| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 453.8 | 785.5 | 683.4 | 952.9 | 363.9 | 521.3 | 2,292.8 | 468.1 | 418.0 | 588.6 | 593.8 | 490.9 | 585.5 | 618.7 | 644.1 | |||||||||||||||||||||||||
| (in millions of USD) | FY2026 | 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 | 453.8 | 363.9 | 418.0 | 585.5 | 569.4 | 1,505.2 | 1,677.8 | 450.0 | 399.0 | 766.1 | 766.1 | 334.2 | 867.3 | 741.4 | 471.2 | 619.6 | 673.2 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 453.8 | 363.9 | 418.0 | 585.5 | 569.4 | 1,505.2 | 1,677.8 | 450.0 | 399.0 | 766.1 | 766.1 | 334.2 | 867.3 | 741.4 | 471.2 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,646.8 | 1,795.9 | 1,696.2 | 1,683.2 | 1,692.1 | 1,638.5 | 1,615.1 | 1,679.7 | 1,684.2 | 1,430.1 | 1,360.8 | 1,386.7 | 1,483.6 | 1,446.4 | 1,323.6 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1,917.9 | 1,910.8 | 1,898.2 | 2,172.0 | 1,867.3 | 1,820.5 | 1,426.3 | 1,559.3 | 1,642.2 | 1,483.6 | 1,413.7 | 1,540.9 | 1,559.4 | 1,545.5 | 1,478.8 | 1,609.3 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 10,511.6 | 10,445.7 | 11,100.4 | 10,569.6 | 10,210.3 | 10,465.1 | 9,954.8 | 10,080.5 | 10,003.2 | 9,526.6 | 9,503.5 | 9,591.1 | 9,393.1 | 8,932.9 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 3,729.5 | 4,009.5 | 3,987.8 | 4,194.2 | 3,982.3 | 3,653.5 | 3,247.7 | 2,854.1 | 2,746.2 | 2,119.8 | 2,046.5 | 1,684.0 | 1,611.3 | 1,423.2 | 1,148.9 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 12,416.0 | 12,673.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,573.8 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 13,469.6 | 14,201.6 | 11.8 | 31.7 | 811.4 | 361.3 | 279.0 | 1,468.7 | 1,549.8 | 1,234.1 | 269.8 | 615.8 | 1,111.7 | 599.7 | 526.5 | 6,885.1 | ||||
| 594.4 |
| 569.4 |
| 844.4 |
| 1,021.0 |
| 710.6 |
| 1,505.2 |
| 2,754.2 |
| 2,582.8 |
| 1,796.7 |
| 1,677.8 |
| 606.9 |
| 560.2 |
| 504.8 |
| 450.0 |
| 547.1 |
| 532.7 |
| 432.9 |
| 399.0 |
| 953.1 |
| 953.1 |
| 820.8 |
| 766.1 |
| 899.1 |
| 809.7 |
| 765.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 453.8 | 785.5 | 683.4 | 952.9 | 363.9 | 521.3 | 2,292.8 | 468.1 | 418.0 | 588.6 | 593.8 | 490.9 | 585.5 | 618.7 | 644.1 | 594.4 | 569.4 | 844.4 | 1,021.0 | 710.6 | 1,505.2 | 2,754.2 | 2,582.8 | 1,796.7 | 1,677.8 | 606.9 | 560.2 | 504.8 | 450.0 | 547.1 | 532.7 | 432.9 | 399.0 | 953.1 | 953.1 | 820.8 | 766.1 | 899.1 | 809.7 | 765.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,646.8 | 1,857.1 | 1,892.6 | 1,804.3 | 1,795.9 | 1,791.0 | 1,781.9 | 1,843.8 | 1,696.2 | 1,771.1 | 1,758.8 | 1,791.1 | 1,683.2 | 1,770.2 | 1,834.0 | 1,730.4 | 1,692.1 | 1,750.4 | 1,766.1 | 1,691.7 | 1,638.5 | 1,776.2 | 1,784.3 | 1,633.0 | 1,615.1 | 1,731.1 | 1,772.7 | 1,710.5 | 1,679.7 | 1,704.1 | 1,716.8 | 1,709.1 | 1,684.2 | 1,496.5 | 1,510.5 | 1,546.5 | 1,430.1 | 1,427.5 | 1,382.7 | 1,446.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,917.9 | 1,755.7 | 2,051.5 | 2,051.5 | 1,910.8 | 1,811.6 | 1,967.9 | 1,996.4 | 1,898.2 | 1,828.0 | 2,166.0 | 2,228.8 | 2,172.0 | 2,083.3 | 2,121.3 | 2,089.9 | 1,867.3 | 1,710.0 | 1,797.3 | 1,935.2 | 1,820.5 | 1,758.8 | 1,712.5 | 1,605.1 | 1,426.3 | 1,542.1 | 1,719.5 | 1,700.1 | 1,559.3 | 1,544.5 | 1,639.2 | 1,685.5 | 1,642.2 | 1,452.5 | 1,516.5 | 1,595.2 | 1,483.6 | 1,461.0 | 1,525.5 | 1,547.5 |
| Prepaid Expenses | 599.8 | 490.3 | 443.6 | 431.1 | 464.7 | 401.9 | 458.0 | 505.3 | 568.5 | 466.8 | 527.0 | 596.2 | 735.7 | 643.8 | 731.2 | 719.3 | 802.1 | |||||||||||||||||||||||
| Other Current Assets | 599.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,618.3 | 4,888.6 | 5,071.1 | 5,239.8 | 5,275.7 | 5,256.0 | 7,381.4 | 4,813.6 | 4,580.9 | 4,654.5 | 5,045.6 | 5,107.0 | 5,176.4 | 5,116.0 | 5,330.6 | 5,134.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 10,511.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 7,068.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,443.4 | 3,492.1 | 3,514.4 | 3,583.2 | 3,632.6 | 3,460.5 | 3,457.0 | 3,776.3 | 3,863.9 | 3,643.6 | 3,598.9 | 3,585.2 | 3,636.2 | 3,353.6 | 3,358.0 | 3,358.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 14,122.4 | 15,634.4 | 15,601.5 | 15,660.2 | 15,622.4 | 15,518.7 | 14,427.7 | 14,787.7 | 14,750.7 | 14,433.7 | 14,441.8 | 14,522.0 | 14,511.2 | 14,487.8 | 14,476.0 | 14,454.6 | 14,378.5 | 14,546.7 | ||||||||||||||||||||||
| Intangible Assets | 6,716.9 | 7,030.1 | 7,022.6 | 7,087.3 | 7,081.4 | 7,059.0 | 6,743.3 | 6,982.8 | 6,979.9 | 6,957.2 | 6,963.3 | 6,965.7 | 6,967.6 | 6,968.0 | 6,974.8 | 6,979.4 | 6,999.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 384.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,115.7 | 1,357.9 | 1,339.4 | 1,445.1 | 1,459.0 | 1,412.0 | 1,386.7 | 1,408.8 | 1,294.5 | 1,171.5 | 1,183.8 | 1,139.8 | 1,160.3 | 1,274.4 | 1,180.4 | 1,180.6 | 1,228.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 30,016.7 | 32,403.1 | 32,549.0 | 33,015.6 | 33,071.1 | 32,706.2 | 33,396.1 | 31,769.2 | 31,469.9 | 30,860.5 | 31,233.4 | 31,319.7 | 31,451.7 | 31,199.8 | 31,319.8 | 31,107.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3,729.5 | 3,634.4 | 3,934.1 | 3,740.0 | 4,009.5 | 3,692.3 | 4,068.8 | 3,823.4 | 3,987.8 | 3,613.5 | 3,824.4 | 3,705.8 | 4,194.2 | 3,868.2 | 4,022.6 | 3,786.3 | 3,982.3 | 3,474.6 | 3,450.0 | 3,288.0 | 3,653.5 | 3,391.6 | 3,398.6 | 3,184.4 | 3,247.7 | 2,931.5 | 3,063.0 | 2,786.7 | 2,854.1 | 2,750.5 | 2,823.9 | 2,723.8 | 2,746.2 | 2,505.7 | 2,467.0 | 2,172.9 | 2,119.8 | 1,855.3 | 1,938.3 | 1,944.8 |
| Short Term Debt | 1,053.6 | 837.3 | 16.8 | 22.1 | 677.0 | 406.7 | 264.3 | 249.1 | 11.8 | 686.7 | 799.2 | 584.3 | 31.7 | 2,487.2 | 1,964.3 | 2,095.4 | 1,674.2 | 600.7 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 102.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 284.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 1,472.8 | 2,075.3 | 2,204.2 | 2,031.0 | 1,624.0 | 1,815.7 | 1,804.5 | 1,576.9 | 1,419.4 | 1,949.5 | 1,957.6 | 1,603.1 | 1,600.7 | 2,103.1 | 2,067.9 | 1,721.9 | ||||||||||||||||||||||||
