West Pharmaceutical Services, Inc.
NYSE:WST
314.77 (USD) • At close November 4, 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 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 490.9 | 446.2 | 601.8 | 853.9 | 898.6 | 796.3 | 886.3 | 894.3 | 729 | 718.5 | 667.7 | 762.6 | 688 | 576.2 | 483.7 | 615.5 | 519.4 | 445.9 | 335.3 | 439.1 | 396 | 326.7 | 265.5 | 337.4 | 297.3 | 225.5 | 199.8 | 235.9 | 269.3 | 226.6 | 169.4 | 203 | 205.9 | 202.7 | 178.1 | 274.6 | 256.8 | 252 | 207.1 | 255.3 | 246.8 | 226.7 | 230 | 230 | 221.7 | 190.6 | 175 | 161.9 | 143.2 | 107 | 100.2 | 91.8 | 119.2 | 110.4 | 94.6 | 110.2 | 97.1 | 67.5 | 65.9 | 83.1 | 79.5 | 84.3 | 62.7 | 87.2 | 102.5 | 102.3 | 93.6 | 108.4 | 151.4 | 177.3 | 156.6 | 47.1 | 44.8 | 46.1 | 31.3 | 48.8 | 20.9 | 61.5 | 54 | 68.8 | 63.3 | 52.9 | 40.6 | 37.8 | 54.5 | 44.3 | 37.1 | 33.2 | 35.7 | 28 | 28.9 | 42.1 | 41.6 | 39.3 | 37.8 | 42.7 | 41.6 | 37.3 | 55 | 45.3 | 37.5 | 39.6 | 33 | 31.3 | 50 | 48.6 | 66.4 | 52.3 | 53.1 | 41.4 | 28.9 | 27.4 | 22.1 | 15 | 14.2 | 17.4 | 17.3 | 15.3 | 28.9 | 27.2 | 15.4 | 8.8 | 6.9 | 5.2 | 2.4 | 2.5 | 5.2 | 3 | 1.5 | 1.9 | 1.1 | 2.7 | 1.3 | 0.5 | 0.3 | 2.2 | 2.6 | 2.7 | 1.1 | 1.6 | 5.1 | 12.7 | 7.4 | 8.5 |
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 | 8.5 | 11.7 | 7.5 | 7.5 | 7.5 | 8.2 | 12.4 | 21.9 | 25.5 | 26.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.6 | 2.9 | 4.3 | 6 | 9.7 | 12.9 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 83.7 | 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 |
Cash and Short Term Investments
| 490.9 | 446.2 | 601.8 | 853.9 | 898.6 | 796.3 | 886.3 | 894.3 | 729 | 718.5 | 667.7 | 762.6 | 688 | 576.2 | 483.7 | 615.5 | 519.4 | 445.9 | 335.3 | 439.1 | 396 | 326.7 | 265.5 | 337.4 | 297.3 | 225.5 | 199.8 | 235.9 | 269.3 | 226.6 | 169.4 | 203 | 205.9 | 202.7 | 178.1 | 274.6 | 256.8 | 252 | 207.1 | 255.3 | 246.8 | 226.7 | 230 | 237.5 | 229.2 | 198.1 | 183.2 | 174.3 | 165.1 | 132.5 | 126.6 | 91.8 | 119.2 | 110.4 | 94.6 | 110.2 | 97.1 | 67.5 | 65.9 | 83.1 | 79.5 | 86.9 | 65.6 | 91.5 | 108.5 | 112 | 106.5 | 129.4 | 151.4 | 177.3 | 156.6 | 47.1 | 44.8 | 46.1 | 31.3 | 48.8 | 20.9 | 61.5 | 54 | 68.8 | 63.3 | 52.9 | 124.3 | 37.8 | 54.5 | 44.3 | 37.1 | 33.2 | 35.7 | 28 | 28.9 | 42.1 | 41.6 | 39.3 | 37.8 | 42.7 | 41.6 | 37.3 | 55 | 45.3 | 37.5 | 39.6 | 33 | 31.3 | 50 | 48.6 | 66.4 | 52.3 | 53.1 | 41.4 | 28.9 | 27.4 | 22.1 | 15 | 14.2 | 17.4 | 17.3 | 15.3 | 28.9 | 27.2 | 15.4 | 8.8 | 6.9 | 5.2 | 2.4 | 2.5 | 5.2 | 3 | 1.5 | 1.9 | 1.1 | 2.7 | 1.3 | 0.5 | 0.3 | 2.2 | 2.6 | 2.7 | 1.1 | 1.6 | 5.1 | 12.7 | 7.4 | 8.5 |
Net Receivables
| 524.3 | 502 | 524 | 512 | 519.1 | 534.4 | 513.4 | 507.4 | 485.3 | 528.4 | 498.7 | 489 | 476.4 | 480.5 | 465.7 | 385.3 | 373 | 340.6 | 333 | 319.3 | 316.1 | 330.8 | 318.2 | 288.2 | 302.9 | 296.7 | 290.4 | 253.2 | 251.8 | 242.4 | 224.8 | 200.5 | 209.5 | 219 | 209.6 | 181.4 | 194.6 | 198.8 | 189.5 | 179 | 195.9 | 209.6 | 208.7 | 185.7 | 198.2 | 195.3 | 189 | 175 | 182.9 | 185 | 176 | 147.2 | 153.1 | 165.7 | 161.2 | 126.4 | 142.8 | 145.7 | 146.6 | 138.7 | 142.5 | 143.4 | 137.2 | 128.6 | 140.6 | 159.2 | 151.9 | 136.1 | 136.8 | 136.7 | 143.3 | 110.5 | 121.9 | 124.3 | 124.2 | 107.4 | 104.8 | 103.3 | 84.3 | 75.1 | 78.8 | 81 | 6 | 114.9 | 76.3 | 80.9 | 72.6 | 66.2 | 63.2 | 70.7 | 70.9 | 61.8 | 75 | 69.7 | 70.7 | 60.9 | 67.8 | 69.8 | 69.3 | 74.6 | 74.9 | 75.2 | 68.1 | 64.4 | 71.2 | 69.8 | 70 | 60.4 | 62.4 | 70.8 | 76.8 | 69.3 | 68.7 | 72.2 | 69.8 | 67.9 | 65.8 | 66.2 | 59 | 57.8 | 53.9 | 54.9 | 51.5 | 43.3 | 47 | 50.8 | 48.1 | 41.9 | 46.4 | 50.9 | 51.7 | 42.8 | 46.3 | 45.9 | 51.5 | 41.8 | 44.4 | 48.6 | 47.5 | 44 | 44.1 | 35.4 | 33.4 | 23.3 |
Inventory
| 401.2 | 419.2 | 429.9 | 434.7 | 431.8 | 449.4 | 447 | 414.8 | 413.1 | 411.6 | 416.5 | 378.4 | 353.8 | 345.2 | 310.2 | 321.3 | 294.9 | 274.8 | 251 | 235.7 | 230.4 | 232.3 | 226.1 | 214.5 | 206.8 | 208.2 | 215.7 | 215.2 | 215.8 | 211.3 | 212.3 | 199.3 | 201.1 | 197.7 | 194.1 | 181.1 | 187.7 | 187.2 | 183.4 | 181.5 | 185.7 | 187.9 | 187.5 | 176.9 | 176.7 | 176.5 | 173.5 | 162.2 | 165.9 | 159.2 | 158.2 | 151.8 | 155.5 | 161.2 | 157.1 | 147 | 148.4 | 143.3 | 144.8 | 129.2 | 135.9 | 130 | 120 | 115.7 | 124.7 | 127.3 | 119.3 | 111.8 | 119.7 | 111.7 | 107.7 | 97.5 | 94.4 | 87.2 | 86.3 | 61.2 | 64.7 | 64.6 | 62.5 | 56.7 | 57.9 | 55.5 | 52.2 | 48 | 45.9 | 45 | 42.4 | 41.3 | 40.4 | 40.4 | 36.5 | 34.3 | 42.4 | 41.3 | 43.1 | 41 | 41.6 | 43.7 | 43.1 | 42.1 | 42 | 40.5 | 41.2 | 43.5 | 44.8 | 42.8 | 43.2 | 38.3 | 39.6 | 40.1 | 43.7 | 44 | 45.1 | 49.2 | 50.4 | 48.3 | 50.5 | 51.9 | 46.2 | 38.1 | 37.7 | 38.1 | 36.5 | 34.5 | 36.3 | 36.1 | 34.8 | 38 | 41.9 | 38.5 | 37.8 | 33.8 | 36.2 | 38.6 | 44.1 | 46.4 | 47.4 | 46.3 | 47.3 | 44.7 | 42.8 | 36.7 | 34.7 | 23.5 |
