Snap-on Incorporated
NYSE:SNA
345.49 (USD) • At close December 24, 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
| 1,313.3 | 1,232.7 | 1,121 | 1,001.5 | 959.3 | 871.3 | 833.8 | 757.2 | 759.3 | 812.9 | 861.1 | 780 | 735.5 | 965.9 | 904.6 | 923.4 | 787.5 | 686.2 | 185.8 | 184.5 | 167.5 | 164 | 156.4 | 140.9 | 122.2 | 112.3 | 97.5 | 92 | 94.1 | 89 | 123 | 77.6 | 117.5 | 119.9 | 106.3 | 92.8 | 119.2 | 124.6 | 114.4 | 132.9 | 124.7 | 115.8 | 127.8 | 217.6 | 182.5 | 174.7 | 213.6 | 214.5 | 176.1 | 173.6 | 161.6 | 185.6 | 185.7 | 418.2 | 517.3 | 572.2 | 359.9 | 430.8 | 472.3 | 699.4 | 709 | 524.4 | 400.7 | 115.8 | 118.3 | 140.6 | 114.3 | 93 | 92.6 | 72 | 61.3 | 63.4 | 246 | 190.1 | 182.9 | 170.4 | 178.3 | 130.6 | 145.4 | 150 | 153.3 | 126.6 | 107.6 | 96.1 | 85.4 | 22.8 | 15.4 | 18.4 | 6.9 | 6.2 | 5.4 | 6.7 | 5.5 | 6.5 | 4.8 | 6.1 | 8.968 | 8.055 | 14.897 | 17.6 | 42.7 | 15.7 | 19.2 | 15 | 13.5 | 12 | 9 | 25.7 | 15.4 | 9.8 | 9.1 | 15.4 | 19.5 | 26.6 | 23.5 | 16.2 | 14.3 | 18.7 | 18.3 | 9 | 12.8 | 19.1 | 11.8 | 6.7 | 16.9 | 19.8 | 27.7 | 59 | 63.3 | 48.6 | 43.5 | 10.9 | 13.6 | 10.2 | 6 | 6.6 | 6.1 | 4.8 | 6.2 | 5.1 | 6.1 | 4.3 | 16.9 | 64.6 | 27.3 | 1.5 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,313.3 | 1,232.7 | 1,121 | 1,001.5 | 959.3 | 871.3 | 833.8 | 757.2 | 759.3 | 812.9 | 861.1 | 780 | 735.5 | 965.9 | 904.6 | 923.4 | 787.5 | 686.2 | 185.8 | 184.5 | 167.5 | 164 | 156.4 | 140.9 | 122.2 | 112.3 | 97.5 | 92 | 94.1 | 89 | 123 | 77.6 | 117.5 | 119.9 | 106.3 | 92.8 | 119.2 | 124.6 | 114.4 | 132.9 | 124.7 | 115.8 | 127.8 | 217.6 | 182.5 | 174.7 | 213.6 | 214.5 | 176.1 | 173.6 | 161.6 | 185.6 | 185.7 | 418.2 | 517.3 | 572.2 | 359.9 | 430.8 | 472.3 | 699.4 | 709 | 524.4 | 400.7 | 115.8 | 118.3 | 140.6 | 114.3 | 93 | 92.6 | 72 | 61.3 | 63.4 | 246 | 190.1 | 182.9 | 170.4 | 178.3 | 130.6 | 145.4 | 150 | 153.3 | 126.6 | 107.6 | 96.1 | 85.4 | 22.8 | 15.4 | 18.4 | 6.9 | 6.2 | 5.4 | 6.7 | 5.5 | 6.5 | 4.8 | 6.1 | 8.968 | 8.055 | 14.897 | 17.6 | 42.7 | 15.7 | 19.2 | 15 | 13.5 | 12 | 9 | 25.7 | 15.4 | 9.8 | 9.1 | 15.4 | 19.5 | 26.6 | 23.5 | 16.2 | 14.3 | 18.7 | 18.3 | 9 | 12.8 | 19.1 | 11.8 | 6.7 | 16.9 | 19.8 | 27.7 | 59 | 63.3 | 48.6 | 43.5 | 10.9 | 13.6 | 10.2 | 6 | 6.6 | 6.1 | 4.8 | 6.2 | 5.1 | 6.1 | 4.3 | 16.9 | 64.6 | 27.3 | 1.5 |
| Net Receivables
| 1,543.2 | 1,513.4 | 1,549 | 1,506.2 | 1,493.9 | 1,487 | 1,460.3 | 1,433.8 | 1,409.8 | 1,374.4 | 1,376.1 | 1,335 | 1,315.8 | 1,284.6 | 1,286.2 | 1,283.4 | 1,264.3 | 1,169.7 | 1,241.7 | 1,325.4 | 1,321 | 1,304.6 | 1,294.1 | 1,309.4 | 1,303.3 | 1,269.1 | 1,285 | 1,277.8 | 1,280.8 | 1,224.2 | 1,177.3 | 1,159.4 | 1,156.2 | 1,105.8 | 1,100.7 | 1,091.9 | 578.9 | 565.3 | 555.6 | 1,027.7 | 1,057.9 | 1,032.5 | 1,008.3 | 974.6 | 962.4 | 911.4 | 888.1 | 883.7 | 853.7 | 810.9 | 803 | 790.4 | 449.6 | 748.5 | 732.8 | 704.2 | 675.9 | 612.2 | 609.8 | 569.6 | 508.4 | 472.6 | 478.3 | 522.1 | 606.2 | 617.5 | 620.3 | 586.9 | 566.9 | 561.2 | 567.9 | 559.2 | 502.4 | 509.2 | 513.7 | 485.9 | 511 | 514.7 | 550.3 | 542 | 527.5 | 556.9 | 574.7 | 546.8 | 561.2 | 580.1 | 561 | 556.2 | 591.8 | 636.4 | 633.1 | 572.8 | 622.4 | 621.5 | 631 | 644.5 | 618.067 | 642.398 | 641.348 | 617.6 | 568.7 | 500.5 | 500.3 | 554.7 | 507.8 | 521.7 | 548.4 | 539.6 | 600.3 | 637.4 | 657.7 | 651.7 | 619.4 | 609.4 | 578.1 | 610.1 | 643.8 | 625.1 | 583.3 | 568.4 | 538.5 | 541.4 | 542.2 | 539.9 | 504.6 | 482.3 | 484.4 | 508.1 | 459.8 | 464.9 | 462.1 | 461.6 | 466.5 | 467.4 | 466.9 | 459.4 | 455 | 443.3 | 427.2 | 403.9 | 391.8 | 373.1 | 336.6 | 277.4 | 226.6 | 197.7 |
| Inventory
| 995.8 | 965 | 970.5 | 1,005.9 | 1,032.9 | 1,046.1 | 1,049.1 | 1,033.1 | 955.1 | 893.3 | 864.1 | 803.8 | 789.6 | 760.9 | 730.1 | 746.5 | 764.4 | 784 | 757.4 | 760.4 | 753.5 | 725.8 | 707 | 673.8 | 690.6 | 668.3 | 678.8 | 638.8 | 649.9 | 601.4 | 556.8 | 530.5 | 523.6 | 507.1 | 511.6 | 497.8 | 527.7 | 499.2 | 482.3 | 475.5 | 484.6 | 467.5 | 452.6 | 434.4 | 440.3 | 418.1 | 401.3 | 404.2 | 417.5 | 401.4 | 395.8 | 386.4 | 399.7 | 392.2 | 368.6 | 329.4 | 324.8 | 296.5 | 291 | 274.7 | 286.2 | 302.8 | 340.7 | 359.2 | 388 | 378.1 | 351.7 | 322.4 | 330.6 | 323.9 | 326.9 | 323 | 312.6 | 310.5 | 293.4 | 283.2 | 327.6 | 366.6 | 348.6 | 341.9 | 345.3 | 344.3 | 353 | 351.1 | 365.2 | 385.1 | 368.2 | 369.9 | 405.9 | 414.5 | 386.8 | 375.2 | 429.6 | 440.2 | 430.3 | 418.9 | 450.743 | 476.656 | 457.745 | 454.8 | 498.1 | 392.8 | 381.7 | 375.4 | 420.5 | 446.6 | 420.7 | 373.2 | 367.3 | 316.3 | 299.2 | 269.8 | 279.2 | 267.3 | 245.4 | 250.4 | 250.1 | 245.7 | 233.7 | 229 | 252.8 | 250.2 | 243.9 | 249.1 | 276.1 | 251.7 | 229.6 | 221.3 | 154.9 | 166.8 | 157.9 | 160.1 | 158.7 | 165 | 164.6 | 182.1 | 175.6 | 167.6 | 143.2 | 137.1 | 135.3 | 147.4 | 139.5 | 120.1 | 124.8 | 113.1 |
| Other Current Assets
| 148.4 | 147 | 135.6 | 138.4 | 118.9 | 129 | 138 | 144.8 | 145.4 | 150.1 | 134.7 | 134.6 | 133.4 | 138.3 | 131.6 | 129.7 | 122 | 132.5 | 118.2 | 110.2 | 105.9 | 112.2 | 107.8 | 92.8 | 98.5 | 105.7 | 107.1 | 110.7 | 121.1 | 119.5 | 117 | 116.5 | 111.4 | 119.6 | 122.9 | 216.2 | 727.6 | 709 | 691.2 | 222.5 | 193 | 193 | 181 | 169.6 | 197.9 | 182 | 172.8 | 166.6 | 176.6 | 168.9 | 174.2 | 168.3 | 175.9 | 177 | 184.6 | 159.7 | 171.3 | 146.6 | 133.9 | 132.4 | 155.1 | 144.5 | 136.7 | 143.6 | 169 | 171.6 | 178.6 | 185.1 | 160.5 | 146.3 | 172.3 | 167.6 | 150.8 | 145.5 | 144.8 | 133.4 | 146 | 156.3 | 154.6 | 158.7 | 155.6 | 151.9 | 159.4 | 137.7 | 119.1 | 127.9 | 120.5 | 106.5 | 128.1 | 139.2 | 135.8 | 142.3 | 133.7 | 129.2 | 123.5 | 116.9 | 107.324 | 113.454 | 111.977 | 116.3 | 189.5 | 131 | 135.8 | 134.7 | 127.1 | 101.1 | 92.5 | 83.2 | 87.8 | 87.3 | 86 | 80.4 | 80.4 | 77.8 | 80 | 70 | 77.4 | 68.9 | 66.8 | 66.6 | 62 | 58.6 | 58.4 | 58.9 | 63.3 | 49.5 | 49.5 | 49.2 | 37.1 | 35.8 | 34.7 | 34 | 32.6 | 30.6 | 27.9 | 26.9 | 25.1 | 21.8 | 22.3 | 18.5 | 15.7 | 11.9 | 12 | 8.4 | 13.5 | 48.5 |
| Total Current Assets
| 4,000.7 | 3,858.1 | 3,776.1 | 3,652 | 3,605 | 3,533.4 | 3,481.2 | 3,368.9 | 3,269.6 | 3,230.7 | 3,236 | 3,053.4 | 2,974.3 | 3,149.7 | 3,052.5 | 3,083 | 2,938.2 | 2,772.4 | 2,303.1 | 2,380.5 | 2,347.9 | 2,306.6 | 2,265.3 | 2,216.9 | 2,214.6 | 2,155.4 | 2,168.4 | 2,119.3 | 2,145.9 | 2,034.1 | 1,974.1 | 1,884 | 1,908.7 | 1,852.4 | 1,841.5 | 1,898.7 | 1,952.9 | 1,897.9 | 1,843.3 | 1,858.6 | 1,860.2 | 1,808.8 | 1,769.7 | 1,796.2 | 1,783.1 | 1,686.2 | 1,675.8 | 1,669 | 1,623.9 | 1,554.8 | 1,534.6 | 1,530.7 | 1,523.3 | 1,735.9 | 1,803.3 | 1,765.5 | 1,531.9 | 1,486.1 | 1,507 | 1,676.1 | 1,658.7 | 1,444.3 | 1,356.4 | 1,140.7 | 1,281.5 | 1,307.8 | 1,264.9 | 1,187.4 | 1,150.6 | 1,103.4 | 1,128.4 | 1,113.2 | 1,211.8 | 1,155.3 | 1,134.8 | 1,072.9 | 1,162.9 | 1,168.2 | 1,198.9 | 1,192.6 | 1,181.7 | 1,179.7 | 1,194.7 | 1,131.7 | 1,130.9 | 1,115.9 | 1,065.1 | 1,051 | 1,132.7 | 1,196.3 | 1,161.1 | 1,139.4 | 1,191.2 | 1,197.4 | 1,189.6 | 1,186.4 | 1,185.102 | 1,240.563 | 1,225.967 | 1,206.3 | 1,299 | 1,040 | 1,037 | 1,079.8 | 1,068.9 | 1,081.4 | 1,070.6 | 1,021.7 | 1,070.8 | 1,050.8 | 1,052 | 1,017.3 | 998.5 | 981.1 | 927 | 946.7 | 985.6 | 958.4 | 902.1 | 873 | 866.1 | 869.3 | 856.3 | 854.6 | 860.9 | 803.3 | 791.2 | 837.6 | 715.1 | 716.1 | 698.2 | 666.6 | 671.4 | 673.2 | 665.4 | 675 | 661.8 | 637.5 | 598.9 | 564.6 | 548.9 | 536.7 | 505 | 470.5 | 392.2 | 360.8 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 626.3 | 613.6 | 609.1 | 614 | 593.5 | 591.8 | 577.8 | 574.1 | 542.1 | 560.1 | 563.2 | 570.1 | 573.8 | 578.5 | 569 | 578.1 | 556.4 | 559.6 | 559.6 | 577.1 | 564.2 | 561.8 | 552.4 | 495.1 | 491 | 479.4 | 489.7 | 484.4 | 474.2 | 463.4 | 437.5 | 425.2 | 419.2 | 418.5 | 417.4 | 413.5 | 413.2 | 411.2 | 396.2 | 404.5 | 404.1 | 401.8 | 394.3 | 392.5 | 384.4 | 375.1 | 372.3 | 375.2 | 373.3 | 361.6 | 360.7 | 352.9 | 353.3 | 357.2 | 352.6 | 344 | 329.3 | 324.2 | 337.3 | 347.8 | 346.6 | 337.8 | 321.5 | 327.8 | 326.1 | 331.3 | 328.5 | 304.8 | 300.9 | 293.6 | 296.8 | 297.1 | 279.9 | 278.7 | 291.6 | 295.5 | 279.4 | 283.9 | 298.3 | 313.6 | 302.1 | 309.8 | 317.3 | 328.6 | 325.5 | 335 | 333.1 | 330.2 | 327.8 | 332.1 | 320.2 | 327.7 | 325 | 325.4 | 332.2 | 345.1 | 351.746 | 354.593 | 353.946 | 362.6 | 351 | 270 | 267.3 | 272 | 272.4 | 270.9 | 266.5 | 265.8 | 255.5 | 248.5 | 247.4 | 245.3 | 239.2 | 228.4 | 224.4 | 220.1 | 206.9 | 205.5 | 206.6 | 209.1 | 199.7 | 223.1 | 220.9 | 224.8 | 226.2 | 226.4 | 225.1 | 226.5 | 201 | 200.6 | 204.3 | 206.5 | 206.6 | 208.6 | 207.9 | 210.4 | 208 | 204 | 198.3 | 195 | 177.9 | 165.6 | 146.4 | 128.1 | 115.1 | 98.1 |
| Goodwill
| 1,086.6 | 1,067.9 | 1,071.3 | 1,097.4 | 1,035.9 | 1,048.6 | 1,050.6 | 1,045.3 | 1,010.6 | 1,046 | 1,077.8 | 1,116.5 | 1,171 | 1,177.6 | 1,161.8 | 982.4 | 938.5 | 924.5 | 898.2 | 913.8 | 920.1 | 907 | 900.9 | 902.2 | 913.9 | 911 | 941.4 | 924.1 | 924 | 899.2 | 859.8 | 895.5 | 788.3 | 788.2 | 797.1 | 790.1 | 798.7 | 787.8 | 778.3 | 810.7 | 828.5 | 870.5 | 841.8 | 838.8 | 837.4 | 823.9 | 800.3 | 807.4 | 799.9 | 786.2 | 804.9 | 795.8 | 808.2 | 827.2 | 822.8 | 798.4 | 808.7 | 773.1 | 796.5 | 814.3 | 820.2 | 806.4 | 781.3 | 801.8 | 828.5 | 854.3 | 855.3 | 818.8 | 824.6 | 786 | 781.1 | 776.1 | 419.6 | 416.3 | 402.4 | 398.3 | 0 | 0 | 0 | 441.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 353.6 | 356 | 332.6 | 331.