| (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 | 271.8 | 298.2 | 277.1 | 264.4 | 1,171.3 | 1,750.8 | 176.3 | 217.8 | 293.3 | 189.7 | 175.3 | 124.5 | 142.2 | 103.1 | 97.6 | 98.3 | 92.7 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 22.5 | 11.9 | - | - | ||
| Cash And Short Term Investments | 271.8 | 298.2 | 277.1 | 264.4 | 1,171.3 | 1,750.8 | 176.3 | 217.8 | 293.3 | 189.7 | 175.3 | 124.5 | 142.2 | 125.6 | 109.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 670.1 | 545.6 | 520.4 | 504.9 | 378.4 | 364.8 | 309.0 | 258.1 | 280.7 | 287.7 | 247.9 | 200.9 | 171.6 | 161.4 | 140.7 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 12,552.3 | 11,305.1 | 10,337.9 | 9,453.2 | 8,807.2 | 8,136.5 | 7,713.2 | 7,291.6 | 6,873.2 | 6,330.1 | 5,891.7 | 5,500.7 | 5,058.5 | 4,659.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 8,025.6 | 7,355.7 | 7,201.3 | 7,301.3 | 6,013.9 | 5,156.3 | 4,864.9 | 4,409.4 | 4,168.9 | 4,095.9 | 3,864.2 | 3,609.2 | 3,307.5 | 2,926.7 | 2,755.9 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 8,799.8 | 9,024.4 | 7,668.5 | 6,122.1 | 5,269.8 | 5,513.4 | 5,206.3 | 5,005.9 | 5,081.2 | 4,924.1 | 4,624.9 | 4,142.2 | 4,013.3 | 3,718.3 | 3,317.6 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 8,799.8 | 9,024.4 | 7,668.5 | 6,122.1 | 5,269.8 | 5,513.4 | 5,206.3 | 5,005.9 | 5,081.2 | 4,924.1 | 4,624.9 | 4,323.1 | 4,187.0 | 3,768.2 | 3,351.7 | 2,908.5 | |||
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 253.7 | 285.5 | 287.6 | 271.8 | 268.6 | 300.9 | 304.0 | 298.2 | 275.4 | 304.1 | 283.0 | 277.1 | 274.9 | 301.3 | 269.8 | |||||||||||||||||||||||||
| 242.5 |
| 86.7 |
| - |
| - |
| - |
| 98.3 |
| 92.7 |
| 242.5 |
| 86.7 |
| 125.8 |
| 126.5 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 373.8 | 307.8 | 217.8 | 220.7 | 225.8 | 223.0 | 224.3 | 216.2 | 155.2 | 130.2 | 121.8 | 110.4 | 101.4 | 85.6 | 88.0 | 83.2 | 135.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 8,341.4 | 7,306.8 | 6,779.4 | 6,628.0 | 6,415.3 | 6,811.9 | 5,028.7 | 4,635.9 | 4,611.3 | 4,239.6 | 3,970.3 | 3,580.6 | 3,278.0 | 2,978.9 | 2,792.4 | 2,611.8 | 2,561.7 | - | - |
| 4,371.9 |
| 4,067.3 |
| 3,809.4 |
| - |
| - |
| Accumulated Depreciation | 5,489.8 | 5,121.6 | 4,741.3 | 4,282.8 | 3,950.3 | 3,627.3 | 3,314.4 | 3,073.2 | 2,842.2 | 2,596.9 | 2,386.1 | 2,190.2 | 1,987.2 | 1,803.8 | 1,703.0 | 1,547.3 | 1,455.1 | - | - |
| Property,Plant & Equipment Net | 7,062.5 | 6,183.5 | 5,596.5 | 5,170.4 | 4,856.9 | 4,509.2 | 4,398.8 | 4,218.4 | 4,031.0 | 3,733.3 | 3,505.6 | 3,310.5 | 3,071.4 | 2,855.9 | 2,668.9 | 2,519.9 | 2,354.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | 391.9 | 391.9 | 391.9 | 367.8 | 367.8 | 302.6 | 302.6 | 302.6 | 302.6 | - | - |
| Intangible Assets | - | - | - | - | - | 1.4 | 5.6 | 9.8 | 52.5 | 61.0 | 69.7 | 74.9 | 51.7 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 3,194.7 | 3,057.8 | 2,998.1 | 2,918.8 | 2,718.7 | 2,581.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 118.4 | 83.7 | 86.0 | 52.0 | 41.0 | 27.8 | 26.9 | 34.6 | 35.3 | 36.9 | 42.6 | 45.1 | 4.1 | 33.8 | 10.7 | 46.2 | 59.1 | - | - |
| Other Non-Current Assets | 335.7 | 242.1 | 223.2 | 203.1 | 181.6 | 190.6 | 139.0 | 155.4 | 190.3 | 198.2 | 191.9 | 193.1 | 542.7 | 94.3 | 95.0 | 91.0 | 40.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 19,355.3 | 17,176.5 | 15,985.9 | 15,275.0 | 14,516.2 | 14,423.9 | 9,895.9 | 9,347.0 | 9,259.8 | 8,599.8 | 8,102.3 | 7,497.2 | 6,869.2 | 6,265.6 | 5,869.6 | 5,571.6 | 5,318.4 | - | - |
| 2,433.1 |
| 2,118.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 180.9 | 173.7 | 49.9 | 34.1 | 26.2 | 0.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 283.6 | 266.9 | 257.3 | 243.4 | 236.6 | 223.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,151.5 | 1,060.7 | 1,000.8 | 1,008.7 | 1,039.8 | 827.7 | 621.9 | 606.9 | 563.4 | 551.6 | 531.6 | 481.9 | 467.8 | 478.1 | 449.3 | 432.4 | 381.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 9,519.4 | 8,714.2 | 8,511.9 | 8,588.4 | 7,369.8 | 6,283.1 | 5,512.1 | 5,028.7 | 4,766.3 | 4,690.3 | 4,712.9 | 4,541.1 | 4,169.2 | 3,655.6 | 3,430.9 | 3,064.0 | 2,706.8 | - | - |
| 2,882.3 |
| 2,726.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 3,093.9 | 2,960.2 | 2,917.0 | 2,838.0 | 2,632.8 | 2,501.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 520.5 | 447.1 | 536.3 | 533.9 | 337.1 | 354.2 | 312.0 | - | - | 284.5 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | 6.9 | 38.8 | 57.1 | 57.4 | 48.5 | 123.8 | 84.7 | 94.3 | 70.3 | - | - |
| Other Non-Current Liabilities | 836.0 | 780.3 | 702.0 | 731.6 | 704.2 | 649.6 | 579.3 | 547.5 | 469.5 | 488.4 | 466.0 | 435.7 | 397.0 | 439.8 | 375.3 | 364.1 | 317.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 22,769.6 | 21,926.2 | 20,335.8 | 18,814.0 | 16,313.7 | 15,301.8 | 11,609.8 | 10,874.1 | 10,688.2 | 10,387.3 | 9,803.7 | 9,119.0 | 8,556.5 | 7,813.7 | 7,123.8 | 6,310.4 | 5,751.5 | - | - |
| 0.6 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (3,975.9) | (4,425.0) | (2,959.3) | (1,330.1) | (419.8) | (1,451.0) | (1,305.3) | (1,208.8) | (1,642.4) | (1,602.2) | (1,418.7) | (1,529.1) | (1,378.9) | (1,033.2) | (644.0) | (245.3) | 136.9 | - | - |
| Accumulated Other Comprehensive Income | (285.0) | (361.6) | (190.8) | (300.5) | (308.0) | (354.3) | (269.3) | (235.8) | (254.6) | (307.5) | (249.5) | (128.9) | (120.8) | (152.0) | (119.7) | (106.5) | (92.0) | (4.1) | - |
| Treasury Stock | - | - | - | 3,262.8 | 2,535.6 | 356.5 | 1,403.9 | 1,231.4 | 618.4 | 932.8 | 971.8 | 807.7 | 1,002.4 | 1,053.1 | 1,082.4 | 945.4 | 1,027.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (3,414.3) | (4,749.6) | (4,349.9) | (3,538.9) | (1,797.5) | (878.0) | (1,713.9) | (1,520.4) | (1,428.4) | (1,787.5) | (1,701.4) | (1,621.9) | (1,687.3) | (1,548.0) | (1,254.2) | (738.8) | (433.1) | 229.7 | 403.2 |
| Total Equity | (3,414.3) | (4,749.6) | (4,349.9) | (3,538.9) | (1,797.5) | (878.0) | (1,713.9) | (1,527.1) | (1,428.4) | (1,787.5) | (1,701.4) | (1,621.9) | (1,687.3) | (1,548.0) | (1,254.2) | (738.8) | (433.1) | 229.7 | 403.2 |
| 2,726.9 |
| - |
| - |
| Net debt | 8,528.0 | 8,726.2 | 7,391.5 | 5,857.7 | 4,098.5 | 3,762.6 | 5,030.0 | 4,788.1 | 4,788.0 | 4,734.4 | 4,449.6 | 4,198.6 | 4,044.8 | 3,642.6 | 3,242.2 | 2,810.2 | 2,634.2 | - | - |
| Working Capital | (1,178.0) | (1,407.5) | (1,732.4) | (1,960.4) | (954.5) | 528.8 | (483.5) | (392.8) | (155.0) | (450.7) | (742.6) | (960.5) | (891.1) | (676.6) | (638.5) | (452.1) | (145.0) | - | - |
| Book Value | (3,414.3) | (4,749.6) | (4,349.9) | (3,538.9) | (1,797.5) | (878.0) | (1,713.9) | (1,520.4) | (1,428.4) | (1,787.5) | (1,701.4) | (1,621.9) | (1,687.3) | (1,548.0) | (1,254.2) | (738.8) | (433.1) | 229.7 | 403.2 |
| Tangible Book Value | (3,717.0) | (5,052.3) | (4,652.5) | (3,841.6) | (2,100.2) | (1,182.1) | (2,022.1) | (1,832.8) | (1,872.8) | (2,240.4) | (2,163.0) | (2,064.6) | (2,106.9) | (1,850.7) | (1,556.9) | (1,041.4) | (735.7) | - | - |
| 264.4 |
| 263.0 |
| 239.4 |
| 961.1 |
| 1,171.3 |
| 975.6 |
| 1,026.2 |
| 1,664.0 |
| 1,750.8 |
| 509.1 |
| 153.0 |
| 158.1 |
| 176.3 |
| 174.1 |
| 195.7 |
| 252.1 |
| 217.8 |
| 218.4 |
| 288.5 |
| 257.7 |
| 293.3 |
| 227.1 |
| 210.6 |
| 195.5 |
| 189.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 253.7 | 285.5 | 287.6 | 271.8 | 268.6 | 300.9 | 304.0 | 298.2 | 275.4 | 304.1 | 283.0 | 277.1 | 274.9 | 301.3 | 269.8 | 264.4 | 263.0 | 239.4 | 961.1 | 1,171.3 | 975.6 | 1,026.2 | 1,664.0 | 1,750.8 | 509.1 | 153.0 | 158.1 | 176.3 | 174.1 | 195.7 | 252.1 | 217.8 | 218.4 | 288.5 | 257.7 | 293.3 | 227.1 | 210.6 | 195.5 | 189.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 764.9 | 698.4 | 637.8 | 670.1 | 588.5 | 597.4 | 533.5 | 545.6 | 586.8 | 501.1 | 511.9 | 520.4 | 471.0 | 484.8 | 501.8 | 504.9 | 439.8 | 405.6 | 379.3 | 378.4 | 359.7 | 352.5 | 350.9 | 364.8 | 266.9 | 340.3 | 333.2 | 309.0 | 281.6 | 298.3 | 275.2 | 258.1 | 261.3 | 282.5 | 272.5 | 280.7 | 276.1 | 246.9 | 270.8 | 287.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 356.9 | 364.2 | 372.7 | 373.8 | 305.7 | 315.7 | 309.0 | 307.8 | 272.0 | 381.7 | 387.4 | 217.8 | 259.3 | 277.5 | 253.8 | 220.7 | 238.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 8,934.6 | 8,832.1 | 8,442.5 | 8,341.4 | 7,985.7 | 7,802.6 | 7,420.6 | 7,306.8 | 7,289.5 | 7,157.1 | 6,956.8 | 6,779.4 | 6,708.9 | 6,794.8 | 6,633.1 | 6,628.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 13,743.0 | 13,365.7 | 12,866.4 | 12,552.3 | 12,128.1 | 11,759.9 | 11,489.4 | 11,305.1 | 11,075.8 | 10,847.9 | 10,550.2 | 10,337.9 | 9,937.3 | 9,723.9 | 9,571.5 | 9,453.2 | 9,139.6 | 8,965.0 | 8,854.9 | 8,807.2 | 8,538.9 | 8,410.1 | 8,283.7 | 8,136.5 | 7,899.2 | 7,948.2 | 7,844.3 | 7,713.2 | 7,556.7 | 7,436.9 | 7,324.0 | 7,291.6 | 7,124.6 | 7,041.6 | 6,952.7 | 6,873.2 | 6,660.5 | 6,501.1 | 6,397.6 | 6,330.1 |
| Accumulated Depreciation | 5,946.0 | 5,811.2 | 5,630.1 | 5,489.8 | 5,400.9 | 5,310.8 | 5,208.3 | 5,121.6 | 5,026.7 | 4,940.5 | 4,837.0 | 4,741.3 | 4,603.3 | 4,487.7 | 4,377.0 | 4,282.8 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 7,797.0 | 7,554.5 | 7,236.2 | 7,062.5 | 6,727.2 | 6,449.1 | 6,281.1 | 6,183.5 | 6,049.1 | 5,907.5 | 5,713.2 | 5,596.5 | 5,334.0 | 5,236.1 | 5,194.5 | 5,170.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | 302.6 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3,414.0 | 3,300.2 | 3,251.4 | 3,194.7 | 3,145.6 | 3,120.8 | 3,086.9 | 3,057.8 | 3,097.0 | 2,999.3 | 2,998.7 | 2,998.1 | 2,959.5 | 2,943.8 | 2,922.1 | 2,918.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 132.1 | 131.4 | 120.0 | 118.4 | 100.9 | 97.3 | 79.4 | 83.7 | 85.3 | 84.7 | 84.1 | 86.0 | 62.0 | 59.8 | 53.4 | 52.0 | 40.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 336.2 | 317.8 | 312.8 | 335.7 | 359.9 | 343.8 | 295.2 | 242.1 | 285.0 | 266.5 | 237.2 | 223.2 | 230.9 | 207.9 | 210.0 | 203.1 | 186.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 20,916.5 | 20,438.6 | 19,665.6 | 19,355.3 | 18,622.0 | 18,116.3 | 17,465.8 | 17,176.5 | 17,108.4 | 16,717.7 | 16,292.6 | 15,985.9 | 15,597.9 | 15,545.1 | 15,315.9 | 15,275.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 8,401.3 | 8,297.5 | 8,262.3 | 8,025.6 | 7,887.4 | 7,784.7 | 7,498.7 | 7,355.7 | 7,369.7 | 7,149.9 | 7,182.9 | 7,201.3 | 7,215.6 | 7,321.6 | 7,346.0 | 7,301.3 | 6,793.2 | 6,378.6 | 6,171.3 | 6,013.9 | 5,778.2 | 5,351.1 | 5,282.3 | 5,156.3 | 4,806.3 | 4,869.9 | 4,922.1 | 4,864.9 | 4,693.1 | 4,669.6 | 4,455.3 | 4,409.4 | 4,296.7 | 4,365.7 | 4,326.7 | 4,168.9 | 4,140.7 | 4,115.0 | 4,162.3 | 4,095.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | 500.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 336.3 | 329.1 | 287.2 | 283.6 | 314.9 | 306.2 | 270.1 | 266.9 | 303.2 | 296.5 | 288.9 | 257.3 | 282.0 | 275.3 | 271.7 | 243.4 | ||||||||||||||||||||||||
| Accrued Expenses | 1,226.8 | 1,222.2 | 1,205.5 | 1,151.5 | 1,095.9 | 1,023.9 | 1,034.3 | 1,060.7 | 989.5 | 1,215.0 | 1,202.5 | 1,000.8 | 906.4 | 933.7 | 982.6 | 1,008.7 | 925.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 10,035.3 | 9,921.2 | 9,813.9 | 9,519.4 | 9,465.5 | 9,267.4 | 8,888.6 | 8,714.2 | 9,192.6 | 8,772.6 | 8,785.6 | 8,511.9 | 8,464.9 | 8,614.6 | 8,709.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 9,016.5 | 8,907.1 | 8,623.1 | 8,799.8 | 8,853.1 | 9,052.1 | 9,012.5 | 9,024.4 | 8,496.3 | 8,630.6 | 8,583.5 | 7,668.5 | 7,340.5 | 7,042.3 | 6,328.3 | 6,122.1 | 6,057.4 | 5,840.9 | 4,771.3 | 5,269.8 | 5,267.9 | 5,266.4 | 5,514.9 | 5,513.4 | 5,418.3 | 5,451.5 | 5,287.3 | 5,206.3 | 5,151.9 | 5,111.2 | 5,156.0 | 5,005.9 | 4,954.7 | 5,043.5 | 4,983.0 | 5,081.2 | 5,152.8 | 5,151.9 | 4,997.4 | 4,924.1 |
| Operating Lease Liabilities Non-Current | 3,278.4 | 3,175.1 | 3,139.2 | 3,093.9 | 3,020.7 | 3,007.5 | 2,983.0 | 2,960.2 | 2,963.0 | 2,901.6 | 2,910.7 | 2,917.0 | 2,862.2 | 2,854.2 | 2,838.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 483.7 | 504.2 | 532.1 | 520.5 | 412.4 | 475.3 | 496.0 | 447.1 | 543.0 | 539.9 | 534.5 | 536.3 | 538.3 | 536.1 | 549.1 | 533.9 | 418.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 887.2 | 839.8 | 785.8 | 836.0 | 844.7 | 771.9 | 758.6 | 780.3 | 751.7 | 710.3 | 691.9 | 702.0 | 693.7 | 682.1 | 729.0 | 731.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 23,701.0 | 23,347.4 | 22,894.2 | 22,769.6 | 22,596.4 | 22,574.1 | 22,138.7 | 21,926.2 | 21,946.7 | 21,555.0 | 21,506.2 | 20,335.8 | 19,899.5 | 19,729.3 | 19,153.9 | 18,814.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (3,750.1) | (4,391.6) | (3,445.0) | (3,975.9) | (4,812.8) | (5,421.2) | (3,860.0) | (4,425.0) | (5,327.2) | (5,978.9) | (2,365.8) | (2,959.3) | (3,824.1) | (4,471.8) | (790.7) | (1,330.1) | (2,138.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (137.0) | (157.9) | (263.1) | (285.0) | (357.1) | (407.6) | (407.2) | (361.6) | (202.9) | (204.9) | (210.4) | (190.8) | (227.5) | (269.3) | (297.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 767.5 | 4,162.8 | 3,262.8 | 2,262.8 | 1,362.8 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (2,784.6) | (2,908.8) | (3,228.6) | (3,414.3) | (3,974.4) | (4,457.8) | (4,672.9) | (4,749.6) | (4,838.2) | (4,837.3) | (5,213.7) | (4,349.9) | (4,301.6) | (4,184.2) | (3,837.9) | (3,538.9) | ||||||||||||||||||||||||
| Total Equity | (2,784.6) | (2,908.8) | (3,228.6) | (3,414.3) | (3,974.4) | (4,457.8) | (4,672.9) | (4,749.6) | (4,838.2) | (4,837.3) | (5,213.7) | (4,349.9) | (4,301.6) | (4,184.2) | (3,837.9) | (3,538.9) | (3,387.2) | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 9,016.5 | 8,907.1 | 8,623.1 | 8,799.8 | 8,853.1 | 9,052.1 | 9,012.5 | 9,024.4 | 8,996.3 | 8,630.6 | 8,583.5 | 7,668.5 | 7,340.5 | 7,042.3 | 6,328.3 | 6,122.1 | 6,057.4 | 5,840.9 | 5,271.3 | 5,269.8 | 5,267.9 | 5,516.4 | 5,514.9 | 5,513.4 | 5,418.3 | 5,451.5 | 5,287.3 | 5,206.3 | 5,151.9 | 5,111.2 | 5,156.0 | 5,005.9 | 4,954.7 | 5,043.5 | 4,983.0 | 5,081.2 | 5,152.8 | 5,151.9 | 4,997.4 | 4,924.1 |
| Net debt | 8,762.7 | 8,621.6 | 8,335.5 | 8,528.0 | 8,584.5 | 8,751.2 | 8,708.5 | 8,726.2 | 8,720.9 | 8,326.5 | 8,300.5 | 7,391.5 | 7,065.6 | 6,741.0 | 6,058.6 | 5,857.7 | 5,794.4 | 5,601.5 | ||||||||||||||||||||||
| Working Capital | (1,100.7) | (1,089.1) | (1,371.4) | (1,178.0) | (1,479.8) | (1,464.8) | (1,468.0) | (1,407.5) | (1,903.1) | (1,615.6) | (1,828.8) | (1,732.4) | (1,756.1) | (1,819.8) | (2,075.9) | (1,960.4) | (1,809.4) | |||||||||||||||||||||||
| Book Value | (2,784.6) | (2,908.8) | (3,228.6) | (3,414.3) | (3,974.4) | (4,457.8) | (4,672.9) | (4,749.6) | (4,838.2) | (4,837.3) | (5,213.7) | (4,349.9) | (4,301.6) | (4,184.2) | (3,837.9) | (3,538.9) | (3,387.2) | (3,137.5) | ||||||||||||||||||||||
| Tangible Book Value | (3,087.2) | (3,211.4) | (3,531.3) | (3,717.0) | (4,277.1) | (4,760.4) | (4,975.6) | (5,052.3) | (5,140.9) | (5,140.0) | (5,516.3) | (4,652.5) | (4,604.2) | (4,486.8) | (4,140.6) | (3,841.6) | (3,689.9) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 227.5 |
| 240.5 |
| 225.8 |
| 223.6 |
| 211.3 |
| 193.5 |
| 223.0 |
| 181.4 |
| 201.1 |
| 202.5 |
| 224.3 |
| 190.0 |
| 197.6 |
| 196.7 |
| 216.2 |
| 185.8 |
| 169.7 |
| 175.0 |
| 155.2 |
| 142.9 |
| 133.1 |
| 129.1 |
| 130.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,254.7 |
| 5,903.8 |
| 6,349.1 |
| 6,415.3 |
| 6,224.4 |
| 6,326.8 |
| 6,836.8 |
| 6,811.9 |
| 5,398.0 |
| 5,300.5 |
| 5,157.0 |
| 5,028.7 |
| 4,971.3 |
| 4,997.1 |
| 4,814.3 |
| 4,635.9 |
| 4,671.3 |
| 4,826.3 |
| 4,717.2 |
| 4,611.3 |
| 4,507.2 |
| 4,492.8 |
| 4,368.7 |
| 4,239.6 |
| 4,168.0 |
| 4,085.9 |
| 3,996.9 |
| 3,950.3 |
| 3,855.7 |
| 3,782.1 |
| 3,697.7 |
| 3,627.3 |
| 3,514.6 |
| 3,471.8 |
| 3,393.6 |
| 3,314.4 |
| 3,231.8 |
| 3,167.0 |
| 3,095.2 |
| 3,073.2 |
| 3,001.6 |
| 2,960.3 |
| 2,891.7 |
| 2,842.2 |
| 2,756.3 |
| 2,697.3 |
| 2,647.1 |
| 2,596.9 |
| 4,971.6 |
| 4,879.1 |
| 4,857.9 |
| 4,856.9 |
| 4,683.1 |
| 4,628.0 |
| 4,586.0 |
| 4,509.2 |
| 4,384.6 |
| 4,476.4 |
| 4,450.7 |
| 4,398.8 |
| 4,324.9 |
| 4,269.9 |
| 4,228.8 |
| 4,218.4 |
| 4,123.0 |
| 4,081.3 |
| 4,061.0 |
| 4,031.0 |
| 3,904.2 |
| 3,803.8 |
| 3,750.5 |
| 3,733.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 302.6 |
| 302.6 |
| 302.6 |
| 302.6 |
| 302.6 |
| 302.6 |
| 302.6 |
| 302.6 |
| 302.6 |
| 302.6 |
| 302.6 |
| 302.6 |
| 302.6 |
| 302.6 |
| 302.6 |
| 302.6 |
| 391.9 |
| 391.9 |
| 391.9 |
| 391.9 |
| 391.9 |
| 391.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 3.7 |
| 4.7 |
| - |
| 6.9 |
| 7.9 |
| 8.8 |
| - |
| 11.1 |
| 12.0 |
| 51.1 |
| - |
| 55.1 |
| 57.0 |
| 59.0 |
| - |
| 2,764.6 |
| 2,743.8 |
| 2,717.6 |
| 2,718.7 |
| 2,694.8 |
| 2,660.7 |
| 2,607.0 |
| 2,581.7 |
| 2,613.8 |
| 2,579.2 |
| 2,585.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.7 |
| 40.2 |
| 41.0 |
| 30.4 |
| 30.2 |
| 29.9 |
| 27.8 |
| 23.3 |
| 27.9 |
| 27.4 |
| 26.9 |
| 35.2 |
| 34.8 |
| 33.1 |
| 34.6 |
| 33.8 |
| 34.3 |
| 34.0 |
| 35.3 |
| 38.2 |
| 35.8 |
| 35.6 |
| 36.9 |
| 208.5 |
| 193.5 |
| 181.6 |
| 202.5 |
| 211.6 |
| 206.2 |
| 190.6 |
| 179.7 |
| 177.0 |
| 177.7 |
| 139.0 |
| 139.7 |
| 140.6 |
| 144.7 |
| 155.4 |
| 171.1 |
| 159.2 |
| 193.1 |
| 190.3 |
| 186.7 |
| 178.4 |
| 195.9 |
| 198.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,520.6 |
| 14,078.5 |
| 14,460.9 |
| 14,516.2 |
| 14,137.9 |
| 14,160.0 |
| 14,568.6 |
| 14,423.9 |
| 12,902.1 |
| 12,863.7 |
| 12,700.5 |
| 9,895.9 |
| 9,773.7 |
| 9,745.1 |
| 9,523.6 |
| 9,347.0 |
| 9,301.8 |
| 9,403.7 |
| 9,397.1 |
| 9,259.8 |
| 9,028.3 |
| 8,902.6 |
| 8,742.5 |
| 8,599.8 |
| 500.0 |
| - |
| - |
| 250.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 269.0 |
| 268.9 |
| 263.9 |
| 236.6 |
| 256.4 |
| 252.5 |
| 246.3 |
| 223.8 |
| 236.8 |
| 234.5 |
| 232.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 961.9 |
| 965.9 |
| 1,039.8 |
| 884.4 |
| 866.3 |
| 771.4 |
| 827.7 |
| 688.0 |
| 632.3 |
| 618.7 |
| 621.9 |
| 595.6 |
| 613.2 |
| 637.3 |
| 606.9 |
| 566.9 |
| 576.2 |
| 584.0 |
| 563.4 |
| 516.8 |
| 545.5 |
| 550.9 |
| 551.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,588.4 |
| 8,064.1 |
| 7,684.6 |
| 8,087.9 |
| 7,369.8 |
| 7,013.2 |
| 6,804.3 |
| 6,456.7 |
| 6,283.1 |
| 5,769.1 |
| 5,779.6 |
| 5,868.2 |
| 5,512.1 |
| 5,316.9 |
| 5,334.3 |
| 5,168.2 |
| 5,028.7 |
| 4,918.3 |
| 4,947.2 |
| 5,067.6 |
| 4,766.3 |
| 4,793.5 |
| 4,784.3 |
| 4,850.2 |
| 4,690.3 |
| 2,838.0 |
| 2,659.5 |
| 2,641.6 |
| 2,624.7 |
| 2,632.8 |
| 2,594.5 |
| 2,567.0 |
| 2,524.0 |
| 2,501.6 |
| 2,481.3 |
| 2,494.8 |
| 2,506.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 379.2 |
| 355.3 |
| 337.1 |
| 366.5 |
| 358.2 |
| 370.1 |
| 354.2 |
| 325.9 |
| - |
| - |
| 312.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 707.9 |
| 669.7 |
| 746.6 |
| 704.2 |
| 659.2 |
| 687.8 |
| 729.9 |
| 649.6 |
| 540.3 |
| 523.7 |
| 498.6 |
| 579.3 |
| 593.4 |
| 603.3 |
| 569.6 |
| 547.5 |
| 552.3 |
| 520.6 |
| 489.3 |
| 469.5 |
| 497.6 |
| 503.0 |
| 496.9 |
| 488.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,907.8 |
| 17,216.0 |
| 16,585.7 |
| 16,313.7 |
| 15,901.3 |
| 15,683.6 |
| 15,595.6 |
| 15,301.8 |
| 14,534.9 |
| 14,574.9 |
| 14,476.5 |
| 11,609.8 |
| 11,363.3 |
| 11,339.5 |
| 11,182.2 |
| 10,867.3 |
| 10,663.4 |
| 10,734.3 |
| 10,922.2 |
| 10,688.2 |
| 10,742.5 |
| 10,730.1 |
| 10,637.8 |
| 10,387.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,730.7) |
| 135.4 |
| (419.8) |
| (1,205.6) |
| (1,801.8) |
| (1,008.5) |
| (1,451.0) |
| (2,191.4) |
| (2,534.3) |
| (955.0) |
| (1,305.3) |
| (1,870.6) |
| (2,276.5) |
| (864.2) |
| (1,208.8) |
| (1,623.6) |
| (1,990.3) |
| (1,361.4) |
| (1,642.4) |
| (2,076.3) |
| (2,408.0) |
| (1,324.1) |
| (1,602.2) |
| (300.5) |
| (302.2) |
| (310.2) |
| (324.3) |
| (308.0) |
| (304.4) |
| (300.8) |
| (306.9) |
| (354.3) |
| (344.5) |
| (228.3) |
| (250.1) |
| (269.3) |
| (236.6) |
| (235.8) |
| (276.1) |
| (235.8) |
| (295.1) |
| (286.4) |
| (296.5) |
| (254.6) |
| (310.5) |
| (346.3) |
| (346.2) |
| (307.5) |
| 3,435.6 |
| 2,535.6 |
| 1,635.6 |
| 735.6 |
| 1,034.8 |
| 356.5 |
| 356.5 |
| 190.4 |
| 1,853.9 |
| 1,403.9 |
| 712.1 |
| 246.1 |
| 1,728.5 |
| 1,231.4 |
| 566.6 |
| 166.9 |
| 971.0 |
| 618.4 |
| 390.9 |
| 107.4 |
| 1,295.4 |
| 932.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3,387.2) |
| (3,137.5) |
| (2,124.8) |
| (1,797.5) |
| (1,763.4) |
| (1,523.6) |
| (1,027.0) |
| (878.0) |
| (1,632.7) |
| (1,711.1) |
| (1,776.1) |
| (1,713.9) |
| (1,589.5) |
| (1,594.4) |
| (1,658.6) |
| (1,520.4) |
| (1,361.6) |
| (1,330.5) |
| (1,525.1) |
| (1,428.4) |
| (1,714.2) |
| (1,827.4) |
| (1,895.2) |
| (1,787.5) |
| (3,137.5) |
| (2,124.8) |
| (1,797.5) |
| (1,763.4) |
| (1,523.6) |
| (1,027.0) |
| (878.0) |
| (1,632.7) |
| (1,711.1) |
| (1,776.1) |
| (1,713.9) |
| (1,589.5) |
| (1,594.4) |
| (1,658.6) |
| (1,520.4) |
| (1,361.6) |
| (1,330.5) |
| (1,525.1) |
| (1,428.4) |
| (1,714.2) |
| (1,827.4) |
| (1,895.2) |
| (1,787.5) |
| 4,310.1 |
| 4,098.5 |
| 4,292.3 |
| 4,490.2 |
| 3,850.9 |
| 3,762.6 |
| 4,909.2 |
| 5,298.5 |
| 5,129.2 |
| 5,030.0 |
| 4,977.9 |
| 4,915.5 |
| 4,904.0 |
| 4,788.1 |
| 4,736.3 |
| 4,755.0 |
| 4,725.3 |
| 4,788.0 |
| 4,925.7 |
| 4,941.2 |
| 4,801.9 |
| 4,734.4 |
| (1,780.9) |
| (1,738.7) |
| (954.5) |
| (788.9) |
| (477.4) |
| 380.1 |
| 528.8 |
| (371.1) |
| (479.0) |
| (711.3) |
| (483.5) |
| (345.5) |
| (337.2) |
| (353.8) |
| (392.8) |
| (247.1) |
| (120.9) |
| (350.4) |
| (155.0) |
| (286.3) |
| (291.5) |
| (481.5) |
| (450.7) |
| (2,124.8) |
| (1,797.5) |
| (1,763.4) |
| (1,523.6) |
| (1,027.0) |
| (878.0) |
| (1,632.7) |
| (1,711.1) |
| (1,776.1) |
| (1,713.9) |
| (1,589.5) |
| (1,594.4) |
| (1,658.6) |
| (1,520.4) |
| (1,361.6) |
| (1,330.5) |
| (1,525.1) |
| (1,428.4) |
| (1,714.2) |
| (1,827.4) |
| (1,895.2) |
| (1,787.5) |
| (3,440.1) |
| (2,427.4) |
| (2,100.2) |
| (2,066.0) |
| (1,826.2) |
| (1,329.6) |
| (1,180.6) |
| (1,938.1) |
| (2,017.5) |
| (2,083.4) |
| (2,016.5) |
| (1,899.1) |
| (1,904.9) |
| (1,970.1) |
| (1,823.0) |
| (1,675.3) |
| (1,645.2) |
| (1,968.1) |
| (1,820.3) |
| (2,161.2) |
| (2,276.4) |
| (2,346.1) |
| (2,179.4) |