Other Current Assets
| 134.2 | 115.6 | 137.2 | 135.8 | 122.8 | 94.1 | 90.5 | 103 | 106.2 | 112.6 | 107.6 | 112 | 80.1 | 75.1 | 67.4 | 51.6 | 51 | 49.3 | 58.2 | 64.6 | 61.6 | 54.5 | 57.8 | 54.3 | 43.1 | 36.5 | 37.6 | 39.2 | 40 | 37.5 | 46.1 | 39.1 | 41.6 | 39.8 | 48.9 | 36.6 | 33.5 | 33.7 | 36.4 | 35.7 | 32.7 | 44.4 | 44.1 | 34.7 | 30.1 | 33.8 | 35.1 | 38.1 | 36 | 32.9 | 34.5 | 73.3 | 65 | 61.6 | 56.9 | 42.5 | 44.6 | 40 | 40.3 | 38.4 | 36.8 | 31.6 | 29.5 | 25.3 | 31.3 | 39 | 36 | 29.7 | 22.9 | 21 | 19 | 21.3 | 21.7 | 23 | 19 | 17.4 | 19.8 | 19.2 | 15.1 | 17.7 | 12.8 | 13.1 | 12.3 | 9.9 | 11.5 | 13.8 | 15.3 | 15.4 | 12.7 | 12 | 13.8 | 17.9 | 15.4 | 14.1 | 22.2 | 28.5 | 31.9 | 27.3 | 26 | 22.7 | 21.4 | 21.1 | 20.2 | 20.5 | 20.3 | 20.7 | 19.9 | 19.7 | 19.5 | 15.4 | 17.9 | 16 | 11.8 | 12.7 | 17 | 14.8 | 21.5 | 22.7 | 13.5 | 13.6 | 12.8 | 13.8 | 12.5 | 10.2 | 11 | 12.4 | 13.1 | 15.8 | 11.6 | 8.4 | 11.4 | 18.1 | 9.4 | 10.1 | 9.3 | 10.8 | 11 | 10.4 | 8.1 | 7.1 | 4.5 | 5.1 | 3 | 1.2 |
Total Current Assets
| 1,550.6 | 1,483 | 1,692.9 | 1,936.4 | 1,972.3 | 1,874.2 | 1,937.2 | 1,919.5 | 1,733.6 | 1,771.1 | 1,690.5 | 1,742 | 1,598.3 | 1,477 | 1,327 | 1,373.7 | 1,238.3 | 1,110.6 | 977.5 | 1,058.7 | 1,004.1 | 944.3 | 867.6 | 894.4 | 850.1 | 766.9 | 743.5 | 743.5 | 776.9 | 717.8 | 652.6 | 641.9 | 658.1 | 659.2 | 630.7 | 673.7 | 680.9 | 679.9 | 625.1 | 659.3 | 679.5 | 685.4 | 686.6 | 650.7 | 643.5 | 613.3 | 589.7 | 557.3 | 557.3 | 517 | 502.8 | 472 | 503.5 | 510.4 | 481.1 | 436.6 | 441.2 | 403.9 | 404.9 | 397.2 | 399.1 | 396.2 | 356.2 | 366.2 | 410.5 | 443.4 | 419.8 | 412.3 | 436.6 | 452.3 | 432.2 | 281.7 | 285.8 | 283.2 | 263.2 | 237.2 | 217.8 | 255.7 | 223 | 226.5 | 218.9 | 208.5 | 194.8 | 216.7 | 193.4 | 189.3 | 172.5 | 161.3 | 154.7 | 153.5 | 152.4 | 158.5 | 183.2 | 172.6 | 173.8 | 173.1 | 182.9 | 178.1 | 193.4 | 184.7 | 175.8 | 176.4 | 162.5 | 159.7 | 186.3 | 181.9 | 199.5 | 170.7 | 174.6 | 167.7 | 167.3 | 156.7 | 147.7 | 149.1 | 151.4 | 148.4 | 155.1 | 156.1 | 147.6 | 136.7 | 119.8 | 115.6 | 107.4 | 93.2 | 96.7 | 101.8 | 101.2 | 98.7 | 101.4 | 99.7 | 102 | 97.4 | 93.2 | 95.1 | 105.2 | 101.2 | 105.4 | 108 | 104 | 97.4 | 96.5 | 89.9 | 78.5 | 56.5 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,679 | 1,635 | 1,545.4 | 1,512.5 | 1,408.4 | 1,360.5 | 1,316.3 | 1,262.7 | 1,155.6 | 1,154.3 | 1,141.5 | 1,126.8 | 1,065 | 1,035.9 | 995.3 | 1,011.5 | 950.9 | 908.3 | 896.8 | 909.4 | 883.4 | 897.4 | 889.9 | 822 | 822 | 826.7 | 857.8 | 855 | 835.4 | 811.8 | 782.8 | 778.3 | 772.7 | 741.2 | 732.5 | 721 | 689.5 | 685.4 | 675.8 | 705.8 | 694.8 | 709.2 | 712 | 711.7 | 682 | 663.4 | 658.5 | 669 | 637 | 620.3 | 619.2 | 593.6 | 576.1 | 581.5 | 574.5 | 554.8 | 556.7 | 532.5 | 556.2 | 577.1 | 570.4 | 548 | 517.7 | 531 | 518.6 | 522 | 506 | 481.7 | 428.5 | 408.5 | 395.2 | 384.7 | 348.4 | 339 | 330.5 | 328 | 322.2 | 318.5 | 277.5 | 283.8 | 269.8 | 261.4 | 259.7 | 255.7 | 232.9 | 222.1 | 213.7 | 223.3 | 217.3 | 222.5 | 211.6 | 210.3 | 241.4 | 234.1 | 233.7 | 235.8 | 235.7 | 233.1 | 228.7 | 227.6 | 222.4 | 214.5 | 212.9 | 220.3 | 213.8 | 205.6 | 201.6 | 202.2 | 199.9 | 201.4 | 202.3 | 210.3 | 211.2 | 211.2 | 211.5 | 229.3 | 231.6 | 230.5 | 200.3 | 192.2 | 188.9 | 186.1 | 173.6 | 172.8 | 174.1 | 174.4 | 165.5 | 165.8 | 179.8 | 163.5 | 162.8 | 165.8 | 191.1 | 192.7 | 200.5 | 201.3 | 196.9 | 193.6 | 190.1 | 178.8 | 169 | 155.5 | 125 | 97.5 |
Goodwill
| 108.8 | 107.3 | 107.6 | 108.5 | 106.8 | 108 | 107.8 | 107.3 | 104 | 106.6 | 108.8 | 109.9 | 108.9 | 110 | 109.5 | 111.1 | 109.3 | 107.6 | 106.9 | 107.8 | 106.6 | 108.2 | 105.2 | 105.8 | 106.3 | 106.6 | 108.8 | 107.7 | 107.1 | 105.8 | 103.5 | 103 | 105.2 | 104.9 | 105.7 | 104.6 | 105.7 | 105.3 | 104.4 | 108.6 | 110.4 | 114 | 114.2 | 114.2 | 113.4 | 111.7 | 111 | 112.5 | 111.5 | 110 | 112.7 | 111.5 | 113.6 | 116.1 | 115.2 | 112.5 | 113.8 | 107.9 | 111.8 | 114.2 | 114.9 | 105.6 | 103 | 105.3 | 103.8 | 107.5 | 107.5 | 109.2 | 107.3 | 103.8 | 103.5 | 102.8 | 101 | 92.3 | 89.9 | 89.5 | 0 | 0 | 44.1 | 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 |
