| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 2,081.4 | 1,816.3 | 1,410.1 | 1,723.7 | 910.6 | 1,327.2 | 8,142.4 | 1,480.5 | 1,672.4 | 1,076.6 | 707.6 | 1,051.4 | 2,701.9 | 2,038.9 | 1,651.2 | 3,847.5 |
| Restricted Cash | 5.7 | 6.0 | 5.4 | 5.5 | 6.7 | 6.8 | 38.5 | 15.9 | 8.3 | 10.8 | - | - | - | - | - | - |
| Short Term Investments | 76.2 | 335.6 | 1,990.5 | 2,621.6 | 2,269.6 | 1,600.2 | 0.0 | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,157.6 | 2,151.9 | 3,400.6 | 4,345.3 | 3,180.2 | 2,927.4 | 8,142.4 | 1,480.5 | 1,672.4 | 1,076.6 | 707.6 | 1,051.4 | 2,701.9 | 2,038.9 | 1,651.2 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 558.2 | 449.8 | 404.3 | 830.6 | 907.3 | 1,078.4 | 1,404.8 | 1,342.1 | 1,404.5 | 1,374.9 | 1,467.7 | 1,499.5 | 1,588.7 | 1,031.0 | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 26,970.3 | 26,587.4 | 30,465.3 | 36,739.9 | 36,524.8 | 34,901.1 | 21,817.0 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 478.7 | 371.2 | 407.5 | 610.1 | 613.4 | 579.1 | 963.9 | 874.3 | 926.0 | 954.5 | 1,050.1 | 1,039.0 | 1,072.9 | 774.0 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 7,805.4 | 8,177.9 | 14,913.3 | 12,605.6 | 13,558.1 | 13,387.1 | 23,769.7 | 25,646.9 | 36,769.1 | 39,662.1 | 43,352.4 | 43,259.0 | 42,065.6 | 26,134.9 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 8,561.8 | 9,066.9 | 15,707.9 | 13,327.1 | 14,341.1 | 14,441.2 | 27,565.4 | 29,183.9 | 40,794.4 | 42,306.3 | 45,734.5 | 44,611.4 | 42,856.0 | 26,498.4 | - | - |
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,828.3 | 2,081.4 | 1,674.2 | 1,816.5 | 1,982.6 | 1,816.3 | 2,345.4 | 2,001.3 | 1,125.3 | 1,415.9 | 1,741.6 | 1,565.2 | 1,446.2 | - | 1,594.1 | |||||||||||||||||||||||||
| 3,847.5 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | 171.4 | 133.1 | 122.8 | 144.2 | 189.7 | 238.2 | 139.0 | - | - |
| Other Current Assets | 545.6 | 411.6 | 403.5 | 736.3 | 683.7 | 816.5 | 1,026.1 | 568.1 | 351.2 | 547.4 | 341.5 | 335.9 | 236.9 | 516.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,396.4 | 3,300.3 | 5,641.6 | 6,297.4 | 5,940.5 | 5,802.4 | 10,573.3 | 4,141.4 | 4,331.6 | 7,051.8 | 3,357.4 | 3,920.5 | 5,482.6 | 3,725.8 | - | - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 13,091.4 | 12,438.4 | 13,216.0 | 15,055.9 | 12,684.2 | 10,926.2 | 8,379.4 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 13,878.9 | 14,149.0 | 17,249.3 | 21,684.0 | 23,840.6 | 23,974.9 | 13,437.6 | - | - |
| Long Term Investments | 7,686.1 | 11,688.0 | 13,335.8 | 14,948.5 | 19,703.0 | 5,354.5 | 4,782.0 | 5,121.8 | 6,671.4 | 6,388.7 | 2,839.6 | 1,808.2 | 3,491.2 | 950.1 | - | - |
| Equity Method Investments | 6,054.6 | 8,780.3 | 9,945.4 | 12,677.1 | 16,945.2 | 3,488.7 | 3,492.8 | 3,947.0 | 4,324.6 | 4,327.5 | 247.4 | 145.1 | 8.9 | 1.7 | - | - |
| Goodwill | 3,502.8 | 3,152.6 | 3,308.3 | 2,801.0 | 9,523.4 | 9,965.7 | 13,558.3 | 13,715.8 | 14,354.1 | 12,758.5 | 26,244.8 | 29,001.6 | 23,748.8 | 13,877.6 | 13,289.3 | - |
| Intangible Assets | 1,349.4 | 1,290.4 | 673.6 | 2,342.4 | 2,342.5 | 2,879.9 | 572.1 | 1,031.2 | 1,608.5 | 2,423.2 | 7,092.5 | 9,189.8 | 5,795.4 | 2,581.3 | - | - |
| Operating Lease Right Of Use Assets | 773.6 | 710.5 | 712.6 | 1,724.4 | 1,327.8 | 1,440.3 | 512.7 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 137.1 | 93.1 | 83.6 | 233.8 | 423.4 | 565.1 | 2,457.4 | 2,488.2 | 3,133.1 | 2,826.4 | 2,342.9 | 2,587.0 | 2,641.8 | 166.2 | - | - |
| Other Non-Current Assets | 1,390.9 | 1,682.4 | 1,631.6 | 3,486.1 | 2,426.1 | 3,180.9 | 2,766.0 | 3,632.9 | 3,720.2 | 3,002.6 | 5,565.1 | 5,081.2 | 4,707.8 | 2,218.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 22,595.9 | 25,439.7 | 42,087.9 | 42,895.0 | 46,917.0 | 59,092.7 | 49,046.3 | 53,153.6 | 57,596.8 | 68,684.1 | 67,559.0 | 72,841.9 | 67,714.3 | 38,307.7 | - | - |
| - |
| Short Term Debt | 756.4 | 889.0 | 794.6 | 721.5 | 783.0 | 1,054.1 | 3,795.7 | 3,537.0 | 4,025.3 | 2,644.2 | 2,382.1 | 1,352.4 | 790.4 | 363.5 | - | - |
| Deferred Revenue Current | 291.9 | 285.3 | 169.8 | 264.4 | 274.7 | 426.9 | 834.9 | 847.1 | 936.6 | 1,059.0 | 1,393.5 | 1,452.2 | 1,406.2 | 849.7 | - | - |
| Operating Lease Liabilities Current | 88.8 | 75.6 | 151.8 | 145.2 | 138.7 | 180.3 | 111.7 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,159.1 | 3,133.9 | 4,332.8 | 3,921.0 | 4,084.8 | 4,511.1 | 8,651.7 | 10,306.1 | 9,965.8 | 9,722.8 | 9,157.9 | 9,190.3 | 7,683.0 | 4,620.3 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 739.7 | 677.5 | 680.0 | 1,645.9 | 1,226.1 | 1,255.4 | 433.4 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 370.6 | 405.0 | 299.4 | 533.8 | 544.5 | 653.3 | 246.4 | 232.9 | 225.5 | 669.9 | 1,785.7 | 2,369.4 | 1,554.2 | 1,480.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 920.4 | 881.5 | 867.1 | 1,791.2 | 2,033.3 | 2,969.3 | 2,890.7 | 2,436.8 | 2,246.6 | 2,235.5 | 4,015.6 | 4,927.5 | 4,789.1 | 4,441.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 12,650.1 | 12,895.4 | 23,080.5 | 20,321.6 | 21,319.0 | 45,794.3 | 35,847.7 | 49,005.3 | 51,203.8 | 53,952.1 | 57,384.7 | 58,725.9 | 56,172.8 | 36,222.6 | - | - |
| Additional Paid In Capital | 712.4 | 777.0 | 1,322.6 | 2,300.8 | 3,893.0 | 5,271.7 | 6,136.9 | 9,214.5 | 11,358.6 | 17,578.2 | - | 17,070.8 | 12,809.4 | 2,955.6 | - | - |
| Retained Earnings | 5,104.5 | 12,242.6 | 15,566.0 | 19,617.7 | 18,144.5 | 4,692.1 | 6,350.4 | (5,172.2) | (6,217.6) | (3,454.8) | - | (4,007.6) | (3,312.6) | (2,348.7) | - | - |
| Accumulated Other Comprehensive Income | 3,915.6 | (657.0) | 2,170.3 | 513.4 | 3,892.2 | 3,693.1 | 1,112.7 | 631.8 | 1,656.0 | (372.4) | - | 1,646.6 | 2,528.8 | 1,600.5 | - | - |
| Treasury Stock | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | - | 4.2 | 7.7 | 0.0 | - | - |
| Minority Interest | 210.1 | 178.4 | (55.2) | 137.0 | (336.9) | (364.2) | (407.6) | (533.1) | (412.0) | 970.7 | (478.1) | (598.5) | (484.3) | (124.9) | - | - |
| Total Stockholders Equity | 9,735.7 | 12,365.9 | 19,062.6 | 22,436.4 | 25,934.9 | 13,662.6 | 13,606.2 | 4,681.4 | 6,805.0 | 13,761.3 | 10,652.4 | 14,714.5 | 12,025.8 | 2,210.0 | 2,931.4 | 3,457.7 |
| Total Equity | 9,945.8 | 12,544.3 | 19,007.4 | 22,573.4 | 25,598.0 | 13,298.4 | 13,198.6 | 4,148.3 | 6,393.0 | 14,732.0 | 10,174.3 | 14,116.0 | 11,541.5 | 2,085.1 | 2,931.4 | 3,457.7 |
| Net debt | 6,404.2 | 6,915.0 | 12,307.3 | 8,981.8 | 11,160.9 | 11,513.8 | 19,423.0 | 27,703.4 | 39,122.0 | 41,229.7 | 45,026.9 | 43,560.0 | 40,154.1 | 24,459.5 | - | - |
| Working Capital | 237.3 | 166.4 | 1,308.8 | 2,376.4 | 1,855.7 | 1,291.3 | 1,921.6 | (6,164.7) | (5,634.2) | (2,671.0) | (5,800.5) | (5,269.8) | (2,200.4) | (894.5) | - | - |
| Book Value | 9,735.7 | 12,365.9 | 19,062.6 | 22,436.4 | 25,934.9 | 13,662.6 | 13,606.2 | 4,681.4 | 6,805.0 | 13,761.3 | 10,652.4 | 14,714.5 | 12,025.8 | 2,210.0 | 2,931.4 | 3,457.7 |
| Tangible Book Value | 4,883.5 | 7,922.9 | 15,080.7 | 17,293.0 | 14,069.0 | 817.0 | (524.2) | (10,065.6) | (9,157.6) | (1,420.4) | (22,684.9) | (23,476.9) | (17,518.4) | (14,248.9) | (10,357.9) | - |
| 2,391.1 |
| 843.4 |
| 910.6 |
| 766.2 |
| 874.3 |
| 928.7 |
| 1,327.2 |
| 3,777.2 |
| 4,360.6 |
| 5,440.5 |
| 8,142.4 |
| 7,382.0 |
| 1,269.0 |
| 939.4 |
| - |
| 949.2 |
| 862.4 |
| 554.9 |
| 1,672.4 |
| 1,579.1 |
| 1,090.7 |
| 2,109.6 |
| 1,629.2 |
| 977.1 |
| 1,286.3 |
| Restricted Cash | 5.6 | - | 5.9 | 6.0 | 6.0 | - | 7.2 | 5.5 | 5.4 | - | 6.9 | 6.6 | 6.6 | - | 6.1 | 6.1 | 6.8 | - | 6.4 | 7.0 | 6.4 | - | 7.0 | 6.8 | 40.5 | - | 27.8 | 22.9 | 21.8 | - | 9.6 | 14.9 | 15.8 | - | 9.2 | 694.4 | 8.6 | 34.0 | - | - |
| Short Term Investments | 46.3 | 76.2 | 0.0 | 1,328.1 | 0.0 | 335.6 | 906.3 | 1,204.5 | 1,652.8 | 1,990.5 | 1,557.0 | 2,126.0 | 2,187.9 | - | 2,149.0 | 1,527.0 | 1,958.2 | 2,269.6 | 2,511.4 | 2,866.0 | 1,571.7 | 1,600.2 | 2,549.3 | 2,650.8 | 1,640.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,874.6 | 2,157.6 | 1,674.2 | 3,144.6 | 1,982.6 | 2,151.9 | 3,251.7 | 3,205.8 | 2,778.1 | 3,406.4 | 3,298.6 | 3,691.2 | 3,634.1 | - | 3,743.1 | 3,918.1 | 2,801.6 | 3,180.2 | 3,277.6 | 3,740.3 | 2,500.4 | 2,927.4 | 6,326.5 | 7,011.4 | 7,080.7 | 8,142.4 | 7,382.0 | 1,269.0 | 939.4 | - | 949.2 | 862.4 | 554.9 | 1,672.4 | 1,579.1 | 1,090.7 | 2,109.6 | 1,629.2 | 977.1 | 1,286.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 523.2 | 558.2 | 518.3 | 570.3 | 483.8 | 449.8 | 863.4 | 858.8 | 858.6 | 870.1 | 825.1 | 872.2 | 830.6 | - | 726.4 | 767.6 | 876.0 | 907.3 | 943.1 | 927.2 | 860.0 | 1,078.4 | 519.3 | 498.4 | 1,250.2 | 1,404.8 | 1,221.1 | 1,298.4 | 1,258.9 | 1,403.8 | 1,300.2 | 1,323.6 | 1,623.6 | 1,411.0 | 1,938.7 | 1,871.8 | 1,796.4 | 1,906.5 | 1,728.4 | 1,844.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 762.1 | 756.8 | 434.2 | 502.3 | 438.0 | 411.6 | 671.2 | 721.9 | 692.9 | 847.0 | 747.5 | 870.6 | 720.7 | - | 1,001.0 | 918.8 | 1,060.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,113.6 | 3,396.4 | 2,778.2 | 4,428.9 | 3,116.5 | 3,300.3 | 5,197.0 | 5,387.6 | 4,869.4 | 5,641.6 | 5,428.0 | 5,943.2 | 5,659.9 | - | 5,470.5 | 5,604.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27,538.6 | 28,020.9 | 27,594.8 | - | 27,833.8 | 27,393.2 | 38,172.6 | 26,747.4 | 42,770.2 | 40,588.1 | 37,507.8 | 36,147.5 | 36,978.5 | 41,062.4 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | 7,459.4 | 7,686.1 | 11,045.4 | 11,226.5 | 12,000.0 | 11,688.0 | 13,617.0 | 13,260.0 | 13,462.3 | 13,396.1 | 15,186.9 | 16,236.8 | 16,384.7 | - | 16,432.2 | 17,715.2 | 19,160.3 | |||||||||||||||||||||||
| Equity Method Investments | 5,959.2 | 6,054.6 | 9,135.2 | 9,296.5 | 8,945.5 | 8,780.3 | 10,245.0 | 9,795.0 | 9,890.4 | 9,987.6 | 11,734.6 | 12,837.5 | 12,577.3 | - | 14,269.7 | 15,419.0 | ||||||||||||||||||||||||
| Goodwill | 3,444.5 | 3,502.8 | 3,615.1 | 3,601.0 | 3,310.9 | 3,152.6 | 10,325.6 | 9,770.0 | 9,905.9 | 10,477.0 | 9,766.9 | 9,570.1 | 9,432.5 | - | 8,626.8 | 8,997.5 | 9,367.0 | 9,523.4 | ||||||||||||||||||||||
| Intangible Assets | 1,303.8 | 1,349.4 | 1,402.0 | 1,423.2 | 1,330.1 | 1,290.4 | 1,773.8 | 1,797.7 | 1,832.2 | 2,053.6 | 2,019.2 | 2,203.4 | 2,264.2 | - | 2,260.0 | 2,017.5 | 2,203.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 772.4 | 773.6 | 769.3 | 776.6 | 728.2 | 710.5 | 2,383.3 | 2,215.9 | 2,225.6 | 1,761.8 | 1,658.5 | 1,724.6 | 1,729.7 | 615.1 | 1,630.2 | 1,733.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,235.9 | 1,390.9 | 1,388.7 | 1,395.9 | 1,623.4 | 1,682.4 | 1,029.9 | 1,323.2 | 1,216.0 | 1,397.6 | 3,293.2 | 3,361.2 | 3,387.6 | - | 3,858.0 | 3,499.9 | 2,491.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 21,877.7 | 22,595.9 | 25,394.7 | 27,167.1 | 25,970.6 | 25,439.7 | 41,766.4 | 40,838.3 | 40,559.7 | 42,087.9 | 42,696.4 | 43,936.5 | 43,805.8 | - | 42,618.4 | 44,159.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 441.7 | 478.7 | 404.2 | 454.5 | 361.1 | 371.2 | 560.6 | 514.9 | 537.3 | 689.8 | 585.8 | 616.2 | 478.5 | - | 502.6 | 513.4 | 567.3 | 613.4 | 529.9 | 599.2 | 616.3 | 579.1 | 450.1 | 410.0 | 723.3 | 963.9 | 818.2 | 771.9 | 761.0 | - | 811.1 | 831.0 | 1,061.2 | 934.1 | 1,281.4 | 1,313.3 | 1,208.3 | 1,168.2 | 1,092.3 | 1,370.0 |
| Short Term Debt | 698.2 | 764.0 | 671.5 | 1,983.2 | 1,120.1 | 898.5 | 990.8 | 761.8 | 728.9 | 806.8 | 621.6 | 680.0 | 669.5 | - | 644.1 | 703.7 | 751.9 | 850.3 | ||||||||||||||||||||||
| Deferred Revenue Current | 255.9 | 291.9 | 285.4 | 253.6 | 276.1 | 285.3 | 267.4 | 292.5 | 293.8 | 249.2 | 271.9 | 323.3 | 344.3 | - | 271.4 | 316.8 | 359.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 90.6 | - | 89.3 | 88.4 | 79.3 | - | 187.0 | 170.7 | 178.2 | - | 149.6 | 155.4 | 148.3 | - | 132.6 | 131.2 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,809.8 | 3,159.1 | 2,907.0 | 4,343.7 | 3,288.2 | 3,133.9 | 4,351.2 | 4,030.4 | 3,803.9 | 4,332.8 | 3,730.8 | 4,088.1 | 3,705.0 | - | 3,385.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 7,703.1 | 8,561.8 | 7,790.7 | 7,777.4 | 8,219.1 | 9,066.9 | 14,847.9 | 14,698.1 | 14,739.2 | 15,707.9 | 14,513.9 | 13,970.3 | 13,927.4 | - | 12,170.1 | 12,103.9 | 13,383.4 | 14,341.1 | 13,672.0 | 13,824.7 | 12,791.6 | 14,397.9 | 9,704.2 | 9,923.3 | 22,940.7 | 27,565.4 | 23,575.4 | 25,682.8 | 25,809.8 | - | 25,654.2 | 27,841.3 | 36,966.2 | 32,012.1 | 42,450.0 | 41,709.0 | 40,223.3 | 42,315.9 | 40,623.1 | 48,350.9 |
| Operating Lease Liabilities Non-Current | 727.8 | 739.7 | 733.4 | 740.3 | 694.7 | 677.5 | 2,000.9 | 1,892.7 | 1,882.7 | 1,652.1 | 1,554.3 | 1,618.9 | 1,640.5 | - | 1,550.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 878.6 | 920.4 | 975.3 | 1,073.1 | 900.8 | 881.5 | 1,870.9 | 1,857.6 | 1,699.1 | 2,136.5 | 2,005.4 | 1,883.1 | 1,801.6 | - | 1,690.8 | 1,639.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 12,143.0 | 12,650.1 | 12,432.7 | 13,962.1 | 13,129.3 | 12,895.4 | 23,114.8 | 22,521.5 | 22,168.3 | 23,080.5 | 21,848.8 | 21,995.8 | 21,436.3 | - | 19,129.3 | 19,354.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 776.7 | 712.4 | 719.8 | 734.5 | 775.3 | 777.0 | 926.2 | 1,054.9 | 1,206.2 | 1,322.6 | 1,646.2 | 1,754.6 | 2,111.2 | - | 2,371.2 | 2,851.1 | ||||||||||||||||||||||||
| Retained Earnings | 5,442.3 | 5,104.5 | 8,021.7 | 8,112.4 | 10,905.3 | 12,242.6 | 14,910.0 | 16,344.1 | 16,076.0 | 15,566.0 | 19,055.9 | 18,396.7 | 18,896.3 | - | 24,317.4 | 21,969.4 | 19,182.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 3,282.0 | 3,915.6 | 3,999.0 | 4,143.9 | 964.9 | (657.0) | 2,819.4 | 944.9 | 1,143.3 | 2,170.3 | 215.2 | 1,700.6 | 1,210.5 | - | (3,316.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||
| Minority Interest | 230.5 | 210.1 | 218.3 | 211.0 | 192.5 | 178.4 | (7.5) | (30.7) | (37.7) | (55.2) | (73.7) | 84.5 | 147.1 | - | 112.4 | 29.6 | (260.7) | |||||||||||||||||||||||
| Total Stockholders Equity | 9,504.2 | 9,735.7 | 12,743.7 | 12,994.0 | 12,648.8 | 12,365.9 | 18,659.1 | 18,347.5 | 18,429.1 | 19,062.6 | 20,921.3 | 21,856.2 | 22,222.4 | - | 23,376.7 | 24,776.0 | ||||||||||||||||||||||||
| Total Equity | 9,734.7 | 9,945.8 | 12,962.0 | 13,205.0 | 12,841.3 | 12,544.3 | 18,651.6 | 18,316.8 | 18,391.4 | 19,007.4 | 20,847.6 | 21,940.7 | 22,369.5 | - | 23,489.1 | 24,805.6 | 25,007.1 | 25,598.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 8,401.3 | 9,325.8 | 8,462.2 | 9,760.6 | 9,339.2 | 9,965.4 | 15,838.7 | 15,459.9 | 15,468.1 | 16,514.7 | 15,135.5 | 14,650.3 | 14,596.9 | - | 12,814.2 | 12,807.6 | 14,135.3 | 15,191.4 | 14,590.6 | 14,734.6 | 13,777.9 | 15,484.0 | 11,466.0 | 11,729.2 | 26,817.8 | 31,442.6 | 26,890.1 | 29,283.8 | 29,408.2 | - | 29,068.2 | 31,145.7 | 41,116.4 | 35,692.2 | 46,579.2 | 45,320.2 | 43,060.6 | 45,091.0 | 42,634.0 | 50,347.7 |
| Net debt | 6,526.7 | 7,168.2 | 6,788.0 | 6,616.0 | 7,356.6 | 7,813.5 | 12,587.0 | 12,254.1 | 12,690.0 | 13,108.3 | 11,836.9 | 10,959.1 | 10,962.8 | - | 9,071.1 | 8,889.5 | 11,333.7 | 12,011.2 | ||||||||||||||||||||||
| Working Capital | 303.8 | 237.3 | (128.8) | 85.2 | (171.7) | 166.4 | 845.8 | 1,357.2 | 1,065.5 | 1,308.8 | 1,697.2 | 1,855.1 | 1,954.9 | - | 2,085.5 | 2,018.2 | 1,690.9 | |||||||||||||||||||||||
| Book Value | 9,504.2 | 9,735.7 | 12,743.7 | 12,994.0 | 12,648.8 | 12,365.9 | 18,659.1 | 18,347.5 | 18,429.1 | 19,062.6 | 20,921.3 | 21,856.2 | 22,222.4 | - | 23,376.7 | 24,776.0 | 25,267.8 | 25,934.9 | ||||||||||||||||||||||
| Tangible Book Value | 4,755.9 | 4,883.5 | 7,726.6 | 7,969.8 | 8,007.8 | 7,922.9 | 6,559.7 | 6,779.8 | 6,691.0 | 6,532.0 | 9,135.2 | 10,082.7 | 10,525.7 | - | 12,489.9 | 13,761.0 | 13,697.1 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 195.7 |
| 227.9 |
| 266.7 |
| - |
| 186.1 |
| 197.0 |
| 267.2 |
| 133.8 |
| 258.5 |
| 255.2 |
| 255.7 |
| 209.4 |
| 276.5 |
| 312.8 |
| 928.0 |
| 833.1 |
| 833.4 |
| 756.1 |
| 816.5 |
| 479.0 |
| 554.0 |
| 780.7 |
| 695.0 |
| 575.1 |
| 431.3 |
| 404.3 |
| 427.8 |
| 376.7 |
| 378.0 |
| 599.5 |
| 351.9 |
| 500.5 |
| 446.8 |
| 605.6 |
| 526.4 |
| 525.8 |
| 656.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,644.1 |
| 5,940.5 |
| 5,961.5 |
| 5,500.9 |
| 4,116.5 |
| 5,802.4 |
| 7,755.5 |
| 8,639.8 |
| 9,762.9 |
| 10,573.3 |
| 9,792.7 |
| 4,071.4 |
| 3,677.2 |
| - |
| 3,575.1 |
| 3,571.5 |
| 3,457.8 |
| 4,331.6 |
| 5,201.8 |
| 5,404.5 |
| 5,741.6 |
| 7,051.8 |
| 3,924.6 |
| 4,480.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,490.8 |
| 14,398.0 |
| 13,783.4 |
| - |
| 13,786.2 |
| 13,340.2 |
| 17,976.3 |
| 12,502.1 |
| 19,219.5 |
| 17,818.8 |
| 16,104.0 |
| 15,037.3 |
| 15,372.3 |
| 16,357.4 |
| - |
| - |
| 7,585.2 |
| 7,552.1 |
| 8,054.1 |
| 6,286.6 |
| 6,172.6 |
| 13,110.1 |
| 13,843.4 |
| 13,047.8 |
| 13,622.9 |
| 13,811.4 |
| - |
| 14,047.6 |
| 14,053.0 |
| 20,196.3 |
| 14,245.3 |
| 23,550.7 |
| 22,769.3 |
| 21,403.8 |
| 21,110.2 |
| 21,606.2 |
| 24,705.0 |
| 19,703.0 |
| 19,549.2 |
| 20,220.9 |
| 5,425.0 |
| 5,354.5 |
| 5,005.3 |
| 4,731.4 |
| 4,567.6 |
| 4,782.0 |
| 4,728.0 |
| 4,945.0 |
| 5,014.4 |
| 6,862.6 |
| 5,522.3 |
| 6,317.8 |
| 6,862.2 |
| 6,671.4 |
| 6,806.8 |
| 6,679.7 |
| 6,613.9 |
| 6,483.7 |
| 2,243.8 |
| 2,165.3 |
| 16,633.7 |
| 16,945.2 |
| 17,262.3 |
| 17,889.4 |
| 3,367.7 |
| 3,488.7 |
| 3,624.7 |
| 3,461.5 |
| 3,433.5 |
| 3,492.8 |
| 3,607.6 |
| 3,875.0 |
| 3,827.3 |
| - |
| 4,045.9 |
| 4,153.7 |
| 4,573.4 |
| 4,324.6 |
| 4,522.6 |
| 4,490.1 |
| 4,285.6 |
| 4,329.3 |
| - |
| - |
| 9,410.5 |
| 10,066.1 |
| 9,906.4 |
| 9,965.7 |
| 6,594.6 |
| 6,379.2 |
| 13,424.5 |
| 14,052.1 |
| 13,283.2 |
| 13,731.8 |
| 13,749.9 |
| - |
| 13,959.7 |
| 13,999.2 |
| 19,000.5 |
| 14,354.1 |
| 24,910.5 |
| 24,685.5 |
| 23,505.5 |
| 23,366.3 |
| 24,360.0 |
| 32,462.0 |
| 2,342.5 |
| 2,410.0 |
| 2,546.3 |
| 2,617.8 |
| 2,879.9 |
| 378.9 |
| 381.4 |
| 489.7 |
| 572.1 |
| 656.4 |
| 819.3 |
| 893.6 |
| - |
| 1,193.2 |
| 1,330.5 |
| 1,887.8 |
| 1,608.5 |
| 3,314.3 |
| 3,469.8 |
| 3,600.6 |
| 3,657.7 |
| 4,076.2 |
| 7,975.0 |
| 1,211.1 |
| 1,327.8 |
| 1,315.4 |
| 1,361.7 |
| 1,338.4 |
| 1,440.3 |
| 332.0 |
| 337.8 |
| 505.3 |
| 512.7 |
| 502.6 |
| 516.8 |
| 518.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 349.5 |
| 333.6 |
| 2,193.9 |
| 2,457.4 |
| 2,601.3 |
| 2,572.9 |
| 2,560.6 |
| 3,117.1 |
| 3,146.2 |
| 3,135.6 |
| 3,266.0 |
| 3,133.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,426.1 |
| 2,529.0 |
| 2,571.3 |
| 2,875.2 |
| 3,180.9 |
| 1,900.6 |
| 2,053.1 |
| 4,197.0 |
| 3,338.1 |
| 4,725.6 |
| 4,168.2 |
| 4,064.6 |
| 3,741.6 |
| 3,529.1 |
| 3,700.0 |
| 4,282.9 |
| 3,720.2 |
| 6,761.2 |
| 6,800.1 |
| 6,865.5 |
| 7,014.4 |
| 6,216.1 |
| 6,765.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45,547.5 |
| 46,917.0 |
| 46,844.8 |
| 48,554.6 |
| 57,447.4 |
| 59,092.7 |
| 51,163.4 |
| 47,340.2 |
| 47,256.0 |
| 49,046.3 |
| 48,178.6 |
| 53,987.0 |
| 53,437.6 |
| - |
| 53,720.2 |
| 55,710.9 |
| 58,311.6 |
| 57,596.8 |
| 70,545.3 |
| 69,808.9 |
| 67,730.9 |
| 68,684.1 |
| 80,973.5 |
| 78,553.6 |
| 918.6 |
| 909.9 |
| 986.3 |
| 1,086.1 |
| 1,761.8 |
| 1,805.9 |
| 3,877.1 |
| 3,877.2 |
| 3,314.7 |
| 3,601.0 |
| 3,598.4 |
| - |
| 3,414.0 |
| 3,304.4 |
| 4,150.2 |
| 3,680.1 |
| 4,129.2 |
| 3,611.2 |
| 2,837.3 |
| 2,775.1 |
| 2,010.9 |
| 1,996.8 |
| 274.7 |
| 317.5 |
| 361.6 |
| 383.3 |
| 426.9 |
| 299.5 |
| 336.2 |
| 764.5 |
| 834.9 |
| 711.6 |
| 793.3 |
| 800.2 |
| 942.2 |
| 764.8 |
| 846.2 |
| 1,230.0 |
| 942.2 |
| 1,194.3 |
| 1,336.9 |
| 1,343.0 |
| 1,240.1 |
| 1,141.8 |
| 1,511.6 |
| 115.3 |
| - |
| 183.3 |
| 185.1 |
| 174.3 |
| - |
| 67.9 |
| 73.3 |
| 107.9 |
| - |
| 103.8 |
| 106.5 |
| 106.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,586.3 |
| 3,953.2 |
| 4,084.8 |
| 4,058.7 |
| 4,192.1 |
| 4,147.8 |
| 4,511.1 |
| 4,239.4 |
| 4,349.7 |
| 8,160.0 |
| 8,651.7 |
| 7,747.8 |
| 10,333.2 |
| 10,175.2 |
| - |
| 10,033.0 |
| 9,984.9 |
| 10,388.8 |
| 9,965.8 |
| 10,987.5 |
| 10,508.1 |
| 9,178.3 |
| 9,722.8 |
| 8,636.6 |
| 9,883.7 |
| 1,644.4 |
| 1,121.2 |
| 1,226.1 |
| 1,140.3 |
| 1,175.8 |
| 1,165.7 |
| 1,255.4 |
| 282.8 |
| 279.2 |
| 416.9 |
| - |
| 425.8 |
| 435.0 |
| 418.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,684.7 |
| 2,033.3 |
| 1,955.8 |
| 2,243.9 |
| 3,363.8 |
| 2,969.3 |
| 2,163.0 |
| 1,930.8 |
| 2,728.1 |
| 2,890.7 |
| 2,973.0 |
| 3,206.5 |
| 2,734.2 |
| 2,249.3 |
| 2,538.2 |
| 2,422.8 |
| 3,926.3 |
| 2,247.0 |
| 3,828.5 |
| 3,645.2 |
| 3,351.7 |
| 3,445.7 |
| 4,167.8 |
| 5,154.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,540.4 |
| 21,319.0 |
| 21,252.1 |
| 22,004.6 |
| 43,959.3 |
| 45,794.3 |
| 38,398.4 |
| 34,789.7 |
| 34,343.8 |
| 35,847.7 |
| 34,817.0 |
| 50,316.3 |
| 49,588.0 |
| - |
| 48,904.8 |
| 50,959.0 |
| 52,676.9 |
| 51,203.8 |
| 58,543.0 |
| 57,097.9 |
| 53,930.0 |
| 53,952.1 |
| 68,008.2 |
| 64,538.7 |
| 3,406.1 |
| 3,893.0 |
| 4,395.8 |
| 4,698.3 |
| 5,016.7 |
| 5,271.7 |
| 5,312.2 |
| 5,505.7 |
| 5,927.9 |
| 6,136.9 |
| 6,094.1 |
| 8,747.3 |
| 9,020.3 |
| - |
| 9,623.7 |
| 10,095.5 |
| 10,860.5 |
| 11,358.6 |
| 14,966.9 |
| 15,382.0 |
| 16,553.1 |
| 17,578.2 |
| 17,982.0 |
| 18,582.8 |
| 18,144.5 |
| 17,508.4 |
| 17,205.7 |
| 6,077.5 |
| 4,692.1 |
| 5,722.6 |
| 6,745.7 |
| 7,269.9 |
| 6,350.4 |
| 7,736.9 |
| (5,111.0) |
| (5,164.0) |
| (5,897.5) |
| (5,197.3) |
| (6,171.4) |
| (7,084.0) |
| (6,217.6) |
| (5,225.6) |
| (4,434.0) |
| (3,759.7) |
| (3,454.8) |
| (5,677.3) |
| (5,427.8) |
| (49.3) |
| 2,673.9 |
| 3,892.2 |
| 3,998.4 |
| 4,972.6 |
| 2,696.3 |
| 3,693.1 |
| 2,055.2 |
| 676.8 |
| 40.2 |
| 1,112.7 |
| (49.9) |
| 490.1 |
| 496.6 |
| - |
| 973.1 |
| 1,186.4 |
| 2,248.2 |
| 1,656.0 |
| 1,279.1 |
| 738.4 |
| (132.0) |
| (372.4) |
| (316.7) |
| (102.9) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| (336.9) |
| (315.3) |
| (332.1) |
| (307.9) |
| (364.2) |
| (330.7) |
| (383.5) |
| (331.9) |
| (407.6) |
| (425.7) |
| (462.8) |
| (510.5) |
| (407.6) |
| (591.5) |
| (366.3) |
| (397.9) |
| (412.0) |
| 972.1 |
| 1,014.7 |
| 1,129.3 |
| 970.7 |
| 966.8 |
| 953.2 |
| 25,267.8 |
| 25,934.9 |
| 25,908.0 |
| 26,882.1 |
| 13,796.0 |
| 13,662.6 |
| 13,095.7 |
| 12,934.0 |
| 13,244.1 |
| 13,606.2 |
| 13,787.3 |
| 4,133.5 |
| 4,360.1 |
| - |
| 5,406.9 |
| 5,118.2 |
| 6,032.6 |
| 6,805.0 |
| 11,030.2 |
| 11,696.3 |
| 12,671.6 |
| 13,761.3 |
| 11,998.5 |
| 13,061.7 |
| 25,592.7 |
| 26,550.0 |
| 13,488.1 |
| 13,298.4 |
| 12,765.0 |
| 12,550.5 |
| 12,912.2 |
| 13,168.5 |
| 13,361.6 |
| 3,670.7 |
| 3,849.6 |
| - |
| 4,815.4 |
| 4,751.9 |
| 5,634.7 |
| 6,393.0 |
| 12,002.3 |
| 12,711.0 |
| 13,800.9 |
| 14,732.0 |
| 12,965.3 |
| 14,014.9 |
| 11,313.0 |
| 10,994.3 |
| 11,277.5 |
| 12,556.6 |
| 5,139.5 |
| 4,717.8 |
| 19,737.1 |
| 23,300.2 |
| 19,508.1 |
| 28,014.8 |
| 28,468.8 |
| - |
| 28,119.0 |
| 30,283.3 |
| 40,561.5 |
| 34,019.8 |
| 45,000.1 |
| 44,229.5 |
| 40,951.0 |
| 43,461.8 |
| 41,656.9 |
| 49,061.4 |
| 1,855.7 |
| 1,902.8 |
| 1,308.8 |
| (31.3) |
| 1,291.3 |
| 3,516.1 |
| 4,290.1 |
| 1,602.9 |
| 1,921.6 |
| 2,044.9 |
| (6,261.8) |
| (6,498.0) |
| - |
| (6,457.9) |
| (6,413.4) |
| (6,931.0) |
| (5,634.2) |
| (5,785.7) |
| (5,103.6) |
| (3,436.7) |
| (2,671.0) |
| (4,712.0) |
| (5,403.0) |
| 25,908.0 |
| 26,882.1 |
| 13,796.0 |
| 13,662.6 |
| 13,095.7 |
| 12,934.0 |
| 13,244.1 |
| 13,606.2 |
| 13,787.3 |
| 4,133.5 |
| 4,360.1 |
| - |
| 5,406.9 |
| 5,118.2 |
| 6,032.6 |
| 6,805.0 |
| 11,030.2 |
| 11,696.3 |
| 12,671.6 |
| 13,761.3 |
| 11,998.5 |
| 13,061.7 |
| 14,069.0 |
| 14,087.5 |
| 14,269.7 |
| 1,271.8 |
| 817.0 |
| 6,122.2 |
| 6,173.4 |
| (670.1) |
| (1,018.0) |
| (152.3) |
| (10,417.6) |
| (10,283.4) |
| - |
| (9,746.0) |
| (10,211.5) |
| (14,855.7) |
| (9,157.6) |
| (17,194.6) |
| (16,459.0) |
| (14,434.5) |
| (13,262.7) |
| (16,437.7) |
| (27,375.3) |