| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 197.0 | 203.0 | 330.1 | 509.4 | 403.4 | 392.7 | 246.8 | 234.1 | 214.6 | 210.5 | 176.4 | 162.5 | 117.5 | 278.7 | 221.0 | 294.0 | 490.0 | |||
| Restricted Cash | 71.0 | 43.0 | 48.9 | 47.1 | 48.0 | 45.6 | 185.8 | 210.0 | 198.0 | 193.0 | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 220.0 | 215.0 | 214.3 | 187.6 | 220.4 | 200.8 | 202.7 | 159.1 | 161.7 | 138.7 | 386.8 | 385.6 | 353.0 | 324.0 | 294.0 | 416.0 | 363.0 | |||
| Cash And Short Term Investments | 417.0 | 418.0 | 544.4 | 697.0 | 623.8 | 593.5 | 449.5 | 393.2 | 376.3 | 349.2 | 563.2 | 548.1 | 470.5 | 602.7 | 515.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 2,867.0 | 2,632.0 | 2,447.4 | 2,668.0 | 1,974.9 | 1,842.7 | 1,705.1 | 1,926.5 | 1,891.0 | 1,916.7 | 1,640.5 | 1,835.2 | 1,860.0 | 1,871.0 | 1,834.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 120,579.0 | 108,602.0 | 101,246.4 | 97,021.4 | 90,225.0 | 84,313.0 | 79,145.7 | 73,085.2 | 67,428.5 | 62,036.6 | 65,481.4 | 63,605.9 | 60,285.0 | 57,454.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 3,429.0 | 2,638.0 | 2,032.5 | 2,670.8 | 2,108.0 | 1,709.7 | 2,085.8 | 1,874.3 | 2,065.3 | 1,688.5 | 1,418.0 | 1,258.2 | 1,266.0 | 1,169.0 | 1,095.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 44,128.0 | 39,308.0 | 37,652.7 | 34,314.6 | 32,203.8 | 28,986.4 | 25,126.8 | 21,648.2 | 19,419.6 | 17,378.4 | 17,740.9 | 16,012.0 | 16,828.0 | 15,586.0 | 15,083.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 3,523.0 | 3,472.0 | 3,427.9 | 3,413.1 | 3,408.7 | 3,359.3 | 3,343.4 | 3,337.4 | 3,329.4 | 3,328.3 | 3,324.0 | 3,313.3 | 3,303.0 | 3,289.0 | 3,274.0 | |||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 47,322.0 | 42,643.0 | 40,143.2 | 36,801.0 | 34,557.6 | 31,072.5 | 26,725.5 | 23,346.7 | 21,173.3 | 20,256.4 | 19,572.7 | 18,512.4 | 18,377.0 | 17,757.0 | 16,516.0 | 16,811.0 | ||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 306.0 | 197.0 | 1,067.7 | 227.3 | 256.8 | 202.9 | 245.8 | 202.5 | 230.7 | 330.1 | 353.3 | 304.9 | 343.5 | 509.4 | 522.2 | |||||||||||||||||||||||||
| 411.0 |
| 178.0 |
| 301.0 |
| - |
| - |
| 327.0 |
| - |
| - |
| 710.0 |
| 853.0 |
| 738.0 |
| 178.0 |
| 301.0 |
| 1,923.0 |
| 1,050.0 |
| 1,066.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 212.0 | 287.0 | 274.2 | 255.0 | 132.4 | 127.0 | 156.3 | 208.8 | 310.4 | 325.5 | 172.4 | 275.2 | 246.0 | 241.0 | 216.0 | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 145.0 | 211.0 | 126.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 6,052.0 | 5,789.0 | 6,082.1 | 6,775.5 | 4,984.4 | 4,351.5 | 4,077.8 | 4,113.9 | 4,253.1 | 6,033.9 | 4,072.4 | 4,478.1 | 4,310.0 | 4,589.0 | 4,182.0 | 5,016.0 | 4,756.0 | 3,775.0 | - | - |
| 55,670.0 |
| 53,740.0 |
| 51,684.0 |
| 49,710.0 |
| - |
| - |
| Accumulated Depreciation | - | - | 24,553.0 | 23,682.3 | 21,920.9 | 20,411.4 | 19,007.6 | 17,986.1 | 17,167.0 | 16,397.3 | 19,348.2 | 19,970.8 | 19,288.0 | 18,691.0 | 18,699.0 | 18,066.0 | 17,340.0 | 16,723.0 | - | - |
| Property,Plant & Equipment Net | 736.0 | 715.0 | 564.3 | 73,339.1 | 68,304.1 | 63,901.6 | 60,138.1 | 55,099.1 | 50,261.5 | 45,639.3 | 46,133.2 | 43,635.1 | 40,997.0 | 38,763.0 | 36,971.0 | 35,674.0 | 34,344.0 | 32,987.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 1,252.0 | 1,056.0 | 1,074.0 | 1,276.7 | 1,447.5 | 1,406.3 | 1,356.6 | 846.2 | 812.3 | 809.4 | 720.5 | 648.4 | 569.0 | 465.0 | 299.0 | - | - | - | - | - |
| Goodwill | 53.0 | 53.0 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 91.3 | 91.0 | 91.0 | 76.0 | 76.0 | 76.0 | 76.0 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 661.0 | 580.0 | 620.2 | 645.5 | 589.0 | 866.4 | 957.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 16,034.0 | 14,873.0 | 13,908.5 | 3,757.4 | 4,433.1 | 3,852.3 | 3,407.3 | 2,577.4 | 2,553.5 | 2,085.1 | 2,106.6 | 2,131.3 | 2,038.0 | 1,627.0 | 1,346.0 | 1,079.0 | 946.0 | 879.0 | - | - |
| Total Non-Current Assets | - | - | 13,908.5 | 13,288.7 | 14,380.2 | 12,504.1 | 11,676.4 | 9,589.8 | 10,214.5 | 11,794.5 | 11,477.5 | 11,431.4 | 11,107.0 | 11,015.0 | 11,070.0 | 9,765.0 | 9,248.0 | 8,393.0 | - | - |
| Total Assets | 114,460.0 | 103,078.0 | 96,684.0 | 93,403.3 | 87,668.7 | 80,757.2 | 75,892.3 | 68,802.8 | 64,729.1 | 63,467.7 | 61,683.1 | 59,544.6 | 56,321.0 | 54,367.0 | 52,223.0 | 50,455.0 | 48,348.0 | 45,155.0 | - | - |
| 1,061.0 |
| 1,158.0 |
| 1,297.0 |
| - |
| - |
| Short Term Debt | 3,194.0 | 3,335.0 | 2,490.5 | 2,486.4 | 2,353.8 | 2,086.1 | 1,598.7 | 1,698.5 | 1,753.7 | 2,878.0 | 1,831.8 | 2,500.4 | 1,549.0 | 2,171.0 | 1,433.0 | 1,309.0 | 1,741.0 | 447.0 | - | - |
| Deferred Revenue Current | 507.0 | 455.0 | 423.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 100.0 | 92.0 | 115.7 | 113.6 | 99.8 | 241.3 | 234.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 1,898.0 | 1,490.0 | 1,251.1 | 1,278.2 | 1,390.7 | 1,251.9 | 1,373.8 | 1,190.5 | 1,033.2 | 1,302.8 | 1,305.1 | 1,204.7 | 965.0 | 968.0 | 990.0 | 952.0 | 931.0 | 1,219.0 | - | - |
| Total Current Liabilities | 13,314.0 | 13,009.0 | 11,583.6 | 13,266.3 | 10,906.4 | 9,926.7 | 10,299.1 | 8,648.8 | 8,271.3 | 9,498.0 | 7,108.5 | 7,966.6 | 6,112.0 | 6,823.0 | 6,611.0 | 6,518.0 | 5,327.0 | 6,297.0 | - | - |
| 15,502.0 |
| 15,757.0 |
| 15,536.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 578.0 | 504.0 | 519.4 | 552.5 | 501.4 | 638.4 | 734.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 10,951.0 | 9,972.0 | 9,415.7 | 8,896.9 | 8,644.1 | 8,240.9 | 7,588.2 | 7,086.5 | 6,813.9 | 11,884.4 | 11,733.2 | 10,852.4 | 10,300.0 | 9,252.0 | 8,227.0 | 7,359.0 | 6,420.0 | 5,128.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 905.0 | 801.0 | 545.8 | 607.3 | 603.8 | 728.0 | 719.8 | 782.6 | 830.9 | 774.6 | 890.6 | 895.8 | 967.0 | 940.0 | 974.0 | 795.0 | 1,163.0 | 1,126.0 | - | - |
| Total Non-Current Liabilities | 68,890.0 | 63,045.0 | 59,772.0 | 55,968.7 | 54,038.8 | 50,010.8 | 45,571.4 | 40,985.8 | 38,132.3 | 36,549.6 | 36,669.7 | 34,753.5 | 34,216.0 | 32,307.0 | 30,947.0 | 30,255.0 | 29,820.0 | 28,087.0 | - | - |
| Total Liabilities | 82,204.0 | 76,054.0 | 71,355.6 | 69,235.0 | 64,945.2 | 59,937.5 | 55,870.5 | 49,634.6 | 46,403.6 | 46,047.6 | 43,778.2 | 42,720.1 | 40,328.0 | 39,130.0 | 37,558.0 | 36,773.0 | 35,147.0 | 34,384.0 | - | - |
| 3,257.0 |
| 3,239.0 |
| 2,771.0 |
| - |
| - |
| Additional Paid In Capital | 12,138.0 | 9,606.0 | 9,073.9 | 8,051.0 | 7,172.6 | 6,588.9 | 6,535.6 | 6,486.1 | 6,398.7 | 6,332.6 | 6,296.5 | 6,203.4 | 6,131.0 | 6,049.0 | 5,970.0 | 5,904.0 | 5,824.0 | 4,527.0 | - | - |
| Retained Earnings | 15,441.0 | 13,869.0 | 12,800.4 | 12,345.6 | 11,667.1 | 10,687.8 | 9,900.9 | 9,325.3 | 8,626.7 | 7,892.4 | 8,398.3 | 7,406.6 | 6,766.0 | 6,236.0 | 5,890.0 | 4,842.0 | 4,451.0 | 3,847.0 | - | - |
| Accumulated Other Comprehensive Income | 36.0 | (3.0) | (55.5) | 83.7 | 184.8 | (85.1) | (147.7) | (120.4) | (67.8) | (156.3) | (127.1) | (103.1) | (115.2) | (337.0) | (470.0) | (381.0) | (374.0) | (452.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1,080.0 | 42.0 | 39.2 | 229.0 | 247.0 | 223.6 | 281.0 | 31.0 | 26.6 | 23.1 | 13.2 | 4.3 | 1.0 | 0.0 | 1.0 | - | 0.0 | 17.0 | - | - |
| Total Stockholders Equity | 31,138.0 | 26,944.0 | 25,246.7 | 23,893.4 | 22,433.2 | 20,550.9 | 19,632.2 | 19,028.4 | 18,287.0 | 17,397.0 | 17,891.7 | 16,820.2 | 16,085.0 | 15,237.0 | 14,664.0 | 13,622.0 | 13,140.0 | 10,693.0 | 10,097.0 | 9,430.0 |
| Total Equity | 32,218.0 | 26,986.0 | 25,286.0 | 24,123.0 | 22,680.2 | 20,774.5 | 19,913.2 | 19,059.4 | 18,313.6 | 17,420.1 | 17,904.9 | 16,824.5 | 16,085.6 | 15,237.5 | 14,665.0 | 13,622.0 | 13,140.0 | 10,710.0 | 10,097.0 | 9,430.0 |
| 17,498.0 |
| 15,983.0 |
| - |
| - |
| Net debt | 46,905.0 | 42,225.0 | 39,598.8 | 36,104.0 | 33,933.8 | 30,479.0 | 26,276.0 | 22,953.5 | 20,797.0 | 19,907.2 | 19,009.5 | 17,964.3 | 17,906.5 | 17,154.3 | 16,001.0 | 16,101.0 | 16,645.0 | 15,245.0 | - | - |
| Working Capital | (7,262.0) | (7,220.0) | (5,501.5) | (6,490.8) | (5,922.0) | (5,575.2) | (6,221.3) | (4,534.9) | (4,018.2) | (3,464.1) | (3,036.1) | (3,488.5) | (1,802.0) | (2,234.0) | (2,429.0) | (1,502.0) | (571.0) | (2,522.0) | - | - |
| Book Value | 31,138.0 | 26,944.0 | 25,246.7 | 23,893.4 | 22,433.2 | 20,550.9 | 19,632.2 | 19,028.4 | 18,287.0 | 17,397.0 | 17,891.7 | 16,820.2 | 16,085.0 | 15,237.0 | 14,664.0 | 13,622.0 | 13,140.0 | 10,693.0 | 10,097.0 | 9,430.0 |
| Tangible Book Value | 31,085.0 | 26,891.0 | 25,194.2 | 23,840.9 | 22,380.7 | 20,498.4 | 19,579.7 | 18,975.9 | 18,234.5 | 17,344.5 | 17,839.2 | 16,728.9 | 15,994.0 | 15,146.0 | 14,588.0 | 13,546.0 | 13,064.0 | 10,617.0 | - | - |
| 575.3 |
| 675.6 |
| 403.4 |
| 1,372.7 |
| 312.7 |
| 273.2 |
| 392.7 |
| 409.7 |
| 348.8 |
| 1,554.6 |
| 246.8 |
| 348.8 |
| 210.5 |
| 227.7 |
| 234.1 |
| 788.3 |
| 211.2 |
| 183.4 |
| 214.6 |
| 343.9 |
| 172.4 |
| 175.0 |
| 210.5 |
| 212.2 |
| 246.8 |
| Restricted Cash | 33.0 | 71.0 | 39.1 | 51.3 | 35.2 | 43.1 | 53.4 | 45.4 | 51.1 | 48.9 | 53.8 | 45.8 | 50.0 | 47.1 | 55.1 | 45.9 | 49.9 | 48.0 | 54.0 | 47.0 | 50.8 | 45.6 | 54.1 | 155.9 | 116.2 | 185.8 | 141.0 | 179.1 | 135.4 | 210.0 | 149.2 | 176.1 | 133.1 | 198.0 | - | - | - | - | - | - |
| Short Term Investments | 210.0 | 220.0 | 225.4 | 212.0 | 206.8 | 215.4 | 228.6 | 225.7 | 217.0 | 214.3 | 211.0 | 202.5 | 194.6 | 187.6 | 202.2 | 192.0 | 208.5 | 220.4 | 218.4 | 221.7 | 199.1 | 200.8 | 209.0 | 192.3 | 185.2 | 202.7 | 198.4 | 175.7 | 168.9 | 159.1 | 164.1 | 163.1 | 167.9 | 161.7 | 310.7 | 317.6 | 275.0 | 331.7 | 279.2 | 306.9 |
| Cash And Short Term Investments | 516.0 | 417.0 | 1,293.1 | 439.3 | 463.6 | 418.3 | 474.4 | 428.2 | 447.7 | 544.4 | 564.3 | 507.4 | 538.1 | 697.0 | 724.4 | 767.3 | 884.1 | 623.8 | 1,591.1 | 534.4 | 472.3 | 593.5 | 618.7 | 541.1 | 1,739.8 | 449.5 | 547.2 | 386.2 | 396.6 | 393.2 | 952.4 | 374.3 | 351.3 | 376.3 | 654.6 | 490.0 | 450.0 | 542.2 | 491.4 | 553.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,970.0 | 2,867.0 | 2,833.1 | 2,797.1 | 2,618.0 | 2,631.9 | 2,597.1 | 2,651.8 | 2,415.3 | 2,447.4 | 2,565.0 | 2,385.9 | 2,303.8 | 2,668.0 | 2,401.3 | 2,349.3 | 1,936.6 | 1,941.6 | 2,050.4 | 2,073.8 | 1,858.4 | 1,842.7 | 1,850.7 | 1,791.5 | 1,741.5 | 1,705.1 | 1,825.1 | 1,781.2 | 1,882.3 | 1,926.5 | 2,118.1 | 2,270.7 | 1,851.5 | 1,891.0 | 1,740.9 | 1,661.8 | 1,711.2 | 1,916.7 | 1,880.0 | 1,815.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 385.0 | 212.0 | 260.8 | 283.9 | 324.6 | 285.9 | 448.4 | 411.3 | 372.8 | 274.2 | 322.9 | 309.9 | 340.9 | 255.0 | 316.5 | 284.6 | 239.1 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,623.0 | 6,052.0 | 6,860.0 | 6,321.9 | 5,936.9 | 5,788.8 | 6,020.8 | 6,652.8 | 5,849.6 | 6,082.1 | 6,736.6 | 8,041.3 | 7,798.2 | 6,775.5 | 9,320.0 | 9,371.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 123,307.0 | 120,579.0 | 115,889.5 | 113,792.7 | 110,174.9 | 108,602.0 | 105,926.6 | 104,251.9 | 102,832.8 | 101,246.4 | 99,998.5 | 98,415.8 | 96,708.1 | 97,021.4 | 92,105.1 | 90,471.0 | 89,175.0 | 86,806.4 | 88,568.2 | 87,056.3 | 85,612.9 | 84,313.0 | 82,903.0 | 81,704.2 | 80,417.0 | 79,145.7 | 77,452.9 | 75,642.0 | 74,151.2 | 73,085.2 | 71,197.3 | 70,012.9 | 68,796.3 | 67,428.5 | 65,438.2 | 64,134.8 | 62,910.5 | 62,036.6 | 60,599.8 | 67,082.4 |
| Accumulated Depreciation | - | - | - | - | - | - | 25,852.8 | 25,391.5 | 25,036.8 | 24,553.0 | 24,177.4 | 23,734.4 | 23,361.1 | 23,682.3 | 22,292.0 | 21,762.8 | 21,297.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | 80,073.8 | 78,860.4 | 77,796.0 | 76,693.4 | 75,821.1 | 74,681.4 | 73,347.0 | 73,339.1 | 69,813.1 | 68,708.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 1,299.0 | 1,252.0 | 1,235.8 | 1,114.2 | 1,097.3 | 1,055.9 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 53.0 | 53.0 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 650.0 | 661.0 | 578.2 | 580.6 | 578.8 | 580.1 | 572.9 | 581.1 | 603.0 | 620.2 | 619.1 | 634.1 | 631.5 | 645.5 | 620.0 | 630.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 16,299.0 | 16,034.0 | 15,375.8 | 15,119.5 | 14,895.0 | 14,873.6 | 14,024.5 | 3,368.9 | 3,672.7 | 13,908.5 | 3,093.7 | 3,610.1 | 3,871.3 | 3,757.4 | 3,695.7 | 3,993.1 | 4,432.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | 14,109.4 | 14,099.0 | 13,908.5 | 12,567.9 | 13,279.4 | 13,372.7 | 13,288.7 | 12,116.3 | 12,782.1 | 13,685.4 | |||||||||||||||||||||||
| Total Assets | 117,776.0 | 114,460.0 | 110,253.5 | 107,778.5 | 104,394.6 | 103,078.0 | 100,119.1 | 99,622.6 | 97,744.6 | 96,684.0 | 95,125.6 | 96,002.1 | 94,517.9 | 93,403.3 | 91,249.4 | 90,861.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3,148.0 | 3,429.0 | 2,806.7 | 2,714.2 | 2,380.8 | 2,637.6 | 2,265.6 | 2,331.5 | 1,990.9 | 2,032.5 | 2,258.6 | 2,433.9 | 2,269.3 | 2,670.8 | 2,240.2 | 2,198.2 | 1,694.3 | 2,054.6 | 1,597.1 | 1,641.6 | 1,703.9 | 1,709.7 | 1,659.6 | 1,628.0 | 1,593.4 | 2,085.8 | 1,766.8 | 1,689.0 | 1,497.2 | 1,874.3 | 1,579.9 | 1,635.4 | 1,449.6 | 2,065.3 | 1,537.0 | 1,268.4 | 1,116.9 | 1,688.5 | 1,340.3 | 1,242.3 |
| Short Term Debt | 2,704.0 | 3,194.0 | 1,898.6 | 3,212.4 | 4,178.9 | 3,335.0 | 2,826.7 | 2,071.9 | 1,198.6 | 2,490.5 | 2,773.6 | 3,380.3 | 2,905.1 | 2,486.4 | 1,403.5 | 2,476.7 | 3,008.4 | |||||||||||||||||||||||
| Deferred Revenue Current | 521.0 | 507.0 | 498.5 | 454.3 | 467.5 | 454.7 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 95.0 | 100.0 | 98.4 | 91.0 | 92.8 | 91.9 | 96.7 | 99.1 | 107.1 | 115.7 | 117.7 | 116.6 | 116.4 | 113.6 | 91.7 | 94.1 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 1,924.0 | 1,898.0 | 1,551.4 | 1,356.7 | 1,257.2 | 1,490.9 | 1,415.4 | 1,398.1 | 1,068.9 | 1,251.1 | 1,179.8 | 1,076.1 | 1,045.2 | 1,278.2 | 1,351.6 | 1,340.3 | ||||||||||||||||||||||||
| Total Current Liabilities | 12,594.0 | 13,314.0 | 9,997.6 | 11,443.3 | 14,242.3 | 13,009.3 | 10,647.6 | 10,162.7 | 10,906.6 | 11,583.6 | 11,278.1 | 13,267.1 | 12,621.7 | 13,266.3 | 11,836.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 46,850.0 | 44,128.0 | 44,239.0 | 41,313.1 | 38,810.9 | 39,307.8 | 39,147.7 | 39,990.4 | 38,637.3 | 37,652.7 | 36,715.5 | 36,762.0 | 36,239.1 | 34,314.6 | 33,646.6 | 32,982.7 | 30,855.7 | 31,300.7 | 32,056.5 | 30,659.3 | 30,214.8 | 28,986.4 | 28,155.5 | 26,637.7 | 25,783.0 | 25,126.8 | 24,553.5 | 24,174.4 | 22,898.2 | 21,648.2 | 20,869.8 | 19,750.6 | 18,844.9 | 19,419.6 | 18,362.4 | 16,796.9 | 16,722.2 | 17,378.4 | 17,319.9 | 17,537.4 |
| Operating Lease Liabilities Non-Current | 572.0 | 578.0 | 496.3 | 506.5 | 501.5 | 504.3 | 490.5 | 496.9 | 509.3 | 519.4 | 514.6 | 533.6 | 535.9 | 552.5 | 540.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 11,249.0 | 10,951.0 | 10,713.9 | 10,521.7 | 10,199.1 | 9,972.4 | 9,958.8 | 9,786.4 | 9,662.1 | 9,415.7 | 9,267.2 | 9,157.7 | 8,989.0 | 8,896.9 | 8,544.8 | 8,481.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,235.0 | 905.0 | 844.6 | 913.8 | 828.1 | 800.6 | 677.9 | 646.1 | 561.4 | 545.8 | 597.3 | 568.2 | 573.1 | 607.3 | 638.7 | 589.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 72,153.0 | 68,890.0 | 68,715.9 | 65,316.2 | 62,741.6 | 63,044.8 | 62,746.9 | 63,227.3 | 60,942.7 | 59,772.0 | 58,422.8 | 58,546.7 | 57,871.8 | 55,968.7 | 54,827.4 | 54,052.7 | ||||||||||||||||||||||||
| Total Liabilities | 84,747.0 | 82,204.0 | 78,713.5 | 76,759.5 | 76,983.9 | 76,054.1 | 73,394.5 | 73,390.0 | 71,849.3 | 71,355.6 | 69,700.9 | 71,813.8 | 70,493.5 | 69,235.0 | 66,663.8 | 66,500.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3,544.0 | 3,523.0 | 3,486.0 | 3,482.4 | 3,478.7 | 3,471.6 | 3,468.7 | 3,465.4 | 3,433.3 | 3,427.9 | 3,424.3 | 3,421.5 | 3,418.2 | 3,413.1 | 3,412.5 | 3,412.0 | 3,411.1 | 3,408.7 | 3,404.5 | 3,382.7 | 3,376.4 | 3,359.3 | 3,357.6 | 3,355.4 | 3,350.2 | 3,343.4 | 3,341.9 | 3,340.8 | 3,338.6 | 3,337.4 | 3,336.5 | 3,335.4 | 3,332.7 | 3,329.4 | 3,328.3 | 3,328.3 | 3,328.3 | 3,328.3 | 3,328.3 | 3,328.0 |
| Additional Paid In Capital | 12,447.0 | 12,138.0 | 11,561.8 | 11,504.6 | 9,652.3 | 9,606.1 | 9,534.9 | 9,498.5 | 9,094.3 | 9,073.9 | 8,996.4 | 8,110.8 | 8,074.3 | 8,051.0 | 8,001.0 | 7,984.0 | ||||||||||||||||||||||||
| Retained Earnings | 15,795.0 | 15,441.0 | 15,369.3 | 14,896.7 | 14,169.4 | 13,869.2 | 13,700.7 | 13,211.3 | 13,338.0 | 12,800.4 | 12,929.5 | 12,405.5 | 12,313.8 | 12,345.6 | 12,389.8 | 12,108.6 | 11,985.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 22.0 | 36.0 | (27.8) | (12.6) | 20.3 | (3.1) | (86.9) | (40.0) | (62.3) | (55.5) | (40.5) | (36.4) | (68.1) | 83.7 | 474.9 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1,170.0 | 1,080.0 | 1,090.0 | 1,097.3 | 43.3 | 42.3 | 41.4 | 40.5 | 40.4 | 39.2 | 39.9 | 222.2 | 229.6 | 229.0 | 234.1 | 241.0 | 246.8 | |||||||||||||||||||||||
| Total Stockholders Equity | 31,808.0 | 31,138.0 | 30,389.3 | 29,871.1 | 27,320.7 | 26,943.8 | 26,617.4 | 26,135.2 | 25,803.3 | 25,246.7 | 25,309.7 | 23,901.4 | 23,738.2 | 23,893.4 | 24,278.2 | 24,056.0 | ||||||||||||||||||||||||
| Total Equity | 32,978.0 | 32,218.0 | 31,479.3 | 30,968.4 | 27,364.0 | 26,986.0 | 26,658.8 | 26,175.7 | 25,843.7 | 25,285.9 | 25,349.6 | 24,123.6 | 23,967.8 | 24,122.4 | 24,512.3 | 24,297.0 | 24,038.1 | 22,680.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 49,554.0 | 47,322.0 | 46,137.6 | 44,525.5 | 42,989.8 | 42,642.8 | 41,974.4 | 42,062.3 | 39,835.9 | 40,143.2 | 39,489.1 | 40,142.3 | 39,144.2 | 36,801.0 | 35,050.1 | 35,459.4 | 33,864.1 | 33,454.5 | 34,578.3 | 33,117.8 | 32,345.0 | 31,072.5 | 30,067.1 | 28,775.4 | 27,892.7 | 26,725.5 | 25,881.2 | 25,431.8 | 24,426.7 | 23,346.7 | 22,774.0 | 22,032.0 | 21,461.0 | 21,173.3 | 20,721.7 | 19,551.9 | 19,236.4 | 20,256.4 | 19,704.7 | 19,543.7 |
| Net debt | 49,038.0 | 46,905.0 | 44,844.5 | 44,086.2 | 42,526.2 | 42,224.5 | 41,500.0 | 41,634.1 | 39,388.2 | 39,598.8 | 38,924.8 | 39,634.9 | 38,606.1 | 36,104.0 | 34,325.7 | 34,692.1 | 32,980.0 | 32,830.7 | ||||||||||||||||||||||
| Working Capital | (5,971.0) | (7,262.0) | (3,137.6) | (5,121.4) | (8,305.4) | (7,220.5) | (4,626.8) | (3,509.9) | (5,057.0) | (5,501.5) | (4,541.5) | (5,225.8) | (4,823.5) | (6,490.8) | (2,516.4) | (3,077.0) | (5,300.6) | |||||||||||||||||||||||
| Book Value | 31,808.0 | 31,138.0 | 30,389.3 | 29,871.1 | 27,320.7 | 26,943.8 | 26,617.4 | 26,135.2 | 25,803.3 | 25,246.7 | 25,309.7 | 23,901.4 | 23,738.2 | 23,893.4 | 24,278.2 | 24,056.0 | 23,791.3 | 22,433.2 | ||||||||||||||||||||||
| Tangible Book Value | 31,755.0 | 31,085.0 | 30,336.8 | 29,818.6 | 27,268.2 | 26,891.3 | 26,564.9 | 26,082.7 | 25,750.8 | 25,194.2 | 25,257.2 | 23,848.9 | 23,685.7 | 23,840.9 | 24,225.7 | 24,003.5 | 23,738.8 | |||||||||||||||||||||||
| 323.2 |
| 135.1 |
| 133.9 |
| 124.5 |
| 127.0 |
| 316.7 |
| 241.5 |
| 219.1 |
| 242.1 |
| 262.4 |
| 233.9 |
| 200.4 |
| 208.8 |
| 186.6 |
| 243.1 |
| 280.2 |
| 310.4 |
| 350.5 |
| 224.4 |
| 141.0 |
| 325.5 |
| 148.1 |
| 145.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,268.0 |
| 7,809.2 |
| 5,785.1 |
| 4,605.8 |
| 4,258.4 |
| 4,351.5 |
| 4,338.2 |
| 4,273.2 |
| 5,292.0 |
| 4,077.8 |
| 4,166.4 |
| 4,061.3 |
| 3,914.8 |
| 4,113.9 |
| 4,692.4 |
| 4,570.1 |
| 4,135.0 |
| 4,253.1 |
| 4,067.8 |
| 3,809.0 |
| 3,616.4 |
| 6,033.9 |
| 5,949.2 |
| 4,438.9 |
| 20,805.1 |
| 21,877.0 |
| 21,391.8 |
| 20,916.8 |
| 20,411.4 |
| 20,116.6 |
| 19,777.4 |
| 19,368.1 |
| 19,007.6 |
| 18,760.2 |
| 18,439.1 |
| 18,182.6 |
| 17,986.1 |
| 17,841.6 |
| 17,571.4 |
| 17,431.2 |
| 17,167.0 |
| 17,121.7 |
| 16,907.6 |
| 16,674.2 |
| 16,397.3 |
| 16,337.6 |
| 19,646.2 |
| 67,878.0 |
| 66,001.3 |
| 66,691.2 |
| 65,664.5 |
| 64,696.1 |
| 63,901.6 |
| 62,786.4 |
| 61,926.8 |
| 61,048.9 |
| 60,138.1 |
| 58,692.7 |
| 57,202.9 |
| 55,968.6 |
| 55,099.1 |
| 53,355.7 |
| 52,441.5 |
| 51,365.1 |
| 50,261.5 |
| 48,316.5 |
| 47,227.2 |
| 46,236.3 |
| 45,639.3 |
| 44,262.2 |
| 47,436.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 646.2 |
| 578.3 |
| 779.8 |
| 797.6 |
| 818.9 |
| 866.4 |
| 881.0 |
| 912.9 |
| 926.7 |
| 957.4 |
| 990.0 |
| 1,016.5 |
| 1,045.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,398.3 |
| 3,528.5 |
| 3,727.9 |
| 3,962.0 |
| 3,852.3 |
| 3,109.6 |
| 3,292.5 |
| 3,414.5 |
| 3,407.3 |
| 2,794.8 |
| 2,991.5 |
| 2,655.4 |
| 2,577.4 |
| 2,394.6 |
| 2,528.9 |
| 2,611.6 |
| 2,553.5 |
| 1,856.9 |
| 2,025.8 |
| 2,171.1 |
| 2,085.1 |
| 1,894.2 |
| 2,004.0 |
| 13,858.2 |
| 13,860.8 |
| 14,087.9 |
| 14,030.6 |
| 12,504.1 |
| 11,564.7 |
| 11,604.8 |
| 11,383.1 |
| 11,676.4 |
| 11,041.6 |
| 11,285.8 |
| 10,838.6 |
| 9,589.8 |
| 9,569.3 |
| 9,858.5 |
| 10,109.4 |
| 10,214.5 |
| 11,580.6 |
| 11,702.9 |
| 11,875.6 |
| 11,794.5 |
| 11,230.6 |
| 11,442.0 |
| 89,831.4 |
| 87,668.7 |
| 86,337.1 |
| 84,358.2 |
| 82,985.1 |
| 80,757.2 |
| 78,689.3 |
| 77,804.8 |
| 77,724.0 |
| 75,892.3 |
| 73,900.7 |
| 72,550.0 |
| 70,722.0 |
| 68,802.8 |
| 67,617.4 |
| 66,870.1 |
| 65,609.5 |
| 64,729.1 |
| 63,964.9 |
| 62,739.1 |
| 61,728.3 |
| 63,467.7 |
| 61,442.0 |
| 63,317.1 |
| 2,153.8 |
| 2,521.8 |
| 2,458.5 |
| 2,130.2 |
| 2,086.1 |
| 1,911.6 |
| 2,137.7 |
| 2,109.7 |
| 1,598.7 |
| 1,327.7 |
| 1,257.4 |
| 1,528.5 |
| 1,698.5 |
| 1,904.2 |
| 2,281.4 |
| 2,616.1 |
| 1,753.7 |
| 2,359.3 |
| 2,755.0 |
| 2,514.2 |
| 2,878.0 |
| 2,384.8 |
| 2,006.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.0 |
| 97.6 |
| 241.8 |
| 242.7 |
| 240.6 |
| 241.3 |
| 236.5 |
| 236.4 |
| 234.3 |
| 234.1 |
| 228.8 |
| 229.2 |
| 228.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,206.4 |
| 1,369.2 |
| 1,182.8 |
| 1,009.7 |
| 965.7 |
| 1,199.3 |
| 1,084.2 |
| 982.9 |
| 1,034.5 |
| 1,373.8 |
| 1,032.4 |
| 1,038.5 |
| 888.1 |
| 1,190.5 |
| 1,128.9 |
| 938.8 |
| 960.0 |
| 1,033.2 |
| 953.9 |
| 985.8 |
| 1,008.0 |
| 1,302.8 |
| 1,019.8 |
| 1,038.6 |
| 12,448.0 |
| 13,568.6 |
| 12,426.7 |
| 9,954.0 |
| 10,428.6 |
| 10,220.1 |
| 9,926.7 |
| 9,047.2 |
| 10,122.0 |
| 11,654.7 |
| 10,299.1 |
| 8,611.2 |
| 8,357.1 |
| 7,990.6 |
| 8,648.8 |
| 8,426.2 |
| 9,058.3 |
| 9,471.4 |
| 8,271.3 |
| 7,322.0 |
| 8,392.2 |
| 7,914.5 |
| 9,498.0 |
| 7,779.4 |
| 7,869.9 |
| 549.6 |
| 563.3 |
| 492.8 |
| 586.8 |
| 568.4 |
| 625.1 |
| 638.4 |
| 690.5 |
| 688.5 |
| 736.3 |
| 734.6 |
| 801.1 |
| 797.2 |
| 860.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,324.9 |
| 8,202.5 |
| 8,644.8 |
| 8,382.1 |
| 8,349.9 |
| 8,240.9 |
| 8,011.4 |
| 7,811.2 |
| 7,668.5 |
| 7,588.2 |
| 7,427.8 |
| 7,294.0 |
| 7,193.0 |
| 7,086.5 |
| 7,110.4 |
| 7,085.3 |
| 6,943.9 |
| 6,813.9 |
| 12,628.2 |
| 12,288.5 |
| 11,981.6 |
| 11,884.4 |
| 11,815.1 |
| 12,402.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 573.4 |
| 601.3 |
| 672.9 |
| 724.9 |
| 733.7 |
| 728.0 |
| 794.6 |
| 715.4 |
| 709.5 |
| 719.8 |
| 790.0 |
| 763.1 |
| 797.9 |
| 782.6 |
| 807.2 |
| 871.6 |
| 808.2 |
| 830.9 |
| 837.0 |
| 813.3 |
| 728.3 |
| 774.6 |
| 702.1 |
| 771.1 |
| 52,169.6 |
| 52,518.5 |
| 53,782.6 |
| 52,234.8 |
| 51,489.7 |
| 50,010.8 |
| 48,935.0 |
| 47,271.8 |
| 45,943.6 |
| 45,571.4 |
| 45,153.9 |
| 44,643.9 |
| 43,388.2 |
| 40,985.8 |
| 40,043.9 |
| 38,966.4 |
| 37,538.8 |
| 38,132.3 |
| 38,528.1 |
| 36,491.9 |
