| (in millions of USD) | 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 | 203.0 | 198.0 | 332.0 | 287.0 | 440.0 | 981.0 | 349.0 | 495.7 | 485.7 | 587.5 | 274.8 | 199.4 | 226.3 | 183.8 | 170.2 | 139.6 | 278.3 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 203.0 | 198.0 | 332.0 | 287.0 | 440.0 | 981.0 | 349.0 | 495.7 | 485.7 | 587.5 | 274.8 | 199.4 | 226.3 | 183.8 | 170.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 987.0 | 878.0 | 1,195.0 | 1,250.0 | 1,500.0 | 1,678.0 | 1,842.0 | 2,163.5 | 1,879.3 | 2,746.9 | 1,250.7 | 1,248.2 | 1,105.1 | 1,112.4 | 1,002.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,281.0 | 1,400.0 | 1,531.0 | 2,203.0 | 2,087.0 | 1,638.0 | 1,606.0 | 1,760.7 | 1,662.4 | 2,116.0 | 721.8 | 708.5 | 684.4 | 696.4 | 699.9 | 701.6 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 3,064.0 | 2,878.0 | 3,012.9 | 2,086.8 | 3,216.0 | 2,114.7 | 2,131.5 | 2,127.4 | 2,144.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 931.0 | 891.0 | 1,003.0 | 1,062.0 | 1,680.0 | 1,526.0 | 1,102.0 | 1,191.6 | 1,226.8 | 1,518.9 | 642.4 | 674.1 | 558.9 | 527.4 | 468.5 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 4,543.0 | 4,508.0 | 4,575.0 | 4,756.0 | 4,883.0 | 5,141.0 | 5,391.0 | 6,696.3 | 9,889.2 | 11,290.9 | 2,669.1 | 2,084.5 | 1,661.6 | 1,706.5 | 1,809.3 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 447.0 | 442.0 | 440.0 | 439.0 | 450.0 | 448.0 | 447.0 | 446.1 | 508.1 | 504.8 | 287.5 | 288.7 | 297.5 | 304.7 | 305.3 | 307.2 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 4,673.0 | 4,595.0 | 4,904.0 | 5,377.0 | 4,886.0 | 5,607.0 | 5,723.0 | 7,015.0 | 10,552.0 | 11,892.8 | 2,675.0 | 2,091.2 | 1,662.4 | 1,707.7 | 2,073.2 | 2,233.9 | |||
| (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 | 201.0 | 203.0 | 229.0 | 219.0 | 233.0 | 198.0 | 494.0 | 382.0 | 372.0 | 332.0 | 396.0 | 317.0 | 271.0 | 287.0 | 636.0 | |||||||||||||||||||||||||
| 275.4 |
| 329.2 |
| - |
| - |
| - |
| 139.6 |
| 278.3 |
| 275.4 |
| 329.2 |
| 997.9 |
| 894.1 |
| - |
| - |
| 688.2 |
| - |
| - |
| Prepaid Expenses | 237.0 | 299.0 | 296.0 | 312.0 | 325.0 | 331.0 | 313.0 | 294.8 | 327.9 | 288.4 | 147.8 | 136.1 | 135.4 | 142.7 | 145.2 | 113.7 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | 4.0 | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,708.0 | 2,775.0 | 3,354.0 | 4,052.0 | 4,352.0 | 4,628.0 | 4,110.0 | 5,958.5 | 10,725.7 | 7,484.5 | 2,493.5 | 2,292.2 | 2,285.6 | 2,271.1 | 2,148.0 | 2,132.0 | 2,182.1 | - | - |
| 2,152.9 |
| 2,112.2 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 1,888.0 | 1,723.0 | 1,786.8 | 1,114.4 | 1,672.6 | 1,515.5 | 1,572.4 | 1,587.8 | 1,584.0 | 1,601.5 | 1,582.9 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 1,176.0 | 1,155.0 | 1,226.1 | 972.4 | 1,543.4 | 599.2 | 559.1 | 539.6 | 560.2 | 551.4 | 529.3 | 578.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,101.0 | 3,038.0 | 3,071.0 | 3,298.0 | 3,504.0 | 3,553.0 | 3,709.0 | 3,874.0 | 7,801.9 | 6,520.7 | 2,791.2 | 2,546.0 | 2,361.1 | 2,370.2 | 2,366.0 | 2,749.5 | 2,754.3 | - | - |
| Intangible Assets | 1,634.0 | 2,008.0 | 2,488.0 | 2,649.0 | 3,370.0 | 3,564.0 | 4,916.0 | 6,150.6 | 10,199.6 | 14,111.8 | 1,063.7 | 887.2 | 614.5 | 654.1 | 666.1 | 648.3 | 646.2 | - | - |
| Operating Lease Right Of Use Assets | 453.0 | 466.0 | 515.0 | 578.0 | 558.0 | 530.0 | 615.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 825.0 | 806.0 | 806.0 | 810.0 | 814.0 | 838.0 | 776.0 | 183.3 | 144.8 | 95.3 | 38.5 | 39.1 | 12.3 | 85.2 | 120.2 | 38.6 | - | - | - |
| Other Non-Current Assets | 785.0 | 754.0 | 717.0 | 691.0 | 467.0 | 411.0 | 361.0 | 330.0 | 377.8 | 383.6 | 273.4 | 240.7 | 268.9 | 281.2 | 309.2 | 307.6 | 263.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,715.0 | 11,004.0 | 12,163.0 | 13,262.0 | 14,269.0 | 14,700.0 | 15,642.0 | 17,722.4 | 33,135.5 | 33,837.5 | 7,259.5 | 6,564.3 | 6,069.7 | 6,222.0 | 6,160.9 | 6,405.3 | 6,423.9 | - | - |
| 472.5 |
| 433.6 |
| - |
| - |
| Short Term Debt | 130.0 | 87.0 | 329.0 | 621.0 | 3.0 | 466.0 | 332.0 | 318.7 | 662.8 | 601.9 | 5.9 | 6.7 | 0.8 | 1.2 | 263.9 | 170.0 | 492.9 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 180.4 | 187.5 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 113.0 | 110.0 | 122.0 | 121.0 | 122.0 | 129.0 | 132.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 168.0 | 249.0 | 190.0 | 123.0 | 270.0 | 236.0 | 204.0 | 192.9 | 85.9 | 365.8 | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 1,464.0 | 1,459.0 | 1,565.0 | 1,272.0 | 1,364.0 | 1,393.0 | 1,340.0 | 1,307.9 | 1,271.9 | 1,464.9 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,525.0 | 2,437.0 | 2,897.0 | 3,078.0 | 3,317.0 | 3,621.0 | 2,978.0 | 3,303.5 | 4,907.7 | 4,292.0 | 1,988.6 | 1,888.6 | 1,604.5 | 1,570.8 | 1,660.9 | 1,665.9 | 1,759.5 | - | - |
| 2,063.9 |
| 2,015.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 433.0 | 418.0 | 446.0 | 512.0 | 500.0 | 472.0 | 541.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 50.0 | 178.0 | 241.0 | 520.0 | 428.0 | 414.0 | 625.0 | 1,090.0 | 2,552.7 | 5,082.8 | 226.6 | 105.7 | 108.3 | (15.9) | (2.3) | 0.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 773.0 | 712.0 | 892.0 | 877.0 | 983.0 | 1,152.0 | 1,111.0 | 1,379.4 | 1,362.1 | 1,787.4 | 548.8 | 630.6 | 620.3 | 944.5 | 838.1 | 770.0 | 866.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 8,324.0 | 8,253.0 | 9,051.0 | 9,743.0 | 10,111.0 | 10,800.0 | 10,646.0 | 12,469.2 | 18,954.2 | 22,453.1 | 5,433.1 | 4,709.4 | 3,994.7 | 4,221.8 | 4,308.3 | 4,499.8 | 4,641.7 | - | - |
| 294.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (3,227.0) | (2,942.0) | (2,726.0) | (2,338.0) | (2,535.0) | (3,174.0) | (2,404.0) | (2,511.3) | 4,611.2 | 2,289.9 | 2,090.9 | 2,111.2 | 2,242.1 | 2,294.9 | 2,097.3 | 2,057.3 | 1,820.7 | - | - |
| Accumulated Other Comprehensive Income | (990.0) | (981.0) | (890.0) | (1,011.0) | (882.0) | (880.0) | (920.0) | (912.8) | (763.1) | (1,044.8) | (833.8) | (794.4) | (645.2) | (789.0) | (707.0) | (605.0) | (585.2) | - | - |
| Treasury Stock | - | - | - | - | 609.0 | 598.0 | 590.0 | 584.7 | 573.5 | 545.3 | 523.1 | 493.1 | 477.2 | 448.0 | 432.8 | 425.7 | 420.6 | - | - |
| Minority Interest | - | - | - | - | 0.0 | 26.0 | 33.0 | 34.8 | 36.6 | 35.6 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | - | - |
| Total Stockholders Equity | 2,391.0 | 2,751.0 | 3,112.0 | 3,519.0 | 4,158.0 | 3,874.0 | 4,963.0 | 5,218.4 | 14,144.7 | 11,348.8 | 1,822.9 | 1,851.4 | 2,071.5 | 1,996.7 | 1,849.1 | 1,902.0 | 1,778.7 | 1,588.6 | 2,222.1 |
| Total Equity | 2,391.0 | 2,751.0 | 3,112.0 | 3,519.0 | 4,158.0 | 3,917.0 | 5,009.0 | 5,253.0 | 14,181.0 | 11,384.4 | 1,826.4 | 1,854.9 | 2,075.0 | 2,000.2 | 1,852.6 | 1,905.5 | 1,782.2 | 1,588.6 | 2,222.1 |
| 2,508.2 |
| - |
| - |
| Net debt | 4,470.0 | 4,397.0 | 4,572.0 | 5,090.0 | 4,446.0 | 4,626.0 | 5,374.0 | 6,519.3 | 10,066.3 | 11,305.3 | 2,400.2 | 1,891.8 | 1,436.1 | 1,523.9 | 1,903.0 | 2,094.3 | 2,229.9 | - | - |
| Working Capital | 183.0 | 338.0 | 457.0 | 974.0 | 1,035.0 | 1,007.0 | 1,132.0 | 2,655.0 | 5,818.0 | 3,192.5 | 504.9 | 403.6 | 681.1 | 700.3 | 487.1 | 466.1 | 422.6 | - | - |
| Book Value | 2,391.0 | 2,751.0 | 3,112.0 | 3,519.0 | 4,158.0 | 3,874.0 | 4,963.0 | 5,218.4 | 14,144.7 | 11,348.8 | 1,822.9 | 1,851.4 | 2,071.5 | 1,996.7 | 1,849.1 | 1,902.0 | 1,778.7 | 1,588.6 | 2,222.1 |
| Tangible Book Value | (2,344.0) | (2,295.0) | (2,447.0) | (2,428.0) | (2,716.0) | (3,243.0) | (3,662.0) | (4,806.2) | (3,856.8) | (9,283.7) | (2,032.0) | (1,581.8) | (904.1) | (1,027.6) | (1,183.0) | (1,495.8) | (1,621.8) | - | - |
| 323.0 |
| 344.0 |
| 440.0 |
| 494.0 |
| 637.0 |
| 682.0 |
| 981.0 |
| 858.0 |
| 619.0 |
| 476.0 |
| - |
| 465.4 |
| 624.5 |
| 364.1 |
| 495.7 |
| 1,443.6 |
| 2,279.4 |
| 459.0 |
| 485.7 |
| 792.3 |
| 780.2 |
| 687.5 |
| 587.5 |
| 670.0 |
| 627.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 201.0 | 203.0 | 229.0 | 219.0 | 233.0 | 198.0 | 494.0 | 382.0 | 372.0 | 332.0 | 396.0 | 317.0 | 271.0 | 287.0 | 636.0 | 323.0 | 344.0 | 440.0 | 494.0 | 637.0 | 682.0 | 981.0 | 858.0 | 619.0 | 476.0 | - | 465.4 | 624.5 | 364.1 | 495.7 | 1,443.6 | 2,279.4 | 459.0 | 485.7 | 792.3 | 780.2 | 687.5 | 587.5 | 670.0 | 627.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 893.0 | 987.0 | 943.0 | 1,081.0 | 892.0 | 878.0 | 931.0 | 1,072.0 | 958.0 | 1,195.0 | 1,212.0 | 1,285.0 | 1,218.0 | 1,250.0 | 1,502.0 | 1,562.0 | 1,421.0 | 1,500.0 | 1,686.0 | 1,717.0 | 1,530.0 | 1,678.0 | 1,814.0 | 1,641.0 | 1,398.0 | - | 1,872.8 | 1,769.0 | 1,606.1 | 2,055.5 | 2,015.4 | 1,928.7 | 2,346.0 | 1,879.3 | 2,916.0 | 2,988.7 | 2,559.6 | 2,746.9 | 2,772.9 | 2,876.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,493.0 | 1,281.0 | 1,456.0 | 1,515.0 | 1,587.0 | 1,400.0 | 1,652.0 | 1,639.0 | 1,695.0 | 1,531.0 | 1,778.0 | 1,937.0 | 2,240.0 | 2,203.0 | 2,527.0 | 2,522.0 | 2,297.0 | 1,997.0 | 2,098.0 | 2,016.0 | 1,901.0 | 1,638.0 | 1,718.0 | 1,714.0 | 1,700.0 | - | 1,877.2 | 1,845.2 | 1,799.0 | 1,685.1 | 1,857.5 | 1,860.3 | 2,584.9 | 1,662.4 | 2,861.5 | 2,649.5 | 2,476.6 | 2,116.0 | 2,434.1 | 2,908.7 |
| Prepaid Expenses | 326.0 | 237.0 | 312.0 | 296.0 | 334.0 | 299.0 | 285.0 | 332.0 | 376.0 | 296.0 | 362.0 | 300.0 | 326.0 | 312.0 | 483.0 | 350.0 | 349.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,913.0 | 2,708.0 | 2,940.0 | 3,111.0 | 3,046.0 | 2,775.0 | 3,362.0 | 3,425.0 | 3,401.0 | 3,354.0 | 3,748.0 | 3,839.0 | 4,055.0 | 4,052.0 | 5,148.0 | 4,757.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,020.0 | 3,033.0 | 3,030.0 | 3,147.0 | 3,118.0 | 3,102.0 | 3,054.0 | 3,064.0 | 2,948.0 | 2,902.0 | 2,861.0 | - | 2,724.6 | 2,133.3 | 2,152.3 | 2,794.6 | 2,100.4 | 2,085.3 | 3,510.1 | 2,086.8 | 3,541.5 | - | 3,451.4 | 3,216.0 | 3,166.0 | 3,360.1 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,896.0 | 1,895.0 | 1,886.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,124.0 | 1,138.0 | 1,144.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,092.0 | 3,101.0 | 3,100.0 | 3,103.0 | 3,059.0 | 3,038.0 | 3,074.0 | 3,055.0 | 3,059.0 | 3,071.0 | 3,049.0 | 3,310.0 | 3,305.0 | 3,298.0 | 3,300.0 | 3,450.0 | 3,486.0 | 3,504.0 | ||||||||||||||||||||||
| Intangible Assets | 1,607.0 | 1,634.0 | 1,999.0 | 2,025.0 | 2,006.0 | 2,008.0 | 2,155.0 | 2,412.0 | 2,447.0 | 2,488.0 | 2,550.0 | 2,612.0 | 2,635.0 | 2,649.0 | 2,869.0 | 2,977.0 | 3,046.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 467.0 | 453.0 | 460.0 | 474.0 | 465.0 | 466.0 | 488.0 | 481.0 | 492.0 | 515.0 | 521.0 | 550.0 | 571.0 | 578.0 | 585.0 | 563.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 814.0 | 825.0 | 807.0 | 820.0 | 799.0 | 806.0 | 791.0 | 757.0 | 775.0 | 806.0 | 783.0 | 794.0 | 798.0 | 810.0 | 778.0 | 786.0 | 797.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 772.0 | 785.0 | 770.0 | 770.0 | 726.0 | 754.0 | 750.0 | 765.0 | 732.0 | 717.0 | 719.0 | 708.0 | 699.0 | 691.0 | 874.0 | 777.0 | 725.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10,859.0 | 10,715.0 | 11,287.0 | 11,507.0 | 11,279.0 | 11,004.0 | 11,773.0 | 12,048.0 | 12,100.0 | 12,163.0 | 12,572.0 | 13,020.0 | 13,276.0 | 13,262.0 | 14,678.0 | 14,448.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,045.0 | 931.0 | 902.0 | 885.0 | 1,050.0 | 891.0 | 1,047.0 | 1,079.0 | 1,038.0 | 1,003.0 | 1,084.0 | 1,013.0 | 1,092.0 | 1,062.0 | 1,437.0 | 1,700.0 | 1,651.0 | 1,680.0 | 1,709.0 | 1,577.0 | 1,501.0 | 1,526.0 | 1,415.0 | 1,157.0 | 1,036.0 | - | 1,118.5 | 1,083.8 | 934.9 | 1,130.2 | 1,172.0 | 1,017.3 | 1,398.2 | 1,226.8 | 1,699.0 | 1,719.0 | 1,396.9 | 1,518.9 | 1,433.8 | 1,566.8 |
| Short Term Debt | 425.0 | 130.0 | 237.0 | 542.0 | 397.0 | 87.0 | 869.0 | 983.0 | 429.0 | 329.0 | 376.0 | 597.0 | 852.0 | 621.0 | 1,078.0 | 1,461.0 | 3.0 | 3.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 115.0 | 113.0 | 114.0 | 115.0 | 112.0 | 110.0 | 116.0 | 117.0 | 122.0 | 122.0 | 119.0 | 125.0 | 121.0 | 121.0 | 122.0 | 122.0 | ||||||||||||||||||||||||
| Accrued Expenses | 120.0 | 168.0 | 161.0 | 148.0 | 121.0 | 249.0 | 206.0 | 159.0 | 122.0 | 190.0 | 150.0 | 128.0 | 112.0 | 123.0 | 123.0 | 160.0 | 154.0 | |||||||||||||||||||||||
| Other Current Liabilities | 1,325.0 | 1,464.0 | 1,449.0 | 1,352.0 | 1,240.0 | 1,459.0 | 1,486.0 | 1,440.0 | 1,489.0 | 1,565.0 | 1,409.0 | 1,322.0 | 1,235.0 | 1,272.0 | 1,470.0 | 1,309.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 2,795.0 | 2,525.0 | 2,588.0 | 2,779.0 | 2,687.0 | 2,437.0 | 3,402.0 | 3,502.0 | 2,956.0 | 2,897.0 | 3,019.0 | 3,060.0 | 3,291.0 | 3,078.0 | 4,108.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4,540.0 | 4,543.0 | 4,540.0 | 4,535.0 | 4,523.0 | 4,508.0 | 4,092.0 | 4,059.0 | 4,558.0 | 4,575.0 | 4,737.0 | 4,753.0 | 4,776.0 | 4,756.0 | 4,762.0 | 3,793.0 | 4,880.0 | 4,883.0 | 4,884.0 | 4,885.0 | 5,135.0 | 5,141.0 | 5,794.0 | 5,781.0 | 5,375.0 | - | 5,691.7 | 6,707.8 | 6,694.6 | 6,696.3 | 9,296.8 | 9,300.7 | 9,623.5 | 9,889.2 | 10,184.4 | 10,172.8 | 10,332.1 | 11,290.9 | 12,043.3 | 12,044.8 |
| Operating Lease Liabilities Non-Current | 443.0 | 433.0 | 436.0 | 442.0 | 432.0 | 418.0 | 422.0 | 414.0 | 422.0 | 446.0 | 458.0 | 482.0 | 505.0 | 512.0 | 519.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 5.0 | 50.0 | 102.0 | 117.0 | 184.0 | 178.0 | 223.0 | 236.0 | 237.0 | 241.0 | 393.0 | 479.0 | 501.0 | 520.0 | 641.0 | 714.0 | 720.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 734.0 | 773.0 | 924.0 | 942.0 | 763.0 | 712.0 | 774.0 | 757.0 | 851.0 | 892.0 | 839.0 | 931.0 | 870.0 | 877.0 | 872.0 | 864.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 8,517.0 | 8,324.0 | 8,590.0 | 8,815.0 | 8,589.0 | 8,253.0 | 8,913.0 | 8,968.0 | 9,024.0 | 9,051.0 | 9,446.0 | 9,705.0 | 9,943.0 | 9,743.0 | 10,902.0 | 10,501.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 457.0 | 447.0 | 447.0 | 445.0 | 445.0 | 442.0 | 442.0 | 441.0 | 441.0 | 440.0 | 440.0 | 440.0 | 439.0 | 439.0 | 439.0 | 439.0 | 441.0 | 450.0 | 450.0 | 450.0 | 450.0 | 448.0 | 448.0 | 448.0 | 448.0 | - | 446.9 | 446.9 | 446.5 | 446.1 | 490.1 | 509.3 | 508.8 | 508.1 | 513.0 | 506.3 | 505.8 | 504.8 | 503.3 | 503.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (3,260.0) | (3,227.0) | (2,912.0) | (2,933.0) | (2,979.0) | (2,942.0) | (2,888.0) | (2,690.0) | (2,735.0) | (2,726.0) | (2,640.0) | (2,422.0) | (2,440.0) | (2,338.0) | (2,133.0) | (2,164.0) | (2,368.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (974.0) | (990.0) | (1,008.0) | (1,014.0) | (984.0) | (981.0) | (933.0) | (927.0) | (899.0) | (890.0) | (975.0) | (1,021.0) | (1,004.0) | (1,011.0) | (1,050.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 623.0 | 623.0 | 609.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,342.0 | 2,391.0 | 2,697.0 | 2,692.0 | 2,690.0 | 2,751.0 | 2,860.0 | 3,080.0 | 3,076.0 | 3,112.0 | 3,126.0 | 3,315.0 | 3,333.0 | 3,519.0 | 3,855.0 | 4,022.0 | ||||||||||||||||||||||||
| Total Equity | 2,342.0 | 2,391.0 | 2,697.0 | 2,692.0 | 2,690.0 | 2,751.0 | 2,860.0 | 3,080.0 | 3,076.0 | 3,112.0 | 3,126.0 | 3,315.0 | 3,333.0 | 3,519.0 | 3,776.0 | 3,947.0 | 4,047.0 | 4,158.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,965.0 | 4,673.0 | 4,777.0 | 5,077.0 | 4,920.0 | 4,595.0 | 4,961.0 | 5,042.0 | 4,987.0 | 4,904.0 | 5,113.0 | 5,350.0 | 5,628.0 | 5,377.0 | 5,840.0 | 5,254.0 | 4,883.0 | 4,886.0 | 5,137.0 | 5,495.0 | 5,492.0 | 5,607.0 | 5,891.0 | 6,183.0 | 6,014.0 | - | 6,325.6 | 6,751.2 | 7,268.2 | 7,015.0 | 9,613.1 | 10,502.9 | 11,156.1 | 10,551.0 | 11,475.4 | 11,393.8 | 11,184.6 | 11,892.8 | 12,747.8 | 12,987.8 |
| Net debt | 4,764.0 | 4,470.0 | 4,548.0 | 4,858.0 | 4,687.0 | 4,397.0 | 4,467.0 | 4,660.0 | 4,615.0 | 4,572.0 | 4,717.0 | 5,033.0 | 5,357.0 | 5,090.0 | 5,204.0 | 4,931.0 | 4,539.0 | 4,446.0 | ||||||||||||||||||||||
| Working Capital | 118.0 | 183.0 | 352.0 | 332.0 | 359.0 | 338.0 | (40.0) | (77.0) | 445.0 | 457.0 | 729.0 | 779.0 | 764.0 | 974.0 | 1,040.0 | 127.0 | 1,228.0 | |||||||||||||||||||||||
| Book Value | 2,342.0 | 2,391.0 | 2,697.0 | 2,692.0 | 2,690.0 | 2,751.0 | 2,860.0 | 3,080.0 | 3,076.0 | 3,112.0 | 3,126.0 | 3,315.0 | 3,333.0 | 3,519.0 | 3,855.0 | 4,022.0 | 4,047.0 | 4,158.0 | ||||||||||||||||||||||
| Tangible Book Value | (2,357.0) | (2,344.0) | (2,402.0) | (2,436.0) | (2,375.0) | (2,295.0) | (2,369.0) | (2,387.0) | (2,430.0) | (2,447.0) | (2,473.0) | (2,607.0) | (2,607.0) | (2,428.0) | (2,314.0) | (2,405.0) | (2,485.0) | |||||||||||||||||||||||
| 325.0 |
| 338.0 |
| 285.0 |
| 272.0 |
| 331.0 |
| 314.0 |
| 312.0 |
| 343.0 |
| - |
| 286.3 |
| 277.3 |
| 290.8 |
| 280.7 |
| 279.6 |
| 310.7 |
| 427.3 |
| 327.9 |
| 375.5 |
| 353.3 |
| 298.4 |
| 288.4 |
| 291.7 |
| 406.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,411.0 |
| 4,262.0 |
| 4,616.0 |
| 4,655.0 |
| 4,385.0 |
| 4,628.0 |
| 4,704.0 |
| 4,286.0 |
| 3,917.0 |
| - |
| 5,468.4 |
| 7,061.7 |
| 7,516.1 |
| 6,781.9 |
| 12,208.5 |
| 13,747.4 |
| 8,471.3 |
| 11,249.6 |
| 6,949.3 |
| 7,130.9 |
| 6,488.7 |
| 7,484.5 |
| 7,880.5 |
| 6,819.2 |
| 1,943.0 |
| 1,963.0 |
| 1,944.0 |
| 1,903.0 |
| 1,888.0 |
| 1,833.0 |
| 1,784.0 |
| 1,738.0 |
| - |
| 1,667.5 |
| 1,210.2 |
| 1,221.6 |
| 1,641.1 |
| 1,183.5 |
| 1,156.3 |
| 1,945.4 |
| 1,114.4 |
| 1,866.3 |
| - |
| 1,798.2 |
| 1,672.6 |
| 1,652.3 |
| 1,651.0 |
| 1,204.0 |
| 1,155.0 |
| 1,158.0 |
| 1,151.0 |
| 1,176.0 |
| 1,115.0 |
| 1,118.0 |
| 1,123.0 |
| - |
| 1,057.1 |
| 923.1 |
| 930.7 |
| 1,153.5 |
| 916.9 |
| 929.0 |
| 1,564.7 |
| 972.4 |
| 1,675.2 |
| 1,653.2 |
| 1,653.2 |
| 1,543.4 |
| 1,513.7 |
| 1,709.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,516.0 |
| 3,533.0 |
| 3,525.0 |
| 3,553.0 |
| 3,523.0 |
| 3,496.0 |
| 3,483.0 |
| - |
| 3,687.0 |
| 2,966.3 |
| 2,958.3 |
| 3,692.9 |
| 2,973.6 |
| 6,836.0 |
| 9,672.4 |
| 6,873.0 |
| 10,526.5 |
| 10,461.9 |
| 10,321.1 |
| 10,218.9 |
| 10,436.1 |
| 11,980.9 |
| 3,370.0 |
| 3,461.0 |
| 3,500.0 |
| 3,506.0 |
| 3,564.0 |
| 3,567.0 |
| 3,561.0 |
| 3,567.0 |
| - |
| 4,602.3 |
| 5,496.0 |
| 5,536.4 |
| 5,587.4 |
| 5,771.4 |
| 10,095.1 |
| 13,142.9 |
| 10,199.6 |
| 14,307.6 |
| 14,266.6 |
| 14,010.0 |
| 14,111.8 |
| 14,132.5 |
| 12,953.3 |
| 595.0 |
| 558.0 |
| 490.0 |
| 491.0 |
| 513.0 |
| 530.0 |
| 543.0 |
| 553.0 |
| 561.0 |
| 664.0 |
| 639.6 |
| 646.0 |
| 619.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 814.0 |
| 855.0 |
| 857.0 |
| 843.0 |
| 838.0 |
| 882.0 |
| 860.0 |
| 873.0 |
| - |
| - |
| 234.1 |
| 216.0 |
| 179.7 |
| 206.1 |
| - |
| - |
| 141.4 |
| - |
| - |
| - |
| - |
| - |
| 64.9 |
| 467.0 |
| 427.0 |
| 426.0 |
| 417.0 |
| 411.0 |
| 386.0 |
| 383.0 |
| 379.0 |
| - |
| 333.3 |
| 339.1 |
| 329.3 |
| 327.0 |
| 321.6 |
| 367.8 |
| 393.2 |
| 377.8 |
| 394.0 |
| 398.1 |
| 860.2 |
| 383.6 |
| 452.7 |
| 427.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,204.0 |
| 14,179.0 |
| 14,520.0 |
| 14,620.0 |
| 14,340.0 |
| 14,700.0 |
| 14,720.0 |
| 14,257.0 |
| 13,903.0 |
| - |
| 16,010.2 |
| 17,666.3 |
| 18,106.1 |
| 17,722.4 |
| 22,398.1 |
| 32,191.2 |
| 33,469.4 |
| 33,135.5 |
| 33,888.0 |
| 33,950.0 |
| 33,335.3 |
| 33,837.5 |
| 34,415.5 |
| 33,955.3 |
| 253.0 |
| 610.0 |
| 357.0 |
| 466.0 |
| 97.0 |
| 402.0 |
| 639.0 |
| - |
| 633.9 |
| 43.4 |
| 573.6 |
| 318.7 |
| 316.3 |
| 1,202.2 |
| 1,532.6 |
| 661.8 |
| 1,291.0 |
| 1,221.0 |
| 852.5 |
| 601.9 |
| 704.5 |
| 943.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 230.9 |
| 180.4 |
| 75.4 |
| - |
| - |
| 187.5 |
| - |
| - |
| 125.0 |
| 122.0 |
| 120.0 |
| 123.0 |
| 125.0 |
| 129.0 |
| 131.0 |
| 136.0 |
| 126.0 |
| - |
| 132.0 |
| 128.3 |
| 137.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 270.0 |
| 241.0 |
| 203.0 |
| 165.0 |
| 236.0 |
| 216.0 |
| 159.0 |
| 124.0 |
| - |
| 157.3 |
| 144.4 |
| 121.6 |
| 167.0 |
| 139.6 |
| 119.9 |
| 160.5 |
| 85.9 |
| 226.2 |
| 226.9 |
| 193.8 |
| 365.8 |
| 352.8 |
| 334.9 |
| 1,375.0 |
| 1,364.0 |
| 1,506.0 |
| 1,386.0 |
| 1,340.0 |
| 1,393.0 |
| 1,380.0 |
| 1,199.0 |
| 1,152.0 |
| - |
| 1,465.8 |
| 1,326.2 |
| 1,174.4 |
| 1,254.7 |
| 1,256.1 |
| 1,101.1 |
| 1,617.3 |
| 1,271.9 |
| 1,558.0 |
| 1,507.1 |
| 1,779.9 |
| 1,464.9 |
| - |
| - |
| 4,630.0 |
| 3,183.0 |
| 3,317.0 |
| 3,709.0 |
| 3,776.0 |
| 3,363.0 |
| 3,621.0 |
| 3,108.0 |
| 2,917.0 |
| 2,951.0 |
| - |
| 3,684.2 |
| 3,135.8 |
| 3,551.6 |
| 3,412.8 |
| 4,096.7 |
| 4,342.9 |
| 4,917.9 |
| 4,957.7 |
| 4,774.2 |
| 4,791.3 |
| 4,318.2 |
| 4,292.0 |
| 4,066.5 |
| 4,185.0 |
| 500.0 |
| 531.0 |
| 500.0 |
| 435.0 |
| 433.0 |
| 458.0 |
| 472.0 |
| 485.0 |
| 494.0 |
| 503.0 |
| - |
| 555.3 |
| 572.7 |
| 547.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 405.0 |
| 411.0 |
| 436.0 |
| 438.0 |
| 414.0 |
| 463.0 |
| 471.0 |
| 498.0 |
| - |
| 759.2 |
| 1,024.9 |
| 1,000.7 |
| 991.0 |
| 1,563.7 |
| 3,097.9 |
| 3,281.1 |
| 2,736.9 |
| 4,888.5 |
| 4,930.3 |
| 4,883.8 |
| 5,082.8 |
| 5,049.8 |
| 4,559.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 910.0 |
| 983.0 |
| 1,024.0 |
| 1,079.0 |
| 1,085.0 |
| 1,152.0 |
| 1,120.0 |
| 1,078.0 |
| 1,097.0 |
| - |
| 1,151.3 |
| 1,220.5 |
| 1,328.5 |
| 1,369.1 |
| 1,414.7 |
| 1,458.5 |
| 1,479.6 |
| 1,357.6 |
| 1,270.9 |
| 1,777.4 |
| 1,771.4 |
| 1,787.4 |
| 1,793.6 |
| 1,823.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,224.0 |
| 10,088.0 |
| 10,463.0 |
| 10,609.0 |
| 10,479.0 |
| 10,800.0 |
| 10,970.0 |
| 10,741.0 |
| 10,424.0 |
| - |
| 11,841.7 |
| 12,661.7 |
| 13,123.0 |
| 12,469.2 |
| 16,371.9 |
| 18,200.0 |
| 19,302.1 |
| 18,954.2 |
| 21,118.0 |
| 21,671.8 |
| 21,305.5 |
| 22,453.1 |
| 22,953.2 |
| 22,612.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,602.0) |
| (2,698.0) |
| (2,888.0) |
| (3,085.0) |
| (3,174.0) |
| (3,301.0) |
| (3,605.0) |
| (3,683.0) |
| - |
| (3,198.0) |
| (2,572.2) |
| (2,662.0) |
| (2,511.3) |
| (2,694.8) |
| 4,624.5 |
| 4,542.5 |
| 4,611.2 |
| 3,067.7 |
| 2,946.7 |
| 2,835.5 |
| 2,289.9 |
| 2,216.1 |
| 2,122.3 |
| (956.0) |
| (854.0) |
| (882.0) |
| (907.0) |
| (873.0) |
| (914.0) |
| (880.0) |
| (988.0) |
| (1,006.0) |
| (1,055.0) |
| - |
| (1,038.1) |
| (921.3) |
| (936.5) |
| (912.8) |
| (1,037.1) |
| (990.2) |
| (711.7) |
| (763.1) |
| (771.6) |
| (825.0) |
| (948.7) |
| (1,044.8) |
| (881.0) |
| (881.2) |
| 609.0 |
| 609.0 |
| 608.0 |
| 598.0 |
| 597.0 |
| 597.0 |
| 596.0 |
| - |
| 589.3 |
| 589.2 |
| 587.7 |
| 584.7 |
| 584.5 |
| 584.3 |
| 580.2 |
| 573.5 |
| 573.2 |
| 572.8 |
| 563.7 |
| 545.3 |
| 544.6 |
| 544.0 |
| 2.0 |
| 25.0 |
| 25.0 |
| 26.0 |
| 24.0 |
| 24.0 |
| 25.0 |
| - |
| 30.9 |
| 35.4 |
| 34.7 |
| 34.8 |
| 32.9 |
| 32.9 |
| 36.4 |
| 36.6 |
| 35.6 |
| 33.8 |
| 34.2 |
| 35.6 |
| 35.1 |
| 32.4 |
| 4,047.0 |
| 4,158.0 |
| 4,055.0 |
| 3,986.0 |
| 3,836.0 |
| 3,874.0 |
| 3,726.0 |
| 3,492.0 |
| 3,454.0 |
| - |
| 4,137.6 |
| 4,969.2 |
| 4,948.4 |
| 5,218.4 |
| 5,993.3 |
| 13,958.3 |
| 14,130.9 |
| 14,144.7 |
| 12,734.4 |
| 12,244.4 |
| 11,995.6 |
| 11,348.8 |
| 11,427.2 |
| 11,310.7 |
| 4,057.0 |
| 4,011.0 |
| 3,861.0 |
| 3,900.0 |
| 3,750.0 |
| 3,516.0 |
| 3,479.0 |
| - |
| 4,169.0 |
| 5,004.0 |
| 4,983.0 |
| 5,253.0 |
| 6,026.2 |
| 13,991.2 |
| 14,167.3 |
| 14,181.3 |
| 12,770.0 |
| 12,278.2 |
| 12,029.8 |
| 11,384.4 |
| 11,462.3 |
| 11,343.1 |
| 4,643.0 |
| 4,858.0 |
| 4,810.0 |
| 4,626.0 |
| 5,033.0 |
| 5,564.0 |
| 5,538.0 |
| - |
| 5,860.2 |
| 6,126.7 |
| 6,904.1 |
| 6,519.3 |
| 8,169.5 |
| 8,223.5 |
| 10,697.1 |
| 10,065.3 |
| 10,683.1 |
| 10,613.6 |
| 10,497.1 |
| 11,305.3 |
| 12,077.8 |
| 12,360.5 |
| 945.0 |
| 907.0 |
| 879.0 |
| 1,022.0 |
| 1,007.0 |
| 1,596.0 |
| 1,369.0 |
| 966.0 |
| - |
| 1,784.2 |
| 3,925.9 |
| 3,964.5 |
| 3,369.1 |
| 8,111.8 |
| 9,404.5 |
| 3,553.4 |
| 6,291.9 |
| 2,175.1 |
| 2,339.6 |
| 2,170.5 |
| 3,192.5 |
| 3,814.0 |
| 2,634.2 |
| 4,055.0 |
| 3,986.0 |
| 3,836.0 |
| 3,874.0 |
| 3,726.0 |
| 3,492.0 |
| 3,454.0 |
| - |
| 4,137.6 |
| 4,969.2 |
| 4,948.4 |
| 5,218.4 |
| 5,993.3 |
| 13,958.3 |
| 14,130.9 |
| 14,144.7 |
| 12,734.4 |
| 12,244.4 |
| 11,995.6 |
| 11,348.8 |
| 11,427.2 |
| 11,310.7 |
| (2,716.0) |
| (2,922.0) |
| (3,047.0) |
| (3,195.0) |
| (3,243.0) |
| (3,364.0) |
| (3,565.0) |
| (3,596.0) |
| - |
| (4,151.7) |
| (3,493.1) |
| (3,546.3) |
| (4,061.9) |
| (2,751.7) |
| (2,972.8) |
| (8,684.4) |
| (2,927.9) |
| (12,099.7) |
| (12,484.1) |
| (12,335.5) |
| (12,981.9) |
| (13,141.4) |
| (13,623.5) |