 | 97.433 | 104.042 | 104.13 | 106.967 | 101.721 | 102.677 | 112.814 | 123.725 | 138.51 | 128.488 | 128.345 | 120.35 | 107.794 | 102.425 | 115.13 | 123.828 | 85.871 | 83.6 | 85.153 | 87.571 | 74.891 | 69.158 | 71.563 | 74.663 | 67.899 | 65.095 | 60.638 | 60.747 | 63.403 | 73.272 | 72.887 | 75.701 | 72.155 | 72.467 | 67.581 | 67 | 70.3 | 70.6 | 70.6 | 66 | 65.4 | 64.6 | 65.6 | 64 | 58.1 | 46.7 | 46 | 42 | 42.3 | 44.1 | 43.8 | 42.4 | 39.6 | 44.2 | 46.1 | 44.3 | 44.5 | 51 | 54.2 | 53.9 | 60.1 | 66.9 | 75.6 | 78.6 | 65.9 | 69.4 | 0 | 70.7 | 69.2 | 68.3 | 72.8 | 74.6 | 74.4 | 76.9 | 71.7 | 70.9 | 67.9 | 66.3 | 67.3 | 54.8 | 53.2 | 50.9 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.7 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 18.6 | 18.6 | 18.7 | 18.6 | 18.616 | 18.616 | 18.609 | 18.574 | 18.812 | 18.811 | 18.803 | 18.73 | 18.729 | 18.722 | 18.712 | 18.677 | 18.676 | 18.668 | 18.662 | 18.577 | 18.572 | 18.559 | 18.546 | 18.395 | 18.39 | 18.38 | 18.365 | 18.255 | 18.218 | 18.161 | 18.121 | 18.021 | 17.973 | 18.027 | 17.996 | 17.957 | 17.982 | 18.649 | 18.605 | 18.404 | 18.286 | 18.227 | 18.12 | 17.855 | 17.716 | 17.242 | 17.07 | 16.904 | 16.57 | 16.396 | 16.268 | 16.221 | 16.168 | 16.044 | 15.955 | 15.841 | 15.82 | 15.806 | 15.777 | 15.743 | 15.74 | 15.682 | 15.657 | 15.654 | 15.63 | 15.574 | 15.537 | 16.415 | 16.405 | 16.503 | 16.686 | 16.938 | 17.617 | 16.798 | 16.611 | 16.255 | 16.278 | 16.263 | 16.35 | 16.437 | 16.764 | 16.744 | 16.527 | 16.326 | 16.176 | 16.075 | 15.933 | 15.857 | 15.832 | 15.836 | 15.768 | 15.739 | 15.668 | 15.626 | 15.564 | 15.486 | 15.452 | 15.302 | 7.784 | 7.7 | 7.7 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.5 | 7.5 | 7.5 | 7.4 | 7.4 | 7.4 | 0 | 0 | 0 | 7.1 | 3.6 | 3.5 | 7 | 3.5 | 3.3 | 3.2 | 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
| 1,181.6 | 1,170.9 | 1,162.8 | 1,155 | 1,131.848 | 1,112.813 | 1,094.949 | 1,098.454 | 1,031.146 | 1,016.308 | 998.425 | 981.825 | 958.694 | 933.565 | 904.91 | 873.692 | 858.487 | 851.481 | 836.961 | 823.702 | 852.462 | 829.075 | 804.782 | 776.403 | 751.951 | 732.217 | 714.888 | 684.54 | 677.541 | 652.009 | 631.113 | 591.349 | 579.436 | 563.371 | 557.994 | 543.066 | 531.049 | 518.595 | 505.055 | 491.428 | 484.415 | 464.027 | 453.125 | 438.545 | 427.018 | 413.446 | 407.88 | 400.784 | 395.721 | 336.745 | 330.291 | 332.099 | 330.963 | 316.607 | 304.478 | 295.044 | 284.496 | 275.64 | 267.327 | 260.473 | 253.423 | 247.092 | 314.625 | 323.343 | 319.489 | 311.544 | 304.648 | 296.828 | 288.829 | 279.84 | 284.17 | 277.442 | 264.767 | 247.591 | 243.593 | 230.986 | 218.946 | 210.73 | 219.543 | 214.418 | 204.813 | 198.352 | 186.551 | 174.32 | 165.335 | 159.003 | 153.784 | 148.045 | 142.624 | 137.853 | 133.322 | 129.438 | 124.904 | 122.319 | 120.425 | 113.704 | 106.269 | 99.333 | 92.891 | 87 | 82 | 77.4 | 73 | 68.4 | 64.4 | 61.7 | 59 | 54.6 | 50.6 | 46.2 | 42.1 | 38.1 | 34.3 | 31 | 27.4 | 24.1 | 21 | 18.2 | 14.5 | 11.1 | 8.3 | 5.6 | 3.2 | 0.9 | -0.8 | -2.5 | -4.1 | -5.8 | 27 | 27.1 | 27 | 27 | 30 | 30.8 | 30.3 | 29.6 | 28.9 | 28.2 | 32.8 | 32.4 | 31.9 | 31.7 | 31.2 | 30.5 | 27.5 | 25.5 |
| Accumulated Other Comprehensive Income/Loss
| -55.2 | -81.1 | -75.5 | -66.4 | -88.844 | -71.031 | -75.514 | -85.264 | -125.381 | -90.433 | -56.914 | -45.243 | -38.029 | -29.955 | -32.771 | -19.575 | -35.149 | -48.659 | -55.049 | -46.905 | -92.161 | -81.956 | -83.423 | -78.834 | -73.617 | -72.264 | -57.334 | -65.155 | -69.32 | -75.49 | -88.208 | -92.262 | -81.737 | -83.179 | -77.491 | -88.458 | -85.689 | -83.879 | -92.588 | -65.094 | -36.381 | -12.875 | -11.608 | -11.45 | -32.58 | -43.963 | -66.178 | -57.808 | -59.164 | -66.308 | -55.408 | -62.802 | -12.974 | 8.216 | 1.499 | -13.547 | -9.288 | -19.046 | -12.403 | -8.426 | -17.937 | -21.303 | -27.252 | -22.117 | 14.358 | 18.852 | 20.154 | 13.102 | 5.382 | 2.642 | 1.881 | 3.445 | 6.332 | 7.272 | 4.397 | 1.789 | 3.297 | 4.446 | 6.906 | 8.743 | 5.126 | 4.559 | 5.037 | 4.895 | -1.959 | -2.369 | -3.853 | -4.693 | -1.496 | -1.727 | -4.326 | -4.03 | -1.556 | -3.658 | -2.706 | -2.203 | -0.83 | -0.098 | -0.051 | 0.4 | 1.3 | -0.2 | 0.6 | 2.6 | 2.4 | 0.6 | 0.4 | 2.4 | 2 | 2.2 | 2.6 | 4 | 4.2 | -56.7 | -55.4 | -53.7 | 5 | 5.4 | 5.4 | 3.8 | 3.8 | 3.2 | 2.8 | -54.3 | -57.4 | -56.9 | -54.8 | -52.5 | -79.9 | -77.3 | -74.2 | -72.3 | -79.2 | -76.2 | -73.6 | -73.9 | -72.6 | -69.5 | -66.6 | -63.9 | -54.3 | -54.3 | -54.3 | -46.2 | -38.5 | -32.1 |
| Other Total Stockholders Equity
| 155.7 | 152.4 | 153.8 | 151.8 | 148.992 | 145.219 | 140.214 | 140.702 | 165.276 | 161.885 | 157.164 | 163.583 | 159.867 | 154.33 | 150.004 | 147.961 | 145.01 | 141.092 | 137.235 | 138.526 | 135.761 | 131.836 | 128.417 | 132.36 | 129.659 | 126.452 | 123.104 | 128.933 | 124.665 | 123.575 | 118.213 | 118.678 | 114.171 | 114.974 | 111.789 | 112.017 | 112.785 | 146.524 | 141.999 | 131.907 | 130.66 | 127.93 | 122.257 | 110.577 | 102.755 | 83.655 | 77.599 | 74.272 | 63.748 | 58.51 | 54.075 | 52.738 | 49.032 | 42.458 | 37.454 | 33.194 | 31.904 | 29.951 | 28.094 | 25.16 | 24.425 | 22.827 | 19.776 | 19.264 | 17.619 | 13.395 | 11.381 | 37.636 | 38.393 | 42.526 | 49.484 | 59.352 | 54.217 | 51.358 | 44.064 | 31.22 | 32.22 | 32.141 | 36.216 | 41.641 | 38.66 | 38.601 | 34.371 | 31.659 | 26.651 | 25.541 | 24.508 | 23.829 | 22.965 | 22.648 | 22.377 | 21.915 | 19.248 | 18.981 | 19.105 | 18.826 | 14.635 | 15.224 | 22.124 | 21.3 | 28.3 | 32.5 | 32.1 | 32.9 | 30 | 30.8 | 31.5 | 29.9 | 29.4 | 29.1 | 28.7 | 27.7 | 27 | 95.2 | 90.9 | 89.7 | 23.5 | 26.6 | 26.2 | 23.2 | 26.5 | 22.2 | 21.7 | 81.3 | 82.3 | 81.7 | 79.9 | 77.4 | 105.2 | 102.4 | 169 | 97.3 | 103.3 | 99.6 | 97.6 | 99.2 | 97.3 | 93.4 | 90.2 | 87.3 | 75.9 | 75.5 | 76.2 | 69 | 58.8 | 51 |
| Total Shareholders Equity
| 1,300.7 | 1,260.8 | 1,259.8 | 1,259 | 1,210.612 | 1,205.617 | 1,178.258 | 1,172.466 | 1,089.853 | 1,106.571 | 1,117.478 | 1,118.895 | 1,099.261 | 1,076.662 | 1,040.855 | 1,020.755 | 987.024 | 962.582 | 937.809 | 933.9 | 914.634 | 897.514 | 868.322 | 848.324 | 826.383 | 804.785 | 799.023 | 766.573 | 751.104 | 718.255 | 679.239 | 635.786 | 629.843 | 613.193 | 610.288 | 584.582 | 576.127 | 599.889 | 573.071 | 581.963 | 596.98 | 597.309 | 581.894 | 555.527 | 514.909 | 470.38 | 436.371 | 434.152 | 416.875 | 345.343 | 345.226 | 338.256 | 383.189 | 383.325 | 359.386 | 330.532 | 322.932 | 302.351 | 298.795 | 292.95 | 275.651 | 264.298 | 322.806 | 336.144 | 367.096 | 359.365 | 351.72 | 363.981 | 349.009 | 341.511 | 352.221 | 357.177 | 342.933 | 323.019 | 308.665 | 280.25 | 270.741 | 263.58 | 279.015 | 281.367 | 265.363 | 258.256 | 242.486 | 226.869 | 206.203 | 198.25 | 190.372 | 183.038 | 179.925 | 174.61 | 167.141 | 163.062 | 158.264 | 153.268 | 152.388 | 145.813 | 135.526 | 129.761 | 122.748 | 116.4 | 119.3 | 117.3 | 113.3 | 110.2 | 104.4 | 100.7 | 98.5 | 94.4 | 89.5 | 85 | 80.8 | 77.2 | 72.9 | 69.5 | 62.9 | 60.1 | 56.6 | 53.8 | 49.6 | 45.1 | 42.1 | 34.3 | 30.9 | 27.9 | 24.1 | 22.3 | 21 | 19.1 | 52.3 | 52.2 | 121.8 | 52 | 54.1 | 54.2 | 54.3 | 54.9 | 53.6 | 52.1 | 56.4 | 55.8 | 53.5 | 52.9 | 53.1 | 53.3 | 47.8 | 44.4 |
| Total Equity
| 1,300.7 | 1,260.8 | 1,259.8 | 1,259 | 1,210.612 | 1,205.617 | 1,178.258 | 1,172.466 | 1,089.853 | 1,106.571 | 1,117.478 | 1,118.895 | 1,099.261 | 1,076.662 | 1,040.855 | 1,020.755 | 987.024 | 962.582 | 937.809 | 933.9 | 914.634 | 897.514 | 868.322 | 848.324 | 826.383 | 804.785 | 799.023 | 766.573 | 751.104 | 718.255 | 679.239 | 635.786 | 629.843 | 613.193 | 610.288 | 584.582 | 576.127 | 599.889 | 573.071 | 581.963 | 596.98 | 597.309 | 581.894 | 555.527 | 514.909 | 470.38 | 436.371 | 434.152 | 416.875 | 345.343 | 345.226 | 338.256 | 383.189 | 383.325 | 359.386 | 330.532 | 322.932 | 302.351 | 298.795 | 292.95 | 275.651 | 264.298 | 322.806 | 336.144 | 367.096 | 359.365 | 351.72 | 363.981 | 349.009 | 341.511 | 352.221 | 357.177 | 342.933 | 323.019 | 308.665 | 280.25 | 270.741 | 263.58 | 279.015 | 281.367 | 265.363 | 258.256 | 242.486 | 226.869 | 206.203 | 198.25 | 190.372 | 183.038 | 179.925 | 174.61 | 167.141 | 163.062 | 158.264 | 153.268 | 152.388 | 145.813 | 135.526 | 129.761 | 122.748 | 116.4 | 119.3 | 117.3 | 113.3 | 110.2 | 104.4 | 100.7 | 98.5 | 94.4 | 89.5 | 85 | 80.8 | 77.2 | 72.9 | 69.5 | 62.9 | 60.1 | 56.6 | 53.8 | 49.6 | 45.1 | 42.1 | 34.3 | 30.9 | 27.9 | 24.1 | 22.3 | 21 | 19.1 | 52.3 | 52.2 | 121.8 | 52 | 54.1 | 54.2 | 54.3 | 54.9 | 53.6 | 52.1 | 56.4 | 55.8 | 53.5 | 52.9 | 53.1 | 53.3 | 47.8 | 44.4 |
| Total Liabilities & Shareholders Equity
| 1,540 | 1,487.1 | 1,488 | 1,517.2 | 1,520.866 | 1,568.377 | 1,611.527 | 1,646.214 | 1,625.79 | 1,632.27 | 1,593.262 | 1,598.566 | 1,346.04 | 1,313.476 | 1,282.22 | 1,264.005 | 1,272.04 | 1,400.541 | 1,426.416 | 1,273.181 | 1,249.718 | 1,307.353 | 1,299.394 | 1,279.344 | 1,269.425 | 1,148.129 | 1,146.127 | 1,125.134 | 1,081.618 | 1,099.141 | 1,101.388 | 1,056.5 | 891.081 | 970.201 | 962.385 | 932.458 | 943.969 | 967.73 | 985.062 | 835.117 | 850.894 | 841.507 | 832.328 | 806.534 | 793.142 | 758.509 | 754.442 | 760.024 | 716.299 | 661.162 | 673.346 | 677.628 | 702.662 | 709.495 | 693.043 | 484.874 | 449.32 | 430.132 | 423.718 | 407.478 | 393.693 | 381.966 | 431.433 | 475.433 | 464.529 | 463.407 | 455.85 | 470.948 | 450.73 | 444.188 | 465.035 | 480.902 | 481.443 | 451.507 | 437.01 | 400.6 | 378.535 | 366.005 | 394.145 | 405.195 | 351.234 | 341.856 | 327.639 | 314.44 | 281.094 | 267.408 | 261.935 | 257.701 | 247.824 | 239.705 | 227.779 | 223.809 | 221.667 | 226.54 | 225.275 | 221.514 | 207.681 | 202.228 | 190.329 | 183.4 | 189.6 | 187.9 | 183.9 | 176.2 | 169.8 | 165.3 | 164.1 | 158.4 | 147.6 | 131.7 | 126.8 | 119.2 | 115.2 | 113.6 | 106.7 | 102.5 | 96.2 | 98 | 95.7 | 89.4 | 86.6 | 85.3 | 85.1 | 81.8 | 84.2 | 89.2 | 96.6 | 97.7 | 118.2 | 121.6 | 121.8 | 122.7 | 123.3 | 122.5 | 127.1 | 129.5 | 128 | 129 | 128.1 | 126.7 | 121.4 | 119.2 | 120.4 | 108.1 | 101 | 95.3 |