| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 1,864.0 | 1,114.0 | 1,265.0 | 1,318.0 | 2,431.0 | 1,896.2 | 971.8 | 777.2 | 751.8 | 762.6 | 540.4 | 740.9 | 491.9 | 1,089.3 | 1,093.2 | 506.6 | 741.6 | ||
| Restricted Cash | 150.0 | 107.0 | 106.0 | 86.6 | 108.8 | 143.1 | 122.0 | 86.7 | 73.0 | 68.8 | 72.8 | 28.1 | 61.2 | 73.7 | 67.1 | 52.3 | 46.8 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.7 | - | 0.7 | 2.8 | 3.0 | 0.9 | ||
| Cash And Short Term Investments | 1,864.0 | 1,114.0 | 1,265.0 | 1,318.0 | 2,431.0 | 1,896.2 | 971.8 | 777.2 | 751.8 | 762.6 | 540.4 | 741.5 | 491.9 | 1,090.0 | 1,096.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 8,284.0 | 7,005.0 | 6,370.0 | 5,327.0 | 5,150.5 | 4,395.0 | 4,466.7 | 3,668.6 | 3,112.3 | 2,605.6 | 2,471.7 | 1,736.2 | 1,486.5 | 1,262.8 | 1,135.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 3,186.0 | 2,709.0 | 2,483.0 | 2,222.0 | 2,104.6 | 1,889.9 | 1,907.1 | 1,629.7 | 1,376.4 | 1,285.2 | 1,144.8 | 1,017.0 | 942.2 | 806.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 5,050.0 | 3,245.0 | 2,804.0 | 1,086.0 | 1,538.1 | 1,380.2 | 1,761.2 | 1,767.3 | 1,999.6 | 2,548.1 | 2,645.1 | 1,808.6 | 1,798.4 | 2,354.4 | 2,404.8 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 3.0 | 3.0 | 3.0 | 3.0 | 3.3 | 3.4 | 3.3 | 3.4 | 3.4 | 3.4 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.2 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 5,121.0 | 3,281.0 | 2,813.0 | 1,514.0 | 1,538.1 | 1,381.7 | 1,763.1 | 1,770.4 | 1,999.6 | 2,548.1 | 2,679.5 | 1,851.0 | 1,840.7 | 2,427.6 | 2,472.7 | 1,428.3 | |||
| (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 | 1,664.0 | 1,864.0 | 1,669.0 | 1,395.0 | 1,382.0 | 1,114.0 | 1,025.0 | 928.0 | 1,044.0 | 1,265.0 | 1,252.1 | 1,261.2 | 1,231.3 | 1,318.3 | 1,125.0 | |||||||||||||||||||||||||
| 158.8 |
| 342.9 |
| - |
| - |
| - |
| 509.6 |
| 742.4 |
| 158.8 |
| 342.9 |
| 940.2 |
| 775.9 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 372.0 | 332.0 | 333.0 | 311.0 | 333.9 | 295.0 | 282.7 | 254.9 | 215.3 | 184.1 | 172.9 | 142.7 | 125.2 | 101.6 | 111.9 | 97.0 | 99.3 | - | - |
| Other Current Assets | 552.0 | 321.0 | 315.0 | 557.0 | 371.7 | 293.3 | 276.3 | 245.6 | 227.4 | 179.7 | 221.0 | 151.7 | 67.5 | 52.7 | 42.4 | 47.9 | 41.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 130.5 | - | - | - | - | - |
| Total Current Assets | 13,489.0 | 9,970.0 | 9,666.0 | 8,529.0 | 10,082.4 | 8,845.6 | 7,534.5 | 6,754.2 | 5,630.6 | 5,122.5 | 5,305.2 | 3,371.8 | 2,879.8 | 4,084.6 | 3,550.0 | 2,260.9 | 2,266.7 | - | - |
| 671.6 |
| 528.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,137.0 | 1,795.0 | 1,576.0 | 1,386.3 | 1,288.5 | 1,074.9 | 1,070.9 | 908.0 | 758.7 | 724.4 | 615.0 | 519.1 | 483.6 | 427.6 | 376.1 | 340.0 | - | - | - |
| Property,Plant & Equipment Net | 1,049.0 | 914.0 | 907.0 | 836.0 | 816.1 | 815.0 | 836.2 | 721.7 | 617.7 | 560.8 | 529.8 | 497.9 | 458.6 | 379.2 | 295.5 | 188.4 | 179.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 870.0 | 1,295.0 | 1,374.0 | 1,318.0 | 1,196.1 | 452.4 | 426.7 | 216.2 | 238.0 | 232.2 | 217.9 | 218.3 | - | - | - | - | - | - | - |
