Valhi, Inc.
NYSE:VHI
27.32 (USD) • At close November 13, 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 | 1988 Q4 | 1987 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 0 | 395 | 367.3 | 429.6 | 342.3 | 297.5 | 298.1 | 478.5 | 578.8 | 644.4 | 640 | 698.4 | 554.7 | 520.1 | 546 | 518.6 | 497.8 | 491.2 | 483.1 | 523.8 | 504.4 | 470.5 | 463.9 | 499.8 | 571.5 | 554.5 | 478.8 | 435.7 | 424.4 | 220.4 | 200.6 | 159.8 | 205 | 190.5 | 162.2 | 202.3 | 232.4 | 211.3 | 199.5 | 255.8 | 240.7 | 255.1 | 256.2 | 142.8 | 115.7 | 179.9 | 179.7 | 366.9 | 123.5 | 103.2 | 57.7 | 96.4 | 128.4 | 83.9 | 143.2 | 68.7 | 69.4 | 55.8 | 46.3 | 68.7 | 69.5 | 100 | 48 | 37 | 58.2 | 55.4 | 80.9 | 138.3 | 177.9 | 147 | 172.2 | 189.153 | 205.534 | 188.733 | 232.424 | 274.963 | 170.379 | 148.189 | 247.601 | 267.829 | 185.578 | 141.64 | 139.083 | 103.394 | 89.051 | 77.108 | 67.299 | 94.679 | 189.69 | 195.47 | 117.885 | 154.413 | 121.938 | 108.928 | 113.027 | 135.017 | 147.811 | 183.278 | 185.76 | 175 | 205.6 | 168.9 | 176.2 | 224.6 | 376.9 | 433 | 544.3 | 360.4 | 350.9 | 394.6 | 262.5 | 255.7 | 160.6 | 144.7 | 134.1 | 170.9 | 171.3 | 166 | 134.1 | 170.7 | 21.4 | 24.4 | 32 | 22.2 | 28.4 | 13.7 | 17.8 | 44.5 | 24.9 | 20.5 | 17.4 | 11.3 | 11.5 | 610.6 | 708.3 | 462 | 447.3 | 520 | 116.8 | 244.3 | 231.1 | 195.8 |
| Short Term Investments
| 0 | 13.8 | 31.7 | 56.1 | 83.2 | 99 | 101 | 75.1 | 2.9 | 2.3 | 2.2 | 2.6 | 2.5 | 3.7 | 2.4 | 4.4 | 1.4 | 1.8 | 2.1 | 2.1 | 1.8 | 2.2 | 1.9 | 2.5 | 2.2 | 1.6 | 0.6 | 3 | 0.8 | 0.8 | 1 | 4.4 | 0.7 | 1.8 | 1.7 | 2 | 1.7 | 0.9 | 0.9 | 2.7 | 3.4 | 3.6 | 4.1 | 3.8 | 0 | 0 | 0 | 0.9 | 0.8 | 0.8 | 0.9 | 22.5 | 45.7 | 80.8 | 107.4 | 6.1 | 1.7 | 1.6 | 5.1 | 6.1 | 6.1 | 7.1 | 7.2 | 8.8 | 7.4 | 9 | 6.9 | 7.2 | 7.7 | 8.8 | 9.5 | 12.628 | 11.273 | 11.07 | 11.62 | 11.755 | 9.92 | 12.965 | 12.873 | 9.446 | 9.231 | 9.121 | 4.267 | 6.147 | 8.212 | 10.676 | 9.715 | 9.717 | 17.795 | 17.022 | 19.268 | 18.465 | 11.609 | 18.332 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 408.8 | 399 | 485.7 | 425.5 | 396.5 | 399.1 | 553.6 | 581.7 | 646.7 | 642.2 | 701 | 557.2 | 523.8 | 548.4 | 523 | 499.2 | 493 | 485.2 | 525.9 | 506.2 | 472.7 | 465.8 | 502.3 | 573.7 | 556.1 | 479.4 | 438.7 | 425.2 | 221.2 | 201.6 | 164.2 | 205.7 | 192.3 | 163.9 | 204.3 | 234.1 | 212.2 | 200.4 | 258.5 | 244.1 | 258.7 | 260.3 | 146.6 | 115.7 | 179.9 | 179.7 | 367.8 | 124.3 | 104 | 58.6 | 118.9 | 174.1 | 164.7 | 250.6 | 74.8 | 71.1 | 57.4 | 51.4 | 74.8 | 75.6 | 107.1 | 55.2 | 45.8 | 65.6 | 64.4 | 87.8 | 145.5 | 185.6 | 155.8 | 181.7 | 201.781 | 216.807 | 199.803 | 244.044 | 286.718 | 180.299 | 161.154 | 260.474 | 277.275 | 194.809 | 150.761 | 143.35 | 109.541 | 97.263 | 87.784 | 77.014 | 104.396 | 207.485 | 212.492 | 137.153 | 172.878 | 133.547 | 127.26 | 113.027 | 135.017 | 147.811 | 183.278 | 185.76 | 175 | 205.6 | 168.9 | 176.2 | 224.6 | 376.9 | 433 | 544.3 | 360.4 | 350.9 | 394.6 | 262.5 | 255.7 | 160.6 | 144.7 | 134.1 | 170.9 | 171.3 | 166 | 134.1 | 170.7 | 21.4 | 24.4 | 32 | 22.2 | 28.4 | 13.7 | 17.8 | 44.5 | 24.9 | 20.5 | 17.4 | 11.3 | 11.5 | 610.6 | 708.3 | 462 | 447.3 | 520 | 116.8 | 244.3 | 231.1 | 195.8 |
| Net Receivables
| 0 | 397.6 | 377.8 | 340.4 | 332.5 | 333.5 | 328.8 | 281.9 | 386.4 | 432.3 | 443.3 | 403.7 | 412.4 | 374.2 | 362.8 | 342.3 | 333.3 | 337.6 | 351 | 329.2 | 367.4 | 420.9 | 389.9 | 296.4 | 381.7 | 411.6 | 416.5 | 365.8 | 383.7 | 366.5 | 303 | 236.1 | 302.1 | 264.7 | 242.1 | 209 | 236.6 | 274.2 | 279.6 | 303.9 | 312.1 | 324.9 | 305.3 | 256.7 | 305.5 | 333.1 | 411.2 | 242 | 339 | 457.2 | 451.4 | 316 | 382.6 | 391.7 | 328.4 | 0.3 | 273.4 | 269.6 | 259 | 262.7 | 241.5 | 231.9 | 210.2 | 205.2 | 284.2 | 333.9 | 295.9 | 253.7 | 290.5 | 299.2 | 267.8 | 0.816 | 274.104 | 283.733 | 259.367 | 220.289 | 230.67 | 247.635 | 248.599 | 226.745 | 242.892 | 239.22 | 218.513 | 222.662 | 215.651 | 212.716 | 206.882 | 174.57 | 200.817 | 195.679 | 173.862 | 163.154 | 207.157 | 217.208 | 207.75 | 183.876 | 231.341 | 227.287 | 223.175 | 202.2 | 233.9 | 227.3 | 210.2 | 196 | 192.1 | 206.3 | 193.1 | 174.4 | 197.1 | 202.4 | 202.2 | 178.7 | 241.4 | 255 | 245.6 | 232.4 | 288.3 | 276.7 | 275.9 | 207.6 | 107.3 | 80.1 | 61.3 | 61.4 | 73.5 | 69.5 | 57.6 | 57.2 | 77.1 | 71.9 | 62.3 | 59.8 | 99.9 | 204.1 | 198.3 | 209.8 | 214.4 | 211.3 | 208.5 | 365.7 | 304.9 | 292.1 |
| Inventory
| 0 | 475.4 | 504.1 | 596.1 | 532.9 | 575.3 | 643.8 | 640.8 | 545.8 | 469.1 | 493.1 | 458.7 | 448 | 450.1 | 491.9 | 538.2 | 524.2 | 521 | 499.2 | 522.1 | 454.5 | 507.2 | 515.1 | 515.8 | 464.2 | 429.4 | 447.3 | 398.4 | 352.7 | 359.1 | 378.1 | 360.6 | 334.1 | 354.9 | 394.9 | 405.2 | 403.7 | 418.4 | 413.8 | 443 | 417.7 | 415.2 | 420.9 | 430.6 | 407.1 | 462.9 | 544 | 650.3 | 624.3 | 661.2 | 605.5 | 464.5 | 357.5 | 330.2 | 347.4 | 312 | 270.2 | 258.3 | 294.6 | 312 | 274.1 | 267.7 | 316.2 | 408.5 | 328.1 | 337.2 | 357.9 | 337.9 | 316 | 321.1 | 327.8 | 309.029 | 271.454 | 280.192 | 276.45 | 283.157 | 274.931 | 255.65 | 260.998 | 263.414 | 230.541 | 235.34 | 252.575 | 293.113 | 232.746 | 231.156 | 224.937 | 239.533 | 202.596 | 209.698 | 217.092 | 262.733 | 222.792 | 212.403 | 223.746 | 242.994 | 185.002 | 190.055 | 209.075 | 219.6 | 201.5 | 232.4 | 235.7 | 246.3 | 208.2 | 185.8 | 184.6 | 204.7 | 183.5 | 200.1 | 209.2 | 251.6 | 318.3 | 373.6 | 467.8 | 518.3 | 324.1 | 384.6 | 470.5 | 498.1 | 94.5 | 155.5 | 234.9 | 276.1 | 90 | 150.6 | 224.5 | 265.3 | 83.9 | 134.1 | 208.3 | 261.3 | 95.4 | 343.5 | 422.1 | 457.2 | 294.8 | 289.5 | 344.7 | 480.6 | 415.5 | 421.8 |
| Other Current Assets
| 0 | 84 | 73.9 | 106.4 | 79.2 | 96 | 102.6 | 113.2 | 115.1 | 112.3 | 125.6 | 109.8 | 99.1 | 63.7 | 64.9 | 49.9 | 70.9 | 47 | 35.8 | 48.2 | 38.7 | 30.4 | 34.3 | 94.3 | 50.4 | 46.1 | 39 | 59.3 | 55.9 | 41.5 | 38.3 | 67.1 | 50.5 | 57.6 | 64.7 | 67.8 | 78.1 | 75 | 80.2 | 56.6 | 93.7 | 94.1 | 91.1 | 100.8 | 101.4 | 80.1 | 36.4 | 103.3 | 54.2 | 40.7 | 45.3 | 44.8 | 46.1 | 41.9 | 43 | 37.4 | 37.2 | 26.8 | 34.5 | 37.4 | 43.7 | 34 | 37.7 | 36.9 | 46.6 | 37.3 | 33.4 | 33.8 | 45.4 | 33.3 | 34.6 | 37.6 | 42.162 | 25.32 | 26.088 | 26.49 | 31.922 | 28.089 | 28.584 | 31.656 | 39.172 | 30.22 | 54.086 | 45.53 | 48.274 | 74.985 | 76.174 | 85.631 | 88.507 | 81.93 | 80.282 | 91.072 | 111.414 | 109.791 | 112.342 | 105.22 | 98.532 | 70.462 | 20.859 | 41.3 | 24.5 | 27.2 | 26.6 | 8.6 | 35.7 | 17.3 | 16.7 | 11.2 | 17 | 160.9 | 157.7 | 151.7 | 19.6 | 15.4 | 24.9 | 10 | 23.9 | 30.1 | 41.7 | 59.7 | 29.3 | 27.4 | 34.2 | 34.7 | 16.1 | 32.2 | 47.8 | 137.6 | 157.2 | 139.9 | 137.7 | 164.1 | 33.6 | 140.3 | 124.6 | 120 | 14.2 | 10.3 | 117.1 | 159.6 | 14.8 | 15.5 |
| Total Current Assets
| 0 | 1,323.8 | 1,328.5 | 1,475.4 | 1,370.1 | 1,401.3 | 1,474.3 | 1,589.5 | 1,629 | 1,660.4 | 1,704.2 | 1,673.2 | 1,516.7 | 1,424.1 | 1,468 | 1,453.4 | 1,427.6 | 1,398.6 | 1,371.2 | 1,425.4 | 1,366.8 | 1,431.2 | 1,405.1 | 1,408.8 | 1,470 | 1,443.2 | 1,382.2 | 1,262.2 | 1,217.5 | 988.3 | 921 | 837.4 | 892.4 | 879.6 | 876 | 896.2 | 960.3 | 992.2 | 984.6 | 1,062 | 1,085.1 | 1,108.3 | 1,095.3 | 949 | 929.7 | 1,056 | 1,171.3 | 1,363.4 | 1,141.8 | 1,263.1 | 1,160.8 | 944.2 | 960.3 | 928.5 | 969.4 | 648.2 | 651.9 | 612.1 | 639.5 | 648.2 | 634.9 | 640.7 | 619.3 | 696.4 | 724.5 | 772.8 | 775 | 770.9 | 837.5 | 809.4 | 811.9 | 779.357 | 804.527 | 789.048 | 805.949 | 816.654 | 717.822 | 692.528 | 798.655 | 799.09 | 707.414 | 655.541 | 668.524 | 674.192 | 593.934 | 606.641 | 585.007 | 604.13 | 699.405 | 699.799 | 608.389 | 689.837 | 674.91 | 666.662 | 656.865 | 667.107 | 662.686 | 671.082 | 638.869 | 638.1 | 665.5 | 655.8 | 648.7 | 675.5 | 812.9 | 842.4 | 938.7 | 750.7 | 748.5 | 958 | 831.6 | 837.7 | 739.9 | 788.7 | 872.4 | 931.6 | 807.6 | 857.4 | 922.2 | 936.1 | 252.5 | 287.4 | 362.4 | 394.4 | 208 | 266 | 347.7 | 504.6 | 343.1 | 366.4 | 425.7 | 496.5 | 240.4 | 1,298.5 | 1,453.3 | 1,249 | 970.7 | 1,031.1 | 787.1 | 1,250.2 | 966.3 | 925.2 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 0 | 514.3 | 533.1 | 559.4 | 533.3 | 547.8 | 549.3 | 545.3 | 504.3 | 533.6 | 585.4 | 583.5 | 585.4 | 594.4 | 593.5 | 616.5 | 579.1 | 563.2 | 556.4 | 592 | 569.2 | 594.5 | 591.2 | 563.5 | 570.1 | 566.8 | 595.6 | 588.7 | 574.8 | 554.8 | 656.9 | 654.5 | 672.2 | 668.4 | 674.6 | 665.7 | 671.1 | 684.7 | 676.9 | 733.6 | 761.8 | 792 | 792.7 | 796.4 | 756.2 | 741.7 | 739.3 | 763.1 | 740.3 | 710.7 | 740.5 | 723.8 | 698.8 | 703.3 | 680.3 | 680.6 | 634.3 | 608.3 | 647.2 | 680.6 | 688.2 | 669.1 | 641.2 | 641 | 676.6 | 717.2 | 712 | 681.3 | 653.6 | 621 | 606.9 | 611.321 | 588.547 | 587.626 | 570.866 | 576.361 | 578.487 | 582.486 | 614.897 | 652.795 | 604.801 | 600.621 | 610.94 | 638.158 | 591.007 | 596.214 | 575.172 | 564.126 | 541.673 | 557.065 | 510.585 | 518.259 | 528.223 | 507.436 | 515.407 | 537.547 | 519.323 | 537.721 | 545.485 | 565.4 | 539.4 | 541.1 | 525.8 | 527.3 | 520.1 | 503.4 | 505.9 | 541.7 | 559.1 | 565.7 | 641 | 690.2 | 857.6 | 850.6 | 850.5 | 874.7 | 874 | 872.3 | 863.5 | 807.7 | 242.4 | 225.7 | 208.6 | 203.3 | 195.7 | 190 | 185.8 | 188.3 | 189.3 | 192.7 | 191.8 | 194.4 | 194.2 | 978.4 | 947.2 | 963.1 | 881.2 | 806.3 | 759.6 | 925.1 | 831.9 | 929.5 |
| Goodwill
| 0 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 400.4 | 400.2 | 400.3 | 400.1 | 400 | 397.5 | 397.4 | 396.9 | 397 | 396.9 | 397 | 396.9 | 396.9 | 396.8 | 396.6 | 396.8 | 396.4 | 406.8 | 407 | 406.8 | 385.2 | 384.9 | 385.2 | 385.19 | 384.411 | 384.196 | 377.388 | 361.783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.4 | 42.9 | 44.2 | 46.2 | 47.2 | 53.2 | 54.4 | 55.5 | 56.8 | 58.3 | 59.9 | 61.4 | 63.1 | 64.7 | 61.5 | 62.8 | 64.3 | 65.9 | 68.6 | 0 | 0 | 2.1 | 0 | 0 | 0 | 1.4 | 0 | 0 | 0 | 1.4 | 1.6 | 1.7 | 1.9 | 2 | 2.2 | 2.4 | 2.6 | 2.7 | 2.9 | 3.5 | 3.7 | 3.916 | 4.159 | 4.423 | 3.243 | 365.215 | 363.253 | 355.829 | 352.135 | 357.24 | 389.622 | 389.556 | 386.726 | 381.396 | 375.613 | 375.741 | 374.179 | 369.407 | 364.614 | 362.892 | 361.441 | 349.058 | 349.632 | 350.383 | 354.365 | 359.42 | 353.107 | 349.808 | 351.796 | 356.5 | 264.6 | 267.2 | 270.8 | 259.3 | 259.3 | 253.8 | 256.4 | 256.5 | 249 | 248.5 | 255.8 | 258.4 | 258.8 | 260 | 254.5 | 252.8 | 254.9 | 257 | 257.5 | 248.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.9 | 228.2 | 227.7 | 229.3 | 222.1 | 223.9 | 224.1 | 237.9 | 245.4 | 306.7 |
| Goodwill and Intangible Assets
| 0 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 422.1 | 422.6 | 423.9 | 425.9 | 426.9 | 432.9 | 434.1 | 435.2 | 436.5 | 438 | 439.6 | 441.1 | 442.8 | 444.4 | 441.2 | 442.5 | 444 | 445.6 | 400.4 | 400.2 | 400.3 | 402.2 | 400 | 397.5 | 397.4 | 398.3 | 397 | 396.9 | 397 | 398.3 | 398.5 | 398.5 | 398.5 | 398.8 | 398.6 | 409.2 | 409.6 | 409.5 | 388.1 | 388.4 | 388.9 | 389.106 | 388.57 | 388.619 | 380.631 | 365.215 | 363.253 | 355.829 | 352.135 | 357.24 | 389.622 | 389.556 | 386.726 | 381.396 | 375.613 | 375.741 | 374.179 | 369.407 | 364.614 | 362.892 | 361.441 | 349.058 | 349.632 | 350.383 | 354.365 | 359.42 | 353.107 | 349.808 | 351.796 | 356.5 | 264.6 | 267.2 | 270.8 | 259.3 | 259.3 | 253.8 | 256.4 | 256.5 | 249 | 248.5 | 255.8 | 258.4 | 258.8 | 260 | 254.5 | 252.8 | 254.9 | 257 | 257.5 | 248.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.9 | 228.2 | 227.7 | 229.3 | 222.1 | 223.9 | 224.1 | 237.9 | 245.4 | 306.7 |
| Long Term Investments
| 0 | 219 | 225.5 | 230.7 | 118.9 | 124.5 | 115.2 | 114.1 | 114 | 109.5 | 108.6 | 105.2 | 109 | 106.5 | 109.5 | 106.2 | 102.3 | 101.9 | 97.9 | 96.4 | 89.6 | 90.9 | 87 | 86.1 | 84.8 | 337.1 | 337.7 | 342.2 | 331.8 | 327.7 | 337.2 | 332.4 | 336 | 332.6 | 338.3 | 337.8 | 337.4 | 340.6 | 333.4 | 344.6 | 344.2 | 344 | 353.4 | 355.6 | 374.9 | 364.8 | 372.7 | 382.9 | 474.7 | 455 | 467.9 | 459.8 | 465.4 | 486.1 | 478.1 | 395.6 | 416.1 | 409.9 | 407.8 | 395.6 | 396.9 | 394.1 | 395.5 | 396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 40.4 | 66.5 | 66.1 | 67 | 65.6 | 56.2 | 42.6 | 40.5 | 66 | 71.7 | 79.1 | 86.8 | 105.1 | 111 | 112 | 120.2 | 112 | 120.2 | 104.1 | 106 | 87.3 | 92.7 | 96 | 101 | 94.8 | 98.6 | 112.9 | 119.8 | 120.3 | 124.7 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 159.2 | 164.4 | 136.5 | 142.7 | 146 | 149.2 | 162.3 | 165.1 | 168.7 | 120.3 | 104.2 | 106 | 114.9 | 132.7 | 154.3 | 177.6 | 191.9 | 185.5 | 191.4 | 183.6 | 205 | 185.5 | 198.5 | 195.8 | 178.5 | 166.4 | 171.4 | 186.8 | 180.7 | 168.7 | 193.6 | 273.3 | 279.9 | 264.38 | 227.481 | 228.003 | 213.083 | 213.726 | 178.553 | 232.641 | 235.909 | 239.521 | 180.576 | 180.053 | 0.065 | 7.033 | 0.236 | 0 | 0.841 | 1.934 | 5.237 | 3.829 | 3.773 | 3.818 | 1.93 | 1.93 | 1.754 | 2.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 30.1 | 25.9 | 24.8 | 138.9 | 141.1 | 157 | 166.6 | 151.2 | 158.8 | 166.3 | 176.8 | 182.4 | 193.4 | 205.1 | 213.3 | 205.6 | 187.5 | 201.3 | 194.9 | 189.7 | 190 | 165.7 | 170.5 | 170 | 175.5 | 189.6 | 214.9 | 194.3 | 196.9 | 203.9 | 195.1 | 204.2 | 209.1 | 205.2 | 203.5 | 212.4 | 222.5 | 225.7 | 224.6 | 228.9 | 226.1 | 252 | 272.6 | 113.1 | 94.3 | 100.8 | 95.2 | 162.4 | 164.2 | 176.3 | 175.3 | 151.2 | 136 | 108.8 | 102.1 | 108.4 | 102.2 | 106.7 | 102.1 | 100 | 92.3 | 87.4 | 90.8 | 549.8 | 560.3 | 557.4 | 572.6 | 588.8 | 572.4 | 573.9 | 760.562 | 687.617 | 679.737 | 632.87 | 606.421 | 705.002 | 618.585 | 603.215 | 550.881 | 526.363 | 508.999 | 512.609 | 510.249 | 520.667 | 521.142 | 529.885 | 535.184 | 556.051 | 584.743 | 572.372 | 592.875 | 612.097 | 618.939 | 679.898 | 692.747 | 658.118 | 653.592 | 661.175 | 675.2 | 758.7 | 751.9 | 770.4 | 780.1 | 781.2 | 782.6 | 727.6 | 629.2 | 713.9 | 569.5 | 564.4 | 358.7 | 512.6 | 518.7 | 518.3 | 513.1 | 510.6 | 506.9 | 506.5 | 488.8 | 290.7 | 297.3 | 303.8 | 306.2 | 286.3 | 302.3 | 311.3 | 384.1 | 444.4 | 462.5 | 478.1 | 486.2 | 584.6 | 473.4 | 597.1 | 803.8 | 704.3 | 772.8 | 789.6 | 684.9 | 247.6 | 249.1 |
| Total Non-Current Assets
| 40.4 | 1,209.6 | 1,230.3 | 1,261.6 | 1,236.4 | 1,249.3 | 1,243.8 | 1,246.2 | 1,215.2 | 1,253.3 | 1,319.1 | 1,332 | 1,361.6 | 1,385 | 1,399.8 | 1,435.9 | 1,378.7 | 1,352.5 | 1,339.4 | 1,369 | 1,315.5 | 1,347.8 | 1,319.6 | 1,300.8 | 1,299.4 | 1,557.7 | 1,615.5 | 1,645.3 | 1,600.9 | 1,583.8 | 1,621.3 | 1,605.8 | 1,637.6 | 1,637.3 | 1,646.3 | 1,641.2 | 1,656.3 | 1,684.3 | 1,831.7 | 1,905.2 | 1,911 | 1,945.9 | 1,986.9 | 2,018.2 | 1,847.7 | 1,808.4 | 1,825.5 | 1,807.1 | 1,882 | 1,836.1 | 1,899.9 | 1,893.8 | 1,869.7 | 1,900.5 | 1,856.5 | 1,762.1 | 1,747.2 | 1,700.9 | 1,763.7 | 1,762.1 | 1,782.1 | 1,749.8 | 1,701.1 | 1,693 | 1,796.4 | 1,873.5 | 1,859.7 | 1,832.1 | 1,824.1 | 1,855.1 | 1,849.6 | 2,025.369 | 1,892.215 | 1,883.985 | 1,797.45 | 1,761.723 | 1,825.295 | 1,789.541 | 1,806.156 | 1,800.437 | 1,701.362 | 1,679.229 | 1,510.34 | 1,536.836 | 1,487.523 | 1,493.097 | 1,480.077 | 1,470.651 | 1,467.575 | 1,508.529 | 1,448.171 | 1,464.01 | 1,491.882 | 1,478.688 | 1,551.424 | 1,589.714 | 1,530.548 | 1,541.121 | 1,558.456 | 1,597.1 | 1,562.7 | 1,560.2 | 1,567 | 1,566.7 | 1,560.6 | 1,539.8 | 1,489.9 | 1,427.4 | 1,522 | 1,383.7 | 1,461.2 | 1,307.3 | 1,629 | 1,629.3 | 1,623.3 | 1,640.6 | 1,639.5 | 1,636.2 | 1,627.5 | 1,544.6 | 533.1 | 523 | 512.4 | 509.5 | 482 | 492.3 | 497.1 | 572.4 | 633.7 | 655.2 | 669.9 | 680.6 | 784.7 | 1,680 | 1,772 | 1,996.2 | 1,807.6 | 1,803 | 1,773.3 | 1,847.9 | 1,324.9 | 1,485.3 |
| Total Assets
| 40.4 | 2,533.4 | 2,558.8 | 2,737 | 2,606.5 | 2,650.6 | 2,718.1 | 2,835.7 | 2,844.2 | 2,913.7 | 3,023.3 | 3,005.2 | 2,878.3 | 2,809.1 | 2,867.8 | 2,889.3 | 2,806.3 | 2,751.1 | 2,710.6 | 2,794.4 | 2,682.3 | 2,779 | 2,724.7 | 2,709.6 | 2,769.4 | 3,000.9 | 2,997.7 | 2,907.5 | 2,818.4 | 2,572.1 | 2,542.3 | 2,443.2 | 2,530 | 2,516.9 | 2,522.3 | 2,537.4 | 2,616.6 | 2,676.5 | 2,816.3 | 2,967.2 | 2,996.1 | 3,054.2 | 3,082.2 | 2,967.2 | 2,777.4 | 2,864.4 | 2,996.8 | 3,170.5 | 3,023.8 | 3,099.2 | 3,060.7 | 2,838 | 2,830 | 2,829 | 2,825.9 | 2,410.3 | 2,399.1 | 2,313 | 2,403.2 | 2,410.3 | 2,417 | 2,390.5 | 2,320.4 | 2,389.4 | 2,520.9 | 2,646.3 | 2,634.7 | 2,603 | 2,661.6 | 2,664.5 | 2,661.5 | 2,804.726 | 2,696.742 | 2,673.033 | 2,603.399 | 2,578.377 | 2,543.117 | 2,482.069 | 2,604.811 | 2,599.527 | 2,408.776 | 2,334.77 | 2,178.864 | 2,211.028 | 2,081.457 | 2,099.738 | 2,065.084 | 2,074.781 | 2,166.98 | 2,208.328 | 2,056.56 | 2,153.847 | 2,166.792 | 2,145.35 | 2,208.289 | 2,256.821 | 2,193.234 | 2,212.203 | 2,197.325 | 2,235.2 | 2,228.2 | 2,216 | 2,215.7 | 2,242.2 | 2,373.5 | 2,382.2 | 2,428.6 | 2,178.1 | 2,270.5 | 2,341.7 | 2,292.8 | 2,145 | 2,368.9 | 2,418 | 2,495.7 | 2,572.2 | 2,447.1 | 2,493.6 | 2,549.7 | 2,480.7 | 785.6 | 810.4 | 874.8 | 903.9 | 690 | 758.3 | 844.8 | 1,077 | 976.8 | 1,021.6 | 1,095.6 | 1,177.1 | 1,025.1 | 2,978.5 | 3,225.3 | 3,245.2 | 2,778.3 | 2,834.1 | 2,560.4 | 3,098.1 | 2,291.2 | 2,410.5 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 0 | 139.2 | 151.4 | 258.6 | 128.9 | 145.7 | 156.6 | 199.4 | 188.5 | 152.9 | 148.3 | 152.7 | 134 | 100.6 | 140.9 | 117.6 | 118.3 | 104.7 | 117.1 | 144.7 | 135.8 | 162.1 | 136 | 111.5 | 128.6 | 142.7 | 139.1 | 132.3 | 176.6 | 155.5 | 157.6 | 92.8 | 134.4 | 143.7 | 143.7 | 104.8 | 137.9 | 153.9 | 144.9 | 136.2 | 163 | 192 | 208.4 | 133.2 | 152.8 | 185.7 | 213.2 | 169.6 | 196.3 | 266.1 | 193.6 | 196.3 | 166 | 141.6 | 296.9 | 129.6 | 264.4 | 240.5 | 279.5 | 129.6 | 288.4 | 268.2 | 223.2 | 121 | 99 | 117.7 | 101.3 | 115.6 | 110.4 | 98.4 | 96.2 | 101.8 | 108.972 | 108.804 | 90.88 | 119.404 | 85.747 | 74.972 | 95.896 | 109.158 | 86.739 | 82.954 | 77.107 | 118.781 | 72.308 | 88.766 | 71.797 | 108.97 | 73.271 | 71.98 | 79.485 | 114.474 | 70.489 | 66.474 | 63.133 | 81.572 | 62.325 | 64.899 | 58.368 | 71 | 58.3 | 65.2 | 57 | 67.6 | 59.5 | 61.5 | 55.2 | 71.6 | 64.7 | 54.8 | 61.1 | 75.3 | 146.7 | 114 | 110 | 403.3 | 165.9 | 132.2 | 155.6 | 424.7 | 100 | 57.7 | 56.1 | 223.5 | 132.4 | 121 | 117.5 | 251.1 | 0 | 0 | 0 | 249.5 | 0 | 0 | 0 | 462.3 | 0 | 0 | 0 | 523.9 | 0 | 0 |
| Short Term Debt
| 84.7 | 4.5 | 4.3 | 4.6 | 5.2 | 5.5 | 5.3 | 5.6 | 5.8 | 19.9 | 7 | 6.8 | 7.1 | 8.1 | 8.7 | 9.1 | 9.9 | 9.2 | 9.8 | 11.1 | 10.7 | 9.6 | 9.7 | 2.9 | 49.9 | 1.6 | 1.6 | 1.6 | 3.9 | 7.6 | 7.6 | 7.8 | 26.9 | 38.8 | 9.4 | 9.5 | 9 | 9.1 | 9.2 | 9.3 | 11.8 | 12.6 | 11.8 | 10.7 | 29.7 | 30.8 | 29.6 | 29.6 | 34.7 | 34.9 | 18.9 | 19 | 22.6 | 17.6 | 17.5 | 10.7 | 5.3 | 23.6 | 5 | 2.5 | 69.4 | 120.1 | 89.3 | 9.4 | 1.8 | 24.7 | 27.4 | 16.8 | 23.6 | 1.2 | 1.2 | 1.262 | 1.332 | 1.429 | 1.464 | 1.615 | 0.839 | 0.748 | 13.701 | 14.412 | 0.368 | 50.232 | 40.376 | 5.392 | 0.627 | 5.974 | 1.469 | 4.127 | 35.541 | 96.251 | 160.907 | 111.173 | 48.986 | 96.22 | 68.765 | 104.323 | 51.192 | 58.056 | 97.285 | 84.9 | 102.9 | 67.9 | 75.4 | 101.8 | 221.1 | 225.8 | 56.4 | 90.8 | 78.8 | 205.9 | 228.4 | 274.3 | 205.2 | 238.5 | 263.2 | 209.7 | 150.2 | 234 | 252.2 | 187.5 | 66.8 | 134.7 | 200.8 | 133.8 | 77.1 | 121.4 | 209.6 | 232.5 | 75.9 | 126.1 | 193.8 | 121.4 | 54.2 | 270.1 | 389 | 325.1 | 215.3 | 269.1 | 567.3 | 628.1 | 295.3 | 324.8 |
| Tax Payables
| 17.7 | 10.3 | 17.7 | 15.7 | 22.4 | 17 | 10.7 | 13.3 | 19.5 | 23.7 | 23.4 | 12.3 | 17.5 | 12.1 | 26.1 | 15.7 | 28.8 | 56.4 | 19.5 | 10.2 | 6 | 5.5 | 21.3 | 9.1 | 48.3 | 44.9 | 32.9 | 25.1 | 22.9 | 17.9 | 20.7 | 5.1 | 5.4 | 1.6 | 3.1 | 5.7 | 5.5 | 9.3 | 8.4 | 7.8 | 0.3 | 0.6 | 13.2 | 8.9 | 3.3 | 6.1 | 31.5 | 23.1 | 21.2 | 33.2 | 39.8 | 26.5 | 25.6 | 20.1 | 18 | 3.9 | 4.1 | 3.9 | 2.2 | 3.9 | 4.2 | 5.9 | 5.5 | 4.9 | 0 | 3.9 | 6.6 | 1.5 | 0 | 18.8 | 15.8 | 1.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 50.4 | 69.1 | 88.8 | 101.1 | 83.4 | 100.1 | 110.7 | 105.4 | 112.5 | 120.5 | 125.8 | 35.3 | 15.5 | 111 | 20.1 | 28.2 | 8.1 | 12.1 | 10.3 | 11.3 | 16.4 | 18.9 | 28.3 | 23.3 | 22.8 | 24.7 | 28.3 | 32.8 | 25.8 | 28.9 | 32 | 23.2 | 21.3 | 17.5 | 21.8 | 33.5 | 23 | 16.6 | 19.8 | 45.9 | 44 | 43 | 36.9 | 3.7 | 3.7 | 5.7 | 5.4 | 21.2 | 1.7 | 1.8 | 3.5 | 5 | 0.5 | 18 | 3.9 | 4.1 | 3.9 | 2.2 | 3.9 | 4.2 | 5.9 | 5.5 | 133.1 | 10.9 | 2.3 | 2.6 | 136.5 | 9.6 | 0.8 | 2.3 | 1.672 | 166.519 | 133.846 | 132.986 | 133.742 | 160.176 | 135.152 | 166.37 | 155.289 | 169.362 | 144.522 | 128.893 | 134.032 | 137.381 | 118.867 | 152.075 | 153.093 | 169.046 | 155.948 | 158.481 | 168.309 | 180.769 | 162.109 | 162.532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 401.3 | 174.4 | 142.7 | 139.4 | 145.8 | 142.2 | 124.3 | 163.8 | 168.3 | 149 | 151.8 | 165.9 | 142.7 | 125.1 | 135.8 | 155.6 | 122.2 | 117.4 | 118.8 | 146.2 | 116.2 | 141.1 | 161.8 | 199.2 | 180.1 | 171.6 | 126.2 | 143.8 | 150.7 | 113.3 | 105.2 | 188.4 | 116.4 | 105.3 | 98.6 | 144.8 | 112.3 | 133.5 | 111.6 | 177.9 | 174.3 | 178.6 | 168.7 | 241.9 | 187 | 122.9 | 132.1 | 170.8 | 141.5 | 145 | 146.7 | 170.3 | 172.6 | 142 | 5.3 | 159.9 | 4.5 | 3.8 | 4.3 | 163.2 | 4.9 | 4.7 | 4.4 | 158.9 | 196 | 165.8 | 169.7 | 163.8 | 193.4 | 144.6 | 143.5 | 143.56 | 186.19 | 140.603 | 171.766 | 158.422 | 185.986 | 166.88 | 199.955 | 188.092 | 201.242 | 166.519 | 153.818 | 168.591 | 157.668 | 147.091 | 171.998 | 181.559 | 210.869 | 196.961 | 200.074 | 216.035 | 241.834 | 217.46 | 216.794 | 212.088 | 223.276 | 203.573 | 203.296 | 196.3 | 198.3 | 183.8 | 198.3 | 183.2 | 204.8 | 172.5 | 225.4 | 161.7 | 151.7 | 179.2 | 185.4 | 214.1 | 218.6 | 209.2 | 224.8 | 49.3 | 190.6 | 182.2 | 215 | 44 | 64 | 61 | 71.4 | 7.5 | 7.5 | 5.3 | 4 | 5.4 | 150.7 | 133.3 | 127.6 | 7.2 | 152.5 | 341 | 338.9 | 34.2 | 338.5 | 343.4 | 363.4 | 32.9 | 583.8 | 566.7 |
| Total Current Liabilities
| 503.7 | 378.8 | 385.2 | 507.1 | 403.4 | 393.8 | 397 | 492.8 | 487.5 | 458 | 451 | 463.5 | 336.6 | 261.4 | 311.5 | 318.1 | 307.4 | 295.8 | 277.3 | 322.5 | 280 | 318.3 | 347.7 | 351 | 381.9 | 383.6 | 324.5 | 331.1 | 354.1 | 320.1 | 320 | 294.1 | 306.3 | 310.7 | 272.3 | 286.6 | 298.2 | 305.8 | 274.1 | 331.2 | 349.4 | 383.8 | 402.1 | 394.7 | 372.8 | 349.2 | 412.1 | 398.5 | 393.7 | 480.9 | 400.8 | 415.6 | 391.8 | 321.8 | 337.7 | 299.2 | 278.3 | 271.8 | 291 | 299.2 | 366.9 | 398.9 | 322.4 | 294.2 | 307.7 | 314.4 | 307.6 | 297.7 | 337 | 263.8 | 259 | 253.262 | 296.494 | 250.836 | 264.11 | 279.441 | 272.572 | 242.6 | 309.552 | 311.662 | 288.349 | 299.705 | 271.301 | 292.764 | 230.603 | 241.831 | 245.264 | 294.656 | 319.681 | 365.192 | 440.466 | 441.682 | 361.309 | 380.154 | 348.692 | 397.983 | 336.793 | 326.528 | 358.949 | 352.2 | 359.5 | 316.9 | 330.7 | 352.6 | 485.4 | 459.8 | 337 | 324.1 | 295.2 | 439.9 | 474.9 | 563.7 | 570.5 | 561.7 | 598 | 662.3 | 506.7 | 548.4 | 622.8 | 656.2 | 230.8 | 253.4 | 328.3 | 364.8 | 217 | 247.7 | 331.1 | 489 | 226.6 | 259.4 | 321.4 | 378.1 | 206.7 | 611.1 | 727.9 | 821.6 | 553.8 | 612.5 | 930.7 | 1,184.9 | 879.1 | 891.5 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 526.6 | 515.5 | 529.1 | 564.4 | 548.9 | 566.9 | 577.1 | 575.1 | 554.4 | 597.2 | 655.4 | 665.7 | 709.6 | 759.8 | 780.7 | 805 | 815.8 | 803.4 | 800 | 811.6 | 794.2 | 814.7 | 811.9 | 797.5 | 809.7 | 1,061.7 | 1,089.4 | 1,041.5 | 1,102.8 | 985 | 993.2 | 957.2 | 971.1 | 970.5 | 971.4 | 951 | 943.8 | 934.7 | 928.9 | 919.7 | 925 | 917.3 | 917.2 | 741.8 | 701.6 | 790.3 | 770.6 | 880.5 | 768.7 | 630.5 | 623.5 | 717.4 | 603.8 | 701.8 | 764.3 | 988.4 | 803.4 | 779.1 | 805.9 | 988.4 | 709.6 | 873.4 | 862.9 | 911 | 934.8 | 958.2 | 932.9 | 889.8 | 818.1 | 814 | 814.8 | 785.346 | 778.298 | 789.904 | 743.375 | 715.82 | 714.125 | 711.26 | 743.252 | 769.525 | 658.511 | 598.822 | 641.69 | 632.533 | 612.358 | 640.535 | 631.124 | 605.74 | 621.361 | 576.408 | 422.845 | 497.215 | 555.455 | 525.631 | 598.333 | 595.354 | 631.088 | 629.197 | 622.71 | 609.3 | 628.8 | 661.2 | 662.2 | 630.6 | 639.8 | 672.9 | 861.5 | 1,008.1 | 1,096.8 | 1,057.6 | 1,070.2 | 844.5 | 1,038.7 | 1,078.7 | 1,105.3 | 1,084.3 | 1,083.4 | 1,102.1 | 1,123.7 | 1,086.7 | 308.5 | 317 | 309 | 302.5 | 261.5 | 290.9 | 288.1 | 288.7 | 343.1 | 338.3 | 338.4 | 352.7 | 363.4 | 1,518.3 | 1,691.8 | 1,714.6 | 1,663.7 | 1,562.1 | 989.7 | 1,007.8 | 622 | 374.9 |
