| (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 | 2,803.5 | 1,621.4 | 1,947.0 | 1,481.3 | 1,450.7 | 1,227.0 | 1,352.7 | 1,403.6 | 2,268.5 | 1,347.2 | 1,126.8 | 1,482.1 | 1,325.1 | 901.3 | 605.6 | 765.7 | 664.5 | |||
| Restricted Cash | 0.0 | 8.3 | 8.3 | 3.2 | 1.5 | 1.7 | 13.7 | 19.7 | 11.1 | 37.2 | 72.5 | 74.7 | 0.0 | 5.1 | 0.0 | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | 720.4 | 608.0 | 703.5 | 509.0 | 439.1 | 102.6 | 66.1 | 167.9 | 120.2 | |||
| Cash And Short Term Investments | 2,803.5 | 1,621.4 | 1,947.0 | 1,481.3 | 1,450.7 | 1,227.0 | 1,352.7 | 1,403.6 | 2,988.9 | 1,955.1 | 1,830.3 | 1,991.1 | 1,764.2 | 1,003.9 | 671.8 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,294.0 | 1,261.0 | 660.8 | 324.3 | 429.4 | 266.1 | 475.0 | 128.3 | 211.8 | 266.7 | 500.6 | 135.4 | 136.4 | 553.6 | 310.6 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 736.7 | 1,084.4 | 819.9 | 621.4 | 666.3 | 567.6 | 443.5 | 387.9 | 172.4 | 363.2 | 380.4 | 505.1 | 389.0 | 434.9 | 475.9 | 195.9 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 8,233.3 | 7,504.9 | 6,091.4 | 4,999.7 | 3,881.1 | 3,497.4 | 3,567.2 | 3,041.1 | 2,339.3 | 2,143.8 | 2,619.7 | 2,553.1 | 2,325.8 | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 405.8 | 482.2 | 207.2 | 341.4 | 193.4 | 183.3 | 218.1 | 233.3 | 120.2 | 148.7 | 337.7 | 214.7 | 261.3 | 350.2 | 176.4 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 282.6 | 373.4 | 464.1 | 184.3 | 236.0 | 237.7 | 454.2 | 479.2 | 406.4 | 196.7 | 299.3 | 224.0 | 223.3 | 562.6 | 663.6 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 498.6 | 609.8 | 560.3 | 184.3 | 239.9 | 279.2 | 471.7 | 479.2 | 406.4 | 196.7 | 299.3 | 224.0 | 223.3 | 562.6 | 663.6 | 237.4 | ||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,363.0 | 2,803.5 | 1,992.2 | 1,124.7 | 837.6 | 1,621.4 | 1,005.1 | 1,702.9 | 1,682.1 | 1,947.0 | 1,493.0 | 829.9 | 906.6 | 1,481.3 | 1,151.0 | |||||||||||||||||||||||||
| 765.7 |
| 404.3 |
| 308.1 |
| - |
| - |
| 76.0 |
| - |
| - |
| 933.6 |
| 784.7 |
| 841.7 |
| 404.3 |
| 308.1 |
| 305.5 |
| 226.8 |
| 61.7 |
| - |
| - |
| 152.8 |
| 121.6 |
| - |
| - |
| Prepaid Expenses | 99.3 | 75.3 | 62.5 | 43.3 | 28.2 | 251.7 | 276.5 | 243.1 | 157.9 | 217.5 | 249.0 | 202.2 | 94.7 | 207.4 | 329.0 | 143.0 | 33.1 | - | - | - |
| Other Current Assets | 643.1 | 546.9 | 391.9 | 267.7 | 244.2 | 251.7 | 22.0 | 39.2 | 42.5 | 74.6 | 47.3 | 75.5 | 62.2 | 64.2 | 112.6 | 61.6 | 35.9 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | 20.7 | 132.6 | 49.5 | 0.0 | - | - | - | - | - |
| Total Current Assets | 6,028.8 | 5,089.0 | 4,634.8 | 3,791.4 | 3,191.2 | 3,014.5 | 3,599.8 | 3,859.5 | 3,832.8 | 3,787.8 | 3,345.6 | 3,077.7 | 3,792.8 | 2,832.3 | 2,613.3 | 1,584.5 | 1,351.3 | 1,077.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 2,557.5 | 2,091.2 | 1,694.1 | 1,462.8 | 1,231.5 | 1,095.1 | 1,386.1 | 1,284.9 | 1,184.7 | 1,514.7 | 1,335.5 | 1,133.1 | 940.7 | 803.5 | 617.8 | 363.3 | 225.8 | - | - | - |
| Property,Plant & Equipment Net | 5,675.8 | 5,413.7 | 4,397.3 | 3,536.9 | 2,649.6 | 2,402.3 | 2,181.1 | 1,756.2 | 1,154.5 | 629.1 | 1,284.1 | 1,420.0 | 1,385.1 | 1,525.4 | 1,816.0 | 1,430.8 | 988.8 | 842.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 116.2 | 180.3 | 329.6 | 29.6 | - | - |
| Equity Method Investments | - | - | - | - | - | - | 2.8 | 3.2 | 217.2 | 232.3 | 375.4 | 249.6 | 12.1 | 0.0 | - | - | - | - | - | - |
| Goodwill | 31.1 | 28.3 | 29.7 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 85.0 | 85.0 | 85.0 | 65.4 | 65.4 | 433.3 | 286.5 | 33.8 | - | - |
| Intangible Assets | 51.0 | 54.7 | 64.5 | 31.1 | 45.5 | 56.1 | 64.5 | 74.2 | 80.2 | 88.0 | 110.0 | 119.2 | 117.4 | 3.7 | 2.9 | 0.4 | - | - | - | - |
| Operating Lease Right Of Use Assets | 161.8 | 114.3 | 84.4 | 93.2 | 207.5 | 226.7 | 145.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 194.7 | 208.8 | 142.8 | 78.7 | 59.2 | 104.1 | 130.8 | 77.7 | 51.4 | 255.2 | 357.7 | 313.9 | 296.6 | 317.5 | 340.3 | 259.2 | 130.5 | 61.3 | - | - |
| Other Non-Current Assets | 759.7 | 697.8 | 478.6 | 356.2 | 438.8 | 434.1 | 329.9 | 98.9 | 85.5 | 77.9 | 69.7 | 61.7 | 59.3 | 56.5 | 67.6 | 43.5 | 48.2 | 14.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,321.3 | 12,124.4 | 10,365.1 | 8,251.2 | 7,413.7 | 7,108.9 | 7,515.7 | 7,121.4 | 6,864.5 | 6,824.4 | 7,316.3 | 6,721.0 | 6,883.5 | 6,348.7 | 5,777.6 | 4,380.4 | 3,349.5 | 2,114.5 | - | - |
| 82.3 |
| 75.7 |
| 46.3 |
| - |
| - |
| Short Term Debt | 216.0 | 236.4 | 96.2 | 0.0 | 3.9 | 41.5 | 17.5 | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Deferred Revenue Current | 1,014.4 | 712.0 | 413.6 | 263.2 | 201.9 | 188.8 | 323.2 | 129.8 | 81.8 | 308.7 | - | - | - | 2.1 | 41.9 | 14.7 | 31.1 | - | - | - |
| Operating Lease Liabilities Current | 15.2 | 11.8 | 10.3 | 9.2 | 12.8 | 14.0 | 11.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 519.4 | 508.6 | 524.8 | 382.8 | 288.5 | 310.5 | 351.3 | 441.6 | 366.8 | 263.0 | 409.5 | 388.2 | 320.1 | 554.4 | 406.7 | 244.3 | 193.3 | 140.9 | - | - |
| Other Current Liabilities | 91.1 | 60.9 | 42.2 | 21.2 | 34.7 | 83.0 | 28.1 | 14.4 | 48.8 | 146.9 | 57.7 | 88.7 | 179.4 | 34.4 | 294.6 | 99.7 | 88.6 | 59.7 | - | - |
| Total Current Liabilities | 2,254.1 | 2,077.4 | 1,306.2 | 1,038.0 | 726.9 | 847.4 | 1,318.2 | 845.5 | 650.3 | 907.9 | 960.8 | 1,000.5 | 1,588.1 | 1,101.4 | 973.7 | 469.7 | 394.9 | 381.8 | - | - |
| 237.4 |
| 175.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 103.8 | 66.2 | 36.7 | 40.6 | 145.9 | 189.0 | 112.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 805.0 | 1,327.8 | 1,591.6 | 944.7 | 95.9 | 44.9 | 71.4 | 48.0 | 63.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 69.7 | 54.7 | 42.8 | 28.9 | 27.7 | 23.7 | 6.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 295.6 | 233.8 | 180.7 | 119.9 | 256.2 | 372.2 | 508.8 | 467.8 | 568.5 | 371.4 | 392.3 | 320.6 | 404.4 | 292.2 | 206.1 | 112.0 | 62.6 | 20.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,783.3 | 4,146.8 | 3,677.7 | 2,415.2 | 1,454.2 | 1,588.0 | 2,418.9 | 1,909.0 | 1,765.8 | 1,606.0 | 1,767.8 | 1,729.5 | 2,380.4 | 2,743.2 | 2,133.8 | 925.5 | 696.7 | 601.5 | - | - |
