| (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 | 3,604.0 | 3,679.0 | 3,590.0 | 3,891.0 | 3,046.0 | 2,796.0 | 3,874.4 | 3,817.4 | 4,190.0 | 1,859.2 | 1,168.0 | 1,077.2 | 969.8 | 893.4 | 216.2 | 139.1 | 213.4 | ||
| Restricted Cash | 24.0 | 35.0 | 26.0 | 36.0 | 877.0 | 323.0 | 44.4 | 60.7 | 50.4 | - | 22.4 | 22.6 | 26.0 | 47.1 | - | - | - | - | |
| Short Term Investments | 26.0 | 272.0 | 250.0 | 130.0 | 80.0 | 29.0 | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 3,630.0 | 3,951.0 | 3,840.0 | 4,021.0 | 3,126.0 | 2,825.0 | 3,874.4 | 3,817.4 | 4,190.0 | 1,859.2 | 1,168.0 | 1,077.2 | 969.8 | 893.4 | 216.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | 383.8 | 451.1 | 404.0 | 822.3 | 797.2 | 706.5 | 743.3 | 394.8 | 370.1 | 300.9 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | 164.3 | 218.0 | 248.0 | 234.1 | 271.3 | 228.0 | 220.5 | 14.6 | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | 482.0 | 471.0 | 484.0 | 663.6 | 649.1 | 1,477.6 | 1,304.4 | 1,159.1 | 1,016.7 | 792.9 | 677.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | 328.2 | 300.8 | 486.2 | 651.2 | 568.3 | 442.4 | 455.7 | 210.0 | 215.5 | 149.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 4,308.0 | 5,557.0 | 5,292.0 | 8,007.0 | 7,439.0 | 2,805.7 | 2,849.9 | 5,737.9 | 6,079.6 | 5,601.4 | 5,062.5 | 4,773.5 | 2,800.3 | 2,854.8 | 2,183.5 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 0.9 | 0.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 4,308.0 | 5,557.0 | 5,292.0 | 8,007.0 | 7,439.0 | 2,805.7 | 2,849.9 | 5,882.4 | 6,210.9 | 6,415.9 | 5,431.9 | 4,981.7 | 3,164.8 | 3,658.1 | 2,203.3 | 255.7 | |||
| (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 | 3,637.0 | 3,604.0 | 3,764.0 | 3,799.0 | 4,212.0 | 3,679.0 | 3,451.0 | 4,053.0 | 3,789.0 | 3,590.0 | 3,380.0 | 3,325.0 | 3,611.0 | 3,891.0 | ||||||||||||||||||||||||||
| 156.9 |
| 265.8 |
| - |
| - |
| - |
| 139.1 |
| 213.4 |
| 156.9 |
| 265.8 |
| 260.9 |
| 225.2 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | 534.9 | 268.4 | 293.2 | 348.9 | 324.0 | 249.8 | 456.3 | 177.9 | 171.0 | 121.6 | 127.0 | 201.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | 19,634.4 | 24,112.7 | 24,711.7 | 24,705.6 | 19,589.3 | 16,250.4 | 13,814.8 | 10,400.8 | 9,132.1 | 6,607.0 | 6,129.5 | 2,359.5 | - | - |
| 598.2 |
| 501.6 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | 343.0 | 287.0 | 256.0 | 271.0 | 381.3 | 360.9 | 863.7 | 718.4 | 582.4 | 457.1 | 493.7 | 424.8 | 402.8 | 331.0 | - | - | - |
| Property,Plant & Equipment Net | 117.0 | 142.0 | 167.0 | 195.0 | 215.0 | 213.0 | 282.3 | 288.2 | 613.9 | 586.0 | 576.7 | 559.6 | 299.2 | 253.0 | 195.4 | 170.6 | 165.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | 0.0 | 6.0 | 50.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 634.0 | 634.0 | 634.0 | 634.0 | 634.0 | 634.0 | 954.9 | 954.8 | 992.8 | 3,800.7 | 3,814.1 | 3,865.5 | 1,735.7 | 1,751.1 | 1,449.4 | 1,221.8 | 1,166.3 | - | - |
| Intangible Assets | 82.0 | 112.0 | 128.0 | 165.0 | 53.0 | 77.0 | 153.3 | 217.4 | 800.6 | 1,003.3 | 1,203.7 | 1,516.0 | 460.4 | 582.9 | 383.6 | 314.4 | 316.6 | - | - |
| Operating Lease Right Of Use Assets | 63.0 | 87.0 | 98.0 | 88.0 | 97.0 | 119.0 | 264.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 359.2 | 45.2 | 44.0 | - | - | - | 0.2 | 2.5 | 30.0 | 43.4 | 46.2 | 0.0 | - | - |
| Other Non-Current Assets | - | - | - | - | - | 558.1 | 682.1 | 636.4 | 656.5 | 514.7 | 504.4 | 507.9 | 311.5 | 185.9 | 142.7 | 203.8 | 225.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | 2,912.7 | 2,382.1 | 5,676.0 | 5,979.2 | 5,924.8 | 6,099.5 | 6,449.2 | 2,843.4 | 2,868.0 | 2,373.3 | 2,142.6 | - | - | - |
| Total Assets | 22,663.0 | 22,891.0 | 23,141.0 | 25,407.0 | 21,746.0 | 22,547.0 | 26,494.8 | 30,387.7 | 30,684.8 | 25,514.1 | 22,349.9 | 20,188.2 | 13,244.3 | 12,000.1 | 8,980.2 | 8,272.2 | 5,225.7 | - | - |
| 121.9 |
| 103.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | 144.5 | 131.3 | 814.5 | 369.4 | 208.2 | 364.5 | 803.3 | 19.8 | 255.7 | 52.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | 898.5 | 807.9 | 766.1 | 846.6 | 788.1 | 699.0 | 846.4 | 966.4 | 1,055.3 | 1,036.3 | 1,044.5 | 984.9 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | 23.6 | 22.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | 444.7 | 327.8 | 322.2 | 442.8 | 346.8 | 566.5 | 457.5 | 262.3 | 274.6 | 206.6 | 168.6 | 128.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | 220.9 | 338.3 | 291.8 | 368.7 | 399.8 | 294.5 | 306.1 | 140.2 | 117.3 | 105.9 | 85.2 | 88.7 | - | - |
| Total Current Liabilities | - | - | - | - | - | 10,421.9 | 11,872.0 | 11,484.0 | 10,146.7 | 9,229.5 | 6,403.1 | 6,305.5 | 4,512.5 | 5,032.8 | 3,855.2 | 3,862.2 | 2,130.0 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | 276.4 | 291.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | 105.5 | 114.1 | 109.2 | 120.3 | 143.4 | 145.9 | 166.8 | 170.7 | 193.7 | 190.2 | 176.8 | 161.2 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 80.0 | 256.5 | 211.2 | 334.8 | 631.5 | 690.2 | 275.8 | 277.4 | 151.7 | 82.6 | 140.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | 419.5 | 337.7 | 392.4 | 370.9 | 326.0 | 285.0 | 207.8 | 154.5 | 123.6 | 166.2 | 180.6 | 98.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 19,336.0 | 19,840.0 | 20,223.0 | 23,142.0 | 19,660.0 | 21,025.0 | 24,906.5 | 28,055.6 | 28,829.5 | 23,855.9 | 20,172.5 | 17,632.0 | 12,388.5 | 11,471.7 | 8,804.3 | 8,249.1 | 4,952.9 | - | - |
| 0.9 |
| - |
| - |
| Additional Paid In Capital | - | - | 2,169.0 | 2,192.0 | 2,174.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,475.0 | 999.0 | 767.0 | 93.0 | (87.0) | 4,832.0 | 5,163.3 | 5,012.4 | 4,167.1 | 3,494.8 | 3,092.5 | 2,540.9 | 2,049.4 | 1,553.3 | 1,131.0 | 815.7 | 1,033.0 | - | - |
| Accumulated Other Comprehensive Income | (16.0) | (22.0) | (19.0) | (21.0) | (2.0) | (5.0) | (99.9) | (138.1) | (140.2) | (150.7) | (137.3) | (75.5) | (18.2) | (21.9) | (23.1) | (34.5) | (65.7) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | 4,733.1 | 3,927.4 | 2,975.8 | 2,689.2 | 2,458.1 | 2,320.7 | 2,079.8 | 1,931.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,327.0 | 3,051.0 | 2,918.0 | 2,265.0 | 2,086.0 | 1,522.0 | 1,589.0 | 2,332.0 | 1,855.3 | 1,658.2 | 2,010.0 | 2,396.4 | 855.8 | 528.5 | 176.0 | 23.1 | 272.8 | 547.3 | 1,197.0 |
| Total Equity | 3,327.0 | 3,051.0 | 2,918.0 | 2,265.0 | 2,086.0 | 1,522.0 | 1,589.0 | 2,332.0 | 1,855.3 | 1,658.2 | 2,010.0 | 2,396.4 | 855.8 | 528.5 | 176.0 | 23.1 | 272.8 | 547.3 | 1,197.0 |
| 52.0 |
| - |
| - |
| Net debt | 678.0 | 1,606.0 | 1,452.0 | 3,986.0 | 4,313.0 | (19.3) | (1,024.5) | 2,065.0 | 2,020.9 | 4,556.7 | 4,263.9 | 3,904.5 | 2,195.0 | 2,764.8 | 1,987.1 | 116.6 | (161.4) | - | - |
| Working Capital | - | - | - | - | - | 9,212.5 | 12,240.7 | 13,227.7 | 14,558.9 | 10,359.8 | 9,847.3 | 7,509.3 | 5,888.3 | 4,099.4 | 2,751.8 | 2,267.3 | 229.5 | - | - |
| Book Value | 3,327.0 | 3,051.0 | 2,918.0 | 2,265.0 | 2,086.0 | 1,522.0 | 1,589.0 | 2,332.0 | 1,855.3 | 1,658.2 | 2,010.0 | 2,396.4 | 855.8 | 528.5 | 176.0 | 23.1 | 272.8 | 547.3 | 1,197.0 |
| Tangible Book Value | 2,611.0 | 2,305.0 | 2,156.0 | 1,466.0 | 1,399.0 | 811.0 | 480.8 | 1,159.8 | 61.9 | (3,145.8) | (3,007.8) | (2,985.1) | (1,340.3) | (1,805.4) | (1,657.0) | (1,513.1) | (1,210.1) | - | - |
| 3,583.0 |
| 3,111.0 |
| 2,930.0 |
| 3,046.0 |
| 2,964.0 |
| 2,788.0 |
| 2,634.0 |
| 3,081.5 |
| 3,078.4 |
| 4,960.0 |
| 4,456.8 |
| 3,874.4 |
| 4,512.5 |
| 4,026.8 |
| 3,685.0 |
| 3,817.4 |
| 3,600.9 |
| 3,449.2 |
| 3,549.5 |
| 4,190.0 |
| 3,326.0 |
| 1,945.9 |
| 1,866.8 |
| 1,859.2 |
| 1,500.5 |
| 1,316.5 |
| Restricted Cash | 320.0 | - | 15.0 | 19.0 | 24.0 | - | 20.0 | 19.0 | 19.0 | - | 15.0 | 26.0 | 21.0 | - | 25.0 | 586.0 | 704.0 | - | 655.0 | 304.0 | 314.0 | - | 627.1 | 441.2 | 253.2 | - | 493.8 | 39.8 | 47.6 | - | 318.0 | 33.8 | 528.1 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3,637.0 | 3,604.0 | 3,764.0 | 3,799.0 | 4,212.0 | 3,679.0 | 3,451.0 | 4,053.0 | 3,789.0 | 3,590.0 | 3,380.0 | 3,325.0 | 3,611.0 | 3,891.0 | 3,583.0 | 3,111.0 | 2,930.0 | 3,046.0 | 2,964.0 | 2,788.0 | 2,634.0 | 3,081.5 | 3,078.4 | 4,960.0 | 4,456.8 | 3,874.4 | 4,512.5 | 4,026.8 | 3,685.0 | 3,817.4 | 3,600.9 | 3,449.2 | 3,549.5 | 4,190.0 | 3,326.0 | 1,945.9 | 1,866.8 | 1,859.2 | 1,500.5 | 1,316.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 371.5 | 369.0 | 351.9 | 383.8 | 376.9 | 428.5 | 359.4 | 451.1 | 450.8 | 427.1 | 354.2 | 404.0 | 866.8 | 691.6 | 699.4 | 822.3 | 769.3 | 697.2 | 699.0 | 797.2 | 687.0 | 666.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 192.3 | 162.3 | 146.0 | 164.3 | 202.8 | 194.0 | 189.1 | 218.0 | 250.4 | 243.9 | 242.3 | 248.0 | 265.9 | 233.2 | 256.3 | 234.1 | 257.1 | 246.5 | 245.3 | 271.3 | 278.0 | 225.4 |
| 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 | 112.0 | 117.0 | 122.0 | 127.0 | 133.0 | 142.0 | 148.0 | 157.0 | 166.0 | 167.0 | 160.0 | 162.0 | 180.0 | 195.0 | 204.0 | 219.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,342.7 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 22,308.0 | 22,663.0 | 21,714.0 | 21,821.0 | 22,382.0 | 22,891.0 | 21,736.0 | 22,144.0 | 22,299.0 | 23,141.0 | 21,608.0 | 21,609.0 | 21,970.0 | 25,407.0 | 21,960.0 | 21,811.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 365.6 | 351.8 | 331.9 | 328.2 | 276.7 | 263.5 | 203.0 | 300.8 | 436.4 | 504.5 | 548.4 | 486.2 | 606.2 | 532.0 | 593.5 | 651.2 | 529.8 | 406.9 | 391.0 | 568.3 | 429.7 | 397.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 3,787.0 | 4,227.0 | 5,121.0 | 5,557.0 | 4,584.0 | - | - | 5,292.0 | 4,223.0 | 4,698.0 | - | 8,007.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 18,983.0 | 19,336.0 | 18,397.0 | 18,655.0 | 19,314.0 | 19,840.0 | 18,624.0 | 18,974.0 | 19,267.0 | 20,223.0 | 18,744.0 | 18,873.0 | 19,254.0 | 23,142.0 | 19,561.0 | 19,536.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.5 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,643.0 | 1,475.0 | 1,432.0 | 1,255.0 | 1,126.0 | 999.0 | 1,003.0 | 1,012.0 | 890.0 | 767.0 | 735.0 | 574.0 | 537.0 | 93.0 | 238.0 | 114.0 | 113.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (17.0) | (16.0) | (16.0) | (19.0) | (19.0) | (22.0) | (16.0) | (22.0) | (22.0) | (19.0) | (27.0) | (20.0) | (19.0) | (21.0) | (21.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,325.0 | 3,327.0 | 3,317.0 | 3,166.0 | 3,068.0 | 3,051.0 | 3,112.0 | 3,170.0 | 3,032.0 | 2,918.0 | 2,864.0 | 2,736.0 | 2,716.0 | 2,265.0 | 2,399.0 | 2,275.0 | ||||||||||||||||||||||||
| Total Equity | 3,325.0 | 3,327.0 | 3,317.0 | 3,166.0 | 3,068.0 | 3,051.0 | 3,112.0 | 3,170.0 | 3,032.0 | 2,918.0 | 2,864.0 | 2,736.0 | 2,716.0 | 2,265.0 | 2,399.0 | 2,275.0 | 2,268.0 | 2,086.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 3,787.0 | 4,227.0 | 5,121.0 | 5,557.0 | 4,584.0 | - | - | 5,292.0 | 4,223.0 | 4,698.0 | - | 8,007.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 161.5 | 138.9 | 130.0 | 123.0 | 116.1 | 131.3 | 538.5 | 540.6 | 828.6 | 814.5 | 421.7 | 229.8 |
| Net debt | - | - | 23.0 | 428.0 | 909.0 | 1,878.0 | 1,133.0 | - | - | 1,702.0 | 843.0 | 1,373.0 | - | 4,116.0 | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 3,325.0 | 3,327.0 | 3,317.0 | 3,166.0 | 3,068.0 | 3,051.0 | 3,112.0 | 3,170.0 | 3,032.0 | 2,918.0 | 2,864.0 | 2,736.0 | 2,716.0 | 2,265.0 | 2,399.0 | 2,275.0 | 2,268.0 | 2,086.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 872.3 |
| 541.4 |
| 519.9 |
| 534.9 |
| 843.7 |
| 648.4 |
| 461.1 |
| 268.4 |
| 695.3 |
| 279.9 |
| 275.3 |
| 293.2 |
| 601.8 |
| 352.6 |
| 783.5 |
| 348.9 |
| 746.0 |
| 765.7 |
| 311.9 |
| 324.0 |
| 441.1 |
| 296.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19,387.4 |
| 18,908.2 |
| 18,295.4 |
| 19,634.4 |
| 18,661.3 |
| 20,644.2 |
| 21,704.3 |
| 24,112.7 |
| 24,783.6 |
| 28,273.9 |
| 27,035.9 |
| 24,711.7 |
| 23,955.8 |
| 23,081.5 |
| 23,470.5 |
| 24,705.6 |
| 21,969.3 |
| 19,839.1 |
| 18,783.0 |
| 19,589.3 |
| 17,601.8 |
| 16,689.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 220.0 |
| 215.0 |
| 292.2 |
| 295.4 |
| 296.4 |
| 310.9 |
| 251.7 |
| 255.5 |
| 263.0 |
| 282.3 |
| 286.8 |
| 285.3 |
| 289.8 |
| 288.2 |
| 610.0 |
| 620.9 |
| 614.1 |
| 613.9 |
| 615.1 |
| 609.2 |
| 590.0 |
| 586.0 |
| 583.4 |
| 584.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,359.3 |
| 1,351.1 |
| 1,369.6 |
| 969.4 |
| 944.3 |
| 929.1 |
| 954.9 |
| 937.3 |
| 960.3 |
| 950.0 |
| 954.8 |
| 3,857.4 |
| 3,857.8 |
| 3,890.6 |
| 3,880.1 |
| 3,873.4 |
| 3,848.4 |
| 3,808.6 |
| 3,800.7 |
| 3,837.8 |
| 3,835.1 |
| 64.1 |
| 69.6 |
| 74.9 |
| 81.7 |
| 89.3 |
| 109.6 |
| 129.9 |
| 153.3 |
| 174.4 |
| 195.8 |
| 189.6 |
| 217.4 |
| 603.1 |
| 667.8 |
| 739.8 |
| 800.6 |
| 813.4 |
| 875.9 |
| 934.7 |
| 1,003.3 |
| 1,077.0 |
| 1,128.8 |
| - |
| - |
| 208.0 |
| 215.3 |
| 218.1 |
| 233.2 |
| 247.2 |
| 249.4 |
| 256.8 |
| 264.3 |
| 255.2 |
| 268.4 |
| 271.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 337.9 |
| 336.9 |
| 383.5 |
| 359.2 |
| 285.1 |
| 46.1 |
| 282.9 |
| 45.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 625.0 |
| 627.7 |
| 543.5 |
| 558.1 |
| 608.9 |
| 618.3 |
| 668.9 |
| 682.1 |
| 675.6 |
| 710.6 |
| 651.1 |
| 636.4 |
| 671.4 |
| 640.3 |
| 651.6 |
| 656.5 |
| 600.0 |
| 534.1 |
| 505.7 |
| 514.7 |
| 535.2 |
| 530.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,938.0 |
| 21,746.0 |
| 22,257.3 |
| 21,812.4 |
| 21,162.9 |
| 22,547.1 |
| 21,112.9 |
| 22,867.4 |
| 24,234.9 |
| 26,494.8 |
| 27,157.8 |
| 30,739.7 |
| 29,433.1 |
| 30,387.7 |
| 29,763.0 |
| 28,950.9 |
| 29,392.9 |
| 30,684.8 |
| 27,894.1 |
| 25,728.3 |
| 24,642.7 |
| 25,514.1 |
| 23,639.8 |
| 22,771.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 161.5 |
| 138.9 |
| 130.0 |
| 123.0 |
| 116.1 |
| 131.3 |
| 538.5 |
| 540.6 |
| 828.6 |
| 814.5 |
| 421.7 |
| 229.8 |
| - |
| 924.3 |
| 942.2 |
| 920.4 |
| 898.5 |
| 835.7 |
| 793.3 |
| 748.3 |
| 807.9 |
| 787.4 |
| 791.7 |
| 768.8 |
| 766.1 |
| 802.8 |
| 788.9 |
| 804.4 |
| 846.6 |
| 847.0 |
| 818.3 |
| 779.0 |
| 788.1 |
| 628.8 |
| 702.6 |
| - |
| - |
| 21.9 |
| 21.8 |
| 22.7 |
| 23.6 |
| 21.9 |
| 21.2 |
| 22.3 |
| 22.6 |
| 23.6 |
| 22.7 |
| 21.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 387.9 |
| 367.6 |
| 447.1 |
| 444.7 |
| 401.2 |
| 239.5 |
| 407.4 |
| 327.8 |
| 1,061.8 |
| 370.4 |
| 333.9 |
| 322.2 |
| 364.9 |
| 395.4 |
| 303.1 |
| 442.8 |
| 335.4 |
| 301.7 |
| 320.1 |
| 346.8 |
| 344.9 |
| 273.0 |
| - |
| 276.2 |
| 259.7 |
| 266.6 |
| 220.9 |
| 255.7 |
| 238.9 |
| 228.1 |
| 338.3 |
| 307.9 |
| 307.3 |
| 262.4 |
| 291.8 |
| 331.6 |
| 291.8 |
| 310.8 |
| 368.7 |
| 384.7 |
| 364.9 |
| 328.3 |
| 399.8 |
| 379.4 |
| 307.0 |
| - |
| - |
| 12,934.4 |
| 10,570.0 |
| 10,740.1 |
| 10,421.9 |
| 10,741.1 |
| 11,378.0 |
| 10,752.4 |
| 11,872.0 |
| 11,812.1 |
| 10,606.7 |
| 10,596.7 |
| 11,484.0 |
| 9,959.4 |
| 10,768.7 |
| 10,985.5 |
| 10,146.7 |
| 10,392.4 |
| 8,804.6 |
| 9,004.4 |
| 9,229.5 |
| 7,440.2 |
| 7,473.4 |
| - |
| - |
| 249.9 |
| 259.2 |
| 262.5 |
| 276.4 |
| 275.8 |
| 278.3 |
| 282.6 |
| 291.7 |
| 282.7 |
| 296.1 |
| 299.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.6 |
| 100.6 |
| 102.2 |
| 105.5 |
| 101.4 |
| 101.0 |
| 103.6 |
| 114.1 |
| 109.9 |
| 111.0 |
| 108.5 |
| 109.2 |
| 113.4 |
| 112.0 |
| 113.6 |
| 120.3 |
| 119.3 |
| 117.6 |
| 138.0 |
| 143.4 |
| 147.1 |
| 151.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.9 |
| - |
| 80.0 |
| 80.1 |
| 217.7 |
| 230.5 |
| 256.5 |
| 223.9 |
| 189.1 |
| 189.8 |
| 211.2 |
| 254.8 |
| 261.5 |
| 322.0 |
| 334.8 |
| 294.9 |
| 336.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 481.2 |
| 478.4 |
| 459.6 |
| 419.5 |
| 325.9 |
| 293.0 |
| 329.4 |
| 337.7 |
| 328.5 |
| 287.9 |
| 278.8 |
| 392.4 |
| 401.4 |
| 399.4 |
| 380.6 |
| 370.9 |
| 346.8 |
| 325.8 |
| 330.1 |
| 326.0 |
| 291.9 |
| 292.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,670.0 |
| 19,660.0 |
| 20,011.7 |
| 19,764.5 |
| 19,398.6 |
| 21,025.5 |
| 19,790.3 |
| 21,712.8 |
| 23,147.2 |
| 24,906.5 |
| 25,660.9 |
| 28,348.0 |
| 27,193.6 |
| 28,055.6 |
| 27,471.8 |
| 26,831.6 |
| 27,391.5 |
| 28,829.5 |
| 26,300.5 |
| 24,303.5 |
| 23,279.2 |
| 23,855.9 |
| 21,856.0 |
| 21,041.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (87.0) |
| 130.5 |
| 5,370.8 |
| 5,108.0 |
| 4,832.1 |
| 4,830.3 |
| 4,707.1 |
| 4,678.8 |
| 5,163.3 |
| 5,095.9 |
| 5,233.3 |
| 5,127.8 |
| 5,012.4 |
| 4,758.6 |
| 4,493.6 |
| 4,307.6 |
| 4,167.1 |
| 3,924.7 |
| 3,720.5 |
| 3,611.9 |
| 3,494.8 |
| 3,514.2 |
| 3,306.8 |
| (14.0) |
| (9.0) |
| (2.0) |
| (56.2) |
| (33.1) |
| (42.3) |
| (5.0) |
| (47.7) |
| (87.5) |
| (118.1) |
| (99.9) |
| (122.0) |
| (121.7) |
| (127.9) |
| (138.1) |
| (143.1) |
| (136.4) |
| (136.5) |
| (140.2) |
| (140.2) |
| (141.6) |
| (148.9) |
| (150.7) |
| (130.6) |
| (131.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,116.5 |
| 4,733.1 |
| 4,620.1 |
| 4,450.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,268.0 |
| 2,086.0 |
| 2,246.0 |
| 2,048.0 |
| 1,764.0 |
| 1,521.0 |
| 1,322.6 |
| 1,154.6 |
| 1,087.7 |
| 1,588.3 |
| 1,496.9 |
| 2,391.7 |
| 2,239.5 |
| 2,332.1 |
| 2,291.2 |
| 2,119.3 |
| 2,001.4 |
| 1,855.3 |
| 1,593.6 |
| 1,424.8 |
| 1,363.5 |
| 1,658.2 |
| 1,783.8 |
| 1,729.7 |
| 2,246.0 |
| 2,048.0 |
| 1,764.0 |
| 1,521.0 |
| 1,322.6 |
| 1,154.6 |
| 1,087.7 |
| 1,588.3 |
| 1,496.9 |
| 2,391.7 |
| 2,239.5 |
| 2,332.1 |
| 2,291.2 |
| 2,119.3 |
| 2,001.4 |
| 1,855.3 |
| 1,593.6 |
| 1,424.8 |
| 1,363.5 |
| 1,658.2 |
| 1,783.8 |
| 1,729.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3,523.5) |
| (3,678.5) |
| (3,470.9) |
| (3,326.2) |
| (3,433.4) |
| (4,058.7) |
| (2,787.5) |
| (1,405.3) |
| (1,038.2) |
| (1,044.7) |
| (1,078.8) |
| (1,086.7) |
| 6,453.0 |
| 8,338.2 |
| 7,555.3 |
| 9,212.5 |
| 7,920.2 |
| 9,266.2 |
| 10,951.9 |
| 12,240.7 |
| 12,971.5 |
| 17,667.2 |
| 16,439.2 |
| 13,227.7 |
| 13,996.4 |
| 12,312.8 |
| 12,485.0 |
| 14,558.9 |
| 11,576.9 |
| 11,034.5 |
| 9,778.6 |
| 10,359.8 |
| 10,161.6 |
| 9,215.7 |
| 2,246.0 |
| 2,048.0 |
| 1,764.0 |
| 1,521.0 |
| 1,322.6 |
| 1,154.6 |
| 1,087.7 |
| 1,588.3 |
| 1,496.9 |
| 2,391.7 |
| 2,239.5 |
| 2,332.1 |
| 2,291.2 |
| 2,119.3 |
| 2,001.4 |
| 1,855.3 |
| 1,593.6 |
| 1,424.8 |
| 1,363.5 |
| 1,658.2 |
| 1,783.8 |
| 1,729.7 |
| 839.2 |
| 619.1 |
| 338.0 |
| 69.7 |
| 263.9 |
| 100.7 |
| 28.7 |
| 480.1 |
| 385.2 |
| 1,235.6 |
| 1,099.9 |
| 1,159.9 |
| (2,169.3) |
| (2,406.3) |
| (2,629.0) |
| (2,825.4) |
| (3,093.2) |
| (3,299.5) |
| (3,379.8) |
| (3,145.8) |
| (3,131.0) |
| (3,234.2) |