| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 467.5 | 119.8 | 117.6 | 72.0 | 158.3 | 44.2 | 80.4 | 54.0 | 55.3 | 94.7 | 340.4 | 181.9 | 300.6 | 247.7 | 33.5 | 1,036.7 | 112.3 | |||
| Restricted Cash | 70.2 | 64.5 | 51.4 | 54.8 | 53.5 | 67.2 | 13.4 | 7.2 | 26.9 | 42.3 | 46.1 | 49.0 | 37.2 | 37.8 | 41.6 | 36.3 | 33.0 | 35.1 | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 467.5 | 119.8 | 117.6 | 72.0 | 158.3 | 44.2 | 80.4 | 54.0 | 55.3 | 94.7 | 340.4 | 181.9 | 300.6 | 247.7 | 33.5 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 45.0 | 38.0 | 39.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 9,847.9 | 8,716.0 | 6,876.3 | 6,497.6 | 6,170.0 | 6,616.9 | 6,299.1 | 5,477.1 | 7,786.3 | 9,097.1 | 10,974.6 | 9,662.8 | 8,586.7 | 8,611.9 | 7,634.6 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 695.0 | 699.5 | 547.2 | 546.6 | 539.1 | 538.4 | 505.2 | 477.5 | 469.4 | 468.1 | 465.5 | 459.7 | 457.0 | 453.2 | 408.6 | 370.9 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 9,847.9 | 8,716.0 | 6,876.3 | 6,497.6 | 6,170.0 | 6,616.9 | 6,299.1 | 5,477.1 | 7,786.3 | 9,097.1 | 10,974.6 | 9,662.8 | 8,586.7 | 8,611.9 | 7,634.6 | - | ||||
| (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 | 1,171.0 | 467.5 | 91.0 | 89.4 | 70.6 | 119.8 | 180.4 | 106.9 | 101.8 | 117.6 | 63.5 | 103.8 | 59.2 | 72.0 | 112.5 | |||||||||||||||||||||||||
| 57.6 |
| 96.3 |
| 58.4 |
| - |
| - |
| - |
| - |
| - |
| 1,036.7 |
| 112.3 |
| 57.6 |
| 96.3 |
| 58.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 16,099.1 | 15,831.4 | 13,028.4 | 13,023.5 | 12,667.4 | 11,119.8 | 8,230.6 | 10,209.5 | 10,731.9 | 11,325.8 | 11,854.2 | 10,886.9 | 10,627.2 | 10,829.3 | 9,280.5 | 8,655.8 | 8,550.7 | 8,655.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 68.5 | 68.5 | 18.0 | 18.0 | 18.0 | 18.0 | 17.0 | 47.0 | 47.0 | 42.0 | 47.0 | 50.3 | 50.3 | 50.3 | 50.3 | 50.3 | 50.3 | - | - | - |
| Intangible Assets | 654.5 | 817.3 | 314.2 | 418.1 | 519.8 | 519.9 | 260.2 | 305.1 | 410.1 | 479.8 | 586.7 | 481.0 | 489.8 | 551.7 | 372.4 | 316.4 | 389.7 | 505.5 | - | - |
| Operating Lease Right Of Use Assets | 412.2 | 424.2 | 240.2 | 237.3 | 233.9 | 192.3 | 167.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 111.2 | 115.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 20,336.0 | 19,938.3 | 15,698.9 | 15,771.2 | 15,257.5 | 15,920.1 | 14,032.9 | 12,718.6 | 14,088.5 | 15,759.3 | 21,449.8 | 21,331.4 | 20,075.9 | 19,915.6 | 17,408.5 | 13,331.9 | 12,209.7 | 11,849.8 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 12,033.6 | 10,880.6 | 8,774.0 | 8,483.0 | 8,111.4 | 8,572.7 | 7,365.4 | 6,206.0 | 8,493.5 | 9,818.0 | 11,703.5 | 10,334.3 | 9,144.7 | 9,161.8 | 8,187.9 | 5,185.9 | 6,251.1 | 6,442.0 | - | - |
| 293.5 |
| 253.6 |
| - |
| - |
| Additional Paid In Capital | 12,767.9 | 12,847.3 | 10,405.8 | 10,349.6 | 10,100.3 | 10,175.2 | 9,183.9 | 8,398.8 | 8,226.1 | 8,198.9 | 11,647.0 | 11,432.0 | 11,334.0 | 11,180.1 | 9,383.5 | 8,090.0 | 5,719.4 | 4,873.7 | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (9.9) | 28.8 | 19.4 | 28.1 | (3.1) | (3.7) | (2.9) | (4.7) | (24.0) | (29.6) | (30.5) | (23.9) | (14.5) | (14.7) | (19.6) | (13.2) | (2.1) | (81.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 642.8 | 653.7 | 525.6 | 527.9 | 543.3 | 556.2 | 582.4 | 568.2 | 293.9 | 393.7 | 402.7 | 261.8 | 207.8 | 202.5 | 187.1 | 188.7 | 178.1 | 206.6 | - | - |
| Total Stockholders Equity | 7,500.1 | 8,401.3 | 6,350.4 | 6,654.7 | 6,515.5 | 6,733.7 | 6,085.1 | 5,944.4 | 5,301.0 | 5,547.6 | 9,343.6 | 10,735.3 | 10,723.3 | 10,551.2 | 9,033.5 | 7,957.4 | 5,780.5 | 5,201.3 | 4,443.0 | 3,455.8 |
| Total Equity | 8,142.9 | 9,055.0 | 6,876.0 | 7,182.6 | 7,058.8 | 7,290.0 | 6,658.9 | 6,512.6 | 5,594.9 | 5,941.3 | 9,746.3 | 10,997.1 | 10,931.1 | 10,753.8 | 9,220.6 | 8,146.0 | 5,958.6 | 5,407.8 | 4,443.0 | 3,455.8 |
| - |
| - |
| - |
| - |
| Net debt | 9,380.4 | 8,596.2 | 6,758.7 | 6,425.6 | 6,011.7 | 6,572.6 | 6,218.7 | 5,423.1 | 7,731.0 | 9,002.4 | 10,634.1 | 9,480.8 | 8,286.2 | 8,364.2 | 7,601.1 | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 7,500.1 | 8,401.3 | 6,350.4 | 6,654.7 | 6,515.5 | 6,733.7 | 6,085.1 | 5,944.4 | 5,301.0 | 5,547.6 | 9,343.6 | 10,735.3 | 10,723.3 | 10,551.2 | 9,033.5 | 7,957.4 | 5,780.5 | 5,201.3 | 4,443.0 | 3,455.8 |
| Tangible Book Value | 6,777.0 | 7,515.5 | 6,018.3 | 6,218.6 | 5,977.7 | 6,195.8 | 5,807.9 | 5,592.4 | 4,843.9 | 5,025.8 | 8,710.0 | 10,203.9 | 10,183.1 | 9,949.2 | 8,610.7 | 7,590.6 | 5,340.5 | 4,695.8 | - | - |
| 73.0 |
| 89.1 |
| 158.3 |
| 201.1 |
| 96.9 |
| 34.0 |
| 44.2 |
| 139.8 |
| 672.1 |
| 716.8 |
| 80.4 |
| 125.0 |
| 130.5 |
| 120.1 |
| 110.8 |
| 78.9 |
| 91.4 |
| 86.0 |
| 55.3 |
| 133.9 |
| 392.0 |
| 764.1 |
| 94.7 |
| 132.9 |
| 116.5 |
| Restricted Cash | 94.9 | 70.2 | 68.7 | 73.8 | 68.0 | 64.5 | 61.6 | 52.4 | 55.4 | 51.4 | 50.4 | 56.7 | 58.0 | 54.8 | 54.5 | 54.8 | 52.1 | 53.5 | 53.7 | 129.1 | 68.0 | 67.2 | 83.2 | 85.5 | 85.0 | 13.4 | 30.1 | 25.5 | 26.5 | 29.1 | 29.9 | 30.5 | 31.9 | 26.9 | 27.1 | 61.5 | 60.8 | 42.3 | 71.7 | 180.4 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,171.0 | 467.5 | 91.0 | 89.4 | 70.6 | 119.8 | 180.4 | 106.9 | 101.8 | 117.6 | 63.5 | 103.8 | 59.2 | 72.0 | 112.5 | 73.0 | 89.1 | 158.3 | 201.1 | 96.9 | 34.0 | 44.2 | 139.8 | 672.1 | 716.8 | 80.4 | 125.0 | 130.5 | 120.1 | 110.8 | 78.9 | 91.4 | 86.0 | 55.3 | 133.9 | 392.0 | 764.1 | 94.7 | 132.9 | 116.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 16,836.8 | 16,099.1 | 15,831.2 | 15,820.1 | 15,839.8 | 15,831.4 | 15,892.4 | 16,397.9 | 16,663.0 | 13,028.4 | 13,120.1 | 13,097.2 | 13,087.3 | 13,023.5 | 12,878.1 | 12,873.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 68.5 | 68.5 | 68.5 | 68.5 | 68.5 | 68.5 | 65.2 | 65.2 | 65.2 | 18.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Intangible Assets | 758.5 | 654.5 | 610.5 | 677.1 | 747.8 | 817.3 | 898.4 | 1,076.1 | 1,160.4 | 314.2 | 339.2 | 364.5 | 392.0 | 418.1 | 444.2 | 470.9 | 497.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 395.9 | 412.2 | 417.4 | 426.6 | 422.0 | 424.2 | 427.7 | 440.6 | 434.0 | 240.2 | 233.5 | 234.1 | 235.6 | 237.3 | 232.2 | 233.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 120.3 | 111.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 21,616.2 | 20,336.0 | 19,582.4 | 19,810.3 | 19,815.7 | 19,938.3 | 19,969.8 | 20,179.7 | 20,542.0 | 15,698.9 | 15,602.5 | 15,603.5 | 15,602.3 | 15,771.2 | 15,662.0 | 15,318.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 10,422.8 | - | 9,131.6 | 9,041.3 | 8,876.7 | - | 8,583.4 | 8,603.0 | 8,755.8 | - | 6,664.4 | 6,568.7 | 6,453.9 | - | 6,591.0 | 6,453.8 | 6,335.6 | - | 5,538.4 | 5,075.4 | 6,041.2 | - | 6,457.1 | 6,756.4 | 6,416.9 | - | 6,548.0 | 6,231.8 | 5,674.6 | - | 6,705.8 | 7,310.0 | 7,871.7 | - | 7,371.4 | 7,390.5 | 8,050.2 | - | 10,826.7 | 10,662.4 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 12,556.2 | 12,033.6 | 11,317.1 | 11,223.3 | 10,972.3 | 10,880.6 | 10,747.8 | 10,760.9 | 10,942.5 | 8,774.0 | 8,569.7 | 8,477.9 | 8,378.7 | 8,483.0 | 8,535.6 | 8,361.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 695.3 | 695.0 | 694.9 | 694.9 | 698.6 | 699.5 | 699.4 | 700.3 | 703.7 | 547.2 | 547.1 | 547.1 | 547.0 | 546.6 | 537.5 | 539.6 | 539.5 | 539.1 | 539.1 | 539.0 | 538.9 | 538.4 | 538.4 | 538.3 | 538.1 | 505.2 | 494.8 | 491.1 | 477.9 | 477.5 | 469.9 | 469.8 | 469.7 | 469.4 | 469.0 | 468.9 | 468.4 | 468.1 | 467.8 | 467.3 |
| Additional Paid In Capital | 13,103.0 | 12,767.9 | 12,765.1 | 12,763.7 | 12,827.6 | 12,847.3 | 12,844.6 | 12,859.6 | 12,918.9 | 10,405.8 | 10,402.0 | 10,385.0 | 10,360.1 | 10,349.6 | 10,014.7 | 10,073.7 | ||||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.5) | (9.9) | (8.0) | (5.0) | 6.9 | 28.8 | (12.4) | 42.3 | 38.5 | 19.4 | 36.7 | 31.5 | 18.7 | 28.1 | 29.5 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1,206.5 | 642.8 | 640.2 | 638.7 | 640.9 | 653.7 | 657.8 | 659.8 | 663.0 | 525.6 | 526.5 | 526.8 | 528.0 | 527.9 | 531.8 | 535.2 | 539.5 | |||||||||||||||||||||||
| Total Stockholders Equity | 7,826.3 | 7,500.1 | 7,597.3 | 7,928.1 | 8,188.0 | 8,401.3 | 8,562.8 | 8,757.5 | 8,881.6 | 6,350.4 | 6,457.3 | 6,535.1 | 6,609.7 | 6,654.7 | 6,467.0 | 6,305.2 | ||||||||||||||||||||||||
| Total Equity | 9,032.8 | 8,142.9 | 8,237.5 | 8,566.8 | 8,829.0 | 9,055.0 | 9,220.7 | 9,417.3 | 9,544.7 | 6,876.0 | 6,983.8 | 7,061.9 | 7,137.7 | 7,182.6 | 6,998.8 | 6,840.4 | 6,947.7 | 7,058.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 10,422.8 | - | 9,131.6 | 9,041.3 | 8,876.7 | - | 8,583.4 | 8,603.0 | 8,755.8 | - | 6,664.4 | 6,568.7 | 6,453.9 | - | 6,591.0 | 6,453.8 | 6,335.6 | - | 5,538.4 | 5,075.4 | 6,041.2 | - | 6,457.1 | 6,756.4 | 6,416.9 | - | 6,548.0 | 6,231.8 | 5,674.6 | - | 6,705.8 | 7,310.0 | 7,871.7 | - | 7,371.4 | 7,390.5 | 8,050.2 | - | 10,826.7 | 10,662.4 |
| Net debt | 9,251.8 | - | 9,040.5 | 8,951.8 | 8,806.0 | - | 8,402.9 | 8,496.1 | 8,654.0 | - | 6,600.9 | 6,464.9 | 6,394.6 | - | 6,478.5 | 6,380.7 | 6,246.5 | - | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 7,826.3 | 7,500.1 | 7,597.3 | 7,928.1 | 8,188.0 | 8,401.3 | 8,562.8 | 8,757.5 | 8,881.6 | 6,350.4 | 6,457.3 | 6,535.1 | 6,609.7 | 6,654.7 | 6,467.0 | 6,305.2 | 6,408.2 | 6,515.5 | ||||||||||||||||||||||
| Tangible Book Value | 6,999.3 | 6,777.0 | 6,918.2 | 7,182.5 | 7,371.7 | 7,515.5 | 7,599.3 | 7,616.2 | 7,656.0 | 6,018.3 | 6,118.1 | 6,170.6 | 6,217.8 | 6,236.6 | 6,022.7 | 5,834.3 | 5,911.1 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,839.1 |
| 12,667.4 |
| 12,076.6 |
| 11,604.0 |
| 11,148.9 |
| 11,119.8 |
| 11,034.2 |
| 12,787.0 |
| 12,581.8 |
| 11,033.1 |
| 11,535.1 |
| 11,233.9 |
| 10,627.2 |
| 10,209.5 |
| 10,235.7 |
| 9,962.0 |
| 10,859.2 |
| 10,731.9 |
| 10,535.8 |
| 10,651.5 |
| 10,633.7 |
| 11,325.8 |
| 12,101.5 |
| 11,925.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.0 |
| 47.0 |
| 47.0 |
| 42.4 |
| 50.3 |
| 50.3 |
| 519.8 |
| 520.3 |
| 511.6 |
| 495.9 |
| 519.9 |
| 501.6 |
| 537.6 |
| 550.3 |
| 331.7 |
| 303.7 |
| 318.0 |
| 275.6 |
| 305.1 |
| 305.8 |
| 294.1 |
| 395.3 |
| 410.1 |
| 400.9 |
| 414.4 |
| 432.1 |
| 479.8 |
| 538.6 |
| 550.6 |
| 232.5 |
| 233.9 |
| 218.5 |
| 215.3 |
| 198.4 |
| 192.3 |
| 190.9 |
| 193.7 |
| 171.8 |
| 172.5 |
| 173.0 |
| 172.4 |
| 165.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.3 |
| - |
| - |
| 42.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,287.3 |
| 15,257.5 |
| 14,743.5 |
| 14,332.4 |
| 15,193.9 |
| 15,920.1 |
| 15,751.8 |
| 16,316.4 |
| 16,072.7 |
| 14,032.9 |
| 14,010.2 |
| 13,713.1 |
| 12,899.5 |
| 12,718.6 |
| 13,084.0 |
| 13,451.4 |
| 14,067.6 |
| 14,088.5 |
| 13,904.1 |
| 14,102.6 |
| 14,855.9 |
| 15,759.3 |
| 21,188.5 |
| 21,116.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,241.6 |
| 8,111.4 |
| 7,405.1 |
| 6,898.6 |
| 7,877.2 |
| 8,572.7 |
| 8,345.5 |
| 8,647.7 |
| 8,259.2 |
| 7,365.4 |
| 7,486.9 |
| 7,093.8 |
| 6,500.4 |
| 6,206.0 |
| 7,443.6 |
| 8,034.7 |
| 8,586.6 |
| 8,493.5 |
| 8,049.9 |
| 8,073.6 |
| 8,682.4 |
| 9,818.0 |
| 11,613.1 |
| 11,440.1 |
| 10,084.7 |
| 10,100.3 |
| 10,122.1 |
| 10,229.5 |
| 10,223.7 |
| 10,175.2 |
| 10,228.1 |
| 10,222.7 |
| 10,213.0 |
| 9,183.9 |
| 8,904.8 |
| 8,801.0 |
| 8,405.3 |
| 8,398.8 |
| 8,189.9 |
| 8,187.4 |
| 8,183.2 |
| 8,226.1 |
| 8,224.5 |
| 8,216.8 |
| 8,203.8 |
| 8,198.9 |
| 11,720.6 |
| 11,701.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.3) |
| (3.0) |
| (3.1) |
| (3.3) |
| (3.4) |
| (3.5) |
| (3.7) |
| (3.2) |
| (2.2) |
| (2.5) |
| (2.9) |
| (5.2) |
| (4.5) |
| (3.9) |
| (4.7) |
| (4.3) |
| (4.1) |
| (21.3) |
| (24.0) |
| (24.5) |
| (27.3) |
| (28.7) |
| (29.6) |
| (30.2) |
| (30.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 543.3 |
| 548.4 |
| 548.9 |
| 552.1 |
| 556.2 |
| 566.3 |
| 570.0 |
| 576.9 |
| 582.4 |
| 590.2 |
| 564.9 |
| 562.2 |
| 568.2 |
| 569.2 |
| 273.2 |
| 274.6 |
| 293.9 |
| 322.8 |
| 326.9 |
| 332.1 |
| 393.7 |
| 392.3 |
| 395.3 |
| 6,408.2 |
| 6,515.5 |
| 6,670.4 |
| 6,884.9 |
| 6,764.5 |
| 6,733.7 |
| 6,840.1 |
| 7,098.7 |
| 7,236.5 |
| 6,085.1 |
| 5,933.1 |
| 6,054.4 |
| 5,836.9 |
| 5,944.4 |
| 5,071.2 |
| 5,143.5 |
| 5,206.3 |
| 5,301.0 |
| 5,531.4 |
| 5,702.0 |
| 5,841.3 |
| 5,547.6 |
| 9,183.1 |
| 9,281.1 |
| 7,218.8 |
| 7,351.4 |
| 7,241.1 |
| 7,290.0 |
| 7,362.2 |
| 7,637.3 |
| 7,813.4 |
| 6,658.9 |
| 6,523.4 |
| 6,619.3 |
| 6,399.1 |
| 6,512.6 |
| 5,640.4 |
| 5,416.7 |
| 5,480.9 |
| 5,594.9 |
| 5,854.2 |
| 6,028.9 |
| 6,173.5 |
| 5,941.3 |
| 9,575.4 |
| 9,676.4 |
| 5,337.3 |
| 4,978.5 |
| 6,007.2 |
| - |
| 6,317.3 |
| 6,084.4 |
| 5,700.2 |
| - |
| 6,423.0 |
| 6,101.2 |
| 5,554.5 |
| - |
| 6,626.9 |
| 7,218.6 |
| 7,785.7 |
| - |
| 7,237.5 |
| 6,998.6 |
| 7,286.1 |
| - |
| 10,693.8 |
| 10,546.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,670.4 |
| 6,884.9 |
| 6,764.5 |
| 6,733.7 |
| 6,840.1 |
| 7,098.7 |
| 7,236.5 |
| 6,085.1 |
| 5,933.1 |
| 6,054.4 |
| 5,836.9 |
| 5,944.4 |
| 5,071.2 |
| 5,143.5 |
| 5,206.3 |
| 5,301.0 |
| 5,531.4 |
| 5,702.0 |
| 5,841.3 |
| 5,547.6 |
| 9,183.1 |
| 9,281.1 |
| 5,995.7 |
| 6,150.0 |
| 6,373.3 |
| 6,268.6 |
| 6,213.8 |
| 6,338.5 |
| 6,561.1 |
| 6,686.2 |
| 5,753.4 |
| 5,629.4 |
| 5,736.4 |
| 5,561.3 |
| 5,639.4 |
| 4,765.4 |
| 4,849.4 |
| 4,811.0 |
| 4,890.9 |
| 5,083.5 |
| 5,240.6 |
| 5,362.2 |
| 5,025.4 |
| 8,594.1 |
| 8,680.2 |