| (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 | 3,964.7 | 3,692.7 | 3,747.1 | 4,137.4 | 3,978.5 | 4,341.7 | 3,072.8 | 2,014.2 | 2,198.5 | 1,738.7 | 2,630.0 | 1,960.2 | 1,978.5 | 863.8 | 703.3 | 690.3 | 850.5 | ||
| Restricted Cash | 638.6 | 499.6 | 585.0 | 1,084.1 | 902.5 | 874.9 | 427.5 | 382.3 | 302.4 | 346.4 | 440.1 | 522.2 | 786.9 | 109.4 | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 3,964.7 | 3,692.7 | 3,747.1 | 4,137.4 | 3,978.5 | 4,341.7 | 3,072.8 | 2,014.2 | 2,198.5 | 1,738.7 | 2,630.0 | 1,960.2 | 1,978.5 | 863.8 | 703.3 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 703.4 | 731.1 | 617.2 | 639.6 | 529.3 | 412.6 | 303.1 | 298.7 | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 1,031.0 | 912.2 | 766.4 | 736.2 | 676.8 | 555.6 | 503.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 4,303.8 | 4,330.3 | 3,779.8 | 4,103.6 | 4,361.3 | 3,484.0 | 3,534.2 | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 3,672.4 | 3,560.6 | 3,517.1 | 3,493.9 | 3,441.1 | 3,428.3 | 3,404.9 | 3,393.0 | 3,381.8 | 3,368.7 | 3,342.4 | 3,308.4 | 3,288.9 | 909.0 | 891.5 | 884.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 4,303.8 | 4,330.3 | 3,779.8 | 4,103.6 | 4,361.3 | 3,484.0 | 3,534.2 | - | - | - | - | - | - | - | - | - | |||
| (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 | 3,680.5 | 3,964.7 | 4,049.2 | 3,720.2 | 4,193.7 | 3,692.7 | 3,873.0 | 3,510.6 | 3,627.1 | 3,747.1 | 4,354.9 | 4,305.9 | 4,032.0 | 4,137.4 | ||||||||||||||||||||||||||
| 640.4 |
| 478.0 |
| - |
| - |
| - |
| 690.3 |
| 850.5 |
| 640.4 |
| 478.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 382.3 |
| 282.2 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 479.5 | 410.6 | 354.0 | 305.3 | 255.4 | 207.7 | 172.9 | 137.4 | 122.6 | - | - | - |
| Property,Plant & Equipment Net | 1,500.0 | 1,400.0 | 1,300.0 | 1,200.0 | 1,100.0 | 632.0 | 588.6 | 551.5 | 501.6 | 412.4 | 430.8 | 421.4 | 347.9 | 330.2 | 244.8 | 159.6 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 737.6 | 862.5 | 605.9 | 494.0 | 459.7 | 378.0 | - | - | - | - | - | - | - | - | - | - | 43.6 | - | - |
| Goodwill | 2,822.1 | 2,735.9 | 2,624.7 | 2,638.8 | 2,899.1 | 2,604.6 | 2,308.5 | 2,238.0 | 1,777.5 | 1,142.2 | 1,167.8 | 1,049.1 | 967.7 | 674.9 | 607.6 | 470.6 | 402.5 | - | - |
| Intangible Assets | 1,543.0 | 1,459.6 | 1,588.7 | 1,747.5 | 1,822.5 | 1,782.7 | 1,738.5 | 1,726.2 | 1,355.7 | 722.5 | 792.4 | 702.7 | 565.1 | 374.3 | 4.1 | - | - | - | - |
