| (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 | 646.2 | 1,256.8 | 919.5 | 598.6 | 359.9 | 1,260.2 | 118.8 | 114.7 | 211.4 | 327.4 | 92.8 | 209.6 | 339.2 | 1,157.8 | 1,843.6 | 242.3 | 73.6 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 646.2 | 1,256.8 | 919.5 | 598.6 | 359.9 | 1,260.2 | 118.8 | 114.7 | 211.4 | 327.4 | 92.8 | 209.6 | 339.2 | 1,157.8 | 1,843.6 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 3,249.4 | 2,865.0 | 2,834.2 | 2,698.1 | 2,478.4 | 2,273.8 | 2,382.0 | 2,662.5 | 2,571.4 | 2,341.2 | 2,390.2 | 2,626.7 | 2,568.0 | 2,225.1 | 2,095.3 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1,490.4 | 1,464.9 | 1,497.2 | 1,792.8 | 1,491.8 | 1,285.2 | 1,081.6 | 1,546.4 | 1,446.5 | 1,319.4 | 1,388.2 | 1,466.9 | 1,321.9 | 1,088.1 | 1,069.6 | 447.6 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 9,116.2 | 8,188.2 | 7,654.8 | 7,255.9 | 7,179.8 | 6,781.4 | 6,667.5 | 7,439.5 | 7,136.3 | 6,442.6 | 5,955.5 | 5,541.4 | 5,152.6 | 4,488.1 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 2,071.0 | 1,810.0 | 1,566.3 | 1,728.2 | 1,384.2 | 1,160.6 | 1,075.3 | 1,255.6 | 1,177.1 | 983.2 | 1,049.6 | 1,162.4 | 1,021.9 | 879.7 | 815.7 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,613.2 | 656.4 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 369.4 | 367.8 | 365.7 | 364.7 | 364.1 | 362.6 | 359.6 | 357.0 | 354.7 | 352.6 | 350.3 | 347.7 | 345.1 | 342.1 | 336.1 | 333.1 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 870.4 | 615.7 | 630.4 | 505.1 | 411.0 | 17.3 | 380.5 | 743.6 | 564.4 | 541.3 | 2,205.3 | 1,704.8 | 861.0 | 805.8 | 6,619.8 | 813.2 | ||||
| (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 | 519.8 | 646.2 | 1,955.8 | 1,920.9 | 1,162.6 | 1,256.8 | 1,261.1 | 384.0 | 479.9 | 919.5 | 1,001.3 | 554.2 | 419.4 | 598.6 | 112.9 | |||||||||||||||||||||||||
| 66.7 |
| 137.4 |
| 484.0 |
| - |
| - |
| - |
| - |
| - |
| 242.3 |
| 73.6 |
| 66.7 |
| 137.4 |
| 484.0 |
| 999.6 |
| 1,016.1 |
| 971.0 |
| - |
| - |
| 493.4 |
| 467.2 |
| - |
| - |
| Prepaid Expenses | 159.5 | 151.4 | 143.9 | 123.9 | 121.2 | 99.1 | 101.8 | 132.1 | 153.5 | 98.3 | 94.6 | 104.7 | - | - | - | - | - | - | - | - |
| Other Current Assets | 569.6 | 439.0 | 393.2 | 404.7 | 357.0 | 298.2 | 295.2 | 354.1 | 365.0 | 291.4 | 326.3 | 366.6 | 306.3 | 215.8 | 223.5 | 101.5 | 147.2 | 91.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,955.6 | 6,025.7 | 5,644.1 | 5,494.2 | 4,687.1 | 5,117.4 | 4,828.4 | 4,677.7 | 4,594.3 | 4,279.4 | 4,447.5 | 4,853.0 | 4,698.4 | 4,892.0 | 5,396.0 | 1,869.9 | 1,814.2 | 1,691.1 | - | - |
| 4,177.1 |
| 2,872.6 |
| 2,866.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 4,839.6 | 4,435.8 | 4,180.2 | 3,962.5 | 3,891.3 | 3,656.5 | 3,439.2 | 3,603.5 | 3,429.2 | 3,077.6 | 2,727.2 | 2,490.8 | 2,270.6 | 2,079.0 | 1,881.7 | 1,724.3 | 1,690.3 | - | - | - |
| Property,Plant & Equipment Net | 4,276.6 | 3,752.4 | 3,474.6 | 3,293.4 | 3,288.5 | 3,124.9 | 3,228.3 | 3,836.0 | 3,707.1 | 3,365.0 | 3,228.3 | 3,050.6 | 2,882.0 | 2,409.1 | 2,295.4 | 1,148.3 | 1,176.2 | 1,135.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 9,227.0 | 7,907.3 | 8,148.2 | 8,012.7 | 8,063.9 | 6,006.9 | 5,569.1 | 5,394.1 | 7,167.1 | 6,383.0 | 6,490.8 | 6,717.0 | 6,862.9 | 5,920.5 | 5,855.3 | 1,329.3 | 1,414.1 | 1,267.7 | - | - |
| Intangible Assets | 3,688.5 | 3,308.8 | 3,493.5 | 3,680.7 | 4,224.1 | 2,977.0 | 2,927.5 | 3,797.7 | 4,017.6 | 3,817.8 | 4,109.2 | 4,456.8 | 4,785.3 | 4,044.1 | 4,275.2 | 282.5 | 312.5 | 326.7 | - | - |
| Operating Lease Right Of Use Assets | 765.9 | 723.2 | 553.5 | 448.2 | 396.8 | 423.8 | 466.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 181.0 | 155.5 | 119.3 | 108.1 | 120.6 | 163.2 | 136.2 | 105.1 | 105.4 | 92.3 | 58.3 | 71.5 | 54.5 | 51.0 | 61.9 | 112.0 | 139.6 | - | - | - |
| Other Non-Current Assets | 782.7 | 670.4 | 532.7 | 535.1 | 546.0 | 476.0 | 516.3 | 685.1 | 477.4 | 485.0 | 365.9 | 350.0 | 407.9 | 306.6 | 362.8 | 242.2 | 303.9 | 336.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 24,696.3 | 22,387.8 | 21,846.6 | 21,464.3 | 21,206.4 | 18,126.0 | 20,869.1 | 20,074.5 | 19,963.5 | 18,330.2 | 18,641.7 | 19,427.4 | 19,636.5 | 17,572.3 | 18,184.7 | 4,872.2 | 5,020.9 | 4,756.9 | - | - |
| 349.3 |
| 360.9 |
| 359.6 |
| - |
| - |
| Short Term Debt | 870.4 | 615.7 | 630.4 | 505.1 | 411.0 | 17.3 | 380.5 | 743.6 | 564.4 | 541.3 | 2,205.3 | 1,704.8 | 861.0 | 805.8 | 6.6 | 156.8 | 7.9 | 338.9 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 164.7 | 142.3 | 126.1 | 108.3 | 115.1 | 125.6 | 122.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 721.5 | 727.4 | 655.5 | 493.6 | 509.5 | 469.3 | 565.7 | 579.7 | 549.4 | 516.3 | 509.0 | 560.4 | 571.1 | 518.8 | 497.2 | 308.1 | 302.1 | 261.1 | - | - |
| Other Current Liabilities | 1,737.5 | 1,512.7 | 1,334.9 | 1,285.9 | 1,144.2 | 1,188.9 | 1,110.7 | 1,006.1 | 1,000.7 | 891.2 | 948.3 | 851.7 | 953.8 | 771.0 | 748.7 | 441.5 | 466.9 | 436.0 | - | - |
| Total Current Liabilities | 5,534.7 | 4,792.8 | 4,345.8 | 4,210.4 | 3,553.2 | 2,932.2 | 3,630.6 | 3,685.6 | 3,475.2 | 3,019.4 | 4,764.4 | 4,367.9 | 3,488.7 | 3,052.7 | 3,166.3 | 1,324.8 | 1,250.2 | 1,441.9 | - | - |
| 868.8 |
| 799.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 329.9 | 280.0 | 418.2 | 505.6 | 622.0 | 483.9 | 537.3 | 764.6 | 635.4 | 970.2 | 1,281.2 | 1,415.8 | 1,661.3 | 1,174.2 | 1,249.2 | 65.3 | 86.7 | - | - | - |
| Pension Obligations | 546.1 | 634.9 | 651.7 | 670.3 | 894.2 | 1,226.2 | 1,084.4 | 944.3 | 1,025.5 | 1,019.2 | 1,117.1 | 1,188.5 | 795.6 | 1,220.5 | 1,173.4 | 565.8 | 603.7 | 680.2 | - | - |
| Other Non-Current Liabilities | 518.7 | 366.2 | 381.8 | 406.3 | 254.1 | 312.4 | 269.8 | 324.8 | 415.3 | 204.8 | 238.4 | 1,645.5 | 1,899.3 | 1,402.9 | 1,490.7 | 192.2 | 288.6 | 256.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 14,891.8 | 13,598.6 | 13,774.4 | 14,205.7 | 13,953.3 | 11,924.5 | 12,143.3 | 12,020.9 | 12,309.7 | 11,359.3 | 11,661.3 | 12,045.3 | 12,227.1 | 11,412.2 | 12,443.6 | 2,739.2 | 3,011.3 | 3,177.9 | - | - |
| 329.8 |
| 328.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 12,834.0 | 11,517.1 | 10,075.4 | 9,318.8 | 8,814.5 | 8,243.0 | 9,993.7 | 8,909.5 | 8,011.6 | 6,975.0 | 6,160.3 | 5,555.1 | 4,699.0 | 4,020.6 | 3,559.9 | 3,279.1 | 2,898.1 | 2,617.0 | - | - |
| Accumulated Other Comprehensive Income | (1,874.3) | (1,982.0) | (1,850.4) | (1,726.6) | (1,634.8) | (1,994.4) | (2,089.7) | (1,761.7) | (1,643.4) | (1,712.9) | (1,423.3) | (951.9) | (305.2) | (459.7) | (344.9) | (271.9) | (232.9) | (359.1) | - | - |
| Treasury Stock | 9,079.6 | 8,305.2 | 7,312.7 | 7,301.0 | 6,784.2 | 6,679.7 | 5,485.4 | 5,134.8 | 4,575.0 | 3,984.4 | 3,263.5 | 2,509.5 | 2,086.6 | 2,075.1 | 1,865.2 | 2,521.3 | 2,173.4 | 2,104.8 | - | - |
| Minority Interest | 33.7 | 31.9 | 27.5 | 22.5 | 28.9 | 35.0 | 40.5 | 50.4 | 70.2 | 69.8 | 70.5 | 66.2 | 65.1 | 83.1 | 74.4 | 3.8 | 8.7 | 7.4 | - | - |
| Total Stockholders Equity | 9,770.8 | 8,757.3 | 8,044.7 | 7,236.1 | 7,224.2 | 6,166.5 | 8,685.3 | 8,003.2 | 7,583.6 | 6,901.1 | 6,909.9 | 7,315.9 | 7,344.3 | 6,077.0 | 5,666.7 | 2,129.2 | 2,000.9 | 1,571.6 | 1,942.9 | 1,686.6 |
| Total Equity | 9,804.5 | 8,789.2 | 8,072.2 | 7,258.6 | 7,253.1 | 6,201.5 | 8,725.8 | 8,053.6 | 7,653.8 | 6,941.0 | 6,980.4 | 7,382.1 | 7,409.4 | 6,160.1 | 5,741.1 | 2,133.0 | 2,009.6 | 1,579.0 | 1,942.9 | 1,686.6 |
| 876.7 |
| 1,138.2 |
| - |
| - |
| Net debt | 224.2 | (641.1) | (289.1) | (93.5) | 51.1 | (1,242.9) | 261.7 | 628.9 | 353.0 | 213.9 | 2,112.5 | 1,495.2 | 521.8 | (352.0) | 4,776.2 | 570.9 | 803.1 | 1,071.5 | - | - |
| Working Capital | 420.9 | 1,232.9 | 1,298.3 | 1,283.8 | 1,133.9 | 2,185.2 | 1,197.8 | 992.1 | 1,119.1 | 1,260.0 | (316.9) | 485.1 | 1,209.7 | 1,839.3 | 2,229.7 | 545.1 | 564.0 | 249.2 | - | - |
| Book Value | 9,770.8 | 8,757.3 | 8,044.7 | 7,236.1 | 7,224.2 | 6,166.5 | 8,685.3 | 8,003.2 | 7,583.6 | 6,901.1 | 6,909.9 | 7,315.9 | 7,344.3 | 6,077.0 | 5,666.7 | 2,129.2 | 2,000.9 | 1,571.6 | 1,942.9 | 1,686.6 |
| Tangible Book Value | (3,144.7) | (2,458.8) | (3,597.0) | (4,457.3) | (5,063.8) | (2,817.4) | 188.7 | (1,188.6) | (3,601.1) | (3,299.7) | (3,690.1) | (3,857.9) | (4,303.9) | (3,887.6) | (4,463.8) | 517.4 | 274.3 | (22.8) | - | - |
| 124.9 |
| 99.4 |
| 359.9 |
| 897.9 |
| 1,402.4 |
| 1,189.5 |
| 1,260.2 |
| 1,034.7 |
| 1,369.0 |
| 1,661.9 |
| 118.8 |
| 135.9 |
| 85.7 |
| 79.0 |
| 114.7 |
| 203.6 |
| 54.2 |
| 175.5 |
| 211.4 |
| 209.1 |
| 260.7 |
| 212.1 |
| 327.4 |
| 180.6 |
| 167.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 519.8 | 646.2 | 1,955.8 | 1,920.9 | 1,162.6 | 1,256.8 | 1,261.1 | 384.0 | 479.9 | 919.5 | 1,001.3 | 554.2 | 419.4 | 598.6 | 112.9 | 124.9 | 99.4 | 359.9 | 897.9 | 1,402.4 | 1,189.5 | 1,260.2 | 1,034.7 | 1,369.0 | 1,661.9 | 118.8 | 135.9 | 85.7 | 79.0 | 114.7 | 203.6 | 54.2 | 175.5 | 211.4 | 209.1 | 260.7 | 212.1 | 327.4 | 180.6 | 167.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,280.2 | 3,249.4 | 3,114.1 | 3,058.9 | 2,857.1 | 2,865.0 | 2,883.0 | 2,876.3 | 2,786.6 | 2,834.2 | 2,823.5 | 2,780.1 | 2,667.8 | 2,698.1 | 2,714.3 | 2,668.0 | 2,508.2 | 2,478.4 | 2,384.1 | 2,331.0 | 2,272.0 | 2,273.8 | 2,320.7 | 2,255.5 | 2,855.9 | 2,382.0 | 2,722.5 | 2,747.1 | 2,691.6 | 2,662.5 | 2,652.7 | 2,635.4 | 2,574.3 | 2,571.4 | 2,533.2 | 2,446.8 | 2,358.0 | 2,341.2 | 2,349.6 | 2,318.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,572.0 | 1,490.4 | 1,534.9 | 1,569.4 | 1,547.2 | 1,464.9 | 1,572.4 | 1,505.9 | 1,565.9 | 1,497.2 | 1,536.0 | 1,646.2 | 1,727.3 | 1,792.8 | 1,802.7 | 1,720.7 | 1,589.9 | 1,491.8 | 1,378.2 | 1,418.5 | 1,347.0 | 1,285.2 | 1,287.8 | 1,228.7 | 1,529.7 | 1,081.6 | 1,586.7 | 1,625.3 | 1,645.6 | 1,546.4 | 1,587.9 | 1,557.6 | 1,541.8 | 1,446.5 | 1,509.0 | 1,469.8 | 1,428.3 | 1,319.4 | 1,342.4 | 1,331.7 |
| Prepaid Expenses | 211.5 | 159.5 | 186.6 | 180.9 | 197.5 | 151.4 | 145.6 | 144.0 | 153.5 | 143.9 | 137.7 | 137.6 | 150.7 | 123.9 | 129.3 | 133.0 | 155.7 | |||||||||||||||||||||||
| Other Current Assets | 670.7 | 569.6 | 501.9 | 526.6 | 514.2 | 439.0 | 401.8 | 420.5 | 379.3 | 393.2 | 428.6 | 456.0 | 458.3 | 404.7 | 469.4 | 391.4 | 407.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | 565.6 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,042.7 | 5,955.6 | 7,106.7 | 7,075.8 | 6,081.1 | 6,025.7 | 6,118.3 | 5,752.3 | 5,211.7 | 5,644.1 | 5,789.4 | 5,436.5 | 5,272.8 | 5,494.2 | 5,099.3 | 4,905.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 9,407.2 | 9,116.2 | 8,864.0 | 8,646.2 | 8,303.0 | 8,188.2 | 7,952.5 | 7,716.3 | 7,758.6 | 7,654.8 | 7,441.0 | 7,345.5 | 7,388.3 | 7,255.9 | 7,277.6 | 7,299.1 | 7,301.9 | 7,179.8 | 6,923.5 | 6,932.9 | 6,829.6 | 6,781.4 | 6,871.6 | 6,772.5 | 8,069.7 | 6,667.5 | 7,803.5 | 7,698.5 | 7,667.5 | 7,439.5 | 7,456.6 | 7,370.6 | 7,328.2 | 7,136.3 | 7,022.8 | 6,786.5 | 6,619.6 | 6,442.6 | 6,366.2 | 6,226.8 |
| Accumulated Depreciation | 5,010.0 | 4,839.6 | 4,801.4 | 4,707.4 | 4,527.2 | 4,435.8 | 4,407.0 | 4,299.4 | 4,307.5 | 4,180.2 | 4,108.2 | 4,019.0 | 4,075.6 | 3,962.5 | 4,016.7 | 4,035.1 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 4,397.2 | 4,276.6 | 4,062.6 | 3,938.8 | 3,775.8 | 3,752.4 | 3,545.5 | 3,416.9 | 3,451.1 | 3,474.6 | 3,332.8 | 3,326.5 | 3,312.7 | 3,293.4 | 3,260.9 | 3,264.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 9,438.7 | 9,227.0 | 8,113.0 | 8,047.2 | 7,864.5 | 7,907.3 | 7,898.7 | 7,821.9 | 8,111.4 | 8,148.2 | 8,098.4 | 8,101.3 | 8,062.2 | 8,012.7 | 7,741.4 | 7,935.9 | 8,081.0 | 8,063.9 | ||||||||||||||||||||||
| Intangible Assets | 3,524.2 | 3,688.5 | 3,135.5 | 3,197.1 | 3,228.7 | 3,308.8 | 3,282.1 | 3,334.0 | 3,413.6 | 3,493.5 | 3,528.6 | 3,603.6 | 3,616.8 | 3,680.7 | 3,915.0 | 4,030.6 | 4,138.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 775.1 | 765.9 | 767.7 | 762.8 | 750.7 | 723.2 | 688.2 | 573.0 | 566.3 | 553.5 | 536.0 | 446.8 | 430.6 | 448.2 | 427.0 | 400.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 229.0 | 181.0 | 166.9 | 183.8 | 153.1 | 155.5 | 120.7 | 121.3 | 122.0 | 119.3 | 115.6 | 110.2 | 113.2 | 108.1 | 115.9 | 117.3 | 126.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 862.7 | 782.7 | 712.1 | 714.3 | 665.6 | 670.4 | 568.8 | 563.7 | 544.4 | 532.7 | 572.9 | 541.5 | 556.4 | 535.1 | 593.4 | 627.3 | 571.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 25,040.6 | 24,696.3 | 23,897.6 | 23,736.0 | 22,366.4 | 22,387.8 | 22,101.6 | 21,461.8 | 21,298.5 | 21,846.6 | 21,858.1 | 21,456.2 | 21,251.5 | 21,464.3 | 21,037.0 | 21,163.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,054.8 | 2,071.0 | 1,868.4 | 1,883.5 | 1,765.6 | 1,810.0 | 1,812.3 | 1,690.7 | 1,607.1 | 1,566.3 | 1,498.8 | 1,476.8 | 1,469.9 | 1,728.2 | 1,584.4 | 1,524.8 | 1,423.9 | 1,384.2 | 1,237.1 | 1,213.3 | 1,128.2 | 1,160.6 | 1,108.4 | 1,087.7 | 1,279.5 | 1,075.3 | 1,269.4 | 1,297.9 | 1,237.7 | 1,255.6 | 1,195.3 | 1,242.1 | 1,229.1 | 1,177.1 | 1,115.9 | 1,123.6 | 1,039.3 | 983.2 | 1,022.7 | 977.8 |
| Short Term Debt | 1,573.2 | 870.4 | 4.8 | 688.5 | 614.2 | 3.6 | 643.0 | 5.9 | 11.3 | 630.4 | 1,129.1 | 1,121.9 | 1,118.1 | 505.1 | 497.9 | 618.3 | 493.1 | 411.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 167.3 | 164.7 | 160.3 | 156.1 | 147.3 | 142.3 | 136.7 | 132.0 | 130.1 | 126.1 | 119.1 | 110.1 | 103.5 | 108.3 | 108.6 | 109.3 | ||||||||||||||||||||||||
| Accrued Expenses | 571.4 | 721.5 | 606.0 | 548.1 | 540.1 | 727.4 | 604.9 | 540.5 | 527.0 | 655.5 | 553.3 | 469.1 | 450.2 | 493.6 | 434.2 | 434.8 | 469.6 | |||||||||||||||||||||||
| Other Current Liabilities | 1,768.9 | 1,737.5 | 1,509.6 | 1,589.8 | 1,510.8 | 1,512.7 | 1,413.8 | 1,410.8 | 1,354.1 | 1,334.9 | 1,285.0 | 1,282.4 | 1,279.8 | 1,285.9 | 1,145.4 | 1,154.5 | ||||||||||||||||||||||||
| Total Current Liabilities | 6,095.7 | 5,534.7 | 4,188.2 | 4,908.5 | 4,609.2 | 4,792.8 | 4,709.1 | 3,847.6 | 3,701.1 | 4,345.8 | 4,600.5 | 4,467.5 | 4,489.6 | 4,210.4 | 3,772.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 389.5 | 329.9 | 176.9 | 179.8 | 249.4 | 280.0 | 264.6 | 290.7 | 352.0 | 418.2 | 450.9 | 474.1 | 496.1 | 505.6 | 577.1 | 630.4 | 619.2 | |||||||||||||||||||||||
| Pension Obligations | 547.6 | 546.1 | 597.8 | 617.1 | 590.2 | 634.9 | 625.0 | 627.1 | 640.4 | 651.7 | 627.1 | 660.8 | 665.5 | 670.3 | 878.0 | 838.0 | 874.5 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 449.8 | 518.7 | 527.3 | 557.2 | 417.5 | 366.2 | 401.5 | 411.1 | 416.8 | 381.8 | 455.0 | 438.3 | 390.2 | 406.3 | 375.5 | 311.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 15,008.6 | 14,891.8 | 14,143.7 | 14,385.4 | 13,462.7 | 13,598.6 | 13,526.1 | 13,153.9 | 13,072.9 | 13,774.4 | 14,035.6 | 13,875.7 | 13,886.5 | 14,205.7 | 13,947.1 | 14,045.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 370.2 | 369.4 | 369.1 | 368.8 | 368.6 | 367.8 | 367.6 | 367.1 | 366.8 | 365.7 | 365.4 | 365.3 | 365.0 | 364.7 | 364.6 | 364.5 | 364.5 | 364.1 | 363.7 | 363.2 | 363.0 | 362.6 | 362.1 | 362.0 | 360.8 | 359.6 | 359.4 | 358.9 | 358.2 | 357.0 | 356.5 | 355.9 | 355.5 | 354.7 | 354.2 | 354.1 | 353.5 | 352.6 | 352.3 | 351.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 13,060.5 | 12,834.0 | 12,475.9 | 12,075.1 | 11,735.2 | 11,517.1 | 11,228.4 | 10,653.3 | 10,324.5 | 10,075.4 | 9,832.8 | 9,580.0 | 9,401.3 | 9,318.8 | 9,205.1 | 9,003.3 | 8,840.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,626.1) | (1,874.3) | (1,903.9) | (2,003.3) | (2,064.2) | (1,982.0) | (1,853.8) | (1,899.4) | (1,881.2) | (1,850.4) | (1,801.4) | (1,761.8) | (1,737.2) | (1,726.6) | (1,830.5) | |||||||||||||||||||||||||
| Treasury Stock | 9,444.4 | 9,079.6 | 8,670.6 | 8,492.6 | 8,462.0 | 8,305.2 | 8,302.6 | 7,835.7 | 7,522.1 | 7,312.7 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 28.1 | 33.7 | 34.9 | 30.3 | 27.9 | 31.9 | 27.7 | 20.5 | 20.0 | 27.5 | 26.7 | 23.8 | 20.8 | 22.5 | 27.3 | 25.0 | 23.5 | |||||||||||||||||||||||
| Total Stockholders Equity | 10,003.9 | 9,770.8 | 9,719.0 | 9,320.3 | 8,875.8 | 8,757.3 | 8,547.8 | 8,287.4 | 8,205.6 | 8,044.7 | 7,795.8 | 7,556.7 | 7,344.2 | 7,236.1 | 7,062.6 | 7,093.4 | ||||||||||||||||||||||||
| Total Equity | 10,032.0 | 9,804.5 | 9,753.9 | 9,350.6 | 8,903.7 | 8,789.2 | 8,575.5 | 8,307.9 | 8,225.6 | 8,072.2 | 7,822.5 | 7,580.5 | 7,365.0 | 7,258.6 | 7,089.9 | 7,118.4 | 7,105.1 | 7,253.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,573.2 | 870.4 | 4.8 | 688.5 | 614.2 | 3.6 | 643.0 | 5.9 | 11.3 | 630.4 | 1,129.1 | 1,121.9 | 1,118.1 | 505.1 | 497.9 | 618.3 | 493.1 | 411.0 | 18.7 | 17.3 | 24.3 | 17.3 | 247.3 | 534.9 | 1,038.3 | 380.5 | 779.1 | 1,069.4 | 1,132.3 | 743.6 | 769.4 | 874.5 | 1,017.8 | 564.4 | 1,073.0 | 1,770.6 | 1,699.4 | 541.3 | 1,571.2 | 1,749.9 |
| Net debt | 1,053.4 | 224.2 | (1,951.0) | (1,232.4) | (548.4) | (1,253.2) | (618.1) | (378.1) | (468.6) | (289.1) | 127.8 | 567.7 | 698.7 | (93.5) | 385.0 | 493.4 | 393.7 | 51.1 | ||||||||||||||||||||||
| Working Capital | (53.0) | 420.9 | 2,918.5 | 2,167.3 | 1,471.9 | 1,232.9 | 1,409.2 | 1,904.7 | 1,510.6 | 1,298.3 | 1,188.9 | 969.0 | 783.2 | 1,283.8 | 1,327.0 | 1,099.0 | 973.2 | |||||||||||||||||||||||
| Book Value | 10,003.9 | 9,770.8 | 9,719.0 | 9,320.3 | 8,875.8 | 8,757.3 | 8,547.8 | 8,287.4 | 8,205.6 | 8,044.7 | 7,795.8 | 7,556.7 | 7,344.2 | 7,236.1 | 7,062.6 | 7,093.4 | 7,081.6 | 7,224.2 | ||||||||||||||||||||||
| Tangible Book Value | (2,959.0) | (3,144.7) | (1,529.5) | (1,924.0) | (2,217.4) | (2,458.8) | (2,633.0) | (2,868.5) | (3,319.4) | (3,597.0) | (3,831.2) | (4,148.2) | (4,334.8) | (4,457.3) | (4,593.8) | (4,873.1) | (5,137.7) | |||||||||||||||||||||||
| 121.2 |
| 122.8 |
| 135.1 |
| 131.9 |
| 99.1 |
| 116.5 |
| 127.1 |
| 148.9 |
| 101.8 |
| 149.9 |
| 153.9 |
| 136.5 |
| 132.1 |
| 133.2 |
| 160.4 |
| 140.0 |
| 153.5 |
| 128.2 |
| 132.6 |
| 124.3 |
| 98.3 |
| 111.4 |
| 104.8 |
| 357.0 |
| 326.6 |
| 335.5 |
| 341.5 |
| 298.2 |
| 348.8 |
| 313.0 |
| 389.6 |
| 295.2 |
| 425.0 |
| 395.4 |
| 334.8 |
| 354.1 |
| 378.1 |
| 360.7 |
| 305.2 |
| 365.0 |
| 363.2 |
| 354.8 |
| 308.9 |
| 291.4 |
| 299.4 |
| 278.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,604.5 |
| 4,687.1 |
| 4,986.8 |
| 5,487.4 |
| 5,150.0 |
| 5,117.4 |
| 4,992.0 |
| 5,166.2 |
| 6,437.1 |
| 4,828.4 |
| 4,870.1 |
| 4,853.5 |
| 4,751.0 |
| 4,677.7 |
| 4,822.3 |
| 4,607.9 |
| 4,596.8 |
| 4,594.3 |
| 4,614.5 |
| 4,532.1 |
| 4,307.3 |
| 4,279.4 |
| 4,172.0 |
| 4,095.4 |
| 4,016.2 |
| 3,891.3 |
| 3,853.9 |
| 3,855.0 |
| 3,750.9 |
| 3,656.5 |
| 3,725.4 |
| 3,633.6 |
| 4,149.0 |
| 3,439.2 |
| 3,942.0 |
| 3,831.6 |
| 3,788.9 |
| 3,603.5 |
| 3,678.6 |
| 3,611.9 |
| 3,548.3 |
| 3,429.2 |
| 3,405.6 |
| 3,289.1 |
| 3,194.7 |
| 3,077.6 |
| 3,073.3 |
| 2,969.5 |
| 3,285.7 |
| 3,288.5 |
| 3,069.6 |
| 3,077.9 |
| 3,078.7 |
| 3,124.9 |
| 3,146.2 |
| 3,138.9 |
| 3,920.7 |
| 3,228.3 |
| 3,861.5 |
| 3,866.9 |
| 3,878.6 |
| 3,836.0 |
| 3,778.0 |
| 3,758.7 |
| 3,779.9 |
| 3,707.1 |
| 3,617.2 |
| 3,497.4 |
| 3,424.9 |
| 3,365.0 |
| 3,292.9 |
| 3,257.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,125.6 |
| 6,172.4 |
| 6,119.5 |
| 6,006.9 |
| 5,958.0 |
| 5,759.9 |
| 7,231.5 |
| 5,569.1 |
| 7,220.6 |
| 7,234.1 |
| 7,324.2 |
| 7,078.0 |
| 7,078.4 |
| 7,190.9 |
| 7,303.0 |
| 7,167.1 |
| 7,154.4 |
| 7,003.8 |
| 6,947.8 |
| 6,383.0 |
| 6,515.5 |
| 6,504.4 |
| 4,224.1 |
| 2,889.7 |
| 2,925.4 |
| 2,966.8 |
| 2,977.0 |
| 3,023.4 |
| 3,019.2 |
| 3,591.9 |
| 2,927.5 |
| 3,728.3 |
| 3,776.2 |
| 3,877.3 |
| 3,797.7 |
| 3,820.4 |
| 3,909.8 |
| 4,012.2 |
| 4,017.6 |
| 4,039.6 |
| 4,061.6 |
| 4,086.0 |
| 3,817.8 |
| 3,914.3 |
| 3,978.3 |
| 385.8 |
| 396.8 |
| 377.4 |
| 391.5 |
| 412.5 |
| 423.8 |
| 433.9 |
| 439.9 |
| 558.5 |
| 466.7 |
| 570.3 |
| 549.8 |
| 570.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.6 |
| 150.8 |
| 159.3 |
| 155.7 |
| 163.2 |
| 155.6 |
| 141.1 |
| 153.9 |
| 136.2 |
| 109.8 |
| 106.5 |
| 108.0 |
| 105.1 |
| 98.5 |
| 100.9 |
| 104.4 |
| 105.4 |
| 105.3 |
| 102.0 |
| 102.5 |
| 92.3 |
| 95.7 |
| 86.0 |
| 546.0 |
| 477.1 |
| 479.1 |
| 480.6 |
| 476.0 |
| 543.6 |
| 558.3 |
| 599.9 |
| 516.3 |
| 584.8 |
| 547.1 |
| 525.6 |
| 685.1 |
| 463.5 |
| 484.3 |
| 492.4 |
| 477.4 |
| 431.0 |
| 428.5 |
| 457.0 |
| 485.0 |
| 484.1 |
| 389.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,067.2 |
| 21,206.4 |
| 17,926.2 |
| 18,533.7 |
| 18,208.1 |
| 18,126.0 |
| 18,097.1 |
| 18,082.4 |
| 22,339.6 |
| 20,869.1 |
| 20,835.6 |
| 20,827.6 |
| 20,927.6 |
| 20,074.5 |
| 19,962.6 |
| 19,951.6 |
| 20,184.3 |
| 19,963.5 |
| 19,856.7 |
| 19,523.4 |
| 19,223.0 |
| 18,330.2 |
| 18,378.8 |
| 18,224.6 |
| 18.7 |
| 17.3 |
| 24.3 |
| 17.3 |
| 247.3 |
| 534.9 |
| 1,038.3 |
| 380.5 |
| 779.1 |
| 1,069.4 |
| 1,132.3 |
| 743.6 |
| 769.4 |
| 874.5 |
| 1,017.8 |
| 564.4 |
| 1,073.0 |
| 1,770.6 |
| 1,699.4 |
| 541.3 |
| 1,571.2 |
| 1,749.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.2 |
| 115.1 |
| 115.7 |
| 119.4 |
| 122.7 |
| 125.6 |
| 124.4 |
| 122.8 |
| 152.5 |
| 122.1 |
| 151.7 |
| 151.3 |
| 159.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 509.5 |
| 452.9 |
| 430.3 |
| 457.6 |
| 469.3 |
| 456.0 |
| 408.0 |
| 513.5 |
| 565.7 |
| 536.2 |
| 460.5 |
| 478.2 |
| 579.7 |
| 528.2 |
| 477.7 |
| 497.0 |
| 549.4 |
| 509.8 |
| 445.4 |
| 463.4 |
| 516.3 |
| 505.8 |
| 459.9 |
| 1,136.1 |
| 1,144.2 |
| 1,117.8 |
| 1,170.5 |
| 1,189.7 |
| 1,188.9 |
| 1,241.4 |
| 1,087.2 |
| 1,285.3 |
| 1,110.7 |
| 1,259.8 |
| 1,218.4 |
| 1,218.2 |
| 1,006.1 |
| 1,046.6 |
| 984.9 |
| 1,068.9 |
| 1,000.7 |
| 1,006.2 |
| 925.8 |
| 908.0 |
| 891.2 |
| 991.0 |
| 964.2 |
| 3,806.0 |
| 3,631.3 |
| 3,553.2 |
| 2,894.5 |
| 2,880.3 |
| 2,852.2 |
| 2,932.2 |
| 3,106.4 |
| 3,227.7 |
| 4,257.4 |
| 3,630.6 |
| 3,919.5 |
| 4,127.7 |
| 4,156.0 |
| 3,685.6 |
| 3,589.8 |
| 3,623.8 |
| 3,982.8 |
| 3,475.2 |
| 3,756.6 |
| 4,318.4 |
| 4,205.3 |
| 3,019.4 |
| 4,174.0 |
| 4,238.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 412.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 622.0 |
| 589.4 |
| 567.3 |
| 526.8 |
| 483.9 |
| 580.6 |
| 577.2 |
| 737.4 |
| 537.3 |
| 821.6 |
| 791.2 |
| 792.3 |
| 764.6 |
| 711.8 |
| 688.3 |
| 652.8 |
| 635.4 |
| 1,030.2 |
| 1,028.7 |
| 1,076.2 |
| 970.2 |
| 1,030.7 |
| 1,023.4 |
| 894.2 |
| 996.6 |
| 1,046.6 |
| 1,207.8 |
| 1,226.2 |
| 1,081.2 |
| 1,055.6 |
| 1,072.0 |
| 1,084.4 |
| 793.6 |
| 928.2 |
| 942.3 |
| 944.3 |
| 966.9 |
| 981.0 |
| 1,027.7 |
| 1,025.5 |
| 983.7 |
| 1,040.1 |
| 1,014.4 |
| 1,019.2 |
| 914.5 |
| 968.4 |
| 294.7 |
| 254.1 |
| 289.1 |
| 320.5 |
| 324.2 |
| 312.4 |
| 301.1 |
| 260.3 |
| 261.3 |
| 269.8 |
| 302.7 |
| 325.4 |
| 349.7 |
| 324.8 |
| 376.3 |
| 406.9 |
| 453.4 |
| 415.3 |
| 302.5 |
| 238.2 |
| 207.0 |
| 204.8 |
| 226.4 |
| 227.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,962.1 |
| 13,953.3 |
| 10,964.4 |
| 11,797.4 |
| 11,888.0 |
| 11,924.5 |
| 12,047.7 |
| 12,192.2 |
| 13,479.0 |
| 12,143.3 |
| 12,223.2 |
| 12,558.2 |
| 12,660.7 |
| 12,020.9 |
| 11,979.6 |
| 12,043.1 |
| 12,514.4 |
| 12,309.7 |
| 12,557.5 |
| 12,534.7 |
| 12,344.5 |
| 11,359.3 |
| 11,437.0 |
| 11,555.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,814.5 |
| 8,659.8 |
| 8,472.8 |
| 8,299.3 |
| 8,243.0 |
| 8,079.9 |
| 7,967.8 |
| 10,136.9 |
| 9,993.7 |
| 9,699.7 |
| 9,368.0 |
| 9,131.8 |
| 8,909.5 |
| 8,646.9 |
| 8,329.9 |
| 8,097.0 |
| 8,011.6 |
| 7,598.0 |
| 7,312.6 |
| 7,123.1 |
| 6,975.0 |
| 6,716.7 |
| 6,444.6 |
| (1,617.9) |
| (1,563.6) |
| (1,634.8) |
| (1,733.5) |
| (1,710.6) |
| (1,914.5) |
| (1,994.4) |
| (1,945.9) |
| (1,989.7) |
| (2,113.7) |
| (2,089.7) |
| (1,884.7) |
| (1,836.4) |
| (1,734.9) |
| (1,761.7) |
| (1,765.4) |
| (1,592.7) |
| (1,558.3) |
| (1,643.4) |
| (1,564.3) |
| (1,643.9) |
| (1,636.1) |
| (1,712.9) |
| (1,452.3) |
| (1,492.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,884.1 |
| 28.9 |
| 28.3 |
| 27.2 |
| 27.8 |
| 35.0 |
| 34.7 |
| 35.0 |
| 38.5 |
| 40.5 |
| 44.7 |
| 44.0 |
| 46.2 |
| 50.4 |
| 53.6 |
| 59.0 |
| 68.9 |
| 70.2 |
| 76.9 |
| 69.0 |
| 69.1 |
| 69.8 |
| 72.2 |
| 69.1 |
| 7,081.6 |
| 7,224.2 |
| 6,933.5 |
| 6,709.1 |
| 6,292.3 |
| 6,166.5 |
| 6,014.7 |
| 5,855.2 |
| 8,822.1 |
| 8,685.3 |
| 8,567.7 |
| 8,225.4 |
| 8,220.7 |
| 8,003.2 |
| 7,929.4 |
| 7,849.5 |
| 7,601.0 |
| 7,583.6 |
| 7,222.3 |
| 6,919.7 |
| 6,809.4 |
| 6,901.1 |
| 6,869.6 |
| 6,600.5 |
| 6,961.8 |
| 6,736.3 |
| 6,320.1 |
| 6,201.5 |
| 6,049.4 |
| 5,890.2 |
| 8,860.6 |
| 8,725.8 |
| 8,612.4 |
| 8,269.4 |
| 8,266.9 |
| 8,053.6 |
| 7,983.0 |
| 7,908.5 |
| 7,669.9 |
| 7,653.8 |
| 7,299.2 |
| 6,988.7 |
| 6,878.5 |
| 6,941.0 |
| 6,941.8 |
| 6,669.6 |
| (879.2) |
| (1,385.1) |
| (1,165.2) |
| (1,242.9) |
| (787.4) |
| (834.1) |
| (623.6) |
| 261.7 |
| 643.2 |
| 983.7 |
| 1,053.3 |
| 628.9 |
| 565.8 |
| 820.3 |
| 842.3 |
| 353.0 |
| 863.9 |
| 1,509.9 |
| 1,487.3 |
| 213.9 |
| 1,390.6 |
| 1,582.5 |
| 1,133.9 |
| 2,092.3 |
| 2,607.1 |
| 2,297.8 |
| 2,185.2 |
| 1,885.6 |
| 1,938.5 |
| 2,179.7 |
| 1,197.8 |
| 950.6 |
| 725.8 |
| 595.0 |
| 992.1 |
| 1,232.5 |
| 984.1 |
| 614.0 |
| 1,119.1 |
| 857.9 |
| 213.7 |
| 102.0 |
| 1,260.0 |
| (2.0) |
| (143.0) |
| 6,933.5 |
| 6,709.1 |
| 6,292.3 |
| 6,166.5 |
| 6,014.7 |
| 5,855.2 |
| 8,822.1 |
| 8,685.3 |
| 8,567.7 |
| 8,225.4 |
| 8,220.7 |
| 8,003.2 |
| 7,929.4 |
| 7,849.5 |
| 7,601.0 |
| 7,583.6 |
| 7,222.3 |
| 6,919.7 |
| 6,809.4 |
| 6,901.1 |
| 6,869.6 |
| 6,600.5 |
| (5,063.8) |
| (2,081.8) |
| (2,388.7) |
| (2,794.0) |
| (2,817.4) |
| (2,966.7) |
| (2,923.9) |
| (2,001.3) |
| 188.7 |
| (2,381.2) |
| (2,784.9) |
| (2,980.8) |
| (2,872.5) |
| (2,969.4) |
| (3,251.2) |
| (3,714.2) |
| (3,601.1) |
| (3,971.7) |
| (4,145.7) |
| (4,224.4) |
| (3,299.7) |
| (3,560.2) |
| (3,882.2) |