Chartsonlygoup's future update (it'll live): tomwong.xyz/stock-status/

  Snap-On Inc ( SNA ) |
1994 - 2021 (28 years)

Net Revenue (Sales) is 
$7.0B (1Y +30.1% )

SNA Stock Price & Net Revenue (Sales)

Net Revenue (Sales) for SNA competitors.
LECO PFIN ALG NWL DHR TTC SWK
Note: Stonk = Stock. Both words are used interchangeably. 🙂

Historical (All-Time) Stats for Net Revenue (Sales)

chevron_right 2021 $4.7B +4.4x
( +6.2% / year avg)
chevron_left 1994 $876.0M
vertical_align_top Peak $4.7B +4.37x
vertical_align_bottom Bottom $876.0M
arrow_drop_up # Up Years 20 20 of 28
years up.
arrow_drop_down # Down Years 8
Up Years = Positive (0%+) YoY change
Down Years = Zero or Negative (0% or less) YoY change

Key Points (Stonk Price Comparison)

  • SNA's stock price has rallied +5,292% from $2.84 in 1994 , or +11.8x faster than it's net revenue (sales) over the same period.
  • If SNA grows it's stock at the same rate as it's net revenue (sales) (+6.2%/year) , it's stock price will grow +182% and hit $279.14 over the next 10 years.
  • SNA's stock price has gone up 12 of the 20 years (+60%) it's net revenue (sales) were also up.
  • Line Item (in $M) FY 2021 FY 2019 FY 2018 FY 2017 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2015 FY 2013 FY 2012 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2010 FY 2009 FY 2007 FY 2006 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2004 FY 2002 FY 2001 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 1999 FY 1998 FY 1996 FY 1995
    1 Revenue 3592000000 4067700000 4070400000 4000300000 3593100000 3711800000 3593100000 3711800000 3593100000 3711800000 3593100000 3711800000 3593100000 3711800000 3593100000 3711800000 3593100000 3711800000 3593100000 3711800000 3492600000 3237500000 2937900000 2619200000 2854200000 2619200000 2854200000 2619200000 2854200000 2619200000 2854200000 2619200000 2854200000 2619200000 2854200000 2619200000 2854200000 2619200000 2854200000 2362500000 2853300000 2841200000 2473400000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2407200000 2407000000 2362200000 2233200000 2109100000 2095700000 1945600000 2175700000 1945600000 2175700000 1945600000 2175700000 1945600000 2175700000 1945600000 2175700000 1945600000 2175700000 1945600000 2175700000 1945600000 2175700000 1772600000 1672200000 1485300000 1292100000
    2 Cost of Revenue 1844000000 1886000000 1870700000 1862000000 1704500000 1803500000 1704500000 1803500000 1704500000 1803500000 1704500000 1803500000 1704500000 1803500000 1704500000 1803500000 1704500000 1803500000 1704500000 1803500000 1687700000 1579200000 1537000000 1408100000 1516300000 1408100000 1516300000 1408100000 1516300000 1408100000 1516300000 1408100000 1516300000 1408100000 1516300000 1408100000 1516300000 1408100000 1516300000 1304900000 1568700000 1574600000 1387500000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1319800000 1319000000 1288700000 1268500000 1144200000 1134100000 1032800000 1169400000 1032800000 1169400000 1032800000 1169400000 1032800000 1169400000 1032800000 1169400000 1032800000 1169400000 1032800000 1169400000 1032800000 1169400000 948800000 828400000 734500000 628600000
    3 Gross Profit (Income) 1748000000 2181700000 2199700000 2138300000 1888600000 1908300000 1888600000 1908300000 1888600000 1908300000 1888600000 1908300000 1888600000 1908300000 1888600000 1908300000 1888600000 1908300000 1888600000 1908300000 1804900000 1658300000 1400900000 1211100000 1337900000 1211100000 1337900000 1211100000 1337900000 1211100000 1337900000 1211100000 1337900000 1211100000 1337900000 1211100000 1337900000 1211100000 1337900000 1057600000 1284600000 1266600000 1085900000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 1087400000 1088000000 1073500000 964700000 964900000 961600000 912800000 1006300000 912800000 1006300000 912800000 1006300000 912800000 1006300000 912800000 1006300000 912800000 1006300000 912800000 1006300000 912800000 1006300000 823900000 843800000 750800000 663500000
    4 R&D 0.00 61200000.00 61200000.00 60900000.00 49300000.00 0.00 49300000.00 0.00 49300000.00 0.00 49300000.00 0.00 49300000.00 0.00 49300000.00 0.00 49300000.00 0.00 49300000.00 0.00 52400000.00 48400000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    5 SG&A 0.00 55600000.00 55600000.00 55700000.00 54900000.00 0.00 54900000.00 0.00 54900000.00 0.00 54900000.00 0.00 54900000.00 0.00 54900000.00 0.00 54900000.00 0.00 54900000.00 0.00 51400000.00 49900000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    6 Other Expenses 8000000.00 1219400000.00 1128900000.00 1139300000.00 1014900000.00 100000.00 1014900000.00 100000.00 1014900000.00 100000.00 1014900000.00 100000.00 1014900000.00 100000.00 1014900000.00 100000.00 1014900000.00 100000.00 1014900000.00 100000.00 1006300000.00 967500000.00 868000000.00 876300000.00 0.00 876300000.00 0.00 876300000.00 0.00 876300000.00 0.00 876300000.00 0.00 876300000.00 0.00 876300000.00 0.00 876300000.00 0.00 800600000.00 895800000.00 941800000.00 883000000.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 945100000.00 1000000.00 0.00 814600000.00 761500000.00 813000000.00 663200000.00 754500000.00 663200000.00 754500000.00 663200000.00 754500000.00 663200000.00 754500000.00 663200000.00 754500000.00 663200000.00 754500000.00 663200000.00 754500000.00 663200000.00 754500000.00 639900000.00 578300000.00 530300000.00 474800000.00
    7 Operating Expenses -1116000000.00 1219400000.00 1251400000.00 1256800000.00 1123800000.00 1054100000.00 1123800000.00 1054100000.00 1123800000.00 1054100000.00 1123800000.00 1054100000.00 1123800000.00 1054100000.00 1123800000.00 1054100000.00 1123800000.00 1054100000.00 1123800000.00 1054100000.00 1120200000.00 1072100000.00 884500000.00 879700000.00 880800000.00 879700000.00 880800000.00 879700000.00 880800000.00 879700000.00 880800000.00 879700000.00 880800000.00 879700000.00 880800000.00 879700000.00 880800000.00 879700000.00 880800000.00 806900000.00 895800000.00 941800000.00 921000000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 945100000.00 -945000000.00 905500000.00 814600000.00 766600000.00 875000000.00 700400000.00 776300000.00 700400000.00 776300000.00 700400000.00 776300000.00 700400000.00 776300000.00 700400000.00 776300000.00 700400000.00 776300000.00 700400000.00 776300000.00 700400000.00 776300000.00 789700000.00 578300000.00 530300000.00 474900000.00
    8 Interest Expense 53000000.00 -49000000.00 50400000.00 52400000.00 51900000.00 52200000.00 51900000.00 52200000.00 51900000.00 52200000.00 51900000.00 52200000.00 51900000.00 52200000.00 51900000.00 52200000.00 51900000.00 52200000.00 51900000.00 52200000.00 52900000.00 56100000.00 55800000.00 54800000.00 61200000.00 54800000.00 61200000.00 54800000.00 61200000.00 54800000.00 61200000.00 54800000.00 61200000.00 54800000.00 61200000.00 54800000.00 61200000.00 54800000.00 61200000.00 47000000.00 33000000.00 46000000.00 20000000.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -23000000.00 23000000.00 0.00 -24400000.00 -28700000.00 -35500000.00 -27400000.00 -40700000.00 -27400000.00 -40700000.00 -27400000.00 -40700000.00 -27400000.00 -40700000.00 -27400000.00 -40700000.00 -27400000.00 -40700000.00 -27400000.00 -40700000.00 -27400000.00 -40700000.00 -21300000.00 -17700000.00 -12600000.00 -13300000.00
    9 D&A 73000000.00 92400000.00 94100000.00 93200000.00 82500000.00 85600000.00 82500000.00 85600000.00 82500000.00 85600000.00 82500000.00 85600000.00 82500000.00 85600000.00 82500000.00 85600000.00 82500000.00 85600000.00 82500000.00 85600000.00 79500000.00 76700000.00 76700000.00 72700000.00 74600000.00 72700000.00 74600000.00 72700000.00 74600000.00 72700000.00 74600000.00 72700000.00 74600000.00 72700000.00 74600000.00 72700000.00 74600000.00 72700000.00 74600000.00 74600000.00 72000000.00 75700000.00 51900000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 60300000.00 51700000.00 68000000.00 55400000.00 66200000.00 55400000.00 66200000.00 55400000.00 66200000.00 55400000.00 66200000.00 55400000.00 66200000.00 55400000.00 66200000.00 55400000.00 66200000.00 55400000.00 66200000.00 45000000.00 38400000.00 31800000.00 31500000.00
    10 EBITDA 728000000 1054700000 1042400000 974700000 847300000 939800000 847300000 939800000 847300000 939800000 847300000 939800000 847300000 939800000 847300000 939800000 847300000 939800000 847300000 939800000 764200000 662900000 593100000 404100000 531700000 404100000 531700000 404100000 531700000 404100000 531700000 404100000 531700000 404100000 531700000 404100000 531700000 404100000 531700000 325300000 460800000 400500000 216800000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 203300000 178000000 220200000 210400000 250000000 154600000 267800000 296200000 267800000 296200000 267800000 296200000 267800000 296200000 267800000 296200000 267800000 296200000 267800000 296200000 267800000 296200000 79100000 303900000 252300000 220100000
    11 Operating Income 655000000 962300000 948300000 881500000 764800000 854200000 764800000 854200000 764800000 854200000 764800000 854200000 764800000 854200000 764800000 854200000 764800000 854200000 764800000 854200000 684700000 586200000 516400000 331400000 457100000 331400000 457100000 331400000 457100000 331400000 457100000 331400000 457100000 331400000 457100000 331400000 457100000 331400000 457100000 250700000 388800000 324800000 164900000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 142300000 120000000 168000000 150100000 198300000 86600000 212400000 230000000 212400000 230000000 212400000 230000000 212400000 230000000 212400000 230000000 212400000 230000000 212400000 230000000 212400000 230000000 34100000 265500000 220500000 188600000
    12 Other Income Expenses (Net) 8000000.00 8800000.00 55700000.00 25300000.00 -15700000.00 -1200000.00 -15700000.00 -1200000.00 -15700000.00 -1200000.00 -15700000.00 -1200000.00 -15700000.00 -1200000.00 -15700000.00 -1200000.00 -15700000.00 -1200000.00 -15700000.00 -1200000.00 -19200000.00 -3000000.00 -300000.00 200000.00 15600000.00 200000.00 15600000.00 200000.00 15600000.00 200000.00 15600000.00 200000.00 15600000.00 200000.00 15600000.00 200000.00 15600000.00 200000.00 15600000.00 2000000.00 -2500000.00 -1900000.00 1600000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 1100000.00 1000000.00 1700000.00 -9000000.00 -8400000.00 -3500000.00 12900000.00 3300000.00 12900000.00 3300000.00 12900000.00 3300000.00 12900000.00 3300000.00 12900000.00 3300000.00 12900000.00 3300000.00 12900000.00 3300000.00 12900000.00 3300000.00 -2000000.00 -9200000.00 800000.00 4600000.00
    13 Pre-Income Tax 655000000 922100000 909900000 821900000 710500000 801400000 710500000 801400000 710500000 801400000 710500000 801400000 710500000 801400000 710500000 801400000 710500000 801400000 710500000 801400000 630900000 526200000 460200000 277400000 412900000 277400000 412900000 277400000 412900000 277400000 412900000 277400000 412900000 277400000 412900000 277400000 412900000 277400000 412900000 205300000 357800000 284200000 145900000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 120400000 120000000 148000000 116700000 161200000 47600000 197900000 192600000 197900000 192600000 197900000 192600000 197900000 192600000 197900000 192600000 197900000 192600000 197900000 192600000 197900000 192600000 10800000 238700000 208700000 179900000
    14 Income Tax Expense -142000000 211800000 214400000 250900000 221200000 244300000 221200000 244300000 221200000 244300000 221200000 244300000 221200000 244300000 221200000 244300000 221200000 244300000 221200000 244300000 199500000 166700000 148200000 87600000 133700000 87600000 133700000 87600000 133700000 87600000 133700000 87600000 133700000 87600000 133700000 87600000 133700000 87600000 133700000 -62000000 -117000000 -92000000 -45000000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38700000 -38000000 55100000 38000000 58000000 26100000 70700000 69500000 70700000 69500000 70700000 69500000 70700000 69500000 70700000 69500000 70700000 69500000 70700000 69500000 70700000 69500000 15600000 88300000 77200000 66600000
    15 Net Income 797000000.00 693500000.00 679900000.00 557700000.00 478700000.00 546400000.00 478700000.00 546400000.00 478700000.00 546400000.00 478700000.00 546400000.00 478700000.00 546400000.00 478700000.00 546400000.00 478700000.00 546400000.00 478700000.00 546400000.00 421900000.00 350300000.00 306100000.00 186500000.00 276300000.00 186500000.00 276300000.00 186500000.00 276300000.00 186500000.00 276300000.00 186500000.00 276300000.00 186500000.00 276300000.00 186500000.00 276300000.00 186500000.00 276300000.00 134200000.00 236700000.00 181200000.00 100100000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 78700000.00 106000000.00 19000000.00 127200000.00 148500000.00 127200000.00 148500000.00 127200000.00 148500000.00 127200000.00 148500000.00 127200000.00 148500000.00 127200000.00 148500000.00 127200000.00 148500000.00 127200000.00 148500000.00 -4800000.00 150400000.00 131500000.00 113300000.00
    16 EPS 14.65 12.41 11.87 9.52 8.10 9.40 8.10 9.40 8.10 9.40 8.10 9.40 8.10 9.40 8.10 9.40 8.10 9.40 8.10 9.40 7.14 5.93 5.20 3.19 4.75 3.19 4.75 3.19 4.75 3.19 4.75 3.19 4.75 3.19 4.75 3.19 4.75 3.19 4.75 2.32 4.07 3.09 1.69 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.40 2.77 1.61 1.35 1.81 0.33 2.16 2.53 2.16 2.53 2.16 2.53 2.16 2.53 2.16 2.53 2.16 2.53 2.16 2.53 2.16 2.53 -0.08 2.44 2.13 1.83
    17 EPS Diluted 14.52 12.41 11.87 9.52 8.10 9.20 8.10 9.20 8.10 9.20 8.10 9.20 8.10 9.20 8.10 9.20 8.10 9.20 8.10 9.20 7.14 5.93 5.20 3.19 4.71 3.19 4.71 3.19 4.71 3.19 4.71 3.19 4.71 3.19 4.71 3.19 4.71 3.19 4.71 2.32 4.07 3.09 1.69 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.40 2.77 1.59 1.35 1.81 0.33 2.16 2.53 2.16 2.53 2.16 2.53 2.16 2.53 2.16 2.53 2.16 2.53 2.16 2.53 2.16 2.53 -0.08 2.44 2.13 1.83
    18 Shares Outstanding 54400000 55900000 56000000 57000000 58000000 58100000 58000000 58100000 58000000 58100000 58000000 58100000 58000000 58100000 58000000 58100000 58000000 58100000 58000000 58100000 58000000 58000000 58000000 58000000 58200000 58000000 58200000 58000000 58200000 58000000 58200000 58000000 58200000 58000000 58200000 58000000 58200000 58000000 58200000 57000000 57000000 57000000 58000000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58300000 57000000 57800000 58400000 58500000 58100000 58900000 58600000 58900000 58600000 58900000 58600000 58900000 58600000 58900000 58600000 58900000 58600000 58900000 58600000 58900000 58600000 59200000 61700000 61700000 61900000
    19 Shares Outstanding (Diluted) 54900000 55900000 56000000 57000000 58000000 59400000 58000000 59400000 58000000 59400000 58000000 59400000 58000000 59400000 58000000 59400000 58000000 59400000 58000000 59400000 58000000 58000000 58000000 58000000 58700000 58000000 58700000 58000000 58700000 58000000 58700000 58000000 58700000 58000000 58700000 58000000 58700000 58000000 58700000 57000000 57000000 57000000 58000000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58300000 57000000 58400000 58400000 58500000 58100000 58900000 58600000 58900000 58600000 58900000 58600000 58900000 58600000 58900000 58600000 58900000 58600000 58900000 58600000 58900000 58600000 59200000 61700000 61700000 61900000
  • Line Item (in $M) FY 2021 FY 2019 FY 2018 FY 2017 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2015 FY 2013 FY 2012 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2010 FY 2009 FY 2007 FY 2006 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2004 FY 2003 FY 2002 FY 2001 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 1999 FY 1998 FY 1996 FY 1995
    1 Cash & Cash Equivalents 923000000.00 184500000.00 140900000.00 92000000.00 92800000.00 77600000.00 92800000.00 77600000.00 92800000.00 77600000.00 92800000.00 77600000.00 92800000.00 77600000.00 92800000.00 77600000.00 92800000.00 77600000.00 92800000.00 77600000.00 132900000.00 217600000.00 214500000.00 572200000.00 185600000.00 572200000.00 185600000.00 572200000.00 185600000.00 572200000.00 185600000.00 572200000.00 185600000.00 572200000.00 185600000.00 572200000.00 185600000.00 572200000.00 185600000.00 699400000.00 115800000.00 93000000.00 63400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 96100000.00 96100000.00 18400000.00 6700000.00 17600000.00 6100000.00 17600000.00 6100000.00 17600000.00 6100000.00 17600000.00 6100000.00 17600000.00 6100000.00 17600000.00 6100000.00 17600000.00 6100000.00 17600000.00 6100000.00 15000000.00 25700000.00 15400000.00 16200000.00
    2 Short Term Investments 349000000.00 17100000.00 329000000.00 317000000.00 251000000.00 0.00 251000000.00 0.00 251000000.00 0.00 251000000.00 0.00 251000000.00 0.00 251000000.00 0.00 251000000.00 0.00 251000000.00 0.00 22000000.00 15600000.00 165000000.00 134000000.00 0.00 134000000.00 0.00 134000000.00 0.00 134000000.00 0.00 134000000.00 0.00 134000000.00 0.00 134000000.00 0.00 134000000.00 0.00 205000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    3 Cash & S-T Investments 1272000000.00 201600000.00 469900000.00 409000000.00 343800000.00 77600000.00 343800000.00 77600000.00 343800000.00 77600000.00 343800000.00 77600000.00 343800000.00 77600000.00 343800000.00 77600000.00 343800000.00 77600000.00 343800000.00 77600000.00 154900000.00 233200000.00 379500000.00 706200000.00 185600000.00 706200000.00 185600000.00 706200000.00 185600000.00 706200000.00 185600000.00 706200000.00 185600000.00 706200000.00 185600000.00 706200000.00 185600000.00 706200000.00 185600000.00 904400000.00 115800000.00 93000000.00 63400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 150000000.00 150000000.00 170400000.00 96100000.00 96100000.00 18400000.00 6700000.00 17600000.00 6100000.00 17600000.00 6100000.00 17600000.00 6100000.00 17600000.00 6100000.00 17600000.00 6100000.00 17600000.00 6100000.00 17600000.00 6100000.00 17600000.00 6100000.00 15000000.00 25700000.00 15400000.00 16200000.00
    4 Accounts Receivables 639000000 1325400000 1309400000 1277800000 1091900000 1159400000 1091900000 1159400000 1091900000 1159400000 1091900000 1159400000 1091900000 1159400000 1091900000 1159400000 1091900000 1159400000 1091900000 1159400000 1027700000 974600000 883700000 704200000 790400000 704200000 790400000 704200000 790400000 704200000 790400000 704200000 790400000 704200000 790400000 704200000 790400000 704200000 790400000 569600000 522100000 586900000 559200000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 542000000 542000000 485900000 546800000 546800000 556200000 615200000 617600000 644500000 617600000 644500000 617600000 644500000 617600000 644500000 617600000 644500000 617600000 644500000 617600000 644500000 617600000 644500000 554700000 539600000 651700000 610100000
    5 Inventory 746000000 760400000 673800000 638800000 497800000 530500000 497800000 530500000 497800000 530500000 497800000 530500000 497800000 530500000 497800000 530500000 497800000 530500000 497800000 530500000 475500000 434400000 404200000 329400000 386400000 329400000 386400000 329400000 386400000 329400000 386400000 329400000 386400000 329400000 386400000 329400000 386400000 329400000 386400000 274700000 359200000 322400000 323000000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 341900000 341000000 283200000 351100000 351100000 369900000 375200000 454800000 418900000 454800000 418900000 454800000 418900000 454800000 418900000 454800000 418900000 454800000 418900000 454800000 418900000 454800000 418900000 375400000 373200000 269800000 250400000
    6 Other Current Assets 0.00 110200000.00 92800000.00 110700000.00 106300000.00 0.00 106300000.00 0.00 106300000.00 0.00 106300000.00 0.00 106300000.00 0.00 106300000.00 0.00 106300000.00 0.00 106300000.00 0.00 200500000.00 154000000.00 166600000.00 159700000.00 0.00 159700000.00 0.00 159700000.00 0.00 159700000.00 0.00 159700000.00 0.00 159700000.00 0.00 159700000.00 0.00 159700000.00 0.00 132400000.00 143600000.00 185100000.00 167600000.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 158700000.00 159000000.00 0.00 137700000.00 0.00 106500000.00 142300000.00 116300000.00 116900000.00 116300000.00 116900000.00 116300000.00 116900000.00 116300000.00 116900000.00 116300000.00 116900000.00 116300000.00 116900000.00 116300000.00 116900000.00 116300000.00 116900000.00 134700000.00 83200000.00 80400000.00 70000000.00
    7 Total Current Assets 2462000000 2380500000 2216900000 2119300000 1788800000 1884000000 1788800000 1884000000 1788800000 1884000000 1788800000 1884000000 1788800000 1884000000 1788800000 1884000000 1788800000 1884000000 1788800000 1884000000 1858600000 1796200000 1669000000 1765500000 1530700000 1765500000 1530700000 1765500000 1530700000 1765500000 1530700000 1765500000 1530700000 1765500000 1530700000 1765500000 1530700000 1765500000 1530700000 1676100000 1140700000 1187400000 1113200000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1192600000 1192000000 1072900000 1131700000 1131700000 1051000000 1139400000 1206300000 1186400000 1206300000 1186400000 1206300000 1186400000 1206300000 1186400000 1206300000 1186400000 1206300000 1186400000 1206300000 1186400000 1206300000 1186400000 1079800000 1021700000 1017300000 946700000
    8 PP&E 524000000 577100000 495100000 484400000 413500000 425200000 413500000 425200000 413500000 425200000 413500000 425200000 413500000 425200000 413500000 425200000 413500000 425200000 413500000 425200000 404500000 392500000 375200000 344000000 352900000 344000000 352900000 344000000 352900000 344000000 352900000 344000000 352900000 344000000 352900000 344000000 352900000 344000000 352900000 347800000 327800000 304800000 297100000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 313600000 313000000 295500000 328600000 328600000 330200000 327700000 362600000 345100000 362600000 345100000 362600000 345100000 362600000 345100000 362600000 345100000 362600000 345100000 362600000 345100000 362600000 345100000 272000000 265800000 245300000 220100000
    9 Goodwill 982000000.00 913800000.00 902200000.00 924100000.00 790100000.00 895500000.00 790100000.00 895500000.00 790100000.00 895500000.00 790100000.00 895500000.00 790100000.00 895500000.00 790100000.00 895500000.00 790100000.00 895500000.00 790100000.00 895500000.00 810700000.00 838800000.00 807400000.00 798400000.00 795800000.00 798400000.00 795800000.00 798400000.00 795800000.00 798400000.00 795800000.00 798400000.00 795800000.00 798400000.00 795800000.00 798400000.00 795800000.00 798400000.00 795800000.00 814300000.00 801800000.00 818800000.00 776100000.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 441100000.00 441000000.00 0.00 417600000.00 0.00 366400000.00 331200000.00 389200000.00 360000000.00 389200000.00 360000000.00 389200000.00 360000000.00 389200000.00 360000000.00 389200000.00 360000000.00 389200000.00 360000000.00 389200000.00 360000000.00 389200000.00 360000000.00 131500000.00 121300000.00 80800000.00 78000000.00
    10 Intangible Assets 260000000 243900000 232900000 253700000 195000000 184600000 195000000 184600000 195000000 184600000 195000000 184600000 195000000 184600000 195000000 184600000 195000000 184600000 195000000 184600000 203300000 190500000 187200000 192800000 188300000 192800000 188300000 192800000 188300000 192800000 188300000 192800000 188300000 192800000 188300000 192800000 188300000 192800000 188300000 206200000 218300000 234800000 257800000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 70000000 70000000 462300000 69500000 487100000 90400000 60700000 137000000 64600000 137000000 64600000 137000000 64600000 137000000 64600000 137000000 64600000 137000000 64600000 137000000 64600000 137000000 64600000 131400000 176900000 122000000 54700000
    11 Goodwill & Intangible Assets 1242000000 1157700000 1135100000 1177800000 985100000 1080100000 985100000 1080100000 985100000 1080100000 985100000 1080100000 985100000 1080100000 985100000 1080100000 985100000 1080100000 985100000 1080100000 1014000000 1029300000 994600000 991200000 984100000 991200000 984100000 991200000 984100000 991200000 984100000 991200000 984100000 991200000 984100000 991200000 984100000 991200000 984100000 1020500000 1020100000 1053600000 1033900000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 511100000 511000000 462300000 487100000 487100000 456800000 391900000 526200000 424600000 526200000 424600000 526200000 424600000 526200000 424600000 526200000 424600000 526200000 424600000 526200000 424600000 526200000 424600000 262900000 298200000 202800000 132700000
    12 L-T Investments 0.00 18500000.00 18500000.00 18600000.00 14100000.00 0.00 14100000.00 0.00 14100000.00 0.00 14100000.00 0.00 14100000.00 0.00 14100000.00 0.00 14100000.00 0.00 14100000.00 0.00 13300000.00 14200000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    13 Tax Assets 0.00 69300000.00 41400000.00 28400000.00 14300000.00 72800000.00 14300000.00 72800000.00 14300000.00 72800000.00 14300000.00 72800000.00 14300000.00 72800000.00 14300000.00 72800000.00 14300000.00 72800000.00 14300000.00 72800000.00 159200000.00 143800000.00 127100000.00 94400000.00 125200000.00 94400000.00 125200000.00 94400000.00 125200000.00 94400000.00 125200000.00 94400000.00 125200000.00 94400000.00 125200000.00 94400000.00 125200000.00 94400000.00 125200000.00 97800000.00 95000000.00 91200000.00 88900000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 76500000.00 0.00 57800000.00 34300000.00 16100000.00 33600000.00 24700000.00 27000000.00 24700000.00 27000000.00 24700000.00 27000000.00 24700000.00 27000000.00 24700000.00 27000000.00 24700000.00 27000000.00 24700000.00 27000000.00 24700000.00 27000000.00 24700000.00 9600000.00 11800000.00 7000000.00 4800000.00
    14 Other Non-Current Assets 0.00 114600000.00 88200000.00 87200000.00 90300000.00 39900000.00 90300000.00 39900000.00 90300000.00 39900000.00 90300000.00 39900000.00 90300000.00 39900000.00 90300000.00 39900000.00 90300000.00 39900000.00 90300000.00 39900000.00 127200000.00 100100000.00 174500000.00 163700000.00 83100000.00 163700000.00 83100000.00 163700000.00 83100000.00 163700000.00 83100000.00 163700000.00 83100000.00 163700000.00 83100000.00 163700000.00 83100000.00 163700000.00 83100000.00 154400000.00 221700000.00 219300000.00 210300000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 272800000.00 0.00 119900000.00 191100000.00 175000000.00 156100000.00 115300000.00 54700000.00 94300000.00 54700000.00 94300000.00 54700000.00 94300000.00 54700000.00 94300000.00 54700000.00 94300000.00 54700000.00 94300000.00 54700000.00 94300000.00 54700000.00 94300000.00 60100000.00 55700000.00 55400000.00 61500000.00
    15 Total Non-Current Assets 1766000000 3313000000 3156200000 3129800000 2542300000 2839200000 2542300000 2839200000 2542300000 2839200000 2542300000 2839200000 2542300000 2839200000 2542300000 2839200000 2542300000 2839200000 2542300000 2839200000 2451500000 2313800000 2233300000 1963900000 2142200000 1963900000 2142200000 1963900000 2142200000 1963900000 2142200000 1963900000 2142200000 1963900000 2142200000 1963900000 2142200000 1963900000 2142200000 1771300000 1569600000 1577700000 1541300000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1097500000 824000000 935500000 1006800000 1006800000 943100000 834900000 943500000 864000000 943500000 864000000 943500000 864000000 943500000 864000000 943500000 864000000 943500000 864000000 943500000 864000000 943500000 864000000 595100000 619700000 503500000 414300000
    16 Other Assets 862000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 274000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    17 Total Assets 5090000000 5693500000 5373100000 5249100000 4331100000 4723200000 4331100000 4723200000 4331100000 4723200000 4331100000 4723200000 4331100000 4723200000 4331100000 4723200000 4331100000 4723200000 4331100000 4723200000 4310100000 4110000000 3902300000 3729400000 3672900000 3729400000 3672900000 3729400000 3672900000 3729400000 3672900000 3729400000 3672900000 3729400000 3672900000 3729400000 3672900000 3729400000 3672900000 3447400000 2710300000 2765100000 2654500000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2290100000 2290000000 2008400000 2138500000 2138500000 1994100000 1974300000 2149800000 2050400000 2149800000 2050400000 2149800000 2050400000 2149800000 2050400000 2149800000 2050400000 2149800000 2050400000 2149800000 2050400000 2149800000 2050400000 1674900000 1641400000 1520800000 1361000000
    18 Accounts Payables 222000000 198500000 201100000 178200000 148300000 170900000 148300000 170900000 148300000 170900000 148300000 170900000 148300000 170900000 148300000 170900000 148300000 170900000 148300000 170900000 145000000 155600000 142500000 146100000 124600000 146100000 124600000 146100000 124600000 146100000 124600000 146100000 124600000 146100000 124600000 146100000 124600000 146100000 124600000 119800000 126000000 171600000 178800000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 194900000 194000000 135400000 189700000 189700000 170900000 141200000 146400000 161000000 146400000 161000000 146400000 161000000 146400000 161000000 146400000 161000000 146400000 161000000 146400000 161000000 146400000 161000000 89400000 91600000 89300000 75600000
    19 S-T Debt 268000000.00 186300000.00 186300000.00 183200000.00 18000000.00 301400000.00 18000000.00 301400000.00 18000000.00 301400000.00 18000000.00 301400000.00 18000000.00 301400000.00 18000000.00 301400000.00 18000000.00 301400000.00 18000000.00 301400000.00 56000000.00 113000000.00 5000000.00 216000000.00 16200000.00 216000000.00 16200000.00 216000000.00 16200000.00 216000000.00 16200000.00 216000000.00 16200000.00 216000000.00 16200000.00 216000000.00 16200000.00 216000000.00 16200000.00 164000000.00 -12000000.00 -15000000.00 -43000000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 127000000.00 24800000.00 0.00 30200000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    20 Income Tax Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    21 Deferred Revenue 27000000.00 0.00 45000000.00 25000000.00 91000000.00 43000000.00 91000000.00 43000000.00 91000000.00 43000000.00 91000000.00 43000000.00 91000000.00 43000000.00 91000000.00 43000000.00 91000000.00 43000000.00 91000000.00 43000000.00 85000000.00 71000000.00 68000000.00 82000000.00 24900000.00 82000000.00 24900000.00 82000000.00 24900000.00 82000000.00 24900000.00 82000000.00 24900000.00 82000000.00 24900000.00 82000000.00 24900000.00 82000000.00 24900000.00 69000000.00 64000000.00 87000000.00 76000000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 77000000.00 26600000.00 0.00 20600000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    22 Other Current Liabilities 647000000 68200000 149200000 147000000 64400000 66700000 64400000 66700000 64400000 66700000 64400000 66700000 64400000 66700000 64400000 66700000 64400000 66700000 64400000 66700000 129800000 99300000 99100000 71500000 47300000 71500000 47300000 71500000 47300000 71500000 47300000 71500000 47300000 71500000 47300000 71500000 47300000 71500000 47300000 71800000 84600000 102400000 111600000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 95000000 276000000 77500000 70500000 326700000 88600000 87000000 90300000 84700000 90300000 84700000 90300000 84700000 90300000 84700000 90300000 84700000 90300000 84700000 90300000 84700000 90300000 84700000 77200000 73100000 62400000 81500000
    23 Total Current Liabilities 1164000000 947600000 952000000 1193300000 670200000 989500000 670200000 989500000 670200000 989500000 670200000 989500000 670200000 989500000 670200000 989500000 670200000 989500000 670200000 989500000 718700000 715400000 589200000 881100000 583800000 881100000 583800000 881100000 583800000 881100000 583800000 881100000 583800000 881100000 583800000 881100000 583800000 881100000 583800000 739900000 547500000 639200000 682000000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 674200000 674000000 506100000 567200000 567200000 552400000 549400000 452700000 538000000 452700000 538000000 452700000 538000000 452700000 538000000 452700000 538000000 452700000 538000000 452700000 538000000 452700000 538000000 458100000 352500000 341400000 336100000
    24 L-T Debt 268000000 946900000 946000000 753600000 861700000 708800000 861700000 708800000 861700000 708800000 861700000 708800000 861700000 708800000 861700000 708800000 861700000 708800000 861700000 708800000 862700000 858900000 970400000 954800000 967900000 954800000 967900000 954800000 967900000 954800000 967900000 954800000 967900000 954800000 967900000 954800000 967900000 954800000 967900000 902100000 503400000 502000000 505600000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 203200000 127000000 201700000 303000000 303000000 304300000 445500000 607500000 473000000 607500000 473000000 607500000 473000000 607500000 473000000 607500000 473000000 607500000 473000000 607500000 473000000 607500000 473000000 246600000 151000000 149800000 143800000
  • Line Item (in $M) FY 2021 FY 2019 FY 2018 FY 2017 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2016 FY 2015 FY 2013 FY 2012 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2011 FY 2010 FY 2009 FY 2007 FY 2006 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2005 FY 2004 FY 2002 FY 2001 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 2000 FY 1999 FY 1998 FY 1996 FY 1995
    1 Net Income (Earnings) 797000000.00 693500000.00 679900000.00 557700000.00 478700000.00 546400000.00 478700000.00 546400000.00 478700000.00 546400000.00 478700000.00 546400000.00 478700000.00 546400000.00 478700000.00 546400000.00 478700000.00 546400000.00 478700000.00 546400000.00 421900000.00 350300000.00 306100000.00 186500000.00 276300000.00 186500000.00 276300000.00 186500000.00 276300000.00 186500000.00 276300000.00 186500000.00 276300000.00 186500000.00 276300000.00 186500000.00 276300000.00 186500000.00 276300000.00 134200000.00 236700000.00 181200000.00 100100000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 81700000.00 158000000.00 92900000.00 78700000.00 106000000.00 19000000.00 127200000.00 148500000.00 127200000.00 148500000.00 127200000.00 148500000.00 127200000.00 148500000.00 127200000.00 148500000.00 127200000.00 148500000.00 127200000.00 148500000.00 127200000.00 148500000.00 -4800000.00 150400000.00 131500000.00 113300000.00
    2 D&A 73000000.00 92400000.00 94100000.00 93200000.00 82500000.00 85600000.00 82500000.00 85600000.00 82500000.00 85600000.00 82500000.00 85600000.00 82500000.00 85600000.00 82500000.00 85600000.00 82500000.00 85600000.00 82500000.00 85600000.00 79500000.00 76700000.00 76700000.00 72700000.00 74600000.00 72700000.00 74600000.00 72700000.00 74600000.00 72700000.00 74600000.00 72700000.00 74600000.00 72700000.00 74600000.00 72700000.00 74600000.00 72700000.00 74600000.00 74600000.00 72000000.00 75700000.00 51900000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 61000000.00 58000000.00 52200000.00 60300000.00 51700000.00 68000000.00 55400000.00 66200000.00 55400000.00 66200000.00 55400000.00 66200000.00 55400000.00 66200000.00 55400000.00 66200000.00 55400000.00 66200000.00 55400000.00 66200000.00 55400000.00 66200000.00 45000000.00 38400000.00 31800000.00 31500000.00
    3 Deferred Income Tax -8000000.00 34200000.00 13700000.00 12300000.00 -5100000.00 1300000.00 -5100000.00 1300000.00 -5100000.00 1300000.00 -5100000.00 1300000.00 -5100000.00 1300000.00 -5100000.00 1300000.00 -5100000.00 1300000.00 -5100000.00 1300000.00 3200000.00 9500000.00 29300000.00 -18000000.00 5100000.00 -18000000.00 5100000.00 -18000000.00 5100000.00 -18000000.00 5100000.00 -18000000.00 5100000.00 -18000000.00 5100000.00 -18000000.00 5100000.00 -18000000.00 5100000.00 4800000.00 46300000.00 12300000.00 -7300000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 21600000.00 21000000.00 14600000.00 9900000.00 33500000.00 5400000.00 16300000.00 9700000.00 16300000.00 9700000.00 16300000.00 9700000.00 16300000.00 9700000.00 16300000.00 9700000.00 16300000.00 9700000.00 16300000.00 9700000.00 16300000.00 9700000.00 13100000.00 11800000.00 8400000.00 -10100000.00
    4 Stock-Based Compensation (SBC) 19000000.00 0.00 27200000.00 30300000.00 39800000.00 31000000.00 39800000.00 31000000.00 39800000.00 31000000.00 39800000.00 31000000.00 39800000.00 31000000.00 39800000.00 31000000.00 39800000.00 31000000.00 39800000.00 31000000.00 38100000.00 38500000.00 32100000.00 0.00 20300000.00 0.00 20300000.00 0.00 20300000.00 0.00 20300000.00 0.00 20300000.00 0.00 20300000.00 0.00 20300000.00 0.00 20300000.00 -3000000.00 0.00 19000000.00 16000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    5 Change in Working Capital -134900000.00 0.00 338900000.00 31500000.00 -21300000.00 -224100000.00 -21300000.00 -224100000.00 -21300000.00 -224100000.00 -21300000.00 -224100000.00 -21300000.00 -224100000.00 -21300000.00 -224100000.00 -21300000.00 -224100000.00 -21300000.00 -224100000.00 59100000.00 1000000.00 132900000.00 -51800000.00 62500000.00 -51800000.00 62500000.00 -51800000.00 62500000.00 -51800000.00 62500000.00 -51800000.00 62500000.00 -51800000.00 62500000.00 -51800000.00 62500000.00 -51800000.00 62500000.00 343000000.00 45000000.00 117000000.00 -135600000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 -46100000.00 -400000.00 48800000.00 0.00 65900000.00 -91400000.00 -105200000.00 -58400000.00 -105200000.00 -58400000.00 -105200000.00 -58400000.00 -105200000.00 -58400000.00 -105200000.00 -58400000.00 -105200000.00 -58400000.00 -105200000.00 -58400000.00 -105200000.00 -58400000.00 131900000.00 -47500000.00 -6700000.00 65300000.00
    6 Accounts Receivables 54000000.00 0.00 692000000.00 675000000.00 562000000.00 -41000000.00 562000000.00 -41000000.00 562000000.00 -41000000.00 562000000.00 -41000000.00 562000000.00 -41000000.00 562000000.00 -41000000.00 562000000.00 -41000000.00 562000000.00 -41000000.00 550000000.00 531000000.00 497000000.00 443000000.00 -36800000.00 443000000.00 -36800000.00 443000000.00 -36800000.00 443000000.00 -36800000.00 443000000.00 -36800000.00 443000000.00 -36800000.00 443000000.00 -36800000.00 443000000.00 -36800000.00 6000000.00 522000000.00 -2000000.00 -19000000.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 4800000.00 47000000.00 0.00 9400000.00 59000000.00 29300000.00 -62900000.00 -26900000.00 -62900000.00 -26900000.00 -62900000.00 -26900000.00 -62900000.00 -26900000.00 -62900000.00 -26900000.00 -62900000.00 -26900000.00 -62900000.00 -26900000.00 -62900000.00 -26900000.00 -15100000.00 112100000.00 -41600000.00 -41700000.00
    7 Inventory 34000000.00 0.00 -38600000.00 -76000000.00 -43300000.00 -32700000.00 -43300000.00 -32700000.00 -43300000.00 -32700000.00 -43300000.00 -32700000.00 -43300000.00 -32700000.00 -43300000.00 -32700000.00 -43300000.00 -32700000.00 -43300000.00 -32700000.00 -61100000.00 -32000000.00 -13400000.00 329000000.00 -60900000.00 329000000.00 -60900000.00 329000000.00 -60900000.00 329000000.00 -60900000.00 329000000.00 -60900000.00 329000000.00 -60900000.00 329000000.00 -60900000.00 329000000.00 -60900000.00 98000000.00 359000000.00 15000000.00 -22000000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 9200000.00 23000000.00 39500000.00 18800000.00 5300000.00 43700000.00 -79400000.00 35900000.00 -79400000.00 35900000.00 -79400000.00 35900000.00 -79400000.00 35900000.00 -79400000.00 35900000.00 -79400000.00 35900000.00 -79400000.00 35900000.00 -79400000.00 35900000.00 -2200000.00 -103400000.00 -19400000.00 -21400000.00
    8 Accounts Payables 17000000.00 0.00 27500000.00 -2200000.00 4700000.00 16300000.00 4700000.00 16300000.00 4700000.00 16300000.00 4700000.00 16300000.00 4700000.00 16300000.00 4700000.00 16300000.00 4700000.00 16300000.00 4700000.00 16300000.00 -7000000.00 8400000.00 16600000.00 146000000.00 -21500000.00 146000000.00 -21500000.00 146000000.00 -21500000.00 146000000.00 -21500000.00 146000000.00 -21500000.00 146000000.00 -21500000.00 146000000.00 -21500000.00 146000000.00 -21500000.00 -7000000.00 126000000.00 -15000000.00 31000000.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -5200000.00 -9000000.00 0.00 -18800000.00 -29700000.00 19800000.00 -57000000.00 -14600000.00 -57000000.00 -14600000.00 -57000000.00 -14600000.00 -57000000.00 -14600000.00 -57000000.00 -14600000.00 -57000000.00 -14600000.00 -57000000.00 -14600000.00 -57000000.00 -14600000.00 2200000.00 -2300000.00 -13700000.00 -18900000.00
    9 Other Working Capital 1298000000 1432900000 1264900000 926000000 1118600000 894500000 1118600000 894500000 1118600000 894500000 1118600000 894500000 1118600000 894500000 1118600000 894500000 1118600000 894500000 1118600000 894500000 1139900000 1080800000 1079800000 884400000 946900000 884400000 946900000 884400000 946900000 884400000 946900000 884400000 946900000 884400000 946900000 884400000 946900000 884400000 946900000 936200000 593200000 548200000 431200000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 518400000 518000000 566800000 564500000 564500000 498600000 648400000 590000000 648400000 590000000 648400000 590000000 648400000 590000000 648400000 590000000 648400000 590000000 648400000 590000000 648400000 590000000 753600000 621700000 669200000 675900000
    10 Other Non-Cash Items 0.00 92900000.00 105800000.00 110100000.00 64600000.00 0.00 64600000.00 0.00 64600000.00 0.00 64600000.00 0.00 64600000.00 0.00 64600000.00 0.00 64600000.00 0.00 64600000.00 0.00 66300000.00 59500000.00 54300000.00 47600000.00 0.00 47600000.00 0.00 47600000.00 0.00 47600000.00 0.00 47600000.00 0.00 47600000.00 0.00 47600000.00 0.00 47600000.00 0.00 3600000.00 6500000.00 6000000.00 16700000.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 -1300000.00 0.00 0.00 1800000.00 -6200000.00 46500000.00 17600000.00 -12700000.00 17600000.00 -12700000.00 17600000.00 -12700000.00 17600000.00 -12700000.00 17600000.00 -12700000.00 17600000.00 -12700000.00 17600000.00 -12700000.00 17600000.00 -12700000.00 100300000.00 100000.00 -900000.00 -200000.00
    11 Net Cash Provided by Operating Activities 1008000000 674600000 764500000 608500000 496500000 576100000 496500000 576100000 496500000 576100000 496500000 576100000 496500000 576100000 496500000 576100000 496500000 576100000 496500000 576100000 397900000 392600000 329300000 140400000 128500000 140400000 128500000 140400000 128500000 140400000 128500000 140400000 128500000 140400000 128500000 140400000 128500000 140400000 128500000 347100000 215000000 231100000 203400000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 146800000 146000000 221100000 177000000 224100000 163700000 235600000 190200000 235600000 190200000 235600000 190200000 235600000 190200000 235600000 190200000 235600000 190200000 235600000 190200000 235600000 190200000 75000000 194900000 129700000 172900000
    12 Investments in PP&E 1000000.00 -99400000.00 495000000.00 484000000.00 413000000.00 -74300000.00 413000000.00 -74300000.00 413000000.00 -74300000.00 413000000.00 -74300000.00 413000000.00 -74300000.00 413000000.00 -74300000.00 413000000.00 -74300000.00 413000000.00 -74300000.00 404000000.00 392000000.00 375000000.00 344000000.00 -61200000.00 344000000.00 -61200000.00 344000000.00 -61200000.00 344000000.00 -61200000.00 344000000.00 -61200000.00 344000000.00 -61200000.00 344000000.00 -61200000.00 344000000.00 -61200000.00 1000000.00 327000000.00 16000000.00 11000000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -38700000.00 17000000.00 -40100000.00 -29400000.00 -45800000.00 -53600000.00 -35400000.00 -57600000.00 -35400000.00 -57600000.00 -35400000.00 -57600000.00 -35400000.00 -57600000.00 -35400000.00 -57600000.00 -35400000.00 -57600000.00 -35400000.00 -57600000.00 -35400000.00 -57600000.00 -46800000.00 -55400000.00 -52300000.00 -31600000.00
    13 Acquisitions (Net) -41000000.00 -39000000.00 -3000000.00 -82900000.00 -160000000.00 -160000000.00 -160000000.00 -160000000.00 -160000000.00 -160000000.00 -160000000.00 -160000000.00 -160000000.00 -160000000.00 -160000000.00 -160000000.00 -160000000.00 -160000000.00 -160000000.00 -160000000.00 -41300000.00 -38200000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -8000000.00 -8000000.00 -5000000.00 -507000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    14 Purchase of Investments 0.00 0.00 -284100000.00 -287900000.00 -110400000.00 0.00 -110400000.00 0.00 -110400000.00 0.00 -110400000.00 0.00 -110400000.00 0.00 -110400000.00 0.00 -110400000.00 0.00 -110400000.00 0.00 -79300000.00 -82600000.00 -78100000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    15 Sales/Maturities of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    16 Other Investing Activities 0.00 0.00 73700000.00 32800000.00 -184200000.00 -240900000.00 -184200000.00 -240900000.00 -184200000.00 -240900000.00 -184200000.00 -240900000.00 -184200000.00 -240900000.00 -184200000.00 -240900000.00 -184200000.00 -240900000.00 -184200000.00 -240900000.00 -152600000.00 -129600000.00 -95000000.00 0.00 -162100000.00 0.00 -162100000.00 0.00 -162100000.00 0.00 -162100000.00 0.00 -162100000.00 0.00 -162100000.00 0.00 -162100000.00 0.00 -162100000.00 0.00 0.00 0.00 0.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 300000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    17 Net Cash used for Investing Activities -187000000 -222100000 -210200000 -341400000 -306400000 -473400000 -306400000 -473400000 -306400000 -473400000 -306400000 -473400000 -306400000 -473400000 -306400000 -473400000 -306400000 -473400000 -306400000 -473400000 -273200000 -250400000 -173100000 -303000000 -219600000 -303000000 -219600000 -303000000 -219600000 -303000000 -219600000 -303000000 -219600000 -303000000 -219600000 -303000000 -219600000 -303000000 -219600000 -241700000 -86100000 -52900000 -546200000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20800000 -20000000 -30900000 -20600000 -47700000 -47600000 -448300000 -42300000 -448300000 -42300000 -448300000 -42300000 -448300000 -42300000 -448300000 -42300000 -448300000 -42300000 -448300000 -42300000 -448300000 -42300000 -109600000 -116200000 -80900000 -71200000
    18 Debt Repayment -188000000.00 0.00 -457800000.00 -150000000.00 0.00 -5300000.00 0.00 -5300000.00 0.00 -5300000.00 0.00 -5300000.00 0.00 -5300000.00 0.00 -5300000.00 0.00 -5300000.00 0.00 -5300000.00 -100000000.00 -2400000.00 -30300000.00 0.00 -219100000.00 0.00 -219100000.00 0.00 -219100000.00 0.00 -219100000.00 0.00 -219100000.00 0.00 -219100000.00 0.00 -219100000.00 0.00 -219100000.00 -55000000.00 0.00 -69000000.00 -49000000.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 22000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    19 Common Stock Issued 0.00 0.00 0.00 0.00 0.00 41800000.00 0.00 41800000.00 0.00 41800000.00 0.00 41800000.00 0.00 41800000.00 0.00 41800000.00 0.00 41800000.00 0.00 41800000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 31100000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    20 Common Stock Repurchased 0.00 -187000000.00 -228600000.00 -241700000.00 -68800000.00 -120400000.00 -68800000.00 -120400000.00 -68800000.00 -120400000.00 -68800000.00 -120400000.00 -68800000.00 -120400000.00 -68800000.00 -120400000.00 -68800000.00 -120400000.00 -68800000.00 -120400000.00 -46300000.00 -53400000.00 -31300000.00 15000000.00 -37400000.00 15000000.00 -37400000.00 15000000.00 -37400000.00 15000000.00 -37400000.00 15000000.00 -37400000.00 15000000.00 -37400000.00 15000000.00 -37400000.00 15000000.00 -37400000.00 4500000.00 -28100000.00 -55200000.00 -20300000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -14600000.00 0.00 -32100000.00 -2500000.00 8300000.00 1800000.00 -6000000.00 -23500000.00 -6000000.00 -23500000.00 -6000000.00 -23500000.00 -6000000.00 -23500000.00 -6000000.00 -23500000.00 -6000000.00 -23500000.00 -6000000.00 -23500000.00 -6000000.00 -23500000.00 -74300000.00 -20000000.00 -4500000.00 -87500000.00
    21 Dividends Paid -243000000 -216600000 -192000000 -169400000 -127900000 -147500000 -127900000 -147500000 -127900000 -147500000 -127900000 -147500000 -127900000 -147500000 -127900000 -147500000 -127900000 -147500000 -127900000 -147500000 -107600000 -92000000 -81500000 -71300000 -76700000 -71300000 -76700000 -71300000 -76700000 -71300000 -76700000 -71300000 -76700000 -71300000 -76700000 -71300000 -76700000 -71300000 -76700000 -69000000 -69700000 -64800000 -63600000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -57700000 -57000000 -57800000 -58200000 -56500000 -55600000 -52700000 -55000000 -52700000 -55000000 -52700000 -55000000 -52700000 -55000000 -52700000 -55000000 -52700000 -55000000 -52700000 -55000000 -52700000 -55000000 -51000000 -49900000 -46300000 -44100000
    22 Other Financing Activities 0.00 0.00 431700000.00 351200000.00 12300000.00 -24100000.00 12300000.00 -24100000.00 12300000.00 -24100000.00 12300000.00 -24100000.00 12300000.00 -24100000.00 12300000.00 -24100000.00 12300000.00 -24100000.00 12300000.00 -24100000.00 80000000.00 39200000.00 62900000.00 0.00 -5900000.00 0.00 -5900000.00 0.00 -5900000.00 0.00 -5900000.00 0.00 -5900000.00 0.00 -5900000.00 0.00 -5900000.00 0.00 -5900000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    23 Net Cash Used Provided by Financing Activities -84000000 -409400000 -502200000 -256100000 -226000000 -116000000 -226000000 -116000000 -226000000 -116000000 -226000000 -116000000 -226000000 -116000000 -226000000 -116000000 -226000000 -116000000 -226000000 -116000000 -206900000 -137800000 -127000000 34800000 -293700000 34800000 -293700000 34800000 -293700000 34800000 -293700000 34800000 -293700000 34800000 -293700000 34800000 -293700000 34800000 -293700000 475600000 -103000000 -151400000 233000000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -75700000 -75000000 -161600000 -84800000 -166100000 -114900000 215600000 -158100000 215600000 -158100000 215600000 -158100000 215600000 -158100000 215600000 -158100000 215600000 -158100000 215600000 -158100000 215600000 -158100000 23600000 -67200000 -49700000 -94200000
    24 Net Change in Cash 738000000.00 43600000.00 48900000.00 14400000.00 -40100000.00 -15200000.00 -40100000.00 -15200000.00 -40100000.00 -15200000.00 -40100000.00 -15200000.00 -40100000.00 -15200000.00 -40100000.00 -15200000.00 -40100000.00 -15200000.00 -40100000.00 -15200000.00 -84700000.00 3100000.00 28900000.00 -127200000.00 -386600000.00 -127200000.00 -386600000.00 -127200000.00 -386600000.00 -127200000.00 -386600000.00 -127200000.00 -386600000.00 -127200000.00 -386600000.00 -127200000.00 -386600000.00 -127200000.00 -386600000.00 583600000.00 22800000.00 29600000.00 -107000000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 53900000.00 53000000.00 20400000.00 77700000.00 11700000.00 600000.00 2600000.00 -11500000.00 2600000.00 -11500000.00 2600000.00 -11500000.00 2600000.00 -11500000.00 2600000.00 -11500000.00 2600000.00 -11500000.00 2600000.00 -11500000.00 2600000.00 -11500000.00 -10600000.00 10300000.00 -900000.00 7200000.00
  • About
    Industry: Tools & Accessories
    Sector: Industrials
    Country: US
    IPO Date: 2/27/1978
    Stonk Exchange: NYSE
    • Snap-On, Inc
    • engages in the manufacture and marketing of tools, equipment, diagnostics, repair information, and systems solutions for professional users performing critical tasks.
    • The company is headquartered in Kenosha, Wisconsin and currently employs 12,600 full-time employees.
    • The firm's segments include the Commercial & Industrial Group, the Snap-on Tools Group, the Repair Systems & Information Group, and Financial Services.
    • The Commercial & Industrial Group consists of business operations serving a range of industrial and commercial customers, including customers in the aerospace, natural resources, government, power generation, transportation and technical education markets.
    • The Snap-on Tools Group consists of business operations primarily serving vehicle service and repair technicians.
    • The Repair Systems & Information Group consists of business operations serving other professional vehicle repair customers, primarily owners and managers of independent repair shops and original equipment manufacturer (OEM) dealership service and repair shops.
    • Financial Services consists of the business operations of its finance subsidiaries.