| Operating Lease Right Of Use Assets | 658.2 | 681.4 | 628.8 | 526.7 | 533.7 | - | 232.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 68,905.1 | 61,898.0 | 55,045.7 | 49,791.3 | 48,477.1 | 41,710.1 | 37,473.8 | 33,306.3 | 32,805.0 | 25,875.3 | 24,939.1 | 25,197.8 | 23,955.5 | 12,556.6 | 11,532.1 | 10,825.6 | 10,241.9 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 49,802.9 | 44,429.0 | 39,519.8 | 36,054.2 | 33,275.5 | 28,649.7 | 26,217.8 | 24,031.9 | 23,137.2 | 17,334.2 | 17,035.5 | 17,537.3 | 17,205.3 | 8,581.3 | 8,069.8 | 7,637.9 | 7,450.2 | - | - |
| 872.9 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 15,034.8 | 13,380.5 | 11,353.1 | 9,832.8 | 10,446.8 | 8,195.2 | 7,457.2 | 5,782.3 | 3,776.7 | 3,526.4 | 3,137.3 | 2,581.9 | 2,294.9 | 2,068.3 | 1,835.1 | 1,736.0 | 1,514.4 | - | - |
| Accumulated Other Comprehensive Income | (109.5) | (617.1) | (478.2) | (767.5) | 237.6 | 584.4 | 208.8 | (94.7) | 2,345.6 | 1,565.9 | 1,354.5 | 1,704.6 | 1,089.8 | 911.3 | 660.9 | 551.1 | 387.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | (1.6) | 13.0 | 72.3 | 62.8 | 22.9 | 14.9 | 7.5 | 19.6 | (2.6) | 6.5 | 6.5 | 7.2 | 4.4 | 0.4 | 0.6 | 16.2 | 17.4 | - | - |
| Total Stockholders Equity | 18,597.8 | 16,915.9 | 14,983.9 | 13,151.1 | 14,717.4 | 12,799.8 | 11,070.9 | 9,080.7 | 9,504.1 | 8,460.9 | 7,834.2 | 7,594.8 | 6,673.6 | 3,888.7 | 3,387.5 | 3,171.5 | 2,774.4 | 2,180.9 | 2,641.0 |
| Total Equity | 18,596.1 | 16,928.9 | 15,056.2 | 13,213.9 | 14,740.2 | 12,814.7 | 11,078.4 | 9,100.3 | 9,501.6 | 8,467.4 | 7,840.6 | 7,602.0 | 6,678.0 | 3,889.0 | 3,388.1 | 3,187.7 | 2,791.7 | 2,180.9 | 2,641.0 |
| - |
| - |
| - |
| Net debt | 339.1 | 637.7 | 32.7 | (33.8) | 382.8 | (857.7) | 461.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 18,597.8 | 16,915.9 | 14,983.9 | 13,151.1 | 14,717.4 | 12,799.8 | 11,070.9 | 9,080.7 | 9,504.1 | 8,460.9 | 7,834.2 | 7,594.8 | 6,673.6 | 3,888.7 | 3,387.5 | 3,171.5 | 2,774.4 | 2,180.9 | 2,641.0 |
| Tangible Book Value | 14,232.7 | 12,720.4 | 10,770.5 | 8,764.8 | 9,995.7 | 8,412.4 | 7,023.8 | 5,116.5 | 6,371.0 | 6,596.1 | 5,873.9 | 5,843.0 | 5,140.8 | 2,839.4 | 2,775.9 | 2,700.9 | 2,371.8 | - | - |
| 3,540.7 |
| 3,698.9 |
| 3,891.1 |
| 3,978.5 |
| 3,938.6 |
| 3,679.4 |
| 3,882.4 |
| 4,341.7 |
| 4,593.0 |
| 4,833.7 |
| 3,834.7 |
| 3,072.8 |
| 2,715.5 |
| 2,220.8 |
| - |
| 2,014.2 |
| 2,347.0 |
| 1,945.4 |
| 2,049.0 |
| 2,198.5 |
| 2,076.3 |
| 2,315.2 |
| 1,852.7 |
| 1,738.7 |
| 2,156.4 |
| 2,007.9 |
| Restricted Cash | 500.8 | 638.6 | 567.7 | 574.9 | 481.3 | 499.6 | 753.5 | 705.4 | 649.6 | 585.0 | 690.0 | 935.0 | 972.9 | 1,084.1 | 1,255.2 | 1,212.5 | 1,316.5 | 902.5 | 568.4 | 672.4 | 615.5 | 874.9 | 669.5 | 793.7 | 623.7 | 427.5 | 484.3 | 420.7 | - | 382.3 | 279.9 | 299.0 | 392.7 | 302.4 | 279.4 | 271.0 | 262.0 | 346.4 | 384.0 | 353.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3,680.5 | 3,964.7 | 4,049.2 | 3,720.2 | 4,193.7 | 3,692.7 | 3,873.0 | 3,510.6 | 3,627.1 | 3,747.1 | 4,354.9 | 4,305.9 | 4,032.0 | 4,137.4 | 3,540.7 | 3,698.9 | 3,891.1 | 3,978.5 | 3,938.6 | 3,679.4 | 3,882.4 | 4,341.7 | 4,593.0 | 4,833.7 | 3,834.7 | 3,072.8 | 2,715.5 | 2,220.8 | - | 2,014.2 | 2,347.0 | 1,945.4 | 2,049.0 | 2,198.5 | 2,076.3 | 2,315.2 | 1,852.7 | 1,738.7 | 2,156.4 | 2,007.9 |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | 849.9 | 657.5 | 633.6 | 605.9 | 582.8 | 489.7 | 491.8 | 494.0 | 483.1 | 489.4 | 489.5 | |||||||||||||||||||||||
| Goodwill | 2,836.5 | 2,822.1 | 2,820.8 | 2,826.5 | 2,772.1 | 2,735.9 | 2,739.8 | 2,738.1 | 2,626.3 | 2,624.7 | 2,623.5 | 2,626.6 | 2,642.9 | 2,638.8 | 2,797.4 | 2,769.7 | 2,773.6 | 2,899.1 | ||||||||||||||||||||||
| Intangible Assets | 1,498.5 | 1,543.0 | 1,567.0 | 1,617.2 | 1,635.3 | 1,459.6 | 1,507.6 | 1,552.8 | 1,545.7 | 1,588.7 | 1,633.2 | 1,677.6 | 1,706.2 | 1,747.5 | 1,686.2 | 1,729.2 | 1,773.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 68,602.4 | 68,905.1 | 67,391.6 | 66,791.2 | 64,599.1 | 61,898.0 | 62,283.2 | 59,709.6 | 57,286.4 | 55,045.7 | 52,748.7 | 52,184.1 | 50,942.3 | 49,791.3 | 48,421.4 | 47,946.8 | ||||||||||||||||||||||||
| 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 | 4,382.8 | 4,303.8 | 4,284.8 | 4,364.2 | 4,390.6 | 4,330.3 | 4,356.1 | 4,399.9 | 3,855.5 | 3,779.8 | 3,769.2 | 3,813.9 | 3,896.8 | 4,103.6 | 4,131.2 | 4,502.2 | 4,428.7 | 4,361.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 49,952.3 | 49,802.9 | 48,796.2 | 48,923.1 | 46,854.6 | 44,429.0 | 44,620.4 | 43,284.5 | 40,968.9 | 39,519.8 | 38,226.1 | 37,480.6 | 36,661.1 | 36,054.2 | 35,549.6 | 34,684.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3,707.2 | 3,672.4 | 3,666.9 | 3,659.0 | 3,582.9 | 3,560.6 | 3,552.8 | 3,546.7 | 3,547.9 | 3,517.1 | 3,519.5 | 3,515.4 | 3,507.0 | 3,493.9 | 3,482.8 | 3,478.2 | 3,469.4 | 3,441.1 | 3,455.1 | 3,452.0 | 3,447.6 | 3,428.3 | 3,425.2 | 3,421.8 | 3,419.5 | 3,404.9 | 3,402.9 | 3,401.0 | - | 3,393.0 | 3,392.3 | 3,387.1 | 3,383.7 | 3,381.8 | 3,379.2 | 3,376.2 | 3,376.0 | 3,368.7 | 3,365.8 | 3,360.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 14,662.4 | 15,034.8 | 14,512.7 | 13,839.9 | 13,364.8 | 13,380.5 | 13,063.4 | 12,329.8 | 12,184.9 | 11,353.1 | 10,778.6 | 10,819.0 | 10,255.4 | 9,832.8 | 9,255.7 | 9,289.8 | 10,278.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (237.6) | (109.5) | (139.0) | (180.8) | (391.1) | (617.1) | (193.9) | (618.4) | (595.0) | (478.2) | (890.8) | (740.7) | (609.8) | (767.5) | (1,036.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | (1.6) | (1.6) | 18.6 | 18.6 | 16.2 | 13.0 | 133.1 | 98.5 | 87.8 | 72.3 | 56.1 | 53.6 | 44.8 | 62.8 | 64.8 | 11.1 | 5.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 18,132.0 | 18,597.8 | 18,040.7 | 17,318.2 | 17,148.5 | 16,915.9 | 17,014.2 | 15,850.0 | 15,729.7 | 14,983.9 | 13,999.2 | 14,185.5 | 13,744.5 | 13,151.1 | 12,293.9 | 12,756.2 | ||||||||||||||||||||||||
| Total Equity | 18,130.3 | 18,596.1 | 18,059.3 | 17,336.8 | 17,164.7 | 16,928.9 | 17,147.3 | 15,948.6 | 15,817.5 | 15,056.2 | 14,055.2 | 14,239.1 | 13,789.3 | 13,213.9 | 12,358.7 | 12,767.3 | 14,106.7 | 14,740.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,382.8 | 4,303.8 | 4,284.8 | 4,364.2 | 4,390.6 | 4,330.3 | 4,356.1 | 4,399.9 | 3,855.5 | 3,779.8 | 3,769.2 | 3,813.9 | 3,896.8 | 4,103.6 | 4,131.2 | 4,502.2 | 4,428.7 | 4,361.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 702.4 | 339.1 | 235.6 | 644.0 | 196.9 | 637.7 | 483.0 | 889.3 | 228.4 | 32.7 | (585.6) | (492.0) | (135.2) | (33.8) | 590.5 | 803.4 | 537.6 | 382.8 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 18,132.0 | 18,597.8 | 18,040.7 | 17,318.2 | 17,148.5 | 16,915.9 | 17,014.2 | 15,850.0 | 15,729.7 | 14,983.9 | 13,999.2 | 14,185.5 | 13,744.5 | 13,151.1 | 12,293.9 | 12,756.2 | 14,101.2 | 14,717.4 | ||||||||||||||||||||||
| Tangible Book Value | 13,797.0 | 14,232.7 | 13,653.0 | 12,874.4 | 12,741.1 | 12,720.4 | 12,766.9 | 11,559.0 | 11,557.8 | 10,770.5 | 9,742.5 | 9,881.3 | 9,395.4 | 8,764.8 | 7,810.3 | 8,257.3 | 9,553.8 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 459.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,695.2 |
| 2,606.1 |
| 2,604.8 |
| 2,604.6 |
| 2,604.6 |
| 2,606.5 |
| 2,309.6 |
| 2,308.5 |
| 2,187.6 |
| 2,189.4 |
| - |
| 2,238.0 |
| 1,783.8 |
| 1,784.7 |
| 1,789.0 |
| 1,777.5 |
| 1,425.8 |
| 1,216.4 |
| 1,142.5 |
| 1,142.2 |
| 1,165.9 |
| 1,167.9 |
| 1,822.5 |
| 1,719.6 |
| 1,696.7 |
| 1,736.1 |
| 1,782.7 |
| 1,820.5 |
| 1,865.7 |
| 1,692.2 |
| 1,738.5 |
| 1,659.1 |
| 1,695.6 |
| - |
| 1,726.2 |
| 1,241.1 |
| 1,269.5 |
| 1,317.8 |
| 1,355.7 |
| 990.0 |
| 806.6 |
| 712.0 |
| 722.5 |
| 733.4 |
| 753.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 230.5 |
| 237.4 |
| 243.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48,985.3 |
| 48,477.1 |
| 46,696.4 |
| 45,641.5 |
| 43,043.0 |
