| (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 | 240.3 | 771.7 | 319.7 | 234.0 | 317.4 | 280.0 | 401.0 | 428.6 | 901.3 | 908.7 | 2,092.7 | 607.8 | 466.6 | 528.3 | 635.8 | 703.9 | 492.1 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | 0.0 | 2.0 | 2.0 | 2.0 | 2.3 | 1,295.3 | 394.1 | 353.3 | 1,351.1 | 878.2 | 1,050.3 | 823.3 | 539.6 | 722.2 | |||
| Cash And Short Term Investments | 240.3 | 771.7 | 319.7 | 234.0 | 319.4 | 282.0 | 403.0 | 430.9 | 2,196.6 | 1,302.8 | 2,446.0 | 1,958.9 | 1,344.8 | 1,578.6 | 1,459.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 894.7 | 689.7 | 1,143.7 | 1,305.3 | 1,072.6 | 997.7 | 934.0 | 880.6 | 563.7 | 478.4 | 290.2 | 273.9 | 242.4 | 230.0 | 170.2 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1,035.4 | 1,293.5 | 1,316.0 | 1,324.9 | 854.4 | 665.0 | 685.7 | 711.7 | 476.2 | 417.2 | 306.8 | 279.5 | 262.7 | 242.3 | 217.3 | 180.8 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,710.5 | 3,526.1 | 4,013.3 | 3,829.1 | 3,416.6 | 3,096.7 | 2,966.1 | 2,945.7 | 2,644.1 | 2,452.3 | 2,267.3 | 2,142.4 | 2,001.0 | 1,897.7 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 205.6 | 160.6 | 213.0 | 396.9 | 344.7 | 292.4 | 246.8 | 226.4 | 144.1 | 149.2 | 79.3 | 86.9 | 74.1 | 75.6 | 50.3 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 5,496.4 | 5,630.4 | 5,000.4 | 5,041.7 | 7,687.4 | 7,581.2 | 8,873.4 | 8,946.2 | 1,758.4 | 2,900.5 | 2,453.4 | - | - | - | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 5,496.4 | 5,630.4 | 5,999.8 | 6,439.9 | 7,687.4 | 8,904.1 | 9,482.2 | 10,307.0 | 3,068.3 | 2,950.5 | 2,453.4 | 0.0 | 17.5 | 0.0 | - | - | ||||
| (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 | 240.3 | 250.7 | 236.8 | 566.5 | 771.7 | 586.0 | 286.1 | 315.1 | 319.7 | 281.0 | 256.6 | 271.2 | 234.0 | 288.9 | 304.8 | |||||||||||||||||||||||||
| 446.3 |
| 487.7 |
| 167.5 |
| - |
| - |
| 943.6 |
| - |
| - |
| 1,243.5 |
| 1,214.3 |
| 1,389.9 |
| 487.7 |
| 167.5 |
| 181.2 |
| 137.8 |
| 88.5 |
| - |
| - |
| 116.6 |
| 131.5 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | 63.9 | 41.3 | 42.0 | 34.7 | 31.8 | 37.4 | 25.7 | 22.2 | 13.1 | 11.4 | - | - |
| Other Current Assets | 207.2 | 236.4 | 233.6 | 205.1 | 206.2 | 200.5 | 194.5 | 191.6 | 119.8 | 58.9 | 11.7 | 32.6 | 20.2 | 67.4 | 52.5 | 58.4 | 51.4 | 51.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | 0.0 | 6.4 | 0.0 | 14.0 | 0.0 | - | - | - | - | - | - | - |
| Total Current Assets | 2,377.6 | 2,991.3 | 3,013.0 | 3,069.3 | 2,452.6 | 2,145.2 | 2,217.2 | 2,214.8 | 3,356.3 | 2,305.0 | 3,096.7 | 2,664.6 | 1,969.4 | 2,236.4 | 2,015.9 | 1,775.0 | 1,611.0 | 1,742.8 | - | - |
| 1,818.6 |
| 1,829.7 |
| 1,664.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,603.8 | 2,342.4 | 2,818.7 | 2,651.2 | 2,448.7 | 2,242.0 | 2,090.0 | 1,949.0 | 1,876.2 | 1,769.0 | 1,657.9 | 1,560.8 | 1,469.1 | 1,383.1 | 1,301.9 | 1,289.2 | 1,171.4 | - | - | - |
| Property,Plant & Equipment Net | 1,106.7 | 1,183.7 | 1,194.6 | 1,177.9 | 967.9 | 854.7 | 876.1 | 996.7 | 767.9 | 683.3 | 609.4 | 581.6 | 532.0 | 514.5 | 516.6 | 540.5 | 493.0 | 531.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | 0.0 | 107.5 | 118.5 | 383.3 | 798.7 | 257.5 | 328.6 | 464.8 | 317.2 | 50.8 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 6,695.5 | 6,684.8 | 6,675.4 | 6,673.6 | 6,673.6 | 6,670.6 | 6,664.8 | 6,663.9 | 2,299.0 | 2,299.0 | 1,012.7 | 571.3 | 276.1 | 271.3 | 93.5 | 76.0 | 40.3 | 36.2 | - | - |
| Intangible Assets | 2,033.4 | 2,389.0 | 2,781.8 | 3,369.0 | 4,043.1 | 4,794.8 | 5,702.3 | 6,685.6 | 1,662.0 | 2,148.1 | 606.3 | 504.4 | 445.5 | 530.1 | 90.4 | 77.9 | 35.5 | 25.7 | - | - |
| Operating Lease Right Of Use Assets | 137.5 | 146.3 | 156.3 | 154.0 | 153.3 | 154.3 | 119.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,792.5 | 1,728.1 | 1,596.5 | 1,623.3 | 1,797.1 | 1,749.2 | 1,748.5 | 1,677.2 | 100.2 | 68.9 | 14.8 | 0.0 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 364.4 | 397.7 | 611.9 | 457.2 | 265.2 | 264.3 | 217.2 | 111.8 | 71.8 | 75.1 | 79.4 | 75.5 | 46.0 | 41.6 | 38.8 | 33.8 | 19.2 | 18.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 14,370.1 | 15,374.6 | 15,873.2 | 16,370.3 | 16,199.5 | 16,478.8 | 17,426.1 | 18,350.0 | 8,257.2 | 7,686.9 | 5,537.9 | 4,780.7 | 4,067.6 | 3,851.4 | 3,083.8 | 2,968.1 | 2,516.3 | 2,405.7 | - | - |
| 68.4 |
| - |
| - |
| - |
| - |
| Short Term Debt | 0.0 | 0.0 | 999.4 | 1,398.2 | 0.0 | 1,322.9 | 608.8 | 1,360.8 | 1,309.9 | 50.0 | 0.0 | 0.0 | 17.5 | 0.0 | - | - | - | - | - | - |
| Deferred Revenue Current | 179.2 | 213.4 | 261.8 | 121.4 | 73.2 | - | - | - | 479.6 | 418.0 | 267.2 | 260.9 | 222.8 | 201.8 | 108.7 | 140.0 | 98.9 | 83.9 | - | - |
| Operating Lease Liabilities Current | 38.8 | 35.7 | 32.6 | 31.5 | 33.8 | 39.8 | 44.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 930.7 | 994.5 | 1,307.0 | 1,323.5 | 1,054.3 | 794.3 | 781.8 | 787.3 | 229.6 | 212.5 | 119.3 | 101.0 | 96.7 | 127.1 | 88.9 | 131.8 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,136.3 | 1,155.1 | 2,519.4 | 3,118.6 | 1,399.0 | 2,409.6 | 1,637.4 | 2,374.5 | 2,017.4 | 704.5 | 382.0 | 354.0 | 336.1 | 341.6 | 247.9 | 340.3 | 203.4 | 155.6 | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 107.0 | 115.1 | 128.7 | 128.6 | 128.9 | 125.4 | 94.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 25.1 | 33.8 | 28.8 | 42.7 | 39.8 | 43.9 | 318.5 | 706.1 | 205.8 | 409.1 | 399.2 | 381.2 | 375.3 | 388.3 | 411.4 | 399.5 | 376.7 | 351.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 709.0 | 843.6 | 1,017.6 | 948.0 | 473.9 | 417.1 | 342.9 | 279.5 | 240.9 | 217.2 | 41.3 | 43.3 | 37.6 | 22.0 | 8.3 | 10.3 | 5.0 | 3.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,937.7 | 8,296.3 | 9,215.4 | 9,856.7 | 10,304.7 | 11,141.7 | 11,840.6 | 13,062.5 | 4,977.4 | 4,416.2 | 3,386.9 | 2,719.7 | 1,932.2 | 1,917.9 | 1,093.1 | 1,155.6 | 982.9 | 915.4 | - | - |
| 0.2 |
| 0.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 999.5 | 1,244.6 | 1,255.6 | 1,268.9 | 1,268.1 | 1,276.8 | 1,281.9 | - | - |
| Retained Earnings | 4,915.9 | 5,781.1 | 6,759.5 | 5,764.1 | 4,175.2 | 3,393.5 | 3,432.4 | 3,210.6 | 1,397.3 | 1,479.4 | 1,582.6 | 1,549.5 | 1,467.0 | 1,352.9 | 1,499.4 | 1,428.8 | 1,266.7 | 1,299.3 | - | - |
| Accumulated Other Comprehensive Income | (4.2) | (1.7) | (3.5) | (4.1) | (20.6) | (26.2) | (21.6) | (20.7) | (17.6) | (14.4) | (3.4) | 11.1 | 1.1 | 6.9 | 3.1 | 3.4 | 3.0 | 4.3 | - | - |
| Treasury Stock | 2,551.4 | 2,611.6 | 2,581.6 | 1,660.2 | 796.3 | 433.8 | 500.6 | 582.2 | 662.6 | 731.9 | 820.1 | 515.7 | 577.4 | 682.2 | 780.9 | 888.1 | 1,013.4 | 1,095.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 0.0 | 16.4 | 0.0 | - | - | - | - | - | - | - |
| Total Stockholders Equity | 6,432.4 | 7,078.3 | 6,657.8 | 6,513.6 | 5,894.8 | 5,337.1 | 5,585.5 | 5,287.5 | 3,279.8 | 3,270.7 | (3.4) | 11.1 | 2,135.5 | 1,933.5 | 1,990.7 | 1,812.4 | 1,533.4 | 1,490.3 | 1,539.0 | 2,004.4 |
| Total Equity | 6,432.4 | 7,078.3 | 6,657.8 | 6,513.6 | 5,894.8 | 5,337.1 | 5,585.5 | 5,287.5 | 3,279.8 | 3,270.7 | 2,151.0 | 2,061.0 | 2,135.5 | 1,933.5 | 1,990.7 | 1,812.4 | 1,533.4 | 1,490.3 | 1,539.0 | 2,004.4 |
| - |
| - |
| - |
| - |
| Net debt | 5,256.1 | 4,858.7 | 5,680.1 | 6,205.9 | 7,368.0 | 8,622.1 | 9,079.2 | 9,876.1 | 871.7 | 1,647.7 | 7.4 | (1,958.9) | (1,327.3) | (1,578.6) | - | - | - | - | - | - |
| Working Capital | 1,241.3 | 1,836.2 | 493.6 | (49.3) | 1,053.6 | (264.4) | 579.8 | (159.7) | 1,338.9 | 1,600.5 | 2,714.7 | 2,310.6 | 1,633.3 | 1,894.8 | 1,768.0 | 1,434.7 | 1,407.6 | 1,587.1 | - | - |
| Book Value | 6,432.4 | 7,078.3 | 6,657.8 | 6,513.6 | 5,894.8 | 5,337.1 | 5,585.5 | 5,287.5 | 3,279.8 | 3,270.7 | (3.4) | 11.1 | 2,135.5 | 1,933.5 | 1,990.7 | 1,812.4 | 1,533.4 | 1,490.3 | 1,539.0 | 2,004.4 |
| Tangible Book Value | (2,296.5) | (1,995.5) | (2,799.4) | (3,529.0) | (4,821.9) | (6,128.3) | (6,781.6) | (8,062.0) | (681.2) | (1,176.4) | (1,622.4) | (1,064.6) | 1,413.9 | 1,132.0 | 1,806.7 | 1,658.5 | 1,457.5 | 1,428.4 | - | - |
| 377.1 |
| 317.4 |
| 313.5 |
| 253.3 |
| 277.7 |
| 280.0 |
| 370.7 |
| 368.3 |
| 378.2 |
| 401.0 |
| 397.1 |
| 401.8 |
| 434.0 |
| 428.6 |
| 432.2 |
| 459.7 |
| 635.2 |
| 901.3 |
| 672.1 |
| 826.4 |
| 773.0 |
| 908.7 |
| 663.9 |
| 490.0 |
| 600.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 5.2 | 3.3 | 3.1 | 2.3 | 4.0 | 4.5 | 14.5 | 1,295.3 | 427.5 | 488.2 | 457.2 | 394.1 | 5.7 | 0.8 | 1.3 |
| Cash And Short Term Investments | 240.3 | 250.7 | 236.8 | 566.5 | 771.7 | 586.0 | 286.1 | 315.1 | 319.7 | 281.0 | 256.6 | 271.2 | 234.0 | 288.9 | 306.8 | 379.1 | 319.4 | 315.5 | 255.3 | 279.7 | 282.0 | 372.7 | 370.3 | 380.2 | 403.0 | 402.3 | 405.1 | 437.1 | 430.9 | 436.2 | 464.2 | 649.7 | 2,196.6 | 1,099.6 | 1,314.6 | 1,230.2 | 1,302.8 | 669.6 | 490.8 | 601.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 894.7 | 731.2 | 746.2 | 765.5 | 689.7 | 857.2 | 1,044.3 | 1,095.8 | 1,143.7 | 1,398.1 | 1,706.2 | 1,465.0 | 1,305.3 | 1,175.0 | 1,133.2 | 1,145.0 | 1,072.6 | 930.1 | 985.6 | 1,000.7 | 997.7 | 893.8 | 903.7 | 894.3 | 934.0 | 807.5 | 848.6 | 936.8 | 880.6 | 544.8 | 668.8 | 789.4 | 563.7 | 553.1 | 545.4 | 529.0 | 478.4 | 475.1 | 451.0 | 435.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,035.4 | 1,057.7 | 1,095.3 | 1,169.1 | 1,293.5 | 1,356.3 | 1,339.6 | 1,308.0 | 1,316.0 | 1,311.1 | 1,330.9 | 1,336.4 | 1,324.9 | 1,165.4 | 1,030.3 | 911.8 | 854.4 | 768.2 | 713.6 | 683.8 | 665.0 | 666.1 | 661.4 | 657.2 | 685.7 | 708.8 | 734.2 | 733.1 | 711.7 | 702.5 | 836.7 | 1,104.8 | 476.2 | 487.1 | 456.9 | 426.8 | 417.2 | 419.6 | 424.7 | 518.4 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 207.2 | 251.0 | 272.0 | 252.7 | 236.4 | 196.3 | 235.5 | 229.4 | 233.6 | 229.4 | 232.7 | 197.0 | 205.1 | 204.4 | 205.7 | 207.3 | 206.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,377.6 | 2,290.6 | 2,350.3 | 2,753.8 | 2,991.3 | 2,995.8 | 2,905.5 | 2,948.3 | 3,013.0 | 3,219.6 | 3,526.4 | 3,269.6 | 3,069.3 | 2,833.7 | 2,676.0 | 2,643.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,710.5 | 3,682.4 | 3,670.5 | 3,528.8 | 3,526.1 | 4,078.4 | 4,053.2 | 4,052.6 | 4,013.3 | 3,987.6 | 3,952.4 | 3,884.6 | 3,829.1 | 3,720.4 | 3,651.9 | 3,497.6 | 3,416.6 | 3,309.4 | 3,247.3 | 3,181.5 | 3,096.7 | 3,038.4 | 2,994.6 | 2,975.8 | 2,966.1 | 2,979.9 | 2,978.0 | 2,956.0 | 2,945.7 | 3,042.7 | 3,009.9 | 2,991.1 | 2,644.1 | 2,605.7 | 2,545.2 | 2,490.2 | 2,452.4 | 2,437.9 | 2,432.6 | 2,420.9 |
| Accumulated Depreciation | 2,603.8 | 2,552.4 | 2,517.0 | 2,374.9 | 2,342.4 | 2,926.3 | 2,882.0 | 2,856.4 | 2,818.7 | 2,779.3 | 2,745.5 | 2,698.9 | 2,651.2 | 2,606.7 | 2,563.6 | 2,502.7 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,106.7 | 1,130.0 | 1,153.5 | 1,153.9 | 1,183.7 | 1,152.1 | 1,171.2 | 1,196.2 | 1,194.6 | 1,208.3 | 1,206.9 | 1,185.7 | 1,177.9 | 1,113.7 | 1,088.3 | 994.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 6,695.5 | 6,695.5 | 6,695.5 | 6,695.4 | 6,684.8 | 6,684.8 | 6,681.9 | 6,681.9 | 6,675.4 | 6,675.4 | 6,675.4 | 6,675.4 | 6,673.6 | 6,673.6 | 6,673.6 | 6,673.6 | 6,673.6 | 6,673.6 | ||||||||||||||||||||||
| Intangible Assets | 2,033.4 | 2,099.1 | 2,169.5 | 2,292.2 | 2,389.0 | 2,518.2 | 2,654.5 | 2,775.5 | 2,781.8 | 2,936.5 | 3,088.8 | 3,252.8 | 3,369.0 | 3,544.8 | 3,704.9 | 3,869.4 | 4,043.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 137.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,792.5 | 1,742.5 | 1,739.0 | 1,734.6 | 1,728.1 | 1,703.9 | 1,637.5 | 1,600.5 | 1,596.5 | 1,538.2 | 1,576.0 | 1,603.7 | 1,623.3 | 1,630.0 | 1,692.3 | 1,747.7 | 1,797.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 364.4 | 367.8 | 361.9 | 349.6 | 397.7 | 577.4 | 571.7 | 637.3 | 611.9 | 565.0 | 527.9 | 507.4 | 457.2 | 320.3 | 306.0 | 279.6 | 265.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 14,370.1 | 14,325.5 | 14,469.7 | 14,979.5 | 15,374.6 | 15,632.2 | 15,622.3 | 15,839.7 | 15,873.2 | 16,143.0 | 16,601.4 | 16,494.6 | 16,370.3 | 16,116.1 | 16,141.1 | 16,208.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 205.6 | 160.6 | 170.0 | 161.9 | 160.6 | 195.9 | 204.2 | 196.4 | 213.0 | 242.2 | 283.5 | 281.3 | 396.9 | 354.8 | 379.8 | 304.7 | 344.7 | 301.3 | 302.6 | 284.4 | 292.4 | 259.8 | 216.9 | 211.1 | 246.8 | 209.3 | 235.6 | 245.7 | 226.4 | 236.0 | 271.2 | 318.2 | 144.1 | 162.7 | 182.6 | 171.9 | 149.2 | 135.2 | 131.6 | 137.6 |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,946.3 | 0.0 | 999.4 | 1,662.1 | 1,661.1 | 1,398.7 | 1,398.2 | 0.0 | 998.6 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 179.2 | 163.0 | 160.0 | 160.1 | 213.4 | 238.0 | 240.8 | 262.6 | 261.8 | 203.2 | 175.7 | 151.9 | 121.4 | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 38.8 | 38.6 | 36.8 | 36.4 | 35.7 | 34.5 | 34.7 | 35.0 | 32.6 | 32.2 | 32.3 | 31.7 | 31.5 | 33.7 | 32.1 | 32.7 | ||||||||||||||||||||||||
| Accrued Expenses | 930.7 | 898.7 | 873.8 | 1,028.5 | 994.5 | 1,134.4 | 1,135.2 | 1,323.9 | 1,307.0 | 1,388.9 | 1,468.0 | 1,539.6 | 1,323.5 | 1,256.3 | 1,160.0 | 1,180.7 | 1,054.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,136.3 | 1,059.3 | 1,043.8 | 1,190.4 | 1,155.1 | 1,330.3 | 3,285.7 | 1,520.3 | 2,519.4 | 3,293.2 | 3,412.6 | 3,219.6 | 3,118.6 | 1,611.1 | 2,538.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,496.4 | 5,366.0 | 5,375.9 | 5,458.1 | 5,630.4 | 6,749.5 | 4,476.6 | 6,167.9 | 5,000.4 | 4,033.3 | 4,414.7 | 4,632.2 | 5,041.7 | 6,588.7 | 6,304.9 | 7,563.9 | 7,687.4 | 7,868.5 | 8,200.6 | 8,527.4 | 7,581.2 | 7,647.8 | 8,181.4 | 7,730.0 | 8,873.4 | 8,179.7 | 8,415.3 | 8,711.4 | 8,946.2 | 10,542.3 | 9,551.1 | 10,019.8 | 1,758.4 | 3,039.6 | 3,011.9 | 2,983.9 | 2,900.5 | - | - | - |
| Operating Lease Liabilities Non-Current | 107.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 25.1 | 29.6 | 35.2 | 36.3 | 33.8 | 22.9 | 29.8 | 32.2 | 28.8 | 33.0 | 34.1 | 42.3 | 42.7 | 40.3 | 41.5 | 40.7 | 39.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 709.0 | 737.5 | 758.2 | 797.4 | 843.6 | 899.3 | 963.9 | 1,057.7 | 1,017.6 | 1,068.2 | 1,093.0 | 1,050.3 | 948.0 | 904.1 | 486.4 | 434.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,937.7 | 7,765.1 | 7,774.2 | 8,122.4 | 8,296.3 | 9,600.7 | 9,346.4 | 9,433.7 | 9,215.4 | 9,062.8 | 9,632.9 | 9,663.3 | 9,856.7 | 9,804.5 | 10,038.0 | 10,230.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.3 | 0.5 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,915.9 | 5,046.1 | 5,257.3 | 5,489.2 | 5,781.1 | 6,182.7 | 6,480.9 | 6,646.2 | 6,759.5 | 6,847.3 | 6,665.5 | 6,221.6 | 5,764.1 | 5,356.0 | 4,956.0 | 4,575.9 | 4,175.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.2) | (6.7) | (6.2) | (6.4) | (1.7) | (3.3) | (7.8) | (3.7) | (3.5) | (4.8) | (2.8) | (4.4) | (4.1) | (17.5) | (11.6) | |||||||||||||||||||||||||
| Treasury Stock | 2,551.4 | 2,570.8 | 2,584.7 | 2,600.3 | 2,611.6 | 2,629.6 | 2,643.3 | 2,641.3 | 2,581.6 | 2,208.6 | 2,109.3 | 1,786.7 | 1,660.2 | 1,407.8 | 1,197.4 | 975.0 | 796.3 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 6,432.4 | 6,560.4 | 6,695.5 | 6,857.1 | 7,078.3 | 6,031.5 | 6,275.9 | 6,406.0 | 6,657.8 | 7,080.2 | 6,968.5 | 6,831.3 | 6,513.6 | 6,311.6 | 6,103.1 | 5,977.9 | ||||||||||||||||||||||||
| Total Equity | 6,432.4 | 6,560.4 | 6,695.5 | 6,857.1 | 7,078.3 | 6,031.5 | 6,275.9 | 6,406.0 | 6,657.8 | 7,080.2 | 6,968.5 | 6,831.3 | 6,513.6 | 6,311.6 | 6,103.1 | 5,977.9 | 5,894.8 | 5,803.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,496.4 | 5,366.0 | 5,375.9 | 5,458.1 | 5,630.4 | 6,749.5 | 6,422.9 | 6,167.9 | 5,999.8 | 5,695.4 | 6,075.8 | 6,030.9 | 6,439.9 | 6,588.7 | 7,303.5 | 7,563.9 | 7,687.4 | 7,868.5 | 8,200.6 | 8,527.4 | 8,904.1 | 9,141.0 | 9,177.5 | 9,326.3 | 9,482.2 | 9,580.5 | 9,802.6 | 10,085.3 | 10,307.0 | 10,542.3 | 10,886.1 | 11,349.6 | 3,068.3 | 3,039.6 | 3,017.8 | 2,995.2 | 2,950.5 | - | - | - |
| Net debt | 5,256.1 | 5,115.3 | 5,139.1 | 4,891.6 | 4,858.7 | 6,163.5 | 6,136.8 | 5,852.8 | 5,680.1 | 5,414.4 | 5,819.2 | 5,759.7 | 6,205.9 | 6,299.8 | 6,996.7 | 7,184.8 | 7,368.0 | 7,553.0 | ||||||||||||||||||||||
| Working Capital | 1,241.3 | 1,231.3 | 1,306.5 | 1,563.4 | 1,836.2 | 1,665.5 | (380.2) | 1,428.0 | 493.6 | (73.6) | 113.8 | 50.0 | (49.3) | 1,222.6 | 137.6 | 1,157.8 | 1,053.6 | |||||||||||||||||||||||
| Book Value | 6,432.4 | 6,560.4 | 6,695.5 | 6,857.1 | 7,078.3 | 6,031.5 | 6,275.9 | 6,406.0 | 6,657.8 | 7,080.2 | 6,968.5 | 6,831.3 | 6,513.6 | 6,311.6 | 6,103.1 | 5,977.9 | 5,894.8 | 5,803.3 | ||||||||||||||||||||||
| Tangible Book Value | (2,296.5) | (2,234.2) | (2,169.5) | (2,130.5) | (1,995.5) | (3,171.5) | (3,060.5) | (3,051.4) | (2,799.4) | (2,531.7) | (2,795.7) | (3,096.9) | (3,529.0) | (3,906.8) | (4,275.4) | (4,565.1) | (4,821.9) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.1 |
| 44.4 |
| 43.8 |
| 41.4 |
| 51.3 |
| 60.8 |
| 51.8 |
| 186.7 |
| 194.6 |
| 192.9 |
| 200.5 |
| 219.9 |
| 186.7 |
| 203.3 |
| 194.5 |
| 185.4 |
| 189.9 |
| 171.5 |
| 191.6 |
| 194.1 |
| 206.5 |
| 274.5 |
| 119.8 |
| 53.5 |
| 82.1 |
| 68.9 |
| 58.9 |
| 55.4 |
| 49.3 |
| 47.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 6.5 |
| - |
| - |
| - |
| 2,452.6 |
| 2,200.5 |
| 2,149.1 |
| 2,157.1 |
| 2,145.2 |
| 2,152.5 |
| 2,122.1 |
| 2,135.0 |
| 2,217.2 |
| 2,104.0 |
| 2,177.8 |
| 2,278.5 |
| 2,214.8 |
| 1,877.6 |
| 2,176.2 |
| 2,818.4 |
| 3,356.3 |
| 2,253.4 |
| 2,443.4 |
| 2,298.8 |
| 2,305.0 |
| 1,676.8 |
| 1,490.7 |
| 1,673.0 |
| 2,448.7 |
| 2,379.5 |
| 2,323.6 |
| 2,289.3 |
| 2,242.0 |
| 2,211.0 |
| 2,172.5 |
| 2,131.8 |
| 2,090.0 |
| 2,070.2 |
| 2,041.0 |
| 1,993.0 |
| 1,949.0 |
| 2,003.0 |
| 1,958.0 |
| 1,912.7 |
| 1,876.2 |
| 1,850.9 |
| 1,822.4 |
| 1,796.2 |
| 1,769.0 |
| 1,739.2 |
| 1,715.6 |
| 1,688.1 |
| 967.9 |
| 929.9 |
| 923.7 |
| 892.2 |
| 854.7 |
| 827.4 |
| 822.1 |
| 844.0 |
| 876.1 |
| 909.7 |
| 937.0 |
| 963.0 |
| 996.7 |
| 1,039.7 |
| 1,051.9 |
| 1,078.4 |
| 767.9 |
| 754.8 |
| 722.8 |
| 694.0 |
| 683.3 |
| 698.7 |
| 717.0 |
| 732.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 885.4 |
| 529.2 |
| 420.5 |
| 107.5 |
| 30.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,673.6 |
| 6,670.6 |
| 6,670.6 |
| 6,670.6 |
| 6,664.8 |
| 6,664.8 |
| 6,664.8 |
| 6,664.8 |
| 6,664.6 |
| 6,663.9 |
| 6,663.9 |
| 6,782.0 |
| 6,787.5 |
| 7,273.2 |
| 2,299.0 |
| 2,299.0 |
| 2,299.0 |
| 2,299.0 |
| 2,299.0 |
| 2,362.1 |
| 2,384.7 |
| 2,391.0 |
| 4,256.3 |
| 4,479.8 |
| 4,581.4 |
| 4,794.8 |
| 5,025.8 |
| 5,255.8 |
| 5,486.8 |
| 5,702.3 |
| 5,939.5 |
| 6,187.3 |
| 6,428.7 |
| 6,685.6 |
| 6,632.9 |
| 6,825.9 |
| 6,248.9 |
| 1,662.0 |
| 1,784.6 |
| 1,905.7 |
| 2,026.6 |
| 2,148.1 |
| 2,233.6 |
| 2,322.7 |
| 2,403.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.7 |
| 134.8 |
| 122.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,721.5 |
| 1,738.6 |
| 1,719.5 |
| 1,749.2 |
| 1,628.4 |
| 1,634.9 |
| 1,639.1 |
| 1,748.5 |
| 1,738.4 |
| 1,662.0 |
| 1,680.0 |
| 1,677.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 265.4 |
| 250.2 |
| 257.0 |
| 264.3 |
| 271.4 |
| 271.2 |
| 258.4 |
| 217.2 |
| 232.2 |
| 229.8 |
| 232.3 |
| 111.8 |
| 106.4 |
| 110.1 |
| 154.1 |
| 71.8 |
| 75.8 |
| 73.6 |
| 75.0 |
| 75.1 |
| 82.6 |
| 90.4 |
| 90.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,199.5 |
| 16,047.2 |
| 16,215.0 |
| 16,277.8 |
| 16,478.8 |
| 16,576.1 |
| 16,770.9 |
| 17,028.1 |
| 17,426.1 |
| 17,588.6 |
| 17,858.5 |
| 18,246.4 |
| 18,350.0 |
| 18,155.7 |
| 18,667.1 |
| 19,248.8 |
| 8,257.2 |
| 8,123.8 |
| 8,055.2 |
| 7,887.9 |
| 7,686.9 |
| 7,144.6 |
| 7,074.4 |
| 7,358.8 |
| 0.0 |
| 0.0 |
| 1,322.9 |
| 1,493.2 |
| 996.1 |
| 1,596.3 |
| 608.8 |
| 1,400.8 |
| 1,387.3 |
| 1,373.9 |
| 1,360.8 |
| 0.0 |
| 1,335.0 |
| 1,329.8 |
| 1,309.9 |
| 0.0 |
| 6.0 |
| 11.3 |
| 50.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.8 |
| 35.0 |
| 34.8 |
| 38.0 |
| 39.8 |
| 40.2 |
| 40.2 |
| 40.2 |
| 44.5 |
| 42.9 |
| 40.5 |
| 38.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 917.4 |
| 819.2 |
| 804.7 |
| 794.3 |
| 769.2 |
| 762.2 |
| 778.4 |
| 781.8 |
| 726.5 |
| 800.5 |
| 831.2 |
| 787.3 |
| 407.7 |
| 481.9 |
| 491.3 |
| 229.6 |
| 258.4 |
| 221.2 |
| 244.5 |
| 212.5 |
| 222.1 |
| 224.0 |
| 222.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,485.4 |
| 1,399.0 |
| 1,218.7 |
| 1,121.8 |
| 1,089.1 |
| 2,409.6 |
| 2,522.2 |
| 1,975.2 |
| 2,585.8 |
| 1,637.4 |
| 2,336.6 |
| 2,423.4 |
| 2,450.8 |
| 2,374.5 |
| 643.7 |
| 2,088.1 |
| 2,139.3 |
| 2,017.4 |
| 756.8 |
| 734.2 |
| 736.4 |
| 704.5 |
| 651.6 |
| 578.8 |
| 573.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.0 |
| 111.8 |
| 100.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.4 |
| 43.7 |
| 43.1 |
| 43.9 |
| 9.9 |
| 81.6 |
| 112.3 |
| 318.5 |
| 386.3 |
| 577.9 |
| 690.0 |
| 706.1 |
| 830.5 |
| 815.4 |
| 854.2 |
| 205.8 |
| 208.8 |
| 328.2 |
| 347.2 |
| 409.0 |
| 386.8 |
| 416.5 |
| 468.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 473.9 |
| 441.8 |
| 483.9 |
| 411.0 |
| 417.1 |
| 429.6 |
| 424.7 |
| 417.6 |
| 342.9 |
| 358.0 |
| 364.1 |
| 356.4 |
| 279.5 |
| 257.4 |
| 265.2 |
| 275.0 |
| 240.9 |
| 238.7 |
| 240.5 |
| 220.5 |
| 217.2 |
| 148.5 |
| 161.2 |
| 157.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,304.7 |
| 10,243.9 |
| 10,512.1 |
| 10,757.9 |
| 11,141.7 |
| 11,279.1 |
| 11,327.2 |
| 11,526.8 |
| 11,840.6 |
| 11,972.0 |
| 12,497.2 |
| 12,958.1 |
| 13,062.5 |
| 12,994.6 |
| 13,496.9 |
| 14,125.0 |
| 4,977.4 |
| 4,938.7 |
| 4,509.1 |
| 4,475.3 |
| 4,416.2 |
| 4,577.7 |
| 4,554.9 |
| 4,826.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,878.1 |
| 3,654.0 |
| 3,533.2 |
| 3,393.5 |
| 3,384.1 |
| 3,443.9 |
| 3,465.6 |
| 3,432.4 |
| 3,420.5 |
| 3,197.1 |
| 3,175.5 |
| 3,210.6 |
| 3,122.4 |
| 3,159.6 |
| 3,149.2 |
| 1,397.3 |
| 1,335.7 |
| 1,671.7 |
| 1,567.1 |
| 1,479.4 |
| 1,425.1 |
| 1,395.9 |
| 1,439.6 |
| (16.6) |
| (20.6) |
| (23.3) |
| (24.4) |
| (26.2) |
| (26.2) |
| (22.3) |
| (20.9) |
| (21.1) |
| (21.6) |
| (22.0) |
| (22.3) |
| (22.3) |
| (20.7) |
| (17.0) |
| (16.7) |
| (14.9) |
| (17.6) |
| (22.2) |
| (17.8) |
| (19.1) |
| (14.4) |
| (10.8) |
| (15.9) |
| (14.4) |
| 552.7 |
| 397.9 |
| 417.5 |
| 433.8 |
| 450.2 |
| 467.0 |
| 485.8 |
| 500.6 |
| 520.8 |
| 545.2 |
| 568.4 |
| 582.2 |
| 601.8 |
| 625.4 |
| 647.7 |
| 662.6 |
| 684.9 |
| 698.1 |
| 719.2 |
| 731.9 |
| 751.8 |
| 765.9 |
| 794.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,894.8 |
| 5,803.3 |
| 5,702.9 |
| 5,519.9 |
| 5,337.1 |
| 5,297.0 |
| 5,443.7 |
| 5,501.3 |
| 5,585.5 |
| 5,616.6 |
| 5,361.3 |
| 5,288.3 |
| 5,287.5 |
| 5,161.1 |
| 5,170.2 |
| 5,123.8 |
| 3,279.8 |
| 3,185.1 |
| 3,546.1 |
| 3,412.6 |
| 3,270.7 |
| 2,566.9 |
| 2,519.5 |
| 2,532.5 |
| 5,702.9 |
| 5,519.9 |
| 5,337.1 |
| 5,297.0 |
| 5,443.7 |
| 5,501.3 |
| 5,585.5 |
| 5,616.6 |
| 5,361.3 |
| 5,288.3 |
| 5,287.5 |
| 5,161.1 |
| 5,170.2 |
| 5,123.8 |
| 3,279.8 |
| 3,185.1 |
| 3,546.1 |
| 3,412.6 |
| 3,270.7 |
| 2,566.9 |
| 2,519.5 |
| 2,532.5 |
| 7,945.3 |
| 8,247.7 |
| 8,622.1 |
| 8,768.3 |
| 8,807.2 |
| 8,946.1 |
| 9,079.2 |
| 9,178.2 |
| 9,397.5 |
| 9,648.2 |
| 9,876.1 |
| 10,106.1 |
| 10,421.9 |
| 10,699.9 |
| 871.7 |
| 1,940.0 |
| 1,703.2 |
| 1,764.9 |
| 1,647.7 |
| - |
| - |
| - |
| 981.8 |
| 1,027.3 |
| 1,068.0 |
| (264.4) |
| (369.7) |
| 146.9 |
| (450.8) |
| 579.8 |
| (232.6) |
| (245.6) |
| (172.3) |
| (159.7) |
| 1,233.9 |
| 88.1 |
| 679.1 |
| 1,338.9 |
| 1,496.6 |
| 1,709.2 |
| 1,562.3 |
| 1,600.6 |
| 1,025.2 |
| 911.9 |
| 1,099.7 |
| 5,702.9 |
| 5,519.9 |
| 5,337.1 |
| 5,297.0 |
| 5,443.7 |
| 5,501.3 |
| 5,585.5 |
| 5,616.6 |
| 5,361.3 |
| 5,288.3 |
| 5,287.5 |
| 5,161.1 |
| 5,170.2 |
| 5,123.8 |
| 3,279.8 |
| 3,185.1 |
| 3,546.1 |
| 3,412.6 |
| 3,270.7 |
| 2,566.9 |
| 2,519.5 |
| 2,532.5 |
| (5,126.6) |
| (5,450.5) |
| (5,732.1) |
| (6,128.3) |
| (6,399.4) |
| (6,476.9) |
| (6,650.3) |
| (6,781.6) |
| (6,987.7) |
| (7,490.6) |
| (7,804.3) |
| (8,062.0) |
| (8,253.8) |
| (8,443.2) |
| (8,398.3) |
| (681.2) |
| (898.5) |
| (658.6) |
| (913.0) |
| (1,176.4) |
| (2,028.8) |
| (2,187.9) |
| (2,261.8) |