| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 1,256.5 | 425.2 | 642.8 | 984.9 | 1,416.7 | 422.1 | 1,097.8 | 866.4 | 736.1 | 864.1 | 399.9 | 288.3 | 311.2 | 571.6 | 364.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 0.0 | 4.0 | 4.0 | 0.0 | - | 0.0 | 174.8 | 27.8 | - |
| Cash And Short Term Investments | 1,256.5 | 425.2 | 642.8 | 984.9 | 1,416.7 | 422.1 | 1,097.8 | 870.4 | 740.1 | 864.1 | 399.9 | 288.3 | 486.0 | 599.4 | 364.4 |
| Receivables | |||||||||||||||
| Accounts Receivable | - | - | - | - | - | 100.9 | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 8,831.6 | 8,053.5 | 10,997.6 | 9,841.1 | 8,881.3 | 7,135.9 | 6,392.8 | 5,810.3 | 5,297.5 | 2,970.2 | 2,433.9 | 2,155.8 | 1,945.4 | 1,794.8 | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 1,705.8 | 1,167.1 | 1,899.8 | 1,884.2 | 1,480.5 | 1,416.4 | 1,174.8 | 1,119.6 | 1,251.9 | 433.6 | 346.5 | 286.7 | 261.4 | 219.9 | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 2,431.2 | 3,426.3 | 3,421.6 | 3,417.0 | 3,226.2 | 4,265.3 | 4,762.1 | 6,169.7 | 7,238.4 | 682.7 | 257.0 | 250.0 | 250.0 | 250.0 | - |
| Common Equity | |||||||||||||||
| Common Stock | 2.2 | 2.2 | 2.2 | 2.2 | 2.3 | 2.4 | 2.4 | 2.4 | 2.4 | 2.1 | 2.2 | 1.1 | 1.2 | 0.9 | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 3,431.2 | 3,426.3 | 3,421.6 | 3,417.0 | 3,226.2 | 4,265.3 | 5,678.0 | 6,321.8 | 7,346.4 | 682.7 | 271.3 | 265.5 | 266.5 | 267.5 | - |
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,007.3 | 717.8 | 666.3 | 1,007.4 | 478.3 | 380.2 | 390.6 | 444.6 | 512.7 | 872.8 | 642.8 | 439.0 | 688.9 | 1,218.5 | 984.9 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| 335.2 |
| 309.2 |
| 201.8 |
| 310.3 |
| 66.5 |
| 79.4 |
| 27.5 |
| - |
| - |
| - |
| Other Current Assets | 169.8 | 141.3 | 275.0 | 257.0 | 207.1 | 335.2 | 309.2 | 201.8 | 310.3 | 66.5 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 9,107.2 | 6,132.7 | 6,367.1 | 5,609.2 | 5,050.8 | 4,293.3 | 4,576.3 | 3,938.0 | 3,935.9 | 1,994.6 | 1,473.5 | 1,209.4 | 1,333.3 | 1,305.6 | - |
| - |
| Accumulated Depreciation | 4,332.3 | 4,231.4 | 6,025.4 | 5,363.8 | 4,765.0 | 3,690.6 | 3,192.1 | 2,694.5 | 2,172.0 | 1,759.7 | 1,473.2 | 1,330.5 | 1,204.3 | 1,080.5 | - |
| Property,Plant & Equipment Net | 4,499.3 | 3,822.1 | 4,972.2 | 4,477.3 | 4,116.3 | 3,445.3 | 3,200.7 | 3,115.8 | 3,125.5 | 1,210.5 | 960.7 | 825.3 | 741.1 | 714.3 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 421.2 | 423.3 | 1,983.1 | 1,984.4 | 1,984.4 | 2,296.6 | 5,025.2 | 5,023.5 | 5,021.7 | 164.6 | 173.3 | 173.1 | 173.1 | 133.3 | - |
| Intangible Assets | - | 2,150.0 | 3,100.0 | 3,100.0 | 3,100.0 | 288.7 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 4,146.4 | 3,672.7 | 6,458.0 | 6,425.3 | 6,324.1 | 6,200.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 260.6 | 9.0 | 15.0 | 20.3 | 23.2 | 0.0 | - | - | 0.0 | 30.6 | 28.3 | 16.8 | 38.0 | 35.0 | - |
| Other Non-Current Assets | 133.6 | 99.4 | 58.2 | 51.9 | 50.3 | 52.7 | 55.3 | 41.6 | 130.8 | 90.9 | 116.2 | 104.0 | 95.0 | 101.5 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 18,644.0 | 22,023.5 | 23,022.1 | 21,721.8 | 20,696.0 | 13,501.2 | 16,332.8 | 15,701.6 | 15,901.2 | 3,492.7 | 2,752.0 | 2,328.6 | 2,380.5 | 2,289.7 | - |
| Short Term Debt | 1,000.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 915.9 | 152.1 | 108.0 | 0.0 | 14.3 | 15.5 | 16.5 | 17.5 | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 960.7 | 899.8 | 1,449.6 | 1,407.8 | 1,348.2 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 157.6 | 164.5 | 143.9 | 123.8 | 162.8 | 122.1 | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 574.4 | 578.3 | 817.7 | 802.0 | 815.3 | 619.3 | 736.9 | 744.2 | 722.6 | 385.3 | 235.8 | 215.5 | 190.5 | 189.9 | - |
| Total Current Liabilities | 8,585.9 | 4,696.7 | 4,225.2 | 4,176.6 | 3,730.3 | 2,095.7 | 2,859.1 | 2,105.9 | 2,095.4 | 861.6 | 676.2 | 581.0 | 532.8 | 475.9 | - |
| Operating Lease Liabilities Non-Current | 3,438.7 | 3,042.3 | 5,255.3 | 5,145.5 | 5,065.5 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.0 | 841.1 | 1,105.7 | 987.2 | 1,013.5 | 973.2 | 985.2 | 1,458.9 | 1,586.6 | 0.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 182.6 | 143.5 | 245.4 | 256.1 | 352.6 | 409.9 | 400.3 | 382.4 | 353.2 | 156.9 | 145.9 | 137.5 | 123.5 | 120.2 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 14,666.6 | 14,710.4 | 14,270.6 | 14,003.3 | 13,410.7 | 7,858.3 | 9,150.5 | 10,312.1 | 11,494.3 | 1,707.7 | 1,084.7 | 984.0 | 921.5 | 860.5 | - |
| Additional Paid In Capital |
| 92.9 |
| 229.9 |
| 667.5 |
| 1,243.9 |
| 2,138.5 |
| 2,602.7 |
| 2,545.3 |
| 2,472.1 |
| 2,391.2 |
| 43.0 |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| Retained Earnings | 3,941.5 | 7,124.6 | 8,123.0 | 6,507.6 | 5,179.7 | 3,076.1 | 4,666.9 | 2,952.6 | 2,056.4 | 1,774.0 | 1,666.3 | 1,344.1 | 1,458.2 | 1,430.7 | - |
| Accumulated Other Comprehensive Income | (59.2) | (43.6) | (41.2) | (35.2) | (35.2) | (38.3) | (32.3) | (37.6) | (43.1) | (34.1) | (1.5) | (0.6) | (0.4) | (2.4) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,977.4 | 7,313.1 | 8,751.5 | 7,718.5 | 7,285.3 | 5,642.9 | 7,182.3 | 5,389.5 | 4,406.9 | 1,785.0 | 1,667.3 | 1,344.6 | 1,459.0 | 1,429.2 | 1,253.2 |
| Total Equity | 3,977.4 | 7,313.1 | 8,751.5 | 7,718.5 | 7,285.3 | 5,642.9 | 7,182.3 | 5,389.5 | 4,406.9 | 1,785.0 | 1,667.3 | 1,344.6 | 1,459.0 | 1,429.2 | 1,253.2 |
| Net debt |
| 2,174.7 |
| 3,001.1 |
| 2,778.8 |
| 2,432.1 |
| 1,809.5 |
| 3,843.2 |
| 4,580.2 |
| 5,451.4 |
| 6,606.3 |
| (181.4) |
| (128.6) |
| (22.8) |
| (219.5) |
| (331.9) |
| - |
| Working Capital | 521.3 | 1,436.0 | 2,141.9 | 1,432.6 | 1,320.5 | 2,197.6 | 1,717.2 | 1,832.1 | 1,840.5 | 1,133.0 | 797.3 | 628.4 | 800.5 | 829.7 | - |
| Book Value | 3,977.4 | 7,313.1 | 8,751.5 | 7,718.5 | 7,285.3 | 5,642.9 | 7,182.3 | 5,389.5 | 4,406.9 | 1,785.0 | 1,667.3 | 1,344.6 | 1,459.0 | 1,429.2 | 1,253.2 |
| Tangible Book Value | 3,556.2 | 4,739.8 | 3,668.4 | 2,634.1 | 2,200.9 | 3,057.6 | 2,157.1 | 366.0 | (614.8) | 1,620.4 | 1,494.0 | 1,171.5 | 1,285.9 | 1,295.9 | - |
| 701.4 |
| 720.8 |
| 1,416.7 |
| 1,118.3 |
| 1,755.1 |
| 433.7 |
| 623.4 |
| 725.8 |
| 708.3 |
| 647.3 |
| 475.2 |
| 400.1 |
| 693.3 |
| 1,154.9 |
| 866.4 |
| 733.8 |
| 1,093.2 |
| 929.7 |
| 736.1 |
| 1,106.9 |
| 870.4 |
| 267.7 |
| 467.7 |
| 387.1 |
| 399.9 |
| Restricted Cash | - | - | 13.5 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 7,200.0 | - | - | 0.0 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 0.0 | - | 0.0 | - | - |
| Cash And Short Term Investments | 1,007.3 | 717.8 | 666.3 | 1,007.4 | 478.3 | 380.2 | 390.6 | 444.6 | 512.7 | 872.8 | 642.8 | 439.0 | 688.9 | 1,218.5 | 984.9 | 701.4 | 720.8 | 1,416.7 | 1,118.3 | 1,755.1 | 433.7 | 623.4 | 725.8 | 708.3 | 647.3 | 475.2 | 400.1 | 697.3 | 1,158.9 | 870.4 | 737.8 | 1,097.2 | 933.7 | 740.1 | 1,110.9 | 870.4 | 267.7 | 467.7 | 387.1 | 399.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 220.3 | 233.0 | 264.2 | 179.8 | 193.0 | 211.7 | 265.2 | 342.4 | 315.3 | 282.8 | 275.0 | 349.9 | 266.2 | 262.7 | 257.0 | 357.1 | 259.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,698.4 | 3,446.2 | 3,613.9 | 8,596.7 | 6,631.5 | 6,092.3 | 6,082.2 | 6,302.1 | 6,157.4 | 6,267.6 | 6,367.1 | 6,446.6 | 6,377.3 | 6,282.3 | 5,609.2 | 5,374.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,710.1 | - | - | 2,433.9 |
| Accumulated Depreciation | 5,003.5 | 4,848.5 | 4,682.9 | 4,483.9 | 4,449.5 | 4,336.4 | 4,233.9 | 6,515.1 | 6,361.6 | 6,176.4 | 6,025.4 | 5,849.8 | 5,688.9 | 5,525.9 | 5,363.8 | 5,209.9 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 5,028.1 | 4,959.6 | 4,652.4 | 4,587.9 | 4,363.3 | 4,167.3 | 3,947.0 | 5,714.6 | 5,359.2 | 5,111.8 | 4,972.2 | 4,823.9 | 4,652.9 | 4,514.0 | 4,477.3 | 4,377.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 423.0 | 423.2 | 422.4 | 422.6 | 422.3 | 422.5 | 422.8 | 1,981.9 | 1,983.3 | 1,982.6 | 1,983.1 | 1,982.4 | 1,984.3 | 1,984.3 | 1,984.4 | 1,985.3 | 1,985.1 | 1,984.4 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | 2,150.0 | 2,150.0 | 2,150.0 | 3,100.0 | 3,100.0 | 3,100.0 | 3,100.0 | 3,100.0 | 3,100.0 | 3,100.0 | 3,100.0 | 3,100.0 | 3,100.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4,478.2 | 4,435.1 | 4,393.2 | 4,205.6 | 4,063.6 | 3,955.7 | 3,699.9 | 6,767.9 | 6,670.9 | 6,503.4 | 6,458.0 | 6,413.3 | 6,433.6 | 6,364.9 | 6,425.3 | 6,424.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1.7 | 1.0 | 85.5 | 268.7 | 5.3 | 7.5 | 8.7 | 11.1 | 13.1 | 13.9 | 15.0 | 15.7 | 17.7 | 19.3 | 20.3 | 22.3 | 23.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 151.0 | 158.2 | 140.0 | 133.0 | 147.7 | 132.9 | 98.8 | 82.6 | 74.0 | 60.1 | 58.2 | 59.7 | 57.0 | 54.1 | 51.9 | 53.1 | 49.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,823.8 | 13,466.2 | 13,384.9 | 18,291.2 | 23,332.8 | 22,616.6 | 22,110.2 | 24,031.2 | 23,428.0 | 23,108.6 | 23,022.1 | 22,909.5 | 22,676.3 | 22,372.3 | 21,721.8 | 21,390.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,563.8 | 1,530.7 | 1,593.8 | 1,572.0 | 1,950.0 | 1,345.5 | 1,305.3 | 1,857.0 | 1,776.4 | 1,597.6 | 1,899.8 | 1,864.2 | 2,011.3 | 1,794.1 | 1,884.2 | 1,984.8 | 1,559.6 | 1,480.5 | 1,587.2 | 1,336.9 | 1,473.1 | 1,455.4 | 1,186.5 | 1,365.1 | 1,241.7 | 1,181.5 | 1,181.3 | 1,196.3 | 1,223.9 | 1,119.6 | 1,266.4 | 1,351.5 | 1,260.3 | 1,251.9 | 1,259.3 | 515.6 | 393.9 | 524.2 | 447.0 | 346.5 |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 1,000.0 | 1,000.0 | 1,000.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 350.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1,005.2 | 1,000.2 | 976.7 | 971.3 | 943.0 | 935.1 | 901.4 | 1,493.7 | 1,478.6 | 1,456.9 | 1,449.6 | 1,426.7 | 1,428.3 | 1,406.7 | 1,407.8 | 1,388.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 615.4 | 697.7 | 616.9 | 549.9 | 543.6 | 560.1 | 512.5 | 1,067.6 | 885.3 | 942.9 | 817.7 | 1,042.2 | 913.5 | 926.3 | 802.0 | 918.4 | 782.8 | |||||||||||||||||||||||
| Total Current Liabilities | 3,184.4 | 3,228.6 | 3,486.9 | 8,236.8 | 6,413.3 | 5,999.9 | 4,756.3 | 4,647.9 | 4,150.3 | 4,141.5 | 4,225.2 | 4,683.1 | 4,380.5 | 4,289.9 | 4,176.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,932.6 | 2,431.7 | 2,429.7 | 2,428.8 | 2,430.0 | 2,428.7 | 3,427.5 | 3,425.1 | 3,423.9 | 3,422.7 | 3,421.6 | 3,420.4 | 3,419.3 | 3,418.1 | 3,417.0 | 3,231.1 | 3,229.5 | 3,226.2 | 3,225.3 | 3,223.3 | 3,520.2 | 3,518.6 | 3,516.9 | 5,043.8 | 5,041.8 | 5,040.1 | 5,557.0 | 5,595.0 | 6,131.7 | 6,169.7 | 6,938.0 | 7,155.7 | 7,209.8 | 7,238.4 | 8,248.0 | 7,819.7 | 757.0 | 740.2 | 752.9 | 257.0 |
| Operating Lease Liabilities Non-Current | 3,655.5 | 3,623.7 | 3,636.8 | 3,507.3 | 3,373.0 | 3,279.6 | 3,061.9 | 5,539.9 | 5,447.8 | 5,269.0 | 5,255.3 | 5,155.9 | 5,139.5 | 5,087.9 | 5,145.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 264.3 | 153.3 | 0.0 | 0.0 | 964.5 | 916.7 | 902.4 | 1,165.3 | 1,107.6 | 1,107.8 | 1,105.7 | 1,101.1 | 1,063.6 | 1,060.7 | 987.2 | 1,096.8 | 1,030.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 252.5 | 244.3 | 198.8 | 186.2 | 161.5 | 152.3 | 141.1 | 235.1 | 249.3 | 250.3 | 245.4 | 251.7 | 256.2 | 253.0 | 256.1 | 349.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 10,316.8 | 9,711.3 | 9,779.8 | 14,386.4 | 15,696.7 | 15,237.1 | 14,797.8 | 15,033.0 | 14,397.0 | 14,208.9 | 14,270.6 | 14,634.2 | 14,279.8 | 14,130.8 | 14,003.3 | 14,145.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.9 | 2.0 | 2.1 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.1 | - | - | 2.2 |
| Additional Paid In Capital | 0.0 | 0.0 | 0.0 | 0.0 | 50.7 | 22.2 | 0.0 | 208.6 | 446.5 | 519.5 | 667.5 | 646.9 | 1,026.7 | 1,230.6 | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,556.6 | 3,803.6 | 3,657.0 | 3,956.3 | 7,637.4 | 7,404.1 | 7,355.8 | 8,834.4 | 8,622.4 | 8,422.0 | 8,123.0 | 7,670.8 | 7,403.9 | 7,044.0 | - | - | - | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (51.5) | (50.7) | (54.0) | (53.6) | (54.2) | (49.0) | (45.6) | (47.0) | (40.1) | (44.0) | (41.2) | (44.6) | (36.3) | (35.3) | - | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,507.0 | 3,754.9 | 3,605.1 | 3,904.8 | 7,636.1 | 7,379.5 | 7,312.4 | 8,998.2 | 9,031.0 | 8,899.7 | 8,751.5 | 8,275.3 | 8,396.5 | 8,241.5 | 7,718.5 | 7,244.4 | ||||||||||||||||||||||||
| Total Equity | 3,507.0 | 3,754.9 | 3,605.1 | 3,904.8 | 7,636.1 | 7,379.5 | 7,312.4 | 8,998.2 | 9,031.0 | 8,899.7 | 8,751.5 | 8,275.3 | 8,396.5 | 8,241.5 | 7,718.5 | 7,244.4 | 7,011.7 | 7,285.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,932.6 | 2,431.7 | 2,429.7 | 3,428.8 | 3,430.0 | 3,428.7 | 3,427.5 | 3,425.1 | 3,423.9 | 3,422.7 | 3,421.6 | 3,770.4 | 3,419.3 | 3,418.1 | 3,417.0 | 3,231.1 | 3,229.5 | 3,226.2 | 3,525.3 | 4,273.3 | 4,270.2 | 4,268.6 | 4,266.9 | 5,043.8 | 5,041.8 | 5,040.1 | 5,722.9 | 5,760.9 | 6,297.6 | 6,321.8 | 7,083.8 | 7,301.2 | 7,330.3 | 7,346.4 | 8,343.5 | 7,819.7 | 769.8 | 740.2 | 752.9 | 271.3 |
| Net debt | 1,925.3 | 1,713.9 | 1,763.4 | 2,421.4 | 2,951.7 | 3,048.5 | 3,036.9 | 2,980.5 | 2,911.2 | 2,549.9 | 2,778.8 | 3,331.4 | 2,730.4 | 2,199.6 | 2,432.1 | 2,529.7 | 2,508.7 | 1,809.5 | ||||||||||||||||||||||
| Working Capital | 514.0 | 217.6 | 127.0 | 359.9 | 218.2 | 92.4 | 1,325.9 | 1,654.2 | 2,007.1 | 2,126.1 | 2,141.9 | 1,763.5 | 1,996.8 | 1,992.4 | 1,432.6 | 1,083.3 | 925.4 | |||||||||||||||||||||||
| Book Value | 3,507.0 | 3,754.9 | 3,605.1 | 3,904.8 | 7,636.1 | 7,379.5 | 7,312.4 | 8,998.2 | 9,031.0 | 8,899.7 | 8,751.5 | 8,275.3 | 8,396.5 | 8,241.5 | 7,718.5 | 7,244.4 | 7,011.7 | 7,285.3 | ||||||||||||||||||||||
| Tangible Book Value | 3,084.0 | 3,331.7 | 3,182.7 | 3,482.2 | 5,063.8 | 4,807.0 | 4,739.6 | 3,916.3 | 3,947.7 | 3,817.1 | 3,668.4 | 3,192.9 | 3,312.2 | 3,157.2 | 2,634.1 | 2,159.1 | 1,926.6 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| 194.8 |
| 325.6 |
| 337.3 |
| 318.6 |
| 174.7 |
| 189.4 |
| 240.8 |
| 201.8 |
| 330.7 |
| 377.1 |
| 308.9 |
| 310.3 |
| 235.2 |
| 107.8 |
| 56.6 |
| 94.4 |
| 92.8 |
| 79.4 |
| 207.1 |
| 260.4 |
| 211.8 |
| 255.7 |
| 246.5 |
| 194.8 |
| 325.6 |
| 337.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,648.1 |
| 5,050.8 |
| 5,171.0 |
| 5,165.4 |
| 4,572.3 |
| 4,340.8 |
| 4,246.1 |
| 4,749.5 |
| 4,272.8 |
| 4,042.0 |
| 3,972.6 |
| 3,815.2 |
| 4,278.1 |
| 3,938.0 |
| 4,342.4 |
| 4,449.4 |
| 4,172.1 |
| 3,935.9 |
| 4,628.0 |
| 9,335.6 |
| 1,378.5 |
| 1,663.2 |
| 1,537.0 |
| 1,473.5 |
| 5,058.6 |
| 4,765.0 |
| 4,618.1 |
| 4,333.0 |
| 4,056.6 |
| 3,928.0 |
| - |
| 3,822.7 |
| 3,448.2 |
| 3,322.3 |
| 3,322.3 |
| 2,941.8 |
| 2,814.5 |
| 2,694.5 |
| 2,567.3 |
| 2,437.9 |
| 2,306.4 |
| 2,172.0 |
| 2,026.7 |
| 1,808.5 |
| 1,616.1 |
| - |
| - |
| 1,473.2 |
| 4,250.2 |
| 4,116.3 |
| 4,095.6 |
| 3,964.8 |
| 3,810.7 |
| 3,666.2 |
| 3,525.0 |
| 3,406.2 |
| 3,316.1 |
| 3,249.7 |
| 3,178.9 |
| 3,115.4 |
| 3,093.9 |
| 3,115.8 |
| 3,176.3 |
| 3,174.2 |
| 3,153.2 |
| 3,125.5 |
| 3,141.0 |
| 1,226.0 |
| 1,094.0 |
| 1,153.4 |
| 1,115.5 |
| 960.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,983.1 |
| 1,981.4 |
| 2,296.5 |
| 2,296.3 |
| 2,295.9 |
| 5,023.6 |
| 5,023.9 |
| 5,024.2 |
| 5,024.3 |
| 5,025.2 |
| 5,022.4 |
| 5,023.5 |
| 5,022.9 |
| 5,023.8 |
| 5,024.9 |
| 5,021.7 |
| 5,024.1 |
| 166.1 |
| 169.3 |
| 169.8 |
| 169.6 |
| 173.3 |
| 3,100.0 |
| 3,100.0 |
| 3,100.0 |
| 3,100.0 |
| 3,100.0 |
| 3,100.0 |
| 314.6 |
| 334.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,341.2 |
| 6,324.1 |
| 6,185.1 |
| 6,147.0 |
| 5,864.6 |
| 6,014.3 |
| 6,111.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.2 |
| 23.3 |
| 23.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 19.2 |
| 38.6 |
| 24.1 |
| 42.2 |
| 30.3 |
| 28.3 |
| 50.3 |
| 47.2 |
| 43.0 |
| 51.4 |
| 51.3 |
| 51.6 |
| 55.4 |
| 56.3 |
| 56.3 |
| 42.9 |
| 40.8 |
| 41.3 |
| 41.6 |
| 42.8 |
| 44.3 |
| 49.5 |
| 130.8 |
| 175.5 |
| 101.6 |
| 106.0 |
| 97.5 |
| 101.5 |
| 116.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,445.2 |
| 20,696.0 |
| 20,652.2 |
| 20,471.8 |
| 19,742.1 |
| 19,493.8 |
| 19,354.3 |
| 16,649.3 |
| 16,103.6 |
| 15,827.1 |
| 15,730.2 |
| 15,532.3 |
| 15,994.7 |
| 15,701.6 |
| 16,195.0 |
| 16,329.4 |
| 16,060.9 |
| 15,901.2 |
| 16,699.0 |
| 10,869.2 |
| 2,771.9 |
| 3,129.9 |
| 2,953.9 |
| 2,752.0 |
| 300.0 |
| 1,050.0 |
| 750.0 |
| 750.0 |
| 750.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 165.9 |
| 165.9 |
| 165.9 |
| 152.1 |
| 145.8 |
| 145.5 |
| 120.5 |
| 108.0 |
| 95.5 |
| 0.0 |
| 12.8 |
| 0.0 |
| 0.0 |
| 14.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,368.6 |
| 1,348.2 |
| 1,296.5 |
| 1,265.0 |
| 1,202.6 |
| 1,215.0 |
| 1,215.9 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 815.3 |
| 858.6 |
| 768.1 |
| 754.0 |
| 673.6 |
| 701.7 |
| 769.9 |
| 651.6 |
| 654.0 |
| 692.7 |
| 722.5 |
| 629.5 |
| 744.2 |
| 722.0 |
| 683.0 |
| 622.1 |
| 722.6 |
| 785.3 |
| 474.3 |
| 232.3 |
| 256.1 |
| 196.4 |
| 235.8 |
| 4,291.2 |
| 3,722.7 |
| 3,730.3 |
| 4,042.3 |
| 4,504.2 |
| 4,179.7 |
| 4,094.0 |
| 3,979.3 |
| 2,135.7 |
| 1,907.4 |
| 1,917.2 |
| 2,039.9 |
| 2,084.7 |
| 2,240.6 |
| 2,105.9 |
| 2,134.2 |
| 2,180.0 |
| 2,049.1 |
| 2,095.4 |
| 2,161.2 |
| 1,015.2 |
| 686.3 |
| 783.0 |
| 724.5 |
| 676.2 |
| 5,151.0 |
| 5,078.7 |
| 5,065.5 |
| 4,962.1 |
| 4,885.2 |
| 4,636.0 |
| 4,767.4 |
| 4,849.5 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,013.5 |
| 1,043.1 |
| 1,037.7 |
| 1,001.5 |
| 960.2 |
| 954.2 |
| 999.2 |
| 976.0 |
| 976.2 |
| 1,472.4 |
| 1,449.8 |
| 1,433.6 |
| 1,458.9 |
| 1,495.5 |
| 1,556.0 |
| 1,566.2 |
| 1,586.6 |
| 1,634.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 347.7 |
| 352.6 |
| 387.3 |
| 270.6 |
| 253.7 |
| 257.8 |
| 262.7 |
| 410.5 |
| 411.6 |
| 400.9 |
| 393.6 |
| 389.5 |
| 390.4 |
| 382.4 |
| 377.1 |
| 370.6 |
| 352.2 |
| 353.2 |
| 323.5 |
| 157.4 |
| 152.4 |
| 158.6 |
| 153.2 |
| 145.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,433.5 |
| 13,410.7 |
| 13,691.1 |
| 13,951.2 |
| 13,620.8 |
| 13,628.1 |
| 13,598.4 |
| 8,706.2 |
| 8,456.1 |
| 8,471.4 |
| 9,613.7 |
| 9,672.1 |
| 10,385.7 |
| 10,312.1 |
| 11,147.3 |
| 11,472.5 |
| 11,391.3 |
| 11,494.3 |
| 12,556.8 |
| 8,998.4 |
| 1,601.2 |
| 1,681.8 |
| 1,636.1 |
| 1,084.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.7 |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,870.8 |
| 1,174.8 |
| 1,448.1 |
| 1,317.8 |
| 1,666.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.9) |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,011.7 |
| 7,285.3 |
| 6,961.1 |
| 6,520.6 |
| 6,121.3 |
| 5,865.7 |
| 5,755.9 |
| 7,943.1 |
| 7,647.5 |
| 7,355.7 |
| 6,116.5 |
| 5,860.2 |
| 5,609.0 |
| 5,389.5 |
| 5,047.7 |
| 4,856.9 |
| 4,669.6 |
| 4,406.9 |
| 4,142.2 |
| 1,870.8 |
| 1,170.7 |
| 1,448.1 |
| - |
| 1,667.3 |
| 6,961.1 |
| 6,520.6 |
| 6,121.3 |
| 5,865.7 |
| 5,755.9 |
| 7,943.1 |
| 7,647.5 |
| 7,355.7 |
| 6,116.5 |
| 5,860.2 |
| 5,609.0 |
| 5,389.5 |
| 5,047.7 |
| 4,856.9 |
| 4,669.6 |
| 4,406.9 |
| 4,142.2 |
| 1,870.8 |
| 1,170.7 |
| 1,448.1 |
| - |
| 1,667.3 |
| 2,407.0 |
| 2,518.2 |
| 3,836.5 |
| 3,645.2 |
| 3,541.1 |
| 4,335.5 |
| 4,394.5 |
| 4,564.9 |
| 5,322.8 |
| 5,063.6 |
| 5,138.7 |
| 5,451.4 |
| 6,346.0 |
| 6,204.0 |
| 6,396.6 |
| 6,606.3 |
| 7,232.6 |
| 6,949.3 |
| 502.1 |
| 272.5 |
| 365.8 |
| (128.6) |
| 1,320.5 |
| 1,128.7 |
| 661.2 |
| 392.6 |
| 246.8 |
| 266.8 |
| 2,613.8 |
| 2,365.4 |
| 2,124.8 |
| 1,932.7 |
| 1,730.5 |
| 2,037.5 |
| 1,832.1 |
| 2,208.2 |
| 2,269.4 |
| 2,123.0 |
| 1,840.5 |
| 2,466.8 |
| 8,320.4 |
| 692.2 |
| 880.2 |
| 812.5 |
| 797.3 |
| 6,961.1 |
| 6,520.6 |
| 6,121.3 |
| 5,865.7 |
| 5,755.9 |
| 7,943.1 |
| 7,647.5 |
| 7,355.7 |
| 6,116.5 |
| 5,860.2 |
| 5,609.0 |
| 5,389.5 |
| 5,047.7 |
| 4,856.9 |
| 4,669.6 |
| 4,406.9 |
| 4,142.2 |
| 1,870.8 |
| 1,170.7 |
| 1,448.1 |
| - |
| 1,667.3 |
| 2,200.9 |
| 1,878.0 |
| 1,439.2 |
| 724.8 |
| 469.4 |
| 360.0 |
| 2,604.9 |
| 2,289.1 |
| 2,331.5 |
| 1,092.2 |
| 835.0 |
| 586.6 |
| 366.0 |
| 24.8 |
| (166.9) |
| (355.3) |
| (614.8) |
| (881.9) |
| 1,704.7 |
| 1,001.4 |
| 1,278.3 |
| - |
| 1,494.0 |