| Total Current Liabilities | 6,774.1 | 8,685.3 | 7,712.9 | 7,959.6 | 7,857.3 | 7,876.2 | 8,024.3 | 7,289.4 | 7,033.1 | 7,061.9 | 7,902.2 | 7,067.8 | 7,535.7 | 9,418.3 | 9,208.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 12,416.0 | - | - | - | - | - | - | - | - | - | - | - | - | 8,140.2 | 8,622.5 | 8,474.6 | 9,134.8 | 10,944.7 | 10,973.6 | 10,326.9 | 9,786.9 | 9,766.6 | 10,952.5 | 10,832.9 | 10,929.0 | 11,589.6 | 10,953.1 | 11,619.8 | 11,624.8 | 11,642.6 | 12,208.6 | 12,665.1 | 12,668.7 | 7,163.6 | 8,228.3 | 7,822.7 | 7,642.9 | 7,176.4 | 6,542.0 | 7,078.0 |
| Operating Lease Liabilities Non-Current | 300.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 2,265.8 | 2,129.7 | 2,085.4 | 2,056.9 | 2,100.8 | 2,263.9 | 2,232.9 | 2,195.3 | 2,200.6 | 2,023.5 | 2,026.6 | 2,085.0 | 2,110.9 | 2,151.6 | 2,186.9 | 2,262.4 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,180.2 | 1,239.0 | 1,261.7 | 1,261.8 | 1,228.6 | 1,213.9 | 1,253.9 | 1,326.6 | 1,283.5 | 1,068.7 | 1,142.2 | 1,128.0 | 1,140.0 | 1,006.0 | 930.1 | 949.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 22,636.1 | 23,046.1 | 23,220.2 | 23,496.7 | 23,859.9 | 23,193.6 | 23,946.9 | 22,242.6 | 21,821.4 | 21,169.2 | 21,601.5 | 20,804.3 | 20,751.7 | 20,716.1 | 20,947.7 | 20,281.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 20,514.9 | 22,525.4 | 22,550.8 | 22,791.1 | 21,917.8 | 21,636.0 | 21,340.3 | 21,213.9 | 20,971.8 | 20,416.7 | 20,080.9 | 20,163.6 | 19,838.6 | 19,226.5 | 18,991.9 | 19,027.6 | 18,532.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,522.3) | (2,544.2) | (2,572.2) | (2,600.5) | (2,545.0) | (2,474.4) | (2,523.8) | (2,576.5) | (2,519.7) | (2,297.3) | (2,302.0) | (2,288.1) | (2,276.9) | (2,038.5) | (2,078.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | 11,866.6 | 11,467.9 | 11,168.8 | 10,873.3 | 10,601.9 | 10,357.9 | 9,968.4 | 9,677.4 | 8,874.3 | 8,410.0 | 8,220.1 | 8,023.5 | 7,676.0 | 7,278.1 | 7,015.3 | ||||||||||||||||||||||
| Minority Interest | 12.2 | 13.7 | 12.4 | 12.3 | 12.0 | 249.4 | 248.5 | 251.0 | 251.8 | 254.5 | 253.1 | 253.0 | 250.4 | 249.2 | 250.9 | 250.8 | 245.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 7,368.4 | 9,343.3 | 9,316.4 | 9,506.6 | 9,199.2 | 9,263.2 | 9,200.7 | 9,275.6 | 9,396.7 | 9,436.8 | 9,378.8 | 10,262.4 | 10,449.6 | 10,234.5 | 10,121.2 | 10,574.8 | ||||||||||||||||||||||||
| Total Equity | 7,380.6 | 9,357.0 | 9,328.8 | 9,518.9 | 9,211.2 | 9,512.6 | 9,449.2 | 9,526.6 | 9,648.5 | 9,691.3 | 9,631.9 | 10,515.4 | 10,700.0 | 10,483.7 | 10,372.1 | 10,825.6 | 10,788.0 | 10,075.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 13,469.6 | 837.3 | 16.8 | 22.1 | 677.0 | 406.7 | 264.3 | 249.1 | 11.8 | 686.7 | 799.2 | 584.3 | 31.7 | 10,627.4 | 10,586.8 | 10,570.0 | 10,809.0 | 11,545.4 | 11,574.3 | 11,917.4 | 12,250.7 | 13,666.4 | 13,838.2 | 13,458.6 | 13,260.5 | 12,453.3 | 12,490.3 | 13,011.6 | 13,021.3 | 13,049.8 | 14,199.2 | 14,264.3 | 14,268.8 | 8,414.1 | 8,428.8 | 8,427.4 | 8,247.6 | 7,781.1 | 8,049.6 | 8,181.4 |
| Net debt | 13,015.8 | 51.8 | (666.6) | (930.8) | 313.1 | (114.6) | (2,028.5) | (219.0) | (406.2) | 98.1 | 205.4 | 93.4 | (553.8) | 10,008.7 | 9,942.7 | 9,975.6 | 10,239.6 | 10,701.0 | ||||||||||||||||||||||
| Working Capital | (2,155.8) | (3,796.7) | (2,641.8) | (2,719.8) | (2,581.6) | (2,620.2) | (642.9) | (2,475.8) | (2,452.2) | (2,407.4) | (2,856.6) | (1,960.8) | (2,359.3) | (4,302.3) | (3,877.6) | (3,461.5) | (2,930.1) | |||||||||||||||||||||||
| Book Value | 7,368.4 | 9,343.3 | 9,316.4 | 9,506.6 | 9,199.2 | 9,263.2 | 9,200.7 | 9,275.6 | 9,396.7 | 9,436.8 | 9,378.8 | 10,262.4 | 10,449.6 | 10,234.5 | 10,121.2 | 10,574.8 | 10,542.4 | 9,812.9 | ||||||||||||||||||||||
| Tangible Book Value | (13,470.9) | (13,321.2) | (13,307.7) | (13,240.9) | (13,504.6) | (13,314.5) | (11,970.3) | (12,494.9) | (12,333.9) | (11,954.1) | (12,026.3) | (11,225.3) | (11,029.2) | (11,221.3) | (11,329.6) | (10,859.2) | (10,836.0) | |||||||||||||||||||||||
| 749.8 |
| 661.0 |
| 417.1 |
| - |
| - |
| - |
| - |
| - |
| 619.6 |
| 673.2 |
| 749.8 |
| 661.0 |
| 417.1 |
| 1,162.3 |
| 1,041.6 |
| 953.4 |
| - |
| - |
| 1,344.0 |
| 1,346.8 |
| - |
| - |
| Prepaid Expenses | 599.8 | 464.7 | 568.5 | 735.7 | 802.1 | 790.3 | 402.1 | 497.5 | 398.3 | 381.6 | 399.0 | 423.8 | 409.1 | 437.6 | 358.1 | 483.5 | 127.5 | - | - | - |
| Other Current Assets | 599.8 | 464.7 | 568.5 | 735.7 | 802.1 | 790.3 | 402.1 | 497.5 | 398.3 | 381.6 | 399.0 | 423.8 | 409.1 | 437.6 | 358.1 | 483.5 | 378.5 | 469.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,618.3 | 5,275.7 | 4,580.9 | 5,176.4 | 5,089.8 | 5,754.5 | 5,121.3 | 4,186.5 | 4,123.7 | 4,061.4 | 3,937.2 | 3,685.6 | 4,393.5 | 4,298.9 | 3,691.4 | 3,902.0 | 3,480.0 | 3,534.9 | - | - |
| 8,284.7 |
| 7,492.1 |
| 6,949.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 7,068.2 | 6,813.1 | 7,236.5 | 6,933.4 | 6,816.5 | 6,858.3 | 6,374.2 | 6,293.3 | 5,956.0 | 5,838.9 | 5,759.9 | 5,807.8 | 5,451.2 | 5,054.8 | 4,632.0 | 4,146.2 | 3,822.0 | - | - | - |
| Property,Plant & Equipment Net | 3,443.4 | 3,632.6 | 3,863.9 | 3,636.2 | 3,393.8 | 3,606.8 | 3,580.6 | 3,787.2 | 4,047.2 | 3,687.7 | 3,743.6 | 3,783.3 | 3,941.9 | 3,878.1 | 3,652.7 | 3,345.9 | 3,127.7 | 3,034.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 507.5 | 478.5 | 529.0 | 519.1 | 398.1 | - | - | - |
| Goodwill | 14,122.4 | 15,622.4 | 14,750.7 | 14,511.2 | 14,378.5 | 14,062.4 | 13,923.2 | 13,995.8 | 14,065.0 | 8,747.2 | 8,741.2 | 8,874.9 | 8,650.5 | 8,622.2 | 8,182.5 | 6,750.8 | 6,592.8 | 6,663.0 | 6,786.1 | - |
| Intangible Assets | 6,716.9 | 7,081.4 | 6,979.9 | 6,967.6 | 6,999.9 | 7,150.6 | 7,095.8 | 7,166.8 | 7,445.1 | 4,530.4 | 4,538.6 | 4,677.0 | 5,014.3 | 5,015.1 | 4,704.9 | 3,813.3 | 3,715.0 | 3,747.0 | 3,777.2 | - |
| Operating Lease Right Of Use Assets | 384.8 | 399.1 | 366.1 | 340.0 | 336.8 | 378.6 | 365.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 186.1 | 167.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - |
| Other Non-Current Assets | 1,115.7 | 1,459.0 | 1,294.5 | 1,160.3 | 1,228.1 | 1,267.6 | 1,085.8 | 974.9 | 943.0 | 785.9 | 751.7 | 811.2 | 1,145.5 | 843.7 | 865.3 | 862.5 | 763.4 | 895.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 30,016.7 | 33,071.1 | 31,469.9 | 31,451.7 | 31,090.1 | 31,841.9 | 30,806.7 | 30,111.2 | 30,624.0 | 21,812.6 | 21,712.3 | 21,832.0 | 23,145.7 | 22,658.0 | 21,096.8 | 18,674.5 | 17,678.9 | 17,874.8 | - | - |
| 995.1 |
| 849.5 |
| 803.4 |
| - |
| - |
| Short Term Debt | 1,053.6 | 1,528.4 | 11.8 | 31.7 | 811.4 | 361.3 | 279.0 | 1,468.7 | 1,549.8 | 1,234.1 | 269.8 | 615.8 | 1,111.7 | 599.7 | 526.5 | 311.3 | 1,050.1 | 812.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 102.0 | 115.3 | 102.2 | 101.9 | 106.7 | 111.2 | 102.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 284.3 | 311.7 | 304.7 | 426.6 | 435.6 | 434.4 | 430.4 | 345.5 | 347.0 | 326.6 | 386.4 | 361.8 | 390.1 | 417.3 | 367.4 | 303.3 | 331.4 | - | - | - |
| Other Current Liabilities | 1,472.8 | 1,624.0 | 1,419.4 | 1,600.7 | 1,552.0 | 1,787.2 | 1,633.3 | 1,367.8 | 1,445.8 | 1,372.2 | 1,595.0 | 1,589.9 | 1,449.9 | 1,827.7 | 1,426.6 | 1,321.5 | 1,762.2 | 1,481.9 | - | - |
| Total Current Liabilities | 6,774.1 | 7,857.3 | 7,033.1 | 7,535.7 | 8,019.9 | 8,265.8 | 7,491.5 | 7,087.1 | 7,341.9 | 5,330.8 | 5,014.7 | 4,890.1 | 5,423.5 | 5,293.9 | 3,843.2 | 3,659.2 | 3,769.1 | 3,606.0 | - | - |
| 5,375.8 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 300.4 | 302.8 | 282.8 | 257.0 | 248.3 | 283.2 | 277.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2,265.8 | 2,100.8 | 2,200.6 | 2,110.9 | 2,218.3 | 2,118.4 | 1,947.1 | 2,031.0 | 2,003.8 | 1,719.4 | 1,399.6 | 1,450.2 | 1,666.0 | 1,389.1 | 1,171.4 | 1,127.4 | 874.6 | 1,165.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,180.2 | 1,228.6 | 1,283.5 | 1,140.0 | 929.1 | 1,292.7 | 1,545.0 | 1,448.9 | 1,341.0 | 1,523.1 | 2,087.6 | 1,744.8 | 1,643.2 | 1,952.9 | 2,189.8 | 1,733.2 | 2,118.7 | 1,932.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 22,636.1 | 23,859.9 | 21,821.4 | 20,751.7 | 20,302.1 | 21,463.8 | 21,912.6 | 22,191.8 | 23,355.4 | 16,216.2 | 15,559.6 | 15,660.4 | 15,156.2 | 14,562.0 | 13,366.3 | 12,062.3 | 12,030.9 | 12,458.3 | - | - |
| 75.5 |
| 75.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 20,514.9 | 21,917.8 | 20,971.8 | 19,838.6 | 18,532.6 | 17,069.8 | 15,982.1 | 14,996.7 | 14,459.6 | 13,138.9 | 12,616.5 | 11,990.8 | 11,787.2 | 10,702.6 | 9,958.5 | 9,191.3 | 8,122.4 | 7,235.6 | - | - |
| Accumulated Other Comprehensive Income | (2,522.3) | (2,545.0) | (2,519.7) | (2,276.9) | (1,970.5) | (2,429.2) | (2,914.4) | (2,625.4) | (2,429.0) | (2,244.5) | (2,612.2) | (2,310.7) | (1,340.3) | (1,585.3) | (1,743.7) | (1,010.8) | (1,486.9) | (877.8) | - | - |
| Treasury Stock | - | 11,467.9 | 10,357.9 | 8,410.0 | 7,278.1 | 6,611.2 | 6,433.3 | 6,779.0 | 7,167.5 | 7,762.9 | 6,326.6 | 6,055.6 | 5,219.4 | 3,687.2 | 3,177.0 | 3,210.3 | 2,615.2 | 2,473.1 | - | - |
| Minority Interest | 12.2 | 12.0 | 251.8 | 250.4 | 245.6 | 302.8 | 291.0 | 313.2 | 351.3 | 357.6 | 376.9 | 396.0 | 470.6 | 456.3 | 461.0 | 246.7 | 245.1 | 244.2 | - | - |
| Total Stockholders Equity | 7,368.4 | 9,199.2 | 9,396.7 | 10,449.6 | 10,542.4 | 9,470.4 | 8,058.5 | 7,054.5 | 6,141.1 | 4,327.9 | 4,930.2 | 4,996.7 | 6,534.8 | 6,672.2 | 6,421.7 | 6,365.5 | 5,402.9 | 5,172.3 | 6,458.8 | 6,457.9 |
| Total Equity | 7,380.6 | 9,211.2 | 9,648.5 | 10,700.0 | 10,788.0 | 9,773.2 | 8,349.5 | 7,367.7 | 6,492.4 | 4,685.5 | 5,307.1 | 5,392.7 | 7,005.4 | 7,128.5 | 6,882.7 | 6,612.2 | 5,648.0 | 5,416.5 | 6,458.8 | 6,457.9 |
| 6,425.9 |
| 812.2 |
| - |
| - |
| Net debt | 13,015.8 | 13,837.7 | (406.2) | (553.8) | 242.0 | (1,143.9) | (1,398.8) | 1,018.7 | 1,150.8 | 468.0 | (496.3) | 281.6 | 244.4 | (141.7) | 55.3 | 6,265.5 | 5,752.7 | 62.4 | - | - |
| Working Capital | (2,155.8) | (2,581.6) | (2,452.2) | (2,359.3) | (2,930.1) | (2,511.3) | (2,370.2) | (2,900.6) | (3,218.2) | (1,269.4) | (1,077.5) | (1,204.5) | (1,030.0) | (995.0) | (151.8) | 242.8 | (289.1) | (71.1) | - | - |
| Book Value | 7,368.4 | 9,199.2 | 9,396.7 | 10,449.6 | 10,542.4 | 9,470.4 | 8,058.5 | 7,054.5 | 6,141.1 | 4,327.9 | 4,930.2 | 4,996.7 | 6,534.8 | 6,672.2 | 6,421.7 | 6,365.5 | 5,402.9 | 5,172.3 | 6,458.8 | 6,457.9 |
| Tangible Book Value | (13,470.9) | (13,504.6) | (12,333.9) | (11,029.2) | (10,836.0) | (11,742.6) | (12,960.5) | (14,108.1) | (15,369.0) | (8,949.7) | (8,349.6) | (8,555.2) | (7,130.0) | (6,965.1) | (6,465.7) | (4,198.6) | (4,904.9) | (5,237.7) | (4,104.5) | - |
| 723.8 |
| 764.8 |
| 734.3 |
| 790.3 |
| 323.2 |
| 328.6 |
| 320.0 |
| 402.1 |
| 428.4 |
| 426.5 |
| 346.0 |
| 497.5 |
| 374.1 |
| 345.1 |
| 358.0 |
| 398.3 |
| 375.0 |
| 345.0 |
| 376.0 |
| 381.6 |
| 340.4 |
| 393.6 |
| 433.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,089.8 |
| 5,028.6 |
| 6,612.4 |
| 6,320.2 |
| 5,754.5 |
| 6,612.4 |
| 6,408.2 |
| 5,354.8 |
| 5,121.3 |
| 4,308.5 |
| 4,478.9 |
| 4,261.4 |
| 4,186.5 |
| 4,169.8 |
| 4,233.8 |
| 4,185.5 |
| 4,123.7 |
| 4,277.1 |
| 4,334.1 |
| 4,338.5 |
| 4,061.4 |
| 4,128.0 |
| 4,111.5 |
| 4,193.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,393.8 |
| 3,287.9 |
| 3,291.5 |
| 3,343.2 |
| 3,606.8 |
| 3,505.5 |
| 3,529.8 |
| 3,557.0 |
| 3,580.6 |
| 3,535.0 |
| 3,588.5 |
| 3,668.3 |
| 3,787.2 |
| 3,822.9 |
| 3,897.4 |
| 3,955.1 |
| 4,047.2 |
| 3,626.2 |
| 3,631.4 |
| 3,648.1 |
| 3,687.7 |
| 3,575.2 |
| 3,571.3 |
| 3,655.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,523.2 |
| 14,549.9 |
| 14,062.4 |
| 14,034.6 |
| 14,020.4 |
| 14,010.1 |
| 13,923.2 |
| 13,950.8 |
| 13,973.9 |
| 13,983.6 |
| 13,995.8 |
| 14,025.8 |
| 14,018.3 |
| 14,030.4 |
| 14,065.0 |
| 8,867.3 |
| 8,828.3 |
| 8,832.3 |
| 8,747.2 |
| 8,705.8 |
| 8,679.1 |
| 8,758.2 |
| 7,010.9 |
| 6,813.9 |
| 6,831.0 |
| 7,150.6 |
| 7,148.3 |
| 7,147.5 |
| 7,150.4 |
| 7,095.8 |
| 7,108.4 |
| 7,133.0 |
| 7,151.4 |
| 7,166.8 |
| 7,195.7 |
| 7,202.7 |
| 7,420.8 |
| 7,445.1 |
| 4,604.1 |
| 4,581.8 |
| 4,593.3 |
| 4,530.4 |
| 4,499.7 |
| 4,487.4 |
| 4,552.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 395.8 |
| 403.8 |
| 409.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,269.7 |
| 1,240.6 |
| 1,287.9 |
| 1,267.6 |
| 1,348.0 |
| 1,201.7 |
| 1,189.9 |
| 1,085.8 |
| 1,346.0 |
| 1,278.1 |
| 1,248.5 |
| 974.9 |
| 1,071.6 |
| 1,031.8 |
| 963.0 |
| 943.0 |
| 865.9 |
| 815.9 |
| 797.4 |
| 785.9 |
| 761.6 |
| 752.8 |
| 754.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31,090.1 |
| 31,143.8 |
| 32,481.6 |
| 32,332.2 |
| 31,841.9 |
| 32,648.8 |
| 32,307.6 |
| 31,262.2 |
| 30,806.7 |
| 30,248.7 |
| 30,452.4 |
| 30,313.2 |
| 30,111.2 |
| 30,285.8 |
| 30,384.0 |
| 30,554.8 |
| 30,624.0 |
| 22,240.6 |
| 22,191.5 |
| 22,209.6 |
| 21,812.6 |
| 21,670.3 |
| 21,602.1 |
| 21,913.1 |
| 600.7 |
| 1,590.5 |
| 2,463.8 |
| 3,899.8 |
| 2,885.7 |
| 2,625.7 |
| 2,331.5 |
| 863.7 |
| 1,537.2 |
| 1,391.8 |
| 1,396.5 |
| 1,407.2 |
| 1,990.6 |
| 1,599.2 |
| 1,600.1 |
| 1,250.5 |
| 200.5 |
| 604.7 |
| 604.7 |
| 604.7 |
| 1,507.6 |
| 1,103.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.8 |
| 108.6 |
| 103.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,552.0 |
| 2,039.4 |
| 2,060.2 |
| 1,673.9 |
| 1,787.2 |
| 2,113.7 |
| 2,053.7 |
| 1,639.9 |
| 1,633.3 |
| 1,726.8 |
| 1,417.0 |
| 1,428.8 |
| 1,367.8 |
| 1,387.6 |
| 1,427.3 |
| 1,515.4 |
| 1,445.8 |
| 1,242.6 |
| 1,384.0 |
| 1,452.0 |
| 1,372.2 |
| 1,341.5 |
| 1,376.8 |
| 1,476.4 |
| 8,595.5 |
| 8,019.9 |
| 6,839.0 |
| 7,813.2 |
| 8,135.4 |
| 8,265.8 |
| 9,589.7 |
| 8,464.2 |
| 7,612.7 |
| 7,491.5 |
| 6,696.6 |
| 7,362.3 |
| 6,903.4 |
| 7,087.1 |
| 7,516.6 |
| 7,298.1 |
| 7,187.8 |
| 7,341.9 |
| 6,209.6 |
| 5,349.5 |
| 5,889.9 |
| 5,330.8 |
| 5,743.5 |
| 6,244.4 |
| 5,215.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 300.8 |
| 308.5 |
| 318.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,218.3 |
| 2,166.0 |
| 2,146.9 |
| 2,076.0 |
| 2,118.4 |
| 2,006.2 |
| 1,939.4 |
| 1,924.5 |
| 1,947.1 |
| 2,027.2 |
| 2,015.9 |
| 1,991.7 |
| 2,031.0 |
| 2,046.9 |
| 2,036.9 |
| 2,028.7 |
| 2,003.8 |
| 1,233.9 |
| 1,790.9 |
| 1,761.0 |
| 1,719.4 |
| 1,547.7 |
| 1,506.4 |
| 1,442.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 929.1 |
| 1,118.4 |
| 1,181.6 |
| 1,224.1 |
| 1,292.7 |
| 1,502.4 |
| 1,511.2 |
| 1,549.3 |
| 1,545.0 |
| 1,536.6 |
| 1,555.4 |
| 1,554.9 |
| 1,448.9 |
| 1,281.4 |
| 1,313.4 |
| 1,325.8 |
| 1,341.0 |
| 1,481.3 |
| 1,439.7 |
| 1,485.6 |
| 1,523.1 |
| 1,930.0 |
| 1,981.8 |
| 2,047.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,302.1 |
| 21,068.1 |
| 22,115.3 |
| 21,762.4 |
| 21,463.8 |
| 22,864.9 |
| 22,867.3 |
| 21,919.4 |
| 21,912.6 |
| 21,850.0 |
| 21,886.7 |
| 22,069.8 |
| 22,191.8 |
| 22,487.5 |
| 22,857.0 |
| 23,207.4 |
| 23,355.4 |
| 16,088.4 |
| 16,808.4 |
| 16,959.2 |
| 16,216.2 |
| 16,397.6 |
| 16,274.6 |
| 15,783.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,713.1 |
| 17,363.2 |
| 17,384.5 |
| 17,069.8 |
| 16,655.0 |
| 16,374.2 |
| 16,312.5 |
| 15,982.1 |
| 15,360.0 |
| 15,501.8 |
| 15,218.8 |
| 14,996.7 |
| 14,724.5 |
| 14,572.2 |
| 14,523.8 |
| 14,459.6 |
| 14,398.4 |
| 13,408.9 |
| 13,259.3 |
| 13,138.9 |
| 13,008.8 |
| 12,931.8 |
| 12,734.6 |
| (1,998.4) |
| (1,970.5) |
| (2,122.7) |
| (2,364.1) |
| (2,397.7) |
| (2,429.2) |
| (2,842.7) |
| (2,867.6) |
| (2,908.7) |
| (2,914.4) |
| (2,584.5) |
| (2,589.8) |
| (2,600.6) |
| (2,625.4) |
| (2,360.3) |
| (2,419.2) |
| (2,499.2) |
| (2,429.0) |
| (2,552.5) |
| (2,244.4) |
| (2,232.0) |
| (2,244.5) |
| (2,350.4) |
| (2,476.9) |
| (2,484.7) |
| 6,915.2 |
| 6,715.0 |
| 6,611.2 |
| 6,351.3 |
| 6,365.4 |
| 6,370.2 |
| 6,433.3 |
| 6,610.8 |
| 6,662.2 |
| 6,681.8 |
| 6,779.0 |
| 6,923.5 |
| 7,009.7 |
| 7,035.9 |
| 7,167.5 |
| 8,190.8 |
| 8,252.6 |
| 8,269.7 |
| 7,762.9 |
| 7,800.3 |
| 7,529.2 |
| 6,602.2 |
| 262.8 |
| 280.2 |
| 293.5 |
| 302.8 |
| 297.6 |
| 302.6 |
| 313.3 |
| 291.0 |
| 285.0 |
| 308.3 |
| 312.8 |
| 313.2 |
| 319.0 |
| 327.6 |
| 350.7 |
| 351.3 |
| 369.1 |
| 359.0 |
| 379.1 |
| 357.6 |
| 340.1 |
| 345.2 |
| 380.3 |
| 10,542.4 |
| 9,812.9 |
| 9,524.5 |
| 9,692.3 |
| 9,470.4 |
| 8,890.3 |
| 8,550.0 |
| 8,444.6 |
| 8,058.5 |
| 7,575.1 |
| 7,712.3 |
| 7,382.8 |
| 7,054.5 |
| 6,930.4 |
| 6,651.8 |
| 6,225.1 |
| 6,141.1 |
| 4,965.6 |
| 4,230.7 |
| 3,903.8 |
| 4,327.9 |
| 4,063.4 |
| 4,180.6 |
| 4,908.3 |
| 9,804.7 |
| 9,985.9 |
| 9,773.2 |
| 9,187.9 |
| 8,852.6 |
| 8,757.9 |
| 8,349.5 |
| 7,860.1 |
| 8,020.6 |
| 7,695.6 |
| 7,367.7 |
| 7,249.4 |
| 6,979.4 |
| 6,575.8 |
| 6,492.4 |
| 5,334.7 |
| 4,589.7 |
| 4,282.9 |
| 4,685.5 |
| 4,403.5 |
| 4,525.8 |
| 5,288.6 |
| 10,553.3 |
| 11,206.8 |
| 10,745.5 |
| 10,912.2 |
| 11,255.4 |
| 11,661.9 |
| 11,582.7 |
| 11,846.4 |
| 11,930.1 |
| 12,506.8 |
| 12,571.3 |
| 12,502.7 |
| 13,666.5 |
| 13,831.4 |
| 13,869.8 |
| 7,461.0 |
| 7,475.7 |
| 7,606.6 |
| 7,481.5 |
| 6,882.0 |
| 7,239.9 |
| 7,415.7 |
| (1,810.4) |
| (1,200.8) |
| (1,815.2) |
| (2,511.3) |
| (2,977.3) |
| (2,056.0) |
| (2,257.9) |
| (2,370.2) |
| (2,388.1) |
| (2,883.4) |
| (2,642.0) |
| (2,900.6) |
| (3,346.8) |
| (3,064.3) |
| (3,002.3) |
| (3,218.2) |
| (1,932.5) |
| (1,015.4) |
| (1,551.4) |
| (1,269.4) |
| (1,615.5) |
| (2,132.9) |
| (1,022.1) |
| 9,524.5 |
| 9,692.3 |
| 9,470.4 |
| 8,890.3 |
| 8,550.0 |
| 8,444.6 |
| 8,058.5 |
| 7,575.1 |
| 7,712.3 |
| 7,382.8 |
| 7,054.5 |
| 6,930.4 |
| 6,651.8 |
| 6,225.1 |
| 6,141.1 |
| 4,965.6 |
| 4,230.7 |
| 3,903.8 |
| 4,327.9 |
| 4,063.4 |
| 4,180.6 |
| 4,908.3 |
| (11,744.7) |
| (11,812.6) |
| (11,688.6) |
| (11,742.6) |
| (12,292.6) |
| (12,617.9) |
| (12,715.9) |
| (12,960.5) |
| (13,484.1) |
| (13,394.6) |
| (13,752.2) |
| (14,108.1) |
| (14,291.1) |
| (14,569.2) |
| (15,226.1) |
| (15,369.0) |
| (8,505.8) |
| (9,179.4) |
| (9,521.8) |
| (8,949.7) |
| (9,142.1) |
| (8,985.9) |
| (8,402.1) |