| (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 | 110.8 | 202.1 | 81.0 | 1,458.6 | 114.0 | 18.2 | 4.6 | 3.5 | 26.3 | 1,103.5 | 1,601.2 | 1,077.4 | 845.6 | 182.1 | 831.3 | 0.0 | 0.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 110.8 | 202.1 | 81.0 | 1,458.6 | 114.0 | 18.2 | 4.6 | 3.5 | 26.3 | 1,103.5 | 1,601.2 | 1,077.4 | 845.6 | 182.1 | 831.3 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,458.0 | 1,132.6 | 823.7 | 1,608.1 | 1,438.0 | 566.6 | 610.1 | 1,241.8 | 664.7 | 341.6 | 177.0 | 306.1 | 235.8 | 190.3 | 153.3 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 48,472.5 | 44,505.5 | 33,817.2 | 27,393.9 | 26,016.1 | 21,995.2 | 21,655.4 | 22,148.0 | 25,396.0 | 18,216.8 | 15,635.5 | 13,427.4 | 11,062.1 | 9,153.2 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,367.4 | 1,177.7 | 1,272.5 | 1,574.6 | 1,339.3 | 705.5 | 796.4 | 1,059.9 | 726.4 | 310.0 | 291.6 | 444.1 | 330.3 | 276.8 | 256.8 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 7,293.2 | 9,003.4 | 5,502.7 | 5,256.3 | 4,530.1 | 4,771.3 | 5,276.8 | 3,993.0 | 4,689.9 | 3,289.5 | 2,793.3 | 2,793.5 | 2,490.4 | 2,503.0 | 2,527.6 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | 3,440.2 | 2,153.3 | 1,895.6 | 1,869.8 | 1,770.5 | 1,735.0 | 1,723.9 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 7,800.3 | 9,324.2 | 5,795.1 | 5,679.0 | 5,591.1 | 4,925.5 | 5,293.0 | 4,697.4 | 4,702.3 | 3,289.5 | 2,793.3 | 2,959.4 | 2,501.5 | 2,526.2 | 2,746.9 | 1,949.2 | ||||
| 0.0 |
| 81.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 81.7 |
| 0.0 |
| 156.7 |
| 155.6 |
| 209.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 59.4 | 52.0 | 25.2 | 34.7 | 43.7 | 21.1 | 16.0 | 111.1 | 59.5 | 63.6 | 55.4 | 62.3 | 46.7 | 38.5 | 39.2 | 62.0 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 62.0 | 154.5 | 187.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 207.7 | - | - | - | - |
| Total Current Assets | 1,895.2 | 1,714.7 | 2,013.0 | 4,014.4 | 2,286.8 | 1,215.5 | 1,754.9 | 1,969.7 | 1,163.1 | 1,828.2 | 2,251.0 | 1,904.3 | 1,255.4 | 852.8 | 1,690.1 | 827.9 | 695.2 | 927.2 | - | - |
| 8,768.7 |
| 7,689.0 |
| 6,478.5 |
| 5,503.9 |
| - |
| - |
| Accumulated Depreciation | 14,914.7 | 12,757.7 | 10,867.0 | 9,226.6 | 7,597.2 | 5,941.0 | 5,499.9 | 4,755.5 | 5,666.0 | 5,054.6 | 4,163.5 | 3,350.6 | 2,728.4 | 2,093.8 | 1,962.4 | 1,778.9 | 1,563.8 | 1,406.4 | - | - |
| Property,Plant & Equipment Net | 33,557.8 | 31,747.8 | 22,950.2 | 18,167.3 | 18,418.9 | 16,054.3 | 16,155.5 | 17,392.5 | 19,730.0 | 13,162.2 | 11,472.0 | 10,076.8 | 8,333.8 | 7,059.4 | 6,806.3 | 5,910.1 | 4,914.7 | 4,097.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 3,597.6 | 3,584.2 | 56.6 | 66.4 | - | - | - | - | 460.5 | 184.6 | 77.0 | 0.0 | 129.0 | 130.4 | 137.0 | 191.3 | 181.9 | 169.2 | - | - |
| Goodwill | 2,062.5 | 2,079.5 | 0.0 | - | - | - | - | 0.0 | 470.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 200.5 | 215.3 | 22.6 | - | - | 0.0 | 26.0 | 77.3 | 118.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 74.1 | 60.5 | 42.3 | 29.2 | 26.1 | 21.6 | 52.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 446.4 | 455.6 | 206.7 | 488.2 | 491.7 | 433.8 | 222.9 | 268.8 | 250.7 | 222.9 | 176.1 | 54.2 | 73.9 | 57.2 | 45.2 | 39.2 | 30.2 | 26.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 41,792.9 | 39,830.3 | 25,285.1 | 22,669.9 | 21,607.4 | 18,113.5 | 18,809.2 | 20,721.3 | 29,522.6 | 15,472.9 | 13,976.2 | 12,035.4 | 9,765.9 | 8,849.9 | 8,772.7 | 7,098.4 | 0.0 | 5,329.7 | - | - |
| 212.1 |
| 249.0 |
| 356.7 |
| - |
| - |
| Short Term Debt | 507.1 | 320.8 | 292.4 | 422.6 | 1,061.0 | 154.2 | 16.2 | 704.4 | 12.4 | 0.0 | 0.0 | 165.9 | 11.2 | 23.2 | 219.3 | 6.0 | 5.0 | 4.3 | - | - |
| Deferred Revenue Current | 6.2 | 24.2 | 2.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 51.0 | 36.3 | 43.9 | 35.4 | 28.0 | 25.0 | 29.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 335.5 | 349.4 | 205.0 | 341.5 | 372.4 | 301.9 | 220.6 | 254.7 | 274.3 | 236.7 | 181.8 | 200.4 | 152.3 | 146.6 | 205.5 | 218.5 | 226.2 | 185.8 | - | - |
| Total Current Liabilities | 2,484.8 | 2,461.5 | 2,036.8 | 3,732.2 | 5,186.2 | 1,762.4 | 1,345.9 | 2,355.0 | 1,232.2 | 804.6 | 795.8 | 833.3 | 523.4 | 570.5 | 804.9 | 597.0 | 612.7 | 1,042.6 | - | - |
| 1,943.2 |
| 1,949.2 |
| 1,249.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 27.4 | 29.4 | 8.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3,472.0 | 2,851.1 | 1,904.8 | 1,442.4 | 907.3 | 1,372.0 | 1,485.8 | 2,373.4 | 3,002.5 | 2,635.3 | 2,798.9 | 2,700.5 | 1,655.8 | 1,442.1 | 1,618.9 | 1,274.9 | 1,039.5 | 781.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | 49.0 | 47.6 | 44.1 | 47.6 | 69.4 | - | - |
| Other Non-Current Liabilities | - | 1,236.1 | 1,059.9 | 1,025.6 | 1,012.7 | 945.1 | 897.1 | 791.7 | 752.8 | 499.6 | 386.8 | 284.6 | 258.4 | 187.9 | 179.8 | 119.1 | 100.6 | 89.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 14,432.7 | 15,552.1 | 10,504.3 | 11,456.6 | 11,636.4 | 8,850.7 | 9,005.6 | 9,763.1 | 11,108.0 | 6,353.7 | 5,948.1 | 5,662.3 | 4,927.9 | 4,961.1 | 5,178.9 | 4,019.7 | 3,806.2 | 3,279.6 | - | - |
| 952.2 |
