| (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 | 4,168.0 | 3,326.0 | 2,970.0 | 2,927.0 | 2,927.0 | 2,948.0 | 3,408.0 | 1,449.0 | 1,304.0 | 1,201.0 | 1,525.3 | 1,645.7 | 923.6 | 1,259.9 | 962.9 | 463.7 | 512.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 4,168.0 | 3,326.0 | 2,970.0 | 2,927.0 | 2,927.0 | 2,948.0 | 3,408.0 | 1,449.0 | 1,304.0 | 1,201.0 | 1,525.3 | 1,645.7 | 923.6 | 1,259.9 | 962.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 350.0 | 325.0 | 279.0 | 270.0 | 270.0 | 260.0 | 244.0 | 249.0 | 236.1 | 221.7 | 219.6 | 222.7 | 117.3 | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 5,710.0 | 5,042.0 | 4,427.0 | 3,961.0 | 3,667.0 | 3,573.0 | 2,981.0 | 2,788.0 | 2,788.4 | 3,088.6 | 2,297.5 | 2,297.7 | 2,214.4 | 1,815.3 | 1,414.7 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 5,710.0 | 5,042.0 | 4,427.0 | 3,961.0 | 3,667.0 | 3,573.0 | 2,981.0 | 2,788.0 | 2,788.4 | 3,088.6 | 2,297.5 | 2,297.7 | 2,214.4 | 1,815.3 | 1,414.7 | 1,216.4 | |||
| (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 | 4,993.0 | 4,168.0 | 4,625.0 | 5,416.0 | 5,151.0 | 3,326.0 | 5,195.0 | 4,596.0 | 5,935.0 | 2,970.0 | 2,820.0 | 2,598.0 | 3,294.0 | 2,927.0 | ||||||||||||||||||||||||||
| 875.4 |
| 404.4 |
| - |
| - |
| - |
| 463.7 |
| 512.0 |
| 875.4 |
| 404.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | 136.0 | 131.0 | 116.0 | 99.0 | 97.0 | 79.4 | 60.8 | 49.0 | 38.5 | 42.3 | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 156,590.0 | 118,675.0 | 97,623.0 | 84,904.0 | 92,941.0 | 84,656.0 | 76,731.0 | 64,535.0 | 60,514.8 | 53,097.9 | 50,383.2 | 44,654.3 | 39,674.5 | 40,360.4 | 31,634.0 | 28,670.2 | 25,249.5 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 200.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,016.4 |
| 1,216.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 143,039.0 | 107,769.0 | 88,452.0 | 77,733.0 | 79,161.0 | 70,304.0 | 65,130.0 | 56,085.0 | 50,945.3 | 46,004.8 | 44,247.8 | 37,630.8 | 33,738.9 | 33,450.3 | 25,815.3 | 23,904.8 | 21,381.6 | - | - |
| 0.7 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 10,151.0 | 9,255.0 | 8,805.0 | 8,169.0 | 8,563.0 | 8,148.0 | 7,952.0 | 7,285.0 | 6,736.3 | 5,199.1 | 4,620.3 | 4,239.6 | 3,659.9 | 3,357.3 | 2,818.4 | 2,327.5 | 2,055.5 | - | - |
| Accumulated Other Comprehensive Income | 2,682.0 | 849.0 | (369.0) | (1,871.0) | (500.0) | (909.0) | 3,137.0 | 636.0 | 2,064.0 | 1,139.0 | 708.3 | 1,657.1 | 1,005.6 | 2,108.9 | 1,618.2 | 892.2 | 292.3 | - | - |
| Treasury Stock | 2,013.0 | 1,889.0 | 1,900.0 | 1,720.0 | 1,653.0 | 1,562.0 | 1,426.0 | 1,371.0 | 1,102.1 | 1,094.8 | 1,010.1 | 672.4 | 508.7 | 312.2 | 346.4 | 0.3 | 17.6 | - | - |
| Minority Interest | 90.0 | 90.0 | 90.0 | 90.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 13,461.0 | 10,816.0 | 9,081.0 | 7,081.0 | 8,180.0 | 14,352.0 | 11,601.0 | 8,450.0 | 9,570.0 | 7,093.0 | 6,135.4 | 7,023.5 | 5,935.5 | 6,910.2 | 5,818.7 | 4,765.4 | 3,639.8 | 2,435.9 | 2,616.8 |
| Total Equity | 13,551.0 | 10,906.0 | 9,171.0 | 7,171.0 | 8,180.0 | 14,352.0 | 11,601.0 | 8,450.0 | 9,570.0 | 7,093.0 | 6,135.4 | 7,023.5 | 5,935.5 | 6,910.2 | 5,818.7 | 4,765.4 | 3,639.8 | 2,435.9 | 2,616.8 |
| 1,216.1 |
| - |
| - |
| Net debt | 1,542.0 | 1,716.0 | 1,457.0 | 1,034.0 | 740.0 | 625.0 | (427.0) | 1,339.0 | 1,484.4 | 1,887.6 | 772.3 | 652.0 | 1,290.7 | 555.4 | 451.8 | 752.7 | 704.0 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 13,461.0 | 10,816.0 | 9,081.0 | 7,081.0 | 8,180.0 | 14,352.0 | 11,601.0 | 8,450.0 | 9,570.0 | 7,093.0 | 6,135.4 | 7,023.5 | 5,935.5 | 6,910.2 | 5,818.7 | 4,765.4 | 3,639.8 | 2,435.9 | 2,616.8 |
| Tangible Book Value | - | - | - | 7,074.0 | 8,173.0 | 14,345.0 | 11,594.0 | 8,443.0 | 9,563.0 | 7,086.0 | 6,128.4 | 7,016.5 | 5,928.5 | 6,903.2 | 5,811.7 | 4,758.4 | - | - | - |
| 3,512.0 |
| 2,556.0 |
| 2,709.0 |
| 2,948.0 |
| 3,027.0 |
| 3,254.0 |
| 3,122.0 |
| 3,408.0 |
| 3,256.0 |
| 4,313.0 |
| 2,820.0 |
| 1,449.0 |
| 2,636.0 |
| 2,288.0 |
| 2,020.0 |
| 1,890.0 |
| 1,730.5 |
| 1,397.7 |
| 1,510.4 |
| 1,303.5 |
| 1,204.6 |
| 1,123.4 |
| 1,178.1 |
| 1,200.7 |
| 1,379.7 |
| 1,034.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4,993.0 | 4,168.0 | 4,625.0 | 5,416.0 | 5,151.0 | 3,326.0 | 5,195.0 | 4,596.0 | 5,935.0 | 2,970.0 | 2,820.0 | 2,598.0 | 3,294.0 | 2,927.0 | 3,512.0 | 2,556.0 | 2,709.0 | 2,948.0 | 3,027.0 | 3,254.0 | 3,122.0 | 3,408.0 | 3,256.0 | 4,313.0 | 2,820.0 | 1,449.0 | 2,636.0 | 2,288.0 | 2,020.0 | 1,890.0 | 1,730.5 | 1,397.7 | 1,510.4 | 1,303.5 | 1,204.6 | 1,123.4 | 1,178.1 | 1,200.7 | 1,379.7 | 1,034.3 |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 164,064.0 | 156,590.0 | 152,003.0 | 133,479.0 | 128,210.0 | 118,675.0 | 120,258.0 | 109,888.0 | 106,000.0 | 97,623.0 | 87,422.0 | 89,040.0 | 89,120.0 | 84,904.0 | 82,705.0 | 84,609.0 | ||||||||||||||||||||||||
| 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 | 6,105.0 | 5,710.0 | 5,734.0 | 5,734.0 | 5,734.0 | 5,042.0 | 5,067.0 | 5,067.0 | 4,427.0 | 4,427.0 | 4,450.0 | 4,850.0 | 4,455.0 | 3,961.0 | 4,207.0 | 3,667.0 | 3,667.0 | 3,667.0 | 3,173.0 | 3,173.0 | 3,573.0 | 3,573.0 | 3,573.0 | 3,573.0 | 2,981.0 | 2,981.0 | 3,381.4 | 3,381.4 | 2,787.7 | 2,787.9 | 2,788.0 | 2,788.1 | 2,788.2 | 2,788.4 | 2,788.5 | 2,788.5 | 2,788.6 | 3,088.6 | 2,788.8 | 2,788.5 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 150,680.0 | 143,039.0 | 138,935.0 | 121,336.0 | 116,718.0 | 107,769.0 | 109,041.0 | 100,063.0 | 96,442.0 | 88,452.0 | 79,269.0 | 81,145.0 | 81,404.0 | 77,733.0 | 78,962.0 | 78,680.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 10,375.0 | 10,151.0 | 9,757.0 | 9,563.0 | 9,443.0 | 9,255.0 | 9,166.0 | 9,076.0 | 8,934.0 | 8,805.0 | 8,713.0 | 8,483.0 | 8,336.0 | 8,169.0 | 8,820.0 | 8,592.0 | 8,446.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 2,314.0 | 2,682.0 | 2,552.0 | 1,752.0 | 1,238.0 | 849.0 | 1,272.0 | (20.0) | (125.0) | (369.0) | (1,333.0) | (1,398.0) | (1,461.0) | (1,871.0) | (1,978.0) | |||||||||||||||||||||||||
| Treasury Stock | 2,057.0 | 2,013.0 | 1,960.0 | 1,887.0 | 1,888.0 | 1,889.0 | 1,889.0 | 1,889.0 | 1,891.0 | 1,900.0 | 1,852.0 | 1,803.0 | 1,756.0 | 1,720.0 | 1,697.0 | 1,673.0 | 1,675.0 | |||||||||||||||||||||||
| Minority Interest | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | 90.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 13,294.0 | 13,461.0 | 12,978.0 | 12,053.0 | 11,402.0 | 10,816.0 | 11,127.0 | 9,735.0 | 9,468.0 | 9,081.0 | 8,063.0 | 7,805.0 | 7,626.0 | 7,081.0 | 6,755.0 | 7,389.0 | ||||||||||||||||||||||||
| Total Equity | 13,384.0 | 13,551.0 | 13,068.0 | 12,143.0 | 11,492.0 | 10,906.0 | 11,217.0 | 9,825.0 | 9,558.0 | 9,171.0 | 8,153.0 | 7,895.0 | 7,716.0 | 7,171.0 | 6,845.0 | 7,479.0 | 8,037.0 | 8,180.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6,105.0 | 5,710.0 | 5,734.0 | 5,734.0 | 5,734.0 | 5,042.0 | 5,067.0 | 5,067.0 | 4,427.0 | 4,427.0 | 4,450.0 | 4,850.0 | 4,455.0 | 3,961.0 | 4,207.0 | 3,667.0 | 3,667.0 | 3,667.0 | 3,173.0 | 3,173.0 | 3,573.0 | 3,573.0 | 3,573.0 | 3,573.0 | 2,981.0 | 2,981.0 | 3,381.4 | 3,381.4 | 2,787.7 | 2,787.9 | 2,788.0 | 2,788.1 | 2,788.2 | 2,788.4 | 2,788.5 | 2,788.5 | 2,788.6 | 3,088.6 | 3,088.7 | 3,088.3 |
| Net debt | 1,112.0 | 1,542.0 | 1,109.0 | 318.0 | 583.0 | 1,716.0 | (128.0) | 471.0 | (1,508.0) | 1,457.0 | 1,630.0 | 2,252.0 | 1,161.0 | 1,034.0 | 695.0 | 1,111.0 | 958.0 | 719.0 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 13,294.0 | 13,461.0 | 12,978.0 | 12,053.0 | 11,402.0 | 10,816.0 | 11,127.0 | 9,735.0 | 9,468.0 | 9,081.0 | 8,063.0 | 7,805.0 | 7,626.0 | 7,081.0 | 6,755.0 | 7,389.0 | 7,947.0 | 8,180.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89,761.0 |
| 92,175.0 |
| 91,449.0 |
| 88,944.0 |
| 84,810.0 |
| 84,656.0 |
| 82,127.0 |
| 80,729.0 |
| 75,654.0 |
| 76,731.0 |
| 75,774.0 |
| 72,043.8 |
| 66,692.5 |
| 64,535.2 |
| 62,972.6 |
| 59,766.5 |
| 60,954.8 |
| 60,514.8 |
| 58,694.0 |
| 58,138.1 |
| 53,805.8 |
| 53,097.9 |
| 54,832.5 |
| 53,876.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 299.9 |
| 299.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80,489.0 |
| 79,161.0 |
| 78,564.0 |
| 75,500.0 |
| 72,720.0 |
| 70,304.0 |
| 68,913.0 |
| 68,176.0 |
| 66,353.0 |
| 65,130.0 |
| 64,250.3 |
| 61,334.8 |
| 57,022.4 |
| 56,084.7 |
| 54,393.3 |
| 51,164.8 |
| 51,946.6 |
| 50,945.3 |
| 50,596.9 |
| 50,166.9 |
| 46,385.8 |
| 46,004.8 |
| 46,839.0 |
| 46,296.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,563.0 |
| 8,458.0 |
| 8,531.0 |
| 8,235.0 |
| 8,148.0 |
| 8,066.0 |
| 7,901.0 |
| 7,802.0 |
| 7,952.0 |
| 7,765.7 |
| 7,549.7 |
| 7,412.1 |
| 7,284.9 |
| 7,215.5 |
| 6,952.2 |
| 6,797.5 |
| 6,736.3 |
| 5,712.6 |
| 5,523.6 |
| 5,329.5 |
| 5,199.1 |
| 5,039.5 |
| 4,870.7 |
| (1,484.0) |
| (858.0) |
| (500.0) |
| 3,583.0 |
| 4,041.0 |
| 3,002.0 |
| 5,359.0 |
| 4,289.0 |
| 3,801.0 |
| 1,130.0 |
| 3,137.0 |
| 3,258.0 |
| 2,642.0 |
| 1,765.0 |
| 636.0 |
| 812.8 |
| 1,005.0 |
| 1,428.4 |
| 2,063.6 |
| 1,625.8 |
| 1,671.9 |
| 1,321.2 |
| 1,139.3 |
| 2,212.3 |
| 1,985.4 |
| 1,653.0 |
| 1,604.0 |
| 1,559.0 |
| 1,559.0 |
| 1,562.0 |
| 1,563.0 |
| 1,563.0 |
| 1,574.0 |
| 1,426.0 |
| 1,429.0 |
| 1,403.8 |
| 1,415.0 |
| 1,370.6 |
| 1,348.9 |
| 1,243.6 |
| 1,098.8 |
| 1,102.1 |
| 1,107.7 |
| 1,085.2 |
| 1,089.6 |
| 1,094.8 |
| 1,101.5 |
| 1,111.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,947.0 |
| 8,180.0 |
| 12,885.0 |
| 13,444.0 |
| 12,090.0 |
| 14,352.0 |
| 13,214.0 |
| 12,553.0 |
| 9,301.0 |
| 11,601.0 |
| 11,524.0 |
| 10,709.0 |
| 9,670.0 |
| 8,450.0 |
| 8,579.3 |
| 8,601.7 |
| 9,008.3 |
| 9,569.5 |
| 8,097.1 |
| 7,971.2 |
| 7,420.0 |
| 7,093.1 |
| 7,993.5 |
| 7,580.6 |
| 12,885.0 |
| 13,444.0 |
| 12,090.0 |
| 14,352.0 |
| 13,214.0 |
| 12,553.0 |
| 9,301.0 |
| 11,601.0 |
| 11,524.0 |
| 10,709.0 |
| 9,670.0 |
| 8,450.0 |
| 8,579.3 |
| 8,601.7 |
| 9,008.3 |
| 9,569.5 |
| 8,097.1 |
| 7,971.2 |
| 7,420.0 |
| 7,093.1 |
| 7,993.5 |
| 7,580.6 |
| 146.0 |
| (81.0) |
| 451.0 |
| 165.0 |
| 317.0 |
| (740.0) |
| 161.0 |
| 1,532.0 |
| 745.4 |
| 1,093.4 |
| 767.7 |
| 897.9 |
| 1,057.5 |
| 1,390.4 |
| 1,277.8 |
| 1,484.8 |
| 1,583.9 |
| 1,665.1 |
| 1,610.5 |
| 1,887.9 |
| 1,709.0 |
| 2,054.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,885.0 |
| 13,444.0 |
| 12,090.0 |
| 14,352.0 |
| 13,214.0 |
| 12,553.0 |
| 9,301.0 |
| 11,601.0 |
| 11,524.0 |
| 10,709.0 |
| 9,670.0 |
| 8,450.0 |
| 8,579.3 |
| 8,601.7 |
| 9,008.3 |
| 9,569.5 |
| 8,097.1 |
| 7,971.2 |
| 7,420.0 |
| 7,093.1 |
| 7,993.5 |
| 7,580.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |