| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 182.0 | 270.0 | 575.0 | 904.0 | 876.0 | 1,210.0 | 1,781.0 | 0.0 | 0.0 | 0.0 | 146.2 | 248.8 | 351.0 | 419.3 | 81.4 | 53.3 | 117.5 | 0.0 |
| Restricted Cash | 19.0 | 109.0 | 56.0 | 92.0 | 98.0 | 97.0 | 181.0 | 1,541.0 | 1,589.0 | 605.0 | 274.6 | 195.7 | 227.7 | 100.0 | 13.7 | 13.7 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 182.0 | 270.0 | 575.0 | 904.0 | 876.0 | 1,210.0 | 1,781.0 | 0.0 | 0.0 | 0.0 | 146.2 | 248.8 | 351.0 | 419.3 | 81.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 0.0 | 1.0 | 0.0 | 551.0 | 546.0 | 300.0 | 283.0 | 348.0 | 191.0 | 90.0 | 0.7 | 0.3 | 0.0 | 0.0 | 0.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 180.0 | 151.0 | 142.0 | 160.0 | 176.0 | 107.0 | 116.0 | 99.0 | 95.0 | 97.0 | 16.7 | 7.8 | 10.4 | 2.6 | 0.5 | 1.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 53.0 | 62.0 | 69.0 | 32.0 | 21.0 | 12.0 | 40.0 | 15.0 | 12.0 | 27.0 | 16.4 | 8.6 | 10.1 | 73.8 | 0.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 14,161.0 | 14,761.0 | 15,606.0 | 16,198.0 | 17,177.0 | 17,580.0 | 17,579.0 | 16,066.0 | 16,046.0 | 14,209.0 | 10,018.3 | 8,991.3 | 6,576.3 | 2,167.1 | 2,192.4 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 14,467.0 | 15,112.0 | 15,906.0 | 16,198.0 | 17,177.0 | 17,580.0 | 17,579.0 | 16,066.0 | 16,046.0 | 14,433.0 | 11,691.7 | 8,991.3 | 6,576.3 | 2,167.1 | 2,192.4 | 2,187.7 | ||
| (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 | 279.0 | 182.0 | 121.0 | 108.0 | 94.0 | 270.0 | 331.0 | 351.0 | 333.0 | 575.0 | 499.0 | 1,834.0 | 834.0 | 904.0 | 988.0 | |||||||||||||||||||||||||
| - |
| 53.3 |
| 117.5 |
| 0.0 |
| 1.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 42.0 | 42.0 | - | - | - | - | - | - | - | - | 11.8 | 2.9 | 6.0 | 7.1 | 8.0 | 4.7 | - | - |
| Other Current Assets | 21.0 | 23.0 | 43.0 | 50.0 | 80.0 | 61.0 | 51.0 | 20.0 | 65.0 | 29.0 | 14.2 | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,338.0 | 1,325.0 | 1,581.0 | 2,620.0 | 2,212.0 | 2,135.0 | 2,707.0 | 2,356.0 | 2,139.0 | 958.0 | 493.5 | 486.5 | 613.1 | 533.1 | 109.5 | 78.7 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 15,259.0 | 15,760.0 | 16,212.0 | 16,725.0 | 16,830.0 | 16,723.0 | 16,368.0 | 15,390.0 | 15,139.0 | 14,158.0 | 11,931.6 | 8,978.4 | 6,383.9 | 3,219.6 | 1,514.4 | 1,550.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 76.0 | 79.0 | 81.0 | 89.0 | 98.0 | 99.0 | 94.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 223.0 | 191.0 | 188.0 | 163.0 | 173.0 | 160.0 | 168.0 | 184.0 | 206.0 | 222.0 | 232.0 | 124.5 | 82.6 | 19.7 | 13.4 | 10.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 17,437.0 | 17,453.0 | 18,102.0 | 19,633.0 | 19,358.0 | 19,145.0 | 19,384.0 | 17,974.0 | 17,553.0 | 15,542.0 | 12,833.2 | 10,387.5 | 8,516.8 | 4,265.8 | 1,737.3 | 1,743.5 | - | - |
| 1.1 |
| - |
| - |
| Short Term Debt | 306.0 | 351.0 | 300.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 224.0 | 1,673.4 | 0.0 | - | - | - | - | - | - |
| Deferred Revenue Current | 123.0 | 123.0 | 117.0 | 147.0 | 155.0 | 137.0 | 155.0 | 116.0 | 111.0 | 73.0 | 26.7 | 26.7 | 26.6 | 26.5 | 26.6 | 26.6 | - | - |
| Operating Lease Liabilities Current | 5.0 | 4.0 | 10.0 | 10.0 | 8.0 | 7.0 | 6.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,047.0 | 906.0 | 866.0 | 1,458.0 | 1,073.0 | 658.0 | 709.0 | 821.0 | 637.0 | 418.0 | 224.3 | 136.6 | 170.1 | 47.8 | 16.8 | 17.8 | - | - |
| Other Current Liabilities | 15.0 | 20.0 | 18.0 | 15.0 | 0.0 | - | - | - | - | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 2.7 | 0.0 | - | - |
| Total Current Liabilities | 1,708.0 | 1,712.0 | 1,566.0 | 2,421.0 | 1,345.0 | 883.0 | 966.0 | 1,068.0 | 829.0 | 856.0 | 2,063.0 | 214.8 | 265.9 | 155.8 | 51.8 | 52.1 | - | - |
| 2,187.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 73.0 | 76.0 | 71.0 | 80.0 | 89.0 | 90.0 | 87.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | 1.0 | 5.0 | 9.5 | 13.5 | 17.5 | 21.5 | 25.5 | 29.5 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 254.0 | 276.0 | 183.0 | 23.0 | 0.0 | 1.0 | 1.0 | 4.0 | 11.0 | 0.0 | 0.2 | 2.5 | 0.2 | 0.2 | 0.3 | 0.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 17,023.0 | 17,962.0 | 18,886.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (27.2) | 0.0 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net debt | 14,285.0 | 14,842.0 | 15,331.0 | 15,294.0 | 16,301.0 | 16,370.0 | 15,798.0 | 16,066.0 | 16,046.0 | 14,433.0 | 11,545.5 | 8,742.5 | 6,225.2 | 1,747.8 | 2,111.0 | 2,134.4 | - | - |
| Working Capital | (370.0) | (387.0) | 15.0 | 199.0 | 867.0 | 1,252.0 | 1,741.0 | 1,288.0 | 1,310.0 | 102.0 | (1,569.5) | 271.8 | 347.2 | 377.3 | 57.7 | 26.5 | - | - |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,111.0 |
| 1,156.0 |
| 876.0 |
| 1,713.0 |
| 1,239.0 |
| 1,219.0 |
| 1,210.0 |
| 1,254.0 |
| 1,341.0 |
| 1,734.0 |
| 1,781.0 |
| 1,707.0 |
| 1,016.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 12.5 |
| 12.3 |
| Restricted Cash | 22.0 | 19.0 | 43.0 | 36.0 | 76.0 | 109.0 | 80.0 | 68.0 | 59.0 | 56.0 | 35.0 | 241.0 | 160.0 | 92.0 | 195.0 | 78.0 | 136.0 | 98.0 | 133.0 | 65.0 | 123.0 | 97.0 | 157.0 | 167.0 | 109.0 | 181.0 | 185.0 | 596.0 | 1,297.0 | 1,541.0 | 1,457.0 | 1,521.0 | 1,477.0 | 1,589.0 | 1,395.0 | 865.0 | 756.0 | 605.0 | 568.5 | 450.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 279.0 | 182.0 | 121.0 | 108.0 | 94.0 | 270.0 | 331.0 | 351.0 | 333.0 | 575.0 | 499.0 | 1,834.0 | 834.0 | 904.0 | 988.0 | 1,111.0 | 1,156.0 | 876.0 | 1,713.0 | 1,239.0 | 1,219.0 | 1,210.0 | 1,254.0 | 1,341.0 | 1,734.0 | 1,781.0 | 1,707.0 | 1,016.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.5 | 12.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | 0.0 | 0.0 | 1.0 | 0.0 | 144.0 | 160.0 | 278.0 | 167.0 | 134.0 | 259.0 | 551.0 | 761.0 | 648.0 | 411.0 | 546.0 | 338.0 | 264.0 | 349.0 | 300.0 | 175.0 | 291.0 | 259.0 | 283.0 | 277.0 | 243.0 | 208.0 | 348.0 | 224.0 | 241.0 | 240.0 | 191.0 | 172.0 | 138.0 | 101.0 | 90.0 | 51.0 | 71.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 151.0 | 180.0 | 147.0 | 153.0 | 164.0 | 151.0 | 135.0 | 144.0 | 134.0 | 142.0 | 131.0 | 130.0 | 150.0 | 160.0 | 241.0 | 170.0 | 149.0 | 176.0 | 134.0 | 116.0 | 103.0 | 107.0 | 113.0 | 101.0 | 98.0 | 116.0 | 103.0 | 104.0 | 109.0 | 99.0 | 88.0 | 87.0 | 83.0 | 95.0 | 77.0 | 93.0 | 87.0 | 97.0 | 60.5 | 48.3 |
| Prepaid Expenses | 34.0 | 42.0 | 52.0 | 65.0 | - | 42.0 | 53.0 | - | - | 42.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 27.0 | 21.0 | 21.0 | 28.0 | 58.0 | 23.0 | 17.0 | 95.0 | 34.0 | 1.0 | 60.0 | 76.0 | 44.0 | 50.0 | 74.0 | 104.0 | 93.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,250.0 | 1,338.0 | 1,119.0 | 1,017.0 | 1,160.0 | 1,325.0 | 1,186.0 | 1,228.0 | 1,103.0 | 1,581.0 | 1,354.0 | 2,793.0 | 1,933.0 | 2,620.0 | 3,373.0 | 2,960.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 15,106.0 | 15,259.0 | 15,399.0 | 15,540.0 | 15,638.0 | 15,760.0 | 15,868.0 | 15,995.0 | 16,071.0 | 16,212.0 | 16,341.0 | 16,463.0 | 16,587.0 | 16,725.0 | 16,827.0 | 16,861.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 75.0 | 76.0 | 77.0 | 78.0 | 78.0 | 79.0 | 79.0 | 80.0 | 78.0 | 81.0 | 83.0 | 85.0 | 87.0 | 89.0 | 91.0 | 94.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 211.0 | 223.0 | 225.0 | 192.0 | 189.0 | 191.0 | 188.0 | 186.0 | 186.0 | 188.0 | 166.0 | 169.0 | 171.0 | 163.0 | 167.0 | 169.0 | 172.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 17,106.0 | 17,437.0 | 16,834.0 | 16,930.0 | 17,094.0 | 17,453.0 | 17,385.0 | 17,515.0 | 17,497.0 | 18,102.0 | 18,072.0 | 19,557.0 | 18,817.0 | 19,633.0 | 20,500.0 | 20,130.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 52.0 | 53.0 | 58.0 | 71.0 | 68.0 | 62.0 | 51.0 | 51.0 | 34.0 | 69.0 | 50.0 | 60.0 | 70.0 | 32.0 | 31.0 | 31.0 | 24.0 | 21.0 | 14.0 | 16.0 | 11.0 | 12.0 | 17.0 | 12.0 | 8.0 | 40.0 | 17.0 | 74.0 | 31.0 | 15.0 | 13.0 | 14.0 | 11.0 | 12.0 | 24.0 | 44.0 | 35.0 | 27.0 | 20.3 | 35.6 |
| Short Term Debt | 1,606.0 | 306.0 | 605.0 | 609.0 | 104.0 | 351.0 | 700.0 | 798.0 | 2,145.0 | 300.0 | 349.0 | 1,796.0 | 60.0 | 0.0 | (1,498.0) | (1,497.0) | - | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 93.0 | 119.0 | 150.0 | 111.0 | 82.0 | 123.0 | 137.0 | 78.0 | 84.0 | 117.0 | 152.0 | 97.0 | 83.0 | 147.0 | 162.0 | 124.0 | 116.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | 11.0 | 10.0 | 11.0 | 10.0 | 9.0 | 9.0 | ||||||||||||||||||||||||
| Accrued Expenses | 768.0 | 1,047.0 | 732.0 | 709.0 | 895.0 | 906.0 | 611.0 | 714.0 | 525.0 | 866.0 | 688.0 | 599.0 | 674.0 | 1,458.0 | 1,657.0 | 1,576.0 | 1,159.0 | |||||||||||||||||||||||
| Other Current Liabilities | 17.0 | 19.0 | 13.0 | 13.0 | 10.0 | 20.0 | 8.0 | 10.0 | 16.0 | 18.0 | 5.0 | 4.0 | 13.0 | 5.0 | 4.0 | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,983.0 | 1,708.0 | 1,697.0 | 1,655.0 | 1,313.0 | 1,712.0 | 1,729.0 | 1,886.0 | 2,948.0 | 1,566.0 | 1,549.0 | 2,932.0 | 1,348.0 | 2,421.0 | 4,583.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 12,612.0 | 14,161.0 | 14,156.0 | 14,213.0 | 14,714.0 | 14,761.0 | 14,756.0 | 14,803.0 | 13,616.0 | 15,606.0 | 15,600.0 | 15,595.0 | 16,145.0 | 16,198.0 | 15,699.0 | 15,693.0 | 17,184.0 | 17,177.0 | 17,171.0 | 16,935.0 | 16,732.0 | 17,580.0 | 17,573.0 | 17,566.0 | 15,591.0 | 17,579.0 | 17,571.0 | 16,720.0 | 16,073.0 | 16,066.0 | 16,059.0 | 16,046.0 | 16,052.0 | 16,046.0 | 16,040.0 | 16,025.0 | 16,020.0 | 14,209.0 | 12,195.7 | 11,543.5 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 77.0 | 78.0 | 69.0 | 71.0 | 74.0 | 75.0 | 78.0 | 80.0 | 82.0 | 85.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 246.0 | 254.0 | 260.0 | 266.0 | 270.0 | 276.0 | 124.0 | 115.0 | 107.0 | 98.0 | 76.0 | 49.0 | - | 23.0 | - | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 17,028.0 | 17,023.0 | 17,182.0 | 17,270.0 | 17,474.0 | 17,962.0 | 18,011.0 | 18,271.0 | - | 18,886.0 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 14,218.0 | 14,467.0 | 14,761.0 | 14,822.0 | 14,818.0 | 15,112.0 | 15,456.0 | 15,601.0 | 15,761.0 | 15,906.0 | 15,949.0 | 17,391.0 | 16,205.0 | 16,198.0 | 14,201.0 | 14,196.0 | 17,184.0 | 17,177.0 | 18,115.0 | 17,589.0 | 17,582.0 | 17,580.0 | 17,573.0 | 17,566.0 | 17,587.0 | 17,579.0 | 17,571.0 | 16,720.0 | 16,073.0 | 16,066.0 | 16,059.0 | 16,046.0 | 16,052.0 | 16,046.0 | 16,040.0 | 16,025.0 | 16,020.0 | 14,433.0 | 13,958.4 | 13,205.8 |
| Net debt | 13,939.0 | 14,285.0 | 14,640.0 | 14,714.0 | 14,724.0 | 14,842.0 | 15,125.0 | 15,250.0 | 15,428.0 | 15,331.0 | 15,450.0 | 15,557.0 | 15,371.0 | 15,294.0 | 13,213.0 | 13,085.0 | 16,028.0 | 16,301.0 | ||||||||||||||||||||||
| Working Capital | (1,733.0) | (370.0) | (578.0) | (638.0) | (153.0) | (387.0) | (543.0) | (658.0) | (1,845.0) | 15.0 | (195.0) | (139.0) | 585.0 | 199.0 | (1,210.0) | (819.0) | 834.0 | |||||||||||||||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.0 |
| 105.0 |
| 97.0 |
| 59.0 |
| 61.0 |
| 117.0 |
| 100.0 |
| 49.0 |
| 51.0 |
| 65.0 |
| 67.0 |
| 46.0 |
| 20.0 |
| 55.0 |
| 54.0 |
| 54.0 |
| 65.0 |
| 35.0 |
| 39.0 |
| 30.0 |
| 29.0 |
| 16.2 |
| 21.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,434.0 |
| 2,212.0 |
| 2,815.0 |
| 2,045.0 |
| 2,120.0 |
| 2,135.0 |
| 2,061.0 |
| 2,163.0 |
| 2,448.0 |
| 2,707.0 |
| 2,589.0 |
| 2,435.0 |
| 2,090.0 |
| 2,356.0 |
| 2,035.0 |
| 2,062.0 |
| 2,065.0 |
| 2,139.0 |
| 1,754.0 |
| 1,216.0 |
| 1,127.0 |
| 958.0 |
| 808.4 |
| 646.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,915.0 |
| 16,830.0 |
| 16,820.0 |
| 16,789.0 |
| 16,734.0 |
| 16,723.0 |
| 16,666.0 |
| 16,584.0 |
| 16,476.0 |
| 16,368.0 |
| 16,338.0 |
| 16,232.0 |
| 15,615.0 |
| 15,390.0 |
| 15,282.0 |
| 15,207.0 |
| 15,145.0 |
| 15,139.0 |
| 15,097.0 |
| 14,922.0 |
| 14,636.0 |
| 14,158.0 |
| 13,788.7 |
| 13,223.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.0 |
| 98.0 |
| 93.0 |
| 95.0 |
| 97.0 |
| 99.0 |
| 100.0 |
| 97.0 |
| 92.0 |
| 94.0 |
| 91.0 |
| 92.0 |
| 93.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 173.0 |
| 163.0 |
| 159.0 |
| 177.0 |
| 160.0 |
| 155.0 |
| 157.0 |
| 156.0 |
| 168.0 |
| 157.0 |
| 157.0 |
| 160.0 |
| 184.0 |
| 179.0 |
| 224.0 |
| 197.0 |
| 206.0 |
| 213.0 |
| 211.0 |
| 205.0 |
| 222.0 |
| 216.9 |
| 217.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19,658.0 |
| 19,358.0 |
| 19,929.0 |
| 19,123.0 |
| 19,153.0 |
| 19,145.0 |
| 19,030.0 |
| 19,057.0 |
| 19,233.0 |
| 19,384.0 |
| 19,221.0 |
| 18,973.0 |
| 18,005.0 |
| 17,974.0 |
| 17,536.0 |
| 17,542.0 |
| 17,465.0 |
| 17,553.0 |
| 17,191.0 |
| 17,163.0 |
| 17,092.0 |
| 15,542.0 |
| 14,942.6 |
| 14,258.9 |
| 944.0 |
| 654.0 |
| 850.0 |
| 0.0 |
| 0.0 |
| - |
| 1,996.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 224.0 |
| 1,762.7 |
| 1,662.3 |
| 155.0 |
| 166.0 |
| 105.0 |
| 101.0 |
| 137.0 |
| 179.0 |
| 22.0 |
| 94.0 |
| 155.0 |
| 169.0 |
| 122.0 |
| 106.0 |
| 116.0 |
| 119.0 |
| 98.0 |
| 95.0 |
| 111.0 |
| 134.0 |
| 65.0 |
| 63.0 |
| 73.0 |
| 26.7 |
| 26.7 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 5.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,073.0 |
| 846.0 |
| 649.0 |
| 704.0 |
| 658.0 |
| 564.0 |
| 410.0 |
| 569.0 |
| 709.0 |
| 657.0 |
| 1,076.0 |
| 725.0 |
| 821.0 |
| 503.0 |
| 572.0 |
| 509.0 |
| 637.0 |
| 419.0 |
| 467.0 |
| 426.0 |
| 418.0 |
| 387.3 |
| 336.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.1 |
| 3,779.0 |
| 1,600.0 |
| 1,345.0 |
| 2,055.0 |
| 1,506.0 |
| 1,739.0 |
| 883.0 |
| 842.0 |
| 493.0 |
| 2,715.0 |
| 966.0 |
| 918.0 |
| 1,330.0 |
| 928.0 |
| 1,068.0 |
| 694.0 |
| 730.0 |
| 649.0 |
| 829.0 |
| 637.0 |
| 623.0 |
| 577.0 |
| 856.0 |
| 2,312.3 |
| 2,164.9 |
| 87.0 |
| 89.0 |
| 85.0 |
| 87.0 |
| 89.0 |
| 90.0 |
| 92.0 |
| 90.0 |
| 85.0 |
| 87.0 |
| 84.0 |
| 86.0 |
| 87.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 1.0 |
| 2.0 |
| 3.0 |
| 4.0 |
| 5.0 |
| 6.5 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.0 |
| 2.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 4.0 |
| 3.0 |
| 4.0 |
| 4.0 |
| 10.0 |
| 8.0 |
| 11.0 |
| 11.0 |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,402.0 |
| 16,350.0 |
| 16,363.0 |
| 16,370.0 |
| 16,319.0 |
| 16,225.0 |
| 15,853.0 |
| 15,798.0 |
| 15,864.0 |
| 15,704.0 |
| 16,073.0 |
| 16,066.0 |
| 16,059.0 |
| 16,046.0 |
| 16,052.0 |
| 16,046.0 |
| 16,040.0 |
| 16,025.0 |
| 16,020.0 |
| 14,433.0 |
| 13,946.0 |
| 13,193.5 |
| 867.0 |
| 760.0 |
| 539.0 |
| 381.0 |
| 1,252.0 |
| 1,219.0 |
| 1,670.0 |
| (267.0) |
| 1,741.0 |
| 1,671.0 |
| 1,105.0 |
| 1,162.0 |
| 1,288.0 |
| 1,341.0 |
| 1,332.0 |
| 1,416.0 |
| 1,310.0 |
| 1,117.0 |
| 593.0 |
| 550.0 |
| 102.0 |
| (1,503.9) |
| (1,518.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |