| (in millions of USD) | FY2026 | 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 | 102.4 | 68.1 | 152.4 | 133.5 | 199.4 | 460.6 | 81.4 | 93.6 | 90.3 | 177.4 | 83.1 | 110.1 | 63.9 | 331.5 | 85.8 | 9.2 | 43.5 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 102.4 | 68.1 | 152.4 | 133.5 | 199.4 | 460.6 | 81.4 | 93.6 | 90.3 | 177.4 | 83.1 | 110.1 | 63.9 | 331.5 | 85.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 658.2 | 736.5 | 832.8 | 901.6 | 899.0 | 785.3 | 864.8 | 846.9 | 776.2 | 737.0 | 732.5 | 598.9 | 626.2 | 471.9 | 436.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,433.9 | 1,437.2 | 2,078.3 | 1,898.7 | 1,573.2 | 1,291.1 | 1,373.6 | 2,130.4 | 2,084.0 | 1,955.1 | 1,851.6 | 1,827.2 | 1,743.8 | 1,480.9 | 1,374.5 | 1,369.3 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 7,555.8 | 6,791.2 | 6,972.5 | 6,273.7 | 5,209.8 | 4,512.7 | 3,731.8 | 2,939.0 | 2,046.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 960.2 | 939.8 | 1,107.1 | 941.5 | 899.2 | 460.0 | 557.6 | 616.7 | 592.2 | 559.8 | 429.3 | 285.8 | 295.2 | 209.0 | 130.5 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 9,692.9 | 9,289.0 | 10,681.1 | 11,286.5 | 9,488.2 | 10,413.1 | 11,210.8 | 11,759.8 | 9,417.6 | 7,720.7 | 6,816.2 | 7,086.0 | 6,373.3 | 3,277.8 | 2,421.4 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.6 | 2.6 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 10,296.5 | 10,691.0 | 11,637.9 | 11,296.0 | 10,093.5 | 10,442.3 | 11,945.7 | 12,825.0 | 9,439.9 | 8,631.6 | 7,672.9 | 7,244.1 | 6,963.3 | 3,305.4 | 2,751.6 | 3,152.6 | |||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 96.6 | 102.4 | 152.4 | 72.0 | 73.9 | 68.1 | 73.7 | 64.6 | 73.8 | 152.4 | 78.7 | 83.3 | 192.5 | 133.5 | 185.0 | |||||||||||||||||||||||||
| 13.1 |
| 20.5 |
| - |
| - |
| - |
| 9.2 |
| 43.5 |
| 13.1 |
| 20.5 |
| 416.2 |
| 514.7 |
| - |
| - |
| 1,879.9 |
| - |
| - |
| Prepaid Expenses | 711.8 | 561.1 | 666.0 | 562.3 | 658.1 | 507.5 | 535.8 | 613.1 | 523.5 | 360.5 | 310.4 | 374.6 | 313.3 | 186.9 | 136.4 | 287.1 | - | - | - |
| Other Current Assets | 112.1 | 102.2 | 124.9 | 114.7 | 91.2 | 79.6 | 89.3 | 121.8 | 133.4 | 124.0 | 103.3 | 149.1 | 114.2 | 49.4 | 42.3 | 51.2 | 151.0 | - | - |
| Assets Held For Sale | 0.0 | 913.5 | 0.0 | - | - | 0.0 | 628.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,906.3 | 3,716.4 | 3,729.5 | 3,496.1 | 3,329.7 | 3,044.5 | 3,484.1 | 3,684.0 | 3,474.0 | 3,230.0 | 2,977.6 | 2,910.8 | 2,747.2 | 2,471.2 | 2,034.3 | 2,083.0 | 2,589.1 | - | - |
| 1,978.9 |
| 1,854.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 1,734.2 | 1,458.2 | 1,705.2 | 1,484.0 | 1,277.0 | 1,179.3 | 1,050.2 | 924.7 | 817.9 | 723.1 | 634.4 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 5,821.6 | 5,333.0 | 5,267.3 | 4,789.7 | 3,932.8 | 3,333.4 | 2,681.6 | 2,014.3 | 1,229.0 | 1,255.8 | 1,219.6 | 1,567.2 | - | - |
| Long Term Investments | 69.1 | 60.3 | 73.0 | 93.2 | 191.4 | 1,818.1 | 1,117.1 | 3,234.7 | 672.2 | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 128.8 | 124.5 | 170.6 | 663.3 | 2,688.7 | 2,788.4 | 3,093.9 | 3,465.6 | 121.5 | 98.7 | 82.2 | 73.5 | 73.3 | 243.6 | 248.3 | 262.9 | 278.5 | - | - |
| Goodwill | 5,233.9 | 5,126.8 | 7,980.3 | 7,925.4 | 7,862.4 | 7,793.5 | 7,757.1 | 8,088.8 | 8,083.1 | 7,920.5 | 7,138.6 | 6,208.2 | 6,146.8 | 2,722.3 | 2,632.9 | 2,619.8 | 2,570.6 | - | - |
| Intangible Assets | 2,533.0 | 2,532.3 | 2,731.7 | 2,728.1 | 2,755.2 | 2,732.1 | 2,718.9 | 3,198.1 | 3,304.8 | 3,377.7 | 3,403.8 | 3,181.0 | 3,231.1 | 871.4 | 866.4 | 886.3 | 925.0 | - | - |
| Operating Lease Right Of Use Assets | 582.4 | 545.7 | 615.3 | 442.5 | 478.9 | - | 481.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,370.3 | 1,805.3 | 2,055.0 | 2,193.3 | 2,351.5 | 2,492.5 | 2,656.3 | 2,183.3 | - | - | - | 4.4 | 0.0 | 0.2 | 6.5 | 1.8 | - | - | - |
| Other Non-Current Assets | 1,336.1 | 1,061.7 | 1,140.0 | 790.9 | 617.3 | 614.1 | 610.7 | 109.7 | 93.4 | 141.4 | 111.6 | 111.4 | 162.7 | 344.2 | 320.5 | 358.9 | 442.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 21,900.5 | 21,652.3 | 25,691.7 | 24,662.3 | 25,855.8 | 27,104.8 | 27,323.2 | 29,231.5 | 20,538.7 | 18,602.4 | 16,965.0 | 15,093.0 | 14,302.1 | 7,638.1 | 7,109.9 | 7,167.6 | 8,094.3 | - | - |
| 129.2 |
| 268.8 |
| - |
| - |
| Short Term Debt | 603.6 | 1,402.0 | 956.8 | 9.5 | 605.3 | 29.2 | 734.9 | 1,065.2 | 22.3 | 910.9 | 856.7 | 158.1 | 590.0 | 27.6 | 330.2 | 15.9 | 187.2 | - | - |
| Deferred Revenue Current | 17.8 | 91.5 | 34.6 | 34.0 | 32.0 | 16.3 | - | - | - | - | - | 53.4 | 52.8 | 49.3 | 35.7 | 31.7 | - | - | - |
| Operating Lease Liabilities Current | 101.9 | 76.7 | 89.6 | 81.4 | 80.4 | 68.8 | 76.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 854.0 | 886.7 | 836.4 | 852.0 | 871.3 | 779.9 | 780.4 | 690.4 | 678.3 | 620.4 | 544.4 | 124.4 | 118.7 | 80.5 | 71.6 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | 544.4 | 605.7 | 1,055.6 | 422.4 | 336.2 | 419.9 | 501.6 | - | - |
| Total Current Liabilities | 2,689.8 | 4,035.2 | 3,141.7 | 2,968.3 | 2,698.8 | 1,269.1 | 2,311.8 | 3,163.8 | 2,039.6 | 2,697.6 | 2,272.3 | 1,130.7 | 2,025.7 | 677.9 | 1,199.6 | 662.9 | 1,372.6 | - | - |
| 3,136.7 |
| 3,277.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 532.2 | 539.1 | 588.7 | 417.4 | 457.3 | 471.1 | 483.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | 10.7 | 80.2 | 92.0 | 104.1 | 1.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 203.9 | 92.6 | 591.5 | 569.5 | 515.8 | 569.7 | 384.0 | 1,029.7 | 694.4 | 1,133.6 | 1,022.2 | 818.9 | 762.6 | 599.6 | 608.7 | 583.1 | 536.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 76.3 | 94.7 | 127.7 | 137.3 | 150.1 | 96.2 | 86.3 | 106.6 | 136.1 | 165.7 | 162.5 | 176.1 | 159.2 | 222.5 | 204.2 | 233.0 | 332.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 13,513.6 | 14,517.5 | 15,627.1 | 15,928.4 | 13,808.0 | 13,175.7 | 14,848.9 | 16,394.3 | 12,547.0 | 11,717.6 | 10,273.2 | 9,211.7 | 9,320.8 | 4,777.8 | 4,433.9 | 4,615.7 | 5,518.0 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | 2,185.7 | 2,144.6 | 2,047.3 | 1,903.0 | 1,808.9 | 1,604.2 | 1,514.6 | 1,410.8 | 2,825.3 | 2,755.8 | 2,589.0 | 2,269.8 | 2,116.6 | 1,907.1 | 1,691.4 | 1,602.4 | 1,493.2 | - | - |
| Retained Earnings | 13,574.4 | 12,603.4 | 13,417.2 | 12,343.9 | 14,505.4 | 15,117.8 | 13,695.3 | 14,276.2 | 9,157.2 | 7,310.0 | 6,090.5 | 5,277.5 | 4,438.2 | 2,495.1 | 2,107.3 | 1,662.3 | 1,102.8 | - | - |
| Accumulated Other Comprehensive Income | 423.2 | (662.7) | 376.8 | 28.5 | (412.7) | (335.5) | (266.3) | (353.9) | (202.9) | (399.8) | (452.5) | (130.9) | 86.0 | 132.1 | 173.7 | 188.8 | 587.2 | - | - |
| Treasury Stock | - | - | - | 5,863.9 | 4,171.9 | 2,789.8 | 2,814.0 | 2,784.3 | 3,807.4 | 2,777.7 | 1,670.3 | 1,648.5 | 1,662.3 | 1,676.7 | 1,299.0 | 904.2 | 609.5 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 8,082.4 | 6,882.0 | 9,743.1 | 8,413.6 | 11,731.9 | 13,598.9 | 12,131.8 | 12,551.0 | 7,975.1 | 6,891.2 | 6,559.6 | 5,770.7 | 4,981.3 | 2,860.3 | 2,676.0 | 2,551.9 | 2,576.3 | 1,908.3 | 2,765.9 |
| Total Equity | 8,386.9 | 7,134.8 | 10,064.6 | 8,733.9 | 12,047.8 | 13,929.1 | 12,474.3 | 12,837.2 | 7,991.7 | 6,829.3 | 6,691.8 | 5,881.3 | 4,981.3 | 2,860.3 | 2,676.0 | 2,551.9 | 2,576.3 | 1,908.3 | 2,765.9 |
| 3,464.3 |
| - |
| - |
| Net debt | 10,194.1 | 10,622.9 | 11,485.5 | 11,162.5 | 9,894.1 | 9,981.7 | 11,864.3 | 12,731.4 | 9,349.6 | 8,454.2 | 7,589.8 | 7,134.0 | 6,899.4 | 2,973.9 | 2,665.8 | 3,143.4 | 3,420.8 | - | - |
| Working Capital | 216.5 | (318.8) | 587.8 | 527.8 | 630.9 | 1,775.4 | 1,172.3 | 520.2 | 1,434.4 | 532.4 | 705.3 | 1,780.1 | 721.5 | 1,793.3 | 834.7 | 1,420.1 | 1,216.5 | - | - |
| Book Value | 8,082.4 | 6,882.0 | 9,743.1 | 8,413.6 | 11,731.9 | 13,598.9 | 12,131.8 | 12,551.0 | 7,975.1 | 6,891.2 | 6,559.6 | 5,770.7 | 4,981.3 | 2,860.3 | 2,676.0 | 2,551.9 | 2,576.3 | 1,908.3 | 2,765.9 |
| Tangible Book Value | 315.5 | (777.1) | (968.9) | (2,239.9) | 1,114.3 | 3,073.3 | 1,655.8 | 1,264.1 | (3,412.8) | (4,407.0) | (3,982.8) | (3,618.5) | (4,396.6) | (733.4) | (823.3) | (954.2) | (919.3) | - | - |
| 165.1 |
| 101.8 |
| 199.4 |
| 361.3 |
| 103.4 |
| 503.8 |
| 460.6 |
| 152.9 |
| 204.6 |
| 302.8 |
| 81.4 |
| 93.7 |
| 81.3 |
| 98.7 |
| 93.6 |
| 130.6 |
| 206.1 |
| 210.0 |
| 90.3 |
| 154.5 |
| 125.6 |
| 199.1 |
| 177.4 |
| 197.3 |
| 177.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 96.6 | 102.4 | 152.4 | 72.0 | 73.9 | 68.1 | 73.7 | 64.6 | 73.8 | 152.4 | 78.7 | 83.3 | 192.5 | 133.5 | 185.0 | 165.1 | 101.8 | 199.4 | 361.3 | 103.4 | 503.8 | 460.6 | 152.9 | 204.6 | 302.8 | 81.4 | 93.7 | 81.3 | 98.7 | 93.6 | 130.6 | 206.1 | 210.0 | 90.3 | 154.5 | 125.6 | 199.1 | 177.4 | 197.3 | 177.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 726.7 | 658.2 | 708.3 | 667.6 | 813.3 | 736.5 | 836.2 | 871.3 | 893.9 | 832.8 | 897.3 | 933.2 | 933.1 | 901.6 | 921.0 | 978.9 | 879.9 | 899.0 | 917.8 | 972.8 | 922.8 | 785.3 | 915.4 | 926.3 | 700.5 | 864.8 | 808.3 | 953.7 | 788.3 | 846.9 | 837.2 | 951.2 | 827.9 | 776.2 | 779.5 | 853.3 | 832.0 | 737.0 | 856.0 | 831.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,452.6 | 1,433.9 | 1,379.2 | 1,439.7 | 1,411.9 | 1,437.2 | 2,129.6 | 2,098.6 | 2,127.0 | 2,078.3 | 1,988.0 | 1,814.0 | 1,951.4 | 1,898.7 | 1,802.0 | 1,651.0 | 1,656.4 | 1,573.2 | 1,518.9 | 1,339.0 | 1,377.6 | 1,291.1 | 1,376.9 | 1,328.4 | 1,332.6 | 1,373.6 | 1,358.8 | 1,311.4 | 1,494.1 | 2,130.4 | 2,198.0 | 1,941.9 | 2,068.4 | 2,084.0 | 2,167.6 | 1,929.7 | 1,936.9 | 1,955.1 | 2,123.1 | 1,855.2 |
| Prepaid Expenses | 765.1 | 711.8 | 669.2 | 699.6 | 628.1 | 561.1 | 590.0 | 612.3 | 733.7 | 666.0 | 587.4 | 603.8 | 575.6 | 562.3 | 617.9 | 735.2 | 664.1 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | 80.5 | - | 75.9 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | 0.0 | 0.0 | 1,014.1 | 913.5 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,041.0 | 2,906.3 | 2,909.1 | 2,878.9 | 3,941.3 | 3,716.4 | 3,629.5 | 3,646.8 | 3,828.4 | 3,729.5 | 3,551.4 | 3,434.3 | 3,652.6 | 3,496.1 | 3,525.9 | 3,530.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 8,211.5 | 8,002.2 | 7,719.7 | 7,409.8 | 7,785.3 | 7,898.8 | 8,298.0 | 8,055.2 | 7,713.5 | 7,580.3 | 7,190.1 | 6,865.2 | 6,523.8 | 6,234.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | 61.7 | 62.5 | 67.7 | 60.3 | 100.9 | 90.5 | 86.0 | 73.0 | - | - | - | - | 95.0 | 91.8 | 172.3 | |||||||||||||||||||||||
| Equity Method Investments | - | - | 147.4 | 124.8 | 121.6 | 124.5 | 151.0 | 128.7 | 126.9 | 170.6 | 233.3 | 277.1 | 291.3 | 663.3 | 771.4 | 833.4 | 2,534.0 | |||||||||||||||||||||||
| Goodwill | 5,248.9 | 5,233.9 | 5,190.6 | 5,179.3 | 5,156.8 | 5,126.8 | 5,612.4 | 5,715.4 | 7,985.4 | 7,980.3 | 7,978.2 | 7,985.6 | 7,953.9 | 7,925.4 | 7,896.6 | 7,898.6 | 7,915.1 | 7,862.4 | ||||||||||||||||||||||
| Intangible Assets | 2,536.8 | 2,533.0 | 2,532.7 | 2,533.4 | 2,533.5 | 2,532.3 | 2,718.2 | 2,763.0 | 2,731.5 | 2,731.7 | 2,732.2 | 2,734.5 | 2,727.4 | 2,728.1 | 2,741.5 | 2,763.6 | 2,765.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | 578.7 | 606.3 | 569.8 | 545.7 | 545.0 | 579.5 | 606.2 | 615.3 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,459.2 | 1,370.3 | 1,569.0 | 1,588.4 | 1,755.3 | 1,805.3 | 1,914.7 | 1,963.9 | 2,020.3 | 2,055.0 | 2,086.1 | 2,147.6 | 2,160.5 | 2,193.3 | 2,241.7 | 2,292.3 | 2,334.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,312.6 | 1,336.1 | 1,270.5 | 1,237.2 | 1,156.1 | 1,061.7 | 1,146.1 | 1,091.2 | 1,196.5 | 1,140.0 | 762.7 | 770.6 | 783.4 | 790.9 | 667.1 | 637.0 | 653.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 22,108.7 | 21,900.5 | 21,683.4 | 21,419.4 | 22,262.7 | 21,652.3 | 22,806.2 | 23,079.1 | 26,060.1 | 25,691.7 | 25,057.4 | 24,930.0 | 24,759.2 | 24,662.3 | 24,463.0 | 24,280.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,000.1 | 960.2 | 976.5 | 1,023.2 | 979.5 | 939.8 | 1,055.9 | 1,099.4 | 1,139.3 | 1,107.1 | 1,028.8 | 978.8 | 1,003.3 | 941.5 | 1,008.1 | 959.1 | 874.6 | 899.2 | 945.4 | 840.4 | 821.1 | 460.0 | 732.1 | 651.2 | 505.5 | 557.6 | 676.5 | 608.6 | 579.1 | 616.7 | 882.7 | 734.9 | 650.3 | 592.2 | 742.2 | 601.7 | 558.8 | 559.8 | 772.3 | 624.5 |
| Short Term Debt | 1,102.6 | 603.6 | 4.0 | 504.1 | 1,403.0 | 1,402.0 | 503.3 | 404.7 | 406.2 | 956.8 | 957.3 | 558.3 | 558.1 | 9.5 | 9.6 | 7.6 | 575.1 | 605.3 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 890.0 | 854.0 | 818.0 | 879.6 | 934.1 | 886.7 | 839.7 | 901.6 | 783.5 | 836.4 | 934.9 | 853.0 | 810.0 | 852.0 | 831.7 | 881.3 | 792.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,329.0 | 2,689.8 | 2,173.2 | 2,659.4 | 3,694.1 | 4,035.2 | 3,289.0 | 2,913.8 | 3,122.2 | 3,141.7 | 3,379.9 | 2,857.5 | 3,190.5 | 2,968.3 | 2,725.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 9,094.9 | 9,692.9 | 10,285.1 | 9,788.3 | 9,786.5 | 9,289.0 | 10,185.7 | 10,683.6 | 10,682.9 | 10,681.1 | 10,282.3 | 10,680.8 | 10,979.8 | 11,286.5 | 11,287.1 | 10,278.7 | 10,278.2 | 9,488.2 | 10,083.8 | 10,081.7 | 9,914.8 | 10,413.1 | 10,416.1 | 11,066.8 | 11,639.3 | 11,210.8 | 11,339.7 | 12,159.8 | 11,745.8 | 11,759.8 | 11,772.5 | 9,187.6 | 9,416.4 | 9,417.6 | 8,114.2 | 8,036.9 | 8,077.2 | 7,720.7 | 7,362.5 | 7,021.6 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 540.4 | 568.5 | - | 588.7 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | 224.1 | 290.8 | - | 591.5 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | 93.6 | 148.2 | - | 127.7 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 13,558.9 | 13,513.6 | 13,683.1 | 13,633.1 | 14,730.6 | 14,517.5 | 14,734.5 | 14,923.2 | 15,488.2 | 15,627.1 | 15,259.0 | 15,206.0 | 15,851.0 | 15,928.4 | 15,746.3 | 14,570.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 2,168.7 | 2,185.7 | 2,166.8 | 2,150.5 | 2,130.6 | 2,144.6 | 2,132.7 | 2,115.2 | 2,070.3 | 2,047.3 | 2,019.2 | 1,998.8 | 1,918.1 | 1,903.0 | 1,883.6 | 1,860.4 | ||||||||||||||||||||||||
| Retained Earnings | 14,050.3 | 13,574.4 | 13,550.4 | 13,225.5 | 12,938.9 | 12,603.4 | 13,159.7 | 12,727.2 | 14,109.5 | 13,417.2 | 13,187.6 | 12,842.7 | 12,316.7 | 12,343.9 | 12,267.8 | 13,448.4 | 14,746.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 337.8 | 423.2 | (0.8) | (92.3) | (312.0) | (662.7) | (724.7) | (427.0) | 367.8 | 376.8 | 364.4 | 434.4 | 242.9 | 28.5 | (200.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,563.1 | 5,566.6 | 5,175.7 | 4,171.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 8,255.6 | 8,082.4 | 7,710.8 | 7,500.4 | 7,265.5 | 6,882.0 | 7,817.8 | 7,870.8 | 10,251.8 | 9,743.1 | 9,471.0 | 9,390.8 | 8,585.0 | 8,413.6 | 8,389.5 | 9,389.0 | ||||||||||||||||||||||||
| Total Equity | 8,549.8 | 8,386.9 | 8,000.3 | 7,786.3 | 7,532.1 | 7,134.8 | 8,071.7 | 8,155.9 | 10,571.9 | 10,064.6 | 9,798.4 | 9,724.0 | 8,908.2 | 8,733.9 | 8,716.7 | 9,710.9 | 11,558.5 | 12,047.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 10,197.5 | 10,296.5 | 10,289.1 | 10,292.4 | 11,189.5 | 10,691.0 | 10,689.0 | 11,088.3 | 11,089.1 | 11,637.9 | 11,239.6 | 11,239.1 | 11,537.9 | 11,296.0 | 11,296.7 | 10,286.3 | 10,853.3 | 10,093.5 | 10,089.5 | 10,087.5 | 10,444.2 | 10,442.3 | 10,944.5 | 11,600.6 | 12,174.0 | 11,945.7 | 12,074.5 | 12,795.9 | 12,811.2 | 12,825.0 | 12,838.1 | 9,206.5 | 9,437.3 | 9,439.9 | 8,137.4 | 8,133.4 | 8,223.4 | 8,631.6 | 8,278.2 | 7,914.7 |
| Net debt | 10,100.9 | 10,194.1 | 10,136.7 | 10,220.4 | 11,115.6 | 10,622.9 | 10,615.3 | 11,023.7 | 11,015.3 | 11,485.5 | 11,160.9 | 11,155.8 | 11,345.4 | 11,162.5 | 11,111.7 | 10,121.2 | 10,751.5 | 9,894.1 | ||||||||||||||||||||||
| Working Capital | (288.0) | 216.5 | 735.9 | 219.5 | 247.2 | (318.8) | 340.5 | 733.0 | 706.2 | 587.8 | 171.5 | 576.8 | 462.1 | 527.8 | 800.9 | 1,018.3 | 936.4 | |||||||||||||||||||||||
| Book Value | 8,255.6 | 8,082.4 | 7,710.8 | 7,500.4 | 7,265.5 | 6,882.0 | 7,817.8 | 7,870.8 | 10,251.8 | 9,743.1 | 9,471.0 | 9,390.8 | 8,585.0 | 8,413.6 | 8,389.5 | 9,389.0 | 11,231.4 | 11,731.9 | ||||||||||||||||||||||
| Tangible Book Value | 469.9 | 315.5 | (12.5) | (212.3) | (424.8) | (777.1) | (512.8) | (607.6) | (465.1) | (968.9) | (1,239.4) | (1,329.3) | (2,096.3) | (2,239.9) | (2,248.6) | (1,273.2) | 550.6 | |||||||||||||||||||||||
| 658.1 |
| 578.6 |
| 528.5 |
| 508.9 |
| 507.5 |
| 455.5 |
| 497.1 |
| 470.1 |
| 535.8 |
| 484.3 |
| 525.1 |
| 530.9 |
| 613.1 |
| 472.7 |
| 486.3 |
| 498.5 |
| 523.5 |
| 444.0 |
| 464.8 |
| 392.5 |
| 360.5 |
| 268.4 |
| 306.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.2 |
| 128.8 |
| - |
| 124.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 546.4 |
| 580.8 |
| 590.2 |
| 628.5 |
| 724.8 |
| 666.0 |
| 668.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,302.2 |
| 3,329.7 |
| 3,376.6 |
| 2,943.7 |
| 3,313.1 |
| 3,044.5 |
| 3,447.1 |
| 3,537.2 |
| 3,396.2 |
| 3,484.1 |
| 3,469.9 |
| 3,537.5 |
| 3,580.9 |
| 3,684.0 |
| 3,638.5 |
| 3,585.5 |
| 3,604.8 |
| 3,474.0 |
| 3,545.6 |
| 3,373.4 |
| 3,360.5 |
| 3,230.0 |
| 3,444.8 |
| 3,169.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,163.3 |
| 6,059.6 |
| 5,519.3 |
| 5,505.4 |
| 5,392.2 |
| 5,821.6 |
| 5,580.7 |
| 5,184.9 |
| 5,098.2 |
| 5,333.0 |
| 5,187.2 |
| 5,141.6 |
| 5,118.0 |
| 5,267.3 |
| 4,986.3 |
| 4,947.7 |
| 4,815.8 |
| 4,789.7 |
| 4,551.0 |
| 4,464.2 |
| 4,186.9 |
| 3,932.8 |
| 3,708.0 |
| 3,632.1 |
| 191.4 |
| 292.9 |
| 488.6 |
| 1,075.7 |
| 1,818.1 |
| 1,536.2 |
| 764.0 |
| 809.5 |
| 1,117.1 |
| 1,040.2 |
| 1,572.2 |
| 2,409.5 |
| 3,234.7 |
| 2,048.1 |
| 1,759.2 |
| - |
| 672.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,688.7 |
| 2,756.4 |
| 2,819.0 |
| 2,656.7 |
| 2,788.4 |
| 2,959.9 |
| 2,931.9 |
| 2,885.7 |
| 3,093.9 |
| 3,058.7 |
| 3,003.8 |
| 3,430.4 |
| 3,465.6 |
| 3,583.0 |
| 120.3 |
| 127.2 |
| 121.5 |
| 118.9 |
| 98.4 |
| 98.6 |
| 98.7 |
| 115.7 |
| 83.5 |
| 7,848.1 |
| 7,798.9 |
| 7,808.9 |
| 7,793.5 |
| 7,789.0 |
| 7,717.4 |
| 7,684.9 |
| 7,757.1 |
| 7,771.8 |
| 7,696.7 |
| 7,756.0 |
| 8,088.8 |
| 8,061.8 |
| 8,082.6 |
| 8,050.5 |
| 8,083.1 |
| 8,085.7 |
| 8,114.2 |
| 7,972.3 |
| 7,920.5 |
| 7,517.9 |
| 7,356.8 |
| 2,755.2 |
| 2,756.7 |
| 2,729.7 |
| 2,731.8 |
| 2,732.1 |
| 2,739.7 |
| 2,738.3 |
| 2,735.4 |
| 2,718.9 |
| 2,721.3 |
| 2,787.0 |
| 2,847.5 |
| 3,198.1 |
| 3,307.8 |
| 3,308.9 |
| 3,301.6 |
| 3,304.8 |
| 3,303.8 |
| 3,309.1 |
| 3,289.7 |
| 3,377.7 |
| 3,494.2 |
| 3,441.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 502.9 |
| 552.8 |
| 575.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,351.5 |
| 2,414.2 |
| 2,448.0 |
| 2,591.0 |
| 2,492.5 |
| 2,563.0 |
| 2,574.8 |
| 2,599.5 |
| 2,656.3 |
| 2,663.0 |
| - |
| - |
| 2,183.3 |
| 2,177.7 |
| 2,177.8 |
| 2,194.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 617.3 |
| 563.1 |
| 607.0 |
| 623.0 |
| 614.1 |
| 629.5 |
| 597.4 |
| 564.0 |
| 610.7 |
| 619.1 |
| 650.4 |
| 680.0 |
| 109.7 |
| 4,313.0 |
| 4,172.8 |
| 3,324.0 |
| 765.6 |
| 621.0 |
| 157.5 |
| 150.0 |
| 141.4 |
| 155.2 |
| 117.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,841.1 |
| 25,855.8 |
| 25,527.3 |
| 25,340.3 |
| 26,192.4 |
| 27,104.8 |
| 27,630.6 |
| 26,462.5 |
| 26,149.8 |
| 27,323.2 |
| 27,093.7 |
| 27,555.1 |
| 28,951.1 |
| 29,231.5 |
| 27,890.4 |
| 24,097.5 |
| 23,096.7 |
| 20,538.7 |
| 20,107.1 |
| 19,418.4 |
| 18,959.4 |
| 18,602.4 |
| 18,320.1 |
| 17,717.4 |
| 5.7 |
| 5.8 |
| 529.4 |
| 29.2 |
| 528.4 |
| 533.8 |
| 534.7 |
| 734.9 |
| 734.8 |
| 636.1 |
| 1,065.4 |
| 1,065.2 |
| 1,065.6 |
| 18.9 |
| 20.9 |
| 22.3 |
| 23.2 |
| 96.5 |
| 146.2 |
| 910.9 |
| 915.7 |
| 893.1 |
| - |
| 36.9 |
| - |
| - |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.2 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.6 |
| - |
| - |
| 68.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 871.3 |
| 1,054.5 |
| 854.9 |
| 712.3 |
| 779.9 |
| 740.9 |
| 724.9 |
| 712.2 |
| 780.4 |
| 767.4 |
| 800.3 |
| 708.4 |
| 690.4 |
| 683.6 |
| 691.6 |
| 649.6 |
| 678.3 |
| 557.7 |
| 577.8 |
| 489.3 |
| 620.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 562.2 |
| 531.8 |
| 2,511.9 |
| 2,365.8 |
| 2,698.8 |
| 2,248.6 |
| 2,187.1 |
| 2,062.8 |
| 1,269.1 |
| 2,041.4 |
| 1,909.9 |
| 1,752.4 |
| 2,311.8 |
| 2,460.2 |
| 2,195.9 |
| 2,939.3 |
| 3,163.8 |
| 3,363.4 |
| 2,162.5 |
| 1,990.5 |
| 2,039.6 |
| 2,535.9 |
| 2,090.0 |
| 2,182.4 |
| 2,697.6 |
| 2,636.6 |
| 2,199.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 503.3 |
| 511.9 |
| 527.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 334.8 |
| 561.3 |
| 815.4 |
| 1,029.7 |
| - |
| - |
| - |
| - |
| 1,233.6 |
| 1,167.1 |
| 1,135.5 |
| 1,133.6 |
| 1,124.0 |
| 1,164.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.6 |
| 90.0 |
| 85.2 |
| 106.6 |
| 1,234.5 |
| 1,212.2 |
| 1,124.0 |
| 1,089.8 |
| 214.3 |
| 179.1 |
| 166.5 |
| 165.7 |
| 199.3 |
| 158.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,282.6 |
| 13,808.0 |
| 13,980.9 |
| 13,815.7 |
| 13,594.8 |
| 13,175.7 |
| 13,978.1 |
| 14,458.7 |
| 14,772.2 |
| 14,848.9 |
| 15,057.4 |
| 15,864.1 |
| 16,462.9 |
| 16,394.3 |
| 16,370.4 |
| 12,562.3 |
| 12,530.9 |
| 12,547.0 |
| 12,098.0 |
| 11,473.1 |
| 11,561.6 |
| 11,717.6 |
| 11,322.4 |
| 10,543.3 |
| 1,825.0 |
| 1,808.9 |
| 1,781.8 |
| 1,648.3 |
| 1,619.2 |
| 1,604.2 |
| 1,580.4 |
| 1,553.6 |
| 1,523.3 |
| 1,514.6 |
| 1,472.3 |
| 1,452.1 |
| 1,417.0 |
| 1,410.8 |
| 1,368.8 |
| 2,865.3 |
| 2,834.8 |
| 2,825.3 |
| 2,809.2 |
| 2,787.6 |
| 2,759.8 |
| 2,755.8 |
| 2,705.5 |
| 2,675.4 |
| 14,505.4 |
| 14,251.6 |
| 13,922.2 |
| 14,063.6 |
| 15,117.8 |
| 14,879.1 |
| 13,742.2 |
| 13,374.1 |
| 13,695.3 |
| 13,439.4 |
| 13,221.4 |
| 13,888.9 |
| 14,276.2 |
| 13,176.8 |
| 13,012.9 |
| 12,002.4 |
| 9,157.2 |
| 8,401.7 |
| 8,011.0 |
| 7,612.3 |
| 7,310.0 |
| 6,934.9 |
| 6,608.7 |
| (355.4) |
| (166.3) |
| (412.7) |
| (623.1) |
| (290.4) |
| (236.6) |
| (335.5) |
| (357.4) |
| (815.5) |
| (1,022.4) |
| (266.3) |
| (383.8) |
| (476.6) |
| (355.5) |
| (353.9) |
| (505.9) |
| (304.6) |
| (378.6) |
| (202.9) |
| (209.0) |
| (87.4) |
| (212.3) |
| (399.8) |
| (596.7) |
| (443.1) |
| 4,174.2 |
| 4,089.6 |
| 3,186.8 |
| 2,789.8 |
| 2,792.2 |
| 2,794.5 |
| 2,811.2 |
| 2,814.0 |
| 2,820.7 |
| 2,821.6 |
| 2,778.0 |
| 2,784.3 |
| 2,785.2 |
| 4,308.2 |
| 3,905.1 |
| 3,807.4 |
| 3,010.9 |
| 2,786.0 |
| 2,773.0 |
| 2,777.7 |
| 2,028.6 |
| 1,661.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,231.4 |
| 11,731.9 |
| 11,238.3 |
| 11,192.7 |
| 12,261.6 |
| 13,598.9 |
| 13,312.1 |
| 11,688.0 |
| 11,066.0 |
| 12,131.8 |
| 11,709.4 |
| 11,377.5 |
| 12,174.6 |
| 12,551.0 |
| 11,256.7 |
| 11,268.3 |
| 10,556.4 |
| 7,975.1 |
| 7,993.9 |
| 7,928.1 |
| 7,389.7 |
| 6,891.2 |
| 7,018.0 |
| 7,182.4 |
| 11,546.4 |
| 11,524.6 |
| 12,597.6 |
| 13,929.1 |
| 13,652.5 |
| 12,003.8 |
| 11,377.6 |
| 12,474.3 |
| 12,036.3 |
| 11,691.0 |
| 12,488.2 |
| 12,837.2 |
| 11,520.0 |
| 11,535.2 |
| 10,565.8 |
| 7,991.7 |
| 8,009.1 |
| 7,945.3 |
| 7,397.8 |
| 6,884.8 |
| 6,997.7 |
| 7,174.1 |
| 9,728.2 |
| 9,984.1 |
| 9,940.4 |
| 9,981.7 |
| 10,791.6 |
| 11,396.0 |
| 11,871.2 |
| 11,864.3 |
| 11,980.8 |
| 12,714.6 |
| 12,712.5 |
| 12,731.4 |
| 12,707.5 |
| 9,000.4 |
| 9,227.3 |
| 9,349.6 |
| 7,982.9 |
| 8,007.8 |
| 8,024.3 |
| 8,454.2 |
| 8,080.9 |
| 7,737.4 |
| 630.9 |
| 1,128.0 |
| 756.6 |
| 1,250.3 |
| 1,775.4 |
| 1,405.7 |
| 1,627.3 |
| 1,643.8 |
| 1,172.3 |
| 1,009.7 |
| 1,341.6 |
| 641.6 |
| 520.2 |
| 275.1 |
| 1,423.0 |
| 1,614.3 |
| 1,434.4 |
| 1,009.7 |
| 1,283.4 |
| 1,178.1 |
| 532.4 |
| 808.2 |
| 970.2 |
| 11,238.3 |
| 11,192.7 |
| 12,261.6 |
| 13,598.9 |
| 13,312.1 |
| 11,688.0 |
| 11,066.0 |
| 12,131.8 |
| 11,709.4 |
| 11,377.5 |
| 12,174.6 |
| 12,551.0 |
| 11,256.7 |
| 11,268.3 |
| 10,556.4 |
| 7,975.1 |
| 7,993.9 |
| 7,928.1 |
| 7,389.7 |
| 6,891.2 |
| 7,018.0 |
| 7,182.4 |
| 1,114.3 |
| 633.5 |
| 664.1 |
| 1,720.9 |
| 3,073.3 |
| 2,783.4 |
| 1,232.3 |
| 645.7 |
| 1,655.8 |
| 1,216.3 |
| 893.8 |
| 1,571.1 |
| 1,264.1 |
| (112.9) |
| (123.2) |
| (795.7) |
| (3,412.8) |
| (3,395.6) |
| (3,495.2) |
| (3,872.3) |
| (4,407.0) |
| (3,994.1) |
| (3,615.9) |