| Goodwill | 7,051.0 | 5,621.0 | 5,129.0 | 4,868.0 | 4,995.0 | 3,821.6 | 3,753.5 | 3,652.3 | 3,254.7 | 2,981.4 | 3,086.0 | 2,333.8 | 2,290.5 | 1,889.6 | 1,828.4 | 1,323.8 | 1,306.4 | - | - |
| Intangible Assets | 2,972.0 | 2,298.0 | 2,081.0 | 2,193.0 | 2,409.4 | 1,367.9 | 1,379.5 | 1,441.3 | 1,399.1 | 1,411.0 | 1,450.5 | 802.4 | 841.2 | 786.8 | 794.3 | 332.9 | 322.9 | - | - |
| Operating Lease Right Of Use Assets | 2,062.0 | 1,198.0 | 1,030.0 | 1,033.0 | 1,046.4 | 1,020.4 | 998.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 697.0 | 538.0 | 361.0 | 266.0 | 157.0 | 91.5 | 73.9 | 51.7 | 98.7 | 34.6 | 34.9 | - | - | - | - | 10.3 | 3.4 | - | - |
| Other Non-Current Assets | 1,832.0 | 1,880.0 | 1,547.0 | 1,109.0 | 875.7 | 747.4 | 668.5 | 540.0 | 479.5 | 366.4 | 293.2 | 244.6 | 165.0 | 143.1 | 141.8 | 95.2 | 107.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 30,877.0 | 24,383.0 | 22,548.0 | 20,513.0 | 22,073.5 | 18,039.1 | 16,197.2 | 13,456.8 | 11,718.4 | 10,779.6 | 11,017.9 | 7,568.0 | 6,998.4 | 7,809.5 | 7,219.1 | 5,121.6 | 5,039.4 | - | - |
| - |
| - |
| - |
| Short Term Debt | 71.0 | 36.0 | 9.0 | 428.0 | 0.0 | 1.5 | 1.8 | 3.1 | 0.0 | 0.0 | 34.4 | 42.4 | 42.2 | 73.2 | 67.8 | 38.1 | 138.7 | - | - |
| Deferred Revenue Current | 448.0 | 375.0 | 298.0 | 276.3 | 280.7 | 162.0 | 108.7 | 82.2 | 100.6 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 284.0 | 200.0 | 242.0 | 230.0 | 232.4 | 208.5 | 168.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | 1,121.2 | 904.4 | 772.9 | 705.1 | 623.8 | 487.0 | 440.2 | - | - | - | - | - |
| Other Current Liabilities | 447.0 | 345.0 | 218.0 | 226.0 | 199.4 | 160.6 | 122.3 | 90.7 | 74.5 | 102.7 | 70.7 | 87.0 | 56.6 | 43.2 | 42.4 | 15.2 | 11.9 | - | - |
| Total Current Liabilities | 12,320.0 | 9,287.0 | 8,243.0 | 8,242.0 | 8,418.9 | 7,144.0 | 6,436.5 | 5,803.4 | 4,712.9 | 4,525.4 | 4,994.2 | 2,928.8 | 2,605.7 | 2,972.3 | 2,680.6 | 1,956.8 | 1,629.0 | - | - |
| 1,390.2 |
| 1,982.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2,121.0 | 1,307.0 | 1,089.0 | 1,080.0 | 1,116.6 | 1,116.8 | 1,057.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 238.0 | 247.0 | 255.0 | 282.0 | 405.3 | 124.5 | 34.6 | - | - | - | 100.4 | 42.6 | 160.8 | 192.0 | 149.0 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,339.0 | 945.0 | 903.0 | 1,013.0 | 1,035.9 | 625.3 | 454.4 | 596.2 | 543.2 | 524.0 | 430.6 | 440.6 | 295.5 | 274.4 | 220.4 | 128.8 | 115.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 21,251.0 | 15,191.0 | 13,481.0 | 11,907.0 | 12,714.4 | 10,533.5 | 9,924.1 | 8,446.9 | 7,543.8 | 7,722.3 | 8,258.9 | 5,266.6 | 5,062.4 | 6,127.7 | 5,802.0 | 4,055.8 | 4,255.1 | - | - |
| 3.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 9,916.0 | 9,567.0 | 9,188.0 | 8,833.0 | 8,366.6 | 6,530.1 | 5,793.1 | 4,504.7 | 3,443.0 | 2,656.9 | 2,088.2 | 1,541.1 | 1,056.6 | 740.1 | 424.5 | 185.3 | (15.0) | - | - |
| Accumulated Other Comprehensive Income | (1,041.0) | (1,159.0) | (924.0) | (983.0) | (640.7) | (529.7) | (679.7) | (718.3) | (552.4) | (791.0) | (485.7) | (324.0) | (146.1) | (165.0) | (158.4) | (94.6) | (115.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 315.0 | 781.0 | 800.0 | 753.0 | 830.9 | 41.8 | 40.4 | 71.1 | 60.1 | 42.8 | 46.4 | 41.6 | 40.2 | 142.6 | 265.7 | 157.6 | 155.2 | - | - |
| Total Stockholders Equity | 8,878.0 | 8,411.0 | 8,267.0 | 7,853.0 | 8,528.2 | 7,078.3 | 6,232.7 | 4,938.8 | 4,114.5 | 3,014.5 | 2,712.7 | 2,259.8 | 1,895.8 | 1,539.2 | 1,151.5 | 908.2 | 629.1 | 345.7 | 1,252.2 |
| Total Equity | 9,193.0 | 9,192.0 | 9,067.0 | 8,606.0 | 9,359.0 | 7,120.0 | 6,273.1 | 5,009.9 | 4,174.6 | 3,145.9 | 2,759.1 | 2,301.4 | 1,936.0 | 1,681.8 | 1,417.2 | 1,065.8 | 784.3 | 345.7 | 1,252.2 |
| 2,120.8 |
| - |
| - |
| Net debt | 3,257.0 | 2,167.0 | 1,548.0 | 196.0 | (892.8) | (514.5) | 791.3 | 993.2 | 1,247.8 | 1,785.6 | 2,139.1 | 1,109.5 | 1,348.8 | 1,337.6 | 1,376.7 | 918.7 | 1,378.4 | - | - |
| Working Capital | 1,169.0 | 683.0 | 1,423.0 | 287.0 | 1,663.5 | 1,701.6 | 1,098.0 | 950.8 | 917.6 | 597.0 | 311.1 | 443.0 | 274.1 | 1,112.3 | 869.4 | 304.1 | 637.7 | - | - |
| Book Value | 8,878.0 | 8,411.0 | 8,267.0 | 7,853.0 | 8,528.2 | 7,078.3 | 6,232.7 | 4,938.8 | 4,114.5 | 3,014.5 | 2,712.7 | 2,259.8 | 1,895.8 | 1,539.2 | 1,151.5 | 908.2 | 629.1 | 345.7 | 1,252.2 |
| Tangible Book Value | (1,145.0) | 492.0 | 1,057.0 | 792.0 | 1,123.8 | 1,888.8 | 1,099.7 | (154.8) | (539.4) | (1,377.9) | (1,823.8) | (876.4) | (1,235.9) | (1,137.2) | (1,471.3) | (748.4) | (1,000.2) | - | - |
| 1,192.8 |
| 1,657.3 |
| 2,431.0 |
| 2,767.8 |
| 2,142.8 |
| 1,910.3 |
| 1,896.2 |
| 1,481.9 |
| 1,214.2 |
| 628.5 |
| 971.8 |
| 577.5 |
| 535.6 |
| 605.0 |
| 777.2 |
| 550.5 |
| 531.5 |
| 642.9 |
| 751.8 |
| 955.6 |
| 535.7 |
| 533.3 |
| 762.6 |
| 446.3 |
| 431.8 |
| Restricted Cash | 131.0 | 150.0 | 140.0 | 137.0 | 131.0 | 107.0 | 132.0 | 105.0 | 83.0 | 106.0 | 101.0 | 96.2 | 88.5 | 86.6 | 98.0 | 137.9 | 135.3 | 108.8 | 108.3 | 114.0 | 91.4 | 143.1 | 164.6 | 99.5 | 104.2 | 122.0 | 124.8 | 77.6 | 82.7 | 86.7 | 77.5 | 71.9 | 79.0 | 73.0 | 84.8 | 74.7 | 59.0 | 68.8 | 70.8 | 70.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,664.0 | 1,864.0 | 1,669.0 | 1,395.0 | 1,382.0 | 1,114.0 | 1,025.0 | 928.0 | 1,044.0 | 1,265.0 | 1,252.1 | 1,261.2 | 1,231.3 | 1,318.3 | 1,125.0 | 1,192.8 | 1,657.3 | 2,431.0 | 2,767.8 | 2,142.8 | 1,910.3 | 1,896.2 | 1,481.9 | 1,214.2 | 628.5 | 971.8 | 577.5 | 535.6 | 605.0 | 777.2 | 550.5 | 531.5 | 642.9 | 751.8 | 955.6 | 535.7 | 533.3 | 762.6 | 446.3 | 431.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 8,404.0 | 8,284.0 | 7,562.0 | 7,319.0 | 6,753.0 | 7,005.0 | 6,705.0 | 6,304.0 | 6,172.0 | 6,370.0 | 5,708.0 | 5,552.7 | 5,468.9 | 5,326.8 | 4,936.1 | 5,122.8 | 5,073.2 | 5,150.5 | 4,445.8 | 4,426.2 | 4,232.6 | 4,395.0 | 3,998.0 | 4,134.8 | 4,262.3 | 4,466.7 | 4,057.8 | 4,001.0 | 3,801.5 | 3,668.6 | 3,410.7 | 3,324.5 | 3,121.5 | 3,112.3 | 2,843.1 | 2,653.3 | 2,499.1 | 2,605.6 | 2,399.2 | 2,373.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 379.0 | 372.0 | 415.0 | 420.0 | 332.0 | 332.0 | 361.0 | 342.0 | 308.0 | 333.0 | 324.5 | 352.7 | 329.4 | 311.5 | 312.4 | 350.4 | 333.7 | |||||||||||||||||||||||
| Other Current Assets | 539.0 | 552.0 | 525.0 | 553.0 | 527.0 | 321.0 | 302.0 | 357.0 | 365.0 | 315.0 | 343.1 | 635.0 | 611.1 | 557.0 | 534.4 | 668.8 | 543.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 12,734.0 | 13,489.0 | 12,573.0 | 11,960.0 | 10,831.0 | 9,970.0 | 10,616.0 | 9,653.0 | 9,444.0 | 9,666.0 | 9,326.6 | 9,469.7 | 9,046.4 | 8,528.7 | 8,590.0 | 8,872.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 2,204.0 | 2,137.0 | 2,065.0 | 2,000.0 | 1,904.0 | 1,795.0 | 1,803.0 | 1,703.4 | 1,634.6 | 1,576.0 | 1,520.7 | 1,529.0 | 1,458.9 | 1,386.3 | 1,309.0 | 1,352.3 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,040.0 | 1,049.0 | 976.0 | 972.0 | 950.0 | 914.0 | 936.0 | 895.0 | 900.0 | 907.0 | 851.7 | 848.9 | 833.3 | 836.0 | 768.4 | 778.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 844.0 | 870.0 | 870.0 | 858.0 | 982.0 | 1,295.0 | 1,334.0 | 1,309.0 | 1,298.0 | 1,374.0 | 1,316.4 | 1,306.8 | 1,295.1 | 1,317.7 | 1,461.3 | 1,201.7 | ||||||||||||||||||||||||
| Goodwill | 7,024.0 | 7,051.0 | 6,400.0 | 6,410.0 | 6,260.0 | 5,621.0 | 5,778.0 | 5,667.0 | 5,554.0 | 5,129.0 | 4,961.5 | 5,043.7 | 4,933.8 | 4,868.4 | 4,660.6 | 4,794.8 | 4,977.1 | 4,995.2 | ||||||||||||||||||||||
| Intangible Assets | 2,915.0 | 2,972.0 | 2,430.0 | 2,485.0 | 2,497.0 | 2,298.0 | 2,372.0 | 2,385.0 | 2,298.0 | 2,081.0 | 2,064.3 | 2,129.9 | 2,152.9 | 2,192.7 | 2,146.5 | 2,256.6 | 2,338.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2,064.0 | 2,062.0 | 2,012.0 | 1,986.0 | 1,881.0 | 1,198.0 | 1,122.0 | 1,032.0 | 1,003.0 | 1,030.0 | 998.7 | 983.8 | 980.7 | 1,033.0 | 992.8 | 1,040.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 724.0 | 697.0 | 692.0 | 656.0 | 556.0 | 538.0 | 392.0 | 338.0 | 353.0 | 361.0 | 332.4 | 306.4 | 274.8 | 265.6 | 155.9 | 158.0 | 142.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,804.0 | 1,832.0 | 1,837.0 | 1,809.0 | 1,866.0 | 1,880.0 | 1,674.0 | 1,634.0 | 1,610.0 | 1,547.0 | 1,236.9 | 1,224.2 | 1,134.5 | 1,109.7 | 1,024.8 | 912.7 | 869.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 30,170.0 | 30,877.0 | 28,566.0 | 27,693.0 | 26,366.0 | 24,383.0 | 24,845.0 | 23,462.0 | 22,964.0 | 22,548.0 | 21,687.4 | 21,732.1 | 21,030.1 | 20,513.4 | 20,215.3 | 20,438.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 70.0 | 71.0 | 71.0 | 71.0 | 666.0 | 36.0 | 38.0 | 28.0 | 19.0 | 9.0 | 0.0 | 436.2 | 433.4 | 427.8 | 1,497.9 | 1,365.6 | 1,413.0 | 1,310.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 471.0 | 448.0 | 382.0 | 420.0 | 403.0 | 375.0 | 329.0 | 311.0 | 304.0 | 298.0 | 263.1 | 263.7 | 262.2 | 276.3 | 314.3 | 282.0 | 295.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 293.0 | 284.0 | 277.0 | 282.0 | 274.0 | 200.0 | 229.0 | 244.0 | 249.0 | 242.0 | 238.9 | 242.8 | 232.4 | 229.6 | 196.5 | 225.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 410.0 | 447.0 | 392.0 | 365.0 | 400.0 | 345.0 | 335.0 | 238.0 | 222.0 | 218.0 | 163.3 | 189.5 | 236.2 | 226.2 | 205.5 | 186.5 | 224.3 | |||||||||||||||||||||||
| Total Current Liabilities | 11,753.0 | 12,320.0 | 11,152.0 | 10,623.0 | 10,868.0 | 9,287.0 | 9,430.0 | 8,629.0 | 8,233.0 | 8,243.0 | 7,866.6 | 8,153.0 | 8,717.5 | 8,242.0 | 7,755.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,021.0 | 5,050.0 | 4,321.0 | 4,340.0 | 3,207.0 | 3,245.0 | 3,277.0 | 3,272.0 | 3,282.0 | 2,804.0 | 2,795.9 | 2,059.8 | 1,086.3 | 1,085.7 | 1,476.9 | 1,503.5 | 1,526.2 | 1,538.1 | 1,843.8 | 1,854.3 | 1,848.3 | 1,380.2 | 1,783.2 | 1,763.1 | 1,754.5 | 1,761.2 | 1,748.3 | 1,766.6 | 1,760.2 | 1,767.3 | 1,760.0 | 1,762.9 | 1,758.2 | 1,999.6 | 2,551.6 | 2,550.4 | 2,549.3 | 2,548.1 | 2,614.9 | 2,625.0 |
| Operating Lease Liabilities Non-Current | 2,112.0 | 2,121.0 | 2,098.0 | 2,053.0 | 1,940.0 | 1,307.0 | 1,205.0 | 1,091.0 | 1,055.0 | 1,089.0 | 1,059.6 | 1,051.3 | 1,052.8 | 1,080.4 | 1,065.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 239.0 | 238.0 | 242.0 | 258.0 | 245.0 | 247.0 | 253.0 | 248.0 | 253.0 | 255.0 | 268.1 | 280.0 | 276.7 | 282.1 | 284.1 | 269.7 | 310.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,542.0 | 1,339.0 | 1,279.0 | 1,251.0 | 935.0 | 945.0 | 969.0 | 885.0 | 871.0 | 903.0 | 1,064.6 | 1,125.1 | 1,044.7 | 1,013.9 | 804.2 | 869.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 20,863.0 | 21,251.0 | 19,273.0 | 18,700.0 | 17,362.0 | 15,191.0 | 15,289.0 | 14,273.0 | 13,865.0 | 13,481.0 | 13,226.5 | 12,838.4 | 12,387.7 | 11,907.7 | 11,575.7 | 11,543.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.1 | 3.1 | 3.1 | 3.2 | 3.2 | 3.3 | 3.3 | 3.3 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.3 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 9,678.0 | 9,916.0 | 9,768.0 | 9,393.0 | 9,386.0 | 9,567.0 | 9,584.0 | 9,384.0 | 9,263.0 | 9,188.0 | 8,724.7 | 9,011.2 | 8,809.8 | 8,832.9 | 9,155.7 | 9,084.4 | 8,758.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,161.0) | (1,041.0) | (1,280.0) | (1,143.0) | (1,107.0) | (1,159.0) | (895.0) | (1,031.0) | (1,005.0) | (924.0) | (1,043.7) | (928.8) | (953.1) | (982.8) | (1,223.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 340.0 | 315.0 | 349.0 | 332.0 | 351.0 | 781.0 | 864.0 | 833.0 | 838.0 | 800.0 | 776.9 | 795.6 | 782.6 | 752.5 | 703.8 | 759.0 | 812.9 | |||||||||||||||||||||||
| Total Stockholders Equity | 8,520.0 | 8,878.0 | 8,535.0 | 8,253.0 | 8,282.0 | 8,411.0 | 8,692.0 | 8,356.0 | 8,261.0 | 8,267.0 | 7,684.0 | 8,098.1 | 7,859.8 | 7,853.3 | 7,935.8 | 8,136.0 | ||||||||||||||||||||||||
| Total Equity | 8,860.0 | 9,193.0 | 8,884.0 | 8,585.0 | 8,633.0 | 9,192.0 | 9,556.0 | 9,189.0 | 9,099.0 | 9,067.0 | 8,461.0 | 8,894.0 | 8,642.0 | 8,606.0 | 8,639.6 | 8,895.0 | 9,282.8 | 9,359.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,091.0 | 5,121.0 | 4,392.0 | 4,411.0 | 3,873.0 | 3,281.0 | 3,315.0 | 3,300.0 | 3,301.0 | 2,813.0 | 2,795.9 | 2,496.0 | 1,519.7 | 1,513.5 | 2,974.9 | 2,869.1 | 2,939.2 | 2,848.2 | 1,843.8 | 1,855.5 | 1,849.7 | 1,381.7 | 1,784.7 | 1,764.7 | 1,756.2 | 1,763.1 | 1,750.2 | 1,768.8 | 1,762.8 | 1,770.4 | 1,764.0 | 1,764.4 | 1,758.2 | 1,999.6 | 2,551.6 | 2,550.4 | 2,549.3 | 2,548.1 | 2,659.9 | 2,667.5 |
| Net debt | 3,427.0 | 3,257.0 | 2,723.0 | 3,016.0 | 2,491.0 | 2,167.0 | 2,290.0 | 2,372.0 | 2,257.0 | 1,548.0 | 1,543.8 | 1,234.8 | 288.4 | 195.2 | 1,849.8 | 1,676.3 | 1,281.8 | 417.3 | ||||||||||||||||||||||
| Working Capital | 981.0 | 1,169.0 | 1,421.0 | 1,337.0 | (37.0) | 683.0 | 1,186.0 | 1,024.0 | 1,211.0 | 1,423.0 | 1,460.0 | 1,316.7 | 328.9 | 286.7 | 834.3 | 1,248.4 | 1,543.7 | |||||||||||||||||||||||
| Book Value | 8,520.0 | 8,878.0 | 8,535.0 | 8,253.0 | 8,282.0 | 8,411.0 | 8,692.0 | 8,356.0 | 8,261.0 | 8,267.0 | 7,684.0 | 8,098.1 | 7,859.8 | 7,853.3 | 7,935.8 | 8,136.0 | 8,470.0 | 8,528.2 | ||||||||||||||||||||||
| Tangible Book Value | (1,419.0) | (1,145.0) | (295.0) | (642.0) | (475.0) | 492.0 | 542.0 | 304.0 | 409.0 | 1,057.0 | 658.2 | 924.4 | 773.1 | 792.2 | 1,128.7 | 1,084.6 | 1,154.3 | |||||||||||||||||||||||
| 333.9 |
| 354.7 |
| 327.6 |
| 281.7 |
| 295.0 |
| 284.9 |
| 315.8 |
| 287.6 |
| 282.7 |
| 282.6 |
| 290.3 |
| 248.4 |
| 254.9 |
| 258.3 |
| 268.2 |
| 223.7 |
| 215.3 |
| 218.0 |
| 235.7 |
| 212.3 |
| 184.1 |
| 195.2 |
| 199.3 |
| 371.7 |
| 475.5 |
| 321.3 |
| 318.7 |
| 293.3 |
| 285.2 |
| 268.0 |
| 289.7 |
| 276.3 |
| 264.3 |
| 237.8 |
| 357.4 |
| 245.6 |
| 268.6 |
| 265.3 |
| 264.0 |
| 227.4 |
| 201.9 |
| 199.4 |
| 201.1 |
| 179.7 |
| 213.1 |
| 230.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,333.5 |
| 10,082.4 |
| 10,075.4 |
| 8,886.9 |
| 7,906.3 |
| 8,845.6 |
| 7,771.4 |
| 7,189.4 |
| 7,263.6 |
| 7,534.5 |
| 7,058.8 |
| 6,885.2 |
| 6,996.9 |
| 6,754.2 |
| 6,378.3 |
| 6,106.7 |
| 5,754.3 |
| 5,630.6 |
| 5,804.7 |
| 4,824.3 |
| 4,245.5 |
| 5,122.5 |
| 5,055.5 |
| 4,246.1 |
| 1,331.0 |
| 1,288.5 |
| 1,231.9 |
| - |
| - |
| 1,074.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 792.7 |
| 816.1 |
| 722.6 |
| 741.9 |
| 774.3 |
| 815.0 |
| 818.3 |
| 824.7 |
| 800.9 |
| 836.2 |
| 782.0 |
| 746.5 |
| 730.5 |
| 721.7 |
| 702.4 |
| 705.5 |
| 633.7 |
| 617.7 |
| 574.3 |
| 556.5 |
| 551.6 |
| 560.8 |
| 550.8 |
| 533.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,124.3 |
| 1,196.1 |
| 845.6 |
| 747.6 |
| 682.6 |
| 452.4 |
| 392.6 |
| 386.1 |
| 422.9 |
| 426.7 |
| 328.6 |
| 307.3 |
| 228.4 |
| 216.2 |
| 195.3 |
| 233.9 |
| 229.0 |
| 238.0 |
| 233.6 |
| 246.7 |
| 242.5 |
| 232.2 |
| 249.9 |
| 226.7 |
| 3,874.7 |
| 3,892.1 |
| 3,804.7 |
| 3,821.6 |
| 3,744.3 |
| 3,695.7 |
| 3,673.8 |
| 3,753.5 |
| 3,627.3 |
| 3,663.8 |
| 3,663.9 |
| 3,652.3 |
| 3,643.1 |
| 3,407.2 |
| 3,278.6 |
| 3,254.7 |
| 3,135.2 |
| 3,096.0 |
| 3,019.6 |
| 2,981.4 |
| 3,045.1 |
| 3,061.0 |
| 2,409.4 |
| 1,345.6 |
| 1,345.1 |
| 1,370.5 |
| 1,367.9 |
| 1,333.9 |
| 1,330.6 |
| 1,339.8 |
| 1,379.5 |
| 1,325.6 |
| 1,331.3 |
| 1,338.6 |
| 1,441.3 |
| 1,403.4 |
| 1,448.3 |
| 1,398.5 |
| 1,399.1 |
| 1,400.7 |
| 1,398.8 |
| 1,403.3 |
| 1,411.0 |
| 1,414.8 |
| 1,396.2 |
| 1,030.4 |
| 1,046.4 |
| 973.3 |
| 1,001.6 |
| 1,000.7 |
| 1,020.4 |
| 1,058.0 |
| 1,063.5 |
| 997.8 |
| 998.0 |
| 980.3 |
| 949.2 |
| 938.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 157.0 |
| 83.3 |
| 93.3 |
| 90.3 |
| 91.5 |
| 95.4 |
| 102.9 |
| 89.0 |
| 73.9 |
| 142.9 |
| 83.0 |
| 80.5 |
| 51.7 |
| 79.5 |
| 97.9 |
| 101.9 |
| 98.7 |
| 94.3 |
| 96.3 |
| 94.7 |
| 105.3 |
| - |
| - |
| 875.7 |
| 838.9 |
| 881.4 |
| 748.6 |
| 747.4 |
| 687.9 |
| 692.0 |
| 691.4 |
| 668.5 |
| 795.3 |
| 752.8 |
| 715.5 |
| 619.4 |
| 575.0 |
| 536.0 |
| 511.5 |
| 479.5 |
| 409.2 |
| 387.7 |
| 370.0 |
| 366.4 |
| 354.4 |
| 351.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,143.2 |
| 22,073.5 |
| 19,730.4 |
| 18,458.4 |
| 17,248.7 |
| 18,039.1 |
| 16,347.1 |
| 15,700.4 |
| 15,680.3 |
| 16,197.2 |
| 15,040.9 |
| 14,719.1 |
| 14,693.0 |
| 13,456.8 |
| 12,977.1 |
| 12,535.5 |
| 11,907.4 |
| 11,718.4 |
| 11,652.0 |
| 10,606.2 |
| 9,927.1 |
| 10,779.6 |
| 10,776.8 |
| 9,922.6 |
| 0.0 |
| 1.2 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.7 |
| 1.8 |
| 1.9 |
| 2.3 |
| 2.6 |
| 3.1 |
| 4.0 |
| 1.5 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 45.0 |
| 42.5 |
| 280.7 |
| 195.1 |
| 197.4 |
| 174.4 |
| 162.0 |
| 132.5 |
| 128.4 |
| 107.0 |
| 108.7 |
| 110.9 |
| 109.5 |
| 115.1 |
| 82.2 |
| 86.8 |
| 76.2 |
| 88.1 |
| 100.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 220.7 |
| 232.4 |
| 228.4 |
| 216.9 |
| 206.8 |
| 208.5 |
| 189.6 |
| 191.9 |
| 183.2 |
| 168.7 |
| 162.9 |
| 173.5 |
| 185.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,087.0 |
| 1,152.0 |
| 1,121.2 |
| 1,054.6 |
| 870.6 |
| 931.6 |
| 904.4 |
| 763.6 |
| 673.5 |
| 720.0 |
| 772.9 |
| 741.2 |
| 728.0 |
| 199.4 |
| 195.6 |
| 133.1 |
| 165.0 |
| 160.6 |
| 121.0 |
| 144.5 |
| 131.0 |
| 122.3 |
| 130.9 |
| 128.9 |
| 113.9 |
| 90.7 |
| 87.0 |
| 70.2 |
| 74.5 |
| 74.5 |
| 56.5 |
| 55.9 |
| 63.5 |
| 102.7 |
| 57.2 |
| 45.7 |
| 7,623.8 |
| 7,789.8 |
| 8,418.9 |
| 7,435.6 |
| 6,398.0 |
| 5,772.8 |
| 7,144.0 |
| 6,152.3 |
| 5,852.9 |
| 6,065.4 |
| 6,436.5 |
| 6,028.0 |
| 5,887.4 |
| 6,010.1 |
| 5,803.4 |
| 5,485.8 |
| 5,381.1 |
| 4,869.7 |
| 4,712.9 |
| 4,551.4 |
| 3,797.6 |
| 3,473.2 |
| 4,525.4 |
| 4,566.9 |
| 3,742.6 |
| 1,095.0 |
| 1,104.8 |
| 1,116.6 |
| 1,028.9 |
| 1,071.5 |
| 1,090.7 |
| 1,116.8 |
| 1,125.0 |
| 1,118.5 |
| 1,045.7 |
| 1,057.8 |
| 1,039.9 |
| 996.2 |
| 969.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 405.3 |
| 156.2 |
| 145.9 |
| 123.6 |
| 124.5 |
| 71.9 |
| 72.6 |
| - |
| 34.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.4 |
| 85.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 950.2 |
| 1,035.9 |
| 687.8 |
| 710.9 |
| 608.8 |
| 625.3 |
| 495.2 |
| 474.4 |
| 461.7 |
| 454.4 |
| 436.7 |
| 447.8 |
| 447.8 |
| 596.2 |
| 632.2 |
| 547.5 |
| 550.6 |
| 543.2 |
| 553.6 |
| 546.0 |
| 527.5 |
| 524.0 |
| 436.4 |
| 476.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,860.3 |
| 12,714.4 |
| 11,329.7 |
| 10,335.2 |
| 9,592.9 |
| 10,533.5 |
| 9,752.8 |
| 9,415.4 |
| 9,510.7 |
| 9,924.1 |
| 9,482.0 |
| 9,328.6 |
| 9,488.8 |
| 8,446.9 |
| 8,204.7 |
| 8,018.6 |
| 7,488.8 |
| 7,543.8 |
| 7,800.2 |
| 7,023.2 |
| 6,668.9 |
| 7,722.3 |
| 7,795.3 |
| 7,018.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,366.6 |
| 7,674.6 |
| 7,238.9 |
| 6,796.3 |
| 6,530.1 |
| 6,216.3 |
| 6,032.2 |
| 5,950.3 |
| 5,793.1 |
| 5,155.5 |
| 4,898.9 |
| 4,675.2 |
| 4,504.7 |
| 4,110.9 |
| 3,820.4 |
| 3,591.8 |
| 3,443.0 |
| 3,180.0 |
| 2,983.7 |
| 2,786.5 |
| 2,656.9 |
| 2,392.9 |
| 2,292.1 |
| (951.6) |
| (701.4) |
| (640.7) |
| (654.2) |
| (564.6) |
| (582.5) |
| (529.7) |
| (731.4) |
| (838.5) |
| (851.0) |
| (679.7) |
| (787.1) |
| (717.7) |
| (716.2) |
| (718.3) |
| (679.0) |
| (648.5) |
| (483.8) |
| (552.4) |
| (580.8) |
| (646.9) |
| (737.2) |
| (791.0) |
| (585.3) |
| (572.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 830.9 |
| 35.6 |
| 41.2 |
| 41.0 |
| 41.8 |
| 41.2 |
| 41.1 |
| 40.2 |
| 40.4 |
| 47.2 |
| 43.9 |
| 114.8 |
| 71.1 |
| 59.4 |
| 63.3 |
| 61.0 |
| 60.1 |
| 56.4 |
| 43.3 |
| 46.3 |
| 42.8 |
| 46.5 |
| 48.7 |
| 8,470.0 |
| 8,528.2 |
| 7,962.6 |
| 7,679.5 |
| 7,230.4 |
| 7,078.3 |
| 6,553.1 |
| 6,244.0 |
| 6,129.3 |
| 6,232.7 |
| 5,511.8 |
| 5,346.6 |
| 5,089.4 |
| 4,938.8 |
| 4,713.0 |
| 4,453.6 |
| 4,357.6 |
| 4,114.5 |
| 3,795.5 |
| 3,539.7 |
| 3,211.9 |
| 3,014.5 |
| 2,935.0 |
| 2,855.1 |
| 7,998.2 |
| 7,720.7 |
| 7,271.4 |
| 7,120.1 |
| 6,594.3 |
| 6,285.1 |
| 6,169.5 |
| 6,273.1 |
| 5,559.0 |
| 5,390.5 |
| 5,204.2 |
| 5,009.9 |
| 4,772.4 |
| 4,516.9 |
| 4,418.7 |
| 4,174.6 |
| 3,851.8 |
| 3,583.0 |
| 3,258.2 |
| 3,057.2 |
| 2,981.5 |
| 2,903.8 |
| (924.0) |
| (287.3) |
| (60.6) |
| (514.5) |
| 302.8 |
| 550.4 |
| 1,127.8 |
| 791.3 |
| 1,172.7 |
| 1,233.2 |
| 1,157.8 |
| 993.2 |
| 1,213.5 |
| 1,232.9 |
| 1,115.4 |
| 1,247.8 |
| 1,596.0 |
| 2,014.7 |
| 2,016.0 |
| 1,785.6 |
| 2,213.6 |
| 2,235.8 |
| 1,663.5 |
| 2,639.9 |
| 2,488.9 |
| 2,133.5 |
| 1,701.6 |
| 1,619.1 |
| 1,336.5 |
| 1,198.2 |
| 1,098.0 |
| 1,030.9 |
| 997.8 |
| 986.8 |
| 950.8 |
| 892.5 |
| 725.6 |
| 884.6 |
| 917.6 |
| 1,253.4 |
| 1,026.8 |
| 772.3 |
| 597.0 |
| 488.6 |
| 503.4 |
| 7,962.6 |
| 7,679.5 |
| 7,230.4 |
| 7,078.3 |
| 6,553.1 |
| 6,244.0 |
| 6,129.3 |
| 6,232.7 |
| 5,511.8 |
| 5,346.6 |
| 5,089.4 |
| 4,938.8 |
| 4,713.0 |
| 4,453.6 |
| 4,357.6 |
| 4,114.5 |
| 3,795.5 |
| 3,539.7 |
| 3,211.9 |
| 3,014.5 |
| 2,935.0 |
| 2,855.1 |
| 1,123.6 |
| 2,742.2 |
| 2,442.2 |
| 2,055.2 |
| 1,888.8 |
| 1,474.9 |
| 1,217.7 |
| 1,115.8 |
| 1,099.7 |
| 558.9 |
| 351.6 |
| 86.9 |
| (154.8) |
| (333.6) |
| (401.9) |
| (319.5) |
| (539.4) |
| (740.4) |
| (955.0) |
| (1,210.9) |
| (1,377.9) |
| (1,524.9) |
| (1,602.1) |