| (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 | - | - | - | - | - | - | - | 588.0 | 380.2 | 297.0 | 346.5 | 374.9 | 1,118.5 | 728.3 | 693.7 | 884.6 | 253.6 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 97.1 | 0.0 | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | - | - | - | - | 588.0 | 380.2 | 297.0 | 346.5 | 472.0 | 1,118.5 | 728.3 | 693.7 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 729.5 | 800.4 | 823.6 | 711.2 | 671.5 | 615.2 | 568.5 | 594.1 | 588.3 | 581.4 | 599.1 | 596.9 | 477.9 | 461.4 | 399.5 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1,429.3 | 1,254.1 | 1,341.0 | 1,173.1 | 988.5 | 964.2 | 815.3 | 784.9 | 752.8 | 745.7 | 751.0 | 801.0 | 659.5 | 633.3 | 649.0 | 533.6 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 7,142.8 | 6,812.8 | 6,449.1 | 5,709.5 | 5,401.0 | 4,964.9 | 4,734.4 | 4,581.7 | 4,460.7 | 4,575.0 | 4,517.3 | 4,328.6 | 3,779.4 | 3,560.6 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,255.7 | 1,159.2 | 1,086.2 | 970.6 | 692.3 | 580.1 | 550.8 | 502.3 | 523.2 | 522.5 | 474.3 | 482.0 | 461.5 | 442.0 | 420.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | 4,089.8 | 3,530.8 | 3,254.3 | 2,061.0 | 2,347.5 | 1,557.1 | 1,542.3 | 1,795.1 | 1,531.0 | 1,748.5 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | 299.3 | 299.3 | 299.3 | 299.3 | 299.2 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 218.5 | 1,307.0 | 719.8 | 693.8 | 939.4 | 4,528.6 | 4,234.2 | 3,259.7 | 2,361.1 | 2,347.7 | 2,057.0 | 1,793.1 | 1,796.1 | 1,788.7 | 1,846.1 | 2,064.6 | ||||
| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 37.1 |
| 129.2 |
| 97.1 |
| - |
| - |
| - |
| - |
| - |
| 884.6 |
| 253.6 |
| 37.1 |
| 129.2 |
| 97.1 |
| 390.1 |
| 410.4 |
| 455.2 |
| - |
| - |
| 519.7 |
| 592.5 |
| - |
| - |
| Prepaid Expenses | 504.2 | 974.2 | 345.6 | 272.2 | 257.0 | 254.5 | 240.1 | 272.2 | 280.6 | 192.8 | 152.0 | 276.6 | 178.9 | 168.3 | 167.6 | - | - | - | - | - |
| Other Current Assets | 302.7 | 704.4 | 118.0 | 128.3 | 127.7 | 158.8 | 156.0 | 180.2 | 130.8 | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,588.9 | 3,759.5 | 2,912.1 | 2,620.4 | 2,246.2 | 2,977.9 | 2,117.1 | 2,239.2 | 2,001.9 | 1,816.8 | 1,848.6 | 2,247.0 | 2,487.3 | 2,113.5 | 2,046.6 | 2,005.2 | 1,385.4 | 1,344.9 | - | - |
| 3,588.6 |
| 3,324.8 |
| 3,242.9 |
| 1,458.9 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 2,679.6 | 2,581.3 | 2,451.4 | 2,354.0 | 2,397.8 | 2,276.8 | 2,176.7 | 1,974.0 | 1,886.6 | (2,028.8) | 1,887.1 | (1,838.1) | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 2,285.3 | 2,153.1 | 2,130.3 | 2,106.7 | 2,177.2 | 2,240.5 | 2,151.9 | 1,805.3 | 1,674.1 | 1,559.7 | 1,437.7 | 1,404.8 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 39.9 | 39.2 | 40.7 | 36.5 | - | - | - | - |
| Goodwill | 2,996.0 | 2,705.8 | 2,696.1 | 2,607.0 | 2,633.2 | 1,988.2 | 1,986.0 | 1,801.1 | 821.1 | 812.3 | 684.3 | 793.0 | 576.6 | 588.0 | 516.7 | 524.1 | 571.6 | 554.7 | - | - |
| Intangible Assets | 2,475.7 | 1,873.9 | 1,879.2 | 1,966.3 | 2,037.6 | 1,295.2 | 1,341.2 | 1,278.3 | 369.2 | 492.7 | 379.3 | 294.8 | 195.2 | 214.7 | 111.9 | 123.1 | 125.5 | 110.8 | - | - |
| Operating Lease Right Of Use Assets | 325.3 | 337.7 | 308.0 | 326.5 | 351.7 | 224.3 | 220.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 27.8 | 37.1 | 44.5 | 40.5 | 40.9 | 29.4 | 31.0 | 1.2 | - | - | - | - | 0.0 | 12.4 | 33.4 | 21.4 | 4.4 | 13.8 | - | - |
| Other Non-Current Assets | 1,123.3 | 1,111.9 | 1,061.4 | 945.0 | 868.2 | 555.9 | 512.0 | 253.0 | 251.9 | 168.4 | 155.4 | 136.1 | 293.0 | 152.1 | 138.7 | 161.2 | 183.4 | 151.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | 77.9 | 139.8 | - | - | - | - | - | - | - |
| Total Assets | 13,741.3 | 12,946.9 | 11,902.9 | 10,948.8 | 10,412.2 | 9,131.8 | 8,140.4 | 7,703.0 | 5,553.7 | 5,524.3 | 5,344.4 | 5,622.9 | 5,357.5 | 4,754.8 | 4,407.1 | 4,272.7 | 3,675.0 | 3,634.7 | - | - |
| 410.7 |
| 287.9 |
| 249.5 |
| - |
| - |
| Short Term Debt | 218.5 | 1,307.0 | 719.8 | 693.8 | 939.4 | 438.8 | 703.4 | 5.4 | 300.1 | 0.2 | 499.9 | 250.8 | 0.9 | 257.7 | 97.6 | 261.4 | 15.2 | 18.4 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 49.6 | 40.6 | 34.5 | 31.8 | 36.3 | 36.6 | 29.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 970.6 | 807.3 | 867.8 | 832.5 | 855.6 | 781.8 | 702.4 | 679.2 | 676.1 | 751.0 | 857.0 | 813.5 | 699.7 | 650.9 | 612.2 | 593.3 | 213.7 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 162.5 | 105.1 | - | 125.1 | 163.4 | 130.2 | - | - | - |
| Total Current Liabilities | 3,011.9 | 3,929.5 | 3,008.4 | 3,257.2 | 2,493.3 | 1,891.7 | 2,008.8 | 2,418.6 | 2,076.5 | 1,909.4 | 2,217.9 | 1,935.6 | 1,408.0 | 1,471.1 | 1,173.8 | 1,298.8 | 910.6 | 1,270.2 | - | - |
| 1,803.2 |
| 1,518.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 285.9 | 304.8 | 277.1 | 294.8 | 310.9 | 181.9 | 184.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 679.5 | 424.2 | 345.7 | 328.4 | 288.0 | 229.0 | 200.0 | 176.9 | 45.7 | 39.6 | 53.2 | 99.4 | 104.2 | 35.7 | 0.0 | - | 0.0 | 3.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 731.9 | 688.3 | 660.7 | 719.7 | 787.1 | 683.4 | 655.8 | 446.0 | 438.9 | 400.2 | 468.7 | 526.0 | 434.1 | 668.7 | 603.9 | 494.5 | 501.3 | 505.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,104.5 | 8,232.2 | 7,803.9 | 7,649.3 | 7,655.0 | 6,894.0 | 6,395.4 | 6,295.8 | 4,622.2 | 4,696.6 | 4,296.9 | 4,103.3 | 3,741.4 | 3,706.5 | 3,526.2 | 3,335.1 | 2,914.7 | 3,284.8 | - | - |
| 299.2 |
| 299.2 |
| - |
| - |
| Additional Paid In Capital | 1,426.7 | 1,377.2 | 1,345.6 | 1,296.6 | 1,260.3 | 1,191.2 | 1,142.2 | 982.2 | 925.0 | 869.9 | 783.9 | 754.2 | 664.9 | 593.0 | 490.8 | 434.9 | 394.7 | 352.4 | - | - |
| Retained Earnings | 5,495.4 | 5,698.3 | 4,562.3 | 3,589.8 | 2,719.9 | 1,928.7 | 1,290.5 | 7,032.0 | 6,371.1 | 6,116.0 | 5,897.6 | 5,860.8 | 5,454.3 | 5,027.6 | 4,707.9 | 4,374.7 | 4,148.4 | 3,975.8 | - | - |
| Accumulated Other Comprehensive Income | (247.4) | (303.9) | (230.1) | (252.3) | (249.2) | (338.1) | (324.0) | (356.8) | (313.7) | (375.9) | (371.0) | (358.6) | (166.6) | (385.1) | (442.3) | (215.1) | (202.8) | (359.9) | - | - |
| Treasury Stock | - | - | - | - | 1,195.4 | 769.0 | 591.0 | 6,618.6 | 6,426.9 | 6,184.0 | 5,672.4 | 5,161.2 | 4,707.7 | 4,558.7 | 4,259.0 | 4,052.1 | 3,979.6 | (4,009.9) | - | - |
| Minority Interest | - | - | - | - | 0.0 | 3.5 | 5.8 | 8.5 | 16.2 | 41.8 | 49.5 | 64.5 | 11.2 | 11.6 | 23.6 | 35.3 | 39.9 | 31.7 | - | - |
| Total Stockholders Equity | 4,636.8 | 4,714.7 | 4,099.1 | 3,299.5 | 2,757.2 | 2,234.4 | 1,739.2 | 1,398.7 | 915.3 | 785.9 | 998.0 | 1,455.1 | 1,604.8 | 1,036.7 | 857.3 | 902.3 | 720.5 | 318.2 | 623.5 | 683.4 |
| Total Equity | 4,636.8 | 4,714.7 | 4,099.1 | 3,299.5 | 2,757.2 | 2,237.9 | 1,745.0 | 1,407.3 | 931.6 | 827.7 | 1,047.5 | 1,519.5 | 1,616.1 | 1,048.4 | 880.9 | 937.6 | 760.3 | 349.9 | 623.5 | 683.4 |
| 1,533.2 |
| 18.4 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | 2,671.7 | 1,980.9 | 2,050.7 | 1,710.5 | 1,321.1 | 677.5 | 1,060.4 | 1,152.4 | 1,180.0 | 1,279.6 | (18.7) | - | - |
| Working Capital | 577.0 | (170.0) | (96.2) | (636.7) | (247.1) | 1,086.2 | 108.3 | (179.4) | (74.6) | (92.7) | (369.3) | 311.4 | 1,079.3 | 642.4 | 872.8 | 706.4 | 474.8 | 74.7 | - | - |
| Book Value | 4,636.8 | 4,714.7 | 4,099.1 | 3,299.5 | 2,757.2 | 2,234.4 | 1,739.2 | 1,398.7 | 915.3 | 785.9 | 998.0 | 1,455.1 | 1,604.8 | 1,036.7 | 857.3 | 902.3 | 720.5 | 318.2 | 623.5 | 683.4 |
| Tangible Book Value | (835.0) | 135.0 | (476.2) | (1,273.7) | (1,913.5) | (1,049.1) | (1,587.9) | (1,680.7) | (274.9) | (519.2) | (65.6) | 367.3 | 833.0 | 234.0 | 228.7 | 255.1 | 23.4 | (347.3) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 366.0 |
| 466.0 |
| 588.0 |
| 467.4 |
| 476.4 |
| 380.2 |
| 214.1 |
| 275.1 |
| 297.0 |
| 250.2 |
| 286.0 |
| 346.5 |
| 302.7 |
| 305.7 |
| 374.9 |
| 477.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 99.3 | 99.5 | 97.1 | 98.3 |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 366.0 | 466.0 | 588.0 | 467.4 | 476.4 | 380.2 | 214.1 | 275.1 | 297.0 | 250.2 | 286.0 | 346.5 | 402.0 | 405.2 | 472.0 | 575.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 974.6 | 729.5 | 966.4 | 820.2 | 879.6 | 800.4 | 1,142.5 | 846.4 | 1,205.7 | 823.6 | 764.3 | 856.8 | 711.2 | 654.4 | 868.4 | 671.5 | 532.4 | 634.8 | 615.2 | 829.5 | 540.4 | 705.6 | 568.5 | 849.2 | 538.7 | 694.1 | 594.1 | 501.9 | 614.3 | 588.3 | 417.5 | 595.8 | 581.4 | 483.5 | 544.0 | 599.1 | 443.5 | 606.7 | 596.9 | 786.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,429.1 | 1,429.3 | 1,707.5 | 1,842.3 | 1,467.3 | 1,254.1 | 1,302.0 | 1,459.5 | 1,137.9 | 1,341.0 | 1,385.4 | 1,180.4 | 1,173.1 | 1,208.2 | 1,031.5 | 988.5 | 1,060.4 | 909.8 | 964.2 | 958.5 | 999.4 | 832.2 | 815.3 | 969.1 | 958.0 | 791.3 | 784.9 | 916.4 | 782.5 | 752.8 | 936.4 | 795.4 | 745.7 | 871.3 | 770.4 | 751.0 | 874.0 | 745.8 | 801.0 | 900.7 |
| Prepaid Expenses | 487.9 | 504.2 | 561.2 | 850.7 | 941.9 | 974.2 | 492.4 | 562.6 | 523.4 | 345.6 | 285.1 | 228.5 | 272.2 | 226.1 | 219.5 | 257.0 | 200.2 | |||||||||||||||||||||||
| Other Current Assets | 324.4 | 302.7 | 427.2 | 714.0 | 776.6 | 704.4 | 377.4 | 397.0 | 393.7 | 118.0 | 115.1 | 116.1 | 128.3 | 130.3 | 132.5 | 127.7 | 136.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,768.5 | 3,588.9 | 4,398.1 | 4,425.6 | 4,804.1 | 3,759.5 | 3,551.8 | 3,335.6 | 3,387.4 | 2,912.1 | 2,880.9 | 2,726.1 | 2,620.4 | 2,428.5 | 2,457.4 | 2,246.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 7,175.4 | 7,142.8 | 6,976.1 | 6,932.7 | 6,860.5 | 6,812.8 | 6,690.6 | 6,609.5 | 6,531.3 | 6,449.1 | 6,031.6 | 5,821.7 | 5,709.5 | 5,472.7 | 5,455.6 | 5,401.0 | 5,094.5 | 5,022.1 | 4,964.9 | 4,838.6 | 4,804.7 | 4,748.7 | 4,734.4 | 4,652.3 | 4,619.3 | 4,572.3 | 4,581.7 | 4,535.1 | 4,524.3 | 4,460.7 | 4,370.4 | 4,440.0 | 4,575.0 | 4,567.6 | 4,545.7 | 4,517.3 | 4,423.0 | 4,355.2 | 4,328.6 | 4,233.4 |
| Accumulated Depreciation | 3,686.3 | 3,613.2 | 3,549.5 | 3,490.5 | 3,423.5 | 3,354.0 | 3,301.5 | 3,241.2 | 3,198.2 | 3,139.4 | 3,016.7 | 2,999.5 | 2,939.8 | 2,881.9 | 2,862.9 | 2,814.8 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,489.2 | 3,529.6 | 3,426.7 | 3,442.2 | 3,437.0 | 3,458.9 | 3,389.0 | 3,368.3 | 3,333.1 | 3,309.7 | 3,014.9 | 2,822.2 | 2,769.7 | 2,590.8 | 2,592.6 | 2,586.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,994.7 | 2,996.0 | 2,711.3 | 2,713.0 | 2,707.8 | 2,705.8 | 2,692.2 | 2,691.6 | 2,693.9 | 2,696.1 | 2,696.0 | 2,607.8 | 2,607.0 | 2,616.5 | 2,620.6 | 2,633.2 | 2,166.4 | 1,989.5 | ||||||||||||||||||||||
| Intangible Assets | 2,450.4 | 2,475.7 | 1,891.1 | 1,912.6 | 1,853.5 | 1,873.9 | 1,819.0 | 1,838.5 | 1,859.1 | 1,879.2 | 1,928.2 | 1,947.6 | 1,966.3 | 2,007.7 | 2,029.2 | 2,037.6 | 1,509.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 312.6 | 325.3 | 336.8 | 347.7 | 357.1 | 337.7 | 347.6 | 341.2 | 307.7 | 308.0 | 322.7 | 321.3 | 326.5 | 337.3 | 352.4 | 351.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 26.9 | 27.8 | 42.0 | 41.0 | 38.5 | 37.1 | 40.4 | 41.3 | 45.2 | 44.5 | 44.0 | 42.8 | 40.5 | 40.5 | 42.8 | 40.9 | 34.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,111.6 | 1,123.3 | 1,110.2 | 1,111.3 | 1,126.8 | 1,111.9 | 1,129.0 | 1,140.3 | 1,071.1 | 1,061.4 | 961.7 | 965.0 | 945.0 | 904.8 | 902.3 | 868.2 | 612.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,841.3 | 13,741.3 | 13,579.4 | 13,645.7 | 13,967.8 | 12,946.9 | 12,621.4 | 12,415.7 | 12,389.8 | 11,902.9 | 11,525.7 | 11,111.5 | 10,948.8 | 10,588.9 | 10,645.0 | 10,412.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,303.7 | 1,255.7 | 1,459.7 | 1,450.5 | 1,415.5 | 1,159.2 | 1,214.6 | 1,138.2 | 946.0 | 1,086.2 | 1,014.1 | 1,004.9 | 970.6 | 876.2 | 825.2 | 692.3 | 615.6 | 553.6 | 580.1 | 589.6 | 530.0 | 531.9 | 550.8 | 553.6 | 479.8 | 500.6 | 502.3 | 496.9 | 520.0 | 523.2 | 471.5 | 499.1 | 522.5 | 455.2 | 436.3 | 474.3 | 423.4 | 449.1 | 482.0 | 522.8 |
| Short Term Debt | 504.1 | 503.3 | 502.3 | 303.0 | 603.6 | 605.0 | 904.8 | 605.2 | 305.4 | 305.1 | 8.0 | 758.1 | 753.6 | 752.6 | 2.3 | 2.8 | 3.5 | 354.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 49.7 | 49.6 | 46.3 | 46.5 | 45.7 | 40.6 | 39.5 | 38.3 | 35.2 | 34.5 | 33.9 | 32.8 | 31.8 | 32.5 | 36.5 | 36.3 | ||||||||||||||||||||||||
| Accrued Expenses | 926.2 | 970.6 | 952.3 | 876.0 | 826.9 | 807.3 | 807.4 | 783.7 | 872.5 | 867.8 | 828.2 | 780.2 | 832.5 | 736.7 | 784.7 | 855.6 | 708.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,039.8 | 3,011.9 | 3,227.8 | 2,893.3 | 3,016.1 | 3,929.5 | 4,195.0 | 3,885.6 | 3,489.0 | 3,008.4 | 2,726.1 | 3,281.3 | 3,257.2 | 3,300.9 | 2,565.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4,684.4 | 4,681.2 | 4,677.1 | 5,176.4 | 5,177.3 | 3,190.2 | 3,189.1 | 3,489.4 | 3,790.0 | 3,789.1 | 4,086.2 | 3,341.4 | 3,344.0 | 3,340.5 | 4,088.4 | 4,086.6 | 4,095.2 | 4,094.2 | 4,089.8 | 4,093.2 | 4,091.2 | 3,453.5 | 3,530.8 | 3,245.3 | 2,888.0 | 3,236.3 | 3,254.3 | 3,249.7 | 2,059.9 | 2,061.0 | 2,349.8 | 2,350.9 | 2,347.5 | 1,571.2 | 1,571.4 | 1,557.1 | 1,798.1 | 1,811.0 | - | 1,810.7 |
| Operating Lease Liabilities Non-Current | 273.6 | 285.9 | 299.8 | 309.9 | 319.6 | 304.8 | 314.4 | 307.9 | 276.4 | 277.1 | 290.7 | 289.4 | 294.8 | 303.0 | 312.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 706.5 | 679.5 | 471.0 | 409.2 | 413.2 | 424.2 | 323.0 | 330.7 | 338.8 | 345.7 | 304.1 | 318.3 | 328.4 | 291.7 | 294.4 | 288.0 | 256.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 676.8 | 731.9 | 639.2 | 652.2 | 676.3 | 688.3 | 709.4 | 700.1 | 663.6 | 660.7 | 714.5 | 712.1 | 719.7 | 764.0 | 781.0 | 787.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,107.4 | 9,104.5 | 9,015.0 | 9,131.1 | 9,282.9 | 8,232.2 | 8,416.4 | 8,405.8 | 8,281.5 | 7,803.9 | 7,830.9 | 7,653.2 | 7,649.3 | 7,697.1 | 7,729.5 | 7,655.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 299.3 | 299.3 | 299.3 | 299.3 |
| Additional Paid In Capital | 1,435.2 | 1,426.7 | 1,407.7 | 1,387.9 | 1,372.1 | 1,377.2 | 1,342.9 | 1,325.9 | 1,315.8 | 1,345.6 | 1,301.2 | 1,285.4 | 1,296.6 | 1,258.1 | 1,243.2 | 1,260.3 | ||||||||||||||||||||||||
| Retained Earnings | 5,643.4 | 5,495.4 | 5,447.4 | 5,442.9 | 5,652.1 | 5,698.3 | 5,172.7 | 4,997.3 | 5,087.1 | 4,562.3 | 4,171.0 | 3,970.6 | 3,589.8 | 3,208.6 | 3,071.4 | 2,719.9 | 2,301.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (249.9) | (247.4) | (250.0) | (270.4) | (291.3) | (303.9) | (252.1) | (251.6) | (230.8) | (230.1) | (221.0) | (238.0) | (252.3) | (268.4) | (242.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,528.1 | 1,378.7 | 1,195.4 | 1,180.9 | 994.8 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.8 | 8.9 | ||||||||||||||||||||||
| Total Stockholders Equity | 4,733.8 | 4,636.8 | 4,564.4 | 4,514.6 | 4,684.9 | 4,714.7 | 4,205.0 | 4,009.9 | 4,108.3 | 4,099.1 | 3,694.8 | 3,458.4 | 3,299.5 | 2,891.7 | 2,915.5 | 2,757.2 | ||||||||||||||||||||||||
| Total Equity | 4,733.8 | 4,636.8 | 4,564.4 | 4,514.6 | 4,684.9 | 4,714.7 | 4,205.0 | 4,009.9 | 4,108.3 | 4,099.1 | 3,694.8 | 3,458.4 | 3,299.5 | 2,891.7 | 2,915.5 | 2,757.2 | 2,273.9 | 2,264.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,188.4 | 5,184.5 | 5,179.4 | 5,479.5 | 5,780.9 | 3,795.2 | 4,093.9 | 4,094.6 | 4,095.4 | 4,094.2 | 4,094.2 | 4,099.5 | 4,097.6 | 4,093.0 | 4,090.8 | 4,089.5 | 4,098.7 | 4,448.1 | 4,528.6 | 4,881.5 | 4,879.7 | 4,242.2 | 4,234.2 | 4,520.7 | 3,241.2 | 3,239.9 | 3,259.7 | 3,554.1 | 2,363.0 | 2,361.1 | 2,349.8 | 2,351.1 | 2,347.7 | 2,071.3 | 2,071.4 | 2,057.0 | 2,048.8 | 2,061.8 | 250.8 | 2,061.5 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 728.7 | 577.0 | 1,170.3 | 1,532.2 | 1,788.0 | (170.0) | (643.2) | (550.0) | (101.7) | (96.2) | 154.8 | (555.2) | (636.7) | (872.4) | (108.2) | (247.1) | 632.2 | |||||||||||||||||||||||
| Book Value | 4,733.8 | 4,636.8 | 4,564.4 | 4,514.6 | 4,684.9 | 4,714.7 | 4,205.0 | 4,009.9 | 4,108.3 | 4,099.1 | 3,694.8 | 3,458.4 | 3,299.5 | 2,891.7 | 2,915.5 | 2,757.2 | 2,265.0 | 2,256.0 | ||||||||||||||||||||||
| Tangible Book Value | (711.2) | (835.0) | (38.0) | (111.0) | 123.6 | 135.0 | (306.2) | (520.3) | (444.7) | (476.2) | (929.4) | (1,097.1) | (1,273.7) | (1,732.5) | (1,734.3) | (1,913.5) | (1,410.8) | |||||||||||||||||||||||
| 183.2 |
| 254.5 |
| 213.2 |
| 197.8 |
| 222.1 |
| 240.1 |
| 254.1 |
| 230.9 |
| 265.5 |
| 272.2 |
| 479.5 |
| 397.3 |
| 280.6 |
| 343.6 |
| 247.6 |
| 192.8 |
| 202.6 |
| 172.6 |
| 152.0 |
| 208.4 |
| 231.0 |
| 276.6 |
| 213.2 |
| 118.6 |
| 158.8 |
| 157.1 |
| 157.0 |
| 173.4 |
| 156.0 |
| 167.8 |
| 154.6 |
| 194.4 |
| 180.2 |
| 162.0 |
| 133.2 |
| 130.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,219.2 |
| 2,860.0 |
| 2,977.9 |
| 3,207.1 |
| 2,902.9 |
| 2,854.8 |
| 2,117.1 |
| 2,375.1 |
| 2,093.6 |
| 2,216.9 |
| 2,239.2 |
| 2,365.1 |
| 2,270.5 |
| 2,001.9 |
| 1,911.5 |
| 1,873.9 |
| 1,816.8 |
| 1,807.6 |
| 1,772.9 |
| 1,848.6 |
| 2,007.4 |
| 2,108.1 |
| 2,247.0 |
| 2,532.6 |
| 2,752.7 |
| 2,723.3 |
| 2,679.6 |
| 2,655.2 |
| 2,639.3 |
| 2,598.4 |
| 2,581.3 |
| 2,552.3 |
| 2,512.1 |
| 2,464.2 |
| 2,451.4 |
| 2,451.3 |
| 2,405.3 |
| 2,354.0 |
| 2,336.7 |
| 2,389.6 |
| 2,397.8 |
| 2,369.0 |
| 2,315.7 |
| 2,276.8 |
| 2,242.7 |
| 2,206.0 |
| 2,176.7 |
| 2,154.7 |
| 2,341.8 |
| 2,298.8 |
| 2,285.3 |
| 2,183.4 |
| 2,165.3 |
| 2,150.2 |
| 2,153.1 |
| 2,100.0 |
| 2,107.2 |
| 2,108.1 |
| 2,130.3 |
| 2,083.8 |
| 2,119.0 |
| 2,106.7 |
| 2,033.8 |
| 2,050.4 |
| 2,177.2 |
| 2,198.6 |
| 2,230.1 |
| 2,240.5 |
| 2,180.3 |
| 2,149.2 |
| 2,151.9 |
| 2,078.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,988.2 |
| 1,981.5 |
| 1,979.0 |
| 1,976.7 |
| 1,986.0 |
| 1,982.4 |
| 1,806.0 |
| 1,803.6 |
| 1,801.1 |
| 1,675.0 |
| 1,645.3 |
| 821.1 |
| 818.1 |
| 814.9 |
| 812.3 |
| 818.4 |
| 690.7 |
| 684.3 |
| 711.3 |
| 933.8 |
| 793.0 |
| 778.4 |
| 1,284.1 |
| 1,295.2 |
| 1,303.8 |
| 1,314.3 |
| 1,324.8 |
| 1,341.2 |
| 1,452.7 |
| 1,257.9 |
| 1,267.8 |
| 1,278.3 |
| 1,016.3 |
| 1,032.8 |
| 369.2 |
| 378.3 |
| 381.7 |
| 492.7 |
| 521.2 |
| 375.3 |
| 379.3 |
| 402.6 |
| 407.8 |
| 294.8 |
| 331.6 |
| 206.1 |
| 219.8 |
| 224.3 |
| 229.8 |
| 222.9 |
| 219.3 |
| 220.7 |
| 226.0 |
| 232.0 |
| 219.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| 29.4 |
| 25.2 |
| 24.8 |
| 25.1 |
| 31.0 |
| 29.8 |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 577.7 |
| 555.9 |
| 554.1 |
| 524.7 |
| 523.9 |
| 512.0 |
| 524.3 |
| 499.3 |
| 459.8 |
| 253.0 |
| 262.7 |
| 262.1 |
| 251.9 |
| 183.0 |
| 163.7 |
| 168.4 |
| 157.2 |
| 185.1 |
| 155.4 |
| 147.7 |
| 158.6 |
| 142.8 |
| 195.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,883.9 |
| 9,038.1 |
| 9,131.8 |
| 9,255.0 |
| 8,911.1 |
| 8,855.4 |
| 8,140.4 |
| 8,464.3 |
| 7,793.6 |
| 7,857.4 |
| 7,703.0 |
| 7,405.7 |
| 7,332.8 |
| 5,553.7 |
| 5,380.2 |
| 5,342.4 |
| 5,524.3 |
| 5,567.4 |
| 5,305.8 |
| 5,344.4 |
| 5,449.3 |
| 5,757.5 |
| 5,629.5 |
| 5,916.6 |
| 438.8 |
| 788.3 |
| 788.4 |
| 788.7 |
| 703.4 |
| 1,275.4 |
| 353.2 |
| 3.6 |
| 5.4 |
| 304.4 |
| 303.1 |
| 300.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 500.1 |
| 500.0 |
| 499.9 |
| 250.7 |
| 250.8 |
| 250.8 |
| 250.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.6 |
| 34.7 |
| 36.6 |
| 35.2 |
| 31.2 |
| 27.8 |
| 29.2 |
| 29.0 |
| 28.6 |
| 30.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 717.2 |
| 781.8 |
| 730.9 |
| 643.9 |
| 673.3 |
| 702.4 |
| 726.3 |
| 650.9 |
| 650.7 |
| 679.2 |
| 635.7 |
| 623.7 |
| 676.1 |
| 641.7 |
| 646.9 |
| 751.0 |
| 718.9 |
| 769.8 |
| 857.0 |
| 707.4 |
| 704.3 |
| 813.5 |
| 737.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,493.3 |
| 1,587.0 |
| 1,774.6 |
| 1,891.7 |
| 2,228.2 |
| 2,214.8 |
| 2,892.8 |
| 2,008.8 |
| 2,982.4 |
| 2,387.4 |
| 2,398.2 |
| 2,418.6 |
| 2,514.3 |
| 3,705.5 |
| 2,076.5 |
| 1,742.2 |
| 1,710.9 |
| 1,909.4 |
| 2,671.4 |
| 2,337.0 |
| 2,217.9 |
| 2,018.3 |
| 2,175.1 |
| 1,935.6 |
| 2,192.2 |
| 310.9 |
| 172.4 |
| 179.8 |
| 181.9 |
| 187.7 |
| 184.6 |
| 183.3 |
| 184.2 |
| 189.0 |
| 194.7 |
| 179.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 230.7 |
| 229.0 |
| 211.3 |
| 205.1 |
| 197.0 |
| 200.0 |
| 200.2 |
| 197.1 |
| 181.4 |
| 176.9 |
| 141.2 |
| 142.5 |
| 45.7 |
| 21.1 |
| 35.5 |
| 39.6 |
| 54.0 |
| 52.6 |
| 53.2 |
| 130.1 |
| 136.5 |
| 99.4 |
| 145.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 671.6 |
| 673.8 |
| 683.4 |
| 653.6 |
| 643.8 |
| 637.5 |
| 655.8 |
| 627.8 |
| 636.9 |
| 618.1 |
| 446.0 |
| 436.7 |
| 435.2 |
| 438.9 |
| 397.2 |
| 399.6 |
| 400.2 |
| 496.1 |
| 465.5 |
| 468.7 |
| 515.3 |
| 541.1 |
| 526.0 |
| 410.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,610.0 |
| 6,773.3 |
| 6,894.0 |
| 7,186.2 |
| 7,155.0 |
| 7,180.9 |
| 6,395.4 |
| 6,702.7 |
| 6,109.5 |
| 6,434.0 |
| 6,295.8 |
| 6,341.8 |
| 6,343.1 |
| 4,622.2 |
| 4,510.2 |
| 4,496.9 |
| 4,696.6 |
| 4,792.7 |
| 4,426.5 |
| 4,296.9 |
| 4,211.1 |
| 4,412.9 |
| 4,110.0 |
| 4,308.7 |
| 1,218.7 |
| 1,195.7 |
| 1,191.2 |
| 1,169.6 |
| 1,161.9 |
| 1,153.1 |
| 1,142.2 |
| 1,130.5 |
| 1,075.2 |
| 996.2 |
| 982.2 |
| 940.0 |
| 926.0 |
| 925.0 |
| 904.6 |
| 878.7 |
| 869.9 |
| 817.1 |
| 792.6 |
| 783.9 |
| 752.4 |
| 745.9 |
| 754.2 |
| 734.3 |
| 2,162.5 |
| 1,928.7 |
| 1,800.2 |
| 1,516.5 |
| 1,404.5 |
| 1,290.5 |
| 7,525.7 |
| 7,358.3 |
| 7,193.2 |
| 7,032.0 |
| 6,727.1 |
| 6,634.3 |
| 6,371.1 |
| 6,187.4 |
| 6,112.5 |
| 6,116.0 |
| 6,030.3 |
| 6,005.1 |
| 5,897.6 |
| 5,776.6 |
| 5,991.1 |
| 5,860.8 |
| 5,773.5 |
| (249.2) |
| (296.1) |
| (329.0) |
| (338.1) |
| (352.3) |
| (367.2) |
| (365.7) |
| (324.0) |
| (324.1) |
| (336.7) |
| (348.5) |
| (356.8) |
| (367.8) |
| (354.5) |
| (313.7) |
| (356.0) |
| (357.4) |
| (375.9) |
| (396.7) |
| (379.7) |
| (371.0) |
| (316.3) |
| (403.8) |
| (358.6) |
| (176.5) |
| 769.0 |
| 773.2 |
| 779.2 |
| 742.2 |
| 591.0 |
| 6,938.7 |
| 6,781.5 |
| 6,786.1 |
| 6,618.6 |
| 6,609.3 |
| 6,593.6 |
| 6,426.9 |
| 6,240.6 |
| 6,163.5 |
| 6,184.0 |
| 6,082.7 |
| 5,946.4 |
| 5,672.4 |
| 5,422.3 |
| 5,427.1 |
| 5,161.2 |
| 5,147.2 |
| 3.5 |
| 3.0 |
| 2.5 |
| 3.3 |
| 5.8 |
| 8.4 |
| 9.0 |
| 8.6 |
| 8.5 |
| 13.9 |
| 17.5 |
| 16.2 |
| 14.7 |
| 15.4 |
| 41.8 |
| 46.7 |
| 47.9 |
| 49.5 |
| 50.6 |
| 49.8 |
| 64.5 |
| 63.9 |
| 2,265.0 |
| 2,256.0 |
| 2,234.4 |
| 2,065.9 |
| 1,753.6 |
| 1,671.2 |
| 1,739.2 |
| 1,753.2 |
| 1,675.1 |
| 1,414.7 |
| 1,398.7 |
| 1,049.9 |
| 972.1 |
| 915.3 |
| 855.3 |
| 830.1 |
| 785.9 |
| 728.0 |
| 831.4 |
| 998.0 |
| 1,150.3 |
| 1,266.1 |
| 1,455.1 |
| 1,544.0 |
| 2,237.9 |
| 2,068.8 |
| 1,756.1 |
| 1,674.5 |
| 1,745.0 |
| 1,761.6 |
| 1,684.1 |
| 1,423.4 |
| 1,407.3 |
| 1,063.8 |
| 989.7 |
| 931.6 |
| 870.0 |
| 845.5 |
| 827.7 |
| 774.7 |
| 879.4 |
| 1,047.5 |
| 1,200.9 |
| 1,315.9 |
| 1,519.5 |
| 1,607.9 |
| - |
| - |
| - |
| - |
| - |
| 2,875.3 |
| 2,773.9 |
| 2,671.7 |
| 3,086.7 |
| 1,886.6 |
| 1,980.9 |
| 2,135.8 |
| 2,076.0 |
| 2,050.7 |
| 1,821.1 |
| 1,785.4 |
| 1,710.5 |
| 1,646.9 |
| 1,656.7 |
| (221.2) |
| 1,486.1 |
| 1,085.4 |
| 1,086.2 |
| 978.9 |
| 688.1 |
| (38.0) |
| 108.3 |
| (607.3) |
| (293.9) |
| (181.3) |
| (179.4) |
| (149.2) |
| (1,435.0) |
| (74.6) |
| 169.3 |
| 162.9 |
| (92.7) |
| (863.8) |
| (564.1) |
| (369.3) |
| (10.8) |
| (67.0) |
| 311.4 |
| 340.4 |
| 2,234.4 |
| 2,065.9 |
| 1,753.6 |
| 1,671.2 |
| 1,739.2 |
| 1,753.2 |
| 1,675.1 |
| 1,414.7 |
| 1,398.7 |
| 1,049.9 |
| 972.1 |
| 915.3 |
| 855.3 |
| 830.1 |
| 785.9 |
| 728.0 |
| 831.4 |
| 998.0 |
| 1,150.3 |
| 1,266.1 |
| 1,455.1 |
| 1,544.0 |
| (1,017.6) |
| (1,049.1) |
| (1,219.4) |
| (1,539.7) |
| (1,630.3) |
| (1,587.9) |
| (1,681.9) |
| (1,388.7) |
| (1,656.7) |
| (1,680.7) |
| (1,641.3) |
| (1,706.0) |
| (274.9) |
| (341.0) |
| (366.5) |
| (519.2) |
| (611.7) |
| (234.5) |
| (65.6) |
| 36.4 |
| (75.5) |
| 367.3 |
| 433.9 |