| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 19.8 | 22.0 | 27.7 | 25.2 | 26.2 | 144.9 | 23.2 | 160.3 | 3.4 | - | - |
| Restricted Cash | 5.6 | 6.2 | 0.0 | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 19.8 | 22.0 | 27.7 | 25.2 | 26.2 | 144.9 | 23.2 | 160.3 | 3.4 | - | - |
| Receivables | |||||||||||
| Accounts Receivable | 214.2 | 245.4 | 256.9 | 315.3 | 221.6 | 273.9 | 228.5 | 193.7 | 290.7 | - | - |
| Current Assets | |||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 77.9 | 66.1 | 51.3 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | |||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 654.3 | 613.8 | 616.9 | 600.8 | 639.7 | 654.0 | 528.8 | 451.5 | 204.2 | - | - |
| Short Term Debt | 367.0 | 651.7 | |||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | 13,039.2 | 11,809.2 | 11,053.3 | 9,905.7 | 9,297.9 | 9,190.9 | 8,746.7 | 6,636.3 | 3,687.6 | - | - |
| Operating Lease Liabilities Non-Current | 44.6 | 43.1 | |||||||||
| Common Equity | |||||||||||
| Common Stock | 7,273.1 | 7,245.9 | 7,234.9 | 7,219.7 | 7,205.5 | 7,080.0 | 7,070.4 | 8,685.2 | 2,734.8 | - | - |
| Additional Paid In Capital | - | - | - | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | 13,406.2 | 12,460.9 | 11,853.3 | 10,344.8 | 9,687.2 | 9,627.3 | 8,997.8 | 7,341.7 | 3,687.6 | - | - |
| Net debt | 13,386.4 | 12,438.9 | 11,825.6 | ||||||||
| (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 | Q4 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 18.4 | 19.8 | 27.5 | 27.8 | 35.3 | 22.0 | 34.6 | 26.1 | 63.7 | 27.7 | 41.0 | 31.4 | 28.4 | 25.2 | 24.7 | |||||||||||||||||||||||
| 47.8 |
| 49.3 |
| 48.2 |
| 78.2 |
| 79.1 |
| 39.8 |
| - |
| - |
| Other Current Assets | 47.4 | 45.4 | 31.4 | 44.5 | 75.4 | 23.7 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,815.8 | 1,839.3 | 1,789.1 | 1,842.0 | 1,710.3 | 1,624.3 | 1,467.7 | 1,681.0 | 727.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 26,301.5 | 24,930.9 | 23,728.7 | 22,136.5 | 21,002.6 | 19,951.0 | 19,184.4 | 18,782.5 | 9,553.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,338.9 | 0.0 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 62.0 | 58.3 | 71.1 | 77.4 | - | 93.2 | 104.5 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 592.5 | 576.2 | 560.0 | 534.5 | 563.4 | 527.7 | 511.5 | 396.5 | 244.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | 5,161.8 | 4,965.4 | 1,167.3 | - | - |
| Total Assets | 33,948.5 | 32,282.1 | 30,976.1 | 29,489.9 | 28,520.5 | 27,114.8 | 25,975.9 | 25,598.1 | 11,624.4 | - | - |
| 800.0 |
| 439.1 |
| 389.3 |
| 436.4 |