Intangible Assets
| 12.3 | 12.9 | 13.9 | 15.1 | 15.7 | 16.8 | 17.8 | 18.4 | 18.1 | 20 | 21.8 | 23 | 26.1 | 27.8 | 28.7 | 30.5 | 30.6 | 31.2 | 28.1 | 29.8 | 28.7 | 29.7 | 19.5 | 20.4 | 21 | 21.7 | 22.8 | 21.7 | 22.5 | 22.9 | 23.1 | 23.3 | 24.4 | 24.9 | 25.8 | 37.6 | 38.6 | 39.4 | 40.2 | 42 | 43.4 | 46.1 | 47.1 | 48.3 | 48.5 | 49.1 | 49.9 | 50.6 | 50.9 | 49.5 | 51.2 | 52 | 52.6 | 54.2 | 55.1 | 55.1 | 55.9 | 52.5 | 54.5 | 55.6 | 56.8 | 48.6 | 49 | 50 | 50.9 | 52.1 | 52.5 | 55 | 67.6 | 67.9 | 69.2 | 66.3 | 67.6 | 68 | 68.5 | 159.2 | 162.8 | 107.6 | 45.4 | 43.7 | 47.7 | 47.5 | 48.2 | 48.4 | 47.4 | 40.1 | 38.2 | 44.5 | 42.8 | 43.4 | 32.1 | 32.6 | 50 | 48.6 | 49.8 | 52.4 | 60.5 | 63.2 | 64.4 | 66.5 | 71 | 71.3 | 58.1 | 61.2 | 107.3 | 60.2 | 92.9 | 51.6 | 52.6 | 53.9 | 83.9 | 58.9 | 84.7 | 84.7 | 85.6 | 63 | 70 | 73.6 | 51.8 | 33.9 | 32.8 | 31 | 27.8 | 12.7 | 24.1 | 24.8 | 24.2 | 14.1 | 27.9 | 30.5 | 30.7 | 15 | 21.5 | 23.4 | 26.2 | 17.8 | 25.6 | 22.3 | 22.2 | 14.2 | 12.8 | 12.3 | 9 | 0 |
Goodwill and Intangible Assets
| 121.1 | 120.2 | 121.5 | 123.6 | 122.5 | 124.8 | 125.6 | 125.7 | 122.1 | 126.6 | 130.6 | 132.9 | 135 | 137.8 | 138.2 | 141.6 | 139.9 | 138.8 | 135 | 137.6 | 135.3 | 137.9 | 124.7 | 126.2 | 127.3 | 128.3 | 131.6 | 129.4 | 129.6 | 128.7 | 126.6 | 126.3 | 129.6 | 129.8 | 131.5 | 142.2 | 144.3 | 144.7 | 144.6 | 150.6 | 153.8 | 160.1 | 161.3 | 162.5 | 161.9 | 160.8 | 160.9 | 163.1 | 162.4 | 159.5 | 163.9 | 163.5 | 166.2 | 170.3 | 170.3 | 167.6 | 169.7 | 160.4 | 166.3 | 169.8 | 171.7 | 154.2 | 152 | 155.3 | 154.7 | 159.6 | 160 | 164.2 | 174.9 | 171.7 | 172.7 | 169.1 | 168.6 | 160.3 | 158.4 | 159.2 | 162.8 | 107.6 | 45.4 | 43.7 | 47.7 | 47.5 | 48.2 | 48.4 | 47.4 | 40.1 | 38.2 | 44.5 | 42.8 | 43.4 | 32.1 | 32.6 | 50 | 48.6 | 49.8 | 52.4 | 60.5 | 63.2 | 64.4 | 66.5 | 71 | 71.3 | 58.1 | 61.2 | 107.3 | 60.2 | 92.9 | 51.6 | 52.6 | 53.9 | 83.9 | 58.9 | 84.7 | 84.7 | 85.6 | 63 | 70 | 73.6 | 51.8 | 33.9 | 32.8 | 31 | 27.8 | 12.7 | 24.1 | 24.8 | 24.2 | 14.1 | 27.9 | 30.5 | 30.7 | 15 | 21.5 | 23.4 | 26.2 | 17.8 | 25.6 | 22.3 | 22.2 | 14.2 | 12.8 | 12.3 | 9 | 0 |
Long Term Investments
| 217.5 | 198.2 | 202.5 | 210 | 195.4 | 202.8 | 208.8 | 204.9 | 188.6 | 193.3 | 208.1 | 207.7 | 215.7 | 211.7 | 211.9 | 214.7 | 209.6 | 199.6 | 197.7 | 192.7 | 97.4 | 95.4 | 94.9 | 91.2 | 90.5 | 91.8 | 89.9 | 85.8 | 84.6 | 83.6 | 81.3 | 82.7 | 81.4 | 77.7 | 61.6 | 61.3 | 59.2 | 59.8 | 59.3 | 60.6 | 61.8 | 60.4 | 59.4 | 60.9 | 59.1 | 58 | 55.6 | 59.8 | 60.7 | 57.5 | 58.3 | 56.2 | 55 | 51.2 | 48.9 | 48.2 | 43.8 | 40.1 | 40.2 | 38.2 | 35.8 | 34.4 | 36.4 | 33.6 | 0 | 35 | 33.6 | 31.7 | 30.7 | 29.9 | 29 | 29.7 | 28.6 | 28.9 | 27.5 | 27.7 | 0 | 0 | 27.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 37.6 | 33.9 | 21 | 25.7 | 17.3 | 67 | 99 | 65.6 | 63 | 49.4 | 66.4 | 48.5 | 80 | 28.8 | 27.9 | 16 | 22.3 | 13.7 | 12.3 | 14 | 33.8 | 27.9 | 32.7 | 24.7 | 34.5 | 38.5 | 24.9 | 25.7 | 87.2 | 85.1 | 68.7 | 66.2 | 70.7 | 74.7 | 87.9 | 70.5 | 66.9 | 66.5 | 64.1 | 66.1 | 60.5 | 65.5 | 65.2 | 61.8 | 92.4 | 92 | 88.3 | 90.3 | 85.5 | 84 | 84.4 | 85.1 | 68.4 | 71.9 | 68.4 | 64.5 | 67.9 | 63.2 | 67.1 | 69.4 | 66.8 | 63.8 | 59.5 | 63.7 | 60.1 | 59.1 | 58.9 | 61 | 53.8 | 47.2 | 46.3 | 29.8 | 8.6 | 8.4 | 8.5 | 8.3 | 9 | 18.4 | 18.8 | 17.9 | 20.8 | 20.7 | 20.7 | 20.5 | 21.9 | 21.4 | 20.6 | 27.6 | 19.4 | 23 | 22.1 | 0 | 0 | 17.7 | 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 |
Other Non-Current Assets
| 69.3 | 19.1 | 19 | 21.3 | 38.8 | 40.3 | 36.7 | 38.4 | 53.9 | 67 | 57.6 | 55.9 | 48.6 | 42.3 | 39.4 | 36.3 | 21.8 | 21.3 | 27.2 | 29 | 20 | 20.3 | 26.4 | 20.5 | 21.7 | 21.5 | 21.9 | 23.4 | 16.7 | 16 | 21.5 | 21.3 | 22.8 | 22.5 | 24 | 26.4 | 25.7 | 27.4 | 27.1 | 28.5 | 22.9 | 24.1 | 23.7 | 24 | 25.6 | 25.2 | 24.1 | 24.5 | 24.5 | 24.5 | 28.7 | 28.7 | 29.1 | 30 | 22.9 | 22.6 | 20.3 | 22 | 18.9 | 19.3 | 20.1 | 20.9 | 19.7 | 18.9 | 66.1 | 34.3 | 32.5 | 34.7 | 30.8 | 33.1 | 30.8 | 23.2 | 55 | 63.8 | 63.4 | 63.2 | 87.7 | 97.6 | 58.1 | 86.8 | 79 | 80.2 | 81.4 | 82.3 | 80 | 94.5 | 96.9 | 80.1 | 82.2 | 82.7 | 88.5 | 109.9 | 101.9 | 82.6 | 99 | 96.1 | 82.9 | 81.4 | 76.3 | 73 | 71.7 | 67.8 | 66.8 | 64.4 | 14.3 | 48.8 | 14.4 | 53.4 | 58.7 | 52.6 | 23 | 51.5 | 24.4 | 22.4 | 21.2 | 39.4 | 21 | 24.9 | 21.9 | 34.6 | 22.2 | 19 | 17.6 | 28.7 | 17.7 | 17.5 | 15.9 | 25.8 | 19.2 | 18.5 | 18.5 | 35 | 14.6 | 14.4 | 14.3 | 23.2 | 10.7 | 10.5 | 10.2 | 22.6 | 20.6 | 22.4 | 24.9 | 25 |
Total Non-Current Assets
| 2,124.5 | 2,006.4 | 1,909.4 | 1,893.1 | 1,782.4 | 1,795.4 | 1,786.4 | 1,697.3 | 1,583.2 | 1,590.6 | 1,604.2 | 1,571.8 | 1,544.3 | 1,456.5 | 1,412.7 | 1,420.1 | 1,344.5 | 1,281.7 | 1,269 | 1,282.7 | 1,169.9 | 1,178.9 | 1,168.6 | 1,084.6 | 1,096 | 1,106.8 | 1,126.1 | 1,119.3 | 1,153.5 | 1,125.2 | 1,080.9 | 1,074.8 | 1,077.2 | 1,045.9 | 1,037.5 | 1,021.4 | 985.6 | 983.8 | 970.9 | 1,011.6 | 993.8 | 1,019.3 | 1,021.6 | 1,020.9 | 1,021 | 999.4 | 987.4 | 1,006.7 | 970.1 | 945.8 | 954.5 | 927.1 | 894.8 | 904.9 | 885 | 857.7 | 858.4 | 818.2 | 848.7 | 873.8 | 864.8 | 821.3 | 785.3 | 802.5 | 799.5 | 810 | 791 | 773.3 | 718.7 | 690.4 | 674 | 636.5 | 609.2 | 600.4 | 588.3 | 586.4 | 581.7 | 542.1 | 427 | 432.2 | 417.3 | 409.8 | 410 | 406.9 | 382.2 | 378.1 | 369.4 | 375.5 | 361.7 | 371.6 | 354.3 | 352.8 | 393.3 | 383 | 382.5 | 384.3 | 379.1 | 377.7 | 369.4 | 367.1 | 365.1 | 353.6 | 337.8 | 345.9 | 335.4 | 314.6 | 308.9 | 307.2 | 311.2 | 307.9 | 309.2 | 320.7 | 320.3 | 318.3 | 318.3 | 331.7 | 322.6 | 329 | 274 | 260.7 | 243.9 | 236.1 | 219 | 214.2 | 215.9 | 216.7 | 205.6 | 205.7 | 226.9 | 212.5 | 212 | 215.8 | 227.2 | 230.5 | 241 | 242.3 | 233.2 | 226.4 | 222.5 | 215.6 | 202.4 | 190.2 | 158.9 | 122.5 |
Total Assets
| 3,675.1 | 3,489.4 | 3,602.3 | 3,829.5 | 3,754.7 | 3,669.6 | 3,723.6 | 3,616.8 | 3,316.8 | 3,361.7 | 3,294.7 | 3,313.8 | 3,142.6 | 2,933.5 | 2,739.7 | 2,793.8 | 2,582.8 | 2,392.3 | 2,246.5 | 2,341.4 | 2,174 | 2,123.2 | 2,036.2 | 1,592.4 | 1,946.1 | 1,873.7 | 1,869.6 | 1,862.8 | 1,930.4 | 1,843 | 1,733.5 | 1,716.7 | 1,735.3 | 1,705.1 | 1,668.2 | 1,695.1 | 1,666.5 | 1,663.7 | 1,596 | 1,670.9 | 1,673.3 | 1,704.7 | 1,708.2 | 1,671.6 | 1,664.5 | 1,612.7 | 1,577.1 | 1,564 | 1,527.4 | 1,462.8 | 1,457.3 | 1,399.1 | 1,398.3 | 1,415.3 | 1,366.1 | 1,294.3 | 1,299.6 | 1,222.1 | 1,253.6 | 1,271 | 1,263.9 | 1,217.5 | 1,141.5 | 1,168.7 | 1,210 | 1,253.4 | 1,210.8 | 1,185.6 | 1,155.3 | 1,142.7 | 1,106.2 | 918.2 | 895 | 883.6 | 851.5 | 823.6 | 799.5 | 797.8 | 650 | 658.7 | 636.2 | 618.3 | 604.8 | 623.6 | 575.6 | 567.4 | 541.9 | 536.8 | 516.4 | 525.1 | 506.7 | 511.3 | 576.5 | 555.6 | 556.3 | 557.4 | 562 | 555.8 | 562.8 | 551.8 | 540.9 | 530 | 500.3 | 505.6 | 521.7 | 496.5 | 508.4 | 477.9 | 485.8 | 475.6 | 476.5 | 477.4 | 468 | 467.4 | 469.7 | 480.1 | 477.7 | 485.1 | 421.6 | 397.4 | 363.7 | 351.7 | 326.4 | 307.4 | 312.6 | 318.5 | 306.8 | 304.4 | 328.3 | 312.2 | 314 | 313.2 | 320.4 | 325.6 | 346.2 | 343.5 | 338.6 | 334.4 | 326.5 | 313 | 298.9 | 280.1 | 237.4 | 179 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 224.3 | 211.7 | 240.1 | 242.4 | 219.8 | 218 | 233.8 | 215.4 | 188.9 | 220 | 248.2 | 232.2 | 207.7 | 205.1 | 204.3 | 213.1 | 180.3 | 162.3 | 157.9 | 156.8 | 145.3 | 152.1 | 137.7 | 130.4 | 125.2 | 126.2 | 127.6 | 138.1 | 121.9 | 130.9 | 106.1 | 122 | 99 | 107.3 | 97.5 | 119.8 | 93.6 | 91.4 | 88.5 | 103.1 | 91.4 | 94.5 | 98.4 | 108 | 86.3 | 88.4 | 91.6 | 102.9 | 81.3 | 85.6 | 82.7 | 89.8 | 71.7 | 73.4 | 66.2 | 63.2 | 56.3 | 61.4 | 66.4 | 68.4 | 55.3 | 60.7 | 52 | 67.6 | 61.7 | 69.8 | 57.9 | 80.4 | 51.8 | 53.5 | 59.5 | 61.2 | 47.5 | 51.5 | 47.4 | 46.3 | 35.4 | 34.4 | 23.4 | 29.3 | 26.2 | 24.5 | 26.6 | 29.4 | 25.1 | 21.9 | 21.6 | 19.2 | 19.7 | 20.4 | 22 | 22.6 | 24 | 26.2 | 25.4 | 27.6 | 25.7 | 22.6 | 22.4 | 25.5 | 18.3 | 19.9 | 18.4 | 20.8 | 16.2 | 15.7 | 18.6 | 18.6 | 16.7 | 21.6 | 21.6 | 23.9 | 23.3 | 23.5 | 22.6 | 22.5 | 19.8 | 19.2 | 17 | 19.3 | 14.1 | 15.2 | 14.3 | 14.1 | 16.2 | 18.4 | 16.1 | 20.4 | 18.5 | 18.7 | 19.4 | 16.4 | 14.1 | 15.2 | 19.1 | 18 | 14.9 | 17.2 | 13.5 | 16.3 | 0 | 0 | 0 | 0 |
Short Term Debt
| 19.9 | 154.1 | 151.4 | 151.7 | 71.7 | 18.4 | 18.4 | 18.2 | 15.5 | 54.5 | 54 | 53.5 | 52.3 | 11.6 | 11.7 | 12.4 | 12.2 | 12.1 | 11.7 | 11.9 | 9.8 | 10.2 | 10.2 | 0.1 | 0 | 0 | 0 | 102.5 | 33.2 | 33.8 | 34.4 | 2.4 | 2.6 | 2.5 | 2.5 | 69.3 | 71 | 95 | 98.8 | 27.2 | 27.2 | 2.2 | 14.2 | 2.2 | 18.9 | 0.1 | 1.7 | 32.7 | 39.3 | 89.1 | 86.5 | 50.1 | 54.7 | 6.3 | 6.3 | 0.3 | 1.4 | 0.4 | 21.1 | 0.5 | 4 | 3.9 | 3.9 | 3.9 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.4 | 0.3 | 0.4 | 0.7 | 0 | 10 | 0.3 | 4.8 | 3.6 | 8 | 16.2 | 15.5 | 12.9 | 15.8 | 6.1 | 13.3 | 15 | 8.7 | 24.5 | 14.9 | 13.9 | 3.6 | 0.5 | 11.9 | 0 | 29.6 | 8.2 | 5.1 | 0.7 | 36.1 | 17.8 | 16.4 | 40.9 | 1.6 | 2.4 | 1.9 | 2.3 | 2.9 | 12.9 | 9.1 | 10.5 | 9.8 | 14.2 | 42.2 | 12.8 | 21.9 | 27.1 | 20.9 | 11 | 7.7 | 7.7 | 7.9 | 11.3 | 10.6 | 7.5 | 7.7 | 9.1 | 9.3 | 10.7 | 15.5 | 14 | 12.3 | 10.7 | 12.7 | 7.1 | 6 | 6.3 | 9.2 | 14.6 | 4.4 |
Tax Payables
| 33.4 | 16.9 | 16.8 | 31 | 15 | 26.7 | 59 | 38.5 | 29.9 | 32.7 | 34.7 | 39.3 | 39.5 | 17.7 | 49.7 | 41.4 | 30.2 | 29.2 | 13.9 | 12.9 | 19.1 | 5.4 | 17.3 | 9.8 | 17.7 | 17.9 | 13.3 | 6 | 7.4 | 2.4 | 6.2 | 4.5 | 3.2 | 9.3 | 17.9 | 12.8 | 19 | 18.5 | 15 | 14.9 | 18.1 | 15 | 12.4 | 22.1 | 34.4 | 32.2 | 28 | 23.4 | 28.9 | 23.3 | 24.6 | 17 | 19.7 | 19.4 | 18.7 | 15 | 21 | 18.2 | 17.7 | 13.8 | 16.9 | 15.2 | 13.2 | 9.7 | 0 | 10 | 3.2 | 9.8 | 13.6 | 19.3 | 14.2 | 1 | 1.7 | 1.2 | 2.4 | 3.1 | 0 | 0 | 13.8 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 33.4 | 16.9 | 16.8 | 41.7 | 15 | 26.7 | 0.9 | 57.3 | 63 | 49.4 | 0.9 | 48.7 | 155.9 | 107.8 | 122 | 51 | 128.5 | 101.1 | 77.3 | 27.5 | 93.9 | 66.7 | 73 | 25.5 | 0 | 0 | 0 | 18.4 | 72.6 | 52.8 | 52.4 | 13.2 | 67.8 | 70 | 66.7 | 14.4 | 77.7 | 73.4 | 56.3 | 13.3 | 71.8 | 68.9 | 56.4 | 83.4 | 93.2 | 85.1 | 69.1 | 82.7 | 84.3 | 73.9 | 64 | 64.3 | 70.4 | 67.6 | 69.4 | 63.3 | 72.1 | 60.2 | 60.6 | 60.7 | 70.1 | 60 | 52.8 | 52.9 | 50.8 | 46.6 | 42.3 | 40.6 | 45.6 | 37.1 | 32.8 | 93.6 | 42.6 | 8.2 | 33 | 0 | 0 | 48.5 | 0 | 76.5 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.4 | 25.2 | 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 |
Other Current Liabilities
| 238.9 | 251 | 240.1 | 236 | 227 | 248.5 | 281.8 | 228.1 | 189.3 | 241.2 | 281.7 | 259.7 | 142.7 | 148.1 | 144.8 | 226.9 | 126.7 | 99.7 | 97.5 | 145.4 | 86 | 84.2 | 80.2 | 127.7 | 163.6 | 161.4 | 135.8 | 20.5 | 72.3 | 71.5 | 63.6 | 103.4 | 67.4 | 59.6 | 74.4 | 110.8 | 57.6 | 53.9 | 53 | 108.9 | 52.1 | 55.6 | 58.6 | 43.3 | 48.4 | 45.1 | 45.7 | 43.5 | 70.7 | 71.6 | 69.2 | 39 | 32.5 | 45.4 | 40.9 | 42.9 | 28.4 | 36.6 | 35.7 | 41.5 | 33.4 | 36.9 | 30 | 34.7 | 52.5 | 61.6 | 55 | 61.4 | 64.3 | 58 | 60.5 | 1.6 | 67.9 | 86.3 | 52.6 | 78.2 | 86.8 | 29.6 | 75.6 | 0.7 | 38.8 | 78.8 | 79.6 | 81.5 | 62.9 | 61.7 | 58.2 | 52.7 | 49.3 | 49.8 | 19.3 | 18.8 | 52.2 | 49.6 | 47.5 | 48.1 | 51.9 | 52.1 | 111.1 | 48.9 | 57.1 | 53.2 | 48.5 | 47.3 | 57.5 | 43.1 | 45.2 | 37.8 | 47.3 | 40.7 | 45.8 | 38.8 | 38.5 | 35.2 | 40.7 | 29.5 | 28.2 | 32.4 | 29.1 | 45.1 | 32.3 | 32.1 | 29.9 | 25 | 27.9 | 30 | 30.2 | 29.9 | 43.8 | 38.8 | 38.7 | 45.2 | 34.3 | 32.4 | 33.7 | 34.4 | 26.4 | 26 | 27.8 | 24.7 | 37.2 | 35.5 | 28.3 | 11.9 |
Total Current Liabilities
| 516.5 | 633.7 | 648.4 | 671.8 | 533.5 | 511.6 | 534.9 | 519 | 456.7 | 565.1 | 584.8 | 594.1 | 558.6 | 472.6 | 482.8 | 503.4 | 447.7 | 375.2 | 344.4 | 341.6 | 335 | 313.2 | 301.1 | 283.7 | 288.8 | 287.6 | 263.4 | 279.5 | 300 | 289 | 256.5 | 241 | 236.8 | 239.4 | 241.1 | 314.3 | 299.9 | 313.7 | 296.6 | 252.5 | 242.5 | 221.2 | 227.6 | 236.9 | 246.8 | 218.7 | 208.1 | 261.8 | 275.6 | 320.2 | 302.4 | 243.2 | 229.3 | 192.7 | 182.8 | 169.7 | 158.2 | 158.6 | 183.8 | 171.1 | 162.8 | 161.5 | 138.7 | 159.1 | 165.5 | 178.5 | 155.7 | 182.9 | 162.2 | 149.1 | 153.3 | 156.9 | 158.5 | 146.6 | 133.4 | 124.8 | 122.6 | 113.2 | 99 | 116.5 | 107.3 | 108.1 | 109.8 | 118.9 | 104.2 | 99.1 | 92.7 | 87.7 | 75.1 | 83.5 | 83.7 | 75.3 | 100.7 | 90.7 | 86.8 | 79.3 | 78.1 | 86.6 | 133.5 | 104 | 83.6 | 78.2 | 67.6 | 104.2 | 91.5 | 75.2 | 104.7 | 58 | 66.4 | 64.2 | 69.7 | 65.6 | 74.7 | 67.8 | 73.8 | 61.8 | 62.2 | 93.8 | 58.9 | 86.3 | 73.5 | 68.2 | 55.2 | 46.8 | 51.8 | 56.3 | 57.6 | 60.9 | 69.8 | 65.2 | 67.2 | 70.9 | 59.1 | 63.1 | 66.8 | 64.7 | 52 | 55.9 | 48.4 | 47 | 43.5 | 44.7 | 42.9 | 16.3 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 202.6 | 72.9 | 155.2 | 157.3 | 235.1 | 292.9 | 296 | 299.7 | 284.4 | 278 | 277.2 | 271.8 | 263.3 | 307.8 | 309.7 | 313.3 | 313.3 | 314.8 | 315.6 | 317.4 | 258.6 | 262.4 | 262.9 | 196 | 196.2 | 196.4 | 198 | 197 | 196.6 | 195.7 | 194.2 | 226.2 | 228.6 | 228.9 | 229.5 | 228.9 | 231.5 | 231.7 | 231.9 | 309.5 | 315.5 | 359.3 | 390.7 | 371.3 | 381.1 | 394.7 | 428.4 | 378.8 | 362.1 | 296.4 | 294.9 | 299.3 | 323.3 | 367.2 | 364.7 | 358.1 | 369.3 | 356.8 | 348.3 | 379.1 | 393 | 386.3 | 384 | 382.1 | 382 | 397.7 | 417 | 394.6 | 393.1 | 384.2 | 376.6 | 235.8 | 240.6 | 259.3 | 270.6 | 280.7 | 260.2 | 277.3 | 152.7 | 150.8 | 162.4 | 153.2 | 148.6 | 167 | 162.7 | 164.1 | 160.7 | 159.2 | 172 | 172 | 171.4 | 184.3 | 195.4 | 195.1 | 195.2 | 195.8 | 192 | 172.6 | 130.7 | 141.5 | 155.4 | 160.3 | 139.6 | 105 | 94.9 | 95.2 | 84.9 | 87.4 | 88 | 89.1 | 90.6 | 95.5 | 95 | 106.9 | 97.9 | 104.5 | 105.5 | 82.1 | 72 | 35.9 | 23.2 | 26 | 25.2 | 24.6 | 30.6 | 32.8 | 30.2 | 31.5 | 42.1 | 43.7 | 47.3 | 49.1 | 52.7 | 53.5 | 65.1 | 66.2 | 66.6 | 60.6 | 56.2 | 52.1 | 48.8 | 51.3 | 29.7 | 26 |
Deferred Revenue Non-Current
| -9.4 | 87 | 47.5 | 48.2 | 1.5 | 47.9 | 1.9 | 2.1 | 16.6 | 1.2 | 2.8 | 69.4 | 79 | 78.7 | 77.7 | 80.4 | 51.6 | 0 | 50.7 | 52.5 | 46.8 | 53.6 | 54.3 | 56.2 | 53.8 | 53.6 | 55 | 53.4 | 62 | 60.1 | 57.1 | 75.6 | 62.5 | 61.2 | 60.5 | 62 | 81.5 | 63 | 61.4 | 83.7 | 75 | 79.1 | 82.8 | 83.1 | 126.1 | 138 | 135.8 | 135.4 | 114.8 | 112.3 | 111.3 | 126 | 84.1 | 92 | 91.2 | 87.2 | 83.1 | 79.3 | 86 | 85.1 | 85.2 | 82.2 | 77.9 | 86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.4 | 13.7 | 12.7 | 12.7 | 16.5 | 15.4 | 14.5 | 14.3 | 16.6 | 1.2 | 3.3 | 4.9 | 11.6 | 12.2 | 12.2 | 10.4 | 4.5 | 0 | 5.6 | 15.5 | 10.3 | 13.5 | 14.3 | 13.1 | 11.7 | 11.8 | 12.3 | 10.4 | 8.9 | 9.2 | 9.8 | 9.2 | 15.2 | 14.5 | 13.5 | 12.4 | 9.4 | 16.1 | 15.4 | 15.7 | 18.3 | 19.6 | 19.7 | 18.9 | 19.6 | 19.3 | 19.2 | 20.8 | 20.2 | 19.3 | 20.6 | 21.6 | 19.8 | 21.1 | 21 | 20 | 23.1 | 20.2 | 21.6 | 22.9 | 22.2 | 23.2 | 19.8 | 20.4 | 45.6 | 47.2 | 46.2 | 46.6 | 44.5 | 43 | 43.5 | 43.5 | 30.6 | 31.1 | 29.9 | 31.9 | 39.3 | 45.7 | 44.8 | 45 | 45.4 | 45.4 | 45.1 | 44.8 | 49.4 | 49.7 | 48.9 | 56.2 | 47.9 | 47.7 | 46.8 | 46.8 | 51 | 50.7 | 50.7 | 51 | 46.6 | 47.2 | 47.5 | 48 | 39.7 | 39.3 | 39 | 39.1 | 30.6 | 30.3 | 29.9 | 30.1 | 31.4 | 37.6 | 38.3 | 39.7 | 28.9 | 29.1 | 30.4 | 34.3 | 33.6 | 33.9 | 24.4 | 24.4 | 21.1 | 20.2 | 19.1 | 18.4 | 17.9 | 18.3 | 17.8 | 15.5 | 34.5 | 32.6 | 32 | 14.3 | 23.1 | 22.7 | 24.9 | 24.8 | 28.1 | 26.5 | 26 | 25.2 | 24.6 | 22.1 | 20.4 | 16.7 |
Other Non-Current Liabilities
| 203.9 | 105.3 | 57.9 | 58.5 | 99.9 | 55.1 | 100.1 | 96.8 | 71.7 | 91.8 | 100.4 | 38.2 | 27.8 | 29.6 | 28.3 | 31.8 | 46.8 | 96 | 40 | 41.2 | 35.7 | 35.4 | 34.1 | 33.6 | 43.8 | 42.4 | 35.6 | 42.6 | 46 | 46.6 | 47.3 | 47.2 | 49.9 | 51.7 | 49.6 | 53.6 | 48.9 | 49.8 | 49.6 | 52.6 | 51.9 | 52.9 | 52.8 | 55 | 54.2 | 57.8 | 39.7 | 38.3 | 37.6 | 35.1 | 33.4 | 54.1 | 50.5 | 46.3 | 43.3 | 33.6 | 33.8 | 36.2 | 34.2 | 33.7 | 35 | 31.3 | 32.5 | 34 | 78.9 | 78.2 | 76.9 | 70.6 | 68.6 | 67.3 | 68.4 | 62.7 | 57.2 | 53.8 | 51.7 | 48.6 | 47.5 | 46.2 | 45.8 | 45.3 | 40.2 | 39.3 | 38.2 | 35.3 | 33.7 | 32.8 | 32.6 | 32.2 | 27.7 | 28.1 | 28.2 | 28.1 | 24.3 | 24.1 | 25 | 25.5 | 25 | 25.1 | 25.6 | 26.3 | 27 | 26.7 | 26.3 | 26.6 | 25.3 | 24.6 | 24.8 | 24.3 | 24.8 | 24.9 | 24.2 | 24.3 | 25.3 | 25.7 | 25.5 | 25.2 | 23.6 | 23.5 | 24.5 | 21.6 | 20.5 | 19.8 | 19 | 18.6 | 18.6 | 18.6 | 18.2 | 17.8 | 0 | 0.1 | 0 | 17.8 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 10.6 | 6.2 | 5.5 | 0.5 |
Total Non-Current Liabilities
| 406.5 | 278.9 | 273.3 | 276.7 | 353 | 411.3 | 412.5 | 412.9 | 389.3 | 372.2 | 383.7 | 384.3 | 381.7 | 428.3 | 427.9 | 435.9 | 416.2 | 410.8 | 411.9 | 426.6 | 351.4 | 364.9 | 365.6 | 298.9 | 305.5 | 304.2 | 300.9 | 303.4 | 313.5 | 311.6 | 308.4 | 358.2 | 356.2 | 356.3 | 353.1 | 356.9 | 371.3 | 360.6 | 358.3 | 461.5 | 460.7 | 510.9 | 546 | 528.3 | 581 | 609.8 | 623.1 | 573.3 | 534.7 | 463.1 | 460.2 | 501 | 477.7 | 526.6 | 520.2 | 498.9 | 509.3 | 492.5 | 490.1 | 520.8 | 535.4 | 523 | 514.2 | 522.5 | 506.5 | 523.1 | 540.1 | 511.8 | 506.2 | 494.5 | 488.5 | 342 | 328.4 | 344.2 | 352.2 | 361.2 | 347 | 369.2 | 243.3 | 241.1 | 248 | 237.9 | 231.9 | 247.1 | 245.8 | 246.6 | 242.2 | 247.6 | 247.6 | 247.8 | 246.4 | 259.2 | 270.7 | 269.9 | 270.9 | 272.3 | 263.6 | 244.9 | 203.8 | 215.8 | 222.1 | 226.3 | 204.9 | 170.7 | 150.8 | 150.1 | 139.6 | 141.8 | 144.2 | 151.6 | 153.1 | 159.5 | 149.2 | 161.7 | 153.8 | 164 | 162.7 | 139.5 | 120.9 | 81.9 | 64.8 | 66 | 63.3 | 61.6 | 67.1 | 69.7 | 66.2 | 64.8 | 76.6 | 76.4 | 79.3 | 81.2 | 75.8 | 76.2 | 90 | 91 | 94.8 | 87.1 | 82.2 | 77.2 | 84 | 79.6 | 55.6 | 43.2 |
Total Liabilities
| 923 | 912.6 | 921.7 | 948.5 | 886.5 | 922.9 | 947.4 | 931.9 | 846 | 937.3 | 968.5 | 978.4 | 940.3 | 900.9 | 910.7 | 939.3 | 863.9 | 786 | 256.7 | 768.2 | 195.1 | 196 | 195.5 | 196.1 | 196.2 | 196.4 | 198 | 197 | 229.8 | 229.5 | 228.6 | 228.6 | 231.2 | 231.4 | 232 | 298.2 | 302.5 | 326.7 | 330.7 | 336.7 | 342.7 | 361.5 | 404.9 | 765.2 | 827.8 | 828.5 | 831.2 | 835.1 | 810.3 | 783.3 | 762.6 | 744.2 | 707 | 719.3 | 703 | 668.6 | 667.5 | 651.1 | 673.9 | 691.9 | 698.2 | 684.5 | 652.9 | 681.6 | 672 | 701.6 | 695.8 | 694.7 | 668.4 | 643.6 | 641.8 | 498.9 | 486.9 | 490.8 | 485.6 | 486 | 469.6 | 482.4 | 342.3 | 357.6 | 355.3 | 346 | 341.7 | 366 | 350 | 345.7 | 334.9 | 335.3 | 322.7 | 331.3 | 330.1 | 334.5 | 371.4 | 360.6 | 357.7 | 351.6 | 341.7 | 331.5 | 337.3 | 319.8 | 305.7 | 304.5 | 272.5 | 274.9 | 242.3 | 225.3 | 244.3 | 199.8 | 210.6 | 215.8 | 222.8 | 225.1 | 223.9 | 229.5 | 227.6 | 225.8 | 224.9 | 233.3 | 179.8 | 168.2 | 138.3 | 134.2 | 118.5 | 108.4 | 118.9 | 126 | 123.8 | 125.7 | 146.4 | 141.6 | 146.5 | 152.1 | 134.9 | 139.3 | 156.8 | 155.7 | 146.8 | 143 | 130.6 | 124.2 | 127.5 | 124.3 | 98.5 | 59.5 |
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 | 3.4 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.7 | 18.7 | 18.6 | 18.4 | 18.4 | 18.4 | 18.3 | 18.1 | 18 | 18 | 18 | 17.8 | 17.8 | 17.8 | 17.7 | 17.6 | 17.5 | 8.7 | 8.7 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 0 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 0 | 8.6 | 8.6 | 8.6 | 0 | 8.6 | 8.6 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 0 | 0 | 0 | 4.3 | 4.3 | 0 | 0 | 4.3 | 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 |
Retained Earnings
| 3,856.9 | 3,720.9 | 3,624.1 | 3,523.4 | 3,415.9 | 3,254.6 | 3,113.6 | 2,987.8 | 2,913.1 | 2,792.5 | 2,617.3 | 2,456.7 | 2,335.8 | 2,160.2 | 1,985.4 | 1,846.7 | 1,773.4 | 1,703 | 1,611.8 | 1,549.4 | 1,497.3 | 1,452.9 | 1,398.2 | 1,353.4 | 1,312.7 | 1,258 | 1,222.8 | 1,178.2 | 1,188.6 | 1,148 | 1,118.8 | 1,071.6 | 1,041.9 | 1,013.8 | 978 | 964.6 | 939.9 | 947 | 927.2 | 902.2 | 878.7 | 855.5 | 825 | 805 | 788.6 | 775.3 | 745 | 719.9 | 711.9 | 697.1 | 687.6 | 664.5 | 657.8 | 641.2 | 626.7 | 612.6 | 618 | 600.3 | 583.8 | 569.4 | 559.6 | 542.4 | 527.7 | 517.3 | 504.5 | 496 | 471.9 | 450.3 | 448.8 | 445.5 | 419.5 | 375.7 | 365 | 355.9 | 339 | 318.6 | 310.6 | 306.6 | 300.8 | 287.5 | 290.5 | 289.5 | 285 | 281.2 | 267.2 | 266.1 | 262.1 | 261.2 | 260.6 | 259.9 | 257.3 | 254 | 0 | 0 | 0 | 269.8 | 215.1 | 285.8 | 280.7 | 278.1 | 270.6 | 276.3 | 256.4 | 249.3 | 241.7 | 259.3 | 232.8 | 252.5 | 246.6 | 221.8 | 211.7 | 217.7 | 210.2 | 210.2 | 210.2 | 210.2 | 189.8 | 189.8 | 189.8 | 189.8 | 180.9 | 180.9 | 175.1 | 169.9 | 161.7 | 161.7 | 158.1 | 153.1 | 158.1 | 147.8 | 143.7 | 139.7 | 165.9 | 165.1 | 163.1 | 160.6 | 168 | 167.9 | 166.6 | 162.6 | 148.5 | 134.7 | 126.5 | 113.4 |
Accumulated Other Comprehensive Income/Loss
| -136.3 | -216.9 | -192.3 | -143.8 | -223 | -183.5 | -168.4 | -183 | -308.5 | -245.9 | -182.4 | -159.6 | -155.7 | -133.2 | -140.2 | -110.6 | -159.5 | -187.8 | -192.3 | -149.6 | -170.4 | -152.2 | -153.4 | -154.2 | -153.8 | -143.7 | -95.8 | -117.3 | -130.6 | -151.8 | -179 | -186.8 | -143.8 | -150.3 | -148 | -162.6 | -154.4 | -160.2 | -170.3 | -119.2 | -71.3 | -34.7 | -33.8 | -32.4 | -69.5 | -91 | -92.5 | -75.9 | -71.8 | -88.8 | -58.5 | -71.5 | -24.5 | -0.6 | -10.8 | -31.3 | -27.8 | -65 | -37.4 | -19.7 | -19.1 | -31.4 | -56.1 | -44.9 | 17.1 | 44.6 | 35.5 | 33.6 | 23.5 | 16.9 | 10.9 | 10.6 | 23 | 19.5 | 13.1 | 8.9 | 11.7 | 13 | 6.9 | 33.2 | 12 | 5.9 | 15.6 | 18.9 | 2.9 | 1.5 | -8.8 | -13.4 | -20.3 | -19.5 | -32.9 | -27.4 | -289.6 | -281.3 | -284.2 | -14.5 | -269.5 | -62.3 | 1.4 | -5.3 | -36 | -257.2 | -251.6 | -251.9 | -252.9 | -238.8 | -232.4 | -226.4 | -231.7 | -221.8 | -221.8 | -221.3 | -20.8 | -20.8 | -20.8 | -210.8 | -174.6 | -174.6 | -174.6 | -174.6 | -171.8 | -165.2 | 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
| -987.3 | -946 | -770 | -517.4 | -343.5 | -343.2 | -187.8 | -138.7 | -152.6 | -141 | -127.5 | 19.5 | 3.4 | -13.2 | -35 | 99.6 | 86.2 | 72.3 | 51.9 | 154.6 | 141.9 | 125.6 | 105.9 | 178.3 | 174.1 | 148.8 | 159.5 | 200.2 | 240.2 | 227.5 | 210.2 | 214.3 | 225.8 | 227.5 | 225.7 | 203.8 | 191.8 | 184.6 | 166.2 | 156.1 | 144.9 | 134 | 125.7 | 116.2 | 100.1 | 91.2 | 84.7 | 76.3 | 68.4 | 62.6 | 57 | 53.3 | 49.4 | 46.8 | 47.2 | 35.8 | 33.3 | 27.1 | 24.7 | 20.8 | 16.6 | 13.4 | 8.4 | 6.1 | 2.4 | -2.6 | -6 | -7.2 | 0.8 | 23.2 | 20.5 | 19.6 | 6.9 | 4.5 | 9.7 | -2.6 | -5.5 | -12.8 | 0 | -28.2 | -30.2 | -27.4 | -41.8 | -46.8 | -48.8 | -50.2 | -50.6 | -50.6 | -50.9 | -50.9 | -52.1 | -54.1 | 493.7 | 475.3 | 481.9 | -54.8 | 269.5 | 0 | -57.4 | -45.9 | 0 | 205.8 | 222.5 | 232.7 | 290.6 | 250.7 | 263.7 | 251.6 | 259.9 | 259.4 | 263.5 | 255.6 | 54.4 | 48.3 | 52.5 | 254.7 | 234.8 | 233.9 | 224.3 | 212.1 | 201.6 | 188.1 | 20.7 | 18.2 | 21.4 | 19.6 | 14.5 | 15.5 | 12.5 | 13.5 | 15.3 | 13 | 9.3 | 9.9 | 14.8 | 15.5 | 11.7 | 10.7 | 16.9 | 17.1 | 22.9 | 21.1 | 12.4 | 6.1 |
Total Shareholders Equity
| 2,752.1 | 2,576.8 | 2,680.6 | 2,881 | 2,868.2 | 2,746.7 | 2,776.2 | 2,684.9 | 2,470.8 | 2,424.4 | 2,326.2 | 2,335.4 | 2,202.3 | 2,032.6 | 1,829 | 1,854.5 | 1,718.9 | 1,606.3 | 1,490.2 | 1,573.2 | 1,487.6 | 1,445.1 | 1,372.9 | 1,396.3 | 1,351.8 | 1,281.9 | 1,305.3 | 1,279.9 | 1,316.9 | 1,242.4 | 1,168.6 | 1,117.5 | 1,142.3 | 1,109.4 | 1,074 | 1,023.9 | 995.3 | 989.4 | 941.1 | 956.9 | 970.1 | 972.6 | 934.6 | 906.4 | 836.7 | 784.2 | 745.9 | 728.9 | 717.1 | 679.5 | 694.7 | 654.9 | 691.3 | 696 | 663.1 | 625.7 | 632.1 | 571 | 579.7 | 579.1 | 565.7 | 533 | 488.6 | 487.1 | 532.6 | 546.6 | 510 | 485.3 | 481.7 | 494.2 | 459.5 | 414.5 | 403.5 | 388.5 | 361.8 | 333.5 | 325.4 | 315.4 | 307.7 | 301.1 | 280.9 | 272.3 | 263.1 | 257.6 | 225.6 | 221.7 | 207 | 201.5 | 193.7 | 193.8 | 176.6 | 176.8 | 204.1 | 194 | 197.7 | 204.8 | 219.4 | 223.5 | 224.7 | 231.2 | 234.6 | 224.9 | 227.3 | 230.1 | 279.4 | 271.2 | 264.1 | 277.7 | 274.8 | 259.4 | 253.4 | 252 | 243.8 | 237.7 | 241.9 | 254.1 | 250 | 249.1 | 239.5 | 227.3 | 210.7 | 203.8 | 195.8 | 188.1 | 183.1 | 181.3 | 172.6 | 168.6 | 170.6 | 161.3 | 159 | 152.7 | 175.2 | 175 | 177.9 | 176.1 | 179.7 | 178.6 | 183.5 | 179.7 | 171.4 | 155.8 | 138.9 | 119.5 |
Total Equity
| 2,752.1 | 2,576.8 | 2,680.6 | 2,881 | 2,868.2 | 2,746.7 | 2,776.2 | 2,684.9 | 2,470.8 | 2,424.4 | 2,326.2 | 2,335.4 | 2,202.3 | 2,032.6 | 1,829 | 1,854.5 | 1,718.9 | 1,606.3 | 1,490.2 | 1,573.2 | 1,487.6 | 1,445.1 | 1,372.9 | 1,396.3 | 1,351.8 | 1,281.9 | 1,305.3 | 1,279.9 | 1,316.9 | 1,242.4 | 1,168.6 | 1,117.5 | 1,142.3 | 1,109.4 | 1,074 | 1,023.9 | 995.3 | 989.4 | 941.1 | 956.9 | 970.1 | 972.6 | 934.6 | 906.4 | 836.7 | 784.2 | 745.9 | 728.9 | 717.1 | 679.5 | 694.7 | 654.9 | 691.3 | 696 | 663.1 | 625.7 | 632.1 | 571 | 579.7 | 579.1 | 565.7 | 533 | 488.6 | 487.1 | 538 | 551.8 | 515 | 490.9 | 486.9 | 499.1 | 464.4 | 419.3 | 408.1 | 392.8 | 365.9 | 337.6 | 329.9 | 315.4 | 307.7 | 301.1 | 280.9 | 272.3 | 263.1 | 257.6 | 225.6 | 221.7 | 207 | 201.5 | 193.7 | 193.8 | 176.6 | 176.8 | 205.1 | 195 | 198.6 | 205.8 | 220.3 | 224.3 | 225.5 | 232 | 235.2 | 225.5 | 227.8 | 230.7 | 279.4 | 271.2 | 264.1 | 278.1 | 275.2 | 259.8 | 253.7 | 252.3 | 244.1 | 237.9 | 242.1 | 254.3 | 252.8 | 251.8 | 241.8 | 229.2 | 225.4 | 217.5 | 207.9 | 199 | 193.7 | 192.5 | 183 | 178.7 | 181.9 | 170.6 | 167.5 | 161.1 | 185.5 | 186.3 | 189.4 | 187.8 | 191.8 | 191.4 | 195.9 | 188.8 | 171.4 | 155.8 | 138.9 | 119.5 |
Total Liabilities & Shareholders Equity
| 3,675.1 | 3,489.4 | 3,602.3 | 3,829.5 | 3,754.7 | 3,669.6 | 3,723.6 | 3,616.8 | 3,316.8 | 3,361.7 | 3,294.7 | 3,313.8 | 3,142.6 | 2,933.5 | 2,739.7 | 2,793.8 | 2,582.8 | 2,392.3 | 2,246.5 | 2,341.4 | 2,174 | 2,123.2 | 2,036.2 | 1,592.4 | 1,946.1 | 1,873.7 | 1,869.6 | 1,862.8 | 1,930.4 | 1,843 | 1,733.5 | 1,716.7 | 1,735.3 | 1,705.1 | 1,668.2 | 1,695.1 | 1,666.5 | 1,663.7 | 1,596 | 1,670.9 | 1,673.3 | 1,704.7 | 1,708.2 | 1,671.6 | 1,664.5 | 1,612.7 | 1,577.1 | 1,564 | 1,527.4 | 1,462.8 | 1,457.3 | 1,399.1 | 1,398.3 | 1,415.3 | 1,366.1 | 1,294.3 | 1,299.6 | 1,222.1 | 1,253.6 | 1,271 | 1,263.9 | 1,217.5 | 1,141.5 | 1,168.7 | 1,210 | 1,253.4 | 1,210.8 | 1,185.6 | 1,155.3 | 1,142.7 | 1,106.2 | 918.2 | 895 | 883.6 | 851.5 | 823.6 | 799.5 | 797.8 | 650 | 658.7 | 636.2 | 618.3 | 604.8 | 623.6 | 575.6 | 567.4 | 541.9 | 536.8 | 516.4 | 525.1 | 506.7 | 511.3 | 576.5 | 555.6 | 556.3 | 557.4 | 562 | 555.8 | 562.8 | 551.8 | 540.9 | 530 | 500.3 | 505.6 | 521.7 | 496.5 | 508.4 | 477.9 | 485.8 | 475.6 | 476.5 | 477.4 | 468 | 467.4 | 469.7 | 480.1 | 477.7 | 485.1 | 421.6 | 397.4 | 363.7 | 351.7 | 326.4 | 307.4 | 312.6 | 318.5 | 306.8 | 304.4 | 328.3 | 312.2 | 314 | 313.2 | 320.4 | 325.6 | 346.2 | 343.5 | 338.6 | 334.4 | 326.5 | 313 | 298.9 | 280.1 | 237.4 | 179 |