| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 176.7 | 787.4 | 93.3 | 586.5 | 664.5 | 1,187.9 | 1,050.7 | 989.7 | 1,525.9 | 1,143.6 | 841.4 | 268.4 | 402.0 | 58.2 | 1.7 | 4.8 | 5.7 | 3.2 |
| Restricted Cash | 6.1 | 3.5 | 23.9 | 3.6 | 7.1 | 5.5 | 3.8 | 4.8 | 4.2 | 8.4 | 18.8 | 84.8 | 38.1 | 0.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 176.7 | 787.4 | 93.3 | 586.5 | 664.5 | 1,187.9 | 1,050.7 | 989.7 | 1,525.9 | 1,143.6 | 841.4 | 268.4 | 402.0 | 58.2 | 1.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 735.4 | 582.9 | 512.4 | 544.2 | 452.4 | 441.6 | 445.1 | 462.3 | 480.6 | 385.0 | 366.2 | 413.7 | 83.2 | 56.5 | 10.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 875.0 | 754.2 | 789.9 | 549.1 | 476.6 | 599.4 | 579.8 | 484.2 | 573.5 | 503.1 | 465.3 | 380.7 | 121.9 | 78.6 | 66.6 | 70.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 4,955.3 | 4,336.1 | 3,769.4 | 3,269.3 | 3,217.9 | 2,979.2 | 2,736.9 | 2,543.0 | 2,394.1 | 1,900.3 | 1,737.7 | 1,121.0 | 640.5 | 599.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 624.0 | 483.8 | 368.8 | 452.7 | 384.2 | 367.9 | 395.6 | 365.1 | 336.0 | 264.4 | 265.2 | 225.0 | 77.1 | 50.0 | 28.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 7,421.7 | 6,811.6 | 6,039.0 | 5,956.6 | 6,441.6 | 6,959.0 | 7,066.0 | 7,232.1 | 7,149.1 | 4,551.2 | 4,454.9 | 3,830.5 | 1,408.6 | 930.3 | 0.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.3 | 0.3 | 0.0 | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 7,422.9 | 6,812.8 | 6,040.1 | 5,957.7 | 6,442.7 | 7,023.9 | 7,079.5 | 7,254.2 | 7,171.2 | 4,563.5 | 4,470.9 | 3,856.1 | 1,408.6 | 945.6 | 0.0 | - | ||
| (in millions of USD) | 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 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 269.4 | 279.3 | 176.7 | 1,056.3 | 617.6 | 872.9 | 787.4 | 333.8 | 333.4 | 150.6 | 93.3 | 208.8 | 490.7 | 606.8 | 586.5 | |||||||||||||||||||||||||
| - |
| 4.8 |
| 5.7 |
| 3.2 |
| 66.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 115.4 | 103.6 | 59.0 | 98.4 | 99.8 | 53.4 | 46.9 | 64.3 | 31.7 | 36.8 | 33.4 | 44.4 | 11.0 | 15.3 | 4.0 | 2.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 116.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,024.9 | 2,231.6 | 1,478.5 | 2,223.4 | 2,086.1 | 2,287.8 | 2,126.3 | 2,200.3 | 2,615.9 | 2,076.9 | 1,772.8 | 1,219.0 | 668.1 | 209.7 | 135.3 | 147.0 | - | - |
| 545.1 |
| 534.1 |
| - |
| - |
| Accumulated Depreciation | 2,256.6 | 2,024.4 | 1,748.0 | 1,517.4 | 1,387.4 | 1,199.5 | 1,000.9 | 833.3 | 703.4 | 545.9 | 404.5 | 289.1 | 252.0 | 194.4 | 133.0 | 88.2 | - | - |
| Property,Plant & Equipment Net | 2,698.7 | 2,311.7 | 2,021.4 | 1,751.9 | 1,830.5 | 1,779.7 | 1,736.0 | 1,709.7 | 1,690.7 | 1,354.4 | 1,333.2 | 831.9 | 388.5 | 405.1 | 412.1 | 445.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 4.1 | 70.7 | 114.1 | 145.5 | 5.2 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 60.2 | 60.8 | - | - |
| Goodwill | 4,844.7 | 4,700.7 | 4,574.4 | 4,349.6 | 4,501.6 | 4,438.6 | 4,399.8 | 4,499.6 | 4,032.0 | 3,079.7 | 3,072.8 | 2,886.7 | 1,489.7 | 1,366.6 | 1,366.2 | 1,794.1 | 1,794.5 | - |
| Intangible Assets | 3,014.6 | 3,146.0 | 3,212.4 | 2,712.2 | 2,924.4 | 3,197.5 | 3,338.5 | 3,539.3 | 3,353.9 | 2,833.7 | 2,969.3 | 2,643.0 | 898.4 | 736.0 | 748.6 | 899.9 | - | - |
| Operating Lease Right Of Use Assets | 260.6 | 228.8 | 176.2 | 122.9 | 115.5 | 116.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 2.4 | 0.0 | - | - | - | - |
| Other Non-Current Assets | 520.7 | 464.2 | 360.0 | 270.9 | 348.0 | 329.0 | 205.5 | 246.8 | 184.3 | 15.9 | 15.8 | 150.5 | 26.7 | 14.9 | 0.8 | 0.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,528.4 | 12,854.2 | 11,646.7 | 11,308.0 | 12,414.7 | 12,146.7 | 11,951.6 | 13,057.5 | 11,876.8 | 9,360.6 | 9,163.9 | 7,669.0 | 3,473.8 | 2,732.3 | 2,723.2 | 3,348.0 | - | - |
| 36.1 |
| - |
| - |
| Short Term Debt | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 64.9 | 13.5 | 22.1 | 22.1 | 12.3 | 16.0 | 25.6 | 0.0 | 15.3 | 0.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | 8.2 | 8.3 | 10.2 | 7.7 | 7.3 | - | - |
| Operating Lease Liabilities Current | 44.6 | 41.0 | 22.8 | 25.5 | 23.5 | 23.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 532.4 | 459.9 | 435.4 | 370.0 | 415.0 | 541.6 | 393.8 | 339.3 | 346.3 | 357.3 | 329.8 | 269.3 | 68.9 | 61.1 | 37.5 | 38.1 | - | - |
| Total Current Liabilities | 1,213.1 | 944.9 | 805.3 | 823.8 | 1,049.2 | 974.4 | 802.9 | 792.1 | 704.4 | 634.0 | 611.0 | 519.9 | 146.0 | 126.4 | 134.3 | 74.2 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 233.3 | 207.4 | 169.6 | 113.7 | 105.2 | 103.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 638.5 | 653.0 | 674.4 | 688.4 | 729.1 | 784.5 | 688.5 | 778.4 | 905.8 | 726.5 | 831.8 | 915.1 | 304.3 | 314.9 | 332.8 | 404.9 | - | - |
| Pension Obligations | 57.3 | 55.3 | 42.8 | 45.6 | 64.2 | 77.7 | 66.0 | 53.3 | 83.5 | 83.2 | 124.1 | 114.1 | 97.8 | 116.5 | 103.5 | - | - | - |
| Other Non-Current Liabilities | 371.6 | 343.4 | 276.7 | 266.9 | 507.9 | 599.8 | 456.9 | 499.3 | 327.8 | 440.3 | 290.2 | 182.4 | 116.3 | 129.2 | 104.9 | 90.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,764.6 | 8,752.9 | 7,795.4 | 7,735.7 | 9,355.5 | 9,317.7 | 9,014.3 | 9,997.0 | 9,087.1 | 6,352.0 | 6,187.9 | 5,447.9 | 1,975.2 | 1,500.8 | 1,288.5 | 1,286.3 | - | - |
| - |
| - |
| Additional Paid In Capital | 5,370.7 | 5,331.5 | 5,288.1 | 4,748.2 | 4,253.5 | 4,182.9 | 3,734.8 | 3,590.9 | 3,566.5 | 3,546.0 | 3,538.8 | 2,669.3 | 1,517.2 | 1,272.6 | 0.0 | - | - | - |
| Retained Earnings | 2,118.9 | 1,783.2 | 1,416.5 | 1,109.0 | 347.3 | 208.6 | 207.8 | 88.0 | (376.0) | (424.3) | (421.0) | (305.7) | 47.6 | 36.6 | 0.0 | - | - | - |
| Accumulated Other Comprehensive Income | 8.7 | 6.4 | (135.1) | (262.9) | 42.9 | (29.3) | (96.8) | (39.4) | (40.0) | (60.4) | (89.1) | (27.6) | (13.1) | (24.6) | (3.6) | 0.6 | - | - |
| Treasury Stock | 3,746.1 | 3,031.4 | 2,728.3 | 2,341.2 | 1,902.2 | 1,508.5 | 920.7 | 589.9 | 371.2 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 0.0 | - | - | - |
| Minority Interest | 10.7 | 10.7 | 9.2 | 11.7 | 11.8 | (25.5) | 11.4 | 10.1 | 9.7 | 0.0 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,753.1 | 4,090.6 | 3,842.1 | 3,254.0 | 2,742.4 | 2,854.5 | 2,925.9 | 3,050.4 | 2,780.0 | 3,008.6 | 2,976.0 | 2,283.2 | 1,498.6 | 1,231.5 | 1,434.7 | 2,061.7 | 2,023.3 | 1,811.3 |
| Total Equity | 3,763.8 | 4,101.3 | 3,851.3 | 3,265.7 | 2,754.2 | 2,829.0 | 2,937.3 | 3,060.5 | 2,789.7 | 3,008.6 | 2,976.0 | 2,283.2 | 1,498.6 | 1,231.5 | 1,434.7 | 2,061.7 | 2,023.3 | 1,811.3 |
| - |
| - |
| Net debt | 7,246.2 | 6,025.4 | 5,946.8 | 5,371.2 | 5,778.2 | 5,836.0 | 6,028.8 | 6,264.5 | 5,645.3 | 3,419.9 | 3,629.5 | 3,587.7 | 1,006.6 | 887.4 | (1.7) | - | - | - |
| Working Capital | 811.8 | 1,286.7 | 673.2 | 1,399.6 | 1,036.9 | 1,313.4 | 1,323.4 | 1,408.2 | 1,911.5 | 1,442.9 | 1,161.8 | 699.1 | 522.1 | 83.3 | 1.0 | 72.8 | - | - |
| Book Value | 3,753.1 | 4,090.6 | 3,842.1 | 3,254.0 | 2,742.4 | 2,854.5 | 2,925.9 | 3,050.4 | 2,780.0 | 3,008.6 | 2,976.0 | 2,283.2 | 1,498.6 | 1,231.5 | 1,434.7 | 2,061.7 | 2,023.3 | 1,811.3 |
| Tangible Book Value | (4,106.2) | (3,756.1) | (3,944.7) | (3,807.8) | (4,683.6) | (4,781.6) | (4,812.4) | (4,988.5) | (4,605.9) | (2,904.8) | (3,066.1) | (3,246.5) | (889.5) | (871.1) | (680.1) | (632.3) | 228.8 | - |
| 263.5 |
| 489.8 |
| 1,158.0 |
| 664.5 |
| 775.9 |
| 740.5 |
| 1,118.0 |
| 1,187.9 |
| 1,043.6 |
| 1,179.4 |
| 812.6 |
| 1,050.7 |
| 364.7 |
| 149.7 |
| 222.9 |
| 989.7 |
| 342.6 |
| 309.2 |
| 1,944.5 |
| 1,525.9 |
| 2,472.7 |
| 1,484.9 |
| 869.1 |
| 1,143.6 |
| 1,033.2 |
| Restricted Cash | 2.0 | 5.4 | 6.1 | 7.7 | 7.7 | 2.2 | 3.5 | 10.0 | 14.2 | 15.4 | 23.9 | 18.0 | 5.4 | 3.1 | 3.6 | 4.0 | 3.5 | 2.1 | 7.1 | 6.4 | 2.1 | 0.5 | 5.5 | 11.1 | 17.2 | 2.5 | 3.8 | 1.8 | 2.2 | 10.6 | 4.8 | 6.0 | 2.3 | 2.6 | 4.2 | 5.9 | 6.2 | 13.0 | 8.4 | 2.7 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 269.4 | 279.3 | 176.7 | 1,056.3 | 617.6 | 872.9 | 787.4 | 333.8 | 333.4 | 150.6 | 93.3 | 208.8 | 490.7 | 606.8 | 586.5 | 263.5 | 489.8 | 1,158.0 | 664.5 | 775.9 | 740.5 | 1,118.0 | 1,187.9 | 1,043.6 | 1,179.4 | 812.6 | 1,050.7 | 364.7 | 149.7 | 222.9 | 989.7 | 342.6 | 309.2 | 1,944.5 | 1,525.9 | 2,472.7 | 1,484.9 | 869.1 | 1,143.6 | 1,033.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 728.8 | 680.6 | 735.4 | 694.4 | 697.8 | 608.4 | 582.9 | 536.1 | 569.3 | 586.7 | 512.4 | 564.9 | 576.3 | 539.1 | 544.2 | 551.3 | 477.8 | 531.8 | 452.4 | 562.9 | 554.8 | 452.7 | 441.6 | 419.5 | 551.2 | 451.8 | 445.1 | 473.4 | 500.4 | 452.5 | 462.3 | 530.4 | 569.0 | 468.3 | 480.6 | 480.3 | 484.3 | 410.4 | 385.0 | 367.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 911.6 | 908.2 | 875.0 | 772.3 | 718.6 | 739.9 | 754.2 | 795.0 | 802.7 | 824.8 | 789.9 | 779.3 | 594.3 | 596.6 | 549.1 | 524.5 | 517.5 | 621.6 | 476.6 | 670.1 | 639.7 | 584.4 | 599.4 | 609.6 | 569.0 | 588.2 | 579.8 | 560.6 | 555.1 | 498.9 | 484.2 | 579.1 | 591.4 | 587.2 | 573.5 | 526.6 | 513.0 | 513.4 | 503.1 | 508.6 |
| Prepaid Expenses | 118.9 | 98.8 | 115.4 | 112.2 | 125.8 | 124.6 | 103.6 | 81.3 | 91.3 | 83.2 | 59.0 | 69.3 | 112.1 | 103.0 | 98.4 | 119.4 | 127.2 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,051.8 | 1,972.3 | 2,024.9 | 2,642.9 | 2,167.5 | 2,348.0 | 2,231.6 | 1,756.2 | 1,810.9 | 1,660.7 | 1,478.5 | 1,640.3 | 2,131.1 | 2,197.4 | 2,223.4 | 2,291.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,950.9 | 4,989.7 | 4,955.3 | 4,626.9 | 4,479.2 | 4,340.0 | 4,336.1 | 4,134.8 | 4,031.2 | 3,944.9 | 3,769.4 | 3,686.9 | 3,419.3 | 3,338.0 | 3,269.3 | 3,215.6 | 3,180.5 | 3,186.3 | 3,217.9 | 3,198.6 | 3,073.3 | 3,021.0 | 2,979.2 | 2,868.0 | 2,824.2 | 2,818.5 | 2,736.9 | 2,700.6 | 2,647.4 | 2,595.9 | 2,543.0 | 2,697.8 | 2,656.6 | 2,430.1 | 2,394.1 | 2,024.0 | 1,964.4 | 1,933.5 | 1,900.3 | 1,849.4 |
| Accumulated Depreciation | 2,298.8 | 2,307.1 | 2,256.6 | 2,185.7 | 2,098.0 | 2,040.1 | 2,024.4 | 1,947.1 | 1,886.1 | 1,820.3 | 1,748.0 | 1,694.3 | 1,633.6 | 1,581.5 | 1,517.4 | 1,488.2 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,652.1 | 2,682.6 | 2,698.7 | 2,441.2 | 2,381.2 | 2,299.9 | 2,311.7 | 2,187.7 | 2,145.1 | 2,124.6 | 2,021.4 | 1,992.6 | 1,785.7 | 1,756.5 | 1,751.9 | 1,727.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22.3 | 33.4 | |||||||||||||||||||||||
| Goodwill | 4,829.0 | 4,845.8 | 4,844.7 | 4,788.9 | 4,734.2 | 4,641.2 | 4,700.7 | 4,648.7 | 4,647.0 | 4,652.4 | 4,574.4 | 4,649.0 | 4,434.6 | 4,416.3 | 4,349.6 | 4,420.3 | 4,475.2 | 4,566.7 | ||||||||||||||||||||||
| Intangible Assets | 2,837.4 | 2,963.3 | 3,014.6 | 3,013.7 | 3,039.4 | 3,070.6 | 3,146.0 | 3,169.0 | 3,214.7 | 3,262.5 | 3,212.4 | 3,272.4 | 2,679.4 | 2,707.2 | 2,712.2 | 2,781.9 | 2,830.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 546.6 | 520.3 | 520.7 | 482.9 | 476.8 | 459.9 | 464.2 | 366.9 | 373.4 | 372.2 | 360.0 | 332.6 | 286.0 | 277.6 | 270.9 | 317.3 | 346.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 12,977.2 | 12,984.3 | 13,528.4 | 13,369.6 | 12,799.1 | 12,819.6 | 12,854.2 | 12,128.5 | 12,191.1 | 12,072.4 | 11,646.7 | 11,886.9 | 11,316.8 | 11,355.0 | 11,308.0 | 11,560.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 618.3 | 579.2 | 624.0 | 529.0 | 559.8 | 563.2 | 483.8 | 392.6 | 396.3 | 412.6 | 368.8 | 389.2 | 402.7 | 426.3 | 452.7 | 400.7 | 386.0 | 426.0 | 384.2 | 440.9 | 406.5 | 374.0 | 367.9 | 314.6 | 317.1 | 332.1 | 395.6 | 325.4 | 325.5 | 331.6 | 365.1 | 346.6 | 323.2 | 351.2 | 336.0 | 214.8 | 210.3 | 235.0 | 264.4 | 227.8 |
| Short Term Debt | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 36.1 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 477.3 | 459.3 | 532.4 | 488.1 | 454.8 | 416.9 | 459.9 | 463.4 | 442.0 | 421.6 | 435.4 | 405.0 | 375.7 | 360.8 | 370.0 | 355.9 | 406.9 | |||||||||||||||||||||||
| Total Current Liabilities | 1,106.9 | 1,039.7 | 1,213.1 | 1,018.3 | 1,015.8 | 981.3 | 944.9 | 857.2 | 839.5 | 835.3 | 805.3 | 795.3 | 779.5 | 788.2 | 823.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 7,629.1 | 7,457.9 | 7,421.7 | 7,346.0 | 6,944.6 | 6,944.4 | 6,811.6 | 6,397.8 | 6,414.6 | 6,314.0 | 6,039.0 | 6,186.1 | 5,837.1 | 5,886.8 | 5,956.6 | 6,032.4 | 6,105.9 | 7,429.0 | 6,441.6 | 6,932.1 | 6,981.0 | 6,972.1 | 6,959.0 | 6,776.9 | 7,171.3 | 6,382.6 | 7,066.0 | 6,324.5 | 6,326.2 | 6,336.5 | 7,232.1 | 7,235.8 | 7,392.6 | 7,512.6 | 7,149.1 | 6,368.5 | 5,266.0 | 4,552.5 | 4,551.2 | 4,493.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 657.0 | 660.2 | 638.5 | 654.4 | 656.7 | 663.2 | 653.0 | 645.9 | 666.7 | 684.6 | 674.4 | 694.0 | 675.0 | 691.6 | 688.4 | 707.1 | 702.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 367.3 | 358.4 | 371.6 | 344.0 | 340.6 | 332.6 | 343.4 | 271.8 | 279.6 | 285.7 | 276.7 | 251.7 | 230.7 | 240.4 | 266.9 | 350.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,772.0 | 9,516.2 | 9,764.6 | 9,362.7 | 8,957.7 | 8,921.5 | 8,752.9 | 8,172.7 | 8,200.4 | 8,119.6 | 7,795.4 | 7,927.1 | 7,522.3 | 7,607.0 | 7,735.7 | 7,848.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| Additional Paid In Capital | 5,376.9 | 5,356.8 | 5,370.7 | 5,350.0 | 5,330.4 | 5,306.3 | 5,331.5 | 5,312.5 | 5,240.1 | 5,273.1 | 5,288.1 | 5,268.7 | 4,757.5 | 4,737.4 | 4,748.2 | 4,728.3 | ||||||||||||||||||||||||
| Retained Earnings | 2,297.6 | 2,215.7 | 2,118.9 | 2,067.9 | 1,959.1 | 1,896.5 | 1,783.2 | 1,701.6 | 1,601.8 | 1,504.6 | 1,416.5 | 1,350.8 | 1,253.8 | 1,201.0 | 1,109.0 | 1,024.0 | 852.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (18.5) | 12.1 | 8.7 | 47.0 | (52.9) | (102.9) | 6.4 | (87.1) | (89.4) | (69.6) | (135.1) | (78.7) | (114.3) | (145.8) | (262.9) | |||||||||||||||||||||||||
| Treasury Stock | 4,462.6 | 4,128.3 | 3,746.1 | 3,469.6 | 3,406.9 | 3,213.5 | 3,031.4 | 2,982.8 | 2,773.1 | 2,765.0 | 2,728.3 | 2,591.7 | 2,424.9 | 2,365.2 | 2,341.2 | 2,241.2 | 2,095.4 | |||||||||||||||||||||||
| Minority Interest | 10.9 | 10.9 | 10.7 | 10.7 | 10.8 | 10.8 | 10.7 | 10.7 | 10.4 | 8.8 | 9.2 | 9.8 | 10.9 | 11.6 | 11.7 | 11.7 | 11.8 | |||||||||||||||||||||||
| Total Stockholders Equity | 3,194.3 | 3,457.2 | 3,753.1 | 3,996.2 | 3,830.6 | 3,887.3 | 4,090.6 | 3,945.1 | 3,980.3 | 3,944.0 | 3,842.1 | 3,950.0 | 3,473.0 | 3,428.3 | 3,254.0 | 3,395.0 | ||||||||||||||||||||||||
| Total Equity | 3,205.2 | 3,468.1 | 3,763.8 | 4,006.9 | 3,841.4 | 3,898.1 | 4,101.3 | 3,955.8 | 3,990.7 | 3,952.8 | 3,851.3 | 3,959.8 | 3,483.9 | 3,439.9 | 3,265.7 | 3,406.7 | 3,488.3 | 2,571.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 7,630.4 | 7,459.1 | 7,422.9 | 7,347.2 | 6,945.8 | 6,945.6 | 6,812.8 | 6,399.0 | 6,415.8 | 6,315.1 | 6,040.1 | 6,187.2 | 5,838.2 | 5,887.9 | 5,957.7 | 6,033.5 | 6,107.0 | 7,465.1 | 6,442.7 | 7,047.7 | 7,055.3 | 7,008.2 | 7,023.9 | 6,813.0 | 7,207.4 | 6,539.1 | 7,079.5 | 6,334.6 | 6,332.9 | 6,339.9 | 7,254.2 | 7,264.4 | 7,417.7 | 7,534.7 | 7,171.2 | 6,391.2 | 5,270.5 | 4,561.3 | 4,563.5 | 4,508.9 |
| Net debt | 7,361.0 | 7,179.8 | 7,246.2 | 6,290.9 | 6,328.2 | 6,072.7 | 6,025.4 | 6,065.2 | 6,082.4 | 6,164.5 | 5,946.8 | 5,978.4 | 5,347.5 | 5,281.1 | 5,371.2 | 5,770.0 | 5,617.2 | 6,307.1 | ||||||||||||||||||||||
| Working Capital | 944.9 | 932.6 | 811.8 | 1,624.6 | 1,151.7 | 1,366.7 | 1,286.7 | 899.0 | 971.4 | 825.4 | 673.2 | 845.0 | 1,351.6 | 1,409.2 | 1,399.6 | 1,533.3 | 1,269.5 | |||||||||||||||||||||||
| Book Value | 3,194.3 | 3,457.2 | 3,753.1 | 3,996.2 | 3,830.6 | 3,887.3 | 4,090.6 | 3,945.1 | 3,980.3 | 3,944.0 | 3,842.1 | 3,950.0 | 3,473.0 | 3,428.3 | 3,254.0 | 3,395.0 | 3,476.5 | 2,566.1 | ||||||||||||||||||||||
| Tangible Book Value | (4,472.1) | (4,351.9) | (4,106.2) | (3,806.4) | (3,943.0) | (3,824.5) | (3,756.1) | (3,872.6) | (3,881.4) | (3,970.9) | (3,944.7) | (3,971.4) | (3,641.0) | (3,695.2) | (3,807.8) | (3,807.2) | (3,829.2) | |||||||||||||||||||||||
| 121.5 |
| 99.8 |
| 83.9 |
| 128.4 |
| 100.9 |
| 53.4 |
| 48.5 |
| 66.9 |
| 66.1 |
| 46.9 |
| 42.5 |
| 46.4 |
| 57.5 |
| 64.3 |
| 71.0 |
| 79.6 |
| 47.0 |
| 31.7 |
| 34.7 |
| 36.7 |
| 44.0 |
| 36.8 |
| 51.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,063.5 |
| 2,435.0 |
| 2,086.1 |
| 2,099.2 |
| 2,065.5 |
| 2,256.5 |
| 2,287.8 |
| 2,132.3 |
| 2,383.7 |
| 1,921.2 |
| 2,126.3 |
| 1,443.0 |
| 1,253.8 |
| 1,242.4 |
| 2,200.3 |
| 1,529.1 |
| 1,551.5 |
| 3,049.6 |
| 2,615.9 |
| 3,520.2 |
| 2,525.1 |
| 1,849.9 |
| 2,076.9 |
| 1,963.1 |
| 1,444.2 |
| 1,417.3 |
| 1,387.4 |
| 1,352.3 |
| 1,296.7 |
| 1,245.0 |
| 1,199.5 |
| 1,146.2 |
| 1,095.0 |
| 1,054.3 |
| 1,000.9 |
| 978.6 |
| 928.7 |
| 880.9 |
| 833.3 |
| 863.3 |
| 807.8 |
| 751.7 |
| 703.4 |
| 657.1 |
| 618.6 |
| 582.7 |
| 545.9 |
| 509.5 |
| 1,736.3 |
| 1,769.0 |
| 1,830.5 |
| 1,846.3 |
| 1,776.6 |
| 1,776.0 |
| 1,779.7 |
| 1,721.8 |
| 1,729.2 |
| 1,764.2 |
| 1,736.0 |
| 1,722.0 |
| 1,718.7 |
| 1,715.0 |
| 1,709.7 |
| 1,834.5 |
| 1,848.8 |
| 1,678.4 |
| 1,690.7 |
| 1,366.9 |
| 1,345.8 |
| 1,350.8 |
| 1,354.4 |
| 1,339.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.9 |
| 70.7 |
| 88.2 |
| 99.7 |
| 106.8 |
| 114.1 |
| 122.3 |
| 126.4 |
| 138.5 |
| 145.5 |
| 157.1 |
| 163.1 |
| 168.1 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 4,501.6 |
| 4,597.1 |
| 4,574.6 |
| 4,492.0 |
| 4,438.6 |
| 4,401.4 |
| 4,404.6 |
| 4,460.7 |
| 4,399.8 |
| 4,476.0 |
| 4,498.9 |
| 4,478.5 |
| 4,499.6 |
| 4,927.8 |
| 4,979.9 |
| 4,039.2 |
| 4,032.0 |
| 3,126.0 |
| 3,125.9 |
| 3,127.1 |
| 3,079.7 |
| 3,081.5 |
| 3,097.2 |
| 2,924.4 |
| 3,197.9 |
| 3,214.2 |
| 3,182.5 |
| 3,197.5 |
| 3,219.5 |
| 3,261.1 |
| 3,328.3 |
| 3,338.5 |
| 3,406.9 |
| 3,458.6 |
| 3,488.8 |
| 3,539.3 |
| 3,984.7 |
| 4,067.8 |
| 3,316.6 |
| 3,353.9 |
| 2,768.3 |
| 2,807.2 |
| 2,843.3 |
| 2,833.7 |
| 2,873.1 |
| - |
| - |
| - |
| 131.1 |
| 141.1 |
| 112.1 |
| 116.3 |
| 119.6 |
| 123.2 |
| 128.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 348.1 |
| 348.0 |
| 388.7 |
| 410.4 |
| 326.5 |
| 329.0 |
| 330.4 |
| 332.6 |
| 330.6 |
| 205.5 |
| 192.9 |
| 189.7 |
| 192.0 |
| 246.8 |
| 246.0 |
| 225.2 |
| 196.0 |
| 184.3 |
| 22.8 |
| 21.6 |
| 16.7 |
| 15.9 |
| 58.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,830.7 |
| 12,612.9 |
| 12,414.7 |
| 12,562.4 |
| 12,141.0 |
| 12,140.3 |
| 12,146.7 |
| 11,927.7 |
| 12,237.6 |
| 11,943.5 |
| 11,951.6 |
| 11,397.9 |
| 11,282.8 |
| 11,284.8 |
| 13,057.5 |
| 12,522.1 |
| 12,673.2 |
| 12,279.8 |
| 11,876.8 |
| 10,804.2 |
| 9,825.6 |
| 9,187.8 |
| 9,360.6 |
| 9,315.7 |
| 1.1 |
| 115.6 |
| 74.3 |
| 36.1 |
| 64.9 |
| 36.1 |
| 36.1 |
| 156.5 |
| 13.5 |
| 10.1 |
| 6.7 |
| 3.4 |
| 22.1 |
| 28.6 |
| 25.1 |
| 22.1 |
| 22.1 |
| 22.7 |
| 4.5 |
| 8.8 |
| 12.3 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.2 |
| 25.8 |
| 23.7 |
| 23.6 |
| 23.1 |
| 23.2 |
| 23.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 479.3 |
| 415.0 |
| 374.4 |
| 409.3 |
| 480.0 |
| 541.6 |
| 397.3 |
| 383.7 |
| 394.5 |
| 393.8 |
| 380.2 |
| 317.2 |
| 462.1 |
| 339.3 |
| 412.7 |
| 345.0 |
| 378.9 |
| 346.3 |
| 309.8 |
| 241.6 |
| 298.4 |
| 357.3 |
| 370.2 |
| 757.7 |
| 794.0 |
| 941.4 |
| 1,049.2 |
| 930.9 |
| 890.1 |
| 890.1 |
| 974.4 |
| 748.0 |
| 736.9 |
| 883.1 |
| 802.9 |
| 715.7 |
| 649.4 |
| 797.1 |
| 792.1 |
| 787.9 |
| 693.3 |
| 752.2 |
| 704.4 |
| 547.3 |
| 456.4 |
| 542.2 |
| 634.0 |
| 613.9 |
| - |
| - |
| - |
| 119.6 |
| 130.2 |
| 98.4 |
| 103.0 |
| 107.0 |
| 110.8 |
| 116.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 838.4 |
| 729.1 |
| 879.2 |
| 858.5 |
| 808.5 |
| 784.5 |
| 767.3 |
| 771.0 |
| 842.4 |
| 688.5 |
| 723.9 |
| 751.6 |
| 781.2 |
| 778.4 |
| 869.8 |
| 860.5 |
| 643.6 |
| 905.8 |
| 793.1 |
| 814.0 |
| 806.5 |
| 726.5 |
| 737.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 435.2 |
| 527.5 |
| 507.9 |
| 682.4 |
| 524.4 |
| 565.1 |
| 599.8 |
| 755.9 |
| 693.2 |
| 523.8 |
| 456.9 |
| 416.5 |
| 310.7 |
| 213.6 |
| 499.3 |
| 549.6 |
| 597.1 |
| 331.0 |
| 327.8 |
| 344.2 |
| 301.0 |
| 302.6 |
| 440.3 |
| 431.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,037.4 |
| 9,736.3 |
| 9,355.5 |
| 9,424.6 |
| 9,254.0 |
| 9,235.8 |
| 9,317.7 |
| 9,048.1 |
| 9,372.4 |
| 8,631.9 |
| 9,014.3 |
| 8,180.6 |
| 8,037.9 |
| 8,128.4 |
| 9,997.0 |
| 9,443.1 |
| 9,543.5 |
| 9,239.4 |
| 9,087.1 |
| 8,053.1 |
| 6,837.4 |
| 6,203.8 |
| 6,352.0 |
| 6,275.5 |
| 4,711.7 |
| 4,247.7 |
| 4,253.5 |
| 4,249.2 |
| 4,237.7 |
| 4,226.2 |
| 4,182.9 |
| 4,218.0 |
| 4,207.0 |
| 4,195.6 |
| 3,734.8 |
| 3,653.4 |
| 3,643.1 |
| 3,592.4 |
| 3,590.9 |
| 3,581.4 |
| 3,574.0 |
| 3,565.6 |
| 3,566.5 |
| 3,569.8 |
| 3,567.1 |
| 3,559.2 |
| 3,546.0 |
| 3,537.7 |
| 326.6 |
| 347.3 |
| 310.1 |
| 399.7 |
| 289.8 |
| 208.6 |
| 151.6 |
| 115.6 |
| 307.0 |
| 207.8 |
| 268.9 |
| 252.7 |
| 210.7 |
| 88.0 |
| 106.3 |
| 11.8 |
| (81.1) |
| (376.0) |
| (390.2) |
| (330.7) |
| (326.7) |
| (424.3) |
| (387.3) |
| (117.0) |
| 7.3 |
| 48.1 |
| 42.9 |
| 97.6 |
| 86.8 |
| 72.3 |
| (29.3) |
| (71.1) |
| (66.5) |
| (1.8) |
| (96.8) |
| (38.4) |
| (7.0) |
| (42.7) |
| (39.4) |
| (30.2) |
| 42.8 |
| (27.6) |
| (40.0) |
| (62.0) |
| (62.4) |
| (62.7) |
| (60.4) |
| (57.5) |
| 2,057.2 |
| 1,902.2 |
| 1,823.8 |
| 1,823.8 |
| 1,668.4 |
| 1,508.5 |
| 1,383.0 |
| 1,349.8 |
| 1,143.8 |
| 920.7 |
| 678.6 |
| 655.7 |
| 615.2 |
| 589.9 |
| 589.9 |
| 510.0 |
| 427.2 |
| 371.2 |
| 367.2 |
| 186.5 |
| 186.5 |
| 53.4 |
| 53.4 |
| 5.5 |
| 11.8 |
| (1.1) |
| (14.2) |
| (16.2) |
| (25.5) |
| (36.7) |
| (41.9) |
| (46.2) |
| 11.4 |
| 11.2 |
| 11.0 |
| 10.4 |
| 10.1 |
| 10.6 |
| 10.3 |
| 10.0 |
| 9.7 |
| - |
| - |
| - |
| - |
| - |
| 3,476.5 |
| 2,566.1 |
| 2,742.4 |
| 2,833.9 |
| 2,901.2 |
| 2,920.7 |
| 2,854.5 |
| 2,916.3 |
| 2,907.1 |
| 3,357.8 |
| 2,925.9 |
| 3,206.1 |
| 3,233.9 |
| 3,146.0 |
| 3,050.4 |
| 3,068.4 |
| 3,119.4 |
| 3,030.4 |
| 2,780.0 |
| 2,751.1 |
| 2,988.2 |
| 2,984.0 |
| 3,008.6 |
| 3,040.2 |
| 2,754.2 |
| 2,832.8 |
| 2,887.0 |
| 2,904.5 |
| 2,829.0 |
| 2,879.6 |
| 2,865.2 |
| 3,311.6 |
| 2,937.3 |
| 3,217.3 |
| 3,244.9 |
| 3,156.4 |
| 3,060.5 |
| 3,079.0 |
| 3,129.7 |
| 3,040.4 |
| 2,789.7 |
| 2,751.1 |
| 2,988.2 |
| 2,984.0 |
| 3,008.6 |
| 3,040.2 |
| 5,778.2 |
| 6,271.8 |
| 6,314.8 |
| 5,890.2 |
| 5,836.0 |
| 5,769.4 |
| 6,028.0 |
| 5,726.5 |
| 6,028.8 |
| 5,969.9 |
| 6,183.2 |
| 6,117.0 |
| 6,264.5 |
| 6,921.8 |
| 7,108.5 |
| 5,590.2 |
| 5,645.3 |
| 3,918.5 |
| 3,785.6 |
| 3,692.2 |
| 3,419.9 |
| 3,475.7 |
| 1,493.6 |
| 1,036.9 |
| 1,168.3 |
| 1,175.4 |
| 1,366.4 |
| 1,313.4 |
| 1,384.3 |
| 1,646.8 |
| 1,038.1 |
| 1,323.4 |
| 727.3 |
| 604.4 |
| 445.3 |
| 1,408.2 |
| 741.2 |
| 858.2 |
| 2,297.4 |
| 1,911.5 |
| 2,972.9 |
| 2,068.7 |
| 1,307.7 |
| 1,442.9 |
| 1,349.2 |
| 2,742.4 |
| 2,833.9 |
| 2,901.2 |
| 2,920.7 |
| 2,854.5 |
| 2,916.3 |
| 2,907.1 |
| 3,357.8 |
| 2,925.9 |
| 3,206.1 |
| 3,233.9 |
| 3,146.0 |
| 3,050.4 |
| 3,068.4 |
| 3,119.4 |
| 3,030.4 |
| 2,780.0 |
| 2,751.1 |
| 2,988.2 |
| 2,984.0 |
| 3,008.6 |
| 3,040.2 |
| (5,097.8) |
| (4,683.6) |
| (4,961.1) |
| (4,887.6) |
| (4,753.8) |
| (4,781.6) |
| (4,704.6) |
| (4,758.6) |
| (4,431.2) |
| (4,812.4) |
| (4,676.8) |
| (4,723.6) |
| (4,821.3) |
| (4,988.5) |
| (5,844.1) |
| (5,928.3) |
| (4,325.4) |
| (4,605.9) |
| (3,143.2) |
| (2,944.9) |
| (2,986.4) |
| (2,904.8) |
| (2,914.4) |