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 277.3 | 274.8 | 277.7 | 268.9 | 263 | 269.5 | 273.3 | 275.6 | 271.3 | 283.5 | 295.5 | 301.7 | 249.6 | 255.2 | 254.6 | 260.8 | 241.6 | 241 | 234.3 | 243.9 | 225.2 | 227.9 | 230.5 | 232.9 | 237.8 | 240.9 | 251.7 | 253.7 | 258.3 | 256.3 | 240.4 | 184.6 | 185.5 | 189.2 | 192.9 | 195 | 195.4 | 198 | 198.8 | 203.3 | 207.1 | 188.6 | 189.6 | 190.5 | 192.5 | 192.2 | 185.5 | 187.2 | 187.5 | 186 | 188.4 | 188.3 | 189.8 | 193 | 194 | 192.8 | 197 | 195 | 201.9 | 206.2 | 210.5 | 213.4 | 213.2 | 218.3 | 231.9 | 239.8 | 241.6 | 234.8 | 215.8 | 242.8 | 245.7 | 257.8 | 65.2 | 65.5 | 64.6 | 462.3 | 466.6 | 467 | 492.2 | 511.1 | 478.8 | 475.7 | 478.4 | 487.1 | 466.1 | 465.9 | 441.8 | 432.1 | 416.6 | 418.8 | 393.9 | 60.7 | 401.2 | 393 | 405.8 | 424.6 | 414.54 | 454.577 | 453.598 | 526.2 | 454.3 | 308.6 | 280.3 | 262.9 | 262.9 | 285 | 267.7 | 298.2 | 271.2 | 254 | 255 | 202.8 | 216.6 | 210.9 | 129.9 | 132.7 | 114.1 | 118.8 | 99.8 | 96 | 87.4 | 94.8 | 87.5 | 85.7 | 125 | 62.1 | 62.5 | 64.1 | 46.5 | 45.3 | 45.4 | 42.3 | 30.4 | 31 | 22.8 | 22.4 | 21.1 | 21.1 | 20.9 | 18 | 16.7 | 16.5 | 16.2 | 17.2 | 19.3 | 0 |
| Goodwill and Intangible Assets
| 1,363.9 | 1,342.7 | 1,349 | 1,366.3 | 1,298.9 | 1,318.1 | 1,323.9 | 1,320.9 | 1,281.9 | 1,329.5 | 1,373.3 | 1,418.2 | 1,420.6 | 1,432.8 | 1,416.4 | 1,243.2 | 1,180.1 | 1,165.5 | 1,132.5 | 1,157.7 | 1,145.3 | 1,134.9 | 1,131.4 | 1,135.1 | 1,151.7 | 1,151.9 | 1,193.1 | 1,177.8 | 1,182.3 | 1,155.5 | 1,100.2 | 1,080.1 | 973.8 | 977.4 | 990 | 985.1 | 994.1 | 985.8 | 977.1 | 1,014 | 1,035.6 | 1,059.1 | 1,031.4 | 1,029.3 | 1,029.9 | 1,016.1 | 985.8 | 994.6 | 987.4 | 972.2 | 993.3 | 984.1 | 998 | 1,020.2 | 1,016.8 | 991.2 | 1,005.7 | 968.1 | 998.4 | 1,020.5 | 1,030.7 | 1,019.8 | 994.5 | 1,020.1 | 1,060.4 | 1,094.1 | 1,096.9 | 1,053.6 | 1,040.4 | 1,028.8 | 1,026.8 | 1,033.9 | 484.8 | 481.8 | 467 | 462.3 | 466.6 | 467 | 492.2 | 511.1 | 478.8 | 475.7 | 478.4 | 487.1 | 466.1 | 465.9 | 441.8 | 432.1 | 416.6 | 418.8 | 393.9 | 391.9 | 401.2 | 393 | 405.8 | 424.6 | 414.54 | 454.577 | 453.598 | 526.2 | 454.3 | 308.6 | 280.3 | 262.9 | 262.9 | 285 | 267.7 | 298.2 | 271.2 | 254 | 255 | 202.8 | 216.6 | 210.9 | 129.9 | 132.7 | 114.1 | 118.8 | 99.8 | 96 | 87.4 | 94.8 | 87.5 | 85.7 | 125 | 62.1 | 62.5 | 64.1 | 46.5 | 45.3 | 45.4 | 42.3 | 30.4 | 31 | 22.8 | 22.4 | 21.1 | 21.1 | 20.9 | 18 | 16.7 | 16.5 | 16.2 | 17.2 | 19.3 | 0 |
| Long Term Investments
| 1,731.1 | 1,718.8 | 1,704.2 | 1,692.1 | 1,718.5 | 1,698.7 | 1,584.9 | 1,554.6 | 1,505.3 | 1,502.4 | 1,476.8 | 1,492.2 | 1,490.5 | 1,504.3 | 1,492.3 | 1,511 | 1,489.5 | 1,507.2 | 1,457.3 | 1,463.6 | 1,433.3 | 1,436.5 | 1,422.2 | 1,419.3 | 1,396.4 | 1,383.9 | 1,362 | 1,361.8 | 1,329 | 1,298 | 1,258.9 | 1,221.2 | 1,183.8 | 1,144.8 | 1,089.1 | 1,039.3 | 995.2 | 961.7 | 911.9 | 892.5 | 866.8 | 844.9 | 798.7 | 777.7 | 752.2 | 723.8 | 704.2 | 689 | 674.3 | 642.1 | 616.7 | 596.9 | 572 | 541.2 | 502.3 | 465 | 421 | 369.8 | 308.9 | 248.6 | 159 | 0 | 0 | 1.7 | 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 | -24.7 | 0 | -28 | -28.7 | -27 | -18.1 | -10 | -9.6 | -9.6 | -12.2 | -12.1 | -12.2 | -11.8 | -7.7 | -7.4 | -7.3 | -7 | 0 | 0 | 0 | -4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 79.7 | 78.9 | 78.4 | 76 | 75.6 | 75.4 | 73.1 | 70 | 66.3 | 67.5 | 69.3 | 49.5 | 49.1 | 52.1 | 49.8 | 50.3 | 47.3 | 47.1 | 53.3 | 52.3 | 54.4 | 53.9 | 71.3 | 64.7 | 52 | 51.7 | 52.1 | 52 | 81.2 | 71.8 | 68 | 72.8 | 66 | 61.6 | 49.6 | 106.3 | 88.8 | 88.2 | 87.8 | 93.2 | 48.1 | 56.5 | 53.4 | 57.1 | 95 | 104.4 | 107.2 | 110.4 | 120.5 | 123.3 | 122.7 | 125.2 | 96.2 | 94.6 | 91.7 | 91.5 | 92 | 92.1 | 91.1 | 88.2 | 71.3 | 63.1 | 70.5 | 77.2 | 10.8 | 12.8 | 19.5 | 22 | 59.6 | 58.8 | 61.9 | 55.3 | 66.8 | 63.2 | 60.9 | 57.8 | 4.2 | 8 | 8.7 | 9.4 | 10.7 | 8.5 | 11.9 | 16.1 | 61.5 | 65 | 61.7 | 60.9 | 28.9 | 29 | 26.9 | 27.7 | 33.6 | 36.2 | 33.2 | 24.7 | 0 | 28 | 28.7 | 27 | 18.1 | 10 | 9.6 | 9.6 | 12.2 | 12.1 | 12.2 | 11.8 | 7.7 | 7.4 | 7.3 | 7 | 0 | 0 | 0 | 4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 151.6 | 147.8 | 150 | 144.5 | 12.8 | 13 | 84.7 | 84.3 | 170.3 | 174.1 | 176.6 | 176.3 | 72.6 | 74.2 | 93.5 | 91.7 | 56.1 | 61.7 | 58.5 | 62.3 | 51.3 | 51.7 | 48.3 | 42 | 49.1 | 49.7 | 52.3 | 53.8 | 43.6 | 44.3 | 39.1 | 39.9 | 48.6 | 50.4 | 48.8 | 44 | 47.2 | 45.9 | 46.1 | 47.3 | 53.7 | 57.2 | 56.6 | 57.2 | 56.4 | 55.9 | 57.9 | 64.1 | 92.5 | 87.7 | 81.9 | 83.1 | 87.3 | 77.4 | 73.3 | 72.2 | 77.9 | 73 | 63.5 | 66.2 | 71 | 142 | 133.9 | 142.8 | 200.7 | 199.6 | 200.5 | 197.3 | 174.4 | 175.7 | 166.5 | 155 | 126.2 | 128.2 | 117.7 | 119.9 | 247.5 | 250.6 | 254.3 | 263.4 | 177.2 | 172.4 | 169.5 | 175 | 123.9 | 124 | 121.8 | 119.9 | 91.2 | 98.4 | 81.8 | 87.6 | 64.9 | 64.6 | 68 | 94.3 | 124.032 | 128.556 | 135.452 | 54.7 | 102.6 | 51.6 | 57.5 | 60.2 | 67.1 | 58 | 57.1 | 55.7 | 60.7 | 64.7 | 63.3 | 55.4 | 69.8 | 68.7 | 61.8 | 61.5 | 66.4 | 62.6 | 61.1 | 56.8 | 58 | 55.3 | 54 | 53.8 | 0 | 53.6 | 49.7 | 49.2 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 1 |
| Total Non-Current Assets
| 3,952.6 | 3,901.8 | 3,890.7 | 3,892.9 | 3,699.3 | 3,697 | 3,644.4 | 3,603.9 | 3,565.9 | 3,633.6 | 3,659.2 | 3,706.3 | 3,606.6 | 3,641.9 | 3,621 | 3,474.3 | 3,329.4 | 3,341.1 | 3,261.2 | 3,313 | 3,248.5 | 3,238.8 | 3,225.6 | 3,156.2 | 3,140.2 | 3,116.6 | 3,149.2 | 3,129.8 | 3,110.3 | 3,033 | 2,903.7 | 2,839.2 | 2,691.4 | 2,652.7 | 2,594.9 | 2,588.2 | 2,538.5 | 2,492.8 | 2,419.1 | 2,451.5 | 2,408.3 | 2,419.5 | 2,334.4 | 2,313.8 | 2,317.9 | 2,275.3 | 2,227.4 | 2,233.3 | 2,248 | 2,186.9 | 2,175.3 | 2,142.2 | 2,106.8 | 2,090.6 | 2,036.7 | 1,963.9 | 1,925.9 | 1,827.2 | 1,799.2 | 1,771.3 | 1,678.6 | 1,562.7 | 1,520.4 | 1,569.6 | 1,598 | 1,637.8 | 1,645.4 | 1,577.7 | 1,575.3 | 1,556.9 | 1,552 | 1,541.3 | 957.7 | 951.9 | 937.2 | 935.5 | 997.7 | 1,009.5 | 1,053.5 | 1,097.5 | 968.8 | 966.4 | 977.1 | 1,006.8 | 977 | 989.9 | 958.4 | 943.1 | 864.5 | 878.3 | 822.8 | 834.9 | 824.7 | 819.2 | 839.2 | 864 | 890.318 | 937.726 | 942.996 | 943.5 | 907.9 | 630.2 | 605.1 | 595.1 | 602.4 | 613.9 | 591.3 | 619.7 | 587.4 | 567.2 | 565.7 | 503.5 | 525.6 | 508 | 416.1 | 414.3 | 387.4 | 386.9 | 367.5 | 361.9 | 345.1 | 373.2 | 362.4 | 364.3 | 351.2 | 342.1 | 337.3 | 339.8 | 247.5 | 245.9 | 249.7 | 248.8 | 237 | 239.5 | 230.7 | 232.9 | 229.1 | 225.1 | 219.2 | 213 | 194.6 | 182.1 | 162.5 | 145.3 | 134.4 | 99.1 |
| Total Assets
| 7,953.3 | 7,759.9 | 7,666.8 | 7,544.9 | 7,304.3 | 7,230.4 | 7,125.6 | 6,972.8 | 6,835.5 | 6,864.3 | 6,895.2 | 6,759.7 | 6,580.9 | 6,791.6 | 6,673.5 | 6,557.3 | 6,267.6 | 6,113.5 | 5,564.3 | 5,693.5 | 5,596.4 | 5,545.4 | 5,490.9 | 5,373.1 | 5,354.8 | 5,272 | 5,317.6 | 5,249.1 | 5,256.2 | 5,067.1 | 4,877.8 | 4,723.2 | 4,600.1 | 4,505.1 | 4,436.4 | 4,486.9 | 4,491.4 | 4,390.7 | 4,262.4 | 4,310.1 | 4,268.5 | 4,228.3 | 4,104.1 | 4,110 | 4,101 | 3,961.5 | 3,903.2 | 3,902.3 | 3,871.9 | 3,741.7 | 3,709.9 | 3,672.9 | 3,630.1 | 3,826.5 | 3,840 | 3,729.4 | 3,457.8 | 3,313.3 | 3,306.2 | 3,447.4 | 3,337.3 | 3,007 | 2,876.8 | 2,710.3 | 2,879.5 | 2,945.6 | 2,910.3 | 2,765.1 | 2,725.9 | 2,660.3 | 2,680.4 | 2,654.5 | 2,169.5 | 2,107.2 | 2,072 | 2,008.4 | 2,160.6 | 2,177.7 | 2,252.4 | 2,290.1 | 2,150.5 | 2,146.1 | 2,171.8 | 2,138.5 | 2,107.9 | 2,105.8 | 2,023.5 | 1,994.1 | 1,997.2 | 2,074.6 | 1,983.9 | 1,974.3 | 2,015.9 | 2,016.6 | 2,028.8 | 2,050.4 | 2,075.42 | 2,178.289 | 2,168.963 | 2,149.8 | 2,206.9 | 1,670.2 | 1,642.1 | 1,674.9 | 1,671.3 | 1,695.3 | 1,661.9 | 1,641.4 | 1,658.2 | 1,618 | 1,617.7 | 1,520.8 | 1,524.1 | 1,489.1 | 1,343.1 | 1,361 | 1,373 | 1,345.3 | 1,269.6 | 1,234.9 | 1,211.2 | 1,242.5 | 1,218.7 | 1,218.9 | 1,212.1 | 1,145.4 | 1,128.5 | 1,177.4 | 962.6 | 962 | 947.9 | 915.4 | 908.4 | 912.7 | 896.1 | 907.9 | 890.9 | 862.6 | 818.1 | 777.6 | 743.5 | 718.8 | 667.5 | 615.8 | 526.6 | 459.9 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 270 | 270.2 | 256.7 | 238 | 283.3 | 273.1 | 283.1 | 287 | 303.9 | 306.8 | 297.3 | 277.6 | 265.9 | 279.4 | 235.9 | 222.9 | 204.9 | 184.7 | 192.2 | 198.5 | 204.3 | 214.1 | 199.4 | 201.1 | 196.5 | 197.5 | 188 | 178.2 | 204.7 | 202.3 | 189.9 | 170.9 | 172.6 | 169.1 | 161.7 | 148.2 | 177.5 | 166 | 161.9 | 144.7 | 166.3 | 170.3 | 156.6 | 155.6 | 160.5 | 157.6 | 148.7 | 142.5 | 146.9 | 141.4 | 139 | 124.6 | 132 | 139 | 141.5 | 253.9 | 127.8 | 128.5 | 123.8 | 201.3 | 112 | 108.1 | 119 | 126 | 171.7 | 184.3 | 197.1 | 171.6 | 169.1 | 185.3 | 193.3 | 178.8 | 168 | 151.9 | 162.2 | 135.4 | 137.1 | 173.9 | 201 | 194.9 | 200.8 | 205.2 | 215.8 | 189.7 | 175.4 | 176.6 | 180.3 | 170.9 | 186.2 | 203.1 | 177.4 | 141.2 | 147.6 | 154.7 | 169.8 | 161 | 142.769 | 155.989 | 127.245 | 146.4 | 152 | 80.2 | 100 | 89.4 | 85.2 | 86.9 | 95.9 | 91.6 | 101.5 | 93.4 | 96.2 | 89.3 | 75.6 | 68.6 | 57.4 | 75.6 | 42.5 | 47.4 | 53.8 | 56.7 | 37.2 | 39.4 | 46.9 | 57.3 | 42.4 | 36.1 | 42 | 45 | 27.9 | 30.2 | 30.4 | 32.2 | 22.7 | 22.7 | 22.2 | 37.1 | 31.8 | 32.7 | 33.4 | 40.3 | 24.7 | 24.1 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 14.3 | 41 | 40.4 | 41 | 17.3 | 17.8 | 39.5 | 38.6 | 17.7 | 18.8 | 19.6 | 39.4 | 39.4 | 290.4 | 290.4 | 290.5 | 289.4 | 12.1 | 160.1 | 225.2 | 232.3 | 190.5 | 142.5 | 189.3 | 164.5 | 127.6 | 145.2 | 433.2 | 453.4 | 350.2 | 267.2 | 301.4 | 182.6 | 174.4 | 170.8 | 18.4 | 73.6 | 61 | 78.8 | 56.6 | 58.7 | 46.3 | 16.4 | 113.1 | 21.4 | 114.9 | 111.4 | 5.2 | 18.7 | 14.2 | 14 | 16.2 | 13.9 | 215 | 217.5 | 216 | 218.3 | 49 | 15.6 | 164.7 | 208.2 | 166.7 | 164.1 | 12 | 15.3 | 22.7 | 20.5 | 15.9 | 26.5 | 19.7 | 60.3 | 43.6 | 17.7 | 17.3 | 31 | 24.8 | 108.5 | 108.5 | 129 | 127.8 | 28.3 | 27.9 | 28.8 | 30.2 | 31.8 | 31.9 | 54.7 | 56.4 | 103 | 19.7 | 29.1 | 29.1 | 42.4 | 38 | 70.9 | 70.3 | 29.811 | 28.378 | 29.01 | 22.3 | 37 | 61.8 | 50.4 | 93.1 | 62 | 60.1 | 58.2 | 24 | 29.9 | 27.6 | 12.1 | 23.3 | 19.7 | 31.8 | 25.5 | 26.2 | 153.7 | 148.3 | 36.9 | 10.6 | 25.1 | 60.9 | 58.8 | 66.3 | 69.8 | 24.6 | 17.9 | 66.9 | 21.6 | 21.1 | 17.5 | 0 | 26.5 | 46.5 | 65.4 | 76.9 | 77.4 | 72.4 | 46.9 | 37.4 | 35.4 | 29.9 | 0.5 | 3.4 | 4.3 | 2.5 |
