| (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 | 78.0 | 733.0 | 338.0 | 220.0 | 146.4 | 524.5 | 21.0 | 12.0 | 37.2 | 248.9 | 97.6 | 172.8 | 145.6 | 577.0 | 56.7 | 30.3 | 30.9 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 78.0 | 733.0 | 338.0 | 220.0 | 146.4 | 524.5 | 21.0 | 12.0 | 37.2 | 248.9 | 97.6 | 172.8 | 145.6 | 577.0 | 56.7 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 3,010.0 | 2,326.0 | 1,705.0 | 1,532.0 | 1,441.8 | 829.8 | 835.1 | 819.0 | 1,203.0 | 872.4 | 594.0 | 745.5 | 1,109.5 | 1,349.4 | 1,339.9 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 948.0 | 748.0 | 639.0 | 432.0 | 427.9 | 227.8 | 304.9 | 296.7 | 342.3 | 140.0 | 128.1 | 134.1 | 188.3 | 517.0 | 549.9 | 706.9 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 55,489.0 | 52,274.0 | 38,454.0 | 25,015.0 | 23,820.5 | 23,072.9 | 22,051.5 | 18,031.0 | 15,559.7 | 15,078.5 | 14,530.5 | 13,602.6 | 10,970.3 | 13,089.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 2,838.0 | 2,187.0 | 1,564.0 | 1,359.0 | 1,332.4 | 719.3 | 1,209.9 | 1,116.3 | 1,140.6 | 874.7 | 616.0 | 891.4 | 1,273.1 | 1,333.5 | 1,341.7 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 30,755.0 | 31,018.0 | 21,183.0 | 12,696.0 | 12,747.6 | 14,228.4 | 12,479.8 | 8,873.3 | 8,091.6 | 7,920.0 | 8,323.6 | 7,150.1 | 7,753.7 | 6,515.4 | 4,529.6 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 7.0 | 6.0 | 6.0 | 5.0 | 4.7 | 4.7 | 4.5 | 4.5 | 4.2 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 1.2 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 31,996.0 | 32,077.0 | 21,667.0 | 13,621.0 | 13,643.5 | 14,236.1 | 12,487.4 | 9,381.0 | 8,524.3 | 8,330.6 | 8,434.2 | 7,160.8 | 7,764.3 | 6,526.2 | 4,893.9 | 4,329.8 | ||||
| (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 | 172.0 | 78.0 | 1,199.0 | 97.0 | 141.0 | 733.0 | 579.0 | 36.0 | 65.0 | 338.0 | 284.0 | 106.0 | 680.0 | 220.0 | 22.2 | |||||||||||||||||||||||||
| 496.0 |
| 19.1 |
| 68.3 |
| - |
| - |
| - |
| - |
| - |
| 30.3 |
| 30.9 |
| 496.0 |
| 19.1 |
| 68.3 |
| 1,283.9 |
| 1,438.0 |
| 1,265.3 |
| - |
| - |
| 583.1 |
| 859.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 452.0 | 431.0 | 426.0 | 172.0 | 165.7 | 132.5 | 82.3 | 100.8 | 53.0 | 46.0 | 39.9 | 117.5 | 133.0 | 175.9 | 185.1 | 149.5 | 238.9 | 324.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,488.0 | 4,238.0 | 3,108.0 | 2,548.0 | 2,374.4 | 1,869.8 | 1,470.3 | 1,398.6 | 1,764.5 | 1,429.7 | 975.2 | 1,307.2 | 2,404.7 | 2,764.7 | 2,318.8 | 2,379.7 | 2,588.5 | 3,377.6 | - | - |
| 11,177.9 |
| 9,853.8 |
| 10,145.8 |
| 9,476.6 |
| - |
| - |
| Accumulated Depreciation | 7,628.0 | 6,339.0 | 5,757.0 | 5,063.0 | 4,500.7 | 3,918.0 | 3,702.8 | 3,264.3 | 2,861.5 | 2,507.1 | 2,156.5 | 1,940.2 | 1,738.3 | 2,974.7 | 2,733.6 | 2,540.9 | 2,352.1 | 2,212.9 | - | - |
| Property,Plant & Equipment Net | 47,861.0 | 45,935.0 | 32,697.0 | 19,952.0 | 19,319.9 | 19,154.9 | 18,348.7 | 14,766.7 | 12,698.1 | 12,571.4 | 12,374.0 | 11,662.4 | 9,232.0 | 10,114.3 | 8,444.3 | 7,312.9 | 7,793.7 | 7,263.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 2,889.0 | 2,316.0 | 1,874.0 | 802.0 | 798.0 | 805.0 | 861.8 | 969.2 | 1,003.2 | 958.8 | 948.2 | 1,132.7 | 1,229.8 | 1,221.4 | 1,223.4 | 1,188.1 | 765.2 | 755.5 | - | - |
| Goodwill | 8,058.0 | 8,091.0 | 4,952.0 | 528.0 | 527.6 | 527.6 | 681.0 | 681.1 | 681.1 | 525.5 | 525.5 | 525.5 | 525.5 | 591.5 | 601.7 | 602.8 | - | - | - | - |
| Intangible Assets | 2,901.0 | 3,039.0 | 1,316.0 | 225.0 | 235.7 | 246.1 | 276.8 | 286.0 | 312.4 | 479.8 | 491.7 | 489.2 | 499.0 | 404.7 | 412.4 | 420.1 | - | - | - | - |
| Operating Lease Right Of Use Assets | 245.0 | 220.0 | 104.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 444.0 | 450.0 | 319.0 | 324.0 | 366.5 | 475.3 | 173.4 | 130.1 | 180.8 | 163.0 | 112.6 | 124.7 | 224.4 | 758.7 | 696.0 | 595.5 | 626.7 | 645.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 66,641.0 | 64,069.0 | 44,266.0 | 24,379.0 | 23,622.0 | 23,078.8 | 21,812.1 | 18,231.7 | 16,845.9 | 16,138.8 | 15,446.1 | 15,261.8 | 17,692.2 | 15,901.0 | 13,696.6 | 12,499.2 | 12,827.7 | 13,126.1 | - | - |
| 1,212.3 |
| 1,240.2 |
| 1,122.8 |
| - |
| - |
| Short Term Debt | 1,241.0 | 1,059.0 | 484.0 | 925.0 | 895.8 | 7.7 | 7.7 | 507.7 | 432.7 | 410.7 | 110.7 | 10.7 | 10.7 | 10.9 | 364.4 | 643.2 | 268.2 | 118.2 | - | - |
| Deferred Revenue Current | - | - | 104.0 | 23.0 | 35.3 | 23.7 | 22.2 | 15.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 54.0 | 62.0 | 23.0 | 12.0 | 13.8 | 13.6 | 1.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 750.0 | 702.0 | 564.0 | 132.0 | 398.0 | 83.0 | 210.2 | 211.1 | 180.0 | 166.0 | 132.6 | 180.6 | 212.9 | 369.1 | 345.4 | 416.2 | 488.5 | 319.8 | - | - |
| Total Current Liabilities | 6,365.0 | 4,719.0 | 3,452.0 | 3,051.0 | 3,184.6 | 1,344.5 | 2,020.3 | 2,108.4 | 2,667.3 | 2,836.7 | 1,638.3 | 2,392.3 | 2,730.3 | 2,813.0 | 3,246.2 | 3,151.4 | 3,338.9 | 4,193.8 | - | - |
| 3,686.5 |
| 4,334.2 |
| 4,112.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 183.0 | 154.0 | 74.0 | 68.0 | 75.6 | 87.6 | 13.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | 46.0 | 29.0 | 16.2 | 17.7 | 34.9 | 16.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 6,349.0 | 5,451.0 | 2,594.0 | 1,739.0 | 1,166.7 | 669.7 | 536.1 | 219.7 | 52.7 | 1,623.8 | 1,436.7 | 1,395.2 | 1,146.6 | 1,592.8 | 1,446.6 | 1,172.0 | 1,037.7 | 890.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 603.0 | 748.0 | 553.0 | 331.0 | 431.9 | 706.1 | 536.5 | 424.4 | 348.9 | 321.8 | 264.2 | 281.8 | 217.5 | 701.7 | 674.6 | 568.4 | 662.5 | 715.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 44,072.0 | 41,936.0 | 27,782.0 | 17,885.0 | 17,606.0 | 17,036.4 | 15,586.2 | 11,652.1 | 11,160.6 | 12,709.8 | 11,679.8 | 11,255.9 | 12,847.0 | 11,668.5 | 9,896.9 | 8,578.3 | 9,382.2 | 9,958.5 | - | - |
| 1.2 |
| 1.2 |
| - |
| - |
| Additional Paid In Capital | 20,961.0 | 16,354.0 | 16,320.0 | 7,253.0 | 7,213.9 | 7,353.4 | 7,403.9 | 7,615.1 | 6,588.9 | 1,234.3 | 1,378.4 | 1,541.6 | 1,433.6 | 1,324.7 | 1,417.2 | 1,392.7 | 1,322.3 | 1,301.2 | - | - |
| Retained Earnings | 2,373.0 | 1,579.0 | 868.0 | 50.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 138.1 | 2,020.8 | 2,059.0 | 1,960.4 | 1,826.8 | 1,685.7 | 1,553.0 | - | - |
| Accumulated Other Comprehensive Income | (27.0) | (96.0) | (33.0) | (108.0) | (471.4) | (551.4) | (374.0) | (188.2) | (188.5) | (154.4) | (127.2) | (136.4) | (122.0) | (216.8) | (206.1) | (108.8) | (118.6) | (70.6) | - | - |
| Treasury Stock | 829.0 | 807.0 | 677.0 | 706.0 | 732.1 | 764.3 | 808.4 | 851.8 | 876.7 | 893.7 | 917.9 | 953.7 | 997.0 | 1,039.8 | 935.3 | 663.3 | 683.5 | 696.6 | - | - |
| Minority Interest | 84.0 | 5,097.0 | 0.0 | - | - | - | - | 0.0 | 157.5 | 3,240.2 | 3,430.5 | 3,413.8 | 2,507.3 | 2,102.8 | 1,561.2 | 1,472.2 | 1,238.3 | 1,079.4 | - | - |
| Total Stockholders Equity | 22,485.0 | 17,036.0 | 16,484.0 | 6,494.0 | 6,016.0 | 6,043.0 | 6,226.0 | 6,579.5 | 5,527.9 | 188.7 | 335.8 | 592.1 | 2,337.9 | 2,129.6 | 2,238.6 | 2,448.6 | 2,207.2 | 2,088.2 | 2,771.3 | 3,016.6 |
| Total Equity | 22,569.0 | 22,133.0 | 16,484.0 | 6,494.0 | 6,016.0 | 6,042.4 | 6,226.0 | 6,579.5 | 5,685.4 | 3,428.9 | 3,766.3 | 4,005.9 | 4,845.2 | 4,232.5 | 3,799.7 | 3,920.8 | 3,445.5 | 3,167.5 | 2,771.3 | 3,016.6 |
| 4,602.4 |
| 4,230.8 |
| - |
| - |
| Net debt | 31,918.0 | 31,344.0 | 21,329.0 | 13,401.0 | 13,497.1 | 13,711.6 | 12,466.4 | 9,369.0 | 8,487.1 | 8,081.8 | 8,336.6 | 6,988.0 | 7,618.7 | 5,949.2 | 4,837.3 | 4,299.4 | 4,571.5 | 3,734.8 | - | - |
| Working Capital | (1,877.0) | (481.0) | (344.0) | (503.0) | (810.2) | 525.2 | (550.0) | (709.8) | (902.9) | (1,407.0) | (663.1) | (1,085.1) | (325.6) | (48.3) | (927.4) | (771.7) | (750.4) | (816.2) | - | - |
| Book Value | 22,485.0 | 17,036.0 | 16,484.0 | 6,494.0 | 6,016.0 | 6,043.0 | 6,226.0 | 6,579.5 | 5,527.9 | 188.7 | 335.8 | 592.1 | 2,337.9 | 2,129.6 | 2,238.6 | 2,448.6 | 2,207.2 | 2,088.2 | 2,771.3 | 3,016.6 |
| Tangible Book Value | 11,526.0 | 5,906.0 | 10,216.0 | 5,741.0 | 5,252.7 | 5,269.3 | 5,268.1 | 5,612.4 | 4,534.4 | (816.6) | (681.5) | (422.6) | 1,313.3 | 1,133.4 | 1,224.4 | 1,425.7 | - | - | - | - |
| 135.8 |
| 14.6 |
| 146.4 |
| 224.3 |
| 374.4 |
| 402.4 |
| 524.5 |
| 447.1 |
| 945.7 |
| 531.6 |
| 21.0 |
| 673.3 |
| 273.4 |
| 27.8 |
| 12.0 |
| 84.5 |
| 15.3 |
| 17.5 |
| 37.2 |
| 11.7 |
| 332.4 |
| 310.8 |
| 248.9 |
| 237.4 |
| 180.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 172.0 | 78.0 | 1,199.0 | 97.0 | 141.0 | 733.0 | 579.0 | 36.0 | 65.0 | 338.0 | 284.0 | 106.0 | 680.0 | 220.0 | 22.2 | 135.8 | 14.6 | 146.4 | 224.3 | 374.4 | 402.4 | 524.5 | 447.1 | 945.7 | 531.6 | 21.0 | 673.3 | 273.4 | 27.8 | 12.0 | 84.5 | 15.3 | 17.5 | 37.2 | 11.7 | 332.4 | 310.8 | 248.9 | 237.4 | 180.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,670.0 | 3,010.0 | 2,580.0 | 2,484.0 | 2,651.0 | 2,326.0 | 1,252.0 | 1,330.0 | 1,699.0 | 1,705.0 | 1,571.0 | 1,023.0 | 1,153.0 | 1,532.0 | 1,729.2 | 1,778.7 | 1,682.5 | 1,441.8 | 1,497.5 | 1,092.0 | 910.0 | 829.8 | 717.9 | 608.9 | 497.6 | 835.1 | 718.7 | 669.3 | 812.9 | 819.0 | 1,085.1 | 934.7 | 844.2 | 1,203.0 | 939.6 | 749.3 | 734.8 | 872.4 | 737.2 | 672.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,136.0 | 948.0 | 871.0 | 858.0 | 905.0 | 748.0 | 616.0 | 671.0 | 798.0 | 639.0 | 869.0 | 314.0 | 399.0 | 432.0 | 538.0 | 619.9 | 584.1 | 427.9 | 628.1 | 454.8 | 369.6 | 227.8 | 300.6 | 201.9 | 131.0 | 304.9 | 283.5 | 185.0 | 243.2 | 296.7 | 426.3 | 285.8 | 185.3 | 342.3 | 314.3 | 200.1 | 193.3 | 140.0 | 217.8 | 245.9 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 565.0 | 452.0 | 535.0 | 457.0 | 419.0 | 431.0 | 258.0 | 270.0 | 212.0 | 252.0 | 300.0 | 244.0 | 158.0 | 172.0 | 281.2 | 288.9 | 187.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,543.0 | 4,488.0 | 5,185.0 | 3,896.0 | 4,116.0 | 4,238.0 | 2,876.0 | 2,475.0 | 2,950.0 | 3,108.0 | 3,188.0 | 1,863.0 | 2,569.0 | 2,548.0 | 2,765.3 | 3,026.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 56,272.0 | 55,489.0 | 54,454.0 | 53,689.0 | 52,888.0 | 52,274.0 | 40,073.0 | 39,627.0 | 38,796.0 | 38,454.0 | 37,626.0 | 25,601.0 | 25,252.0 | 25,015.0 | 24,727.2 | 24,394.5 | 24,073.4 | 23,820.5 | 23,580.3 | 23,393.0 | 23,192.5 | 23,072.9 | 22,803.2 | 22,622.7 | 22,136.4 | 22,051.5 | 20,948.3 | 19,806.8 | 18,887.7 | 18,031.0 | 17,120.2 | 16,363.7 | 15,838.4 | 15,559.7 | 15,364.3 | 15,241.1 | 15,154.4 | 15,078.5 | 14,943.2 | 14,811.6 |
| Accumulated Depreciation | 7,968.0 | 7,628.0 | 7,296.0 | 6,974.0 | 6,658.0 | 6,339.0 | 6,460.0 | 6,212.0 | 5,989.0 | 5,757.0 | 5,537.0 | 5,372.0 | 5,212.0 | 5,063.0 | 4,937.4 | 4,793.3 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 48,304.0 | 47,861.0 | 47,158.0 | 46,715.0 | 46,230.0 | 45,935.0 | 33,613.0 | 33,415.0 | 32,807.0 | 32,697.0 | 32,089.0 | 20,229.0 | 20,040.0 | 19,952.0 | 19,789.8 | 19,601.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 2,985.0 | 2,889.0 | 2,773.0 | 2,446.0 | 2,405.0 | 2,316.0 | 1,925.0 | 1,937.0 | 1,939.0 | 1,874.0 | 1,795.0 | 885.0 | 789.0 | 802.0 | 804.0 | 801.0 | ||||||||||||||||||||||||
| Goodwill | 8,058.0 | 8,058.0 | 8,108.0 | 8,097.0 | 8,094.0 | 8,091.0 | 5,148.0 | 5,112.0 | 5,056.0 | 4,952.0 | 5,682.0 | - | - | 528.0 | - | - | - | - | ||||||||||||||||||||||
| Intangible Assets | 2,868.0 | 2,901.0 | 2,935.0 | 2,969.0 | 3,002.0 | 3,039.0 | 1,283.0 | 1,297.0 | 1,311.0 | 1,316.0 | 861.0 | - | - | 225.0 | - | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 445.0 | 444.0 | 457.0 | 401.0 | 416.0 | 450.0 | 320.0 | 299.0 | 327.0 | 319.0 | 324.0 | 313.0 | 316.0 | 324.0 | 324.8 | 339.7 | 368.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 68,203.0 | 66,641.0 | 66,616.0 | 64,524.0 | 64,263.0 | 64,069.0 | 51,050.0 | 44,535.0 | 44,390.0 | 44,266.0 | 43,939.0 | 24,038.0 | 24,464.0 | 24,379.0 | 24,439.0 | 24,527.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3,572.0 | 2,838.0 | 2,569.0 | 2,453.0 | 2,437.0 | 2,187.0 | 1,247.0 | 1,271.0 | 1,480.0 | 1,564.0 | 1,619.0 | 880.0 | 1,074.0 | 1,359.0 | 1,658.9 | 1,923.8 | 1,729.9 | 1,332.4 | 1,443.0 | 1,052.6 | 929.8 | 719.3 | 624.5 | 755.5 | 742.4 | 1,209.9 | 1,129.8 | 907.4 | 1,027.3 | 1,116.3 | 1,339.5 | 1,027.5 | 773.1 | 1,140.6 | 922.8 | 696.8 | 703.3 | 874.7 | 711.8 | 697.8 |
| Short Term Debt | 1,241.0 | 1,241.0 | 1,741.0 | 1,637.0 | 2,059.0 | 1,059.0 | 1,257.0 | 1,354.0 | 1,234.0 | 484.0 | 500.0 | 0.0 | 500.0 | 925.0 | 925.0 | 895.8 | 895.8 | 895.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | 112.0 | 119.0 | 99.0 | 104.0 | 128.0 | - | - | 23.0 | 34.6 | 33.2 | 19.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | 32.0 | 12.0 | 12.0 | 12.0 | 12.4 | 12.3 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 836.0 | 967.0 | 750.0 | 639.0 | 707.0 | 702.0 | 350.0 | 387.0 | 502.0 | 564.0 | 461.0 | 118.0 | 89.0 | 132.0 | 266.5 | 242.1 | 226.3 | |||||||||||||||||||||||
| Total Current Liabilities | 7,811.0 | 6,365.0 | 5,735.0 | 6,646.0 | 6,183.0 | 4,719.0 | 3,557.0 | 3,979.0 | 4,194.0 | 3,452.0 | 3,298.0 | 1,517.0 | 2,182.0 | 3,051.0 | 4,138.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 30,764.0 | 30,755.0 | 31,986.0 | 29,625.0 | 29,781.0 | 31,018.0 | 26,880.0 | 20,339.0 | 20,447.0 | 21,183.0 | 21,450.0 | 12,742.0 | 12,728.0 | 12,696.0 | 11,950.7 | 12,872.7 | 12,750.5 | 12,747.6 | 13,640.5 | 13,637.6 | 13,638.8 | 14,228.4 | 14,249.3 | 14,276.2 | 14,146.7 | 12,479.8 | 12,479.5 | 10,754.1 | 10,004.3 | 8,873.3 | 8,325.7 | 7,091.2 | 7,091.8 | 8,091.6 | 8,092.0 | 7,835.6 | 7,919.8 | 7,920.0 | 8,320.1 | 8,320.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | 77.0 | 63.0 | 66.0 | 68.0 | 69.7 | 71.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | 38.0 | 40.0 | 40.0 | 46.0 | 43.0 | - | - | 29.0 | 28.8 | 28.5 | 28.5 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 6,531.0 | 6,349.0 | 6,112.0 | 5,775.0 | 5,591.0 | 5,451.0 | 3,154.0 | 2,956.0 | 2,745.0 | 2,594.0 | 2,349.0 | 2,168.0 | 2,027.0 | 1,739.0 | 1,592.7 | 1,425.8 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 609.0 | 603.0 | 626.0 | 574.0 | 588.0 | 748.0 | 572.0 | 552.0 | 559.0 | 553.0 | 466.0 | 330.0 | 329.0 | 331.0 | 375.3 | 387.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 45,756.0 | 44,072.0 | 44,459.0 | 42,620.0 | 42,143.0 | 41,936.0 | 34,163.0 | 27,826.0 | 27,945.0 | 27,782.0 | 27,640.0 | 16,820.0 | 17,332.0 | 17,885.0 | 18,127.0 | 18,412.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 5.0 | 5.0 | 5.0 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.2 | 4.2 | 4.1 | 2.5 | 2.5 | 2.5 | 2.5 |
| Additional Paid In Capital | 20,965.0 | 20,961.0 | 20,934.0 | 20,923.0 | 20,721.0 | 16,354.0 | 16,362.0 | 16,338.0 | 16,303.0 | 16,320.0 | 16,315.0 | 7,270.0 | 7,253.0 | 7,253.0 | 7,218.5 | 7,190.5 | ||||||||||||||||||||||||
| Retained Earnings | 2,469.0 | 2,373.0 | 2,048.0 | 1,765.0 | 1,569.0 | 1,579.0 | 1,237.0 | 1,126.0 | 927.0 | 868.0 | 737.0 | 711.0 | 672.0 | 50.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (266.0) | (27.0) | (65.0) | (63.0) | (123.0) | (96.0) | (68.0) | (108.0) | (128.0) | (33.0) | (68.0) | (75.0) | (99.0) | (108.0) | (199.5) | |||||||||||||||||||||||||
| Treasury Stock | 818.0 | 829.0 | 843.0 | 802.0 | 810.0 | 807.0 | 650.0 | 653.0 | 663.0 | 677.0 | 691.0 | 693.0 | 699.0 | 706.0 | 711.5 | 713.8 | 720.4 | 732.1 | ||||||||||||||||||||||
| Minority Interest | 90.0 | 84.0 | 76.0 | 74.0 | 756.0 | 5,097.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 22,357.0 | 22,485.0 | 22,081.0 | 21,830.0 | 21,364.0 | 17,036.0 | 16,887.0 | 16,709.0 | 16,445.0 | 16,484.0 | 16,299.0 | 7,218.0 | 7,132.0 | 6,494.0 | 6,312.0 | 6,115.0 | ||||||||||||||||||||||||
| Total Equity | 22,447.0 | 22,569.0 | 22,157.0 | 21,904.0 | 22,120.0 | 22,133.0 | 16,887.0 | 16,709.0 | 16,445.0 | 16,484.0 | 16,299.0 | 7,218.0 | 7,132.0 | 6,494.0 | 6,312.0 | 6,115.0 | 5,994.0 | 6,015.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 32,005.0 | 31,996.0 | 33,727.0 | 31,262.0 | 31,840.0 | 32,077.0 | 28,137.0 | 21,693.0 | 21,681.0 | 21,667.0 | 21,950.0 | 12,742.0 | 13,228.0 | 13,621.0 | 12,875.7 | 13,768.5 | 13,646.3 | 13,643.5 | 14,176.6 | 14,173.7 | 14,182.5 | 14,236.1 | 14,257.0 | 14,283.9 | 14,154.3 | 12,487.4 | 12,487.1 | 11,061.7 | 10,312.0 | 9,381.0 | 8,833.4 | 8,023.9 | 8,024.4 | 8,524.3 | 8,524.7 | 8,330.3 | 8,330.5 | 8,330.6 | 8,780.8 | 8,780.9 |
| Net debt | 31,833.0 | 31,918.0 | 32,528.0 | 31,165.0 | 31,699.0 | 31,344.0 | 27,558.0 | 21,657.0 | 21,616.0 | 21,329.0 | 21,666.0 | 12,636.0 | 12,548.0 | 13,401.0 | 12,853.4 | 13,632.7 | 13,631.7 | 13,497.1 | ||||||||||||||||||||||
| Working Capital | (2,268.0) | (1,877.0) | (550.0) | (2,750.0) | (2,067.0) | (481.0) | (681.0) | (1,504.0) | (1,244.0) | (344.0) | (110.0) | 346.0 | 387.0 | (503.0) | (1,373.3) | (628.3) | (841.3) | |||||||||||||||||||||||
| Book Value | 22,357.0 | 22,485.0 | 22,081.0 | 21,830.0 | 21,364.0 | 17,036.0 | 16,887.0 | 16,709.0 | 16,445.0 | 16,484.0 | 16,299.0 | 7,218.0 | 7,132.0 | 6,494.0 | 6,312.0 | 6,115.0 | 5,994.0 | 6,015.0 | ||||||||||||||||||||||
| Tangible Book Value | 11,431.0 | 11,526.0 | 11,038.0 | 10,764.0 | 10,268.0 | 5,906.0 | 10,456.0 | 10,300.0 | 10,078.0 | 10,216.0 | 9,756.0 | - | - | 5,741.0 | - | - | - | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 165.7 |
| 146.7 |
| 154.8 |
| 155.2 |
| 132.5 |
| 83.6 |
| 92.3 |
| 59.1 |
| 82.3 |
| 79.8 |
| 69.6 |
| 56.8 |
| 100.8 |
| 61.3 |
| 57.3 |
| 106.1 |
| 53.0 |
| 64.2 |
| 51.5 |
| 108.6 |
| 46.0 |
| 50.8 |
| 58.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,641.3 |
| 2,374.4 |
| 2,666.9 |
| 2,235.6 |
| 1,997.6 |
| 1,869.8 |
| 1,721.4 |
| 2,179.9 |
| 1,488.3 |
| 1,470.3 |
| 1,967.6 |
| 1,401.2 |
| 1,342.8 |
| 1,398.6 |
| 1,807.9 |
| 1,433.7 |
| 1,290.7 |
| 1,764.5 |
| 1,518.9 |
| 1,447.8 |
| 1,378.4 |
| 1,429.7 |
| 1,369.3 |
| 1,281.2 |
| 4,648.2 |
| 4,500.7 |
| 4,358.4 |
| 4,211.5 |
| 4,067.3 |
| 3,918.0 |
| 3,773.9 |
| 3,641.6 |
| 3,507.0 |
| 3,702.8 |
| 3,585.4 |
| 3,470.5 |
| 3,369.7 |
| 3,264.3 |
| 3,159.7 |
| 3,059.8 |
| 2,960.3 |
| 2,861.5 |
| 2,785.7 |
| 2,694.1 |
| 2,600.8 |
| 2,507.1 |
| 2,416.5 |
| 2,327.0 |
| 19,425.2 |
| 19,319.9 |
| 19,221.9 |
| 19,181.5 |
| 19,125.3 |
| 19,154.9 |
| 19,029.3 |
| 18,981.2 |
| 18,629.5 |
| 18,348.7 |
| 17,362.9 |
| 16,336.2 |
| 15,518.0 |
| 14,766.7 |
| 13,960.5 |
| 13,303.9 |
| 12,878.2 |
| 12,698.1 |
| 12,578.6 |
| 12,547.0 |
| 12,553.6 |
| 12,571.4 |
| 12,526.7 |
| 12,484.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 797.0 |
| 797.6 |
| 797.2 |
| 800.4 |
| 807.7 |
| 805.0 |
| 790.4 |
| 790.0 |
| 810.5 |
| 861.8 |
| 870.5 |
| 881.1 |
| 950.9 |
| 969.2 |
| 981.6 |
| 987.0 |
| 997.4 |
| 1,003.2 |
| 1,013.7 |
| 944.6 |
| 956.4 |
| 958.8 |
| 943.4 |
| 913.8 |
| - |
| - |
| - |
| - |
| 527.6 |
| 527.6 |
| 527.6 |
| 681.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 366.5 |
| 420.4 |
| 451.2 |
| 478.2 |
| 475.3 |
| 463.5 |
| 262.5 |
| 259.6 |
| 173.4 |
| 174.1 |
| 169.3 |
| 158.4 |
| 130.1 |
| 191.2 |
| 170.1 |
| 159.4 |
| 180.8 |
| 182.3 |
| 170.8 |
| 176.8 |
| 163.0 |
| 121.5 |
| 119.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23,993.0 |
| 23,621.6 |
| 23,872.3 |
| 23,437.2 |
| 23,179.9 |
| 23,078.8 |
| 22,780.9 |
| 22,992.5 |
| 21,969.4 |
| 21,812.1 |
| 21,335.9 |
| 19,751.6 |
| 18,934.3 |
| 18,231.7 |
| 17,911.3 |
| 16,913.7 |
| 16,432.3 |
| 16,845.9 |
| 16,764.8 |
| 16,672.9 |
| 16,067.6 |
| 16,138.8 |
| 15,982.0 |
| 15,822.9 |
| 536.1 |
| 536.1 |
| 543.8 |
| 7.7 |
| 7.7 |
| 7.7 |
| 7.7 |
| 7.7 |
| 7.7 |
| 307.7 |
| 307.7 |
| 507.7 |
| 507.7 |
| 932.7 |
| 932.7 |
| 432.7 |
| 432.7 |
| 494.7 |
| 410.7 |
| 410.7 |
| 460.7 |
| 460.7 |
| 35.3 |
| 35.8 |
| 35.6 |
| 15.9 |
| 23.7 |
| 27.6 |
| 31.3 |
| 11.9 |
| 22.2 |
| 25.2 |
| 30.4 |
| 10.6 |
| 15.6 |
| 23.8 |
| 27.8 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.6 |
| 13.8 |
| 14.4 |
| 14.6 |
| 13.4 |
| 13.6 |
| 13.6 |
| 13.6 |
| 13.4 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 398.0 |
| 231.2 |
| 208.1 |
| 145.2 |
| 83.0 |
| 78.1 |
| 93.0 |
| 89.9 |
| 210.2 |
| 123.1 |
| 253.0 |
| 119.2 |
| 149.8 |
| 208.3 |
| 184.1 |
| 122.9 |
| 180.0 |
| 166.8 |
| 167.9 |
| 122.6 |
| 166.0 |
| 214.7 |
| 203.0 |
| 3,654.8 |
| 3,482.6 |
| 3,184.6 |
| 2,802.9 |
| 2,394.6 |
| 2,048.0 |
| 1,344.5 |
| 1,094.1 |
| 1,273.1 |
| 1,091.4 |
| 2,020.3 |
| 1,567.2 |
| 1,737.4 |
| 1,689.7 |
| 2,108.4 |
| 2,450.2 |
| 2,572.1 |
| 2,050.8 |
| 2,667.3 |
| 2,741.1 |
| 2,860.5 |
| 2,732.0 |
| 2,836.7 |
| 2,342.0 |
| 2,188.4 |
| 73.5 |
| 75.6 |
| 78.5 |
| 81.7 |
| 85.3 |
| 87.6 |
| 90.8 |
| 93.7 |
| 96.4 |
| 13.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.2 |
| 16.7 |
| 16.9 |
| 17.4 |
| 17.7 |
| 18.7 |
| 19.1 |
| 33.8 |
| 34.9 |
| 20.2 |
| 20.5 |
| 20.9 |
| 16.1 |
| 14.5 |
| 15.0 |
| 15.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,278.3 |
| 1,166.7 |
| 981.8 |
| 881.7 |
| 814.5 |
| 669.7 |
| 582.3 |
| 475.9 |
| 442.7 |
| 536.1 |
| 418.7 |
| 347.8 |
| 270.8 |
| 219.7 |
| 132.2 |
| 54.7 |
| 53.8 |
| 52.7 |
| 76.3 |
| 74.0 |
| 1,612.0 |
| 1,623.8 |
| 1,574.0 |
| 1,518.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 414.1 |
| 431.9 |
| 527.8 |
| 531.3 |
| 496.4 |
| 706.1 |
| 618.1 |
| 632.9 |
| 631.7 |
| 536.5 |
| 626.9 |
| 538.9 |
| 501.8 |
| 424.4 |
| 350.4 |
| 357.2 |
| 366.7 |
| 348.9 |
| 339.1 |
| 337.6 |
| 334.2 |
| 321.8 |
| 296.8 |
| 293.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,999.0 |
| 17,606.6 |
| 18,031.5 |
| 17,526.9 |
| 17,083.0 |
| 17,036.4 |
| 16,634.8 |
| 16,751.8 |
| 16,408.8 |
| 15,586.2 |
| 15,117.0 |
| 13,403.5 |
| 12,492.3 |
| 11,652.1 |
| 11,258.6 |
| 10,075.2 |
| 9,563.1 |
| 11,160.6 |
| 11,248.5 |
| 11,107.7 |
| 12,598.0 |
| 12,709.8 |
| 12,541.8 |
| 12,330.7 |
| 7,177.0 |
| 7,213.9 |
| 7,235.3 |
| 7,247.3 |
| 7,305.3 |
| 7,353.4 |
| 7,448.5 |
| 7,549.8 |
| 6,989.5 |
| 7,403.9 |
| 7,448.1 |
| 7,495.5 |
| 7,527.8 |
| 7,615.1 |
| 7,662.7 |
| 7,699.9 |
| 7,735.2 |
| 6,588.9 |
| 6,418.0 |
| 6,463.1 |
| 1,232.1 |
| 1,234.3 |
| 1,264.0 |
| 1,294.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (7.5) |
| (141.9) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 30.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| (366.8) |
| (467.7) |
| (471.4) |
| (661.8) |
| (601.4) |
| (465.6) |
| (551.4) |
| (530.6) |
| (524.9) |
| (499.4) |
| (374.0) |
| (421.1) |
| (336.4) |
| (269.5) |
| (188.2) |
| (158.1) |
| (178.6) |
| (174.7) |
| (188.5) |
| (181.8) |
| (176.1) |
| (139.1) |
| (154.4) |
| (154.4) |
| (159.2) |
| 737.3 |
| 740.3 |
| 747.5 |
| 764.3 |
| 776.5 |
| 781.5 |
| 792.0 |
| 808.4 |
| 812.5 |
| 815.4 |
| 820.8 |
| 851.8 |
| 856.2 |
| 860.9 |
| 863.5 |
| 876.7 |
| 880.9 |
| 883.4 |
| 888.0 |
| 893.7 |
| 897.9 |
| 900.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 173.6 |
| 167.8 |
| 157.5 |
| 156.9 |
| 157.5 |
| 3,231.1 |
| 3,240.2 |
| 3,225.9 |
| 3,254.7 |
| 5,994.0 |
| 6,015.0 |
| 5,840.9 |
| 5,910.4 |
| 6,097.0 |
| 6,042.4 |
| 6,146.1 |
| 6,240.7 |
| 5,560.6 |
| 6,226.0 |
| 6,218.9 |
| 6,348.1 |
| 6,442.0 |
| 6,579.5 |
| 6,652.8 |
| 6,838.5 |
| 6,701.4 |
| 5,527.9 |
| 5,359.5 |
| 5,407.7 |
| 238.4 |
| 188.7 |
| 214.3 |
| 237.4 |
| 5,840.9 |
| 5,910.4 |
| 6,097.0 |
| 6,042.4 |
| 6,146.1 |
| 6,240.7 |
| 5,560.6 |
| 6,226.0 |
| 6,218.9 |
| 6,348.1 |
| 6,442.0 |
| 6,579.5 |
| 6,652.8 |
| 6,838.5 |
| 6,869.3 |
| 5,685.4 |
| 5,516.4 |
| 5,565.2 |
| 3,469.5 |
| 3,428.9 |
| 3,440.2 |
| 3,492.2 |
| 13,952.2 |
| 13,799.3 |
| 13,780.1 |
| 13,711.6 |
| 13,809.9 |
| 13,338.2 |
| 13,622.7 |
| 12,466.4 |
| 11,813.8 |
| 10,788.3 |
| 10,284.2 |
| 9,369.0 |
| 8,748.9 |
| 8,008.6 |
| 8,006.9 |
| 8,487.1 |
| 8,513.0 |
| 7,997.9 |
| 8,019.7 |
| 8,081.8 |
| 8,543.4 |
| 8,600.1 |
| (810.2) |
| (136.0) |
| (159.0) |
| (50.4) |
| 525.2 |
| 627.2 |
| 906.8 |
| 396.9 |
| (550.0) |
| 400.4 |
| (336.2) |
| (346.9) |
| (709.8) |
| (642.3) |
| (1,138.4) |
| (760.1) |
| (902.9) |
| (1,222.2) |
| (1,412.7) |
| (1,353.5) |
| (1,407.0) |
| (972.7) |
| (907.2) |
| 5,840.9 |
| 5,910.4 |
| 6,097.0 |
| 6,042.4 |
| 6,146.1 |
| 6,240.7 |
| 5,560.6 |
| 6,226.0 |
| 6,218.9 |
| 6,348.1 |
| 6,442.0 |
| 6,579.5 |
| 6,652.8 |
| 6,838.5 |
| 6,701.4 |
| 5,527.9 |
| 5,359.5 |
| 5,407.7 |
| 238.4 |
| 188.7 |
| 214.3 |
| 237.4 |
| - |
| - |
| - |
| - |
| - |
| 5,618.5 |
| 5,713.1 |
| 5,033.0 |
| 5,545.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |