| (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 | - | - | - | - | - | - | - | 2,672.0 | 1,520.0 | 1,385.0 | 847.0 | 1,221.0 | 1,001.1 | 1,262.8 | 1,262.8 | 1,116.0 | 1,521.3 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | - | - | - | - | - | 2,672.0 | 1,520.0 | 1,385.0 | 847.0 | 1,221.0 | 1,001.1 | 1,262.8 | 1,262.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,515.0 | 2,237.0 | 2,293.0 | 2,278.0 | 2,213.0 | 1,723.0 | 1,723.0 | 1,705.0 | 1,742.0 | 1,709.0 | 1,401.4 | 1,367.5 | 1,383.3 | 1,388.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 17,221.0 | 16,374.0 | 12,394.0 | 9,686.0 | 7,108.0 | 8,352.0 | 9,849.0 | 8,625.0 | 9,206.0 | 8,309.0 | 7,041.4 | 4,336.0 | 2,458.3 | - | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 16.0 | 15.0 | 15.0 | 14.0 | 14.0 | 10.0 | 10.0 | 11.0 | 11.0 | 11.0 | 8.0 | 8.1 | 8.3 | 8.4 | 8.7 | 8.6 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 18,482.0 | 16,573.0 | 13,014.0 | 11,713.0 | 7,442.0 | 8,535.0 | 12,455.0 | 10,642.0 | 14,262.0 | 12,002.0 | 7,656.6 | 6,733.1 | 4,810.4 | 589.8 | 1,441.1 | 2,040.7 | |||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 844.7 |
| 2,009.2 |
| - |
| - |
| - |
| 1,116.0 |
| 1,521.3 |
| 844.7 |
| 2,009.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,353.0 |
| 1,305.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,194.0 | 1,171.0 | 1,184.0 | 1,122.0 | 1,049.0 | 966.0 | 960.0 | 915.0 | 878.0 | 893.0 | 780.8 | 751.1 | 748.7 | 771.7 | 788.6 | (813.6) | - | - | - |
| Property,Plant & Equipment Net | 1,321.0 | 1,066.0 | 1,109.0 | 1,156.0 | 1,164.0 | 757.0 | 763.0 | 790.0 | 864.0 | 816.0 | 620.5 | 616.4 | 634.7 | 617.3 | 564.4 | 491.6 | 496.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5,997.0 | 5,561.0 | 5,561.0 | 5,571.0 | 5,349.0 | 1,990.0 | 1,990.0 | 1,989.0 | 1,993.0 | 1,993.0 | 677.0 | 522.5 | 444.3 | 444.3 | 444.3 | 444.3 | 444.3 | - | - |
| Intangible Assets | 145.0 | 96.0 | 143.0 | 195.0 | 242.0 | 191.0 | 232.0 | 281.0 | 346.0 | 402.0 | 55.0 | 74.7 | 93.2 | 132.2 | 175.3 | 228.6 | 289.1 | - | - |
| Operating Lease Right Of Use Assets | 340.0 | 278.0 | 265.0 | 279.0 | 316.0 | 199.0 | 210.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 225,106.0 | 204,230.0 | 189,368.0 | 182,906.0 | 174,064.0 | 123,038.0 | 109,002.0 | 108,781.0 | 104,185.0 | 99,714.0 | 71,018.3 | 66,298.0 | 59,467.2 | 56,141.5 | 54,450.7 | 53,819.6 | 51,554.7 | - | - |
| - |
| - |
| - |
| Short Term Debt | 1,261.0 | 199.0 | 620.0 | 2,027.0 | 334.0 | 183.0 | 2,606.0 | 2,017.0 | 5,056.0 | 3,693.0 | 615.3 | 2,397.1 | 2,352.1 | 589.8 | 1,441.1 | 2,040.7 | 876.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 200,727.0 | 184,448.0 | 169,970.0 | 165,137.0 | 154,746.0 | 110,045.0 | 97,207.0 | 97,679.0 | 93,371.0 | 89,406.0 | 64,423.7 | 59,969.8 | 53,377.0 | 50,363.0 | 49,032.6 | 48,839.1 | 46,218.7 | - | - |
| 7.2 |
| - |
| - |
| Additional Paid In Capital | 17,244.0 | 15,484.0 | 15,389.0 | 15,309.0 | 15,222.0 | 8,781.0 | 8,806.0 | 9,181.0 | 9,707.0 | 9,881.0 | 7,038.5 | 7,221.7 | 7,398.5 | 7,475.1 | 7,596.8 | 7,630.1 | 6,731.8 | - | - |
| Retained Earnings | 6,351.0 | 5,204.0 | 4,322.0 | 3,419.0 | 2,202.0 | 1,878.0 | 2,088.0 | 1,361.0 | 588.0 | (227.0) | (594.1) | (1,052.3) | (1,479.3) | (1,929.6) | (2,389.6) | (2,814.4) | (2,922.0) | - | - |
| Accumulated Other Comprehensive Income | (1,908.0) | (2,866.0) | (2,676.0) | (3,098.0) | (229.0) | 192.0 | (256.0) | (609.0) | (528.0) | (401.0) | (226.2) | (222.3) | (214.0) | (150.8) | (150.8) | (197.5) | (157.0) | (326.7) | - |
| Treasury Stock | - | - | - | - | 79.0 | 59.0 | 56.0 | 45.0 | 35.0 | 27.0 | 17.9 | 13.4 | 9.6 | 10.9 | 10.3 | 8.8 | 11.5 | - | - |
| Minority Interest | 37.0 | 42.0 | 45.0 | 38.0 | 21.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 24,342.0 | 19,740.0 | 19,353.0 | 17,731.0 | 19,297.0 | 12,993.0 | 11,795.0 | 11,102.0 | 10,814.0 | 10,308.0 | 6,595.0 | 6,328.0 | 6,090.2 | 5,778.5 | 5,778.5 | 5,416.1 | 5,336.0 | 7,228.9 | 5,951.1 |
| Total Equity | 24,379.0 | 19,782.0 | 19,398.0 | 17,769.0 | 19,318.0 | 12,993.0 | 11,795.0 | 11,102.0 | 10,814.0 | 10,308.0 | 6,595.0 | 6,328.0 | 6,090.2 | 5,778.5 | 5,778.5 | 5,416.1 | 5,336.0 | 7,228.9 | 5,951.1 |
| 876.2 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | 7,970.0 | 12,742.0 | 10,617.0 | 6,809.6 | 5,512.1 | 3,809.3 | (673.0) | 178.3 | 924.8 | (645.1) | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 24,342.0 | 19,740.0 | 19,353.0 | 17,731.0 | 19,297.0 | 12,993.0 | 11,795.0 | 11,102.0 | 10,814.0 | 10,308.0 | 6,595.0 | 6,328.0 | 6,090.2 | 5,778.5 | 5,778.5 | 5,416.1 | 5,336.0 | 7,228.9 | 5,951.1 |
| Tangible Book Value | 18,200.0 | 14,083.0 | 13,649.0 | 11,965.0 | 13,706.0 | 10,812.0 | 9,573.0 | 8,832.0 | 8,475.0 | 7,913.0 | 5,863.0 | 5,730.8 | 5,552.7 | 5,202.1 | 5,158.9 | 4,743.2 | 4,602.6 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,636.0 |
| 1,598.0 |
| 1,336.0 |
| 2,672.0 |
| 1,299.0 |
| 1,382.0 |
| 1,069.0 |
| 1,520.0 |
| 1,194.0 |
| 1,515.0 |
| 1,310.0 |
| 1,385.0 |
| 1,661.9 |
| 867.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,636.0 | 1,598.0 | 1,336.0 | 2,672.0 | 1,299.0 | 1,382.0 | 1,069.0 | 1,520.0 | 1,194.0 | 1,515.0 | 1,310.0 | 1,385.0 | 1,661.9 | 867.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,138.0 | 1,321.0 | 1,112.0 | 1,104.0 | 1,085.0 | 1,066.0 | 1,093.0 | 1,095.0 | 1,095.0 | 1,109.0 | 1,096.0 | 1,128.0 | 1,136.0 | 1,156.0 | 1,171.0 | 1,175.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 9,527.0 | 5,997.0 | 5,547.0 | 5,561.0 | 5,561.0 | 5,561.0 | 5,561.0 | 5,561.0 | 5,561.0 | 5,561.0 | 5,561.0 | 5,561.0 | 5,561.0 | 5,571.0 | 5,571.0 | 5,571.0 | 5,349.0 | 5,349.0 | ||||||||||||||||||||||
| Intangible Assets | 969.0 | 145.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 285,372.0 | 225,106.0 | 210,228.0 | 207,742.0 | 209,596.0 | 204,230.0 | 200,535.0 | 196,310.0 | 193,519.0 | 189,368.0 | 186,650.0 | 188,505.0 | 189,070.0 | 182,906.0 | 179,402.0 | 178,782.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 1,875.0 | 1,261.0 | 252.0 | 576.0 | 664.0 | 199.0 | 868.0 | 187.0 | 182.0 | 620.0 | 681.0 | 1,680.0 | 6,898.0 | 2,027.0 | 426.0 | 3,048.0 | 652.0 | 334.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 21,594.0 | 17,221.0 | 17,315.0 | 17,467.0 | 18,096.0 | 16,374.0 | 15,656.0 | 16,461.0 | 14,894.0 | 12,394.0 | 12,822.0 | 14,711.0 | 13,072.0 | 9,686.0 | 10,168.0 | 7,866.0 | 6,508.0 | 7,108.0 | 7,779.0 | 7,342.0 | 7,210.0 | 8,352.0 | 9,174.0 | 9,753.0 | 9,796.0 | 9,849.0 | 9,874.0 | 8,973.0 | 9,400.0 | 8,625.0 | 9,385.0 | 9,726.0 | 8,618.0 | 9,206.0 | 9,200.7 | 8,536.5 | 9,279.1 | 8,309.2 | 8,998.6 | 7,929.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 252,791.0 | 200,727.0 | 187,942.0 | 186,772.0 | 189,110.0 | 184,448.0 | 179,883.0 | 176,747.0 | 174,146.0 | 169,970.0 | 168,120.0 | 169,667.0 | 170,259.0 | 165,137.0 | 162,231.0 | 160,803.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 20.0 | 16.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 15.0 | 15.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 10.8 | 10.9 | 10.9 | 10.9 | 10.9 | 8.0 |
| Additional Paid In Capital | 25,273.0 | 17,244.0 | 15,537.0 | 15,506.0 | 15,479.0 | 15,484.0 | 15,455.0 | 15,425.0 | 15,407.0 | 15,389.0 | 15,363.0 | 15,335.0 | 15,332.0 | 15,309.0 | 15,282.0 | 15,261.0 | ||||||||||||||||||||||||
| Retained Earnings | 6,515.0 | 6,351.0 | 6,123.0 | 5,751.0 | 5,474.0 | 5,204.0 | 4,935.0 | 4,682.0 | 4,476.0 | 4,322.0 | 4,334.0 | 4,052.0 | 3,764.0 | 3,419.0 | 3,029.0 | 2,691.0 | 2,408.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,059.0) | (1,908.0) | (2,071.0) | (2,246.0) | (2,433.0) | (2,866.0) | (2,104.0) | (2,911.0) | (2,879.0) | (2,676.0) | (3,622.0) | (3,006.0) | (2,755.0) | (3,098.0) | (3,276.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 85.0 | 78.0 | 79.0 | ||||||||||||||||||||||
| Minority Interest | 46.0 | 37.0 | 38.0 | 42.0 | 52.0 | 42.0 | 46.0 | 48.0 | 51.0 | 45.0 | 47.0 | 50.0 | 53.0 | 38.0 | 35.0 | 29.0 | 29.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 32,535.0 | 24,342.0 | 22,248.0 | 20,928.0 | 20,434.0 | 19,740.0 | 20,606.0 | 19,515.0 | 19,322.0 | 19,353.0 | 18,483.0 | 18,788.0 | 18,758.0 | 17,731.0 | 17,136.0 | 17,950.0 | ||||||||||||||||||||||||
| Total Equity | 32,581.0 | 24,379.0 | 22,286.0 | 20,970.0 | 20,486.0 | 19,782.0 | 20,652.0 | 19,563.0 | 19,373.0 | 19,398.0 | 18,530.0 | 18,838.0 | 18,811.0 | 17,769.0 | 17,171.0 | 17,979.0 | 18,481.0 | 19,318.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 23,469.0 | 18,482.0 | 17,567.0 | 18,043.0 | 18,760.0 | 16,573.0 | 16,524.0 | 16,648.0 | 15,076.0 | 13,014.0 | 13,503.0 | 16,391.0 | 19,970.0 | 11,713.0 | 10,594.0 | 10,914.0 | 7,160.0 | 7,442.0 | 8,214.0 | 7,733.0 | 7,429.0 | 8,535.0 | 9,396.0 | 9,899.0 | 12,622.0 | 12,455.0 | 12,047.0 | 13,134.0 | 12,262.0 | 10,642.0 | 10,733.0 | 12,168.0 | 11,472.0 | 14,262.0 | 11,030.3 | 13,089.3 | 10,542.6 | 12,001.8 | 11,146.7 | 9,886.6 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 32,535.0 | 24,342.0 | 22,248.0 | 20,928.0 | 20,434.0 | 19,740.0 | 20,606.0 | 19,515.0 | 19,322.0 | 19,353.0 | 18,483.0 | 18,788.0 | 18,758.0 | 17,731.0 | 17,136.0 | 17,950.0 | 18,452.0 | 19,297.0 | ||||||||||||||||||||||
| Tangible Book Value | 22,039.0 | 18,200.0 | 16,701.0 | 15,367.0 | 14,873.0 | 14,179.0 | 15,045.0 | 13,954.0 | 13,761.0 | 13,792.0 | 12,922.0 | 13,227.0 | 13,197.0 | 12,160.0 | 11,565.0 | 12,379.0 | 13,103.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,173.0 |
| 1,164.0 |
| 1,126.0 |
| 1,128.0 |
| 747.0 |
| 757.0 |
| 752.0 |
| 751.0 |
| 743.0 |
| 763.0 |
| 775.0 |
| 774.0 |
| 784.0 |
| 790.0 |
| 827.0 |
| 840.0 |
| 847.0 |
| 864.0 |
| 853.3 |
| 855.3 |
| 852.6 |
| 815.5 |
| 828.4 |
| 596.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,316.0 |
| 5,316.0 |
| 1,990.0 |
| 1,990.0 |
| 1,990.0 |
| 1,990.0 |
| 1,990.0 |
| 1,990.0 |
| 1,990.0 |
| 1,990.0 |
| 1,990.0 |
| 1,989.0 |
| 1,993.0 |
| 1,993.0 |
| 1,993.0 |
| 1,993.0 |
| 1,992.8 |
| 1,992.8 |
| 1,992.8 |
| 1,992.8 |
| 2,004.3 |
| 676.9 |
| 255.0 |
| 269.0 |
| - |
| 191.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 306.0 |
| 319.0 |
| 333.0 |
| 346.0 |
| 359.8 |
| 373.9 |
| 388.1 |
| 402.5 |
| 428.8 |
| 47.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.0 |
| 202.0 |
| 203.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 176,856.0 |
| 174,064.0 |
| 173,878.0 |
| 175,172.0 |
| 125,768.0 |
| 123,038.0 |
| 120,116.0 |
| 118,425.0 |
| 113,897.0 |
| 109,002.0 |
| 108,735.0 |
| 108,247.0 |
| 108,203.0 |
| 108,781.0 |
| 105,652.0 |
| 105,358.0 |
| 104,246.0 |
| 104,185.0 |
| 101,988.1 |
| 101,406.8 |
| 100,045.5 |
| 99,714.1 |
| 100,765.4 |
| 73,954.0 |
| 435.0 |
| 391.0 |
| 219.0 |
| 183.0 |
| 222.0 |
| 146.0 |
| 2,826.0 |
| 2,606.0 |
| 2,173.0 |
| 4,161.0 |
| 2,862.0 |
| 2,017.0 |
| 1,348.0 |
| 2,442.0 |
| 2,854.0 |
| 5,056.0 |
| 1,829.5 |
| 4,552.9 |
| 1,263.4 |
| 3,692.7 |
| 2,148.1 |
| 1,956.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 158,375.0 |
| 154,746.0 |
| 154,379.0 |
| 154,641.0 |
| 112,168.0 |
| 110,045.0 |
| 107,199.0 |
| 106,111.0 |
| 102,128.0 |
| 97,207.0 |
| 96,826.0 |
| 96,579.0 |
| 96,771.0 |
| 97,679.0 |
| 94,718.0 |
| 93,886.0 |
| 92,938.0 |
| 93,371.0 |
| 91,289.3 |
| 90,752.6 |
| 89,608.4 |
| 89,406.0 |
| 90,378.6 |
| 66,446.7 |
| 15,255.0 |
| 15,222.0 |
| 15,350.0 |
| 15,830.0 |
| 8,806.0 |
| 8,781.0 |
| 8,766.0 |
| 8,743.0 |
| 8,728.0 |
| 8,806.0 |
| 8,980.0 |
| 9,030.0 |
| 9,167.0 |
| 9,181.0 |
| 9,358.0 |
| 10,038.0 |
| 10,025.0 |
| 9,707.0 |
| 9,820.6 |
| 9,920.1 |
| 9,898.9 |
| 9,881.3 |
| 9,863.1 |
| 7,074.2 |
| 2,202.0 |
| 2,051.0 |
| 1,939.0 |
| 2,223.0 |
| 1,878.0 |
| 1,752.0 |
| 1,633.0 |
| 1,657.0 |
| 2,088.0 |
| 1,946.0 |
| 1,750.0 |
| 1,551.0 |
| 1,361.0 |
| 1,196.0 |
| 990.0 |
| 780.0 |
| 588.0 |
| 201.2 |
| 33.6 |
| (126.2) |
| (226.8) |
| (359.4) |
| (390.8) |
| (2,098.0) |
| (1,314.0) |
| (229.0) |
| (125.0) |
| (19.0) |
| (56.0) |
| 192.0 |
| 257.0 |
| 290.0 |
| 227.0 |
| (256.0) |
| (175.0) |
| (273.0) |
| (455.0) |
| (609.0) |
| (790.0) |
| (730.0) |
| (677.0) |
| (528.0) |
| (370.0) |
| (350.4) |
| (390.9) |
| (401.0) |
| (172.2) |
| (134.0) |
| 79.0 |
| 105.0 |
| 59.0 |
| 59.0 |
| 59.0 |
| 59.0 |
| 56.0 |
| 56.0 |
| 55.0 |
| 52.0 |
| 45.0 |
| 45.0 |
| 44.0 |
| 40.0 |
| 34.0 |
| 35.0 |
| 35.1 |
| 31.3 |
| 26.8 |
| 27.4 |
| 26.9 |
| 21.4 |
| 21.0 |
| 20.0 |
| 20.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,452.0 |
| 19,297.0 |
| 19,479.0 |
| 20,511.0 |
| 13,600.0 |
| 12,993.0 |
| 12,917.0 |
| 12,314.0 |
| 11,769.0 |
| 11,795.0 |
| 11,909.0 |
| 11,668.0 |
| 11,432.0 |
| 11,102.0 |
| 10,934.0 |
| 11,472.0 |
| 11,308.0 |
| 10,814.0 |
| 10,699.0 |
| 10,654.0 |
| 10,437.0 |
| 10,308.0 |
| 10,386.8 |
| 7,507.3 |
| 19,499.0 |
| 20,531.0 |
| 13,600.0 |
| 12,993.0 |
| 12,917.0 |
| 12,314.0 |
| 11,769.0 |
| 11,795.0 |
| 11,909.0 |
| 11,668.0 |
| 11,432.0 |
| 11,102.0 |
| 10,934.0 |
| 11,472.0 |
| 11,308.0 |
| 10,814.0 |
| 10,699.0 |
| 10,654.0 |
| 10,437.0 |
| 10,308.0 |
| 10,386.8 |
| 7,507.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,411.0 |
| 11,536.0 |
| 10,926.0 |
| 7,970.0 |
| 9,434.0 |
| 10,786.0 |
| 10,403.0 |
| 12,742.0 |
| 9,836.3 |
| 11,574.3 |
| 9,232.6 |
| 10,616.8 |
| 9,484.8 |
| 9,019.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19,479.0 |
| 20,511.0 |
| 13,600.0 |
| 12,993.0 |
| 12,917.0 |
| 12,314.0 |
| 11,769.0 |
| 11,795.0 |
| 11,909.0 |
| 11,668.0 |
| 11,432.0 |
| 11,102.0 |
| 10,934.0 |
| 11,472.0 |
| 11,308.0 |
| 10,814.0 |
| 10,699.0 |
| 10,654.0 |
| 10,437.0 |
| 10,308.0 |
| 10,386.8 |
| 7,507.3 |
| 13,948.0 |
| 13,908.0 |
| 14,926.0 |
| 11,610.0 |
| 10,812.0 |
| 10,927.0 |
| 10,324.0 |
| 9,779.0 |
| 9,805.0 |
| 9,919.0 |
| 9,678.0 |
| 9,442.0 |
| 9,113.0 |
| 8,635.0 |
| 9,160.0 |
| 8,982.0 |
| 8,475.0 |
| 8,346.3 |
| 8,287.3 |
| 8,056.0 |
| 7,912.7 |
| 7,953.6 |
| 6,782.8 |