| Tax Payables
| 0 | 0 | 0 | 35.3 | 0 | 0 | 0 | 61.1 | 0 | 0 | 0 | 62.7 | 0 | 0 | 0 | 95.6 | 0 | 0 | 0 | 62.5 | 0 | 0 | 0 | 74.5 | 0 | 0 | 0 | 87 | 0 | 0 | 0 | 57.5 | 0 | 0 | 0 | 68.2 | 0 | 0 | 0 | 57 | 0 | 0 | 0 | 39 | 0 | 0 | 0 | 52.5 | 0 | 0 | 0 | 11.7 | 0 | 0 | 0 | 12.5 | 0 | 0 | 0 | 0 | 6.5 | 5.2 | 7.8 | 15.4 | 0 | 0 | 0 | 25.5 | 28.8 | 0 | 0 | 37.8 | 0 | 27.8 | 40.9 | 33.1 | 0 | 0 | 29.6 | 21.9 | 24.2 | 34.2 | 35.5 | 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 |
| Deferred Revenue
| 0 | -15.7 | 0 | 58.4 | 604.3 | 596.6 | 85.3 | 57.1 | 93.7 | 102.2 | 0 | 56.4 | 80.2 | 595.5 | 653.4 | 53.6 | 63.5 | 547.8 | 503.3 | 55.1 | 475.2 | 477.8 | 524.6 | 47.3 | 517.9 | 532.2 | 551.4 | 38.9 | 28.5 | 455.6 | 448.3 | 43 | 13.4 | 440.7 | 438.8 | 40.7 | 461.7 | 444.3 | 418.8 | 34.1 | 143.8 | 418 | 397.4 | 26.6 | 381.8 | 368.8 | 358.1 | 24.8 | 398.1 | 391.4 | 364.5 | 24.9 | 376.6 | 375.5 | 476.4 | 18.6 | 461.7 | 433.5 | 441.7 | 414.9 | 20.9 | 23.8 | 23.8 | 22.3 | 23.6 | 26.1 | 25.5 | 25.9 | 25.9 | 25.1 | 32.1 | 25.3 | 19 | 24.1 | 28.9 | 26.6 | 27.4 | 27.9 | 31 | 26.2 | 23 | 23.1 | 21.8 | 20.6 | 31.8 | 29.6 | 29.3 | 42.5 | 43.9 | 46.3 | 45.4 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 672.1 | 638.9 | 692.6 | 568.9 | 681.3 | 671.4 | 676.4 | 527.8 | 671.9 | 660.5 | 707.2 | 546.1 | 674.4 | 652.3 | 707.8 | 502.3 | 622.7 | 632.6 | 569.6 | 406.3 | 553.5 | 526.2 | 594.1 | 439.8 | 595.8 | 601.9 | 618.4 | 456 | 564.7 | 521.3 | 514.4 | 416.7 | 523.4 | 509.6 | 504.7 | 435.7 | 534.4 | 512.8 | 485.8 | 460.4 | 508.9 | 480.1 | 459.9 | 381.1 | 543.8 | 423.6 | 409.6 | 364.2 | 456 | 440.5 | 412.9 | 406.4 | 423.5 | 417 | 515.9 | 380.1 | 501.3 | 468.9 | 478.3 | 354.6 | 295 | 317.3 | 289.2 | 371.8 | 445.2 | 439.1 | 412 | 400.3 | 382.1 | 393.6 | 401.1 | 396.5 | 395.3 | 346.4 | 293.8 | 286.2 | 340.8 | 323.3 | 282.9 | 303.4 | 281.4 | 302.4 | 302.5 | 326.7 | 319.5 | 332.7 | 305.2 | 282.6 | 305.5 | 317.6 | 288 | 334.1 | 334.8 | 307 | 288.2 | 306.7 | 273.556 | 301.744 | 290.591 | 284 | 315.3 | 314.7 | 290.8 | 275.6 | 292.8 | 239.2 | 236.6 | 236.9 | 232.3 | 246.9 | 262.4 | 228.8 | 260.4 | 269.7 | 242.7 | 234.3 | 204.8 | 208.7 | 185.3 | 170.6 | 189.7 | 204.1 | 188.3 | 184.4 | 196.1 | 210.6 | 199 | 210.2 | 151.6 | 161.5 | 156.8 | 144.5 | 136.3 | 140.8 | 129.6 | 122.8 | 117.1 | 122.7 | 117.3 | 101.8 | 92.6 | 101.1 | 141.8 | 128 | 108 | 90 |
| Total Current Liabilities
| 956.4 | 950.1 | 989.7 | 941.6 | 981.9 | 962.3 | 999 | 971.6 | 993.5 | 986.1 | 1,024.1 | 982.2 | 979.7 | 1,222.1 | 1,234.1 | 1,164.9 | 1,117 | 829.4 | 921.9 | 947.6 | 990.1 | 930.8 | 936 | 952 | 956.8 | 927 | 951.6 | 1,193.3 | 1,222.8 | 1,073.8 | 971.5 | 989.5 | 878.6 | 853.1 | 837.2 | 670.5 | 785.5 | 739.8 | 726.5 | 718.7 | 733.9 | 696.7 | 632.9 | 715.4 | 725.7 | 696.1 | 669.7 | 589.2 | 621.6 | 596.1 | 565.9 | 583.8 | 569.4 | 771 | 874.9 | 881.1 | 847.4 | 646.4 | 617.7 | 739.9 | 642.6 | 621.1 | 603.9 | 547.5 | 655.8 | 672.2 | 655.1 | 639.2 | 632.4 | 623.7 | 686.8 | 682 | 600 | 567.5 | 556.8 | 506.1 | 613.8 | 633.6 | 673.5 | 674.2 | 557.7 | 592.8 | 604.4 | 567.2 | 558.5 | 570.8 | 569.5 | 552.4 | 638.6 | 586.7 | 539.9 | 549.4 | 524.8 | 499.7 | 528.9 | 538 | 446.136 | 486.111 | 446.846 | 452.7 | 504.3 | 456.7 | 441.2 | 458.1 | 440 | 386.2 | 390.7 | 352.5 | 363.7 | 367.9 | 370.7 | 341.4 | 355.7 | 370.1 | 325.6 | 336.1 | 401 | 404.4 | 276 | 237.9 | 252 | 304.4 | 294 | 308 | 308.3 | 271.3 | 258.9 | 322.1 | 201.1 | 212.8 | 204.7 | 176.7 | 185.5 | 210 | 217.2 | 236.8 | 226.3 | 227.8 | 197.6 | 179.5 | 152.7 | 155.1 | 142.3 | 131.4 | 112.3 | 92.5 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,242.4 | 1,240.9 | 1,240.3 | 1,240.3 | 1,236.2 | 1,236 | 1,228.9 | 1,228.5 | 1,222.4 | 1,226 | 1,219.4 | 1,221.6 | 1,217.7 | 1,216.7 | 1,214.3 | 1,216.1 | 1,223.6 | 1,479 | 992 | 994.4 | 992.6 | 983.6 | 990.2 | 958.1 | 944.8 | 945.4 | 946.3 | 767.3 | 755 | 755.6 | 755.4 | 724.2 | 713.4 | 715.2 | 714.6 | 861.7 | 864.1 | 861.4 | 864.4 | 862.7 | 0 | 0 | 0 | 858.9 | 861.1 | 64 | 868 | 970.4 | 971.2 | 970.2 | 965.5 | 597.4 | 968 | 955.5 | 953 | 649.1 | 712.3 | 909.8 | 900.6 | 902.1 | 902.4 | 652.6 | 652.9 | 294.3 | 500.6 | 500.5 | 502.7 | 502 | 501.6 | 501.4 | 503.9 | 505.6 | 198.1 | 196.7 | 197.2 | 201.7 | 202.2 | 203.2 | 202.1 | 203.2 | 303.5 | 302.7 | 303.8 | 303 | 303.9 | 305 | 304.2 | 304.3 | 304.8 | 430.4 | 459.1 | 445.5 | 490.2 | 508.5 | 475.9 | 473 | 563.382 | 579.908 | 622.188 | 607.5 | 669.7 | 252.9 | 246.3 | 246.6 | 246.1 | 245.1 | 204.2 | 151 | 200.1 | 182.6 | 200.1 | 149.8 | 150.6 | 119.6 | 109.9 | 143.8 | 113.9 | 114.1 | 113.9 | 109 | 88.4 | 99.6 | 99.2 | 99.7 | 100.8 | 98.8 | 95.4 | 93.1 | 6.5 | 6.5 | 6.8 | 7.2 | 7.2 | 7.3 | 7.3 | 7.3 | 7.3 | 7.3 | 7.7 | 7.7 | 7.7 | 7.7 | 8.1 | 12.6 | 16.1 | 17.7 |
| Deferred Revenue Non-Current
| 1 | 55.8 | 55.4 | 55.7 | 79.5 | 87.8 | 0 | 0 | 0 | 0 | 0 | 136 | 135.5 | 144.6 | 151.4 | 161.6 | 135.2 | 141.2 | 146.1 | 155.7 | 145.2 | 167.1 | 187.7 | 203.1 | 126.5 | 152.3 | 181.8 | 194.9 | 216.1 | 249 | 266.6 | 283.2 | 215 | 229.3 | 243.9 | 265.7 | 215.1 | 224.9 | 237.7 | 260.4 | 147.1 | 162.3 | 176 | 177.5 | 284.6 | 285.7 | 300.1 | 309.1 | 304.8 | 320.7 | 357.8 | 370.5 | 331.9 | 326.2 | 317.8 | 305.7 | 332.7 | 321.1 | 320 | 255.9 | 275.4 | 270.8 | 264.9 | 209.1 | 0 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.7 | 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 |
| Deferred Tax Liabilities Non-Current
| 83.2 | 84.2 | 88.3 | 79.2 | 72.8 | 79.4 | 85.3 | 82.1 | 93.7 | 102.2 | 112.9 | 122.7 | 80.2 | 81.8 | 74.9 | 70.4 | 63.5 | 67.5 | 66.3 | 69.3 | 45.8 | 45.4 | 55.1 | 41.4 | 27.3 | 27.2 | 31.7 | 28.4 | 28.5 | 21.9 | 24.4 | 13.1 | 13.4 | 13.5 | 14.5 | 169.8 | 161 | 160.4 | 158.7 | 159.2 | 148.2 | 147.1 | 145.3 | 143.8 | 137.9 | 138.5 | 133.8 | 127.1 | 119.4 | 112 | 110.6 | 108.1 | 97.6 | 97.9 | 96.6 | 94.4 | 85.7 | 87.9 | 93 | 97.8 | 101.4 | 94.8 | 94.1 | 95 | 93.8 | 96.8 | 98.4 | 91.2 | 83 | 83.7 | 82.2 | 88.9 | 73.1 | 73.3 | 72.5 | 75.3 | 85.2 | 81.6 | 79 | 76.5 | 46.7 | 33.5 | 33.3 | 34.3 | 35.4 | 35.7 | 32.8 | 33.6 | 32.9 | 27.8 | 25.9 | 24.7 | 22.7 | 22.4 | 23.3 | 24.7 | 26.202 | 28.032 | 28.714 | 27 | 18.1 | 10 | 9.6 | 9.6 | 12.2 | 12.1 | 12.2 | 11.8 | 7.7 | 7.4 | 7.3 | 7 | 5.6 | 5.9 | 5.9 | 4.8 | 5.5 | 5.5 | 5.4 | 6.3 | 4.6 | 4.5 | 4.5 | 7.4 | 6.5 | 6.4 | 7.1 | 4.9 | 0 | 0 | 0 | 0 | 11.6 | 11.1 | 11.5 | 12.1 | 11.3 | 10 | 10.6 | 11 | 11.2 | 11.4 | 11.9 | 14.2 | 15.3 | 12.3 |
| Other Non-Current Liabilities
| 173.6 | 175.8 | 185.2 | 190.4 | 161 | 173.4 | 180 | 187.1 | 186.4 | 203.2 | 218.2 | 229.4 | 234 | 245.5 | 252.3 | 259.3 | 222.7 | 229 | 230.7 | 251.4 | 242.7 | 276.9 | 291.8 | 303 | 241.8 | 260.8 | 285.7 | 287.8 | 309.9 | 342.8 | 360.7 | 361.2 | 306.1 | 335.2 | 349.5 | 354.2 | 463 | 473.3 | 483.2 | 344.2 | 1,240.1 | 1,258.8 | 1,267.5 | 261.5 | 370.2 | 1,305.5 | 385.3 | 396.6 | 98.6 | 92.8 | 90.2 | 95.3 | 89 | 93 | 92.1 | 89 | 82.8 | 83.8 | 87.5 | 146.1 | 85 | 81.5 | 87.3 | 168.8 | 249.1 | 260.8 | 267.2 | 252.6 | 316.3 | 398.2 | 396.5 | 301.7 | 266.9 | 342.1 | 341.1 | 263.1 | 224.6 | 221.4 | 300.6 | 225.5 | 240.5 | 270.3 | 268.2 | 223.1 | 282 | 267.4 | 259.5 | 273.4 | 173.4 | 179.2 | 173.3 | 178.9 | 161.5 | 160.3 | 167 | 170.7 | 219.904 | 222.368 | 227.995 | 237.3 | 204 | 187.6 | 183.3 | 198.3 | 200.4 | 196.9 | 188.4 | 234 | 201.2 | 201.4 | 195.5 | 194.4 | 206.1 | 207.4 | 131 | 125.6 | 122.4 | 121.2 | 118.1 | 115.3 | 112.7 | 108.5 | 105.1 | 102.1 | 99.6 | 96.9 | 95.3 | 92.6 | 84.9 | 83.9 | 79.7 | 78.8 | 20.4 | 22.3 | 18.2 | 15.3 | 16.6 | 17.6 | 9.2 | 6.7 | 12.1 | 9.8 | 0 | 0.1 | -0.1 | 0.1 |
| Total Non-Current Liabilities
| 1,499.2 | 1,500.9 | 1,513.8 | 1,509.9 | 1,470 | 1,488.8 | 1,494.2 | 1,497.7 | 1,502.5 | 1,531.4 | 1,550.5 | 1,573.7 | 1,531.9 | 1,544 | 1,541.5 | 1,545.8 | 1,509.8 | 1,775.5 | 1,289 | 1,315.1 | 1,281.1 | 1,305.9 | 1,337.1 | 1,302.5 | 1,213.9 | 1,233.4 | 1,263.7 | 1,083.5 | 1,093.4 | 1,120.3 | 1,140.5 | 1,098.5 | 1,032.9 | 1,050.4 | 1,064.1 | 1,385.7 | 1,327.1 | 1,334.7 | 1,347.6 | 1,366.1 | 1,240.1 | 1,258.8 | 1,267.5 | 1,264.2 | 1,369.2 | 1,369.5 | 1,387.1 | 1,494.1 | 1,494 | 1,495.7 | 1,524.1 | 1,541.8 | 1,486.5 | 1,472.6 | 1,459.5 | 1,443.9 | 1,213.5 | 1,402.6 | 1,401.1 | 1,401.9 | 1,364.2 | 1,099.7 | 1,099.2 | 976.3 | 843.5 | 858.1 | 868.3 | 845.8 | 900.9 | 899.6 | 900.4 | 896.2 | 538.1 | 538.8 | 538.3 | 540.1 | 512 | 506.2 | 502.7 | 505.2 | 590.7 | 573 | 572 | 560.4 | 621.3 | 608.1 | 596.5 | 611.3 | 511.1 | 637.4 | 658.3 | 649.1 | 674.4 | 691.2 | 666.2 | 668.4 | 809.488 | 830.308 | 878.897 | 871.8 | 891.8 | 450.5 | 439.2 | 454.5 | 458.7 | 454.1 | 404.8 | 396.8 | 409 | 391.4 | 402.9 | 351.2 | 362.3 | 332.9 | 246.8 | 274.2 | 241.8 | 240.8 | 237.4 | 230.6 | 205.7 | 212.6 | 208.8 | 209.2 | 206.9 | 202.1 | 197.8 | 190.6 | 91.4 | 90.4 | 86.5 | 86 | 39.2 | 40.7 | 37 | 34.7 | 35.2 | 34.9 | 27.5 | 25.4 | 31 | 28.9 | 20 | 26.9 | 31.3 | 30.1 |
| Total Liabilities
| 2,455.6 | 2,451 | 2,503.5 | 2,451.5 | 2,451.9 | 2,451.1 | 2,493.2 | 2,469.3 | 2,496 | 2,517.5 | 2,574.6 | 2,555.9 | 2,511.6 | 2,766.1 | 2,775.6 | 2,710.7 | 2,626.8 | 2,604.9 | 2,210.9 | 2,262.7 | 2,271.2 | 2,236.7 | 2,273.1 | 2,254.5 | 2,170.7 | 2,160.4 | 2,215.3 | 2,276.8 | 2,316.2 | 2,194.1 | 2,112 | 2,088 | 1,911.5 | 1,903.5 | 1,901.3 | 2,056.2 | 2,112.6 | 2,074.5 | 2,074.1 | 2,084.8 | 1,974 | 1,955.5 | 1,900.4 | 1,979.6 | 2,094.9 | 2,065.6 | 2,056.8 | 2,083.3 | 2,115.6 | 2,091.8 | 2,090 | 2,125.6 | 2,055.9 | 2,243.6 | 2,334.4 | 2,325 | 2,060.9 | 2,049 | 2,018.8 | 2,141.8 | 2,006.8 | 1,720.8 | 1,703.1 | 1,523.8 | 1,499.3 | 1,530.3 | 1,523.4 | 1,485 | 1,533.3 | 1,523.3 | 1,587.2 | 1,578.2 | 1,138.1 | 1,106.3 | 1,095.1 | 1,046.2 | 1,125.8 | 1,139.8 | 1,176.2 | 1,179.4 | 1,148.4 | 1,165.8 | 1,176.4 | 1,127.6 | 1,179.8 | 1,178.9 | 1,166 | 1,163.7 | 1,149.7 | 1,224.1 | 1,198.2 | 1,198.5 | 1,199.2 | 1,190.9 | 1,195.1 | 1,206.4 | 1,255.624 | 1,316.419 | 1,325.743 | 1,324.5 | 1,396.1 | 907.2 | 880.4 | 912.6 | 898.7 | 840.3 | 795.5 | 749.3 | 772.7 | 759.3 | 773.6 | 692.6 | 718 | 703 | 572.4 | 610.3 | 642.8 | 645.2 | 513.4 | 468.5 | 457.7 | 517 | 502.8 | 517.2 | 515.2 | 473.4 | 456.7 | 512.7 | 292.5 | 303.2 | 291.2 | 262.7 | 224.7 | 250.7 | 254.2 | 271.5 | 261.5 | 262.7 | 225.1 | 204.9 | 183.7 | 184 | 162.3 | 158.3 | 143.6 | 122.6 |
| 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 | 69.5 | 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 |
| Common Stock
| 67.5 | 67.5 | 67.5 | 67.5 | 67.5 | 67.5 | 67.5 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.3 | 67.3 | 67.3 | 67.3 | 67.3 | 67.3 | 67.3 | 67.3 | 67.3 | 67.3 | 67.3 | 67.3 | 67.2 | 67.2 | 67.2 | 67.2 | 67.2 | 67.2 | 67.1 | 67.1 | 67.1 | 67.1 | 67.1 | 67.1 | 67.1 | 67.1 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 66.9 | 66.9 | 66.9 | 66.9 | 66.9 | 66.9 | 66.9 | 66.8 | 66.9 | 66.8 | 66.8 | 66.8 | 66.774 | 66.762 | 66.747 | 66.7 | 66.7 | 66.7 | 66.7 | 66.7 | 66.7 | 66.7 | 66.5 | 66.5 | 66.3 | 66.1 | 66.1 | 66 | 65.9 | 43.9 | 43.7 | 43.6 | 0 | 43.3 | 43.2 | 0 | 43.1 | 43.1 | 43 | 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
| 7,439 | 7,286 | 7,113.1 | 6,948.5 | 6,792.3 | 6,635.6 | 6,458.1 | 6,296.2 | 6,144 | 5,996.2 | 5,841 | 5,699.9 | 5,552.8 | 5,423.5 | 5,282.5 | 5,156.9 | 5,014.9 | 4,894.2 | 4,852 | 4,779.7 | 4,668.3 | 4,556.1 | 4,428.4 | 4,257.6 | 4,135.8 | 4,018.9 | 3,886.7 | 3,772.3 | 3,689.5 | 3,597 | 3,485.2 | 3,384.9 | 3,280 | 3,183.9 | 3,079.6 | 2,986.9 | 2,891.2 | 2,805.5 | 2,716.6 | 2,637.2 | 2,552.1 | 2,474.3 | 2,394.1 | 2,324.1 | 2,255.4 | 2,193.2 | 2,127.3 | 2,067 | 2,004.8 | 1,950.9 | 1,894.6 | 1,843.7 | 1,789.6 | 1,740.8 | 1,681.4 | 1,644.1 | 1,604.9 | 1,576 | 1,548.3 | 1,528.9 | 1,509.5 | 1,501.5 | 1,481.1 | 1,463.7 | 1,422.5 | 1,385.3 | 1,335.8 | 1,296.7 | 1,256.8 | 1,231.4 | 1,203.3 | 1,180.3 | 1,158.2 | 1,145.9 | 1,150.1 | 1,143.8 | 1,116.4 | 1,124.3 | 1,112.1 | 1,108.7 | 1,099 | 1,090.7 | 1,082.8 | 1,084.7 | 1,081.9 | 1,078.8 | 1,071.3 | 1,064.2 | 1,045.7 | 1,040.5 | 1,025.2 | 1,014.7 | 1,046 | 1,059.3 | 1,064.3 | 1,051.3 | 1,020.582 | 994.755 | 978.139 | 957.8 | 943.8 | 901.3 | 902.5 | 883.2 | 883.5 | 957.5 | 960.2 | 939 | 909.7 | 874.2 | 860.2 | 838.5 | 814.1 | 783.3 | 772 | 753.4 | 733.5 | 707.2 | 699.2 | 684.1 | 669 | 646.3 | 643.3 | 632 | 619.1 | 598.6 | 599.2 | 592.2 | 590.8 | 575.7 | 579 | 571.9 | 605.3 | 586.2 | 589 | 582.7 | 576.6 | 551.4 | 546.5 | 526.4 | 514.9 | 491.5 | 464.4 | 407.9 | 348.4 | 310.5 |
| Accumulated Other Comprehensive Income/Loss
| -424.7 | -504.8 | -493.3 | -449.5 | -563.3 | -510.7 | -510.6 | -528.3 | -582.3 | -457.7 | -350.6 | -343.9 | -394.8 | -362.7 | -388.3 | -365.8 | -465.6 | -514.4 | -609.9 | -507.9 | -543.9 | -500.7 | -496.4 | -462.2 | -369.7 | -377.3 | -285.4 | -329 | -341.8 | -397 | -450.4 | -498.5 | -372.9 | -369.8 | -340.1 | -364.2 | -322.2 | -302 | -339.2 | -248.2 | -97.9 | -36.5 | -36.9 | -44.8 | -111.1 | -155.9 | -146.5 | -124.2 | -131 | -180.8 | -146.1 | -174.6 | -87 | -26.1 | -40.4 | -104.8 | -71.7 | -170.5 | -110.7 | -68.4 | -27.1 | -68.7 | -158 | -106.5 | 131.7 | 206 | 214.9 | 142.8 | 91.2 | 46.9 | 26.7 | 1.8 | -46.2 | -85.1 | -144.9 | -176.9 | 43.8 | -91.5 | -34.7 | -17.9 | -99.7 | -140.5 | -135.7 | -120.6 | -182.4 | -193.1 | -234 | -123.8 | -90.8 | -81.9 | -320.7 | -120.6 | -110.2 | -120.3 | -108.9 | -87.2 | -90.545 | -41.311 | -38.702 | -35.8 | -35.2 | -79 | -73.8 | -60.4 | -52.2 | -62.4 | -61.6 | -60.8 | -49.4 | -44.4 | -43.4 | -27.8 | -29.4 | -29 | -26 | -21.6 | -257.2 | -16.4 | -22.2 | -244.5 | -20.8 | -29.8 | -35.2 | 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
| -1,606.8 | -1,562.4 | -1,546.3 | -1,495.2 | -1,466.3 | -1,435.3 | -1,404.8 | -1,354 | -1,311.9 | -1,281.5 | -1,259.5 | -1,241.5 | -1,178.1 | -1,124.8 | -1,085.6 | -1,033.6 | -997.7 | -960.5 | -978.2 | -930.1 | -888 | -834.7 | -801.8 | -764 | -669.1 | -615.8 | -584.8 | -556.8 | -493.3 | -412.5 | -354.5 | -336.6 | -303.9 | -297.9 | -289.8 | -277.4 | -275.4 | -272.4 | -274.2 | -248.6 | -244.6 | -249.8 | -237.9 | -233.5 | -222.5 | -381.8 | -365.2 | -208.1 | -201.5 | -204 | -212.4 | -205.5 | -212 | -215.4 | -218.6 | -218.1 | -219.2 | -224.1 | -233.1 | -237.8 | -234.7 | -237.6 | -236.7 | -237.9 | -241.2 | -243.2 | -231 | -226.5 | -222.5 | -208.4 | -203.9 | -172.9 | -147.7 | -193.4 | -187.2 | -192 | -192.4 | -61.9 | -195.3 | -194.1 | -196.5 | -36.9 | -18.7 | -20.2 | -38.3 | -25.7 | -46.7 | -176.9 | -174.3 | -175 | -124.7 | -185.1 | -186 | -180.1 | -188.5 | -186.9 | -177.015 | -158.336 | -162.964 | -163.4 | -164.5 | -126 | -133.7 | -157.4 | -125.4 | -106.8 | -98.7 | -52.6 | -41.1 | -37.2 | -38.8 | -48.5 | 21.4 | -12.1 | 24.7 | 18.9 | 253.9 | 9.3 | 36 | 326.8 | 62.2 | 65.9 | 64.8 | 69.7 | 77.8 | 73.4 | 72.6 | 72.5 | 79.3 | 83.1 | 77.7 | 80.8 | 78.4 | 75.8 | 52.9 | 53.7 | 52.8 | 48.5 | 46.5 | 46.3 | 44.9 | 43.3 | 40.8 | 49.6 | 34.6 | 26.8 |
| Total Shareholders Equity
| 5,475 | 5,286.3 | 5,141 | 5,071.3 | 4,830.2 | 4,757.1 | 4,610.2 | 4,481.3 | 4,317.2 | 4,324.4 | 4,298.3 | 4,181.9 | 4,047.3 | 4,003.4 | 3,876 | 3,824.9 | 3,619 | 3,486.7 | 3,331.3 | 3,409.1 | 3,303.8 | 3,288.1 | 3,197.6 | 3,098.8 | 3,164.4 | 3,093.2 | 3,083.9 | 2,953.9 | 2,921.8 | 2,854.9 | 2,747.7 | 2,617.2 | 2,670.6 | 2,583.6 | 2,517.1 | 2,412.7 | 2,361 | 2,298.5 | 2,170.6 | 2,207.8 | 2,277 | 2,255.4 | 2,186.7 | 2,113.2 | 1,989.2 | 1,878.8 | 1,829.5 | 1,802.1 | 1,739.7 | 1,633.4 | 1,603.4 | 1,530.9 | 1,557.9 | 1,566.6 | 1,489.7 | 1,388.5 | 1,381.3 | 1,248.7 | 1,271.8 | 1,290 | 1,315 | 1,262.4 | 1,153.6 | 1,186.5 | 1,380.2 | 1,415.3 | 1,386.9 | 1,280.1 | 1,192.6 | 1,137 | 1,093.2 | 1,076.3 | 1,031.4 | 1,000.9 | 976.9 | 962.2 | 1,034.8 | 1,037.9 | 1,076.2 | 1,110.7 | 1,002.1 | 980.3 | 995.4 | 1,010.9 | 928.1 | 926.9 | 857.5 | 830.4 | 847.5 | 850.5 | 785.7 | 775.8 | 816.7 | 825.7 | 833.7 | 844 | 819.796 | 861.87 | 843.22 | 825.3 | 810.8 | 763 | 761.7 | 762.3 | 772.6 | 855 | 866.4 | 892.1 | 885.5 | 858.7 | 844.1 | 828.2 | 806.1 | 786.1 | 770.7 | 750.7 | 730.2 | 700.1 | 756.2 | 766.4 | 753.5 | 725.5 | 715.9 | 701.7 | 696.9 | 672 | 671.8 | 664.7 | 670.1 | 658.8 | 656.7 | 652.7 | 683.7 | 662 | 641.9 | 636.4 | 629.4 | 599.9 | 593 | 572.7 | 559.8 | 534.8 | 505.2 | 457.5 | 383 | 337.3 |
| Total Equity
| 5,497.7 | 5,308.9 | 5,163.3 | 5,093.4 | 4,852.4 | 4,779.3 | 4,632.4 | 4,503.5 | 4,339.5 | 4,346.8 | 4,320.6 | 4,203.8 | 4,069.3 | 4,025.5 | 3,897.9 | 3,846.6 | 3,640.8 | 3,508.6 | 3,353.4 | 3,430.8 | 3,325.2 | 3,308.7 | 3,217.8 | 3,118.6 | 3,184.1 | 3,111.6 | 3,102.3 | 2,972.3 | 2,940 | 2,873 | 2,765.8 | 2,635.2 | 2,688.6 | 2,601.6 | 2,535.1 | 2,430.7 | 2,378.8 | 2,316.2 | 2,188.3 | 2,225.3 | 2,294.5 | 2,272.8 | 2,203.7 | 2,130.4 | 2,006.1 | 1,895.9 | 1,846.4 | 1,819 | 1,756.3 | 1,649.9 | 1,619.9 | 1,547.3 | 1,574.2 | 1,582.9 | 1,505.6 | 1,404.4 | 1,396.9 | 1,264.3 | 1,287.4 | 1,305.6 | 1,330.5 | 1,286.2 | 1,173.7 | 1,186.5 | 1,380.2 | 1,415.3 | 1,386.9 | 1,280.1 | 1,192.6 | 1,137 | 1,093.2 | 1,076.3 | 1,031.4 | 1,000.9 | 976.9 | 962.2 | 1,034.8 | 1,037.9 | 1,076.2 | 1,110.7 | 1,002.1 | 980.3 | 995.4 | 1,010.9 | 928.1 | 926.9 | 857.5 | 830.4 | 847.5 | 850.5 | 785.7 | 775.8 | 816.7 | 825.7 | 833.7 | 844 | 819.796 | 861.87 | 843.22 | 825.3 | 810.8 | 763 | 761.7 | 762.3 | 772.6 | 855 | 866.4 | 892.1 | 885.5 | 858.7 | 844.1 | 828.2 | 806.1 | 786.1 | 770.7 | 750.7 | 730.2 | 700.1 | 756.2 | 766.4 | 753.5 | 725.5 | 715.9 | 701.7 | 696.9 | 672 | 671.8 | 664.7 | 670.1 | 658.8 | 656.7 | 652.7 | 683.7 | 662 | 641.9 | 636.4 | 629.4 | 599.9 | 593 | 572.7 | 559.8 | 534.8 | 505.2 | 457.5 | 383 | 337.3 |
| Total Liabilities & Shareholders Equity
| 7,953.3 | 7,759.9 | 7,666.8 | 7,544.9 | 7,304.3 | 7,230.4 | 7,125.6 | 6,972.8 | 6,835.5 | 6,864.3 | 6,895.2 | 6,759.7 | 6,580.9 | 6,791.6 | 6,673.5 | 6,557.3 | 6,267.6 | 6,113.5 | 5,564.3 | 5,693.5 | 5,596.4 | 5,545.4 | 5,490.9 | 5,373.1 | 5,354.8 | 5,272 | 5,317.6 | 5,249.1 | 5,256.2 | 5,067.1 | 4,877.8 | 4,723.2 | 4,600.1 | 4,505.1 | 4,436.4 | 4,486.9 | 4,491.4 | 4,390.7 | 4,262.4 | 4,310.1 | 4,268.5 | 4,228.3 | 4,104.1 | 4,110 | 4,101 | 3,961.5 | 3,903.2 | 3,902.3 | 3,871.9 | 3,741.7 | 3,709.9 | 3,672.9 | 3,630.1 | 3,826.5 | 3,840 | 3,729.4 | 3,457.8 | 3,313.3 | 3,306.2 | 3,447.4 | 3,337.3 | 3,007 | 2,876.8 | 2,710.3 | 2,879.5 | 2,945.6 | 2,910.3 | 2,765.1 | 2,725.9 | 2,660.3 | 2,680.4 | 2,654.5 | 2,169.5 | 2,107.2 | 2,072 | 2,008.4 | 2,160.6 | 2,177.7 | 2,252.4 | 2,290.1 | 2,150.5 | 2,146.1 | 2,171.8 | 2,138.5 | 2,107.9 | 2,105.8 | 2,023.5 | 1,994.1 | 1,997.2 | 2,074.6 | 1,983.9 | 1,974.3 | 2,015.9 | 2,016.6 | 2,028.8 | 2,050.4 | 2,075.42 | 2,178.289 | 2,168.963 | 2,149.8 | 2,206.9 | 1,670.2 | 1,642.1 | 1,674.9 | 1,671.3 | 1,695.3 | 1,661.9 | 1,641.4 | 1,658.2 | 1,618 | 1,617.7 | 1,520.8 | 1,524.1 | 1,489.1 | 1,343.1 | 1,361 | 1,373 | 1,345.3 | 1,269.6 | 1,234.9 | 1,211.2 | 1,242.5 | 1,218.7 | 1,218.9 | 1,212.1 | 1,145.4 | 1,128.5 | 1,177.4 | 962.6 | 962 | 947.9 | 915.4 | 908.4 | 912.7 | 896.1 | 907.9 | 890.9 | 862.6 | 818.1 | 777.6 | 743.5 | 718.8 | 667.5 | 615.8 | 526.6 | 459.9 |