| (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 | 867.0 | 887.0 | 836.0 | 982.0 | 884.0 | 866.0 | 802.0 | 830.0 | 726.0 | 1,005.0 | 841.0 | 1,122.0 | 965.0 | 1,038.0 | 944.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 887.0 | 866.0 | 1,005.0 | 1,038.0 | 1,070.0 | 1,776.0 | 206.0 | 231.0 | 134.6 | 61.0 | 78.3 | 87.6 | 29.8 | 25.3 | 30.2 |
| Restricted Cash | 85.0 | 95.0 | 122.0 | 131.0 | 319.0 | 2,021.0 | 4.0 | 9.0 | 3.3 | 2.4 | 5.3 | 5.7 | 0.3 | - | - |
| Short Term Investments | - | - | - | - | - | - | 34.6 | 17.0 | 17.6 | - | - | - | - | - | - |
| Cash And Short Term Investments | 887.0 | 866.0 | 1,005.0 | 1,038.0 | 1,070.0 | 1,776.0 | 240.6 | 248.0 | 152.2 | 61.0 | 78.3 | 87.6 | 29.8 | 25.3 | 30.2 |
| Receivables | |||||||||||||||
| Accounts Receivable | 476.0 | 470.0 | 608.0 | 611.0 | 472.0 | 342.0 | 54.0 | 60.2 | 45.8 | 14.7 | 10.0 | 7.1 | 3.2 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 43.0 | 45.0 | 46.0 | 59.0 | 42.0 | 44.0 | 18.0 | 20.6 | 16.9 | 11.1 | 11.7 | 7.2 | 3.1 | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 15,382.0 | 3,281.0 | - | 1,968.8 | 985.2 | 950.0 | 740.0 | 442.5 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 297.0 | 296.0 | 408.0 | 314.0 | 254.0 | 167.0 | 62.0 | 58.5 | 34.8 | 21.6 | 17.0 | 12.0 | 6.8 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 11,670.0 | 12,033.0 | 12,224.0 | 12,659.0 | 13,722.0 | 14,073.0 | 2,325.0 | 3,261.3 | 2,189.6 | 795.9 | 861.7 | 775.1 | 168.0 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 11,784.0 | 12,142.0 | 12,289.0 | 12,767.0 | 13,792.0 | 14,140.0 | 2,571.0 | 3,261.7 | 2,190.2 | 800.4 | 866.2 | 775.1 | 170.5 | - | - |
| 997.0 |
| 814.0 |
| 1,070.0 |
| 1,072.0 |
| 1,128.0 |
| 1,810.0 |
| 1,776.0 |
| 1,051.0 |
| 950.0 |
| 672.0 |
| 206.0 |
| 209.0 |
| 183.1 |
| 216.9 |
| 230.8 |
| 164.1 |
| 202.0 |
| 183.1 |
| 134.6 |
| 134.9 |
| 103.6 |
| 44.6 |
| 61.0 |
| 44.6 |
| 37.1 |
| Restricted Cash | 92.0 | 85.0 | 87.0 | 85.0 | 102.0 | 95.0 | 101.0 | 111.0 | 126.0 | 122.0 | 130.0 | 126.0 | 155.0 | 131.0 | 136.0 | 145.0 | 185.0 | - | 302.0 | 237.0 | 2,050.0 | - | 2,251.0 | 3.0 | 4.0 | - | 6.0 | 7.3 | 7.9 | - | 1.6 | 4.7 | 3.7 | 3.3 | 21.3 | 21.3 | 2.1 | 2.4 | 2.4 | 3.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 36.1 | 31.4 | 34.6 | 20.4 | 22.7 | 16.9 | 17.0 | 17.1 | 17.1 | 17.2 | 17.6 | 17.5 | 17.4 | - | - | - | - |
