| (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 | 1,474.8 | 1,999.6 | 1,753.7 | 1,548.9 | 1,949.9 | 1,746.3 | 1,501.2 | 1,208.7 | 802.1 | 787.2 | 320.7 | 313.5 | 293.6 | 368.6 | 330.2 | 884.0 | 247.3 | |||
| Restricted Cash | 130.4 | 108.6 | 119.7 | 111.1 | 393.4 | 115.1 | 76.8 | 96.2 | 152.8 | 149.3 | 142.2 | 160.2 | 152.9 | 69.3 | 42.2 | 76.0 | 47.8 | 51.9 | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | 4.0 | 0.0 | 6.3 | 18.6 | 6.0 | 22.3 | 46.4 | 9.8 | |||
| Cash And Short Term Investments | 1,474.8 | 1,999.6 | 1,753.7 | 1,548.9 | 1,949.9 | 1,746.3 | 1,501.2 | 1,208.7 | 802.1 | 791.2 | 320.7 | 319.8 | 312.2 | 374.6 | 352.5 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 650.3 | 540.0 | 547.5 | 758.3 | 728.9 | 511.6 | 462.2 | 459.0 | - | 308.4 | 227.4 | 199.1 | 151.2 | 143.6 | 100.6 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 17,717.2 | - | 15,651.8 | 14,397.3 | 11,659.1 | 10,844.5 | 9,047.1 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 259.8 | 240.8 | 251.3 | 218.6 | 272.4 | 139.1 | 148.1 | 130.8 | - | 118.7 | 96.7 | 90.4 | 172.9 | 89.6 | 215.9 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | 38,901.8 | 43,497.5 | - | 1.9 | - | - | 18,294.7 | 17,068.8 | 13,643.0 | 14,408.1 | 8,693.3 | 7,134.5 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 4.8 | 4.8 | 4.8 | 4.8 | 4.7 | 4.6 | 4.5 | 4.5 | - | 4.3 | 4.3 | 4.0 | 4.0 | 4.0 | 3.9 | 4.9 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 3,387.8 | 3,693.0 | 3,067.3 | 43,416.0 | 48,066.2 | 789.8 | 2,930.1 | 2,754.8 | - | 18,533.5 | 17,119.0 | 14,540.3 | 14,478.3 | 8,753.4 | 7,236.3 | 5,587.4 | ||||
| (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 | 1,608.8 | 1,474.8 | 1,950.7 | 2,076.0 | 2,103.7 | 1,999.6 | 2,150.3 | 2,158.3 | 2,217.0 | 1,753.7 | 1,985.8 | 2,015.7 | 1,803.0 | 2,028.4 | ||||||||||||||||||||||||||
| 143.1 |
| 33.1 |
| 281.3 |
| - |
| - |
| 2.0 |
| - |
| - |
| 930.4 |
| 257.1 |
| 145.1 |
| 33.1 |
| 281.3 |
| 81.5 |
| 67.9 |
| 51.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 486.3 | 530.6 | 559.5 | 723.3 | 657.2 | 532.6 | 513.6 | 621.2 | - | 441.0 | 306.2 | 264.8 | 347.4 | 223.0 | 250.3 | 145.6 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 147.8 | 92.8 | 61.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,741.8 | 3,178.8 | 3,710.0 | 3,622.3 | 3,729.4 | 2,905.6 | 2,553.8 | 2,385.1 | - | 1,689.9 | 996.5 | 957.9 | 986.1 | 836.3 | 775.2 | 1,408.2 | 655.1 | 473.7 | - | - |
| 7,889.4 |
| 6,375.8 |
| 5,621.1 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 6,470.1 | - | 5,134.5 | 4,530.9 | 4,069.0 | 3,666.7 | 3,281.3 | 2,907.6 | 2,692.3 | 2,451.5 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 11,247.1 | - | 10,517.3 | 9,866.4 | 7,590.1 | 7,177.7 | 5,765.9 | 4,981.7 | 3,683.5 | 3,169.6 | 3,022.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 12,255.5 | 11,768.1 | 12,083.5 | 12,075.1 | 13,350.1 | 7,282.7 | 6,178.3 | 5,501.9 | 5,638.4 | 5,070.7 | 4,091.8 | 4,032.2 | 3,854.8 | 2,842.6 | 2,676.3 | 2,511.9 | 2,250.5 | 2,186.2 | - | - |
| Intangible Assets | 14,530.7 | 14,474.3 | 15,932.3 | 17,983.3 | 20,727.2 | 13,839.8 | 12,318.4 | 11,174.3 | - | 11,274.6 | 9,837.9 | 6,824.3 | 6,570.1 | 3,206.1 | 2,495.1 | 1,885.9 | 1,594.6 | 1,566.2 | - | - |
| Operating Lease Right Of Use Assets | 8,426.5 | 8,089.6 | 8,205.1 | 8,918.9 | 9,225.1 | 7,789.2 | 7,357.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 151.4 | 122.7 | 179.1 | 129.2 | 131.6 | 123.1 | 131.8 | 157.7 | - | 195.7 | 212.0 | 253.2 | 266.9 | 209.6 | 209.0 | 92.2 | 198.2 | 381.4 | - | - |
| Other Non-Current Assets | 876.9 | 676.9 | 755.3 | 546.7 | 400.9 | 400.1 | 406.4 | 962.6 | - | 841.5 | 732.9 | 575.2 | 509.2 | 452.8 | 495.6 | 317.8 | 651.9 | 581.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 63,190.4 | 61,077.4 | 66,027.6 | 67,194.5 | 69,887.9 | 47,233.5 | 42,801.6 | 33,010.4 | 33,214.3 | 30,879.2 | 26,904.3 | 21,263.6 | 20,213.9 | 14,089.4 | 12,242.4 | 10,370.1 | 8,519.9 | 8,211.7 | - | - |
| 67.1 |
| - |
| - |
| - |
| - |
| Short Term Debt | 3,387.8 | 3,693.0 | 3,067.3 | 4,514.2 | 4,568.7 | 789.8 | 2,928.2 | 2,754.8 | - | 238.8 | 50.2 | 897.4 | 70.1 | 60.0 | 101.8 | 74.9 | 70.5 | 1.8 | - | - |
| Deferred Revenue Current | 325.0 | 329.2 | 433.8 | 439.7 | 1,204.0 | 390.6 | 294.3 | 304.1 | - | 245.4 | 211.0 | 233.8 | 162.1 | 124.1 | 92.5 | 134.1 | 112.0 | 120.2 | - | - |
| Operating Lease Liabilities Current | 584.9 | 576.7 | 690.4 | 788.9 | 712.6 | 539.9 | 494.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,112.5 | 1,082.0 | 1,052.8 | 1,344.2 | 1,412.8 | 1,043.7 | 958.2 | 948.3 | - | 620.6 | 516.4 | 417.8 | 421.2 | 287.0 | 305.5 | 222.7 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 6,913.8 | 7,075.6 | 7,249.3 | 8,311.9 | 9,067.3 | 3,655.5 | 5,487.7 | 4,689.9 | - | 1,631.3 | 1,200.0 | 1,929.5 | 932.7 | 632.2 | 781.5 | 539.5 | 391.2 | 302.6 | - | - |
| 5,512.5 |
| 4,141.1 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 7,158.7 | 6,875.6 | 6,815.3 | 7,591.9 | 8,041.8 | 6,884.4 | 6,510.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | 520.9 | 474.9 | 489.5 | 540.2 | 576.1 | 525.9 | 504.6 | - | 457.3 | 451.8 | 415.8 | 278.3 | 164.0 | 125.5 | 89.9 | 63.4 | - | - | - |
| Deferred Tax Liabilities | 1,440.3 | 1,262.0 | 1,310.6 | 1,492.0 | 1,830.9 | 859.5 | 768.3 | 535.9 | - | 777.6 | 106.3 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 976.9 | 1,012.9 | 1,149.8 | 1,186.8 | 1,189.8 | 984.6 | 937.0 | 1,265.1 | - | 1,142.7 | 959.3 | 1,028.7 | 803.3 | 644.1 | 572.1 | 471.7 | 669.5 | 583.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 52,835.1 | 51,428.7 | 55,162.2 | 54,786.0 | 60,818.3 | 42,453.0 | 36,214.7 | 26,106.0 | 26,386.2 | 22,811.7 | 20,191.5 | 17,210.2 | 16,693.6 | 10,405.2 | 8,832.3 | 6,865.5 | 5,201.8 | 5,217.2 | - | - |
| 4.8 |
| 4.7 |
| - |
| - |
| Additional Paid In Capital | 15,215.3 | 15,057.3 | 14,872.9 | 14,689.0 | 12,240.2 | 10,473.7 | 10,117.7 | 10,380.8 | - | 10,043.6 | 9,690.6 | 5,788.8 | 5,130.6 | 5,012.1 | 4,903.8 | 8,577.1 | 8,393.6 | 8,109.2 | - | - |
| Retained Earnings | (5,086.0) | (4,424.1) | (3,638.8) | (2,101.9) | (1,142.4) | (1,343.0) | (1,016.8) | (1,199.5) | - | (1,077.0) | (998.5) | (837.3) | (1,081.5) | (1,196.9) | (1,477.9) | (1,736.6) | (2,109.5) | (2,356.1) | - | - |
| Accumulated Other Comprehensive Income | (4,815.8) | (5,954.6) | (5,739.5) | (5,718.3) | (4,738.9) | (3,759.4) | (2,823.6) | (2,642.9) | - | (1,999.3) | (1,837.0) | (794.2) | (311.2) | (183.3) | (142.6) | 38.1 | (12.6) | (20.0) | - | - |
| Treasury Stock | - | - | - | - | 1,282.4 | 1,282.4 | 1,226.4 | 1,206.8 | - | 207.7 | 207.7 | 207.7 | 207.7 | 62.7 | 0.0 | 3,382.0 | 2,961.2 | 2,746.4 | - | - |
| Minority Interest | 6,702.8 | 6,266.5 | 6,667.2 | 6,836.1 | 3,988.4 | 474.9 | 435.0 | 563.5 | - | 212.3 | 61.1 | 99.8 | 55.9 | 111.1 | 122.9 | 3.1 | 3.0 | 3.2 | - | - |
| Total Stockholders Equity | 3,652.5 | 3,382.2 | 4,198.2 | 5,572.4 | 5,081.2 | 4,093.5 | 5,055.4 | 5,336.1 | 6,828.1 | 6,763.9 | 6,651.7 | 3,953.6 | 3,534.2 | 3,573.1 | 3,287.2 | 3,501.4 | 3,315.1 | 2,991.3 | 3,025.4 | 4,388.5 |
| Total Equity | 10,355.3 | 9,648.7 | 10,865.4 | 12,408.5 | 9,069.6 | 4,568.4 | 5,490.4 | 5,899.6 | 6,828.1 | 6,976.2 | 6,712.8 | 4,053.4 | 3,590.0 | 3,684.2 | 3,410.1 | 3,504.6 | 3,318.1 | 2,994.5 | 3,025.4 | 4,388.5 |
| 4,211.6 |
| 1.8 |
| - |
| - |
| Net debt | 1,913.0 | 1,693.4 | 1,313.6 | 41,867.1 | 46,116.3 | (956.5) | 1,428.9 | 1,546.1 | - | 17,742.3 | 16,798.3 | 14,220.5 | 14,166.1 | 8,378.7 | 6,883.8 | 4,657.0 | 3,954.5 | (143.3) | - | - |
| Working Capital | (4,172.0) | (3,896.8) | (3,539.3) | (4,689.6) | (5,337.9) | (749.9) | (2,933.9) | (2,304.8) | - | 58.6 | (203.6) | (971.7) | 53.4 | 204.1 | (6.3) | 868.8 | 263.9 | 171.0 | - | - |
| Book Value | 3,652.5 | 3,382.2 | 4,198.2 | 5,572.4 | 5,081.2 | 4,093.5 | 5,055.4 | 5,336.1 | 6,828.1 | 6,763.9 | 6,651.7 | 3,953.6 | 3,534.2 | 3,573.1 | 3,287.2 | 3,501.4 | 3,315.1 | 2,991.3 | 3,025.4 | 4,388.5 |
| Tangible Book Value | (23,133.7) | (22,860.2) | (23,817.6) | (24,486.0) | (28,996.1) | (17,029.0) | (13,441.3) | (11,340.1) | 1,189.7 | (9,581.4) | (7,278.0) | (6,902.9) | (6,890.8) | (2,475.6) | (1,884.1) | (896.3) | (530.1) | (761.1) | - | - |
| 2,121.8 |
| 2,066.7 |
| 1,941.5 |
| 1,949.9 |
| 3,277.2 |
| 1,928.0 |
| 1,913.6 |
| 1,746.3 |
| 1,626.0 |
| 2,038.1 |
| 1,326.0 |
| 1,501.2 |
| 1,352.6 |
| 1,192.2 |
| 1,004.8 |
| 1,208.7 |
| 1,026.5 |
| 834.5 |
| 1,125.4 |
| 802.1 |
| 799.5 |
| 770.0 |
| 712.8 |
| 787.2 |
| 530.4 |
| 410.5 |
| Restricted Cash | 129.1 | 130.4 | 150.1 | 133.6 | 135.5 | 108.6 | 131.9 | 126.1 | 127.3 | 119.7 | 111.6 | 133.7 | 122.4 | 112.3 | 127.8 | 136.4 | 329.9 | 393.4 | 422.1 | 72.8 | 79.7 | 115.1 | 104.2 | 68.0 | 74.3 | 76.8 | 95.7 | 93.8 | 94.9 | 96.2 | 63.5 | 75.7 | 88.8 | - | 155.2 | 143.3 | 145.5 | 149.3 | 150.7 | 142.8 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.4 | 0.0 | 68.2 | 80.8 | 389.4 | 1.0 | 1.0 | 1.0 | 5.3 | 4.0 | - | - |
| Cash And Short Term Investments | 1,608.8 | 1,474.8 | 1,950.7 | 2,076.0 | 2,103.7 | 1,999.6 | 2,150.3 | 2,158.3 | 2,217.0 | 1,753.7 | 1,985.8 | 2,015.7 | 1,803.0 | 2,028.4 | 2,121.8 | 2,066.7 | 1,941.5 | 1,949.9 | 3,277.2 | 1,928.0 | 1,913.6 | 1,746.3 | 1,626.0 | 2,038.1 | 1,326.0 | 1,501.2 | 1,352.6 | 1,192.2 | 1,023.2 | 1,208.7 | 1,094.7 | 915.3 | 1,514.8 | 803.1 | 800.5 | 771.0 | 718.1 | 791.2 | 530.4 | 410.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 718.9 | 650.3 | 737.0 | 772.1 | 683.3 | 540.0 | 537.8 | 712.3 | 738.4 | 547.5 | 647.7 | 684.0 | 705.4 | 758.3 | 722.4 | 792.7 | 820.4 | 728.9 | 750.6 | 739.6 | 537.7 | 511.6 | 573.6 | 585.2 | 623.9 | 462.2 | 441.7 | 459.5 | 473.0 | 459.0 | 511.1 | 506.9 | 557.9 | 513.6 | 508.6 | 322.1 | 370.0 | 308.4 | 273.9 | 285.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 499.6 | 486.3 | 697.6 | 619.7 | 583.6 | 530.6 | 579.6 | 783.2 | 984.6 | 559.5 | 970.6 | 848.0 | 819.3 | 723.3 | 787.0 | 729.8 | 700.1 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,956.4 | 2,741.8 | 3,535.4 | 3,601.4 | 3,506.1 | 3,178.8 | 3,399.6 | 4,114.1 | 4,239.7 | 3,710.0 | 3,849.9 | 3,681.4 | 3,450.1 | 3,622.3 | 3,759.0 | 3,725.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18,302.3 | 18,159.2 | 17,867.3 | 17,717.2 | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 12,192.7 | 12,255.5 | 12,255.5 | 12,245.5 | 11,921.5 | 11,768.1 | 12,045.7 | 12,483.1 | 12,556.8 | 12,083.5 | 12,569.7 | 13,050.7 | 12,997.2 | 12,956.7 | 12,686.2 | 12,969.5 | 13,306.6 | 13,350.1 | ||||||||||||||||||||||
| Intangible Assets | 14,225.1 | 14,530.7 | 14,742.4 | 14,963.1 | 14,642.5 | 14,474.3 | 15,195.1 | 15,759.1 | 16,119.3 | 15,932.3 | 16,655.1 | 17,286.0 | 17,637.1 | 17,983.3 | 18,320.3 | 19,225.6 | 20,224.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 8,492.3 | 8,426.5 | 8,420.1 | 8,383.7 | 8,166.6 | 8,089.6 | 8,328.9 | 9,012.1 | 9,199.8 | 8,205.1 | 8,801.0 | 8,981.7 | 8,952.4 | 8,918.9 | 8,857.5 | 9,159.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 153.6 | 151.4 | 166.0 | 157.0 | 133.0 | 122.7 | 143.3 | 139.2 | 161.2 | 179.1 | 126.8 | 125.7 | 107.4 | 129.2 | 116.4 | 132.6 | 179.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 909.1 | 876.9 | 821.4 | 824.5 | 691.8 | 676.9 | 764.3 | 753.0 | 711.2 | 755.3 | 655.1 | 710.1 | 669.9 | 546.7 | 492.8 | 427.4 | 423.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 63,234.6 | 63,190.4 | 63,888.7 | 63,754.5 | 62,055.6 | 61,077.4 | 62,816.8 | 65,837.8 | 66,679.0 | 66,027.6 | 65,653.0 | 66,879.0 | 66,817.7 | 67,194.5 | 66,512.8 | 68,116.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 220.8 | 259.8 | 239.0 | 229.7 | 199.6 | 240.8 | 221.3 | 206.0 | 182.1 | 251.3 | 216.2 | 216.2 | 206.0 | 218.6 | 212.0 | 194.5 | 215.4 | 272.4 | 217.4 | 193.8 | 130.1 | 139.1 | 117.0 | 108.2 | 120.6 | 148.1 | 136.2 | 144.9 | 130.0 | 130.8 | 122.9 | 137.0 | 118.7 | 142.9 | 119.7 | 102.7 | 109.4 | 118.7 | 105.6 | 120.6 |
| Short Term Debt | 6,119.0 | 3,387.8 | 2,387.7 | 2,290.8 | 2,816.9 | 3,693.0 | 3,730.5 | 3,329.2 | 3,067.6 | 3,067.3 | 3,157.5 | 3,205.1 | 3,856.4 | 4,514.2 | 3,015.2 | 3,603.9 | 5,309.9 | |||||||||||||||||||||||
| Deferred Revenue Current | 459.9 | 325.0 | 437.6 | 419.7 | 450.5 | 329.2 | 496.2 | 391.7 | 544.2 | 433.8 | 472.5 | 515.7 | 554.2 | 439.7 | 529.8 | 729.4 | 1,015.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 641.9 | 584.9 | 615.4 | 613.6 | 592.5 | 576.7 | 599.8 | 703.4 | 715.2 | 690.4 | 779.6 | 794.5 | 790.1 | 788.9 | 766.3 | 762.6 | ||||||||||||||||||||||||
| Accrued Expenses | 1,092.2 | 1,112.5 | 1,225.4 | 1,144.7 | 1,121.1 | 1,082.0 | 982.3 | 1,166.2 | 1,134.1 | 1,052.8 | 1,222.8 | 1,182.3 | 1,171.6 | 1,344.2 | 1,202.7 | 1,262.2 | 1,187.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 9,719.4 | 6,913.8 | 5,993.5 | 5,863.6 | 6,322.0 | 7,075.6 | 7,069.5 | 6,888.7 | 6,729.8 | 7,249.3 | 6,868.7 | 6,925.7 | 7,532.1 | 8,311.9 | 6,622.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18,422.9 | 18,322.0 | 18,568.8 | 19,430.3 | 18,581.4 | 17,509.9 | 17,182.8 | 18,294.7 | 18,436.1 | 18,403.0 |
| Operating Lease Liabilities Non-Current | 7,167.8 | 7,158.7 | 7,156.9 | 7,115.1 | 6,928.8 | 6,875.6 | 7,083.2 | 7,717.7 | 7,866.3 | 6,815.3 | 7,436.7 | 7,587.4 | 7,576.9 | 7,591.9 | 7,566.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,497.4 | 1,440.3 | 1,513.4 | 1,546.0 | 1,357.9 | 1,262.0 | 1,401.4 | 1,399.3 | 1,394.4 | 1,310.6 | 1,422.6 | 1,487.7 | 1,505.6 | 1,492.0 | 1,496.8 | 1,604.9 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 979.0 | 976.9 | 1,067.8 | 1,032.2 | 1,019.9 | 1,012.9 | 1,198.9 | 1,207.1 | 1,227.8 | 1,149.8 | 1,135.1 | 1,158.6 | 1,173.7 | 1,186.8 | 1,184.3 | 1,192.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 53,082.5 | 52,835.1 | 53,122.8 | 53,275.6 | 52,119.3 | 51,428.7 | 52,623.9 | 55,414.3 | 56,017.3 | 55,162.2 | 54,418.5 | 54,871.8 | 54,567.4 | 54,786.0 | 54,194.2 | 57,390.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.7 | 4.7 | 4.7 | 4.7 | 4.6 | 4.6 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.4 | 4.4 | 4.4 | 4.3 | 4.3 | 4.3 | 4.3 |
| Additional Paid In Capital | 15,236.0 | 15,215.3 | 15,178.1 | 15,133.3 | 15,077.7 | 15,057.3 | 15,013.8 | 14,955.0 | 14,903.4 | 14,872.9 | 14,823.0 | 14,779.2 | 14,725.6 | 14,689.0 | 14,646.9 | 14,606.8 | ||||||||||||||||||||||||
| Retained Earnings | (5,063.4) | (5,086.0) | (5,111.3) | (5,164.4) | (4,732.5) | (4,424.1) | (4,893.5) | (3,340.8) | (3,481.2) | (3,638.8) | (2,927.4) | (2,755.8) | (2,496.5) | (2,101.9) | (689.3) | (842.3) | (1,072.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4,805.3) | (4,815.8) | (4,817.7) | (4,959.7) | (5,514.0) | (5,954.6) | (5,182.2) | (6,461.8) | (6,078.0) | (5,739.5) | (6,065.9) | (5,560.6) | (5,526.1) | (5,718.3) | (6,398.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,282.4 | 1,282.4 | 1,282.4 | ||||||||||||||||||||||
| Minority Interest | 6,629.5 | 6,702.8 | 6,813.2 | 6,766.1 | 6,401.5 | 6,266.5 | 6,551.2 | 6,567.5 | 6,613.9 | 6,667.2 | 6,701.2 | 6,840.8 | 6,843.7 | 6,836.1 | 6,036.8 | 3,767.5 | 3,887.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 3,522.6 | 3,652.5 | 3,952.7 | 3,712.8 | 3,534.8 | 3,382.2 | 3,641.7 | 3,856.0 | 4,047.8 | 4,198.2 | 4,533.3 | 5,166.4 | 5,406.6 | 5,572.4 | 6,281.8 | 6,958.7 | ||||||||||||||||||||||||
| Total Equity | 10,152.1 | 10,355.3 | 10,765.9 | 10,478.9 | 9,936.3 | 9,648.7 | 10,192.9 | 10,423.5 | 10,661.7 | 10,865.4 | 11,234.5 | 12,007.2 | 12,250.3 | 12,408.5 | 12,318.6 | 10,726.2 | 9,250.7 | 9,069.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6,119.0 | 3,387.8 | 2,387.7 | 2,290.8 | 2,816.9 | 3,693.0 | 3,730.5 | 3,329.2 | 3,067.6 | 3,067.3 | 3,157.5 | 3,205.1 | 3,856.4 | 4,514.2 | 3,015.2 | 3,603.9 | 5,309.9 | 4,568.7 | 2,106.4 | 2,636.0 | 1,336.5 | 789.8 | 771.3 | 3,366.0 | 2,640.0 | 2,928.2 | 2,443.6 | 2,442.2 | 2,097.2 | 2,754.8 | 21,264.2 | 21,113.8 | 21,372.0 | 20,205.1 | 19,268.8 | 19,242.0 | 18,890.1 | 18,533.5 | 18,679.1 | 18,717.1 |
| Net debt | 4,510.2 | 1,913.0 | 437.0 | 214.8 | 713.2 | 1,693.4 | 1,580.2 | 1,170.9 | 850.6 | 1,313.6 | 1,171.7 | 1,189.4 | 2,053.4 | 2,485.8 | 893.4 | 1,537.2 | 3,368.4 | 2,618.8 | ||||||||||||||||||||||
| Working Capital | (6,763.0) | (4,172.0) | (2,458.1) | (2,262.2) | (2,815.9) | (3,896.8) | (3,669.9) | (2,774.6) | (2,490.1) | (3,539.3) | (3,018.8) | (3,244.3) | (4,082.0) | (4,689.6) | (2,863.6) | (3,736.1) | (5,508.1) | |||||||||||||||||||||||
| Book Value | 3,522.6 | 3,652.5 | 3,952.7 | 3,712.8 | 3,534.8 | 3,382.2 | 3,641.7 | 3,856.0 | 4,047.8 | 4,198.2 | 4,533.3 | 5,166.4 | 5,406.6 | 5,572.4 | 6,281.8 | 6,958.7 | 5,363.0 | 5,081.2 | ||||||||||||||||||||||
| Tangible Book Value | (22,895.2) | (23,133.7) | (23,045.2) | (23,495.8) | (23,029.2) | (22,860.2) | (23,599.1) | (24,386.2) | (24,628.3) | (23,817.6) | (24,691.5) | (25,170.3) | (25,227.7) | (25,367.6) | (24,724.7) | (25,236.4) | (28,168.4) | |||||||||||||||||||||||
| 657.2 |
| 592.0 |
| 615.6 |
| 490.6 |
| 532.6 |
| 548.7 |
| 535.3 |
| 480.7 |
| 513.6 |
| 472.0 |
| 486.9 |
| 471.2 |
| 621.2 |
| 564.4 |
| 569.3 |
| 571.2 |
| 568.6 |
| 499.2 |
| 566.4 |
| 477.7 |
| 441.0 |
| 415.8 |
| 481.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,791.9 |
| 3,729.4 |
| 5,041.9 |
| 3,356.0 |
| 3,021.6 |
| 2,905.6 |
| 2,852.5 |
| 3,226.6 |
| 2,504.9 |
| 2,553.8 |
| 2,362.0 |
| 2,232.4 |
| 2,062.3 |
| 2,385.1 |
| 2,437.0 |
| 2,127.1 |
| 2,797.4 |
| 2,038.1 |
| 1,963.6 |
| 1,802.8 |
| 1,711.2 |
| 1,689.9 |
| 1,370.8 |
| 1,320.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,019.1 |
| 6,890.6 |
| 6,664.7 |
| 6,470.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,283.2 |
| 11,268.6 |
| 11,202.6 |
| 11,247.1 |
| 10,996.3 |
| 11,067.0 |
| 11,294.8 |
| 11,101.0 |
| 10,795.1 |
| 10,725.7 |
| 10,717.2 |
| 10,517.3 |
| 10,452.0 |
| 10,575.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,480.8 |
| 10,575.4 |
| 7,262.4 |
| 7,282.7 |
| 5,848.6 |
| 5,822.4 |
| 5,948.8 |
| 6,178.3 |
| 5,481.4 |
| 5,557.8 |
| 5,538.2 |
| 5,501.9 |
| 5,463.4 |
| 5,526.6 |
| 5,647.1 |
| 5,638.4 |
| 5,371.7 |
| 5,371.2 |
| 5,379.8 |
| 5,070.7 |
| 4,997.2 |
| 4,981.9 |
| 20,727.2 |
| 18,768.4 |
| 18,785.0 |
| 13,507.3 |
| 13,839.8 |
| 11,517.3 |
| 11,613.8 |
| 11,600.6 |
| 12,318.4 |
| 10,895.8 |
| 10,895.2 |
| 11,042.8 |
| 11,174.3 |
| 11,481.7 |
| 11,758.2 |
| 11,940.2 |
| 11,783.3 |
| 11,581.0 |
| 11,728.7 |
| 11,826.9 |
| 11,274.6 |
| 11,558.0 |
| 11,590.7 |
| 9,267.1 |
| 9,225.1 |
| 9,021.9 |
| 9,193.2 |
| 7,719.9 |
| 7,789.2 |
| 7,252.0 |
| 6,934.1 |
| 6,968.3 |
| 7,357.4 |
| 7,214.7 |
| 7,110.0 |
| 7,080.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.6 |
| 150.2 |
| 145.4 |
| 127.3 |
| 123.1 |
| 115.0 |
| 138.6 |
| 126.4 |
| 131.8 |
| 143.5 |
| 147.8 |
| 132.3 |
| 157.7 |
| 173.1 |
| 183.7 |
| 192.9 |
| 204.4 |
| 221.8 |
| 213.6 |
| 206.3 |
| 195.7 |
| - |
| 229.3 |
| 400.9 |
| 395.4 |
| 401.8 |
| 394.1 |
| 400.1 |
| 315.2 |
| 393.4 |
| 407.0 |
| 406.4 |
| 248.9 |
| 263.8 |
| 279.1 |
| 962.6 |
| 978.3 |
| 1,024.5 |
| 990.3 |
| 950.1 |
| 931.5 |
| 888.9 |
| 863.4 |
| 841.5 |
| 813.9 |
| 809.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69,763.5 |
| 69,887.9 |
| 60,530.0 |
| 58,982.9 |
| 46,942.5 |
| 47,233.5 |
| 41,462.2 |
| 41,515.9 |
| 40,789.1 |
| 42,801.6 |
| 39,307.2 |
| 39,072.7 |
| 38,926.8 |
| 33,010.4 |
| 33,077.2 |
| 33,205.7 |
| 34,372.7 |
| 33,214.3 |
| 32,319.3 |
| 32,138.2 |
| 32,057.4 |
| 30,879.2 |
| 30,655.5 |
| 30,740.2 |
| 4,568.7 |
| 2,106.4 |
| 2,636.0 |
| 1,336.5 |
| 789.8 |
| 771.3 |
| 3,366.0 |
| 2,640.0 |
| 2,928.2 |
| 2,443.6 |
| 2,442.2 |
| 2,097.2 |
| 2,754.8 |
| 2,841.3 |
| 2,791.8 |
| 2,803.2 |
| 774.8 |
| 687.4 |
| 1,732.0 |
| 1,707.3 |
| 238.8 |
| 243.0 |
| 314.1 |
| 1,204.0 |
| 1,448.2 |
| 549.7 |
| 506.5 |
| 390.6 |
| 324.4 |
| 400.2 |
| 408.5 |
| 294.3 |
| 302.9 |
| 334.8 |
| 293.0 |
| 304.1 |
| 276.6 |
| 328.6 |
| 331.4 |
| 268.8 |
| 288.9 |
| 283.5 |
| 284.2 |
| 245.4 |
| 254.3 |
| 224.3 |
| 731.4 |
| 712.6 |
| 734.3 |
| 723.5 |
| 555.8 |
| 539.9 |
| 487.3 |
| 494.3 |
| 476.8 |
| 494.5 |
| 475.1 |
| 496.9 |
| 498.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,412.8 |
| 1,165.4 |
| 1,044.6 |
| 944.8 |
| 1,043.7 |
| 914.1 |
| 879.2 |
| 876.4 |
| 958.2 |
| 856.7 |
| 835.6 |
| 863.7 |
| 948.3 |
| 863.1 |
| 782.5 |
| 825.4 |
| 854.3 |
| 774.1 |
| 728.0 |
| 742.5 |
| 620.6 |
| 572.0 |
| 617.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,461.7 |
| 9,300.0 |
| 9,067.3 |
| 6,524.1 |
| 5,952.1 |
| 4,196.6 |
| 3,655.5 |
| 3,266.1 |
| 5,944.9 |
| 5,154.4 |
| 5,487.7 |
| 4,787.4 |
| 4,821.6 |
| 4,411.9 |
| 4,689.9 |
| 4,579.7 |
| 4,562.9 |
| 4,544.7 |
| 2,512.1 |
| 2,260.2 |
| 3,278.9 |
| 3,209.1 |
| 1,631.3 |
| 1,519.6 |
| 1,655.6 |
| 7,862.0 |
| 8,027.1 |
| 8,041.8 |
| 7,863.2 |
| 8,036.0 |
| 6,812.9 |
| 6,884.4 |
| 6,424.4 |
| 6,086.8 |
| 6,137.8 |
| 6,510.4 |
| 6,448.0 |
| 6,335.4 |
| 6,316.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,785.4 |
| 1,830.9 |
| 1,927.5 |
| 1,993.9 |
| 854.7 |
| 859.5 |
| 770.4 |
| 804.2 |
| 731.0 |
| 768.3 |
| 538.5 |
| 546.2 |
| 510.8 |
| 535.9 |
| 706.2 |
| 752.2 |
| 791.7 |
| 898.1 |
| 976.7 |
| 950.3 |
| 952.9 |
| 777.6 |
| 792.1 |
| 745.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,183.3 |
| 1,189.8 |
| 1,157.6 |
| 1,126.7 |
| 961.6 |
| 984.6 |
| 869.2 |
| 880.8 |
| 901.0 |
| 937.0 |
| 870.9 |
| 868.0 |
| 864.4 |
| 1,265.1 |
| 1,288.4 |
| 1,246.9 |
| 1,246.0 |
| 1,244.2 |
| 1,190.5 |
| 1,171.5 |
| 1,186.8 |
| 1,142.7 |
| 1,068.1 |
| 1,058.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60,512.8 |
| 60,818.3 |
| 50,841.6 |
| 51,950.1 |
| 42,390.7 |
| 42,453.0 |
| 36,718.2 |
| 36,913.3 |
| 36,183.1 |
| 36,214.7 |
| 32,937.3 |
| 32,439.4 |
| 32,437.5 |
| 26,106.0 |
| 26,193.7 |
| 26,069.8 |
| 26,366.2 |
| 25,260.0 |
| 24,062.9 |
| 23,937.2 |
| 23,542.6 |
| 22,811.7 |
| 22,781.0 |
| 22,814.8 |
| 12,266.1 |
| 12,240.2 |
| 12,081.3 |
| 12,019.8 |
| 10,474.6 |
| 10,473.7 |
| 10,369.6 |
| 10,297.8 |
| 10,255.6 |
| 10,117.7 |
| 10,551.8 |
| 10,492.7 |
| 10,447.9 |
| 10,380.8 |
| 10,310.0 |
| 10,251.9 |
| 10,224.0 |
| 10,247.5 |
| 10,212.5 |
| 10,165.3 |
| 10,094.0 |
| 10,043.6 |
| 9,817.8 |
| 9,781.2 |
| (1,142.4) |
| (960.4) |
| (1,085.0) |
| (1,251.8) |
| (1,343.0) |
| (1,168.8) |
| (1,125.1) |
| (1,082.5) |
| (1,016.8) |
| (1,130.1) |
| (1,206.2) |
| (1,226.4) |
| (1,199.5) |
| (1,104.3) |
| (1,121.6) |
| (1,085.7) |
| (1,058.1) |
| (975.2) |
| (989.2) |
| (1,053.7) |
| (1,077.0) |
| (1,030.7) |
| (1,033.3) |
| (5,528.2) |
| (4,553.0) |
| (4,738.9) |
| (4,432.0) |
| (3,902.9) |
| (4,061.6) |
| (3,759.4) |
| (4,191.2) |
| (4,274.5) |
| (4,271.7) |
| (2,823.6) |
| (2,979.0) |
| (2,606.7) |
| (2,672.2) |
| (2,642.9) |
| (2,696.3) |
| (2,510.1) |
| (1,834.6) |
| (1,978.3) |
| (1,839.0) |
| (1,848.8) |
| (1,759.5) |
| (1,999.3) |
| (1,876.4) |
| (1,771.0) |
| 1,282.4 |
| 1,282.4 |
| 1,282.4 |
| 1,282.4 |
| 1,282.4 |
| 1,282.4 |
| 1,271.5 |
| 1,226.4 |
| 1,206.8 |
| 1,206.8 |
| 1,206.8 |
| 1,206.8 |
| 1,163.2 |
| 1,074.0 |
| 974.0 |
| 974.0 |
| 884.6 |
| 849.1 |
| 432.7 |
| 207.7 |
| 207.7 |
| 207.7 |
| 3,988.4 |
| 4,065.8 |
| 1,069.2 |
| 455.5 |
| 474.9 |
| 457.4 |
| 440.0 |
| 430.2 |
| 435.0 |
| 554.7 |
| 565.6 |
| 553.3 |
| 563.5 |
| 578.0 |
| 575.9 |
| 607.1 |
| 586.6 |
| 591.5 |
| 562.4 |
| 532.4 |
| 212.3 |
| 66.9 |
| 66.7 |
| 5,363.0 |
| 5,081.2 |
| 5,411.2 |
| 5,754.2 |
| 3,883.4 |
| 4,093.5 |
| 3,731.7 |
| 3,620.3 |
| 3,634.4 |
| 5,055.4 |
| 5,240.4 |
| 5,477.5 |
| 5,347.0 |
| 5,336.1 |
| 5,350.7 |
| 5,550.7 |
| 6,334.2 |
| 6,241.5 |
| 6,518.1 |
| 6,482.7 |
| 6,852.5 |
| 6,763.9 |
| 6,707.4 |
| 6,773.5 |
| 9,477.0 |
| 6,823.4 |
| 4,338.9 |
| 4,568.4 |
| 4,189.1 |
| 4,060.3 |
| 4,064.6 |
| 5,490.4 |
| 5,795.1 |
| 6,043.1 |
| 5,900.3 |
| 5,899.6 |
| 5,928.7 |
| 6,126.6 |
| 6,941.3 |
| 6,828.1 |
| 7,109.6 |
| 7,045.1 |
| 7,384.9 |
| 6,976.2 |
| 6,774.3 |
| 6,840.2 |
| (1,170.8) |
| 708.0 |
| (577.1) |
| (956.5) |
| (854.7) |
| 1,327.9 |
| 1,314.0 |
| 1,427.0 |
| 1,091.0 |
| 1,250.0 |
| 1,074.0 |
| 1,546.1 |
| 20,169.5 |
| 20,198.5 |
| 19,857.2 |
| 19,402.0 |
| 18,468.2 |
| 18,471.0 |
| 18,172.0 |
| 17,742.3 |
| 18,148.8 |
| 18,306.5 |
| (5,337.9) |
| (1,482.2) |
| (2,596.1) |
| (1,175.0) |
| (749.9) |
| (413.6) |
| (2,718.3) |
| (2,649.5) |
| (2,933.9) |
| (2,425.4) |
| (2,589.2) |
| (2,349.6) |
| (2,304.8) |
| (2,142.7) |
| (2,435.8) |
| (1,747.3) |
| (474.0) |
| (296.7) |
| (1,476.2) |
| (1,497.9) |
| 58.6 |
| (148.8) |
| (335.0) |
| 5,411.2 |
| 5,754.2 |
| 3,883.4 |
| 4,093.5 |
| 3,731.7 |
| 3,620.3 |
| 3,634.4 |
| 5,055.4 |
| 5,240.4 |
| 5,477.5 |
| 5,347.0 |
| 5,336.1 |
| 5,350.7 |
| 5,550.7 |
| 6,334.2 |
| 6,241.5 |
| 6,518.1 |
| 6,482.7 |
| 6,852.5 |
| 6,763.9 |
| 6,707.4 |
| 6,773.5 |
| (28,996.1) |
| (23,838.0) |
| (23,606.2) |
| (16,886.3) |
| (17,029.0) |
| (13,634.2) |
| (13,815.9) |
| (13,915.0) |
| (13,441.3) |
| (11,136.8) |
| (10,975.5) |
| (11,234.0) |
| (11,340.1) |
| (11,594.4) |
| (11,734.1) |
| (11,253.1) |
| (11,180.2) |
| (10,434.5) |
| (10,617.1) |
| (10,354.2) |
| (9,581.4) |
| (9,847.8) |
| (9,799.1) |