| (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 | 99.0 | 100.0 | 105.0 | 156.0 | 292.0 | 232.0 | 196.0 | 277.0 | 314.0 | 568.0 | 178.8 | 151.3 | 223.4 | 441.4 | 80.1 | 112.5 | 766.1 | |||
| Restricted Cash | 175.0 | 175.0 | 176.0 | 171.0 | 169.0 | 144.0 | 137.0 | 136.0 | 126.0 | 129.5 | 135.7 | 152.4 | 188.5 | 580.9 | 257.4 | 226.0 | 218.5 | 147.9 | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 99.0 | 100.0 | 105.0 | 156.0 | 292.0 | 232.0 | 196.0 | 277.0 | 314.0 | 568.0 | 178.8 | 151.3 | 223.4 | 441.4 | 80.1 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 172.0 | 129.0 | 481.0 | 593.0 | 543.0 | 431.0 | 596.0 | 501.0 | 398.0 | 373.5 | 313.3 | 313.3 | 249.9 | 192.8 | 77.3 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 17,114.0 | 16,994.0 | 29,945.0 | 28,478.0 | 27,206.0 | 25,965.0 | 24,334.0 | 22,216.0 | 20,433.0 | 16,418.5 | 15,378.9 | 14,035.2 | 13,680.6 | 11,166.7 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 71.0 | 48.0 | 252.0 | 236.0 | 246.0 | 230.0 | 334.0 | 313.0 | 249.0 | 188.5 | 159.6 | 162.4 | 145.4 | 116.0 | 32.1 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 24,337.0 | 24,081.0 | 22,921.0 | 21,729.0 | 20,629.0 | 19,280.0 | 18,121.0 | 16,682.0 | 16,159.6 | 12,171.1 | 12,249.2 | 11,920.9 | 11,594.5 | 11,611.2 | 6,885.7 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 3.6 | 3.3 | 3.3 | 3.3 | 2.9 | 2.8 | 2.9 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 27,120.0 | 24,684.0 | 23,756.0 | 22,548.0 | 20,701.0 | 19,409.0 | 18,221.0 | 16,789.0 | 16,274.6 | 12,272.9 | 12,355.5 | 12,034.2 | 11,698.1 | 12,299.3 | 6,918.2 | 28.7 | ||||
| (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 | Q4 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 55.0 | 99.0 | 57.0 | 94.0 | 60.0 | 100.0 | 194.0 | 155.0 | 125.0 | 105.0 | 117.0 | 276.0 | 187.0 | 156.0 | 174.0 | |||||||||||||||||||||||||
| 155.2 |
| 75.2 |
| 592.7 |
| - |
| - |
| - |
| - |
| - |
| 112.5 |
| 766.1 |
| 155.2 |
| 75.2 |
| 592.7 |
| 59.9 |
| 44.4 |
| 37.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 79.0 | 74.0 | 103.0 | 102.0 | 105.0 | 95.0 | 107.0 | 172.0 | 162.0 | 128.7 | 133.2 | 138.9 | 132.0 | 103.8 | 80.5 | 65.9 | 68.6 | 74.3 | - | - |
| Other Current Assets | 23.0 | 24.0 | 56.0 | 73.0 | 53.0 | 202.0 | 168.0 | 148.0 | 139.0 | 130.4 | 225.2 | 119.3 | 77.1 | 74.0 | 23.5 | 26.7 | 27.3 | 12.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,144.0 | 1,090.0 | 1,032.0 | 1,217.0 | 1,254.0 | 1,104.0 | 1,204.0 | 1,229.0 | 1,134.0 | 1,324.8 | 981.2 | 1,283.0 | 892.7 | 1,581.3 | 599.2 | 545.1 | 1,196.0 | 485.2 | - | - |
| 8,685.4 |
| 8,345.1 |
| 7,936.6 |
| - |
| - |
| - |
| Accumulated Depreciation | (10,841.0) | (10,417.0) | (14,279.0) | 13,071.0 | 11,937.0 | 10,803.0 | 9,668.0 | 8,563.0 | 7,500.0 | 6,613.2 | 5,798.9 | 5,052.4 | 4,733.0 | 4,249.2 | 3,824.1 | 3,451.5 | 3,040.6 | - | - | - |
| Property,Plant & Equipment Net | 6,273.0 | 6,577.0 | 15,666.0 | 15,407.0 | 15,269.0 | 15,162.0 | 14,666.0 | 13,653.0 | 12,933.0 | 9,805.3 | 9,580.1 | 8,982.8 | 8,947.7 | 6,917.5 | 4,861.2 | 4,893.7 | 4,896.0 | 5,060.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5,127.0 | 5,127.0 | 10,085.0 | 10,085.0 | 10,078.0 | 10,078.0 | 10,078.0 | 10,078.0 | 10,021.0 | 5,758.0 | 5,513.6 | 5,196.5 | 4,903.0 | 3,120.0 | 2,035.4 | 2,029.3 | 1,984.8 | 1,984.0 | - | - |
| Intangible Assets | 861.0 | 1,037.0 | 3,179.0 | 3,596.0 | 4,046.0 | 4,433.0 | 4,836.0 | 5,516.0 | 5,962.0 | 3,650.1 | 3,779.9 | 3,681.6 | 4,057.9 | 2,941.7 | 2,178.2 | 2,313.9 | - | - | - | - |
| Operating Lease Right Of Use Assets | 5,473.0 | 5,600.0 | 6,187.0 | 6,526.0 | 6,682.0 | 6,464.0 | 6,133.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | 20.9 | 19.0 | 33.9 | 0.0 | - | - | - | - | - |
| Other Non-Current Assets | 61.0 | 58.0 | 139.0 | 136.0 | 123.0 | 119.0 | 116.0 | 920.0 | 879.0 | 819.6 | 775.8 | 797.4 | 682.3 | 629.5 | 250.0 | 266.2 | 474.4 | 131.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 31,518.0 | 32,736.0 | 38,527.0 | 38,921.0 | 39,040.0 | 38,768.0 | 38,457.0 | 32,762.0 | 32,229.0 | 22,675.0 | 21,937.0 | 21,143.3 | 20,594.9 | 16,088.7 | 10,545.1 | 10,469.5 | 10,956.6 | 10,361.7 | - | - |
| 39.6 |
| 33.1 |
| 33.8 |
| - |
| - |
| Short Term Debt | 2,783.0 | 603.0 | 835.0 | 819.0 | 72.0 | 129.0 | 100.0 | 107.0 | 115.0 | 101.7 | 106.2 | 113.3 | 103.6 | 688.1 | 32.5 | 28.7 | 217.2 | 466.2 | - | - |
| Deferred Revenue Current | 192.0 | 141.0 | 605.0 | 736.0 | 776.0 | 704.0 | 657.0 | 587.0 | 457.0 | 353.0 | 322.6 | 279.9 | 260.1 | 241.1 | 167.2 | 202.1 | 179.6 | 174.2 | - | - |
| Operating Lease Liabilities Current | 268.0 | 264.0 | 332.0 | 350.0 | 349.0 | 329.0 | 299.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 168.0 | 167.0 | 342.0 | 407.0 | 401.0 | 378.0 | 361.0 | 351.0 | 339.0 | 221.1 | 199.9 | 182.1 | 181.7 | 140.1 | 104.9 | 105.2 | 94.6 | 90.8 | - | - |
| Total Current Liabilities | 4,479.0 | 2,177.0 | 2,585.0 | 2,731.0 | 2,026.0 | 1,969.0 | 1,920.0 | 1,506.0 | 1,292.0 | 961.4 | 855.4 | 932.1 | 756.4 | 1,237.9 | 402.1 | 440.9 | 754.1 | 834.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 4,961.0 | 5,062.0 | 5,561.0 | 5,881.0 | 6,031.0 | 5,808.0 | 5,511.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | 39.9 | 56.5 | 65.8 | 97.6 | 66.7 | 74.1 | 40.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 607.0 | 645.0 | 1,914.0 | 1,950.0 | 2,168.0 | 2,379.0 | 2,516.0 | 3,110.0 | 2,554.0 | 2,087.2 | 1,948.6 | 1,666.4 | 1,349.9 | 910.6 | 500.4 | 450.2 | 514.7 | 132.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 33,153.0 | 32,869.0 | 32,146.0 | 31,472.0 | 30,782.0 | 29,307.0 | 27,968.0 | 21,191.0 | 19,890.0 | 15,118.0 | 14,847.7 | 14,406.0 | 13,653.7 | 13,137.4 | 7,853.2 | 7,708.0 | 7,704.9 | 7,331.1 | - | - |
| 2.9 |
| 2.9 |
| - |
| - |
| Additional Paid In Capital | 18,527.0 | 18,393.0 | 18,270.0 | 18,116.0 | 18,011.0 | 17,933.0 | 17,855.0 | 17,767.0 | 16,844.0 | 10,938.2 | 9,548.6 | 9,512.4 | 9,482.8 | 5,623.6 | 5,312.3 | 5,581.5 | 5,685.9 | 5,614.5 | - | - |
| Retained Earnings | (20,161.0) | (18,525.0) | (11,889.0) | (10,666.0) | (9,753.0) | (8,472.0) | (7,365.0) | (6,195.0) | (4,919.0) | (3,714.0) | (2,458.4) | (2,815.4) | (2,535.9) | (2,626.0) | (2,811.9) | (2,960.1) | (2,628.3) | (2,493.2) | - | - |
| Accumulated Other Comprehensive Income | (5.0) | (5.0) | (4.0) | (5.0) | (4.0) | (4.0) | (5.0) | (5.0) | (4.0) | (6.0) | (4.4) | 15.8 | (23.6) | (61.8) | (117.0) | (179.0) | (124.2) | (408.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 0.0 | 21.0 | 14.5 | 12.5 | 0.6 | (0.4) | (0.2) | 0.0 | - | - |
| Total Stockholders Equity | (1,635.0) | (133.0) | 6,381.0 | 7,449.0 | 8,258.0 | 9,461.0 | 10,489.0 | 11,571.0 | 11,925.0 | 7,222.0 | 7,089.2 | 6,716.2 | 6,926.7 | 2,938.7 | 2,386.2 | 2,445.4 | 2,936.2 | 2,715.9 | 3,166.9 | 785.3 |
| Total Equity | (1,635.0) | (133.0) | 6,381.0 | 7,449.0 | 8,258.0 | 9,461.0 | 10,489.0 | 11,571.0 | 11,925.0 | 7,222.0 | 7,091.0 | 6,737.2 | 6,941.2 | 2,951.3 | 2,386.9 | 2,445.0 | 2,936.1 | 2,715.9 | 3,166.9 | 785.3 |
| 217.2 |
| 466.2 |
| - |
| - |
| Net debt | 27,021.0 | 24,584.0 | 23,651.0 | 22,392.0 | 20,409.0 | 19,177.0 | 18,025.0 | 16,512.0 | 15,960.6 | 11,704.9 | 12,176.6 | 11,882.9 | 11,474.7 | 11,857.9 | 6,838.1 | (83.8) | (549.0) | 311.0 | - | - |
| Working Capital | (3,335.0) | (1,087.0) | (1,553.0) | (1,514.0) | (772.0) | (865.0) | (716.0) | (277.0) | (158.0) | 363.4 | 125.9 | 350.9 | 136.3 | 343.5 | 197.0 | 104.3 | 441.9 | (349.2) | - | - |
| Book Value | (1,635.0) | (133.0) | 6,381.0 | 7,449.0 | 8,258.0 | 9,461.0 | 10,489.0 | 11,571.0 | 11,925.0 | 7,222.0 | 7,089.2 | 6,716.2 | 6,926.7 | 2,938.7 | 2,386.2 | 2,445.4 | 2,936.2 | 2,715.9 | 3,166.9 | 785.3 |
| Tangible Book Value | (7,623.0) | (6,297.0) | (6,883.0) | (6,232.0) | (5,866.0) | (5,050.0) | (4,425.0) | (4,023.0) | (4,058.0) | (2,186.1) | (2,204.2) | (2,161.8) | (2,034.1) | (3,122.9) | (1,827.3) | (1,897.9) | 951.4 | 731.9 | - | - |
| 281.0 |
| 312.0 |
| 292.0 |
| 357.0 |
| 339.0 |
| 254.0 |
| 232.0 |
| 242.0 |
| 2,514.0 |
| 310.0 |
| 196.0 |
| 220.0 |
| 314.0 |
| 6,719.1 |
| 199.7 |
| 205.2 |
| 567.6 |
| 156.2 |
| 202.3 |
| 175.7 |
| 178.8 |
| 184.1 |
| 338.6 |
| 240.2 |
| 151.3 |
| Restricted Cash | 172.0 | 175.0 | 181.0 | 166.0 | 179.0 | 175.0 | 177.0 | 176.0 | 173.0 | 176.0 | 167.0 | 207.0 | 196.0 | 166.0 | 168.0 | 160.0 | 165.0 | 169.0 | 180.0 | 181.0 | 179.0 | 144.0 | 174.0 | 154.0 | 157.0 | 137.0 | 120.0 | 126.0 | 120.7 | 122.9 | 120.1 | 129.5 | 121.9 | 137.1 | 134.4 | 135.7 | 121.7 | 148.0 | 142.0 | 152.4 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 55.0 | 99.0 | 57.0 | 94.0 | 60.0 | 100.0 | 194.0 | 155.0 | 125.0 | 105.0 | 117.0 | 276.0 | 187.0 | 156.0 | 174.0 | 281.0 | 312.0 | 292.0 | 357.0 | 339.0 | 254.0 | 232.0 | 242.0 | 2,514.0 | 310.0 | 196.0 | 220.0 | 314.0 | 6,719.1 | 199.7 | 205.2 | 567.6 | 156.2 | 202.3 | 175.7 | 178.8 | 184.1 | 338.6 | 240.2 | 151.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 188.0 | 172.0 | 125.0 | 100.0 | 123.0 | 129.0 | 413.0 | 420.0 | 380.0 | 481.0 | 512.0 | 496.0 | 565.0 | 593.0 | 535.0 | 516.0 | 503.0 | 543.0 | 493.0 | 434.0 | 412.0 | 431.0 | 455.0 | 439.0 | 495.0 | 596.0 | 402.0 | 398.0 | 317.9 | 306.0 | 302.7 | 373.5 | 276.3 | 229.0 | 254.7 | 313.3 | 324.6 | 253.3 | 292.6 | 313.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 80.0 | 79.0 | 89.0 | 70.0 | 76.0 | 74.0 | 144.0 | 155.0 | 130.0 | 103.0 | 143.0 | 182.0 | 159.0 | 102.0 | 111.0 | 158.0 | 119.0 | |||||||||||||||||||||||
| Other Current Assets | 18.0 | 23.0 | 22.0 | 24.0 | 25.0 | 24.0 | 43.0 | 51.0 | 51.0 | 56.0 | 72.0 | 71.0 | 93.0 | 73.0 | 194.0 | 175.0 | 162.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,254.0 | 1,144.0 | 1,114.0 | 1,074.0 | 1,085.0 | 1,090.0 | 1,124.0 | 1,081.0 | 977.0 | 1,032.0 | 1,126.0 | 1,349.0 | 1,325.0 | 1,217.0 | 1,182.0 | 1,290.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 10,961.0 | 10,841.0 | 10,734.0 | 10,631.0 | 10,519.0 | 10,417.0 | 15,249.0 | 14,919.0 | 14,600.0 | 14,279.0 | 13,987.0 | 13,683.0 | 13,377.0 | 13,071.0 | 12,780.0 | 12,517.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 6,220.0 | 6,273.0 | 6,330.0 | 6,402.0 | 6,492.0 | 6,577.0 | 15,643.0 | 15,698.0 | 15,677.0 | 15,666.0 | 15,573.0 | 15,571.0 | 15,492.0 | 15,407.0 | 15,265.0 | 15,219.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5,127.0 | 5,127.0 | 5,127.0 | 5,127.0 | 5,127.0 | 5,127.0 | 10,085.0 | 10,085.0 | 10,085.0 | 10,085.0 | 10,085.0 | 10,085.0 | 10,085.0 | 10,085.0 | 10,087.0 | 10,087.0 | 10,078.0 | 10,078.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 3,276.0 | 3,388.0 | 3,496.0 | 3,596.0 | 3,699.0 | 3,822.0 | 3,935.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 5,437.0 | 5,473.0 | 5,513.0 | 5,562.0 | 5,566.0 | 5,600.0 | 5,843.0 | 5,930.0 | 5,990.0 | 6,187.0 | 6,309.0 | 6,385.0 | 6,482.0 | 6,526.0 | 6,613.0 | 6,663.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 60.0 | 61.0 | 63.0 | 63.0 | 57.0 | 58.0 | 130.0 | 137.0 | 137.0 | 139.0 | 141.0 | 136.0 | 134.0 | 136.0 | 135.0 | 136.0 | 130.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 31,391.0 | 31,518.0 | 31,501.0 | 31,636.0 | 31,760.0 | 32,736.0 | 38,043.0 | 38,246.0 | 38,231.0 | 38,527.0 | 38,699.0 | 39,042.0 | 39,054.0 | 38,921.0 | 38,861.0 | 39,013.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 66.0 | 71.0 | 65.0 | 48.0 | 42.0 | 48.0 | 200.0 | 225.0 | 216.0 | 252.0 | 215.0 | 240.0 | 233.0 | 236.0 | 229.0 | 230.0 | 224.0 | 246.0 | 231.0 | 219.0 | 187.0 | 230.0 | 264.0 | 280.0 | 296.0 | 334.0 | 248.0 | 249.0 | 179.3 | 178.9 | 154.8 | 188.5 | 148.9 | 143.1 | 141.6 | 159.6 | 157.0 | 153.9 | 146.9 | 162.4 |
| Short Term Debt | 3,148.0 | 2,783.0 | 2,769.0 | 2,251.0 | 1,503.0 | 603.0 | 611.0 | 865.0 | 854.0 | 835.0 | 827.0 | 819.0 | 819.0 | 819.0 | 819.0 | 70.0 | 71.0 | 72.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 194.0 | 192.0 | 147.0 | 139.0 | 145.0 | 141.0 | 483.0 | 509.0 | 514.0 | 605.0 | 650.0 | 793.0 | 721.0 | 736.0 | 686.0 | 701.0 | 721.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 258.0 | 268.0 | 268.0 | 267.0 | 268.0 | 264.0 | 301.0 | 308.0 | 313.0 | 332.0 | 339.0 | 342.0 | 330.0 | 350.0 | 344.0 | 348.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 127.0 | 168.0 | 156.0 | 154.0 | 141.0 | 167.0 | 338.0 | 359.0 | 279.0 | 342.0 | 373.0 | 312.0 | 300.0 | 407.0 | 387.0 | 342.0 | 288.0 | |||||||||||||||||||||||
| Total Current Liabilities | 4,705.0 | 4,479.0 | 4,297.0 | 3,803.0 | 2,950.0 | 2,177.0 | 2,097.0 | 2,494.0 | 2,336.0 | 2,585.0 | 2,549.0 | 2,725.0 | 2,535.0 | 2,731.0 | 2,584.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 4,939.0 | 4,961.0 | 4,988.0 | 5,009.0 | 5,030.0 | 5,062.0 | 5,272.0 | 5,354.0 | 5,397.0 | 5,561.0 | 5,660.0 | 5,750.0 | 5,856.0 | 5,881.0 | 5,941.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 611.0 | 607.0 | 623.0 | 628.0 | 641.0 | 645.0 | 1,926.0 | 1,892.0 | 1,890.0 | 1,914.0 | 1,918.0 | 1,922.0 | 1,927.0 | 1,950.0 | 1,993.0 | 2,052.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 33,311.0 | 33,153.0 | 32,994.0 | 33,018.0 | 33,013.0 | 32,869.0 | 32,747.0 | 32,594.0 | 32,183.0 | 32,146.0 | 32,030.0 | 31,996.0 | 31,831.0 | 31,472.0 | 31,182.0 | 31,152.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.1 | 3.7 | 3.6 | 3.6 | 3.4 | 3.4 | 3.4 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 |
| Additional Paid In Capital | 18,557.0 | 18,527.0 | 18,497.0 | 18,463.0 | 18,423.0 | 18,393.0 | 18,371.0 | 18,347.0 | 18,310.0 | 18,270.0 | 18,241.0 | 18,202.0 | 18,154.0 | 18,116.0 | 18,087.0 | 18,050.0 | ||||||||||||||||||||||||
| Retained Earnings | (20,476.0) | (20,161.0) | (19,990.0) | (19,844.0) | (19,675.0) | (18,525.0) | (13,074.0) | (12,694.0) | (12,261.0) | (11,889.0) | (11,571.0) | (11,155.0) | (10,929.0) | (10,666.0) | (10,405.0) | (10,188.0) | (9,971.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5.0) | (5.0) | (4.0) | (5.0) | (5.0) | (5.0) | (5.0) | (5.0) | (5.0) | (4.0) | (5.0) | (5.0) | (6.0) | (5.0) | (7.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (1,920.0) | (1,635.0) | (1,493.0) | (1,382.0) | (1,253.0) | (133.0) | 5,296.0 | 5,652.0 | 6,048.0 | 6,381.0 | 6,669.0 | 7,046.0 | 7,223.0 | 7,449.0 | 7,679.0 | 7,861.0 | ||||||||||||||||||||||||
| Total Equity | (1,920.0) | (1,635.0) | (1,493.0) | (1,382.0) | (1,253.0) | (133.0) | 5,296.0 | 5,652.0 | 6,048.0 | 6,381.0 | 6,669.0 | 7,046.0 | 7,223.0 | 7,449.0 | 7,679.0 | 7,861.0 | 8,036.0 | 8,258.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,148.0 | 2,783.0 | 2,769.0 | 2,251.0 | 1,503.0 | 603.0 | 611.0 | 865.0 | 854.0 | 835.0 | 827.0 | 819.0 | 819.0 | 819.0 | 819.0 | 70.0 | 71.0 | 72.0 | 72.0 | 71.0 | 159.0 | 129.0 | 114.0 | 99.0 | 949.0 | 100.0 | 130.0 | 115.0 | 114.2 | 114.9 | 112.9 | 101.7 | 101.4 | 100.3 | 87.8 | 106.2 | 102.2 | 94.7 | 116.0 | 113.3 |
| Net debt | 3,093.0 | 2,684.0 | 2,712.0 | 2,157.0 | 1,443.0 | 503.0 | 417.0 | 710.0 | 729.0 | 730.0 | 710.0 | 543.0 | 632.0 | 663.0 | 645.0 | (211.0) | (241.0) | (220.0) | ||||||||||||||||||||||
| Working Capital | (3,451.0) | (3,335.0) | (3,183.0) | (2,729.0) | (1,865.0) | (1,087.0) | (973.0) | (1,413.0) | (1,359.0) | (1,553.0) | (1,423.0) | (1,376.0) | (1,210.0) | (1,514.0) | (1,402.0) | (581.0) | (515.0) | |||||||||||||||||||||||
| Book Value | (1,920.0) | (1,635.0) | (1,493.0) | (1,382.0) | (1,253.0) | (133.0) | 5,296.0 | 5,652.0 | 6,048.0 | 6,381.0 | 6,669.0 | 7,046.0 | 7,223.0 | 7,449.0 | 7,679.0 | 7,861.0 | 8,036.0 | 8,258.0 | ||||||||||||||||||||||
| Tangible Book Value | (7,047.0) | (6,762.0) | (6,620.0) | (6,509.0) | (6,380.0) | (5,260.0) | (4,789.0) | (4,433.0) | (4,037.0) | (3,704.0) | (6,692.0) | (6,427.0) | (6,358.0) | (6,232.0) | (6,107.0) | (6,048.0) | (5,977.0) | |||||||||||||||||||||||
| 105.0 |
| 120.0 |
| 148.0 |
| 115.0 |
| 95.0 |
| 112.0 |
| 137.0 |
| 107.0 |
| 107.0 |
| 175.0 |
| 162.0 |
| 167.2 |
| 176.0 |
| 153.3 |
| 128.7 |
| 157.1 |
| 138.0 |
| 141.5 |
| 133.2 |
| 143.7 |
| 138.4 |
| 144.3 |
| 138.9 |
| 145.0 |
| 182.0 |
| 227.0 |
| 216.0 |
| 202.0 |
| 201.0 |
| 192.0 |
| 178.0 |
| 168.0 |
| 157.0 |
| 139.0 |
| 154.6 |
| 151.8 |
| 140.1 |
| 130.4 |
| 133.2 |
| 116.1 |
| 119.6 |
| 225.2 |
| 222.3 |
| 214.4 |
| 83.4 |
| 94.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,261.0 |
| 1,254.0 |
| 1,332.0 |
| 1,329.0 |
| 1,176.0 |
| 1,104.0 |
| 1,184.0 |
| 3,436.0 |
| 1,247.0 |
| 1,204.0 |
| 1,074.0 |
| 1,134.0 |
| 7,474.6 |
| 951.3 |
| 916.4 |
| 1,324.8 |
| 839.7 |
| 817.6 |
| 820.9 |
| 981.2 |
| 1,024.4 |
| 1,117.6 |
| 927.5 |
| 1,283.0 |
| 12,220.0 |
| 11,937.0 |
| 11,660.0 |
| 11,365.0 |
| 11,090.0 |
| 10,803.0 |
| 10,523.0 |
| 10,236.0 |
| 9,953.0 |
| 9,668.0 |
| - |
| 7,500.0 |
| 7,247.1 |
| 7,036.6 |
| 6,823.5 |
| 6,613.2 |
| 6,410.8 |
| 6,202.8 |
| 6,003.4 |
| 5,798.9 |
| 5,604.1 |
| 5,420.3 |
| 5,605.8 |
| 5,052.4 |
| 15,226.0 |
| 15,269.0 |
| 15,174.0 |
| 15,178.0 |
| 15,149.0 |
| 15,162.0 |
| 15,092.0 |
| 14,963.0 |
| 14,815.0 |
| 14,666.0 |
| 13,028.0 |
| 12,933.0 |
| 10,599.6 |
| 10,507.7 |
| 10,293.7 |
| 9,805.3 |
| 9,714.1 |
| 9,670.4 |
| 9,559.4 |
| 9,580.1 |
| 9,498.6 |
| 9,042.3 |
| 9,139.7 |
| 8,982.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,075.0 |
| 10,021.0 |
| 6,905.9 |
| 6,919.4 |
| 6,530.0 |
| 5,757.7 |
| 5,750.0 |
| 5,744.7 |
