| (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 | 774.0 | 1,085.0 | 4,579.0 | 2,583.8 | 4,709.2 | 3,449.1 | 898.5 | 866.0 | 2,463.8 | 1,223.4 | 7,685.5 | 2,077.9 | 2,798.7 | 2,336.1 | 2,335.7 | 2,387.0 | 1,796.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 774.0 | 1,085.0 | 4,579.0 | 2,583.8 | 4,709.2 | 3,449.1 | 898.5 | 866.0 | 2,463.8 | 1,223.4 | 7,685.5 | 2,077.9 | 2,798.7 | 2,336.1 | 2,335.7 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 61.0 | 56.0 | 53.0 | 52.0 | 55.6 | 51.1 | 50.2 | 51.1 | 58.8 | 58.9 | 100.1 | 110.0 | 123.7 | 121.7 | 116.8 | 109.9 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 49,290.0 | 44,177.0 | 43,570.0 | 41,037.6 | 41,916.6 | 41,476.5 | 39,050.9 | 37,193.6 | 36,626.4 | 34,443.4 | 37,692.4 | 39,126.1 | 40,355.6 | 38,491.1 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,149.0 | 1,029.0 | 1,103.0 | 980.2 | 1,006.8 | 741.3 | 988.2 | 1,207.9 | 924.8 | 756.0 | 874.7 | 860.1 | 1,086.0 | 1,141.9 | 961.3 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 39,973.0 | 38,424.0 | 37,153.0 | 35,903.5 | 35,622.7 | 35,196.8 | 34,118.1 | 31,075.3 | 29,536.4 | 25,878.5 | 24,122.1 | 14,935.7 | 14,129.8 | 13,632.5 | 12,133.8 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 17.0 | 17.0 | 17.0 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 40,698.0 | 38,424.0 | 39,345.0 | 35,903.5 | 35,622.7 | 37,440.4 | 34,177.2 | 31,075.3 | 29,536.4 | 25,955.7 | 24,122.1 | 14,935.7 | 14,129.8 | 13,632.5 | 12,500.4 | 11,505.3 | ||||
| (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 | 1,170.0 | 774.0 | 2,413.0 | 1,876.0 | 1,238.0 | 1,085.0 | 1,221.0 | 792.0 | 838.0 | 4,579.0 | 3,496.3 | 1,625.6 | 3,708.1 | 2,583.8 | 2,828.3 | |||||||||||||||||||||||||
| 2,063.4 |
| 1,981.3 |
| 2,128.1 |
| - |
| - |
| - |
| - |
| - |
| 2,387.0 |
| 1,796.0 |
| 2,063.4 |
| 1,981.3 |
| 2,128.1 |
| - |
| - |
| - |
| - |
| - |
| 106.2 |
| 111.5 |
| - |
| - |
| Prepaid Expenses | 863.0 | 1,074.0 | 866.0 | 673.4 | 511.3 | 632.7 | 385.0 | 694.6 | 828.4 | 565.2 | 558.7 | 783.2 | 807.9 | 1,089.0 | 615.8 | 692.5 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,163.0 | 4,599.0 | 7,986.0 | 5,424.2 | 7,148.5 | 6,243.2 | 3,557.9 | 4,053.2 | 5,327.2 | 4,848.6 | 9,643.0 | 4,185.5 | 5,050.1 | 4,922.1 | 4,403.0 | 4,368.5 | 3,416.3 | 3,517.6 | - | - |
| 35,737.6 |
| 34,482.4 |
| 33,440.5 |
| 31,152.4 |
| - |
| - |
| Accumulated Depreciation | 21,049.0 | 18,882.0 | 18,662.0 | 17,264.0 | 17,196.0 | 16,518.3 | 14,890.9 | 14,350.9 | 14,178.1 | 13,185.8 | 14,574.8 | 14,568.6 | 14,608.3 | 13,813.9 | 12,903.1 | 12,421.8 | 11,909.0 | 10,897.9 | - | - |
| Property,Plant & Equipment Net | 28,241.0 | 25,295.0 | 24,908.0 | 23,773.6 | 24,720.6 | 24,958.2 | 24,160.0 | 22,842.7 | 22,448.3 | 21,257.6 | 23,117.6 | 24,557.5 | 25,747.3 | 24,677.2 | 22,834.5 | 22,060.6 | 21,531.5 | 20,254.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,354.0 | 3,145.0 | 3,040.0 | 2,900.4 | 2,782.5 | 2,773.1 | 2,677.4 | 2,331.5 | 2,379.7 | 2,336.5 | 2,516.3 | 2,735.3 | 2,872.7 | 2,804.0 | 2,653.2 | 2,586.1 | 2,425.2 | 2,237.4 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | 12,565.7 | 13,552.0 | 13,827.7 | 13,261.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 6,331.0 | 6,095.0 | 5,618.0 | 4,707.2 | 4,449.5 | 3,527.4 | 2,584.0 | 2,381.0 | 2,562.8 | 1,855.3 | 1,869.1 | 1,744.6 | 1,747.1 | 1,602.7 | 1,672.2 | 1,624.7 | 1,639.2 | 1,229.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 59,515.0 | 55,182.0 | 56,147.0 | 50,436.0 | 53,854.3 | 52,626.8 | 47,510.8 | 32,811.2 | 33,803.7 | 31,023.9 | 37,938.7 | 34,227.4 | 36,626.3 | 35,386.5 | 32,989.9 | 31,975.2 | 30,224.9 | 28,461.5 | - | - |
| 943.9 |
| 636.0 |
| 620.4 |
| - |
| - |
| Short Term Debt | 725.0 | 0.0 | 2,192.0 | 0.0 | 0.0 | 2,243.6 | 59.1 | 0.0 | 0.0 | 77.2 | 0.0 | - | - | - | 366.6 | 8.3 | 18.1 | 31.8 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | 661.1 | 705.5 | 701.5 | 621.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,659.0 | 1,459.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 4,361.0 | 3,861.0 | 6,859.0 | 3,802.1 | 4,020.0 | 6,181.2 | 3,621.0 | 2,973.5 | 2,890.6 | 3,468.3 | 2,950.4 | 2,747.9 | 3,170.0 | 3,403.1 | 3,509.2 | 2,924.7 | 2,988.7 | 2,537.9 | - | - |
| 11,497.0 |
| 10,560.3 |
| 10,186.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | 12,134.4 | 13,020.9 | 13,321.3 | 12,757.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 945.0 | 778.0 | 790.0 | 757.8 | 738.3 | 702.0 | 660.6 | 627.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,038.0 | 1,914.0 | 1,681.0 | 1,997.5 | 2,075.6 | 2,025.6 | 1,318.1 | 1,215.5 | 1,119.4 | 1,817.1 | 1,704.3 | 1,624.5 | 1,647.7 | 1,531.1 | 1,344.1 | 1,332.4 | 1,278.9 | 944.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 704.0 | 771.0 | 950.0 | 1,051.8 | 1,081.0 | 1,054.1 | 979.6 | 1,096.3 | 1,154.4 | 1,053.7 | 2,074.0 | 2,065.9 | 1,669.1 | 1,526.2 | 1,612.6 | 1,586.9 | 1,363.1 | 1,410.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 61,306.0 | 58,979.0 | 60,854.0 | 56,439.0 | 58,455.3 | 60,451.7 | 55,721.1 | 39,069.6 | 37,071.7 | 33,228.2 | 30,850.8 | 21,374.0 | 20,616.6 | 20,092.9 | 18,599.7 | 17,341.0 | 16,191.0 | 15,078.9 | - | - |
| 16.6 |
| 16.6 |
| - |
| - |
| Additional Paid In Capital | 9,641.0 | 9,281.0 | 8,893.0 | 8,547.1 | 8,231.6 | 7,903.6 | 7,653.9 | 7,376.0 | 7,072.4 | 6,757.9 | 6,533.4 | 6,239.1 | 5,994.1 | 5,778.9 | 5,487.3 | 5,196.4 | 4,853.9 | 4,600.2 | - | - |
| Retained Earnings | 70,282.0 | 66,834.0 | 63,480.0 | 59,543.9 | 57,534.7 | 53,908.1 | 52,930.5 | 50,487.0 | 48,325.8 | 46,222.7 | 44,594.5 | 43,294.5 | 41,751.2 | 39,278.0 | 36,707.5 | 33,811.7 | 31,270.8 | 28,953.9 | - | - |
| Accumulated Other Comprehensive Income | (2,414.0) | (2,553.0) | (2,456.0) | (2,486.6) | (2,573.7) | (2,586.8) | (2,482.7) | (2,609.5) | (2,178.4) | (3,092.9) | (2,879.8) | (1,519.7) | 427.6 | 796.4 | 449.7 | 752.9 | 747.4 | 101.3 | - | - |
| Treasury Stock | 79,316.0 | 77,375.0 | 74,640.0 | 71,624.4 | 67,810.2 | 67,066.4 | 66,328.6 | 61,528.5 | 56,504.4 | 52,108.6 | 41,176.8 | 35,177.1 | 32,179.8 | 30,576.3 | 28,270.9 | 25,143.4 | 22,854.8 | 20,289.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (1,791.0) | (3,797.0) | (4,707.0) | (6,003.0) | (4,601.0) | (7,824.9) | (8,210.3) | (6,258.4) | (3,268.0) | (2,204.3) | 7,087.9 | 12,853.4 | 16,009.7 | 15,293.6 | 14,390.2 | 14,634.2 | 14,033.9 | 13,382.6 | 15,279.8 | 15,458.3 |
| Total Equity | (1,791.0) | (3,797.0) | (4,707.0) | (6,003.0) | (4,601.0) | (7,824.9) | (8,210.3) | (6,258.4) | (3,268.0) | (2,204.3) | 7,087.9 | 12,853.4 | 16,009.7 | 15,293.6 | 14,390.2 | 14,634.2 | 14,033.9 | 13,382.6 | 15,279.8 | 15,458.3 |
| 10,578.4 |
| 10,217.8 |
| - |
| - |
| Net debt | 39,924.0 | 37,339.0 | 34,766.0 | 33,319.7 | 30,913.5 | 33,991.3 | 33,278.7 | 30,209.3 | 27,072.6 | 24,732.3 | 16,436.6 | 12,857.8 | 11,331.1 | 11,296.4 | 10,164.7 | 9,118.3 | 8,782.4 | 8,154.4 | - | - |
| Working Capital | (198.0) | 738.0 | 1,127.0 | 1,622.1 | 3,128.5 | 62.0 | (63.1) | 1,079.7 | 2,436.6 | 1,380.3 | 6,692.6 | 1,437.6 | 1,880.1 | 1,519.0 | 893.8 | 1,443.8 | 427.6 | 979.7 | - | - |
| Book Value | (1,791.0) | (3,797.0) | (4,707.0) | (6,003.0) | (4,601.0) | (7,824.9) | (8,210.3) | (6,258.4) | (3,268.0) | (2,204.3) | 7,087.9 | 12,853.4 | 16,009.7 | 15,293.6 | 14,390.2 | 14,634.2 | 14,033.9 | 13,382.6 | 15,279.8 | 15,458.3 |
| Tangible Book Value | (5,145.0) | (6,942.0) | (7,747.0) | (8,903.4) | (7,383.5) | (10,598.0) | (10,887.7) | (8,589.9) | (5,647.7) | (4,540.8) | 4,571.6 | 10,118.1 | 13,137.0 | 12,489.6 | 11,737.0 | 12,048.1 | 11,608.7 | 11,145.2 | - | - |
| 1,872.5 |
| 2,335.7 |
| 4,709.2 |
| 4,305.8 |
| 3,049.4 |
| 3,019.7 |
| 3,449.1 |
| 3,683.8 |
| 3,255.7 |
| 5,379.8 |
| 898.5 |
| 1,177.3 |
| 1,134.5 |
| 2,289.1 |
| 866.0 |
| 2,574.5 |
| 1,623.5 |
| 2,468.0 |
| 2,463.8 |
| 2,671.2 |
| 2,392.4 |
| 2,412.2 |
| 1,223.4 |
| 2,266.7 |
| 3,128.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,170.0 | 774.0 | 2,413.0 | 1,876.0 | 1,238.0 | 1,085.0 | 1,221.0 | 792.0 | 838.0 | 4,579.0 | 3,496.3 | 1,625.6 | 3,708.1 | 2,583.8 | 2,828.3 | 1,872.5 | 2,335.7 | 4,709.2 | 4,305.8 | 3,049.4 | 3,019.7 | 3,449.1 | 3,683.8 | 3,255.7 | 5,379.8 | 898.5 | 1,177.3 | 1,134.5 | 2,289.1 | 866.0 | 2,574.5 | 1,623.5 | 2,468.0 | 2,463.8 | 2,671.2 | 2,392.4 | 2,412.2 | 1,223.4 | 2,266.7 | 3,128.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 61.0 | 61.0 | 55.0 | 55.0 | 51.0 | 56.0 | 54.0 | 46.0 | 46.0 | 53.0 | 47.6 | 52.4 | 51.5 | 52.0 | 43.4 | 43.3 | 49.6 | 55.6 | 50.1 | 47.8 | 45.3 | 51.1 | 44.2 | 42.6 | 39.1 | 50.2 | 42.6 | 44.2 | 40.8 | 51.1 | 41.9 | 49.6 | 53.8 | 58.8 | 54.2 | 56.7 | 56.8 | 58.9 | 90.5 | 87.4 |
| Prepaid Expenses | 1,046.0 | 863.0 | 1,032.0 | 1,120.0 | 1,060.0 | 1,074.0 | 1,176.0 | 963.0 | 935.0 | 866.0 | 1,059.0 | 1,073.8 | 963.6 | 673.4 | 979.2 | 1,166.8 | 597.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,709.0 | 4,163.0 | 6,079.0 | 5,601.0 | 4,735.0 | 4,599.0 | 4,912.0 | 4,205.0 | 4,057.0 | 7,986.0 | 6,850.0 | 4,945.4 | 6,798.7 | 5,424.2 | 5,740.8 | 4,919.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 49,477.0 | 49,290.0 | 48,215.0 | 47,609.0 | 45,258.0 | 44,177.0 | 45,178.0 | 43,846.0 | 43,432.0 | 43,570.0 | 41,967.0 | 42,131.0 | 41,487.1 | 41,037.6 | 39,096.8 | 40,114.3 | 41,773.1 | 41,916.6 | 41,423.7 | 41,535.5 | 41,082.2 | 41,476.5 | 40,088.6 | 39,137.4 | 38,351.5 | 39,050.9 | 37,748.0 | 38,192.4 | 37,774.0 | 37,193.6 | 36,946.4 | 36,577.3 | 37,164.7 | 36,626.4 | 36,038.9 | 35,397.9 | 34,451.5 | 34,443.4 | 37,931.1 | 37,814.4 |
| Accumulated Depreciation | 21,232.0 | 21,049.0 | 20,729.0 | 20,570.0 | 19,509.0 | 18,882.0 | 19,403.0 | 19,035.0 | 18,750.0 | 18,662.0 | 18,042.9 | 18,029.5 | 17,628.6 | 17,264.0 | 16,398.5 | 16,779.8 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 28,245.0 | 28,241.0 | 27,486.0 | 27,039.0 | 25,749.0 | 25,295.0 | 25,775.0 | 24,811.0 | 24,682.0 | 24,908.0 | 23,924.1 | 24,101.5 | 23,858.5 | 23,773.6 | 22,698.3 | 23,334.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,349.0 | 3,354.0 | 3,306.0 | 3,308.0 | 3,186.0 | 3,145.0 | 3,220.0 | 3,048.0 | 3,028.0 | 3,040.0 | 2,965.2 | 2,968.6 | 2,930.6 | 2,900.4 | 2,651.3 | 2,722.4 | 2,813.9 | 2,782.5 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 14,513.0 | 14,606.0 | 14,285.0 | 14,286.0 | 13,642.0 | 13,339.0 | 13,632.0 | 13,234.0 | 13,277.0 | 13,514.0 | 12,249.5 | 12,518.7 | 12,544.2 | 12,565.7 | 12,192.8 | 12,794.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 6,357.0 | 6,331.0 | 6,588.0 | 6,492.0 | 6,265.0 | 6,095.0 | 5,673.0 | 5,627.0 | 5,586.0 | 5,618.0 | 5,062.6 | 4,869.0 | 4,794.8 | 4,707.2 | 4,254.6 | 4,403.4 | 4,416.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 60,037.0 | 59,515.0 | 60,608.0 | 59,555.0 | 56,329.0 | 55,182.0 | 56,172.0 | 53,801.0 | 53,513.0 | 56,147.0 | 52,089.3 | 50,442.0 | 52,014.4 | 50,435.6 | 48,501.6 | 49,247.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,091.0 | 1,149.0 | 972.0 | 838.0 | 882.0 | 1,029.0 | 944.0 | 949.0 | 936.0 | 1,103.0 | 862.4 | 806.6 | 811.8 | 980.2 | 794.8 | 739.4 | 718.6 | 1,006.8 | 772.6 | 730.9 | 670.0 | 741.3 | 689.0 | 538.4 | 671.9 | 988.2 | 849.5 | 796.8 | 823.6 | 1,207.9 | 932.8 | 917.9 | 779.9 | 924.8 | 685.2 | 536.0 | 678.4 | 756.0 | 852.2 | 574.6 |
| Short Term Debt | - | - | 1,800.0 | 602.0 | 80.0 | 0.0 | 596.0 | 0.0 | 604.0 | 2,192.0 | - | - | 524.2 | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 707.0 | 694.0 | 698.0 | 686.0 | 663.0 | 636.0 | 668.0 | 655.0 | 685.0 | 688.0 | 668.1 | 687.2 | 668.7 | 661.1 | 654.9 | 689.6 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,146.0 | 4,361.0 | 6,079.0 | 4,298.0 | 4,008.0 | 3,861.0 | 6,308.0 | 3,910.0 | 4,886.0 | 6,859.0 | 4,002.7 | 3,673.7 | 4,624.7 | 3,802.1 | 3,486.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 40,105.0 | 39,973.0 | 39,483.0 | 40,801.0 | 38,845.0 | 38,424.0 | 38,990.0 | 38,524.0 | 36,764.0 | 37,153.0 | 37,274.6 | 35,710.1 | 36,603.7 | 35,903.5 | 34,866.2 | 34,576.5 | 33,988.8 | 35,622.7 | 34,628.0 | 34,922.6 | 34,823.2 | 35,196.8 | 35,143.4 | 34,675.6 | 38,046.6 | 34,118.1 | 32,850.1 | 32,654.3 | 32,892.0 | 31,075.3 | 31,895.2 | 30,687.7 | 30,869.5 | 29,536.4 | 28,402.6 | 28,150.9 | 26,984.2 | 25,878.5 | 26,007.0 | 26,010.0 |
| Operating Lease Liabilities Non-Current | 14,069.0 | 14,147.0 | 13,837.0 | 13,778.0 | 13,175.0 | 12,888.0 | 13,157.0 | 12,820.0 | 12,828.0 | 13,058.0 | 11,807.2 | 12,074.2 | 12,122.6 | 12,134.4 | 11,766.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 946.0 | 945.0 | 936.0 | 933.0 | 914.0 | 778.0 | 800.0 | 791.0 | 784.0 | 790.0 | 767.6 | 769.1 | 760.5 | 757.8 | 727.8 | 733.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 1,220.0 | 1,038.0 | 1,457.0 | 1,423.0 | 1,721.0 | 1,914.0 | 1,166.0 | 1,610.0 | 1,796.0 | 1,681.0 | 1,617.2 | 1,619.5 | 1,882.5 | 1,997.5 | 2,145.1 | 2,249.7 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 686.0 | 704.0 | 694.0 | 790.0 | 755.0 | 771.0 | 855.0 | 885.0 | 927.0 | 950.0 | 984.2 | 1,041.8 | 1,059.4 | 1,051.8 | 990.8 | 1,022.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 61,323.0 | 61,306.0 | 62,771.0 | 62,315.0 | 59,783.0 | 58,979.0 | 61,349.0 | 58,625.0 | 58,346.0 | 60,854.0 | 56,944.3 | 55,441.0 | 57,790.4 | 56,438.6 | 55,067.8 | 55,617.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 | 16.6 |
| Additional Paid In Capital | 9,792.0 | 9,641.0 | 9,560.0 | 9,500.0 | 9,423.0 | 9,281.0 | 9,194.0 | 9,055.0 | 9,001.0 | 8,893.0 | 8,824.5 | 8,735.8 | 8,635.5 | 8,547.1 | 8,460.1 | 8,378.7 | ||||||||||||||||||||||||
| Retained Earnings | 70,942.0 | 70,282.0 | 69,440.0 | 68,424.0 | 67,436.0 | 66,834.0 | 64,819.0 | 65,026.0 | 64,203.0 | 63,480.0 | 62,649.0 | 61,436.6 | 60,235.0 | 59,543.9 | 58,752.0 | 57,785.1 | 57,614.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,363.0) | (2,414.0) | (2,414.0) | (2,430.0) | (2,557.0) | (2,553.0) | (2,337.0) | (2,463.0) | (2,533.0) | (2,456.0) | (2,545.7) | (2,455.6) | (2,489.4) | (2,486.6) | (2,559.7) | |||||||||||||||||||||||||
| Treasury Stock | 79,673.0 | 79,316.0 | 78,766.0 | 78,271.0 | 77,773.0 | 77,375.0 | 76,870.0 | 76,459.0 | 75,520.0 | 74,640.0 | 73,799.2 | 72,732.5 | 72,173.8 | 71,624.4 | 71,235.2 | 70,303.8 | 69,286.6 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (1,286.0) | (1,791.0) | (2,163.0) | (2,760.0) | (3,454.0) | (3,797.0) | (5,177.0) | (4,824.0) | (4,833.0) | (4,707.0) | (4,855.0) | (4,999.0) | (5,776.0) | (6,003.0) | (6,566.2) | (6,369.8) | ||||||||||||||||||||||||
| Total Equity | (1,286.0) | (1,791.0) | (2,163.0) | (2,760.0) | (3,454.0) | (3,797.0) | (5,177.0) | (4,824.0) | (4,833.0) | (4,707.0) | (4,855.0) | (4,999.0) | (5,776.0) | (6,003.0) | (6,566.2) | (6,369.8) | (5,990.8) | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 40,105.0 | 39,973.0 | 41,283.0 | 41,403.0 | 38,925.0 | 38,424.0 | 39,586.0 | 38,524.0 | 37,368.0 | 39,345.0 | 37,274.6 | 35,710.1 | 37,127.9 | 35,903.5 | 34,866.2 | 34,576.5 | 33,988.8 | 35,622.7 | 35,128.0 | 35,422.6 | 35,723.2 | 37,440.4 | 37,832.2 | 37,762.2 | 38,152.6 | 34,177.2 | 32,850.1 | 32,654.3 | 32,892.0 | 31,075.3 | 31,895.2 | 30,979.9 | 30,869.5 | 29,536.4 | 28,618.4 | 28,360.8 | 27,207.1 | 25,955.7 | 26,007.0 | 26,010.0 |
| Net debt | 38,935.0 | 39,199.0 | 38,870.0 | 39,527.0 | 37,687.0 | 37,339.0 | 38,365.0 | 37,732.0 | 36,530.0 | 34,766.0 | 33,778.3 | 34,084.5 | 33,419.8 | 33,319.7 | 32,037.9 | 32,704.0 | 31,653.1 | 30,913.5 | ||||||||||||||||||||||
| Working Capital | 563.0 | (198.0) | 0.0 | 1,303.0 | 727.0 | 738.0 | (1,396.0) | 295.0 | (829.0) | 1,127.0 | 2,847.3 | 1,271.7 | 2,174.0 | 1,622.1 | 2,254.7 | 1,439.2 | 421.8 | |||||||||||||||||||||||
| Book Value | (1,286.0) | (1,791.0) | (2,163.0) | (2,760.0) | (3,454.0) | (3,797.0) | (5,177.0) | (4,824.0) | (4,833.0) | (4,707.0) | (4,855.0) | (4,999.0) | (5,776.0) | (6,003.0) | (6,566.2) | (6,369.8) | (5,990.8) | (4,601.0) | ||||||||||||||||||||||
| Tangible Book Value | (4,635.0) | (5,145.0) | (5,469.0) | (6,068.0) | (6,640.0) | (6,942.0) | (8,397.0) | (7,872.0) | (7,861.0) | (7,747.0) | (7,820.2) | (7,967.6) | (8,706.6) | (8,903.4) | (9,217.5) | (9,092.2) | (8,804.7) | |||||||||||||||||||||||
| 511.3 |
| 611.5 |
| 795.7 |
| 669.2 |
| 632.7 |
| 616.3 |
| 458.5 |
| 442.7 |
| 385.0 |
| 379.7 |
| 681.7 |
| 641.8 |
| 694.6 |
| 669.9 |
| 465.3 |
| 435.9 |
| 828.4 |
| 495.9 |
| 597.5 |
| 552.0 |
| 565.2 |
| 595.1 |
| 564.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,656.4 |
| 7,148.5 |
| 6,795.9 |
| 5,701.2 |
| 5,467.9 |
| 6,243.2 |
| 6,736.1 |
| 6,609.4 |
| 7,556.9 |
| 3,557.9 |
| 3,604.9 |
| 3,915.4 |
| 4,964.4 |
| 4,053.2 |
| 5,553.1 |
| 4,355.6 |
| 4,909.3 |
| 5,327.2 |
| 4,790.3 |
| 5,892.5 |
| 5,907.2 |
| 4,848.6 |
| 4,302.1 |
| 5,046.6 |
| 17,338.4 |
| 17,196.0 |
| 16,995.0 |
| 16,915.3 |
| 16,532.4 |
| 16,518.3 |
| 15,870.3 |
| 15,307.4 |
| 14,755.6 |
| 14,890.9 |
| 14,422.7 |
| 14,688.2 |
| 14,490.5 |
| 14,350.9 |
| 14,332.8 |
| 14,216.1 |
| 14,460.7 |
| 14,178.1 |
| 14,060.3 |
| 13,708.6 |
| 13,237.4 |
| 13,185.8 |
| 14,945.4 |
| 14,964.5 |
| 24,434.7 |
| 24,720.6 |
| 24,428.7 |
| 24,620.2 |
| 24,549.8 |
| 24,958.2 |
| 24,218.3 |
| 23,830.0 |
| 23,595.9 |
| 24,160.0 |
| 23,325.3 |
| 23,504.2 |
| 23,283.5 |
| 22,842.7 |
| 22,613.6 |
| 22,361.2 |
| 22,704.0 |
| 22,448.3 |
| 21,978.6 |
| 21,689.3 |
| 21,214.1 |
| 21,257.6 |
| 22,985.7 |
| 22,849.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,744.2 |
| 2,778.1 |
| 2,745.8 |
| 2,773.1 |
| 2,715.8 |
| 2,671.9 |
| 2,627.4 |
| 2,677.4 |
| 2,541.8 |
| 2,580.5 |
| 2,317.8 |
| 2,331.5 |
| 2,345.0 |
| 2,347.2 |
| 2,404.8 |
| 2,379.7 |
| 2,373.3 |
| 2,345.2 |
| 2,299.2 |
| 2,336.5 |
| 2,504.7 |
| 2,498.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,378.6 |
| 13,552.0 |
| 13,528.9 |
| 13,707.3 |
| 13,629.4 |
| 13,827.7 |
| 13,276.2 |
| 13,002.3 |
| 13,029.6 |
| 13,261.2 |
| 12,465.6 |
| 12,522.8 |
| 12,325.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,449.5 |
| 4,057.9 |
| 3,889.5 |
| 3,499.1 |
| 3,527.4 |
| 2,469.6 |
| 2,547.2 |
| 2,481.4 |
| 2,584.0 |
| 2,622.0 |
| 2,449.6 |
| 2,385.5 |
| 2,381.0 |
| 2,406.5 |
| 2,516.8 |
| 2,557.4 |
| 2,562.8 |
| 2,417.6 |
| 2,078.5 |
| 1,933.3 |
| 1,855.3 |
| 1,816.4 |
| 1,899.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50,877.7 |
| 53,854.3 |
| 52,727.0 |
| 51,893.1 |
| 51,103.1 |
| 52,626.8 |
| 50,699.3 |
| 49,938.9 |
| 50,568.0 |
| 47,510.8 |
| 45,805.0 |
| 46,199.8 |
| 46,466.6 |
| 32,811.2 |
| 34,053.7 |
| 32,708.4 |
| 33,722.9 |
| 33,803.7 |
| 32,559.6 |
| 32,785.2 |
| 32,120.3 |
| 31,023.9 |
| 32,486.9 |
| 33,146.5 |
| 500.0 |
| 500.0 |
| 900.0 |
| 2,243.6 |
| 2,688.8 |
| 3,086.6 |
| 106.0 |
| 59.1 |
| - |
| - |
| - |
| - |
| - |
| 292.2 |
| - |
| 0.0 |
| 215.8 |
| 209.9 |
| 222.9 |
| 77.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 691.9 |
| 705.5 |
| 701.5 |
| 720.4 |
| 718.4 |
| 701.5 |
| 718.2 |
| 681.2 |
| 688.6 |
| 621.0 |
| 703.3 |
| 743.4 |
| 767.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,480.1 |
| 4,234.6 |
| 4,020.0 |
| 5,095.6 |
| 3,934.8 |
| 4,579.8 |
| 6,181.2 |
| 6,280.2 |
| 7,246.1 |
| 3,987.8 |
| 3,621.0 |
| 4,275.6 |
| 3,240.0 |
| 3,379.6 |
| 2,973.5 |
| 3,626.7 |
| 2,970.3 |
| 2,821.4 |
| 2,890.6 |
| 3,740.2 |
| 2,743.3 |
| 3,220.7 |
| 3,468.3 |
| 4,476.7 |
| 2,667.2 |
| 12,319.4 |
| 12,871.8 |
| 13,020.9 |
| 12,986.6 |
| 13,119.0 |
| 13,111.0 |
| 13,321.3 |
| 12,736.0 |
| 12,478.9 |
| 12,470.3 |
| 12,757.8 |
| 11,881.8 |
| 11,895.4 |
| 11,629.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 743.0 |
| 738.3 |
| 720.1 |
| 714.9 |
| 702.5 |
| 702.0 |
| 679.8 |
| 664.2 |
| 655.0 |
| 660.6 |
| 640.1 |
| 639.6 |
| 629.8 |
| 627.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,048.5 |
| 2,075.6 |
| 2,046.2 |
| 2,067.4 |
| 2,101.9 |
| 2,025.6 |
| 1,423.2 |
| 1,549.2 |
| 1,649.7 |
| 1,318.1 |
| 1,560.5 |
| 1,358.3 |
| 1,331.0 |
| 1,215.5 |
| 1,201.8 |
| 1,173.1 |
| 979.9 |
| 1,119.4 |
| 1,602.1 |
| 1,661.7 |
| 1,807.2 |
| 1,817.1 |
| 1,378.8 |
| 1,621.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,092.0 |
| 1,081.0 |
| 1,046.6 |
| 1,077.2 |
| 1,056.8 |
| 1,054.1 |
| 951.5 |
| 916.7 |
| 893.9 |
| 979.6 |
| 976.5 |
| 939.2 |
| 1,017.3 |
| 1,096.3 |
| 1,129.2 |
| 1,134.6 |
| 1,154.0 |
| 1,154.4 |
| 2,292.3 |
| 2,229.9 |
| 2,139.0 |
| 2,064.3 |
| 2,248.5 |
| 2,208.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56,868.5 |
| 58,455.3 |
| 58,402.0 |
| 57,701.1 |
| 58,338.6 |
| 60,451.7 |
| 59,171.4 |
| 59,402.0 |
| 59,861.4 |
| 55,721.1 |
| 54,404.2 |
| 53,008.6 |
| 53,017.5 |
| 39,069.6 |
| 40,846.3 |
| 38,559.4 |
| 29,004.1 |
| 37,071.7 |
| 36,037.2 |
| 34,785.8 |
| 34,151.1 |
| 33,228.2 |
| 34,111.0 |
| 32,506.5 |
| 8,307.1 |
| 8,231.6 |
| 8,125.8 |
| 8,046.0 |
| 7,959.1 |
| 7,903.6 |
| 7,854.7 |
| 7,780.0 |
| 7,713.5 |
| 7,653.9 |
| 7,619.7 |
| 7,549.5 |
| 7,438.5 |
| 7,376.0 |
| 7,257.2 |
| 7,195.2 |
| 7,122.2 |
| 7,072.4 |
| 6,994.1 |
| 6,916.7 |
| 6,809.6 |
| 6,757.9 |
| 6,712.8 |
| 6,137.5 |
| 57,534.7 |
| 55,897.7 |
| 55,739.0 |
| 54,483.0 |
| 53,908.1 |
| 53,492.5 |
| 52,660.8 |
| 53,106.7 |
| 52,930.5 |
| 51,359.5 |
| 51,562.5 |
| 50,928.6 |
| 50,487.0 |
| 49,076.2 |
| 49,106.7 |
| 48,396.5 |
| 48,325.8 |
| 47,631.5 |
| 47,300.6 |
| 46,666.9 |
| 46,222.7 |
| 45,030.0 |
| 45,272.5 |
| (2,246.4) |
| (2,641.9) |
| (2,573.7) |
| (2,663.2) |
| (2,571.2) |
| (2,635.9) |
| (2,586.8) |
| (2,758.8) |
| (2,806.3) |
| (2,996.4) |
| (2,482.7) |
| (2,663.1) |
| (2,496.6) |
| (2,520.1) |
| (2,609.5) |
| (2,508.3) |
| (2,435.0) |
| (2,146.5) |
| (2,178.4) |
| (2,236.7) |
| (2,486.4) |
| (2,705.0) |
| (3,092.9) |
| (2,622.6) |
| (2,674.8) |
| 67,810.2 |
| 67,051.9 |
| 67,038.4 |
| 67,058.3 |
| 67,066.4 |
| 67,077.1 |
| 67,114.2 |
| 67,133.8 |
| 66,328.6 |
| 64,931.9 |
| 63,440.8 |
| 62,414.5 |
| 61,528.5 |
| 60,634.3 |
| 59,734.5 |
| 58,107.6 |
| 56,504.4 |
| 55,883.1 |
| 53,748.1 |
| 52,818.9 |
| 52,108.6 |
| 50,760.9 |
| 48,111.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5,990.8) |
| (4,601.0) |
| (5,675.0) |
| (5,808.0) |
| (7,235.5) |
| (7,824.9) |
| (8,472.1) |
| (9,463.1) |
| (9,293.4) |
| (8,210.3) |
| (8,599.2) |
| (6,808.8) |
| (6,550.9) |
| (6,258.4) |
| (6,792.6) |
| (5,851.0) |
| 4,718.8 |
| (3,268.0) |
| (3,477.6) |
| (2,000.6) |
| (2,030.8) |
| (2,204.3) |
| (1,624.1) |
| 640.0 |
| (4,601.0) |
| (5,675.0) |
| (5,808.0) |
| (7,235.5) |
| (7,824.9) |
| (8,472.1) |
| (9,463.1) |
| (9,293.4) |
| (8,210.3) |
| (8,599.2) |
| (6,808.8) |
| (6,550.9) |
| (6,258.4) |
| (6,792.6) |
| (5,851.0) |
| 4,718.8 |
| (3,268.0) |
| (3,477.6) |
| (2,000.6) |
| (2,030.8) |
| (2,204.3) |
| (1,624.1) |
| 640.0 |
| 30,822.2 |
| 32,373.2 |
| 32,703.5 |
| 33,991.3 |
| 34,148.4 |
| 34,506.5 |
| 32,772.8 |
| 33,278.7 |
| 31,672.8 |
| 31,519.8 |
| 30,602.9 |
| 30,209.3 |
| 29,320.7 |
| 29,356.4 |
| 28,401.5 |
| 27,072.6 |
| 25,947.2 |
| 25,968.4 |
| 24,794.9 |
| 24,732.3 |
| 23,740.3 |
| 22,882.0 |
| 3,128.5 |
| 1,700.3 |
| 1,766.4 |
| 888.1 |
| 62.0 |
| 455.9 |
| (636.7) |
| 3,569.1 |
| (63.1) |
| (670.7) |
| 675.4 |
| 1,584.8 |
| 1,079.7 |
| 1,926.4 |
| 1,385.3 |
| 2,087.9 |
| 2,436.6 |
| 1,050.1 |
| 3,149.2 |
| 2,686.5 |
| 1,380.3 |
| (174.6) |
| 2,379.4 |
| (5,675.0) |
| (5,808.0) |
| (7,235.5) |
| (7,824.9) |
| (8,472.1) |
| (9,463.1) |
| (9,293.4) |
| (8,210.3) |
| (8,599.2) |
| (6,808.8) |
| (6,550.9) |
| (6,258.4) |
| (6,792.6) |
| (5,851.0) |
| 4,718.8 |
| (3,268.0) |
| (3,477.6) |
| (2,000.6) |
| (2,030.8) |
| (2,204.3) |
| (1,624.1) |
| 640.0 |
| (7,383.5) |
| (8,419.2) |
| (8,586.1) |
| (9,981.3) |
| (10,598.0) |
| (11,187.9) |
| (12,135.0) |
| (11,920.8) |
| (10,887.7) |
| (11,141.0) |
| (9,389.3) |
| (8,868.7) |
| (8,589.9) |
| (9,137.6) |
| (8,198.2) |
| 2,314.0 |
| (5,647.7) |
| (5,850.9) |
| (4,345.8) |
| (4,330.0) |
| (4,540.8) |
| (4,128.8) |
| (1,858.6) |