| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | 28.4 | 31.6 | 23.5 | 246.0 | 17.5 | 19.0 | 3.3 | 9.0 |
| Restricted Cash | 210.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 28.4 | 31.6 | 23.5 | 246.0 | 17.5 | 19.0 | 3.3 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 33.8 | 34.4 | 42.6 | 35.5 | 79.0 | 28.5 | 46.4 | 51.1 | 34.9 | 29.7 | 79.4 | 116.2 | 30.6 | 21.3 | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 13,306.4 | 18,023.6 | 16,417.7 | 14,390.5 | 12,321.6 | 10,232.1 | 5,966.9 | 3,110.8 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | 77.5 | 24.8 | 26.7 | 14.5 | 66.3 | 63.0 | 38.6 | 69.9 | 531.6 | 370.6 | 181.5 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 1,398.0 | 1,489.2 | 1,537.6 | 1,183.5 | 2,125.4 | 3,001.6 | 3,758.9 | 5,461.7 | 4,800.1 | 4,704.0 | 4,668.8 | 4,362.6 | - | - | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 3.1 | 3.1 | 3.0 | 3.0 | 3.1 | 2.7 | 3.0 | 3.1 | 3.2 | 3.1 | 2.8 | 2.6 | 2.6 | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 1,398.0 | 1,489.2 | 1,537.6 | 1,183.5 | 2,125.4 | 3,001.6 | 3,758.9 | 5,461.7 | 4,800.1 | 4,704.0 | 4,668.8 | 4,362.6 | - | - | - | - |
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 9.0 |
| - |
| Prepaid Expenses | 14.6 | 12.4 | 12.9 | 42.5 | 14.9 | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 10.8 | 6.0 | 14.2 | 31.9 | 14.9 | 15.2 | 10.7 | 35.5 | 8.9 | 6.3 | 8.1 | 5.9 | 5.6 | 22.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 831.8 | 507.5 | 475.7 | 787.5 | 686.1 | 574.1 | 922.9 | 806.6 | 833.1 | 402.6 | 1,248.2 | 1,252.2 | 333.6 | 274.6 | - | - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 3,327.6 | 4,153.7 | 3,182.2 | 2,363.8 | 1,589.4 | 879.6 | 407.2 | 173.3 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 9,978.7 | 13,869.9 | 13,235.6 | 12,026.7 | 10,732.2 | 9,352.5 | 5,559.7 | 2,937.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 245.7 | 231.0 | 222.3 | 220.4 | 232.4 | 255.1 | 1,055.2 | 433.6 | 303.3 | 68.3 | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2,132.5 | 2,549.4 | 2,965.9 | 3,444.3 | 3,419.9 | 2,613.6 | 2,886.5 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 62.9 | 33.2 | 25.4 | 17.1 | 16.7 | 13.8 | 21.1 | 47.1 | 48.3 | 26.9 | 26.6 | 68.9 | 42.6 | 32.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,245.4 | 13,010.1 | 13,517.2 | 14,118.0 | 13,896.5 | 13,150.8 | 15,197.6 | 15,519.5 | 15,261.5 | 14,255.6 | 14,115.5 | 11,573.5 | 6,613.6 | 3,618.8 | - | - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 23.5 | 25.3 | 27.1 | 30.6 | 37.6 | 45.3 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 514.7 | 492.6 | 539.0 | 556.1 | 456.0 | 265.2 | 304.4 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 338.8 | 402.6 | 381.3 | 461.8 | 457.2 | 343.5 | 400.9 | 465.1 | 443.2 | 393.8 | 488.3 | 168.6 | 77.1 | 58.8 | - | - |
| Other Current Liabilities | 26.7 | 3.2 | 1.3 | 1.7 | 11.1 | 2.3 | 6.9 | 8.4 | 17.8 | 17.3 | 19.1 | 12.2 | 8.0 | 2.3 | - | - |
| Total Current Liabilities | 1,503.3 | 1,445.9 | 1,452.1 | 1,774.9 | 2,068.1 | 983.1 | 1,040.1 | 853.5 | 762.1 | 817.4 | 707.3 | 894.7 | 622.2 | 376.3 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 1,610.3 | 2,048.9 | 2,425.8 | 2,888.2 | 2,964.0 | 2,348.4 | 2,582.1 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 11.9 | 35.4 | 60.7 | 87.8 | 118.4 | 156.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 907.3 | 693.3 | 812.0 | 759.9 | 318.1 | 412.3 | 782.0 | 650.8 | 779.6 | 950.2 | 1,370.7 | 794.8 | 278.6 | 91.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 57.1 | 62.0 | 59.4 | 59.7 | 54.5 | 59.7 | 58.6 | 63.1 | 43.3 | 55.2 | 82.1 | 47.6 | 35.1 | 33.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,529.8 | 5,793.5 | 6,383.0 | 7,100.9 | 7,830.4 | 7,060.6 | 8,226.8 | 7,032.0 | 6,385.4 | 6,527.0 | 6,828.8 | 6,099.7 | 3,014.9 | 1,945.1 | - | - |
| Additional Paid In Capital | 5,865.4 | 5,909.4 | 5,846.5 | 5,838.8 | 6,371.4 | 6,195.5 | 6,130.4 | 6,485.2 | 6,571.0 | 5,299.5 | 4,122.8 | 3,513.7 | 3,402.2 | - | - | - |
| Retained Earnings | 1,682.3 | 1,109.2 | 1,051.9 | 913.9 | (617.4) | (430.5) | 837.4 | 1,177.5 | 1,575.1 | 960.0 | 1,808.8 | 867.4 | 193.9 | 212.8 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 164.8 | 194.9 | 232.7 | 262.6 | 308.9 | 322.6 | - | 821.7 | 727.0 | 1,466.0 | 1,352.3 | 1,090.0 | - | - | - | - |
| Total Stockholders Equity | 7,550.8 | 7,021.7 | 6,901.5 | 6,754.6 | 5,757.2 | 5,767.7 | 6,970.7 | 7,665.8 | 8,149.2 | 6,262.6 | 5,934.4 | 4,383.8 | 3,598.7 | 1,673.7 | 1,958.8 | 1,595.0 |
| Total Equity | 7,715.6 | 7,216.5 | 7,134.2 | 6,981.8 | 6,057.9 | 6,090.3 | 6,970.7 | 8,487.5 | 8,876.1 | 7,728.6 | 7,286.7 | 5,473.8 | 3,598.7 | 1,673.7 | 1,958.8 | 1,595.0 |
| Net debt | - | - | - | - | - | - | - | - | 4,771.6 | 4,672.4 | 4,645.3 | 4,116.6 | - | - | - | - |
| Working Capital | (671.5) | (938.4) | (976.4) | (987.4) | (1,382.0) | (408.9) | (117.3) | (46.9) | 71.0 | (414.8) | 541.0 | 357.4 | (288.7) | (101.7) | - | - |
| Book Value | 7,550.8 | 7,021.7 | 6,901.5 | 6,754.6 | 5,757.2 | 5,767.7 | 6,970.7 | 7,665.8 | 8,149.2 | 6,262.6 | 5,934.4 | 4,383.8 | 3,598.7 | 1,673.7 | 1,958.8 | 1,595.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.6 |
| 23.2 |
| 28.4 |
| 23.7 |
| 40.2 |
| - |
| 31.6 |
| 18.5 |
| 28.3 |
| Restricted Cash | - | 210.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.5 | - | - | - | - | - | - | - | - | - | - | - | 50.6 | 23.2 | 28.4 | 23.7 | 40.2 | - | 31.6 | 18.5 | 28.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 32.4 | 33.8 | 37.1 | 31.7 | 40.4 | 34.4 | 26.2 | 23.6 | 40.1 | 42.6 | 36.9 | 36.9 | 30.2 | 35.5 | 23.8 | 25.4 | 45.8 | 79.0 | 34.8 | 36.1 | 86.7 | 28.5 | 88.1 | 57.0 | 91.9 | 46.4 | 29.2 | 50.0 | 49.0 | 51.1 | 46.6 | 35.7 | 26.7 | 34.9 | 43.9 | 16.5 | 36.9 | 29.7 | 59.5 | 71.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 13.6 | 14.6 | 9.3 | 9.6 | 12.7 | 12.4 | 7.0 | 9.8 | 12.3 | 12.9 | 9.5 | 21.3 | 21.9 | 42.5 | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 14.3 | 10.8 | 7.0 | 17.3 | 8.0 | 6.0 | 11.6 | 10.8 | 17.5 | 14.2 | - | - | - | - | 28.6 | 37.5 | 17.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 677.9 | 831.8 | 427.8 | 427.5 | 574.8 | 507.5 | 368.6 | 409.0 | 402.7 | 475.7 | 422.4 | 384.7 | 437.6 | 787.5 | 977.7 | 1,015.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13,345.2 | 13,522.0 | 13,306.4 | 13,051.5 | 15,030.6 | 14,844.2 | 18,023.6 | 17,675.3 | 17,329.1 | 16,903.8 | 16,417.7 | 16,008.7 | 15,577.2 | 14,871.7 | 14,390.5 | 14,014.0 | 13,075.7 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 253.2 | 245.7 | 256.5 | 249.2 | 239.7 | 231.0 | 226.9 | 223.6 | 226.0 | 222.3 | 220.1 | 218.2 | 219.5 | 220.4 | 222.9 | 229.1 | 234.4 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2,090.3 | 2,132.5 | 2,267.0 | 2,397.1 | 2,526.3 | 2,549.4 | 2,658.3 | 2,797.4 | 2,932.5 | 2,965.9 | 3,128.6 | 3,262.3 | 3,402.0 | 3,444.3 | 3,541.6 | 3,355.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 68.1 | 62.9 | 46.2 | 35.5 | 35.5 | 33.2 | 33.6 | 24.6 | 29.8 | 25.4 | 21.0 | 17.5 | 16.3 | 17.1 | 13.2 | 13.9 | 15.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 15,349.4 | 13,245.4 | 12,912.1 | 12,766.1 | 13,049.3 | 13,010.1 | 13,223.6 | 13,415.8 | 13,548.5 | 13,619.4 | 13,736.6 | 13,766.8 | 13,871.1 | 14,118.0 | 14,413.4 | 14,212.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | 83.7 | 77.5 | 103.6 | 87.9 | 67.8 | 24.8 | 60.4 | 39.6 | 42.0 | 26.7 | 55.2 | 36.7 | 37.9 | 14.5 | 32.5 | 44.8 | 48.1 | 66.3 | 91.9 | 96.5 | 73.2 | 63.0 | 47.5 | 51.6 | 37.7 | 38.6 | 172.3 | 211.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 23.6 | 23.5 | 23.9 | 24.4 | 24.8 | 25.3 | 25.7 | 26.2 | 26.6 | 27.1 | 28.0 | 28.9 | 29.8 | 30.6 | 32.3 | 34.1 | 35.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 535.1 | 514.7 | 507.7 | 512.7 | 514.4 | 492.6 | 504.4 | 524.4 | 534.5 | 539.0 | 550.0 | 553.1 | 552.8 | 556.1 | 535.0 | 506.5 | ||||||||||||||||||||||||
| Accrued Expenses | 372.9 | 338.8 | 305.0 | 312.8 | 309.1 | 402.6 | 316.1 | 365.3 | 315.0 | 381.3 | 335.1 | 366.0 | 318.1 | 461.8 | 497.5 | 496.7 | 341.7 | |||||||||||||||||||||||
| Other Current Liabilities | 17.3 | 26.7 | 20.9 | 7.9 | 13.7 | 3.2 | 2.4 | 1.1 | 1.2 | 1.3 | 6.3 | 6.7 | 2.1 | 1.7 | 6.0 | 18.8 | 16.1 | |||||||||||||||||||||||
| Total Current Liabilities | 1,693.2 | 1,503.3 | 1,386.0 | 1,404.7 | 1,485.3 | 1,445.9 | 1,324.0 | 1,406.0 | 1,382.9 | 1,452.1 | 1,461.1 | 1,506.9 | 1,497.5 | 1,774.9 | 2,544.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,664.8 | 1,398.0 | 1,307.2 | 1,098.7 | 1,285.4 | 1,489.2 | 1,622.3 | 1,591.2 | 1,510.1 | 1,537.6 | 1,606.9 | 1,492.3 | 1,312.0 | 1,183.5 | 1,172.8 | 1,577.2 | 1,959.9 | 2,125.4 | 2,341.0 | 2,415.2 | 2,568.7 | 3,001.6 | 3,158.2 | 3,518.1 | 3,707.8 | 3,758.9 | 3,703.8 | 3,602.4 | 3,476.0 | 5,461.7 | 5,487.0 | 5,288.3 | 4,876.7 | 4,800.1 | 4,510.5 | 5,292.0 | 4,775.3 | 4,704.0 | 4,759.9 | 4,244.0 |
| Operating Lease Liabilities Non-Current | 1,547.9 | 1,610.3 | 1,751.7 | 1,876.7 | 2,004.2 | 2,048.9 | 2,146.9 | 2,266.0 | 2,396.9 | 2,425.8 | 2,578.6 | 2,709.1 | 2,849.2 | 2,888.2 | 3,006.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 6.0 | 11.9 | 17.9 | 23.8 | 29.7 | 35.4 | 41.8 | 48.2 | 54.5 | 60.7 | 67.5 | 74.3 | 81.1 | 87.8 | 95.5 | 103.2 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 1,141.9 | 907.3 | 839.1 | 795.8 | 746.8 | 693.3 | 832.0 | 830.8 | 844.2 | 834.3 | 805.8 | 792.1 | 822.0 | 759.9 | 619.3 | 483.7 | 254.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 63.4 | 57.1 | 65.8 | 64.2 | 63.1 | 62.0 | 55.8 | 56.1 | 60.1 | 59.4 | 63.2 | 61.9 | 60.7 | 59.7 | 58.3 | 56.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,126.2 | 5,529.8 | 5,394.5 | 5,281.6 | 5,640.5 | 5,793.5 | 6,042.3 | 6,223.9 | 6,276.6 | 6,405.3 | 6,638.4 | 6,698.5 | 6,700.8 | 7,100.9 | 7,943.1 | 7,938.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.0 | 2.7 | 2.7 | 2.7 | 2.7 | 3.0 | 3.0 | 3.1 | 3.1 | 3.1 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.1 | 3.1 | 3.0 |
| Additional Paid In Capital | 5,842.4 | 5,865.4 | 5,854.1 | 5,867.2 | 5,902.9 | 5,909.4 | 5,894.8 | 5,879.4 | 5,879.6 | 5,846.5 | 5,822.0 | 5,803.6 | 5,806.0 | 5,838.8 | 5,942.0 | 6,119.6 | ||||||||||||||||||||||||
| Retained Earnings | 2,217.5 | 1,682.3 | 1,488.6 | 1,435.3 | 1,312.4 | 1,109.2 | 1,082.1 | 1,102.5 | 1,168.2 | 1,131.8 | 1,037.1 | 1,019.3 | 1,102.3 | 913.9 | 266.5 | (119.1) | (795.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 160.2 | 164.8 | 171.8 | 178.9 | 190.4 | 194.9 | 201.4 | 206.9 | 221.0 | 232.7 | 236.1 | 242.4 | 259.0 | 262.6 | 258.8 | 270.3 | 254.9 | |||||||||||||||||||||||
| Total Stockholders Equity | 8,063.0 | 7,550.8 | 7,345.8 | 7,305.6 | 7,218.4 | 7,021.7 | 6,980.0 | 6,985.0 | 7,050.9 | 6,981.4 | 6,862.1 | 6,825.9 | 6,911.4 | 6,754.6 | 6,211.5 | 6,003.6 | ||||||||||||||||||||||||
| Total Equity | 8,223.2 | 7,715.6 | 7,517.6 | 7,484.5 | 7,408.8 | 7,216.5 | 7,058.8 | 7,084.3 | 7,178.4 | 7,134.2 | 7,098.2 | 7,068.3 | 7,170.4 | 7,017.2 | 6,470.3 | 6,273.9 | 5,728.7 | 6,066.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,664.8 | 1,398.0 | 1,307.2 | 1,098.7 | 1,285.4 | 1,489.2 | 1,622.3 | 1,591.2 | 1,510.1 | 1,537.6 | 1,606.9 | 1,492.3 | 1,312.0 | 1,183.5 | 1,172.8 | 1,577.2 | 1,959.9 | 2,125.4 | 2,341.0 | 2,415.2 | 2,568.7 | 3,001.6 | 3,158.2 | 3,518.1 | 3,707.8 | 3,758.9 | 3,703.8 | 3,602.4 | 3,476.0 | 5,461.7 | 5,487.0 | 5,288.3 | 4,876.7 | 4,800.1 | 4,510.5 | 5,292.0 | 4,775.3 | 4,704.0 | 4,759.9 | 4,244.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (1,015.3) | (671.5) | (958.2) | (977.2) | (910.6) | (938.4) | (955.3) | (997.0) | (980.2) | (976.4) | (1,038.6) | (1,122.1) | (1,059.9) | (987.4) | (1,566.4) | (1,459.9) | (1,826.3) | |||||||||||||||||||||||
| Book Value | 8,063.0 | 7,550.8 | 7,345.8 | 7,305.6 | 7,218.4 | 7,021.7 | 6,980.0 | 6,985.0 | 7,050.9 | 6,981.4 | 6,862.1 | 6,825.9 | 6,911.4 | 6,754.6 | 6,211.5 | 6,003.6 | 5,473.8 | 5,757.2 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.9 |
| 20.9 |
| 15.0 |
| 11.8 |
| 15.2 |
| 11.9 |
| 8.9 |
| 10.3 |
| 10.7 |
| 7.3 |
| 7.4 |
| 8.3 |
| 35.5 |
| 12.7 |
| 6.6 |
| 10.4 |
| 8.9 |
| 10.0 |
| 8.6 |
| 9.7 |
| 6.3 |
| 3.4 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 724.8 |
| 686.1 |
| 708.9 |
| 550.4 |
| 586.3 |
| 574.1 |
| 521.8 |
| 842.3 |
| 1,120.0 |
| 922.9 |
| 729.5 |
| 713.0 |
| 544.9 |
| 806.6 |
| 906.6 |
| 834.9 |
| 800.0 |
| 833.1 |
| 611.0 |
| 735.9 |
| 503.7 |
| 402.6 |
| 695.5 |
| 669.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,408.1 |
| 3,527.3 |
| 3,327.6 |
| 3,136.8 |
| 4,115.2 |
| 3,872.9 |
| 4,153.7 |
| 3,890.8 |
| 3,647.9 |
| 3,410.1 |
| 3,182.2 |
| 2,973.5 |
| 2,767.4 |
| 2,566.4 |
| 2,363.8 |
| 2,176.8 |
| 1,977.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,937.1 |
| 9,994.7 |
| 9,978.7 |
| 9,914.7 |
| 10,915.4 |
| 10,971.4 |
| 13,869.9 |
| 13,784.4 |
| 13,681.2 |
| 13,493.7 |
| 13,235.6 |
| 13,035.2 |
| 12,809.8 |
| 12,305.3 |
| 12,026.7 |
| 11,837.2 |
| 11,097.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 232.4 |
| 236.6 |
| 237.7 |
| 241.2 |
| 255.1 |
| 272.9 |
| 279.8 |
