Terex Corporation
NYSE:TEX
56.34 (USD) • At close November 7, 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 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 352 | 319.3 | 364.9 | 370.7 | 352.3 | 297.7 | 254.2 | 304.1 | 231.7 | 253.3 | 218.4 | 266.9 | 553.2 | 542.2 | 572.9 | 665 | 508.3 | 426 | 511.3 | 535.1 | 470.6 | 367.5 | 304.6 | 368 | 326 | 373.6 | 447.9 | 626.5 | 592.7 | 555.5 | 813.9 | 428.5 | 248.8 | 200.8 | 323.6 | 466.5 | 301.1 | 332.7 | 351.3 | 478.2 | 344.5 | 364.3 | 390.5 | 408.1 | 370.6 | 548.2 | 729.7 | 678 | 542.6 | 841.5 | 973.2 | 774.1 | 684.9 | 702 | 723.7 | 894.2 | 1,354.3 | 1,513.6 | 1,796.2 | 929.5 | 1,033.2 | 938.5 | 344.3 | 484.4 | 487.9 | 590 | 604.2 | 1,272.4 | 516.6 | 453.4 | 405.2 | 676.7 | 428.3 | 525.7 | 506.9 | 553.6 | 387.5 | 425.9 | 286.3 | 418.8 | 392.3 | 454.5 | 408 | 467.5 | 430.9 | 420.4 | 419.9 | 352.2 | 337.6 | 280.9 | 158.8 | 250.4 | 260.8 | 198.5 | 236.3 | 181.4 | 260.8 | 185.7 | 186.2 | 133.3 | 154.1 | 104.7 | 22 | 25.1 | 38.8 | 57.6 | 58.5 | 28.7 | 6.7 | 13.3 | 39.6 | 72 | 9 | 9.5 | 12.7 | 7.8 | 12.5 | 13.3 | 11.7 | 9.7 | 2.8 | 1.4 | 3.9 | 9.2 | 8.9 | 15.5 | 25.6 | 28.7 | 30.9 | 9.9 | 4.5 | 13.4 | 7 | 7.9 | 6.3 | 5.5 | 37.4 | 33.5 | 28.9 | 7.6 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.2 | 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 | 3 | 2.7 | 254.6 | 367.3 | 521.4 | 403.8 | 276.3 | 384.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 352 | 319.3 | 364.9 | 370.7 | 352.3 | 297.7 | 254.2 | 304.1 | 231.7 | 253.3 | 218.4 | 266.9 | 553.2 | 542.2 | 572.9 | 665 | 508.3 | 426 | 511.3 | 535.1 | 470.6 | 367.5 | 304.6 | 368 | 326 | 373.6 | 447.9 | 626.5 | 592.7 | 555.5 | 813.9 | 428.5 | 248.8 | 200.8 | 323.6 | 466.5 | 301.1 | 332.7 | 351.3 | 478.2 | 344.5 | 364.3 | 390.5 | 408.1 | 370.6 | 548.2 | 729.7 | 678 | 542.6 | 841.5 | 973.2 | 777.1 | 687.6 | 956.6 | 1,091 | 1,415.6 | 1,758.1 | 1,789.9 | 2,180.5 | 929.5 | 1,033.2 | 938.5 | 344.3 | 484.4 | 487.9 | 590 | 604.2 | 1,272.4 | 516.6 | 453.4 | 405.2 | 676.7 | 428.3 | 525.7 | 506.9 | 553.6 | 387.5 | 425.9 | 286.3 | 418.8 | 392.3 | 454.5 | 408 | 467.5 | 430.9 | 420.4 | 419.9 | 352.2 | 337.6 | 280.9 | 158.8 | 250.4 | 260.8 | 198.5 | 236.3 | 181.4 | 260.8 | 185.7 | 186.2 | 133.3 | 154.1 | 104.7 | 22 | 25.1 | 38.8 | 57.6 | 58.5 | 28.7 | 6.7 | 13.3 | 39.6 | 72 | 9 | 9.5 | 12.7 | 7.8 | 12.5 | 13.3 | 11.7 | 9.7 | 2.8 | 1.4 | 3.9 | 9.2 | 8.9 | 15.5 | 25.6 | 28.7 | 30.9 | 9.9 | 4.5 | 13.4 | 7 | 7.9 | 6.3 | 5.5 | 37.4 | 33.5 | 28.9 | 7.6 |
| Net Receivables
| 670 | 719.4 | 685.3 | 547.8 | 645.1 | 681.2 | 630.1 | 547.5 | 531.1 | 558.9 | 525.6 | 507.7 | 513.4 | 546.5 | 488.3 | 381.2 | 403.2 | 351.3 | 402 | 401.9 | 491.7 | 643.8 | 661.6 | 659.9 | 679.1 | 724.8 | 687.6 | 579.9 | 712.6 | 726.6 | 651 | 512.5 | 656.8 | 795.7 | 1,018.6 | 939.2 | 1,183.4 | 1,252.5 | 1,131.4 | 1,086.4 | 1,196.2 | 1,368.4 | 1,141.4 | 1,176.8 | 1,164.5 | 1,179.7 | 1,133.9 | 1,077.7 | 1,174.1 | 1,266.7 | 1,210 | 1,178.1 | 1,202.3 | 940.2 | 896.6 | 782.5 | 726.8 | 669.4 | 608.9 | 610 | 678.3 | 639.8 | 701.8 | 967.5 | 1,300.8 | 1,512.8 | 1,407.5 | 1,195.8 | 1,182.3 | 1,214.7 | 1,137.7 | 950.5 | 950 | 1,029.4 | 897.9 | 735 | 800.8 | 822.1 | 789.6 | 683.6 | 649.6 | 660.9 | 610.8 | 540.2 | 528.9 | 561.1 | 597.8 | 578.6 | 639 | 493 | 437.5 | 351.1 | 349.8 | 378.5 | 371 | 360.2 | 391.3 | 452.4 | 417.7 | 429.2 | 472.6 | 373.4 | 343.9 | 249.8 | 278.5 | 245 | 212.5 | 139.3 | 155.9 | 146 | 109.6 | 110.3 | 118 | 108.3 | 143.9 | 127.1 | 147.2 | 132.1 | 85.9 | 91.7 | 92 | 83.6 | 78.9 | 74 | 78.6 | 72.8 | 111.8 | 119.3 | 114.4 | 81.7 | 95.1 | 86 | 83.2 | 99.6 | 84.8 | 111.9 | 106.5 | 65.2 | 41.8 | 11.6 |
| Inventory
| 1,222 | 1,232.8 | 1,217.6 | 1,186 | 1,117 | 1,122 | 1,083.2 | 988.4 | 981.2 | 963.2 | 921.3 | 813.5 | 747.7 | 711.7 | 658.8 | 610.4 | 635.5 | 699.8 | 823 | 847.7 | 858 | 863.1 | 955.4 | 1,212 | 1,112.3 | 1,004.6 | 1,009.1 | 969.6 | 904.4 | 912.5 | 909.2 | 853.8 | 978.4 | 1,035.3 | 1,554.3 | 1,445.7 | 1,545.6 | 1,564.2 | 1,520.7 | 1,460.9 | 1,676.8 | 1,779 | 1,788.2 | 1,613.2 | 1,742.9 | 1,670 | 1,702.2 | 1,715.6 | 1,760.9 | 1,734.8 | 1,827 | 1,758.9 | 1,893.5 | 1,685.7 | 1,565.9 | 1,448.7 | 1,488.1 | 1,336.2 | 1,322.5 | 1,418.5 | 2,018.5 | 2,002.1 | 2,151.9 | 2,234.8 | 2,449.3 | 2,530.2 | 2,362 | 1,934.3 | 2,031.1 | 1,907.4 | 1,759.7 | 1,502 | 1,550 | 1,539.4 | 1,435.5 | 1,318.2 | 1,352.8 | 1,288.6 | 1,362.1 | 1,281.3 | 1,170.7 | 1,075.9 | 1,101.1 | 1,009.7 | 963.9 | 955.2 | 1,079 | 1,106.3 | 1,133.7 | 780.6 | 743.3 | 704.8 | 656.6 | 653.8 | 622 | 598.1 | 584.1 | 596.1 | 635.6 | 665.6 | 669.2 | 482.3 | 478.3 | 472.8 | 430.5 | 395.3 | 380.9 | 232.1 | 226.9 | 228.9 | 188.5 | 190.6 | 179.5 | 180.3 | 243.3 | 249.3 | 248.7 | 257 | 181.7 | 164.2 | 165.7 | 163.4 | 159.2 | 163.8 | 168.4 | 182.1 | 227.6 | 252 | 296.3 | 240.1 | 228.4 | 251.8 | 278.7 | 280.2 | 280.3 | 332.5 | 312.8 | 152.6 | 117.5 | 64 |
| Other Current Assets
| 137 | 130.1 | 121.8 | 140.7 | 1,892.2 | 1,920.1 | 1,836.2 | 1,657.9 | 1,635.3 | 1,655.9 | 169.8 | 1,500.9 | 1,452.6 | 196.3 | 181.9 | 1,213.6 | 1,252.8 | 1,281.1 | 1,454.3 | 1,475.4 | 1,548.1 | 1,670.1 | 586.4 | 2,055 | 1,964.1 | 1,917.5 | 195.1 | 1,752.9 | 1,858.7 | 1,840.1 | 1,756 | 905.7 | 1,864.8 | 1,034.9 | 6.8 | 67.4 | 79.2 | 74.8 | 85.6 | 82.7 | 320.2 | 300.7 | 312.6 | 312 | 325.5 | 310.7 | 303.9 | 326.1 | 209.7 | 222.2 | 207.6 | 218.5 | 264.1 | 224.7 | 229.5 | 298.7 | 152.5 | 146.7 | 252.7 | 836.1 | 218 | 188.7 | 184.4 | 215.2 | 218 | 247.5 | 252.4 | 208.1 | 196 | 180.3 | 149.1 | 170.7 | 149.5 | 156.1 | 124.2 | 123.9 | 117.3 | 114.8 | 139.2 | 153.5 | 137 | 124.3 | 117.7 | 122.7 | 301.9 | 237.3 | 158.2 | 137.1 | 136.2 | 75.9 | 56.6 | 53 | 54.1 | 56.3 | 51.2 | 102.7 | 94.2 | 99.9 | 98.3 | 87.2 | 42.1 | 30 | 28 | 23.9 | 23.2 | 26.7 | 23.7 | 26.4 | 17.2 | 12.5 | 13.9 | 17.3 | 15.6 | 19.2 | 35.3 | 42 | 21.9 | 23.3 | 8.3 | 12.6 | 12.5 | 22.6 | 8.2 | 10.3 | 11.7 | 18.5 | 20.1 | 22 | 40 | 4.5 | 40.4 | 34 | 5.3 | 5.8 | 39.9 | 4.9 | 38 | 3.3 | 2.4 | 7.7 |
| Total Current Assets
| 2,381 | 2,401.6 | 2,389.6 | 2,245.2 | 2,244.5 | 2,217.8 | 2,090.4 | 1,962 | 1,867 | 1,909.2 | 1,835.1 | 1,767.8 | 2,005.8 | 1,996.7 | 1,901.9 | 1,878.6 | 1,761.1 | 1,707.1 | 1,965.6 | 2,019.7 | 2,034.9 | 2,439.6 | 2,508 | 2,423 | 2,290.1 | 2,291.1 | 2,339.7 | 2,383 | 2,457.1 | 2,403.6 | 2,597.7 | 2,700.5 | 2,920.4 | 3,066.7 | 3,160.2 | 3,144.2 | 3,349.2 | 3,484.3 | 3,359.5 | 3,356.2 | 3,537.7 | 3,812.4 | 3,743.6 | 3,639.4 | 3,603.5 | 3,708.6 | 3,869.7 | 3,797.4 | 3,795.2 | 4,168.2 | 4,292.5 | 4,018.1 | 4,171.8 | 3,846.4 | 3,809.6 | 3,968.9 | 4,158.8 | 4,068.5 | 4,394.1 | 3,914.6 | 4,124.2 | 3,942 | 3,523.2 | 4,040.9 | 4,603.2 | 5,044.2 | 4,788.9 | 4,776.9 | 4,063.6 | 3,895.8 | 3,589.8 | 3,432.8 | 3,242 | 3,416.1 | 3,124.4 | 2,903.5 | 2,764.9 | 2,759.2 | 2,685 | 2,647.1 | 2,430.9 | 2,371 | 2,292.8 | 2,194 | 2,225.6 | 2,174 | 2,254.9 | 2,221.1 | 2,295.5 | 1,655.7 | 1,421.1 | 1,383 | 1,372.8 | 1,338.6 | 1,331.5 | 1,242.4 | 1,330.4 | 1,334.1 | 1,337.8 | 1,315.3 | 1,338 | 990.4 | 872.2 | 771.6 | 771 | 724.6 | 675.6 | 426.5 | 406.7 | 400.7 | 351.6 | 390.2 | 322.1 | 317.3 | 435.2 | 426.2 | 430.3 | 425.7 | 287.6 | 278.2 | 273 | 271 | 250.2 | 257.3 | 267.6 | 288.9 | 385.1 | 422 | 481.6 | 336.2 | 368.4 | 385.2 | 374.2 | 393.5 | 411.3 | 454.8 | 494.7 | 254.6 | 190.6 | 90.9 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 602 | 574.5 | 573.7 | 569.8 | 500.5 | 490.7 | 478.9 | 465.6 | 450.4 | 441.8 | 433.9 | 429.6 | 412.6 | 413.6 | 396.8 | 406.6 | 401.7 | 400.8 | 388.8 | 389.4 | 359.4 | 339.5 | 449.5 | 345.6 | 330.7 | 329.1 | 334.6 | 311 | 300.8 | 303.7 | 302.7 | 304.6 | 355.8 | 355.6 | 689.1 | 675.8 | 672.8 | 680.6 | 647.9 | 690.3 | 739.5 | 776.5 | 784.4 | 789.4 | 793.4 | 780.1 | 791.7 | 813.3 | 805.9 | 801.7 | 837.1 | 835.5 | 879.3 | 588.4 | 590.2 | 573.5 | 570.8 | 541.1 | 573.6 | 629.9 | 705.6 | 495.5 | 475.6 | 481.5 | 485 | 502.6 | 475.6 | 419.4 | 386.6 | 362.3 | 350.9 | 338.5 | 318.3 | 366.6 | 340.6 | 329.9 | 336.5 | 336.2 | 349.6 | 362.6 | 337.3 | 354.2 | 359.4 | 370.1 | 355.2 | 313.9 | 304.5 | 309.4 | 265.3 | 179.2 | 167.6 | 173.9 | 137 | 136.8 | 147.4 | 153.9 | 130.6 | 142.9 | 155.3 | 172.8 | 190.8 | 97.5 | 95.6 | 99.5 | 89.6 | 79.7 | 76.7 | 47.8 | 50.7 | 46.4 | 30.7 | 31.7 | 35.3 | 35.4 | 95.3 | 101.3 | 111.8 | 109.9 | 89 | 86.2 | 99 | 98.8 | 100.7 | 97.5 | 101.5 | 109.1 | 177.3 | 182.5 | 164.9 | 102 | 109.8 | 121 | 132.1 | 130.7 | 134.6 | 137.6 | 109.2 | 27.3 | 21.9 | 4.9 |
| Goodwill
| 301 | 291.3 | 292 | 294.6 | 284.8 | 291.1 | 287.2 | 284.4 | 273.1 | 267.4 | 275.4 | 280.1 | 279.7 | 276.6 | 275.9 | 275.4 | 267.1 | 261.2 | 261.2 | 269.9 | 259.7 | 264.4 | 267.7 | 265.2 | 268.1 | 270.1 | 279.1 | 273.6 | 272.2 | 267.9 | 262.1 | 259.7 | 448.7 | 450.3 | 1,062.6 | 1,023.2 | 1,054.4 | 1,073.7 | 1,031.5 | 1,131 | 1,184.7 | 1,267.1 | 1,265.7 | 1,245.6 | 1,241.9 | 1,207.5 | 1,220.8 | 1,245.3 | 1,229.7 | 1,208.9 | 1,286.3 | 1,265.6 | 1,302.7 | 515.3 | 508.6 | 492.9 | 496.2 | 469.9 | 491.5 | 511.1 | 564.7 | 476.3 | 451.1 | 457 | 950.4 | 1,010.6 | 1,022.3 | 699 | 637.8 | 636.3 | 635.6 | 632.8 | 611.3 | 602.6 | 561.7 | 555.7 | 618.6 | 624.2 | 647.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 484.1 | 472.6 | 479.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 14 | 14.1 | 14.8 | 15.7 | 15.8 | 16.8 | 16.8 | 17.4 | 17.5 | 12 | 12.7 | 13.4 | 14.1 | 7.4 | 7.9 | 8.3 | 8.6 | 8.8 | 9.2 | 9.7 | 10 | 10.6 | 11 | 13.2 | 11.9 | 12.6 | 13.5 | 13.8 | 14.2 | 17.6 | 18 | 18.4 | 21.3 | 22 | 255.3 | 249.5 | 285.9 | 293.6 | 290.9 | 325.4 | 397.5 | 430.5 | 440.2 | 444.8 | 448.9 | 447.2 | 456.6 | 474.4 | 477 | 480.7 | 510.7 | 520 | 528.3 | 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 | 667.1 | 638.9 | 615.9 | 606.8 | 603.5 | 605.1 | 601.1 | 635.2 | 622.9 | 604.5 | 596.4 | 712.4 | 620.1 | 0 | 0 | 0 | 491.4 | 491.5 | 550.2 | 547 | 554.7 | 493.5 | 270.5 | 242.8 | 240.9 | 171.5 | 152.1 | 147.5 | 88.4 | 86.2 | 87.2 | 31.8 | 32.4 | 57.8 | 59 | 64.5 | 65.8 | 70.3 | 69.8 | 8.3 | 0 | 0 | 10.9 | 0 | 0 | 0 | 0 | 0 | 0 | 51.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 315 | 305.4 | 306.8 | 310.3 | 300.6 | 307.9 | 304 | 301.8 | 290.6 | 279.4 | 288.1 | 293.5 | 293.8 | 284 | 283.8 | 283.7 | 275.7 | 270 | 270.4 | 279.6 | 269.7 | 275 | 278.7 | 278.4 | 280 | 282.7 | 292.6 | 287.4 | 286.4 | 285.5 | 280.1 | 278.1 | 470 | 472.3 | 1,317.9 | 1,272.7 | 1,340.3 | 1,367.3 | 1,322.4 | 1,456.4 | 1,582.2 | 1,697.6 | 1,705.9 | 1,690.4 | 1,690.8 | 1,654.7 | 1,677.4 | 1,719.7 | 1,706.7 | 1,689.6 | 1,797 | 1,785.6 | 1,831 | 515.3 | 508.6 | 492.9 | 496.2 | 469.9 | 491.5 | 511.1 | 564.7 | 476.3 | 451.1 | 457 | 950.4 | 1,010.6 | 1,022.3 | 699 | 637.8 | 636.3 | 635.6 | 632.8 | 611.3 | 602.6 | 561.7 | 555.7 | 618.6 | 624.2 | 647.5 | 667.1 | 638.9 | 615.9 | 606.8 | 603.5 | 605.1 | 601.1 | 635.2 | 622.9 | 604.5 | 596.4 | 712.4 | 620.1 | 484.1 | 472.6 | 479.9 | 491.4 | 491.5 | 550.2 | 547 | 554.7 | 493.5 | 270.5 | 242.8 | 240.9 | 171.5 | 152.1 | 147.5 | 88.4 | 86.2 | 87.2 | 31.8 | 32.4 | 57.8 | 59 | 64.5 | 65.8 | 70.3 | 69.8 | 8.3 | 0 | 0 | 10.9 | 0 | 0 | 0 | 0 | 0 | 0 | 51.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 0 | 0.2 | 0.4 | 0 | 0.6 | 0.1 | 1.2 | 0 | 4.4 | 1.8 | 1.1 | 0 | 0.8 | 2.3 | 2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 218 | 431 | 0 | 0 | 0 | 0 | 0.9 | 0.2 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 0 | 0 | 0 | 0 | -0.6 | -0.1 | -1.2 | 0 | -4.4 | -1.8 | -1.1 | 0 | -0.8 | -2.3 | -2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -503.5 | -711.1 | 0 | 0 | 0 | 0 | -0.9 | -0.2 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.7 | 67.4 | 67.9 | 82.7 | 64.1 | 86.1 | 86.3 | 90.5 | 111.9 | 135.8 | 173.6 | 153.4 | 106.8 | 97.8 | 93.7 | 84.5 | 87.9 | 98.2 | 122.9 | 143.1 | 182.1 | 181.1 | 178.7 | 172.5 | 167.5 | 166.6 | 161.6 | 159.8 | 183.7 | 199.8 | 226.8 | 226 | 61 | 227.2 | 237.6 | 238.9 | 224.4 | 156.9 | 150.4 | 153.5 | 94.6 | 90.7 | 81.2 | 75.4 | 27.2 | 17.7 | 17.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 483 | 497.8 | 489.4 | 490.2 | 415.5 | 398.8 | 407.9 | 388.7 | 368.5 | 363.3 | 382.8 | 372.6 | 355.7 | 374.2 | 383 | 462.9 | 476.7 | 486.4 | 489.9 | 506.9 | 496.7 | 549 | 418.6 | 438.9 | 438.6 | 434.2 | 453.2 | 481.1 | 558.4 | 1,052.7 | 1,262.7 | 1,723.6 | 1,823.1 | 1,727.7 | 570.3 | 544.4 | 516.6 | 474.7 | 404.3 | 425.1 | 430.3 | 418.1 | 443.5 | 417.5 | 401.8 | 411.6 | 413 | 418.7 | 380.8 | 360.6 | 351.8 | 353.3 | 380.5 | 446.7 | 418.2 | 390.6 | 370.9 | 358 | 363.3 | 504.8 | 406.4 | 365.6 | 377.2 | 381.5 | 359.6 | 338.2 | 321.6 | 277.9 | 218.9 | 205.1 | 195.6 | 209.3 | 253.9 | 267.2 | 253 | 251.4 | 283.5 | 277.5 | 280.1 | 276.3 | 280.7 | 298.2 | 323.8 | 317.3 | 342.1 | 324.8 | 335 | 318.8 | 332.8 | 149.8 | 151.8 | 134.6 | 104.9 | 104.4 | 90.4 | 96 | 108.9 | 123.7 | 126.3 | 134.7 | 55.5 | 32 | 40.6 | 39.2 | 38.7 | 33.3 | 32.3 | 25.8 | 27 | 31.6 | 16.5 | 16.9 | 66.5 | 66 | 32.6 | 33.6 | 33.5 | 36.5 | 27.4 | 37.2 | 37.6 | 30.9 | 73.8 | 35.9 | 33.5 | 31.9 | 142.5 | 149.5 | 98.4 | 91.2 | 93.4 | 91.3 | 86.2 | 84.3 | 113.3 | 113.6 | 74.4 | 9.2 | 5.3 | 0.3 |
| Total Non-Current Assets
| 1,400 | 1,377.9 | 1,370.3 | 1,370.3 | 1,216.6 | 1,197.4 | 1,190.8 | 1,156.1 | 1,109.5 | 1,084.5 | 1,104.8 | 1,095.7 | 1,062.1 | 1,071.8 | 1,063.6 | 1,153.2 | 1,154.1 | 1,157.2 | 1,149.1 | 1,175.9 | 1,125.8 | 1,163.5 | 1,146.8 | 1,062.9 | 1,049.3 | 1,046 | 1,080.4 | 1,079.5 | 1,145.6 | 1,356.4 | 1,565.4 | 2,306.3 | 2,648.9 | 2,555.6 | 2,577.3 | 2,492.9 | 2,529.7 | 2,522.6 | 2,374.6 | 2,571.8 | 2,752 | 2,892.2 | 2,933.8 | 2,897.3 | 2,886 | 2,846.4 | 2,882.1 | 2,951.7 | 2,959.1 | 2,919.3 | 3,053.8 | 3,057.1 | 3,154.9 | 1,636.5 | 1,603.3 | 1,547.5 | 1,549.8 | 1,504.8 | 1,602 | 1,799.2 | 1,783.5 | 1,435.2 | 1,397.6 | 1,404.5 | 1,882.9 | 1,949.6 | 1,942.4 | 1,539.4 | 1,425.4 | 1,384.8 | 1,360.8 | 1,353.1 | 1,351 | 1,403 | 1,316.9 | 1,296.8 | 1,422.3 | 1,437.7 | 1,504 | 1,532 | 1,317.9 | 1,495.5 | 1,527.6 | 1,529.8 | 1,526.8 | 1,396.7 | 1,425.1 | 1,404.6 | 1,297.2 | 1,016.1 | 1,113 | 1,004 | 753.2 | 731.5 | 735.1 | 741.3 | 731 | 816.8 | 828.6 | 862.2 | 739.8 | 400 | 379 | 379.6 | 299.8 | 265.1 | 256.5 | 162 | 163.9 | 165.2 | 79 | 81 | 159.6 | 160.4 | 192.4 | 200.7 | 215.6 | 216.2 | 124.7 | 123.4 | 136.6 | 140.6 | 174.5 | 133.4 | 135 | 141 | 319.8 | 332 | 315.2 | 193.2 | 203.2 | 212.3 | 218.3 | 215 | 247.9 | 251.2 | 183.6 | 36.5 | 27.2 | 5.2 |
| Total Assets
| 3,781 | 3,779.5 | 3,759.9 | 3,615.5 | 3,461.1 | 3,415.2 | 3,281.2 | 3,118.1 | 2,976.5 | 2,993.7 | 2,939.9 | 2,863.5 | 3,067.9 | 3,068.5 | 2,965.5 | 3,031.8 | 2,915.2 | 2,864.3 | 3,114.7 | 3,195.6 | 3,160.7 | 3,603.1 | 3,654.8 | 3,485.9 | 3,339.4 | 3,337.1 | 3,420.1 | 3,462.5 | 3,602.7 | 3,760 | 4,163.1 | 5,006.8 | 5,569.3 | 5,622.3 | 5,737.5 | 5,637.1 | 5,878.9 | 6,006.9 | 5,734.1 | 5,928 | 6,289.7 | 6,704.6 | 6,677.4 | 6,536.7 | 6,489.5 | 6,555 | 6,751.8 | 6,749.1 | 6,754.3 | 7,087.5 | 7,346.3 | 7,075.2 | 7,326.7 | 5,482.9 | 5,412.9 | 5,516.4 | 5,708.6 | 5,573.3 | 5,996.1 | 5,713.8 | 5,907.7 | 5,377.2 | 4,920.8 | 5,445.4 | 6,486.1 | 6,993.8 | 6,731.3 | 6,316.3 | 5,489 | 5,280.6 | 4,950.6 | 4,785.9 | 4,593 | 4,819.1 | 4,441.3 | 4,200.3 | 4,187.2 | 4,196.9 | 4,189 | 4,179.1 | 3,748.8 | 3,866.5 | 3,820.4 | 3,723.8 | 3,752.4 | 3,570.7 | 3,680 | 3,625.7 | 3,592.7 | 2,671.8 | 2,534.1 | 2,387 | 2,126 | 2,070.1 | 2,066.6 | 1,983.7 | 2,061.4 | 2,150.9 | 2,166.4 | 2,177.5 | 2,077.8 | 1,390.4 | 1,251.2 | 1,151.2 | 1,070.8 | 989.7 | 932.1 | 588.5 | 570.6 | 565.9 | 430.6 | 471.2 | 481.7 | 477.7 | 627.6 | 626.9 | 645.9 | 641.9 | 412.3 | 401.6 | 409.6 | 411.6 | 424.7 | 390.7 | 402.6 | 429.9 | 704.9 | 754 | 796.8 | 529.4 | 571.6 | 597.5 | 592.5 | 608.5 | 659.2 | 706 | 678.3 | 291.1 | 217.8 | 96.1 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 593 | 703.7 | 699.3 | 702.6 | 668.3 | 690.3 | 686.7 | 624.6 | 589.4 | 604.6 | 571.5 | 537.7 | 548.7 | 548.7 | 474 | 369.9 | 337.8 | 349.7 | 454.9 | 508.1 | 558.6 | 608.3 | 647.1 | 788.2 | 652.3 | 669.3 | 657.9 | 592.4 | 552.3 | 563.2 | 548.9 | 522.7 | 474.5 | 552.3 | 751.9 | 737.7 | 740.4 | 814.4 | 738.1 | 736.1 | 715.3 | 800.8 | 753.5 | 689.1 | 709.8 | 735.8 | 711.9 | 635.5 | 738.9 | 829.8 | 818.9 | 764.6 | 804.6 | 651.6 | 626.1 | 570 | 568.5 | 604.7 | 569.1 | 540.9 | 625.9 | 518.9 | 647.5 | 983.9 | 1,219.9 | 1,451.1 | 1,411.8 | 1,212.9 | 1,178.9 | 1,246.1 | 1,143.1 | 1,034.3 | 1,039.8 | 1,111.5 | 992.8 | 913.4 | 897 | 942.1 | 946 | 895.8 | 767.6 | 776.7 | 684.3 | 608.6 | 572.1 | 577.6 | 597.5 | 542.9 | 527.9 | 412.1 | 346.6 | 291 | 322.5 | 313.1 | 328.5 | 311.2 | 312.2 | 361.8 | 317.6 | 297 | 330.4 | 275.1 | 254.2 | 226.9 | 196.1 | 200.3 | 191.2 | 138.1 | 123.2 | 127.9 | 103 | 104.4 | 101.6 | 103.2 | 162.2 | 161 | 146.5 | 160.6 | 127.1 | 112.2 | 98.2 | 95.5 | 81.3 | 85.4 | 83.3 | 91.7 | 131.9 | 138.6 | 126.8 | 73.6 | 83.4 | 83.6 | 63.3 | 61.2 | 61.8 | 73.2 | 0 | 0 | 0 | 0 |
| Short Term Debt
| 4 | 3.4 | 3.2 | 2.8 | 2.4 | 2.4 | 2.1 | 1.9 | 1.9 | 2.1 | 1.9 | 5.6 | 5.7 | 5.7 | 5.7 | 7.6 | 7.5 | 7.1 | 7 | 6.9 | 9 | 6 | 31.8 | 4.7 | 5.2 | 5.2 | 5.2 | 5.2 | 4.9 | 11.7 | 263.2 | 13.8 | 10.5 | 6.8 | 162 | 80.2 | 83.4 | 72.6 | 160.2 | 152.5 | 160.4 | 190.7 | 71.9 | 86.8 | 90.5 | 70.3 | 75.8 | 83.8 | 79 | 60.5 | 243.3 | 77 | 74.6 | 73.9 | 62.8 | 346.8 | 316.8 | 59.7 | 63.6 | 73.7 | 90.8 | 51.4 | 37.6 | 39.4 | 35 | 36.1 | 26.9 | 32.5 | 27.6 | 24.5 | 17.2 | 227 | 41.9 | 295.4 | 52 | 48.1 | 57.4 | 57.2 | 57.7 | 84.6 | 74.1 | 75.7 | 96.8 | 86.8 | 95.1 | 69.7 | 71.4 | 74.1 | 86.5 | 65.8 | 50.3 | 34.7 | 28.9 | 23.3 | 23.8 | 20.5 | 21.3 | 28.1 | 62.3 | 57.6 | 55 | 27.9 | 17.4 | 44.7 | 36.9 | 27.1 | 19.3 | 26.6 | 28.1 | 25.3 | 22.7 | 19.2 | 16 | 12.6 | 14.8 | 9.1 | 18.9 | 22.7 | 27 | 27.9 | 27.7 | 30.7 | 25.8 | 22.7 | 20.3 | 27.8 | 115.4 | 113.4 | 228 | 21.6 | 21.4 | 23.4 | 28.3 | 63.1 | 50.4 | 12.8 | 6.3 | 0.2 | 11.3 | 12.6 |
| Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 87.7 | 54.4 | 71 | 65.8 | 185 | 234.4 | 195.7 | 189.6 | 186.8 | 63 | 135.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -703.7 | -699.3 | 135.6 | -668.3 | -690.3 | 0 | 0 | 0 | 0 | 0 | -537.7 | -548.7 | 0 | 0 | -369.9 | -337.8 | -349.7 | -454.9 | -508.1 | -558.6 | -608.3 | 88.7 | -788.2 | -652.3 | -669.3 | 0 | -592.4 | -552.3 | -563.2 | -548.9 | 186.3 | 42.1 | 33.8 | 162.5 | 142.7 | 158.8 | 196.4 | 224.6 | 197.4 | 281.6 | 334.5 | 347.5 | 302.1 | 312.1 | 331.1 | 350.5 | 312.9 | 254.2 | 222.9 | 228 | 223.2 | 214.6 | 119.7 | 108.5 | 95.8 | 281.7 | 208.1 | 109.1 | 132 | 166.2 | 94.7 | 103.4 | 119.3 | 139.6 | 112.6 | 140.3 | 181.8 | 300.8 | 288 | 261.7 | 276.9 | 256.1 | 246.9 | 228 | 216.1 | 198.3 | 205.8 | 187.4 | 201.5 | 188.2 | 185.4 | 186.6 | 183 | 171.5 | 0 | 165.9 | 160 | 0 | 109.5 | 101.4 | 0 | 91.8 | 92.1 | 96.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 399 | 1,084.5 | 1,102 | 278.2 | 1,059.7 | 1,071.2 | 361.7 | 372.1 | 361.4 | 348.3 | 346.1 | 904.3 | 934.1 | 390.6 | 358.3 | 715.7 | 673.5 | 668.5 | 768.6 | 865.5 | 913.3 | 1,096 | 335.6 | 1,210 | 1,024.9 | 1,079.6 | 371.5 | 1,030.3 | 1,008.7 | 1,009 | 1,014.5 | 684.2 | 948.3 | 931.9 | 558.2 | 498 | 609.8 | 586.8 | 570.7 | 557.1 | 610.9 | 669.3 | 665.7 | 646.7 | 715.5 | 701.8 | 661.7 | 683.8 | 687.7 | 685 | 687.7 | 832.5 | 929.6 | 693.6 | 687.8 | 661.6 | 373.1 | 515.9 | 687.2 | 808.1 | 718.8 | 647 | 638.2 | 682 | 780 | 921.1 | 784.5 | 748.1 | 503.7 | 499.2 | 494.7 | 489 | 482.2 | 459.3 | 368.5 | 347 | 389.8 | 379.9 | 366.6 | 347.6 | 332.8 | 284.1 | 272.6 | 281 | 351 | 446.3 | 324.7 | 329.2 | 459.9 | 184 | 202.3 | 301.4 | 168.4 | 139.8 | 142 | 243.9 | 210.2 | 210.1 | 214.1 | 224.9 | 225.7 | 167.1 | 165.2 | 153.8 | 137.8 | 124.2 | 115 | 71.4 | 83.2 | 78.4 | 77 | 71.4 | 80.2 | 72.5 | 119.7 | 124.6 | 137.9 | 117.1 | 71.6 | 81.5 | 82.8 | 82.7 | 76.1 | 79.7 | 83.9 | 94.2 | 149.5 | 166.7 | 169.2 | 87.3 | 99.5 | 111.1 | 77.9 | 84.5 | 91.8 | 100.5 | 220.9 | 101.8 | 70.8 | 33.5 |
| Total Current Liabilities
| 996 | 1,087.9 | 1,105.2 | 1,119.2 | 1,062.1 | 1,073.6 | 1,050.5 | 998.6 | 952.7 | 955 | 919.5 | 909.9 | 939.8 | 945 | 838 | 723.3 | 681 | 675.6 | 775.6 | 872.4 | 922.3 | 1,102 | 1,103.2 | 1,214.7 | 1,030.1 | 1,084.8 | 1,034.6 | 1,035.5 | 1,013.6 | 1,020.7 | 1,277.7 | 1,407 | 1,475.4 | 1,524.8 | 1,634.6 | 1,458.6 | 1,592.4 | 1,670.2 | 1,693.6 | 1,643.1 | 1,768.2 | 1,995.3 | 1,838.6 | 1,724.7 | 1,827.9 | 1,839 | 1,799.9 | 1,716 | 1,759.8 | 1,798.2 | 1,977.9 | 1,897.3 | 2,023.4 | 1,538.8 | 1,485.2 | 1,674.2 | 1,540.1 | 1,388.4 | 1,429 | 1,554.7 | 1,601.7 | 1,312 | 1,426.7 | 1,824.6 | 2,174.5 | 2,520.9 | 2,363.5 | 2,175.3 | 2,011 | 2,057.8 | 1,916.7 | 2,027.2 | 1,820 | 2,113.1 | 1,641.3 | 1,524.6 | 1,542.5 | 1,585 | 1,557.7 | 1,529.5 | 1,362.7 | 1,321.9 | 1,240.3 | 1,159.4 | 1,189.7 | 1,093.6 | 1,159.5 | 1,106.2 | 1,074.3 | 771.4 | 700.6 | 627.1 | 611.6 | 568.3 | 590.7 | 575.6 | 543.7 | 600 | 594 | 579.5 | 611.1 | 470.1 | 436.8 | 425.4 | 370.8 | 351.6 | 325.5 | 236.1 | 234.5 | 231.6 | 202.7 | 195 | 197.8 | 188.3 | 296.7 | 294.7 | 303.3 | 300.4 | 225.7 | 221.6 | 208.7 | 208.9 | 183.2 | 187.8 | 187.5 | 213.7 | 396.8 | 418.7 | 524 | 182.5 | 204.3 | 218.1 | 169.5 | 208.8 | 204 | 186.5 | 227.2 | 102 | 82.1 | 46.1 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 624 | 662.2 | 720.9 | 620.4 | 706.3 | 734.3 | 774.9 | 773.6 | 824.6 | 826.1 | 738.4 | 668.5 | 887.7 | 888.5 | 973.5 | 1,166.2 | 1,167 | 1,167.4 | 1,338.1 | 1,168.8 | 1,166.6 | 1,341.7 | 1,573.5 | 1,214.7 | 1,128.2 | 1,089 | 1,077.8 | 979.6 | 980 | 980.3 | 979.6 | 1,562 | 1,653 | 1,679.5 | 1,668.9 | 1,751 | 1,814.2 | 1,834 | 1,712.7 | 1,636.3 | 1,691.5 | 1,731.8 | 1,984 | 1,889.9 | 1,815.4 | 1,800.1 | 2,006.7 | 2,014.9 | 1,984.8 | 2,342.3 | 2,365.2 | 2,223.4 | 2,242 | 1,352.6 | 1,354.3 | 1,339.5 | 1,656.4 | 1,901.1 | 1,904.4 | 1,892.7 | 1,912.1 | 1,685.2 | 1,445.2 | 1,396.4 | 1,533.2 | 1,319.8 | 1,346.5 | 1,319.5 | 678 | 627.2 | 661.2 | 536.1 | 749.8 | 760.4 | 1,070.3 | 1,075.8 | 1,093.1 | 1,102.3 | 1,101.1 | 1,114.2 | 1,143.1 | 1,187.1 | 1,279.4 | 1,274.8 | 1,389 | 1,397 | 1,457.4 | 1,487.1 | 1,548.2 | 1,032.1 | 1,030.8 | 1,020.7 | 1,009.2 | 1,013.7 | 982.4 | 882 | 1,001 | 1,050.9 | 1,069.8 | 1,098.8 | 1,066 | 639.5 | 661.1 | 586.6 | 576.8 | 556.7 | 554.2 | 273.5 | 265 | 358.4 | 261.1 | 262.1 | 320.1 | 328.1 | 326.5 | 328.4 | 337 | 326.3 | 165.1 | 163 | 175.3 | 212.5 | 198.7 | 195.3 | 208.8 | 196.8 | 209.9 | 208.3 | 94.7 | 183.9 | 192.9 | 189.3 | 185.8 | 204.9 | 225.2 | 259.1 | 276 | 111.3 | 79.5 | 19.3 |
| Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities
| 204 | 205.5 | 201.9 | 203.6 | 196.5 | 175.1 | 161.2 | 164.7 | 164.5 | 163.7 | 167.9 | 175.5 | 189.7 | 201.1 | 207.9 | 220.8 | 214.5 | 220.9 | 214.8 | 222.1 | 205.5 | 298.8 | 195.8 | 195.5 | 206.4 | 215.2 | 228.8 | 224.9 | 228.8 | 218.8 | 210.1 | 516.6 | 527.3 | 528.5 | 544.8 | 515.5 | 546.6 | 553.1 | 546.5 | 609.5 | 581.4 | 615 | 640.3 | 707.3 | 726.2 | 933.9 | 957.9 | 986.9 | 698.7 | 935.4 | 733.7 | 765.5 | 792.5 | 384.3 | 386.7 | 391.3 | 425.4 | 382.8 | 538.6 | 592 | 551.4 | 501.3 | 459.4 | 502.7 | 475.5 | 488.5 | 483.2 | 478.3 | 545.6 | 522.2 | 520.8 | 471.6 | 431.5 | 455.1 | 455.6 | 438.9 | 401.5 | 405.1 | 419.4 | 400.2 | 408.7 | 425.5 | 418.1 | 412.9 | 365.8 | 301.1 | 262.4 | 263.2 | 198.1 | 155.5 | 154 | 143.8 | 63.3 | 65.1 | 72.2 | 74.6 | 70.2 | 69.2 | 66.1 | 66.4 | 47.8 | 43.1 | 42.1 | 41.1 | 42.1 | 35.3 | 23.8 | 18.7 | 25.9 | 30.3 | 29.1 | 29.6 | 18.7 | 21.1 | 69.4 | 68.6 | 67.3 | 67.5 | 59.1 | 55.4 | 61.5 | 25.8 | 61.2 | 59.4 | 67.7 | 148.3 | 136.3 | 135.8 | 128.7 | 82.9 | 87.8 | 90.1 | 112 | 119.7 | 130.5 | 145.7 | 92.2 | 9.3 | 10.7 | 11.1 |
| Total Non-Current Liabilities
| 828 | 867.7 | 922.8 | 824 | 902.8 | 909.4 | 936.1 | 938.3 | 989.1 | 989.8 | 906.3 | 844 | 1,077.4 | 1,089.6 | 1,181.4 | 1,387 | 1,381.5 | 1,388.3 | 1,552.9 | 1,390.9 | 1,372.1 | 1,640.5 | 1,769.3 | 1,410.2 | 1,334.6 | 1,304.2 | 1,306.6 | 1,204.5 | 1,208.8 | 1,199.1 | 1,189.7 | 2,078.6 | 2,180.3 | 2,208 | 2,213.7 | 2,266.5 | 2,360.8 | 2,387.1 | 2,259.2 | 2,245.8 | 2,272.9 | 2,346.8 | 2,624.3 | 2,597.2 | 2,541.6 | 2,734 | 2,964.6 | 3,001.8 | 2,683.5 | 3,277.7 | 3,098.9 | 2,988.9 | 3,034.5 | 1,736.9 | 1,741 | 1,730.8 | 2,081.8 | 2,283.9 | 2,443 | 2,484.7 | 2,463.5 | 2,186.5 | 1,904.6 | 1,899.1 | 2,008.7 | 1,808.3 | 1,829.7 | 1,797.8 | 1,223.6 | 1,149.4 | 1,182 | 1,007.7 | 1,181.3 | 1,215.5 | 1,525.9 | 1,514.7 | 1,494.6 | 1,507.4 | 1,520.5 | 1,514.4 | 1,551.8 | 1,612.6 | 1,697.5 | 1,687.7 | 1,754.8 | 1,698.1 | 1,719.8 | 1,750.3 | 1,746.3 | 1,187.6 | 1,184.8 | 1,164.5 | 1,072.5 | 1,078.8 | 1,054.6 | 956.6 | 1,071.2 | 1,120.1 | 1,135.9 | 1,165.2 | 1,113.8 | 682.6 | 703.2 | 627.7 | 618.9 | 592 | 578 | 292.2 | 290.9 | 388.7 | 290.2 | 291.7 | 338.8 | 349.2 | 395.9 | 397 | 404.3 | 393.8 | 224.2 | 218.4 | 236.8 | 238.3 | 259.9 | 254.7 | 276.5 | 345.1 | 346.2 | 344.1 | 223.4 | 266.8 | 280.7 | 279.4 | 297.8 | 324.6 | 355.7 | 404.8 | 368.2 | 120.6 | 90.2 | 30.4 |
| Total Liabilities
| 1,824 | 1,955.6 | 2,028 | 1,943.2 | 1,964.9 | 1,983 | 1,986.6 | 1,936.9 | 1,941.8 | 1,944.8 | 1,825.8 | 1,753.9 | 2,017.2 | 2,034.6 | 2,019.4 | 2,110.3 | 2,062.5 | 2,063.9 | 2,328.5 | 2,263.3 | 2,294.4 | 2,742.5 | 2,872.5 | 2,624.9 | 2,364.7 | 2,389 | 2,341.2 | 2,240 | 2,222.4 | 2,219.8 | 2,467.4 | 3,485.6 | 3,655.7 | 3,732.8 | 3,848.3 | 3,725.1 | 3,953.2 | 4,057.3 | 3,952.8 | 3,888.9 | 4,041.1 | 4,342.1 | 4,462.9 | 4,321.9 | 4,369.5 | 4,573 | 4,764.5 | 4,717.8 | 4,443.3 | 5,075.9 | 5,076.8 | 4,886.2 | 5,057.9 | 3,275.7 | 3,226.2 | 3,405 | 3,621.9 | 3,672.3 | 3,872 | 4,039.4 | 4,065.2 | 3,498.5 | 3,331.3 | 3,723.7 | 4,183.2 | 4,329.2 | 4,193.2 | 3,973.1 | 3,234.6 | 3,207.2 | 3,098.7 | 3,034.9 | 3,001.3 | 3,328.6 | 3,167.2 | 3,039.3 | 3,037.1 | 3,092.4 | 3,078.2 | 3,043.9 | 2,914.5 | 2,934.5 | 2,937.8 | 2,847.1 | 2,944.5 | 2,791.7 | 2,879.3 | 2,856.5 | 2,820.6 | 1,959 | 1,885.4 | 1,791.6 | 1,684.1 | 1,647.1 | 1,645.3 | 1,532.2 | 1,614.9 | 1,720.1 | 1,729.9 | 1,744.7 | 1,724.9 | 1,152.7 | 1,140 | 1,053.1 | 989.7 | 943.6 | 903.5 | 528.3 | 525.4 | 620.3 | 492.9 | 486.7 | 536.6 | 537.5 | 692.6 | 691.7 | 707.6 | 694.2 | 449.9 | 440 | 445.5 | 447.2 | 443.1 | 442.5 | 464 | 558.8 | 743 | 762.8 | 747.4 | 449.3 | 485 | 497.5 | 467.3 | 533.4 | 559.7 | 591.3 | 595.4 | 222.6 | 172.3 | 76.5 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0.5 | 0.6 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.2 | 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 | 59.3 | 43 | 37 | 18 | 49.4 | 43.5 | 4.4 | 19.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0.9 | 0.8 | 56.2 | 29.6 | 27.6 | 25.8 | 34 | 22.5 | 20.7 | 19 | 17.3 | 14.8 | 13.3 | 11.9 | 10.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 1 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1 | 1 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 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 |
| Retained Earnings
| 1,977 | 1,900.8 | 1,771.7 | 1,674.8 | 1,559.5 | 1,452 | 1,302.9 | 1,200.6 | 1,117.4 | 1,044.6 | 979.5 | 936.9 | 886.6 | 847 | 781.7 | 750.3 | 732.6 | 726.9 | 736 | 771.4 | 754.9 | 741.5 | 674.4 | 749 | 2,121.9 | 2,090.9 | 2,040.8 | 1,995.9 | 2,029.5 | 1,977.6 | 1,884.5 | 1,897.9 | 2,172.5 | 2,083.4 | 2,026.1 | 2,104.6 | 2,094.6 | 2,057.6 | 1,979.3 | 1,984.9 | 1,910.3 | 1,851.7 | 1,717.6 | 1,688.1 | 1,607.3 | 1,512.9 | 1,491.6 | 1,467.7 | 1,501 | 1,472.1 | 1,384.9 | 1,362.1 | 1,364.8 | 1,327.9 | 1,328.4 | 1,316.7 | 1,363.7 | 1,457.8 | 1,498.1 | 958.2 | 1,101 | 1,204.1 | 1,281.8 | 1,356.6 | 1,778.1 | 1,684.3 | 1,448 | 1,284.7 | 1,110.7 | 959.2 | 784.6 | 707.3 | 606.4 | 505.4 | 386.2 | 307.4 | 272.6 | 220.7 | 149.5 | 118.9 | -78.5 | 118 | 58.9 | 41.9 | 45.3 | 30.8 | 79.9 | 67.4 | 107.7 | 97.9 | 216.8 | 199.9 | 198.3 | 209.2 | 197.2 | 187.1 | 187.8 | 138.1 | 112.1 | 92 | 5.4 | -24.5 | -54.9 | -80.9 | -99 | -118.7 | -139.3 | -115.4 | -121.8 | -117.9 | -122.6 | -126.1 | -150.5 | -149.8 | -152.3 | -150.9 | -147.9 | -137.9 | -112 | -108.4 | -5.7 | -102.7 | -111.2 | -102.9 | -84.9 | -150.9 | -67.8 | -40.1 | -7.4 | 13 | 23.9 | 29.4 | 43.7 | 38.9 | 50.9 | 63.4 | 48.4 | 30 | 16.8 | 6 |
| Accumulated Other Comprehensive Income/Loss
| -279 | -342.7 | -315.9 | -287.1 | -357.3 | -305.3 | -315.3 | -341.6 | -401.3 | -320.9 | -248.5 | -228.5 | -229.3 | -200 | -215.5 | -208.4 | -253.9 | -294.8 | -313.7 | -257.5 | -300.3 | -287.3 | -287.1 | -284.8 | -304.3 | -288.2 | -213.3 | -239.5 | -261.6 | -293.6 | -351.3 | -779.4 | -653.8 | -656.3 | -591.2 | -649.6 | -620.2 | -548.7 | -629.6 | -429.8 | -246.2 | -75.4 | -100.2 | -116.5 | -146.2 | -235.8 | -203 | -124.1 | -108.6 | -152.1 | -62.4 | -124.8 | -47.9 | 180.1 | 165.9 | 100.4 | 40.8 | -230.8 | -41.6 | 36 | 66.5 | 11.1 | -156.7 | -82.3 | 86.5 | 354.9 | 337.3 | 256.6 | 267.8 | 204.2 | 165.8 | 155.2 | 113.3 | 125.5 | 47.9 | 26.2 | 60.8 | 70.4 | 150 | 206.5 | 108.7 | 29.3 | 40.8 | 57 | -11.8 | -19.7 | -44.8 | -53.6 | -72.1 | -59.3 | -125.8 | -119.8 | -100.1 | -128.6 | -118.1 | -77.8 | -84.5 | -59.8 | -30 | -14.5 | -7.6 | -50.7 | -50.4 | -49.5 | -37.9 | -34.7 | -35.2 | -35.2 | -37.2 | -30.9 | -30.9 | -33.7 | -28.3 | -54.4 | -54.4 | -52.6 | -45 | -45 | -37.8 | -37.8 | -39.9 | -36.7 | -33.9 | -30.2 | -36.2 | -32.4 | -48.3 | -43.4 | -35.1 | -34.6 | -33.4 | -35.9 | -38.8 | -34.8 | -22.2 | -19.3 | -17.5 | -11.7 | -9.2 | -6.9 |
| Other Total Stockholders Equity
| 258 | 264.9 | 275.2 | 283.7 | 293.1 | 284.6 | 306.1 | 321.3 | 317.7 | 324.3 | 382.2 | 400.3 | 392.5 | 386 | 379 | 378.7 | 373.1 | 367.4 | 363 | 417.6 | 410.9 | 405.1 | 393.7 | 395.5 | -844.8 | -856.4 | -750.4 | -571.7 | -425.4 | -181.6 | 124.7 | 364.9 | 357.7 | 427.7 | 418.9 | 421.1 | 414.2 | 404.8 | 396.8 | 449.6 | 552.4 | 554.1 | 564.6 | 617.3 | 631.9 | 677.5 | 667.7 | 662.9 | 661 | 668.4 | 673 | 672.7 | 673.6 | 669 | 662.4 | 664.9 | 660.2 | 652.9 | 644.7 | 654.8 | 650.8 | 643.8 | 443.6 | 446.3 | 437.2 | 624.3 | 751.7 | 800.8 | 874.8 | 908.9 | 900.4 | 887.5 | 871 | 859.1 | 839.5 | 826.9 | 816.2 | 812.9 | 810.8 | 809.3 | 803.6 | 784.2 | 782.4 | 777.3 | 773.9 | 767.4 | 765.1 | 754.9 | 736 | 614.4 | 514.3 | 477.9 | 325.4 | 292.7 | 298.4 | 337.5 | 323.3 | 352.2 | 354.1 | 355 | 354.8 | 312.9 | 216.5 | 228.5 | 218 | 199.5 | 202.5 | 210.2 | 192.2 | 82.8 | 80 | 88.1 | 84.7 | 107.4 | 106.5 | 104.7 | 98.7 | 100.2 | 93.2 | 90.5 | -5.1 | 90.5 | 114.8 | 70.8 | 59.7 | 54.4 | 78 | 74.7 | 74.6 | 76 | 69 | 75.9 | 78.8 | 71 | 70.8 | 70.6 | 52 | 50.2 | 37.9 | 20.5 |
| Total Shareholders Equity
| 1,957 | 1,823.9 | 1,731.9 | 1,672.3 | 1,496.2 | 1,432.2 | 1,294.6 | 1,181.2 | 1,034.7 | 1,048.9 | 1,114.1 | 1,109.6 | 1,050.7 | 1,033.9 | 946.1 | 921.5 | 852.7 | 800.4 | 786.2 | 932.3 | 866.3 | 860.6 | 781.8 | 861 | 974.7 | 948.1 | 1,078.4 | 1,186 | 1,343.8 | 1,503.7 | 1,659.2 | 1,484.7 | 1,880.2 | 1,856.1 | 1,855.1 | 1,877.4 | 1,889.9 | 1,915 | 1,747.8 | 2,005.9 | 2,217.7 | 2,331.6 | 2,183.2 | 2,190.1 | 2,094.2 | 1,955.8 | 1,963.7 | 2,007.7 | 2,054.6 | 1,989.6 | 1,996.7 | 1,911.2 | 1,991.7 | 2,178.2 | 2,157.9 | 2,083.2 | 2,065.9 | 1,881.1 | 2,102.4 | 1,650.2 | 1,819.5 | 1,860.2 | 1,569.8 | 1,721.7 | 2,302.9 | 2,664.6 | 2,538.1 | 2,343.2 | 2,254.4 | 2,073.4 | 1,851.9 | 1,751 | 1,591.7 | 1,490.5 | 1,274.1 | 1,161 | 1,150.1 | 1,104.5 | 1,110.8 | 1,135.2 | 834.3 | 932 | 882.6 | 876.7 | 807.9 | 779 | 800.7 | 769.2 | 772.1 | 712.8 | 648.7 | 595.4 | 441.9 | 423 | 421.3 | 451.5 | 446.5 | 430.8 | 436.5 | 432.8 | 352.9 | 237.7 | 111.2 | 98.1 | 81.1 | 46.1 | 28 | 59.6 | 34.2 | -65.1 | -72.7 | -15.5 | -64.5 | -69.2 | -74.4 | -64.8 | -71.7 | -62 | -37.6 | -38.4 | -35.9 | -35.6 | -18.4 | -51.8 | -61.4 | -128.9 | -38.1 | -8.8 | 32.1 | 54.4 | 59.5 | 69.4 | 83.7 | 75.1 | 99.5 | 114.7 | 82.9 | 68.5 | 45.5 | 19.6 |
| Total Equity
| 1,957 | 1,823.9 | 1,731.9 | 1,672.3 | 1,496.2 | 1,432.2 | 1,294.6 | 1,181.2 | 1,034.7 | 1,048.9 | 1,114.1 | 1,109.6 | 1,050.7 | 1,033.9 | 946.1 | 921.5 | 852.7 | 800.4 | 786.2 | 932.3 | 866.3 | 861.1 | 782.3 | 861.5 | 975.3 | 948.6 | 1,078.9 | 1,186.5 | 1,344.4 | 1,504.1 | 1,659.6 | 1,521.2 | 1,916.1 | 1,889.5 | 1,889.2 | 1,912 | 1,925.7 | 1,949.6 | 1,781.3 | 2,039.1 | 2,248.6 | 2,362.5 | 2,214.5 | 2,214.8 | 2,120 | 1,982 | 1,993.5 | 2,031.3 | 2,311 | 2,011.6 | 2,269.5 | 2,189 | 2,268.8 | 2,207.2 | 2,186.7 | 2,111.4 | 2,086.7 | 1,901 | 2,124.1 | 1,674.4 | 1,842.5 | 1,878.7 | 1,589.5 | 1,721.7 | 2,302.9 | 2,664.6 | 2,538.1 | 2,343.2 | 2,254.4 | 2,073.4 | 1,851.9 | 1,751 | 1,591.7 | 1,490.5 | 1,274.1 | 1,161 | 1,150.1 | 1,104.5 | 1,110.8 | 1,135.2 | 834.3 | 932 | 882.6 | 876.7 | 807.9 | 779 | 800.7 | 769.2 | 772.1 | 712.8 | 648.7 | 595.4 | 441.9 | 423 | 421.3 | 451.5 | 446.5 | 430.8 | 436.5 | 432.8 | 352.9 | 237.7 | 111.2 | 98.1 | 81.1 | 46.1 | 28.6 | 60.2 | 45.2 | -54.4 | -62.3 | -15.5 | -54.9 | -59.8 | -65 | -64.8 | -61.7 | -52.3 | -37.6 | -38.4 | -35.9 | -35.6 | -18.4 | -51.8 | -61.4 | -128.9 | -38.1 | -8.8 | 49.4 | 80.1 | 86.6 | 100 | 125.2 | 75.1 | 99.5 | 114.7 | 82.9 | 68.5 | 45.5 | 19.6 |
| Total Liabilities & Shareholders Equity
| 3,781 | 3,779.5 | 3,759.9 | 3,615.5 | 3,461.1 | 3,415.2 | 3,281.2 | 3,118.1 | 2,976.5 | 2,993.7 | 2,939.9 | 2,863.5 | 3,067.9 | 3,068.5 | 2,965.5 | 3,031.8 | 2,915.2 | 2,864.3 | 3,114.7 | 3,195.6 | 3,160.7 | 3,603.1 | 3,654.8 | 3,485.9 | 3,339.4 | 3,337.1 | 3,420.1 | 3,426.5 | 3,566.8 | 3,723.9 | 4,127 | 5,006.8 | 5,569.3 | 5,622.3 | 5,737.5 | 5,637.1 | 5,878.9 | 6,006.9 | 5,734.1 | 5,928 | 6,289.7 | 6,704.6 | 6,677.4 | 6,536.7 | 6,489.5 | 6,555 | 6,751.8 | 6,749.1 | 6,754.3 | 7,087.5 | 7,346.3 | 7,075.2 | 7,326.7 | 5,482.9 | 5,412.9 | 5,516.4 | 5,708.6 | 5,573.3 | 5,996.1 | 5,713.8 | 5,907.7 | 5,377.2 | 4,920.8 | 5,445.4 | 6,486.1 | 6,993.8 | 6,731.3 | 6,316.3 | 5,489 | 5,280.6 | 4,950.6 | 4,785.9 | 4,593 | 4,819.1 | 4,441.3 | 4,200.3 | 4,187.2 | 4,196.9 | 4,189 | 4,179.1 | 3,748.8 | 3,866.5 | 3,820.4 | 3,723.8 | 3,752.4 | 3,570.7 | 3,680 | 3,625.7 | 3,592.7 | 2,671.8 | 2,534.1 | 2,387 | 2,126 | 2,070.1 | 2,066.6 | 1,983.7 | 2,061.4 | 2,150.9 | 2,166.4 | 2,177.5 | 2,077.8 | 1,390.4 | 1,251.2 | 1,151.2 | 1,070.8 | 989.7 | 932.1 | 588.5 | 570.6 | 565.9 | 430.6 | 471.2 | 481.7 | 477.7 | 627.6 | 626.9 | 645.9 | 641.9 | 412.3 | 401.6 | 409.6 | 411.6 | 424.7 | 390.7 | 402.6 | 429.9 | 704.9 | 754 | 796.8 | 529.4 | 571.6 | 597.5 | 592.5 | 608.5 | 659.2 | 706 | 678.3 | 291.1 | 217.8 | 96.1 |