| (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 | 1,187.6 | 1,463.4 | 1,486.3 | 1,984.8 | 2,070.1 | 2,426.2 | 2,407.3 | 2,379.4 | 2,420.2 | 2,879.2 | 2,788.1 | 3,654.0 | 3,843.5 | 3,650.4 | ||||||||||||||||||||||||||
| (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 | 1,463.4 | 2,426.2 | 2,879.2 | 3,650.4 | 2,522.5 | 3,482.0 | 2,351.9 | 2,215.0 | 2,804.5 | 2,453.1 | 2,080.1 | 2,182.2 | 2,080.1 | 2,182.2 | 1,262.6 | 1,258.5 | 1,991.8 | ||
| Restricted Cash | 96.7 | 95.6 | 90.2 | 132.6 | 8.5 | 4.4 | 6.4 | 4.3 | 2.2 | 192.8 | 2.1 | 1.0 | 199.9 | 99.2 | 0.0 | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | 0.0 | 166.8 | 173.4 | 115.3 | 240.1 | 174.4 | 138.9 | 122.1 | - | - | ||
| Cash And Short Term Investments | 1,463.4 | 2,426.2 | 2,879.2 | 3,650.4 | 2,522.5 | 3,482.0 | 2,351.9 | 2,215.0 | 2,971.2 | 2,626.6 | 2,195.4 | 2,422.3 | 2,254.5 | 2,321.1 | 1,384.7 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 402.6 | 324.0 | 341.7 | 216.0 | 199.5 | 200.2 | 346.4 | 276.6 | 224.1 | 219.0 | 187.9 | 238.0 | 241.9 | 238.6 | 238.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 88.5 | 75.8 | 75.6 | 70.1 | 70.0 | 66.3 | 88.5 | 66.6 | 71.6 | 91.5 | 74.5 | 72.2 | 74.7 | 63.8 | 72.1 | 86.8 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 14,135.8 | 13,580.8 | 13,272.4 | 12,947.5 | 14,492.3 | 14,364.9 | 14,134.4 | 13,473.8 | 12,137.4 | 11,434.9 | 10,318.1 | 8,476.8 | 7,313.4 | 6,778.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 255.3 | 205.1 | 208.3 | 197.5 | 170.5 | 148.5 | 262.4 | 321.8 | 285.4 | 298.5 | 267.8 | 303.3 | 272.9 | 164.9 | 171.6 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 10,537.4 | 10,500.5 | 11,028.7 | 11,569.3 | 11,884.5 | 12,469.4 | 10,080.0 | 9,411.1 | 9,565.9 | 10,125.4 | 9,149.7 | 7,345.3 | 6,586.5 | 5,781.8 | 2,809.8 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.4 | 1.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 10,546.8 | 10,541.7 | 11,738.3 | 12,116.9 | 11,934.5 | 13,065.8 | 10,403.9 | 9,423.1 | 9,628.6 | 10,125.4 | 9,149.7 | 7,345.3 | 6,587.6 | 5,782.8 | 3,217.7 | 3,267.5 | |||
| 1,943.5 |
| 2,014.9 |
| 2,317.4 |
| 2,522.5 |
| 2,475.8 |
| 2,802.7 |
| 2,890.4 |
| 3,482.0 |
| 3,554.9 |
| 3,797.7 |
| 2,881.0 |
| 2,351.9 |
| 1,676.1 |
| 1,501.9 |
| 1,822.9 |
| 2,215.0 |
| 1,949.3 |
| 1,445.2 |
| 2,031.7 |
| 2,804.5 |
| 2,936.0 |
| 2,486.4 |
| 2,543.4 |
| 2,453.1 |
| 1,510.8 |
| 1,510.8 |
| Restricted Cash | - | - | - | - | - | - | 1,205.9 | 0.0 | 0.0 | 0.0 | 1.0 | 3.9 | 5.7 | 4.8 | 5.0 | 5.6 | 5.7 | 4.9 | 3.6 | 2.6 | 2.8 | 0.0 | 4.8 | 4.8 | 4.9 | 6.4 | 6.2 | 4.5 | 3.9 | 4.3 | 3.7 | 3.8 | 2.0 | 2.2 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 59.7 | 29.2 | 166.8 | 156.9 | 136.2 | 133.4 | 173.4 | 226.0 | 210.5 |
| Cash And Short Term Investments | 1,187.6 | 1,463.4 | 1,486.3 | 1,984.8 | 2,070.1 | 2,426.2 | 2,407.3 | 2,379.4 | 2,420.2 | 2,879.2 | 2,788.1 | 3,654.0 | 3,843.5 | 3,650.4 | 1,943.5 | 2,014.9 | 2,317.4 | 2,522.5 | 2,475.8 | 2,802.7 | 2,890.4 | 3,482.0 | 3,554.9 | 3,797.7 | 2,881.0 | 2,351.9 | 1,676.1 | 1,501.9 | 1,822.9 | 2,215.0 | 1,949.3 | 1,504.8 | 2,060.9 | 2,971.2 | 3,092.9 | 2,622.6 | 2,676.8 | 2,626.6 | 1,736.8 | 1,721.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 388.5 | 402.6 | 352.7 | 326.5 | 334.0 | 324.0 | 388.9 | 317.6 | 297.2 | 341.7 | 249.4 | 229.8 | 227.3 | 216.0 | 210.0 | 186.4 | 187.0 | 199.5 | 221.9 | 246.0 | 215.3 | 200.2 | 178.8 | 296.3 | 380.8 | 346.4 | 286.6 | 296.7 | 259.8 | 276.6 | 232.7 | 230.1 | 228.2 | 224.1 | 224.1 | 196.2 | 186.0 | 219.0 | 177.6 | 173.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 91.6 | 88.5 | 87.8 | 80.6 | 80.6 | 75.8 | 75.5 | 72.2 | 73.7 | 75.6 | 75.1 | 71.0 | 69.2 | 70.1 | 68.3 | 69.1 | 72.2 | 70.0 | 64.0 | 66.1 | 65.3 | 66.3 | 73.6 | 84.8 | 86.2 | 88.5 | 80.5 | 81.8 | 67.4 | 66.6 | 63.1 | 66.8 | 67.6 | 71.6 | 82.9 | 84.5 | 86.5 | 91.5 | 88.7 | 74.8 |
| Prepaid Expenses | 153.8 | 127.2 | 130.8 | 112.6 | 109.7 | 95.7 | 113.1 | 103.3 | 131.1 | 100.0 | 126.0 | 104.9 | 107.6 | 88.2 | 96.5 | 95.3 | 83.3 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,429.1 | 2,683.5 | 2,532.6 | 2,504.5 | 2,594.4 | 2,921.7 | 4,190.7 | 3,372.5 | 3,770.9 | 4,241.6 | 4,031.2 | 4,351.8 | 4,253.3 | 4,029.6 | 2,323.4 | 2,371.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 14,222.6 | 14,135.8 | 14,007.3 | 13,808.1 | 13,699.1 | 13,580.8 | 13,475.0 | 13,371.3 | 13,334.4 | 13,272.4 | 13,180.7 | 13,085.9 | 12,992.7 | 12,947.5 | 14,577.3 | 14,534.7 | 14,500.1 | 14,492.3 | 14,476.5 | 14,419.6 | 14,386.8 | 14,364.9 | 14,320.6 | 14,264.0 | 14,220.9 | 14,134.4 | 13,994.1 | 13,874.8 | 13,465.3 | 13,473.8 | 13,206.0 | 12,931.6 | 12,648.3 | 12,137.4 | 11,906.0 | 11,737.9 | 11,578.5 | 11,434.9 | 11,319.4 | 10,732.4 |
| Accumulated Depreciation | 7,618.4 | 7,509.9 | 7,428.1 | 7,276.7 | 7,152.7 | 7,059.5 | 6,957.1 | 6,878.7 | 6,727.9 | 6,584.0 | 6,449.9 | 6,314.6 | 6,166.7 | 6,051.4 | 6,078.4 | 5,938.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 6,604.2 | 6,625.9 | 6,579.2 | 6,531.4 | 6,546.4 | 6,521.3 | 6,517.8 | 6,492.6 | 6,606.5 | 6,688.5 | 6,730.8 | 6,771.3 | 6,826.0 | 6,896.1 | 8,498.8 | 8,596.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 1,055.3 | 948.2 | 867.7 | 769.3 | 706.4 | 648.2 | 542.1 | 517.6 | - | 90.9 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | 90.5 | 90.5 | 90.5 | 90.5 | 90.5 | 98.5 | 129.7 | ||||||||||||||||||||||
| Intangible Assets | 215.8 | 224.2 | 231.7 | 237.9 | - | 254.6 | - | - | - | - | 313.5 | 345.9 | 352.8 | 146.3 | 152.0 | 157.6 | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,772.7 | 1,778.1 | 1,785.6 | 1,793.5 | 1,792.2 | 1,797.3 | 1,803.4 | 1,812.4 | 1,823.0 | 1,832.9 | 1,826.4 | 1,838.1 | 1,849.6 | 1,853.2 | 347.9 | 356.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 400.9 | 409.1 | 430.1 | 488.7 | 498.5 | 507.7 | 463.1 | 478.6 | 484.1 | 500.9 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 267.6 | 274.9 | 278.5 | 268.5 | 225.4 | 231.6 | 760.5 | 732.4 | 378.1 | 312.4 | 317.0 | 287.8 | 253.6 | 263.3 | 204.2 | 204.1 | 203.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 12,905.3 | 13,108.1 | 12,802.2 | 12,689.0 | 12,724.0 | 12,978.0 | 14,111.4 | 13,289.8 | 13,470.7 | 13,996.2 | 13,336.3 | 13,783.7 | 13,724.0 | 13,415.1 | 11,779.3 | 11,788.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 222.9 | 255.3 | 204.6 | 201.7 | 223.7 | 205.1 | 213.0 | 200.7 | 176.4 | 208.3 | 187.9 | 178.5 | 183.2 | 197.5 | 139.2 | 153.8 | 164.9 | 170.5 | 154.7 | 168.1 | 133.2 | 148.5 | 146.4 | 215.8 | 194.2 | 262.4 | 292.1 | 432.1 | 345.5 | 321.8 | 316.0 | 247.4 | 301.6 | 285.4 | 279.4 | 299.3 | 341.4 | 298.5 | 356.5 | 173.5 |
| Short Term Debt | 547.8 | 9.4 | 4.7 | 999.1 | 1,039.9 | 41.3 | 1,239.1 | 1,291.3 | 1,291.5 | 709.6 | 112.1 | 41.3 | 143.2 | 547.5 | 546.1 | 544.6 | 50.0 | 50.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 498.5 | 569.6 | 531.6 | 508.6 | 491.3 | 508.7 | 538.1 | 488.6 | 489.9 | 543.3 | 517.1 | 498.1 | 490.8 | 506.1 | 436.2 | 412.6 | 423.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 178.3 | 245.6 | 205.6 | 187.9 | 156.3 | 229.3 | 185.2 | 178.5 | 154.5 | 212.6 | 187.1 | 156.9 | 126.2 | 187.2 | 171.4 | 161.8 | 142.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,956.4 | 1,643.2 | 1,441.7 | 2,423.0 | 2,396.8 | 1,539.5 | 2,743.3 | 2,601.0 | 2,633.1 | 2,200.5 | 1,514.0 | 1,346.0 | 1,370.9 | 1,811.4 | 1,635.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 9,976.7 | 10,537.4 | 10,563.5 | 9,545.7 | 9,513.2 | 10,500.5 | 10,547.5 | 9,739.4 | 9,920.1 | 11,028.7 | 11,678.7 | 12,101.5 | 12,107.0 | 11,569.3 | 11,570.4 | 11,367.9 | 11,872.9 | 11,884.5 | 11,693.8 | 10,612.6 | 11,755.2 | 12,469.4 | 12,563.0 | 12,477.2 | 11,133.0 | 10,080.0 | 9,421.8 | 9,095.3 | 9,133.6 | 9,411.1 | 8,695.3 | 8,133.6 | 9,234.7 | 9,565.9 | 9,771.8 | 9,806.3 | 9,812.9 | 10,125.4 | 9,440.9 | 9,457.0 |
| Operating Lease Liabilities Non-Current | 1,635.4 | 1,629.1 | 1,628.1 | 1,624.8 | 1,631.3 | 1,623.9 | 1,620.4 | 1,616.9 | 1,635.0 | 1,631.7 | 1,615.0 | 1,610.8 | 1,627.5 | 1,615.2 | 108.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 279.2 | 329.7 | 310.4 | 303.5 | 284.7 | 282.7 | 265.6 | 234.4 | 228.8 | 236.2 | 237.6 | 232.5 | 235.0 | 59.6 | 62.7 | 68.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 13,847.6 | 14,139.4 | 13,943.6 | 13,897.0 | 13,826.0 | 13,946.6 | 15,176.9 | 14,191.8 | 14,417.1 | 15,097.2 | 15,045.3 | 15,290.9 | 15,340.4 | 15,055.5 | 13,376.3 | 13,162.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 |
| Additional Paid In Capital | 3,834.1 | 3,801.9 | 3,779.1 | 3,755.9 | 3,727.0 | 3,698.8 | 3,685.2 | 3,672.0 | 3,656.8 | 3,647.2 | 3,633.5 | 3,619.2 | 3,604.9 | 3,583.9 | 3,584.4 | 3,566.5 | ||||||||||||||||||||||||
| Retained Earnings | (1,359.9) | (1,454.2) | (1,528.3) | (1,590.7) | (1,630.8) | (1,677.0) | (1,926.5) | (1,866.8) | (1,950.8) | (2,067.0) | (2,767.9) | (2,622.8) | (2,699.5) | (2,711.8) | (2,744.2) | (2,601.3) | (2,471.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 6.0 | (3.1) | (1.7) | 10.6 | (3.1) | (5.7) | (4.4) | 2.2 | 4.8 | 3.4 | 6.2 | 7.9 | 10.5 | (0.4) | 10.4 | 9.8 | ||||||||||||||||||||||||
| Treasury Stock | 2,693.4 | 2,621.4 | 2,620.5 | 2,618.6 | 2,455.1 | 2,241.6 | 2,037.0 | 1,918.6 | 1,849.2 | 1,836.3 | 1,694.9 | 1,636.0 | 1,634.7 | 1,623.9 | 1,615.0 | 1,585.7 | 1,448.0 | |||||||||||||||||||||||
| Minority Interest | (730.5) | (755.8) | (771.4) | (766.4) | (741.2) | (744.4) | (784.1) | (792.1) | (809.4) | (849.6) | (887.3) | (876.9) | (898.9) | (889.5) | (833.8) | (764.9) | (696.2) | |||||||||||||||||||||||
| Total Stockholders Equity | (211.8) | (275.5) | (370.0) | (441.5) | (360.7) | (224.2) | (281.4) | (109.8) | (137.0) | (251.4) | (821.8) | (630.3) | (717.4) | (750.8) | (763.2) | (609.4) | ||||||||||||||||||||||||
| Total Equity | (942.3) | (1,031.3) | (1,141.5) | (1,208.0) | (1,101.9) | (968.6) | (1,065.5) | (902.0) | (946.4) | (1,100.9) | (1,709.0) | (1,507.2) | (1,616.4) | (1,640.4) | (1,597.0) | (1,374.3) | (1,033.3) | (836.2) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 10,524.5 | 10,546.8 | 10,568.2 | 10,544.8 | 10,553.1 | 10,541.7 | 11,786.6 | 11,030.7 | 11,211.6 | 11,738.3 | 11,790.8 | 12,142.7 | 12,250.1 | 12,116.9 | 12,116.5 | 11,912.5 | 11,922.9 | 11,934.5 | 11,743.8 | 11,920.9 | 11,953.6 | 13,065.8 | 12,789.6 | 12,775.2 | 11,369.0 | 10,403.9 | 9,538.0 | 9,151.9 | 9,170.0 | 9,423.1 | 8,932.2 | 8,312.7 | 9,356.4 | 9,628.6 | 10,177.2 | 9,808.0 | 9,812.9 | 10,125.4 | 9,440.9 | 9,457.0 |
| Net debt | 9,336.9 | 9,083.4 | 9,081.9 | 8,560.0 | 8,483.0 | 8,115.6 | 9,379.3 | 8,651.3 | 8,791.4 | 8,859.2 | 9,002.7 | 8,488.8 | 8,406.6 | 8,466.4 | 10,173.0 | 9,897.6 | 9,605.5 | 9,412.0 | ||||||||||||||||||||||
| Working Capital | 472.7 | 1,040.3 | 1,091.0 | 81.4 | 197.7 | 1,382.1 | 1,447.4 | 771.5 | 1,137.8 | 2,041.2 | 2,517.1 | 3,005.7 | 2,882.4 | 2,218.2 | 688.4 | 753.9 | 1,511.4 | |||||||||||||||||||||||
| Book Value | (211.8) | (275.5) | (370.0) | (441.5) | (360.7) | (224.2) | (281.4) | (109.8) | (137.0) | (251.4) | (821.8) | (630.3) | (717.4) | (750.8) | (763.2) | (609.4) | (337.0) | (214.4) | ||||||||||||||||||||||
| Tangible Book Value | (427.6) | (499.7) | (601.8) | (679.4) | - | (478.8) | (299.9) | (128.3) | (155.5) | (269.9) | (1,153.8) | (1,066.7) | (1,160.8) | (987.7) | (1,005.7) | (857.5) | (435.6) | |||||||||||||||||||||||
| 1,133.9 |
| 1,275.1 |
| - |
| - |
| - |
| 1,258.5 |
| 1,991.8 |
| 1,133.9 |
| 1,275.1 |
| 187.5 |
| 152.9 |
| - |
| - |
| 107.0 |
| - |
| - |
| Prepaid Expenses | 127.2 | 95.7 | 100.0 | 88.2 | 79.1 | 64.7 | 69.5 | 83.1 | 156.8 | 53.3 | 48.0 | 49.8 | 42.7 | 35.9 | 31.2 | 28.3 | 31.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,683.5 | 2,921.7 | 4,241.6 | 4,029.6 | 2,875.9 | 3,813.1 | 2,856.3 | 2,641.4 | 3,423.8 | 2,990.4 | 2,505.8 | 2,782.3 | 2,968.8 | 2,202.4 | 1,726.5 | 1,561.1 | 2,283.0 | - | - |
| 6,586.0 |
| 6,300.7 |
| 6,122.1 |
| - |
| - |
| Accumulated Depreciation | 7,509.9 | 7,059.5 | 6,584.0 | 6,051.4 | 5,727.0 | 5,168.2 | 4,510.5 | 4,087.9 | 3,638.7 | 3,175.3 | 2,840.6 | 2,620.9 | 2,379.0 | 2,050.6 | 1,720.6 | 1,379.5 | 1,060.0 | - | - |
| Property,Plant & Equipment Net | 6,625.9 | 6,521.3 | 6,688.5 | 6,896.1 | 8,765.3 | 9,196.6 | 9,623.8 | 9,385.9 | 8,498.8 | 8,259.6 | 7,477.5 | 5,855.8 | 4,934.4 | 4,727.9 | 4,865.3 | 4,921.3 | 5,062.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | 0.0 | 160.7 | 128.0 | 136.3 | 10.2 | 80.0 | - | 91.5 | - | - | - | - |
| Equity Method Investments | 948.2 | 648.2 | 90.9 | 39.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | 18.5 | 18.5 | 90.5 | 129.7 | 144.1 | 18.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 224.2 | 254.6 | 302.8 | 146.3 | 169.4 | 125.7 | 146.4 | 222.5 | 123.7 | 113.6 | 111.0 | 112.4 | 30.8 | 31.3 | 35.8 | 40.2 | 44.7 | 49.0 | - |
| Operating Lease Right Of Use Assets | 1,778.1 | 1,797.3 | 1,832.9 | 1,853.2 | 371.4 | 398.6 | 452.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 409.1 | 507.7 | 500.9 | 0.0 | - | 0.0 | 562.3 | 736.5 | 240.5 | 0.0 | - | - | - | - | - | - | 26.4 | - | - |
| Other Non-Current Assets | 274.9 | 231.6 | 312.4 | 263.3 | 207.0 | 178.6 | 223.1 | 225.7 | 232.1 | 269.1 | 225.9 | 212.5 | 91.0 | 99.2 | 125.7 | 85.8 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,108.1 | 12,978.0 | 13,996.2 | 13,415.1 | 12,530.8 | 13,869.5 | 13,871.3 | 13,216.3 | 12,681.7 | 11,953.6 | 10,459.2 | 9,062.9 | 9,001.9 | 7,276.6 | 6,899.5 | 6,674.5 | 7,581.8 | - | - |
| 168.1 |
| - |
| - |
| - |
| Short Term Debt | 9.4 | 41.3 | 709.6 | 547.5 | 50.0 | 596.4 | 323.9 | 12.0 | 62.7 | 0.0 | 0.0 | 0.0 | 1.1 | 1.1 | 407.9 | 2.7 | 2.7 | - | - |
| Deferred Revenue Current | 569.6 | 508.7 | 543.3 | 506.1 | 436.4 | 646.9 | 824.3 | 955.5 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 14.6 | 10.9 | 9.3 | 9.9 | 10.9 | 13.6 | 18.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 245.6 | 229.3 | 212.6 | 187.2 | 206.2 | 126.8 | 180.1 | 164.0 | 140.5 | 165.5 | 129.7 | 113.2 | 83.8 | 76.0 | 78.7 | 70.8 | 69.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,643.2 | 1,539.5 | 2,200.5 | 1,811.4 | 1,287.9 | 1,880.9 | 1,982.9 | 1,882.1 | 1,930.3 | 1,416.3 | 1,110.2 | 1,308.3 | 1,455.5 | 1,131.4 | 1,579.9 | 887.9 | 725.6 | - | - |
| 3,264.9 |
| 3,566.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,629.1 | 1,623.9 | 1,631.7 | 1,615.2 | 115.2 | 123.1 | 159.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | 0.0 | 66.6 | 36.4 | 30.1 | 14.3 | 45.5 | 54.3 | 76.9 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 329.7 | 282.7 | 236.2 | 59.6 | 79.4 | 133.5 | 107.8 | 108.3 | 107.2 | 87.5 | 141.1 | 152.1 | 141.5 | 137.8 | 128.2 | 64.2 | 120.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 14,139.4 | 13,946.6 | 15,097.2 | 15,055.5 | 13,367.0 | 14,606.9 | 12,329.8 | 11,401.5 | 11,603.4 | 11,695.7 | 10,437.3 | 8,851.8 | 8,244.7 | 7,172.7 | 4,676.0 | 4,293.9 | 4,421.4 | - | - |
| 1.4 |
| - |
| - |
| Additional Paid In Capital | 3,801.9 | 3,698.8 | 3,647.2 | 3,583.9 | 3,502.7 | 2,598.1 | 2,512.7 | 2,457.1 | 1,497.9 | 1,226.9 | 983.1 | 948.6 | 888.7 | 818.8 | 3,177.5 | 3,346.1 | 4,239.5 | - | - |
| Retained Earnings | (1,454.2) | (1,677.0) | (2,067.0) | (2,711.8) | (2,288.1) | (1,532.4) | 641.8 | 921.8 | 635.1 | 95.1 | 55.3 | 164.5 | 66.1 | 44.8 | 36.4 | 9.0 | (89.6) | - | - |
| Accumulated Other Comprehensive Income | (3.1) | (5.7) | 3.4 | (0.4) | 6.0 | 3.6 | (1.7) | (2.0) | (1.8) | 1.5 | 1.1 | 2.5 | 2.9 | 4.2 | 0.8 | 0.9 | - | - | - |
| Treasury Stock | 2,621.4 | 2,241.6 | 1,836.3 | 1,623.9 | 1,436.4 | 1,422.5 | 1,411.0 | 1,344.0 | 1,184.5 | 1,166.7 | 1,152.7 | 1,145.5 | 1,143.4 | 1,127.9 | 1,127.0 | 1,119.4 | 1,119.4 | - | - |
| Minority Interest | (755.8) | (744.4) | (849.6) | (889.5) | (621.8) | (385.3) | (201.6) | (219.3) | 130.5 | 99.9 | 133.8 | 239.9 | 316.9 | 363.0 | 134.4 | 142.6 | 126.0 | - | - |
| Total Stockholders Equity | (275.5) | (224.2) | (251.4) | (750.8) | (214.4) | (352.0) | 1,743.0 | 2,034.1 | 947.8 | 157.9 | (112.0) | (28.8) | (184.5) | (259.0) | 2,089.0 | 2,237.9 | 3,034.3 | 1,601.6 | 1,957.0 |
| Total Equity | (1,031.3) | (968.6) | (1,100.9) | (1,640.4) | (836.2) | (737.3) | 1,541.5 | 1,814.8 | 1,078.4 | 257.9 | 21.8 | 211.1 | 132.4 | 103.9 | 2,223.5 | 2,380.6 | 3,160.4 | 1,601.6 | 1,957.0 |
| 3,569.1 |
| - |
| - |
| Net debt | 9,083.4 | 8,115.6 | 8,859.2 | 8,466.4 | 9,412.0 | 9,583.7 | 8,052.0 | 7,208.1 | 6,657.4 | 7,498.8 | 6,954.3 | 4,923.0 | 4,333.1 | 3,461.8 | 1,833.1 | 2,009.0 | 1,577.3 | - | - |
| Working Capital | 1,040.3 | 1,382.1 | 2,041.2 | 2,218.2 | 1,588.0 | 1,932.3 | 873.5 | 759.3 | 1,493.5 | 1,574.1 | 1,395.6 | 1,474.0 | 1,513.3 | 1,071.0 | 146.6 | 673.2 | 1,557.4 | - | - |
| Book Value | (275.5) | (224.2) | (251.4) | (750.8) | (214.4) | (352.0) | 1,743.0 | 2,034.1 | 947.8 | 157.9 | (112.0) | (28.8) | (184.5) | (259.0) | 2,089.0 | 2,237.9 | 3,034.3 | 1,601.6 | 1,957.0 |
| Tangible Book Value | (499.7) | (497.2) | (572.7) | (987.7) | (513.6) | (621.8) | 1,578.2 | 1,811.6 | 824.1 | 44.4 | (223.0) | (141.1) | (215.3) | (290.3) | 2,053.3 | 2,197.7 | 2,989.7 | 1,552.5 | - |
| 79.1 |
| 90.5 |
| 97.7 |
| 76.0 |
| 64.7 |
| 62.1 |
| 57.5 |
| 67.4 |
| 69.5 |
| 68.0 |
| 87.0 |
| 91.8 |
| 83.1 |
| 91.3 |
| 86.7 |
| 91.6 |
| 156.8 |
| 156.7 |
| 136.9 |
| 132.1 |
| 53.3 |
| 54.1 |
| 53.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,665.6 |
| 2,875.9 |
| 2,855.9 |
| 3,215.1 |
| 3,249.8 |
| 3,813.1 |
| 3,869.5 |
| 4,236.4 |
| 3,415.4 |
| 2,856.3 |
| 2,111.3 |
| 1,967.3 |
| 2,241.8 |
| 2,641.4 |
| 2,336.3 |
| 1,888.5 |
| 2,448.3 |
| 3,423.8 |
| 3,556.6 |
| 3,040.2 |
| 3,081.4 |
| 2,990.4 |
| 2,057.2 |
| 2,414.5 |
| 5,829.4 |
| 5,727.0 |
| 5,617.3 |
| 5,494.3 |
| 5,336.6 |
| 5,168.2 |
| 5,007.6 |
| 4,848.7 |
| 4,681.5 |
| 4,510.5 |
| 4,372.8 |
| 4,234.1 |
| 4,103.4 |
| 4,087.9 |
| 3,985.0 |
| 3,877.7 |
| 3,760.4 |
| 3,638.7 |
| 3,519.2 |
| 3,416.1 |
| 3,304.8 |
| 3,175.3 |
| 3,049.4 |
| 2,957.1 |
| 8,670.7 |
| 8,765.3 |
| 8,859.2 |
| 8,925.4 |
| 9,050.2 |
| 9,196.6 |
| 9,313.1 |
| 9,415.3 |
| 9,539.4 |
| 9,623.8 |
| 9,621.3 |
| 9,640.7 |
| 9,361.9 |
| 9,385.9 |
| 9,221.0 |
| 9,053.9 |
| 8,887.8 |
| 8,498.8 |
| 8,386.8 |
| 8,321.8 |
| 8,273.8 |
| 8,259.6 |
| 8,270.0 |
| 7,775.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 72.1 |
| 100.5 |
| 160.7 |
| 163.4 |
| 176.4 |
| 164.4 |
| 128.0 |
| 77.5 |
| 92.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 139.9 |
| 145.2 |
| 145.4 |
| 144.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 169.4 |
| - |
| - |
| - |
| - |
| 138.7 |
| 141.3 |
| 143.9 |
| 146.4 |
| 149.0 |
| 133.1 |
| 133.8 |
| 222.5 |
| 223.4 |
| 224.0 |
| 212.4 |
| 123.7 |
| 124.3 |
| 124.9 |
| 113.0 |
| 113.6 |
| 114.2 |
| 114.8 |
| 363.9 |
| 371.4 |
| 378.3 |
| 386.5 |
| 390.6 |
| 398.6 |
| 406.4 |
| 440.1 |
| 446.6 |
| 452.9 |
| 444.2 |
| 452.3 |
| 444.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 406.9 |
| 487.4 |
| 562.3 |
| 719.6 |
| 738.9 |
| 736.5 |
| 736.5 |
| 361.3 |
| 357.6 |
| 348.0 |
| 240.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 207.0 |
| 224.4 |
| 200.4 |
| 184.5 |
| 178.6 |
| 234.6 |
| 240.8 |
| 235.8 |
| 223.1 |
| 225.6 |
| 228.5 |
| 239.1 |
| 225.7 |
| 231.7 |
| 216.7 |
| 216.2 |
| 232.1 |
| 194.2 |
| 191.2 |
| 194.1 |
| 269.1 |
| 204.1 |
| 210.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,179.3 |
| 12,530.8 |
| 12,607.7 |
| 13,022.7 |
| 13,166.9 |
| 13,869.5 |
| 13,967.1 |
| 14,885.7 |
| 14,273.3 |
| 13,871.3 |
| 13,277.1 |
| 13,165.3 |
| 13,161.2 |
| 13,216.3 |
| 12,377.5 |
| 11,816.6 |
| 12,215.2 |
| 12,681.7 |
| 12,428.0 |
| 11,856.9 |
| 11,829.5 |
| 11,953.6 |
| 10,925.9 |
| 10,610.4 |
| 50.0 |
| 1,308.4 |
| 198.5 |
| 596.4 |
| 226.6 |
| 298.1 |
| 236.0 |
| 323.9 |
| 116.1 |
| 56.6 |
| 36.5 |
| 12.0 |
| 236.8 |
| 179.1 |
| 121.7 |
| 62.7 |
| 405.3 |
| 1.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 436.4 |
| 466.0 |
| 501.7 |
| 514.2 |
| 646.9 |
| 886.1 |
| 954.1 |
| 913.4 |
| 824.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.8 |
| 17.8 |
| 18.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 206.2 |
| 180.5 |
| 163.2 |
| 126.8 |
| 126.8 |
| 112.2 |
| 157.9 |
| 249.1 |
| 180.1 |
| 162.8 |
| 164.7 |
| 126.5 |
| 164.0 |
| 141.7 |
| 137.2 |
| 114.7 |
| 140.5 |
| 144.8 |
| 138.5 |
| 106.7 |
| 165.5 |
| 152.0 |
| 146.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,617.3 |
| 1,154.2 |
| 1,287.9 |
| 1,286.6 |
| 2,538.3 |
| 1,369.9 |
| 1,880.9 |
| 1,688.7 |
| 1,869.9 |
| 1,884.8 |
| 1,982.9 |
| 1,930.4 |
| 1,975.3 |
| 1,877.9 |
| 1,882.1 |
| 2,047.4 |
| 1,746.8 |
| 2,098.9 |
| 1,930.3 |
| 2,062.1 |
| 1,539.9 |
| 1,508.2 |
| 1,416.3 |
| 1,430.3 |
| 991.9 |
| 109.6 |
| 113.3 |
| 115.2 |
| 117.2 |
| 119.5 |
| 121.0 |
| 123.1 |
| 125.8 |
| 154.4 |
| 156.1 |
| 159.2 |
| 150.0 |
| 151.4 |
| 140.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.3 |
| 71.0 |
| 68.6 |
| 66.6 |
| 36.1 |
| 36.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.1 |
| 79.4 |
| 102.8 |
| 106.2 |
| 123.8 |
| 133.5 |
| 136.2 |
| 110.1 |
| 106.9 |
| 107.8 |
| 109.0 |
| 92.2 |
| 94.0 |
| 108.3 |
| 94.5 |
| 116.5 |
| 110.2 |
| 107.2 |
| 108.6 |
| 82.0 |
| 87.2 |
| 87.5 |
| 83.2 |
| 123.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,212.6 |
| 13,367.0 |
| 13,200.3 |
| 13,376.5 |
| 13,369.9 |
| 14,606.9 |
| 14,513.7 |
| 14,611.5 |
| 13,280.9 |
| 12,329.8 |
| 11,611.2 |
| 11,314.3 |
| 11,246.0 |
| 11,401.5 |
| 10,837.2 |
| 9,997.0 |
| 11,443.8 |
| 11,603.4 |
| 12,029.7 |
| 11,499.2 |
| 11,476.9 |
| 11,695.7 |
| 10,990.4 |
| 10,608.7 |
| 3,571.7 |
| 3,502.7 |
| 3,485.8 |
| 3,466.9 |
| 3,466.1 |
| 2,598.1 |
| 2,554.4 |
| 2,543.7 |
| 2,526.1 |
| 2,512.7 |
| 2,507.9 |
| 2,498.3 |
| 2,483.0 |
| 2,457.1 |
| 2,455.4 |
| 2,435.7 |
| 1,508.7 |
| 1,497.9 |
| 1,309.0 |
| 1,282.3 |
| 1,250.8 |
| 1,226.9 |
| 989.7 |
| 986.8 |
| (2,288.1) |
| (2,110.9) |
| (1,944.7) |
| (1,813.3) |
| (1,532.4) |
| (1,262.9) |
| (505.1) |
| 132.3 |
| 641.8 |
| 822.1 |
| 932.9 |
| 946.0 |
| 921.8 |
| 537.8 |
| 463.0 |
| 388.5 |
| 635.1 |
| 194.8 |
| 166.3 |
| 142.4 |
| 95.1 |
| 32.1 |
| 99.4 |
| 9.3 |
| 6.0 |
| 4.1 |
| 6.3 |
| 6.5 |
| 3.6 |
| (0.9) |
| (0.9) |
| (0.9) |
| (1.7) |
| (2.7) |
| (2.0) |
| (2.6) |
| (2.0) |
| (2.1) |
| (1.9) |
| (1.9) |
| (1.8) |
| (0.7) |
| (1.1) |
| 0.7 |
| 1.5 |
| 2.0 |
| 2.1 |
| 1,436.4 |
| 1,433.5 |
| 1,427.1 |
| 1,426.9 |
| 1,422.5 |
| 1,420.5 |
| 1,419.4 |
| 1,416.5 |
| 1,411.0 |
| 1,409.7 |
| 1,379.6 |
| 1,349.4 |
| 1,344.0 |
| 1,187.3 |
| 1,185.0 |
| 1,185.0 |
| 1,184.5 |
| 1,175.2 |
| 1,175.2 |
| 1,175.2 |
| 1,166.7 |
| 1,159.0 |
| 1,159.0 |
| (621.8) |
| (539.4) |
| (456.6) |
| (436.6) |
| (385.3) |
| (417.9) |
| (345.3) |
| (249.6) |
| (201.6) |
| (252.9) |
| (199.9) |
| (163.0) |
| (219.3) |
| (264.7) |
| 106.6 |
| 59.8 |
| 130.5 |
| 69.1 |
| 84.3 |
| 132.7 |
| 99.9 |
| 69.6 |
| 71.3 |
| (337.0) |
| (214.4) |
| (53.2) |
| 102.8 |
| 233.7 |
| (352.0) |
| (128.7) |
| 619.5 |
| 1,242.1 |
| 1,743.0 |
| 1,918.8 |
| 2,050.8 |
| 2,078.2 |
| 2,034.1 |
| 1,805.0 |
| 1,713.0 |
| 711.6 |
| 947.8 |
| 329.1 |
| 273.4 |
| 220.0 |
| 157.9 |
| (134.0) |
| (69.6) |
| (592.6) |
| (353.8) |
| (202.9) |
| (737.3) |
| (546.6) |
| 274.2 |
| 992.5 |
| 1,541.5 |
| 1,665.9 |
| 1,850.9 |
| 1,915.2 |
| 1,814.8 |
| 1,540.3 |
| 1,819.6 |
| 771.4 |
| 1,078.4 |
| 398.2 |
| 357.7 |
| 352.7 |
| 257.9 |
| (64.4) |
| 1.7 |
| 9,268.0 |
| 9,118.2 |
| 9,063.2 |
| 9,583.7 |
| 9,234.7 |
| 8,977.5 |
| 8,488.1 |
| 8,052.0 |
| 7,861.9 |
| 7,650.0 |
| 7,347.1 |
| 7,208.1 |
| 6,982.9 |
| 6,807.8 |
| 7,295.5 |
| 6,657.4 |
| 7,084.3 |
| 7,185.4 |
| 7,136.0 |
| 7,498.8 |
| 7,704.1 |
| 7,735.7 |
| 1,588.0 |
| 1,569.3 |
| 676.8 |
| 1,879.9 |
| 1,932.3 |
| 2,180.8 |
| 2,366.5 |
| 1,530.5 |
| 873.5 |
| 180.9 |
| (8.0) |
| 363.9 |
| 759.3 |
| 288.9 |
| 141.6 |
| 349.4 |
| 1,493.5 |
| 1,494.5 |
| 1,500.3 |
| 1,573.2 |
| 1,574.1 |
| 626.9 |
| 1,422.6 |
| (53.2) |
| 102.8 |
| 233.7 |
| (352.0) |
| (128.7) |
| 619.5 |
| 1,242.1 |
| 1,743.0 |
| 1,918.8 |
| 2,050.8 |
| 2,078.2 |
| 2,034.1 |
| 1,805.0 |
| 1,713.0 |
| 711.6 |
| 947.8 |
| 329.1 |
| 273.4 |
| 220.0 |
| 157.9 |
| (134.0) |
| (69.6) |
| (513.6) |
| (193.2) |
| (42.4) |
| 88.3 |
| (496.1) |
| (267.4) |
| 478.2 |
| 1,098.2 |
| 1,596.6 |
| 1,769.8 |
| 1,917.8 |
| 1,944.4 |
| 1,811.6 |
| 1,581.6 |
| 1,489.0 |
| 499.2 |
| 824.1 |
| 204.8 |
| 148.5 |
| 107.0 |
| 44.4 |
| (248.2) |
| (184.4) |