| Cash And Short Term Investments | 867.0 | 887.0 | 836.0 | 982.0 | 884.0 | 866.0 | 802.0 | 830.0 | 726.0 | 1,005.0 | 841.0 | 1,122.0 | 965.0 | 1,038.0 | 944.0 | 997.0 | 814.0 | 1,070.0 | 1,072.0 | 1,128.0 | 1,810.0 | 1,776.0 | 1,051.0 | 986.1 | 703.4 | 240.6 | 229.4 | 205.8 | 233.8 | 247.7 | 181.1 | 219.1 | 200.4 | 152.2 | 152.4 | 121.1 | 44.6 | 61.0 | 44.6 | 37.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 441.0 | 476.0 | 426.0 | 487.0 | 440.0 | 470.0 | 469.0 | 546.0 | 551.0 | 608.0 | 555.0 | 526.0 | 543.0 | 611.0 | 506.0 | 494.0 | 450.0 | 472.0 | 438.0 | 395.0 | 324.0 | 342.0 | 385.0 | 44.3 | 43.7 | 54.0 | 48.2 | 60.1 | 65.6 | 60.2 | 42.0 | 34.8 | 33.7 | 45.8 | 33.1 | 21.9 | 8.8 | 14.7 | 17.1 | 14.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 47.0 | 43.0 | 41.0 | 44.0 | 43.0 | 45.0 | 43.0 | 45.0 | 44.0 | 46.0 | 45.0 | 53.0 | 57.0 | 59.0 | 46.0 | 47.0 | 44.0 | 42.0 | 45.0 | 41.0 | 41.0 | 44.0 | 49.0 | 17.4 | 17.1 | 18.0 | 17.7 | 19.0 | 20.8 | 20.6 | 15.3 | 14.8 | 15.2 | 16.9 | 16.5 | 17.1 | 11.3 | 11.1 | 11.5 | 11.7 |
| Prepaid Expenses | 353.0 | 312.0 | 342.0 | 330.0 | 317.0 | 271.0 | 485.0 | 291.0 | 290.0 | 264.0 | 289.0 | 300.0 | 291.0 | 263.0 | 304.0 | 291.0 | 313.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,800.0 | 1,803.0 | 1,732.0 | 1,928.0 | 1,786.0 | 1,747.0 | 1,900.0 | 1,823.0 | 1,737.0 | 2,045.0 | 1,860.0 | 2,127.0 | 2,011.0 | 2,102.0 | 1,936.0 | 4,900.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17,332.0 | 17,098.0 | 16,876.0 | 16,603.0 | 16,304.0 | 15,946.0 | 15,375.0 | 15,783.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,740.0 | 2,492.0 | 2,239.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14,592.0 | 14,606.0 | 14,637.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 10,441.0 | 10,441.0 | 10,601.0 | 10,601.0 | 10,601.0 | 10,601.0 | 10,949.0 | 10,949.0 | 10,990.0 | 10,990.0 | 11,004.0 | 11,004.0 | 11,004.0 | 11,004.0 | 11,082.0 | 11,082.0 | 11,082.0 | 11,076.0 | ||||||||||||||||||||||
| Intangible Assets | 3,942.0 | 3,985.0 | 4,036.0 | 4,068.0 | 4,100.0 | 4,133.0 | 4,211.0 | 4,403.0 | 4,487.0 | 4,523.0 | 4,640.0 | 4,661.0 | 4,678.0 | 4,714.0 | 4,779.0 | 4,812.0 | 4,863.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 66.0 | 67.0 | 69.0 | 68.0 | 65.0 | 62.0 | 56.0 | 54.0 | 48.0 | 47.0 | 50.0 | 46.0 | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 1,056.0 | 852.0 | 852.0 | 1,056.0 | 1,071.0 | 1,104.0 | 827.0 | 838.0 | 837.0 | 848.0 | 884.0 | 916.0 | 957.0 | 1,015.0 | 1,109.0 | 1,174.0 | 1,274.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 31,664.0 | 31,639.0 | 31,900.0 | 32,478.0 | 32,398.0 | 32,590.0 | 32,969.0 | 33,084.0 | 33,059.0 | 33,366.0 | 33,229.0 | 33,478.0 | 33,349.0 | 33,527.0 | 33,594.0 | 36,670.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 258.0 | 297.0 | 253.0 | 263.0 | 246.0 | 296.0 | 268.0 | 436.0 | 439.0 | 408.0 | 371.0 | 299.0 | 285.0 | 314.0 | 300.0 | 323.0 | 528.0 | 254.0 | 340.0 | 217.0 | 148.0 | 167.0 | 274.0 | 40.1 | 46.5 | 62.0 | 50.0 | 56.4 | 89.9 | 58.5 | 33.3 | 28.9 | 28.4 | 34.8 | 28.3 | 30.5 | 16.4 | 21.6 | 22.7 | 23.0 |
| Short Term Debt | 114.0 | 114.0 | 114.0 | 110.0 | 110.0 | 109.0 | 102.0 | 100.0 | 94.0 | 65.0 | 65.0 | 68.0 | 68.0 | 108.0 | 70.0 | 70.0 | 70.0 | 70.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,118.0 | 2,253.0 | 2,225.0 | 2,339.0 | 2,138.0 | 2,272.0 | 2,267.0 | 2,611.0 | 2,535.0 | 2,690.0 | 2,561.0 | 2,717.0 | 2,377.0 | 2,668.0 | 2,426.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 11,688.0 | 11,670.0 | 11,681.0 | 12,023.0 | 12,046.0 | 12,033.0 | 12,434.0 | 12,162.0 | 12,171.0 | 12,224.0 | 12,230.0 | 12,480.0 | 12,904.0 | 12,659.0 | 12,857.0 | 13,668.0 | 13,741.0 | 13,722.0 | 14,453.0 | 13,838.0 | 14,103.0 | 14,073.0 | 15,203.0 | 2,670.7 | 2,780.7 | 2,325.0 | 2,951.0 | 3,018.5 | 3,057.2 | 3,261.3 | 2,967.4 | 2,190.7 | 2,190.1 | 2,189.6 | 2,224.1 | 2,211.0 | 1,160.8 | 795.9 | 786.1 | 789.4 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 69.0 | 58.0 | 80.0 | 90.0 | 126.0 | 130.0 | 141.0 | 115.0 | 112.0 | 102.0 | 99.0 | 68.0 | 931.0 | 987.0 | 982.0 | 980.0 | 929.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,066.0 | 876.0 | 874.0 | 880.0 | 875.0 | 880.0 | 879.0 | 872.0 | 860.0 | 871.0 | 872.0 | 860.0 | 854.0 | 852.0 | 872.0 | 891.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 28,067.0 | 27,953.0 | 27,925.0 | 28,359.0 | 28,119.0 | 28,214.0 | 28,585.0 | 28,589.0 | 28,471.0 | 28,646.0 | 28,487.0 | 28,811.0 | 29,714.0 | 29,776.0 | 29,702.0 | 32,959.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 181.0 | 182.0 | 193.0 | 223.0 | 226.0 | 219.0 | 206.0 | 190.0 | 184.0 | 168.0 | 138.0 | 122.0 | 38.0 | 38.0 | 54.0 | 62.0 | 61.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 3,416.0 | 3,504.0 | 3,782.0 | 3,896.0 | 4,053.0 | 4,157.0 | 4,178.0 | 4,305.0 | 4,404.0 | 4,552.0 | 4,604.0 | 4,545.0 | 3,597.0 | 3,713.0 | 3,838.0 | 3,649.0 | ||||||||||||||||||||||||
| Total Equity | 3,597.0 | 3,686.0 | 3,975.0 | 4,119.0 | 4,279.0 | 4,376.0 | 4,384.0 | 4,495.0 | 4,588.0 | 4,720.0 | 4,742.0 | 4,667.0 | 3,635.0 | 3,751.0 | 3,892.0 | 3,711.0 | 3,846.0 | 4,541.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 11,802.0 | 11,784.0 | 11,795.0 | 12,133.0 | 12,156.0 | 12,142.0 | 12,536.0 | 12,262.0 | 12,265.0 | 12,289.0 | 12,295.0 | 12,548.0 | 12,972.0 | 12,767.0 | 12,927.0 | 13,738.0 | 13,811.0 | 13,792.0 | 14,523.0 | 13,905.0 | 14,170.0 | 14,140.0 | 15,270.0 | 2,670.9 | 3,026.8 | 2,571.0 | 2,951.2 | 3,018.8 | 3,057.6 | 3,261.7 | 2,967.9 | 2,191.2 | 2,190.7 | 2,190.2 | 2,225.1 | 2,226.6 | 1,165.4 | 800.4 | 790.7 | 793.9 |
| Net debt | 10,935.0 | 10,897.0 | 10,959.0 | 11,151.0 | 11,272.0 | 11,276.0 | 11,734.0 | 11,432.0 | 11,539.0 | 11,284.0 | 11,454.0 | 11,426.0 | 12,007.0 | 11,729.0 | 11,983.0 | 12,741.0 | 12,997.0 | 12,722.0 | ||||||||||||||||||||||
| Working Capital | (318.0) | (450.0) | (493.0) | (411.0) | (352.0) | (525.0) | (367.0) | (788.0) | (798.0) | (645.0) | (701.0) | (590.0) | (366.0) | (566.0) | (490.0) | 3.0 | (25.0) | |||||||||||||||||||||||
| Book Value | 3,416.0 | 3,504.0 | 3,782.0 | 3,896.0 | 4,053.0 | 4,157.0 | 4,178.0 | 4,305.0 | 4,404.0 | 4,552.0 | 4,604.0 | 4,545.0 | 3,597.0 | 3,713.0 | 3,838.0 | 3,649.0 | 3,785.0 | 4,480.0 | ||||||||||||||||||||||
| Tangible Book Value | (10,967.0) | (10,922.0) | (10,855.0) | (10,773.0) | (10,648.0) | (10,577.0) | (10,982.0) | (11,047.0) | (11,073.0) | (10,961.0) | (11,040.0) | (11,120.0) | (12,085.0) | (12,005.0) | (12,023.0) | (12,245.0) | (12,160.0) | |||||||||||||||||||||||
| 312.0 |
| 271.0 |
| 264.0 |
| 263.0 |
| 290.0 |
| 253.0 |
| 66.0 |
| 48.0 |
| 27.8 |
| 12.5 |
| 10.8 |
| 9.4 |
| 2.5 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,803.0 | 1,747.0 | 2,045.0 | 2,102.0 | 5,964.0 | 6,063.0 | 605.0 | 573.2 | 251.0 | 101.8 | 116.2 | 117.5 | 39.4 | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 1,049.0 | 666.0 | - | 466.0 | 372.9 | 324.5 | 283.9 | 262.1 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 14,333.0 | 2,615.0 | 2,882.6 | 1,502.8 | 612.3 | 625.4 | 456.1 | 180.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | 1.3 | 1.3 | - | - | - | - |
| Goodwill | 10,441.0 | 10,601.0 | 10,990.0 | 11,004.0 | 11,076.0 | 9,864.0 | 910.0 | 1,008.3 | 747.1 | 66.8 | 66.8 | 66.8 | - | - | - |
| Intangible Assets | 3,985.0 | 4,133.0 | 4,523.0 | 4,714.0 | 4,920.0 | 4,283.0 | 1,111.0 | 1,361.0 | 996.8 | 487.5 | 492.0 | 491.9 | 20.6 | - | - |
| Operating Lease Right Of Use Assets | 604.0 | 604.0 | 622.0 | 639.0 | 662.0 | 457.0 | 188.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 67.0 | 62.0 | 47.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 852.0 | 1,104.0 | 848.0 | 1,015.0 | 1,312.0 | 1,267.0 | 264.0 | 83.4 | 48.7 | 11.4 | 7.0 | 6.3 | 6.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 31,639.0 | 32,590.0 | 33,366.0 | 33,527.0 | 38,031.0 | 36,385.0 | 5,641.0 | 5,911.5 | 3,546.5 | 1,294.0 | 1,325.0 | 1,171.6 | 270.2 | - | - |
| Short Term Debt | 114.0 | 109.0 | 65.0 | 108.0 | 70.0 | 67.0 | 246.0 | 0.5 | 0.6 | 4.5 | 4.5 | 0.0 | 2.5 | - | - |
| Deferred Revenue Current | 546.0 | 592.0 | 749.0 | 747.0 | 614.0 | 251.0 | 32.0 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 20.0 | 21.0 | 23.0 | 50.0 | 49.0 | 53.0 | 20.0 | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | 62.3 | 87.3 | 53.3 | 14.6 | 17.9 | 9.4 | 4.6 | - | - |
| Other Current Liabilities | 384.0 | 344.0 | 342.0 | 404.0 | 308.0 | 289.0 | 112.0 | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,253.0 | 2,272.0 | 2,690.0 | 2,668.0 | 5,297.0 | 2,513.0 | 688.0 | 402.2 | 223.8 | 102.0 | 105.7 | 91.8 | 25.1 | - | - |
| Operating Lease Liabilities Non-Current | 722.0 | 716.0 | 728.0 | 710.0 | 726.0 | 516.0 | 177.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 58.0 | 130.0 | 102.0 | 987.0 | 1,111.0 | 1,166.0 | 197.0 | 200.0 | 163.0 | 90.4 | 78.8 | 144.4 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 876.0 | 880.0 | 871.0 | 852.0 | 936.0 | 1,304.0 | 343.0 | 59.0 | 28.6 | 7.3 | 8.1 | 8.6 | 1.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 27,953.0 | 28,214.0 | 28,646.0 | 29,776.0 | 33,490.0 | 31,351.0 | 4,524.0 | 4,882.3 | 2,604.9 | 995.6 | 1,054.3 | 1,019.9 | 194.6 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (3,303.0) | (2,801.0) | (2,523.0) | (3,309.0) | (2,410.0) | (1,391.0) | 366.0 | 290.2 | 195.0 | 124.6 | 99.8 | (14.4) | - | - | - |
| Accumulated Other Comprehensive Income | 98.0 | 96.0 | 97.0 | 92.0 | 36.0 | 34.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | - | - |
| Treasury Stock | - | - | - | - | 23.0 | 9.0 | 9.0 | 9.1 | - | - | - | - | - | - | - |
| Minority Interest | 182.0 | 219.0 | 168.0 | 38.0 | 61.0 | 18.0 | 0.0 | - | - | - | - | 0.1 | - | - | - |
| Total Stockholders Equity | 3,504.0 | 4,157.0 | 4,552.0 | 3,713.0 | 4,480.0 | 5,016.0 | 1,117.0 | 1,029.2 | 941.6 | 296.0 | 268.5 | 151.5 | 75.6 | 61.0 | 66.0 |
| Total Equity | 3,686.0 | 4,376.0 | 4,720.0 | 3,751.0 | 4,541.0 | 5,034.0 | 1,117.0 | 1,029.0 | 942.0 | 298.5 | 270.7 | 151.6 | 75.6 | 61.0 | 66.0 |
| Net debt |
| 10,897.0 |
| 11,276.0 |
| 11,284.0 |
| 11,729.0 |
| 12,722.0 |
| 12,364.0 |
| 2,330.4 |
| 3,013.8 |
| 2,038.0 |
| 739.4 |
| 788.0 |
| 687.5 |
| 140.7 |
| - |
| - |
| Working Capital | (450.0) | (525.0) | (645.0) | (566.0) | 667.0 | 3,550.0 | (83.0) | 171.0 | 27.3 | (0.3) | 10.5 | 25.6 | 14.3 | - | - |
| Book Value | 3,504.0 | 4,157.0 | 4,552.0 | 3,713.0 | 4,480.0 | 5,016.0 | 1,117.0 | 1,029.2 | 941.6 | 296.0 | 268.5 | 151.5 | 75.6 | 61.0 | 66.0 |
| Tangible Book Value | (10,922.0) | (10,577.0) | (10,961.0) | (12,005.0) | (11,516.0) | (9,131.0) | (904.0) | (1,340.2) | (802.3) | (258.4) | (290.4) | (407.2) | 55.0 | - | - |
| 290.0 |
| 256.0 |
| 242.0 |
| 236.0 |
| 253.0 |
| 265.0 |
| 33.1 |
| 27.7 |
| 66.0 |
| 37.4 |
| 40.3 |
| 32.5 |
| 48.0 |
| 29.6 |
| 30.5 |
| 22.6 |
| 27.8 |
| 28.7 |
| 31.1 |
| 13.9 |
| 12.5 |
| 16.3 |
| 13.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,266.0 |
| 443.8 |
| - |
| 253.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,120.0 |
| 5,964.0 |
| 5,925.0 |
| 6,316.0 |
| 6,562.0 |
| 6,063.0 |
| 6,298.0 |
| 1,534.7 |
| 1,242.4 |
| 605.0 |
| 963.5 |
| 702.6 |
| 383.0 |
| 573.2 |
| 426.2 |
| 505.4 |
| 475.3 |
| 251.0 |
| 401.0 |
| 362.6 |
| 80.7 |
| 101.8 |
| 91.9 |
| 80.9 |
| 2,002.0 |
| 1,775.0 |
| 1,553.0 |
| 1,292.0 |
| 1,048.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,601.0 |
| 14,529.0 |
| 14,393.0 |
| 14,083.0 |
| 14,735.0 |
| 14,630.0 |
| 2,418.7 |
| 2,455.3 |
| 2,615.0 |
| 2,635.1 |
| 2,713.8 |
| 2,870.1 |
| 2,882.6 |
| 1,488.9 |
| 1,400.1 |
| 1,396.3 |
| 1,502.8 |
| 1,446.4 |
| 1,455.8 |
| 605.7 |
| 612.3 |
| 609.8 |
| 615.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.1 |
| 1.3 |
| - |
| - |
| 10,967.0 |
| 11,238.0 |
| 9,729.0 |
| 9,864.0 |
| 9,450.0 |
| 810.2 |
| 810.2 |
| 910.0 |
| 909.7 |
| 967.4 |
| 1,008.3 |
| 1,008.3 |
| 788.1 |
| 719.3 |
| 719.3 |
| 747.1 |
| 746.5 |
| 746.5 |
| 66.8 |
| 66.8 |
| 66.8 |
| 66.8 |
| 4,920.0 |
| 5,253.0 |
| 5,173.0 |
| 4,235.0 |
| 4,283.0 |
| 4,466.0 |
| 1,056.4 |
| 1,063.2 |
| 1,111.0 |
| 1,118.9 |
| 1,219.4 |
| 1,354.4 |
| 1,362.0 |
| 1,121.6 |
| 915.9 |
| 917.1 |
| 996.8 |
| 955.0 |
| 956.7 |
| 487.0 |
| 487.5 |
| 488.4 |
| 489.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 127.6 |
| 129.9 |
| 188.2 |
| 245.3 |
| 286.7 |
| 282.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,312.0 |
| 2,085.0 |
| 1,170.0 |
| 1,147.0 |
| 1,267.0 |
| 1,224.0 |
| 65.9 |
| 54.3 |
| 264.0 |
| 78.9 |
| 347.4 |
| 366.5 |
| 83.4 |
| 30.4 |
| 45.0 |
| 30.2 |
| 30.6 |
| 18.4 |
| 17.3 |
| 13.5 |
| 11.4 |
| 6.4 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37,073.0 |
| 38,031.0 |
| 38,962.0 |
| 38,816.0 |
| 36,019.0 |
| 36,385.0 |
| 36,239.0 |
| 6,148.4 |
| 5,891.2 |
| 5,641.0 |
| 6,081.2 |
| 6,082.0 |
| 5,640.6 |
| 5,911.5 |
| 4,477.2 |
| 3,599.7 |
| 3,552.2 |
| 3,546.5 |
| 3,585.3 |
| 3,557.9 |
| 1,645.8 |
| 1,294.0 |
| 1,278.9 |
| 1,274.7 |
| 70.0 |
| 67.0 |
| 67.0 |
| 67.0 |
| 67.0 |
| 0.1 |
| 246.1 |
| 246.0 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.6 |
| 1.1 |
| 15.6 |
| 4.6 |
| 4.5 |
| 4.5 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| 14.2 |
| 20.0 |
| 22.0 |
| 23.3 |
| 20.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.7 |
| 65.2 |
| 62.3 |
| 73.0 |
| 75.2 |
| 70.5 |
| 87.3 |
| 58.6 |
| 50.9 |
| 49.9 |
| 53.3 |
| 57.8 |
| 62.9 |
| 12.2 |
| 14.6 |
| 15.1 |
| 17.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,897.0 |
| 5,145.0 |
| 5,297.0 |
| 4,978.0 |
| 5,452.0 |
| 2,504.0 |
| 2,513.0 |
| 2,470.0 |
| 476.0 |
| 771.0 |
| 688.0 |
| 415.0 |
| 383.2 |
| 389.3 |
| 402.2 |
| 261.9 |
| 217.7 |
| 217.3 |
| 223.8 |
| 225.1 |
| 252.4 |
| 85.7 |
| 102.0 |
| 97.6 |
| 105.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.0 |
| 99.4 |
| 176.9 |
| 229.3 |
| 268.4 |
| 266.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,111.0 |
| 1,197.0 |
| 1,144.0 |
| 1,091.0 |
| 1,166.0 |
| 1,081.0 |
| 145.0 |
| 158.1 |
| 197.0 |
| 224.9 |
| 192.1 |
| 204.0 |
| 200.0 |
| 194.5 |
| 176.6 |
| 167.6 |
| 163.0 |
| 252.0 |
| 239.5 |
| 90.7 |
| 90.4 |
| 91.2 |
| 86.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 929.0 |
| 936.0 |
| 970.0 |
| 846.0 |
| 1,357.0 |
| 1,304.0 |
| 1,549.0 |
| 166.5 |
| 168.6 |
| 343.0 |
| 166.4 |
| 437.5 |
| 438.2 |
| 59.0 |
| 17.2 |
| 18.0 |
| 18.6 |
| 28.6 |
| 30.2 |
| 30.1 |
| 7.1 |
| 7.3 |
| 7.0 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33,227.0 |
| 33,490.0 |
| 34,009.0 |
| 33,654.0 |
| 31,389.0 |
| 31,351.0 |
| 32,850.0 |
| 4,532.0 |
| 4,951.0 |
| 4,524.0 |
| 4,954.5 |
| 4,996.5 |
| 5,051.3 |
| 4,882.3 |
| 3,441.0 |
| 2,603.0 |
| 2,593.6 |
| 2,604.9 |
| 2,731.3 |
| 2,733.0 |
| 1,344.3 |
| 995.6 |
| 982.0 |
| 988.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.8 |
| 190.8 |
| 366.5 |
| 379.7 |
| 342.6 |
| 323.7 |
| 290.2 |
| 290.3 |
| 252.6 |
| 215.8 |
| 195.0 |
| 108.8 |
| 79.3 |
| 125.6 |
| 124.6 |
| 123.6 |
| 113.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.0 |
| 63.0 |
| 28.0 |
| 17.0 |
| 18.0 |
| 19.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,785.0 |
| 4,480.0 |
| 4,890.0 |
| 5,134.0 |
| 4,613.0 |
| 5,016.0 |
| 3,370.0 |
| 1,616.4 |
| 940.2 |
| 1,117.0 |
| 1,126.8 |
| 1,085.5 |
| 1,063.3 |
| 1,029.2 |
| 1,036.2 |
| 996.7 |
| 958.6 |
| 941.6 |
| 853.9 |
| 824.9 |
| 301.5 |
| 298.5 |
| 296.9 |
| 286.4 |
| 4,953.0 |
| 5,162.0 |
| 4,630.0 |
| 5,034.0 |
| 3,389.0 |
| 1,616.0 |
| 940.0 |
| 1,117.0 |
| 1,126.0 |
| 1,085.0 |
| 1,063.0 |
| 1,029.0 |
| 1,036.2 |
| 996.7 |
| 958.6 |
| 941.6 |
| 853.9 |
| 824.9 |
| 301.5 |
| 298.5 |
| 296.9 |
| 286.4 |
| 13,451.0 |
| 12,777.0 |
| 12,360.0 |
| 12,364.0 |
| 14,219.0 |
| 1,684.8 |
| 2,323.4 |
| 2,330.4 |
| 2,721.8 |
| 2,813.0 |
| 2,823.8 |
| 3,014.0 |
| 2,786.7 |
| 1,972.2 |
| 1,990.3 |
| 2,038.0 |
| 2,072.8 |
| 2,105.5 |
| 1,120.8 |
| 739.4 |
| 746.0 |
| 756.8 |
| 667.0 |
| 947.0 |
| 864.0 |
| 4,058.0 |
| 3,550.0 |
| 3,828.0 |
| 1,058.7 |
| 471.4 |
| (83.0) |
| 548.6 |
| 319.4 |
| (6.4) |
| 171.0 |
| 164.3 |
| 287.7 |
| 258.0 |
| 27.3 |
| 175.9 |
| 110.2 |
| (5.0) |
| (0.3) |
| (5.7) |
| (24.7) |
| 4,890.0 |
| 5,134.0 |
| 4,613.0 |
| 5,016.0 |
| 3,370.0 |
| 1,616.4 |
| 940.2 |
| 1,117.0 |
| 1,126.8 |
| 1,085.5 |
| 1,063.3 |
| 1,029.2 |
| 1,036.2 |
| 996.7 |
| 958.6 |
| 941.6 |
| 853.9 |
| 824.9 |
| 301.5 |
| 298.5 |
| 296.9 |
| 286.4 |
| (11,516.0) |
| (11,330.0) |
| (11,277.0) |
| (9,351.0) |
| (9,131.0) |
| (10,546.0) |
| (250.2) |
| (933.1) |
| (904.0) |
| (901.8) |
| (1,101.3) |
| (1,299.4) |
| (1,341.2) |
| (873.6) |
| (638.5) |
| (677.7) |
| (802.3) |
| (847.5) |
| (878.2) |
| (252.4) |
| (255.9) |
| (258.4) |
| (270.0) |