| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 1,727.0 | 3,081.0 | 2,096.0 | 1,906.0 | 1,536.4 | 1,604.9 | 1,869.6 | 606.2 | 1,412.5 | 748.5 | 2,228.8 | 610.9 | 261.9 | 252.2 | 278.8 | 442.8 | 346.1 | ||
| Restricted Cash | 60.0 | 1.0 | 0.5 | 1.7 | 12.2 | 11.1 | 7.1 | 10.9 | 26.9 | 15.1 | 479.4 | 3.1 | 3.2 | 9.4 | 88.3 | - | - | - | |
| Short Term Investments | 1,500.0 | 527.0 | 0.0 | - | 0.0 | 4.5 | 10.4 | 4.5 | 28.3 | 3.4 | 12.9 | 529.4 | 369.8 | 166.5 | 635.7 | 147.2 | 248.5 | ||
| Cash And Short Term Investments | 3,227.0 | 3,608.0 | 2,096.0 | 1,906.0 | 1,536.4 | 1,609.4 | 1,879.9 | 610.7 | 1,440.8 | 751.9 | 2,241.7 | 1,140.3 | 631.7 | 418.7 | 914.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,001.0 | 949.0 | 1,004.0 | 855.0 | 681.8 | 676.7 | 689.1 | 630.1 | 576.3 | 396.2 | 292.0 | 262.6 | 184.8 | 163.8 | 139.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 36,972.0 | 30,723.0 | 29,202.0 | 25,982.5 | 23,702.9 | 21,679.4 | 18,087.2 | 15,996.7 | 13,738.8 | 10,650.9 | 8,395.6 | 7,388.6 | 6,617.9 | 5,546.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 127.0 | 133.0 | 162.0 | 116.0 | 84.1 | 77.7 | 52.2 | 97.0 | 101.7 | 60.2 | 49.9 | 30.2 | 30.3 | 27.7 | 23.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | 15,334.0 | 13,840.6 | 12,880.5 | 11,722.1 | 10,633.9 | 10,401.1 | 9,890.5 | 8,470.3 | 5,309.8 | 5,245.8 | 3,503.6 | 3,272.9 | 2,449.7 | 2,697.3 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,299.0 | 16,533.0 | 14,838.6 | 12,880.5 | 11,722.1 | 10,633.9 | 10,401.1 | 9,890.5 | 8,470.3 | 5,309.8 | 5,245.8 | 3,503.6 | 3,272.9 | 2,449.7 | 2,697.3 | - | |||
| (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 | 1,362.0 | 1,727.0 | 2,077.0 | 3,660.0 | 2,950.0 | 3,081.0 | 2,776.0 | 1,993.0 | 1,527.0 | 2,096.0 | 2,357.0 | 2,342.0 | 2,643.0 | 1,906.4 | ||||||||||||||||||||||||||
| 220.2 |
| 290.6 |
| - |
| - |
| - |
| 590.0 |
| 594.6 |
| 220.2 |
| 290.6 |
| 116.4 |
| 64.8 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 134.0 | 91.0 | 100.0 | 79.2 | 65.2 | 61.4 | 56.0 | 70.4 | 64.8 | 79.3 | 48.3 | 29.5 | 26.6 | 21.3 | 19.4 | 17.8 | - | - | - |
| Other Current Assets | 897.0 | 890.0 | 468.0 | 459.1 | 462.7 | 323.0 | 303.5 | 274.9 | 232.0 | 319.4 | 212.9 | 85.0 | 72.1 | 57.5 | 182.2 | 71.7 | 21.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,125.0 | 5,447.0 | 3,568.0 | 3,305.3 | 2,957.1 | 2,609.2 | 2,872.6 | 1,515.7 | 2,249.1 | 1,467.5 | 3,259.3 | 1,490.9 | 888.7 | 640.1 | 1,235.8 | 778.0 | 727.9 | - | - |
| 4,553.7 |
| 3,665.9 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 7,176.3 | 5,934.7 | 4,970.6 | 4,344.2 | 3,451.7 | 2,789.2 | 2,390.3 | 2,026.3 | 1,631.2 | 1,327.8 | 1,014.9 | - | - | - |
| Property,Plant & Equipment Net | 23,584.0 | 19,249.0 | 18,601.0 | 16,649.5 | 15,445.8 | 14,503.1 | 12,152.6 | 11,026.0 | 9,394.6 | 7,199.2 | 5,606.4 | 4,998.3 | 4,591.7 | 3,915.7 | 3,225.9 | 2,651.0 | 1,808.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | 0.0 | 9.2 | 10.0 | 4.6 | 0.4 | 398.4 | 127.8 | 161.8 | 2.8 | 9.8 | - | - |
| Equity Method Investments | 551.0 | 519.0 | 468.0 | 348.1 | 245.0 | 163.1 | 59.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5,984.0 | 5,504.0 | 5,737.0 | 5,654.0 | 5,372.0 | 5,472.6 | 4,781.9 | 4,836.4 | 4,411.8 | 2,986.1 | 1,063.2 | 1,002.1 | 1,042.2 | 1,042.6 | 866.5 | 774.4 | 381.1 | - | - |
| Intangible Assets | 1,316.0 | 1,417.0 | 1,705.0 | 1,898.0 | 1,936.0 | 2,170.9 | 2,102.4 | 2,333.3 | 2,385.0 | 719.2 | 224.6 | 147.5 | 184.2 | 201.6 | 148.6 | 150.9 | 51.0 | - | - |
| Operating Lease Right Of Use Assets | 1,392.0 | 1,419.0 | 1,449.0 | 1,428.0 | 1,282.4 | 1,475.1 | 1,475.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 100.0 | 48.0 | 62.0 | 44.6 | 59.8 | 66.4 | 35.8 | 58.3 | 66.0 | 62.3 | 61.2 | 45.1 | 230.0 | 91.0 | 17.0 | 17.0 | 5.2 | - | - |
| Other Non-Current Assets | 2,740.0 | 2,049.0 | 1,591.0 | 1,376.1 | 926.1 | 776.0 | 580.8 | 533.3 | 241.8 | 226.3 | 198.6 | 128.6 | 387.3 | 208.0 | 146.7 | 90.9 | 55.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 40,141.0 | 35,085.0 | 32,651.0 | 30,310.7 | 27,918.7 | 27,006.8 | 23,965.6 | 20,244.6 | 18,691.5 | 12,608.4 | 10,356.7 | 7,782.0 | 7,492.4 | 6,135.8 | 5,785.3 | 4,448.0 | 3,038.2 | - | - |
| 12.6 |
| - |
| - |
| - |
| Short Term Debt | 1,299.0 | 1,199.0 | 998.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 133.0 | 123.0 | 125.0 | 132.0 | 109.7 | 101.3 | 76.2 | 73.1 | 12.8 | 18.7 | 12.5 | 6.9 | 5.0 | 8.9 | 2.9 | 2.3 | - | - | - |
| Operating Lease Liabilities Current | 155.0 | 144.0 | 131.0 | 139.5 | 144.0 | 154.2 | 145.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 473.0 | 421.0 | 438.0 | 413.1 | 364.8 | 317.1 | 241.4 | 235.7 | 214.6 | 172.8 | 131.2 | 115.2 | 92.1 | 85.6 | 66.3 | - | - | - | - |
| Other Current Liabilities | 340.0 | 232.0 | 302.0 | 251.3 | 214.5 | 354.4 | 153.9 | 127.0 | 159.9 | 133.1 | 192.3 | 162.7 | 148.0 | 149.3 | 57.7 | 52.6 | 41.2 | - | - |
| Total Current Liabilities | 3,893.0 | 3,349.0 | 3,162.0 | 1,838.3 | 1,606.0 | 2,024.8 | 2,157.9 | 1,515.1 | 1,242.7 | 1,028.7 | 1,656.4 | 643.8 | 546.5 | 549.1 | 725.3 | 318.1 | 315.5 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,304.0 | 1,331.0 | 1,331.0 | 1,272.8 | 1,107.2 | 1,308.6 | 1,315.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 170.0 | 150.0 | 154.0 | 155.0 | 87.5 | 71.2 | 46.6 | 46.6 | 121.3 | 2.7 | 3.6 | 0.4 | 2.1 | 5.4 | 5.5 | 4.9 | - | - | - |
| Deferred Tax Liabilities | 367.0 | 339.0 | 394.0 | 383.4 | 340.3 | 290.4 | 247.2 | 247.8 | 252.3 | 274.3 | 100.6 | 69.2 | 69.8 | 61.3 | 118.0 | 103.7 | 25.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 983.0 | 760.0 | 796.0 | 797.9 | 763.4 | 949.0 | 621.7 | 629.8 | 661.7 | 623.2 | 390.4 | 305.0 | 275.0 | 245.7 | 286.4 | 228.8 | 94.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 25,963.0 | 21,533.0 | 20,137.0 | 18,804.9 | 17,036.9 | 16,372.7 | 15,125.2 | 13,025.4 | 11,841.7 | 8,242.5 | 7,611.3 | 5,511.8 | 4,909.4 | 3,738.2 | 3,765.5 | 2,567.5 | 1,855.7 | - | - |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 6,099.0 | 4,749.0 | 3,934.0 | 2,964.8 | 2,260.5 | 1,760.3 | 1,391.4 | 889.9 | 252.7 | 18.6 | (108.2) | (296.0) | (36.4) | (131.1) | (271.2) | (365.9) | (386.0) | - | - |
| Accumulated Other Comprehensive Income | (1,359.0) | (1,735.0) | (1,290.0) | (1,389.4) | (1,085.8) | (913.4) | (934.6) | (945.7) | (785.2) | (949.1) | (509.1) | (332.4) | (113.8) | (101.0) | (143.7) | (112.0) | (97.2) | - | - |
| Treasury Stock | - | - | - | - | 112.2 | 122.1 | 144.3 | 145.2 | 146.3 | 147.6 | 7.4 | 11.4 | 84.7 | 36.7 | 86.7 | - | - | - | - |
| Minority Interest | (3.0) | (1.0) | 0.0 | (0.1) | (0.3) | 0.1 | (0.2) | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 14,156.0 | 13,528.0 | 12,489.0 | 11,506.0 | 10,882.1 | 10,634.0 | 8,840.6 | 7,219.3 | 6,849.8 | 4,365.8 | 2,745.4 | 2,270.1 | 2,459.1 | 2,313.4 | 1,936.2 | 1,863.7 | 1,182.5 | 916.7 | 862.0 |
| Total Equity | 14,153.0 | 13,527.0 | 12,489.0 | 11,506.0 | 10,883.0 | 10,634.1 | 8,840.4 | 7,219.3 | 6,849.8 | 4,365.8 | 2,745.4 | 2,270.1 | 2,459.1 | 2,313.4 | 1,936.2 | 1,863.7 | 1,182.5 | 916.7 | 862.0 |
| - |
| - |
| - |
| Net debt | (1,928.0) | 12,925.0 | 12,742.6 | 10,974.5 | 10,185.8 | 9,024.5 | 8,521.2 | 9,279.8 | 7,029.5 | 4,557.9 | 3,004.1 | 2,363.3 | 2,641.2 | 2,031.0 | 1,782.8 | - | - | - | - |
| Working Capital | 1,232.0 | 2,098.0 | 406.0 | 1,467.0 | 1,351.1 | 584.4 | 714.8 | 0.6 | 1,006.4 | 438.8 | 1,602.9 | 847.2 | 342.2 | 91.0 | 510.5 | 459.9 | 412.4 | - | - |
| Book Value | 14,156.0 | 13,528.0 | 12,489.0 | 11,506.0 | 10,882.1 | 10,634.0 | 8,840.6 | 7,219.3 | 6,849.8 | 4,365.8 | 2,745.4 | 2,270.1 | 2,459.1 | 2,313.4 | 1,936.2 | 1,863.7 | 1,182.5 | 916.7 | 862.0 |
| Tangible Book Value | 6,856.0 | 6,607.0 | 5,047.0 | 3,954.0 | 3,574.1 | 2,990.5 | 1,956.4 | 49.6 | 53.1 | 660.5 | 1,457.6 | 1,120.5 | 1,232.7 | 1,069.3 | 921.0 | 938.4 | 750.4 | - | - |
| 2,500.8 |
| 1,891.3 |
| 1,695.3 |
| 1,536.4 |
| 1,379.1 |
| 1,799.7 |
| 1,753.0 |
| 1,604.9 |
| 2,645.0 |
| 4,785.1 |
| 1,171.3 |
| - |
| 1,402.4 |
| 1,613.5 |
| 1,633.8 |
| - |
| 870.5 |
| 966.3 |
| 2,023.8 |
| 1,412.5 |
| 1,600.0 |
| 1,063.8 |
| 4,923.3 |
| 748.5 |
| 987.9 |
| 483.2 |
| Restricted Cash | 59.0 | - | 60.0 | 5.0 | 12.0 | - | 0.0 | 3.0 | 3.0 | - | 1.0 | 0.0 | 1.0 | - | 2.5 | 8.9 | 11.3 | - | 11.6 | 13.0 | 9.7 | - | 11.4 | 13.3 | 6.5 | - | 8.0 | 13.7 | 11.3 | - | 17.3 | 25.3 | 33.5 | - | 25.1 | 29.0 | 9.9 | - | 25.3 | 3.4 |
| Short Term Investments | 1,692.0 | 1,500.0 | 854.0 | 872.0 | 723.0 | 527.0 | 451.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 4.2 | 4.5 | 14.2 | 22.1 | 25.8 | - | 19.6 | 17.2 | 13.8 | - | 15.4 | 18.2 | 27.0 | 28.3 | 29.6 | 4.2 | 14.7 | 3.4 | 0.4 | 3.3 |
| Cash And Short Term Investments | 3,054.0 | 3,227.0 | 2,931.0 | 4,532.0 | 3,673.0 | 3,608.0 | 3,227.0 | 1,993.0 | 1,527.0 | 2,096.0 | 2,357.0 | 2,342.0 | 2,643.0 | 1,906.4 | 2,500.8 | 1,891.3 | 1,695.3 | 1,536.4 | 1,379.1 | 1,799.7 | 1,757.2 | 1,609.4 | 2,659.2 | 4,807.1 | 1,197.2 | - | 1,422.0 | 1,630.7 | 1,647.7 | - | 885.9 | 984.5 | 2,050.8 | 1,440.8 | 1,629.6 | 1,068.0 | 4,938.0 | 751.9 | 988.4 | 486.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,108.0 | 1,001.0 | 1,144.0 | 1,137.0 | 1,089.0 | 949.0 | 1,123.0 | 1,124.0 | 1,079.0 | 1,004.0 | 1,030.7 | 1,006.1 | 913.4 | 855.4 | 778.9 | 812.8 | 780.4 | 681.8 | 792.1 | 726.4 | 684.6 | 676.7 | 705.5 | 691.6 | 687.2 | - | 746.6 | 752.7 | 703.8 | 576.3 | 662.4 | 616.5 | 645.5 | 576.3 | 597.2 | 545.7 | 430.0 | 396.2 | 377.5 | 347.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 1,184.0 | 897.0 | 891.0 | 881.0 | 743.0 | 890.0 | 705.0 | 612.0 | 561.0 | 468.0 | 497.2 | 395.7 | 437.2 | 459.1 | 656.9 | 514.3 | 471.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,346.0 | 5,125.0 | 4,966.0 | 6,550.0 | 5,505.0 | 5,447.0 | 5,055.0 | 3,729.0 | 3,167.0 | 3,568.0 | 3,885.4 | 3,744.0 | 3,993.1 | 3,305.3 | 4,017.1 | 3,289.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 24,169.0 | 23,584.0 | 21,897.0 | 21,207.0 | 20,017.0 | 19,249.0 | 19,665.0 | 18,614.0 | 18,511.0 | 18,601.0 | 17,370.6 | 17,267.3 | 16,913.7 | 16,649.5 | 15,140.6 | 15,455.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 693.0 | 551.0 | 601.0 | 618.0 | 578.0 | 519.0 | 546.0 | 497.0 | 454.0 | 468.0 | 404.0 | 396.8 | 372.0 | 348.1 | 301.0 | 301.9 | 277.3 | |||||||||||||||||||||||
| Goodwill | 5,931.0 | 5,984.0 | 5,945.0 | 5,982.0 | 5,633.0 | 5,504.0 | 5,768.0 | 5,622.0 | 5,621.0 | 5,737.0 | 5,589.1 | 5,732.0 | 5,712.1 | 5,654.2 | 5,393.7 | 5,585.3 | 5,316.1 | 5,372.1 | ||||||||||||||||||||||
| Intangible Assets | 1,258.0 | 1,316.0 | 1,331.0 | 1,389.0 | 1,388.0 | 1,417.0 | 1,544.0 | 1,573.0 | 1,624.0 | 1,705.0 | 1,730.5 | 1,807.5 | 1,859.7 | 1,897.6 | 1,892.8 | 1,982.4 | 1,877.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,345.0 | 1,392.0 | 1,439.0 | 1,481.0 | 1,477.0 | 1,419.0 | 1,487.0 | 1,379.0 | 1,395.0 | 1,449.0 | 1,516.0 | 1,529.1 | 1,403.7 | 1,428.0 | 1,377.2 | 1,453.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2,849.0 | 2,740.0 | 2,482.0 | 2,240.0 | 2,059.0 | 2,049.0 | 1,919.0 | 1,937.0 | 1,619.0 | 1,591.0 | 1,593.0 | 1,487.1 | 1,391.9 | 1,376.1 | 1,504.5 | 1,272.1 | 1,019.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 40,898.0 | 40,141.0 | 38,060.0 | 38,849.0 | 36,079.0 | 35,085.0 | 35,438.0 | 32,854.0 | 31,937.0 | 32,651.0 | 31,684.6 | 31,566.9 | 31,274.2 | 30,310.7 | 29,325.9 | 29,038.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 146.0 | 133.0 | 128.0 | 132.0 | 130.0 | 123.0 | 128.0 | 127.0 | 129.0 | 125.0 | 116.9 | 118.2 | 129.4 | 132.1 | 118.0 | 128.5 | 115.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 161.0 | 155.0 | 159.0 | 158.0 | 150.0 | 144.0 | 149.0 | 141.0 | 136.0 | 131.0 | 135.6 | 139.7 | 141.6 | 139.5 | 136.8 | 140.7 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 288.0 | 340.0 | 280.0 | 368.0 | 245.0 | 232.0 | 297.0 | 230.0 | 186.0 | 302.0 | 194.7 | 215.5 | 226.1 | 251.3 | 211.4 | 204.4 | 232.6 | |||||||||||||||||||||||
| Total Current Liabilities | 4,538.0 | 3,893.0 | 3,069.0 | 4,241.0 | 3,327.0 | 3,349.0 | 4,370.0 | 3,068.0 | 2,891.0 | 3,162.0 | 1,893.7 | 1,854.2 | 1,754.2 | 1,838.3 | 1,696.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 19,785.0 | - | 17,328.0 | 18,073.0 | 15,887.0 | - | 15,395.0 | 14,454.0 | 13,742.0 | - | 13,703.4 | 13,461.5 | 13,489.8 | - | 12,738.2 | 12,893.6 | 11,792.2 | - | 11,751.5 | 11,808.1 | 11,252.5 | - | 10,618.5 | 12,437.7 | 10,174.1 | - | 9,489.2 | 9,672.3 | 9,801.2 | - | 9,949.9 | 9,962.7 | 9,494.9 | - | 8,449.3 | 7,728.1 | 7,648.8 | - | 5,441.4 | 5,450.6 |
| Operating Lease Liabilities Non-Current | 1,256.0 | 1,304.0 | 1,334.0 | 1,378.0 | 1,380.0 | 1,331.0 | 1,366.0 | 1,265.0 | 1,280.0 | 1,331.0 | 1,399.9 | 1,403.3 | 1,240.1 | 1,272.8 | 1,227.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 226.0 | 170.0 | 173.0 | 164.0 | 158.0 | 150.0 | 145.0 | 142.0 | 146.0 | 154.0 | 153.1 | 158.6 | 153.0 | 155.3 | 156.0 | 162.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 930.0 | 983.0 | 861.0 | 932.0 | 744.0 | 760.0 | 822.0 | 787.0 | 752.0 | 796.0 | 775.3 | 785.5 | 784.9 | 797.9 | 738.9 | 789.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 26,578.0 | 25,963.0 | 23,880.0 | 24,742.0 | 22,166.0 | 21,533.0 | 21,826.0 | 20,551.0 | 19,613.0 | 20,137.0 | 19,773.0 | 19,517.9 | 19,245.3 | 18,804.9 | 18,171.8 | 18,408.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,514.0 | 6,099.0 | 5,834.0 | 5,460.0 | 5,092.0 | 4,749.0 | 4,763.0 | 4,466.0 | 4,165.0 | 3,934.0 | 3,706.4 | 3,430.7 | 3,223.6 | 2,964.8 | 2,836.1 | 2,624.3 | 2,407.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,343.0) | (1,359.0) | (1,419.0) | (1,399.0) | (1,559.0) | (1,735.0) | (1,283.0) | (1,541.0) | (1,498.0) | (1,290.0) | (1,526.0) | (1,288.5) | (1,285.2) | (1,389.4) | (1,755.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 98.8 | 107.9 | 112.2 | ||||||||||||||||||||||
| Minority Interest | (3.0) | (3.0) | (2.0) | (2.0) | (1.0) | (1.0) | (1.0) | - | - | 0.0 | (0.3) | (0.1) | (0.2) | (0.1) | (0.3) | (0.2) | (0.1) | |||||||||||||||||||||||
| Total Stockholders Equity | 14,298.0 | 14,156.0 | 14,157.0 | 14,084.0 | 13,889.0 | 13,528.0 | 13,588.0 | 12,278.0 | 12,299.0 | 12,489.0 | 11,886.9 | 12,025.0 | 12,029.0 | 11,506.0 | 11,154.4 | 10,629.8 | ||||||||||||||||||||||||
| Total Equity | 14,295.0 | 14,153.0 | 14,155.0 | 14,082.0 | 13,888.0 | 13,527.0 | 13,587.0 | 12,278.0 | 12,299.0 | 12,489.0 | 11,887.0 | 12,025.0 | 12,029.0 | 11,506.0 | 11,154.1 | 10,629.6 | 10,942.8 | 10,881.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 19,785.0 | - | 17,328.0 | 18,073.0 | 15,887.0 | - | 15,395.0 | 14,454.0 | 13,742.0 | - | 13,703.4 | 13,461.5 | 13,489.8 | - | 12,738.2 | 12,893.6 | 11,792.2 | - | 11,751.5 | 11,808.1 | 11,252.5 | - | 10,618.5 | 12,437.7 | 10,174.1 | - | 9,489.2 | 9,672.3 | 9,801.2 | - | 9,949.9 | 9,962.7 | 9,494.9 | - | 8,449.3 | 7,728.1 | 7,648.8 | - | 5,441.4 | 5,450.6 |
| Net debt | 16,731.0 | - | 14,397.0 | 13,541.0 | 12,214.0 | - | 12,168.0 | 12,461.0 | 12,215.0 | - | 11,346.4 | 11,119.5 | 10,846.8 | - | 10,237.4 | 11,002.3 | 10,096.9 | - | ||||||||||||||||||||||
| Working Capital | 808.0 | 1,232.0 | 1,897.0 | 2,309.0 | 2,178.0 | 2,098.0 | 685.0 | 661.0 | 276.0 | 406.0 | 1,991.7 | 1,889.8 | 2,239.0 | 1,467.0 | 2,321.1 | 1,681.0 | 1,455.8 | |||||||||||||||||||||||
| Book Value | 14,298.0 | 14,156.0 | 14,157.0 | 14,084.0 | 13,889.0 | 13,528.0 | 13,588.0 | 12,278.0 | 12,299.0 | 12,489.0 | 11,886.9 | 12,025.0 | 12,029.0 | 11,506.0 | 11,154.4 | 10,629.8 | 10,942.9 | 10,882.1 | ||||||||||||||||||||||
| Tangible Book Value | 7,109.0 | 6,856.0 | 6,881.0 | 6,713.0 | 6,868.0 | 6,607.0 | 6,276.0 | 5,083.0 | 5,054.0 | 5,047.0 | 4,567.2 | 4,485.5 | 4,457.3 | 3,954.1 | 3,867.9 | 3,062.0 | 3,749.3 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 462.7 |
| 492.8 |
| 394.9 |
| 407.9 |
| 323.0 |
| 384.4 |
| 330.5 |
| 435.8 |
| 258.9 |
| 305.2 |
| 251.5 |
| 274.3 |
| 241.0 |
| 258.7 |
| 249.8 |
| 247.2 |
| 232.0 |
| 217.0 |
| 235.9 |
| 206.0 |
| 319.4 |
| 172.4 |
| 233.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,062.8 |
| 2,957.1 |
| 2,899.4 |
| 3,148.1 |
| 2,849.7 |
| 2,609.2 |
| 4,044.0 |
| 5,981.4 |
| 2,320.1 |
| - |
| 2,853.3 |
| 2,988.5 |
| 2,625.8 |
| - |
| 1,807.0 |
| 1,850.8 |
| 2,943.5 |
| 2,249.1 |
| 2,443.8 |
| 1,849.6 |
| 5,574.0 |
| 1,467.5 |
| 1,660.5 |
| 2,095.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,513.0 |
| 15,445.8 |
| 15,307.0 |
| 15,143.9 |
| 14,768.7 |
| 14,503.1 |
| 13,110.6 |
| 12,663.8 |
| 12,177.0 |
| 10,732.9 |
| 11,229.2 |
| 10,992.7 |
| 10,898.2 |
| - |
| 10,682.8 |
| 10,378.9 |
| 9,696.7 |
| 9,394.6 |
| 9,006.2 |
| 8,746.6 |
| 7,605.8 |
| 7,199.2 |
| 7,251.4 |
| 6,958.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 4.2 |
| 12.2 |
| 9.2 |
| 10.9 |
| 6.4 |
| 6.5 |
| 10.0 |
| 15.0 |
| 7.7 |
| 245.0 |
| 220.6 |
| 174.2 |
| 172.4 |
| 163.1 |
| 84.7 |
| 79.8 |
| 72.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,401.7 |
| 5,411.1 |
| 5,387.6 |
| 5,472.6 |
| 5,125.2 |
| 5,016.4 |
| 4,927.5 |
| - |
| 4,648.9 |
| 4,768.9 |
| 4,808.1 |
| - |
| 4,852.5 |
| 4,870.3 |
| 4,485.2 |
| 4,411.8 |
| 4,226.5 |
| 4,225.6 |
| 3,053.0 |
| 2,986.1 |
| 3,118.7 |
| 3,190.2 |
| 1,935.3 |
| 1,994.0 |
| 2,047.5 |
| 2,092.3 |
| 2,170.9 |
| 2,047.1 |
| 2,074.7 |
| 2,108.5 |
| 2,310.1 |
| 2,127.8 |
| 2,204.4 |
| 2,243.1 |
| - |
| 2,383.4 |
| 2,440.1 |
| 2,356.6 |
| 2,385.0 |
| 2,335.2 |
| 2,382.2 |
| 710.7 |
| 719.2 |
| 803.3 |
| 789.0 |
| 1,234.3 |
| 1,282.4 |
| 1,325.9 |
| 1,371.8 |
| 1,405.8 |
| 1,475.1 |
| 1,436.3 |
| 1,396.1 |
| 1,414.7 |
| 1,468.8 |
| 1,483.5 |
| 1,468.4 |
| 1,457.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 926.1 |
| 846.1 |
| 808.0 |
| 812.9 |
| 776.0 |
| 673.4 |
| 660.2 |
| 642.8 |
| 469.8 |
| 499.6 |
| 463.6 |
| 458.1 |
| 421.3 |
| 562.3 |
| 526.0 |
| 447.8 |
| 241.8 |
| 286.0 |
| 263.5 |
| 234.6 |
| 226.3 |
| 248.7 |
| 228.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28,023.2 |
| 27,918.7 |
| 27,774.1 |
| 27,930.4 |
| 27,317.0 |
| 27,006.8 |
| 26,436.7 |
| 27,792.6 |
| 23,590.7 |
| - |
| 22,842.3 |
| 22,886.5 |
| 22,491.1 |
| - |
| 20,288.1 |
| 20,070.3 |
| 19,941.9 |
| 18,691.5 |
| 18,308.5 |
| 17,473.9 |
| 17,184.7 |
| 12,608.4 |
| 13,097.6 |
| 13,269.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.7 |
| 113.0 |
| 104.6 |
| 105.3 |
| 101.3 |
| 100.5 |
| 84.7 |
| 79.6 |
| - |
| 76.9 |
| 77.0 |
| 76.2 |
| 71.1 |
| 73.7 |
| 80.5 |
| 71.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.2 |
| 144.0 |
| 150.5 |
| 149.1 |
| 147.2 |
| 154.2 |
| 143.4 |
| 139.8 |
| 140.6 |
| 144.4 |
| 137.0 |
| 140.7 |
| 132.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.5 |
| 223.5 |
| 271.1 |
| 213.2 |
| 354.4 |
| 231.2 |
| 229.6 |
| 199.0 |
| 120.5 |
| 120.0 |
| 142.5 |
| 114.0 |
| 143.7 |
| 123.8 |
| 142.3 |
| 145.0 |
| 159.9 |
| 149.3 |
| 140.5 |
| 133.9 |
| 133.1 |
| 149.5 |
| 142.1 |
| 1,608.9 |
| 1,607.0 |
| 1,606.0 |
| 1,781.1 |
| 1,683.4 |
| 1,833.6 |
| 2,024.8 |
| 3,796.2 |
| 3,855.8 |
| 1,838.5 |
| - |
| 1,836.5 |
| 1,884.4 |
| 1,685.4 |
| - |
| 1,461.3 |
| 1,433.6 |
| 1,246.5 |
| 1,242.7 |
| 1,156.6 |
| 1,091.4 |
| 1,020.1 |
| 1,028.7 |
| 1,495.6 |
| 1,559.8 |
| 1,291.4 |
| 1,060.1 |
| 1,107.2 |
| 1,147.5 |
| 1,191.7 |
| 1,252.6 |
| 1,308.6 |
| 1,279.9 |
| 1,243.4 |
| 1,262.0 |
| 1,312.3 |
| 1,333.9 |
| 1,324.5 |
| 1,316.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.4 |
| 87.5 |
| 66.3 |
| 69.0 |
| 64.6 |
| 71.2 |
| 66.5 |
| 48.1 |
| 48.1 |
| - |
| 46.8 |
| 46.5 |
| 45.4 |
| 53.1 |
| 48.1 |
| 48.9 |
| 51.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 740.7 |
| 763.4 |
| 729.3 |
| 770.2 |
| 827.2 |
| 949.0 |
| 721.6 |
| 624.1 |
| 608.1 |
| 541.5 |
| 558.9 |
| 560.7 |
| 544.1 |
| 598.7 |
| 634.1 |
| 633.5 |
| 608.2 |
| 661.7 |
| 728.7 |
| 715.7 |
| 645.4 |
| 623.2 |
| 664.1 |
| 606.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,080.4 |
| 17,036.9 |
| 17,205.6 |
| 17,283.9 |
| 16,740.3 |
| 16,372.7 |
| 15,880.7 |
| 17,404.4 |
| 14,921.4 |
| - |
| 14,081.3 |
| 14,137.3 |
| 14,066.3 |
| - |
| 13,127.9 |
| 13,145.8 |
| 12,801.4 |
| 11,841.7 |
| 11,766.3 |
| 10,950.3 |
| 10,666.8 |
| 8,242.5 |
| 8,473.8 |
| 8,563.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,260.5 |
| 2,137.2 |
| 1,985.0 |
| 1,916.7 |
| 1,760.3 |
| 1,709.3 |
| 1,642.6 |
| 1,509.3 |
| 884.0 |
| 1,266.4 |
| 1,145.6 |
| 1,002.1 |
| 522.5 |
| 779.9 |
| 655.1 |
| 587.5 |
| 252.7 |
| 187.5 |
| 107.6 |
| 61.8 |
| 18.6 |
| (43.2) |
| (94.6) |
| (1,418.8) |
| (1,052.9) |
| (1,085.8) |
| (1,041.8) |
| (941.1) |
| (1,008.8) |
| (913.4) |
| (1,101.8) |
| (1,140.3) |
| (1,206.7) |
| - |
| (1,040.2) |
| (958.4) |
| (942.4) |
| (787.1) |
| (922.1) |
| (878.0) |
| (718.2) |
| (785.2) |
| (783.9) |
| (811.3) |
| (882.7) |
| (949.1) |
| (713.8) |
| (643.8) |
| 112.7 |
| 117.3 |
| 117.8 |
| 122.1 |
| 122.7 |
| 127.0 |
| 127.3 |
| - |
| 144.3 |
| 144.7 |
| 144.8 |
| - |
| 145.2 |
| 145.6 |
| 145.7 |
| 146.3 |
| 146.4 |
| 147.0 |
| 146.9 |
| 147.6 |
| 147.6 |
| 148.2 |
| (0.3) |
| (0.2) |
| 0.0 |
| (0.2) |
| 0.1 |
| 0.2 |
| (0.0) |
| (0.1) |
| - |
| (0.1) |
| (0.0) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,942.9 |
| 10,882.1 |
| 10,568.8 |
| 10,646.5 |
| 10,576.8 |
| 10,634.0 |
| 10,555.8 |
| 10,388.3 |
| 8,669.4 |
| - |
| 8,761.1 |
| 8,749.2 |
| 8,425.1 |
| - |
| 7,160.2 |
| 6,924.5 |
| 7,140.6 |
| 6,849.8 |
| 6,542.2 |
| 6,523.7 |
| 6,517.8 |
| 4,365.8 |
| 4,623.7 |
| 4,705.5 |
| 10,568.6 |
| 10,646.5 |
| 10,576.7 |
| 10,634.1 |
| 10,556.0 |
| 10,388.3 |
| 8,669.3 |
| - |
| 8,761.0 |
| 8,749.2 |
| 8,424.8 |
| - |
| 7,160.2 |
| 6,924.5 |
| 7,140.6 |
| 6,849.8 |
| 6,542.2 |
| 6,523.7 |
| 6,517.8 |
| 4,365.8 |
| 4,623.7 |
| 4,705.5 |
| 10,372.4 |
| 10,008.4 |
| 9,495.3 |
| - |
| 7,959.2 |
| 7,630.6 |
| 8,976.9 |
| - |
| 8,067.3 |
| 8,041.5 |
| 8,153.5 |
| - |
| 9,064.0 |
| 8,978.2 |
| 7,444.1 |
| - |
| 6,819.8 |
| 6,660.0 |
| 2,710.8 |
| - |
| 4,453.1 |
| 4,964.1 |
| 1,351.1 |
| 1,118.2 |
| 1,464.7 |
| 1,016.1 |
| 584.4 |
| 247.8 |
| 2,125.6 |
| 481.6 |
| - |
| 1,016.8 |
| 1,104.1 |
| 940.4 |
| - |
| 345.7 |
| 417.2 |
| 1,697.0 |
| 1,006.4 |
| 1,287.2 |
| 758.2 |
| 4,553.9 |
| 438.8 |
| 164.9 |
| 535.7 |
| 10,568.8 |
| 10,646.5 |
| 10,576.8 |
| 10,634.0 |
| 10,555.8 |
| 10,388.3 |
| 8,669.4 |
| - |
| 8,761.1 |
| 8,749.2 |
| 8,425.1 |
| - |
| 7,160.2 |
| 6,924.5 |
| 7,140.6 |
| 6,849.8 |
| 6,542.2 |
| 6,523.7 |
| 6,517.8 |
| 4,365.8 |
| 4,623.7 |
| 4,705.5 |
| 3,574.7 |
| 3,173.0 |
| 3,187.8 |
| 3,097.0 |
| 2,990.5 |
| 3,383.5 |
| 3,297.2 |
| 1,633.4 |
| - |
| 1,984.4 |
| 1,776.0 |
| 1,373.9 |
| - |
| (75.8) |
| (385.9) |
| 298.8 |
| 53.1 |
| (19.4) |
| (84.1) |
| 2,754.1 |
| 660.5 |
| 701.8 |
| 726.3 |