| 0.1 |
| 0.1 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 6,791.3 | 5,263.1 | 3,971.1 | 3,140.3 | 3,184.5 | 2,715.8 | 2,326.6 | 2,441.6 | 2,297.2 | 2,462.8 | 2,790.1 | 2,243.7 | 1,882.8 | 1,529.7 | 1,626.1 | 1,665.6 | 1,001.4 | 361.2 | - | - |
| Accumulated Other Comprehensive Income | (155.5) | (184.1) | (174.1) | (191.8) | (96.4) | (61.7) | (79.3) | (54.5) | 2.3 | (9.9) | 15.5 | 50.1 | (25.8) | 10.2 | (5.0) | (27.2) | (9.6) | (24.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 9,538.0 | 7,977.6 | 6,687.5 | 5,836.1 | 5,959.6 | 5,520.9 | 5,096.8 | 5,212.4 | 5,098.7 | 5,218.3 | 5,618.4 | 4,991.5 | 4,468.1 | 3,573.3 | 3,643.9 | 3,454.9 | 2,652.8 | 1,513.0 | 1,097.3 | 411.4 |
| Total Equity | 9,538.0 | 7,977.6 | 6,687.5 | 5,836.1 | 5,959.6 | 5,520.9 | 5,096.8 | 5,212.4 | 5,098.7 | 5,218.3 | 5,618.4 | 4,991.5 | 4,503.1 | 3,605.5 | 3,643.9 | 3,454.9 | 2,652.8 | 1,513.0 | 1,097.3 | 411.4 |
| 175.0 |
| - |
| - |
| - |
| Net debt | (2,304.9) | (1,011.6) | (1,386.7) | (1,296.9) | (1,210.8) | (947.8) | (881.0) | (924.4) | (2,582.5) | (1,758.5) | (1,531.0) | (1,767.1) | (1,540.9) | (441.3) | (8.1) | (696.2) | (609.8) | - | - | - |
| Working Capital | 3,774.7 | 3,011.6 | 3,328.7 | 2,753.4 | 2,464.4 | 2,167.1 | 2,281.6 | 3,014.1 | 3,182.5 | 2,879.9 | 2,384.8 | 2,077.1 | 2,204.7 | 1,731.0 | 1,639.5 | 1,114.8 | 956.3 | 695.6 | - | - |
| Book Value | 9,538.0 | 7,977.6 | 6,687.5 | 5,836.1 | 5,959.6 | 5,520.9 | 5,096.8 | 5,212.4 | 5,098.7 | 5,218.3 | 5,618.4 | 4,991.5 | 4,468.1 | 3,573.3 | 3,643.9 | 3,454.9 | 2,652.8 | 1,513.0 | 1,097.3 | 411.4 |
| Tangible Book Value | 9,455.9 | 7,894.6 | 6,593.3 | 5,790.5 | 5,899.6 | 5,450.3 | 5,017.8 | 5,123.8 | 5,004.0 | 5,115.9 | 5,423.4 | 4,787.3 | 4,265.7 | 3,504.1 | 3,575.6 | 3,021.3 | 2,366.3 | 1,479.2 | - | - |
| - |
| - |
| 1,450.7 |
| 1,367.5 |
| 1,346.9 |
| 972.9 |
| 1,227.0 |
| 1,277.1 |
| 1,052.7 |
| 929.4 |
| 1,352.7 |
| 879.0 |
| 1,221.6 |
| 1,013.4 |
| 1,403.6 |
| 1,434.9 |
| 2,024.5 |
| 1,858.3 |
| 2,268.5 |
| 2,019.1 |
| 1,509.5 |
| 1,656.2 |
| 1,347.2 |
| 1,414.2 |
| 916.7 |
| Restricted Cash | - | - | 0.0 | 48.3 | 0.0 | 8.3 | 8.3 | 8.3 | 8.3 | 8.3 | 8.3 | 8.3 | 12.3 | 3.2 | 1.0 | 1.1 | 2.4 | 1.5 | 1.2 | 0.9 | 2.2 | 1.7 | 1.5 | 51.3 | 47.9 | 13.7 | 32.4 | 16.2 | 23.7 | 19.7 | 6.8 | 6.6 | 5.1 | 11.1 | 16.6 | 16.9 | 38.7 | 37.2 | 33.4 | 40.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,020.1 | 720.4 | 699.5 | 719.6 | 789.4 | 608.0 | 676.0 | 750.8 |
| Cash And Short Term Investments | 2,363.0 | 2,803.5 | 1,992.2 | 1,124.7 | 837.6 | 1,621.4 | 1,005.1 | 1,702.9 | 1,682.1 | 1,947.0 | 1,493.0 | 829.9 | 906.6 | 1,481.3 | 1,151.0 | - | - | 1,450.7 | 1,367.5 | 1,346.9 | 972.9 | 1,227.0 | 1,277.1 | 1,052.7 | 929.4 | 1,352.7 | 879.0 | 1,221.6 | 1,013.4 | 1,403.6 | 1,434.9 | 2,024.5 | 2,878.5 | 2,988.9 | 2,718.6 | 2,229.1 | 2,445.7 | 1,955.1 | 2,090.2 | 1,667.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,374.0 | 1,294.0 | 1,442.0 | 1,731.0 | 1,605.6 | 1,261.0 | 762.1 | 647.6 | 669.7 | 660.8 | 753.5 | 631.3 | 298.6 | 324.3 | 325.4 | 454.4 | 293.4 | 429.4 | 248.3 | 583.0 | 790.1 | 266.1 | 218.8 | 287.7 | 290.3 | 475.0 | 367.3 | 269.5 | 301.7 | 128.3 | 141.7 | 125.4 | 273.3 | 211.8 | 344.6 | 261.0 | 151.2 | 266.7 | 323.0 | 369.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 893.9 | 736.7 | 1,100.9 | 1,414.0 | 1,286.1 | 1,084.4 | 1,250.6 | 1,027.9 | 970.9 | 819.9 | 882.8 | 756.2 | 751.4 | 636.3 | 810.7 | 810.5 | 840.8 | 666.3 | 647.4 | 603.1 | 550.3 | 567.6 | 567.8 | 518.2 | 479.8 | 443.5 | 576.8 | 586.6 | 459.5 | 387.9 | 296.0 | 234.2 | 174.1 | 172.4 | 217.6 | 344.5 | 432.6 | 363.2 | 369.1 | 384.5 |
| Prepaid Expenses | 113.4 | 99.3 | 86.0 | 95.1 | 91.6 | 75.3 | 75.0 | 78.9 | 63.5 | 62.5 | 51.7 | 53.3 | 45.5 | 43.3 | 47.3 | 39.1 | 30.2 | 28.2 | ||||||||||||||||||||||
| Other Current Assets | 666.2 | 643.1 | 634.8 | 642.2 | 577.2 | 546.9 | 528.9 | 527.1 | 425.9 | 391.9 | 331.6 | 352.2 | 272.7 | 222.1 | 240.3 | 237.9 | 282.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,645.7 | 6,028.8 | 5,901.8 | 5,423.6 | 4,574.1 | 5,089.0 | 3,818.1 | 3,948.9 | 4,241.4 | 4,634.8 | 3,824.0 | 3,660.7 | 3,619.9 | 3,791.4 | 3,338.8 | 3,383.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 8,360.9 | 8,233.3 | 8,185.9 | 8,020.9 | 7,847.2 | 7,504.9 | 7,302.3 | 7,007.4 | 6,691.6 | 6,091.4 | 5,757.3 | 5,625.6 | 5,387.4 | 4,999.7 | 4,520.6 | 4,330.4 | 4,074.0 | 3,881.1 | 3,680.4 | 3,517.7 | 3,549.3 | 3,497.4 | 3,437.3 | 3,349.2 | 3,372.6 | 3,567.2 | 3,481.0 | 3,350.3 | 3,176.4 | 3,041.1 | 2,921.7 | 2,706.6 | 2,515.1 | 2,339.3 | 2,112.8 | 1,949.8 | 2,080.2 | 2,143.8 | 2,749.1 | 2,702.1 |
| Accumulated Depreciation | 2,694.7 | 2,557.5 | 2,426.1 | 2,298.3 | 2,209.2 | 2,091.2 | 1,976.2 | 1,868.4 | 1,775.9 | 1,694.1 | 1,684.5 | 1,605.4 | 1,528.8 | 1,462.8 | 1,396.5 | 1,341.4 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 5,666.2 | 5,675.8 | 5,759.8 | 5,722.6 | 5,638.0 | 5,413.7 | 5,326.1 | 5,139.0 | 4,915.7 | 4,397.3 | 4,072.9 | 4,020.2 | 3,858.6 | 3,536.9 | 3,124.1 | 2,989.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 30.6 | 31.1 | 30.7 | 30.6 | 29.7 | 28.3 | 29.6 | 28.8 | 28.7 | 29.7 | 28.5 | 28.6 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | ||||||||||||||||||||||
| Intangible Assets | 64.9 | 51.0 | 51.3 | 52.0 | 52.6 | 54.7 | 56.6 | 59.3 | 61.9 | 64.5 | 66.4 | 70.4 | 28.5 | 31.1 | 36.6 | 38.7 | 42.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 160.8 | 161.8 | 152.5 | 109.7 | 110.2 | 114.3 | 117.9 | 79.6 | 82.2 | 84.4 | 81.5 | 89.7 | 91.3 | 93.2 | 97.9 | 101.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 207.5 | 194.7 | 183.6 | 204.7 | 204.4 | 208.8 | 237.9 | 201.8 | 169.8 | 142.8 | 133.4 | 126.2 | 136.4 | 78.7 | 64.1 | 61.7 | 61.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 766.9 | 759.7 | 765.8 | 702.3 | 700.2 | 697.8 | 615.8 | 555.1 | 535.8 | 478.6 | 430.3 | 414.0 | 386.7 | 356.2 | 311.2 | 307.0 | 435.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,351.1 | 13,321.3 | 13,459.3 | 12,858.0 | 12,116.7 | 12,124.4 | 11,436.6 | 11,014.3 | 10,760.6 | 10,365.1 | 9,582.6 | 8,997.2 | 8,564.6 | 8,251.2 | 7,492.8 | 7,419.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 306.8 | 405.8 | 284.5 | 367.7 | 427.8 | 482.2 | 265.3 | 230.9 | 239.2 | 207.2 | 110.8 | 245.8 | 285.8 | 341.4 | 188.3 | 161.0 | 146.2 | 193.4 | 170.0 | 148.3 | 186.1 | 183.3 | 153.9 | 158.8 | 173.8 | 218.1 | 218.1 | 242.5 | 221.7 | 233.3 | 154.6 | 161.1 | 136.9 | 120.2 | 130.7 | 118.1 | 143.5 | 148.7 | 201.8 | 263.1 |
| Short Term Debt | 188.6 | 216.0 | 272.4 | 249.9 | 197.2 | 236.4 | 208.3 | 140.2 | 200.9 | 96.2 | 35.4 | - | - | 0.0 | 5.4 | 5.2 | 4.7 | 3.9 | ||||||||||||||||||||||
| Deferred Revenue Current | 1,203.2 | 1,014.4 | 1,554.7 | 1,058.3 | 1,041.9 | 712.0 | 645.1 | 689.5 | 692.7 | 413.6 | 372.2 | 390.2 | 398.7 | 263.2 | 235.3 | 227.5 | 218.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 13.5 | 15.2 | 16.1 | 14.3 | 11.9 | 11.8 | 12.1 | 10.3 | 10.3 | 10.3 | 9.6 | 9.7 | 9.4 | 9.2 | 8.9 | 9.4 | ||||||||||||||||||||||||
| Accrued Expenses | 436.5 | 519.4 | 587.7 | 593.2 | 555.2 | 508.6 | 520.8 | 540.1 | 528.1 | 524.8 | 600.4 | 303.3 | 391.9 | 382.8 | 333.1 | 344.2 | 335.0 | |||||||||||||||||||||||
| Other Current Liabilities | 50.4 | 91.1 | 311.8 | 504.5 | 68.1 | 60.9 | 44.3 | 90.8 | 45.8 | 42.2 | 46.7 | 122.2 | 20.6 | 21.2 | 28.3 | 36.3 | 25.4 | |||||||||||||||||||||||
| Total Current Liabilities | 2,208.3 | 2,254.1 | 3,089.9 | 2,852.6 | 2,371.7 | 2,077.4 | 1,782.2 | 1,772.6 | 1,758.7 | 1,306.2 | 1,199.1 | 1,090.6 | 1,174.2 | 1,038.0 | 816.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 237.2 | 282.6 | 282.6 | 328.0 | 327.9 | 373.4 | 373.3 | 418.7 | 418.7 | 464.1 | 464.0 | 437.4 | 320.4 | 184.3 | 254.2 | 170.0 | 247.4 | 236.0 | 241.5 | 276.1 | 254.4 | 237.7 | 269.1 | 475.6 | 483.4 | - | 490.9 | 492.2 | 582.7 | - | 478.1 | 468.8 | 449.9 | - | 356.7 | 334.8 | 291.0 | - | 795.5 | 241.9 |
| Operating Lease Liabilities Non-Current | 105.2 | 103.8 | 91.8 | 49.0 | 62.2 | 66.2 | 69.5 | 31.8 | 34.3 | 36.7 | 34.2 | 36.2 | 38.5 | 40.6 | 44.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 582.4 | 805.0 | 663.1 | 764.8 | 859.4 | 1,327.8 | 1,320.3 | 1,258.9 | 1,375.4 | 1,591.6 | 1,349.6 | 1,157.2 | 949.7 | 944.7 | 348.9 | 278.2 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 67.0 | 69.7 | 56.3 | 56.5 | 55.2 | 54.7 | 52.9 | 44.0 | 41.3 | 42.8 | 47.6 | 43.8 | 32.5 | 28.9 | 24.8 | 23.1 | 30.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 299.5 | 295.6 | 263.4 | 221.9 | 232.5 | 233.8 | 228.1 | 173.8 | 171.0 | 180.7 | 137.4 | 140.3 | 121.4 | 119.9 | 473.8 | 415.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,472.5 | 3,783.3 | 4,444.0 | 4,311.9 | 3,929.3 | 4,146.8 | 3,843.0 | 3,758.9 | 3,858.1 | 3,677.7 | 3,280.3 | 2,957.5 | 2,695.9 | 2,415.2 | 1,664.5 | 1,523.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 7,138.0 | 6,791.3 | 6,270.5 | 5,814.5 | 5,472.6 | 5,263.1 | 4,870.0 | 4,557.0 | 4,207.7 | 3,971.1 | 3,621.8 | 3,353.4 | 3,182.9 | 3,140.3 | 3,147.8 | 3,197.0 | 3,141.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (168.2) | (155.5) | (154.9) | (160.9) | (171.1) | (184.1) | (168.9) | (188.3) | (183.6) | (174.1) | (199.0) | (186.1) | (180.0) | (191.8) | (199.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 9,878.6 | 9,538.0 | 9,015.3 | 8,546.1 | 8,187.3 | 7,977.6 | 7,593.6 | 7,255.4 | 6,902.5 | 6,687.5 | 6,302.4 | 6,039.6 | 5,868.7 | 5,836.1 | 5,828.3 | 5,895.8 | ||||||||||||||||||||||||
| Total Equity | 9,878.6 | 9,538.0 | 9,015.3 | 8,546.1 | 8,187.3 | 7,977.6 | 7,593.6 | 7,255.4 | 6,902.5 | 6,687.5 | 6,302.4 | 6,039.6 | 5,868.7 | 5,836.1 | 5,828.3 | 5,895.8 | 5,875.2 | 5,959.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 425.8 | 498.6 | 555.0 | 577.9 | 525.1 | 609.8 | 581.6 | 558.9 | 619.6 | 560.3 | 499.4 | 437.4 | 320.4 | 184.3 | 259.7 | 175.2 | 252.1 | 239.9 | 278.6 | 279.3 | 256.9 | 279.2 | 269.1 | 475.6 | 483.4 | - | 490.9 | 492.2 | 582.7 | - | 478.1 | 468.8 | 449.9 | - | 356.7 | 334.8 | 291.0 | - | 795.5 | 241.9 |
| Net debt | (1,937.2) | (2,304.9) | (1,437.2) | (546.9) | (312.5) | (1,011.6) | (423.5) | (1,144.0) | (1,062.5) | (1,386.7) | (993.5) | (392.5) | (586.3) | (1,296.9) | (891.3) | - | - | (1,210.8) | ||||||||||||||||||||||
| Working Capital | 3,437.4 | 3,774.7 | 2,811.9 | 2,571.0 | 2,202.4 | 3,011.6 | 2,035.9 | 2,176.3 | 2,482.7 | 3,328.7 | 2,624.9 | 2,570.1 | 2,445.7 | 2,753.4 | 2,522.5 | 2,579.9 | 2,260.0 | |||||||||||||||||||||||
| Book Value | 9,878.6 | 9,538.0 | 9,015.3 | 8,546.1 | 8,187.3 | 7,977.6 | 7,593.6 | 7,255.4 | 6,902.5 | 6,687.5 | 6,302.4 | 6,039.6 | 5,868.7 | 5,836.1 | 5,828.3 | 5,895.8 | 5,875.2 | 5,959.6 | ||||||||||||||||||||||
| Tangible Book Value | 9,783.1 | 9,455.9 | 8,933.4 | 8,463.6 | 8,105.0 | 7,894.6 | 7,507.4 | 7,167.3 | 6,811.9 | 6,593.3 | 6,207.5 | 5,940.6 | 5,825.8 | 5,790.5 | 5,777.2 | 5,842.6 | 5,817.9 | |||||||||||||||||||||||
| 203.5 |
| 189.4 |
| 226.9 |
| 251.7 |
| 224.1 |
| 279.3 |
| 302.8 |
| 276.5 |
| 319.4 |
| 305.6 |
| 277.2 |
| 243.1 |
| 195.6 |
| 157.6 |
| 197.2 |
| 157.9 |
| 142.4 |
| 172.7 |
| 177.4 |
| 217.5 |
| 264.8 |
| 277.0 |
| 244.2 |
| 17.3 |
| 12.3 |
| 15.8 |
| 15.1 |
| 14.1 |
| 18.6 |
| 25.4 |
| 22.0 |
| 27.7 |
| 37.3 |
| 37.6 |
| 39.2 |
| 44.3 |
| 65.2 |
| 113.8 |
| 42.5 |
| 52.1 |
| 61.8 |
| 55.9 |
| 74.6 |
| 101.2 |
| 100.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,995.0 |
| 3,191.2 |
| 3,046.3 |
| 3,155.5 |
| 3,136.9 |
| 3,014.5 |
| 2,800.5 |
| 2,731.2 |
| 2,747.8 |
| 3,599.8 |
| 3,043.5 |
| 3,412.2 |
| 3,662.8 |
| 3,859.5 |
| 3,886.1 |
| 3,986.0 |
| 3,770.3 |
| 3,832.8 |
| 3,966.5 |
| 3,436.9 |
| 3,330.2 |
| 3,787.8 |
| 3,465.4 |
| 3,076.6 |
| 1,288.2 |
| 1,231.5 |
| 1,174.4 |
| 1,121.1 |
| 1,151.3 |
| 1,095.1 |
| 1,050.7 |
| 1,024.8 |
| 1,128.5 |
| 1,386.1 |
| 1,374.0 |
| 1,344.0 |
| 1,317.1 |
| 1,284.9 |
| 1,250.6 |
| 1,222.5 |
| 1,203.4 |
| 1,184.7 |
| 1,172.7 |
| 1,164.9 |
| 1,388.4 |
| 1,514.7 |
| 1,482.7 |
| 1,433.8 |
| 2,785.8 |
| 2,649.6 |
| 2,505.9 |
| 2,396.6 |
| 2,398.0 |
| 2,402.3 |
| 2,386.6 |
| 2,324.4 |
| 2,244.2 |
| 2,181.1 |
| 2,107.0 |
| 2,006.3 |
| 1,859.3 |
| 1,756.2 |
| 1,671.1 |
| 1,484.2 |
| 1,311.6 |
| 1,154.5 |
| 940.1 |
| 784.9 |
| 691.8 |
| 629.1 |
| 1,266.3 |
| 1,268.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 3.1 |
| 2.7 |
| 2.8 |
| 2.9 |
| 2.8 |
| 3.0 |
| 3.2 |
| 3.2 |
| 8.1 |
| 201.0 |
| 217.2 |
| 225.4 |
| 223.7 |
| 226.2 |
| 232.3 |
| 424.1 |
| 402.6 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 78.9 |
| 78.9 |
| 45.5 |
| 47.9 |
| 50.7 |
| 53.4 |
| 56.1 |
| 58.5 |
| 61.2 |
| 63.9 |
| 64.5 |
| 66.8 |
| 69.1 |
| 71.6 |
| 74.2 |
| 74.6 |
| 77.1 |
| 79.6 |
| 80.2 |
| 81.8 |
| 83.8 |
| 85.9 |
| 88.0 |
| 72.4 |
| 68.2 |
| 197.1 |
| 207.5 |
| 238.5 |
| 217.6 |
| 220.7 |
| 226.7 |
| 223.6 |
| 237.0 |
| 160.7 |
| 145.7 |
| 176.8 |
| 166.5 |
| 168.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.2 |
| 108.4 |
| 107.5 |
| 106.8 |
| 104.1 |
| 210.3 |
| 204.9 |
| 213.6 |
| 130.8 |
| 66.1 |
| 76.9 |
| 78.3 |
| 77.7 |
| 108.6 |
| 93.7 |
| 64.4 |
| 51.4 |
| 276.4 |
| 262.9 |
| 251.5 |
| 255.2 |
| 347.1 |
| 351.7 |
| 438.8 |
| 492.1 |
| 752.9 |
| 673.7 |
| 434.1 |
| 435.7 |
| 451.1 |
| 377.3 |
| 329.9 |
| 247.7 |
| 248.1 |
| 242.0 |
| 98.9 |
| 97.0 |
| 93.4 |
| 94.7 |
| 85.5 |
| 98.2 |
| 88.0 |
| 85.1 |
| 77.9 |
| 77.1 |
| 75.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,399.2 |
| 7,413.7 |
| 7,268.6 |
| 7,248.5 |
| 7,108.9 |
| 7,108.9 |
| 6,985.2 |
| 7,072.6 |
| 6,949.1 |
| 7,515.7 |
| 7,054.7 |
| 7,137.8 |
| 7,256.9 |
| 7,121.4 |
| 7,094.6 |
| 7,025.7 |
| 6,840.2 |
| 6,864.5 |
| 7,054.7 |
| 6,680.3 |
| 6,604.5 |
| 6,824.4 |
| 8,087.7 |
| 7,544.0 |
| 37.1 |
| 3.2 |
| 2.5 |
| 41.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 201.9 |
| 238.8 |
| 237.2 |
| 206.5 |
| 188.8 |
| 115.6 |
| 130.6 |
| 137.0 |
| 323.2 |
| 93.3 |
| 112.2 |
| 167.0 |
| 129.8 |
| 215.9 |
| 199.5 |
| 67.3 |
| 81.8 |
| 69.1 |
| 31.5 |
| 24.8 |
| 308.7 |
| - |
| - |
| 12.8 |
| 12.8 |
| 13.6 |
| 13.2 |
| 17.0 |
| 14.0 |
| 14.5 |
| 14.5 |
| 11.8 |
| 11.1 |
| 11.2 |
| 11.5 |
| 12.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 288.5 |
| 231.2 |
| 216.6 |
| 217.5 |
| 310.5 |
| 298.1 |
| 310.6 |
| 296.8 |
| 351.3 |
| 377.4 |
| 421.6 |
| 408.0 |
| 441.6 |
| 433.1 |
| 381.1 |
| 297.4 |
| 366.8 |
| 317.3 |
| 190.5 |
| 185.3 |
| 263.0 |
| 329.0 |
| 354.5 |
| 34.7 |
| 25.1 |
| 33.9 |
| 41.4 |
| 83.0 |
| 78.1 |
| 34.0 |
| 21.8 |
| 28.1 |
| 28.4 |
| 23.3 |
| 19.5 |
| 14.4 |
| 12.0 |
| 36.2 |
| 35.8 |
| 48.8 |
| 44.0 |
| 148.7 |
| 157.0 |
| 146.9 |
| 55.8 |
| 56.5 |
| 803.6 |
| 735.0 |
| 726.9 |
| 715.2 |
| 660.9 |
| 669.3 |
| 847.4 |
| 731.1 |
| 747.0 |
| 732.4 |
| 1,318.2 |
| 760.8 |
| 843.3 |
| 836.5 |
| 845.5 |
| 868.2 |
| 815.4 |
| 553.7 |
| 650.3 |
| 579.0 |
| 503.8 |
| 527.1 |
| 907.9 |
| 1,407.3 |
| 952.0 |
| 47.8 |
| 136.5 |
| 145.9 |
| 173.6 |
| 175.8 |
| 179.7 |
| 189.0 |
| 184.9 |
| 196.9 |
| 125.3 |
| 112.5 |
| 142.3 |
| 131.8 |
| 132.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 154.9 |
| 95.9 |
| 68.7 |
| 91.2 |
| 55.0 |
| 44.9 |
| 46.0 |
| 57.1 |
| 69.5 |
| 71.4 |
| 41.0 |
| 45.4 |
| 50.5 |
| 48.0 |
| 47.7 |
| 58.8 |
| 62.5 |
| 63.3 |
| 63.6 |
| - |
| - |
| 0.0 |
| - |
| - |
| 27.7 |
| 14.3 |
| 14.6 |
| 14.7 |
| 23.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 404.3 |
| 352.2 |
| 341.8 |
| 398.1 |
| 362.2 |
| 372.2 |
| 512.0 |
| 570.5 |
| 519.5 |
| 508.8 |
| 524.3 |
| 570.1 |
| 598.7 |
| 467.8 |
| 458.0 |
| 484.1 |
| 524.9 |
| 568.5 |
| 469.4 |
| 402.7 |
| 414.8 |
| 371.4 |
| 403.8 |
| 457.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,524.1 |
| 1,454.2 |
| 1,438.6 |
| 1,464.8 |
| 1,414.1 |
| 1,588.0 |
| 1,589.1 |
| 1,845.8 |
| 1,780.5 |
| 2,418.9 |
| 1,872.2 |
| 2,002.7 |
| 2,127.8 |
| 1,909.0 |
| 1,923.6 |
| 1,914.9 |
| 1,680.8 |
| 1,765.8 |
| 1,542.3 |
| 1,389.0 |
| 1,376.7 |
| 1,606.0 |
| 2,141.9 |
| 1,739.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,184.5 |
| 3,053.1 |
| 3,007.9 |
| 2,925.4 |
| 2,715.8 |
| 2,600.1 |
| 2,445.0 |
| 2,408.1 |
| 2,326.6 |
| 2,386.0 |
| 2,355.4 |
| 2,374.0 |
| 2,441.6 |
| 2,389.4 |
| 2,331.7 |
| 2,380.2 |
| 2,297.2 |
| 2,729.7 |
| 2,523.9 |
| 2,472.0 |
| 2,462.8 |
| 3,128.2 |
| 2,974.1 |
| (170.2) |
| (129.5) |
| (96.4) |
| (88.7) |
| (83.5) |
| (84.7) |
| (61.7) |
| (59.7) |
| (67.3) |
| (83.7) |
| (79.3) |
| (39.5) |
| (46.9) |
| (59.0) |
| (54.5) |
| (35.2) |
| (30.2) |
| (18.6) |
| 2.3 |
| (5.9) |
| (12.0) |
| (12.2) |
| (9.9) |
| 49.9 |
| 56.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,875.2 |
| 5,959.6 |
| 5,830.1 |
| 5,783.6 |
| 5,694.8 |
| 5,520.9 |
| 5,396.1 |
| 5,226.8 |
| 5,168.6 |
| 5,096.8 |
| 5,182.5 |
| 5,135.1 |
| 5,129.2 |
| 5,212.4 |
| 5,171.0 |
| 5,110.8 |
| 5,159.4 |
| 5,098.7 |
| 5,512.4 |
| 5,291.3 |
| 5,227.8 |
| 5,218.3 |
| 5,945.8 |
| 5,804.6 |
| 5,830.1 |
| 5,783.6 |
| 5,694.8 |
| 5,520.9 |
| 5,396.1 |
| 5,226.8 |
| 5,168.6 |
| 5,096.8 |
| 5,182.5 |
| 5,135.1 |
| 5,129.2 |
| 5,212.4 |
| 5,171.0 |
| 5,110.8 |
| 5,159.4 |
| 5,098.7 |
| 5,512.4 |
| 5,291.3 |
| 5,227.8 |
| 5,218.3 |
| 5,945.8 |
| 5,804.6 |
| (1,088.9) |
| (1,067.6) |
| (716.0) |
| (947.8) |
| (1,008.0) |
| (577.1) |
| (446.0) |
| - |
| (388.1) |
| (729.3) |
| (430.7) |
| - |
| (956.8) |
| (1,555.7) |
| (2,428.6) |
| - |
| (2,361.9) |
| (1,894.3) |
| (2,154.7) |
| - |
| (1,294.7) |
| (1,425.5) |
| 2,464.4 |
| 2,331.1 |
| 2,494.6 |
| 2,467.5 |
| 2,167.1 |
| 2,069.4 |
| 1,984.1 |
| 2,015.4 |
| 2,281.6 |
| 2,282.7 |
| 2,568.9 |
| 2,826.3 |
| 3,014.1 |
| 3,017.9 |
| 3,170.6 |
| 3,216.6 |
| 3,182.5 |
| 3,387.5 |
| 2,933.1 |
| 2,803.2 |
| 2,879.9 |
| 2,058.1 |
| 2,124.6 |
| 5,830.1 |
| 5,783.6 |
| 5,694.8 |
| 5,520.9 |
| 5,396.1 |
| 5,226.8 |
| 5,168.6 |
| 5,096.8 |
| 5,182.5 |
| 5,135.1 |
| 5,129.2 |
| 5,212.4 |
| 5,171.0 |
| 5,110.8 |
| 5,159.4 |
| 5,098.7 |
| 5,512.4 |
| 5,291.3 |
| 5,227.8 |
| 5,218.3 |
| 5,945.8 |
| 5,804.6 |
| 5,899.6 |
| 5,767.7 |
| 5,718.5 |
| 5,626.9 |
| 5,450.3 |
| 5,323.2 |
| 5,151.1 |
| 5,090.2 |
| 5,017.8 |
| 5,101.2 |
| 5,051.5 |
| 5,043.1 |
| 5,123.8 |
| 5,081.9 |
| 5,019.3 |
| 5,065.3 |
| 5,004.0 |
| 5,416.2 |
| 5,193.0 |
| 5,127.4 |
| 5,115.9 |
| 5,794.5 |
| 5,657.5 |