| 41,710.1 |
| 40,170.0 |
| 39,067.6 |
| 36,048.8 |
| 37,473.8 |
| 37,036.2 |
| 36,421.6 |
| - |
| 33,306.3 |
| 33,958.3 |
| 33,247.0 |
| 32,866.5 |
| 32,805.0 |
| 28,519.4 |
| 27,203.3 |
| 26,400.7 |
| 25,875.3 |
| 26,403.6 |
| 26,335.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34,398.2 |
| 33,275.5 |
| 32,424.3 |
| 31,415.1 |
| 29,623.2 |
| 28,649.7 |
| 28,021.2 |
| 27,442.7 |
| 26,161.0 |
| 26,217.8 |
| 26,235.7 |
| 25,857.2 |
| - |
| 24,031.9 |
| 24,019.4 |
| 23,613.6 |
| 23,389.6 |
| 23,137.2 |
| 19,459.3 |
| 18,164.1 |
| 17,661.5 |
| 17,334.2 |
| 17,798.7 |
| 17,823.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,446.8 |
| 9,650.4 |
| 9,503.9 |
| 8,754.8 |
| 8,195.2 |
| 7,377.1 |
| 6,948.5 |
| 6,039.5 |
| 7,457.2 |
| 6,988.9 |
| 6,808.2 |
| - |
| 5,782.3 |
| 6,576.6 |
| 6,184.3 |
| 5,927.7 |
| 3,776.7 |
| 3,378.5 |
| 3,666.2 |
| 3,557.9 |
| 3,526.4 |
| 3,433.9 |
| 3,355.3 |
| (603.7) |
| (238.6) |
| 237.6 |
| 319.4 |
| 427.2 |
| 369.7 |
| 584.4 |
| 499.7 |
| 432.4 |
| 261.7 |
| 208.8 |
| 231.6 |
| 187.2 |
| - |
| (94.7) |
| (184.9) |
| (90.6) |
| 12.8 |
| 2,345.6 |
| 2,151.2 |
| 1,911.9 |
| 1,719.2 |
| 1,565.9 |
| 1,727.6 |
| 1,722.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.9 |
| 23.5 |
| 23.1 |
| 21.2 |
| 14.9 |
| 13.8 |
| 15.7 |
| 11.6 |
| 7.5 |
| 11.4 |
| 16.7 |
| - |
| 19.6 |
| (3.8) |
| (3.4) |
| (3.1) |
| (2.6) |
| (2.0) |
| (1.9) |
| (2.0) |
| 6.5 |
| 7.0 |
| 7.2 |
| 14,101.2 |
| 14,717.4 |
| 14,016.8 |
| 13,975.0 |
| 13,163.9 |
| 12,799.8 |
| 11,893.9 |
| 11,394.6 |
| 9,720.7 |
| 11,070.9 |
| 10,623.5 |
| 10,396.4 |
| - |
| 9,080.7 |
| 9,784.0 |
| 9,480.9 |
| 9,324.2 |
| 9,504.1 |
| 8,908.9 |
| 8,954.4 |
| 8,653.2 |
| 8,460.9 |
| 8,527.3 |
| 8,438.4 |
| 14,040.2 |
| 13,998.0 |
| 13,185.2 |
| 12,814.7 |
| 11,907.8 |
| 11,410.2 |
| 9,732.3 |
| 11,078.4 |
| 10,634.9 |
| 10,413.1 |
| - |
| 9,100.3 |
| 9,780.2 |
| 9,477.4 |
| 9,321.2 |
| 9,501.6 |
| 8,906.8 |
| 8,952.5 |
| 8,651.3 |
| 8,467.4 |
| 8,534.3 |
| 8,445.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,016.8 |
| 13,975.0 |
| 13,163.9 |
| 12,799.8 |
| 11,893.9 |
| 11,394.6 |
| 9,720.7 |
| 11,070.9 |
| 10,623.5 |
| 10,396.4 |
| - |
| 9,080.7 |
| 9,784.0 |
| 9,480.9 |
| 9,324.2 |
| 9,504.1 |
| 8,908.9 |
| 8,954.4 |
| 8,653.2 |
| 8,460.9 |
| 8,527.3 |
| 8,438.4 |
| 9,995.7 |
| 9,602.0 |
| 9,672.1 |
| 8,823.0 |
| 8,412.4 |
| 7,468.9 |
| 6,922.4 |
| 5,718.9 |
| 7,023.8 |
| 6,776.7 |
| 6,511.4 |
| - |
| 5,116.5 |
| 6,759.1 |
| 6,426.7 |
| 6,217.3 |
| 6,371.0 |
| 6,493.1 |
| 6,931.4 |
| 6,798.7 |
| 6,596.1 |
| 6,628.0 |
| 6,517.3 |