| (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 | 180.8 | 169.9 | 216.8 | 285.2 | 224.7 | 1,684.6 | 401.3 | 223.6 | 336.4 | 129.3 | 93.3 | 128.3 | 235.9 | 146.8 | 127.7 | 119.4 | 103.1 | ||
| Restricted Cash | 31.9 | 48.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 180.8 | 169.9 | 216.8 | 285.2 | 224.7 | 1,684.6 | 401.3 | 223.6 | 336.4 | 129.3 | 93.3 | 128.3 | 235.9 | 146.8 | 127.7 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,012.7 | 957.6 | 908.2 | 857.7 | 727.6 | 630.6 | 532.1 | 469.1 | 444.8 | 433.3 | 349.8 | 337.2 | 309.7 | 317.0 | 284.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 3,637.1 | 3,332.1 | 3,061.8 | 2,682.1 | 2,277.2 | 1,913.5 | 1,540.8 | 1,244.8 | 947.0 | 784.0 | 654.9 | 655.4 | 761.2 | 745.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 206.4 | 138.2 | 197.6 | 250.8 | 211.6 | 159.1 | 148.3 | 175.7 | 110.3 | 81.0 | 40.6 | 20.3 | 19.9 | 25.1 | 27.5 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 4,055.3 | 4,322.8 | 4,747.8 | 4,820.1 | 4,470.1 | 3,277.3 | 3,379.5 | 2,630.6 | 1,739.0 | 2,086.8 | 1,138.4 | 1,145.7 | 1,145.5 | 1,447.4 | 966.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 5,093.3 | 5,010.5 | 5,711.2 | 5,787.3 | 5,294.9 | 4,378.4 | 3,382.6 | 2,635.5 | 2,704.3 | 2,672.2 | 1,187.7 | 1,526.1 | 1,442.0 | 1,730.7 | 1,013.2 | 999.6 | |||
| (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 | 183.4 | 180.8 | 189.0 | 189.0 | 195.2 | 169.9 | 468.2 | 181.9 | 201.0 | 216.8 | 412.6 | 164.1 | 232.5 | 285.2 | 241.7 | |||||||||||||||||||||||||
| 58.2 |
| 81.6 |
| - |
| - |
| - |
| 119.4 |
| 103.1 |
| 58.2 |
| 81.6 |
| 262.6 |
| 258.7 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 144.2 | 134.9 | 142.5 | 134.3 | 108.4 | 104.1 | 88.1 | 100.0 | 94.3 | 60.2 | 39.3 | 35.7 | 34.5 | 26.2 | 24.6 | 26.1 | 27.6 | - | - |
| Other Current Assets | 74.5 | 98.2 | 88.8 | 93.3 | 60.2 | 59.0 | 187.9 | 109.6 | 122.9 | 50.1 | 79.2 | 89.3 | 68.3 | 48.7 | 20.2 | 25.0 | 27.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,412.2 | 1,360.6 | 1,356.3 | 1,370.5 | 1,120.9 | 2,478.3 | 1,209.4 | 902.3 | 998.4 | 672.9 | 561.6 | 590.5 | 648.4 | 538.7 | 456.9 | 433.1 | 416.8 | - | - |
| 693.7 |
| 666.4 |
| 665.3 |
| - |
| - |
| Accumulated Depreciation | 1,704.7 | 1,440.2 | 1,227.8 | 1,095.1 | 961.3 | 774.1 | 593.2 | 480.0 | 380.0 | 317.1 | 288.1 | 354.8 | 472.3 | 461.6 | 400.8 | 368.0 | 346.0 | - | - |
| Property,Plant & Equipment Net | 1,932.4 | 1,891.9 | 1,834.0 | 1,587.0 | 1,315.9 | 1,139.4 | 947.6 | 764.8 | 567.0 | 466.9 | 366.8 | 300.6 | 288.9 | 283.7 | 292.9 | 298.4 | 319.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 6,745.7 | 6,547.8 | 6,829.9 | 6,383.9 | 6,258.1 | 4,495.8 | 4,308.3 | 4,129.7 | 4,184.0 | 3,974.3 | 2,571.0 | 2,606.8 | 2,395.1 | 2,290.4 | 1,961.2 | 1,914.7 | 1,943.2 | - | - |
