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

  Stanley Black & Decker Inc ( SWK ) |
1994 - 2021 (28 years)

Net Revenue (Sales) is 
$15.5B (1Y +8.12% )

SWK Stock Price & Net Revenue (Sales)

Net Revenue (Sales) for SWK competitors.
LECO PFIN GE ITW KMT SNA TTC MMM
Note: Stonk = Stock. Both words are used interchangeably. 🙂

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

chevron_right 2021 $4.2B +1.3x
( +3.0% / year avg)
chevron_left 1994 $1.8B
vertical_align_top Peak $14.4B +6.78x
vertical_align_bottom Bottom $1.8B
arrow_drop_up # Up Years 19 19 of 28
years up.
arrow_drop_down # Down Years 9
Up Years = Positive (0%+) YoY change
Down Years = Zero or Negative (0% or less) YoY change

Key Points (Stonk Price Comparison)

  • SWK's stock price has rallied +12,479% from $1.29 in 1994 , or +95.2x faster than it's net revenue (sales) over the same period.
  • If SWK grows it's stock at the same rate as it's net revenue (sales) (+3.0%/year) , it's stock price will grow +134% and hit $218.84 over the next 10 years.
  • SWK's stock price has gone up 16 of the 19 years (+84%) it's net revenue (sales) were also up.
  • Line Item (in $M) 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 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 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 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 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 2011 FY 2010 FY 2009 FY 2007 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 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 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 14442200000.00 13982400000.00 12966600000.00 11171800000.00 11406900000.00 11171800000.00 11406900000.00 11171800000.00 11406900000.00 11171800000.00 11406900000.00 11171800000.00 11406900000.00 11171800000.00 11406900000.00 11171800000.00 11406900000.00 11171800000.00 11406900000.00 11339000000.00 11001000000.00 10191000000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 8410000000.00 0.00 10376400000.00 3737000000.00 4426000000.00 4484000000.00 4019000000.00 4018600000.00 4019000000.00 4018600000.00 4019000000.00 4018600000.00 4019000000.00 4018600000.00 4019000000.00 4018600000.00 4019000000.00 4018600000.00 4019000000.00 4018600000.00 4019000000.00 4018600000.00 3043000000.00 3285300000.00 3043000000.00 3285300000.00 3043000000.00 3285300000.00 3043000000.00 3285300000.00 3043000000.00 3285300000.00 3043000000.00 3285300000.00 3043000000.00 3285300000.00 3043000000.00 3285300000.00 2678000000.00 2593000000.00 2624000000.00 2752000000.00 2749000000.00 2752000000.00 2749000000.00 2752000000.00 2749000000.00 2752000000.00 2749000000.00 2752000000.00 2749000000.00 2752000000.00 2749000000.00 2752000000.00 2749000000.00 2752000000.00 2749000000.00 2729000000.00 2670000000.00 2671000000.00 2624000000.00
    2 Cost of Revenue 9596700000.00 9065300000.00 8141300000.00 7099800000.00 7139700000.00 7099800000.00 7139700000.00 7099800000.00 7139700000.00 7099800000.00 7139700000.00 7099800000.00 7139700000.00 7099800000.00 7139700000.00 7099800000.00 7139700000.00 7099800000.00 7139700000.00 7236000000.00 7068000000.00 6486000000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 5461000000.00 0.00 6582900000.00 2229000000.00 2755000000.00 2792000000.00 2560000000.00 2560100000.00 2560000000.00 2560100000.00 2560000000.00 2560100000.00 2560000000.00 2560100000.00 2560000000.00 2560100000.00 2560000000.00 2560100000.00 2560000000.00 2560100000.00 2560000000.00 2560100000.00 1931000000.00 2104000000.00 1931000000.00 2104000000.00 1931000000.00 2104000000.00 1931000000.00 2104000000.00 1931000000.00 2104000000.00 1931000000.00 2104000000.00 1931000000.00 2104000000.00 1931000000.00 2104000000.00 1785000000.00 1757000000.00 1701000000.00 1814000000.00 1752000000.00 1814000000.00 1752000000.00 1814000000.00 1752000000.00 1814000000.00 1752000000.00 1814000000.00 1752000000.00 1814000000.00 1752000000.00 1814000000.00 1752000000.00 1814000000.00 1752000000.00 1793000000.00 1783000000.00 1796000000.00 1790000000.00
    3 Gross Profit (Income) 4845500000.00 4917100000.00 4825300000.00 4072000000.00 4267200000.00 4072000000.00 4267200000.00 4072000000.00 4267200000.00 4072000000.00 4267200000.00 4072000000.00 4267200000.00 4072000000.00 4267200000.00 4072000000.00 4267200000.00 4072000000.00 4267200000.00 4103000000.00 3933000000.00 3705000000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 2949000000.00 0.00 3793500000.00 1508000000.00 1671000000.00 1692000000.00 1459000000.00 1458500000.00 1459000000.00 1458500000.00 1459000000.00 1458500000.00 1459000000.00 1458500000.00 1459000000.00 1458500000.00 1459000000.00 1458500000.00 1459000000.00 1458500000.00 1459000000.00 1458500000.00 1112000000.00 1181300000.00 1112000000.00 1181300000.00 1112000000.00 1181300000.00 1112000000.00 1181300000.00 1112000000.00 1181300000.00 1112000000.00 1181300000.00 1112000000.00 1181300000.00 1112000000.00 1181300000.00 893000000.00 836000000.00 923000000.00 938000000.00 997000000.00 938000000.00 997000000.00 938000000.00 997000000.00 938000000.00 997000000.00 938000000.00 997000000.00 938000000.00 997000000.00 938000000.00 997000000.00 938000000.00 997000000.00 936000000.00 886000000.00 875000000.00 835000000.00
    4 R&D 255200000.00 275800000.00 252300000.00 188000000.00 0.00 188000000.00 0.00 188000000.00 0.00 188000000.00 0.00 188000000.00 0.00 188000000.00 0.00 188000000.00 0.00 188000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 2646800000.00 2737900000.00 2708900000.00 2298400000.00 2602000000.00 2298400000.00 2602000000.00 2298400000.00 2602000000.00 2298400000.00 2602000000.00 2298400000.00 2602000000.00 2298400000.00 2602000000.00 2298400000.00 2602000000.00 2298400000.00 2602000000.00 2596000000.00 2715000000.00 2520000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 2169000000.00 0.00 2536000000.00 1028000000.00 1108000000.00 1058000000.00 955000000.00 955200000.00 955000000.00 955200000.00 955000000.00 955200000.00 955000000.00 955200000.00 955000000.00 955200000.00 955000000.00 955200000.00 955000000.00 955200000.00 955000000.00 955200000.00 694000000.00 736800000.00 694000000.00 736800000.00 694000000.00 736800000.00 694000000.00 736800000.00 694000000.00 736800000.00 694000000.00 736800000.00 694000000.00 736800000.00 694000000.00 736800000.00 638000000.00 547000000.00 594000000.00 703000000.00 657000000.00 703000000.00 657000000.00 703000000.00 657000000.00 703000000.00 657000000.00 703000000.00 657000000.00 703000000.00 657000000.00 703000000.00 657000000.00 703000000.00 657000000.00 685000000.00 628000000.00 609000000.00 592000000.00
    6 Other Expenses 215000000.00 196000000.00 257900000.00 222000000.00 -196900000.00 222000000.00 -196900000.00 222000000.00 -196900000.00 222000000.00 -196900000.00 222000000.00 -196900000.00 222000000.00 -196900000.00 222000000.00 -196900000.00 222000000.00 -196900000.00 240000000.00 287000000.00 302000000.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 200000000.00 0.00 0.00 139000000.00 104000000.00 90000000.00 58000000.00 0.00 58000000.00 0.00 58000000.00 0.00 58000000.00 0.00 58000000.00 0.00 58000000.00 0.00 58000000.00 0.00 58000000.00 0.00 47000000.00 0.00 47000000.00 0.00 47000000.00 0.00 47000000.00 0.00 47000000.00 0.00 47000000.00 0.00 47000000.00 0.00 47000000.00 0.00 41000000.00 -8000000.00 -5000000.00 -3000000.00 20000000.00 -3000000.00 20000000.00 -3000000.00 20000000.00 -3000000.00 20000000.00 -3000000.00 20000000.00 -3000000.00 20000000.00 -3000000.00 20000000.00 -3000000.00 20000000.00 13000000.00 22000000.00 22000000.00 14000000.00
    7 Operating Expenses 3481000000.00 3702800000.00 3166500000.00 2756000000.00 2623900000.00 2756000000.00 2623900000.00 2756000000.00 2623900000.00 2756000000.00 2623900000.00 2756000000.00 2623900000.00 2756000000.00 2623900000.00 2756000000.00 2623900000.00 2756000000.00 2623900000.00 2854000000.00 3199000000.00 3043000000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 2611000000.00 0.00 2829400000.00 1164000000.00 1297000000.00 1161000000.00 1027000000.00 955200000.00 1027000000.00 955200000.00 1027000000.00 955200000.00 1027000000.00 955200000.00 1027000000.00 955200000.00 1027000000.00 955200000.00 1027000000.00 955200000.00 1027000000.00 955200000.00 749000000.00 736800000.00 749000000.00 736800000.00 749000000.00 736800000.00 749000000.00 736800000.00 749000000.00 736800000.00 749000000.00 736800000.00 749000000.00 736800000.00 749000000.00 736800000.00 732000000.00 539000000.00 661000000.00 679000000.00 676000000.00 679000000.00 676000000.00 679000000.00 676000000.00 679000000.00 676000000.00 679000000.00 676000000.00 679000000.00 676000000.00 679000000.00 676000000.00 679000000.00 676000000.00 698000000.00 889000000.00 678000000.00 691000000.00
    8 Interest Expense -284000000.00 277900000.00 222600000.00 180400000.00 194500000.00 180400000.00 194500000.00 180400000.00 194500000.00 180400000.00 194500000.00 180400000.00 194500000.00 180400000.00 194500000.00 180400000.00 194500000.00 180400000.00 194500000.00 177200000.00 160400000.00 144200000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -101000000.00 0.00 140300000.00 -63000000.00 -82000000.00 -85000000.00 -65000000.00 0.00 -65000000.00 0.00 -65000000.00 0.00 -65000000.00 0.00 -65000000.00 0.00 -65000000.00 0.00 -65000000.00 0.00 -65000000.00 0.00 -38000000.00 0.00 -38000000.00 0.00 -38000000.00 0.00 -38000000.00 0.00 -38000000.00 0.00 -38000000.00 0.00 -38000000.00 0.00 -38000000.00 0.00 -34000000.00 -25000000.00 -26000000.00 -28000000.00 -27000000.00 -28000000.00 -27000000.00 -28000000.00 -27000000.00 -28000000.00 -27000000.00 -28000000.00 -27000000.00 -28000000.00 -27000000.00 -28000000.00 -27000000.00 -28000000.00 -27000000.00 -23000000.00 -17000000.00 -23000000.00 -30000000.00
    9 D&A 560200000.00 506500000.00 460700000.00 414000000.00 408000000.00 414000000.00 408000000.00 414000000.00 408000000.00 414000000.00 408000000.00 414000000.00 408000000.00 414000000.00 408000000.00 414000000.00 408000000.00 414000000.00 408000000.00 449800000.00 441300000.00 445300000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 200100000.00 183000000.00 162200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 95000000.00 96500000.00 95000000.00 96500000.00 95000000.00 96500000.00 95000000.00 96500000.00 95000000.00 96500000.00 95000000.00 96500000.00 95000000.00 96500000.00 95000000.00 96500000.00 86500000.00 71200000.00 82900000.00 85600000.00 83300000.00 85600000.00 83300000.00 85600000.00 83300000.00 85600000.00 83300000.00 85600000.00 83300000.00 85600000.00 83300000.00 85600000.00 83300000.00 85600000.00 83300000.00 79700000.00 72400000.00 74700000.00 81200000.00
    10 EBITDA 1924700000.00 1720800000.00 2119500000.00 1730000000.00 2051300000.00 1730000000.00 2051300000.00 1730000000.00 2051300000.00 1730000000.00 2051300000.00 1730000000.00 2051300000.00 1730000000.00 2051300000.00 1730000000.00 2051300000.00 1730000000.00 2051300000.00 1697800000.00 1175300000.00 1107300000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 686700000.00 0.00 1374200000.00 544100000.00 557000000.00 693200000.00 553200000.00 624500000.00 553200000.00 624500000.00 553200000.00 624500000.00 553200000.00 624500000.00 553200000.00 624500000.00 553200000.00 624500000.00 553200000.00 624500000.00 553200000.00 624500000.00 459000000.00 541000000.00 459000000.00 541000000.00 459000000.00 541000000.00 459000000.00 541000000.00 459000000.00 541000000.00 459000000.00 541000000.00 459000000.00 541000000.00 459000000.00 541000000.00 247500000.00 368200000.00 344900000.00 344600000.00 404300000.00 344600000.00 404300000.00 344600000.00 404300000.00 344600000.00 404300000.00 344600000.00 404300000.00 344600000.00 404300000.00 344600000.00 404300000.00 344600000.00 404300000.00 318700000.00 70400000.00 271700000.00 224200000.00
    11 Operating Income 1364500000.00 1214300000.00 1658800000.00 1316000000.00 1643300000.00 1316000000.00 1643300000.00 1316000000.00 1643300000.00 1316000000.00 1643300000.00 1316000000.00 1643300000.00 1316000000.00 1643300000.00 1316000000.00 1643300000.00 1316000000.00 1643300000.00 1248000000.00 734000000.00 662000000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 338000000.00 0.00 964100000.00 344000000.00 374000000.00 531000000.00 432000000.00 503300000.00 432000000.00 503300000.00 432000000.00 503300000.00 432000000.00 503300000.00 432000000.00 503300000.00 432000000.00 503300000.00 432000000.00 503300000.00 432000000.00 503300000.00 364000000.00 444500000.00 364000000.00 444500000.00 364000000.00 444500000.00 364000000.00 444500000.00 364000000.00 444500000.00 364000000.00 444500000.00 364000000.00 444500000.00 364000000.00 444500000.00 161000000.00 297000000.00 262000000.00 259000000.00 321000000.00 259000000.00 321000000.00 259000000.00 321000000.00 259000000.00 321000000.00 259000000.00 321000000.00 259000000.00 321000000.00 259000000.00 321000000.00 259000000.00 321000000.00 239000000.00 -2000000.00 197000000.00 143000000.00
    12 Other Income Expenses (Net) 0.00 0.00 0.00 0.00 -245900000.00 0.00 -245900000.00 0.00 -245900000.00 0.00 -245900000.00 0.00 -245900000.00 0.00 -245900000.00 0.00 -245900000.00 0.00 -245900000.00 240000000.00 287000000.00 302000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 200000000.00 0.00 -71000000.00 139000000.00 104000000.00 90000000.00 58000000.00 -71300000.00 58000000.00 -71300000.00 58000000.00 -71300000.00 58000000.00 -71300000.00 58000000.00 -71300000.00 58000000.00 -71300000.00 58000000.00 -71300000.00 58000000.00 -71300000.00 47000000.00 -52500000.00 47000000.00 -52500000.00 47000000.00 -52500000.00 47000000.00 -52500000.00 47000000.00 -52500000.00 47000000.00 -52500000.00 47000000.00 -52500000.00 47000000.00 -52500000.00 41000000.00 -8000000.00 -5000000.00 -3000000.00 20000000.00 -3000000.00 20000000.00 -3000000.00 20000000.00 -3000000.00 20000000.00 -3000000.00 20000000.00 -3000000.00 20000000.00 -3000000.00 20000000.00 -3000000.00 20000000.00 13000000.00 22000000.00 22000000.00 14000000.00
    13 Pre-Income Tax 1130000000.00 1022100000.00 1527800000.00 1150800000.00 1226100000.00 1150800000.00 1226100000.00 1150800000.00 1226100000.00 1150800000.00 1226100000.00 1150800000.00 1226100000.00 1150800000.00 1226100000.00 1150800000.00 1226100000.00 1150800000.00 1226100000.00 1085000000.00 587000000.00 528000000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 237000000.00 0.00 779800000.00 283000000.00 301000000.00 451000000.00 367000000.00 367100000.00 367000000.00 367100000.00 367000000.00 367100000.00 367000000.00 367100000.00 367000000.00 367100000.00 367000000.00 367100000.00 367000000.00 367100000.00 367000000.00 367100000.00 329000000.00 358200000.00 329000000.00 358200000.00 329000000.00 358200000.00 329000000.00 358200000.00 329000000.00 358200000.00 329000000.00 358200000.00 329000000.00 358200000.00 329000000.00 358200000.00 133000000.00 273000000.00 237000000.00 231000000.00 294000000.00 231000000.00 294000000.00 231000000.00 294000000.00 231000000.00 294000000.00 231000000.00 294000000.00 231000000.00 294000000.00 231000000.00 294000000.00 231000000.00 294000000.00 215000000.00 -19000000.00 174000000.00 113000000.00
    14 Income Tax Expense 160800000.00 216700000.00 277300000.00 248600000.00 261200000.00 248600000.00 261200000.00 248600000.00 261200000.00 248600000.00 261200000.00 248600000.00 261200000.00 248600000.00 261200000.00 248600000.00 261200000.00 248600000.00 261200000.00 227000000.00 69000000.00 79000000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 39000000.00 0.00 88600000.00 55000000.00 76000000.00 115000000.00 76000000.00 76400000.00 76000000.00 76400000.00 76000000.00 76400000.00 76000000.00 76400000.00 76000000.00 76400000.00 76000000.00 76400000.00 76000000.00 76400000.00 76000000.00 76400000.00 89000000.00 86500000.00 89000000.00 86500000.00 89000000.00 86500000.00 89000000.00 86500000.00 89000000.00 86500000.00 89000000.00 86500000.00 89000000.00 86500000.00 89000000.00 86500000.00 36000000.00 88000000.00 78000000.00 81000000.00 99000000.00 81000000.00 99000000.00 81000000.00 99000000.00 81000000.00 99000000.00 81000000.00 99000000.00 81000000.00 99000000.00 81000000.00 99000000.00 81000000.00 99000000.00 78000000.00 23000000.00 77000000.00 54000000.00
    15 Net Income 955800000.00 605200000.00 1227300000.00 883700000.00 965300000.00 883700000.00 965300000.00 883700000.00 965300000.00 883700000.00 965300000.00 883700000.00 965300000.00 883700000.00 965300000.00 883700000.00 965300000.00 883700000.00 965300000.00 761000000.00 490000000.00 884000000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 224000000.00 313000000.00 337000000.00 290000000.00 289500000.00 290000000.00 289500000.00 290000000.00 289500000.00 290000000.00 289500000.00 290000000.00 289500000.00 290000000.00 289500000.00 290000000.00 289500000.00 290000000.00 289500000.00 367000000.00 269600000.00 367000000.00 269600000.00 367000000.00 269600000.00 367000000.00 269600000.00 367000000.00 269600000.00 367000000.00 269600000.00 367000000.00 269600000.00 367000000.00 269600000.00 108000000.00 185000000.00 158000000.00 150000000.00 194000000.00 150000000.00 194000000.00 150000000.00 194000000.00 150000000.00 194000000.00 150000000.00 194000000.00 150000000.00 194000000.00 150000000.00 194000000.00 150000000.00 194000000.00 138000000.00 -42000000.00 97000000.00 59000000.00
    16 EPS 6.35 3.99 8.05 5.79 6.61 5.79 6.61 5.79 6.61 5.79 6.61 5.79 6.61 5.79 6.61 5.79 6.61 5.79 6.61 4.76 3.08 5.29 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 1.32 0.00 4.06 2.80 3.91 4.01 3.45 3.54 3.45 3.54 3.45 3.54 3.45 3.54 3.45 3.54 3.45 3.54 3.45 3.54 3.45 3.54 4.37 3.23 4.37 3.23 4.37 3.23 4.37 3.23 4.37 3.23 4.37 3.23 4.37 3.23 4.37 3.23 1.27 2.10 1.82 1.67 2.20 1.67 2.20 1.67 2.20 1.67 2.20 1.67 2.20 1.67 2.20 1.67 2.20 1.67 2.20 1.53 -0.47 1.08 0.66
    17 EPS Diluted 6.35 3.99 8.05 5.79 6.51 5.79 6.51 5.79 6.51 5.79 6.51 5.79 6.51 5.79 6.51 5.79 6.51 5.79 6.51 4.76 3.08 5.29 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 1.32 0.00 3.97 2.80 3.91 4.01 3.45 3.46 3.45 3.46 3.45 3.46 3.45 3.46 3.45 3.46 3.45 3.46 3.45 3.46 3.45 3.46 4.37 3.16 4.37 3.16 4.37 3.16 4.37 3.16 4.37 3.16 4.37 3.16 4.37 3.16 4.37 3.16 1.27 2.10 1.82 1.67 2.20 1.67 2.20 1.67 2.20 1.67 2.20 1.67 2.20 1.67 2.20 1.67 2.20 1.67 2.20 1.53 -0.47 1.08 0.66
    18 Shares Outstanding 150558000 151643000 152449000 152706000 146041000 152706000 146041000 152706000 146041000 152706000 146041000 152706000 146041000 152706000 146041000 152706000 146041000 152706000 146041000 160000000 159000000 167000000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 150000000 150000000 165832000 80000000 80000000 84000000 84000000 81779661 84000000 81779661 84000000 81779661 84000000 81779661 84000000 81779661 84000000 81779661 84000000 81779661 84000000 81779661 84000000 83467492 84000000 83467492 84000000 83467492 84000000 83467492 84000000 83467492 84000000 83467492 84000000 83467492 84000000 83467492 85000000 88000000 87000000 90000000 88000000 90000000 88000000 90000000 88000000 90000000 88000000 90000000 88000000 90000000 88000000 90000000 88000000 90000000 88000000 90000000 89000000 90000000 90000000
    19 Shares Outstanding (Diluted) 150558000 151643000 152449000 152706000 148207000 152706000 148207000 152706000 148207000 152706000 148207000 152706000 148207000 152706000 148207000 152706000 148207000 152706000 148207000 160000000 159000000 167000000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 150000000 150000000 170105000 80000000 80000000 84000000 84000000 83670520 84000000 83670520 84000000 83670520 84000000 83670520 84000000 83670520 84000000 83670520 84000000 83670520 84000000 83670520 84000000 85316456 84000000 85316456 84000000 85316456 84000000 85316456 84000000 85316456 84000000 85316456 84000000 85316456 84000000 85316456 85000000 88000000 87000000 90000000 88000000 90000000 88000000 90000000 88000000 90000000 88000000 90000000 88000000 90000000 88000000 90000000 88000000 90000000 88000000 90000000 89000000 90000000 90000000
  • Line Item (in $M) 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 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 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 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 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 2011 FY 2010 FY 2009 FY 2007 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 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 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 Cash & Cash Equivalents 297700000.00 288700000.00 637500000.00 465400000.00 1131800000.00 465400000.00 1131800000.00 465400000.00 1131800000.00 465400000.00 1131800000.00 465400000.00 1131800000.00 465400000.00 1131800000.00 465400000.00 1131800000.00 465400000.00 1131800000.00 497000000.00 496000000.00 716000000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 401000000.00 212000000.00 240000000.00 177000000.00 176600000.00 177000000.00 176600000.00 177000000.00 176600000.00 177000000.00 176600000.00 177000000.00 176600000.00 177000000.00 176600000.00 177000000.00 176600000.00 177000000.00 176600000.00 250000000.00 657800000.00 250000000.00 657800000.00 250000000.00 657800000.00 250000000.00 657800000.00 250000000.00 657800000.00 250000000.00 657800000.00 250000000.00 657800000.00 250000000.00 657800000.00 204000000.00 122000000.00 115000000.00 88000000.00 94000000.00 88000000.00 94000000.00 88000000.00 94000000.00 88000000.00 94000000.00 88000000.00 94000000.00 88000000.00 94000000.00 88000000.00 94000000.00 88000000.00 94000000.00 110000000.00 152000000.00 84000000.00 75000000.00
    2 Short Term 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 0.00 0.00 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 297700000.00 288700000.00 637500000.00 465400000.00 1131800000.00 465400000.00 1131800000.00 465400000.00 1131800000.00 465400000.00 1131800000.00 465400000.00 1131800000.00 465400000.00 1131800000.00 465400000.00 1131800000.00 465400000.00 1131800000.00 497000000.00 496000000.00 716000000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 1745000000.00 0.00 906900000.00 401000000.00 212000000.00 240000000.00 177000000.00 176600000.00 177000000.00 176600000.00 177000000.00 176600000.00 177000000.00 176600000.00 177000000.00 176600000.00 177000000.00 176600000.00 177000000.00 176600000.00 177000000.00 176600000.00 250000000.00 657800000.00 250000000.00 657800000.00 250000000.00 657800000.00 250000000.00 657800000.00 250000000.00 657800000.00 250000000.00 657800000.00 250000000.00 657800000.00 250000000.00 657800000.00 204000000.00 122000000.00 115000000.00 88000000.00 94000000.00 88000000.00 94000000.00 88000000.00 94000000.00 88000000.00 94000000.00 88000000.00 94000000.00 88000000.00 94000000.00 88000000.00 94000000.00 88000000.00 94000000.00 110000000.00 152000000.00 84000000.00 75000000.00
    4 Accounts Receivables 1454600000.00 1607800000.00 1628700000.00 1331800000.00 1302800000.00 1331800000.00 1302800000.00 1331800000.00 1302800000.00 1331800000.00 1302800000.00 1331800000.00 1302800000.00 1331800000.00 1302800000.00 1331800000.00 1302800000.00 1331800000.00 1302800000.00 1397000000.00 1633000000.00 1538000000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 1417000000.00 0.00 1553200000.00 532000000.00 678000000.00 848000000.00 750000000.00 749600000.00 750000000.00 749600000.00 750000000.00 749600000.00 750000000.00 749600000.00 750000000.00 749600000.00 750000000.00 749600000.00 750000000.00 749600000.00 750000000.00 749600000.00 582000000.00 609600000.00 582000000.00 609600000.00 582000000.00 609600000.00 582000000.00 609600000.00 582000000.00 609600000.00 582000000.00 609600000.00 582000000.00 609600000.00 582000000.00 609600000.00 482000000.00 548000000.00 551000000.00 546000000.00 532000000.00 546000000.00 532000000.00 546000000.00 532000000.00 546000000.00 532000000.00 546000000.00 532000000.00 546000000.00 532000000.00 546000000.00 532000000.00 546000000.00 532000000.00 517000000.00 473000000.00 446000000.00 439000000.00
    5 Inventory 2255000000.00 2373500000.00 2018400000.00 1526400000.00 1478000000.00 1526400000.00 1478000000.00 1526400000.00 1478000000.00 1526400000.00 1478000000.00 1526400000.00 1478000000.00 1526400000.00 1478000000.00 1526400000.00 1478000000.00 1526400000.00 1478000000.00 1563000000.00 1485000000.00 1317000000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 1272000000.00 0.00 1438600000.00 366000000.00 515000000.00 567000000.00 599000000.00 598900000.00 599000000.00 598900000.00 599000000.00 598900000.00 599000000.00 598900000.00 599000000.00 598900000.00 599000000.00 598900000.00 599000000.00 598900000.00 599000000.00 598900000.00 413000000.00 460700000.00 413000000.00 460700000.00 413000000.00 460700000.00 413000000.00 460700000.00 413000000.00 460700000.00 413000000.00 460700000.00 413000000.00 460700000.00 413000000.00 460700000.00 377000000.00 415000000.00 410000000.00 381000000.00 398000000.00 381000000.00 398000000.00 381000000.00 398000000.00 381000000.00 398000000.00 381000000.00 398000000.00 381000000.00 398000000.00 381000000.00 398000000.00 381000000.00 398000000.00 381000000.00 301000000.00 338000000.00 349000000.00
    6 Other Current Assets 449300000.00 299400000.00 274400000.00 338500000.00 159300000.00 338500000.00 159300000.00 338500000.00 159300000.00 338500000.00 159300000.00 338500000.00 159300000.00 338500000.00 159300000.00 338500000.00 159300000.00 338500000.00 159300000.00 492000000.00 355000000.00 527000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 382000000.00 0.00 215000000.00 113000000.00 94000000.00 113000000.00 113000000.00 89200000.00 113000000.00 89200000.00 113000000.00 89200000.00 113000000.00 89200000.00 113000000.00 89200000.00 113000000.00 89200000.00 113000000.00 89200000.00 113000000.00 89200000.00 127000000.00 81000000.00 127000000.00 81000000.00 127000000.00 81000000.00 127000000.00 81000000.00 127000000.00 81000000.00 127000000.00 81000000.00 127000000.00 81000000.00 127000000.00 81000000.00 138000000.00 105000000.00 65000000.00 76000000.00 70000000.00 76000000.00 70000000.00 76000000.00 70000000.00 76000000.00 70000000.00 76000000.00 70000000.00 76000000.00 70000000.00 76000000.00 70000000.00 76000000.00 70000000.00 78000000.00 79000000.00 43000000.00 52000000.00
    7 Total Current Assets 4456600000.00 4569400000.00 4559000000.00 3662100000.00 4788500000.00 3662100000.00 4788500000.00 3662100000.00 4788500000.00 3662100000.00 4788500000.00 3662100000.00 4788500000.00 3662100000.00 4788500000.00 3662100000.00 4788500000.00 3662100000.00 4788500000.00 3949000000.00 3969000000.00 4098000000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 4816000000.00 0.00 4322700000.00 1412000000.00 1499000000.00 1768000000.00 1639000000.00 1638500000.00 1639000000.00 1638500000.00 1639000000.00 1638500000.00 1639000000.00 1638500000.00 1639000000.00 1638500000.00 1639000000.00 1638500000.00 1639000000.00 1638500000.00 1639000000.00 1638500000.00 1372000000.00 1825600000.00 1372000000.00 1825600000.00 1372000000.00 1825600000.00 1372000000.00 1825600000.00 1372000000.00 1825600000.00 1372000000.00 1825600000.00 1372000000.00 1825600000.00 1372000000.00 1825600000.00 1201000000.00 1190000000.00 1141000000.00 1091000000.00 1094000000.00 1091000000.00 1094000000.00 1091000000.00 1094000000.00 1091000000.00 1094000000.00 1091000000.00 1094000000.00 1091000000.00 1094000000.00 1091000000.00 1094000000.00 1091000000.00 1094000000.00 1086000000.00 1005000000.00 911000000.00 915000000.00
    8 PP&E 1959500000.00 1915200000.00 1742500000.00 1450200000.00 1451200000.00 1450200000.00 1451200000.00 1450200000.00 1451200000.00 1450200000.00 1451200000.00 1450200000.00 1451200000.00 1450200000.00 1451200000.00 1450200000.00 1451200000.00 1450200000.00 1451200000.00 1454000000.00 1485000000.00 1334000000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 1167000000.00 0.00 1250900000.00 576000000.00 580000000.00 569000000.00 559000000.00 559400000.00 559000000.00 559400000.00 559000000.00 559400000.00 559000000.00 559400000.00 559000000.00 559400000.00 559000000.00 559400000.00 559000000.00 559400000.00 559000000.00 559400000.00 399000000.00 467100000.00 399000000.00 467100000.00 399000000.00 467100000.00 399000000.00 467100000.00 399000000.00 467100000.00 399000000.00 467100000.00 399000000.00 467100000.00 399000000.00 467100000.00 413000000.00 495000000.00 494000000.00 521000000.00 504000000.00 521000000.00 504000000.00 521000000.00 504000000.00 521000000.00 504000000.00 521000000.00 504000000.00 521000000.00 504000000.00 521000000.00 504000000.00 521000000.00 504000000.00 511000000.00 513000000.00 570000000.00 532000000.00
    9 Goodwill 9237500000.00 8956700000.00 8776100000.00 7084300000.00 6694000000.00 7084300000.00 6694000000.00 7084300000.00 6694000000.00 7084300000.00 6694000000.00 7084300000.00 6694000000.00 7084300000.00 6694000000.00 7084300000.00 6694000000.00 7084300000.00 6694000000.00 7276000000.00 7565000000.00 7021000000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 5942000000.00 0.00 6920100000.00 1818000000.00 1747000000.00 1538000000.00 1100000000.00 1100200000.00 1100000000.00 1100200000.00 1100000000.00 1100200000.00 1100000000.00 1100200000.00 1100000000.00 1100200000.00 1100000000.00 1100200000.00 1100000000.00 1100200000.00 1100000000.00 1100200000.00 640000000.00 0.00 640000000.00 0.00 640000000.00 0.00 640000000.00 0.00 640000000.00 0.00 640000000.00 0.00 640000000.00 0.00 640000000.00 0.00 433000000.00 348000000.00 304000000.00 254000000.00 239000000.00 254000000.00 239000000.00 254000000.00 239000000.00 254000000.00 239000000.00 254000000.00 239000000.00 254000000.00 239000000.00 254000000.00 239000000.00 254000000.00 239000000.00 257000000.00 151000000.00 148000000.00 179000000.00
    10 Intangible Assets 3622000000.00 3484400000.00 3507400000.00 2541500000.00 2299500000.00 2541500000.00 2299500000.00 2541500000.00 2299500000.00 2541500000.00 2299500000.00 2541500000.00 2299500000.00 2541500000.00 2299500000.00 2541500000.00 2299500000.00 2541500000.00 2299500000.00 2752000000.00 3068000000.00 2935000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 2872000000.00 0.00 3117000000.00 776000000.00 857000000.00 715000000.00 521000000.00 521300000.00 521000000.00 521300000.00 521000000.00 521300000.00 521000000.00 521300000.00 521000000.00 521300000.00 521000000.00 521300000.00 521000000.00 521300000.00 521000000.00 521300000.00 289000000.00 1060400000.00 289000000.00 1060400000.00 289000000.00 1060400000.00 289000000.00 1060400000.00 289000000.00 1060400000.00 289000000.00 1060400000.00 289000000.00 1060400000.00 289000000.00 1060400000.00 211000000.00 197000000.00 -68000000.00 -69000000.00 -64000000.00 -69000000.00 -64000000.00 -69000000.00 -64000000.00 -69000000.00 -64000000.00 -69000000.00 -64000000.00 -69000000.00 -64000000.00 -69000000.00 -64000000.00 -69000000.00 -64000000.00 -60000000.00 -47000000.00 -49000000.00 -47000000.00
    11 Goodwill & Intangible Assets 12859500000.00 12441100000.00 12283500000.00 9625800000.00 8993500000.00 9625800000.00 8993500000.00 9625800000.00 8993500000.00 9625800000.00 8993500000.00 9625800000.00 8993500000.00 9625800000.00 8993500000.00 9625800000.00 8993500000.00 9625800000.00 8993500000.00 10028000000.00 10633000000.00 9956000000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 8814000000.00 0.00 10037100000.00 2594000000.00 2604000000.00 2253000000.00 1621000000.00 1621500000.00 1621000000.00 1621500000.00 1621000000.00 1621500000.00 1621000000.00 1621500000.00 1621000000.00 1621500000.00 1621000000.00 1621500000.00 1621000000.00 1621500000.00 1621000000.00 1621500000.00 929000000.00 1060400000.00 929000000.00 1060400000.00 929000000.00 1060400000.00 929000000.00 1060400000.00 929000000.00 1060400000.00 929000000.00 1060400000.00 929000000.00 1060400000.00 929000000.00 1060400000.00 644000000.00 545000000.00 236000000.00 185000000.00 175000000.00 185000000.00 175000000.00 185000000.00 175000000.00 185000000.00 175000000.00 185000000.00 175000000.00 185000000.00 175000000.00 185000000.00 175000000.00 185000000.00 175000000.00 197000000.00 104000000.00 99000000.00 132000000.00
    12 L-T 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 0.00 0.00 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 731200000.00 705300000.00 436100000.00 825900000.00 0.00 825900000.00 0.00 825900000.00 0.00 825900000.00 0.00 825900000.00 0.00 825900000.00 0.00 825900000.00 0.00 825900000.00 0.00 993000000.00 914000000.00 947000000.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 901000000.00 0.00 0.00 120000000.00 120000000.00 82000000.00 67000000.00 0.00 67000000.00 0.00 67000000.00 0.00 67000000.00 0.00 67000000.00 0.00 67000000.00 0.00 67000000.00 0.00 67000000.00 0.00 90000000.00 0.00 90000000.00 0.00 90000000.00 0.00 90000000.00 0.00 90000000.00 0.00 90000000.00 0.00 90000000.00 0.00 90000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16000000.00
    14 Other Non-Current Assets 1321000000.00 482300000.00 512700000.00 389700000.00 401700000.00 389700000.00 401700000.00 389700000.00 401700000.00 389700000.00 401700000.00 389700000.00 401700000.00 389700000.00 401700000.00 389700000.00 401700000.00 389700000.00 401700000.00 419000000.00 448000000.00 456000000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 343000000.00 0.00 338300000.00 187000000.00 196000000.00 190000000.00 116000000.00 116000000.00 116000000.00 116000000.00 116000000.00 116000000.00 116000000.00 116000000.00 116000000.00 116000000.00 116000000.00 116000000.00 116000000.00 116000000.00 116000000.00 116000000.00 152000000.00 192000000.00 152000000.00 192000000.00 152000000.00 192000000.00 152000000.00 192000000.00 152000000.00 192000000.00 152000000.00 192000000.00 152000000.00 192000000.00 152000000.00 192000000.00 167000000.00 188000000.00 184000000.00 94000000.00 111000000.00 94000000.00 111000000.00 94000000.00 111000000.00 94000000.00 111000000.00 94000000.00 111000000.00 94000000.00 111000000.00 94000000.00 111000000.00 94000000.00 111000000.00 138000000.00 136000000.00 79000000.00 91000000.00
    15 Total Non-Current Assets 16140000000.00 14838600000.00 14538700000.00 11465700000.00 10846400000.00 11465700000.00 10846400000.00 11465700000.00 10846400000.00 11465700000.00 10846400000.00 11465700000.00 10846400000.00 11465700000.00 10846400000.00 11465700000.00 10846400000.00 11465700000.00 10846400000.00 11900000000.00 12566000000.00 11746000000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 10323000000.00 0.00 11626300000.00 3357000000.00 3380000000.00 3012000000.00 2296000000.00 2296900000.00 2296000000.00 2296900000.00 2296000000.00 2296900000.00 2296000000.00 2296900000.00 2296000000.00 2296900000.00 2296000000.00 2296900000.00 2296000000.00 2296900000.00 2296000000.00 2296900000.00 1479000000.00 1719500000.00 1479000000.00 1719500000.00 1479000000.00 1719500000.00 1479000000.00 1719500000.00 1479000000.00 1719500000.00 1479000000.00 1719500000.00 1479000000.00 1719500000.00 1479000000.00 1719500000.00 1223000000.00 1228000000.00 915000000.00 800000000.00 791000000.00 800000000.00 791000000.00 800000000.00 791000000.00 800000000.00 791000000.00 800000000.00 791000000.00 800000000.00 791000000.00 800000000.00 791000000.00 800000000.00 791000000.00 847000000.00 754000000.00 749000000.00 755000000.00
    16 Other Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 20596600000.00 19408000000.00 19097700000.00 15127800000.00 15634900000.00 15127800000.00 15634900000.00 15127800000.00 15634900000.00 15127800000.00 15634900000.00 15127800000.00 15634900000.00 15127800000.00 15634900000.00 15127800000.00 15634900000.00 15127800000.00 15634900000.00 15849000000.00 16535000000.00 15844000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 15139000000.00 0.00 15949000000.00 4769000000.00 4879000000.00 4780000000.00 3935000000.00 3935400000.00 3935000000.00 3935400000.00 3935000000.00 3935400000.00 3935000000.00 3935400000.00 3935000000.00 3935400000.00 3935000000.00 3935400000.00 3935000000.00 3935400000.00 3935000000.00 3935400000.00 2851000000.00 3545100000.00 2851000000.00 3545100000.00 2851000000.00 3545100000.00 2851000000.00 3545100000.00 2851000000.00 3545100000.00 2851000000.00 3545100000.00 2851000000.00 3545100000.00 2851000000.00 3545100000.00 2424000000.00 2418000000.00 2056000000.00 1891000000.00 1885000000.00 1891000000.00 1885000000.00 1891000000.00 1885000000.00 1891000000.00 1885000000.00 1891000000.00 1885000000.00 1891000000.00 1885000000.00 1891000000.00 1885000000.00 1891000000.00 1885000000.00 1933000000.00 1759000000.00 1660000000.00 1670000000.00
    18 Accounts Payables 2087800000.00 2233200000.00 2021000000.00 1533100000.00 1640400000.00 1533100000.00 1640400000.00 1533100000.00 1640400000.00 1533100000.00 1640400000.00 1533100000.00 1640400000.00 1533100000.00 1640400000.00 1533100000.00 1640400000.00 1533100000.00 1640400000.00 1579000000.00 1576000000.00 1350000000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 999000000.00 0.00 1312600000.00 410000000.00 462000000.00 509000000.00 445000000.00 445200000.00 445000000.00 445200000.00 445000000.00 445200000.00 445000000.00 445200000.00 445000000.00 445200000.00 445000000.00 445200000.00 445000000.00 445200000.00 445000000.00 445200000.00 300000000.00 327700000.00 300000000.00 327700000.00 300000000.00 327700000.00 300000000.00 327700000.00 300000000.00 327700000.00 300000000.00 327700000.00 300000000.00 327700000.00 300000000.00 327700000.00 240000000.00 260000000.00 248000000.00 225000000.00 240000000.00 225000000.00 240000000.00 225000000.00 240000000.00 225000000.00 240000000.00 225000000.00 240000000.00 225000000.00 240000000.00 225000000.00 240000000.00 225000000.00 240000000.00 172000000.00 156000000.00 131000000.00 113000000.00
    19 S-T Debt 1800000.00 376100000.00 5300000.00 2500000.00 12100000.00 2500000.00 12100000.00 2500000.00 12100000.00 2500000.00 12100000.00 2500000.00 12100000.00 2500000.00 12100000.00 2500000.00 12100000.00 2500000.00 12100000.00 2000000.00 393000000.00 1000000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 2000000.00 0.00 526600000.00 90000000.00 214000000.00 283000000.00 90000000.00 320000000.00 90000000.00 320000000.00 90000000.00 320000000.00 90000000.00 320000000.00 90000000.00 320000000.00 90000000.00 320000000.00 90000000.00 320000000.00 90000000.00 320000000.00 47000000.00 170200000.00 47000000.00 170200000.00 47000000.00 170200000.00 47000000.00 170200000.00 47000000.00 170200000.00 47000000.00 170200000.00 47000000.00 170200000.00 47000000.00 170200000.00 0.00 140000000.00 177000000.00 145000000.00 208000000.00 145000000.00 208000000.00 145000000.00 208000000.00 145000000.00 208000000.00 145000000.00 208000000.00 145000000.00 208000000.00 145000000.00 208000000.00 145000000.00 208000000.00 208000000.00 81000000.00 5000000.00 77000000.00
    20 Income Tax Payables 0.00 67500000.00 142100000.00 157600000.00 0.00 157600000.00 0.00 157600000.00 0.00 157600000.00 0.00 157600000.00 0.00 157600000.00 0.00 157600000.00 0.00 157600000.00 0.00 139200000.00 87800000.00 220000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 0.00 98600000.00 98900000.00 89200000.00 81900000.00 89200000.00 81900000.00 89200000.00 81900000.00 89200000.00 81900000.00 89200000.00 81900000.00 89200000.00 81900000.00 89200000.00 81900000.00 89200000.00 81900000.00 84400000.00 79700000.00 78600000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 733100000.00 410000000.00 443700000.00 49800000.00 103300000.00 49800000.00 103300000.00 49800000.00 103300000.00 49800000.00 103300000.00 49800000.00 103300000.00 49800000.00 103300000.00 49800000.00 103300000.00 49800000.00 103300000.00 437000000.00 240000000.00 407000000.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 240000000.00 0.00 0.00 83000000.00 75000000.00 93000000.00 59000000.00 0.00 59000000.00 0.00 59000000.00 0.00 59000000.00 0.00 59000000.00 0.00 59000000.00 0.00 59000000.00 0.00 59000000.00 0.00 131000000.00 3100000.00 131000000.00 3100000.00 131000000.00 3100000.00 131000000.00 3100000.00 131000000.00 3100000.00 131000000.00 3100000.00 131000000.00 3100000.00 131000000.00 3100000.00 105000000.00 60000000.00 77000000.00 46000000.00 55000000.00 46000000.00 55000000.00 46000000.00 55000000.00 46000000.00 55000000.00 46000000.00 55000000.00 46000000.00 55000000.00 46000000.00 55000000.00 46000000.00 55000000.00 26000000.00 34000000.00 21000000.00 0.00
    23 Total Current Liabilities 4405700000.00 4001600000.00 4391500000.00 2802600000.00 2807500000.00 2802600000.00 2807500000.00 2802600000.00 2807500000.00 2802600000.00 2807500000.00 2802600000.00 2807500000.00 2802600000.00 2807500000.00 2802600000.00 2807500000.00 2802600000.00 2807500000.00 2832000000.00 3221000000.00 3073000000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 2742000000.00 0.00 3268500000.00 1192000000.00 1197000000.00 1278000000.00 1251000000.00 1251100000.00 1251000000.00 1251100000.00 1251000000.00 1251100000.00 1251000000.00 1251100000.00 1251000000.00 1251100000.00 1251000000.00 1251100000.00 1251000000.00 1251100000.00 1251000000.00 1251100000.00 819000000.00 875300000.00 819000000.00 875300000.00 819000000.00 875300000.00 819000000.00 875300000.00 819000000.00 875300000.00 819000000.00 875300000.00 819000000.00 875300000.00 819000000.00 875300000.00 754000000.00 681000000.00 826000000.00 693000000.00 707000000.00 693000000.00 707000000.00 693000000.00 707000000.00 693000000.00 707000000.00 693000000.00 707000000.00 693000000.00 707000000.00 693000000.00 707000000.00 693000000.00 707000000.00 702000000.00 623000000.00 382000000.00 388000000.00
    24 L-T Debt 3176400000.00 3819800000.00 2828200000.00 3792100000.00 3815300000.00 3792100000.00 3815300000.00 3792100000.00 3815300000.00 3792100000.00 3815300000.00 3792100000.00 3815300000.00 3792100000.00 3815300000.00 3792100000.00 3815300000.00 3792100000.00 3815300000.00 3840000000.00 3799000000.00 3527000000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 3018000000.00 0.00 2925800000.00 1085000000.00 1420000000.00 1212000000.00 679000000.00 679200000.00 679000000.00 679200000.00 679000000.00 679200000.00 679000000.00 679200000.00 679000000.00 679200000.00 679000000.00 679200000.00 679000000.00 679200000.00 679000000.00 679200000.00 482000000.00 895300000.00 482000000.00 895300000.00 482000000.00 895300000.00 482000000.00 895300000.00 482000000.00 895300000.00 482000000.00 895300000.00 482000000.00 895300000.00 482000000.00 895300000.00 535000000.00 564000000.00 197000000.00 290000000.00 249000000.00 290000000.00 249000000.00 290000000.00 249000000.00 290000000.00 249000000.00 290000000.00 249000000.00 290000000.00 249000000.00 290000000.00 249000000.00 290000000.00 249000000.00 345000000.00 284000000.00 343000000.00 391000000.00
  • Line Item (in $M) 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 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 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 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 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 2011 FY 2010 FY 2009 FY 2007 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 FY 2006 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 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) 955800000.00 605200000.00 1227300000.00 883700000.00 965300000.00 883700000.00 965300000.00 883700000.00 965300000.00 883700000.00 965300000.00 883700000.00 965300000.00 883700000.00 965300000.00 883700000.00 965300000.00 883700000.00 965300000.00 761000000.00 490000000.00 884000000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 198000000.00 0.00 674600000.00 224000000.00 313000000.00 337000000.00 290000000.00 289500000.00 290000000.00 289500000.00 290000000.00 289500000.00 290000000.00 289500000.00 290000000.00 289500000.00 290000000.00 289500000.00 290000000.00 289500000.00 290000000.00 289500000.00 367000000.00 269600000.00 367000000.00 269600000.00 367000000.00 269600000.00 367000000.00 269600000.00 367000000.00 269600000.00 367000000.00 269600000.00 367000000.00 269600000.00 367000000.00 269600000.00 108000000.00 185000000.00 158000000.00 150000000.00 194000000.00 150000000.00 194000000.00 150000000.00 194000000.00 150000000.00 194000000.00 150000000.00 194000000.00 150000000.00 194000000.00 150000000.00 194000000.00 150000000.00 194000000.00 138000000.00 -42000000.00 97000000.00 59000000.00
    2 D&A 560200000.00 506500000.00 460700000.00 414000000.00 408000000.00 414000000.00 408000000.00 414000000.00 408000000.00 414000000.00 408000000.00 414000000.00 408000000.00 414000000.00 408000000.00 414000000.00 408000000.00 414000000.00 408000000.00 449800000.00 441300000.00 445300000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 348700000.00 0.00 410100000.00 200100000.00 183000000.00 162200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 121200000.00 95000000.00 96500000.00 95000000.00 96500000.00 95000000.00 96500000.00 95000000.00 96500000.00 95000000.00 96500000.00 95000000.00 96500000.00 95000000.00 96500000.00 95000000.00 96500000.00 86500000.00 71200000.00 82900000.00 85600000.00 83300000.00 85600000.00 83300000.00 85600000.00 83300000.00 85600000.00 83300000.00 85600000.00 83300000.00 85600000.00 83300000.00 85600000.00 83300000.00 85600000.00 83300000.00 79700000.00 72400000.00 74700000.00 81200000.00
    3 Deferred Income Tax -17900000.00 191100000.00 -103000000.00 -1300000.00 -25700000.00 -1300000.00 -25700000.00 -1300000.00 -25700000.00 -1300000.00 -25700000.00 -1300000.00 -25700000.00 -1300000.00 -25700000.00 -1300000.00 -25700000.00 -1300000.00 -25700000.00 42400000.00 -135700000.00 0.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 -73400000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    4 Stock-Based Compensation (SBC) 88000000.00 76500000.00 78700000.00 67900000.00 81200000.00 67900000.00 81200000.00 67900000.00 81200000.00 67900000.00 81200000.00 67900000.00 81200000.00 67900000.00 81200000.00 67900000.00 81200000.00 67900000.00 81200000.00 57100000.00 66400000.00 89700000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 85000000.00 0.00 68900000.00 20000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 -516900000.00 400300000.00 -1813500000.00 -257500000.00 1121500000.00 -257500000.00 1121500000.00 -257500000.00 1121500000.00 -257500000.00 1121500000.00 -257500000.00 1121500000.00 -257500000.00 1121500000.00 -257500000.00 1121500000.00 -257500000.00 1121500000.00 369000000.00 -277000000.00 -29200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 1854000000.00 -2074000000.00 1054200000.00 -82000000.00 -188000000.00 102600000.00 -562300000.00 -600000.00 -562300000.00 -600000.00 -562300000.00 -600000.00 -562300000.00 -600000.00 -562300000.00 -600000.00 -562300000.00 -600000.00 -562300000.00 -600000.00 -562300000.00 -600000.00 106000000.00 397300000.00 106000000.00 397300000.00 106000000.00 397300000.00 106000000.00 397300000.00 106000000.00 397300000.00 106000000.00 397300000.00 106000000.00 397300000.00 106000000.00 397300000.00 -62000000.00 194000000.00 -72000000.00 14000000.00 -11000000.00 14000000.00 -11000000.00 14000000.00 -11000000.00 14000000.00 -11000000.00 14000000.00 -11000000.00 14000000.00 -11000000.00 14000000.00 -11000000.00 14000000.00 -11000000.00 2000000.00 -147000000.00 2000000.00 60000000.00
    6 Accounts Receivables 137000000.00 -48800000.00 -200600000.00 -41300000.00 -69400000.00 -41300000.00 -69400000.00 -41300000.00 -69400000.00 -41300000.00 -69400000.00 -41300000.00 -69400000.00 -41300000.00 -69400000.00 -41300000.00 -69400000.00 -41300000.00 -69400000.00 81600000.00 11300000.00 -55200000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 22000000.00 0.00 10100000.00 130000000.00 129000000.00 -30000000.00 -136000000.00 0.00 -136000000.00 0.00 -136000000.00 0.00 -136000000.00 0.00 -136000000.00 0.00 -136000000.00 0.00 -136000000.00 0.00 -136000000.00 0.00 -18000000.00 0.00 -18000000.00 0.00 -18000000.00 0.00 -18000000.00 0.00 -18000000.00 0.00 -18000000.00 0.00 -18000000.00 0.00 -18000000.00 0.00 62000000.00 70000000.00 -19000000.00 -29000000.00 14000000.00 -29000000.00 14000000.00 -29000000.00 14000000.00 -29000000.00 14000000.00 -29000000.00 14000000.00 -29000000.00 14000000.00 -29000000.00 14000000.00 -29000000.00 14000000.00 -44000000.00 -27000000.00 -7000000.00 -29000000.00
    7 Inventory 7000000.00 -401600000.00 -303000000.00 -54700000.00 -23900000.00 -54700000.00 -23900000.00 -54700000.00 -23900000.00 -54700000.00 -23900000.00 -54700000.00 -23900000.00 -54700000.00 -23900000.00 -54700000.00 -23900000.00 -54700000.00 -23900000.00 -175900000.00 -101900000.00 11400000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 173000000.00 0.00 -90200000.00 152000000.00 26000000.00 47000000.00 -138000000.00 -62700000.00 -138000000.00 -62700000.00 -138000000.00 -62700000.00 -138000000.00 -62700000.00 -138000000.00 -62700000.00 -138000000.00 -62700000.00 -138000000.00 -62700000.00 -138000000.00 -62700000.00 -43000000.00 -19300000.00 -43000000.00 -19300000.00 -43000000.00 -19300000.00 -43000000.00 -19300000.00 -43000000.00 -19300000.00 -43000000.00 -19300000.00 -43000000.00 -19300000.00 -43000000.00 -19300000.00 24000000.00 -5000000.00 -12000000.00 0.00 -17000000.00 0.00 -17000000.00 0.00 -17000000.00 0.00 -17000000.00 0.00 -17000000.00 0.00 -17000000.00 0.00 -17000000.00 0.00 -17000000.00 -80000000.00 37000000.00 11000000.00 20000000.00
    8 Accounts Payables -169000000.00 211000000.00 240400000.00 -9700000.00 159700000.00 -9700000.00 159700000.00 -9700000.00 159700000.00 -9700000.00 159700000.00 -9700000.00 159700000.00 -9700000.00 159700000.00 -9700000.00 159700000.00 -9700000.00 159700000.00 71700000.00 105000000.00 109100000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 77000000.00 0.00 214200000.00 -57000000.00 -32000000.00 34000000.00 -117000000.00 0.00 -117000000.00 0.00 -117000000.00 0.00 -117000000.00 0.00 -117000000.00 0.00 -117000000.00 0.00 -117000000.00 0.00 -117000000.00 0.00 54000000.00 0.00 54000000.00 0.00 54000000.00 0.00 54000000.00 0.00 54000000.00 0.00 54000000.00 0.00 54000000.00 0.00 54000000.00 0.00 20000000.00 -12000000.00 -8000000.00 -53000000.00 -15000000.00 -53000000.00 -15000000.00 -53000000.00 -15000000.00 -53000000.00 -15000000.00 -53000000.00 -15000000.00 -53000000.00 -15000000.00 -53000000.00 -15000000.00 -53000000.00 -15000000.00 -16000000.00 -25000000.00 -18000000.00 12000000.00
    9 Other Working Capital 50900000.00 567800000.00 167500000.00 859500000.00 1981000000.00 859500000.00 1981000000.00 859500000.00 1981000000.00 859500000.00 1981000000.00 859500000.00 1981000000.00 859500000.00 1981000000.00 859500000.00 1981000000.00 859500000.00 1981000000.00 1117000000.00 748000000.00 1025000000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 2074000000.00 0.00 1054200000.00 220000000.00 302000000.00 490000000.00 388000000.00 387400000.00 388000000.00 387400000.00 388000000.00 387400000.00 388000000.00 387400000.00 388000000.00 387400000.00 388000000.00 387400000.00 388000000.00 387400000.00 388000000.00 387400000.00 553000000.00 950300000.00 553000000.00 950300000.00 553000000.00 950300000.00 553000000.00 950300000.00 553000000.00 950300000.00 553000000.00 950300000.00 553000000.00 950300000.00 553000000.00 950300000.00 447000000.00 509000000.00 315000000.00 398000000.00 387000000.00 398000000.00 387000000.00 398000000.00 387000000.00 398000000.00 387000000.00 398000000.00 387000000.00 398000000.00 387000000.00 398000000.00 387000000.00 398000000.00 387000000.00 384000000.00 382000000.00 529000000.00 527000000.00
    10 Other Non-Cash Items 127500000.00 125000000.00 -101500000.00 126000000.00 29300000.00 126000000.00 29300000.00 126000000.00 29300000.00 126000000.00 29300000.00 126000000.00 29300000.00 126000000.00 29300000.00 126000000.00 29300000.00 126000000.00 29300000.00 159900000.00 140700000.00 -267900000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 257000000.00 0.00 644500000.00 25000000.00 -13200000.00 61400000.00 62800000.00 61300000.00 62800000.00 61300000.00 62800000.00 61300000.00 62800000.00 61300000.00 62800000.00 61300000.00 62800000.00 61300000.00 62800000.00 61300000.00 62800000.00 61300000.00 -132600000.00 35600000.00 -132600000.00 35600000.00 -132600000.00 35600000.00 -132600000.00 35600000.00 -132600000.00 35600000.00 -132600000.00 35600000.00 -132600000.00 35600000.00 -132600000.00 35600000.00 127300000.00 36100000.00 89700000.00 36400000.00 42200000.00 36400000.00 42200000.00 36400000.00 42200000.00 36400000.00 42200000.00 36400000.00 42200000.00 36400000.00 42200000.00 36400000.00 42200000.00 36400000.00 42200000.00 32500000.00 220600000.00 86300000.00 117800000.00
    11 Net Cash Provided by Operating Activities 1505700000.00 1260900000.00 668500000.00 1182300000.00 1485200000.00 1182300000.00 1485200000.00 1182300000.00 1485200000.00 1182300000.00 1485200000.00 1182300000.00 1485200000.00 1182300000.00 1485200000.00 1182300000.00 1485200000.00 1182300000.00 1485200000.00 1295900000.00 868000000.00 966200000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 739300000.00 0.00 998900000.00 539400000.00 516600000.00 544100000.00 439100000.00 439100000.00 439100000.00 439100000.00 439100000.00 439100000.00 439100000.00 439100000.00 439100000.00 439100000.00 439100000.00 439100000.00 439100000.00 439100000.00 439100000.00 439100000.00 371500000.00 362300000.00 371500000.00 362300000.00 371500000.00 362300000.00 371500000.00 362300000.00 371500000.00 362300000.00 371500000.00 362300000.00 371500000.00 362300000.00 371500000.00 362300000.00 464300000.00 285100000.00 221600000.00 222300000.00 236200000.00 222300000.00 236200000.00 222300000.00 236200000.00 222300000.00 236200000.00 222300000.00 236200000.00 222300000.00 236200000.00 222300000.00 236200000.00 222300000.00 236200000.00 56200000.00 241200000.00 259900000.00 178100000.00
    12 Investments in PP&E -424700000.00 -492100000.00 -442400000.00 -311400000.00 0.00 -311400000.00 0.00 -311400000.00 0.00 -311400000.00 0.00 -311400000.00 0.00 -311400000.00 0.00 -311400000.00 0.00 -311400000.00 0.00 -291000000.00 -365600000.00 -386000000.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -185500000.00 0.00 0.00 -93400000.00 -140800000.00 -86900000.00 -80500000.00 -80500000.00 -80500000.00 -80500000.00 -80500000.00 -80500000.00 -80500000.00 -80500000.00 -80500000.00 -80500000.00 -80500000.00 -80500000.00 -80500000.00 -80500000.00 -80500000.00 -80500000.00 -54800000.00 -53300000.00 -54800000.00 -53300000.00 -54800000.00 -53300000.00 -54800000.00 -53300000.00 -54800000.00 -53300000.00 -54800000.00 -53300000.00 -54800000.00 -53300000.00 -54800000.00 -53300000.00 -39400000.00 -52300000.00 -73100000.00 -102900000.00 -64400000.00 -102900000.00 -64400000.00 -102900000.00 -64400000.00 -102900000.00 -64400000.00 -102900000.00 -64400000.00 -102900000.00 -64400000.00 -102900000.00 -64400000.00 -102900000.00 -64400000.00 -64700000.00 -84100000.00 -103700000.00 -66500000.00
    13 Acquisitions (Net) -685000000.00 -524600000.00 -2601100000.00 -35000000.00 -35000000.00 -35000000.00 -35000000.00 -35000000.00 -35000000.00 -35000000.00 -35000000.00 -35000000.00 -35000000.00 -35000000.00 -35000000.00 -35000000.00 -35000000.00 -35000000.00 -35000000.00 -3200000.00 -933900000.00 -707300000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -1153000000.00 -550000000.00 -24000000.00 -643000000.00 -571000000.00 -571000000.00 -571000000.00 -571000000.00 -571000000.00 -571000000.00 -571000000.00 -571000000.00 -571000000.00 -571000000.00 -571000000.00 -571000000.00 -571000000.00 -571000000.00 -571000000.00 -571000000.00 -307000000.00 -307000000.00 -307000000.00 -307000000.00 -307000000.00 -307000000.00 -307000000.00 -307000000.00 -307000000.00 -307000000.00 -307000000.00 -307000000.00 -307000000.00 -307000000.00 -307000000.00 -307000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 -260000000.00 -527100000.00 -28700000.00 -649800000.00 0.00 -649800000.00 0.00 -649800000.00 0.00 -649800000.00 0.00 -649800000.00 0.00 -649800000.00 0.00 -649800000.00 0.00 -649800000.00 0.00 -28200000.00 -39200000.00 -1073900000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 -36000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 104700000.00 0.00 104700000.00 0.00 104700000.00 0.00 104700000.00 0.00 104700000.00 0.00 104700000.00 0.00 104700000.00 0.00 104700000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 554700000.00 783100000.00 773800000.00 -6400000.00 773800000.00 -6400000.00 773800000.00 -6400000.00 773800000.00 -6400000.00 773800000.00 -6400000.00 773800000.00 -6400000.00 773800000.00 -6400000.00 773800000.00 -6400000.00 -59800000.00 95400000.00 2347500000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 26300000.00 0.00 0.00 0.00 0.00 -6800000.00 0.00 -6800000.00 0.00 -6800000.00 0.00 -6800000.00 0.00 -6800000.00 0.00 -6800000.00 0.00 -6800000.00 0.00 -6800000.00 0.00 -26700000.00 0.00 -26700000.00 0.00 -26700000.00 0.00 -26700000.00 0.00 -26700000.00 0.00 -26700000.00 0.00 -26700000.00 0.00 -26700000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 -1208600000.00 -989100000.00 -1566800000.00 -205000000.00 -284000000.00 -205000000.00 -284000000.00 -205000000.00 -284000000.00 -205000000.00 -284000000.00 -205000000.00 -284000000.00 -205000000.00 -284000000.00 -205000000.00 -284000000.00 -205000000.00 -284000000.00 -382200000.00 -1198400000.00 182700000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 269600000.00 0.00 -1464300000.00 -115200000.00 -464600000.00 -716900000.00 -626300000.00 -626300000.00 -626300000.00 -626300000.00 -626300000.00 -626300000.00 -626300000.00 -626300000.00 -626300000.00 -626300000.00 -626300000.00 -626300000.00 -626300000.00 -626300000.00 -626300000.00 -626300000.00 -136900000.00 -383500000.00 -136900000.00 -383500000.00 -136900000.00 -383500000.00 -136900000.00 -383500000.00 -136900000.00 -383500000.00 -136900000.00 -383500000.00 -136900000.00 -383500000.00 -136900000.00 -383500000.00 -52000000.00 -395500000.00 -169800000.00 -67900000.00 -70000000.00 -67900000.00 -70000000.00 -67900000.00 -70000000.00 -67900000.00 -70000000.00 -67900000.00 -70000000.00 -67900000.00 -70000000.00 -67900000.00 -70000000.00 -67900000.00 -70000000.00 -151100000.00 -125400000.00 -61800000.00 -85300000.00
    18 Debt Repayment -1150000000.00 -977500000.00 76700000.00 -16100000.00 0.00 -16100000.00 0.00 -16100000.00 0.00 -16100000.00 0.00 -16100000.00 0.00 -16100000.00 0.00 -16100000.00 0.00 -16100000.00 0.00 -46600000.00 -302200000.00 -1422300000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -515000000.00 0.00 -602600000.00 -64000000.00 -44000000.00 -227000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -154000000.00 0.00 -154000000.00 0.00 -154000000.00 0.00 -154000000.00 0.00 -154000000.00 0.00 -154000000.00 0.00 -154000000.00 0.00 -154000000.00 0.00 -18000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 146000000.00 38500000.00 90800000.00 163500000.00 418500000.00 163500000.00 418500000.00 163500000.00 418500000.00 163500000.00 418500000.00 163500000.00 418500000.00 163500000.00 418500000.00 163500000.00 418500000.00 163500000.00 418500000.00 71300000.00 154600000.00 126400000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 396000000.00 0.00 119600000.00 61000000.00 19000000.00 96000000.00 0.00 64400000.00 0.00 64400000.00 0.00 64400000.00 0.00 64400000.00 0.00 64400000.00 0.00 64400000.00 0.00 64400000.00 0.00 64400000.00 27000000.00 38700000.00 27000000.00 38700000.00 27000000.00 38700000.00 27000000.00 38700000.00 27000000.00 38700000.00 27000000.00 38700000.00 27000000.00 38700000.00 27000000.00 38700000.00 4000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 834300000.00 -545900000.00 763000000.00 -486300000.00 -374100000.00 -486300000.00 -374100000.00 -486300000.00 -374100000.00 -486300000.00 -374100000.00 -486300000.00 -374100000.00 -486300000.00 -374100000.00 -486300000.00 -374100000.00 -486300000.00 -374100000.00 43100000.00 134200000.00 -947500000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 391200000.00 0.00 -11100000.00 58600000.00 -84200000.00 -110400000.00 -137200000.00 -201600000.00 -137200000.00 -201600000.00 -137200000.00 -201600000.00 -137200000.00 -201600000.00 -137200000.00 -201600000.00 -137200000.00 -201600000.00 -137200000.00 -201600000.00 -137200000.00 -201600000.00 27700000.00 0.00 27700000.00 0.00 27700000.00 0.00 27700000.00 0.00 27700000.00 0.00 27700000.00 0.00 27700000.00 0.00 27700000.00 0.00 4300000.00 17400000.00 14400000.00 -11400000.00 -99700000.00 -11400000.00 -99700000.00 -11400000.00 -99700000.00 -11400000.00 -99700000.00 -11400000.00 -99700000.00 -11400000.00 -99700000.00 -11400000.00 -99700000.00 -11400000.00 -99700000.00 -20100000.00 -42500000.00 -29200000.00 -7500000.00
    21 Dividends Paid -402000000.00 -384900000.00 -362900000.00 -319900000.00 -330900000.00 -319900000.00 -330900000.00 -319900000.00 -330900000.00 -319900000.00 -330900000.00 -319900000.00 -330900000.00 -319900000.00 -330900000.00 -319900000.00 -330900000.00 -319900000.00 -330900000.00 -321300000.00 -312700000.00 -304000000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -201600000.00 0.00 -275900000.00 -103600000.00 -99000000.00 -99800000.00 -96100000.00 -96100000.00 -96100000.00 -96100000.00 -96100000.00 -96100000.00 -96100000.00 -96100000.00 -96100000.00 -96100000.00 -96100000.00 -96100000.00 -96100000.00 -96100000.00 -96100000.00 -96100000.00 -89400000.00 -94900000.00 -89400000.00 -94900000.00 -89400000.00 -94900000.00 -89400000.00 -94900000.00 -89400000.00 -94900000.00 -89400000.00 -94900000.00 -89400000.00 -94900000.00 -89400000.00 -94900000.00 -86100000.00 -85600000.00 -80500000.00 -77500000.00 -78300000.00 -77500000.00 -78300000.00 -77500000.00 -78300000.00 -77500000.00 -78300000.00 -77500000.00 -78300000.00 -77500000.00 -78300000.00 -77500000.00 -78300000.00 -77500000.00 -78300000.00 -73900000.00 -68600000.00 -67600000.00 -75200000.00
    22 Other Financing Activities 0.00 1289400000.00 519300000.00 -53300000.00 -148500000.00 -53300000.00 -148500000.00 -53300000.00 -148500000.00 -53300000.00 -148500000.00 -53300000.00 -148500000.00 -53300000.00 -148500000.00 -53300000.00 -148500000.00 -53300000.00 -148500000.00 -441400000.00 655000000.00 1336400000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 -22800000.00 0.00 0.00 0.00 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 -7600000.00 0.00 -7600000.00 0.00 -7600000.00 0.00 -7600000.00 0.00 -7600000.00 0.00 -7600000.00 0.00 -7600000.00 0.00 -7600000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 -292500000.00 -561600000.00 295200000.00 -875600000.00 -433100000.00 -875600000.00 -433100000.00 -875600000.00 -433100000.00 -875600000.00 -433100000.00 -875600000.00 -433100000.00 -875600000.00 -433100000.00 -875600000.00 -433100000.00 -875600000.00 -433100000.00 -766200000.00 155500000.00 -1337400000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 313600000.00 0.00 -371800000.00 -249000000.00 -48200000.00 210600000.00 -298000000.00 -298000000.00 -298000000.00 -298000000.00 -298000000.00 -298000000.00 -298000000.00 -298000000.00 -298000000.00 -298000000.00 -298000000.00 -298000000.00 -298000000.00 -298000000.00 -298000000.00 -298000000.00 -196400000.00 417300000.00 -196400000.00 417300000.00 -196400000.00 417300000.00 -196400000.00 417300000.00 -196400000.00 417300000.00 -196400000.00 417300000.00 -196400000.00 417300000.00 -196400000.00 417300000.00 -338700000.00 115000000.00 -22800000.00 -171500000.00 -151000000.00 -171500000.00 -151000000.00 -171500000.00 -151000000.00 -171500000.00 -151000000.00 -171500000.00 -151000000.00 -171500000.00 -151000000.00 -171500000.00 -151000000.00 -171500000.00 -151000000.00 53600000.00 -40400000.00 -193100000.00 -85300000.00
    24 Net Change in Cash 3200000.00 -343700000.00 -522100000.00 -31200000.00 666400000.00 -31200000.00 666400000.00 -31200000.00 666400000.00 -31200000.00 666400000.00 -31200000.00 666400000.00 -31200000.00 666400000.00 -31200000.00 666400000.00 -31200000.00 666400000.00 400000.00 -219800000.00 -190900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 1344700000.00 0.00 -835900000.00 189100000.00 -28800000.00