| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | 1,420.9 | 1,320.5 | 1,368.0 | 1,373.4 | 1,672.9 | 1,986.6 | 1,452.4 | 933.8 | 1,246.3 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 1,420.9 | 1,320.5 | 1,368.0 | 1,373.4 | 1,672.9 | 1,986.6 | 1,452.4 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,442.0 | 2,462.0 | 2,343.0 | 2,194.0 | 1,026.9 | 1,726.8 | 1,594.7 | 1,491.7 | 1,487.3 | 1,437.1 | 1,406.6 | 1,314.4 | 1,261.9 | 1,160.7 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 10,911.0 | 12,605.0 | 8,201.0 | 3,965.0 | 3,485.4 | 4,382.2 | 6,986.2 | 8,444.9 | 8,141.4 | 9,493.8 | 10,653.9 | 9,007.0 | 5,108.9 | 4,607.8 | 6,686.2 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 90.0 | 90.0 | 90.0 | 90.0 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 80.0 | 79.8 | 66.2 | 65.3 | 64.1 | 62.8 | 60.2 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 13,060.0 | 13,665.0 | 13,517.0 | 7,520.0 | 3,532.4 | 4,441.7 | 7,048.5 | 12,843.3 | 8,316.5 | 9,657.3 | 12,786.0 | 9,199.6 | 5,369.3 | 5,682.2 | 7,468.3 | 8,787.6 | ||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 1,568.2 |
| 1,767.5 |
| 1,625.0 |
| - |
| - |
| - |
| - |
| - |
| 933.8 |
| 1,246.3 |
| 1,568.2 |
| 1,767.5 |
| 1,625.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,096.3 |
| 886.4 |
| 846.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,357.0 | 1,326.0 | 1,220.0 | 1,156.0 | 1,791.9 | 977.9 | 890.7 | 844.3 | 840.9 | 761.9 | 739.9 | 701.4 | 628.4 | 566.1 | 514.9 | 450.6 | (411.0) | - | - | - |
| Property,Plant & Equipment Net | 1,629.0 | 1,705.0 | 1,739.0 | 1,654.0 | 1,144.8 | 1,161.6 | 1,140.9 | 647.4 | 646.5 | 675.3 | 666.7 | 613.0 | 633.5 | 594.7 | 581.4 | 435.8 | 435.8 | 388.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 74.0 | 93.0 | 115.0 | 220.0 | - | - | - | - |
| Goodwill | 8,465.0 | 8,465.0 | 8,465.0 | 8,490.0 | 4,593.1 | 4,593.1 | 4,593.1 | 4,593.1 | 4,593.1 | 4,593.1 | 4,593.1 | 3,524.6 | 3,524.6 | 3,524.6 | 3,524.6 | 3,524.6 | 3,524.6 | 3,192.1 | - | - |
| Intangible Assets | 64.0 | 94.0 | 147.0 | 209.0 | 4.0 | 14.2 | 29.0 | 47.1 | 71.6 | 97.7 | 140.3 | 35.0 | 68.9 | 115.8 | 176.4 | 125.9 | 182.4 | 183.5 | - | - |
| Operating Lease Right Of Use Assets | 544.0 | 569.0 | 616.0 | 616.0 | 379.7 | 412.7 | 436.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 213,510.0 | 208,105.0 | 208,264.0 | 200,730.0 | 155,107.2 | 142,601.1 | 119,872.8 | 120,097.4 | 118,593.5 | 123,449.2 | 122,787.9 | 96,685.5 | 85,162.4 | 83,008.8 | 77,924.3 | 68,021.3 | 68,880.4 | 65,815.8 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 2,149.0 | 1,060.0 | 5,316.0 | 3,555.0 | 47.0 | 59.5 | 62.4 | 4,398.4 | 175.1 | 163.4 | 2,132.2 | 192.7 | 260.5 | 1,074.5 | 782.1 | 947.4 | 230.9 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 7,840.2 |
| 10,240.0 |
| 12,075.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 184,333.0 | 179,078.0 | 181,307.0 | 175,412.0 | 137,203.8 | 126,413.8 | 104,156.1 | 104,637.2 | 102,342.7 | 106,962.6 | 106,614.6 | 84,349.6 | 73,856.9 | 72,806.2 | 68,653.1 | 59,663.6 | 61,127.5 | 59,031.0 | - | - |
| 60.2 |
| 60.2 |
| - |
| - |
| Additional Paid In Capital | 10,011.0 | 9,999.0 | 10,020.0 | 10,002.0 | 6,635.0 | 6,617.4 | 6,593.5 | 6,579.3 | 6,590.9 | 6,676.9 | 6,680.8 | 3,409.5 | 3,232.0 | 3,025.5 | 2,829.0 | 2,398.6 | 2,442.9 | 2,897.9 | - | - |
| Retained Earnings | 20,882.0 | 19,079.0 | 17,524.0 | 15,754.0 | 14,646.4 | 13,444.4 | 12,820.9 | 11,516.7 | 10,164.8 | 9,222.5 | 8,430.5 | 7,807.1 | 7,188.0 | 6,477.3 | 5,867.2 | 5,426.7 | 5,076.9 | 5,062.8 | - | - |
| Accumulated Other Comprehensive Income | 277.0 | (164.0) | (459.0) | (790.0) | (127.0) | (62.0) | (206.7) | (420.1) | (363.8) | (294.6) | (251.6) | (181.0) | (64.2) | (240.3) | (356.4) | (205.2) | (336.0) | (736.9) | (114.8) | - |
| Treasury Stock | 4,917.0 | 2,371.0 | 2,230.0 | 1,750.0 | 5,081.5 | 5,142.7 | 4,822.6 | 3,528.9 | 1,454.3 | 431.8 | - | - | - | - | 0.0 | 67.4 | 225.7 | 1,071.3 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 29,177.0 | 29,027.0 | 26,957.0 | 25,318.0 | 17,903.0 | 16,187.0 | 15,716.6 | 15,460.2 | 16,250.8 | 16,486.6 | 16,173.3 | 12,335.9 | 11,305.5 | 10,202.6 | 9,271.2 | 8,357.7 | 7,752.9 | 6,784.7 | 6,485.3 | 6,281.1 |
| Total Equity | 29,177.0 | 29,027.0 | 26,957.0 | 25,318.0 | 17,903.0 | 16,187.0 | 15,716.6 | 15,460.2 | 16,250.8 | 16,486.6 | 16,173.3 | 12,335.9 | 11,305.5 | 10,202.6 | 9,271.2 | 8,357.7 | 7,752.9 | 6,784.7 | 6,485.3 | 6,281.1 |
| 10,470.9 |
| 12,075.1 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | 6,895.6 | 8,336.7 | 11,418.0 | 7,826.3 | 3,696.4 | 3,695.6 | 6,015.9 | 7,853.8 | 9,224.6 | 10,507.0 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 29,177.0 | 29,027.0 | 26,957.0 | 25,318.0 | 17,903.0 | 16,187.0 | 15,716.6 | 15,460.2 | 16,250.8 | 16,486.6 | 16,173.3 | 12,335.9 | 11,305.5 | 10,202.6 | 9,271.2 | 8,357.7 | 7,752.9 | 6,784.7 | 6,485.3 | 6,281.1 |
| Tangible Book Value | 20,648.0 | 20,468.0 | 18,345.0 | 16,619.0 | 13,305.9 | 11,579.7 | 11,094.5 | 10,820.0 | 11,586.1 | 11,795.9 | 11,439.9 | 8,776.2 | 7,712.1 | 6,562.2 | 5,570.2 | 4,707.2 | 4,045.9 | 3,409.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,368.3 |
| 1,345.5 |
| 1,287.0 |
| 1,320.5 |
| 1,332.2 |
| 1,284.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,368.3 | 1,345.5 | 1,287.0 | 1,320.5 | 1,332.2 | 1,284.4 |
| 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 | 1,716.0 | 1,629.0 | 1,621.0 | 1,646.0 | 1,661.0 | 1,705.0 | 1,694.0 | 1,719.0 | 1,707.0 | 1,739.0 | 1,681.1 | 1,673.0 | 1,664.0 | 1,653.6 | 1,620.3 | 1,600.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 8,465.0 | 8,465.0 | 8,465.0 | 8,465.0 | 8,465.0 | 8,465.0 | 8,465.0 | 8,465.0 | 8,465.0 | 8,465.0 | 8,465.1 | 8,465.1 | 8,490.1 | 8,490.1 | 8,501.4 | 8,501.4 | 4,593.1 | 4,593.1 | ||||||||||||||||||||||
| Intangible Assets | 55.0 | 64.0 | 74.0 | 84.0 | 93.0 | 94.0 | 107.0 | 119.0 | 132.0 | 147.0 | 162.3 | 177.2 | 192.2 | 209.4 | 227.0 | 245.4 | 2.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 214,736.0 | 213,510.0 | 211,277.0 | 211,584.0 | 210,321.0 | 208,105.0 | 211,785.0 | 208,855.0 | 215,137.0 | 208,264.0 | 209,124.3 | 207,671.7 | 202,956.4 | 200,729.8 | 197,955.5 | 204,032.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 7,851.0 | 2,149.0 | 2,059.0 | 2,071.0 | 1,573.0 | 1,060.0 | 2,605.0 | 4,764.0 | 4,795.0 | 5,316.0 | 6,730.7 | 7,907.9 | 6,995.3 | 3,555.0 | 917.8 | 1,119.3 | 50.3 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 11,175.0 | 10,911.0 | 12,928.0 | 12,380.0 | 10,496.0 | 12,605.0 | 11,583.0 | 11,319.0 | 11,450.0 | 8,201.0 | 7,123.4 | 7,416.6 | 7,462.9 | 3,964.5 | 3,459.3 | 3,017.4 | 3,443.6 | 3,485.4 | 3,500.4 | 3,499.4 | 3,498.5 | 4,382.2 | 5,458.9 | 6,321.3 | 6,321.4 | 6,986.2 | 7,002.5 | 7,655.5 | 8,476.0 | 8,444.9 | 9,140.3 | 8,382.3 | 8,591.1 | 8,141.4 | 8,577.6 | 7,649.6 | 8,087.6 | 9,493.8 | 10,211.2 | 10,328.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 186,764.0 | 184,333.0 | 182,549.0 | 183,059.0 | 181,330.0 | 179,078.0 | 182,909.0 | 180,431.0 | 187,968.0 | 181,307.0 | 182,927.8 | 181,870.8 | 177,579.2 | 175,411.9 | 172,699.0 | 178,238.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 89.7 | 89.7 | 89.7 | 89.7 | 89.7 | 89.7 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 79.9 | 80.0 | 80.0 | 80.0 |
| Additional Paid In Capital | 9,961.0 | 10,011.0 | 9,995.0 | 9,981.0 | 9,968.0 | 9,998.0 | 9,986.0 | 9,976.0 | 9,976.0 | 10,020.0 | 10,012.4 | 10,000.3 | 9,986.3 | 10,002.9 | 9,994.4 | 9,986.9 | ||||||||||||||||||||||||
| Retained Earnings | 21,476.0 | 20,882.0 | 20,392.0 | 19,870.0 | 19,405.0 | 19,079.0 | 18,659.0 | 18,211.0 | 17,812.0 | 17,524.0 | 17,284.4 | 16,836.8 | 16,212.1 | 15,754.0 | 15,219.8 | 14,808.6 | 14,830.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 66.0 | 277.0 | 277.0 | 215.0 | 90.0 | (164.0) | (27.0) | (551.0) | (589.0) | (459.0) | (941.9) | (864.8) | (645.0) | (790.0) | (900.0) | |||||||||||||||||||||||||
| Treasury Stock | 6,055.0 | 4,917.0 | 4,421.0 | 4,026.0 | 2,957.0 | 2,371.0 | 2,227.0 | 2,047.0 | 2,132.0 | 2,230.0 | 2,259.7 | 2,272.7 | 2,277.5 | 1,750.3 | 1,159.2 | 595.9 | 5,019.9 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 27,972.0 | 29,177.0 | 28,728.0 | 28,525.0 | 28,991.0 | 29,027.0 | 28,876.0 | 28,424.0 | 27,169.0 | 26,957.0 | 26,196.0 | 25,801.0 | 25,377.0 | 25,318.0 | 25,256.5 | 25,794.5 | ||||||||||||||||||||||||
