Watts Water Technologies, Inc.
NYSE:WTS
195.66 (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 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1988 Q2 | 1987 Q2 | 1986 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 303.9 | 279.4 | 237.1 | 350.1 | 362.7 | 291.9 | 311.8 | 310.8 | 219.5 | 230 | 226.8 | 242 | 238.7 | 240.1 | 225.4 | 218.9 | 188.3 | 148.7 | 245.4 | 219.7 | 173.7 | 166.8 | 170.2 | 204.1 | 156.8 | 142.6 | 184.7 | 280.2 | 246.6 | 217.5 | 287 | 338.4 | 338.6 | 286.7 | 259.4 | 296.2 | 288.8 | 284.6 | 261.8 | 301.1 | 272.4 | 244.3 | 225 | 267.9 | 227.2 | 181.9 | 251 | 271.8 | 209.5 | 167.8 | 230.8 | 250.6 | 246.3 | 266.7 | 418.5 | 329.2 | 292.3 | 254.7 | 252.7 | 258.2 | 233.3 | 178.6 | 170.2 | 165.6 | 129.4 | 109.5 | 273 | 290.3 | 308.67 | 327.437 | 319.833 | 342.979 | 116.621 | 109.364 | 45.677 | 45.758 | 56.876 | 66.236 | 61.532 | 65.913 | 69.751 | 76.128 | 120.552 | 149.361 | 39.618 | 35.293 | 15.675 | 10.973 | 16.117 | 10.274 | 10.291 | 11.997 | 15.375 | 10.859 | 11.801 | 15.235 | 11.121 | 10.72 | 6.534 | 5 | 12.8 | 14.3 | 14.3 | 11.4 | 10.1 | 10 | 12.5 | 4.7 | 13.9 | 3.4 | 4.2 | 0 | 0 | 0 | 1 | 0 | 4.3 | 5.8 | 7.7 | 8.5 | 6.2 | 13.4 | 6.8 | 10.4 | 16.9 | 11.3 | 6.7 | 5.4 | 10 | 12.8 | 12.1 | 9.2 | 4.8 | 7.3 | 13.8 | 10.3 | 8.8 | 3.8 | 6.2 | 7.9 | 11.1 | 40.4 | 41.9 | 16.7 |
| Short Term Investments
| 0 | 0 | 3.8 | 3.4 | 4.1 | 3.9 | 3.1 | 3.5 | 0 | 1.9 | 0.7 | 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 | 2.1 | 2.1 | 2.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4 | 4 | 4 | 6.3 | 6.5 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 38.975 | 19.25 | 19.25 | 11.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.6 | 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 |
| Cash and Short Term Investments
| 303.9 | 279.4 | 237.1 | 350.1 | 362.7 | 291.9 | 311.8 | 310.8 | 219.5 | 230 | 226.8 | 242 | 238.7 | 240.1 | 225.4 | 218.9 | 188.3 | 148.7 | 245.4 | 219.7 | 173.7 | 166.8 | 170.2 | 204.1 | 156.8 | 142.6 | 184.7 | 280.2 | 246.6 | 217.5 | 287 | 338.4 | 338.6 | 286.7 | 259.4 | 296.2 | 288.8 | 284.6 | 261.8 | 301.1 | 272.4 | 244.3 | 225 | 267.9 | 227.2 | 181.9 | 253.1 | 273.9 | 211.6 | 171.9 | 234.9 | 254.7 | 250.4 | 270.8 | 422.6 | 333.2 | 296.3 | 258.7 | 259 | 264.7 | 239.8 | 178.6 | 170.2 | 165.6 | 129.4 | 109.5 | 273 | 312.3 | 347.645 | 346.687 | 339.083 | 354.804 | 116.621 | 109.364 | 45.677 | 45.758 | 56.876 | 66.236 | 61.532 | 92.513 | 69.751 | 76.128 | 120.552 | 149.361 | 39.618 | 35.293 | 15.675 | 10.973 | 16.117 | 10.274 | 10.291 | 11.997 | 15.375 | 10.859 | 11.801 | 15.235 | 11.121 | 10.72 | 6.534 | 5 | 12.8 | 14.3 | 14.3 | 11.4 | 10.1 | 10 | 12.5 | 4.7 | 13.9 | 3.4 | 4.2 | 0 | 0 | 0 | 1 | 0 | 4.3 | 5.8 | 7.7 | 8.5 | 6.2 | 13.4 | 6.8 | 10.4 | 16.9 | 11.3 | 6.7 | 5.4 | 10 | 12.8 | 12.1 | 9.2 | 4.8 | 7.3 | 13.8 | 10.3 | 8.8 | 3.8 | 6.2 | 7.9 | 11.1 | 40.4 | 41.9 | 16.7 |
| Net Receivables
| 291.6 | 310.6 | 305.7 | 259.8 | 257.6 | 271.4 | 269.8 | 233.8 | 257 | 267.1 | 261.7 | 220.9 | 243.2 | 256.7 | 238.6 | 197.6 | 208.9 | 209.2 | 236.7 | 219.8 | 238.6 | 254.2 | 240.6 | 205.5 | 231.3 | 248.2 | 233.1 | 216.1 | 229.2 | 245.5 | 211.4 | 198 | 214.7 | 220.3 | 207.7 | 186.4 | 220.8 | 229 | 220.5 | 207.8 | 223.4 | 234.9 | 224 | 212.9 | 228.9 | 222.5 | 218.5 | 207.1 | 219.4 | 223.3 | 225.4 | 207.1 | 228.6 | 238 | 204.4 | 186.9 | 196.1 | 200.6 | 196.2 | 181.3 | 200 | 208.4 | 208.9 | 221.3 | 268.2 | 290.8 | 249.1 | 235.7 | 253.622 | 257.432 | 251.624 | 228.502 | 237.707 | 218.878 | 191.079 | 177.364 | 171.802 | 171.726 | 156.675 | 150.073 | 161.92 | 162.681 | 153.884 | 136.064 | 147.712 | 142.017 | 135.426 | 123.504 | 130.289 | 119.738 | 107.812 | 95.498 | 100.375 | 98.719 | 97.614 | 97.718 | 97.576 | 99.658 | 96.556 | 95.7 | 89.3 | 92.1 | 83.1 | 150.1 | 130.9 | 140.4 | 131.3 | 131.7 | 121.3 | 133.1 | 132.2 | 126.3 | 116.4 | 93.4 | 129.6 | 130.4 | 118.8 | 124.9 | 107.9 | 101.9 | 79.3 | 86.6 | 81 | 84.3 | 68.1 | 82.6 | 79.5 | 69 | 63.9 | 68.8 | 65.3 | 65.1 | 48.8 | 55 | 47.5 | 48.2 | 40.2 | 42.5 | 38.7 | 38.6 | 28.5 | 23.7 | 19 | 18.3 |
| Inventory
| 420.4 | 426.4 | 423.6 | 399.3 | 386.4 | 421.9 | 401.2 | 375.6 | 422.6 | 431.7 | 402.1 | 370.7 | 352.7 | 313.5 | 279 | 263.6 | 273.1 | 283.9 | 279.6 | 270.1 | 279.2 | 283.3 | 293.9 | 286.8 | 290.2 | 282.2 | 281.8 | 259.1 | 259.1 | 258.8 | 255.1 | 239.4 | 241.2 | 247.5 | 264.7 | 240 | 254.3 | 254.5 | 282.7 | 291.6 | 307 | 318.4 | 323.8 | 310.2 | 310.8 | 306.9 | 299.7 | 290.7 | 298.9 | 286.8 | 294.4 | 284.2 | 309.6 | 316.9 | 283.7 | 265.6 | 284.5 | 269.1 | 264.6 | 266.7 | 278.4 | 290.2 | 316.5 | 339 | 366 | 377.1 | 358.8 | 341.6 | 354.03 | 351.301 | 331.428 | 316.416 | 313.27 | 297.833 | 261.744 | 242.837 | 222.488 | 216.118 | 212.734 | 203.044 | 208.231 | 194.602 | 173.206 | 156.599 | 151.05 | 154.747 | 143.172 | 133.415 | 129.944 | 125.26 | 116.394 | 115.864 | 120.102 | 116.731 | 116.477 | 108.951 | 109.627 | 110.721 | 115.04 | 113.5 | 110.6 | 101.7 | 97.8 | 205.9 | 194 | 192 | 181.6 | 172.7 | 171.2 | 184.2 | 183.9 | 183.7 | 182.1 | 178.9 | 210.8 | 206.4 | 200.8 | 189.3 | 180.5 | 161.2 | 153.1 | 141.4 | 133.7 | 129.8 | 131.9 | 130.3 | 135.1 | 116.4 | 116.3 | 114.5 | 111.6 | 111 | 99.9 | 98.1 | 96.7 | 98.4 | 95 | 92.3 | 85.2 | 81.1 | 64 | 51.8 | 37.2 | 35.2 |
| Other Current Assets
| 49.7 | 44.6 | 43.6 | 51.8 | 34.9 | 37.9 | 31 | 30.4 | 37.7 | 38.9 | 29.3 | 27.9 | 28.4 | 33.6 | 31.6 | 29.4 | 29.3 | 25.7 | 29.5 | 25.3 | 22.6 | 24.1 | 25.2 | 24.9 | 32.5 | 36.1 | 31 | 28.2 | 30.1 | 39.9 | 44.9 | 82.2 | 78.9 | 93 | 116.4 | 86.4 | 89.4 | 111.8 | 73.6 | 73.8 | 45.8 | 63.5 | 66.3 | 66.1 | 46 | 48.5 | 51.1 | 44.3 | 75.5 | 78.3 | 71.4 | 4.6 | 11 | 10 | 10 | 11.8 | 21.3 | 23.2 | 21.6 | 26.6 | 467.1 | 399.7 | 12.1 | 11.6 | 20.6 | 10.8 | 10.6 | 10.4 | 10.434 | 10.534 | 10.102 | 10.079 | 10.072 | 8.055 | 8.155 | 9.555 | 9.48 | 9.372 | 8.644 | 10.227 | 9.394 | 10.566 | 5.922 | 6.398 | 1.94 | 2.478 | 2.517 | 2.464 | 2.293 | 35.907 | 37.14 | 32.765 | 28.523 | 29.964 | 29.031 | 27.336 | 25.72 | 27.192 | 29.846 | 165.3 | 154.4 | 150.4 | 152.1 | 41.5 | 36.7 | 37.1 | 42.4 | 50.4 | 39.2 | 34.7 | 36 | 33.3 | 112.3 | 89.3 | 32.6 | 31 | 31.2 | 42.4 | 48.2 | 45.9 | 82.3 | 72.4 | 71.9 | 70 | 84.3 | 86 | 102.3 | 109.6 | 104.5 | 98.7 | 89.4 | 11.5 | 76.1 | 71.3 | 25.1 | 19.3 | 37.1 | 39.7 | 42.2 | 41.9 | 71.7 | 3 | 1.4 | 1.4 |
| Total Current Assets
| 1,065.6 | 1,061 | 1,010 | 1,061 | 1,041.6 | 1,023.1 | 1,013.8 | 950.6 | 936.8 | 967.7 | 919.9 | 861.5 | 863 | 843.9 | 774.6 | 709.5 | 699.6 | 667.5 | 791.2 | 734.9 | 714.1 | 728.4 | 729.9 | 721.3 | 710.8 | 709.1 | 730.6 | 783.6 | 765 | 761.7 | 798.4 | 858 | 873.4 | 847.5 | 848.2 | 809 | 853.3 | 879.9 | 838.6 | 874.3 | 848.6 | 861.1 | 839.1 | 857.1 | 812.9 | 759.8 | 822.4 | 816 | 805.4 | 760.3 | 826.1 | 814.6 | 864.9 | 907 | 986.4 | 857 | 866.1 | 820.4 | 801.1 | 796.8 | 808.5 | 758.2 | 775.8 | 799.6 | 852.5 | 856.9 | 957.4 | 956.7 | 1,022.678 | 1,022.616 | 986.117 | 952.382 | 735.583 | 688.347 | 555.164 | 528.415 | 506.847 | 508.504 | 482.711 | 497.679 | 488.184 | 481.366 | 490.702 | 480.474 | 456.106 | 449.356 | 333.049 | 308.796 | 314.275 | 291.179 | 271.637 | 256.124 | 264.375 | 256.273 | 254.923 | 249.24 | 244.044 | 248.291 | 247.976 | 379.5 | 367.1 | 358.5 | 347.3 | 408.9 | 371.7 | 379.5 | 367.8 | 359.5 | 345.6 | 355.4 | 356.3 | 343.3 | 410.8 | 361.6 | 374 | 367.8 | 355.1 | 362.4 | 344.3 | 317.5 | 320.9 | 313.8 | 293.4 | 294.5 | 301.2 | 310.2 | 323.6 | 300.4 | 294.7 | 294.8 | 278.4 | 196.8 | 229.6 | 231.7 | 183.1 | 176.2 | 181.1 | 178.3 | 172.3 | 169.5 | 175.3 | 118.9 | 99.5 | 71.6 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 700.3 | 254.2 | 255 | 248.2 | 194 | 196.3 | 195.9 | 196.8 | 189.1 | 194 | 196.6 | 200.7 | 204.2 | 207 | 205.8 | 212.3 | 211.3 | 206.9 | 201.8 | 200 | 195.8 | 200.9 | 199.6 | 201.9 | 198.5 | 196.2 | 201.1 | 198.5 | 192.1 | 191.6 | 189.8 | 189.7 | 184.8 | 185 | 185.3 | 184.4 | 185.1 | 186.6 | 189.5 | 203.3 | 202.1 | 212.3 | 216 | 219.9 | 219.4 | 221.7 | 222.2 | 223.6 | 218.1 | 212.1 | 227.5 | 226.7 | 237 | 252.2 | 203.2 | 197.5 | 201.3 | 193.5 | 199.5 | 206.5 | 222.5 | 227.9 | 230.4 | 237.4 | 248.5 | 260.2 | 232.3 | 223.7 | 215.627 | 207.861 | 205.571 | 206.16 | 204.032 | 215.494 | 176.449 | 164.999 | 145.84 | 145.901 | 148.011 | 150.689 | 147.876 | 149.292 | 143.612 | 145.711 | 139.283 | 136.396 | 135.286 | 134.376 | 134.122 | 138.279 | 131.063 | 128.606 | 133.255 | 131.467 | 127.598 | 125.81 | 124.639 | 126.514 | 128.35 | 131.7 | 129.2 | 118.7 | 107.4 | 176.7 | 161.5 | 158.4 | 154.8 | 154.8 | 152.7 | 151.3 | 152.5 | 150.3 | 148 | 140 | 173 | 168.1 | 168.4 | 161.9 | 153.9 | 145.6 | 136.2 | 132.7 | 133.2 | 134.3 | 134.3 | 122.4 | 122.2 | 107.4 | 105.4 | 102.9 | 103.3 | 102.5 | 90.3 | 88.2 | 85.8 | 85.8 | 80.3 | 79.4 | 78.5 | 75.7 | 59.2 | 52.9 | 44.8 | 38.7 |
| Goodwill
| 725.5 | 719.6 | 724.3 | 693 | 590.9 | 595.8 | 593.6 | 592.4 | 582.5 | 590.9 | 597.7 | 600.7 | 596.5 | 599.1 | 597.3 | 602.4 | 588.7 | 580.1 | 576 | 581.1 | 577.3 | 544.2 | 543 | 544.8 | 547.6 | 546.5 | 554.2 | 550.5 | 548.5 | 544.7 | 537 | 532.7 | 497 | 495.5 | 497.6 | 489 | 613.9 | 614.5 | 612 | 639 | 492.8 | 511.5 | 513.9 | 514.8 | 509.8 | 503.4 | 499.5 | 508.2 | 501 | 490.5 | 512.4 | 490.4 | 500.8 | 514.7 | 441.5 | 428 | 434.2 | 415.1 | 414 | 425.1 | 429.7 | 424.8 | 423.9 | 431.3 | 468.6 | 475.4 | 397.5 | 385.8 | 369.193 | 362.055 | 358.273 | 356.09 | 349.595 | 346.815 | 293.643 | 296.636 | 240.756 | 232.327 | 234.039 | 226.178 | 216.531 | 209.732 | 188.87 | 184.901 | 177.916 | 0 | 0 | 163.226 | 0 | 0 | 126.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 241.5 | 245.7 | 250.9 | 216.1 | 104.8 | 108.6 | 110.8 | 113.7 | 114.9 | 119.4 | 123.8 | 128.6 | 130.2 | 133.9 | 137 | 141.8 | 142.9 | 143.4 | 146.1 | 151.4 | 154.2 | 157.2 | 161 | 165.2 | 170 | 174.3 | 180.9 | 185.2 | 190 | 194.6 | 197.9 | 202.5 | 178.9 | 183.4 | 189.2 | 192.8 | 189.6 | 195.7 | 199.4 | 210.1 | 116.4 | 124.1 | 128.2 | 132.4 | 135.6 | 137.7 | 140.5 | 146.6 | 149.1 | 149.5 | 162.1 | 154.6 | 179.6 | 195.1 | 153.4 | 152.6 | 153.4 | 150.2 | 143.6 | 151.2 | 160.7 | 163.8 | 168.2 | 174.6 | 184.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 169.951 | 164.303 | 163.226 | 158.117 | 148.579 | 0 | 124.544 | 127.723 | 116.208 | 109.08 | 98.179 | 96.673 | 98.447 | 93.439 | 97 | 96.3 | 103.3 | 83.5 | 182.2 | 119 | 120 | 116.3 | 110.8 | 110.9 | 116.9 | 85.4 | 86.3 | 79.5 | 87.2 | 170.9 | 167.9 | 149.1 | 154.2 | 131.8 | 115.4 | 89.5 | 90.6 | 89.8 | 89.5 | 87 | 70.6 | 73.3 | 59.1 | 58.5 | 65.5 | 66.2 | 67.2 | 30.1 | 29.8 | 30.5 | 30.8 | 22.4 | 22.4 | 22.4 | 20.9 | 10 | 3.6 | 2.5 | 2 |
| Goodwill and Intangible Assets
| 967 | 965.3 | 975.2 | 909.1 | 695.7 | 704.4 | 704.4 | 706.1 | 697.4 | 710.3 | 721.5 | 729.3 | 726.7 | 733 | 734.3 | 744.2 | 731.6 | 723.5 | 722.1 | 732.5 | 731.5 | 701.4 | 704 | 710 | 717.6 | 720.8 | 735.1 | 735.7 | 738.5 | 739.3 | 734.9 | 735.2 | 675.9 | 678.9 | 686.8 | 681.8 | 803.5 | 810.2 | 811.4 | 849.1 | 609.2 | 635.6 | 642.1 | 647.2 | 645.4 | 641.1 | 640 | 654.8 | 650.1 | 640 | 674.5 | 645 | 680.4 | 709.8 | 594.9 | 580.6 | 587.6 | 565.3 | 557.6 | 576.3 | 590.4 | 588.6 | 592.1 | 605.9 | 653.5 | 475.4 | 397.5 | 385.8 | 369.193 | 362.055 | 358.273 | 356.09 | 349.595 | 346.815 | 293.643 | 296.636 | 240.756 | 232.327 | 234.039 | 226.178 | 216.531 | 209.732 | 188.87 | 184.901 | 177.916 | 169.951 | 164.303 | 163.226 | 158.117 | 148.579 | 126.862 | 124.544 | 127.723 | 116.208 | 109.08 | 98.179 | 96.673 | 98.447 | 93.439 | 97 | 96.3 | 103.3 | 83.5 | 182.2 | 119 | 120 | 116.3 | 110.8 | 110.9 | 116.9 | 85.4 | 86.3 | 79.5 | 87.2 | 170.9 | 167.9 | 149.1 | 154.2 | 131.8 | 115.4 | 89.5 | 90.6 | 89.8 | 89.5 | 87 | 70.6 | 73.3 | 59.1 | 58.5 | 65.5 | 66.2 | 67.2 | 30.1 | 29.8 | 30.5 | 30.8 | 22.4 | 22.4 | 22.4 | 20.9 | 10 | 3.6 | 2.5 | 2 |
| Long Term Investments
| 1.1 | 3.7 | 3.8 | 3 | 4.9 | 4.7 | 4.1 | 5.8 | 0 | 5.6 | 5.7 | 1.4 | 0.4 | 0.1 | 0 | 0 | 0 | 0 | 0 | 1.2 | 1.5 | 2.3 | 4.8 | 6.5 | 8.9 | 8.8 | 8.1 | 5.6 | 3.9 | 0 | 0 | 4.6 | 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 | -49.6 | 8.1 | 8.1 | 8.3 | 7.9 | 10.3 | 15 | 17 | -36.356 | 0 | -33.215 | -26.739 | -37.303 | -33.265 | -30.62 | -27.54 | -28.265 | -28.297 | -27.809 | 0 | -23.032 | -23.221 | -23.32 | -23.552 | -24.369 | 0 | 0 | -27.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 34.9 | 28 | 21.6 | 23.6 | 19.5 | 19.7 | 18.1 | 17.8 | 3.5 | 3.3 | 3.6 | 3.5 | 8.3 | 8.7 | 4.4 | 4.4 | 3.8 | 2.6 | 2.6 | 2.7 | 2.4 | 2.6 | 2.2 | 1.6 | 2 | 2 | 2.6 | 1.6 | 2.6 | 2.7 | 2.3 | 1.5 | 1.7 | 2.2 | 3.1 | 3.7 | 4.5 | 4.5 | 4.5 | 4.7 | 4.8 | 4.8 | 4.3 | 3.8 | 3.6 | 3.9 | 3.9 | 4.8 | 7.7 | 9.1 | 10.5 | 1.1 | 0.4 | 0.9 | 0.9 | 0.9 | 4.7 | 6 | 3 | 3 | 49.6 | 48 | 48.8 | 47.5 | 51.7 | 50.8 | 43 | 38.1 | 36.356 | 0 | 33.215 | 26.739 | 37.303 | 33.265 | 30.62 | 27.54 | 28.265 | 28.297 | 27.809 | 0 | 23.032 | 23.221 | 23.32 | 23.552 | 24.369 | 0 | 0 | 27.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -369.8 | 71.1 | 66.8 | 64.5 | 61.9 | 56.2 | 53.7 | 53.8 | 58.8 | 53.4 | 56 | 59.2 | 60.6 | 62.6 | 65.3 | 67.8 | 62.7 | 47.8 | 49.7 | 51.8 | 51 | 42.8 | 42.9 | 12.4 | 11.8 | 10.4 | 11 | 11.5 | 13.5 | 16.6 | 16.8 | 7.8 | 11.5 | 10.9 | 11.2 | 13.9 | 11.9 | 12.1 | 15.9 | 16.6 | 12 | 12.9 | 13.7 | 12.2 | 9.1 | 9.3 | 9.6 | 9.8 | 9.7 | 9.8 | 10.4 | 10.1 | 10.1 | 10.5 | 10.4 | 10.1 | 11 | 10.8 | 8.4 | 8.8 | 9.2 | -39.2 | -40.2 | -38.6 | -41.7 | 177.1 | 103.2 | 108 | 140.027 | 140.278 | 143.674 | 146.218 | 145.824 | 124.312 | 106.64 | 110.92 | 60.075 | 54.103 | 54.12 | 49.702 | 49.344 | 49.567 | 31.928 | 27.557 | 30.979 | 36.541 | 34.336 | 28.114 | 24.908 | 27.87 | 13.116 | 11.196 | 11.061 | 9.372 | 9.369 | 8.796 | 8.397 | 8.253 | 8.489 | 44.2 | 45.1 | 58.2 | 55.8 | 15.8 | 13.6 | 13.7 | 13 | 12.8 | 12.9 | 6.2 | 4.9 | 6.1 | 12.7 | 55.8 | 9.1 | 11 | 17.4 | 9.3 | 16.2 | 19.4 | 12.3 | 12.4 | 12.7 | 13.1 | 13.2 | 17.5 | 17.5 | 13.8 | 10.4 | 2.9 | 3.7 | 3.1 | 3.2 | 3.2 | 3.2 | 3.1 | 3 | 3.5 | 3 | 3 | 2.3 | 1.4 | 1.4 | 3 |
| Total Non-Current Assets
| 1,333.5 | 1,322.3 | 1,322.4 | 1,248.4 | 976 | 981.3 | 976.2 | 980.3 | 948.8 | 966.6 | 983.4 | 994.1 | 1,000.2 | 1,011.4 | 1,009.8 | 1,028.7 | 1,009.4 | 980.8 | 976.2 | 988.2 | 982.2 | 950 | 953.5 | 932.4 | 938.8 | 938.2 | 957.9 | 952.9 | 950.6 | 950.2 | 943.8 | 938.8 | 873.9 | 877 | 886.4 | 883.8 | 1,005 | 1,013.4 | 1,021.3 | 1,073.7 | 828.1 | 865.6 | 876.1 | 883.1 | 877.5 | 876 | 875.7 | 893 | 885.6 | 871 | 922.9 | 882.9 | 927.9 | 973.4 | 809.4 | 789.1 | 804.6 | 775.6 | 768.5 | 794.6 | 822.1 | 833.4 | 839.2 | 860.5 | 919.9 | 973.8 | 791 | 772.6 | 724.847 | 710.194 | 707.518 | 708.468 | 699.451 | 686.621 | 576.732 | 572.555 | 446.671 | 432.331 | 436.17 | 426.569 | 413.751 | 408.591 | 364.41 | 358.169 | 348.178 | 342.888 | 333.925 | 325.716 | 317.147 | 314.728 | 271.041 | 264.346 | 272.039 | 257.047 | 246.047 | 232.785 | 229.709 | 233.214 | 230.278 | 272.9 | 270.6 | 280.2 | 246.7 | 374.7 | 294.1 | 292.1 | 284.1 | 278.4 | 276.5 | 274.4 | 242.8 | 242.7 | 240.2 | 283 | 353 | 347 | 334.9 | 325.4 | 301.9 | 280.4 | 238 | 235.7 | 235.7 | 236.9 | 234.5 | 210.5 | 213 | 180.3 | 174.3 | 171.3 | 173.2 | 172.8 | 123.6 | 121.2 | 119.5 | 119.7 | 105.7 | 105.3 | 103.9 | 99.6 | 71.5 | 57.9 | 48.7 | 43.7 |
| Total Assets
| 2,399.1 | 2,383.3 | 2,332.4 | 2,309.4 | 2,017.6 | 2,004.4 | 1,990 | 1,930.9 | 1,885.6 | 1,934.3 | 1,903.3 | 1,855.6 | 1,863.2 | 1,855.3 | 1,784.4 | 1,738.2 | 1,709 | 1,648.3 | 1,767.4 | 1,723.1 | 1,696.3 | 1,678.4 | 1,683.4 | 1,653.7 | 1,649.6 | 1,647.3 | 1,688.5 | 1,736.5 | 1,715.6 | 1,711.9 | 1,742.2 | 1,796.8 | 1,747.3 | 1,724.5 | 1,734.6 | 1,692.8 | 1,858.3 | 1,893.3 | 1,859.9 | 1,948 | 1,676.7 | 1,726.7 | 1,715.2 | 1,740.2 | 1,690.4 | 1,635.8 | 1,698.1 | 1,709 | 1,691 | 1,631.3 | 1,749 | 1,697.5 | 1,792.8 | 1,880.4 | 1,795.8 | 1,646.1 | 1,670.7 | 1,596 | 1,569.6 | 1,591.4 | 1,630.6 | 1,591.6 | 1,615 | 1,660.1 | 1,772.4 | 1,830.7 | 1,748.4 | 1,729.3 | 1,747.525 | 1,732.81 | 1,693.635 | 1,660.85 | 1,435.034 | 1,374.968 | 1,131.896 | 1,100.97 | 953.518 | 940.835 | 918.881 | 924.248 | 901.935 | 889.957 | 855.112 | 838.643 | 804.284 | 792.244 | 666.974 | 634.512 | 631.422 | 605.907 | 542.678 | 520.47 | 536.414 | 513.32 | 500.97 | 482.025 | 473.753 | 481.505 | 478.254 | 652.4 | 637.7 | 638.7 | 594 | 783.6 | 665.8 | 671.6 | 651.9 | 637.9 | 622.1 | 629.8 | 599.1 | 586 | 651 | 644.6 | 727 | 714.8 | 690 | 687.8 | 646.2 | 597.9 | 558.9 | 549.5 | 529.1 | 531.4 | 535.7 | 520.7 | 536.6 | 480.7 | 469 | 466.1 | 451.6 | 369.6 | 353.2 | 352.9 | 302.6 | 295.9 | 286.8 | 283.6 | 276.2 | 269.1 | 246.8 | 176.8 | 148.2 | 115.3 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 141.1 | 163.2 | 162.6 | 131.8 | 121.2 | 152.8 | 151.3 | 134.3 | 131.6 | 166.3 | 156.8 | 143.4 | 151.6 | 155.6 | 141.5 | 110.1 | 99.9 | 103.4 | 117.8 | 123.3 | 103.4 | 115.4 | 111.5 | 127.2 | 115 | 120.1 | 113.1 | 123.8 | 96.3 | 110.1 | 104.2 | 101.1 | 85.8 | 88.4 | 98.6 | 101.7 | 103.6 | 111 | 113 | 120.8 | 125.4 | 133.1 | 125.2 | 145.6 | 134.6 | 130.7 | 134.1 | 131.6 | 128.5 | 125.9 | 132.7 | 126.5 | 122.8 | 141.1 | 122.3 | 113.9 | 109.4 | 113.7 | 105.3 | 102.3 | 88.7 | 86.8 | 91.8 | 115.2 | 135.8 | 149.6 | 123.4 | 108 | 106.464 | 132.87 | 123.144 | 120.954 | 110.619 | 110.48 | 99.506 | 91.053 | 75.614 | 76.577 | 72.071 | 73.606 | 77.551 | 80.325 | 75.914 | 74.068 | 60.125 | 67.671 | 63.507 | 64.704 | 55.021 | 52.046 | 47.266 | 42.873 | 37.006 | 40.785 | 39.926 | 39.569 | 33.316 | 36.926 | 41.725 | 39.7 | 35.6 | 36.7 | 30 | 52.2 | 56.7 | 46.5 | 50.6 | 45.1 | 48.9 | 45.3 | 45.1 | 38.3 | 46 | 45.6 | 49.1 | 44 | 40.7 | 40.2 | 33.3 | 25.7 | 24.7 | 21.8 | 20.3 | 23 | 21.2 | 19.7 | 21.8 | 18.7 | 20.7 | 16.6 | 16.3 | 15.6 | 12.6 | 11.2 | 9 | 8.9 | 8.4 | 9.9 | 11.8 | 10.5 | 7 | 0 | 0 | 0 |
| Short Term Debt
| 0 | 0 | 0 | 11.5 | 0 | 0 | 0 | 12.1 | 0 | 0 | 0 | 184.2 | 0.8 | 0.8 | 0 | 135.5 | 1.2 | 1.9 | 82.5 | 105 | 105 | 105 | 30 | 30 | 28.1 | 26.2 | 22.5 | 22.5 | 22.5 | 37.9 | 117.8 | 139.1 | 1.3 | 1.5 | 1.1 | 1.1 | 226.4 | 226.6 | 1.7 | 1.9 | 2 | 2.1 | 2.2 | 2.2 | 2.1 | 2.1 | 77 | 77.1 | 77 | 77 | 2.1 | 2 | 1.1 | 1.5 | 0.8 | 0.7 | 0.7 | 0.7 | 50.9 | 50.9 | 50.9 | 1.5 | 0.8 | 4.5 | 3.1 | 9.1 | 1.1 | 1.3 | 5.153 | 12.734 | 7.614 | 7.522 | 7.616 | 7.789 | 7.391 | 13.635 | 6.043 | 6.198 | 5.542 | 4.981 | 9.433 | 71.648 | 60.64 | 13.251 | 88.338 | 87.66 | 87.086 | 82.211 | 9.211 | 8.614 | 3.191 | 3.693 | 4.39 | 2.726 | 1.913 | 1.241 | 4.655 | 6.189 | 5.638 | 1.7 | 2.1 | 9.7 | 6 | 6 | 1.7 | 1.6 | 2.1 | 2.4 | 2.4 | 2.3 | 2.2 | 2.9 | 2.9 | 8.8 | 10.6 | 11.2 | 11.8 | 16 | 20.9 | 13.9 | 1.1 | 1.6 | 1.7 | 1.7 | 2.4 | 14.7 | 35.2 | 0.9 | 0.9 | 0.9 | 1 | 1 | 0.9 | 6.7 | 5.7 | 5.8 | 5.7 | 1.9 | 1.9 | 1.8 | 1.9 | 0.8 | 0.3 | 0.7 |
| Tax Payables
| 0 | 0 | 0 | 21.9 | 0 | 0 | 0 | 16.7 | 0 | 0 | 0 | 13.3 | 0 | 0 | 0 | 7.9 | 0 | 0 | 0 | 8.8 | 0 | 0 | 0 | 7.4 | 0 | 0 | 0 | 3.6 | 0 | 0 | 0 | 4.1 | 0 | 0 | 0 | 3.9 | 0 | 0 | 0 | 3.7 | 0 | 0 | 0 | 4.6 | 0 | 0 | 0 | 2.1 | 0 | 0 | 0 | 0.2 | 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 | 0 | 0 | 0 | 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 | 0 | 0 | -11.5 | 0 | 0 | 0 | -12.1 | 0 | 0 | 0 | 3.5 | -0.8 | -0.8 | 0 | 4.4 | -1.2 | -1.9 | 0 | 2.7 | 0 | 0 | 0 | 1.6 | 0 | 0 | 0 | 123.5 | 0 | 0 | 0 | 116.7 | 0 | 0 | 0 | 116.7 | 0 | 0 | 0 | 156.9 | 0 | 0 | 0 | 122.5 | 0 | 0 | 0 | 116.6 | 0 | 0 | 0 | 116.1 | 174 | 166.9 | 156.1 | 158.2 | 175.5 | 124.9 | 147.5 | 151.8 | 160.4 | 146.9 | 142.9 | 145.5 | 166.3 | 156.1 | 152.8 | 64.3 | 147.347 | 130.838 | 132.541 | 143.03 | 143.542 | 117.624 | 91.863 | 95.567 | 99.674 | 87.911 | 88.689 | 27.463 | 83.02 | 81.044 | 80.186 | 73.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 276.4 | 261.4 | 244.7 | 274 | 259.1 | 252 | 244.9 | 244.4 | 246.9 | 254.8 | 248 | 77.4 | 266.2 | 240.2 | 203.7 | 62.8 | 195.3 | 175.5 | 179 | 188.3 | 188.1 | 171.2 | 180.3 | 189.9 | 174.3 | 162.9 | 169.4 | 57.6 | 179.1 | 168.1 | 165.5 | 68.6 | 186.5 | 179.6 | 185.7 | 75.5 | 189.5 | 226 | 213.9 | 66.1 | 172.4 | 178.5 | 179.6 | 56.6 | 173.6 | 157.5 | 154.2 | 42.7 | 171.4 | 156.9 | 160.8 | 39 | 3.9 | 3.9 | 5.6 | 5.8 | 5.8 | 43.5 | 0.8 | 2 | 39.7 | 29.7 | 29.7 | 29.7 | 39 | 29.1 | 29.1 | 116.1 | 28.507 | 27.483 | 27.821 | 27.852 | 27.94 | 23.003 | 23.054 | 23.068 | 22.914 | 23.456 | 23.456 | 91.123 | 22.159 | 22.446 | 11.771 | 11.302 | 86.803 | 83.964 | 85.409 | 84.716 | 82.221 | 61.833 | 64.249 | 66.963 | 70.484 | 68.207 | 72.077 | 71.288 | 68.058 | 59.685 | 58.164 | 65 | 61.5 | 60.6 | 55 | 97.6 | 75.9 | 82.7 | 71.5 | 75 | 69.6 | 88.9 | 89.1 | 101.2 | 87 | 85.8 | 68.7 | 72 | 60.6 | 67.3 | 61.3 | 60.7 | 48.5 | 52.5 | 44.4 | 49.8 | 54.9 | 40.6 | 36.8 | 37.4 | 33.3 | 38.7 | 31.6 | 34.8 | 31.3 | 32.4 | 27.8 | 29.5 | 28.3 | 27.6 | 25.2 | 26.4 | 21.1 | 22.4 | 14.9 | 12 |
| Total Current Liabilities
| 417.5 | 424.6 | 407.3 | 405.8 | 380.3 | 404.8 | 396.2 | 378.7 | 378.5 | 421.1 | 404.8 | 408.5 | 417.8 | 395.8 | 345.2 | 312.8 | 295.2 | 278.9 | 379.3 | 419.3 | 396.5 | 391.6 | 321.8 | 348.7 | 317.4 | 309.2 | 305 | 327.4 | 297.9 | 316.1 | 387.5 | 425.5 | 273.6 | 269.5 | 285.4 | 295 | 519.5 | 563.6 | 328.6 | 345.7 | 299.8 | 313.7 | 307 | 326.9 | 310.3 | 290.3 | 365.3 | 368 | 376.9 | 359.8 | 295.6 | 283.6 | 301.8 | 313.4 | 284.8 | 278.6 | 291.4 | 282.8 | 304.5 | 307 | 339.7 | 264.9 | 265.2 | 294.9 | 344.2 | 343.9 | 306.4 | 289.7 | 287.471 | 303.925 | 291.12 | 299.358 | 289.717 | 258.896 | 221.814 | 223.323 | 204.245 | 194.142 | 189.758 | 197.173 | 192.163 | 255.463 | 228.511 | 172.339 | 235.266 | 239.295 | 236.002 | 231.631 | 146.453 | 122.493 | 114.706 | 113.529 | 111.88 | 111.718 | 113.916 | 112.098 | 106.029 | 102.8 | 105.527 | 106.4 | 99.2 | 107 | 91 | 155.8 | 134.3 | 130.8 | 124.2 | 122.5 | 120.9 | 136.5 | 136.4 | 142.4 | 135.9 | 140.2 | 128.4 | 127.2 | 113.1 | 123.5 | 115.5 | 100.3 | 74.3 | 75.9 | 66.4 | 74.5 | 78.5 | 75 | 93.8 | 57 | 54.9 | 56.2 | 48.9 | 51.4 | 44.8 | 50.3 | 42.5 | 44.2 | 42.4 | 39.4 | 38.9 | 38.7 | 30 | 23.2 | 15.2 | 12.7 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 211.8 | 258.7 | 283.5 | 298.3 | 98.2 | 98 | 147.8 | 147.6 | 182.4 | 202.2 | 202 | 141.9 | 151.7 | 191.5 | 198.6 | 198.2 | 247.9 | 262.5 | 296.9 | 204.2 | 238.5 | 238.8 | 341.1 | 323.4 | 350.7 | 383 | 424.1 | 474.6 | 500.6 | 510.4 | 505.8 | 511.3 | 601.6 | 601.5 | 597.1 | 576.2 | 351.6 | 351.9 | 577.2 | 577.8 | 303.7 | 304.5 | 305.1 | 305.5 | 306.2 | 306.3 | 306.8 | 307.5 | 307.8 | 308.1 | 393.5 | 397.4 | 453.1 | 474.4 | 470.1 | 378 | 378.2 | 378.1 | 303.6 | 304 | 304.5 | 367.1 | 408.1 | 409.8 | 414.7 | 428.4 | 435.8 | 432.2 | 458.563 | 454.932 | 453.963 | 441.697 | 457.981 | 452.966 | 308.259 | 293.35 | 185.081 | 196.581 | 178.983 | 180.562 | 187.781 | 131.483 | 135.073 | 179.061 | 189.203 | 177.128 | 73.934 | 56.276 | 159.978 | 163.318 | 136.959 | 123.212 | 140.198 | 131.28 | 121.123 | 105.377 | 109.832 | 118.192 | 118.447 | 117.2 | 118.9 | 111.8 | 78.8 | 191.2 | 115.4 | 133 | 131.1 | 128.3 | 125.9 | 132.7 | 109.3 | 98.8 | 160.2 | 126 | 136.1 | 133.9 | 132.8 | 128.8 | 111.1 | 97.9 | 97.5 | 99.2 | 99.8 | 102.4 | 101.5 | 96.2 | 96.6 | 95.5 | 95.6 | 95.7 | 140.1 | 65.1 | 65.3 | 65.7 | 65.1 | 65.2 | 65.4 | 70.4 | 70.7 | 71.4 | 65.2 | 23.7 | 22.7 | 22.9 |
| Deferred Revenue Non-Current
| -11.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 40.5 | 0 | 0 | 0 | 51.1 | 0 | 0 | 0 | 38.6 | 0 | 0 | 0 | 38.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.6 | 12.8 | 12.6 | 13.5 | 11.3 | 17.5 | 25.7 | 26.2 | 33.8 | 39.2 | 46.9 | 40.5 | 45.2 | 49.7 | 54.3 | 51.1 | 40.3 | 41.2 | 41.8 | 38.6 | 38.5 | 42.8 | 42.6 | 38.5 | 50.9 | 49.5 | 53.7 | 55.2 | 50.8 | 51.2 | 53.4 | 84.4 | 70.8 | 71.3 | 72.9 | 71.8 | 95.2 | 73.8 | 73.2 | 77.4 | 35.4 | 44 | 44.4 | 45.9 | 43.1 | 42.2 | 44.5 | 45.2 | 55.4 | 55.9 | 61.5 | 58.2 | 58.6 | 62.6 | 41.5 | 40.1 | 44 | 41.8 | 40.2 | 43 | 39.7 | 39.9 | 40.7 | 42.4 | 61.9 | 72.1 | 41.1 | 42.9 | 39.798 | 39.294 | 38.256 | 34.585 | 42.611 | 40.28 | 25.355 | 24.803 | 21.971 | 20.235 | 20.476 | 19.578 | 20.786 | 18.182 | 15.384 | 15.978 | 17.162 | 21.883 | 21.288 | 20.792 | 20.235 | 20.727 | 15.342 | 15.692 | 15.794 | 15.172 | 15.282 | 15.463 | 12.269 | 14.626 | 13.837 | 13.2 | 13.1 | 16.9 | 15.9 | 20.1 | 18.9 | 16.4 | 16.6 | 17.1 | 16.7 | 13.2 | 12.6 | 10.6 | 13.8 | 16 | 17.1 | 16.8 | 17.6 | 19.9 | 19.6 | 16.8 | 16.4 | 14.3 | 13.7 | 13.4 | 13.4 | 12.3 | 12.3 | 1.1 | 1.7 | 5.9 | 6 | 6.1 | 6 | 6.9 | 7 | 6.8 | 6.9 | 6.8 | 6.8 | 6.8 | 6.8 | 6.2 | 5.1 | 3.5 |
| Other Non-Current Liabilities
| 80.7 | 69 | 77.2 | 78.5 | 75.8 | 69.8 | 74.5 | 77.8 | 83.2 | 85.3 | 87.1 | 51 | 98.4 | 100.4 | 105.1 | 55.2 | 101 | 80.5 | 81.6 | 44.4 | 80.8 | 71 | 72.8 | 16.5 | 46.4 | 47.4 | 49.9 | 50.3 | 35.5 | 37 | 38.5 | 41.5 | 44.9 | 48.4 | 48.1 | 44.9 | 31.3 | 31.5 | 33.5 | 34.7 | 67.7 | 55.9 | 58 | 59.8 | 44.9 | 43.8 | 45.5 | 48.8 | 38.5 | 38.4 | 42.5 | 38.5 | 46.6 | 51.5 | 48.9 | 47.9 | 52.1 | 49.6 | 54.5 | 57.8 | 70.3 | 68.9 | 69.3 | 70.6 | 43.5 | 48.6 | 48.9 | 45.6 | 48.949 | 53.563 | 53.558 | 52.686 | 50.585 | 49.825 | 30.082 | 32.187 | 24.407 | 24.657 | 25.558 | 7.054 | 24.572 | 24.824 | 24.72 | 25.588 | 20.988 | 21.018 | 20.181 | 19.743 | 11.753 | 12.855 | 10.644 | 11.414 | 12.798 | 10.222 | 9.789 | 9.77 | 9.381 | 10.18 | 10.724 | 11.5 | 11.3 | 7.6 | 7.6 | 18.9 | 11.3 | 12 | 12.6 | 13.3 | 13.9 | 9.4 | 9.6 | 10 | 10.4 | 10.6 | 12.5 | 13.4 | 14.1 | 21 | 18 | 9.4 | 9.1 | 8.4 | 9.1 | 8 | 7.2 | 8.3 | 8.8 | 2.1 | 0 | 1.7 | 1.7 | 1.8 | 1.4 | 1.2 | 1.2 | 1.3 | 1.3 | 1.5 | 1.6 | 1.6 | 1.1 | 0.8 | 0.2 | 0.4 |
| Total Non-Current Liabilities
| 292.5 | 340.5 | 373.3 | 390.3 | 185.3 | 185.3 | 248 | 251.6 | 299.4 | 326.7 | 336 | 273.9 | 295.3 | 341.6 | 358 | 355.6 | 389.2 | 384.2 | 420.3 | 325.8 | 357.8 | 352.6 | 456.5 | 416.9 | 448 | 479.9 | 527.7 | 580.1 | 586.9 | 598.6 | 597.7 | 637.2 | 717.3 | 721.2 | 718.1 | 692.9 | 478.1 | 457.2 | 683.9 | 689.9 | 406.8 | 404.4 | 407.5 | 411.2 | 394.2 | 392.3 | 396.8 | 401.5 | 401.7 | 402.4 | 497.5 | 494.1 | 558.3 | 588.5 | 560.5 | 466 | 474.3 | 469.5 | 398.3 | 404.8 | 414.5 | 475.9 | 518.1 | 522.8 | 520.1 | 549.1 | 525.8 | 520.7 | 547.31 | 547.789 | 545.777 | 528.968 | 551.177 | 543.071 | 363.696 | 350.34 | 231.459 | 241.473 | 225.017 | 226.772 | 233.139 | 174.489 | 175.177 | 220.627 | 227.353 | 220.029 | 115.403 | 96.811 | 191.966 | 196.9 | 162.945 | 150.318 | 168.79 | 156.674 | 146.194 | 130.61 | 131.482 | 142.998 | 143.008 | 141.9 | 143.3 | 136.3 | 102.3 | 230.2 | 145.6 | 161.4 | 160.3 | 158.7 | 156.5 | 155.3 | 131.5 | 119.4 | 184.4 | 152.6 | 165.7 | 164.1 | 164.5 | 169.7 | 148.7 | 124.1 | 123 | 121.9 | 122.6 | 123.8 | 122.1 | 116.8 | 117.7 | 98.7 | 97.3 | 103.3 | 147.8 | 73 | 72.7 | 73.8 | 73.3 | 73.3 | 73.6 | 78.7 | 79.1 | 79.8 | 73.1 | 30.7 | 28 | 26.8 |
| Total Liabilities
| 710 | 765.1 | 780.6 | 796.1 | 565.6 | 590.1 | 644.2 | 630.3 | 677.9 | 747.8 | 740.8 | 682.4 | 713.1 | 737.4 | 703.2 | 668.4 | 684.4 | 663.1 | 799.6 | 745.1 | 754.3 | 744.2 | 778.3 | 765.6 | 765.4 | 789.1 | 832.7 | 907.5 | 884.8 | 914.7 | 985.2 | 1,062.7 | 990.9 | 990.7 | 1,003.5 | 987.9 | 997.6 | 1,020.8 | 1,012.5 | 1,035.6 | 706.6 | 718.1 | 714.5 | 738.1 | 704.5 | 682.6 | 762.1 | 769.5 | 778.6 | 762.2 | 793.1 | 777.7 | 860.1 | 901.9 | 845.3 | 744.6 | 765.7 | 752.3 | 702.8 | 711.8 | 754.2 | 740.8 | 783.3 | 817.7 | 864.3 | 893 | 832.2 | 810.4 | 834.781 | 851.714 | 836.897 | 828.326 | 840.894 | 801.967 | 585.51 | 573.663 | 435.704 | 435.615 | 414.775 | 423.945 | 425.302 | 429.952 | 403.688 | 392.966 | 462.619 | 459.324 | 351.405 | 328.442 | 338.419 | 319.393 | 277.651 | 263.847 | 280.67 | 268.392 | 260.11 | 242.708 | 237.511 | 245.798 | 248.535 | 248.3 | 242.5 | 243.3 | 193.3 | 386 | 279.9 | 292.2 | 284.5 | 281.2 | 277.4 | 291.8 | 267.9 | 261.8 | 320.3 | 292.8 | 294.1 | 291.3 | 277.6 | 293.2 | 264.2 | 224.4 | 197.3 | 197.8 | 189 | 198.3 | 200.6 | 191.8 | 211.5 | 155.7 | 152.2 | 159.5 | 196.7 | 124.4 | 117.5 | 124.1 | 115.8 | 117.5 | 116 | 118.1 | 118 | 118.5 | 103.1 | 53.9 | 43.2 | 39.5 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.7 | 3.6 | 3.6 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.8 | 3.877 | 3.868 | 3.864 | 3.853 | 3.273 | 3.266 | 3.264 | 3.255 | 3.253 | 3.251 | 3.243 | 3.239 | 3.235 | 3.23 | 3.226 | 3.207 | 2.737 | 2.727 | 2.715 | 2.705 | 2.677 | 2.671 | 2.656 | 2.652 | 2.653 | 2.653 | 2.649 | 2.647 | 2.643 | 2.638 | 2.638 | 2.6 | 2.6 | 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 |
| Retained Earnings
| 1,135.8 | 1,086 | 1,022.8 | 979.1 | 939.8 | 890.3 | 831.6 | 795.3 | 741.4 | 696.8 | 655.9 | 665.9 | 638.8 | 605.6 | 581 | 560.1 | 543.2 | 521.4 | 515.5 | 513.9 | 494.9 | 475.6 | 452.1 | 437.5 | 426.1 | 407.4 | 383.6 | 372.9 | 386.4 | 372.1 | 356.9 | 348.5 | 342 | 332.2 | 315.5 | 317.7 | 454.5 | 499.9 | 497 | 500.6 | 524.5 | 517.6 | 512.3 | 513.1 | 512.6 | 513.5 | 509.2 | 498.1 | 486.8 | 475.2 | 524 | 515.1 | 501.9 | 510.1 | 499.5 | 492.9 | 485.8 | 473.2 | 458.8 | 452.1 | 441.9 | 442.9 | 450.6 | 451.7 | 459.4 | 451.8 | 436.2 | 465.4 | 472.63 | 458.648 | 444.744 | 429.555 | 414.882 | 399.645 | 380.142 | 368.264 | 355.956 | 345.194 | 333.884 | 324.145 | 318.254 | 306.816 | 295.123 | 286.396 | 278.583 | 271.323 | 264.855 | 259.893 | 254.363 | 247.245 | 240.22 | 233.761 | 230.901 | 224.734 | 219.291 | 213.627 | 214.853 | 208.801 | 202.36 | 370.1 | 364.1 | 361 | 356.5 | 347.6 | 337.6 | 327.8 | 316.2 | 304.7 | 293.2 | 283.8 | 272.9 | 263.1 | 249.4 | 245.3 | 326.7 | 317.9 | 307.5 | 298.9 | 288 | 278.5 | 268.7 | 261.4 | 253.5 | 244.3 | 235.1 | 229.5 | 222.3 | 221.5 | 211.5 | 204.1 | 195 | 187 | 178.8 | 172.3 | 165.1 | 157.2 | 150.2 | 145.2 | 137.9 | 131.3 | 124.8 | 103.7 | 86.2 | 72.9 |
| Accumulated Other Comprehensive Income/Loss
| -142.1 | -157.7 | -154.9 | -143.4 | -159.7 | -142.9 | -147.2 | -149.9 | -183.6 | -155.2 | -133.2 | -127.3 | -117.1 | -109.2 | -114.2 | -100 | -124.1 | -138.5 | -148.2 | -130.8 | -142.2 | -125.9 | -127 | -121.1 | -109.8 | -112.2 | -86.6 | -99.1 | -106.5 | -122 | -142.8 | -153 | -120.2 | -124.8 | -104 | -128.2 | -105.5 | -135.4 | -154 | -89.1 | -51 | 3.7 | 7.9 | 12 | 1.6 | -22.9 | -30.5 | -10.8 | -16.6 | -41.9 | -2.3 | -19 | 10.7 | 50 | 34.5 | -0.3 | 12.6 | -34 | 6.9 | 30.1 | 38.8 | 13.3 | -12.2 | 0.2 | 59.3 | 98.4 | 93.9 | 68.7 | 55.697 | 39.046 | 30.048 | 25.35 | 21.597 | 16.715 | 9.874 | 3.673 | 7.373 | 6.028 | 17.353 | 25.232 | 9.307 | 6.906 | 8.011 | 13.805 | 1.305 | 0.845 | -8.482 | -11.794 | -15.367 | -13.484 | -26.01 | -24.281 | -21.906 | -26.705 | -24.602 | -19.728 | -23.575 | -18.956 | -18.297 | -12.7 | -15.1 | 0 | 0 | 0 | -146.5 | -140.6 | -137.3 | -132.8 | -128.5 | -124.1 | -120.7 | -116.9 | -112.4 | -110.9 | -121.8 | -116.7 | -111.6 | -108.5 | -103.6 | -99.2 | -94.1 | -97.1 | -92.8 | -88.6 | -84 | -80.4 | -76.4 | -72.7 | -69.2 | -65.4 | -61.7 | -58.1 | -54.7 | -53.5 | -50.2 | -47 | -44.4 | -42.1 | -39.7 | -37 | -35 | -27.6 | -22 | -18 |
| Other Total Stockholders Equity
| 692.1 | 686.6 | 680.6 | 674.3 | 668.6 | 663.6 | 658.1 | 651.9 | 646.6 | 641.6 | 636.5 | 631.2 | 625 | 618.1 | 611 | 606.3 | 602.1 | 598.9 | 597.1 | 591.5 | 585.9 | 581.1 | 576.6 | 568.3 | 564.5 | 559.6 | 555.4 | 551.8 | 547.5 | 543.7 | 539.5 | 535.2 | 531.2 | 523 | 516.2 | 512 | 508.3 | 504.6 | 501 | 497.4 | 493.1 | 483.8 | 477 | 473.5 | 468.2 | 459.1 | 453.8 | 448.7 | 438.7 | 432.3 | 430.5 | 420.1 | 416.5 | 414.7 | 412.8 | 405.2 | 402.9 | 400.8 | 397.4 | 393.7 | 392.1 | 391 | 389.7 | 386.9 | 385.8 | 383.9 | 381.8 | 377.6 | 376.262 | 374.545 | 372.351 | 367.795 | 146.829 | 145.677 | 145.13 | 144.284 | 143.517 | 143.222 | 142.082 | 140.172 | 138.38 | 136.59 | 135.603 | 132.983 | 49.256 | 47.84 | 46.332 | 45.132 | 40.716 | 39.698 | 37.78 | 37.182 | 36.81 | 37.065 | 36.411 | 35.996 | 35.684 | 35.791 | 35.623 | 36.4 | 36.1 | 26.4 | 36.2 | 37.9 | 182.9 | 180.4 | 176.8 | 173.8 | 168.9 | 166.8 | 167.7 | 166.8 | 182.6 | 210.6 | 221.1 | 215.6 | 210.1 | 204.2 | 197.6 | 194.2 | 187 | 187.4 | 179.4 | 177.4 | 184 | 179.8 | 179.2 | 176.2 | 172.6 | 167.9 | 121.6 | 116.3 | 111.6 | 110 | 71.9 | 68.2 | 65 | 62.4 | 60 | 56.3 | 53.9 | 46.8 | 40.8 | 20.9 |
| Total Shareholders Equity
| 1,689.1 | 1,618.2 | 1,551.8 | 1,513.3 | 1,452 | 1,414.3 | 1,345.8 | 1,300.6 | 1,207.7 | 1,186.5 | 1,162.5 | 1,173.2 | 1,150.1 | 1,117.9 | 1,081.2 | 1,069.8 | 1,024.6 | 985.2 | 967.8 | 978 | 942 | 934.2 | 905.1 | 888.1 | 884.2 | 858.2 | 855.8 | 829 | 830.8 | 797.2 | 757 | 734.1 | 756.4 | 733.8 | 731.1 | 704.9 | 860.7 | 872.5 | 847.4 | 912.4 | 970.1 | 1,008.6 | 1,000.7 | 1,002.1 | 985.9 | 953.2 | 936 | 939.5 | 912.4 | 869.1 | 955.9 | 919.8 | 932.7 | 978.5 | 950.5 | 901.5 | 905 | 843.7 | 866.8 | 879.6 | 876.4 | 850.8 | 831.7 | 842.4 | 908.1 | 937.7 | 915.5 | 915.5 | 908.466 | 876.107 | 851.007 | 826.553 | 586.581 | 565.303 | 538.41 | 519.476 | 510.099 | 497.695 | 496.562 | 492.788 | 469.176 | 453.542 | 441.963 | 436.391 | 331.881 | 322.735 | 305.42 | 295.936 | 282.389 | 276.13 | 254.646 | 249.314 | 248.458 | 237.747 | 233.749 | 232.542 | 229.605 | 228.274 | 222.324 | 396.4 | 387.7 | 387.4 | 392.7 | 385.5 | 374 | 367.6 | 355.7 | 345.7 | 333.6 | 326.5 | 319.9 | 313 | 319.6 | 345 | 426 | 416.8 | 406 | 394.6 | 382 | 373.5 | 361.6 | 351.7 | 340.1 | 333.1 | 335.1 | 328.9 | 325.1 | 325 | 314.9 | 306.6 | 254.9 | 245.2 | 235.7 | 228.8 | 186.8 | 178.4 | 170.8 | 165.5 | 158.2 | 150.6 | 143.7 | 122.9 | 105 | 75.8 |
| Total Equity
| 1,689.1 | 1,618.2 | 1,551.8 | 1,513.3 | 1,452 | 1,414.3 | 1,345.8 | 1,300.6 | 1,207.7 | 1,186.5 | 1,162.5 | 1,173.2 | 1,150.1 | 1,117.9 | 1,081.2 | 1,069.8 | 1,024.6 | 985.2 | 967.8 | 978 | 942 | 934.2 | 905.1 | 888.1 | 884.2 | 858.2 | 855.8 | 829 | 830.8 | 797.2 | 757 | 734.1 | 756.4 | 733.8 | 731.1 | 704.9 | 860.7 | 872.5 | 847.4 | 912.4 | 970.1 | 1,008.6 | 1,000.7 | 1,002.1 | 985.9 | 953.2 | 936 | 939.5 | 912.4 | 869.1 | 955.9 | 919.8 | 932.7 | 978.5 | 950.5 | 901.5 | 905 | 843.7 | 866.8 | 879.6 | 876.4 | 850.8 | 831.7 | 842.4 | 908.1 | 937.7 | 916.2 | 918.9 | 912.744 | 881.096 | 856.738 | 832.524 | 594.14 | 573.001 | 546.386 | 527.307 | 517.814 | 505.22 | 504.106 | 500.303 | 476.633 | 460.005 | 451.424 | 445.677 | 341.665 | 332.92 | 315.569 | 306.07 | 293.003 | 286.514 | 265.027 | 256.623 | 255.744 | 244.928 | 240.86 | 239.317 | 236.242 | 235.707 | 229.719 | 404.1 | 395.2 | 395.4 | 400.7 | 397.6 | 385.9 | 379.4 | 367.4 | 356.7 | 344.7 | 338 | 331.2 | 324.2 | 330.7 | 351.8 | 432.9 | 423.5 | 412.4 | 394.6 | 382 | 373.5 | 361.6 | 351.7 | 340.1 | 333.1 | 335.1 | 328.9 | 325.1 | 325 | 316.8 | 306.6 | 254.9 | 245.2 | 235.7 | 228.8 | 186.8 | 178.4 | 170.8 | 165.5 | 158.2 | 150.6 | 143.7 | 122.9 | 105 | 75.8 |
| Total Liabilities & Shareholders Equity
| 2,399.1 | 2,383.3 | 2,332.4 | 2,309.4 | 2,017.6 | 2,004.4 | 1,990 | 1,930.9 | 1,885.6 | 1,934.3 | 1,903.3 | 1,855.6 | 1,863.2 | 1,855.3 | 1,784.4 | 1,738.2 | 1,709 | 1,648.3 | 1,767.4 | 1,723.1 | 1,696.3 | 1,678.4 | 1,683.4 | 1,653.7 | 1,649.6 | 1,647.3 | 1,688.5 | 1,736.5 | 1,715.6 | 1,711.9 | 1,742.2 | 1,796.8 | 1,747.3 | 1,724.5 | 1,734.6 | 1,692.8 | 1,858.3 | 1,893.3 | 1,859.9 | 1,948 | 1,676.7 | 1,726.7 | 1,715.2 | 1,740.2 | 1,690.4 | 1,635.8 | 1,698.1 | 1,709 | 1,691 | 1,631.3 | 1,749 | 1,697.5 | 1,792.8 | 1,880.4 | 1,795.8 | 1,646.1 | 1,670.7 | 1,596 | 1,569.6 | 1,591.4 | 1,630.6 | 1,591.6 | 1,615 | 1,660.1 | 1,772.4 | 1,830.7 | 1,748.4 | 1,729.3 | 1,747.525 | 1,732.81 | 1,693.635 | 1,660.85 | 1,435.034 | 1,374.968 | 1,131.896 | 1,100.97 | 953.518 | 940.835 | 918.881 | 924.248 | 901.935 | 889.957 | 855.112 | 838.643 | 804.284 | 792.244 | 666.974 | 634.512 | 631.422 | 605.907 | 542.678 | 520.47 | 536.414 | 513.32 | 500.97 | 482.025 | 473.753 | 481.505 | 478.254 | 652.4 | 637.7 | 638.7 | 594 | 783.6 | 665.8 | 671.6 | 651.9 | 637.9 | 622.1 | 629.8 | 599.1 | 586 | 651 | 644.6 | 727 | 714.8 | 690 | 687.8 | 646.2 | 597.9 | 558.9 | 549.5 | 529.1 | 531.4 | 535.7 | 520.7 | 536.6 | 480.7 | 469 | 466.1 | 451.6 | 369.6 | 353.2 | 352.9 | 302.6 | 295.9 | 286.8 | 283.6 | 276.2 | 269.1 | 246.8 | 176.8 | 148.2 | 115.3 |