| (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 | 1,379.2 | 1,209.2 | 1,627.2 | 1,597.1 | 1,728.8 | 1,248.8 | 1,121.4 | 1,204.0 | 1,659.7 | 2,035.4 | 2,403.1 | 1,490.4 | 295.5 | 520.4 | 411.1 | 404.5 | 183.0 | ||
| Restricted Cash | 100.6 | 192.4 | 198.3 | 159.6 | 186.0 | 246.5 | 179.0 | 211.0 | 364.5 | 329.2 | 419.4 | 717.4 | 272.8 | 280.7 | 244.0 | 222.5 | 140.7 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,379.2 | 1,209.2 | 1,627.2 | 1,597.1 | 1,728.8 | 1,248.8 | 1,121.4 | 1,204.0 | 1,659.7 | 2,035.4 | 2,403.1 | 1,490.4 | 295.5 | 520.4 | 411.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | 5.2 | 6.6 | 16.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 112.4 | 90.9 | 85.7 | 55.9 | 48.6 | 0.0 | 3.2 | 31.0 | 39.0 | 52.7 | 260.3 | 315.5 | - | - | 14.0 | 121.1 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.7 | 4.1 | 16.0 | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 43,565.3 | 45,294.5 | 46,483.9 | 46,533.0 | 50,204.7 | 28,742.1 | 29,486.1 | 29,507.6 | 28,420.7 | 27,717.0 | 29,641.9 | 30,402.4 | 6,236.9 | 5,803.5 | 6,111.2 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 2.3 | 2.6 | 2.7 | 3.0 | 3.0 | 1.7 | 1.8 | 1.9 | 2.1 | 2.3 | 2.5 | 2.6 | 1.2 | 1.2 | 1.6 | 1.6 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 43,565.3 | 45,294.5 | 46,483.9 | 46,533.0 | 50,204.7 | 28,742.1 | 29,486.1 | 29,507.6 | 28,420.7 | 27,717.0 | 29,641.9 | 30,402.4 | 6,236.9 | 5,803.5 | 6,111.2 | - | |||
| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 | Q4 FY 12 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 | Q4 FY 07 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,379.2 | 2,696.1 | - | 1,209.2 | 1,436.0 | - | 1,627.2 | 1,153.9 | - | 1,597.1 | 1,229.0 | - | 1,728.8 | 1,402.9 | - | ||||||||||||||||||||
| 193.6 |
| 241.7 |
| - |
| - |
| - |
| 404.5 |
| 183.0 |
| 193.6 |
| 241.7 |
| 49.1 |
| 48.1 |
| - |
| - |
| 102.5 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 184.0 | 157.9 | 378.0 | 209.1 | 180.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | 13,789.4 | 12,448.6 | 11,201.7 | 9,825.6 | 7,526.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 57,796.3 | 58,575.7 | 57,091.2 | 55,220.8 | 57,825.1 | 35,156.5 | 35,870.8 | 35,052.3 | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 1,315.3 | 1,128.9 | 971.5 | 811.2 | 705.1 | 122.7 | - | - | - | 118.8 | 114.7 | 115.6 | 112.4 | 93.9 | 84.0 | 73.0 | 21.0 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.8 | 6.8 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | 261.9 | 286.8 | 318.0 | 364.1 | 418.0 | 9.4 | 18.1 | 29.7 | 58.6 | 31.4 | - | - |
| Operating Lease Right Of Use Assets | 39.4 | 46.0 | 57.0 | 82.0 | 95.8 | 40.6 | 43.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 172.9 | 261.0 | 275.8 | 210.3 | 121.6 | 131.5 | 95.1 | - | - | - | - | - | 121.7 | 131.3 | 91.3 | 94.6 | 80.1 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 71,671.8 | 71,442.0 | 71,274.6 | 69,726.9 | 74,569.8 | 42,048.0 | 43,749.2 | 43,208.9 | 42,040.1 | 41,620.5 | 43,749.5 | 43,867.4 | 9,451.1 | 8,633.8 | 9,115.0 | 9,600.6 | 6,769.5 | - | - |
| 11.8 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | 47.7 | 39.5 | 48.0 | 60.1 | 33.0 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3,166.2 | 2,767.9 | 2,526.1 | 2,194.1 | 2,085.2 | 913.4 | 910.3 | 804.6 | 673.9 | 579.0 | 365.4 | - | 61.8 | 51.6 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 53,348.3 | 54,257.1 | 54,685.5 | 53,531.9 | 57,922.4 | 33,115.6 | 34,367.0 | 34,328.3 | 33,401.3 | 33,038.2 | 35,323.7 | 35,924.8 | 7,021.9 | 6,510.9 | 6,832.0 | 7,383.2 | 5,356.2 | - | - |
| 0.7 |
| - |
| - |
| Additional Paid In Capital | 3,518.0 | 5,809.3 | 6,594.6 | 8,586.0 | 8,522.7 | 2,078.1 | 2,209.5 | 2,712.4 | 3,714.6 | 4,505.0 | 5,027.0 | 5,557.6 | 934.0 | 927.6 | 1,340.2 | 1,333.0 | 593.1 | - | - |
| Retained Earnings | 16,320.6 | 12,755.8 | 10,802.6 | 7,674.9 | 8,410.3 | 7,399.7 | 7,734.6 | 6,591.7 | 5,580.3 | 4,509.0 | 3,472.1 | 2,310.5 | 1,500.0 | 1,207.6 | 1,044.0 | 871.8 | 664.2 | - | - |
| Accumulated Other Comprehensive Income | (50.2) | 42.7 | 8.3 | 108.2 | (79.3) | (155.1) | (93.6) | (1.8) | 14.3 | (1.8) | (6.3) | (6.9) | (9.9) | (14.4) | (8.5) | 5.0 | - | - | - |
| Treasury Stock | 1,467.3 | 1,425.7 | 819.3 | 254.7 | 285.9 | 460.0 | 537.3 | 476.1 | 731.4 | 490.1 | 146.3 | - | - | - | 100.0 | - | - | - | - |
| Minority Interest | 0.2 | 0.2 | 0.2 | 77.5 | 76.6 | 68.0 | 67.3 | 52.6 | 59.1 | 57.8 | 76.8 | 78.8 | 3.9 | 0.9 | 6.0 | 6.0 | 155.3 | - | - |
| Total Stockholders Equity | 18,323.3 | 17,184.6 | 16,588.8 | 16,117.5 | 16,570.7 | 8,864.5 | 9,314.9 | 8,828.0 | 8,579.7 | 8,524.4 | 8,349.0 | 7,863.8 | 2,425.4 | 2,122.0 | 2,277.0 | 2,211.4 | 1,258.0 | 1,126.1 | 981.2 |
| Total Equity | 18,323.5 | 17,184.8 | 16,589.0 | 16,195.1 | 16,647.4 | 8,932.5 | 9,382.2 | 8,880.6 | 8,638.8 | 8,582.3 | 8,425.8 | 7,942.5 | 2,429.2 | 2,122.9 | 2,283.3 | 2,217.4 | 1,413.3 | 1,126.1 | 981.2 |
| - |
| - |
| - |
| Net debt | 42,186.1 | 44,085.3 | 44,856.7 | 44,935.8 | 48,475.9 | 27,493.3 | 28,364.7 | 28,303.6 | 26,761.1 | 25,681.6 | 27,238.8 | 28,912.0 | 5,941.4 | 5,283.1 | 5,700.1 | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 18,323.3 | 17,184.6 | 16,588.8 | 16,117.5 | 16,570.7 | 8,864.5 | 9,314.9 | 8,828.0 | 8,579.7 | 8,524.4 | 8,349.0 | 7,863.8 | 2,425.4 | 2,122.0 | 2,277.0 | 2,211.4 | 1,258.0 | 1,126.1 | 981.2 |
| Tangible Book Value | - | - | - | - | - | - | - | 8,566.1 | 8,292.9 | 8,206.5 | 7,984.8 | 7,445.7 | 2,416.0 | 2,103.9 | 2,247.3 | 2,145.9 | 1,219.8 | - | - |
| 1,248.8 |
| 2,382.7 |
| - |
| 1,121.4 |
| 782.9 |
| - |
| 1,204.0 |
| 1,598.5 |
| - |
| - |
| 2,035.4 |
| 2,403.1 |
| 1,490.4 |
| 295.5 |
| 520.4 |
| 411.1 |
| 404.5 |
| 183.0 |
| 193.6 |
| 241.7 |
| Restricted Cash | 100.6 | 150.1 | - | 192.4 | 176.2 | - | 198.3 | 163.1 | - | 159.6 | 173.4 | - | 186.0 | 190.4 | - | 246.5 | 260.5 | - | 179.0 | 187.4 | - | 211.0 | 260.0 | - | - | 329.2 | 419.4 | 717.4 | 272.8 | 280.7 | 244.0 | 222.5 | 140.7 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,379.2 | 2,696.1 | - | 1,209.2 | 1,436.0 | - | 1,627.2 | 1,153.9 | - | 1,597.1 | 1,229.0 | - | 1,728.8 | 1,402.9 | - | 1,248.8 | 2,382.7 | - | 1,121.4 | 782.9 | - | 1,204.0 | 1,598.5 | - | - | 2,035.4 | 2,403.1 | 1,490.4 | 295.5 | 520.4 | 411.1 | 404.5 | 183.0 | 193.6 | 241.7 |
| Receivables | |||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.2 | 6.6 | 16.1 | 49.1 | 48.1 | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||
| Inventory | 112.4 | 116.2 | - | 90.9 | 62.5 | - | 85.7 | 72.6 | - | 55.9 | 53.4 | - | 48.6 | - | - | - | - | - | - | 57.2 | - | 31.0 | - | - | - | 52.7 | 260.3 | 315.5 | - | - | 14.0 | 121.1 | 102.5 | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | 14,552.4 | - | - | 12,965.9 | - | - | 11,702.8 | - | - | 10,335.0 | - | - | 8,229.9 | ||||||||||||||||||
| Property,Plant & Equipment Net | 57,796.3 | 58,709.0 | - | 58,575.7 | 57,515.2 | - | 57,091.2 | 55,604.9 | - | 55,220.8 | 54,306.8 | - | 57,825.1 | 34,740.9 | - | 35,156.5 | |||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Equity Method Investments | 1,315.3 | 1,206.0 | - | 1,128.9 | 1,039.7 | - | 971.5 | 870.3 | - | 811.2 | 724.7 | - | 705.1 | - | - | - | - | ||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Operating Lease Right Of Use Assets | 39.4 | 38.8 | - | 46.0 | 66.5 | - | 57.0 | 70.6 | - | 82.0 | 83.1 | - | 95.8 | 35.1 | - | 40.6 | |||||||||||||||||||
| Deferred Tax Assets | 172.9 | 263.8 | - | 261.0 | 273.3 | - | 275.8 | 206.2 | - | 210.3 | 109.7 | - | 121.6 | 126.1 | - | 131.5 | 107.0 | ||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Assets | 71,671.8 | 73,633.9 | - | 71,442.0 | 71,106.7 | - | 71,274.6 | 69,928.4 | - | 69,726.9 | 69,747.6 | - | 74,569.8 | 41,824.1 | - | 42,048.0 | |||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.7 | 4.1 | 16.0 | 11.8 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||
| Long Term Debt | 43,565.3 | 46,113.5 | - | 45,294.5 | 45,697.2 | - | 46,483.9 | 46,255.8 | - | 46,533.0 | 47,927.9 | - | 50,204.7 | 28,098.6 | - | 28,742.1 | 30,683.9 | - | 29,486.1 | 29,019.7 | - | 29,507.6 | - | - | - | 27,717.0 | 29,641.9 | 30,402.4 | 6,236.9 | 5,803.5 | 6,111.2 | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Deferred Tax Liabilities | 3,166.2 | 3,023.4 | - | 2,767.9 | 2,683.4 | - | 2,526.1 | 2,333.9 | - | 2,194.1 | 1,859.5 | - | 2,085.2 | 996.0 | - | 913.4 | 990.3 | ||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Liabilities | 53,348.3 | 55,686.7 | - | 54,257.1 | 54,090.2 | - | 54,685.5 | 53,537.9 | - | 53,531.9 | 54,636.2 | - | 57,922.4 | 32,372.6 | - | 33,115.6 | |||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||
| Common Stock | 2.3 | 2.5 | - | 2.6 | 2.6 | - | 2.7 | 3.0 | - | 3.0 | 3.0 | - | 3.0 | 1.7 | - | 1.7 | 1.7 | - | 1.8 | 1.8 | - | 1.9 | - | - | - | 2.3 | 2.5 | 2.6 | 1.2 | 1.2 | 1.6 | 1.6 | 0.7 | - | - |
| Additional Paid In Capital | 3,518.0 | 5,122.3 | - | 5,809.3 | 5,781.0 | - | 6,594.6 | 8,604.3 | - | 8,586.0 | 8,546.3 | - | 8,522.7 | 1,924.8 | - | 2,078.1 | 2,076.1 | ||||||||||||||||||
| Retained Earnings | 16,320.6 | 14,563.6 | - | 12,755.8 | 11,802.2 | - | 10,802.6 | 8,598.0 | - | 7,674.9 | 6,741.8 | - | 8,410.3 | 7,888.7 | - | 7,399.7 | 8,232.5 | ||||||||||||||||||
| Accumulated Other Comprehensive Income | (50.2) | (43.5) | - | 42.7 | 75.4 | - | 8.3 | 132.6 | - | 108.2 | 2.9 | - | (79.3) | (117.7) | - | (155.1) | |||||||||||||||||||
| Treasury Stock | 1,467.3 | 1,697.8 | - | 1,425.7 | 645.0 | - | 819.3 | 1,026.1 | - | 254.7 | 259.6 | - | 285.9 | 314.0 | - | 460.0 | 496.2 | - | |||||||||||||||||
| Minority Interest | 0.2 | 0.2 | - | 0.2 | 0.2 | - | 0.2 | 78.6 | - | 77.5 | 76.9 | - | 76.6 | 68.0 | - | 68.0 | 69.1 | - | |||||||||||||||||
| Total Stockholders Equity | 18,323.3 | 17,947.1 | 17,192.3 | 17,184.6 | 17,016.2 | 16,955.8 | 16,588.8 | 16,311.9 | 16,123.6 | 16,117.5 | 15,034.4 | 14,729.8 | 16,570.7 | 9,383.5 | 9,207.2 | 8,864.5 | |||||||||||||||||||
| Total Equity | 18,323.5 | 17,947.3 | 17,192.3 | 17,184.8 | 17,016.4 | 16,955.8 | 16,589.0 | 16,390.5 | 16,123.6 | 16,195.1 | 15,111.4 | 14,729.8 | 16,647.4 | 9,451.5 | 9,207.2 | 8,932.5 | 9,703.1 | 9,452.0 | |||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||
| Total Debt | 43,565.3 | 46,113.5 | - | 45,294.5 | 45,697.2 | - | 46,483.9 | 46,255.8 | - | 46,533.0 | 47,927.9 | - | 50,204.7 | 28,098.6 | - | 28,742.1 | 30,683.9 | - | 29,486.1 | 29,019.7 | - | 29,507.6 | - | - | - | 27,717.0 | 29,641.9 | 30,402.4 | 6,236.9 | 5,803.5 | 6,111.2 | - | - | - | - |
| Net debt | 42,186.1 | 43,417.4 | - | 44,085.3 | 44,261.2 | - | 44,856.7 | 45,101.9 | - | 44,935.8 | 46,698.9 | - | 48,475.9 | 26,695.7 | - | 27,493.3 | 28,301.2 | - | |||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Book Value | 18,323.3 | 17,947.1 | 17,192.3 | 17,184.6 | 17,016.2 | 16,955.8 | 16,588.8 | 16,311.9 | 16,123.6 | 16,117.5 | 15,034.4 | 14,729.8 | 16,570.7 | 9,383.5 | 9,207.2 | 8,864.5 | 9,634.0 | 9,452.0 | |||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 184.0 |
| 157.9 |
| 378.0 |
| 209.1 |
| 180.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,132.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35,356.3 |
| - |
| 35,870.8 |
| 35,255.2 |
| - |
| 35,052.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.8 |
| 114.7 |
| 115.6 |
| 112.4 |
| 93.9 |
| 84.0 |
| 73.0 |
| 21.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 318.0 |
| 364.1 |
| 418.0 |
| 9.4 |
| 18.1 |
| 29.7 |
| 58.6 |
| 31.4 |
| - |
| - |
| 41.9 |
| - |
| 43.7 |
| 46.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 121.7 |
| 131.3 |
| 91.3 |
| 94.6 |
| 80.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45,193.8 |
| - |
| 43,749.2 |
| 43,067.9 |
| - |
| 43,208.9 |
| - |
| - |
| - |
| 41,620.5 |
| 43,749.5 |
| 43,867.4 |
| 9,451.1 |
| 8,633.8 |
| 9,115.0 |
| 9,600.6 |
| 6,769.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.7 |
| 39.5 |
| 48.0 |
| 60.1 |
| 33.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 910.3 |
| 892.2 |
| - |
| 804.6 |
| - |
| - |
| - |
| 579.0 |
| 365.4 |
| - |
| 61.8 |
| 51.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35,490.7 |
| - |
| 34,367.0 |
| 33,989.7 |
| - |
| 34,328.3 |
| - |
| - |
| - |
| 33,038.2 |
| 35,323.7 |
| 35,924.8 |
| 7,021.9 |
| 6,510.9 |
| 6,832.0 |
| 7,383.2 |
| 5,356.2 |
| - |
| - |
| - |
| 2,209.5 |
| 2,444.5 |
| - |
| 2,712.4 |
| - |
| - |
| - |
| 4,505.0 |
| 5,027.0 |
| 5,557.6 |
| 934.0 |
| 927.6 |
| 1,340.2 |
| 1,333.0 |
| 593.1 |
| - |
| - |
| - |
| 7,734.6 |
| 7,157.2 |
| - |
| 6,591.7 |
| - |
| - |
| - |
| 4,509.0 |
| 3,472.1 |
| 2,310.5 |
| 1,500.0 |
| 1,207.6 |
| 1,044.0 |
| 871.8 |
| 664.2 |
| - |
| - |
| (180.1) |
| - |
| (93.6) |
| (95.9) |
| - |
| (1.8) |
| - |
| - |
| - |
| (1.8) |
| (6.3) |
| (6.9) |
| (9.9) |
| (14.4) |
| (8.5) |
| 5.0 |
| - |
| - |
| - |
| 537.3 |
| 494.5 |
| - |
| 476.1 |
| - |
| - |
| - |
| 490.1 |
| 146.3 |
| - |
| - |
| - |
| 100.0 |
| - |
| - |
| - |
| - |
| 67.3 |
| 65.2 |
| - |
| 52.6 |
| - |
| - |
| - |
| 57.8 |
| 76.8 |
| 78.8 |
| 3.9 |
| 0.9 |
| 6.0 |
| 6.0 |
| 155.3 |
| - |
| - |
| 9,634.0 |
| 9,452.0 |
| 9,314.9 |
| 9,013.0 |
| 8,969.8 |
| 8,828.0 |
| 8,723.8 |
| 8,648.3 |
| 8,638.8 |
| 8,524.4 |
| 8,349.0 |
| 7,863.8 |
| 2,425.4 |
| 2,122.0 |
| 2,277.0 |
| 2,211.4 |
| 1,258.0 |
| 1,126.1 |
| 981.2 |
| 9,382.2 |
| 9,078.2 |
| 8,969.8 |
| 8,880.6 |
| 8,723.8 |
| 8,648.3 |
| 8,638.8 |
| 8,582.3 |
| 8,425.8 |
| 7,942.5 |
| 2,429.2 |
| 2,122.9 |
| 2,283.3 |
| 2,217.4 |
| 1,413.3 |
| 1,126.1 |
| 981.2 |
| 28,364.7 |
| 28,236.8 |
| - |
| 28,303.6 |
| - |
| - |
| - |
| 25,681.6 |
| 27,238.8 |
| 28,912.0 |
| 5,941.4 |
| 5,283.1 |
| 5,700.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,314.9 |
| 9,013.0 |
| 8,969.8 |
| 8,828.0 |
| 8,723.8 |
| 8,648.3 |
| 8,638.8 |
| 8,524.4 |
| 8,349.0 |
| 7,863.8 |
| 2,425.4 |
| 2,122.0 |
| 2,277.0 |
| 2,211.4 |
| 1,258.0 |
| 1,126.1 |
| 981.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,206.5 |
| 7,984.8 |
| 7,445.7 |
| 2,416.0 |
| 2,103.9 |
| 2,247.3 |
| 2,145.9 |
| 1,219.8 |
| - |
| - |