| Intangible Assets | 1,331.3 | 1,521.0 | 1,858.8 | 1,818.5 | 1,898.0 | 997.8 | 1,044.6 | 1,099.2 | 1,247.0 | 1,323.8 | 827.9 | 953.9 | 973.2 | 987.7 | 550.2 | 593.9 | 687.0 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 39.1 | 33.8 | 10.2 | 6.6 | 9.0 | 9.2 | 9.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 347.8 | 343.4 | 306.2 | 293.2 | 353.1 | 405.6 | 304.2 | 162.4 | 142.0 | 131.3 | 79.5 | 114.0 | 138.8 | 165.1 | 161.9 | 101.8 | 88.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,864.2 | 11,759.4 | 12,280.0 | 11,547.9 | 11,040.9 | 9,611.8 | 7,909.0 | 7,153.2 | 7,233.4 | 6,664.0 | 4,501.5 | 4,661.0 | 4,539.9 | 4,520.1 | 3,518.7 | 3,437.5 | 3,550.5 | - | - |
| 24.6 |
| 35.9 |
| - |
| - |
| Short Term Debt | 1,038.0 | 687.7 | 963.4 | 967.2 | 824.8 | 1,101.1 | 3.1 | 4.9 | 965.3 | 585.4 | 49.3 | 380.4 | 296.5 | 283.3 | 47.2 | 20.7 | 183.2 | - | - |
| Deferred Revenue Current | 101.2 | 115.5 | 109.5 | 132.9 | 121.3 | 108.3 | 104.0 | 98.0 | 108.4 | 110.7 | 96.8 | 73.4 | 61.8 | 57.9 | 55.8 | 58.7 | 69.8 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 276.3 | 251.1 | 245.1 | 229.0 | 237.5 | 251.8 | 163.5 | 213.2 | 160.9 | 149.3 | 112.7 | 85.5 | 95.4 | 84.9 | 56.3 | 61.9 | 67.7 | - | - |
| Other Current Liabilities | 427.4 | 403.2 | 334.7 | 296.6 | 638.2 | 612.5 | 784.1 | 204.0 | 209.2 | 174.4 | 165.2 | 161.6 | 98.7 | 90.6 | 98.9 | 81.7 | 77.5 | - | - |
| Total Current Liabilities | 2,335.4 | 1,811.5 | 2,019.0 | 2,015.2 | 2,291.3 | 2,483.1 | 1,359.1 | 826.8 | 1,673.5 | 1,259.6 | 603.8 | 823.1 | 662.5 | 646.5 | 364.9 | 319.5 | 492.2 | - | - |
| 978.9 |
| 990.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 390.8 | 351.6 | 474.9 | 460.3 | 358.2 | 332.3 | 248.0 | 316.2 | 305.1 | 325.4 | 205.5 | 228.3 | 263.7 | 236.7 | 235.9 | 248.1 | 249.3 | - | - |
| Pension Obligations | 103.4 | 106.7 | 100.1 | 100.4 | 130.1 | 130.7 | 118.9 | 139.3 | 175.8 | 184.4 | 146.4 | 173.0 | 72.4 | 176.3 | 176.4 | 129.0 | 142.5 | - | - |
| Other Non-Current Liabilities | 241.1 | 247.2 | 250.7 | 178.6 | 190.0 | 178.1 | 180.6 | 84.6 | 101.0 | 86.5 | 57.0 | 56.3 | 54.8 | 54.0 | 53.4 | 53.6 | 60.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,126.0 | 6,839.8 | 7,592.5 | 7,574.6 | 7,439.7 | 6,401.5 | 5,286.1 | 3,997.5 | 3,994.4 | 3,942.7 | 2,151.1 | 2,426.4 | 2,198.9 | 2,560.9 | 1,796.6 | 1,729.1 | 1,935.5 | - | - |
| 236.6 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 6,445.1 | 6,018.6 | 5,608.6 | 5,256.0 | 4,751.6 | 4,185.4 | 3,854.6 | 4,717.8 | 4,600.6 | 4,153.2 | 3,834.4 | 3,554.8 | 3,309.2 | 3,064.6 | 2,879.2 | 2,725.7 | 2,494.2 | - | - |
| Accumulated Other Comprehensive Income | (517.1) | (722.7) | (431.2) | (473.7) | (295.4) | (171.4) | (354.4) | (334.5) | (412.0) | (528.9) | (484.8) | (435.4) | (312.6) | (362.0) | (391.8) | (344.5) | (318.7) | (390.6) | - |
| Treasury Stock | 3,577.8 | 2,644.9 | 2,635.3 | 2,650.7 | 2,639.2 | 2,547.0 | 2,557.4 | 2,571.0 | 2,577.6 | 2,505.6 | 2,529.9 | 2,351.7 | 2,101.2 | 2,139.7 | 2,133.7 | 1,991.0 | 1,871.7 | - | - |
| Minority Interest | 19.5 | 17.5 | 18.3 | 16.8 | 16.8 | 41.9 | 44.3 | 47.9 | 64.6 | 58.6 | 39.5 | 34.5 | 40.3 | 26.0 | 19.7 | 17.0 | 13.8 | - | - |
| Total Stockholders Equity | 4,604.3 | 4,796.9 | 4,534.1 | 3,956.5 | 3,584.4 | 3,168.4 | 2,578.6 | 3,107.8 | 3,174.4 | 2,662.7 | 2,310.9 | 2,200.1 | 2,300.7 | 1,933.2 | 1,702.4 | 1,691.4 | 1,601.2 | 1,323.5 | 1,408.0 |
| Total Equity | 4,623.8 | 4,814.4 | 4,552.4 | 3,973.3 | 3,601.2 | 3,210.3 | 2,622.9 | 3,155.6 | 3,239.0 | 2,721.3 | 2,350.4 | 2,234.6 | 2,341.0 | 1,959.2 | 1,722.1 | 1,708.4 | 1,615.0 | 1,323.5 | 1,408.0 |
| 1,174.1 |
| - |
| - |
| Net debt | 4,912.5 | 4,840.6 | 5,494.4 | 5,502.1 | 5,070.2 | 2,693.8 | 2,981.3 | 2,411.9 | 2,367.9 | 2,542.9 | 1,094.4 | 1,397.8 | 1,206.1 | 1,583.9 | 885.5 | 880.2 | 1,071.0 | - | - |
| Working Capital | (923.2) | (450.9) | (662.7) | (644.7) | (1,170.4) | (4.8) | (149.7) | 75.5 | (675.1) | (586.7) | (42.2) | (232.6) | (14.1) | (107.8) | 92.0 | 113.6 | (75.4) | - | - |
| Book Value | 4,604.3 | 4,796.9 | 4,534.1 | 3,956.5 | 3,584.4 | 3,168.4 | 2,578.6 | 3,107.8 | 3,174.4 | 2,662.7 | 2,310.9 | 2,200.1 | 2,300.7 | 1,933.2 | 1,702.4 | 1,691.4 | 1,601.2 | 1,323.5 | 1,408.0 |
| Tangible Book Value | (3,472.7) | (3,271.9) | (4,154.6) | (4,245.9) | (4,571.7) | (2,325.2) | (2,774.3) | (2,121.1) | (2,256.6) | (2,635.4) | (1,088.0) | (1,360.6) | (1,067.6) | (1,344.9) | (809.0) | (817.2) | (1,029.0) | - | - |
| 223.6 |
| 200.9 |
| 224.7 |
| 2,025.5 |
| 458.1 |
| 765.9 |
| 1,684.6 |
| 1,535.6 |
| 1,347.4 |
| 369.9 |
| 401.3 |
| 167.5 |
| 135.8 |
| 133.2 |
| 223.6 |
| 253.4 |
| 327.4 |
| 249.3 |
| 336.4 |
| 315.4 |
| 403.9 |
| 123.2 |
| 129.3 |
| 111.5 |
| 96.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 183.4 | 180.8 | 189.0 | 189.0 | 195.2 | 169.9 | 468.2 | 181.9 | 201.0 | 216.8 | 412.6 | 164.1 | 232.5 | 285.2 | 241.7 | 223.6 | 200.9 | 224.7 | 2,025.5 | 458.1 | 765.9 | 1,684.6 | 1,535.6 | 1,347.4 | 369.9 | 401.3 | 167.5 | 135.8 | 133.2 | 223.6 | 253.4 | 327.4 | 249.3 | 336.4 | 315.4 | 403.9 | 123.2 | 129.3 | 111.5 | 96.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,071.9 | 1,012.7 | 1,015.0 | 1,038.9 | 1,017.8 | 957.6 | 953.6 | 1,012.4 | 1,006.1 | 908.2 | 967.9 | 935.9 | 919.5 | 857.7 | 845.0 | 892.9 | 856.8 | 727.6 | 694.6 | 694.0 | 708.8 | 630.6 | 605.9 | 592.5 | 605.5 | 532.1 | 516.6 | 502.6 | 514.0 | 469.1 | 467.9 | 473.5 | 487.5 | 444.8 | 458.3 | 462.4 | 459.7 | 433.3 | 436.4 | 418.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 184.5 | 144.2 | 143.0 | 153.7 | 177.7 | 134.9 | 133.7 | 148.5 | 170.7 | 142.5 | 142.0 | 148.7 | 163.7 | 134.3 | 141.2 | 153.9 | 147.7 | |||||||||||||||||||||||
| Other Current Assets | 46.9 | 74.5 | 116.1 | 120.2 | 85.0 | 98.2 | 97.6 | 74.8 | 71.7 | 88.8 | 74.9 | 66.7 | 67.9 | 93.3 | 67.0 | 82.9 | 58.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,486.7 | 1,412.2 | 1,463.1 | 1,501.8 | 1,475.7 | 1,360.6 | 1,653.1 | 1,417.6 | 1,449.5 | 1,356.3 | 1,597.4 | 1,315.4 | 1,383.6 | 1,370.5 | 1,294.9 | 1,353.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,528.7 | 3,637.1 | 3,538.1 | 3,463.0 | 3,381.6 | 3,332.1 | 3,333.0 | 3,235.6 | 3,126.9 | 3,061.8 | 2,981.6 | 2,900.0 | 2,772.2 | 2,682.1 | 2,548.9 | 2,467.9 | 2,401.1 | 2,277.2 | 2,171.4 | 2,106.3 | 1,988.9 | 1,913.5 | 1,819.7 | 1,710.2 | 1,593.2 | 1,540.8 | 1,481.1 | 1,410.7 | 1,320.2 | 1,244.8 | 1,146.8 | 1,054.1 | 995.4 | 947.0 | 896.8 | 859.4 | 819.0 | 784.0 | 755.4 | 719.6 |
| Accumulated Depreciation | 1,599.1 | 1,704.7 | 1,621.6 | 1,550.2 | 1,492.2 | 1,440.2 | 1,417.1 | 1,350.3 | 1,276.7 | 1,227.8 | 1,218.0 | 1,178.0 | 1,117.7 | 1,095.1 | 1,061.9 | 1,034.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,929.6 | 1,932.4 | 1,916.5 | 1,912.8 | 1,889.4 | 1,891.9 | 1,915.9 | 1,885.3 | 1,850.2 | 1,834.0 | 1,763.6 | 1,722.0 | 1,654.5 | 1,587.0 | 1,487.0 | 1,433.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 6,790.9 | 6,745.7 | 6,664.7 | 6,655.2 | 6,590.5 | 6,547.8 | 6,730.0 | 6,746.5 | 6,761.3 | 6,829.9 | 6,730.8 | 6,401.2 | 6,396.3 | 6,383.9 | 6,304.3 | 6,238.7 | 6,378.1 | 6,258.1 | ||||||||||||||||||||||
| Intangible Assets | 1,283.2 | 1,331.3 | 1,368.5 | 1,425.5 | 1,474.0 | 1,521.0 | 1,632.1 | 1,690.3 | 1,773.5 | 1,858.8 | 1,903.9 | 1,699.1 | 1,759.9 | 1,818.5 | 1,857.4 | 1,827.4 | 1,907.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 356.8 | 347.8 | 324.3 | 327.8 | 330.5 | 343.4 | 318.4 | 317.8 | 322.0 | 306.2 | 258.1 | 305.3 | 294.8 | 293.2 | 269.6 | 273.0 | 363.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,942.0 | 11,864.2 | 11,831.8 | 11,917.9 | 11,854.8 | 11,759.4 | 12,344.3 | 12,152.3 | 12,251.3 | 12,280.0 | 12,348.9 | 11,537.9 | 11,583.9 | 11,547.9 | 11,308.0 | 11,221.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 158.4 | 206.4 | 156.2 | 172.1 | 172.3 | 138.2 | 152.8 | 201.9 | 198.1 | 197.6 | 190.7 | 148.3 | 146.4 | 250.8 | 172.9 | 190.4 | 187.1 | 211.6 | 192.5 | 171.3 | 173.0 | 159.1 | 159.5 | 149.4 | 170.9 | 148.3 | 135.4 | 156.9 | 170.7 | 175.7 | 139.6 | 121.4 | 106.7 | 110.3 | 82.5 | 66.5 | 79.6 | 81.0 | 46.0 | 43.4 |
| Short Term Debt | 1,252.5 | 1,038.0 | 759.3 | 847.0 | 639.7 | 687.7 | 750.5 | 769.6 | 880.0 | 963.4 | 501.0 | 169.1 | 815.1 | 967.2 | 1,062.9 | 1,611.7 | 1,342.1 | 824.8 | ||||||||||||||||||||||
| Deferred Revenue Current | 106.3 | 101.2 | 110.5 | 112.6 | 136.0 | 115.5 | 111.7 | 104.6 | 113.2 | 109.5 | 115.2 | 109.7 | 134.9 | 132.9 | 107.2 | 109.4 | 127.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 379.0 | 276.3 | 298.7 | 269.7 | 281.4 | 251.1 | 263.0 | 238.4 | 306.2 | 245.1 | 267.1 | 271.1 | 282.9 | 229.0 | 221.5 | 224.6 | 264.5 | |||||||||||||||||||||||
| Other Current Liabilities | 412.0 | 427.4 | 413.4 | 384.7 | 377.3 | 403.2 | 390.3 | 327.8 | 362.8 | 334.7 | 334.1 | 265.2 | 296.5 | 296.6 | 294.7 | 338.4 | 304.7 | |||||||||||||||||||||||
| Total Current Liabilities | 2,450.7 | 2,335.4 | 1,983.5 | 1,945.5 | 1,730.9 | 1,811.5 | 1,874.4 | 1,786.9 | 1,973.8 | 2,019.0 | 1,581.8 | 1,092.2 | 1,792.1 | 2,015.2 | 2,018.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4,055.6 | 4,055.3 | 4,053.8 | 4,051.0 | 4,324.4 | 4,322.8 | 4,721.1 | 4,742.7 | 4,745.3 | 4,747.8 | 5,500.4 | 5,503.0 | 4,987.9 | 4,820.1 | 4,819.2 | 4,073.5 | 4,471.9 | 4,470.1 | 4,969.4 | 3,280.9 | 3,279.1 | 3,277.3 | 3,275.3 | 3,872.1 | 3,505.1 | 3,379.5 | 2,834.7 | 2,833.3 | 2,656.9 | 2,630.6 | 2,629.4 | 2,628.4 | 1,739.6 | 1,739.0 | 2,038.7 | 2,038.1 | 2,037.4 | 2,086.8 | 2,136.3 | 2,498.7 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 401.9 | 390.8 | 376.4 | 339.1 | 342.6 | 351.6 | 342.5 | 426.6 | 454.1 | 474.9 | 468.8 | 460.5 | 451.6 | 460.3 | 419.7 | 395.4 | 411.8 | |||||||||||||||||||||||
| Pension Obligations | 102.5 | 103.4 | 104.4 | 105.2 | 106.1 | 106.7 | 95.2 | 95.8 | 97.7 | 100.1 | 97.7 | 97.4 | 98.0 | 100.4 | 104.0 | 121.3 | 124.7 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 248.5 | 241.1 | 237.9 | 241.3 | 238.3 | 247.2 | 264.5 | 266.7 | 268.2 | 250.7 | 215.6 | 176.5 | 172.1 | 178.6 | 170.8 | 176.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,259.2 | 7,126.0 | 6,756.0 | 6,682.1 | 6,742.3 | 6,839.8 | 7,297.7 | 7,318.7 | 7,539.1 | 7,592.5 | 7,864.3 | 7,329.6 | 7,501.7 | 7,574.6 | 7,532.4 | 7,400.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,549.2 | 6,445.1 | 6,330.3 | 6,231.9 | 6,103.0 | 6,018.6 | 5,893.2 | 5,800.4 | 5,685.0 | 5,608.6 | 5,524.5 | 5,410.5 | 5,320.3 | 5,256.0 | 5,195.8 | 5,078.1 | 4,925.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (462.2) | (517.1) | (551.3) | (559.8) | (657.3) | (722.7) | (465.1) | (544.3) | (526.5) | (431.2) | (563.9) | (445.9) | (461.1) | (473.7) | (596.2) | |||||||||||||||||||||||||
| Treasury Stock | 3,841.0 | 3,577.8 | 3,074.4 | 2,774.6 | 2,648.2 | 2,644.9 | 2,646.9 | 2,647.6 | 2,652.4 | 2,635.3 | 2,634.6 | 2,654.6 | 2,657.0 | 2,650.7 | 2,651.4 | 2,652.6 | 2,653.2 | |||||||||||||||||||||||
| Minority Interest | 21.7 | 19.5 | 18.7 | 16.2 | 18.6 | 17.5 | 17.1 | 16.8 | 19.1 | 18.3 | 15.8 | 17.1 | 18.2 | 16.8 | 16.6 | 16.0 | 17.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 4,540.7 | 4,604.3 | 4,938.5 | 5,103.5 | 4,981.2 | 4,796.9 | 4,909.0 | 4,696.0 | 4,561.5 | 4,534.1 | 4,293.3 | 4,191.2 | 4,064.0 | 3,956.5 | 3,759.0 | 3,805.0 | ||||||||||||||||||||||||
| Total Equity | 4,562.4 | 4,623.8 | 4,957.2 | 5,119.7 | 4,999.8 | 4,814.4 | 4,926.1 | 4,712.8 | 4,580.6 | 4,552.4 | 4,309.1 | 4,208.3 | 4,082.2 | 3,973.3 | 3,775.6 | 3,821.0 | 3,851.1 | 3,601.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,308.1 | 5,093.3 | 4,813.1 | 4,898.0 | 4,964.1 | 5,010.5 | 5,471.6 | 5,512.3 | 5,625.3 | 5,711.2 | 6,001.4 | 5,672.1 | 5,803.0 | 5,787.3 | 5,882.1 | 5,685.2 | 5,814.0 | 5,294.9 | 5,470.0 | 3,881.6 | 4,379.7 | 4,378.4 | 4,377.4 | 4,375.8 | 3,508.2 | 3,382.6 | 3,206.7 | 2,865.6 | 2,726.6 | 2,635.5 | 2,632.5 | 2,632.4 | 2,628.1 | 2,704.3 | 2,706.5 | 2,832.3 | 2,669.2 | 2,672.2 | 2,843.0 | 2,946.2 |
| Net debt | 5,124.7 | 4,912.5 | 4,624.1 | 4,709.0 | 4,768.9 | 4,840.6 | 5,003.4 | 5,330.4 | 5,424.3 | 5,494.4 | 5,588.8 | 5,508.0 | 5,570.5 | 5,502.1 | 5,640.4 | 5,461.6 | 5,613.1 | 5,070.2 | ||||||||||||||||||||||
| Working Capital | (964.0) | (923.2) | (520.4) | (443.7) | (255.2) | (450.9) | (221.3) | (369.3) | (524.3) | (662.7) | 15.6 | 223.2 | (408.5) | (644.7) | (723.8) | (1,279.9) | (1,079.2) | |||||||||||||||||||||||
| Book Value | 4,540.7 | 4,604.3 | 4,938.5 | 5,103.5 | 4,981.2 | 4,796.9 | 4,909.0 | 4,696.0 | 4,561.5 | 4,534.1 | 4,293.3 | 4,191.2 | 4,064.0 | 3,956.5 | 3,759.0 | 3,805.0 | 3,834.1 | 3,584.4 | ||||||||||||||||||||||
| Tangible Book Value | (3,533.4) | (3,472.7) | (3,094.7) | (2,977.2) | (3,083.3) | (3,271.9) | (3,453.1) | (3,740.8) | (3,973.3) | (4,154.6) | (4,341.4) | (3,909.1) | (4,092.2) | (4,245.9) | (4,402.7) | (4,261.1) | (4,451.8) | |||||||||||||||||||||||
| 108.4 |
| 120.5 |
| 129.7 |
| 138.8 |
| 104.1 |
| 123.3 |
| 121.1 |
| 119.9 |
| 88.1 |
| 92.7 |
| 97.9 |
| 107.0 |
| 100.0 |
| 90.6 |
| 87.7 |
| 97.6 |
| 94.3 |
| 76.9 |
| 71.4 |
| 76.2 |
| 60.2 |
| 64.4 |
| 55.9 |
| 60.2 |
| 49.7 |
| 47.7 |
| 51.5 |
| 59.0 |
| 46.8 |
| 43.9 |
| 53.7 |
| 187.9 |
| 76.2 |
| 77.5 |
| 110.5 |
| 109.6 |
| 75.6 |
| 60.2 |
| 83.0 |
| 122.9 |
| 48.7 |
| 63.0 |
| 46.1 |
| 50.1 |
| 49.5 |
| 56.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,264.2 |
| 1,120.9 |
| 2,890.3 |
| 1,329.5 |
| 1,665.0 |
| 2,478.3 |
| 2,311.6 |
| 2,104.9 |
| 1,149.0 |
| 1,209.4 |
| 853.0 |
| 813.8 |
| 864.7 |
| 902.3 |
| 887.5 |
| 948.8 |
| 917.4 |
| 998.4 |
| 899.3 |
| 1,000.7 |
| 705.2 |
| 672.9 |
| 661.8 |
| 627.2 |
| 1,017.8 |
| 961.3 |
| 918.5 |
| 890.7 |
| 814.1 |
| 774.1 |
| 749.1 |
| 693.0 |
| 631.1 |
| 593.2 |
| 576.6 |
| 538.2 |
| 502.1 |
| 480.0 |
| 451.6 |
| 417.6 |
| 404.5 |
| 380.0 |
| 368.1 |
| 361.3 |
| 340.0 |
| 317.1 |
| 312.1 |
| 301.4 |
| 1,383.3 |
| 1,315.9 |
| 1,252.9 |
| 1,215.6 |
| 1,174.8 |
| 1,139.4 |
| 1,070.6 |
| 1,017.2 |
| 962.1 |
| 947.6 |
| 904.5 |
| 872.5 |
| 818.1 |
| 764.8 |
| 695.2 |
| 636.5 |
| 590.9 |
| 567.0 |
| 528.7 |
| 498.1 |
| 479.0 |
| 466.9 |
| 443.3 |
| 418.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,169.2 |
| 5,085.1 |
| 5,089.3 |
| 4,495.8 |
| 4,366.0 |
| 4,322.9 |
| 4,157.4 |
| 4,308.3 |
| 4,227.3 |
| 4,282.5 |
| 4,170.2 |
| 4,129.7 |
| 4,162.8 |
| 4,135.9 |
| 4,221.4 |
| 4,184.0 |
| 4,178.4 |
| 4,063.9 |
| 4,057.5 |
| 3,974.3 |
| 4,071.5 |
| 3,971.6 |
| 1,898.0 |
| 1,271.6 |
| 1,221.9 |
| 1,265.5 |
| 997.8 |
| 1,001.4 |
| 1,012.7 |
| 1,000.6 |
| 1,044.6 |
| 1,052.0 |
| 1,104.1 |
| 1,083.6 |
| 1,099.2 |
| 1,132.8 |
| 1,154.9 |
| 1,219.2 |
| 1,247.0 |
| 1,276.8 |
| 1,272.7 |
| 1,312.3 |
| 1,323.8 |
| 1,406.4 |
| 1,404.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 353.1 |
| 404.3 |
| 393.0 |
| 379.6 |
| 405.6 |
| 405.4 |
| 280.3 |
| 259.0 |
| 304.2 |
| 299.1 |
| 305.7 |
| 304.3 |
| 162.4 |
| 160.8 |
| 146.0 |
| 152.3 |
| 142.0 |
| 137.5 |
| 128.0 |
| 140.2 |
| 131.3 |
| 128.7 |
| 124.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,391.7 |
| 11,040.9 |
| 11,083.3 |
| 9,340.3 |
| 9,669.4 |
| 9,611.8 |
| 9,249.8 |
| 8,832.8 |
| 7,622.8 |
| 7,909.0 |
| 7,430.7 |
| 7,473.5 |
| 7,335.7 |
| 7,153.2 |
| 7,134.0 |
| 7,116.9 |
| 7,196.1 |
| 7,233.4 |
| 7,115.7 |
| 7,058.3 |
| 6,789.0 |
| 6,664.0 |
| 6,806.6 |
| 6,640.8 |
| 500.6 |
| 600.7 |
| 1,100.6 |
| 1,101.1 |
| 1,102.1 |
| 503.7 |
| 3.1 |
| 3.1 |
| 372.0 |
| 32.3 |
| 69.7 |
| 4.9 |
| 3.1 |
| 4.0 |
| 888.5 |
| 965.3 |
| 667.8 |
| 794.2 |
| 631.8 |
| 585.4 |
| 706.7 |
| 447.5 |
| 121.3 |
| 108.1 |
| 110.2 |
| 117.1 |
| 108.3 |
| 103.5 |
| 98.6 |
| 111.1 |
| 104.0 |
| 97.9 |
| 97.1 |
| 107.8 |
| 98.0 |
| 104.9 |
| 101.5 |
| 110.7 |
| 108.4 |
| 117.4 |
| 104.7 |
| 113.5 |
| 110.7 |
| 112.2 |
| 98.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 237.5 |
| 213.9 |
| 219.1 |
| 224.1 |
| 251.8 |
| 186.4 |
| 178.0 |
| 180.9 |
| 163.5 |
| 184.4 |
| 213.4 |
| 217.6 |
| 213.2 |
| 179.8 |
| 171.6 |
| 181.0 |
| 160.9 |
| 135.7 |
| 127.0 |
| 133.7 |
| 149.3 |
| 136.6 |
| 129.9 |
| 638.2 |
| 649.7 |
| 591.9 |
| 615.7 |
| 612.5 |
| 632.4 |
| 569.8 |
| 590.9 |
| 784.1 |
| 587.5 |
| 899.6 |
| 892.8 |
| 204.0 |
| 220.3 |
| 184.7 |
| 190.0 |
| 209.2 |
| 240.0 |
| 156.6 |
| 183.4 |
| 174.4 |
| 173.1 |
| 141.3 |
| 2,633.2 |
| 2,343.4 |
| 2,291.3 |
| 1,886.9 |
| 1,875.2 |
| 2,341.7 |
| 2,483.1 |
| 2,391.0 |
| 1,656.4 |
| 1,143.8 |
| 1,359.1 |
| 1,491.8 |
| 1,497.9 |
| 1,523.0 |
| 826.8 |
| 744.2 |
| 677.6 |
| 1,538.9 |
| 1,673.5 |
| 1,336.3 |
| 1,343.4 |
| 1,201.3 |
| 1,259.6 |
| 1,297.7 |
| 961.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 358.2 |
| 372.6 |
| 378.3 |
| 380.7 |
| 332.3 |
| 339.9 |
| 287.9 |
| 263.4 |
| 248.0 |
| 250.3 |
| 249.9 |
| 229.3 |
| 316.2 |
| 298.6 |
| 293.2 |
| 304.9 |
| 305.1 |
| 303.5 |
| 325.4 |
| 330.3 |
| 325.4 |
| 358.2 |
| 365.9 |
| 130.1 |
| 114.3 |
| 122.4 |
| 126.6 |
| 130.7 |
| 106.1 |
| 110.6 |
| 114.3 |
| 118.9 |
| 130.6 |
| 134.4 |
| 136.8 |
| 139.3 |
| 135.7 |
| 153.6 |
| 172.4 |
| 175.8 |
| 175.6 |
| 178.3 |
| 181.0 |
| 184.4 |
| 141.2 |
| 143.2 |
| 188.8 |
| 190.0 |
| 185.0 |
| 184.9 |
| 184.3 |
| 178.1 |
| 170.7 |
| 171.5 |
| 166.4 |
| 180.6 |
| 164.2 |
| 170.1 |
| 178.8 |
| 84.6 |
| 84.6 |
| 84.4 |
| 103.4 |
| 101.0 |
| 95.9 |
| 91.7 |
| 86.8 |
| 86.5 |
| 85.8 |
| 87.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,540.6 |
| 7,439.7 |
| 7,528.2 |
| 5,841.7 |
| 6,312.4 |
| 6,401.5 |
| 6,283.0 |
| 6,098.5 |
| 5,193.0 |
| 5,286.1 |
| 4,871.6 |
| 4,885.6 |
| 4,724.8 |
| 3,997.5 |
| 3,892.5 |
| 3,837.2 |
| 3,859.2 |
| 3,994.4 |
| 3,950.0 |
| 3,976.9 |
| 3,836.8 |
| 3,942.7 |
| 4,019.2 |
| 4,057.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,751.6 |
| 4,677.4 |
| 4,505.7 |
| 4,342.0 |
| 4,185.4 |
| 4,423.1 |
| 4,248.0 |
| 4,196.9 |
| 4,131.8 |
| 4,170.4 |
| 4,135.5 |
| 4,115.4 |
| 4,717.8 |
| 4,740.1 |
| 4,748.3 |
| 4,653.1 |
| 4,600.6 |
| 4,424.7 |
| 4,376.3 |
| 4,255.9 |
| 4,153.2 |
| 4,081.9 |
| 3,988.3 |
| (414.4) |
| (217.7) |
| (295.4) |
| (255.7) |
| (156.8) |
| (161.3) |
| (171.4) |
| (628.5) |
| (681.7) |
| (918.9) |
| (631.6) |
| (717.5) |
| (640.0) |
| (585.9) |
| (626.3) |
| (561.4) |
| (522.0) |
| (366.8) |
| (412.0) |
| (311.8) |
| (405.5) |
| (414.4) |
| (528.9) |
| (363.3) |
| (447.8) |
| 2,639.2 |
| 2,630.8 |
| 2,625.9 |
| 2,582.9 |
| 2,547.0 |
| 2,550.4 |
| 2,550.7 |
| 2,553.9 |
| 2,557.4 |
| 2,560.4 |
| 2,564.3 |
| 2,567.9 |
| 2,571.0 |
| 2,572.3 |
| 2,574.2 |
| 2,578.9 |
| 2,577.6 |
| 2,578.2 |
| 2,505.6 |
| 2,506.8 |
| 2,505.6 |
| 2,507.6 |
| 2,518.1 |
| 16.8 |
| 15.9 |
| 38.1 |
| 39.0 |
| 41.9 |
| 37.8 |
| 40.2 |
| 43.3 |
| 44.3 |
| 43.3 |
| 44.5 |
| 49.2 |
| 47.9 |
| 57.0 |
| 57.1 |
| 62.2 |
| 64.6 |
| 65.3 |
| 60.4 |
| 64.1 |
| 58.6 |
| 41.3 |
| 41.9 |
| 3,834.1 |
| 3,584.4 |
| 3,539.2 |
| 3,460.5 |
| 3,318.0 |
| 3,168.4 |
| 2,929.0 |
| 2,694.1 |
| 2,386.5 |
| 2,578.6 |
| 2,515.8 |
| 2,543.4 |
| 2,561.7 |
| 3,107.8 |
| 3,184.5 |
| 3,222.6 |
| 3,274.7 |
| 3,174.4 |
| 3,100.4 |
| 3,021.0 |
| 2,888.1 |
| 2,662.7 |
| 2,746.1 |
| 2,541.5 |
| 3,555.1 |
| 3,498.6 |
| 3,357.0 |
| 3,210.3 |
| 2,966.7 |
| 2,734.3 |
| 2,429.9 |
| 2,622.9 |
| 2,559.1 |
| 2,587.9 |
| 2,610.9 |
| 3,155.7 |
| 3,241.5 |
| 3,279.7 |
| 3,336.9 |
| 3,239.0 |
| 3,165.7 |
| 3,081.4 |
| 2,952.2 |
| 2,721.3 |
| 2,787.4 |
| 2,583.4 |
| 3,444.5 |
| 3,423.5 |
| 3,613.8 |
| 2,693.8 |
| 2,841.8 |
| 3,028.4 |
| 3,138.3 |
| 2,981.3 |
| 3,039.2 |
| 2,729.8 |
| 2,593.4 |
| 2,411.9 |
| 2,379.1 |
| 2,305.0 |
| 2,378.8 |
| 2,367.9 |
| 2,391.1 |
| 2,428.4 |
| 2,546.0 |
| 2,542.9 |
| 2,731.5 |
| 2,849.4 |
| (1,170.4) |
| 1,003.4 |
| (545.7) |
| (676.7) |
| (4.8) |
| (79.4) |
| 448.5 |
| 5.2 |
| (149.7) |
| (638.8) |
| (684.1) |
| (658.3) |
| 75.5 |
| 143.3 |
| 271.2 |
| (621.5) |
| (675.1) |
| (437.0) |
| (342.7) |
| (496.1) |
| (586.7) |
| (635.9) |
| (334.7) |
| 3,539.2 |
| 3,460.5 |
| 3,318.0 |
| 3,168.4 |
| 2,929.0 |
| 2,694.1 |
| 2,386.5 |
| 2,578.6 |
| 2,515.8 |
| 2,543.4 |
| 2,561.7 |
| 3,107.8 |
| 3,184.5 |
| 3,222.6 |
| 3,274.7 |
| 3,174.4 |
| 3,100.4 |
| 3,021.0 |
| 2,888.1 |
| 2,662.7 |
| 2,746.1 |
| 2,541.5 |
| (4,571.7) |
| (2,901.6) |
| (2,846.5) |
| (3,036.8) |
| (2,325.2) |
| (2,438.4) |
| (2,641.5) |
| (2,771.5) |
| (2,774.3) |
| (2,763.5) |
| (2,843.2) |
| (2,692.1) |
| (2,121.1) |
| (2,111.1) |
| (2,068.2) |
| (2,165.9) |
| (2,256.6) |
| (2,354.8) |
| (2,315.6) |
| (2,481.7) |
| (2,635.4) |
| (2,731.8) |
| (2,835.0) |