| Total Equity | 27,972.0 | 29,177.0 | 28,728.0 | 28,525.0 | 28,991.0 | 29,027.0 | 28,876.0 | 28,424.0 | 27,169.0 | 26,957.0 | 26,196.0 | 25,801.0 | 25,377.0 | 25,318.0 | 25,256.5 | 25,794.5 | 17,876.0 | 17,903.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 19,026.0 | 13,060.0 | 14,987.0 | 14,451.0 | 12,069.0 | 13,665.0 | 14,188.0 | 16,083.0 | 16,245.0 | 13,517.0 | 13,854.1 | 15,324.5 | 14,458.2 | 7,519.5 | 4,377.1 | 4,136.7 | 3,493.9 | 3,532.4 | 3,603.9 | 3,590.7 | 3,557.5 | 4,441.7 | 5,505.0 | 6,373.6 | 6,380.6 | 7,048.5 | 12,516.4 | 12,266.9 | 12,078.6 | 12,843.3 | 10,450.4 | 11,621.7 | 10,217.2 | 8,316.5 | 8,577.6 | 7,649.6 | 8,087.6 | 9,493.8 | 10,211.2 | 10,328.8 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 27,972.0 | 29,177.0 | 28,728.0 | 28,525.0 | 28,991.0 | 29,027.0 | 28,876.0 | 28,424.0 | 27,169.0 | 26,957.0 | 26,196.0 | 25,801.0 | 25,377.0 | 25,318.0 | 25,256.5 | 25,794.5 | 17,876.0 | 17,903.4 | ||||||||||||||||||||||
| Tangible Book Value | 19,452.0 | 20,648.0 | 20,189.0 | 19,976.0 | 20,433.0 | 20,468.0 | 20,304.0 | 19,840.0 | 18,572.0 | 18,345.0 | 17,568.6 | 17,158.7 | 16,694.7 | 16,618.5 | 16,528.2 | 17,047.8 | 13,280.2 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,134.7 |
| 1,144.8 |
| 1,117.9 |
| 1,116.7 |
| 1,148.9 |
| 1,161.6 |
| 1,146.7 |
| 1,155.3 |
| 1,154.6 |
| 1,140.9 |
| 1,074.2 |
| 1,066.5 |
| 1,044.8 |
| 647.4 |
| 634.4 |
| 637.8 |
| 628.7 |
| 646.5 |
| 656.7 |
| 673.6 |
| 672.8 |
| 675.3 |
| 660.4 |
| 658.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4,593.1 |
| 4.0 |
| 6.0 |
| 8.7 |
| 11.4 |
| 14.2 |
| 17.3 |
| 21.2 |
| 25.1 |
| 29.0 |
| 33.3 |
| 38.4 |
| 43.9 |
| 47.1 |
| 52.4 |
| 58.6 |
| 65.0 |
| 71.6 |
| 78.6 |
| 86.4 |
| 94.5 |
| 97.7 |
| 106.7 |
| 116.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 392.3 |
| 395.7 |
| 392.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 149,863.6 |
| 155,107.2 |
| 151,901.2 |
| 150,622.7 |
| 150,481.1 |
| 142,601.1 |
| 138,626.7 |
| 139,537.0 |
| 124,577.8 |
| 119,872.8 |
| 125,500.9 |
| 121,554.9 |
| 120,025.2 |
| 120,097.4 |
| 116,827.6 |
| 118,426.1 |
| 118,622.8 |
| 118,593.5 |
| 120,401.8 |
| 120,896.6 |
| 123,223.3 |
| 123,449.2 |
| 126,841.0 |
| 123,820.6 |
| 47.0 |
| 103.5 |
| 91.2 |
| 59.0 |
| 59.5 |
| 46.1 |
| 52.3 |
| 59.2 |
| 62.4 |
| 5,513.9 |
| 4,611.4 |
| 3,602.6 |
| 4,398.4 |
| 1,310.1 |
| 3,239.4 |
| 1,626.1 |
| 175.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131,987.5 |
| 137,203.8 |
| 134,372.4 |
| 133,902.4 |
| 134,034.6 |
| 126,413.8 |
| 122,525.7 |
| 123,591.9 |
| 108,762.0 |
| 104,156.1 |
| 109,721.1 |
| 105,863.1 |
| 104,437.7 |
| 104,637.2 |
| 101,391.6 |
| 102,848.2 |
| 102,913.1 |
| 102,342.7 |
| 104,083.8 |
| 104,613.0 |
| 107,010.1 |
| 106,962.6 |
| 110,500.1 |
| 107,349.1 |
| 6,611.7 |
| 6,635.0 |
| 6,624.7 |
| 6,620.5 |
| 6,611.2 |
| 6,617.4 |
| 6,609.6 |
| 6,599.1 |
| 6,588.4 |
| 6,593.5 |
| 6,584.7 |
| 6,577.6 |
| 6,568.5 |
| 6,579.3 |
| 6,585.4 |
| 6,579.4 |
| 6,572.3 |
| 6,590.9 |
| 6,598.0 |
| 6,604.9 |
| 6,603.4 |
| 6,676.9 |
| 6,689.8 |
| 6,690.7 |
| 14,646.4 |
| 14,365.9 |
| 14,030.2 |
| 13,731.9 |
| 13,444.4 |
| 13,132.4 |
| 12,919.3 |
| 12,837.4 |
| 12,820.9 |
| 12,490.2 |
| 12,162.3 |
| 11,842.4 |
| 11,516.7 |
| 11,128.3 |
| 10,763.6 |
| 10,404.5 |
| 10,164.8 |
| 9,909.4 |
| 9,685.5 |
| 9,437.5 |
| 9,222.5 |
| 9,022.0 |
| 8,801.3 |
| (506.5) |
| (377.4) |
| (127.6) |
| (210.4) |
| (177.0) |
| (138.5) |
| (63.0) |
| 175.5 |
| 244.6 |
| 209.8 |
| (206.7) |
| (80.3) |
| (113.0) |
| (288.0) |
| (420.1) |
| (542.4) |
| (517.9) |
| (483.2) |
| (363.8) |
| (247.9) |
| (270.1) |
| (291.6) |
| (294.6) |
| (114.6) |
| (101.0) |
| 5,081.5 |
| 5,082.4 |
| 5,084.5 |
| 5,089.1 |
| 5,142.7 |
| 5,147.6 |
| 5,149.1 |
| 5,151.0 |
| 4,822.6 |
| 4,546.2 |
| 4,248.0 |
| 3,848.2 |
| 3,528.9 |
| 3,048.4 |
| 2,560.3 |
| 2,096.9 |
| 1,454.3 |
| 1,254.7 |
| 1,050.1 |
| 849.5 |
| 431.8 |
| 569.9 |
| 233.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,876.0 |
| 17,903.4 |
| 17,528.8 |
| 16,720.3 |
| 16,446.5 |
| 16,187.3 |
| 16,101.0 |
| 15,945.1 |
| 15,815.8 |
| 15,716.6 |
| 15,779.8 |
| 15,691.8 |
| 15,587.5 |
| 15,460.2 |
| 15,436.1 |
| 15,577.9 |
| 15,709.7 |
| 16,250.8 |
| 16,318.1 |
| 16,283.5 |
| 16,213.1 |
| 16,486.6 |
| 16,341.0 |
| 16,471.5 |
| 17,528.8 |
| 16,720.3 |
| 16,446.5 |
| 16,187.3 |
| 16,101.0 |
| 15,945.1 |
| 15,815.8 |
| 15,716.6 |
| 15,779.8 |
| 15,691.8 |
| 15,587.5 |
| 15,460.2 |
| 15,436.1 |
| 15,577.9 |
| 15,709.7 |
| 16,250.8 |
| 16,318.1 |
| 16,283.5 |
| 16,213.1 |
| 16,486.6 |
| 16,341.0 |
| 16,471.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,209.4 |
| 6,304.1 |
| 6,800.7 |
| 8,173.3 |
| 8,879.0 |
| 9,044.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,528.8 |
| 16,720.3 |
| 16,446.5 |
| 16,187.3 |
| 16,101.0 |
| 15,945.1 |
| 15,815.8 |
| 15,716.6 |
| 15,779.8 |
| 15,691.8 |
| 15,587.5 |
| 15,460.2 |
| 15,436.1 |
| 15,577.9 |
| 15,709.7 |
| 16,250.8 |
| 16,318.1 |
| 16,283.5 |
| 16,213.1 |
| 16,486.6 |
| 16,341.0 |
| 16,471.5 |
| 13,306.3 |
| 12,929.7 |
| 12,118.5 |
| 11,842.0 |
| 11,580.0 |
| 11,490.6 |
| 11,330.8 |
| 11,197.6 |
| 11,094.5 |
| 11,153.4 |
| 11,060.3 |
| 10,950.5 |
| 10,820.0 |
| 10,790.5 |
| 10,926.2 |
| 11,051.6 |
| 11,586.1 |
| 11,646.3 |
| 11,604.0 |
| 11,525.5 |
| 11,795.9 |
| 11,641.1 |
| 11,761.9 |