| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 2,384.0 | 2,408.0 | 2,130.0 | 1,769.0 | 1,811.0 | 2,597.0 | 1,832.0 | 1,685.0 | 1,071.5 | 2,051.5 | 1,757.4 | 1,219.5 | 1,919.5 | 1,755.4 | 760.0 | 659.6 | 473.9 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 64.0 | 566.0 | 63.0 | 90.0 | 91.0 | 99.0 | 98.0 | 133.0 | 111.8 | 173.4 | 474.8 | 458.1 | 186.8 | 17.9 | 14.8 | 12.7 | 10.0 | |||
| Cash And Short Term Investments | 2,448.0 | 2,974.0 | 2,193.0 | 1,859.0 | 1,902.0 | 2,696.0 | 1,930.0 | 1,818.0 | 1,183.3 | 2,224.9 | 2,232.2 | 1,677.6 | 2,106.3 | 1,773.3 | 774.8 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 2,024.0 | 1,801.0 | 1,659.0 | 1,652.0 | 1,720.0 | 1,430.0 | 1,419.0 | 1,287.0 | 1,147.2 | 887.4 | 802.0 | 792.4 | 694.2 | 621.8 | 489.8 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,294.0 | 2,109.0 | 1,875.0 | 1,625.0 | 1,357.0 | 1,206.0 | 1,131.0 | 1,110.0 | 1,031.1 | 921.4 | 825.3 | 753.8 | 654.4 | 621.4 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 62.0 | 53.0 | 23.0 | 52.0 | 47.0 | 39.0 | 38.0 | 30.0 | 21.8 | 28.4 | 22.2 | 19.4 | 16.4 | 14.3 | 16.4 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 6,994.0 | 6,731.0 | 7,001.0 | 7,389.0 | 7,413.0 | 6,422.0 | 5,581.0 | 5,226.0 | 5,111.1 | 3,063.0 | 3,380.6 | 2,547.3 | 2,101.8 | 1,607.4 | 1,172.5 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | 3.0 | 3.0 | 3.0 | 3.4 | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 6,994.0 | 7,428.0 | 7,001.0 | 7,389.0 | 7,413.0 | 6,422.0 | 5,581.0 | 5,676.0 | 5,410.6 | 3,363.0 | 3,380.6 | 2,547.3 | 2,101.8 | 1,671.2 | 1,243.8 | 1,239.6 | ||||
| (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 | 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 | 1,469.0 | 2,384.0 | 2,181.0 | 2,174.0 | 2,139.0 | 2,408.0 | 2,642.0 | 2,635.0 | 2,476.0 | 2,130.0 | 2,006.0 | 2,278.0 | 2,119.0 | 1,769.0 | ||||||||||||||||||||||||||
| 245.9 |
| 426.3 |
| 408.1 |
| - |
| - |
| 7.1 |
| - |
| - |
| 672.3 |
| 483.9 |
| 253.0 |
| 426.3 |
| 408.1 |
| 497.5 |
| 444.9 |
| 421.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 184.0 | 179.0 | 133.0 | 119.0 | 99.0 | 91.0 | 71.0 | 67.0 | 91.7 | 65.7 | 66.9 | 59.9 | - | - | - | - | - | - | - | - |
| Other Current Assets | 714.0 | 515.0 | 489.0 | 583.0 | 389.0 | 383.0 | 330.0 | 282.0 | 250.1 | 140.8 | 179.6 | 172.5 | 114.4 | 91.9 | 77.6 | 127.9 | 51.8 | 107.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,186.0 | 5,290.0 | 4,341.0 | 4,094.0 | 4,011.0 | 4,509.0 | 3,679.0 | 3,387.0 | 2,580.6 | 3,253.1 | 3,243.1 | 2,686.4 | 2,968.8 | 2,525.7 | 1,424.4 | 1,343.0 | 1,012.9 | 809.1 | - | - |
| 585.0 |
| 520.1 |
| 457.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,572.0 | 1,453.0 | 1,272.0 | 1,123.0 | 1,010.0 | 928.0 | 839.0 | 790.0 | 706.0 | 595.5 | 518.9 | 451.5 | 375.7 | 314.3 | 258.2 | 200.8 | 164.8 | - | - | - |
| Property,Plant & Equipment Net | 722.0 | 656.0 | 603.0 | 502.0 | 347.0 | 278.0 | 292.0 | 320.0 | 325.1 | 325.9 | 306.4 | 302.3 | 278.7 | 307.1 | 326.8 | 319.3 | 293.0 | 247.7 | - | - |
| Long Term Investments | 110.0 | 98.0 | 100.0 | 87.0 | 89.0 | 66.0 | 10.0 | 18.0 | 22.1 | 32.7 | 55.0 | 48.0 | 0.0 | - | - | - | - | - | - | - |
| Equity Method Investments | 121.0 | 127.0 | 186.0 | 187.0 | 121.0 | 118.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 6,368.0 | 5,994.0 | 5,956.0 | 5,839.0 | 5,999.0 | 4,556.0 | 3,722.0 | 3,781.0 | 3,753.0 | 1,023.6 | 976.3 | 1,021.1 | 665.2 | 637.1 | 642.9 | 465.5 | 349.2 | 338.0 | - | - |
| Intangible Assets | 1,866.0 | 1,890.0 | 2,049.0 | 2,210.0 | 2,467.0 | 1,824.0 | 1,498.0 | 1,566.0 | 1,631.6 | 296.4 | 299.1 | 345.5 | 221.6 | 226.5 | 253.6 | 168.8 | 104.9 | 114.0 | - | - |
| Operating Lease Right Of Use Assets | 282.0 | 216.0 | 277.0 | 346.0 | 438.0 | 393.0 | 456.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 305.0 | 293.0 | 258.0 | 266.0 | 384.0 | 334.0 | 229.0 | 197.0 | 143.8 | 316.1 | 137.7 | 167.8 | 148.7 | 168.5 | 146.4 | 187.9 | 192.6 | 220.1 | - | - |
| Other Non-Current Assets | 1,101.0 | 1,166.0 | 1,138.0 | 1,092.0 | 1,034.0 | 515.0 | 389.0 | 275.0 | 159.9 | 112.2 | 140.4 | 145.9 | 112.1 | 96.0 | 82.0 | 55.8 | 50.7 | 44.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | 5,667.8 | 5,709.9 | 1,645.9 | 1,581.8 | 1,668.9 | 1,165.5 | 1,170.7 | 1,223.3 | 953.6 | 747.1 | 699.7 | - | - |
| Total Assets | 15,830.0 | 15,505.0 | 14,622.0 | 14,349.0 | 14,680.0 | 12,409.0 | 10,265.0 | 9,526.0 | 8,594.2 | 5,327.3 | 5,103.0 | 4,669.0 | 4,395.1 | 3,960.9 | 2,876.1 | 2,540.3 | 2,003.3 | 1,773.4 | - | - |
| 14.3 |
| 7.1 |
| - |
| - |
| - |
| Short Term Debt | 0.0 | 697.0 | 0.0 | - | - | - | 0.0 | 450.0 | 299.5 | 300.0 | - | - | 0.0 | 63.8 | 71.3 | 11.3 | 3.8 | 0.0 | - | - |
| Deferred Revenue Current | 1,582.0 | 1,454.0 | 1,316.0 | 1,258.0 | 1,249.0 | 1,089.0 | 1,050.0 | 953.0 | 883.6 | 683.9 | 635.2 | 624.6 | 598.4 | 545.8 | 520.4 | 508.1 | 471.3 | 435.0 | - | - |
| Operating Lease Liabilities Current | 95.0 | 102.0 | 108.0 | 106.0 | 105.0 | 94.0 | 89.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 126.0 | 133.0 | 130.0 | 104.0 | 145.0 | 197.0 | 152.0 | 113.0 | 129.6 | 89.3 | 83.0 | 86.5 | 77.1 | 79.2 | 67.5 | 69.6 | 51.5 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 44.1 | 38.1 | - | - | - | - |
| Total Current Liabilities | 2,981.0 | 3,597.0 | 2,500.0 | 2,375.0 | 2,496.0 | 2,222.0 | 1,912.0 | 2,099.0 | 2,063.3 | 2,428.2 | 1,218.5 | 1,199.7 | 1,141.3 | 1,164.9 | 1,134.0 | 933.8 | 1,236.0 | 1,393.1 | - | - |
| 1,228.3 |
| 746.2 |
| 750.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 262.0 | 216.0 | 306.0 | 368.0 | 455.0 | 427.0 | 485.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 56.0 | 57.0 | 65.0 | 75.0 | 86.0 | 98.0 | 112.0 | 122.0 | 140.0 | 134.1 | 132.5 | 132.2 | 109.2 | 94.9 | 97.7 | 96.6 | 103.8 | 114.8 | - | - |
| Deferred Tax Liabilities | 315.0 | 449.0 | 402.0 | 457.0 | 488.0 | 404.0 | 357.0 | 352.0 | 341.6 | 104.3 | 83.8 | 95.7 | 59.1 | 58.1 | 49.6 | 36.9 | 31.4 | 19.0 | - | - |
| Pension Obligations | 216.0 | 195.0 | 190.0 | 189.0 | 235.0 | 244.0 | 299.0 | 249.0 | 244.5 | 264.1 | 261.7 | 244.8 | 164.0 | 213.3 | 187.5 | 132.8 | 112.7 | - | - | - |
| Other Non-Current Liabilities | 859.0 | 517.0 | 676.0 | 674.0 | 438.0 | 590.0 | 504.0 | 576.0 | 664.0 | 425.2 | 417.2 | 430.9 | 360.2 | 410.1 | 404.8 | 362.3 | 317.8 | 297.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 11,625.0 | 11,778.0 | 11,146.0 | 11,660.0 | 11,764.0 | 10,646.0 | 9,428.0 | 8,870.0 | 8,709.1 | 6,354.6 | 5,436.0 | 4,626.1 | 3,967.2 | 3,492.0 | 2,974.0 | 2,838.7 | 2,599.4 | 2,759.5 | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 391.1 | 392.7 | - | - |
| Retained Earnings | 17,853.0 | 16,071.0 | 14,659.0 | 13,618.0 | 12,762.0 | 11,011.0 | 9,656.0 | 8,594.0 | 7,465.4 | 6,688.9 | 6,709.0 | 6,044.3 | 5,302.1 | 4,713.3 | 4,176.1 | 3,736.2 | 3,329.0 | 3,023.2 | - | - |
| Accumulated Other Comprehensive Income | (500.0) | (638.0) | (567.0) | (643.0) | (410.0) | (432.0) | (439.0) | (426.0) | (172.2) | (364.9) | (339.5) | (235.2) | (54.6) | (82.1) | (107.5) | (33.4) | (41.2) | (52.1) | - | - |
| Treasury Stock | - | - | - | 11,513.0 | 10,513.0 | 9,748.0 | 9,250.0 | 8,313.0 | 8,152.9 | 8,029.6 | 7,389.2 | 6,384.2 | 5,319.7 | 4,614.5 | 4,635.5 | 4,407.3 | 4,288.5 | 4,361.6 | - | - |
| Minority Interest | 151.0 | 162.0 | 158.0 | 170.0 | 189.0 | 194.0 | 219.0 | 197.0 | 212.8 | 197.7 | 232.0 | 230.7 | 10.9 | 11.4 | 10.6 | 11.2 | 10.1 | 8.3 | - | - |
| Total Stockholders Equity | 4,054.0 | 3,565.0 | 3,318.0 | 2,519.0 | 2,727.0 | 1,569.0 | 612.0 | 459.0 | (327.7) | (1,225.0) | (565.0) | (187.8) | 337.0 | 385.2 | (169.0) | (309.6) | (606.2) | (994.4) | (771.9) | 177.9 |
| Total Equity | 4,205.0 | 3,727.0 | 3,476.0 | 2,689.0 | 2,916.0 | 1,763.0 | 831.0 | 656.0 | (115.0) | (1,027.0) | (333.0) | 42.9 | 347.9 | 396.6 | (158.4) | (298.4) | (596.1) | (986.1) | (771.9) | 177.9 |
| 750.0 |
| 750.0 |
| - |
| - |
| Net debt | 4,546.0 | 4,454.0 | 4,808.0 | 5,530.0 | 5,511.0 | 3,726.0 | 3,651.0 | 3,858.0 | 4,227.3 | 1,138.1 | 1,148.4 | 869.7 | (4.5) | (102.1) | 469.0 | 567.3 | 266.1 | 497.0 | - | - |
| Working Capital | 2,205.0 | 1,693.0 | 1,841.0 | 1,719.0 | 1,515.0 | 2,287.0 | 1,767.0 | 1,288.0 | 517.3 | 824.9 | 2,024.6 | 1,486.7 | 1,827.5 | 1,360.8 | 290.4 | 409.2 | (223.1) | (584.0) | - | - |
| Book Value | 4,054.0 | 3,565.0 | 3,318.0 | 2,519.0 | 2,727.0 | 1,569.0 | 612.0 | 459.0 | (327.7) | (1,225.0) | (565.0) | (187.8) | 337.0 | 385.2 | (169.0) | (309.6) | (606.2) | (994.4) | (771.9) | 177.9 |
| Tangible Book Value | (4,180.0) | (4,319.0) | (4,687.0) | (5,530.0) | (5,739.0) | (4,811.0) | (4,608.0) | (4,888.0) | (5,712.3) | (2,545.0) | (1,840.4) | (1,554.4) | (549.8) | (478.4) | (1,065.5) | (943.9) | (1,060.3) | (1,446.4) | - | - |
| 1,656.0 |
| 1,617.0 |
| 1,750.0 |
| 1,811.0 |
| 2,239.0 |
| 2,809.0 |
| 2,769.0 |
| 2,597.0 |
| 2,492.0 |
| 2,099.0 |
| 2,141.0 |
| 1,832.0 |
| 1,178.0 |
| 1,195.9 |
| 1,196.6 |
| 1,685.0 |
| 1,034.8 |
| 1,314.5 |
| 1,277.3 |
| 1,071.5 |
| 962.8 |
| 3,280.9 |
| 2,129.6 |
| 2,051.5 |
| 1,746.1 |
| 1,674.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 41.0 | 64.0 | 78.0 | 116.0 | 62.0 | 566.0 | 573.0 | 63.0 | 58.0 | 63.0 | 73.0 | 57.0 | 78.0 | 90.0 | 89.0 | 86.0 | 103.0 | 91.0 | 104.0 | 88.0 | 96.0 | 99.0 | 96.0 | 100.0 | 90.0 | 98.0 | 95.8 | 119.5 | 114.0 | 132.5 | 110.7 | 101.2 | 100.5 | 111.8 | 108.3 | 86.3 | 132.8 | 173.4 | 311.8 | 352.5 |
| Cash And Short Term Investments | 1,510.0 | 2,448.0 | 2,259.0 | 2,290.0 | 2,201.0 | 2,974.0 | 3,215.0 | 2,698.0 | 2,534.0 | 2,193.0 | 2,079.0 | 2,335.0 | 2,197.0 | 1,859.0 | 1,745.0 | 1,703.0 | 1,853.0 | 1,902.0 | 2,343.0 | 2,897.0 | 2,865.0 | 2,696.0 | 2,588.0 | 2,199.0 | 2,231.0 | 1,930.0 | 1,273.8 | 1,315.4 | 1,310.6 | 1,817.5 | 1,145.5 | 1,415.7 | 1,377.8 | 1,183.3 | 1,071.1 | 3,367.2 | 2,262.4 | 2,224.9 | 2,057.9 | 2,026.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,044.0 | 2,024.0 | 1,774.0 | 1,776.0 | 1,850.0 | 1,801.0 | 1,708.0 | 1,694.0 | 1,835.0 | 1,659.0 | 1,513.0 | 1,542.0 | 1,712.0 | 1,652.0 | 1,518.0 | 1,602.0 | 1,824.0 | 1,720.0 | 1,589.0 | 1,458.0 | 1,497.0 | 1,430.0 | 1,360.0 | 1,401.0 | 1,413.0 | 1,419.0 | 1,228.4 | 1,245.3 | 1,301.2 | 1,287.1 | 1,131.8 | 1,137.1 | 1,207.4 | 1,147.2 | 1,007.3 | 916.5 | 953.5 | 887.4 | 831.4 | 843.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 214.0 | 184.0 | 188.0 | 159.0 | 184.0 | 179.0 | 168.0 | 162.0 | 147.0 | 133.0 | 137.0 | 112.0 | 131.0 | 119.0 | 105.0 | 98.0 | 104.0 | |||||||||||||||||||||||
| Other Current Assets | 660.0 | 714.0 | 566.0 | 573.0 | 514.0 | 515.0 | 470.0 | 489.0 | 437.0 | 489.0 | 445.0 | 513.0 | 517.0 | 583.0 | 463.0 | 515.0 | 385.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,214.0 | 5,186.0 | 4,599.0 | 4,639.0 | 4,565.0 | 5,290.0 | 5,393.0 | 4,881.0 | 4,806.0 | 4,341.0 | 4,037.0 | 4,390.0 | 4,426.0 | 4,094.0 | 3,726.0 | 3,820.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,626.0 | 1,572.0 | 1,506.0 | 1,587.0 | 1,511.0 | 1,453.0 | 1,442.0 | 1,378.0 | 1,320.0 | 1,272.0 | 1,234.0 | 1,195.0 | 1,153.0 | 1,123.0 | 1,078.0 | 1,058.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 735.0 | 722.0 | 712.0 | 689.0 | 671.0 | 656.0 | 662.0 | 652.0 | 613.0 | 603.0 | 573.0 | 541.0 | 525.0 | 502.0 | 472.0 | 433.0 | ||||||||||||||||||||||||
| Long Term Investments | 99.0 | 110.0 | 106.0 | 104.0 | 105.0 | 98.0 | 113.0 | 108.0 | 110.0 | 100.0 | 98.0 | 96.0 | 89.0 | 87.0 | 80.0 | 81.0 | 73.0 | |||||||||||||||||||||||
| Equity Method Investments | 126.0 | 121.0 | 119.0 | 139.0 | 139.0 | 127.0 | 131.0 | 187.0 | 187.0 | 186.0 | 189.0 | 194.0 | 190.0 | 187.0 | 178.0 | 189.0 | 128.0 | |||||||||||||||||||||||
| Goodwill | 6,335.0 | 6,368.0 | 6,465.0 | 6,481.0 | 6,237.0 | 5,994.0 | 6,148.0 | 5,891.0 | 5,909.0 | 5,956.0 | 5,831.0 | 5,926.0 | 5,892.0 | 5,839.0 | 5,617.0 | 5,841.0 | 6,039.0 | 5,999.0 | ||||||||||||||||||||||
| Intangible Assets | 1,805.0 | 1,866.0 | 1,916.0 | 1,989.0 | 1,978.0 | 1,890.0 | 1,970.0 | 1,930.0 | 1,983.0 | 2,049.0 | 2,058.0 | 2,138.0 | 2,177.0 | 2,210.0 | 2,182.0 | 2,300.0 | 2,422.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 278.0 | 282.0 | 300.0 | 226.0 | 217.0 | 216.0 | 242.0 | 242.0 | 260.0 | 277.0 | 298.0 | 330.0 | 332.0 | 346.0 | 387.0 | 413.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 249.0 | 305.0 | 288.0 | 318.0 | 292.0 | 293.0 | 268.0 | 267.0 | 270.0 | 258.0 | 264.0 | 265.0 | 268.0 | 266.0 | 336.0 | 341.0 | 347.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,116.0 | 1,101.0 | 1,135.0 | 1,145.0 | 1,136.0 | 1,166.0 | 1,086.0 | 1,150.0 | 1,170.0 | 1,138.0 | 1,130.0 | 1,101.0 | 1,099.0 | 1,092.0 | 1,219.0 | 1,167.0 | 1,061.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 14,732.0 | 15,830.0 | 15,415.0 | 15,487.0 | 15,096.0 | 15,505.0 | 15,769.0 | 15,013.0 | 15,011.0 | 14,622.0 | 14,191.0 | 14,691.0 | 14,719.0 | 14,349.0 | 13,939.0 | 14,315.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 97.0 | 62.0 | 54.0 | 53.0 | 98.0 | 53.0 | 50.0 | 57.0 | 88.0 | 23.0 | 41.0 | 37.0 | 70.0 | 52.0 | 34.0 | 31.0 | 42.0 | 47.0 | 30.0 | 18.0 | 21.0 | 39.0 | 26.0 | 36.0 | 26.0 | 38.0 | 14.8 | 4.9 | 19.5 | 30.1 | 16.2 | 22.5 | 32.0 | 21.8 | 29.2 | 25.0 | 24.1 | 28.4 | 28.0 | 35.6 |
| Short Term Debt | 576.0 | 0.0 | 0.0 | 0.0 | 0.0 | 697.0 | 693.0 | 688.0 | 685.0 | 0.0 | - | 300.0 | 499.0 | 0.0 | - | 499.0 | 501.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 1,820.0 | 1,582.0 | 1,369.0 | 1,578.0 | 1,765.0 | 1,454.0 | 1,300.0 | 1,423.0 | 1,612.0 | 1,316.0 | 1,226.0 | 1,385.0 | 1,578.0 | 1,258.0 | 1,155.0 | 1,285.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 94.0 | 95.0 | 98.0 | 101.0 | 103.0 | 102.0 | 109.0 | 108.0 | 109.0 | 108.0 | 105.0 | 105.0 | 106.0 | 106.0 | 104.0 | 105.0 | ||||||||||||||||||||||||
| Accrued Expenses | 170.0 | 126.0 | 135.0 | 136.0 | 163.0 | 133.0 | 130.0 | 140.0 | 154.0 | 130.0 | 108.0 | 113.0 | 135.0 | 104.0 | 154.0 | 156.0 | 220.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,643.0 | 2,981.0 | 2,499.0 | 2,647.0 | 2,917.0 | 3,597.0 | 3,235.0 | 3,219.0 | 3,382.0 | 2,500.0 | 2,269.0 | 2,667.0 | 2,988.0 | 2,375.0 | 2,066.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 6,387.0 | 6,994.0 | 6,983.0 | 6,967.0 | 6,823.0 | 6,731.0 | 6,876.0 | 6,253.0 | 6,259.0 | 7,001.0 | 6,851.0 | 6,923.0 | 6,963.0 | 7,389.0 | 7,476.0 | 7,158.0 | 7,285.0 | 7,413.0 | 6,969.0 | 6,355.0 | 6,340.0 | 6,422.0 | 6,363.0 | 6,333.0 | 6,303.0 | 5,581.0 | 4,736.5 | 5,258.0 | 5,228.6 | 5,226.1 | 4,484.0 | 4,934.2 | 5,118.0 | 5,111.1 | 5,107.3 | 4,887.1 | 3,861.9 | 3,063.0 | 3,118.2 | 3,420.4 |
| Operating Lease Liabilities Non-Current | 256.0 | 262.0 | 282.0 | 214.0 | 210.0 | 216.0 | 245.0 | 254.0 | 280.0 | 306.0 | 316.0 | 344.0 | 349.0 | 368.0 | 389.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 54.0 | 56.0 | 58.0 | 57.0 | 57.0 | 57.0 | 59.0 | 59.0 | 61.0 | 65.0 | 65.0 | 67.0 | 70.0 | 75.0 | 78.0 | 81.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 311.0 | 315.0 | 348.0 | 355.0 | 439.0 | 449.0 | 416.0 | 465.0 | 458.0 | 402.0 | 483.0 | 485.0 | 476.0 | 457.0 | 604.0 | 572.0 | 498.0 | |||||||||||||||||||||||
| Pension Obligations | 209.0 | 216.0 | 208.0 | 204.0 | 196.0 | 195.0 | 199.0 | 191.0 | 193.0 | 190.0 | 180.0 | 195.0 | 195.0 | 189.0 | 212.0 | 213.0 | 230.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 774.0 | 859.0 | 901.0 | 913.0 | 574.0 | 517.0 | 661.0 | 618.0 | 635.0 | 676.0 | 647.0 | 689.0 | 610.0 | 674.0 | 588.0 | 513.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 11,589.0 | 11,625.0 | 11,303.0 | 11,379.0 | 11,238.0 | 11,778.0 | 11,701.0 | 11,075.0 | 11,276.0 | 11,146.0 | 10,839.0 | 11,379.0 | 11,661.0 | 11,660.0 | 11,509.0 | 11,836.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 18,331.0 | 17,853.0 | 17,410.0 | 16,933.0 | 16,526.0 | 16,071.0 | 15,855.0 | 15,478.0 | 15,081.0 | 14,659.0 | 14,460.0 | 14,213.0 | 13,979.0 | 13,618.0 | 13,501.0 | 13,328.0 | 13,132.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (519.0) | (500.0) | (538.0) | (519.0) | (578.0) | (638.0) | (503.0) | (617.0) | (608.0) | (567.0) | (652.0) | (570.0) | (589.0) | (643.0) | (748.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 11,570.0 | 11,513.0 | 11,514.0 | 11,403.0 | 11,096.0 | 10,513.0 | ||||||||||||||||||||||
| Minority Interest | 149.0 | 151.0 | 155.0 | 159.0 | 158.0 | 162.0 | 163.0 | 160.0 | 160.0 | 158.0 | 161.0 | 168.0 | 167.0 | 170.0 | 175.0 | 185.0 | 188.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,994.0 | 4,054.0 | 3,957.0 | 3,949.0 | 3,700.0 | 3,565.0 | 3,905.0 | 3,778.0 | 3,575.0 | 3,318.0 | 3,191.0 | 3,144.0 | 2,891.0 | 2,519.0 | 2,255.0 | 2,294.0 | ||||||||||||||||||||||||
| Total Equity | 3,143.0 | 4,205.0 | 4,112.0 | 4,108.0 | 3,858.0 | 3,727.0 | 4,068.0 | 3,938.0 | 3,735.0 | 3,476.0 | 3,352.0 | 3,312.0 | 3,058.0 | 2,689.0 | 2,430.0 | 2,479.0 | 2,582.0 | 2,916.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6,963.0 | 6,994.0 | 6,983.0 | 6,967.0 | 6,823.0 | 7,428.0 | 7,569.0 | 6,941.0 | 6,944.0 | 7,001.0 | 6,851.0 | 7,223.0 | 7,462.0 | 7,389.0 | 7,476.0 | 7,657.0 | 7,786.0 | 7,413.0 | 7,476.0 | 6,355.0 | 6,340.0 | 6,422.0 | 6,363.0 | 6,333.0 | 6,788.0 | 5,581.0 | 5,238.0 | 5,387.9 | 5,547.4 | 5,676.0 | 4,929.6 | 5,234.1 | 5,417.7 | 5,410.6 | 5,406.6 | 4,887.1 | 4,075.7 | 3,363.0 | 3,418.1 | 3,420.4 |
| Net debt | 5,453.0 | 4,546.0 | 4,724.0 | 4,677.0 | 4,622.0 | 4,454.0 | 4,354.0 | 4,243.0 | 4,410.0 | 4,808.0 | 4,772.0 | 4,888.0 | 5,265.0 | 5,530.0 | 5,731.0 | 5,954.0 | 5,933.0 | 5,511.0 | ||||||||||||||||||||||
| Working Capital | 571.0 | 2,205.0 | 2,100.0 | 1,992.0 | 1,648.0 | 1,693.0 | 2,158.0 | 1,662.0 | 1,424.0 | 1,841.0 | 1,768.0 | 1,723.0 | 1,438.0 | 1,719.0 | 1,660.0 | 1,065.0 | 1,074.0 | |||||||||||||||||||||||
| Book Value | 2,994.0 | 4,054.0 | 3,957.0 | 3,949.0 | 3,700.0 | 3,565.0 | 3,905.0 | 3,778.0 | 3,575.0 | 3,318.0 | 3,191.0 | 3,144.0 | 2,891.0 | 2,519.0 | 2,255.0 | 2,294.0 | 2,394.0 | 2,727.0 | ||||||||||||||||||||||
| Tangible Book Value | (5,146.0) | (4,180.0) | (4,424.0) | (4,521.0) | (4,515.0) | (4,319.0) | (4,213.0) | (4,043.0) | (4,317.0) | (4,687.0) | (4,698.0) | (4,920.0) | (5,178.0) | (5,530.0) | (5,544.0) | (5,847.0) | (6,067.0) | |||||||||||||||||||||||
| 99.0 |
| 98.0 |
| 78.0 |
| 88.0 |
| 91.0 |
| 77.0 |
| 71.0 |
| 80.0 |
| 71.0 |
| 64.3 |
| 86.2 |
| 104.4 |
| 67.0 |
| 78.9 |
| 83.5 |
| 95.7 |
| 91.7 |
| 89.9 |
| 61.1 |
| 73.3 |
| 65.7 |
| 57.0 |
| 58.4 |
| 389.0 |
| 323.0 |
| 379.0 |
| 333.0 |
| 383.0 |
| 333.0 |
| 363.0 |
| 350.0 |
| 330.0 |
| 286.1 |
| 335.8 |
| 286.6 |
| 282.3 |
| 238.9 |
| 286.9 |
| 233.6 |
| 250.1 |
| 200.5 |
| 275.4 |
| 269.6 |
| 140.8 |
| 127.6 |
| 159.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,062.0 |
| 4,011.0 |
| 4,255.0 |
| 4,734.0 |
| 4,695.0 |
| 4,509.0 |
| 4,281.0 |
| 3,963.0 |
| 3,994.0 |
| 3,679.0 |
| 3,042.3 |
| 3,154.6 |
| 2,898.4 |
| 3,386.9 |
| 2,516.2 |
| 2,839.7 |
| 2,818.8 |
| 2,580.6 |
| 2,278.9 |
| 4,559.1 |
| 3,485.5 |
| 3,253.1 |
| 3,016.9 |
| 3,030.1 |
| 1,035.0 |
| 1,010.0 |
| 988.0 |
| 969.0 |
| 946.0 |
| 928.0 |
| 907.0 |
| 880.0 |
| 853.0 |
| 839.0 |
| 816.8 |
| 797.0 |
| 834.9 |
| 790.2 |
| 767.9 |
| 748.2 |
| 731.8 |
| 706.0 |
| 681.9 |
| 645.7 |
| 620.5 |
| 595.5 |
| 581.7 |
| 560.5 |
| 381.0 |
| 347.0 |
| 301.0 |
| 282.0 |
| 269.0 |
| 278.0 |
| 282.0 |
| 298.0 |
| 285.0 |
| 292.0 |
| 292.1 |
| 300.4 |
| 318.7 |
| 320.4 |
| 311.1 |
| 312.2 |
| 321.6 |
| 325.1 |
| 332.1 |
| 329.7 |
| 329.1 |
| 325.9 |
| 329.6 |
| 323.0 |
| 89.0 |
| 67.0 |
| 83.0 |
| 67.0 |
| 66.0 |
| 54.0 |
| 46.0 |
| 49.0 |
| 10.0 |
| 20.6 |
| 5.7 |
| 22.3 |
| 18.9 |
| 45.8 |
| 48.0 |
| 44.3 |
| 22.1 |
| 27.0 |
| 34.4 |
| 33.3 |
| 32.7 |
| 61.0 |
| 59.9 |
| 121.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,898.0 |
| 4,590.0 |
| 4,566.0 |
| 4,556.0 |
| 4,282.0 |
| 4,162.0 |
| 4,122.0 |
| 3,722.0 |
| 3,610.0 |
| 3,664.9 |
| 3,762.5 |
| 3,781.0 |
| 3,661.3 |
| 3,662.7 |
| 3,831.5 |
| 3,753.2 |
| 3,722.1 |
| 1,054.5 |
| 1,029.6 |
| 1,023.6 |
| 1,040.8 |
| 1,047.2 |
| 2,467.0 |
| 2,510.0 |
| 1,784.0 |
| 1,810.0 |
| 1,824.0 |
| 1,717.0 |
| 1,697.0 |
| 1,709.0 |
| 1,498.0 |
| 1,454.1 |
| 1,486.0 |
| 1,530.4 |
| 1,566.1 |
| 1,517.6 |
| 1,541.4 |
| 1,641.6 |
| 1,631.6 |
| 1,633.1 |
| 287.1 |
| 289.8 |
| 296.4 |
| 307.8 |
| 319.2 |
| 427.0 |
| 438.0 |
| 451.0 |
| 357.0 |
| 375.0 |
| 393.0 |
| 410.0 |
| 429.0 |
| 437.0 |
| 456.0 |
| 464.6 |
| 476.8 |
| 508.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 384.0 |
| 363.0 |
| 249.0 |
| 240.0 |
| 334.0 |
| 232.0 |
| 188.0 |
| 165.0 |
| 229.0 |
| 189.4 |
| 191.4 |
| 178.8 |
| 197.2 |
| 189.3 |
| 136.6 |
| 142.5 |
| 143.8 |
| 170.2 |
| 135.3 |
| 135.1 |
| 316.1 |
| 169.6 |
| 167.2 |
| 1,034.0 |
| 636.0 |
| 556.0 |
| 545.0 |
| 515.0 |
| 468.0 |
| 561.0 |
| 594.0 |
| 389.0 |
| 425.3 |
| 317.5 |
| 321.2 |
| 274.3 |
| 243.6 |
| 259.0 |
| 258.0 |
| 159.9 |
| 168.5 |
| 170.6 |
| 166.8 |
| 112.2 |
| 154.6 |
| 158.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,739.0 |
| 14,680.0 |
| 14,414.0 |
| 12,552.0 |
| 12,500.0 |
| 12,409.0 |
| 11,672.0 |
| 11,298.0 |
| 11,306.0 |
| 10,265.0 |
| 9,477.8 |
| 9,591.6 |
| 9,518.1 |
| 9,526.2 |
| 8,439.1 |
| 8,751.6 |
| 9,014.0 |
| 8,594.2 |
| 8,304.9 |
| 6,536.3 |
| 5,435.9 |
| 5,327.3 |
| 5,019.3 |
| 5,044.9 |
| 507.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 485.0 |
| - |
| 501.5 |
| 129.9 |
| 318.8 |
| 449.9 |
| 445.6 |
| 299.9 |
| 299.7 |
| 299.5 |
| 299.3 |
| - |
| 213.8 |
| 300.0 |
| 299.9 |
| - |
| 1,525.0 |
| 1,249.0 |
| 1,099.0 |
| 1,142.0 |
| 1,232.0 |
| 1,089.0 |
| 918.0 |
| 1,001.0 |
| 1,113.0 |
| 1,050.0 |
| 856.0 |
| 953.0 |
| 1,062.0 |
| 953.4 |
| 771.5 |
| 860.5 |
| 998.7 |
| 883.6 |
| 791.1 |
| 746.8 |
| 817.4 |
| 683.9 |
| 652.3 |
| 692.6 |
| 106.0 |
| 105.0 |
| 103.0 |
| 92.0 |
| 94.0 |
| 94.0 |
| 91.0 |
| 90.0 |
| 89.0 |
| 89.0 |
| 89.5 |
| 89.1 |
| 87.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 211.0 |
| 196.0 |
| 149.0 |
| 203.0 |
| 197.0 |
| 131.0 |
| 137.0 |
| 160.0 |
| 152.0 |
| 95.1 |
| 101.9 |
| 132.3 |
| 112.5 |
| 91.9 |
| 93.3 |
| 136.6 |
| 129.6 |
| 93.2 |
| 79.1 |
| 96.7 |
| 89.3 |
| 71.4 |
| 73.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,755.0 |
| 2,988.0 |
| 2,496.0 |
| 2,793.0 |
| 2,050.0 |
| 2,154.0 |
| 2,222.0 |
| 1,721.0 |
| 1,886.0 |
| 2,351.0 |
| 1,912.0 |
| 2,138.0 |
| 1,839.9 |
| 2,005.6 |
| 2,098.5 |
| 1,823.6 |
| 1,843.9 |
| 1,920.9 |
| 2,063.3 |
| 1,982.7 |
| 1,237.2 |
| 1,423.8 |
| 2,428.2 |
| 1,402.5 |
| 1,146.4 |
| 421.0 |
| 440.0 |
| 455.0 |
| 470.0 |
| 386.0 |
| 406.0 |
| 427.0 |
| 439.0 |
| 451.0 |
| 463.0 |
| 485.0 |
| 495.0 |
| 510.2 |
| 523.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.0 |
| 86.0 |
| 87.0 |
| 93.0 |
| 96.0 |
| 98.0 |
| 102.0 |
| 104.0 |
| 109.0 |
| 112.0 |
| 115.0 |
| 118.0 |
| 121.0 |
| 122.3 |
| 123.9 |
| 126.0 |
| 127.8 |
| 140.0 |
| 135.5 |
| 132.2 |
| 132.5 |
| 134.1 |
| 135.0 |
| 134.1 |
| 488.0 |
| 564.0 |
| 422.0 |
| 404.0 |
| 404.0 |
| 385.0 |
| 414.0 |
| 424.0 |
| 357.0 |
| 355.7 |
| 348.6 |
| 353.4 |
| 351.7 |
| 354.8 |
| 363.2 |
| 382.2 |
| 341.6 |
| 452.6 |
| 107.6 |
| 105.0 |
| 104.3 |
| 107.5 |
| 111.4 |
| 235.0 |
| 204.0 |
| 211.0 |
| 249.0 |
| 244.0 |
| 214.0 |
| 197.0 |
| 196.0 |
| 299.0 |
| 264.2 |
| 265.9 |
| 256.5 |
| 249.2 |
| 252.7 |
| 260.4 |
| 256.0 |
| 244.5 |
| 268.3 |
| 259.4 |
| 272.5 |
| 264.1 |
| 256.1 |
| 248.0 |
| 492.0 |
| 438.0 |
| 420.0 |
| 460.0 |
| 473.0 |
| 590.0 |
| 498.0 |
| 418.0 |
| 403.0 |
| 504.0 |
| 492.5 |
| 491.5 |
| 486.6 |
| 576.5 |
| 574.9 |
| 625.9 |
| 554.2 |
| 664.0 |
| 447.3 |
| 426.1 |
| 434.2 |
| 425.2 |
| 412.9 |
| 404.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,157.0 |
| 11,764.0 |
| 11,795.0 |
| 10,172.0 |
| 10,275.0 |
| 10,646.0 |
| 9,979.0 |
| 10,061.0 |
| 10,501.0 |
| 9,428.0 |
| 8,774.7 |
| 9,016.9 |
| 9,193.1 |
| 8,869.7 |
| 7,833.0 |
| 8,291.5 |
| 8,594.0 |
| 8,709.1 |
| 8,461.7 |
| 7,003.8 |
| 6,160.1 |
| 6,354.6 |
| 5,377.2 |
| 5,414.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,762.0 |
| 12,451.0 |
| 12,094.0 |
| 11,632.0 |
| 11,011.0 |
| 10,804.0 |
| 10,442.0 |
| 10,041.0 |
| 9,656.0 |
| 9,391.6 |
| 9,107.7 |
| 8,893.6 |
| 8,594.4 |
| 8,429.1 |
| 8,204.6 |
| 7,913.0 |
| 7,465.4 |
| 7,513.4 |
| 7,269.6 |
| 7,031.0 |
| 6,688.9 |
| 7,261.2 |
| 7,077.8 |
| (599.0) |
| (471.0) |
| (410.0) |
| (462.0) |
| (425.0) |
| (440.0) |
| (432.0) |
| (504.0) |
| (542.0) |
| (554.0) |
| (439.0) |
| (537.3) |
| (446.1) |
| (455.5) |
| (426.3) |
| (342.0) |
| (304.8) |
| (51.9) |
| (172.2) |
| (257.8) |
| (309.7) |
| (357.3) |
| (364.9) |
| (305.7) |
| (316.8) |
| 10,394.0 |
| 10,270.0 |
| 9,904.0 |
| 9,748.0 |
| 9,505.0 |
| 9,513.0 |
| 9,524.0 |
| 9,250.0 |
| 8,993.0 |
| 8,886.7 |
| 8,754.0 |
| 8,312.5 |
| 8,260.1 |
| 8,198.9 |
| 8,171.4 |
| 8,152.9 |
| 8,123.7 |
| 8,108.6 |
| 8,051.2 |
| 8,029.6 |
| 7,973.8 |
| 7,821.7 |
| 189.0 |
| 189.0 |
| 194.0 |
| 195.0 |
| 194.0 |
| 191.0 |
| 191.0 |
| 217.0 |
| 219.0 |
| 224.7 |
| 221.9 |
| 201.8 |
| 196.6 |
| 206.0 |
| 217.2 |
| 220.3 |
| 212.8 |
| 212.3 |
| 212.3 |
| 202.9 |
| 197.7 |
| 206.6 |
| 230.5 |
| 2,394.0 |
| 2,727.0 |
| 2,430.0 |
| 2,186.0 |
| 2,030.0 |
| 1,569.0 |
| 1,497.0 |
| 1,041.0 |
| 582.0 |
| 612.0 |
| 472.6 |
| 352.8 |
| 123.2 |
| 459.9 |
| 400.1 |
| 242.9 |
| 199.7 |
| (327.7) |
| (369.1) |
| (679.8) |
| (927.1) |
| (1,225.0) |
| (564.5) |
| (600.0) |
| 2,619.0 |
| 2,380.0 |
| 2,225.0 |
| 1,763.0 |
| 1,688.0 |
| 1,232.0 |
| 799.0 |
| 831.0 |
| 697.0 |
| 575.0 |
| 325.0 |
| 656.0 |
| 606.1 |
| 460.1 |
| 420.0 |
| (114.9) |
| (156.8) |
| (467.5) |
| (724.2) |
| (1,027.3) |
| (357.9) |
| (369.5) |
| 5,133.0 |
| 3,458.0 |
| 3,475.0 |
| 3,726.0 |
| 3,775.0 |
| 4,134.0 |
| 4,557.0 |
| 3,651.0 |
| 3,964.2 |
| 4,072.5 |
| 4,236.8 |
| 3,858.5 |
| 3,784.1 |
| 3,818.4 |
| 4,039.9 |
| 4,227.3 |
| 4,335.5 |
| 1,519.9 |
| 1,813.3 |
| 1,138.1 |
| 1,360.2 |
| 1,393.6 |
| 1,515.0 |
| 1,462.0 |
| 2,684.0 |
| 2,541.0 |
| 2,287.0 |
| 2,560.0 |
| 2,077.0 |
| 1,643.0 |
| 1,767.0 |
| 904.3 |
| 1,314.7 |
| 892.8 |
| 1,288.4 |
| 692.6 |
| 995.8 |
| 897.9 |
| 517.3 |
| 296.2 |
| 3,321.9 |
| 2,061.7 |
| 824.9 |
| 1,614.4 |
| 1,883.7 |
| 2,430.0 |
| 2,186.0 |
| 2,030.0 |
| 1,569.0 |
| 1,497.0 |
| 1,041.0 |
| 582.0 |
| 612.0 |
| 472.6 |
| 352.8 |
| 123.2 |
| 459.9 |
| 400.1 |
| 242.9 |
| 199.7 |
| (327.7) |
| (369.1) |
| (679.8) |
| (927.1) |
| (1,225.0) |
| (564.5) |
| (600.0) |
| (5,739.0) |
| (5,978.0) |
| (4,188.0) |
| (4,346.0) |
| (4,811.0) |
| (4,502.0) |
| (4,818.0) |
| (5,249.0) |
| (4,608.0) |
| (4,591.5) |
| (4,798.1) |
| (5,169.7) |
| (4,887.2) |
| (4,778.8) |
| (4,961.2) |
| (5,273.4) |
| (5,712.5) |
| (5,724.3) |
| (2,021.4) |
| (2,246.5) |
| (2,545.0) |
| (1,913.1) |
| (1,966.4) |