| (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 | 743.0 | 401.6 | 450.7 | 303.7 | 344.3 | 292.2 | 151.0 | 100.2 | 296.5 | 307.5 | 202.4 | 209.9 | 379.7 | 234.2 | 248.4 | 78.5 | 41.7 | ||
| Restricted Cash | 4,241.9 | 0.2 | 0.1 | 0.3 | 0.2 | 0.4 | 0.0 | 6.5 | 3.2 | 3.6 | 17.3 | 14.5 | 20.3 | 29.7 | 35.2 | 56.6 | 33.2 | - | |
| Short Term Investments | - | - | 0.0 | 148.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 743.0 | 401.6 | 450.7 | 452.2 | 344.3 | 292.2 | 151.0 | 100.2 | 296.5 | 307.5 | 202.4 | 209.9 | 379.7 | 234.2 | 248.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 207.2 | 199.1 | 218.4 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 15,662.6 | 14,330.6 | 13,081.9 | 11,675.0 | 11,163.6 | 10,484.0 | 9,523.5 | 9,545.9 | 9,045.4 | 8,446.4 | 8,204.0 | 8,143.5 | 7,390.7 | 6,855.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 12,505.6 | 8,270.9 | 7,450.6 | 6,492.2 | 5,930.0 | 5,358.5 | 4,813.9 | 4,473.1 | 4,412.6 | 4,286.2 | 4,205.4 | 4,203.8 | 3,842.0 | 3,283.0 | 3,504.2 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 42.9 | 42.7 | 42.5 | 42.4 | 42.2 | 41.9 | 41.8 | 41.6 | 41.6 | 41.5 | 41.5 | 41.4 | 41.3 | 41.2 | 41.1 | 40.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 12,505.6 | 8,270.9 | 7,450.6 | 6,492.2 | 5,930.0 | 5,358.5 | 4,813.9 | 4,473.1 | 4,412.6 | 4,286.2 | 4,205.4 | 4,203.8 | 3,842.0 | 3,283.0 | 3,504.2 | 3,019.0 | |||
| (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 | 740.9 | 743.0 | 696.1 | 754.6 | 757.2 | 401.6 | 503.7 | 823.6 | 479.1 | 450.7 | 203.1 | 317.5 | 177.4 | 303.7 | 596.3 | |||||||||||||||||||||||||
| 102.2 |
| 104.4 |
| - |
| - |
| - |
| 78.5 |
| 41.7 |
| 102.2 |
| 104.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 6,416.0 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 4,251.7 | 3,880.9 | 3,670.7 | 3,424.7 | 3,378.8 | 3,313.3 | 3,066.2 | 3,013.2 | 2,853.3 | 2,641.7 | 2,505.6 | 2,455.5 | 2,320.4 | 2,200.8 | 2,056.7 | 2,049.7 | 2,041.3 | - | - |
| Property,Plant & Equipment Net | 11,410.9 | 10,449.7 | 9,411.2 | 8,250.3 | 7,784.8 | 7,170.7 | 6,457.3 | 6,532.7 | 6,192.1 | 5,804.7 | 5,698.4 | 5,688.0 | 5,070.3 | 4,654.4 | 4,359.3 | 4,133.8 | 4,033.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 126.3 | 114.1 | 120.0 | 117.2 | 123.0 | 143.7 | 81.5 | 82.9 | 85.6 | 78.0 | 79.7 | 86.1 | 94.6 | 91.7 | 90.5 | 92.7 | 97.5 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 137.4 | 165.4 | 212.0 | 243.5 | 270.7 | 335.9 | 411.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 17,999.5 | 12,296.5 | 11,326.0 | 10,072.0 | 9,541.7 | 8,937.6 | 7,994.0 | 7,318.9 | 7,422.4 | 7,105.4 | 6,894.2 | 6,919.9 | 6,535.5 | 6,055.4 | 5,857.5 | 5,442.4 | 5,206.4 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3,019.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,195.7 | 1,127.3 | 1,081.1 | 1,031.5 | 1,001.0 | 962.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 69.3 | 44.9 | 38.1 | 37.4 | 40.3 | 43.0 | 32.8 | 43.3 | 32.2 | 42.0 | 33.4 | 36.6 | 31.6 | 32.6 | 33.8 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 14,364.4 | 9,857.6 | 9,053.0 | 8,042.4 | 7,522.5 | 6,980.2 | 6,450.0 | 5,828.6 | 5,629.7 | 5,758.2 | 5,614.0 | 5,605.9 | 5,152.6 | 4,811.2 | 4,730.2 | 4,328.7 | 4,103.8 | - | - |
| 40.6 |
| - |
| - |
| Additional Paid In Capital | 875.4 | 847.1 | 816.1 | 792.2 | 763.8 | 735.4 | 720.1 | 706.4 | 698.0 | 687.8 | 677.4 | 672.8 | 668.9 | 658.5 | 644.4 | 626.2 | 616.8 | - | - |
| Retained Earnings | 3,451.2 | 3,208.1 | 3,009.5 | 2,831.5 | 2,751.5 | 2,682.1 | 2,601.3 | 2,419.2 | 2,261.7 | 1,828.0 | 1,639.0 | 1,501.7 | 1,358.4 | 1,249.4 | 1,171.2 | 1,116.9 | 1,090.0 | - | - |
| Accumulated Other Comprehensive Income | (104.6) | (209.6) | (167.6) | (211.6) | (160.6) | (137.5) | (163.6) | (164.6) | (109.6) | (211.1) | (198.8) | (148.4) | (42.7) | (144.6) | (169.1) | (110.0) | (84.5) | (85.2) | - |
| Treasury Stock | - | - | 1,427.5 | 1,424.9 | 1,377.7 | 1,364.5 | 1,364.5 | 1,214.5 | 1,099.0 | 999.0 | 878.9 | 753.5 | 628.9 | 560.3 | 560.3 | 560.3 | 560.3 | - | - |
| Minority Interest | 884.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,750.5 | 2,438.9 | 2,273.0 | 2,029.6 | 2,019.2 | 1,957.4 | 1,835.1 | 1,788.1 | 1,792.7 | 1,347.2 | 1,280.2 | 1,314.0 | 1,397.0 | 1,244.2 | 1,127.3 | 1,113.7 | 1,102.6 | 1,124.5 | - |
| Total Equity | 3,635.1 | 2,438.9 | 2,273.0 | 2,029.6 | 2,019.2 | 1,957.4 | 1,835.1 | 1,788.1 | 1,792.7 | 1,347.2 | 1,280.2 | 1,314.0 | 1,397.0 | 1,244.2 | 1,127.3 | 1,113.7 | 1,102.6 | 1,124.5 | - |
| - |
| - |
| - |
| Net debt | 11,762.6 | 7,869.3 | 6,999.9 | 6,040.0 | 5,585.7 | 5,066.3 | 4,662.9 | 4,372.9 | 4,116.1 | 3,978.7 | 4,003.0 | 3,993.9 | 3,462.3 | 3,048.8 | 3,255.8 | 2,940.5 | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 2,750.5 | 2,438.9 | 2,273.0 | 2,029.6 | 2,019.2 | 1,957.4 | 1,835.1 | 1,788.1 | 1,792.7 | 1,347.2 | 1,280.2 | 1,314.0 | 1,397.0 | 1,244.2 | 1,127.3 | 1,113.7 | 1,102.6 | 1,124.5 | - |
| Tangible Book Value | 2,624.2 | 2,324.8 | 2,153.0 | 1,912.4 | 1,896.2 | 1,813.7 | 1,753.6 | 1,705.2 | 1,707.1 | 1,269.2 | 1,200.5 | 1,227.9 | 1,302.4 | 1,152.5 | 1,036.8 | 1,021.0 | 1,005.1 | - | - |
| 180.3 |
| 649.3 |
| 344.3 |
| 566.0 |
| 417.9 |
| 958.9 |
| 292.2 |
| 459.8 |
| 492.9 |
| 570.7 |
| - |
| 48.6 |
| 286.6 |
| 248.4 |
| 100.2 |
| 254.5 |
| 237.4 |
| 233.1 |
| 296.5 |
| 199.2 |
| 284.3 |
| 155.2 |
| 307.5 |
| 211.5 |
| 177.6 |
| Restricted Cash | 0.1 | 4,241.9 | 0.3 | 0.6 | 0.4 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | - | - | - | - | 0.0 | 0.3 | 6.2 | 6.5 | 4.1 | 3.7 | 4.3 | 3.2 | 3.7 | 3.7 | 3.8 | 3.6 | 4.4 | 11.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 148.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 740.9 | 743.0 | 696.1 | 754.6 | 757.2 | 401.6 | 503.7 | 823.6 | 479.1 | 450.7 | 203.1 | 317.5 | 177.4 | 452.2 | 596.3 | 180.3 | 649.3 | 344.3 | 566.0 | 417.9 | 958.9 | 292.2 | 459.8 | 492.9 | 570.7 | - | 48.6 | 286.6 | 248.4 | 100.2 | 254.5 | 237.4 | 233.1 | 296.5 | 199.2 | 284.3 | 155.2 | 307.5 | 211.5 | 177.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 348.8 | 207.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 19,780.9 | 15,662.6 | 15,264.4 | 15,053.2 | 14,711.1 | 14,330.6 | 14,243.1 | 13,675.9 | 13,320.1 | 13,081.9 | 12,576.5 | 12,392.5 | 11,961.9 | 11,675.0 | 11,168.4 | 11,200.7 | 11,203.2 | 11,163.6 | 11,025.8 | 10,923.4 | 10,835.0 | 10,484.0 | 10,070.2 | 9,784.1 | 9,972.5 | - | 9,759.8 | 9,728.9 | 9,587.9 | 9,545.9 | 9,262.9 | 9,206.7 | 9,191.8 | 9,045.4 | 8,915.9 | 8,801.4 | 8,631.1 | 8,446.4 | 8,545.4 | 8,508.5 |
| Accumulated Depreciation | 4,328.3 | 4,251.7 | 4,184.7 | 4,125.8 | 3,989.9 | 3,880.9 | 3,866.7 | 3,764.1 | 3,700.3 | 3,670.7 | 3,561.1 | 3,521.8 | 3,470.0 | 3,424.7 | 3,310.2 | 3,309.8 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 15,452.6 | 11,410.9 | 11,079.7 | 10,927.4 | 10,721.2 | 10,449.7 | 10,376.4 | 9,911.8 | 9,619.8 | 9,411.2 | 9,015.4 | 8,870.7 | 8,491.9 | 8,250.3 | 7,858.2 | 7,890.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 124.6 | 126.3 | 126.1 | 126.6 | 118.1 | 114.1 | 120.9 | 117.3 | 118.0 | 120.0 | 116.0 | 119.0 | 118.3 | 117.2 | 109.3 | 115.3 | 120.3 | 123.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 134.7 | 137.4 | 143.8 | 150.8 | 156.6 | 165.4 | 173.5 | 195.8 | 203.5 | 212.0 | 220.2 | 228.4 | 235.4 | 243.5 | 246.4 | 254.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 17,944.2 | 17,999.5 | 13,305.8 | 13,200.2 | 12,966.3 | 12,296.5 | 12,379.9 | 12,222.6 | 11,579.1 | 11,326.0 | 10,647.5 | 10,590.1 | 10,048.1 | 10,072.0 | 9,875.4 | 9,524.2 | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,215.6 | 1,195.7 | 1,192.4 | 1,182.7 | 1,150.1 | 1,127.3 | 1,132.2 | 1,103.8 | 1,096.2 | 1,081.1 | 1,072.2 | 1,066.6 | 1,049.1 | 1,031.5 | 1,007.5 | 1,005.8 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 14,288.0 | 14,364.4 | 10,586.9 | 10,530.5 | 10,416.9 | 9,857.6 | 9,943.2 | 9,879.2 | 9,254.8 | 9,053.0 | 8,473.0 | 8,411.2 | 7,946.6 | 8,042.4 | 7,934.9 | 7,542.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 42.9 | 42.9 | 42.8 | 42.8 | 42.8 | 42.7 | 42.7 | 42.7 | 42.6 | 42.5 | 42.5 | 42.5 | 42.4 | 42.4 | 42.4 | 42.4 | 42.4 | 42.2 | 42.2 | 42.2 | 42.1 | 41.9 | 41.9 | 41.8 | 41.8 | - | 41.8 | 41.8 | 41.7 | 41.6 | 41.6 | 41.6 | 41.6 | 41.6 | 41.6 | 41.6 | 41.6 | 41.5 | 41.5 | 41.5 |
| Additional Paid In Capital | 883.2 | 875.4 | 870.9 | 864.2 | 856.2 | 847.1 | 840.9 | 836.4 | 828.8 | 816.1 | 813.1 | 807.8 | 797.5 | 792.2 | 787.9 | 784.7 | 781.5 | |||||||||||||||||||||||
| Retained Earnings | 3,512.4 | 3,451.2 | 3,376.7 | 3,317.0 | 3,264.1 | 3,208.1 | 3,153.0 | 3,085.4 | 3,062.4 | 3,009.5 | 2,963.7 | 2,931.6 | 2,888.6 | 2,831.5 | 2,801.7 | 2,791.6 | 2,808.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (142.2) | (104.6) | (103.5) | (87.8) | (162.4) | (209.6) | (150.6) | (184.8) | (177.4) | (167.6) | (219.9) | (178.1) | (202.1) | (211.6) | (266.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | 1,468.0 | 1,466.5 | 1,451.3 | 1,449.4 | 1,449.3 | 1,436.3 | 1,432.1 | 1,427.5 | 1,424.9 | 1,424.9 | 1,424.9 | 1,424.9 | 1,424.9 | 1,419.9 | 1,386.7 | 1,377.7 | ||||||||||||||||||||||
| Minority Interest | 878.1 | 884.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,778.1 | 2,750.5 | 2,718.9 | 2,669.7 | 2,549.4 | 2,438.9 | 2,436.7 | 2,343.4 | 2,324.3 | 2,273.0 | 2,174.5 | 2,178.9 | 2,101.5 | 2,029.6 | 1,940.5 | 1,981.5 | ||||||||||||||||||||||||
| Total Equity | 3,656.2 | 3,635.1 | 2,718.9 | 2,669.7 | 2,549.4 | 2,438.9 | 2,436.7 | 2,343.4 | 2,324.3 | 2,273.0 | 2,174.5 | 2,178.9 | 2,101.5 | 2,029.6 | 1,940.5 | 1,981.5 | 2,060.8 | 2,019.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 2,778.1 | 2,750.5 | 2,718.9 | 2,669.7 | 2,549.4 | 2,438.9 | 2,436.7 | 2,343.4 | 2,324.3 | 2,273.0 | 2,174.5 | 2,178.9 | 2,101.5 | 2,029.6 | 1,940.5 | 1,981.5 | 2,060.8 | 2,019.2 | ||||||||||||||||||||||
| Tangible Book Value | 2,653.5 | 2,624.2 | 2,592.8 | 2,543.1 | 2,431.3 | 2,324.8 | 2,315.8 | 2,226.1 | 2,206.3 | 2,153.0 | 2,058.5 | 2,059.9 | 1,983.2 | 1,912.4 | 1,831.2 | 1,866.2 | 1,940.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,328.3 |
| 3,378.8 |
| 3,352.3 |
| 3,340.7 |
| 3,311.8 |
| 3,313.3 |
| 3,226.0 |
| 3,155.7 |
| 3,222.1 |
| - |
| 3,152.1 |
| 3,122.6 |
| 3,062.0 |
| 3,013.2 |
| 2,965.0 |
| 2,911.8 |
| 2,897.7 |
| 2,853.3 |
| 2,814.6 |
| 2,743.3 |
| 2,666.1 |
| 2,641.7 |
| 2,633.4 |
| 2,580.3 |
| 7,874.9 |
| 7,784.8 |
| 7,673.5 |
| 7,582.7 |
| 7,523.2 |
| 7,170.7 |
| 6,844.2 |
| 6,628.4 |
| 6,750.4 |
| - |
| 6,607.7 |
| 6,606.3 |
| 6,525.9 |
| 6,532.7 |
| 6,297.9 |
| 6,294.9 |
| 6,294.1 |
| 6,192.1 |
| 6,101.3 |
| 6,058.1 |
| 5,965.0 |
| 5,804.7 |
| 5,912.0 |
| 5,928.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 138.7 |
| 140.3 |
| 139.0 |
| 143.7 |
| 84.2 |
| 81.7 |
| 80.6 |
| - |
| 79.9 |
| 82.4 |
| 81.6 |
| 82.9 |
| 83.6 |
| 84.0 |
| 87.3 |
| 85.6 |
| 84.6 |
| 82.6 |
| 78.7 |
| 78.0 |
| 81.7 |
| 81.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 262.8 |
| 270.7 |
| 279.2 |
| 286.3 |
| 326.5 |
| 335.9 |
| 364.3 |
| 372.1 |
| 402.8 |
| 460.7 |
| 430.1 |
| 440.6 |
| 449.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,908.6 |
| 9,541.7 |
| 9,586.3 |
| 9,400.5 |
| 9,915.3 |
| 8,937.6 |
| 8,690.3 |
| 8,512.7 |
| 8,717.9 |
| - |
| 8,090.9 |
| 8,353.1 |
| 8,240.2 |
| 7,616.7 |
| 7,517.4 |
| 7,495.5 |
| 7,468.0 |
| 7,422.4 |
| 7,261.9 |
| 7,272.1 |
| 7,096.9 |
| 7,105.4 |
| 7,089.3 |
| 7,090.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,013.5 |
| 1,001.0 |
| 977.7 |
| 971.2 |
| 960.4 |
| 962.8 |
| 936.4 |
| 915.7 |
| 930.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,847.8 |
| 7,522.5 |
| 7,609.4 |
| 7,429.1 |
| 7,955.3 |
| 6,980.2 |
| 6,760.3 |
| 6,637.4 |
| 6,886.9 |
| - |
| 6,304.4 |
| 6,518.3 |
| 6,431.0 |
| 5,828.6 |
| 5,679.4 |
| 5,677.9 |
| 5,628.3 |
| 5,629.7 |
| 5,791.7 |
| 5,829.1 |
| 5,711.7 |
| 5,758.2 |
| 5,717.8 |
| 5,782.1 |
| 763.8 |
| 761.7 |
| 759.4 |
| 753.1 |
| 735.4 |
| 730.8 |
| 728.8 |
| 725.4 |
| - |
| 716.6 |
| 713.0 |
| 709.5 |
| 706.4 |
| 703.6 |
| 702.7 |
| 699.9 |
| 698.0 |
| 695.8 |
| 693.1 |
| 690.7 |
| 687.8 |
| 681.5 |
| 679.2 |
| 2,751.5 |
| 2,708.9 |
| 2,687.3 |
| 2,700.3 |
| 2,682.1 |
| 2,682.0 |
| 2,651.7 |
| 2,630.0 |
| - |
| 2,561.5 |
| 2,533.5 |
| 2,482.6 |
| 2,419.2 |
| 2,387.0 |
| 2,357.3 |
| 2,335.9 |
| 2,261.7 |
| 1,936.2 |
| 1,904.2 |
| 1,868.0 |
| 1,828.0 |
| 1,813.6 |
| 1,734.7 |
| (217.3) |
| (184.5) |
| (160.6) |
| (171.0) |
| (153.0) |
| (171.0) |
| (137.5) |
| (160.2) |
| (182.5) |
| (201.7) |
| - |
| (189.0) |
| (155.8) |
| (170.1) |
| (164.6) |
| (157.8) |
| (160.0) |
| (113.7) |
| (109.6) |
| (129.4) |
| (146.9) |
| (191.1) |
| (211.1) |
| (191.1) |
| (197.9) |
| 1,364.9 |
| 1,364.5 |
| 1,364.5 |
| 1,364.5 |
| 1,364.5 |
| 1,364.5 |
| 1,364.5 |
| - |
| 1,344.4 |
| 1,297.7 |
| 1,254.5 |
| 1,214.5 |
| 1,136.4 |
| 1,124.0 |
| 1,124.0 |
| 1,099.0 |
| 1,074.0 |
| 1,049.0 |
| 1,024.0 |
| 999.0 |
| 974.0 |
| 949.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,060.8 |
| 2,019.2 |
| 1,976.9 |
| 1,971.4 |
| 1,960.0 |
| 1,957.4 |
| 1,930.0 |
| 1,875.3 |
| 1,831.0 |
| - |
| 1,786.5 |
| 1,834.8 |
| 1,809.2 |
| 1,788.1 |
| 1,838.0 |
| 1,817.6 |
| 1,839.7 |
| 1,792.7 |
| 1,470.2 |
| 1,443.0 |
| 1,385.2 |
| 1,347.2 |
| 1,371.5 |
| 1,308.5 |
| 1,976.9 |
| 1,971.4 |
| 1,960.0 |
| 1,957.4 |
| 1,930.0 |
| 1,875.3 |
| 1,831.0 |
| - |
| 1,786.5 |
| 1,834.8 |
| 1,809.2 |
| 1,788.1 |
| 1,838.0 |
| 1,817.6 |
| 1,839.7 |
| 1,792.7 |
| 1,470.2 |
| 1,443.0 |
| 1,385.2 |
| 1,347.2 |
| 1,371.5 |
| 1,308.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,976.9 |
| 1,971.4 |
| 1,960.0 |
| 1,957.4 |
| 1,930.0 |
| 1,875.3 |
| 1,831.0 |
| - |
| 1,786.5 |
| 1,834.8 |
| 1,809.2 |
| 1,788.1 |
| 1,838.0 |
| 1,817.6 |
| 1,839.7 |
| 1,792.7 |
| 1,470.2 |
| 1,443.0 |
| 1,385.2 |
| 1,347.2 |
| 1,371.5 |
| 1,308.5 |
| 1,896.2 |
| 1,838.2 |
| 1,831.1 |
| 1,821.0 |
| 1,813.7 |
| 1,845.8 |
| 1,793.6 |
| 1,750.4 |
| - |
| 1,706.6 |
| 1,752.4 |
| 1,727.6 |
| 1,705.2 |
| 1,754.4 |
| 1,733.6 |
| 1,752.4 |
| 1,707.1 |
| 1,385.6 |
| 1,360.4 |
| 1,306.5 |
| 1,269.2 |
| 1,289.8 |
| 1,227.5 |