| Deferred Revenue Non-Current
| 0 | 12.2 | 15.2 | 15.5 | 13.8 | 16 | 22 | 25.9 | 41.1 | 56.7 | 73.8 | 81.6 | 107.9 | 64.3 | 61.5 | 58.9 | 37.1 | 45.4 | 46.1 | 47.4 | 18 | 17.4 | 7.7 | 15.8 | 15 | 15.9 | 18.4 | 15.7 | 7.8 | 11.5 | 11.9 | 12.6 | 11.7 | 12 | 17.9 | 20.2 | 8.5 | 11.5 | 19.2 | 18.9 | 0.9 | 1 | 1.1 | 1.3 | 1 | 1 | 1 | 1 | 200.1 | 198.4 | 209.9 | 1.1 | 176 | 185.3 | 181.4 | 194.2 | 177.4 | 174.7 | 187.2 | 193.9 | 210.3 | 207.7 | 208.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 308.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 13 | 30 | 31.8 | 50.8 | 54.4 | 64.4 | 63.8 | 40.7 | 43.3 | 49.7 | 49.7 | 35.5 | 36.9 | 37.1 | 36.4 | 47.7 | 56.5 | 47.7 | 51.7 | 63.1 | 66.1 | 61.7 | 60.3 | 62.4 | 174.8 | 186 | 199.7 | 291.2 | 280.9 | 317.2 | 310.7 | 339.7 | 333.8 | 346.7 | 353.9 | 373.3 | 387.7 | 438.1 | 446.9 | 449.5 | 447.6 | 459 | 480.9 | 472.7 | 470.4 | 503.6 | 484.2 | 455.2 | 448.9 | 457.2 | 457.2 | 449.6 | 435.2 | 426.1 | 360.7 | 382.2 | 363.8 | 367.4 | 360.7 | 354.8 | 348.4 | 346.4 | 346.6 | 382.5 | 406.6 | 409.2 | 402.8 | 405.9 | 430 | 423.8 | 479.161 | 437.088 | 430.675 | 414.737 | 400.964 | 411.417 | 176.828 | 169.142 | 161.758 | 169.193 | 163.649 | 288.347 | 301.648 | 254.029 | 236.543 | 252.095 | 255.735 | 280.729 | 288.339 | 266.491 | 268.468 | 281.838 | 273.564 | 294.283 | 294.371 | 273.81 | 277.803 | 258.852 | 266.8 | 261.6 | 262 | 341.4 | 353.7 | 351.4 | 342.4 | 302.9 | 207.4 | 230.9 | 194 | 163.3 | 178 | 215.3 | 218.2 | 225.9 | 239.4 | 285.6 | 281.7 | 258.4 | 226.8 | 3 | 2.5 | 1.9 | 1.7 | 2 | 1.9 | 1.9 | 10.8 | 34.3 | 39.8 | 42.7 | 48.6 | 49.6 | 231.8 | 246.2 | 252.7 | 171.4 | 165.5 | 182.7 | 199.1 | 112.9 | 124.7 |
| Other Non-Current Liabilities
| 390.3 | 326.9 | 349.5 | 356.7 | 324.8 | 343.4 | 368.8 | 371.3 | 501.8 | 545.5 | 577.2 | 589.8 | 626.2 | 648.3 | 655.3 | 670.8 | 613.7 | 586.7 | 587.3 | 594.7 | 540.5 | 565.3 | 489.6 | 515.1 | 502.9 | 511.7 | 515.5 | 569.3 | 456.3 | 488.4 | 470.4 | 424.2 | 433.2 | 749 | 772.4 | 772.9 | 450.1 | 454.2 | 449.1 | 489.6 | 363.6 | 380.9 | 399.9 | 837.9 | 360.9 | 348.1 | 339.1 | 345 | 263.1 | 56.8 | 56.8 | 253.7 | 58.9 | 72.2 | 70.7 | 69.4 | 68.3 | 62.6 | 61.1 | 69.7 | 71.3 | 79.2 | 78.5 | 295.5 | 285.8 | 292.4 | 298.4 | 303.8 | 357.2 | 356.4 | 352.6 | 296.443 | 243.67 | 258.296 | 258.275 | 261.51 | 186.879 | 194.883 | 199.162 | 208.859 | 216.422 | 220.607 | 222.265 | 224.56 | 190.819 | 195.4 | 180.997 | 183.048 | 163.772 | 168.711 | 171.764 | 171.003 | 159.408 | 166.6 | 175.332 | 184.6 | 178.209 | 188.896 | 203.114 | 216.7 | 186.8 | 198.9 | 206.7 | 215.1 | 212 | 243.2 | 263.4 | 253.3 | 262.3 | 267.3 | 275.9 | 254.7 | 283 | 289.5 | 299.6 | 308.8 | 311.7 | 319.6 | 323.9 | 310.2 | 27.2 | 26.3 | 27.8 | 27.4 | 29.1 | 29.4 | 29.6 | 29.4 | 12 | 11.8 | 12.3 | 12.2 | 8.2 | 133.9 | 136.8 | 147.8 | 148.9 | 143.6 | 145.9 | 171.7 | 366.6 | 733.6 |
| Total Non-Current Liabilities
| 916.9 | 867.6 | 923.8 | 968.4 | 937.9 | 980.4 | 1,032.3 | 1,036.1 | 1,132.2 | 1,237.8 | 1,351.3 | 1,383.3 | 1,472 | 1,502.3 | 1,527.7 | 1,564.3 | 1,501.9 | 1,479.8 | 1,466.4 | 1,491.8 | 1,395.6 | 1,443.7 | 1,370.9 | 1,369.6 | 1,372.5 | 1,746.9 | 1,792.4 | 1,809.7 | 1,858.1 | 1,728.2 | 1,756.1 | 1,704.7 | 1,726.5 | 1,719.5 | 1,743.8 | 1,723.9 | 1,738.3 | 1,747.5 | 1,787 | 1,822.1 | 1,705.4 | 1,710 | 1,726.3 | 1,579.7 | 1,493.8 | 1,578.3 | 1,582.1 | 1,680.3 | 1,487 | 1,533 | 1,557.3 | 1,429.4 | 1,464.3 | 1,579.8 | 1,623.9 | 1,612.7 | 1,608.7 | 1,554.9 | 1,608.8 | 1,612.7 | 1,556.3 | 1,508.7 | 1,495.9 | 1,553.1 | 1,603.1 | 1,657.2 | 1,640.5 | 1,596.4 | 1,581.2 | 1,600.4 | 1,591.2 | 1,560.989 | 1,459.056 | 1,478.875 | 1,416.387 | 1,378.294 | 1,312.421 | 1,082.971 | 1,111.556 | 1,140.142 | 1,044.126 | 983.078 | 1,152.302 | 1,158.741 | 1,057.206 | 1,072.478 | 1,064.216 | 1,044.523 | 1,065.862 | 1,033.458 | 861.1 | 936.686 | 996.701 | 965.795 | 1,067.948 | 1,074.325 | 1,083.107 | 1,095.896 | 1,084.676 | 1,092.8 | 1,077.2 | 1,122.1 | 1,210.3 | 1,199.4 | 1,203.2 | 1,258.5 | 1,427.8 | 1,468.8 | 1,590 | 1,518.9 | 1,509.4 | 1,277.2 | 1,537 | 1,586.4 | 1,630.8 | 1,632.5 | 1,680.7 | 1,703.4 | 1,706 | 1,623.7 | 338.7 | 345.8 | 338.7 | 331.6 | 292.6 | 322.2 | 319.6 | 328.9 | 389.4 | 389.9 | 393.4 | 413.5 | 421.2 | 1,884 | 2,074.8 | 2,115.1 | 1,984 | 1,871.2 | 1,318.3 | 1,378.6 | 1,101.5 | 1,233.2 |
| Total Liabilities
| 1,420.6 | 1,246.4 | 1,309 | 1,475.5 | 1,341.3 | 1,374.2 | 1,429.3 | 1,528.9 | 1,619.7 | 1,695.8 | 1,802.3 | 1,846.8 | 1,808.6 | 1,763.7 | 1,839.2 | 1,882.4 | 1,809.3 | 1,775.6 | 1,743.7 | 1,814.3 | 1,675.6 | 1,762 | 1,718.6 | 1,720.6 | 1,754.4 | 2,130.5 | 2,116.9 | 2,140.8 | 2,212.2 | 2,048.3 | 2,076.1 | 1,998.8 | 2,032.8 | 2,030.2 | 2,016.1 | 2,010.5 | 2,036.5 | 2,053.3 | 2,061.1 | 2,153.3 | 2,054.8 | 2,093.8 | 2,128.4 | 1,974.4 | 1,866.6 | 1,927.5 | 1,994.2 | 2,078.8 | 1,880.7 | 2,013.9 | 1,958.1 | 1,845 | 1,856.1 | 1,901.6 | 1,961.6 | 1,911.9 | 1,887 | 1,826.7 | 1,899.8 | 1,911.9 | 1,923.2 | 1,907.6 | 1,818.3 | 1,847.3 | 1,910.8 | 1,971.6 | 1,948.1 | 1,894.1 | 1,918.2 | 1,864.2 | 1,850.2 | 1,814.251 | 1,755.55 | 1,729.711 | 1,680.497 | 1,657.735 | 1,584.993 | 1,325.571 | 1,421.108 | 1,451.804 | 1,332.475 | 1,282.783 | 1,423.603 | 1,451.505 | 1,287.809 | 1,314.309 | 1,309.48 | 1,339.179 | 1,385.543 | 1,398.65 | 1,301.566 | 1,378.368 | 1,358.01 | 1,345.949 | 1,416.64 | 1,472.308 | 1,419.9 | 1,422.424 | 1,443.625 | 1,445 | 1,436.7 | 1,439 | 1,541 | 1,552 | 1,688.6 | 1,718.3 | 1,764.8 | 1,792.9 | 1,885.2 | 1,958.8 | 1,984.3 | 1,840.9 | 2,107.5 | 2,148.1 | 2,228.8 | 2,294.8 | 2,187.4 | 2,251.8 | 2,328.8 | 2,279.9 | 569.5 | 599.2 | 667 | 696.4 | 509.6 | 569.9 | 650.7 | 817.9 | 616 | 649.3 | 714.8 | 791.6 | 627.9 | 2,495.1 | 2,802.7 | 2,936.7 | 2,537.8 | 2,483.7 | 2,249 | 2,563.5 | 1,980.6 | 2,124.7 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 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 |
| Common Stock
| 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 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 | 1.189 | 1.199 | 1.203 | 1.205 | 1.207 | 1.209 | 1.219 | 1.242 | 1.242 | 1.252 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.341 | 1.262 | 1.262 | 1.26 | 1.258 | 1.258 | 1.258 | 1.257 | 1.257 | 1.257 | 1.257 | 1.257 | 1.257 | 1.3 | 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 |
| Retained Earnings
| 554.2 | 499 | 466.6 | 461.1 | 459.5 | 467.8 | 475.1 | 482.3 | 494 | 470 | 444.3 | 401.1 | 351.3 | 314.6 | 295.5 | 282.9 | 260.7 | 247.1 | 256.4 | 239.4 | 235.5 | 230.2 | 231.7 | 220.3 | 209.3 | 72.6 | 67.3 | -17.9 | -151.4 | -190.3 | -192.6 | -198.5 | -200.8 | -197 | -181.9 | -155.6 | -119 | -100.4 | 10 | 4.9 | 2.9 | -23.3 | -38.8 | -39.6 | -55.3 | -21.1 | 18.6 | 75.4 | 88.8 | 82.8 | 55.4 | -19.4 | -60.9 | -118.3 | -156.6 | -197.7 | -201.1 | -204.1 | -197.5 | -197.7 | -174.2 | -171.2 | -141 | -109.8 | -127 | -92.4 | -81 | -74.1 | -57.6 | -4.9 | 0 | 839.188 | 792.872 | 793.556 | 792.421 | 786.268 | 786.051 | 871.179 | 889.517 | 864.821 | 847.475 | 891.624 | 635.41 | 639.463 | 636.249 | 634.836 | 624.506 | 629.773 | 631.063 | 645.154 | 645.739 | 656.408 | 659.706 | 656.353 | 615.638 | 591.03 | 579.84 | 572.617 | 543.438 | 538.7 | 569.6 | 567.1 | 509 | 512.5 | 511.6 | 505.7 | 513.6 | 316 | 283.5 | 285.7 | 269.5 | 282.8 | 244.6 | 255.3 | 252.3 | 263.8 | 242.2 | 231.9 | 218 | 209.1 | 222.9 | 220.5 | 219.8 | 222.8 | 232.5 | 234.5 | 241.6 | 307.6 | 409.4 | 428.6 | 428.6 | 428.6 | 426.6 | 426.6 | 426.6 | 426.6 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income/Loss
| -152.3 | -157 | -158.6 | -145.5 | -147.8 | -147.2 | -148 | -143.9 | -223.5 | -207.8 | -185.4 | -191.3 | -215 | -212.1 | -215.8 | -219.4 | -222.9 | -232 | -246.2 | -220.7 | -209.6 | -198.5 | -204.9 | -206.2 | -180.6 | -185.2 | -170.2 | -179 | -182.9 | -204.9 | -214.3 | -221.9 | -182.7 | -190.2 | -188.4 | -197 | -193.3 | -183.3 | -199.1 | -148.6 | -47.8 | -11.7 | -9.6 | -8 | -35.8 | -55.5 | -61.9 | -42 | -13.4 | -50.8 | -13.2 | -23.3 | 9.4 | 37.2 | 37.3 | -3.2 | 5.9 | -8.3 | -1.7 | -3.2 | -30.4 | -40.7 | -53.9 | -51 | 25.4 | 44.2 | 45.5 | 51.5 | 24.3 | 8.1 | 2.9 | -43.1 | -44.388 | -43.896 | -59.549 | -62.75 | -36.02 | 72.922 | 75.886 | 76.149 | 26.491 | 16.983 | 21.642 | 22.397 | 36.365 | 32.315 | 18.343 | 11.713 | 28.518 | 33.646 | -7.819 | -4.671 | 17.388 | 13.276 | 50.744 | 67.252 | 58.697 | 69.534 | 73.624 | 81.2 | 84.8 | -166.5 | -160.1 | -158.9 | -151 | -136.3 | -127.2 | -130.7 | -125.6 | -116.5 | -153 | -163.4 | -318.7 | -359.4 | -345.2 | -315.8 | -294.2 | -279 | -260.9 | -242.7 | -476.4 | -229.3 | -433.7 | -218.3 | -211.1 | -207 | -203.4 | -197.2 | -189.7 | -183.1 | -183.1 | -183.1 | -302.9 | -302.9 | -302.9 | -302.9 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 620.3 | 620.3 | 619.9 | 619.9 | 619.9 | 619.9 | 619 | 619.9 | 620.2 | 620.2 | 620.8 | 619.4 | 619.9 | 619.9 | 619.6 | 618.7 | 618.7 | -48.1 | -49.6 | -52.9 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -45.4 | -38.9 | -30 | -4.9 | 12.6 | 29.3 | 29.3 | 29.3 | 29.3 | 31.4 | 29 | 31.4 | 26.3 | 31.7 | -261 | -38.9 | -38.9 | -38.9 | -261 | -38.9 | -38.9 | -38.9 | -148.7 | -37.9 | -37.9 | -37.9 | -27.5 | -16.8 | 1.3 | 13.4 | 26.4 | 70.471 | 70.648 | 70.637 | 72.608 | 71.65 | 50.657 | 47.27 | 187.844 | 49.205 | -3.889 | -3.935 | -3.466 | 15.344 | 15.366 | 15.31 | -27.992 | -27.992 | -28.827 | -30.612 | -30.667 | -30.703 | -31.141 | -31.263 | -31.304 | -31.226 | -31.266 | -31.645 | -31.8 | -32 | 218.1 | 214.6 | 224.9 | 217.8 | 202.4 | 200.6 | 199.6 | 227.1 | 213.5 | 191.8 | 184.5 | 335.2 | 373.7 | 359.5 | 326.3 | 308.9 | 286.1 | 261.1 | 232 | 469.6 | 220 | 421.7 | 203 | 159 | 160.9 | 155.9 | 148.7 | 141.1 | 126.8 | 135.3 | 140 | 273.5 | 285.3 | 232.5 | 170.9 | 232.8 | 299.6 | 264.7 | 287.4 | 310.6 | 285.8 |
| Total Shareholders Equity
| 1,022.5 | 962.6 | 928.2 | 935.8 | 931.9 | 940.8 | 946.4 | 958.6 | 891 | 882.7 | 880 | 829.5 | 756.5 | 722.7 | 699.6 | 682.5 | 656.8 | 634.6 | 631.5 | 640 | 647.2 | 653 | 648.1 | 635.4 | 650 | 508.7 | 518.4 | 424.4 | 287 | 226.1 | 214.4 | 200.9 | 237.8 | 234.1 | 251 | 268.7 | 309 | 337.6 | 432.2 | 477.6 | 576.4 | 590.5 | 583.6 | 601.3 | 574.9 | 606.9 | 656.9 | 733.6 | 775.6 | 732.2 | 742.1 | 657.2 | 648.4 | 613.7 | 580.9 | 428.7 | 434.4 | 417.2 | 430.4 | 428.7 | 425 | 417.7 | 434.7 | 468.8 | 529 | 582.4 | 595.1 | 618.4 | 618.4 | 673 | 684.8 | 866.779 | 820.154 | 821.511 | 804.714 | 795.593 | 822.89 | 995.977 | 1,013.915 | 989.483 | 924.423 | 906.058 | 654.457 | 659.734 | 689.298 | 683.857 | 659.5 | 614.756 | 632.851 | 651.233 | 608.566 | 622.328 | 647.649 | 639.745 | 636.376 | 628.235 | 608.568 | 612.142 | 586.674 | 589.4 | 623.7 | 618.7 | 563.5 | 578.5 | 578.4 | 571.8 | 587 | 384.9 | 385 | 382.7 | 308.3 | 303.9 | 261.1 | 269.6 | 266.6 | 274.3 | 256.9 | 239 | 218.2 | 198.4 | 216.1 | 211.2 | 207.8 | 207.5 | 180.4 | 188.4 | 194.1 | 259.1 | 360.8 | 372.3 | 380.8 | 385.5 | 397.2 | 409 | 356.2 | 294.6 | 232.8 | 299.6 | 264.7 | 287.4 | 310.6 | 285.8 |
| Total Equity
| 1,366.6 | 1,287 | 1,249.8 | 1,261.5 | 1,265.2 | 1,276.4 | 1,288.8 | 1,306.8 | 1,224.5 | 1,217.9 | 1,221 | 1,158.4 | 1,069.7 | 1,045.4 | 1,028.6 | 1,006.9 | 997 | 975.5 | 966.9 | 980.1 | 1,006.7 | 1,017 | 1,006.1 | 989 | 1,015 | 870.4 | 880.8 | 766.7 | 606.2 | 523.8 | 466.2 | 444.4 | 497.2 | 486.7 | 506.2 | 526.9 | 580.1 | 623.2 | 755.2 | 813.9 | 941.3 | 960.4 | 953.8 | 992.8 | 910.8 | 936.9 | 1,002.6 | 1,091.7 | 1,143.1 | 1,085.3 | 1,102.6 | 993 | 973.9 | 927.4 | 864.3 | 498.4 | 512.1 | 486.3 | 503.4 | 498.4 | 493.8 | 482.9 | 502.1 | 542.1 | 610.1 | 674.7 | 686.6 | 708.9 | 743.4 | 800.3 | 811.3 | 990.475 | 941.192 | 943.322 | 922.902 | 920.642 | 958.124 | 1,156.498 | 1,183.703 | 1,147.723 | 1,076.301 | 1,051.987 | 755.261 | 759.523 | 793.648 | 785.429 | 755.604 | 735.602 | 781.437 | 809.678 | 754.994 | 775.479 | 808.782 | 799.401 | 791.649 | 784.513 | 773.334 | 789.779 | 753.7 | 790.2 | 791.5 | 777 | 674.7 | 690.2 | 684.9 | 663.9 | 663.8 | 385.2 | 385.3 | 382.9 | 308.5 | 304.1 | 261.4 | 269.9 | 266.9 | 277.4 | 259.7 | 241.8 | 220.9 | 200.8 | 216.1 | 211.2 | 207.8 | 207.5 | 180.4 | 188.4 | 194.1 | 259.1 | 360.8 | 372.3 | 380.8 | 385.5 | 397.2 | 483.4 | 422.6 | 308.5 | 240.5 | 350.4 | 311.4 | 534.6 | 310.6 | 285.8 |
| Total Liabilities & Shareholders Equity
| 40.4 | 2,533.4 | 2,558.8 | 2,737 | 2,606.5 | 2,650.6 | 2,718.1 | 2,835.7 | 2,844.2 | 2,913.7 | 3,023.3 | 3,005.2 | 2,878.3 | 2,809.1 | 2,867.8 | 2,889.3 | 2,806.3 | 2,751.1 | 2,710.6 | 2,794.4 | 2,682.3 | 2,779 | 2,724.7 | 2,709.6 | 2,769.4 | 3,000.9 | 2,997.7 | 2,907.5 | 2,818.4 | 2,572.1 | 2,542.3 | 2,443.2 | 2,530 | 2,516.9 | 2,522.3 | 2,537.4 | 2,616.6 | 2,676.5 | 2,816.3 | 2,967.2 | 2,996.1 | 3,054.2 | 3,082.2 | 2,967.2 | 2,777.4 | 2,864.4 | 2,996.8 | 3,170.5 | 3,023.8 | 3,099.2 | 3,060.7 | 2,838 | 2,830 | 2,829 | 2,825.9 | 2,410.3 | 2,399.1 | 2,313 | 2,403.2 | 2,410.3 | 2,417 | 2,390.5 | 2,320.4 | 2,389.4 | 2,520.9 | 2,646.3 | 2,634.7 | 2,603 | 2,661.6 | 2,664.5 | 2,661.5 | 2,804.726 | 2,696.742 | 2,673.033 | 2,603.399 | 2,578.377 | 2,543.117 | 2,482.069 | 2,604.811 | 2,599.527 | 2,408.776 | 2,334.77 | 2,178.864 | 2,211.028 | 2,081.457 | 2,099.738 | 2,065.084 | 2,074.781 | 2,166.98 | 2,208.328 | 2,056.56 | 2,153.847 | 2,166.792 | 2,145.35 | 2,208.289 | 2,256.821 | 2,193.234 | 2,212.203 | 2,197.325 | 2,235.2 | 2,228.2 | 2,216 | 2,215.7 | 2,242.2 | 2,373.5 | 2,382.2 | 2,428.6 | 2,178.1 | 2,270.5 | 2,341.7 | 2,292.8 | 2,145 | 2,368.9 | 2,418 | 2,495.7 | 2,572.2 | 2,447.1 | 2,493.6 | 2,549.7 | 2,480.7 | 785.6 | 810.4 | 874.8 | 903.9 | 690 | 758.3 | 844.8 | 1,077 | 976.8 | 1,021.6 | 1,095.6 | 1,177.1 | 1,025.1 | 2,978.5 | 3,225.3 | 3,245.2 | 2,778.3 | 2,834.1 | 2,560.4 | 3,098.1 | 2,291.2 | 2,410.5 |