| 251.1 |
| 705.4 |
| 0.0 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 16.4 | 14.6 | 18.1 | 16.1 | - | - | 15.6 | - | - | - | - |
| Accrued Expenses | - | 73.0 | 74.5 | 81.1 | 51.6 | 55.5 | 59.2 | - | - | - | - |
| Other Current Liabilities | 375.1 | 290.4 | 213.2 | 198.4 | 184.6 | 182.6 | 161.6 | 171.9 | 64.4 | - | - |
| Total Current Liabilities | 3,695.9 | 3,662.4 | 3,512.6 | 3,493.8 | 3,102.9 | 2,355.8 | 2,335.9 | 2,867.2 | 823.7 | - | - |
| 53.3 |
| 60.0 |
| - |
| - |
| 82.4 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2,020.7 | 2,035.7 | 2,097.9 | 1,996.6 | 1,861.9 | 1,664.8 | 1,744.4 | 1,599.2 | 815.7 | - | - |
| Pension Obligations | 278.7 | 371.3 | 464.1 | 458.4 | 879.1 | 1,149.4 | 1,017.6 | 987.6 | 491.2 | - | - |
| Other Non-Current Liabilities | 357.7 | 311.2 | 287.9 | 287.9 | 310.0 | 308.2 | 340.7 | 236.7 | 133.3 | - | - |
| Total Non-Current Liabilities | 19,984.8 | 18,630.5 | 17,778.5 | 16,502.8 | 16,175.9 | 16,040.5 | 15,094.7 | 12,740.2 | 6,940.3 | - | - |
| Total Liabilities | 23,680.7 | 22,292.9 | 21,291.1 | 19,996.6 | 19,278.8 | 18,396.3 | 17,430.6 | 15,607.4 | 7,764.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 2,966.2 | 2,732.9 | 2,457.8 | 2,298.5 | 2,082.9 | 1,702.8 | 1,551.5 | 1,346.0 | 1,173.3 | - | - |
| Accumulated Other Comprehensive Income | (18.0) | (23.8) | (29.6) | (34.5) | (44.0) | (49.4) | (50.0) | (3.0) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 46.5 | 34.2 | 21.9 | 9.6 | (2.7) | (14.9) | (26.6) | (37.5) | (47.7) | - | - |
| Total Stockholders Equity | 10,221.3 | 9,955.0 | 9,663.1 | 9,483.7 | 9,244.4 | 8,733.4 | 8,571.9 | 10,028.2 | 3,908.1 | 3,833.2 | 3,671.9 |
| Total Equity | 10,267.8 | 9,989.2 | 9,685.0 | 9,493.3 | 9,241.7 | 8,718.5 | 8,545.3 | 9,990.7 | 3,860.4 | 3,833.2 | 3,671.9 |
| 10,319.6 |
| 9,661.0 |
| 9,482.4 |
| 8,974.6 |
| 7,181.4 |
| 3,684.2 |
| - |
| - |
| Working Capital | (1,880.1) | (1,823.1) | (1,723.5) | (1,651.8) | (1,392.6) | (731.5) | (868.2) | (1,186.2) | (96.7) | - | - |
| Book Value | 10,221.3 | 9,955.0 | 9,663.1 | 9,483.7 | 9,244.4 | 8,733.4 | 8,571.9 | 10,028.2 | 3,908.1 | 3,833.2 | 3,671.9 |
| Tangible Book Value | 7,884.7 | 7,618.4 | 7,326.5 | 7,147.1 | 6,907.8 | 6,396.8 | 6,235.3 | 7,689.3 | 3,908.1 | - | - |
| 22.4 |
| 22.2 |
| 26.2 |
| 25.3 |
| 58.4 |
| 482.0 |
| 144.9 |
| 361.6 |
| 176.2 |
| 304.4 |
| 23.2 |
| 50.1 |
| 107.0 |
| 133.6 |
| 160.3 |
| 679.7 |
| 1,280.1 |
| - |
| 3.4 |
| - |
| - |
| - |
| - |
| Restricted Cash | 13.5 | 5.6 | 14.4 | 5.5 | 15.2 | 6.2 | 20.4 | 7.7 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 414.3 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 18.4 | 19.8 | 27.5 | 27.8 | 35.3 | 22.0 | 34.6 | 26.1 | 63.7 | 27.7 | 41.0 | 31.4 | 28.4 | 25.2 | 24.7 | 22.4 | 22.2 | 26.2 | 25.3 | 58.4 | 482.0 | 144.9 | 361.6 | 176.2 | 304.4 | 23.2 | 50.1 | 107.0 | 133.6 | 160.3 | 679.7 | 1,280.1 | - | 3.4 | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 201.2 | 214.2 | 338.3 | 390.8 | 198.0 | 245.4 | 386.8 | 429.3 | 175.3 | 256.9 | 330.1 | 321.1 | 207.3 | 315.3 | 383.7 | 384.4 | 185.2 | 221.6 | 335.1 | 398.4 | 247.5 | 273.9 | 318.5 | 396.0 | 189.2 | 228.5 | 268.8 | 278.4 | 164.8 | 193.7 | 496.5 | 488.7 | - | 290.7 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 79.2 | 77.9 | 65.0 | 62.5 | 73.4 | 66.1 | 63.2 | 73.3 | 62.3 | 51.3 | 52.0 | 58.3 | 41.0 | 47.8 | 47.5 | 52.3 | 44.9 | 49.3 | ||||||||||||||||||||
| Other Current Assets | 63.6 | 47.4 | 60.8 | 43.8 | 55.3 | 45.4 | 60.4 | 47.6 | 32.4 | 31.4 | 38.2 | 41.4 | 47.0 | 44.5 | 66.2 | 65.9 | 76.8 | |||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Current Assets | 1,879.2 | 1,815.8 | 1,924.7 | 1,865.5 | 1,834.4 | 1,839.3 | 1,990.2 | 1,964.0 | 1,826.5 | 1,789.1 | 1,896.1 | 1,835.3 | 1,798.3 | 1,842.0 | 1,905.7 | 1,922.1 | ||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Property,Plant & Equipment Net | 26,803.9 | 26,301.5 | 25,698.6 | 25,409.8 | 25,078.5 | 24,930.9 | 24,613.4 | 24,301.4 | 23,945.7 | 23,728.7 | 23,141.4 | 22,838.8 | 22,329.0 | 22,136.5 | 21,686.9 | 21,468.6 | ||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Goodwill | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | 2,336.6 | ||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Non-Current Assets | 553.0 | 592.5 | 632.9 | 561.7 | 584.9 | 576.2 | 558.7 | 557.8 | 583.0 | 560.0 | 549.7 | 534.8 | 553.6 | 534.5 | 570.3 | 572.8 | 586.4 | |||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Assets | 34,481.5 | 33,948.5 | 33,440.4 | 32,911.3 | 32,454.2 | 32,282.1 | 32,146.1 | 31,831.0 | 31,256.3 | 30,976.1 | 30,616.0 | 30,277.1 | 29,685.9 | 29,489.9 | 29,247.6 | 29,188.8 | ||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 431.8 | 654.3 | 344.9 | 387.8 | 368.2 | 613.8 | 366.3 | 374.3 | 356.7 | 616.9 | 418.0 | 369.8 | 366.4 | 600.8 | 398.2 | 474.3 | 396.1 | 639.7 | 437.0 | 390.0 | 345.3 | 654.0 | 358.9 | 332.8 | 298.1 | 528.8 | 311.3 | 278.1 | 293.7 | 451.5 | 303.7 | 327.6 | - | 204.2 | - | - | - | - |
| Short Term Debt | 367.0 | 367.0 | 616.6 | 652.5 | 651.9 | 651.7 | 404.8 | 819.5 | 811.5 | 800.0 | 889.4 | 89.4 | 139.4 | 439.1 | 349.5 | 349.5 | 587.3 | 389.3 | ||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accrued Expenses | - | - | - | 66.2 | 63.0 | 73.0 | 73.9 | 58.3 | 56.8 | 74.5 | 67.4 | 55.0 | 52.7 | 81.1 | 72.2 | 73.9 | 50.2 | 51.6 | ||||||||||||||||||||
| Other Current Liabilities | 175.6 | 213.5 | 369.6 | 269.7 | 205.4 | 290.4 | 210.1 | 219.7 | 167.4 | 213.2 | 160.2 | 159.0 | 176.9 | 198.4 | 218.6 | 189.8 | 160.7 | |||||||||||||||||||||
| Total Current Liabilities | 4,218.0 | 3,695.9 | 3,733.0 | 3,709.6 | 3,314.4 | 3,662.4 | 3,607.1 | 3,310.8 | 3,189.9 | 3,512.6 | 4,809.7 | 3,951.6 | 3,466.4 | 3,493.8 | 3,671.7 | |||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 13,147.0 | 13,039.2 | 12,446.3 | 12,398.0 | 12,405.5 | 11,809.2 | 11,571.1 | 11,954.6 | 11,658.4 | 11,053.3 | 9,297.6 | 10,097.1 | 10,097.2 | 9,905.7 | 9,197.2 | 9,196.7 | 9,247.1 | 9,297.9 | - | - | - | - | - | - | - | - | 8,749.2 | 7,122.5 | 7,125.9 | 6,636.3 | 6,639.8 | 6,641.1 | - | 3,687.6 | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Deferred Tax Liabilities | 2,000.8 | 2,020.7 | 2,031.9 | 1,986.4 | 2,007.7 | 2,035.7 | 2,214.2 | 2,146.1 | 2,117.2 | 2,097.9 | 2,096.7 | 2,053.9 | 2,027.6 | 1,996.6 | 1,982.1 | 1,913.5 | ||||||||||||||||||||||
| Pension Obligations | 266.4 | 278.7 | 345.0 | 353.6 | 363.1 | 371.3 | 498.1 | 486.6 | 475.4 | 464.1 | 469.8 | 512.4 | 481.1 | 458.4 | 889.3 | 886.3 | 884.3 | |||||||||||||||||||||
| Other Non-Current Liabilities | 359.4 | 357.7 | 332.9 | 308.1 | 303.7 | 311.2 | 292.9 | 295.7 | 291.3 | 287.9 | 279.8 | 293.0 | 291.3 | 287.9 | 304.4 | 303.5 | ||||||||||||||||||||||
| Total Non-Current Liabilities | 20,057.3 | 19,984.8 | 19,374.9 | 19,202.5 | 19,171.9 | 18,630.5 | 18,482.8 | 18,788.5 | 18,402.3 | 17,778.5 | 16,038.5 | 16,774.8 | 16,717.8 | 16,502.8 | 15,960.4 | 16,018.3 | ||||||||||||||||||||||
| Total Liabilities | 24,275.3 | 23,680.7 | 23,107.9 | 22,912.1 | 22,486.3 | 22,292.9 | 22,089.9 | 22,099.3 | 21,592.2 | 21,291.1 | 20,848.2 | 20,726.4 | 20,184.2 | 19,996.6 | 19,632.1 | 19,878.0 | ||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||
| Common Stock | 7,217.2 | 7,273.1 | 7,266.5 | 7,258.1 | 7,248.4 | 7,245.9 | 7,242.4 | 7,239.2 | 7,235.0 | 7,234.9 | 7,231.5 | 7,229.0 | 7,222.2 | 7,219.7 | 7,216.6 | 7,212.5 | 7,206.4 | 7,205.5 | 7,201.8 | 7,197.6 | 7,081.5 | 7,080.0 | 7,077.0 | 7,073.5 | 7,072.2 | 7,070.4 | 7,066.9 | 7,563.0 | 8,110.4 | 8,685.2 | 9,236.4 | 9,718.1 | - | 2,734.8 | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Retained Earnings | 2,956.0 | 2,966.2 | 3,042.5 | 2,721.8 | 2,704.6 | 2,732.9 | 2,808.3 | 2,491.3 | 2,432.4 | 2,457.8 | 2,548.0 | 2,337.8 | 2,300.0 | 2,298.5 | 2,432.2 | 2,136.0 | 2,073.3 | |||||||||||||||||||||
| Accumulated Other Comprehensive Income | (16.6) | (18.0) | (19.9) | (21.1) | (22.4) | (23.8) | (25.6) | (26.9) | (28.3) | (29.6) | (30.5) | (31.9) | (33.2) | (34.5) | (39.8) | |||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Minority Interest | 49.6 | 46.5 | 43.4 | 40.4 | 37.3 | 34.2 | 31.1 | 28.1 | 25.0 | 21.9 | 18.8 | 15.8 | 12.7 | 9.6 | 6.5 | 3.5 | 0.4 | |||||||||||||||||||||
| Total Stockholders Equity | 10,156.6 | 10,221.3 | 10,289.1 | 9,958.8 | 9,930.6 | 9,955.0 | 10,025.1 | 9,703.6 | 9,639.1 | 9,663.1 | 9,749.0 | 9,534.9 | 9,489.0 | 9,483.7 | 9,609.0 | 9,307.3 | ||||||||||||||||||||||
| Total Equity | 10,206.2 | 10,267.8 | 10,332.5 | 9,999.2 | 9,967.9 | 9,989.2 | 10,056.2 | 9,731.7 | 9,664.1 | 9,685.0 | 9,767.8 | 9,550.7 | 9,501.7 | 9,493.3 | 9,615.5 | 9,310.8 | 9,237.5 | 9,241.7 | ||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||
| Total Debt | 13,514.0 | 13,406.2 | 13,062.9 | 13,050.5 | 13,057.4 | 12,460.9 | 11,975.9 | 12,774.1 | 12,469.9 | 11,853.3 | 10,187.0 | 10,186.5 | 10,236.6 | 10,344.8 | 9,546.7 | 9,546.2 | 9,834.4 | 9,687.2 | - | - | - | - | - | - | - | - | 9,000.3 | 7,123.6 | 7,827.0 | 7,341.7 | 7,349.4 | 7,460.4 | - | 3,687.6 | - | - | - | - |
| Net debt | 13,495.6 | 13,386.4 | 13,035.4 | 13,022.7 | 13,022.1 | 12,438.9 | 11,941.3 | 12,748.0 | 12,406.2 | 11,825.6 | 10,146.0 | 10,155.1 | 10,208.2 | 10,319.6 | 9,522.0 | 9,523.8 | 9,812.2 | 9,661.0 | ||||||||||||||||||||
| Working Capital | (2,338.8) | (1,880.1) | (1,808.3) | (1,844.1) | (1,480.0) | (1,823.1) | (1,616.9) | (1,346.8) | (1,363.4) | (1,723.5) | (2,913.6) | (2,116.3) | (1,668.1) | (1,651.8) | (1,766.0) | (1,937.6) | (1,669.3) | |||||||||||||||||||||
| Book Value | 10,156.6 | 10,221.3 | 10,289.1 | 9,958.8 | 9,930.6 | 9,955.0 | 10,025.1 | 9,703.6 | 9,639.1 | 9,663.1 | 9,749.0 | 9,534.9 | 9,489.0 | 9,483.7 | 9,609.0 | 9,307.3 | 9,237.1 | 9,244.4 | ||||||||||||||||||||
| Tangible Book Value | 7,820.0 | 7,884.7 | 7,952.5 | 7,622.2 | 7,594.0 | 7,618.4 | 7,688.5 | 7,367.0 | 7,302.5 | 7,326.5 | 7,412.4 | 7,198.3 | 7,152.4 | 7,147.1 | 7,272.4 | 6,970.7 | 6,900.5 | |||||||||||||||||||||
| 106.6 |
| 78.3 |
| 99.3 |
| 71.9 |
| 67.7 |
| 80.5 |
| 79.6 |
| 78.2 |
| 73.9 |
| 80.2 |
| 66.2 |
| 79.1 |
| 73.6 |
| 85.9 |
| - |
| 39.8 |
| - |
| - |
| - |
| - |
| 75.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,722.0 |
| 1,710.3 |
| 1,801.8 |
| 1,729.6 |
| 2,001.9 |
| 1,624.3 |
| 1,914.7 |
| 1,790.4 |
| 1,732.8 |
| 1,467.7 |
| 1,512.3 |
| 1,539.4 |
| 1,927.6 |
| 1,681.0 |
| 2,319.0 |
| 2,937.3 |
| - |
| 727.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,157.7 |
| 21,002.6 |
| 20,603.9 |
| 20,324.1 |
| 20,102.2 |
| 19,951.0 |
| 19,624.1 |
| 19,191.8 |
| 19,223.2 |
| 19,184.4 |
| 18,976.1 |
| 18,923.3 |
| 18,838.1 |
| 18,782.5 |
| 18,836.0 |
| 18,819.9 |
| - |
| 9,553.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,336.6 |
| 2,336.6 |
| 2,336.6 |
| 2,336.6 |
| 2,336.6 |
| 2,336.6 |
| 2,336.6 |
| 2,336.6 |
| 2,336.6 |
| 2,336.6 |
| 2,338.9 |
| 2,338.9 |
| 2,333.5 |
| 2,333.7 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 563.4 |
| 554.3 |
| 523.3 |
| 547.7 |
| 527.7 |
| 527.5 |
| 501.1 |
| 519.9 |
| 511.5 |
| 508.0 |
| 512.4 |
| 535.1 |
| 396.5 |
| 379.7 |
| 359.6 |
| - |
| 244.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,255.3 |
| 5,086.4 |
| 5,123.9 |
| 4,965.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28,739.9 |
| 28,520.5 |
| 28,182.1 |
| 28,008.8 |
| 28,020.1 |
| 27,114.8 |
| 26,881.2 |
| 26,250.4 |
| 26,184.7 |
| 25,975.9 |
| 25,907.5 |
| 25,718.4 |
| 26,060.7 |
| 25,598.1 |
| 26,075.2 |
| 26,659.3 |
| - |
| 11,624.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 251.1 |
| 1.1 |
| 701.1 |
| 705.4 |
| 709.6 |
| 819.3 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| 14.4 |
| 16.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.9 |
| 59.8 |
| 57.3 |
| 55.5 |
| 69.9 |
| 61.1 |
| 71.4 |
| 59.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 184.6 |
| 164.1 |
| 169.6 |
| 144.8 |
| 182.6 |
| 176.1 |
| 147.2 |
| 142.3 |
| 161.6 |
| 208.4 |
| 244.7 |
| 178.5 |
| 171.9 |
| 225.8 |
| 244.6 |
| - |
| 89.5 |
| - |
| - |
| - |
| - |
| 3,859.7 |
| 3,391.3 |
| 3,102.9 |
| 2,670.6 |
| 2,703.9 |
| 3,244.4 |
| 2,355.8 |
| 2,098.2 |
| 2,086.1 |
| 2,397.7 |
| 2,335.9 |
| 2,075.1 |
| 3,482.8 |
| 3,335.4 |
| 2,867.2 |
| 2,659.2 |
| 3,077.9 |
| - |
| 823.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.5 |
| 82.3 |
| 86.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,885.6 |
| 1,861.9 |
| 1,829.3 |
| 1,745.3 |
| 1,707.6 |
| 1,664.8 |
| 1,682.9 |
| 1,602.2 |
| 1,796.7 |
| 1,744.4 |
| 1,729.6 |
| 1,630.6 |
| 1,603.8 |
| 1,599.2 |
| 1,536.0 |
| 1,436.3 |
| - |
| 815.7 |
| - |
| - |
| - |
| - |
| 879.1 |
| 988.7 |
| 1,136.7 |
| 1,136.3 |
| 1,149.4 |
| 1,047.8 |
| 1,007.6 |
| 1,012.6 |
| 1,017.6 |
| 1,149.6 |
| 1,001.5 |
| 994.3 |
| 987.6 |
| 949.7 |
| 959.1 |
| - |
| 491.2 |
| - |
| - |
| - |
| - |
| 309.1 |
| 310.0 |
| 304.8 |
| 306.5 |
| 300.6 |
| 308.2 |
| 331.3 |
| 357.9 |
| 337.9 |
| 340.7 |
| 338.4 |
| 355.5 |
| 323.4 |
| 236.7 |
| 231.9 |
| 228.8 |
| - |
| 133.3 |
| - |
| - |
| - |
| - |
| 16,111.1 |
| 16,175.9 |
| 16,199.5 |
| 16,327.8 |
| 15,981.3 |
| 16,040.5 |
| 15,998.8 |
| 15,637.4 |
| 15,281.6 |
| 15,094.7 |
| 15,242.5 |
| 13,380.9 |
| 13,333.6 |
| 12,740.2 |
| 12,767.2 |
| 12,686.0 |
| - |
| 6,940.3 |
| - |
| - |
| - |
| - |
| 19,502.4 |
| 19,278.8 |
| 18,870.1 |
| 19,031.7 |
| 19,225.7 |
| 18,396.3 |
| 18,097.0 |
| 17,723.5 |
| 17,679.3 |
| 17,430.6 |
| 17,317.6 |
| 16,863.7 |
| 16,669.0 |
| 15,607.4 |
| 15,426.4 |
| 15,763.9 |
| - |
| 7,764.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,082.9 |
| 2,161.3 |
| 1,835.0 |
| 1,772.8 |
| 1,702.8 |
| 1,773.5 |
| 1,524.1 |
| 1,505.7 |
| 1,551.5 |
| 1,603.1 |
| 1,349.1 |
| 1,325.7 |
| 1,346.0 |
| 1,452.5 |
| 1,220.0 |
| - |
| 1,173.3 |
| - |
| - |
| - |
| - |
| (41.2) |
| (42.6) |
| (44.0) |
| (45.3) |
| (46.6) |
| (48.0) |
| (49.4) |
| (48.4) |
| (49.8) |
| (48.7) |
| (50.0) |
| (50.7) |
| (29.0) |
| (13.2) |
| (3.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.7) |
| (5.8) |
| (8.9) |
| (11.9) |
| (14.9) |
| (17.9) |
| (20.9) |
| (23.8) |
| (26.6) |
| (29.4) |
| (28.4) |
| (31.2) |
| (37.5) |
| (40.1) |
| (42.7) |
| - |
| (47.7) |
| - |
| - |
| - |
| - |
| 9,237.1 |
| 9,244.4 |
| 9,317.8 |
| 8,986.0 |
| 8,806.3 |
| 8,733.4 |
| 8,802.1 |
| 8,547.8 |
| 8,529.2 |
| 8,571.9 |
| 8,619.3 |
| 8,883.1 |
| 9,422.9 |
| 10,028.2 |
| 10,688.9 |
| 10,938.1 |
| 3,864.4 |
| 3,908.1 |
| 3,878.9 |
| 3,854.9 |
| 3,833.2 |
| 3,671.9 |
| 9,312.0 |
| 8,977.1 |
| 8,794.4 |
| 8,718.5 |
| 8,784.2 |
| 8,526.9 |
| 8,505.4 |
| 8,545.3 |
| 8,589.9 |
| 8,854.7 |
| 9,391.7 |
| 9,990.7 |
| 10,648.8 |
| 10,895.4 |
| 3,864.4 |
| 3,860.4 |
| 3,878.9 |
| 3,854.9 |
| 3,833.2 |
| 3,671.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,950.2 |
| 7,016.6 |
| 7,693.4 |
| 7,181.4 |
| 6,669.7 |
| 6,180.3 |
| - |
| 3,684.2 |
| - |
| - |
| - |
| - |
| (1,392.6) |
| (868.8) |
| (974.3) |
| (1,242.5) |
| (731.5) |
| (183.5) |
| (295.7) |
| (664.9) |
| (868.2) |
| (562.8) |
| (1,943.4) |
| (1,407.8) |
| (1,186.2) |
| (340.2) |
| (140.6) |
| - |
| (96.7) |
| - |
| - |
| - |
| - |
| 9,317.8 |
| 8,986.0 |
| 8,806.3 |
| 8,733.4 |
| 8,802.1 |
| 8,547.8 |
| 8,529.2 |
| 8,571.9 |
| 8,619.3 |
| 8,883.1 |
| 9,422.9 |
| 10,028.2 |
| 10,688.9 |
| 10,938.1 |
| 3,864.4 |
| 3,908.1 |
| 3,878.9 |
| 3,854.9 |
| 3,833.2 |
| 3,671.9 |
| 6,907.8 |
| 6,981.2 |
| 6,649.4 |
| 6,469.7 |
| 6,396.8 |
| 6,465.5 |
| 6,211.2 |
| 6,192.6 |
| 6,235.3 |
| 6,282.7 |
| 6,546.5 |
| 7,084.0 |
| 7,689.3 |
| 8,355.4 |
| 8,604.4 |
| - |
| 3,908.1 |
| - |
| - |
| - |
| - |