| (USD in millions, except per-share data and share counts) | FY202531 Dec 2025 | FY202431 Dec 2024 | FY202331 Dec 2023 | FY202231 Dec 2022 | FY202131 Dec 2021 | FY202031 Dec 2020 | FY201931 Dec 2019 | FY201831 Dec 2018 | FY201731 Dec 2017 | FY201631 Dec 2016 | FY201531 Dec 2015 | FY201431 Dec 2014 | FY201331 Dec 2013 | FY201231 Dec 2012 | FY201131 Dec 2011 | FY201031 Dec 2010 | FY200931 Dec 2009 | FY200831 Dec 2008 | FY200731 Dec 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 549.1 | 552.1 | 618.2 | 825.2 | 361.3 | 568.5 | 189.7 | 234.2 | 254.4 | 125.0 | 125.1 | 86.0 | 57.7 | 141.0 | 78.5 | ||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 26 January 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | Q2 FY 2630 Jun 2026 | Q1 FY 2631 Mar 2026 | Q4 FY 2531 Dec 2025 | Q3 FY 2530 Sep 2025 | Q2 FY 2530 Jun 2025 | Q1 FY 2531 Mar 2025 | Q4 FY 2431 Dec 2024 | Q3 FY 2430 Sep 2024 | Q2 FY 2430 Jun 2024 | Q1 FY 2431 Mar 2024 | Q4 FY 2331 Dec 2023 | Q3 FY 2330 Sep 2023 | Q2 FY 2330 Jun 2023 | Q1 FY 2331 Mar 2023 | Q4 FY 2231 Dec 2022 | Q3 FY 2230 Sep 2022 | Q2 FY 2230 Jun 2022 | Q1 FY 2231 Mar 2022 | Q4 FY 2131 Dec 2021 | Q3 FY 2130 Sep 2021 | Q2 FY 2130 Jun 2021 | Q1 FY 2131 Mar 2021 | Q4 FY 2031 Dec 2020 | Q3 FY 2030 Sep 2020 | Q2 FY 2030 Jun 2020 | Q1 FY 2031 Mar 2020 | Q4 FY 1931 Dec 2019 | Q3 FY 1930 Sep 2019 | Q2 FY 1930 Jun 2019 | Q1 FY 1931 Mar 2019 | Q4 FY 1831 Dec 2018 | Q3 FY 1830 Sep 2018 | Q2 FY 1830 Jun 2018 | Q1 FY 1831 Mar 2018 | Q4 FY 1731 Dec 2017 | Q3 FY 1730 Sep 2017 | Q2 FY 1730 Jun 2017 | Q1 FY 1731 Mar 2017 | Q4 FY 1631 Dec 2016 | Q3 FY 1630 Sep 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 470.4 | 418.7 | 549.1 | 579.5 | 520.5 | 476.4 | 552.1 | 562.6 | 561.0 | 722.2 | 618.2 | 532.4 | 924.4 | 1,263.5 | 825.2 | |||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 3 August 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 91.2 |
| 70.6 |
| 71.2 |
| 8.0 |
| Restricted Cash | 4.7 | 7.7 | 42.6 | 32.8 | 53.9 | 29.2 | 53.0 | 37.9 | 22.8 | 16.3 | 28.9 | 26.9 | 27.7 | 39.9 | 23.3 | 28.4 | 47.3 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 549.1 | 552.1 | 618.2 | 825.2 | 361.3 | 568.5 | 189.7 | 234.2 | 254.4 | 125.0 | 125.1 | 86.0 | 57.7 | 141.0 | 78.5 | 91.2 | 70.6 | 71.2 | 8.0 |
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Property,Plant & Equipment Net | 70.3 | 39.6 | 26.6 | 23.2 | 26.4 | 31.1 | 23.0 | 14.8 | 11.1 | 12.8 | 13.7 | 9.6 | 6,776.9 | 6,424.6 | 6,008.4 | 5,444.8 | |||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Equity Method Investments | 357.4 | 186.2 | 75.5 | 65.5 | 71.6 | - | - | - | - | - | - | 117.4 | 46.6 | 0.0 | 0.0 | 0.1 | - | ||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | (8.8) | (11.4) | (14.7) | (17.9) | (27.3) | - | - | |
| Operating Lease Right Of Use Assets | 697.9 | 764.5 | 516.5 | 558.3 | 474.3 | 335.9 | 264.7 | 0.0 | - | - | - | - | - | - | - | - | |||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Total Assets | 34,081.8 | 37,527.4 | 36,771.4 | 35,523.4 | 30,219.4 | 22,827.9 | 18,390.5 | 14,465.0 | 12,104.0 | 10,354.9 | 8,881.0 | 8,136.0 | 7,529.8 | 7,150.1 | 6,574.1 | 5,905.9 | |||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 12,400.6 | 12,244.4 | 11,315.6 | 10,159.8 | 8,791.9 | 7,563.3 | 6,777.5 | 5,478.3 | 4,764.8 | 4,164.0 | 3,965.8 | 3,678.6 | 3,061.1 | 3,181.9 | 2,779.3 | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Total Liabilities | 14,925.4 | 15,129.0 | 14,148.4 | 12,840.2 | 11,186.1 | 9,384.1 | 8,224.0 | 6,570.2 | 5,620.8 | 4,972.6 | 4,587.1 | 4,226.5 | 3,550.8 | 3,647.1 | 3,141.2 | 2,919.5 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | 1.4 | 1.2 | 1.1 | 1.0 | 0.9 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.4 | - | - |
| Additional Paid In Capital | 15,497.8 | 17,933.6 | 18,485.4 | 18,991.5 | 16,195.3 | 11,731.0 | 8,874.4 | 7,287.0 | 5,824.3 | 4,672.7 | 3,558.0 | 3,461.2 | 3,572.3 | 3,086.1 | 3,028.6 | 2,566.2 | |||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | - | - | |
| Accumulated Other Comprehensive Income | (29.4) | (46.3) | (15.9) | (20.8) | (7.3) | (6.6) | (9.7) | (10.4) | 50.0 | 5.4 | 49.2 | (0.6) | (36.2) | (24.8) | (34.5) | ||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Minority Interest | 3,627.6 | 4,489.4 | 4,135.3 | 3,701.2 | 2,834.1 | 1,706.7 | 1,288.4 | 542.0 | 522.0 | 475.2 | 304.7 | 66.8 | 47.7 | 46.6 | 42.6 | 41.6 | 41.2 | ||
| Total Stockholders Equity | 15,470.1 | 17,889.0 | 18,471.2 | 18,972.4 | 16,189.5 | 11,725.7 | 8,865.8 | 7,342.0 | 5,949.7 | 4,895.8 | 3,975.1 | 3,828.4 | 3,916.8 | 3,441.9 | 3,374.3 | 2,928.8 | |||
| Total Equity | 19,097.6 | 22,378.5 | 22,606.5 | 22,673.6 | 19,023.6 | 13,432.4 | 10,154.2 | 7,883.9 | 6,471.7 | 5,371.0 | 4,279.7 | 3,895.2 | 3,964.5 | 3,488.5 | 3,416.9 | 2,970.4 | 2,364.6 | 1,741.1 | |
| Supplementary Data | |||||||||||||||||||
| Total Debt | 12,400.6 | 12,244.4 | 11,315.6 | 10,159.8 | 8,791.9 | 7,563.3 | 6,777.5 | 5,478.3 | 4,764.8 | 4,164.0 | 3,965.8 | 3,678.6 | 3,061.1 | 3,181.9 | 2,779.3 | - | - | - | - |
| Net debt | 11,851.5 | 11,692.2 | 10,697.5 | 9,334.6 | 8,430.5 | 6,994.8 | 6,587.8 | 5,244.1 | 4,510.4 | 4,039.0 | 3,840.7 | 3,592.6 | 3,003.4 | 3,041.0 | 2,700.7 | - | - | - | |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Book Value | 15,470.1 | 17,889.0 | 18,471.2 | 18,972.4 | 16,189.5 | 11,725.7 | 8,865.8 | 7,342.0 | 5,949.7 | 4,895.8 | 3,975.1 | 3,828.4 | 3,916.8 | 3,441.9 | 3,374.3 | 2,928.8 | 2,323.4 | 1,741.1 | |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | 3,837.2 | 3,928.2 | 3,456.6 | 3,392.2 | 2,956.1 | - | ||
| 533.8 |
| 420.3 |
| 775.1 |
| 361.3 |
| 325.9 |
| 323.9 |
| 492.2 |
| 568.5 |
| 446.3 |
| 206.9 |
| 445.3 |
| 189.7 |
| 410.7 |
| 198.9 |
| 261.4 |
| 234.2 |
| 204.2 |
| 287.0 |
| 221.6 |
| 254.4 |
| 118.6 |
| 124.9 |
| 151.2 |
| 125.0 |
| 157.9 |
| Restricted Cash | 4.7 | 4.7 | 4.7 | 4.7 | 7.4 | 7.3 | 7.7 | 17.0 | 4.8 | 9.5 | 42.6 | 35.3 | 35.9 | 34.9 | 32.8 | 332.3 | 97.4 | 95.1 | 53.9 | 42.2 | 33.7 | 42.2 | 29.2 | 38.8 | 34.7 | 43.1 | 53.0 | 42.3 | 39.3 | 54.4 | 37.9 | 29.7 | 34.8 | 37.3 | 22.8 | 27.7 | 20.0 | 18.3 | 16.3 | 16.4 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 470.4 | 418.7 | 549.1 | 579.5 | 520.5 | 476.4 | 552.1 | 562.6 | 561.0 | 722.2 | 618.2 | 532.4 | 924.4 | 1,263.5 | 825.2 | 533.8 | 420.3 | 775.1 | 361.3 | 325.9 | 323.9 | 492.2 | 568.5 | 446.3 | 206.9 | 445.3 | 189.7 | 410.7 | 198.9 | 261.4 | 234.2 | 204.2 | 287.0 | 221.6 | 254.4 | 118.6 | 124.9 | 151.2 | 125.0 | 157.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 76.5 | 79.9 | 70.3 | 63.2 | 54.4 | 47.3 | 39.6 | 36.0 | 32.8 | 28.4 | 26.6 | 25.7 | 24.1 | 22.8 | 23.2 | 23.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 397.4 | 367.9 | 357.4 | 326.4 | 276.8 | 224.6 | 186.2 | 137.7 | 139.3 | 115.8 | 75.5 | 73.9 | 73.8 | 62.5 | 65.5 | 56.4 | 80.5 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 689.2 | 693.8 | 697.9 | 713.4 | 717.1 | 728.9 | 764.5 | 776.7 | 510.1 | 513.3 | 516.5 | 531.3 | 535.3 | 554.9 | 558.3 | 561.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 34,632.2 | 34,167.4 | 34,081.8 | 37,375.1 | 37,623.6 | 37,600.4 | 37,527.4 | 38,488.1 | 37,847.9 | 37,699.0 | 36,771.4 | 36,783.3 | 36,659.3 | 36,912.5 | 35,523.4 | 34,368.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 12,812.9 | 12,520.0 | - | 13,593.5 | 13,294.1 | 13,090.8 | - | 12,691.6 | 12,424.1 | 12,217.2 | - | 11,202.8 | 11,183.4 | 11,537.3 | - | 10,525.8 | 10,271.4 | 10,303.2 | - | 9,263.6 | 8,841.0 | 8,540.9 | - | 7,823.2 | 7,523.3 | 7,305.1 | - | 6,737.7 | 6,356.2 | 5,843.5 | - | 5,684.0 | 5,614.1 | 5,210.8 | - | 4,817.0 | 4,775.4 | 4,430.7 | - | 4,329.1 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 15,456.9 | 14,803.7 | 14,925.4 | 16,256.9 | 15,884.6 | 15,600.9 | 15,129.0 | 15,784.7 | 15,181.0 | 14,943.1 | 14,148.4 | 14,070.4 | 13,892.0 | 14,225.7 | 12,840.2 | 13,113.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.4 | 1.3 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 |
| Additional Paid In Capital | 15,585.3 | 15,763.3 | 15,497.8 | 16,669.8 | 17,200.9 | 17,509.1 | 17,933.6 | 18,238.4 | 18,284.6 | 18,434.7 | 18,485.4 | 18,651.2 | 18,812.3 | 18,902.8 | 18,991.5 | 17,639.4 | ||||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (33.0) | (30.9) | (29.4) | (32.2) | (27.4) | (46.2) | (46.3) | (22.5) | (27.7) | (23.8) | (15.9) | (25.0) | (16.6) | (20.5) | (20.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 3,612.3 | 3,620.4 | 3,627.6 | 4,420.3 | 4,554.2 | 4,525.3 | 4,489.4 | 4,469.3 | 4,391.8 | 4,326.7 | 4,135.3 | 4,033.3 | 3,917.2 | 3,757.9 | 3,701.2 | 3,629.4 | 3,313.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 15,554.0 | 15,734.1 | 15,470.1 | 16,639.3 | 17,175.2 | 17,464.6 | 17,889.0 | 18,217.6 | 18,258.6 | 18,412.6 | 18,471.2 | 18,627.9 | 18,797.4 | 18,884.0 | 18,972.4 | 17,616.3 | ||||||||||||||||||||||||
| Total Equity | 19,166.2 | 19,354.5 | 19,097.6 | 21,059.6 | 21,729.4 | 21,989.9 | 22,378.5 | 22,686.9 | 22,650.4 | 22,739.3 | 22,606.5 | 22,661.2 | 22,714.6 | 22,641.9 | 22,673.6 | 21,245.8 | 20,452.5 | 20,171.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 12,812.9 | 12,520.0 | - | 13,593.5 | 13,294.1 | 13,090.8 | - | 12,691.6 | 12,424.1 | 12,217.2 | - | 11,202.8 | 11,183.4 | 11,537.3 | - | 10,525.8 | 10,271.4 | 10,303.2 | - | 9,263.6 | 8,841.0 | 8,540.9 | - | 7,823.2 | 7,523.3 | 7,305.1 | - | 6,737.7 | 6,356.2 | 5,843.5 | - | 5,684.0 | 5,614.1 | 5,210.8 | - | 4,817.0 | 4,775.4 | 4,430.7 | - | 4,329.1 |
| Net debt | 12,342.4 | 12,101.3 | - | 13,014.1 | 12,773.6 | 12,614.4 | - | 12,129.0 | 11,863.0 | 11,495.0 | - | 10,670.4 | 10,259.0 | 10,273.9 | - | 9,992.0 | 9,851.1 | 9,528.2 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 15,554.0 | 15,734.1 | 15,470.1 | 16,639.3 | 17,175.2 | 17,464.6 | 17,889.0 | 18,217.6 | 18,258.6 | 18,412.6 | 18,471.2 | 18,627.9 | 18,797.4 | 18,884.0 | 18,972.4 | 17,616.3 | 17,139.3 | 16,930.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,457.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,051.1 |
| - |
| - |
| 1,977.1 |
| - |
| - |
| - |
| (18.3) |
| (33.7) |
| - |
| - |
| - |
| - |
| - |
| 2,323.4 |
| 1,741.1 |
| 1,580.4 |
| 1,580.4 |
| - |
| - |
| 1,580.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.0 |
| 25.9 |
| 26.4 |
| 27.3 |
| 29.9 |
| 30.8 |
| 31.1 |
| 32.3 |
| 31.0 |
| 29.8 |
| 23.0 |
| 17.5 |
| 16.7 |
| 15.9 |
| 14.8 |
| 13.0 |
| 11.5 |
| 10.9 |
| 11.1 |
| 11.4 |
| 11.8 |
| 12.3 |
| 12.8 |
| 13.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.5 |
| 71.6 |
| 75.2 |
| 48.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 567.7 |
| 563.1 |
| 474.3 |
| 395.9 |
| 397.0 |
| 371.1 |
| 335.9 |
| 317.1 |
| 283.6 |
| 285.1 |
| 264.7 |
| 264.4 |
| 237.0 |
| 238.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33,244.1 |
| 32,844.3 |
| 30,219.4 |
| 28,558.7 |
| 27,018.9 |
| 25,234.3 |
| 22,827.9 |
| 21,910.7 |
| 20,069.1 |
| 19,701.9 |
| 18,390.5 |
| 17,058.2 |
| 16,039.5 |
| 15,480.2 |
| 14,465.0 |
| 14,105.6 |
| 13,562.2 |
| 12,821.2 |
| 12,104.0 |
| 11,545.3 |
| 11,245.7 |
| 10,868.6 |
| 10,354.9 |
| 9,293.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,781.9 |
| 12,663.6 |
| 11,186.1 |
| 11,586.6 |
| 10,837.0 |
| 10,452.4 |
| 9,384.1 |
| 9,575.6 |
| 9,000.1 |
| 8,787.7 |
| 8,224.0 |
| 8,094.5 |
| 7,628.0 |
| 7,125.3 |
| 6,570.2 |
| 6,692.2 |
| 6,562.1 |
| 6,087.8 |
| 5,620.8 |
| 5,640.5 |
| 5,591.2 |
| 5,422.3 |
| 4,972.6 |
| 5,001.0 |
| 17,149.6 |
| 16,934.1 |
| 16,195.3 |
| 14,727.7 |
| 14,194.0 |
| 12,994.7 |
| 11,731.0 |
| 10,711.1 |
| 9,443.3 |
| 9,336.9 |
| 8,874.4 |
| 7,743.2 |
| 7,581.6 |
| 7,518.7 |
| 7,287.0 |
| 6,801.2 |
| 6,387.5 |
| 6,118.0 |
| 5,824.3 |
| 5,287.8 |
| 5,059.2 |
| 4,855.7 |
| 4,672.7 |
| 3,649.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (24.7) |
| (11.9) |
| (5.7) |
| (7.3) |
| (6.0) |
| (4.5) |
| (5.8) |
| (6.6) |
| (10.6) |
| (13.1) |
| (15.6) |
| (9.7) |
| (11.5) |
| (11.1) |
| (10.7) |
| (10.4) |
| (3.8) |
| (2.5) |
| 1.2 |
| 50.0 |
| 43.9 |
| 22.7 |
| 21.5 |
| 5.4 |
| (31.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,241.0 |
| 2,834.1 |
| 2,237.2 |
| 1,979.2 |
| 1,780.1 |
| 1,706.7 |
| 1,622.1 |
| 1,625.4 |
| 1,579.7 |
| 1,288.4 |
| 1,161.3 |
| 771.5 |
| 777.4 |
| 542.0 |
| 529.8 |
| 528.8 |
| 528.5 |
| 522.0 |
| 486.4 |
| 485.9 |
| 482.6 |
| 475.2 |
| 373.8 |
| 17,139.3 |
| 16,930.0 |
| 16,189.5 |
| 14,723.2 |
| 14,191.0 |
| 12,990.4 |
| 11,725.7 |
| 10,701.8 |
| 9,431.4 |
| 9,322.6 |
| 8,865.8 |
| 7,790.2 |
| 7,629.0 |
| 7,566.6 |
| 7,342.0 |
| 6,872.8 |
| 6,460.5 |
| 6,194.6 |
| 5,949.7 |
| 5,407.0 |
| 5,157.2 |
| 4,952.4 |
| 4,895.8 |
| 3,910.1 |
| 19,023.6 |
| 16,960.4 |
| 16,170.3 |
| 14,770.5 |
| 13,432.4 |
| 12,323.9 |
| 11,056.9 |
| 10,902.3 |
| 10,154.2 |
| 8,951.5 |
| 8,400.5 |
| 8,344.0 |
| 7,883.9 |
| 7,402.6 |
| 6,989.3 |
| 6,723.1 |
| 6,471.7 |
| 5,893.4 |
| 5,643.1 |
| 5,435.0 |
| 5,371.0 |
| 4,283.9 |
| - |
| 8,937.7 |
| 8,517.1 |
| 8,048.7 |
| - |
| 7,376.9 |
| 7,316.4 |
| 6,859.9 |
| - |
| 6,327.0 |
| 6,157.3 |
| 5,582.1 |
| - |
| 5,479.8 |
| 5,327.1 |
| 4,989.2 |
| - |
| 4,698.5 |
| 4,650.5 |
| 4,279.5 |
| - |
| 4,171.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,189.5 |
| 14,723.2 |
| 14,191.0 |
| 12,990.4 |
| 11,725.7 |
| 10,701.8 |
| 9,431.4 |
| 9,322.6 |
| 8,865.8 |
| 7,790.2 |
| 7,629.0 |
| 7,566.6 |
| 7,342.0 |
| 6,872.8 |
| 6,460.5 |
| 6,194.6 |
| 5,949.7 |
| 5,407.0 |
| 5,157.2 |
| 4,952.4 |
| 4,895.8 |
| 3,910.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |