| (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 | 264.6 | 189.8 | 208.5 | 143.7 | 367.3 | 308.6 | 108.3 | 143.4 | 68.8 | 146.1 | 118.0 | 39.4 | 122.1 | 233.1 | 47.3 | 64.3 | 161.3 | ||
| Restricted Cash | 167.8 | 1,206.7 | 38.1 | 42.0 | 65.6 | 31.7 | 30.2 | 32.5 | 32.9 | 39.9 | 28.6 | 58.5 | 56.3 | 39.7 | 33.8 | 40.8 | 30.3 | - | |
| Short Term Investments | 6.6 | 254.5 | 1.0 | 1.3 | 0.8 | - | - | - | - | 0.2 | 0.7 | 5.5 | 5.4 | 5.5 | 5.8 | 4.0 | 5.4 | ||
| Cash And Short Term Investments | 271.2 | 444.4 | 209.6 | 145.0 | 368.1 | 308.6 | 108.3 | 143.4 | 68.8 | 146.3 | 118.7 | 45.0 | 127.6 | 238.6 | 53.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 171.3 | 145.7 | 182.7 | 184.4 | 102.0 | 74.1 | 132.1 | 111.0 | 90.7 | 78.3 | 83.3 | 104.3 | 71.3 | 39.1 | 22.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 7,762.6 | 7,072.2 | 6,959.5 | 6,685.2 | 6,279.4 | 6,124.0 | 5,985.8 | 5,710.4 | 5,491.1 | 5,232.0 | 4,976.3 | 4,709.0 | 4,250.9 | 4,109.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 73.0 | 59.5 | 42.2 | 51.4 | 34.1 | 110.0 | 31.8 | 34.3 | 33.3 | 28.3 | 27.1 | 42.9 | 24.3 | 27.7 | 12.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 10,964.5 | 12,403.8 | 11,681.2 | 12,844.2 | 12,278.7 | 11,071.8 | 9,812.3 | 8,996.8 | 9,290.7 | 8,148.4 | 8,432.1 | 7,828.3 | 5,394.7 | 4,880.8 | 3,349.5 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.1 | 1.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 12,900.3 | 13,591.7 | 12,324.3 | 12,868.2 | 12,302.7 | 11,095.8 | 10,334.4 | 9,938.6 | 9,310.7 | 8,775.6 | 8,452.1 | 7,860.8 | 5,876.6 | 5,356.1 | 3,354.5 | 2,827.5 | |||
| (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 | 269.1 | 264.6 | 430.3 | 275.3 | 636.4 | 189.8 | 186.3 | 220.5 | 240.3 | 208.5 | 190.5 | 179.2 | 152.8 | 143.7 | 201.2 | |||||||||||||||||||||||||
| 78.9 |
| 70.3 |
| - |
| - |
| - |
| 68.3 |
| 166.7 |
| 78.9 |
| 70.3 |
| 18.8 |
| 19.6 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 141.7 | 417.3 | 38.6 | 33.1 | 30.8 | 23.9 | 37.3 | 63.1 | 49.7 | 52.2 | 49.6 | 95.0 | 69.6 | 59.8 | 14.2 | 12.4 | 9.8 | - | - |
| Other Current Assets | 34.7 | 22.8 | 16.6 | 13.5 | 15.6 | 12.6 | 27.7 | 14.7 | 16.3 | 18.2 | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 773.4 | 1,978.7 | 484.3 | 482.7 | 614.4 | 473.0 | 334.3 | 373.9 | 259.5 | 324.6 | 294.0 | 326.9 | 343.7 | 388.9 | 129.4 | 146.7 | 236.8 | - | - |
| 2,809.7 |
| 2,599.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 4,360.8 | 4,280.1 | 4,247.8 | 3,971.4 | 3,703.9 | 3,446.6 | 3,191.2 | 2,924.0 | 2,678.8 | 2,440.0 | 2,193.9 | 1,946.6 | 1,672.4 | 1,438.2 | 1,226.3 | 1,065.5 | - | - | - |
| Property,Plant & Equipment Net | 3,401.8 | 2,792.1 | 2,711.7 | 2,713.7 | 2,575.5 | 2,677.3 | 2,794.6 | 2,786.4 | 2,812.3 | 2,792.1 | 2,782.4 | 2,762.4 | 2,578.4 | 2,671.3 | 1,583.4 | 1,534.3 | 1,496.9 | - | - |
| Long Term Investments | 21.1 | 20.8 | 24.5 | 40.7 | 47.9 | 57.6 | 13.3 | - | - | 7.9 | 8.1 | 44.1 | 52.8 | 52.9 | 49.5 | 49.6 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 2,882.1 | 2,388.7 | 2,455.6 | 2,776.5 | 2,803.2 | 3,156.2 | 3,626.8 | 3,331.5 | 3,598.1 | 3,656.9 | 3,735.4 | 4,189.5 | 3,387.2 | 3,134.1 | 1,639.8 | 1,500.0 | 1,435.6 | - | - |
| Operating Lease Right Of Use Assets | 2,540.2 | 2,292.5 | 2,240.8 | 2,382.0 | 2,268.5 | 2,369.4 | 2,567.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 110.9 | 94.6 | 58.9 | 271.7 | 247.5 | 298.1 | 291.9 | 458.7 | 441.8 | - | - | - |
| Other Non-Current Assets | 652.0 | 657.1 | 812.5 | 722.4 | 575.6 | 478.0 | 432.1 | 722.0 | 650.2 | 587.4 | 501.3 | 467.0 | 400.9 | 355.3 | 211.8 | 174.0 | 106.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,575.0 | 11,417.3 | 10,178.4 | 10,585.0 | 9,801.7 | 9,158.0 | 9,759.9 | 7,213.7 | 7,320.2 | 7,360.9 | 7,313.0 | 7,841.1 | 6,783.2 | 6,615.9 | 3,606.4 | 3,400.2 | 3,313.6 | - | - |
| 11.8 |
| 9.2 |
| - |
| - |
| Short Term Debt | 1,935.8 | 1,187.9 | 643.1 | 24.0 | 24.0 | 24.0 | 522.1 | 941.7 | 20.0 | 627.2 | 20.0 | 32.5 | 481.9 | 475.4 | 5.0 | - | 28.6 | - | - |
| Deferred Revenue Current | 7.2 | 5.3 | 5.6 | 25.2 | 5.7 | 1.8 | 1.4 | 0.6 | 98.0 | 101.1 | 97.1 | 120.0 | 94.7 | 76.7 | 49.8 | 61.1 | 54.0 | - | - |
| Operating Lease Liabilities Current | 297.1 | 259.8 | 271.8 | 260.1 | 236.8 | 234.6 | 245.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 93.5 | 82.0 | 92.6 | 101.5 | 68.1 | 63.0 | 67.6 | 63.7 | 69.9 | 61.1 | 63.8 | 65.6 | 86.1 | 42.1 | 23.7 | 21.4 | 28.1 | - | - |
| Other Current Liabilities | 94.0 | 17.9 | 18.7 | 48.8 | 18.2 | 14.3 | 16.9 | 9.8 | 8.8 | 11.2 | 12.1 | 16.9 | 14.0 | 195.7 | 3.3 | 3.9 | 3.2 | - | - |
| Total Current Liabilities | 2,678.3 | 1,797.9 | 1,363.3 | 696.8 | 616.3 | 614.8 | 1,048.3 | 1,206.3 | 278.9 | 873.4 | 273.4 | 331.1 | 747.7 | 863.7 | 126.9 | 130.6 | 158.7 | - | - |
| 2,827.5 |
| 2,460.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2,114.8 | 1,901.6 | 1,862.5 | 2,037.5 | 1,979.2 | 2,092.4 | 2,276.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 32.8 | 29.1 | 26.7 | 25.2 | 77.4 | 68.5 | 41.1 | 6.0 | 7.6 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 588.2 | 367.9 | 404.2 | 248.1 | 191.5 | 186.2 | 270.9 | 387.4 | 349.7 | 335.0 | 313.7 | 342.6 | 283.8 | 206.8 | 129.3 | 112.0 | 94.6 | - | - |
| Total Non-Current Liabilities | 13,672.0 | 14,675.2 | 13,951.0 | 15,132.9 | 14,451.5 | 13,352.4 | 12,362.6 | 9,384.3 | 9,640.4 | 8,483.4 | 8,745.8 | 8,170.9 | 5,678.5 | 5,087.5 | 3,478.8 | 2,939.5 | 2,555.0 | - | - |
| Total Liabilities | 16,428.5 | 16,527.3 | 15,349.3 | 15,861.4 | 15,085.1 | 13,982.4 | 13,426.9 | 10,590.5 | 9,919.3 | 9,356.9 | 9,019.1 | 8,501.9 | 6,426.2 | 5,962.9 | 3,617.7 | 3,083.1 | 2,713.7 | - | - |
| 1.2 |
| - |
| - |
| Additional Paid In Capital | 3,059.4 | 2,975.5 | 2,894.1 | 2,795.2 | 2,681.3 | 2,586.1 | 2,461.3 | 2,270.3 | 2,167.5 | 2,010.5 | 1,962.7 | 2,062.8 | 2,907.4 | 3,111.1 | 2,268.2 | 2,243.5 | 2,228.3 | - | - |
| Retained Earnings | (7,249.9) | (7,326.2) | (7,450.8) | (7,482.1) | (7,203.5) | (6,604.0) | (5,560.7) | (5,136.4) | (4,388.3) | (3,637.5) | (3,168.1) | (2,542.4) | (2,518.1) | (2,462.2) | (2,281.1) | (1,929.7) | (1,627.6) | - | - |
| Accumulated Other Comprehensive Income | (664.1) | (760.3) | (615.2) | (590.5) | (762.3) | (807.6) | (568.8) | (511.9) | (379.5) | (370.2) | (502.0) | (182.5) | (33.7) | 2.8 | 0.5 | 2.2 | (2.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | - | - |
| Total Stockholders Equity | (4,853.5) | (5,109.9) | (5,170.9) | (5,276.3) | (5,283.4) | (4,824.4) | (3,667.0) | (3,376.8) | (2,599.1) | (1,995.9) | (1,706.1) | (660.8) | 357.0 | 653.0 | (11.3) | 317.1 | 599.9 | 650.5 | 396.4 |
| Total Equity | (4,853.5) | (5,109.9) | (5,170.9) | (5,276.3) | (5,283.4) | (4,824.4) | (3,667.0) | (3,376.8) | (2,599.1) | (1,995.9) | (1,706.1) | (660.8) | 357.0 | 653.0 | (11.3) | 317.1 | 599.9 | 650.5 | 396.4 |
| 2,489.1 |
| - |
| - |
| Net debt | 12,629.1 | 13,147.4 | 12,114.7 | 12,723.1 | 11,934.6 | 10,787.2 | 10,226.1 | 9,795.1 | 9,241.9 | 8,629.3 | 8,333.3 | 7,815.8 | 5,749.0 | 5,117.5 | 3,301.4 | 2,759.2 | 2,322.4 | - | - |
| Working Capital | (1,904.9) | 180.8 | (879.0) | (214.0) | (1.9) | (141.8) | (714.0) | (832.4) | (19.4) | (548.9) | 20.6 | (4.2) | (404.0) | (474.8) | 2.5 | 16.1 | 78.1 | - | - |
| Book Value | (4,853.5) | (5,109.9) | (5,170.9) | (5,276.3) | (5,283.4) | (4,824.4) | (3,667.0) | (3,376.8) | (2,599.1) | (1,995.9) | (1,706.1) | (660.8) | 357.0 | 653.0 | (11.3) | 317.1 | 599.9 | 650.5 | 396.4 |
| Tangible Book Value | (7,735.6) | (7,498.6) | (7,626.5) | (8,052.8) | (8,086.7) | (7,980.5) | (7,293.8) | (6,708.3) | (6,197.2) | (5,652.8) | (5,441.6) | (4,850.3) | (3,030.2) | (2,481.1) | (1,651.1) | (1,182.9) | (835.6) | - | - |
| 183.1 |
| 263.6 |
| 367.3 |
| 187.8 |
| 273.8 |
| 176.6 |
| 308.6 |
| 271.9 |
| 207.5 |
| 184.1 |
| 108.3 |
| 128.8 |
| 101.8 |
| 117.6 |
| 143.4 |
| 136.2 |
| 134.7 |
| 109.4 |
| 68.8 |
| 139.7 |
| 164.5 |
| 132.2 |
| 146.1 |
| 165.2 |
| 134.0 |
| Restricted Cash | 58.8 | 167.8 | 30.5 | 20.8 | 23.2 | 1,206.7 | 61.0 | 58.5 | 19.9 | 38.1 | 37.2 | 72.1 | 36.6 | 42.0 | 75.2 | 64.5 | 69.8 | 65.6 | 63.7 | 62.4 | 62.9 | 31.7 | 61.6 | 41.7 | 43.0 | 30.2 | 27.5 | 22.6 | 23.9 | 32.5 | 24.7 | 24.8 | 28.4 | 32.9 | 30.2 | 30.1 | 30.7 | 36.8 | 555.7 | 28.7 |
| Short Term Investments | 112.1 | 6.6 | 0.8 | 1.6 | 65.7 | 254.5 | 16.2 | 30.4 | 1.6 | 1.0 | 1.1 | 22.4 | 1.9 | 1.3 | 21.1 | 40.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 4.9 | 225.9 | 0.8 | 0.5 | 0.5 | 25.3 | - | 0.2 | - | - | - | - | - | - | - | - | 0.2 | 0.2 |
| Cash And Short Term Investments | 381.1 | 271.2 | 431.1 | 276.8 | 702.2 | 444.4 | 202.6 | 250.9 | 241.9 | 209.6 | 191.7 | 201.5 | 154.6 | 145.0 | 222.4 | 223.9 | 264.4 | 368.1 | 188.6 | 274.6 | 177.3 | 309.3 | 276.8 | 433.3 | 184.9 | 108.8 | 129.3 | 127.1 | 117.6 | 143.7 | 136.2 | 134.7 | 109.4 | 68.8 | 139.7 | 164.5 | 132.2 | 146.1 | 165.4 | 134.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 161.5 | 171.3 | 158.1 | 139.9 | 129.8 | 145.7 | 111.0 | 88.7 | 126.5 | 182.7 | 158.3 | 160.3 | 183.1 | 184.4 | 117.0 | 115.1 | 121.6 | 102.0 | 76.1 | 86.0 | 86.2 | 74.1 | 68.0 | 91.3 | 107.2 | 132.1 | 122.7 | 117.5 | 113.0 | 111.0 | 89.3 | 87.4 | 101.1 | 90.7 | 87.4 | 75.7 | 74.2 | 78.3 | 74.6 | 66.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 254.9 | 141.7 | 144.1 | 41.1 | 117.0 | 417.3 | 67.1 | 72.6 | 44.3 | 38.6 | 45.6 | 64.9 | 40.2 | 33.1 | 54.8 | 77.4 | 36.5 | |||||||||||||||||||||||
| Other Current Assets | 38.4 | 34.7 | 17.7 | 20.6 | 25.4 | 22.8 | 21.0 | 17.7 | 23.3 | 17.6 | 20.9 | 23.8 | 24.3 | 13.5 | 22.1 | 25.4 | 22.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | 95.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 767.5 | 773.4 | 812.5 | 523.8 | 933.3 | 1,978.7 | 450.3 | 460.0 | 447.6 | 484.3 | 460.0 | 518.6 | 471.6 | 482.7 | 529.8 | 494.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 7,810.7 | 7,762.6 | 7,629.7 | 7,602.0 | 7,125.5 | 7,072.2 | 7,068.4 | 6,980.6 | 6,969.8 | 6,959.5 | 6,878.5 | 6,832.8 | 6,753.8 | 6,685.2 | 6,557.7 | 6,519.3 | 6,465.4 | 6,279.4 | 6,223.5 | 6,215.4 | 6,114.9 | 6,124.0 | 6,034.6 | 5,957.2 | 5,929.9 | 5,985.8 | 5,880.3 | 5,816.0 | 5,746.3 | 5,710.4 | 5,644.3 | 5,574.6 | 5,544.5 | 5,491.1 | 5,397.1 | 5,331.5 | 5,285.8 | 5,232.0 | 5,158.6 | 5,125.5 |
| Accumulated Depreciation | 4,394.8 | 4,360.8 | 4,334.1 | 4,343.8 | 4,306.6 | 4,280.1 | 4,284.5 | 4,260.8 | 4,260.1 | 4,247.8 | 4,177.8 | 4,120.6 | 4,044.1 | 3,971.4 | 3,899.4 | 3,841.3 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,415.9 | 3,401.8 | 3,295.6 | 3,258.2 | 2,818.9 | 2,792.1 | 2,783.9 | 2,719.8 | 2,709.7 | 2,711.7 | 2,700.7 | 2,712.2 | 2,709.8 | 2,713.7 | 2,658.4 | 2,678.0 | ||||||||||||||||||||||||
| Long Term Investments | 21.7 | 21.1 | 13.5 | 16.0 | 18.1 | 20.8 | 26.6 | 19.2 | 22.0 | 24.5 | 31.6 | 34.2 | 37.1 | 40.7 | 44.0 | 42.1 | 45.6 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 2,880.0 | 2,882.1 | 2,725.0 | 2,579.8 | 2,403.0 | 2,388.7 | 2,492.4 | 2,314.2 | 2,403.8 | 2,455.6 | 2,523.6 | 2,628.1 | 2,693.9 | 2,776.5 | 2,701.9 | 2,800.6 | 2,909.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2,678.7 | 2,540.2 | 2,435.3 | 2,419.4 | 2,340.1 | 2,292.5 | 2,322.9 | 2,129.2 | 2,185.9 | 2,240.8 | 2,315.9 | 2,362.3 | 2,376.6 | 2,382.0 | 2,325.0 | 2,355.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 646.2 | 652.0 | 642.1 | 641.6 | 618.3 | 657.1 | 772.9 | 785.9 | 806.5 | 812.5 | 845.2 | 855.3 | 771.1 | 722.4 | 744.2 | 679.8 | 638.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,720.8 | 11,575.0 | 11,260.2 | 10,766.4 | 10,442.9 | 11,417.3 | 10,201.7 | 9,786.2 | 9,995.3 | 10,178.4 | 10,334.2 | 10,604.5 | 10,541.5 | 10,585.0 | 9,949.0 | 10,011.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 63.5 | 73.0 | 219.7 | 60.8 | 65.0 | 59.5 | 54.4 | 50.7 | 45.8 | 42.2 | 46.6 | 47.0 | 53.6 | 51.4 | 51.3 | 41.5 | 40.6 | 34.1 | 34.8 | 34.6 | 33.6 | 110.0 | 29.2 | 26.4 | 26.9 | 31.8 | 35.1 | 41.3 | 34.5 | 34.3 | 32.1 | 32.4 | 29.6 | 33.3 | 32.4 | 29.2 | 29.6 | 28.3 | 23.9 | 25.5 |
| Short Term Debt | 2,683.5 | 1,935.8 | 772.6 | 772.2 | 771.8 | 1,187.9 | 23.0 | 1,806.3 | 1,805.4 | 643.1 | 24.0 | 24.0 | 24.0 | 24.0 | 663.2 | 662.7 | 662.3 | 24.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 5.7 | 7.2 | 5.1 | 2.7 | 3.5 | 5.3 | 2.8 | 3.1 | 3.3 | 5.6 | 10.0 | 11.9 | 10.0 | 25.2 | 16.6 | 11.5 | 7.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 85.4 | 93.5 | 97.5 | 86.1 | 74.7 | 82.0 | 89.3 | 76.3 | 77.0 | 92.6 | 92.7 | 84.1 | 92.8 | 101.5 | 96.2 | 85.7 | 80.6 | 68.1 | ||||||||||||||||||||||
| Other Current Liabilities | 65.8 | 94.0 | 59.4 | 20.7 | 18.8 | 17.9 | 14.1 | 14.2 | 21.0 | 18.7 | 21.5 | 23.2 | 24.5 | 48.8 | 30.1 | 21.1 | 21.4 | |||||||||||||||||||||||
| Total Current Liabilities | 3,345.7 | 2,678.3 | 1,611.0 | 1,429.7 | 1,343.0 | 1,797.9 | 667.8 | 2,459.6 | 2,413.3 | 1,363.3 | 663.1 | 738.4 | 638.8 | 696.8 | 1,338.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 10,276.2 | 10,964.5 | 11,932.9 | 11,739.4 | 11,654.4 | 12,403.8 | 12,296.5 | 10,473.7 | 10,550.6 | 11,681.2 | 12,491.1 | 12,571.9 | 12,797.8 | 12,844.2 | 11,696.1 | 11,817.5 | 11,969.1 | 12,278.7 | 11,822.5 | 11,908.4 | 12,019.8 | 11,071.8 | 10,692.7 | 10,555.6 | 10,050.7 | 9,812.3 | 9,821.5 | 8,749.5 | 8,780.6 | 8,996.8 | 9,710.1 | 9,675.7 | 9,363.7 | 9,290.7 | 8,185.5 | 7,906.2 | 8,646.2 | 8,148.4 | 8,515.4 | 7,913.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 613.5 | 588.2 | 554.2 | 466.3 | 406.2 | 367.9 | 432.2 | 373.7 | 411.4 | 404.2 | 332.2 | 330.8 | 302.7 | 248.1 | 221.0 | 227.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 13,041.1 | 13,672.0 | 14,506.6 | 14,210.4 | 14,008.0 | 14,675.2 | 14,659.6 | 12,602.5 | 12,768.2 | 13,951.0 | 14,802.5 | 14,920.8 | 15,133.7 | 15,132.9 | 13,934.9 | 14,092.5 | ||||||||||||||||||||||||
| Total Liabilities | 16,472.5 | 16,428.5 | 16,194.2 | 15,705.3 | 15,413.6 | 16,527.3 | 15,376.5 | 15,102.9 | 15,218.1 | 15,349.3 | 15,500.7 | 15,696.8 | 15,810.7 | 15,861.4 | 15,313.8 | 15,450.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
| Additional Paid In Capital | 3,084.9 | 3,059.4 | 3,038.0 | 3,022.7 | 2,991.1 | 2,975.5 | 2,941.5 | 2,930.3 | 2,915.2 | 2,894.1 | 2,848.5 | 2,825.0 | 2,800.0 | 2,795.2 | 2,756.2 | 2,718.0 | ||||||||||||||||||||||||
| Retained Earnings | (7,200.9) | (7,249.9) | (7,285.0) | (7,251.1) | (7,226.2) | (7,326.2) | (7,393.8) | (7,546.4) | (7,509.4) | (7,450.8) | (7,421.7) | (7,362.8) | (7,473.9) | (7,482.1) | (7,508.2) | (7,531.2) | (7,523.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (636.7) | (664.1) | (688.1) | (711.5) | (736.6) | (760.3) | (723.6) | (701.8) | (629.7) | (615.2) | (594.3) | (555.6) | (596.4) | (590.5) | (613.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (4,751.6) | (4,853.5) | (4,934.0) | (4,938.9) | (4,970.7) | (5,109.9) | (5,174.9) | (5,316.7) | (5,222.8) | (5,170.9) | (5,166.5) | (5,092.3) | (5,269.2) | (5,276.3) | (5,364.8) | (5,438.6) | ||||||||||||||||||||||||
| Total Equity | (4,751.6) | (4,853.5) | (4,934.0) | (4,938.9) | (4,970.7) | (5,109.9) | (5,174.9) | (5,316.7) | (5,222.8) | (5,170.9) | (5,166.5) | (5,092.3) | (5,269.2) | (5,276.3) | (5,364.8) | (5,438.6) | (5,425.1) | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 12,959.7 | 12,900.3 | 12,705.5 | 12,511.5 | 12,426.2 | 13,591.7 | 12,319.5 | 12,280.0 | 12,355.9 | 12,324.3 | 12,515.1 | 12,595.9 | 12,821.8 | 12,868.2 | 12,359.2 | 12,480.2 | 12,631.3 | 12,302.7 | 11,846.5 | 11,932.4 | 12,043.8 | 11,095.8 | 10,716.7 | 10,579.6 | 10,573.4 | 10,334.4 | 9,845.5 | 9,692.6 | 9,723.0 | 9,938.6 | 9,734.1 | 9,699.7 | 9,383.7 | 9,310.7 | 8,958.8 | 8,678.7 | 8,666.2 | 8,775.6 | 9,031.3 | 8,482.8 |
| Net debt | 12,578.6 | 12,629.1 | 12,274.4 | 12,234.7 | 11,724.0 | 13,147.4 | 12,116.9 | 12,029.1 | 12,114.1 | 12,114.7 | 12,323.4 | 12,394.4 | 12,667.2 | 12,723.1 | 12,136.9 | 12,256.4 | 12,367.0 | 11,934.6 | ||||||||||||||||||||||
| Working Capital | (2,578.2) | (1,904.9) | (798.4) | (905.9) | (409.7) | 180.8 | (217.6) | (1,999.6) | (1,965.7) | (879.0) | (203.2) | (219.8) | (167.2) | (214.0) | (808.6) | (823.3) | (739.1) | |||||||||||||||||||||||
| Book Value | (4,751.6) | (4,853.5) | (4,934.0) | (4,938.9) | (4,970.7) | (5,109.9) | (5,174.9) | (5,316.7) | (5,222.8) | (5,170.9) | (5,166.5) | (5,092.3) | (5,269.2) | (5,276.3) | (5,364.8) | (5,438.6) | (5,425.1) | (5,283.4) | ||||||||||||||||||||||
| Tangible Book Value | (7,631.7) | (7,735.6) | (7,659.0) | (7,518.7) | (7,373.7) | (7,498.6) | (7,667.2) | (7,631.0) | (7,626.7) | (7,626.5) | (7,690.1) | (7,720.4) | (7,963.0) | (8,052.8) | (8,066.8) | (8,239.2) | (8,334.9) | |||||||||||||||||||||||
| 30.8 |
| 35.3 |
| 26.8 |
| 25.6 |
| 23.9 |
| 30.0 |
| 38.9 |
| 41.9 |
| 37.3 |
| 21.9 |
| 48.3 |
| 22.6 |
| 63.1 |
| 59.6 |
| 66.2 |
| 50.9 |
| 49.7 |
| 54.3 |
| 53.8 |
| 51.0 |
| 52.2 |
| 53.6 |
| 53.8 |
| 15.6 |
| 20.6 |
| 12.8 |
| 14.3 |
| 12.6 |
| 18.1 |
| 27.9 |
| 30.0 |
| 27.7 |
| 15.6 |
| 21.3 |
| 20.9 |
| 14.4 |
| 17.4 |
| 34.6 |
| 19.7 |
| 16.3 |
| 23.3 |
| - |
| - |
| 18.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 539.4 |
| 614.4 |
| 403.8 |
| 482.2 |
| 389.9 |
| 473.0 |
| 458.6 |
| 624.1 |
| 395.1 |
| 334.3 |
| 329.3 |
| 315.7 |
| 300.6 |
| 373.9 |
| 327.7 |
| 326.9 |
| 302.8 |
| 259.5 |
| 324.1 |
| 336.5 |
| 301.3 |
| 324.6 |
| 858.2 |
| 291.3 |
| 3,790.7 |
| 3,703.9 |
| 3,643.3 |
| 3,590.3 |
| 3,506.4 |
| 3,446.6 |
| 3,366.6 |
| 3,298.3 |
| 3,232.1 |
| 3,191.2 |
| 3,117.3 |
| 3,054.4 |
| 2,984.9 |
| 2,924.0 |
| 2,856.6 |
| 2,796.3 |
| 2,741.0 |
| 2,678.8 |
| 2,619.8 |
| 2,557.1 |
| 2,499.8 |
| 2,440.0 |
| 2,378.5 |
| 2,320.1 |
| 2,674.7 |
| 2,575.5 |
| 2,580.3 |
| 2,625.1 |
| 2,608.5 |
| 2,677.3 |
| 2,668.0 |
| 2,658.9 |
| 2,697.8 |
| 2,794.6 |
| 2,763.1 |
| 2,761.6 |
| 2,761.3 |
| 2,786.4 |
| 2,787.7 |
| 2,778.4 |
| 2,803.5 |
| 2,812.3 |
| 2,777.3 |
| 2,774.4 |
| 2,785.9 |
| 2,792.1 |
| 2,780.1 |
| 2,805.4 |
| 47.9 |
| 48.7 |
| 51.9 |
| 55.5 |
| 57.6 |
| 60.0 |
| - |
| - |
| 13.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 8.4 |
| 7.9 |
| 8.0 |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,803.2 |
| 2,906.9 |
| 3,051.6 |
| 2,984.1 |
| 3,156.2 |
| 3,063.5 |
| 3,174.6 |
| 3,294.4 |
| 3,626.8 |
| 3,261.9 |
| 3,238.0 |
| 3,259.0 |
| 3,331.5 |
| 3,388.0 |
| 3,459.9 |
| 3,600.6 |
| 3,598.1 |
| 3,550.7 |
| 3,569.0 |
| 3,605.5 |
| 3,656.9 |
| 3,710.8 |
| 3,788.8 |
| 2,362.3 |
| 2,268.5 |
| 2,297.4 |
| 2,353.4 |
| 2,303.1 |
| 2,369.4 |
| - |
| - |
| - |
| - |
| 2,446.6 |
| 2,499.0 |
| 2,549.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 575.6 |
| 514.0 |
| 492.0 |
| 520.9 |
| 478.0 |
| 504.6 |
| 557.8 |
| 551.9 |
| 432.1 |
| 397.0 |
| 451.5 |
| 439.6 |
| 722.0 |
| 710.5 |
| 724.3 |
| 698.2 |
| 650.2 |
| 648.4 |
| 628.9 |
| 604.7 |
| 587.4 |
| 566.6 |
| 551.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,142.1 |
| 9,801.7 |
| 9,668.1 |
| 9,960.3 |
| 9,763.5 |
| 9,158.0 |
| 9,034.7 |
| 9,390.5 |
| 9,359.5 |
| 9,759.9 |
| 9,201.1 |
| 9,269.4 |
| 9,312.8 |
| 7,213.7 |
| 7,213.8 |
| 7,289.4 |
| 7,405.1 |
| 7,320.2 |
| 7,300.5 |
| 7,308.9 |
| 7,297.5 |
| 7,360.9 |
| 7,915.7 |
| 7,436.3 |
| 24.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 522.7 |
| 522.1 |
| 24.0 |
| 943.2 |
| 942.4 |
| 941.7 |
| 24.0 |
| 24.0 |
| 20.0 |
| 20.0 |
| 773.3 |
| 772.5 |
| 20.0 |
| 627.2 |
| 515.9 |
| 568.9 |
| 5.7 |
| 3.0 |
| 3.3 |
| 2.0 |
| 1.8 |
| 1.0 |
| 0.6 |
| 0.7 |
| 1.4 |
| 112.4 |
| 95.1 |
| 99.0 |
| 108.1 |
| 96.6 |
| 94.6 |
| 93.4 |
| 98.0 |
| 101.2 |
| 98.8 |
| 96.0 |
| 101.1 |
| 94.5 |
| 89.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 229.2 |
| 230.6 |
| 227.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.0 |
| 68.7 |
| 57.2 |
| 63.0 |
| 62.5 |
| 65.6 |
| 54.2 |
| 67.6 |
| 63.2 |
| 58.5 |
| 53.5 |
| 63.7 |
| 68.1 |
| 60.6 |
| 60.2 |
| 69.9 |
| 85.1 |
| 96.2 |
| 54.0 |
| 61.1 |
| 60.5 |
| 59.1 |
| 18.2 |
| 13.7 |
| 12.8 |
| 12.6 |
| 14.3 |
| 16.6 |
| 25.8 |
| 18.1 |
| 16.9 |
| 10.8 |
| 9.2 |
| 11.3 |
| 9.8 |
| 10.5 |
| 16.5 |
| 13.9 |
| 8.8 |
| 11.1 |
| 7.7 |
| 9.8 |
| 11.2 |
| 8.5 |
| 9.2 |
| 1,318.2 |
| 1,278.6 |
| 616.3 |
| 592.0 |
| 626.0 |
| 560.8 |
| 614.8 |
| 551.2 |
| 552.7 |
| 1,019.6 |
| 1,048.3 |
| 510.2 |
| 1,428.1 |
| 1,404.7 |
| 1,206.3 |
| 265.5 |
| 277.8 |
| 250.9 |
| 278.9 |
| 1,022.7 |
| 1,046.4 |
| 228.6 |
| 873.4 |
| 738.8 |
| 804.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,173.0 |
| 2,233.9 |
| 2,281.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 232.8 |
| 191.5 |
| 183.6 |
| 185.6 |
| 179.1 |
| 186.2 |
| 181.0 |
| 459.4 |
| 438.0 |
| 270.9 |
| 241.3 |
| 195.6 |
| 147.5 |
| 387.4 |
| 383.2 |
| 378.0 |
| 378.7 |
| 349.7 |
| 350.0 |
| 341.9 |
| 339.2 |
| 335.0 |
| 330.6 |
| 325.1 |
| 14,252.7 |
| 14,451.5 |
| 14,019.2 |
| 14,158.9 |
| 14,234.2 |
| 13,352.4 |
| 12,954.6 |
| 13,128.5 |
| 12,642.7 |
| 12,362.6 |
| 12,237.3 |
| 11,180.6 |
| 11,210.9 |
| 9,384.3 |
| 10,093.4 |
| 10,053.7 |
| 9,742.4 |
| 9,640.4 |
| 8,535.6 |
| 8,248.1 |
| 8,985.4 |
| 8,483.4 |
| 8,846.0 |
| 8,239.0 |
| 15,567.2 |
| 15,085.1 |
| 14,626.4 |
| 14,800.1 |
| 14,808.6 |
| 13,982.4 |
| 13,521.1 |
| 13,695.5 |
| 13,676.7 |
| 13,426.9 |
| 12,761.5 |
| 12,608.8 |
| 12,615.5 |
| 10,590.5 |
| 10,358.9 |
| 10,331.5 |
| 9,993.3 |
| 9,919.3 |
| 9,558.3 |
| 9,294.5 |
| 9,213.9 |
| 9,356.9 |
| 9,584.8 |
| 9,043.9 |
| 2,688.8 |
| 2,681.3 |
| 2,711.9 |
| 2,657.5 |
| 2,610.5 |
| 2,586.1 |
| 2,564.0 |
| 2,534.4 |
| 2,471.9 |
| 2,461.3 |
| 2,446.4 |
| 2,408.4 |
| 2,359.2 |
| 2,270.3 |
| 2,233.8 |
| 2,217.3 |
| 2,185.0 |
| 2,167.5 |
| 2,148.3 |
| 2,127.1 |
| 2,029.5 |
| 2,010.5 |
| 1,999.5 |
| 1,987.8 |
| (7,203.5) |
| (6,890.8) |
| (6,759.4) |
| (6,848.3) |
| (6,604.0) |
| (6,177.9) |
| (5,972.7) |
| (5,943.4) |
| (5,560.7) |
| (5,387.1) |
| (5,193.9) |
| (5,131.3) |
| (5,136.4) |
| (4,851.5) |
| (4,759.6) |
| (4,395.3) |
| (4,388.3) |
| (4,064.8) |
| (3,735.1) |
| (3,604.3) |
| (3,637.5) |
| (3,299.4) |
| (3,231.7) |
| (626.5) |
| (591.4) |
| (762.3) |
| (780.5) |
| (739.0) |
| (808.4) |
| (807.6) |
| (873.6) |
| (867.9) |
| (846.8) |
| (568.8) |
| (620.8) |
| (554.9) |
| (531.8) |
| (511.9) |
| (528.5) |
| (500.9) |
| (379.1) |
| (379.5) |
| (342.5) |
| (378.9) |
| (342.9) |
| (370.2) |
| (370.4) |
| (364.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5,425.1) |
| (5,283.4) |
| (4,958.3) |
| (4,839.7) |
| (5,045.2) |
| (4,824.4) |
| (4,486.4) |
| (4,305.0) |
| (4,317.2) |
| (3,667.0) |
| (3,560.4) |
| (3,339.3) |
| (3,302.8) |
| (3,376.8) |
| (3,145.1) |
| (3,042.1) |
| (2,588.2) |
| (2,599.1) |
| (2,257.8) |
| (1,985.7) |
| (1,916.5) |
| (1,995.9) |
| (1,669.1) |
| (1,607.6) |
| (5,283.4) |
| (4,958.3) |
| (4,839.7) |
| (5,045.2) |
| (4,824.4) |
| (4,486.4) |
| (4,305.0) |
| (4,317.2) |
| (3,667.0) |
| (3,560.4) |
| (3,339.3) |
| (3,302.8) |
| (3,376.8) |
| (3,145.1) |
| (3,042.1) |
| (2,588.2) |
| (2,599.1) |
| (2,257.8) |
| (1,985.7) |
| (1,916.5) |
| (1,995.9) |
| (1,669.1) |
| (1,607.6) |
| 11,657.9 |
| 11,657.8 |
| 11,866.4 |
| 10,786.5 |
| 10,439.9 |
| 10,146.2 |
| 10,388.5 |
| 10,225.6 |
| 9,716.2 |
| 9,565.5 |
| 9,605.4 |
| 9,794.9 |
| 9,597.9 |
| 9,565.1 |
| 9,274.3 |
| 9,241.9 |
| 8,819.1 |
| 8,514.2 |
| 8,534.0 |
| 8,629.5 |
| 8,865.8 |
| 8,348.6 |
| (1.9) |
| (188.2) |
| (143.8) |
| (170.8) |
| (141.8) |
| (92.7) |
| 71.4 |
| (624.5) |
| (714.0) |
| (180.9) |
| (1,112.4) |
| (1,104.1) |
| (832.4) |
| 62.2 |
| 49.1 |
| 51.9 |
| (19.4) |
| (698.6) |
| (710.0) |
| 72.7 |
| (548.9) |
| 119.4 |
| (513.6) |
| (4,958.3) |
| (4,839.7) |
| (5,045.2) |
| (4,824.4) |
| (4,486.4) |
| (4,305.0) |
| (4,317.2) |
| (3,667.0) |
| (3,560.4) |
| (3,339.3) |
| (3,302.8) |
| (3,376.8) |
| (3,145.1) |
| (3,042.1) |
| (2,588.2) |
| (2,599.1) |
| (2,257.8) |
| (1,985.7) |
| (1,916.5) |
| (1,995.9) |
| (1,669.1) |
| (1,607.6) |
| (8,086.7) |
| (7,865.2) |
| (7,891.4) |
| (8,029.3) |
| (7,980.5) |
| (7,549.9) |
| (7,479.6) |
| (7,611.6) |
| (7,293.8) |
| (6,822.3) |
| (6,577.4) |
| (6,561.7) |
| (6,708.3) |
| (6,533.0) |
| (6,502.0) |
| (6,188.9) |
| (6,197.2) |
| (5,808.5) |
| (5,554.7) |
| (5,522.0) |
| (5,652.8) |
| (5,379.9) |
| (5,396.3) |