| (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 | 467.0 | 422.0 | 475.2 | 535.8 | 733.1 | 685.5 | 3,219.8 | 822.1 | 884.9 | 1,221.7 | 1,180.6 | 1,613.6 | 1,781.4 | 838.3 | 657.5 | 575.5 | 187.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | 8.4 | 27.9 | 39.1 | 70.8 | 150.9 | 33.0 | 39.3 | 882.3 | 733.5 | 573.7 | 0.0 | - | - | - | - | ||
| Cash And Short Term Investments | 467.0 | 422.0 | 483.6 | 563.7 | 772.2 | 756.3 | 3,370.7 | 855.1 | 924.2 | 2,104.0 | 1,914.1 | 2,187.3 | 1,781.4 | 838.3 | 657.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 2,910.0 | 2,866.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 2,839.0 | 2,787.0 | 2,907.9 | 2,214.6 | 2,090.6 | 1,964.2 | 1,678.1 | 1,621.3 | 1,549.5 | 1,173.3 | 1,300.5 | 1,371.7 | 1,377.4 | 1,400.7 | 1,412.2 | 1,171.7 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 7,417.0 | 7,075.0 | - | 5,898.0 | 6,040.2 | 5,810.7 | 5,186.7 | 5,215.3 | 5,186.7 | 4,737.1 | 4,862.6 | 5,152.6 | 4,999.3 | 4,849.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 2,126.0 | 1,992.0 | 2,050.9 | 1,731.9 | 1,667.9 | 1,111.8 | 1,413.2 | 1,430.3 | 1,300.5 | 1,034.6 | 1,092.1 | 1,252.0 | 1,156.0 | 1,194.7 | 1,173.9 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 7,501.0 | 8,412.0 | 8,796.3 | 9,755.8 | 6,582.1 | 7,652.3 | 6,520.8 | 4,318.6 | 4,861.9 | 2,652.5 | 2,724.0 | 1,508.1 | 1,496.0 | 1,503.9 | 1,691.1 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 91.0 | 91.0 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 7,508.0 | 9,667.0 | 12,559.5 | 11,480.1 | 6,584.9 | 8,461.8 | 7,107.8 | 4,957.0 | 5,870.4 | 3,014.2 | 2,947.1 | 2,324.8 | 2,829.8 | 1,729.5 | 1,766.4 | 1,776.9 | |||
| (in millions of USD) | 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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 476.0 | 427.0 | 473.0 | 467.0 | 408.7 | 395.5 | 371.1 | 422.0 | 405.5 | 382.8 | 448.9 | 475.2 | 534.8 | 756.1 | 502.3 | |||||||||||||||||||||||||
| 326.0 |
| 172.7 |
| - |
| - |
| - |
| 575.5 |
| 187.6 |
| 326.0 |
| 172.7 |
| - |
| - |
| - |
| - |
| 1,254.6 |
| - |
| - |
| Prepaid Expenses | 263.0 | 392.8 | 314.7 | 6,383.2 | 244.0 | 215.0 | 182.5 | 134.9 | 120.3 | 104.4 | 241.7 | 129.8 | 182.7 | 137.4 | 111.9 | 111.5 | 142.3 | - | - |
| Other Current Assets | 153.0 | 140.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 6,950.0 | 6,799.0 | 6,834.2 | 12,046.6 | 5,616.8 | 5,034.8 | 7,673.1 | 5,085.2 | 4,779.7 | 5,207.8 | 5,440.9 | 6,071.6 | 5,531.2 | 4,498.1 | 4,305.3 | 3,588.8 | 3,123.8 | - | - |
| 4,944.7 |
| 4,554.0 |
| 4,705.1 |
| - |
| - |
| Accumulated Depreciation | 4,480.0 | 4,199.0 | - | 3,775.2 | 3,773.7 | 3,517.9 | 3,418.4 | 3,359.0 | 3,249.5 | 3,169.0 | 3,198.6 | 3,328.3 | 3,191.1 | 3,129.3 | 3,147.6 | 2,856.1 | 2,824.5 | - | - |
| Property,Plant & Equipment Net | 2,937.0 | 2,876.0 | - | 2,122.8 | 2,266.5 | 2,292.7 | 1,768.3 | 1,856.2 | 1,937.3 | 1,568.1 | 1,664.0 | 1,824.3 | 1,808.2 | 1,720.0 | 1,797.2 | 1,697.9 | 1,880.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 280.0 | 294.0 | 297.0 | 314.0 | 292.0 | 318.0 | 316.7 | 304.4 | 341.9 | 355.9 | 316.0 | 324.6 | - | - | - | - | - | - | - |
| Goodwill | 10,694.0 | 10,507.0 | 10,629.0 | 7,740.1 | 8,059.7 | 7,869.9 | 5,453.8 | 5,504.4 | 5,586.9 | 2,903.0 | 2,942.7 | 3,171.4 | 3,223.5 | 2,925.9 | 3,009.1 | 2,786.3 | 2,903.1 | 2,798.1 | - |
| Intangible Assets | 7,374.0 | 7,816.0 | 8,450.6 | 3,135.8 | 3,519.8 | 3,798.9 | 1,783.3 | 2,015.5 | 2,307.5 | 922.6 | 1,013.4 | 1,188.3 | 1,290.5 | 1,095.2 | 1,177.7 | 1,150.1 | 1,273.9 | - | - |
| Operating Lease Right Of Use Assets | 192.0 | 226.0 | 232.7 | 133.4 | 131.9 | 138.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 270.0 | 93.0 | 81.4 | 110.6 | 104.3 | 126.8 | 150.5 | 57.6 | - | - | - | 324.6 | 61.1 | 571.0 | 214.5 | - | - | - | - |
| Other Non-Current Assets | 1,269.0 | 1,207.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 29,494.0 | 29,298.0 | 29,964.0 | 25,943.9 | 20,341.2 | 19,887.8 | 17,732.0 | 15,320.1 | 15,489.9 | 12,034.1 | 12,254.3 | 13,259.8 | 12,540.9 | 11,170.3 | 10,886.8 | 9,910.4 | 9,855.9 | 10,386.9 | - |
| 888.7 |
| 649.7 |
| - |
| - |
| Short Term Debt | 7.0 | 1,255.0 | 3,763.2 | 1,724.3 | 2.8 | 809.5 | 587.0 | 638.5 | 1,008.5 | 361.8 | 223.1 | 816.6 | 1,333.8 | 225.6 | 75.3 | 363.3 | 481.5 | - | - |
| Deferred Revenue Current | 211.0 | 184.0 | 244.8 | 60.5 | 51.2 | 51.3 | 64.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 47.0 | 54.0 | 50.5 | 36.0 | 40.2 | 43.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 587.0 | 581.0 | 651.3 | 470.1 | 507.0 | 424.2 | 426.3 | 427.5 | 435.9 | 382.9 | 409.8 | 453.3 | 427.0 | 463.9 | 467.0 | 371.4 | 356.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 5,819.0 | 7,313.0 | 7,735.4 | 5,859.3 | 3,096.5 | 3,148.4 | 3,151.8 | 3,197.5 | 3,395.9 | 2,365.9 | 2,349.1 | 3,252.8 | 3,520.2 | 2,486.0 | 2,391.0 | 2,204.9 | 2,005.8 | - | - |
| 1,413.6 |
| 1,839.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 154.0 | 180.0 | 187.4 | 100.3 | 93.9 | 96.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 71.0 | 78.0 | 78.2 | 2.2 | 3.1 | 3.2 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,490.0 | 1,584.0 | 1,649.7 | 307.0 | 554.0 | 418.9 | 193.1 | 234.9 | 221.8 | 54.4 | 63.2 | 94.8 | 102.9 | 88.1 | 160.0 | 135.3 | 183.5 | - | - |
| Pension Obligations | 267.0 | 437.0 | 551.5 | 639.9 | 1,055.6 | 1,887.4 | 1,304.4 | 1,177.6 | 1,406.1 | 2,076.1 | 1,699.2 | 1,346.2 | 1,372.4 | 1,909.8 | 862.9 | 1,500.9 | 1,233.3 | - | - |
| Other Non-Current Liabilities | 733.0 | 726.0 | 893.4 | 521.9 | 639.4 | 539.1 | 438.5 | 526.1 | 336.9 | 306.6 | 336.2 | 409.6 | 307.9 | 276.7 | 293.4 | 196.2 | 243.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 15,803.0 | 17,217.0 | 19,626.2 | 17,084.0 | 11,927.5 | 13,646.0 | 11,608.5 | 9,454.6 | 10,222.6 | 7,455.5 | 7,171.7 | 6,611.6 | 6,799.4 | 6,264.6 | 5,398.5 | 5,451.0 | 5,505.5 | 5,056.7 | - |
| 90.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 21,775.0 | 19,105.0 | 17,041.5 | 15,661.8 | 14,915.5 | 13,643.9 | 12,777.5 | 11,626.0 | 10,930.3 | 10,302.9 | 9,841.9 | 9,174.2 | 8,421.3 | 7,787.2 | 6,891.4 | 6,086.5 | 5,722.0 | - | - |
| Accumulated Other Comprehensive Income | (883.0) | (1,438.0) | (1,292.9) | (1,543.2) | (1,566.7) | (2,558.9) | (2,059.0) | (1,763.1) | (1,924.2) | (2,227.8) | (1,738.6) | (823.5) | (1,107.8) | (1,415.9) | (451.0) | (1,208.6) | (843.0) | - | - |
| Treasury Stock | - | - | - | - | 5,370.6 | 5,364.9 | 5,309.1 | 4,590.1 | 4,378.9 | 4,218.8 | 3,712.2 | 2,377.3 | 2,274.3 | 2,205.5 | 1,815.4 | 1,238.0 | 1,289.5 | - | - |
| Minority Interest | 9.0 | 9.0 | 11.4 | 11.9 | 15.4 | 14.5 | 6.2 | 5.6 | 5.7 | 3.4 | 3.3 | 3.4 | 3.1 | 9.2 | 104.5 | 91.4 | 82.2 | - | - |
| Total Stockholders Equity | 13,682.0 | 12,072.0 | 10,326.9 | 8,848.0 | 8,398.3 | 6,227.2 | 5,962.0 | 5,859.9 | 5,261.6 | 4,575.3 | 5,104.3 | 6,659.4 | 5,738.4 | 4,896.5 | 5,383.9 | 4,368.0 | 4,268.2 | 5,330.1 | 4,774.5 |
| Total Equity | 13,691.0 | 12,081.0 | 10,338.0 | 8,860.0 | 8,413.7 | 6,241.8 | 6,085.8 | 5,971.0 | 5,267.3 | 4,578.7 | 5,107.6 | 6,662.8 | 5,741.5 | 4,905.7 | 5,488.3 | 4,459.4 | 4,350.4 | 5,330.1 | 4,774.5 |
| 2,321.2 |
| - |
| - |
| Net debt | 7,041.0 | 9,245.0 | 12,075.9 | 10,916.5 | 5,812.6 | 7,705.5 | 3,737.1 | 4,101.9 | 4,946.2 | 910.2 | 1,033.0 | 137.5 | 1,048.4 | 891.2 | 1,108.9 | 1,201.4 | 2,133.6 | - | - |
| Working Capital | 1,131.0 | (514.0) | (901.1) | 6,187.3 | 2,520.2 | 1,886.4 | 4,521.3 | 1,887.8 | 1,383.9 | 2,841.9 | 3,091.8 | 2,818.8 | 2,011.0 | 2,012.1 | 1,914.2 | 1,383.9 | 1,118.0 | - | - |
| Book Value | 13,682.0 | 12,072.0 | 10,326.9 | 8,848.0 | 8,398.3 | 6,227.2 | 5,962.0 | 5,859.9 | 5,261.6 | 4,575.3 | 5,104.3 | 6,659.4 | 5,738.4 | 4,896.5 | 5,383.9 | 4,368.0 | 4,268.2 | 5,330.1 | 4,774.5 |
| Tangible Book Value | (4,386.0) | (6,251.0) | (8,752.7) | (2,027.9) | (3,181.2) | (5,441.6) | (1,275.1) | (1,660.1) | (2,632.7) | 749.6 | 1,148.2 | 2,299.7 | 1,224.4 | 875.4 | 1,197.0 | 431.6 | 91.3 | 2,532.1 | - |
| 535.8 |
| 467.7 |
| 449.5 |
| 478.6 |
| 733.1 |
| 489.6 |
| 564.7 |
| 742.4 |
| 685.5 |
| 697.6 |
| 948.4 |
| 3,627.4 |
| 3,219.8 |
| 1,098.7 |
| 1,047.4 |
| 952.1 |
| 822.1 |
| 1,089.5 |
| 1,024.8 |
| 874.8 |
| 884.9 |
| 819.6 |
| 1,520.7 |
| 1,393.9 |
| 1,221.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 10.0 | 11.1 | 7.9 | 8.4 | 23.5 | 21.6 | 19.5 | 27.9 | 38.6 | 40.5 | 40.2 | 39.1 | 40.3 | 43.3 | 33.5 | 70.8 | 92.5 | 145.1 | 282.1 | 150.9 | 70.2 | 31.0 | 40.8 | 33.0 | 101.2 | 108.0 | 99.8 | 39.3 | 36.8 | 684.3 | 746.7 | 882.3 |
| Cash And Short Term Investments | 476.0 | 427.0 | 473.0 | 467.0 | 408.7 | 395.5 | 371.1 | 422.0 | 415.5 | 393.9 | 456.9 | 483.6 | 558.3 | 777.7 | 521.8 | 563.7 | 506.3 | 490.0 | 518.7 | 772.2 | 529.9 | 608.0 | 775.9 | 756.3 | 790.2 | 1,093.5 | 3,909.5 | 3,370.7 | 1,168.9 | 1,078.3 | 992.9 | 855.1 | 1,190.7 | 1,132.7 | 974.6 | 924.2 | 856.3 | 2,205.0 | 2,140.6 | 2,104.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,161.0 | 2,757.0 | 2,873.0 | 2,910.0 | 2,852.8 | 2,445.8 | 2,712.7 | 2,865.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,174.4 | 1,973.2 | 1,983.2 | 2,131.1 | 2,117.1 | 1,938.7 | 2,065.2 | 2,145.5 | 2,146.4 | 1,857.3 | - | 1,930.8 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3,179.0 | 3,152.0 | 3,081.0 | 2,839.0 | 2,822.5 | 2,807.0 | 2,872.3 | 2,786.8 | 2,966.3 | 3,092.9 | 3,028.7 | 2,907.9 | 3,067.6 | 3,095.7 | 3,130.2 | 2,214.6 | 2,330.2 | 2,307.3 | 2,264.7 | 2,090.6 | 1,898.2 | 1,870.9 | 1,795.8 | 1,814.6 | 2,011.4 | 2,014.3 | 1,790.0 | 1,678.1 | 1,756.0 | 1,804.6 | 1,762.6 | 1,621.3 | 1,732.8 | 1,780.3 | 1,707.0 | 1,549.5 | 1,538.6 | 1,241.6 | 1,248.0 | 1,173.3 |
| Prepaid Expenses | 292.0 | 367.0 | 296.0 | 263.0 | 253.4 | 246.5 | 249.1 | 252.6 | 337.1 | 310.0 | 307.5 | 306.3 | 376.1 | 462.1 | 492.5 | 6,383.2 | 2,708.8 | |||||||||||||||||||||||
| Other Current Assets | 193.0 | 183.0 | 173.0 | 153.0 | 157.8 | 148.8 | 511.2 | 140.2 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 7,608.0 | 7,193.0 | 7,227.0 | 6,950.0 | 6,777.1 | 6,348.5 | 7,033.7 | 6,798.6 | 6,942.6 | 6,729.9 | 6,829.6 | 6,834.2 | 7,233.4 | 7,285.0 | 7,167.8 | 12,046.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 7,159.8 | 7,039.9 | 7,111.0 | 7,074.6 | 7,033.2 | 7,060.7 | 6,870.0 | 6,865.5 | 6,807.7 | 6,730.2 | 6,488.6 | 5,898.0 | 6,019.7 | 6,019.6 | 6,019.2 | 6,040.2 | 5,989.9 | 6,026.7 | 5,902.3 | 5,810.7 | 5,749.7 | 5,817.8 | 5,270.8 | 5,186.7 | 5,189.0 | 5,192.1 | 5,207.9 | 5,215.3 | 5,363.2 | 5,301.0 | 5,292.7 | 5,186.7 | 5,131.0 | 4,653.7 | 4,761.8 | 4,737.1 |
| Accumulated Depreciation | 4,609.0 | 4,574.0 | 4,528.0 | 4,480.0 | 4,338.2 | 4,238.9 | 4,271.5 | 4,198.9 | 4,162.3 | 4,155.0 | 4,029.5 | 4,000.5 | 3,963.9 | 3,890.7 | 3,735.0 | 3,775.2 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,959.0 | 2,966.0 | 2,972.0 | 2,937.0 | 2,821.6 | 2,801.0 | 2,839.5 | 2,875.7 | 2,870.9 | 2,905.7 | 2,840.5 | 2,865.0 | 2,843.8 | 2,839.5 | 2,753.6 | 2,122.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 11,096.0 | 11,149.0 | 11,141.0 | 10,694.0 | 10,461.9 | 10,357.3 | 10,625.3 | 10,507.4 | 10,579.3 | 10,671.9 | 10,523.1 | 10,628.6 | 10,830.5 | 10,668.9 | 10,384.1 | 7,740.1 | 7,954.8 | 7,999.9 | ||||||||||||||||||||||
| Intangible Assets | 7,425.0 | 7,610.0 | 7,760.0 | 7,374.0 | 7,370.5 | 7,444.7 | 7,747.2 | 7,816.2 | 7,962.0 | 8,153.5 | 8,192.0 | 8,450.6 | 8,287.5 | 8,387.9 | 8,388.0 | 3,135.8 | 3,254.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 267.0 | 271.0 | 271.0 | 270.0 | 271.4 | 87.4 | 91.9 | 92.7 | 72.8 | 77.3 | 72.5 | 81.4 | 131.8 | 133.3 | 125.6 | 110.6 | 144.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,324.0 | 1,322.0 | 1,306.0 | 1,269.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 30,679.0 | 30,511.0 | 30,677.0 | 29,494.0 | 28,917.8 | 28,271.5 | 29,600.8 | 29,297.8 | 29,578.3 | 29,694.9 | 29,592.7 | 29,964.5 | 30,515.7 | 30,520.9 | 29,954.9 | 25,943.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,296.0 | 2,054.0 | 2,150.0 | 2,126.0 | 1,981.0 | 1,794.9 | 1,953.5 | 1,991.6 | 1,964.2 | 1,971.9 | 2,036.8 | 2,050.9 | 2,080.1 | 1,966.8 | 2,018.2 | 1,731.9 | 1,732.4 | 1,597.0 | 1,636.3 | 1,667.9 | 1,551.5 | 1,343.0 | 1,265.0 | 1,111.8 | 1,422.0 | 1,311.7 | 1,287.4 | 1,413.2 | 1,423.7 | 1,307.2 | 1,404.7 | 1,430.3 | 1,376.5 | 1,229.3 | 1,304.3 | 1,300.5 | 1,209.4 | 997.2 | 1,017.9 | 1,034.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | 4,080.8 | 3,681.2 | 3,594.4 | 3,763.2 | 1,992.9 | 1,994.3 | 1,725.1 | 1,724.3 | 1,923.9 | 2,201.7 | ||||||||||||||||||||||
| Deferred Revenue Current | 209.0 | 198.0 | 211.0 | 211.0 | 185.5 | 188.0 | 179.3 | 183.9 | 211.8 | 226.4 | 222.8 | 244.8 | 235.2 | 228.5 | 129.9 | 60.5 | 52.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 560.0 | 488.0 | 432.0 | 587.0 | 473.7 | 420.5 | 407.1 | 581.3 | 514.0 | 472.2 | 424.5 | 651.3 | 543.5 | 453.0 | 462.1 | 470.1 | 418.9 | |||||||||||||||||||||||
| Other Current Liabilities | 835.0 | 937.0 | 938.0 | 933.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 6,737.0 | 6,086.0 | 6,779.0 | 5,819.0 | 5,614.5 | 5,987.3 | 7,338.0 | 7,313.3 | 7,994.4 | 7,497.1 | 7,667.1 | 7,735.4 | 5,788.2 | 5,703.4 | 5,498.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,602.3 | 7,057.7 | 7,652.3 | 8,097.9 | 8,141.2 | 7,366.9 | 6,520.8 | 4,284.2 | 4,303.3 | 4,313.2 | 4,318.6 | 4,818.6 | 4,798.4 | 4,788.1 | 4,861.9 | 5,255.2 | 2,653.6 | 2,653.0 | 2,652.5 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 92.0 | 106.0 | 67.0 | 71.0 | 97.9 | 81.9 | 89.6 | 78.0 | 72.3 | 78.5 | 53.9 | 78.2 | 105.2 | 111.4 | 105.3 | 2.2 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 1,606.0 | 1,610.0 | 1,621.0 | 1,490.0 | 1,399.6 | 1,394.9 | 1,544.5 | 1,583.9 | 1,528.5 | 1,579.2 | 1,589.8 | 1,649.7 | 1,780.5 | 1,751.3 | 1,778.1 | 307.0 | 448.6 | |||||||||||||||||||||||
| Pension Obligations | 233.0 | 239.0 | 253.0 | 267.0 | 389.9 | 409.9 | 427.7 | 437.5 | 455.3 | 482.8 | 493.3 | 551.5 | 781.1 | 807.1 | 770.0 | 639.9 | 904.3 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 717.0 | 772.0 | 753.0 | 733.0 | 692.6 | 684.4 | 715.9 | 725.2 | 709.5 | 714.8 | 671.5 | 893.4 | 960.4 | 898.7 | 895.8 | 521.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 16,062.0 | 16,191.0 | 16,891.0 | 15,803.0 | 15,518.0 | 15,144.4 | 16,699.5 | 17,216.9 | 17,977.9 | 18,382.6 | 19,017.8 | 19,626.2 | 20,722.6 | 21,186.4 | 21,181.5 | 17,084.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 91.0 | 91.0 | 91.0 | 91.0 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 23,649.0 | 22,972.0 | 22,355.0 | 21,775.0 | 21,082.3 | 20,331.5 | 19,593.1 | 19,104.6 | 18,529.6 | 17,993.5 | 17,501.9 | 17,041.5 | 16,522.9 | 16,102.9 | 15,878.6 | 15,661.8 | 15,704.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (980.0) | (903.0) | (924.0) | (883.0) | (1,364.4) | (1,535.1) | (1,090.4) | (1,438.0) | (1,408.4) | (1,241.2) | (1,514.9) | (1,292.9) | (1,388.6) | (1,479.7) | (1,843.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,667.0 | 5,623.4 | ||||||||||||||||||||||
| Minority Interest | 8.0 | 9.0 | 9.0 | 9.0 | 8.9 | 8.5 | 9.4 | 8.9 | 9.6 | 9.8 | 9.6 | 11.4 | 11.9 | 12.1 | 10.9 | 11.9 | 13.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 14,609.0 | 14,311.0 | 13,777.0 | 13,682.0 | 13,391.0 | 13,118.6 | 12,891.9 | 12,072.0 | 11,590.9 | 11,302.6 | 10,565.4 | 10,326.9 | 9,781.3 | 9,322.4 | 8,762.5 | 8,848.0 | ||||||||||||||||||||||||
| Total Equity | 14,617.0 | 14,320.0 | 13,786.0 | 13,691.0 | 13,400.0 | 13,127.0 | 12,901.0 | 12,081.0 | 11,600.4 | 11,312.4 | 10,575.0 | 10,338.3 | 9,793.2 | 9,334.5 | 8,773.4 | 8,859.9 | 8,972.9 | 8,768.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 4,080.8 | 3,681.2 | 3,594.4 | 3,763.2 | 1,992.9 | 1,994.3 | 1,725.1 | 1,724.3 | 1,923.9 | 2,201.7 | 302.3 | 2.8 | 186.4 | 7,213.2 | 7,942.2 | 8,461.8 | 9,133.1 | 9,745.5 | 9,103.7 | 7,107.8 | 5,301.5 | 5,447.7 | 5,110.1 | 4,957.0 | 5,874.1 | 6,046.6 | 5,932.2 | 5,870.4 | 6,031.3 | 3,235.0 | 3,249.0 | 3,014.2 |
| Net debt | - | - | - | - | - | - | - | - | 3,665.3 | 3,287.3 | 3,137.6 | 3,279.6 | 1,434.6 | 1,216.7 | 1,203.3 | 1,160.6 | 1,417.6 | 1,711.7 | ||||||||||||||||||||||
| Working Capital | 871.0 | 1,107.0 | 448.0 | 1,131.0 | 1,162.7 | 361.2 | (304.3) | (514.7) | (1,051.8) | (767.2) | (837.5) | (901.1) | 1,445.2 | 1,581.6 | 1,669.1 | 6,187.3 | 2,823.0 | |||||||||||||||||||||||
| Book Value | 14,609.0 | 14,311.0 | 13,777.0 | 13,682.0 | 13,391.0 | 13,118.6 | 12,891.9 | 12,072.0 | 11,590.9 | 11,302.6 | 10,565.4 | 10,326.9 | 9,781.3 | 9,322.4 | 8,762.5 | 8,848.0 | 8,959.9 | 8,755.1 | ||||||||||||||||||||||
| Tangible Book Value | (3,912.0) | (4,448.0) | (5,124.0) | (4,386.0) | (4,441.5) | (4,683.4) | (5,480.6) | (6,251.6) | (6,950.4) | (7,522.8) | (8,149.7) | (8,752.3) | (9,336.8) | (9,734.4) | (10,009.6) | (2,027.9) | (2,249.0) | |||||||||||||||||||||||
| 2,753.5 |
| 422.6 |
| 244.0 |
| 193.0 |
| 191.4 |
| 163.5 |
| 215.0 |
| 183.3 |
| 261.1 |
| 166.5 |
| 182.5 |
| 178.4 |
| 188.9 |
| 165.2 |
| 134.9 |
| 165.1 |
| 202.8 |
| 134.4 |
| 120.3 |
| 119.0 |
| 133.6 |
| 144.4 |
| 104.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,229.7 |
| 7,907.6 |
| 5,631.3 |
| 5,616.8 |
| 5,049.1 |
| 4,799.7 |
| 4,869.5 |
| 4,885.2 |
| 5,481.4 |
| 5,661.2 |
| 8,138.1 |
| 7,673.1 |
| 5,537.8 |
| 5,334.7 |
| 5,298.1 |
| 5,085.2 |
| 5,563.1 |
| 5,286.4 |
| 5,004.6 |
| 4,779.7 |
| 4,619.2 |
| 5,247.8 |
| 5,281.9 |
| 5,207.8 |
| 3,845.5 |
| 3,816.6 |
| 3,795.7 |
| 3,773.7 |
| 3,740.8 |
| 3,724.5 |
| 3,609.4 |
| 3,517.9 |
| 3,452.7 |
| 3,481.9 |
| 3,390.6 |
| 3,418.4 |
| 3,409.1 |
| 3,398.3 |
| 3,379.8 |
| 3,359.0 |
| 3,421.4 |
| 3,363.9 |
| 3,329.8 |
| 3,249.5 |
| 3,185.2 |
| 3,147.5 |
| 3,198.9 |
| 3,169.0 |
| 2,174.2 |
| 2,202.9 |
| 2,223.5 |
| 2,266.5 |
| 2,249.1 |
| 2,302.1 |
| 2,292.9 |
| 2,292.7 |
| 2,297.0 |
| 2,335.9 |
| 1,880.2 |
| 1,768.3 |
| 1,779.9 |
| 1,793.8 |
| 1,828.0 |
| 1,856.2 |
| 1,941.8 |
| 1,937.1 |
| 1,962.8 |
| 1,937.3 |
| 1,945.7 |
| 1,506.2 |
| 1,562.9 |
| 1,568.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,009.3 |
| 8,059.7 |
| 8,031.6 |
| 8,101.0 |
| 7,971.9 |
| 7,869.9 |
| 7,829.8 |
| 7,955.2 |
| 5,818.6 |
| 5,453.8 |
| 5,460.0 |
| 5,462.6 |
| 5,485.1 |
| 5,504.4 |
| 5,746.4 |
| 5,698.7 |
| 5,679.2 |
| 5,586.9 |
| 5,508.7 |
| 2,813.2 |
| 2,910.8 |
| 2,903.0 |
| 3,343.6 |
| 3,426.5 |
| 3,519.8 |
| 3,595.2 |
| 3,695.2 |
| 3,743.3 |
| 3,798.9 |
| 3,881.8 |
| 4,036.1 |
| 2,693.8 |
| 1,783.3 |
| 1,834.4 |
| 1,883.8 |
| 1,956.1 |
| 2,015.5 |
| 2,134.7 |
| 2,174.1 |
| 2,215.3 |
| 2,307.5 |
| 2,338.4 |
| 849.7 |
| 901.9 |
| 922.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.7 |
| 155.9 |
| 136.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.6 |
| 146.0 |
| 104.3 |
| 125.4 |
| 134.3 |
| 129.8 |
| 126.8 |
| 124.5 |
| 114.0 |
| 145.5 |
| 150.5 |
| 96.5 |
| 98.8 |
| 99.9 |
| 57.6 |
| 36.9 |
| 36.7 |
| 35.2 |
| 36.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,545.3 |
| 22,395.5 |
| 20,236.9 |
| 20,341.2 |
| 19,841.5 |
| 19,827.4 |
| 19,785.9 |
| 19,738.2 |
| 20,365.3 |
| 21,044.0 |
| 19,568.6 |
| 17,576.7 |
| 15,477.9 |
| 15,307.7 |
| 15,425.0 |
| 15,320.1 |
| 16,237.5 |
| 15,965.2 |
| 15,731.3 |
| 15,489.9 |
| 15,325.3 |
| 11,731.6 |
| 11,970.9 |
| 12,034.1 |
| 302.3 |
| 2.8 |
| 186.4 |
| 610.9 |
| 884.5 |
| 809.5 |
| 1,035.2 |
| 1,604.3 |
| 1,736.8 |
| 587.0 |
| 1,017.3 |
| 1,144.3 |
| 796.9 |
| 638.5 |
| 1,055.5 |
| 1,248.2 |
| 1,144.1 |
| 1,008.5 |
| 776.2 |
| 581.5 |
| 596.0 |
| 361.8 |
| 46.3 |
| 45.4 |
| 51.2 |
| 52.8 |
| 49.4 |
| 46.3 |
| 51.3 |
| 66.4 |
| 58.3 |
| 60.8 |
| 64.7 |
| 72.2 |
| 65.3 |
| 62.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.9 |
| 42.7 |
| 38.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 335.4 |
| 341.4 |
| 507.0 |
| 430.0 |
| 346.0 |
| 332.1 |
| 424.2 |
| 415.2 |
| 372.5 |
| 310.4 |
| 426.3 |
| 381.8 |
| 319.8 |
| 318.7 |
| 427.5 |
| 392.0 |
| 327.7 |
| 329.2 |
| 435.9 |
| 376.2 |
| 269.8 |
| 281.5 |
| 382.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,859.3 |
| 5,406.7 |
| 5,257.5 |
| 3,283.2 |
| 3,096.5 |
| 3,036.6 |
| 3,207.1 |
| 3,328.2 |
| 3,148.4 |
| 3,673.6 |
| 4,091.1 |
| 4,157.3 |
| 3,151.8 |
| 3,549.0 |
| 3,508.9 |
| 3,308.5 |
| 3,197.5 |
| 3,508.5 |
| 3,537.7 |
| 3,467.1 |
| 3,395.9 |
| 3,048.4 |
| 2,425.5 |
| 2,494.2 |
| 2,365.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.3 |
| 112.4 |
| 97.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 2.2 |
| 2.3 |
| 3.1 |
| 3.9 |
| 3.4 |
| 2.9 |
| 3.2 |
| 3.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 559.0 |
| 568.4 |
| 554.0 |
| 416.2 |
| 420.7 |
| 413.9 |
| 382.5 |
| 497.9 |
| 569.6 |
| 178.5 |
| 193.1 |
| 277.2 |
| 286.6 |
| 265.4 |
| 234.9 |
| 113.8 |
| 137.2 |
| 212.3 |
| 221.8 |
| 159.7 |
| 50.8 |
| 55.1 |
| 54.4 |
| 959.7 |
| 997.4 |
| 1,055.6 |
| 1,777.1 |
| 1,843.2 |
| 1,864.5 |
| 1,887.4 |
| 1,320.2 |
| 1,366.8 |
| 1,261.5 |
| 1,304.4 |
| 895.2 |
| 937.9 |
| 958.9 |
| 1,177.6 |
| 1,351.1 |
| 1,363.5 |
| 1,391.8 |
| 1,406.1 |
| 1,787.3 |
| 1,766.2 |
| 1,806.4 |
| 2,076.1 |
| 583.2 |
| 600.5 |
| 618.1 |
| 639.4 |
| 631.7 |
| 631.8 |
| 577.3 |
| 539.1 |
| 468.2 |
| 532.8 |
| 501.6 |
| 438.5 |
| 456.3 |
| 449.7 |
| 471.8 |
| 526.1 |
| 569.2 |
| 609.2 |
| 341.2 |
| 336.9 |
| 327.0 |
| 304.6 |
| 311.6 |
| 306.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,572.5 |
| 13,627.2 |
| 11,731.0 |
| 11,927.5 |
| 12,433.6 |
| 12,705.1 |
| 13,241.7 |
| 13,609.7 |
| 14,057.9 |
| 14,701.5 |
| 13,465.8 |
| 11,608.5 |
| 9,461.9 |
| 9,486.5 |
| 9,317.9 |
| 9,454.6 |
| 10,361.2 |
| 10,446.0 |
| 10,200.6 |
| 10,222.6 |
| 10,577.6 |
| 7,200.6 |
| 7,320.3 |
| 7,455.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,488.8 |
| 15,233.8 |
| 14,915.5 |
| 14,429.9 |
| 14,072.2 |
| 13,738.5 |
| 13,530.7 |
| 13,348.3 |
| 13,094.3 |
| 13,003.1 |
| 12,777.5 |
| 12,427.2 |
| 12,114.4 |
| 11,902.3 |
| 11,626.0 |
| 11,373.7 |
| 11,095.7 |
| 11,127.6 |
| 10,930.3 |
| 10,725.3 |
| 10,579.6 |
| 10,427.2 |
| 10,302.9 |
| (1,543.2) |
| (1,531.3) |
| (1,545.1) |
| (1,605.5) |
| (1,566.7) |
| (2,156.3) |
| (2,130.5) |
| (2,388.5) |
| (2,558.9) |
| (2,195.5) |
| (1,945.7) |
| (2,130.6) |
| (2,059.0) |
| (1,728.9) |
| (1,795.5) |
| (1,776.0) |
| (1,763.1) |
| (1,649.0) |
| (1,767.7) |
| (1,824.5) |
| (1,924.2) |
| (2,292.8) |
| (2,411.1) |
| (2,185.5) |
| (2,227.8) |
| 5,586.7 |
| 5,370.6 |
| 5,346.4 |
| 5,311.2 |
| 5,339.9 |
| 5,364.9 |
| 5,399.5 |
| 5,364.7 |
| 5,330.8 |
| 5,309.1 |
| 5,308.0 |
| 5,116.1 |
| 4,618.5 |
| 4,590.1 |
| 4,473.0 |
| 4,439.1 |
| 4,397.7 |
| 4,378.9 |
| 4,358.4 |
| 4,328.5 |
| 4,303.4 |
| 4,218.8 |
| 13.2 |
| 15.1 |
| 15.4 |
| 15.7 |
| 16.3 |
| 15.3 |
| 14.5 |
| 11.4 |
| 12.3 |
| 6.2 |
| 6.2 |
| 6.1 |
| 6.0 |
| 5.7 |
| 5.6 |
| 5.9 |
| 5.8 |
| 5.7 |
| 5.7 |
| 5.6 |
| 3.3 |
| 3.3 |
| 3.4 |
| 8,959.9 |
| 8,755.1 |
| 8,490.8 |
| 8,398.3 |
| 7,392.2 |
| 7,106.0 |
| 6,529.0 |
| 6,114.0 |
| 6,296.0 |
| 6,330.2 |
| 6,096.6 |
| 5,962.0 |
| 6,010.0 |
| 5,815.2 |
| 6,101.4 |
| 5,859.9 |
| 5,870.4 |
| 5,513.4 |
| 5,524.9 |
| 5,261.6 |
| 4,742.1 |
| 4,527.7 |
| 4,647.3 |
| 4,575.3 |
| 8,505.8 |
| 8,413.7 |
| 7,522.1 |
| 7,235.0 |
| 6,655.9 |
| 6,241.8 |
| 6,307.4 |
| 6,342.5 |
| 6,102.8 |
| 5,968.2 |
| 6,016.0 |
| 5,821.2 |
| 6,107.1 |
| 5,865.5 |
| 5,876.3 |
| 5,519.2 |
| 5,530.7 |
| 5,267.3 |
| 4,747.7 |
| 4,531.0 |
| 4,650.6 |
| 4,578.7 |
| (216.4) |
| (769.4) |
| (343.5) |
| 6,605.2 |
| 7,166.3 |
| 7,705.5 |
| 8,343.0 |
| 8,652.1 |
| 5,194.2 |
| 3,737.1 |
| 4,132.6 |
| 4,369.3 |
| 4,117.2 |
| 4,101.9 |
| 4,683.4 |
| 4,913.8 |
| 4,957.6 |
| 4,946.2 |
| 5,175.0 |
| 1,030.0 |
| 1,108.4 |
| 910.2 |
| 2,650.2 |
| 2,348.0 |
| 2,520.2 |
| 2,012.4 |
| 1,592.6 |
| 1,541.3 |
| 1,736.8 |
| 1,807.8 |
| 1,570.0 |
| 3,980.8 |
| 4,521.3 |
| 1,988.8 |
| 1,825.8 |
| 1,989.6 |
| 1,887.8 |
| 2,054.6 |
| 1,748.7 |
| 1,537.5 |
| 1,383.9 |
| 1,570.7 |
| 2,822.4 |
| 2,787.6 |
| 2,841.9 |
| 8,490.8 |
| 8,398.3 |
| 7,392.2 |
| 7,106.0 |
| 6,529.0 |
| 6,114.0 |
| 6,296.0 |
| 6,330.2 |
| 6,096.6 |
| 5,962.0 |
| 6,010.0 |
| 5,815.2 |
| 6,101.4 |
| 5,859.9 |
| 5,870.4 |
| 5,513.4 |
| 5,524.9 |
| 5,261.6 |
| 4,742.1 |
| 4,527.7 |
| 4,647.3 |
| 4,575.3 |
| (2,588.4) |
| (2,945.1) |
| (3,181.2) |
| (4,234.6) |
| (4,690.2) |
| (5,186.2) |
| (5,554.9) |
| (5,415.6) |
| (5,661.1) |
| (2,415.8) |
| (1,275.1) |
| (1,284.4) |
| (1,531.2) |
| (1,339.9) |
| (1,660.1) |
| (2,010.7) |
| (2,359.4) |
| (2,369.6) |
| (2,632.7) |
| (3,104.9) |
| 864.8 |
| 834.6 |
| 749.6 |