| (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 | 468.0 | 471.0 | 1,072.0 | 490.7 | 662.2 | 704.6 | 1,018.4 | 618.8 | 1,410.9 | 1,526.4 | 1,427.3 | 1,191.3 | 1,200.9 | 903.9 | 988.9 | 813.4 | 643.8 | |||
| Restricted Cash | 0.0 | 0.0 | 8.0 | 8.6 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | 0.3 | 0.6 | 12.6 | 0.6 | 0.6 | 39.6 | 290.9 | 1,124.6 | 902.8 | 721.9 | 628.5 | 372.7 | 350.0 | 0.0 | - | - | |||
| Cash And Short Term Investments | 468.0 | 471.3 | 1,072.6 | 503.3 | 662.8 | 705.2 | 1,058.0 | 909.7 | 2,535.5 | 2,429.2 | 2,149.2 | 1,819.8 | 1,573.6 | 1,253.9 | 988.9 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,931.0 | 1,802.0 | 2,167.4 | 1,736.7 | 1,424.5 | 1,249.1 | 1,178.7 | 1,190.1 | 1,135.5 | 1,079.0 | 1,041.0 | 1,215.8 | 1,186.1 | 1,187.3 | 1,063.4 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1,247.0 | 1,293.0 | 1,404.9 | 1,054.2 | 798.1 | 584.0 | 575.7 | 581.6 | 558.7 | 526.6 | 535.6 | 588.4 | 615.4 | 619.0 | 641.7 | 603.3 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,794.0 | 2,638.0 | 2,512.5 | 2,288.8 | 2,325.5 | 2,249.3 | 2,137.9 | 2,138.2 | 2,095.8 | 1,982.8 | 1,904.7 | 1,888.4 | 1,828.8 | 1,798.6 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 930.0 | 860.0 | 1,150.2 | 1,028.0 | 889.8 | 687.8 | 694.6 | 713.4 | 623.2 | 543.1 | 521.7 | 520.6 | 546.7 | 547.6 | 455.1 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 2,614.0 | 2,561.0 | - | - | 3,464.6 | 1,974.7 | 1,956.4 | 1,225.2 | 1,243.4 | 1,516.3 | 1,500.9 | 900.4 | 905.1 | 905.0 | 905.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 141.0 | 181.0 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 2,616.0 | 2,868.0 | 8.6 | 609.1 | 3,471.4 | 1,974.7 | 2,256.9 | 1,225.2 | 1,493.4 | 1,516.3 | 1,500.9 | 900.4 | 905.1 | 905.0 | 905.0 | 904.9 | ||||
| (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 | 423.0 | 444.0 | 468.0 | 495.0 | 450.0 | 471.0 | 471.0 | 406.7 | 470.3 | 439.5 | 1,071.8 | 443.5 | 456.0 | 460.0 | 490.7 | |||||||||||||||||||||||||
| 582.2 |
| 624.2 |
| 408.1 |
| - |
| - |
| - |
| - |
| - |
| 813.4 |
| 643.8 |
| 582.2 |
| 624.2 |
| 408.1 |
| 859.0 |
| 726.3 |
| 959.9 |
| - |
| - |
| 436.4 |
| 575.5 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 265.0 | 315.0 | 266.7 | 329.1 | 178.6 | 148.1 | 212.9 | 149.3 | 191.0 | 150.2 | 171.0 | 146.7 | 115.3 | 118.7 | 181.5 | 140.7 | 153.9 | 129.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,911.0 | 3,881.0 | 4,910.8 | 3,610.7 | 3,063.4 | 2,685.8 | 2,985.7 | 2,830.7 | 4,420.7 | 4,185.0 | 3,896.8 | 3,934.2 | 3,679.9 | 3,387.5 | 3,075.1 | 2,586.6 | 2,134.8 | 2,436.6 | - | - |
| 1,720.5 |
| 1,722.4 |
| 1,759.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,997.0 | 1,861.0 | 1,828.3 | 1,702.3 | 1,743.6 | 1,674.9 | 1,566.0 | 1,561.4 | 1,511.9 | 1,404.5 | 1,299.1 | 1,255.5 | 1,212.8 | 1,211.5 | 1,159.1 | 1,185.5 | 1,226.6 | - | - | - |
| Property,Plant & Equipment Net | 797.0 | 777.0 | 684.0 | 586.5 | 581.9 | 574.4 | 571.9 | 576.8 | 583.9 | 578.3 | 605.6 | 632.9 | 616.0 | 587.1 | 561.4 | 536.9 | 532.5 | 553.8 | - | - |
| Long Term Investments | 182.0 | 169.0 | 157.1 | 1,056.0 | 1,363.5 | 953.5 | 793.9 | 1,288.0 | 325.7 | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,839.0 | 3,993.0 | 3,529.0 | 3,524.0 | 3,625.9 | 1,650.3 | 1,071.1 | 1,075.5 | 1,077.7 | 1,073.9 | 1,028.8 | 1,050.6 | 1,023.0 | 948.8 | 952.6 | 912.5 | 913.2 | 915.0 | - | - |
| Intangible Assets | 864.0 | 1,066.0 | 852.4 | 902.0 | 1,021.8 | 479.3 | 194.1 | 215.2 | 238.0 | 255.3 | 229.5 | 246.2 | 212.8 | 209.5 | 218.0 | 217.3 | 230.9 | 250.8 | - | - |
| Operating Lease Right Of Use Assets | 403.0 | 423.0 | 349.4 | 321.0 | 377.7 | 342.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 596.0 | 517.0 | 459.3 | 384.3 | 380.9 | 415.6 | 364.1 | 179.6 | 443.6 | - | 343.6 | 205.7 | 147.3 | 351.1 | 336.2 | 324.5 | 307.6 | 120.1 | - | - |
| Other Non-Current Assets | 809.0 | 575.0 | 361.6 | 374.2 | 286.5 | 162.9 | 132.2 | 96.2 | 72.1 | 374.8 | 149.2 | 154.7 | 165.6 | 152.5 | 141.6 | 142.2 | 156.0 | 178.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,219.0 | 11,232.0 | 11,304.0 | 10,758.7 | 10,701.6 | 7,264.7 | 6,113.0 | 6,262.0 | 7,161.7 | 7,101.2 | 6,404.7 | 6,224.3 | 5,844.6 | 5,636.5 | 5,284.9 | 4,748.3 | 4,305.7 | 4,593.6 | - | - |
| 435.7 |
| 313.3 |
| 437.3 |
| - |
| - |
| Short Term Debt | 2.0 | 307.0 | 8.6 | 609.1 | 6.8 | 0.0 | 300.5 | 0.0 | 250.0 | 0.0 | - | - | - | - | - | - | 0.0 | 100.1 | - | - |
| Deferred Revenue Current | 621.0 | 584.0 | 592.5 | 507.0 | 462.5 | 325.3 | 275.6 | 268.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 94.0 | 90.0 | 83.4 | 83.3 | 89.9 | 89.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 432.0 | 259.0 | 499.9 | 292.7 | 408.0 | 197.0 | 239.0 | 289.4 | 272.6 | 145.6 | 225.0 | 277.7 | 236.8 | 246.4 | 319.6 | 300.1 | 148.9 | 210.0 | - | - |
| Other Current Liabilities | 505.0 | 476.0 | 567.4 | 403.0 | 477.6 | 376.5 | 227.9 | 226.6 | 220.2 | 447.6 | 208.0 | 188.3 | 196.2 | 207.8 | 212.2 | 182.1 | 218.6 | 269.5 | - | - |
| Total Current Liabilities | 3,445.0 | 3,604.0 | 3,365.3 | 3,572.2 | 2,992.2 | 1,810.8 | 1,936.8 | 2,236.9 | 2,145.8 | 1,975.9 | 1,327.7 | 1,692.1 | 1,544.7 | 1,531.6 | 1,329.9 | 1,222.3 | 947.2 | 1,303.1 | - | - |
| 904.9 |
| 904.7 |
| 904.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 329.0 | 356.0 | 285.3 | 263.5 | 313.6 | 274.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 406.0 | 549.0 | 503.6 | 471.2 | 720.6 | 1,284.0 | 1,231.9 | 605.1 | 892.5 | 1,430.2 | 1,116.6 | 767.9 | 595.9 | 1,105.8 | 1,059.3 | 923.4 | 848.9 | 386.8 | - | - |
| Other Non-Current Liabilities | 714.0 | 487.0 | 543.5 | 567.3 | 516.5 | 573.7 | 583.7 | 577.3 | 216.4 | 188.7 | 202.7 | 205.8 | 213.4 | 242.4 | 242.7 | 237.3 | 288.5 | 310.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,508.0 | 7,557.0 | 7,561.0 | 7,742.7 | 8,007.5 | 5,917.9 | 5,708.8 | 4,644.5 | 4,498.1 | 5,111.1 | 4,147.9 | 3,566.2 | 3,259.1 | 3,784.8 | 3,536.9 | 3,287.9 | 2,989.3 | 2,904.8 | - | - |
| 181.4 |
| 216.4 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 5,422.0 | 9,635.0 | 9,255.2 | 8,411.8 | 8,000.4 | 7,139.8 | 6,440.2 | 6,198.1 | 6,103.4 | 5,668.4 | 5,316.9 | 4,839.6 | 4,333.4 | 3,858.8 | 3,382.8 | 2,912.4 | 2,667.2 | 4,486.1 | - | - |
| Accumulated Other Comprehensive Income | (657.0) | (772.0) | (790.1) | (917.5) | (1,017.1) | (1,614.2) | (1,488.0) | (941.9) | (1,179.2) | (1,538.8) | (1,334.6) | (948.0) | (817.7) | (1,225.3) | (992.9) | (841.2) | (727.5) | (319.0) | - | - |
| Treasury Stock | - | 7,734.2 | 7,187.4 | 6,957.2 | 6,708.7 | 6,509.9 | 6,438.5 | 5,501.5 | 4,080.0 | 3,909.1 | 3,459.0 | 2,927.2 | 2,567.6 | 2,379.9 | 2,204.7 | 2,136.4 | 2,109.5 | 3,975.6 | - | - |
| Minority Interest | 57.0 | 177.0 | 181.8 | 291.1 | 304.5 | 319.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,654.0 | 3,498.0 | 3,561.6 | 2,725.6 | 2,389.6 | 1,027.8 | 404.2 | 1,617.5 | 2,663.6 | 1,990.1 | 2,256.8 | 2,658.1 | 2,585.5 | 1,851.7 | 1,748.0 | 1,460.4 | 1,316.4 | 1,688.8 | 1,742.8 | 1,918.2 |
| Total Equity | 3,711.0 | 3,675.0 | 3,743.0 | 3,016.0 | 2,694.1 | 1,346.8 | 404.2 | 1,617.5 | 2,663.6 | 1,990.1 | 2,256.8 | 2,658.1 | 2,585.5 | 1,851.7 | 1,748.0 | 1,460.4 | 1,316.4 | 1,688.8 | 1,742.8 | 1,918.2 |
| 904.7 |
| 1,004.5 |
| - |
| - |
| Net debt | 2,148.0 | 2,396.7 | (1,064.0) | 105.8 | 2,808.6 | 1,269.5 | 1,198.9 | 315.5 | (1,042.1) | (912.9) | (648.3) | (919.4) | (668.5) | (348.9) | (83.9) | 91.5 | 260.9 | 422.3 | - | - |
| Working Capital | 466.0 | 277.0 | 1,545.5 | 38.5 | 71.2 | 875.0 | 1,048.9 | 593.8 | 2,274.9 | 2,209.1 | 2,569.1 | 2,242.1 | 2,135.2 | 1,855.9 | 1,745.2 | 1,364.3 | 1,187.6 | 1,133.5 | - | - |
| Book Value | 3,654.0 | 3,498.0 | 3,561.6 | 2,725.6 | 2,389.6 | 1,027.8 | 404.2 | 1,617.5 | 2,663.6 | 1,990.1 | 2,256.8 | 2,658.1 | 2,585.5 | 1,851.7 | 1,748.0 | 1,460.4 | 1,316.4 | 1,688.8 | 1,742.8 | 1,918.2 |
| Tangible Book Value | (1,049.0) | (1,561.0) | (819.8) | (1,700.4) | (2,258.1) | (1,101.8) | (861.0) | 326.8 | 1,347.9 | 660.9 | 998.5 | 1,361.3 | 1,349.7 | 693.4 | 577.4 | 330.6 | 172.3 | 523.0 | - | - |
| 482.9 |
| 443.0 |
| 540.0 |
| 662.2 |
| 913.8 |
| 641.9 |
| 730.4 |
| 704.6 |
| 909.8 |
| 641.8 |
| 926.2 |
| - |
| 788.8 |
| 780.0 |
| 632.3 |
| 618.8 |
| 940.1 |
| 1,433.9 |
| 1,547.0 |
| 1,410.9 |
| 1,549.4 |
| 1,440.8 |
| 1,594.6 |
| 1,526.4 |
| 1,509.3 |
| Restricted Cash | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 8.6 | 8.6 | 8.6 | - | 8.6 | 8.6 | 8.6 | - | 6.9 | 6.9 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | 6.0 | 6.0 | 0.0 | 0.3 | 0.2 | 0.6 | 0.6 | 0.6 | 0.6 | 12.4 | 12.6 | 6.2 | 6.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 39.6 | 124.6 | 122.2 | 121.2 | 290.9 | 548.6 | 613.4 | 1,100.5 | 1,124.6 | 1,065.2 | 1,092.7 | 888.0 | 902.8 | 923.4 |
| Cash And Short Term Investments | 423.0 | 444.0 | 468.0 | 495.0 | 456.0 | 477.0 | 471.0 | 407.0 | 470.5 | 440.1 | 1,072.4 | 444.1 | 456.6 | 472.4 | 503.3 | 489.1 | 449.4 | 540.6 | 662.8 | 914.4 | 642.5 | 731.1 | 705.2 | 910.4 | 642.4 | 926.8 | - | 913.4 | 902.2 | 753.5 | 909.7 | 1,488.7 | 2,047.3 | 2,647.5 | 2,535.5 | 2,614.6 | 2,533.5 | 2,482.6 | 2,429.2 | 2,432.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,883.0 | 1,773.0 | 1,931.0 | 1,867.0 | 1,820.0 | 1,675.0 | 1,802.0 | 1,875.1 | 1,960.2 | 1,934.9 | 2,167.4 | 2,245.0 | 2,045.6 | 1,839.4 | 1,736.7 | 1,702.2 | 1,572.5 | 1,487.4 | 1,424.5 | 1,431.1 | 1,458.7 | 1,379.0 | 1,249.1 | 1,202.1 | 1,301.1 | 1,298.1 | 1,178.7 | 1,222.6 | 1,244.4 | 1,188.7 | 1,190.1 | 1,149.3 | 1,163.1 | 1,149.9 | 1,135.5 | 1,111.9 | 1,082.6 | 1,036.5 | 1,079.0 | 1,022.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,225.0 | 1,218.0 | 1,247.0 | 1,253.0 | 1,175.0 | 1,234.0 | 1,293.0 | 1,356.4 | 1,384.7 | 1,474.0 | 1,404.9 | 1,435.2 | 1,328.5 | 1,270.5 | 1,054.2 | 989.1 | 931.2 | 868.9 | 798.1 | 734.4 | 681.1 | 640.6 | 584.0 | 674.8 | 629.0 | 625.3 | 575.7 | 656.3 | 665.4 | 627.2 | 581.6 | 570.3 | 570.4 | 570.8 | 558.7 | 585.5 | 543.2 | 541.7 | 526.6 | 556.3 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 307.0 | 296.0 | 265.0 | 296.0 | 325.0 | 368.0 | 315.0 | 284.6 | 299.0 | 287.5 | 266.7 | 277.4 | 270.9 | 289.6 | 329.1 | 318.1 | 338.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,085.0 | 3,989.0 | 3,911.0 | 3,911.0 | 3,770.0 | 3,748.0 | 3,881.0 | 3,922.8 | 4,114.2 | 4,135.9 | 4,910.8 | 4,401.1 | 4,101.0 | 3,859.5 | 3,610.7 | 3,492.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 2,039.0 | 2,017.0 | 1,997.0 | 1,959.0 | 1,913.0 | 1,875.0 | 1,861.0 | 1,832.0 | 1,874.7 | 1,866.3 | 1,828.3 | 1,798.6 | 1,777.4 | 1,743.3 | 1,702.3 | 1,720.4 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 836.0 | 831.0 | 797.0 | 761.0 | 766.0 | 763.0 | 777.0 | 735.6 | 715.4 | 705.0 | 684.2 | 654.1 | 637.6 | 623.4 | 586.5 | 568.5 | ||||||||||||||||||||||||
| Long Term Investments | 190.0 | 187.0 | 182.0 | 181.0 | 171.0 | 165.0 | 169.0 | 168.3 | 171.8 | 161.9 | 157.1 | 1,002.0 | 1,053.3 | 1,057.6 | 1,056.0 | 1,201.0 | 1,272.6 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,838.0 | 3,852.0 | 3,839.0 | 4,002.0 | 3,938.0 | 3,915.0 | 3,993.0 | 3,953.7 | 3,964.4 | 3,966.7 | 3,529.2 | 3,700.9 | 3,685.2 | 3,640.6 | 3,524.0 | 3,582.2 | 3,620.2 | 3,622.3 | ||||||||||||||||||||||
| Intangible Assets | 744.0 | 775.0 | 864.0 | 966.0 | 992.0 | 1,027.0 | 1,066.0 | 1,100.4 | 1,140.7 | 1,190.4 | 852.4 | 883.1 | 910.0 | 918.1 | 902.0 | 936.3 | 968.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 357.0 | 362.0 | 403.0 | 387.0 | 385.0 | 388.0 | 423.0 | 406.0 | 405.5 | 350.1 | 349.4 | 318.1 | 308.4 | 319.5 | 321.0 | 339.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 576.0 | 596.0 | 596.0 | 550.0 | 552.0 | 533.0 | 517.0 | 514.4 | 477.8 | 461.8 | 459.3 | 360.9 | 362.7 | 341.1 | 384.3 | 367.3 | 344.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 820.0 | 825.0 | 809.0 | 616.0 | 590.0 | 570.0 | 575.0 | 387.4 | 377.5 | 361.5 | 361.6 | 423.1 | 410.9 | 390.0 | 374.2 | 312.8 | 300.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,256.0 | 11,230.0 | 11,219.0 | 11,193.0 | 10,993.0 | 10,944.0 | 11,232.0 | 11,188.6 | 11,367.3 | 11,333.3 | 11,304.0 | 11,743.3 | 11,469.1 | 11,149.8 | 10,758.7 | 10,799.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 833.0 | 774.0 | 930.0 | 840.0 | 766.0 | 789.0 | 860.0 | 844.2 | 903.2 | 935.0 | 1,150.2 | 1,009.1 | 992.4 | 1,034.5 | 1,028.0 | 989.2 | 932.1 | 851.3 | 889.8 | 890.2 | 806.2 | 721.1 | 687.8 | 667.0 | 742.5 | 708.3 | 694.6 | 629.9 | 660.9 | 648.2 | 713.4 | 641.8 | 630.0 | 582.2 | 623.2 | 610.1 | 564.6 | 506.8 | 543.1 | 532.6 |
| Short Term Debt | 2.0 | 64.0 | 2.0 | 2.0 | 4.0 | 306.0 | 307.0 | 308.0 | 309.4 | 9.9 | 8.6 | 608.3 | 608.8 | 608.5 | 609.1 | 601.5 | 641.0 | 605.9 | ||||||||||||||||||||||
| Deferred Revenue Current | 662.0 | 617.0 | 621.0 | 648.0 | 649.0 | 608.0 | 584.0 | 608.8 | 609.8 | 595.3 | 592.5 | 621.2 | 580.5 | 541.8 | 507.0 | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 86.0 | 89.0 | 94.0 | 92.0 | 90.0 | 88.0 | 90.0 | 90.3 | 88.1 | 91.3 | 83.4 | 83.2 | 84.2 | 87.2 | 83.3 | 86.9 | ||||||||||||||||||||||||
| Accrued Expenses | 350.0 | 305.0 | 432.0 | 349.0 | 285.0 | 239.0 | 259.0 | 213.6 | 228.2 | 269.9 | 499.9 | 365.6 | 321.1 | 260.8 | 292.7 | 283.7 | 260.7 | |||||||||||||||||||||||
| Other Current Liabilities | 378.0 | 530.0 | 505.0 | 644.0 | 436.0 | 456.0 | 476.0 | 619.5 | 447.5 | 608.6 | 567.4 | 577.1 | 406.5 | 407.9 | 403.0 | 517.3 | 368.0 | |||||||||||||||||||||||
| Total Current Liabilities | 3,745.0 | 3,452.0 | 3,445.0 | 3,690.0 | 3,584.0 | 3,476.0 | 3,604.0 | 3,789.4 | 3,703.0 | 3,310.9 | 3,365.3 | 3,922.1 | 3,794.2 | 3,746.7 | 3,572.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,571.0 | 2,574.0 | 2,614.0 | 2,617.0 | 2,568.0 | 2,564.0 | 2,561.0 | 2,559.3 | 2,584.5 | 2,863.0 | 2,862.9 | 2,866.9 | 2,868.1 | 2,866.9 | 2,867.8 | 3,464.1 | 3,466.0 | 3,469.1 | 3,464.6 | 1,977.1 | 1,978.4 | 1,980.3 | 1,974.7 | 1,974.4 | 1,970.2 | 1,953.0 | 1,956.4 | 1,941.1 | 1,932.4 | 1,235.4 | 1,225.2 | 1,227.1 | 1,229.8 | 1,239.3 | 1,243.4 | 1,243.8 | 1,240.0 | 1,240.9 | 1,516.3 | 1,521.8 |
| Operating Lease Liabilities Non-Current | 279.0 | 284.0 | 329.0 | 318.0 | 321.0 | 326.0 | 356.0 | 332.9 | 333.2 | 277.9 | 285.3 | 256.6 | 254.5 | 260.3 | 263.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 403.0 | 407.0 | 406.0 | 558.0 | 545.0 | 542.0 | 549.0 | 512.2 | 512.8 | 513.4 | 503.6 | 517.2 | 564.0 | 474.1 | 471.2 | 582.8 | 495.8 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 682.0 | 713.0 | 714.0 | 382.0 | 370.0 | 480.0 | 487.0 | 491.4 | 511.8 | 581.0 | 543.5 | 558.3 | 552.8 | 601.2 | 567.3 | 506.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,680.0 | 7,430.0 | 7,508.0 | 7,565.0 | 7,388.0 | 7,388.0 | 7,557.0 | 7,684.6 | 7,645.3 | 7,546.3 | 7,561.0 | 8,121.1 | 8,033.6 | 7,949.2 | 7,742.0 | 8,114.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 141.0 | 141.0 | 141.0 | 141.0 | 141.0 | 141.0 | 181.0 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 | 181.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 5,768.0 | 5,571.0 | 5,422.0 | 5,284.0 | 5,285.0 | 5,181.0 | 9,635.0 | 9,395.8 | 9,449.3 | 9,326.5 | 9,255.2 | 8,952.2 | 8,824.2 | 8,659.9 | 8,411.8 | 8,072.8 | 8,035.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (639.0) | (624.0) | (657.0) | (737.0) | (833.0) | (872.0) | (772.0) | (793.5) | (762.0) | (729.8) | (790.1) | (725.5) | (796.1) | (853.2) | (917.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,891.4 | 6,718.5 | 6,729.0 | ||||||||||||||||||||||
| Minority Interest | 54.0 | 54.0 | 57.0 | 165.0 | 166.0 | 171.0 | 177.0 | 177.7 | 178.4 | 179.4 | 181.8 | 279.0 | 280.0 | 285.8 | 291.1 | 294.4 | 297.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 3,522.0 | 3,746.0 | 3,654.0 | 3,463.0 | 3,439.0 | 3,385.0 | 3,498.0 | 3,325.7 | 3,543.6 | 3,607.7 | 3,561.6 | 3,343.2 | 3,155.5 | 2,914.8 | 2,725.6 | 2,391.2 | ||||||||||||||||||||||||
| Total Equity | 3,576.0 | 3,800.0 | 3,711.0 | 3,628.0 | 3,605.0 | 3,556.0 | 3,675.0 | 3,504.0 | 3,722.0 | 3,787.0 | 3,743.0 | 3,622.2 | 3,435.5 | 3,200.6 | 3,016.7 | 2,685.6 | 2,929.9 | 2,806.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,573.0 | 2,638.0 | 2,616.0 | 2,619.0 | 2,572.0 | 2,870.0 | 2,868.0 | 2,867.3 | 2,893.9 | 2,872.9 | 2,871.5 | 3,475.2 | 3,476.9 | 3,475.4 | 3,476.9 | 4,065.6 | 4,107.0 | 4,075.0 | 3,974.3 | 2,001.7 | 2,004.0 | 2,130.8 | 1,999.3 | 1,974.4 | 1,970.2 | 2,254.0 | 2,256.9 | 2,239.9 | 2,229.8 | 1,866.7 | 1,225.2 | 1,227.1 | 1,229.8 | 1,239.3 | 1,493.4 | 1,493.8 | 1,490.0 | 1,490.9 | 1,516.3 | 1,521.8 |
| Net debt | 2,150.0 | 2,194.0 | 2,148.0 | 2,124.0 | 2,116.0 | 2,393.0 | 2,397.0 | 2,460.3 | 2,423.4 | 2,432.8 | 1,799.1 | 3,031.1 | 3,020.3 | 3,003.0 | 2,973.6 | 3,576.5 | 3,657.6 | 3,534.4 | ||||||||||||||||||||||
| Working Capital | 340.0 | 537.0 | 466.0 | 221.0 | 186.0 | 272.0 | 277.0 | 133.4 | 411.2 | 825.0 | 1,545.5 | 479.0 | 306.8 | 112.8 | 38.5 | 211.1 | 257.3 | 218.2 | ||||||||||||||||||||||
| Book Value | 3,522.0 | 3,746.0 | 3,654.0 | 3,463.0 | 3,439.0 | 3,385.0 | 3,498.0 | 3,325.7 | 3,543.6 | 3,607.7 | 3,561.6 | 3,343.2 | 3,155.5 | 2,914.8 | 2,725.6 | 2,391.2 | 2,632.2 | 2,504.9 | ||||||||||||||||||||||
| Tangible Book Value | (1,060.0) | (881.0) | (1,049.0) | (1,505.0) | (1,491.0) | (1,557.0) | (1,561.0) | (1,728.4) | (1,561.5) | (1,549.4) | (820.0) | (1,240.8) | (1,439.7) | (1,643.9) | (1,700.4) | (2,127.3) | (1,956.5) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 236.0 |
| 178.6 |
| 206.9 |
| 187.8 |
| 182.1 |
| 148.1 |
| 155.8 |
| 186.3 |
| 157.9 |
| 212.9 |
| 153.5 |
| 164.8 |
| 168.5 |
| 149.3 |
| 167.5 |
| 160.1 |
| 165.7 |
| 191.0 |
| 144.5 |
| 158.1 |
| 426.4 |
| 150.2 |
| 142.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,284.9 |
| 3,132.3 |
| 3,063.4 |
| 3,286.2 |
| 2,969.5 |
| 2,932.1 |
| 2,685.8 |
| 2,942.5 |
| 2,758.2 |
| 3,007.5 |
| 2,985.7 |
| 2,945.8 |
| 2,976.8 |
| 2,737.9 |
| 2,830.7 |
| 3,375.8 |
| 3,940.9 |
| 4,533.9 |
| 4,420.7 |
| 4,456.5 |
| 4,317.4 |
| 4,487.2 |
| 4,185.0 |
| 4,153.9 |
| 1,713.3 |
| 1,749.7 |
| 1,743.6 |
| 1,744.8 |
| 1,724.4 |
| 1,719.9 |
| 1,674.9 |
| 1,646.8 |
| 1,616.3 |
| 1,609.4 |
| 1,566.0 |
| 1,584.6 |
| 1,556.9 |
| 1,545.1 |
| 1,561.4 |
| 1,579.3 |
| 1,577.8 |
| 1,534.8 |
| 1,511.9 |
| 1,479.7 |
| 1,443.2 |
| 1,396.3 |
| 1,404.5 |
| 1,385.8 |
| 576.8 |
| 584.1 |
| 581.9 |
| 551.1 |
| 551.3 |
| 567.7 |
| 574.4 |
| 564.5 |
| 560.8 |
| 574.0 |
| 571.9 |
| 556.5 |
| 557.8 |
| 559.7 |
| 576.8 |
| 537.3 |
| 557.2 |
| 565.8 |
| 583.9 |
| 568.8 |
| 567.2 |
| 562.6 |
| 578.3 |
| 567.0 |
| 1,369.8 |
| 1,363.5 |
| 1,589.4 |
| 1,534.9 |
| 1,345.9 |
| 953.5 |
| 900.1 |
| 716.3 |
| 860.7 |
| 793.9 |
| 1,057.9 |
| 1,111.9 |
| 1,060.0 |
| 1,288.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,625.9 |
| 1,916.0 |
| 1,895.0 |
| 1,902.2 |
| 1,650.3 |
| 1,631.0 |
| 1,362.3 |
| 1,395.8 |
| 1,071.1 |
| 1,081.3 |
| 1,086.4 |
| 1,064.1 |
| 1,075.5 |
| 1,078.5 |
| 1,104.3 |
| 1,082.3 |
| 1,077.7 |
| 1,069.7 |
| 1,063.3 |
| 1,052.2 |
| 1,073.9 |
| 1,016.1 |
| 994.1 |
| 1,021.8 |
| 512.8 |
| 527.1 |
| 540.3 |
| 479.3 |
| 490.7 |
| 433.0 |
| 441.8 |
| 194.1 |
| 200.9 |
| 207.7 |
| 208.2 |
| 215.2 |
| 222.5 |
| 230.9 |
| 234.0 |
| 238.0 |
| 231.9 |
| 239.2 |
| 246.2 |
| 255.3 |
| 213.4 |
| 347.9 |
| 370.7 |
| 377.7 |
| 338.7 |
| 347.0 |
| 341.4 |
| 342.9 |
| 320.3 |
| 318.5 |
| 331.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 373.2 |
| 380.9 |
| 180.4 |
| 300.7 |
| 351.5 |
| 415.6 |
| 353.3 |
| 369.3 |
| 368.5 |
| 364.1 |
| 198.1 |
| 200.0 |
| 196.4 |
| 179.6 |
| 296.7 |
| 332.5 |
| 334.8 |
| 443.6 |
| 640.5 |
| 634.0 |
| 617.3 |
| 633.9 |
| 512.7 |
| 296.8 |
| 286.5 |
| 198.5 |
| 192.2 |
| 189.9 |
| 162.9 |
| 127.1 |
| 147.5 |
| 128.5 |
| 132.2 |
| 118.3 |
| 113.6 |
| 109.1 |
| 96.2 |
| 326.8 |
| 347.8 |
| 407.9 |
| 397.8 |
| 248.1 |
| 243.9 |
| 128.8 |
| 374.8 |
| 392.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,715.5 |
| 10,743.3 |
| 10,701.6 |
| 8,573.1 |
| 8,317.7 |
| 8,171.0 |
| 7,264.7 |
| 7,329.5 |
| 6,665.9 |
| 7,107.9 |
| 7,264.7 |
| 6,158.8 |
| 6,254.2 |
| 5,935.4 |
| 6,262.0 |
| 5,837.6 |
| 6,513.6 |
| 7,158.7 |
| 7,161.7 |
| 7,215.5 |
| 7,065.0 |
| 7,094.3 |
| 7,101.2 |
| 6,855.7 |
| 509.7 |
| 24.6 |
| 25.6 |
| 150.5 |
| 24.6 |
| 0.0 |
| 0.0 |
| 301.0 |
| 300.5 |
| 298.8 |
| 297.4 |
| 631.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 250.0 |
| 250.0 |
| 250.0 |
| 250.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.5 |
| 89.7 |
| 89.9 |
| 89.8 |
| 92.1 |
| 94.0 |
| 89.7 |
| 89.2 |
| 88.4 |
| 86.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 270.4 |
| 408.0 |
| 345.0 |
| 263.4 |
| 211.0 |
| 197.0 |
| 188.6 |
| 135.5 |
| 201.9 |
| 239.0 |
| 214.1 |
| 197.2 |
| 201.5 |
| 289.4 |
| 259.8 |
| 206.6 |
| 194.3 |
| 272.6 |
| 252.3 |
| 196.0 |
| 164.2 |
| 145.6 |
| 143.8 |
| 445.5 |
| 484.4 |
| 538.4 |
| 421.6 |
| 510.4 |
| 376.5 |
| 451.3 |
| 281.8 |
| 318.3 |
| 227.9 |
| 322.8 |
| 213.7 |
| 295.3 |
| 226.6 |
| 394.0 |
| 252.0 |
| 225.8 |
| 220.2 |
| 314.5 |
| 214.9 |
| 471.5 |
| 447.6 |
| 293.9 |
| 3,281.2 |
| 3,027.6 |
| 2,914.1 |
| 2,992.2 |
| 2,456.3 |
| 2,139.8 |
| 2,188.6 |
| 1,810.8 |
| 2,242.1 |
| 1,762.0 |
| 2,067.5 |
| 1,936.8 |
| 1,952.5 |
| 1,871.9 |
| 2,265.5 |
| 2,236.9 |
| 1,753.6 |
| 1,877.8 |
| 2,286.6 |
| 2,145.8 |
| 2,196.2 |
| 2,025.4 |
| 2,203.9 |
| 1,975.9 |
| 1,699.3 |
| 279.9 |
| 288.2 |
| 306.7 |
| 313.6 |
| 268.2 |
| 276.7 |
| 268.2 |
| 274.7 |
| 250.6 |
| 253.5 |
| 257.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 710.8 |
| 720.6 |
| 774.1 |
| 1,272.7 |
| 1,287.2 |
| 1,284.0 |
| 1,201.4 |
| 1,198.8 |
| 1,227.9 |
| 1,231.9 |
| 584.0 |
| 587.0 |
| 593.1 |
| 605.1 |
| 844.5 |
| 873.6 |
| 880.6 |
| 892.5 |
| 1,401.4 |
| 1,402.6 |
| 1,404.3 |
| 1,430.2 |
| 1,104.4 |
| 508.0 |
| 535.8 |
| 516.5 |
| 519.3 |
| 521.4 |
| 572.9 |
| 573.7 |
| 571.9 |
| 543.5 |
| 565.2 |
| 583.7 |
| 524.7 |
| 526.6 |
| 567.1 |
| 577.3 |
| 568.2 |
| 585.2 |
| 596.0 |
| 216.4 |
| 196.1 |
| 199.2 |
| 195.5 |
| 188.7 |
| 408.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,785.6 |
| 7,936.5 |
| 8,007.5 |
| 5,995.0 |
| 6,189.0 |
| 6,297.2 |
| 5,917.9 |
| 6,240.4 |
| 5,728.0 |
| 6,071.4 |
| 6,860.5 |
| 5,002.3 |
| 4,917.9 |
| 4,661.1 |
| 4,644.5 |
| 4,393.4 |
| 4,566.4 |
| 5,002.5 |
| 4,498.1 |
| 5,037.5 |
| 4,867.2 |
| 5,044.6 |
| 5,111.1 |
| 4,734.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,111.7 |
| 8,000.4 |
| 7,921.9 |
| 7,899.3 |
| 7,608.8 |
| 7,139.8 |
| 6,877.2 |
| 6,795.8 |
| 6,782.0 |
| 6,440.2 |
| 6,431.6 |
| 6,398.0 |
| 6,167.6 |
| 6,198.1 |
| 5,851.5 |
| 5,880.9 |
| 5,759.7 |
| 6,103.4 |
| 5,898.7 |
| 5,877.1 |
| 5,785.6 |
| 5,668.4 |
| 5,482.8 |
| (957.5) |
| (833.1) |
| (1,012.2) |
| (1,017.1) |
| (1,075.0) |
| (1,526.0) |
| (1,527.3) |
| (1,614.2) |
| (1,569.9) |
| (1,625.8) |
| (1,584.3) |
| (1,488.0) |
| (930.2) |
| (940.3) |
| (976.9) |
| (941.9) |
| (1,140.5) |
| (1,081.5) |
| (1,175.7) |
| (1,179.2) |
| (1,463.7) |
| (1,508.0) |
| (1,588.9) |
| (1,538.8) |
| (1,328.3) |
| 6,708.7 |
| 6,667.7 |
| 6,624.9 |
| 6,561.6 |
| 6,509.9 |
| 6,528.3 |
| 6,521.8 |
| 6,437.6 |
| 6,438.5 |
| 6,224.3 |
| 5,989.5 |
| 5,772.2 |
| 5,501.5 |
| 5,117.9 |
| 4,693.2 |
| 4,252.1 |
| 4,080.0 |
| 4,064.1 |
| 3,968.1 |
| 3,931.8 |
| 3,909.1 |
| 3,791.5 |
| 301.9 |
| 304.5 |
| 308.5 |
| 311.5 |
| 316.2 |
| 319.0 |
| 318.6 |
| 317.1 |
| 319.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,632.2 |
| 2,504.9 |
| 2,389.6 |
| 2,269.6 |
| 1,817.2 |
| 1,557.6 |
| 1,027.8 |
| 770.5 |
| 620.8 |
| 717.0 |
| 404.2 |
| 1,156.5 |
| 1,336.3 |
| 1,274.3 |
| 1,617.5 |
| 1,444.2 |
| 1,947.2 |
| 2,156.2 |
| 2,663.6 |
| 2,178.0 |
| 2,197.8 |
| 2,049.7 |
| 1,990.1 |
| 2,121.3 |
| 2,694.1 |
| 2,578.1 |
| 2,128.7 |
| 1,873.8 |
| 1,346.8 |
| 1,089.1 |
| 937.9 |
| 1,036.5 |
| 404.2 |
| 1,156.5 |
| 1,336.3 |
| 1,274.3 |
| 1,617.5 |
| 1,444.2 |
| 1,947.2 |
| 2,156.2 |
| 2,663.6 |
| 2,178.0 |
| 2,197.8 |
| 2,049.7 |
| 1,990.1 |
| 2,121.3 |
| 3,311.5 |
| 1,087.3 |
| 1,361.5 |
| 1,399.7 |
| 1,294.1 |
| 1,064.0 |
| 1,327.8 |
| 1,327.2 |
| - |
| 1,326.5 |
| 1,327.6 |
| 1,113.2 |
| 315.5 |
| (261.6) |
| (817.5) |
| (1,408.2) |
| (1,042.1) |
| (1,120.8) |
| (1,043.5) |
| (991.7) |
| (912.9) |
| (910.9) |
| 71.2 |
| 829.9 |
| 829.7 |
| 743.5 |
| 875.0 |
| 700.4 |
| 996.2 |
| 940.0 |
| 1,048.9 |
| 993.3 |
| 1,104.9 |
| 472.4 |
| 593.8 |
| 1,622.2 |
| 2,063.1 |
| 2,247.3 |
| 2,274.9 |
| 2,260.3 |
| 2,292.0 |
| 2,283.3 |
| 2,209.1 |
| 2,454.6 |
| 2,389.6 |
| 2,269.6 |
| 1,817.2 |
| 1,557.6 |
| 1,027.8 |
| 770.5 |
| 620.8 |
| 717.0 |
| 404.2 |
| 1,156.5 |
| 1,336.3 |
| 1,274.3 |
| 1,617.5 |
| 1,444.2 |
| 1,947.2 |
| 2,156.2 |
| 2,663.6 |
| 2,178.0 |
| 2,197.8 |
| 2,049.7 |
| 1,990.1 |
| 2,121.3 |
| (2,111.5) |
| (2,258.1) |
| (159.2) |
| (604.9) |
| (884.9) |
| (1,101.8) |
| (1,351.2) |
| (1,174.5) |
| (1,120.6) |
| (861.0) |
| (125.7) |
| 42.2 |
| 2.0 |
| 326.8 |
| 143.2 |
| 612.0 |
| 839.9 |
| 1,347.9 |
| 876.4 |
| 895.3 |
| 751.3 |
| 660.9 |
| 891.8 |