| 36,100.5 |
| 36,549.6 |
| 36,319.6 |
| 37,042.3 |
| 65,738.2 |
| 64,945.2 |
| 63,736.6 |
| 62,663.4 |
| 61,709.8 |
| 59,937.5 |
| 57,982.2 |
| 57,393.8 |
| 57,598.3 |
| 55,870.5 |
| 53,765.1 |
| 53,001.0 |
| 51,378.8 |
| 49,634.6 |
| 48,470.1 |
| 48,024.7 |
| 47,010.2 |
| 46,403.6 |
| 45,850.1 |
| 44,884.1 |
| 44,015.0 |
| 46,047.6 |
| 44,099.0 |
| 44,912.2 |
| 7,964.5 |
| 7,172.6 |
| 7,075.9 |
| 6,800.3 |
| 6,734.5 |
| 6,588.9 |
| 6,522.3 |
| 6,603.0 |
| 6,555.9 |
| 6,535.6 |
| 6,467.1 |
| 6,455.3 |
| 6,442.8 |
| 6,486.1 |
| 6,472.6 |
| 6,458.6 |
| 6,444.5 |
| 6,398.7 |
| 6,384.2 |
| 6,381.0 |
| 6,335.5 |
| 6,332.6 |
| 6,330.0 |
| 6,324.7 |
| 11,667.1 |
| 11,523.0 |
| 11,098.7 |
| 10,892.7 |
| 10,687.8 |
| 10,621.4 |
| 10,221.9 |
| 10,038.8 |
| 9,900.9 |
| 10,095.3 |
| 9,694.2 |
| 9,565.6 |
| 9,325.3 |
| 9,293.7 |
| 9,023.1 |
| 8,801.5 |
| 8,626.7 |
| 8,532.0 |
| 8,276.4 |
| 8,194.3 |
| 7,892.4 |
| 7,809.4 |
| 8,851.4 |
| 551.4 |
| 430.6 |
| 184.8 |
| 274.7 |
| 97.0 |
| (30.8) |
| (85.1) |
| (135.4) |
| (172.9) |
| (216.5) |
| (147.7) |
| (187.9) |
| (230.7) |
| (150.7) |
| (120.4) |
| (86.0) |
| (94.8) |
| (95.4) |
| (67.8) |
| (175.4) |
| (161.6) |
| (171.0) |
| (156.3) |
| (145.8) |
| (117.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 247.0 |
| 249.1 |
| 251.2 |
| 247.2 |
| 223.6 |
| 268.7 |
| 270.8 |
| 279.3 |
| 281.0 |
| 281.3 |
| 163.6 |
| 32.2 |
| 31.0 |
| 30.0 |
| 29.1 |
| 28.3 |
| 26.6 |
| 36.4 |
| 25.4 |
| 24.6 |
| 23.1 |
| 21.1 |
| 18.7 |
| 23,791.3 |
| 22,433.2 |
| 22,278.1 |
| 21,378.7 |
| 20,972.8 |
| 20,550.9 |
| 20,365.9 |
| 20,007.4 |
| 19,728.4 |
| 19,632.2 |
| 19,716.4 |
| 19,259.6 |
| 19,196.3 |
| 19,028.4 |
| 19,016.8 |
| 18,722.3 |
| 18,483.3 |
| 18,287.0 |
| 18,069.1 |
| 17,824.1 |
| 17,687.1 |
| 17,397.0 |
| 17,321.9 |
| 18,386.2 |
| 22,527.2 |
| 21,629.9 |
| 21,220.0 |
| 20,774.5 |
| 20,634.6 |
| 20,278.2 |
| 20,007.7 |
| 19,913.2 |
| 19,997.7 |
| 19,423.2 |
| 19,228.5 |
| 19,059.4 |
| 19,046.8 |
| 18,751.4 |
| 18,511.6 |
| 18,313.6 |
| 18,105.5 |
| 17,849.5 |
| 17,711.7 |
| 17,420.1 |
| 17,343.0 |
| 18,404.9 |
| 32,987.2 |
| 32,583.4 |
| 31,872.7 |
| 30,479.0 |
| 29,448.4 |
| 28,234.3 |
| 26,152.9 |
| 26,276.0 |
| 25,334.0 |
| 25,045.6 |
| 24,030.1 |
| 22,953.5 |
| 21,821.6 |
| 21,657.7 |
| 21,109.7 |
| 20,797.0 |
| 20,067.1 |
| 19,061.9 |
| 18,786.4 |
| 19,714.2 |
| 19,213.3 |
| 18,990.0 |
| (4,617.5) |
| (4,168.9) |
| (5,822.8) |
| (5,961.7) |
| (5,575.2) |
| (4,709.0) |
| (5,848.8) |
| (6,362.7) |
| (6,221.3) |
| (4,444.8) |
| (4,295.8) |
| (4,075.8) |
| (4,534.9) |
| (3,733.8) |
| (4,488.2) |
| (5,336.4) |
| (4,018.2) |
| (3,254.2) |
| (4,583.2) |
| (4,298.1) |
| (3,464.1) |
| (1,830.2) |
| (3,431.0) |
| 22,278.1 |
| 21,378.7 |
| 20,972.8 |
| 20,550.9 |
| 20,365.9 |
| 20,007.4 |
| 19,728.4 |
| 19,632.2 |
| 19,716.4 |
| 19,259.6 |
| 19,196.3 |
| 19,028.4 |
| 19,016.8 |
| 18,722.3 |
| 18,483.3 |
| 18,287.0 |
| 18,069.1 |
| 17,824.1 |
| 17,687.1 |
| 17,397.0 |
| 17,321.9 |
| 18,386.2 |
| 22,380.7 |
| 22,225.6 |
| 21,326.2 |
| 20,920.3 |
| 20,498.4 |
| 20,313.4 |
| 19,954.9 |
| 19,675.9 |
| 19,579.7 |
| 19,663.9 |
| 19,207.1 |
| 19,143.8 |
| 18,975.9 |
| 18,964.3 |
| 18,669.8 |
| 18,430.8 |
| 18,234.5 |
| 18,016.6 |
| 17,771.6 |
| 17,634.6 |
| 17,344.5 |
| 17,269.4 |
| 18,333.7 |