| 292.0 |
| 1,055.2 |
| 1,819.3 |
| 1,967.2 |
| 1,989.6 |
| 433.6 |
| 392.9 |
| 358.8 |
| 321.5 |
| 303.3 |
| 287.8 |
| 259.7 |
| 230.4 |
| 68.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,285.3 |
| 3,419.9 |
| 2,969.6 |
| 2,486.0 |
| 2,549.3 |
| 2,613.6 |
| 2,660.2 |
| 2,562.9 |
| 2,814.5 |
| 2,886.5 |
| 3,230.1 |
| 3,330.8 |
| 3,433.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.7 |
| 8.8 |
| 10.9 |
| 12.4 |
| 13.8 |
| 16.2 |
| 18.3 |
| 20.0 |
| 21.1 |
| 21.4 |
| 34.9 |
| 35.4 |
| 47.1 |
| 45.8 |
| 52.1 |
| 47.0 |
| 48.3 |
| 38.9 |
| 36.6 |
| 37.8 |
| 26.9 |
| 81.5 |
| 117.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,803.5 |
| 13,896.5 |
| 13,471.5 |
| 12,848.3 |
| 13,000.4 |
| 13,150.8 |
| 13,349.7 |
| 13,744.0 |
| 14,525.8 |
| 15,197.6 |
| 16,120.3 |
| 17,330.9 |
| 17,288.7 |
| 15,519.5 |
| 15,802.5 |
| 15,690.6 |
| 15,422.8 |
| 15,261.5 |
| 14,849.2 |
| 15,442.2 |
| 14,888.7 |
| 14,255.6 |
| 14,629.3 |
| 13,558.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.6 |
| 39.5 |
| - |
| - |
| 45.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 455.4 |
| 456.0 |
| 352.9 |
| 269.1 |
| 264.9 |
| 265.2 |
| 250.6 |
| 229.4 |
| 294.5 |
| 304.4 |
| 408.8 |
| 412.1 |
| 411.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 457.2 |
| 501.1 |
| 433.1 |
| 350.8 |
| 343.5 |
| 344.6 |
| 339.4 |
| 367.4 |
| 400.9 |
| 392.7 |
| 358.7 |
| 384.7 |
| 465.1 |
| 457.2 |
| 438.8 |
| 422.6 |
| 443.2 |
| 429.7 |
| 418.4 |
| 416.6 |
| 393.8 |
| 245.2 |
| 201.3 |
| 11.1 |
| 16.3 |
| 12.0 |
| 4.7 |
| 2.3 |
| 2.5 |
| 6.8 |
| 7.3 |
| 6.9 |
| 4.4 |
| 4.1 |
| 4.9 |
| 8.4 |
| 8.4 |
| 11.5 |
| 14.2 |
| 17.8 |
| 15.3 |
| 16.7 |
| 16.1 |
| 17.3 |
| 19.1 |
| 19.2 |
| 2,475.4 |
| 2,551.1 |
| 2,068.1 |
| 2,802.7 |
| 1,883.1 |
| 1,221.3 |
| 983.1 |
| 1,035.4 |
| 864.2 |
| 971.9 |
| 1,040.1 |
| 1,171.2 |
| 1,221.1 |
| 1,266.8 |
| 853.5 |
| 813.9 |
| 788.7 |
| 789.9 |
| 762.1 |
| 717.7 |
| 693.1 |
| 723.4 |
| 817.4 |
| 611.9 |
| 569.4 |
| 2,849.2 |
| 2,829.9 |
| 2,964.0 |
| 2,616.7 |
| 2,217.0 |
| 2,284.4 |
| 2,348.4 |
| 2,409.6 |
| 2,333.5 |
| 2,520.0 |
| 2,582.1 |
| 2,821.3 |
| 2,918.7 |
| 3,022.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.8 |
| 118.4 |
| 127.8 |
| - |
| - |
| 156.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 318.1 |
| 55.6 |
| 214.3 |
| 395.2 |
| 412.3 |
| 381.2 |
| 529.6 |
| 672.0 |
| 782.0 |
| 916.0 |
| 1,189.0 |
| 1,171.9 |
| 650.8 |
| 782.1 |
| 763.2 |
| 788.8 |
| 779.6 |
| 1,180.6 |
| 1,100.4 |
| 1,081.6 |
| 950.2 |
| 1,215.2 |
| 1,063.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.2 |
| 54.5 |
| 60.6 |
| 58.2 |
| 56.9 |
| 59.7 |
| 64.2 |
| 62.3 |
| 60.4 |
| 58.6 |
| 59.4 |
| 58.0 |
| 56.8 |
| 63.1 |
| 48.4 |
| 47.4 |
| 46.4 |
| 43.3 |
| 52.8 |
| 53.8 |
| 54.3 |
| 55.2 |
| 61.9 |
| 75.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,074.8 |
| 7,830.4 |
| 8,336.3 |
| 7,129.9 |
| 6,772.4 |
| 7,060.6 |
| 7,365.9 |
| 7,311.0 |
| 7,933.2 |
| 8,226.8 |
| 8,673.6 |
| 8,991.2 |
| 8,995.9 |
| 7,032.0 |
| 7,131.4 |
| 6,887.7 |
| 6,501.8 |
| 6,385.4 |
| 6,462.0 |
| 7,139.4 |
| 6,634.7 |
| 6,527.0 |
| 6,649.0 |
| 5,957.9 |
| 6,266.5 |
| 6,371.4 |
| 6,365.9 |
| 6,363.8 |
| 6,317.7 |
| 6,195.5 |
| 6,165.8 |
| 6,098.2 |
| 6,091.2 |
| 6,130.4 |
| 6,124.0 |
| 6,138.1 |
| 6,133.4 |
| 6,485.2 |
| 6,611.3 |
| 6,597.5 |
| 6,588.1 |
| 6,571.0 |
| 6,564.3 |
| 6,435.0 |
| 6,407.2 |
| 5,299.5 |
| 5,131.9 |
| 5,022.8 |
| (617.4) |
| (1,518.8) |
| (969.4) |
| (446.0) |
| (430.5) |
| (500.3) |
| 35.3 |
| 498.6 |
| 837.4 |
| 1,319.6 |
| 2,198.5 |
| 2,156.3 |
| 1,177.5 |
| 1,299.1 |
| 1,453.5 |
| 1,589.9 |
| 1,575.1 |
| 1,088.2 |
| 1,223.3 |
| 1,228.4 |
| 960.0 |
| 1,445.8 |
| 1,207.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 308.9 |
| 284.9 |
| 320.9 |
| 353.3 |
| 322.6 |
| 315.8 |
| 296.8 |
| - |
| - |
| - |
| - |
| - |
| 821.7 |
| 757.5 |
| 748.7 |
| 740.0 |
| 727.0 |
| 731.6 |
| 641.4 |
| 615.3 |
| 1,466.0 |
| 1,399.5 |
| 1,367.5 |
| 5,473.8 |
| 5,757.2 |
| 4,850.3 |
| 5,397.5 |
| 5,874.7 |
| 5,767.7 |
| 5,668.1 |
| 6,136.2 |
| 6,592.5 |
| 6,970.7 |
| 7,446.7 |
| 8,339.7 |
| 8,292.8 |
| 7,665.8 |
| 7,913.6 |
| 8,054.2 |
| 8,181.1 |
| 8,149.2 |
| 7,655.7 |
| 7,661.5 |
| 7,638.7 |
| 6,262.6 |
| 6,580.7 |
| 6,233.4 |
| 5,135.2 |
| 5,718.4 |
| 6,227.9 |
| 6,090.3 |
| 5,983.9 |
| 6,433.0 |
| 6,592.5 |
| 6,970.7 |
| 7,446.7 |
| 8,339.7 |
| 8,292.8 |
| 8,487.5 |
| 8,671.2 |
| 8,802.9 |
| 8,921.1 |
| 8,876.1 |
| 8,387.3 |
| 8,302.9 |
| 8,254.0 |
| 7,728.6 |
| 7,980.3 |
| 7,600.9 |
| 2,410.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,237.7 |
| 4,853.6 |
| 4,771.6 |
| 4,486.8 |
| 5,251.8 |
| - |
| 4,672.4 |
| 4,741.4 |
| 4,215.8 |
| (1,382.0) |
| (2,093.8) |
| (1,332.7) |
| (635.0) |
| (408.9) |
| (513.6) |
| (22.0) |
| 148.1 |
| (117.3) |
| (441.7) |
| (508.1) |
| (721.9) |
| (46.9) |
| 92.8 |
| 46.2 |
| 10.2 |
| 71.0 |
| (106.7) |
| 42.8 |
| (219.7) |
| (414.8) |
| 83.6 |
| 100.4 |
| 4,850.3 |
| 5,397.5 |
| 5,874.7 |
| 5,767.7 |
| 5,668.1 |
| 6,136.2 |
| 6,592.5 |
| 6,970.7 |
| 7,446.7 |
| 8,339.7 |
| 8,292.8 |
| 7,665.8 |
| 7,913.6 |
| 8,054.2 |
| 8,181.1 |
| 8,149.2 |
| 7,655.7 |
| 7,661.5 |
| 7,638.7 |
| 6,262.6 |
| 6,580.7 |
| 6,233.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |