| (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 | 209.9 | 190.8 | 402.4 | 947.0 | 1,506.6 | 3,300.5 | 252.9 | 163.9 | 176.2 | 128.3 | 115.9 | 84.8 | 56.5 | 45.5 | 58.9 | 55.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | 240.0 | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 209.9 | 190.8 | 402.4 | 947.0 | 1,746.6 | 3,300.5 | 252.9 | 163.9 | 176.2 | 128.3 | 115.9 | 84.8 | 56.5 | 45.5 | 58.9 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 291.7 | 221.4 | 280.3 | 326.3 | 1,167.5 | 20.6 | 75.1 | 55.2 | 44.0 | 63.2 | 45.0 | 32.4 | 18.3 | 15.1 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 138.2 | 149.7 | 157.6 | 148.7 | 118.2 | 82.4 | 95.4 | 90.2 | 82.1 | 66.3 | 58.2 | 56.6 | 43.7 | 39.7 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 27,346.1 | 24,169.1 | 22,967.4 | 20,280.9 | 18,593.6 | 17,837.3 | 17,118.9 | 15,525.2 | 13,921.5 | 12,560.6 | 11,502.0 | 10,348.9 | 7,113.8 | 6,211.6 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 169.7 | 171.1 | 174.3 | 228.7 | 233.2 | 83.1 | 100.8 | 159.6 | 53.4 | 38.0 | 45.5 | 102.0 | 86.8 | 79.1 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | - | - | 1,552.5 | - | - | - | - | 6,397.5 | 6,080.0 | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | - | - | - | 1,552.5 | - | - | - | - | 6,397.5 | 6,080.0 | - | - | - | - |
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 185.0 | 209.9 | 166.8 | 184.0 | 184.4 | 190.8 | 332.5 | 594.1 | 559.8 | 402.4 | 681.6 | 899.1 | 700.6 | 947.0 | 1,186.7 | |||||||||||||||||||||||||
| 55.0 |
| - |
| Prepaid Expenses | 498.8 | 448.2 | 472.8 | 450.9 | 269.2 | 154.1 | 306.7 | 241.0 | 216.1 | 153.3 | 121.3 | 109.9 | 64.5 | 64.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,138.5 | 1,010.1 | 1,313.1 | 1,872.9 | 3,301.6 | 3,557.5 | 730.1 | 550.3 | 518.3 | 411.1 | 340.4 | 283.7 | 182.9 | 164.9 | - | - |
| - |
| - |
| Accumulated Depreciation | 8,277.2 | 7,358.4 | 6,534.1 | 5,764.6 | 5,064.8 | 4,426.1 | 3,983.6 | 3,405.9 | 2,881.0 | 2,442.9 | 2,043.2 | 1,725.1 | 1,466.1 | 1,251.5 | - | - |
| Property,Plant & Equipment Net | 19,068.8 | 16,810.7 | 16,433.3 | 14,516.4 | 13,528.8 | 13,411.2 | 13,135.3 | 12,119.3 | 11,040.5 | 10,117.7 | 9,458.8 | 8,623.8 | 5,647.7 | 4,960.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 135.8 | 135.8 | 98.1 | 98.1 | 98.1 | 98.1 | 1,388.9 | 1,388.9 | 1,388.9 | 1,388.9 | 1,388.9 | 1,388.9 | 403.8 | - | - | - |
| Intangible Assets | 500.5 | 500.5 | 500.5 | 500.5 | 500.5 | 500.5 | 817.5 | 817.5 | 817.5 | 817.5 | 817.5 | 817.5 | - | - | - | - |
| Operating Lease Right Of Use Assets | 1,089.7 | 899.1 | 753.7 | 707.1 | 794.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,697.8 | 1,512.8 | 1,147.9 | 1,569.8 | 1,300.8 | 831.9 | 612.7 | 329.9 | 329.6 | 238.7 | 259.1 | 355.0 | 209.1 | 202.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 22,541.4 | 19,969.8 | 19,493.0 | 18,557.7 | 18,729.8 | 18,399.3 | 16,684.6 | 15,206.0 | 14,094.9 | 12,973.9 | 12,264.8 | 11,469.0 | 6,651.0 | 5,938.4 | - | - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 3,200.6 | 3,106.0 | 3,060.7 | 2,516.5 | 1,561.3 | 1,109.8 | 1,955.0 | 1,593.2 | 1,303.5 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 32.1 | 27.3 | 23.2 | 39.7 | 34.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | 253.8 | 231.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 5,452.6 | 5,780.9 | 6,038.7 | 5,054.9 | 3,730.4 | 1,913.9 | 3,584.4 | 3,150.5 | 2,490.0 | 2,312.8 | 2,366.5 | 2,086.6 | 1,075.5 | 945.1 | - | - |
| Operating Lease Liabilities Non-Current | 897.9 | 788.7 | 644.6 | 588.1 | 670.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,148.7 | 986.8 | 839.3 | 803.9 | 997.1 | 450.1 | 529.3 | 281.6 | 166.7 | 284.9 | 349.7 | 342.0 | 47.9 | 63.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 20,331.5 | 18,544.4 | 19,192.2 | 18,489.1 | 16,297.2 | 14,045.2 | 10,169.0 | 9,243.0 | 8,345.1 | 8,436.2 | 8,483.9 | 7,950.2 | 4,019.7 | 3,919.6 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (5,566.6) | (5,989.9) | (6,900.1) | (7,066.3) | (4,796.4) | (295.4) | 3,829.1 | 2,898.8 | 1,963.1 | 1,201.1 | 568.0 | 140.9 | (197.5) | (299.2) | - | - |
| Accumulated Other Comprehensive Income | (451.4) | (507.0) | (508.4) | (477.1) | (285.1) | (240.1) | (295.5) | (161.6) | 27.0 | (314.5) | (412.7) | (242.6) | (16.7) | (17.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | 1,253.9 | 904.1 | 239.3 | 239.3 | 189.3 | 82.0 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 22.4 | 8.5 | - | - |
| Total Stockholders Equity | 2,209.9 | 1,425.4 | 300.8 | 68.6 | 2,432.7 | 4,354.1 | 6,515.6 | 5,963.0 | 5,749.8 | 4,537.7 | 3,780.9 | 3,518.8 | 2,608.9 | 2,010.3 | 1,844.5 | 1,740.5 |
| Total Equity | 2,209.9 | 1,425.4 | 300.8 | 68.6 | 2,432.7 | 4,354.1 | 6,515.6 | 5,963.0 | 5,749.8 | 4,537.7 | 3,780.9 | 3,518.8 | 2,631.3 | 2,018.8 | 1,844.5 | 1,740.5 |
| Net debt | - | - | - | - | - | (1,748.0) | - | - | - | - | 6,281.6 | 5,995.2 | - | - | - | - |
| Working Capital | (4,314.0) | (4,770.8) | (4,725.6) | (3,182.0) | (428.9) | 1,643.6 | (2,854.2) | (2,600.2) | (1,971.7) | (1,901.7) | (2,026.1) | (1,802.9) | (892.6) | (780.2) | - | - |
| Book Value | 2,209.9 | 1,425.4 | 300.8 | 68.6 | 2,432.7 | 4,354.1 | 6,515.6 | 5,963.0 | 5,749.8 | 4,537.7 | 3,780.9 | 3,518.8 | 2,608.9 | 2,010.3 | 1,844.5 | 1,740.5 |
| Tangible Book Value | 1,573.6 | 789.2 | (297.9) | (530.1) | 1,834.0 | 3,755.4 | 4,309.1 | 3,756.5 | 3,543.3 | 2,331.3 | 1,574.4 | 1,312.4 | 2,205.1 | - | - | - |
| 1,903.2 |
| 2,136.8 |
| 1,506.6 |
| 3,300.5 |
| 2,356.2 |
| 2,259.9 |
| 1,360.3 |
| 252.9 |
| 407.3 |
| 419.9 |
| 304.7 |
| 163.9 |
| 286.5 |
| 205.0 |
| 301.7 |
| 176.2 |
| 522.9 |
| 219.3 |
| 219.8 |
| 128.3 |
| 155.4 |
| 146.0 |
| 154.9 |
| 115.9 |
| 230.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 240.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 185.0 | 209.9 | 166.8 | 184.0 | 184.4 | 190.8 | 332.5 | 594.1 | 559.8 | 402.4 | 681.6 | 899.1 | 700.6 | 947.0 | 1,186.7 | 1,903.2 | 2,136.8 | 1,746.6 | 3,300.5 | 2,356.2 | 2,259.9 | 1,360.3 | 252.9 | 407.3 | 419.9 | 304.7 | 163.9 | 286.5 | 205.0 | 301.7 | 176.2 | 522.9 | 219.3 | 219.8 | 128.3 | 155.4 | 146.0 | 154.9 | 115.9 | 230.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 277.1 | 291.7 | 252.6 | 265.8 | 270.5 | 221.4 | 200.8 | 209.3 | 282.3 | 280.3 | 239.4 | 219.1 | 259.3 | 326.3 | 393.1 | 598.3 | 545.0 | 1,167.5 | 20.6 | 78.5 | 74.2 | 96.3 | 75.1 | 67.7 | 75.1 | 57.1 | 55.2 | 46.6 | 44.2 | 41.2 | 44.0 | 56.8 | 50.4 | 47.9 | 63.2 | 55.8 | 60.4 | 45.6 | 45.0 | 42.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 162.7 | 138.2 | 155.5 | 160.6 | 155.7 | 149.7 | 145.1 | 149.9 | 157.9 | 157.6 | 166.1 | 153.9 | 145.9 | 148.7 | 155.9 | 154.4 | 142.0 | 118.2 | 82.4 | 81.3 | 82.3 | 85.5 | 95.4 | 94.3 | 91.0 | 90.1 | 90.2 | 96.0 | 93.1 | 80.4 | 82.1 | 78.9 | 77.1 | 71.4 | 66.3 | 66.0 | 67.7 | 62.4 | 58.2 | 54.9 |
| Prepaid Expenses | 683.0 | 498.8 | 466.4 | 562.3 | 534.9 | 448.2 | 500.8 | 629.0 | 590.1 | 472.8 | 524.3 | 576.5 | 538.8 | 450.9 | 421.7 | 475.9 | 390.8 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,307.8 | 1,138.5 | 1,041.4 | 1,172.6 | 1,145.5 | 1,010.1 | 1,179.2 | 1,582.3 | 1,590.2 | 1,313.1 | 1,611.3 | 1,848.6 | 1,644.7 | 1,872.9 | 2,157.4 | 3,131.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 20,189.1 | 19,068.8 | 18,940.0 | 18,247.5 | 18,112.8 | 16,810.7 | 16,743.9 | 16,633.0 | 16,463.5 | 16,433.3 | 15,974.3 | 15,054.7 | 14,508.4 | 14,516.4 | 14,511.6 | 13,641.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 135.8 | 135.8 | 135.8 | 135.8 | 135.8 | 135.8 | 135.8 | 135.8 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | ||||||||||||||||||||||
| Intangible Assets | 500.5 | 500.5 | 500.5 | 500.5 | 500.5 | 500.5 | 500.5 | 500.5 | 500.5 | 500.5 | 500.5 | 500.5 | 500.5 | 500.5 | 500.5 | 500.5 | 500.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,087.5 | 1,089.7 | 989.4 | 989.1 | 892.2 | 899.1 | 764.5 | 761.1 | 764.0 | 753.7 | 702.1 | 715.5 | 723.8 | 707.1 | 826.3 | 794.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,661.7 | 1,697.8 | 1,595.7 | 1,539.4 | 1,459.7 | 1,512.8 | 1,226.5 | 1,262.2 | 1,172.9 | 1,147.9 | 1,067.6 | 1,146.3 | 1,598.9 | 1,569.8 | 1,683.2 | 1,741.4 | 1,909.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 23,794.9 | 22,541.4 | 22,213.4 | 21,595.8 | 21,354.3 | 19,969.8 | 19,786.0 | 20,113.8 | 19,825.2 | 19,493.0 | 19,251.8 | 18,648.2 | 18,350.7 | 18,557.7 | 18,950.9 | 19,113.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 184.7 | 169.7 | 193.4 | 169.4 | 161.8 | 171.1 | 172.9 | 182.5 | 205.0 | 174.3 | 158.4 | 148.3 | 203.2 | 228.7 | 141.3 | 100.3 | 91.8 | 233.2 | 83.1 | 116.5 | 484.9 | 364.2 | 100.8 | 72.2 | 75.8 | 66.7 | 159.6 | 59.4 | 54.7 | 65.6 | 53.4 | 45.1 | 47.2 | 71.1 | 38.0 | 51.5 | 46.5 | 54.3 | 51.4 | 44.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 3,718.9 | 3,200.6 | 3,146.9 | 3,833.8 | 3,762.3 | 3,106.0 | 3,144.6 | 3,779.1 | 3,629.7 | 3,060.7 | 2,965.3 | 3,345.8 | 3,177.0 | 2,516.5 | 2,291.6 | 2,331.2 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 33.3 | 32.1 | 28.2 | 27.9 | 27.6 | 27.3 | 27.9 | 23.3 | 29.0 | 23.2 | 36.6 | 40.1 | 40.7 | 39.7 | 40.7 | 40.3 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 6,217.4 | 5,452.6 | 5,348.8 | 6,387.9 | 6,094.5 | 5,780.9 | 6,038.5 | 6,633.9 | 6,598.5 | 6,038.7 | 5,402.4 | 5,818.2 | 5,699.5 | 5,054.9 | 4,662.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,532.4 | 1,088.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 894.5 | 897.9 | 795.7 | 797.8 | 782.1 | 788.7 | 652.5 | 651.6 | 648.5 | 644.6 | 582.8 | 597.1 | 603.0 | 588.1 | 696.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,166.7 | 1,148.7 | 1,026.2 | 1,005.1 | 971.5 | 986.8 | 860.4 | 873.7 | 859.3 | 839.3 | 776.2 | 820.2 | 830.2 | 803.9 | 995.0 | 938.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 21,363.4 | 20,331.5 | 20,020.3 | 20,026.2 | 19,937.8 | 18,544.4 | 18,650.7 | 19,420.7 | 19,463.1 | 19,192.2 | 18,813.1 | 18,633.0 | 18,450.2 | 18,489.1 | 18,551.1 | 18,211.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (5,462.0) | (5,566.6) | (5,580.9) | (6,000.2) | (6,030.2) | (5,989.9) | (6,244.4) | (6,719.3) | (6,882.8) | (6,900.1) | (6,793.7) | (7,139.5) | (7,225.6) | (7,066.3) | (6,583.8) | (6,288.4) | (5,779.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (327.8) | (451.4) | (430.1) | (439.0) | (472.1) | (507.0) | (519.7) | (466.3) | (464.4) | (508.4) | (455.9) | (507.3) | (505.4) | (477.1) | (604.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,431.4 | 2,209.9 | 2,193.1 | 1,569.6 | 1,416.5 | 1,425.4 | 1,135.3 | 693.1 | 362.1 | 300.8 | 438.7 | 15.2 | (99.5) | 68.6 | 399.8 | 901.8 | ||||||||||||||||||||||||
| Total Equity | 2,431.4 | 2,209.9 | 2,193.1 | 1,569.6 | 1,416.5 | 1,425.4 | 1,135.3 | 693.1 | 362.1 | 300.8 | 438.7 | 15.2 | (99.5) | 68.6 | 399.8 | 901.8 | 1,507.6 | 2,432.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,532.4 | 1,088.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (4,909.5) | (4,314.0) | (4,307.5) | (5,215.3) | (4,949.0) | (4,770.8) | (4,859.3) | (5,051.6) | (5,008.4) | (4,725.6) | (3,791.1) | (3,969.7) | (4,054.9) | (3,182.0) | (2,505.4) | (1,901.7) | (962.2) | |||||||||||||||||||||||
| Book Value | 2,431.4 | 2,209.9 | 2,193.1 | 1,569.6 | 1,416.5 | 1,425.4 | 1,135.3 | 693.1 | 362.1 | 300.8 | 438.7 | 15.2 | (99.5) | 68.6 | 399.8 | 901.8 | 1,507.6 | 2,432.7 | ||||||||||||||||||||||
| Tangible Book Value | 1,795.2 | 1,573.6 | 1,556.8 | 933.3 | 780.2 | 789.2 | 499.0 | 56.8 | (236.6) | (297.9) | (160.0) | (583.4) | (698.2) | (530.1) | (198.9) | 303.2 | 908.9 | |||||||||||||||||||||||
| 269.2 |
| 154.1 |
| 136.5 |
| 334.2 |
| 154.3 |
| 306.7 |
| 273.5 |
| 317.5 |
| 316.5 |
| 241.0 |
| 298.4 |
| 329.1 |
| 337.4 |
| 216.1 |
| 206.3 |
| 167.2 |
| 149.2 |
| 153.3 |
| 159.4 |
| 166.0 |
| 130.1 |
| 121.3 |
| 114.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,214.5 |
| 3,301.6 |
| 3,557.5 |
| 2,652.5 |
| 2,750.7 |
| 1,696.3 |
| 730.1 |
| 842.7 |
| 903.6 |
| 768.4 |
| 550.3 |
| 727.4 |
| 671.5 |
| 760.8 |
| 518.3 |
| 864.8 |
| 513.9 |
| 488.4 |
| 411.1 |
| 436.7 |
| 440.0 |
| 392.9 |
| 340.4 |
| 441.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,532.4 |
| 13,528.8 |
| 13,411.2 |
| 13,453.4 |
| 13,488.5 |
| 13,567.6 |
| 13,135.3 |
| 12,288.9 |
| 12,252.1 |
| 12,181.0 |
| 12,119.3 |
| 12,029.1 |
| 12,085.7 |
| 11,085.6 |
| 11,040.5 |
| 10,916.8 |
| 10,974.1 |
| 10,149.2 |
| 10,117.7 |
| 10,054.2 |
| 10,068.5 |
| 9,489.2 |
| 9,458.8 |
| 8,723.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.1 |
| 98.1 |
| 98.1 |
| 98.1 |
| 1,388.9 |
| 1,388.9 |
| 1,388.9 |
| 1,388.9 |
| 1,388.9 |
| 1,388.9 |
| 1,388.9 |
| 1,388.9 |
| 1,388.9 |
| 1,388.9 |
| 1,388.9 |
| 1,388.9 |
| 1,388.9 |
| 1,388.9 |
| 1,388.9 |
| 1,388.9 |
| 1,388.9 |
| 1,388.9 |
| 500.5 |
| 500.5 |
| 500.5 |
| 500.5 |
| 500.5 |
| 817.5 |
| 817.5 |
| 817.5 |
| 817.5 |
| 817.5 |
| 817.5 |
| 817.5 |
| 817.5 |
| 817.5 |
| 817.5 |
| 817.5 |
| 817.5 |
| 817.5 |
| 817.5 |
| 817.5 |
| 817.5 |
| 817.5 |
| 817.5 |
| 798.9 |
| 794.2 |
| 209.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,300.8 |
| 831.9 |
| 697.4 |
| 690.2 |
| 599.9 |
| 612.7 |
| 600.8 |
| 603.9 |
| 605.2 |
| 329.9 |
| 353.1 |
| 366.0 |
| 432.2 |
| 329.6 |
| 277.0 |
| 251.7 |
| 232.3 |
| 238.7 |
| 246.0 |
| 242.8 |
| 317.2 |
| 259.1 |
| 375.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19,255.5 |
| 18,729.8 |
| 18,399.3 |
| 17,402.0 |
| 17,528.1 |
| 16,462.5 |
| 16,684.6 |
| 15,938.9 |
| 15,966.0 |
| 15,761.1 |
| 15,206.0 |
| 15,316.1 |
| 15,329.6 |
| 14,485.0 |
| 14,094.9 |
| 14,265.1 |
| 13,946.2 |
| 13,076.3 |
| 12,973.9 |
| 12,943.3 |
| 12,957.7 |
| 12,405.7 |
| 12,264.8 |
| 11,747.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,977.3 |
| 1,561.3 |
| 1,109.8 |
| 1,115.6 |
| 1,113.4 |
| 1,659.5 |
| 1,955.0 |
| 1,861.6 |
| 2,167.3 |
| 2,023.2 |
| 1,593.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.5 |
| 34.4 |
| 17.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,033.5 |
| 4,176.7 |
| 3,730.4 |
| 1,913.9 |
| 2,334.3 |
| 2,583.9 |
| 2,959.8 |
| 3,584.4 |
| 3,399.6 |
| 3,582.6 |
| 3,429.4 |
| 3,150.5 |
| 3,052.2 |
| 3,306.2 |
| 3,093.5 |
| 2,490.0 |
| 2,528.7 |
| 2,654.1 |
| 2,506.8 |
| 2,312.8 |
| 2,349.0 |
| 2,592.3 |
| 2,490.1 |
| 2,366.5 |
| 2,431.3 |
| 667.1 |
| 671.1 |
| 670.7 |
| 185.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,007.7 |
| 997.1 |
| 450.1 |
| 514.9 |
| 595.3 |
| 695.6 |
| 529.3 |
| 593.3 |
| 489.2 |
| 492.2 |
| 281.6 |
| 190.6 |
| 187.5 |
| 172.1 |
| 166.7 |
| 196.0 |
| 217.1 |
| 300.0 |
| 284.9 |
| 242.4 |
| 276.0 |
| 317.9 |
| 349.7 |
| 300.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,747.9 |
| 16,297.2 |
| 14,045.2 |
| 13,314.3 |
| 13,191.0 |
| 12,087.9 |
| 10,169.0 |
| 9,665.5 |
| 9,815.6 |
| 9,855.8 |
| 9,243.0 |
| 9,118.0 |
| 9,642.9 |
| 8,845.9 |
| 8,345.1 |
| 8,727.5 |
| 8,954.4 |
| 8,451.0 |
| 8,436.2 |
| 8,406.6 |
| 8,839.4 |
| 8,478.1 |
| 8,483.9 |
| 7,828.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4,796.4) |
| (295.4) |
| 557.4 |
| 1,234.8 |
| 1,950.0 |
| 3,829.1 |
| 3,707.8 |
| 3,257.2 |
| 3,017.0 |
| 2,898.8 |
| 2,744.2 |
| 2,273.8 |
| 2,047.2 |
| 1,963.1 |
| 1,864.3 |
| 1,463.6 |
| 1,265.2 |
| 1,201.1 |
| 1,128.9 |
| 786.5 |
| 641.2 |
| 568.0 |
| 529.7 |
| (377.3) |
| (250.8) |
| (285.1) |
| (240.1) |
| (372.0) |
| (495.9) |
| (579.2) |
| (295.5) |
| (389.6) |
| (179.8) |
| (153.4) |
| (161.6) |
| 56.1 |
| 51.4 |
| 73.9 |
| 27.0 |
| (61.1) |
| (170.1) |
| (311.9) |
| (314.5) |
| (223.2) |
| (278.6) |
| (307.5) |
| (412.7) |
| (319.2) |
| - |
| 1,253.9 |
| 1,253.9 |
| 1,253.9 |
| 1,253.9 |
| 1,253.9 |
| 1,104.1 |
| 1,104.1 |
| 904.1 |
| 702.8 |
| 702.8 |
| 502.8 |
| 239.3 |
| 239.3 |
| 239.3 |
| 239.3 |
| 239.3 |
| 239.3 |
| 239.3 |
| 239.3 |
| 189.3 |
| 89.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,507.6 |
| 2,432.7 |
| 4,354.1 |
| 4,087.8 |
| 4,337.0 |
| 4,374.7 |
| 6,515.6 |
| 6,273.4 |
| 6,150.3 |
| 5,905.3 |
| 5,963.0 |
| 6,198.1 |
| 5,686.8 |
| 5,639.1 |
| 5,749.8 |
| 5,537.6 |
| 4,991.7 |
| 4,625.3 |
| 4,537.7 |
| 4,536.7 |
| 4,118.4 |
| 3,927.6 |
| 3,780.9 |
| 3,918.9 |
| 4,354.1 |
| 4,087.8 |
| 4,337.0 |
| 4,374.7 |
| 6,515.6 |
| 6,273.4 |
| 6,150.3 |
| 5,905.3 |
| 5,963.0 |
| 6,198.1 |
| 5,686.8 |
| 5,639.1 |
| 5,749.8 |
| 5,537.6 |
| 4,991.7 |
| 4,625.3 |
| 4,537.7 |
| 4,536.7 |
| 4,118.4 |
| 3,927.6 |
| 3,780.9 |
| 3,918.9 |
| (823.8) |
| (1,171.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (428.9) |
| 1,643.6 |
| 318.2 |
| 166.8 |
| (1,263.5) |
| (2,854.2) |
| (2,556.9) |
| (2,679.0) |
| (2,661.0) |
| (2,600.2) |
| (2,324.8) |
| (2,634.7) |
| (2,332.8) |
| (1,971.7) |
| (1,663.8) |
| (2,140.2) |
| (2,018.4) |
| (1,901.7) |
| (1,912.3) |
| (2,152.2) |
| (2,097.2) |
| (2,026.1) |
| (1,990.1) |
| 4,354.1 |
| 4,087.8 |
| 4,337.0 |
| 4,374.7 |
| 6,515.6 |
| 6,273.4 |
| 6,150.3 |
| 5,905.3 |
| 5,963.0 |
| 6,198.1 |
| 5,686.8 |
| 5,639.1 |
| 5,749.8 |
| 5,537.6 |
| 4,991.7 |
| 4,625.3 |
| 4,537.7 |
| 4,536.7 |
| 4,118.4 |
| 3,927.6 |
| 3,780.9 |
| 3,918.9 |
| 1,834.0 |
| 3,755.4 |
| 3,489.1 |
| 3,738.4 |
| 3,776.0 |
| 4,309.1 |
| 4,067.0 |
| 3,943.9 |
| 3,698.8 |
| 3,756.5 |
| 3,991.6 |
| 3,480.3 |
| 3,432.6 |
| 3,543.3 |
| 3,331.1 |
| 2,785.3 |
| 2,418.8 |
| 2,331.3 |
| 2,330.3 |
| 1,911.9 |
| 1,721.2 |
| 1,574.4 |
| 1,712.4 |