| (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 | 2,888.0 | 3,896.5 | 1,434.0 | 1,417.6 | 1,432.8 | 1,235.7 | 728.6 | 723.1 | 1,048.4 | 976.6 | 836.2 | 985.8 | 1,022.4 | 700.4 | 855.1 | 775.4 | 701.6 | ||
| Restricted Cash | 4.7 | 1.5 | 1.5 | 1.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 72.9 | 153.9 | 151.6 | 147.9 | 147.9 | 0.0 | - | - | 0.0 | 140.7 | 128.7 | 0.0 | - | - | 149.0 | 163.2 | 466.7 | ||
| Cash And Short Term Investments | 2,961.0 | 4,050.4 | 1,585.6 | 1,565.5 | 1,580.8 | 1,235.7 | 728.6 | 723.1 | 1,048.4 | 1,117.3 | 964.9 | 985.8 | 1,022.4 | 700.4 | 1,004.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,505.4 | 934.5 | 856.7 | 796.1 | 568.5 | 780.7 | 553.9 | 554.2 | 451.1 | 438.9 | 385.7 | 326.7 | 256.0 | 292.7 | 203.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 365.2 | 361.8 | 325.6 | 211.9 | 229.0 | 192.3 | 141.5 | 122.4 | 61.9 | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,661.8 | 1,493.0 | 1,473.3 | 1,349.7 | 1,276.7 | 1,253.3 | 1,112.9 | 936.0 | 838.0 | 763.1 | 717.1 | 686.8 | 589.7 | 541.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 164.8 | 207.3 | 154.6 | 37.6 | 27.4 | 30.0 | 19.8 | 85.0 | 20.0 | 13.7 | 9.9 | 28.2 | 8.6 | 29.9 | 7.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 13,462.4 | 15.6 | 18.1 | 20.8 | 25.1 | 100.8 | 120.1 | 125.5 | 134.1 | 0.0 | 0.0 | 45.0 | 75.0 | 105.0 | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.9 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.5 | 1.5 | 1.4 | 1.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 13,484.5 | 15.6 | 18.1 | 20.8 | 100.1 | 127.9 | 137.7 | 469.3 | 144.0 | 205.0 | 205.0 | 75.0 | 105.0 | 135.0 | - | - | |||
| (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 | 2,412.5 | 2,129.6 | 2,888.0 | 2,526.5 | 14,119.1 | 3,653.9 | 3,896.5 | 1,839.8 | 1,502.9 | 1,118.9 | 1,434.0 | 1,686.1 | 1,544.6 | 1,154.9 | ||||||||||||||||||||||||||
| 577.6 |
| 579.3 |
| - |
| - |
| - |
| 938.6 |
| 1,168.3 |
| 577.6 |
| 579.3 |
| 181.1 |
| 127.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1,180.5 | 1,122.9 | 548.1 | 439.1 | 430.0 | 308.2 | 290.1 | 67.5 | 73.0 | 104.7 | 71.4 | 54.3 | 59.2 | 55.6 | 46.8 | 36.2 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 6,012.1 | 6,469.7 | 3,430.6 | 3,012.7 | 2,808.3 | 2,549.2 | 1,738.9 | 1,543.8 | 1,682.6 | 1,716.9 | 1,468.8 | 1,504.7 | 1,448.0 | 1,140.7 | 1,338.1 | 1,247.8 | 1,463.8 | - | - |
| 473.0 |
| 446.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 965.1 | 930.0 | 923.4 | 866.4 | 804.3 | 769.5 | 683.3 | 626.7 | 572.0 | 506.0 | 454.1 | 437.7 | 392.1 | 350.1 | 313.5 | 297.4 | - | - | - |
| Property,Plant & Equipment Net | 696.7 | 563.0 | 549.8 | 483.3 | 472.4 | 483.8 | 429.5 | 309.3 | 266.0 | 257.0 | 263.1 | 249.1 | 197.6 | 191.2 | 159.5 | 148.6 | 146.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.0 | 7.4 | - | - | - |
| Goodwill | 26,899.2 | 3,448.9 | 3,346.1 | 3,121.1 | 3,575.8 | 3,365.1 | 3,171.2 | 3,143.2 | 2,707.0 | 2,518.2 | 2,471.2 | 2,255.7 | 1,976.0 | 1,977.0 | 1,289.3 | 1,265.8 | 932.7 | - | - |
| Intangible Assets | 12,679.6 | 195.2 | 239.6 | 386.4 | 279.1 | 254.3 | 279.4 | 360.4 | 253.8 | 266.7 | 363.7 | 365.0 | 335.4 | 466.3 | 196.0 | 249.7 | 96.8 | - | - |
| Operating Lease Right Of Use Assets | 702.0 | 565.9 | 559.9 | 559.1 | 493.3 | 465.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 112.2 | 1,247.3 | 853.5 | 670.7 | 612.7 | 497.5 | 390.1 | 404.2 | 244.0 | 281.9 | 273.9 | 208.2 | 243.1 | 239.4 | 281.1 | 268.8 | 205.4 | - | - |
| Other Non-Current Assets | 1,122.7 | 583.7 | 444.8 | 463.7 | 510.7 | 414.2 | 380.5 | 246.7 | 222.8 | 185.6 | 186.3 | 175.1 | 151.0 | 123.6 | 103.4 | 105.9 | 93.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 48,224.5 | 13,073.6 | 10,333.1 | 9,418.1 | 8,752.3 | 8,030.1 | 6,405.2 | 6,146.0 | 5,396.4 | 5,240.4 | 5,045.7 | 4,775.5 | 4,358.9 | 4,147.7 | 3,368.8 | 3,286.5 | 2,938.9 | - | - |
| 16.3 |
| - |
| - |
| - |
| Short Term Debt | 22.1 | 0.0 | - | 0.0 | 75.0 | 27.1 | 17.6 | 343.8 | 9.9 | 205.0 | 205.0 | 30.0 | 30.0 | 30.0 | - | - | - | - | - |
| Deferred Revenue Current | 2,246.0 | 1,391.7 | 1,559.5 | 1,910.8 | 1,517.6 | 1,388.3 | 1,212.5 | 1,152.9 | 1,064.5 | 1,085.8 | 968.2 | 928.2 | 827.6 | 834.9 | 703.6 | 600.6 | 554.0 | - | - |
| Operating Lease Liabilities Current | 128.2 | 94.8 | 79.8 | 54.3 | 79.7 | 73.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 822.6 | 624.8 | 531.8 | 559.9 | 581.7 | 492.6 | 417.2 | 413.3 | 382.8 | 321.4 | 315.1 | 302.3 | 302.4 | 300.0 | 238.7 | 216.1 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,722.5 | 2,650.1 | 2,985.5 | 2,774.5 | 2,413.5 | 2,139.9 | 1,752.5 | 2,102.4 | 1,614.1 | 1,714.9 | 1,578.4 | 1,386.8 | 1,222.9 | 1,252.6 | 1,010.3 | 921.8 | 814.6 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 680.7 | 574.1 | 579.7 | 581.3 | 487.0 | 462.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 382.6 | 340.8 | 150.8 | 154.5 | 136.3 | 104.9 | 90.1 | 116.9 | 83.3 | 79.9 | 93.6 | 77.6 | 54.7 | 67.2 | 56.2 | 34.1 | 34.7 | - | - |
| Deferred Tax Liabilities | 1,001.1 | 36.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,649.3 | 469.7 | 381.5 | 327.8 | 391.4 | 284.5 | 323.7 | 265.6 | 252.0 | 210.9 | 202.0 | 159.0 | 164.9 | 126.2 | 108.1 | 101.9 | 88.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 19,897.4 | 4,050.4 | 4,148.8 | 3,858.9 | 3,453.3 | 3,117.7 | 2,316.3 | 2,661.0 | 2,116.7 | 2,045.2 | 1,911.8 | 1,719.3 | 1,570.7 | 1,603.7 | 1,267.5 | 1,186.4 | 1,094.7 | - | - |
| 1.5 |
| - |
| - |
| Additional Paid In Capital | 18,640.9 | 1,211.2 | 1,276.2 | 1,487.1 | 1,576.4 | 1,653.2 | 1,635.5 | 1,644.8 | 1,622.4 | 1,644.7 | 1,610.5 | 1,614.6 | 1,597.2 | 1,585.0 | 1,521.3 | 1,541.4 | 1,500.2 | - | - |
| Retained Earnings | 10,315.5 | 8,984.1 | 6,741.7 | 5,534.3 | 4,549.7 | 3,795.4 | 3,164.1 | 2,543.7 | 2,143.9 | 1,947.6 | 1,725.7 | 1,551.6 | 1,324.9 | 1,098.7 | 957.5 | 770.7 | 575.0 | - | - |
| Accumulated Other Comprehensive Income | (232.4) | (180.4) | (196.4) | (234.3) | (49.6) | (54.1) | (92.4) | (113.2) | (66.0) | (104.6) | (105.4) | (62.1) | (28.7) | (15.5) | (20.9) | (15.8) | (3.8) | - | - |
| Treasury Stock | - | - | - | - | 782.9 | 488.6 | 625.6 | 597.7 | 426.2 | 294.1 | 98.4 | 49.5 | 106.7 | 168.1 | 358.0 | 197.6 | 228.6 | - | - |
| Minority Interest | (0.6) | 2.5 | 6.0 | 4.8 | 3.8 | 5.0 | 5.9 | 5.9 | 4.1 | 0.0 | - | - | - | 42.3 | - | - | - | - | - |
| Total Stockholders Equity | 28,327.6 | 8,990.7 | 6,147.3 | 5,515.7 | 5,295.1 | 4,907.4 | 4,083.0 | 3,479.2 | 3,275.6 | 3,195.1 | 3,134.0 | 3,056.2 | 2,788.3 | 2,501.7 | 2,101.3 | 2,100.2 | 1,844.2 | 1,528.4 | 1,449.1 |
| Total Equity | 28,327.0 | 8,993.2 | 6,153.3 | 5,520.5 | 5,298.9 | 4,912.4 | 4,088.9 | 3,485.0 | 3,279.7 | 3,195.1 | 3,134.0 | 3,056.2 | 2,788.3 | 2,544.0 | 2,101.3 | 2,100.2 | 1,844.2 | 1,528.4 | 1,449.1 |
| - |
| - |
| - |
| Net debt | 10,523.6 | (4,034.8) | (1,567.5) | (1,544.7) | (1,480.7) | (1,107.7) | (590.9) | (253.8) | (904.4) | (912.3) | (759.9) | (910.8) | (917.4) | (565.4) | - | - | - | - | - |
| Working Capital | 2,289.6 | 3,819.5 | 445.2 | 238.2 | 394.9 | 409.3 | (13.5) | (558.6) | 68.5 | 2.0 | (109.5) | 118.0 | 225.1 | (112.0) | 327.7 | 326.0 | 649.2 | - | - |
| Book Value | 28,327.6 | 8,990.7 | 6,147.3 | 5,515.7 | 5,295.1 | 4,907.4 | 4,083.0 | 3,479.2 | 3,275.6 | 3,195.1 | 3,134.0 | 3,056.2 | 2,788.3 | 2,501.7 | 2,101.3 | 2,100.2 | 1,844.2 | 1,528.4 | 1,449.1 |
| Tangible Book Value | (11,251.2) | 5,346.7 | 2,561.7 | 2,008.2 | 1,440.2 | 1,288.0 | 632.5 | (24.5) | 314.8 | 410.2 | 299.1 | 435.4 | 476.9 | 58.4 | 616.0 | 584.7 | 814.7 | - | - |
| 1,417.6 |
| 1,383.6 |
| 1,573.6 |
| 1,124.3 |
| 1,432.8 |
| 1,385.4 |
| 1,457.9 |
| 1,023.1 |
| 1,235.7 |
| 1,049.9 |
| 856.4 |
| 700.4 |
| 728.6 |
| 686.8 |
| 631.2 |
| 592.3 |
| 723.1 |
| 741.2 |
| 570.8 |
| 605.9 |
| 1,048.4 |
| 1,155.0 |
| 991.3 |
| 827.7 |
| 976.6 |
| 946.3 |
| Restricted Cash | 3.3 | 3.7 | 4.7 | 4.7 | 3.3 | 3.2 | 1.5 | 1.5 | 1.6 | 1.5 | 1.5 | 1.1 | - | - | 1.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 72.0 | 73.9 | 72.9 | 67.2 | 144.8 | 155.5 | 153.9 | 154.4 | 156.8 | 154.5 | 151.6 | 148.4 | 150.8 | 147.1 | 147.9 | 147.6 | 146.9 | 147.7 | 147.9 | 144.8 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 147.5 | 140.2 | 138.6 | 140.7 | 143.5 |
| Cash And Short Term Investments | 2,484.4 | 2,203.5 | 2,961.0 | 2,593.7 | 14,263.9 | 3,809.4 | 4,050.4 | 1,994.2 | 1,659.7 | 1,273.4 | 1,585.6 | 1,834.6 | 1,695.4 | 1,301.9 | 1,565.5 | 1,531.2 | 1,720.5 | 1,272.0 | 1,580.8 | 1,530.2 | 1,457.9 | 1,023.1 | 1,235.7 | 1,049.9 | 856.4 | 700.4 | 728.6 | 686.8 | 631.2 | 592.3 | 723.1 | 741.2 | 570.8 | 605.9 | 1,048.4 | 1,302.5 | 1,131.6 | 966.4 | 1,117.3 | 1,089.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,267.3 | 1,640.7 | 1,505.4 | 1,392.4 | 1,002.2 | 892.6 | 934.5 | 805.2 | 834.9 | 1,064.1 | 856.7 | 666.6 | 779.9 | 1,035.3 | 796.1 | 682.6 | 723.0 | 1,038.7 | 568.5 | 577.8 | 612.3 | 789.3 | 780.7 | 638.5 | 634.8 | 799.1 | 553.9 | 457.4 | 526.7 | 762.3 | 554.2 | 501.3 | 568.4 | 499.4 | 451.1 | 411.3 | 373.8 | 332.0 | 438.9 | 317.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 441.8 | 393.2 | 365.2 | 382.1 | 395.3 | 415.2 | 361.8 | 386.0 | 377.9 | 382.7 | 325.6 | 282.8 | 256.4 | 220.9 | 211.9 | 219.7 | 213.5 | 212.9 | 229.0 | 241.1 | 230.1 | 230.9 | 192.3 | 159.8 | 166.4 | 148.1 | 141.5 | 155.1 | 166.3 | 137.6 | 122.4 | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1,195.4 | 1,088.1 | 1,180.5 | 1,153.2 | 1,217.6 | 1,206.4 | 1,122.9 | 914.6 | 760.3 | 687.6 | 548.1 | 484.4 | 429.2 | 470.3 | 439.1 | 465.5 | 417.2 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,437.2 | 5,373.6 | 6,012.1 | 5,595.6 | 16,879.0 | 6,323.6 | 6,469.7 | 5,127.8 | 4,653.1 | 3,407.9 | 3,430.6 | 3,268.3 | 3,160.9 | 3,028.4 | 3,012.7 | 2,899.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 714.7 | 676.7 | 696.7 | 699.7 | 572.0 | 546.4 | 563.0 | 571.4 | 566.8 | 567.0 | 549.8 | 536.0 | 546.4 | 516.9 | 483.3 | 486.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 26,853.8 | 26,880.9 | 26,899.2 | 26,945.7 | 3,461.3 | 3,433.4 | 3,448.9 | 3,444.3 | 3,427.4 | 4,131.4 | 3,346.1 | 3,887.9 | 3,888.2 | 3,864.8 | 3,842.2 | 3,854.9 | 3,616.1 | 3,592.8 | ||||||||||||||||||||||
| Intangible Assets | 11,875.4 | 12,289.5 | 12,679.6 | 13,079.9 | 173.4 | 181.0 | 195.2 | 266.1 | 276.9 | 377.4 | 239.6 | 336.7 | 357.1 | 361.2 | 386.4 | 404.7 | 333.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 697.1 | 713.6 | 702.0 | 693.4 | 585.7 | 545.9 | 565.9 | 556.6 | 528.0 | 551.5 | 559.9 | 574.7 | 576.7 | 586.9 | 559.1 | 574.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 113.6 | 117.4 | 112.2 | 97.1 | 1,509.2 | 1,393.0 | 1,247.3 | 1,102.7 | 1,004.7 | 954.5 | 853.5 | 813.8 | 774.4 | 719.1 | 670.7 | 617.4 | 605.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,197.1 | 1,186.2 | 1,122.7 | 1,118.9 | 576.0 | 617.8 | 583.7 | 579.8 | 554.9 | 568.5 | 444.8 | 505.8 | 486.9 | 488.3 | 463.7 | 492.2 | 504.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 46,889.0 | 47,237.9 | 48,224.5 | 48,230.3 | 23,756.5 | 13,041.1 | 13,073.6 | 11,648.7 | 11,011.8 | 10,558.3 | 10,333.1 | 9,923.2 | 9,790.7 | 9,565.6 | 9,418.1 | 9,329.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 179.3 | 113.3 | 164.8 | 132.9 | 84.7 | 101.5 | 207.3 | 78.5 | 92.3 | 76.8 | 154.6 | 66.6 | 84.4 | 70.2 | 37.6 | 72.0 | 74.5 | 29.2 | 27.4 | 41.3 | 44.1 | 25.4 | 30.0 | 37.1 | 51.8 | 26.6 | 19.8 | 14.8 | 31.2 | 26.0 | 85.0 | 49.5 | 43.5 | 42.1 | 20.0 | 19.9 | 33.5 | 23.8 | 13.7 | 26.2 |
| Short Term Debt | 22.1 | 22.1 | 22.1 | 22.1 | 23.0 | - | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 2,419.9 | 2,459.1 | 2,246.0 | 1,991.4 | 1,375.4 | 1,320.6 | 1,391.7 | 1,356.8 | 1,457.3 | 1,855.8 | 1,559.5 | 1,744.3 | 1,968.8 | 1,995.1 | 1,910.8 | 1,755.6 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 135.5 | 133.1 | 128.2 | 127.5 | 104.2 | 99.3 | 94.8 | 89.9 | 84.6 | 89.2 | 79.8 | 80.2 | 78.1 | 66.3 | 54.3 | 54.2 | ||||||||||||||||||||||||
| Accrued Expenses | 701.3 | 685.6 | 822.6 | 733.5 | 422.9 | 354.1 | 624.8 | 530.9 | 398.8 | 370.6 | 531.8 | 554.8 | 374.6 | 381.9 | 559.9 | 522.0 | 394.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,790.6 | 3,942.7 | 3,722.5 | 3,444.2 | 2,406.1 | 2,358.6 | 2,650.1 | 2,535.0 | 2,508.4 | 2,644.5 | 2,985.5 | 2,730.0 | 2,748.7 | 2,725.0 | 2,774.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 10,013.8 | 10,022.1 | 13,462.4 | 14,318.0 | 10,027.7 | 14.2 | 15.6 | 15.6 | 17.0 | 17.0 | 18.1 | 18.2 | 20.2 | 20.6 | 20.8 | 22.0 | 23.8 | 24.4 | 25.1 | 24.8 | 25.6 | 25.7 | 100.8 | 107.1 | 114.4 | 122.5 | 120.1 | 125.3 | 126.2 | 127.1 | 125.5 | 123.8 | 127.5 | 131.3 | 134.1 | 137.8 | 139.7 | 142.5 | 0.0 | - |
| Operating Lease Liabilities Non-Current | 670.5 | 691.2 | 680.7 | 672.7 | 587.4 | 551.5 | 574.1 | 568.4 | 543.2 | 563.8 | 579.7 | 590.8 | 591.7 | 603.5 | 581.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 389.4 | 420.9 | 382.6 | 383.4 | 331.1 | 316.2 | 340.8 | 319.1 | 308.0 | 189.8 | 150.8 | 194.9 | 191.4 | 172.8 | 154.5 | 165.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 877.7 | 954.1 | 1,001.1 | 1,188.8 | - | - | 36.6 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,547.6 | 1,613.1 | 1,649.3 | 1,797.7 | 488.6 | 495.7 | 469.7 | 465.2 | 446.5 | 436.5 | 381.5 | 389.5 | 365.9 | 365.0 | 327.8 | 352.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 16,412.0 | 16,689.9 | 19,897.4 | 20,616.1 | 13,840.9 | 3,736.2 | 4,050.4 | 3,903.3 | 3,823.0 | 3,851.6 | 4,148.8 | 3,923.4 | 3,917.9 | 3,886.9 | 3,858.9 | 3,677.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.9 | 1.9 | 1.9 | 1.9 | 1.6 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
| Additional Paid In Capital | 20,565.6 | 20,562.0 | 18,640.9 | 18,549.9 | 1,219.0 | 1,127.2 | 1,211.2 | 1,192.4 | 1,182.8 | 1,183.5 | 1,276.2 | 1,257.4 | 1,330.1 | 1,292.9 | 1,487.1 | 1,415.2 | ||||||||||||||||||||||||
| Retained Earnings | 10,397.6 | 10,380.4 | 10,315.5 | 9,866.8 | 9,624.3 | 9,279.0 | 8,984.1 | 7,884.0 | 7,478.4 | 7,188.6 | 6,741.7 | 6,389.8 | 6,075.0 | 5,805.8 | 5,534.3 | 5,377.6 | 5,157.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (244.1) | (203.7) | (232.4) | (231.9) | (240.1) | (241.9) | (180.4) | (180.1) | (188.0) | (163.2) | (196.4) | (147.3) | (146.0) | (142.3) | (234.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 1,542.9 | 1,428.7 | 1,321.2 | 1,273.0 | 1,034.8 | 999.2 | 856.9 | ||||||||||||||||||||||
| Minority Interest | (1.1) | (0.8) | (0.6) | (0.3) | (0.1) | 0.1 | 2.5 | 5.0 | 4.6 | 4.6 | 6.0 | 5.4 | 5.1 | 5.9 | 4.8 | 4.1 | 3.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 30,478.1 | 30,548.8 | 28,327.6 | 27,614.5 | 9,915.7 | 9,304.8 | 8,990.7 | 7,709.4 | 7,153.2 | 6,671.0 | 6,147.3 | 5,958.6 | 5,831.9 | 5,636.8 | 5,515.7 | 5,604.0 | ||||||||||||||||||||||||
| Total Equity | 30,477.1 | 30,548.0 | 28,327.0 | 27,614.2 | 9,915.6 | 9,304.9 | 8,993.2 | 7,714.4 | 7,157.8 | 6,675.6 | 6,153.3 | 5,964.0 | 5,836.9 | 5,642.7 | 5,520.5 | 5,608.1 | 5,567.4 | 5,390.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 10,036.0 | 10,044.2 | 13,484.5 | 14,340.1 | 10,050.6 | 14.2 | 15.6 | 15.6 | 17.0 | 17.0 | 18.1 | 18.2 | 20.2 | 20.6 | 20.8 | 22.0 | 23.8 | 24.4 | 100.1 | 107.2 | 115.6 | 123.1 | 127.9 | 131.4 | 235.8 | 331.1 | 137.7 | 141.9 | 291.8 | 541.9 | 469.3 | 621.6 | 524.3 | 572.1 | 144.0 | 435.8 | 417.7 | 319.5 | 205.0 | 277.5 |
| Net debt | 7,551.5 | 7,840.7 | 10,523.6 | 11,746.4 | (4,213.3) | (3,795.1) | (4,034.8) | (1,978.6) | (1,642.7) | (1,256.5) | (1,567.5) | (1,816.4) | (1,675.2) | (1,281.4) | (1,544.7) | (1,509.2) | (1,696.7) | (1,247.7) | ||||||||||||||||||||||
| Working Capital | 1,646.6 | 1,431.0 | 2,289.6 | 2,151.4 | 14,473.0 | 3,965.0 | 3,819.5 | 2,592.8 | 2,144.8 | 763.4 | 445.2 | 538.3 | 412.3 | 303.4 | 238.2 | 353.2 | 611.6 | |||||||||||||||||||||||
| Book Value | 30,478.1 | 30,548.8 | 28,327.6 | 27,614.5 | 9,915.7 | 9,304.8 | 8,990.7 | 7,709.4 | 7,153.2 | 6,671.0 | 6,147.3 | 5,958.6 | 5,831.9 | 5,636.8 | 5,515.7 | 5,604.0 | 5,564.3 | 5,386.8 | ||||||||||||||||||||||
| Tangible Book Value | (8,251.1) | (8,621.6) | (11,251.2) | (12,411.1) | 6,281.1 | 5,690.5 | 5,346.7 | 3,999.0 | 3,448.9 | 2,162.2 | 2,561.7 | 1,734.0 | 1,586.5 | 1,410.8 | 1,287.0 | 1,344.5 | 1,614.9 | |||||||||||||||||||||||
| 423.8 |
| 430.0 |
| 379.1 |
| 356.9 |
| 329.2 |
| 308.2 |
| 316.8 |
| 284.3 |
| 282.0 |
| 290.1 |
| 288.6 |
| 259.8 |
| 249.9 |
| 67.5 |
| 178.6 |
| 184.1 |
| 182.8 |
| 134.8 |
| 125.1 |
| 121.2 |
| 131.1 |
| 104.7 |
| 93.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,074.2 |
| 2,947.5 |
| 2,808.3 |
| 2,764.0 |
| 2,689.8 |
| 2,397.7 |
| 2,549.2 |
| 2,186.0 |
| 1,960.8 |
| 1,951.4 |
| 1,738.9 |
| 1,617.6 |
| 1,643.9 |
| 1,797.6 |
| 1,543.8 |
| 1,465.6 |
| 1,370.2 |
| 1,332.3 |
| 1,682.6 |
| 1,894.6 |
| 1,682.0 |
| 1,484.0 |
| 1,716.9 |
| 1,552.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 491.6 |
| 477.5 |
| 472.4 |
| 470.1 |
| 479.0 |
| 486.6 |
| 483.8 |
| 484.5 |
| 470.4 |
| 457.5 |
| 429.5 |
| 372.6 |
| 344.2 |
| 317.9 |
| 309.3 |
| 290.4 |
| 283.8 |
| 284.4 |
| 266.0 |
| 262.0 |
| 259.5 |
| 256.8 |
| 257.0 |
| 258.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,575.8 |
| 3,485.2 |
| 3,432.6 |
| 3,433.0 |
| 3,365.1 |
| 3,356.4 |
| 3,311.2 |
| 3,231.6 |
| 3,171.2 |
| 3,143.1 |
| 3,143.8 |
| 3,145.7 |
| 3,143.2 |
| 3,138.7 |
| 3,147.1 |
| 3,130.6 |
| 2,707.0 |
| 2,660.7 |
| 2,661.5 |
| 2,652.3 |
| 2,518.2 |
| 2,515.1 |
| 260.8 |
| 279.1 |
| 250.0 |
| 233.8 |
| 254.4 |
| 254.3 |
| 275.3 |
| 279.3 |
| 282.1 |
| 279.4 |
| 283.3 |
| 306.9 |
| 332.2 |
| 360.4 |
| 394.5 |
| 422.2 |
| 434.5 |
| 253.8 |
| 248.3 |
| 274.6 |
| 301.9 |
| 266.7 |
| 295.4 |
| 585.1 |
| 481.5 |
| 493.3 |
| 493.9 |
| 505.2 |
| 462.1 |
| 465.8 |
| 472.2 |
| 462.8 |
| 460.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 628.9 |
| 612.7 |
| 527.8 |
| 514.1 |
| 522.9 |
| 497.5 |
| 463.9 |
| 430.1 |
| 407.5 |
| 390.1 |
| 339.4 |
| 352.7 |
| 337.8 |
| 404.2 |
| 167.4 |
| 138.1 |
| 187.3 |
| 244.0 |
| 382.5 |
| 367.0 |
| 355.5 |
| 281.9 |
| 278.2 |
| 512.3 |
| 510.7 |
| 484.6 |
| 474.7 |
| 447.8 |
| 406.0 |
| 416.5 |
| 392.8 |
| 397.1 |
| 380.5 |
| 383.5 |
| 380.7 |
| 358.5 |
| 246.7 |
| 252.2 |
| 243.5 |
| 248.4 |
| 222.8 |
| 215.1 |
| 206.9 |
| 198.0 |
| 185.6 |
| 190.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,210.4 |
| 8,901.3 |
| 8,752.3 |
| 8,485.9 |
| 8,339.6 |
| 8,012.8 |
| 8,030.1 |
| 7,663.3 |
| 7,322.5 |
| 7,202.9 |
| 6,405.2 |
| 6,153.4 |
| 6,194.2 |
| 6,344.5 |
| 6,146.0 |
| 5,795.2 |
| 5,699.1 |
| 5,717.5 |
| 5,396.4 |
| 5,678.9 |
| 5,466.6 |
| 5,264.3 |
| 5,240.4 |
| 5,108.8 |
| 75.0 |
| 82.5 |
| 89.9 |
| 97.4 |
| 27.1 |
| 24.2 |
| 121.4 |
| 208.6 |
| 17.6 |
| 16.7 |
| 165.7 |
| 414.7 |
| 343.8 |
| 497.8 |
| 396.8 |
| 440.9 |
| 9.9 |
| 298.0 |
| 278.0 |
| 177.0 |
| 205.0 |
| 277.5 |
| 1,795.3 |
| 1,852.2 |
| 1,517.6 |
| 1,542.6 |
| 1,581.8 |
| 1,546.0 |
| 1,388.3 |
| 1,389.6 |
| 1,396.5 |
| 1,404.7 |
| 1,212.5 |
| 1,139.0 |
| 1,194.4 |
| 1,262.2 |
| 1,152.9 |
| 1,129.7 |
| 1,101.9 |
| 1,121.3 |
| 1,064.5 |
| 1,046.8 |
| 952.1 |
| 1,018.8 |
| 1,085.8 |
| 1,009.1 |
| 55.2 |
| 78.7 |
| 79.7 |
| 79.3 |
| 77.6 |
| 72.8 |
| 73.2 |
| 71.9 |
| 72.5 |
| 68.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 364.1 |
| 581.7 |
| 486.3 |
| 340.9 |
| 312.0 |
| 492.6 |
| 417.4 |
| 307.3 |
| 266.3 |
| 417.2 |
| 391.6 |
| 273.0 |
| 241.9 |
| 413.3 |
| 338.0 |
| 234.7 |
| 212.3 |
| 382.8 |
| 297.8 |
| 230.5 |
| 176.5 |
| 321.4 |
| 254.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,545.9 |
| 2,462.7 |
| 2,471.7 |
| 2,413.5 |
| 2,334.6 |
| 2,255.7 |
| 2,171.4 |
| 2,139.9 |
| 2,056.3 |
| 2,054.2 |
| 2,055.7 |
| 1,752.5 |
| 1,630.5 |
| 1,732.9 |
| 2,025.6 |
| 2,102.4 |
| 2,083.4 |
| 1,881.9 |
| 1,950.4 |
| 1,614.1 |
| 1,764.4 |
| 1,593.3 |
| 1,456.6 |
| 1,714.9 |
| 1,663.6 |
| 592.9 |
| 601.3 |
| 477.5 |
| 487.0 |
| 487.6 |
| 499.0 |
| 459.9 |
| 462.4 |
| 470.2 |
| 462.1 |
| 459.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 165.9 |
| 157.5 |
| 136.3 |
| 103.8 |
| 98.5 |
| 107.0 |
| 104.9 |
| 111.9 |
| 125.2 |
| 96.7 |
| 90.1 |
| 91.2 |
| 60.8 |
| 63.0 |
| 116.9 |
| 113.8 |
| 119.9 |
| 119.9 |
| 83.3 |
| 83.0 |
| 81.5 |
| 75.0 |
| 79.9 |
| 77.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 345.8 |
| 380.1 |
| 391.4 |
| 355.4 |
| 343.7 |
| 336.8 |
| 284.5 |
| 289.4 |
| 261.1 |
| 284.2 |
| 323.7 |
| 338.9 |
| 324.2 |
| 296.1 |
| 265.6 |
| 273.5 |
| 271.9 |
| 279.9 |
| 252.0 |
| 247.0 |
| 236.8 |
| 228.2 |
| 210.9 |
| 213.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,599.4 |
| 3,511.1 |
| 3,453.3 |
| 3,330.8 |
| 3,247.1 |
| 3,125.9 |
| 3,117.7 |
| 3,061.9 |
| 3,041.5 |
| 3,048.2 |
| 2,316.3 |
| 2,213.7 |
| 2,278.8 |
| 2,559.8 |
| 2,661.0 |
| 2,631.2 |
| 2,438.7 |
| 2,576.9 |
| 2,116.7 |
| 2,255.8 |
| 2,089.1 |
| 1,939.6 |
| 2,045.2 |
| 1,988.0 |
| 1,517.5 |
| 1,430.2 |
| 1,576.4 |
| 1,607.0 |
| 1,679.8 |
| 1,589.2 |
| 1,653.2 |
| 1,623.6 |
| 1,655.8 |
| 1,626.8 |
| 1,635.5 |
| 1,597.6 |
| 1,659.5 |
| 1,654.4 |
| 1,644.8 |
| 1,591.3 |
| 1,678.9 |
| 1,612.5 |
| 1,622.4 |
| 1,631.2 |
| 1,661.2 |
| 1,640.0 |
| 1,644.7 |
| 1,605.3 |
| 4,863.4 |
| 4,549.7 |
| 4,348.3 |
| 4,149.6 |
| 3,954.5 |
| 3,795.4 |
| 3,597.9 |
| 3,356.5 |
| 3,268.2 |
| 3,164.1 |
| 3,003.4 |
| 2,912.8 |
| 2,820.9 |
| 2,543.7 |
| 2,296.5 |
| 2,223.3 |
| 2,133.9 |
| 2,143.9 |
| 2,277.5 |
| 2,170.1 |
| 2,137.4 |
| 1,947.6 |
| 1,894.3 |
| (155.5) |
| (113.1) |
| (51.5) |
| (49.6) |
| (48.4) |
| (41.4) |
| (34.8) |
| (54.1) |
| (72.8) |
| (104.0) |
| (83.3) |
| (92.4) |
| (96.7) |
| (96.7) |
| (97.9) |
| (113.2) |
| (94.7) |
| (62.4) |
| (37.2) |
| (66.0) |
| (67.7) |
| (79.2) |
| (99.0) |
| (104.6) |
| (109.6) |
| 782.9 |
| 757.3 |
| 701.5 |
| 628.2 |
| 488.6 |
| 554.3 |
| 634.7 |
| 664.4 |
| 625.6 |
| 572.1 |
| 567.5 |
| 600.1 |
| 597.7 |
| 636.5 |
| 585.0 |
| 574.1 |
| 426.2 |
| 419.4 |
| 376.1 |
| 355.3 |
| 294.1 |
| 270.8 |
| 3.5 |
| 3.8 |
| 4.1 |
| 4.4 |
| 4.6 |
| 5.0 |
| 5.4 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 4.1 |
| 4.1 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| 5,564.3 |
| 5,386.8 |
| 5,295.1 |
| 5,151.0 |
| 5,088.1 |
| 4,882.3 |
| 4,907.4 |
| 4,595.9 |
| 4,275.1 |
| 4,148.8 |
| 4,083.0 |
| 3,933.8 |
| 3,909.6 |
| 3,778.8 |
| 3,479.2 |
| 3,158.1 |
| 3,256.3 |
| 3,136.5 |
| 3,275.6 |
| 3,423.2 |
| 3,377.5 |
| 3,324.7 |
| 3,195.1 |
| 3,120.7 |
| 5,298.9 |
| 5,155.1 |
| 5,092.5 |
| 4,886.9 |
| 4,912.4 |
| 4,601.3 |
| 4,280.9 |
| 4,154.7 |
| 4,088.9 |
| 3,939.7 |
| 3,915.4 |
| 3,784.7 |
| 3,485.0 |
| 3,164.0 |
| 3,260.4 |
| 3,140.6 |
| 3,279.7 |
| 3,423.2 |
| 3,377.5 |
| 3,324.7 |
| 3,195.1 |
| 3,120.7 |
| (1,480.7) |
| (1,422.9) |
| (1,342.4) |
| (900.0) |
| (1,107.7) |
| (918.6) |
| (620.6) |
| (369.3) |
| (590.9) |
| (544.8) |
| (339.3) |
| (50.4) |
| (253.8) |
| (119.7) |
| (46.5) |
| (33.8) |
| (904.4) |
| (866.7) |
| (713.9) |
| (646.8) |
| (912.3) |
| (812.4) |
| 475.8 |
| 394.9 |
| 429.3 |
| 434.1 |
| 226.3 |
| 409.3 |
| 129.7 |
| (93.4) |
| (104.3) |
| (13.5) |
| (12.8) |
| (89.0) |
| (228.0) |
| (558.6) |
| (617.8) |
| (511.7) |
| (618.1) |
| 68.5 |
| 130.2 |
| 88.7 |
| 27.5 |
| 2.0 |
| (111.6) |
| 5,295.1 |
| 5,151.0 |
| 5,088.1 |
| 4,882.3 |
| 4,907.4 |
| 4,595.9 |
| 4,275.1 |
| 4,148.8 |
| 4,083.0 |
| 3,933.8 |
| 3,909.6 |
| 3,778.8 |
| 3,479.2 |
| 3,158.1 |
| 3,256.3 |
| 3,136.5 |
| 3,275.6 |
| 3,423.2 |
| 3,377.5 |
| 3,324.7 |
| 3,195.1 |
| 3,120.7 |
| 1,533.2 |
| 1,440.2 |
| 1,415.9 |
| 1,421.7 |
| 1,194.9 |
| 1,288.0 |
| 964.2 |
| 684.5 |
| 635.1 |
| 632.5 |
| 507.4 |
| 458.9 |
| 300.9 |
| (24.5) |
| (375.0) |
| (313.0) |
| (428.6) |
| 314.8 |
| 514.2 |
| 441.3 |
| 370.5 |
| 410.2 |
| 310.2 |