| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 55,994.0 | 54,633.0 | 54,211.0 | 52,788.0 | 48,971.0 | 29,882.0 | 17,337.0 | 45,768.0 | 44,541.0 | 42,622.0 | 40,142.0 | 40,990.0 | 42,650.0 | 26,743.0 | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 2,054.0 | 1,997.0 | 1,812.0 | 1,799.0 | 1,815.0 | 1,098.0 | 666.0 | 2,004.0 | 1,520.0 | 1,477.0 | 1,323.0 | 1,394.0 | 1,544.0 | 1,158.0 | 1,058.0 | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 2,207.0 | 2,200.0 | 2,200.0 | 2,300.0 | 2,300.0 | 2,300.0 | 2,400.0 | 2,600.0 | 2,400.0 | 2,200.0 | 1,900.0 | 1,700.0 | 1,295.0 | 1,020.0 | 1,015.0 | 1,086.0 | 1,093.0 | 1,104.0 | 1,207.0 |
| Amortization of Intangibles | - | - | - | 7.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 44.0 | 76.0 | 55.0 | 81.0 | 20.0 | 25.0 | 27.0 | 28.0 | 28.0 | - |
| Other Operating Expenses | 6,990.0 | 6,848.0 | 6,429.0 | 6,006.0 | 5,422.0 | 3,994.0 | 3,186.0 | 5,428.0 | 5,088.0 | 4,910.0 | 4,634.0 | 4,374.0 | 4,118.0 | 2,969.0 | 2,674.0 | 2,637.0 | 2,729.0 | 2,808.0 | 3,024.0 |
| Total Operating Expenses | 54,298.0 | 53,166.0 | 51,597.0 | 49,754.0 | 47,364.0 | 30,941.0 | 27,758.0 | 42,703.0 | 41,885.0 | 38,391.0 | 35,082.0 | 34,786.0 | 38,401.0 | 25,344.0 | 24,707.0 | 25,016.0 | 21,862.0 | 20,921.0 | 25,655.0 |
| Operating Income | |||||||||||||||||||
| Operating Income | 1,696.0 | 1,467.0 | 2,614.0 | 3,034.0 | 1,607.0 | (1,059.0) | (10,421.0) | 3,065.0 | 2,656.0 | 4,231.0 | 5,060.0 | 6,204.0 | 4,249.0 | 1,399.0 | 148.0 | (1,037.0) | 308.0 | (1,004.0) | (1,889.0) |
| Non-Operating | |||||||||||||||||||
| Interest Income | 318.0 | 357.0 | 468.0 | 591.0 | 216.0 | 18.0 | 41.0 | 127.0 | 118.0 | 94.0 | 63.0 | 39.0 | 31.0 | 20.0 | 26.0 | 26.0 | 26.0 | 34.0 | 181.0 |
| Interest Expense | 1,685.0 | 1,716.0 | 1,934.0 | 2,145.0 | 1,962.0 | 1,800.0 | 1,227.0 | 1,095.0 | 1,056.0 | 1,053.0 | 991.0 | 880.0 | 887.0 | 856.0 | 632.0 | 811.0 | 823.0 | 744.0 | 803.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (1,334.0) | (1,277.0) | (1,460.0) | (1,913.0) | (1,421.0) | (1,489.0) | (1,032.0) | (809.0) | (772.0) | (836.0) | (908.0) | (1,588.0) | (1,037.0) | (924.0) | (385.0) | (824.0) | (814.0) | (748.0) | (229.0) |
| Pre-Tax Income | 362.0 | 190.0 | 1,154.0 | 1,121.0 | 186.0 | (2,548.0) | (11,453.0) | 2,256.0 | 1,884.0 | 3,395.0 | 4,152.0 | 4,616.0 | 3,212.0 | (2,180.0) | (2,445.0) | (1,979.0) | (506.0) | (1,752.0) | (2,118.0) |
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 160.0 | 79.0 | 308.0 | 299.0 | 59.0 | (555.0) | (2,568.0) | 570.0 | 472.0 | 2,113.0 | 1,568.0 | (2,994.0) | 330.0 | (346.0) | (569.0) | 0.0 | (35.0) | (284.0) | 0.0 |
| Net Income From Continuing Ops | 202.0 | 111.0 | 846.0 | 822.0 | 127.0 | (1,993.0) | (8,885.0) | 1,686.0 | 1,412.0 | 1,282.0 | 2,584.0 | 7,610.0 | 2,882.0 | (1,834.0) | (1,876.0) | (1,979.0) | (471.0) | (1,468.0) | (2,118.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 202.0 | 111.0 | 846.0 | 822.0 | 127.0 | (1,993.0) | (8,885.0) | 1,686.0 | 1,412.0 | 1,282.0 | 2,584.0 | 7,610.0 | 2,882.0 | (1,834.0) | (1,876.0) | (1,979.0) | (471.0) | (1,468.0) | (2,118.0) |
| Net Income Attributable To Parent | 202.0 | 111.0 | 846.0 | 822.0 | 127.0 | (1,993.0) | (8,885.0) | 1,686.0 | 1,412.0 | 1,282.0 | 2,584.0 | 7,610.0 | 2,882.0 | (1,834.0) | (1,876.0) | (1,979.0) | (471.0) | (1,468.0) | (2,118.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 202.0 | 111.0 | 846.0 | 822.0 | 127.0 | (1,993.0) | (8,885.0) | 1,686.0 | 1,412.0 | 1,282.0 | 2,584.0 | 7,610.0 | 2,882.0 | (1,834.0) | (1,876.0) | (1,979.0) | (471.0) | (1,468.0) | (2,118.0) |
| Per Share | |||||||||||||||||||
| EPS Basic | 0.31 | 0.17 | 1.29 | 1.26 | 0.20 | (3.09) | (18.36) | 3.80 | 3.04 | 2.62 | 4.68 | 11.39 | 4.02 | (6.54) | (7.52) | (15.83) | (1.41) | (4.99) | (8.16) |
| EPS Diluted | 0.31 | 0.17 | 1.24 | 1.21 | 0.19 | (3.09) | (18.36) | 3.79 | 3.03 | 2.61 | 4.65 | 11.07 | 3.93 | (6.54) | (7.52) | (15.83) | (1.41) | (4.99) | (8.16) |
| Shares Basic | 661.2 | 660.0 | 657.0 | 653.6 | 650.3 | 644.0 | 483.9 | 443.4 | 464.2 | 489.2 | 552.3 | 668.4 | 717.5 | 280.2 | 249.5 | 125.0 | 333.0 | 294.0 | - |
| Shares Diluted | 661.2 | 661.1 | 721.3 | 719.7 | 655.1 | 644.0 | 483.9 | 444.3 | 465.7 | 491.7 | 556.1 | 687.4 | 734.0 | 280.2 | 249.5 | 125.0 | 333.0 | 294.0 | - |
| Supplementary Data | |||||||||||||||||||
| EBITDA | 3,903.0 | 3,667.0 | 4,814.0 | 5,334.0 | 3,907.0 | 1,241.0 | (8,021.0) | 5,665.0 | 5,056.0 | 6,431.0 | 6,960.0 | 7,904.0 | 5,544.0 | 2,419.0 | 1,163.0 | 49.0 | 1,401.0 | 100.0 | (682.0) |
| EBIT | 1,696.0 | 1,467.0 | 2,614.0 | 3,034.0 | 1,607.0 | (1,059.0) | (10,421.0) | 3,065.0 | 2,656.0 | 4,231.0 | 5,060.0 | 6,204.0 | 4,249.0 | 1,399.0 | 148.0 | (1,037.0) | 308.0 | (1,004.0) | (1,889.0) |
| (in millions of USD, except per-share data) | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 13,912.0 | 13,999.0 | 13,691.0 | 14,392.0 | 12,551.0 | 13,660.0 | 13,647.0 | 14,334.0 | 12,570.0 | 13,062.0 | 13,482.0 | 14,055.0 | 12,189.0 | 13,188.0 | 13,462.0 | 13,422.0 | 8,899.0 | 9,427.0 | 8,969.0 | 7,478.0 | 4,008.0 | 4,027.0 | 3,173.0 | 1,622.0 | 8,515.0 | 11,313.0 | 11,911.0 | 11,960.0 | 10,584.0 | 10,938.0 | 11,559.0 | 11,643.0 | 10,401.0 | 10,610.0 | 10,965.0 | 11,227.0 | 9,820.0 | 9,750.0 | 10,594.0 | 10,363.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 507.0 | 529.0 | 483.0 | 535.0 | 450.0 | 480.0 | 468.0 | 456.0 | 408.0 | 442.0 | 430.0 | 489.0 | 438.0 | 484.0 | 495.0 | 504.0 | 332.0 | 352.0 | 318.0 | 277.0 | 151.0 | 127.0 | 97.0 | 57.0 | 385.0 | 809.0 | 424.0 | 401.0 | 370.0 | 384.0 | 395.0 | 385.0 | 356.0 | 383.0 | 400.0 | 376.0 | 318.0 | 334.0 | 347.0 | 334.0 |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 475.0 | 782.0 | 474.0 | 476.0 | 468.0 | 777.0 | 479.0 | 474.0 | 470.0 | 844.0 | 487.0 | 483.0 | 486.0 | 813.0 | 491.0 | 504.0 | 492.0 | 861.0 | 480.0 | 481.0 | 478.0 | 843.0 | 498.0 | 499.0 | 560.0 | 1,132.0 | 499.0 | 489.0 | 480.0 | 1,035.0 | 468.0 | 457.0 | 440.0 | 944.0 | 433.0 | 418.0 | 405.0 | 772.0 | 399.0 | 374.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 1,770.0 | 1,787.0 | 1,734.0 | 1,699.0 | 1,628.0 | 1,585.0 | 1,668.0 | 1,640.0 | 1,536.0 | 1,520.0 | 1,531.0 | 1,495.0 | 1,460.0 | 1,386.0 | 1,362.0 | 1,389.0 | 1,285.0 | 1,211.0 | 1,109.0 | 958.0 | 716.0 | 619.0 | 696.0 | 601.0 | 1,270.0 | 1,570.0 | 1,336.0 | 1,271.0 | 1,251.0 | 1,254.0 | 1,260.0 | 1,313.0 | 1,261.0 | 1,258.0 | 1,248.0 | 1,224.0 | 1,180.0 | 1,247.0 | 1,182.0 | 1,127.0 |
| Total Operating Expenses | 13,953.0 | 13,548.0 | 13,540.0 | 13,257.0 | 12,821.0 | 12,526.0 | 13,558.0 | 12,950.0 | 12,563.0 | 12,406.0 | 13,705.0 | 11,892.0 | 11,751.0 | 11,805.0 | 12,532.0 | 12,405.0 | 10,622.0 | 10,207.0 | 8,374.0 | 7,037.0 | 5,323.0 | 6,542.0 | 6,044.0 | 4,108.0 | 11,064.0 | 10,584.0 | 11,103.0 | 10,807.0 | 10,209.0 | 10,367.0 | 10,874.0 | 10,639.0 | 10,005.0 | 9,971.0 | 9,709.0 | 9,628.0 | 9,083.0 | 9,207.0 | 9,163.0 | 8,612.0 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (41.0) | 451.0 | 151.0 | 1,135.0 | (270.0) | 1,134.0 | 89.0 | 1,384.0 | 7.0 | 656.0 | (223.0) | 2,163.0 | 438.0 | 1,383.0 | 930.0 | 1,017.0 | (1,723.0) | (780.0) | 595.0 | 441.0 | (1,315.0) | (2,515.0) | (2,871.0) | (2,486.0) | (2,549.0) | 729.0 | 808.0 | 1,153.0 | 375.0 | 571.0 | 685.0 | 1,004.0 | 396.0 | 639.0 | 1,256.0 | 1,599.0 | 737.0 | 543.0 | 1,431.0 | 1,751.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 55.0 | 73.0 | 90.0 | 100.0 | 94.0 | 105.0 | 117.0 | 128.0 | 118.0 | 136.0 | 168.0 | 162.0 | 125.0 | 109.0 | 70.0 | 29.0 | 8.0 | 4.0 | 5.0 | 5.0 | 4.0 | 5.0 | 5.0 | 10.0 | 21.0 | 25.0 | 34.0 | 35.0 | 33.0 | 34.0 | 29.0 | 30.0 | 25.0 | 24.0 | 25.0 | 24.0 | 21.0 | 18.0 | 16.0 | 16.0 |
| Interest Expense | 397.0 | 423.0 | 432.0 | 433.0 | 428.0 | 471.0 | 480.0 | 486.0 | 497.0 | 520.0 | 537.0 | 548.0 | 540.0 | 532.0 | 499.0 | 468.0 | 463.0 | 467.0 | 476.0 | 486.0 | 371.0 | 376.0 | 340.0 | 254.0 | 257.0 | 265.0 | 284.0 | 275.0 | 271.0 | 269.0 | 262.0 | 263.0 | 262.0 | 267.0 | 266.0 | 263.0 | 257.0 | 253.0 | 250.0 | 249.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (435.0) | (309.0) | (293.0) | (297.0) | (378.0) | (339.0) | (345.0) | (356.0) | (420.0) | (625.0) | (467.0) | (400.0) | (421.0) | (372.0) | (272.0) | (414.0) | (363.0) | (410.0) | (389.0) | (432.0) | (258.0) | (294.0) | (224.0) | (173.0) | (341.0) | (157.0) | (251.0) | (271.0) | (130.0) | (177.0) | (189.0) | (248.0) | (158.0) | (231.0) | (193.0) | (210.0) | (202.0) | (190.0) | (242.0) | (258.0) |
| Pre-Tax Income | (476.0) | 142.0 | (142.0) | 838.0 | (648.0) | 795.0 | (256.0) | 1,028.0 | (413.0) | 31.0 | (690.0) | 1,763.0 | 17.0 | 1,011.0 | 658.0 | 603.0 | (2,086.0) | (1,190.0) | 206.0 | 9.0 | (1,573.0) | (2,809.0) | (3,095.0) | (2,659.0) | (2,890.0) | 572.0 | 557.0 | 882.0 | 245.0 | 394.0 | 496.0 | 756.0 | 238.0 | 408.0 | 1,063.0 | 1,389.0 | 535.0 | 353.0 | 1,189.0 | 1,493.0 |
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (94.0) | 43.0 | (28.0) | 239.0 | (175.0) | 205.0 | (107.0) | 311.0 | (101.0) | 12.0 | (145.0) | 425.0 | 7.0 | 208.0 | 175.0 | 127.0 | (451.0) | (259.0) | 37.0 | (10.0) | (323.0) | (631.0) | (696.0) | (592.0) | (649.0) | 158.0 | 132.0 | 220.0 | 60.0 | 69.0 | 124.0 | 200.0 | 79.0 | 991.0 | 402.0 | 525.0 | 195.0 | 156.0 | 452.0 | 543.0 |
| Net Income From Continuing Ops | (382.0) | 99.0 | (114.0) | 599.0 | (473.0) | 590.0 | (149.0) | 717.0 | (312.0) | 19.0 | (545.0) | 1,338.0 | 10.0 | 803.0 | 483.0 | 476.0 | (1,635.0) | (931.0) | 169.0 | 19.0 | (1,250.0) | (2,178.0) | (2,399.0) | (2,067.0) | (2,241.0) | 414.0 | 425.0 | 662.0 | 185.0 | 325.0 | 372.0 | 556.0 | 159.0 | (583.0) | 661.0 | 864.0 | 340.0 | 197.0 | 737.0 | 950.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (382.0) | 99.0 | (114.0) | 599.0 | (473.0) | 590.0 | (149.0) | 717.0 | (312.0) | 19.0 | (545.0) | 1,338.0 | 10.0 | 803.0 | 483.0 | 476.0 | (1,635.0) | (931.0) | 169.0 | 19.0 | (1,250.0) | (2,178.0) | (2,399.0) | (2,067.0) | (2,241.0) | 414.0 | 425.0 | 662.0 | 185.0 | 325.0 | 372.0 | 556.0 | 159.0 | (583.0) | 661.0 | 864.0 | 340.0 | 197.0 | 737.0 | 950.0 |
| Net Income Attributable To Parent | (382.0) | 99.0 | (114.0) | 599.0 | (473.0) | 590.0 | (149.0) | 717.0 | (312.0) | 19.0 | (545.0) | 1,338.0 | 10.0 | 803.0 | 483.0 | 476.0 | (1,635.0) | (931.0) | 169.0 | 19.0 | (1,250.0) | (2,178.0) | (2,399.0) | (2,067.0) | (2,241.0) | 414.0 | 425.0 | 662.0 | 185.0 | 325.0 | 372.0 | 556.0 | 159.0 | (583.0) | 661.0 | 864.0 | 340.0 | 197.0 | 737.0 | 950.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (382.0) | 99.0 | (114.0) | 599.0 | (473.0) | 590.0 | (149.0) | 717.0 | (312.0) | 19.0 | (545.0) | 1,338.0 | 10.0 | 803.0 | 483.0 | 476.0 | (1,635.0) | (931.0) | 169.0 | 19.0 | (1,250.0) | (2,178.0) | (2,399.0) | (2,067.0) | (2,241.0) | 414.0 | 425.0 | 662.0 | 185.0 | 325.0 | 372.0 | 556.0 | 159.0 | (583.0) | 661.0 | 864.0 | 340.0 | 197.0 | 737.0 | 950.0 |
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.58) | - | (0.17) | 0.91 | (0.72) | - | (0.23) | 1.09 | (0.48) | - | (0.83) | 2.05 | 0.02 | - | 0.74 | 0.73 | (2.52) | - | 0.26 | 0.03 | (1.97) | - | (4.71) | (4.82) | (5.26) | - | 0.96 | 1.49 | 0.41 | - | 0.81 | 1.20 | 0.34 | - | 1.36 | 1.76 | 0.67 | - | 1.40 | 1.69 |
| EPS Diluted | (0.58) | - | (0.17) | 0.91 | (0.72) | - | (0.23) | 1.01 | (0.48) | - | (0.83) | 1.88 | 0.02 | - | 0.69 | 0.68 | (2.52) | - | 0.25 | 0.03 | (1.97) | - | (4.71) | (4.82) | (5.26) | - | 0.96 | 1.49 | 0.41 | - | 0.81 | 1.20 | 0.34 | - | 1.36 | 1.75 | 0.67 | - | 1.40 | 1.68 |
| Shares Basic | 661.2 | - | 660.4 | 660.1 | 658.9 | - | 657.4 | 657.0 | 655.8 | - | 654.1 | 653.6 | 652.0 | - | 650.6 | 650.3 | 649.5 | - | 648.6 | 644.1 | 634.6 | - | 509.0 | 428.8 | 425.7 | - | 441.9 | 445.0 | 452.0 | - | 460.5 | 463.5 | 472.3 | - | 484.8 | 490.8 | 503.9 | - | 525.4 | 563.0 |
| Shares Diluted | 661.2 | - | 660.4 | 660.4 | 658.9 | - | 657.4 | 720.3 | 655.8 | - | 654.1 | 719.3 | 656.7 | - | 716.0 | 718.5 | 649.5 | - | 721.1 | 656.4 | 634.6 | - | 509.0 | 428.8 | 425.7 | - | 442.4 | 445.6 | 453.4 | - | 461.5 | 464.6 | 474.6 | - | 486.6 | 493.0 | 507.8 | - | 528.5 | 566.0 |
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 434.0 | 1,233.0 | 625.0 | 1,611.0 | 198.0 | 1,911.0 | 568.0 | 1,858.0 | 477.0 | 1,500.0 | 264.0 | 2,646.0 | 924.0 | 2,196.0 | 1,421.0 | 1,521.0 | (1,231.0) | 81.0 | 1,075.0 | 922.0 | (837.0) | (1,672.0) | (2,373.0) | (1,987.0) | (1,989.0) | 1,861.0 | 1,307.0 | 1,642.0 | 855.0 | 1,606.0 | 1,153.0 | 1,461.0 | 836.0 | 1,583.0 | 1,689.0 | 2,017.0 | 1,142.0 | 1,315.0 | 1,830.0 | 2,125.0 |
| EBIT | (41.0) | 451.0 | 151.0 | 1,135.0 | (270.0) | 1,134.0 | 89.0 | 1,384.0 | 7.0 | 656.0 | (223.0) | 2,163.0 | 438.0 | 1,383.0 | 930.0 | 1,017.0 | (1,723.0) | (780.0) | 595.0 | 441.0 | (1,315.0) | (2,515.0) | (2,871.0) | (2,486.0) | (2,549.0) | 729.0 | 808.0 | 1,153.0 | 375.0 | 571.0 | 685.0 | 1,004.0 | 396.0 | 639.0 | 1,256.0 | 1,599.0 | 737.0 | 543.0 | 1,431.0 | 1,751.0 |