| 948.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,237.1 | 2,585.2 | 2,681.9 | 1,283.6 | (94.4) | 1,048.3 | 2,023.1 | 3,184.3 | 3,996.8 | 2,509.1 | 2,982.2 | 2,917.1 | 2,568.0 | 2,195.5 | 2,143.9 | 1,795.8 | 1,695.4 | 1,653.8 | - | - |
| Accumulated Other Comprehensive Income | (2.2) | (2.3) | (2.7) | (3.0) | (4.6) | (5.4) | (5.2) | (5.4) | (2.5) | 2.0 | 46.4 | 199.5 | 44.7 | 99.5 | 188.1 | 38.1 | (14.4) | (68.7) | - | - |
| Treasury Stock | - | - | - | - | 18.0 | 29.3 | 32.5 | 49.2 | 63.6 | 91.0 | 104.1 | 429.4 | 447.7 | 461.8 | 473.2 | 479.1 | 482.1 | 483.5 | - | - |
| Minority Interest | 3,607.5 | 3,680.5 | 7.6 | 40.9 | 16.2 | 7.5 | 0.0 | 0.0 | 5,095.0 | 3,259.0 | 2,950.3 | 1,790.2 | 829.3 | 285.0 | - | - | - | - | - | - |
| Total Stockholders Equity | 23,752.7 | 20,597.6 | 14,773.2 | 11,172.5 | 9,954.8 | 9,255.2 | 9,803.6 | 10,958.2 | 13,319.6 | 5,860.3 | 5,077.8 | 4,582.8 | 4,034.8 | 3,603.8 | 3,593.8 | 3,078.7 | 2,151.0 | 2,050.1 | 1,097.5 | 946.3 |
| Total Equity | 27,360.1 | 24,278.1 | 14,780.8 | 11,213.3 | 9,971.0 | 9,175.0 | 9,803.6 | 10,958.2 | 18,414.6 | 9,119.2 | 8,028.0 | 6,373.1 | 4,864.1 | 3,888.8 | 3,593.8 | 3,078.7 | 2,151.0 | 2,050.1 | 1,097.5 | 946.3 |
| 1,954.2 |
| 1,253.5 |
| - |
| - |
| Net debt | 7,689.5 | 9,122.1 | 5,714.1 | 4,220.3 | 5,477.1 | 4,907.3 | 5,288.4 | 4,693.9 | 4,676.0 | 2,185.9 | 1,192.1 | 1,881.9 | 1,655.9 | 2,344.1 | 1,915.7 | 1,949.2 | 1,954.2 | 1,253.5 | - | - |
| Working Capital | (589.7) | (746.9) | (23.9) | 282.2 | (2,899.5) | (547.0) | 409.0 | (385.3) | (69.2) | 1,023.6 | 1,455.2 | 1,071.0 | 732.0 | 282.4 | 885.2 | 231.0 | 82.5 | (115.4) | - | - |
| Book Value | 23,752.7 | 20,597.6 | 14,773.2 | 11,172.5 | 9,954.8 | 9,255.2 | 9,803.6 | 10,958.2 | 13,319.6 | 5,860.3 | 5,077.8 | 4,582.8 | 4,034.8 | 3,603.8 | 3,593.8 | 3,078.7 | 2,151.0 | 2,050.1 | 1,097.5 | 946.3 |
| Tangible Book Value | 21,489.7 | 18,302.9 | 14,750.6 | - | - | 9,255.2 | 9,777.6 | 10,880.9 | 12,730.1 | 5,860.3 | - | - | - | - | - | - | - | - | - | - |
| (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 | 326.6 | 110.8 | 235.7 | 555.5 | 281.8 | 202.1 | 89.0 | 30.0 | 648.0 | 81.0 | 64.8 | 1,215.5 | 2,127.3 | 1,458.6 | 87.5 | |||||||||||||||||||||||||
| 43.7 |
| 16.9 |
| 114.0 |
| 22.8 |
| 330.8 |
| 40.7 |
| 18.2 |
| 13.7 |
| 3.0 |
| 18.7 |
| - |
| 7.5 |
| 30.2 |
| 40.8 |
| - |
| 4.9 |
| 698.0 |
| 210.4 |
| 147.3 |
| 483.6 |
| 572.3 |
| 899.4 |
| 1,103.5 |
| 1,757.4 |
| 2,257.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 326.6 | 110.8 | 235.7 | 555.5 | 281.8 | 202.1 | 89.0 | 30.0 | 648.0 | 81.0 | 64.8 | 1,215.5 | 2,127.3 | 1,458.6 | 87.5 | 43.7 | 16.9 | 114.0 | 22.8 | 330.8 | 40.7 | 18.2 | 13.7 | 3.0 | 18.7 | - | 7.5 | 30.2 | 40.8 | - | 4.9 | 698.0 | 210.4 | 147.3 | 483.6 | 572.3 | 899.4 | 1,103.5 | 1,757.4 | 2,257.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 953.3 | 1,458.0 | 803.9 | 817.4 | 1,206.2 | 1,132.6 | 577.6 | 587.0 | 445.2 | 823.7 | 559.3 | 475.2 | 628.1 | 1,608.1 | 1,938.7 | 2,059.0 | 1,212.6 | 1,438.0 | 1,132.4 | 651.6 | 682.5 | 566.6 | 428.4 | 341.5 | 441.1 | - | 552.3 | 639.0 | 817.5 | - | 882.4 | 774.7 | 674.1 | 725.2 | 279.2 | 311.0 | 279.0 | 341.6 | 189.4 | 170.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,556.7 | 1,895.2 | 1,267.0 | 1,631.3 | 1,739.1 | 1,714.7 | 1,082.3 | 1,229.8 | 2,095.8 | 2,013.0 | 1,247.2 | 2,425.6 | 3,949.6 | 4,014.4 | 3,902.5 | 4,085.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 49,068.5 | 48,472.5 | 47,904.6 | 45,260.5 | 44,874.1 | 44,505.5 | 44,884.8 | 34,953.8 | 34,360.9 | 33,817.2 | 33,313.7 | 28,300.0 | 27,831.8 | 27,393.9 | 26,979.0 | 26,640.5 | 26,304.4 | 26,016.1 | 25,890.9 | 22,497.6 | 22,168.9 | 21,995.2 | 21,134.5 | 20,924.1 | 21,799.3 | - | 23,460.8 | 23,012.7 | 22,592.4 | - | 28,022.8 | 27,722.0 | 27,083.9 | 30,990.3 | 20,296.6 | 19,769.3 | 19,231.1 | 18,216.8 | 17,238.0 | 16,439.7 |
| Accumulated Depreciation | 15,539.9 | 14,914.7 | 14,294.6 | 13,636.4 | 13,213.4 | 12,757.7 | 12,338.2 | 11,777.5 | 11,338.3 | 10,867.0 | 10,391.6 | 9,976.5 | 9,598.1 | 9,226.6 | 8,846.8 | 8,438.5 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 33,528.5 | 33,557.8 | 33,610.0 | 31,624.2 | 31,660.7 | 31,747.8 | 32,546.5 | 23,176.3 | 23,022.6 | 22,950.2 | 22,922.1 | 18,323.5 | 18,233.7 | 18,167.3 | 18,132.2 | 18,202.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 3,866.8 | 3,597.6 | 3,567.5 | 3,589.9 | 3,546.9 | 3,584.2 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,062.5 | 2,062.5 | 2,062.5 | 2,062.5 | 2,066.5 | 2,079.5 | 2,178.2 | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Intangible Assets | 196.8 | 200.5 | 204.2 | 207.9 | 211.6 | 215.3 | 268.3 | - | - | 22.6 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 432.1 | 446.4 | 451.1 | 517.7 | 445.4 | 455.6 | 511.9 | 300.4 | 320.0 | 299.4 | 385.7 | 524.4 | 507.2 | 488.2 | 477.2 | 304.7 | 463.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 41,692.3 | 41,792.9 | 41,195.3 | 39,666.7 | 39,703.4 | 39,830.3 | 39,945.6 | 24,706.5 | 25,438.3 | 25,285.1 | 24,555.0 | 21,273.5 | 22,690.5 | 22,669.9 | 22,541.1 | 22,621.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,414.9 | 1,367.4 | 1,120.0 | 1,151.7 | 1,336.7 | 1,177.7 | 1,042.4 | 1,198.2 | 1,124.9 | 1,272.5 | 1,159.7 | 1,049.9 | 1,153.3 | 1,574.6 | 1,678.1 | 1,700.4 | 1,416.3 | 1,339.3 | 1,183.2 | 820.1 | 812.3 | 705.5 | 693.1 | 686.5 | 692.3 | - | 755.1 | 850.8 | 877.5 | - | 978.8 | 754.1 | 699.5 | 654.6 | 388.1 | 368.4 | 318.1 | 310.0 | 264.8 | 251.7 |
| Short Term Debt | 507.5 | 507.1 | 506.7 | 391.8 | 285.0 | 320.8 | 400.2 | 6.4 | 607.0 | 292.4 | 414.6 | 413.9 | 413.2 | 422.6 | 422.0 | 440.9 | 493.8 | 1,061.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 291.6 | 335.5 | 239.8 | 425.1 | 336.9 | 349.4 | 283.7 | 305.0 | 305.6 | 205.0 | 269.9 | 233.8 | 292.9 | 341.5 | 322.9 | 480.4 | 333.1 | |||||||||||||||||||||||
| Total Current Liabilities | 2,365.8 | 2,484.8 | 2,191.4 | 2,306.4 | 3,062.3 | 2,461.5 | 2,114.0 | 1,685.6 | 2,373.6 | 2,036.8 | 2,118.9 | 2,182.8 | 2,664.4 | 3,732.2 | 6,637.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,484.9 | 7,293.2 | 7,711.1 | 7,923.2 | 8,107.8 | 9,003.4 | 13,393.4 | 4,945.4 | 4,897.8 | 5,502.7 | 5,501.3 | 4,257.6 | 5,058.6 | 5,256.3 | 4,347.3 | 4,601.2 | - | 4,530.1 | - | - | - | - | - | - | - | - | - | - | - | - | 7,336.6 | 7,333.6 | 5,564.8 | 5,562.6 | 2,586.0 | 2,585.0 | 3,082.9 | 3,289.5 | 2,796.8 | 2,795.6 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 3,882.3 | 3,472.0 | 3,265.1 | 3,123.0 | 2,886.4 | 2,851.1 | 2,746.3 | 1,882.3 | 1,928.2 | 1,904.8 | 1,751.4 | 1,877.6 | 1,880.3 | 1,442.4 | 893.1 | 742.7 | 433.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | 1,243.7 | 1,236.1 | 1,203.6 | 1,068.5 | 1,067.3 | 1,059.9 | 973.8 | 910.4 | 933.6 | 1,025.6 | 1,004.2 | 998.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 12,905.2 | 14,432.7 | 14,405.0 | 14,568.9 | 15,300.1 | 15,552.1 | 19,457.3 | 9,581.7 | 10,266.9 | 10,504.3 | 10,345.4 | 9,228.4 | 10,536.9 | 11,456.6 | 12,882.5 | 13,531.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,440.7 | 3,432.4 | 3,440.2 | 3,419.0 | 3,402.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 5,623.1 | 4,237.1 | 3,663.1 | 3,425.7 | 2,736.0 | 2,585.2 | 2,261.1 | 2,655.9 | 2,716.0 | 2,681.9 | 2,245.6 | 2,217.7 | 2,338.6 | 1,283.6 | (299.6) | (880.1) | (1,725.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.9) | (2.2) | (2.2) | (2.2) | (2.3) | (2.3) | (2.6) | (2.6) | (2.6) | (2.7) | (2.7) | (2.8) | (2.8) | (3.0) | (4.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.8 | 2.8 | 18.0 | ||||||||||||||||||||||
| Minority Interest | 3,668.3 | 3,607.5 | 3,638.7 | 3,674.6 | 3,685.4 | 3,680.5 | 153.6 | 6.9 | 7.2 | 7.6 | 8.2 | 39.3 | 41.5 | 40.9 | 39.6 | 28.9 | 17.4 | |||||||||||||||||||||||
| Total Stockholders Equity | 25,118.8 | 23,752.7 | 23,151.6 | 21,423.3 | 20,717.9 | 20,597.6 | 20,334.8 | 15,117.8 | 15,164.2 | 14,773.2 | 14,201.3 | 12,005.8 | 12,112.1 | 11,172.5 | 9,619.0 | 9,061.2 | ||||||||||||||||||||||||
| Total Equity | 28,787.0 | 27,360.1 | 26,790.3 | 25,097.9 | 24,403.3 | 24,278.1 | 20,488.3 | 15,124.7 | 15,171.4 | 14,780.8 | 14,209.6 | 12,045.0 | 12,153.6 | 11,213.3 | 9,658.6 | 9,090.1 | 8,206.0 | 9,971.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,992.4 | 7,800.3 | 8,217.8 | 8,315.0 | 8,392.8 | 9,324.2 | 13,793.5 | 4,951.8 | 5,504.7 | 5,795.1 | 5,915.9 | 4,671.6 | 5,471.8 | 5,679.0 | 4,769.3 | 5,042.1 | 493.8 | 5,591.1 | 12.4 | 399.7 | 29.3 | 154.2 | 33.4 | 16.3 | 16.3 | - | 4.9 | 4.8 | 704.7 | - | 8,036.1 | 8,032.9 | 5,564.8 | 5,570.6 | 3,293.5 | 3,292.2 | 3,290.8 | 3,289.5 | 2,796.8 | 2,795.6 |
| Net debt | 5,665.8 | 7,689.5 | 7,982.1 | 7,759.5 | 8,111.0 | 9,122.1 | 13,704.6 | 4,921.8 | 4,856.7 | 5,714.1 | 5,851.1 | 3,456.1 | 3,344.5 | 4,220.3 | 4,681.8 | 4,998.3 | 476.9 | 5,477.1 | ||||||||||||||||||||||
| Working Capital | (809.0) | (589.7) | (924.5) | (675.1) | (1,323.2) | (746.9) | (1,031.7) | (455.7) | (277.9) | (23.9) | (871.7) | 242.7 | 1,285.1 | 282.2 | (2,735.4) | (3,104.1) | (4,579.4) | |||||||||||||||||||||||
| Book Value | 25,118.8 | 23,752.7 | 23,151.6 | 21,423.3 | 20,717.9 | 20,597.6 | 20,334.8 | 15,117.8 | 15,164.2 | 14,773.2 | 14,201.3 | 12,005.8 | 12,112.1 | 11,172.5 | 9,619.0 | 9,061.2 | 8,188.7 | 9,954.8 | ||||||||||||||||||||||
| Tangible Book Value | 22,859.5 | 21,489.7 | 20,885.0 | 19,152.9 | 18,439.8 | 18,302.9 | 17,888.2 | - | - | 14,750.6 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 757.7 |
| 537.5 |
| 158.6 |
| 103.6 |
| 345.6 |
| 80.0 |
| 43.1 |
| - |
| 36.0 |
| 13.1 |
| 20.8 |
| - |
| 31.9 |
| 37.8 |
| 44.8 |
| 48.6 |
| 28.1 |
| 28.1 |
| 14.2 |
| 63.6 |
| 64.5 |
| 50.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,025.9 |
| 2,286.8 |
| 3,340.9 |
| 2,168.7 |
| 1,313.7 |
| 1,215.5 |
| 1,342.2 |
| 1,541.8 |
| 1,948.0 |
| - |
| 1,495.2 |
| 1,598.1 |
| 1,380.0 |
| - |
| 1,234.7 |
| 1,780.8 |
| 1,191.6 |
| 1,163.1 |
| 858.5 |
| 996.9 |
| 1,252.0 |
| 1,828.2 |
| 2,146.1 |
| 2,613.9 |
| 8,008.5 |
| 7,597.2 |
| 7,109.8 |
| 6,678.5 |
| 6,270.8 |
| 5,941.0 |
| 5,577.1 |
| 5,220.0 |
| 5,833.7 |
| - |
| 5,890.8 |
| 5,507.1 |
| 5,139.2 |
| - |
| 4,892.9 |
| 4,557.4 |
| 4,208.1 |
| 6,105.3 |
| 5,755.4 |
| 5,512.0 |
| 5,280.9 |
| 5,054.6 |
| 4,830.3 |
| 4,597.7 |
| 18,295.9 |
| 18,418.9 |
| 18,781.1 |
| 15,819.1 |
| 15,898.0 |
| 16,054.3 |
| 15,557.4 |
| 15,704.1 |
| 15,965.5 |
| - |
| 17,570.0 |
| 17,505.7 |
| 17,453.2 |
| - |
| 23,129.9 |
| 23,164.7 |
| 22,875.8 |
| 24,885.0 |
| 14,541.3 |
| 14,257.3 |
| 13,950.1 |
| 13,162.2 |
| 12,407.8 |
| 11,842.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,300.4 |
| 1,003.3 |
| 546.4 |
| 460.5 |
| 340.0 |
| 260.7 |
| 237.3 |
| 184.6 |
| 160.3 |
| 135.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 530.8 |
| 1,998.7 |
| 1,998.7 |
| 1,998.7 |
| 1,998.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 11.1 |
| 18.5 |
| - |
| 33.5 |
| 56.6 |
| 67.0 |
| - |
| 674.2 |
| 694.9 |
| 715.6 |
| 736.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.0 |
| 59.1 |
| 51.6 |
| 67.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 491.7 |
| 479.7 |
| 587.5 |
| 437.7 |
| 433.8 |
| 131.7 |
| 186.2 |
| 191.9 |
| - |
| 325.5 |
| 321.6 |
| 337.4 |
| - |
| 323.4 |
| 320.8 |
| 304.1 |
| 278.9 |
| 245.0 |
| 209.2 |
| 207.2 |
| 222.9 |
| 175.8 |
| 191.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,814.6 |
| 21,607.4 |
| 23,011.7 |
| 18,985.3 |
| 18,039.4 |
| 18,113.5 |
| 17,574.7 |
| 18,008.9 |
| 18,634.5 |
| - |
| 20,160.4 |
| 20,479.3 |
| 20,339.7 |
| - |
| 28,661.3 |
| 28,963.2 |
| 27,632.3 |
| 29,522.6 |
| 15,984.6 |
| 15,724.0 |
| 15,646.6 |
| 15,472.9 |
| 14,890.0 |
| 14,783.2 |
| 12.4 |
| 399.7 |
| 29.3 |
| 154.2 |
| 33.4 |
| 16.3 |
| 16.3 |
| - |
| 4.9 |
| 4.8 |
| 704.7 |
| - |
| 699.5 |
| 699.3 |
| 0.0 |
| 8.0 |
| 707.5 |
| 707.2 |
| 207.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.9 |
| 27.4 |
| 41.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 372.4 |
| 317.1 |
| 299.1 |
| 257.4 |
| 301.9 |
| 218.4 |
| 232.0 |
| 238.1 |
| - |
| 349.7 |
| 298.8 |
| 294.7 |
| - |
| 784.1 |
| 756.7 |
| 350.0 |
| 430.5 |
| 268.4 |
| 172.2 |
| 232.3 |
| 236.7 |
| 195.0 |
| 164.7 |
| 7,189.7 |
| 7,605.3 |
| 5,186.2 |
| 7,228.4 |
| 3,679.2 |
| 1,750.0 |
| 1,762.4 |
| 1,839.5 |
| 1,560.6 |
| 1,473.2 |
| - |
| 1,449.7 |
| 1,533.3 |
| 2,185.5 |
| - |
| 2,646.1 |
| 2,356.2 |
| 1,108.7 |
| 1,232.2 |
| 1,435.3 |
| 1,355.7 |
| 894.7 |
| 804.6 |
| 618.6 |
| 527.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 907.3 |
| 347.4 |
| 1,009.7 |
| 1,358.5 |
| 1,372.0 |
| 1,336.6 |
| 1,550.2 |
| 1,612.9 |
| - |
| - |
| - |
| - |
| - |
| 1,212.9 |
| 1,324.4 |
| 1,431.1 |
| 1,768.9 |
| 1,866.2 |
| 1,876.3 |
| 1,841.8 |
| 1,760.0 |
| 1,817.9 |
| 1,807.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,013.1 |
| 1,012.7 |
| 999.1 |
| 897.3 |
| 923.8 |
| 945.1 |
| 855.2 |
| 855.2 |
| 893.9 |
| - |
| 849.0 |
| 807.2 |
| 811.6 |
| - |
| 776.4 |
| 746.4 |
| 771.9 |
| 783.3 |
| 567.5 |
| 529.4 |
| 516.6 |
| 499.6 |
| 382.4 |
| 395.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,608.6 |
| 11,636.4 |
| 14,752.0 |
| 10,682.8 |
| 8,809.0 |
| 8,850.7 |
| 8,728.9 |
| 8,570.0 |
| 9,000.6 |
| - |
| 9,262.8 |
| 9,230.9 |
| 9,200.1 |
| - |
| 12,443.9 |
| 12,260.6 |
| 10,768.6 |
| 11,108.0 |
| 6,560.0 |
| 6,346.4 |
| 6,336.0 |
| 6,353.7 |
| 5,615.7 |
| 5,525.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (94.4) |
| (1,908.8) |
| 71.3 |
| 1,007.7 |
| 1,048.3 |
| 984.6 |
| 1,585.2 |
| 1,848.3 |
| - |
| 3,117.0 |
| 3,485.7 |
| 3,367.8 |
| - |
| 2,369.3 |
| 2,416.8 |
| 2,407.0 |
| 3,996.8 |
| 2,721.9 |
| 2,703.8 |
| 2,667.9 |
| 2,509.1 |
| 2,706.2 |
| 2,719.4 |
| (4.5) |
| (4.5) |
| (4.6) |
| (5.2) |
| (5.2) |
| (5.3) |
| (5.4) |
| (5.0) |
| (5.1) |
| (5.2) |
| - |
| (5.5) |
| (5.7) |
| (5.8) |
| - |
| (3.3) |
| (3.0) |
| (2.6) |
| (2.5) |
| (1.6) |
| (0.3) |
| 1.3 |
| 2.0 |
| 13.3 |
| 27.9 |
| 18.2 |
| 20.1 |
| 21.5 |
| 29.3 |
| 29.3 |
| 30.3 |
| 30.9 |
| - |
| 32.5 |
| 39.3 |
| 39.7 |
| - |
| 50.0 |
| 50.8 |
| 51.3 |
| 63.6 |
| 81.7 |
| 82.0 |
| 82.2 |
| 91.0 |
| 92.3 |
| 92.5 |
| 16.2 |
| 11.3 |
| 10.7 |
| 10.7 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,217.2 |
| 5,023.3 |
| 5,147.4 |
| 5,095.0 |
| 3,337.0 |
| 3,315.4 |
| 3,291.2 |
| 3,259.0 |
| 3,228.1 |
| 3,199.7 |
| 8,188.7 |
| 9,954.8 |
| 8,248.5 |
| 8,291.8 |
| 9,219.6 |
| 9,255.2 |
| 8,845.8 |
| 9,438.8 |
| 9,633.9 |
| - |
| 10,897.6 |
| 11,248.5 |
| 11,139.6 |
| - |
| 11,000.2 |
| 11,679.3 |
| 11,716.3 |
| 13,319.6 |
| 6,087.7 |
| 6,062.2 |
| 6,019.3 |
| 5,860.3 |
| 6,046.2 |
| 6,057.7 |
| 8,181.5 |
| 8,220.9 |
| 9,145.7 |
| 9,175.0 |
| 8,845.8 |
| 9,438.8 |
| 9,633.9 |
| - |
| 10,897.6 |
| 11,248.5 |
| 11,139.6 |
| - |
| 16,217.4 |
| 16,702.6 |
| 16,863.8 |
| 18,414.6 |
| 9,424.7 |
| 9,377.6 |
| 9,310.6 |
| 9,119.2 |
| 9,274.3 |
| 9,257.5 |
| (10.4) |
| 68.9 |
| (11.4) |
| 136.0 |
| 19.7 |
| 13.3 |
| (2.4) |
| - |
| (2.6) |
| (25.3) |
| 663.8 |
| - |
| 8,031.2 |
| 7,334.9 |
| 5,354.4 |
| 5,423.2 |
| 2,810.0 |
| 2,719.8 |
| 2,391.4 |
| 2,185.9 |
| 1,039.3 |
| 538.6 |
| (2,899.5) |
| (3,887.5) |
| (1,510.5) |
| (436.3) |
| (547.0) |
| (497.4) |
| (18.8) |
| 474.8 |
| - |
| 45.5 |
| 64.8 |
| (805.4) |
| - |
| (1,411.4) |
| (575.4) |
| 82.9 |
| (69.2) |
| (576.8) |
| (358.9) |
| 357.2 |
| 1,023.6 |
| 1,527.4 |
| 2,086.6 |
| 8,248.5 |
| 8,291.8 |
| 9,219.6 |
| 9,255.2 |
| 8,845.8 |
| 9,438.8 |
| 9,633.9 |
| - |
| 10,897.6 |
| 11,248.5 |
| 11,139.6 |
| - |
| 11,000.2 |
| 11,679.3 |
| 11,716.3 |
| 13,319.6 |
| 6,087.7 |
| 6,062.2 |
| 6,019.3 |
| 5,860.3 |
| 6,046.2 |
| 6,057.7 |
| - |
| - |
| - |
| - |
| - |
| 8,842.2 |
| 9,427.8 |
| 9,615.4 |
| - |
| 10,864.1 |
| 11,191.8 |
| 11,072.6 |
| - |
| 8,327.3 |
| 8,985.7 |
| 9,002.0 |
| 10,584.5 |
| - |
| - |
| - |
| - |
| - |
| - |