| 5,531.1 |
| 5,513.6 |
| 5,527.1 |
| 5,160.1 |
| 5,215.3 |
| 5,196.5 |
| 4,046.0 |
| 4,115.0 |
| 4,222.0 |
| 4,324.0 |
| 4,433.0 |
| 4,535.0 |
| 4,626.0 |
| 4,734.0 |
| 4,836.0 |
| - |
| 5,962.0 |
| 3,885.3 |
| 3,953.8 |
| 3,894.4 |
| 3,650.1 |
| 3,737.4 |
| 3,780.0 |
| 3,707.1 |
| 3,779.9 |
| 3,837.4 |
| 3,632.0 |
| 3,650.9 |
| 3,681.6 |
| 6,739.0 |
| 6,682.0 |
| 6,659.0 |
| 6,618.0 |
| 6,514.0 |
| 6,464.0 |
| 6,357.0 |
| 6,251.0 |
| 6,198.0 |
| 6,133.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.6 |
| 20.9 |
| 123.0 |
| 130.0 |
| 123.0 |
| 122.0 |
| 119.0 |
| 120.0 |
| 119.0 |
| 116.0 |
| 116.0 |
| 892.0 |
| 879.0 |
| 860.8 |
| 851.9 |
| 832.1 |
| 819.6 |
| 808.6 |
| 806.7 |
| 781.9 |
| 775.8 |
| 825.5 |
| 803.2 |
| 860.7 |
| 797.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39,051.0 |
| 39,040.0 |
| 39,004.0 |
| 38,973.0 |
| 38,752.0 |
| 38,768.0 |
| 38,786.0 |
| 40,901.0 |
| 38,616.0 |
| 38,457.0 |
| 32,227.0 |
| 32,229.0 |
| 31,011.8 |
| 24,483.6 |
| 23,776.8 |
| 22,675.1 |
| 22,171.7 |
| 22,153.1 |
| 21,718.3 |
| 21,937.0 |
| 21,995.6 |
| 21,011.6 |
| 21,105.5 |
| 21,143.3 |
| 72.0 |
| 71.0 |
| 159.0 |
| 129.0 |
| 114.0 |
| 99.0 |
| 949.0 |
| 100.0 |
| 130.0 |
| 115.0 |
| 114.2 |
| 114.9 |
| 112.9 |
| 101.7 |
| 101.4 |
| 100.3 |
| 87.8 |
| 106.2 |
| 102.2 |
| 94.7 |
| 116.0 |
| 113.3 |
| 776.0 |
| 822.0 |
| 805.0 |
| 814.0 |
| 704.0 |
| 787.0 |
| 763.0 |
| 741.0 |
| 657.0 |
| 539.0 |
| 457.0 |
| 387.4 |
| 387.1 |
| 366.8 |
| 353.0 |
| 358.7 |
| 364.0 |
| 332.7 |
| 322.6 |
| 314.6 |
| 313.4 |
| 327.3 |
| 279.9 |
| 355.0 |
| 349.0 |
| 345.0 |
| 338.0 |
| 332.0 |
| 329.0 |
| 316.0 |
| 307.0 |
| 300.0 |
| 299.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 401.0 |
| 376.0 |
| 406.0 |
| 334.0 |
| 378.0 |
| 322.0 |
| 333.0 |
| 264.0 |
| 361.0 |
| 240.0 |
| 339.0 |
| 268.4 |
| 209.2 |
| 183.6 |
| 221.1 |
| 204.5 |
| 171.6 |
| 172.2 |
| 199.9 |
| 181.5 |
| 151.2 |
| 163.1 |
| 182.1 |
| 1,871.0 |
| 1,776.0 |
| 2,026.0 |
| 1,987.0 |
| 2,018.0 |
| 1,933.0 |
| 1,969.0 |
| 1,925.0 |
| 1,964.0 |
| 2,669.0 |
| 1,920.0 |
| 1,261.0 |
| 1,292.0 |
| 1,048.9 |
| 997.9 |
| 902.2 |
| 961.4 |
| 897.7 |
| 876.0 |
| 811.9 |
| 855.4 |
| 824.5 |
| 780.2 |
| 822.0 |
| 932.1 |
| 6,017.0 |
| 6,078.0 |
| 6,031.0 |
| 6,000.0 |
| 5,963.0 |
| 5,856.0 |
| 5,808.0 |
| 5,713.0 |
| 5,615.0 |
| 5,567.0 |
| 5,511.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.3 |
| 35.1 |
| 38.2 |
| 39.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,106.0 |
| 2,168.0 |
| 2,208.0 |
| 2,265.0 |
| 2,327.0 |
| 2,379.0 |
| 2,456.0 |
| 2,482.0 |
| 2,513.0 |
| 2,516.0 |
| 2,946.0 |
| 2,554.0 |
| 2,200.3 |
| 2,169.1 |
| 2,131.1 |
| 2,087.2 |
| 2,028.7 |
| 2,002.9 |
| 1,975.1 |
| 1,948.6 |
| 1,859.3 |
| 1,755.4 |
| 1,732.5 |
| 1,626.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31,015.0 |
| 30,782.0 |
| 30,488.0 |
| 30,260.0 |
| 29,829.0 |
| 29,307.0 |
| 29,284.0 |
| 31,075.0 |
| 28,495.0 |
| 27,968.0 |
| 19,823.0 |
| 19,890.0 |
| 18,339.4 |
| 16,893.3 |
| 16,413.4 |
| 15,118.0 |
| 15,418.0 |
| 15,204.8 |
| 14,565.3 |
| 14,847.7 |
| 14,755.3 |
| 13,607.4 |
| 14,546.7 |
| 14,406.0 |
| 18,006.0 |
| 18,011.0 |
| 17,982.0 |
| 17,951.0 |
| 17,917.0 |
| 17,933.0 |
| 17,904.0 |
| 17,872.0 |
| 17,835.0 |
| 17,855.0 |
| 17,690.0 |
| 16,844.0 |
| 16,818.7 |
| 11,433.0 |
| 10,968.6 |
| 10,938.2 |
| 9,914.8 |
| 9,894.9 |
| 9,874.9 |
| 9,548.6 |
| 9,532.6 |
| 9,518.1 |
| 9,503.3 |
| 9,512.4 |
| (9,753.0) |
| (9,467.0) |
| (9,240.0) |
| (8,995.0) |
| (8,472.0) |
| (8,402.0) |
| (8,044.0) |
| (7,712.0) |
| (7,365.0) |
| (5,286.0) |
| (4,505.0) |
| (4,145.5) |
| (3,841.2) |
| (3,603.0) |
| (3,378.8) |
| (3,159.1) |
| (2,946.1) |
| (2,720.4) |
| (2,458.4) |
| (2,292.0) |
| (2,110.4) |
| (2,978.4) |
| (2,815.4) |
| (5.0) |
| (3.0) |
| (4.0) |
| (3.0) |
| (2.0) |
| (3.0) |
| (4.0) |
| (4.0) |
| (6.0) |
| (6.0) |
| (5.0) |
| (4.0) |
| (4.0) |
| (5.0) |
| (5.2) |
| (5.7) |
| (5.9) |
| (5.5) |
| (4.0) |
| (5.0) |
| (4.4) |
| (3.8) |
| (6.9) |
| 8.3 |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 22.1 |
| 21.0 |
| 8,036.0 |
| 8,258.0 |
| 8,516.0 |
| 8,713.0 |
| 8,923.0 |
| 9,461.0 |
| 9,502.0 |
| 9,826.0 |
| 10,121.0 |
| 10,489.0 |
| 12,404.0 |
| 12,339.0 |
| 12,672.0 |
| 7,591.0 |
| 7,363.5 |
| 7,557.0 |
| 6,753.7 |
| 6,948.3 |
| 7,153.0 |
| 7,089.2 |
| 7,240.3 |
| 7,404.2 |
| 6,536.7 |
| 6,716.2 |
| 8,516.0 |
| 8,713.0 |
| 8,923.0 |
| 9,461.0 |
| 9,502.0 |
| 9,826.0 |
| 10,121.0 |
| 10,489.0 |
| 12,404.0 |
| 12,339.0 |
| 12,672.0 |
| 7,591.0 |
| 7,363.5 |
| 7,557.0 |
| 6,753.7 |
| 6,948.3 |
| 7,153.0 |
| 7,089.2 |
| 7,240.3 |
| 7,404.2 |
| 6,558.8 |
| 6,737.2 |
| (285.0) |
| (268.0) |
| (95.0) |
| (103.0) |
| (128.0) |
| (2,415.0) |
| 639.0 |
| (96.0) |
| (90.0) |
| (199.0) |
| (6,604.9) |
| (84.7) |
| (92.3) |
| (465.9) |
| (54.9) |
| (102.0) |
| (87.9) |
| (72.6) |
| (81.9) |
| (243.9) |
| (124.2) |
| (38.0) |
| (772.0) |
| (655.0) |
| (689.0) |
| (757.0) |
| (865.0) |
| (741.0) |
| 1,472.0 |
| (1,422.0) |
| (716.0) |
| (187.0) |
| (158.0) |
| 6,425.7 |
| (46.6) |
| 14.3 |
| 363.4 |
| (58.1) |
| (58.3) |
| 8.9 |
| 125.9 |
| 199.8 |
| 337.3 |
| 105.6 |
| 350.9 |
| 8,516.0 |
| 8,713.0 |
| 8,923.0 |
| 9,461.0 |
| 9,502.0 |
| 9,826.0 |
| 10,121.0 |
| 10,489.0 |
| 12,404.0 |
| 12,339.0 |
| 12,672.0 |
| 7,591.0 |
| 7,363.5 |
| 7,557.0 |
| 6,753.7 |
| 6,948.3 |
| 7,153.0 |
| 7,089.2 |
| 7,240.3 |
| 7,404.2 |
| 6,536.7 |
| 6,716.2 |
| (5,866.0) |
| (5,677.0) |
| (5,587.0) |
| (5,479.0) |
| (5,050.0) |
| (5,111.0) |
| (4,878.0) |
| (4,691.0) |
| (4,425.0) |
| 2,329.0 |
| (3,644.0) |
| 1,880.8 |
| (3,282.2) |
| (3,060.9) |
| (1,850.7) |
| (2,733.8) |
| (2,576.3) |
| (2,085.2) |
| (2,204.2) |
| (2,124.2) |
| (1,387.9) |
| (2,329.6) |
| (2,161.8) |