| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | - | - | - | 6,455.7 | 4,350.9 | 2,686.6 | 8,756.3 | 2,128.8 | 1,530.1 | 1,708.4 | 2,575.7 | 1,188.6 | 1,164.0 | 599.8 | 269.8 | 281.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 247.2 | 257.0 | 364.5 | 162.2 | 281.2 | 70.5 | 181.5 | 134.4 | 81.3 | 135.4 | 658.1 | 848.4 | 285.7 | 21.5 | 3.0 | - |
| Cash And Short Term Investments | - | - | - | 6,617.9 | 4,632.1 | 2,757.1 | 8,937.8 | 2,263.2 | 1,611.4 | 1,843.8 | 3,233.8 | 2,037.0 | 1,449.7 | 621.3 | 272.8 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 1,277.5 | 1,213.8 | 1,175.5 | 940.0 | 883.4 | 879.2 | 693.1 | 768.8 | 719.0 | 631.0 | 561.4 | 485.9 | 302.7 | 271.0 | 329.5 | |
| Current Assets | ||||||||||||||||
| Inventory | 2,185.6 | 1,777.3 | 2,176.6 | 1,603.9 | 1,551.4 | 1,529.4 | 1,400.5 | 1,378.5 | 1,306.4 | 1,090.9 | 1,111.2 | 1,241.5 | 543.3 | 664.9 | 692.8 | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 19,842.7 | 19,441.0 | 15,609.8 | 14,828.8 | 14,155.3 | 14,273.5 | 13,197.1 | 10,573.3 | 9,641.8 | 8,581.1 | 7,782.1 | 6,903.1 | 5,888.7 | 5,700.9 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 1,852.8 | 1,595.5 | 1,441.4 | 1,211.6 | 997.9 | 1,189.7 | 1,179.3 | 730.6 | 684.2 | 533.7 | 491.7 | 398.1 | 282.6 | 267.1 | 324.9 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 14,575.9 | 14,319.5 | 13,119.9 | 13,616.9 | 14,659.6 | 11,167.0 | 9,090.2 | 3,185.3 | 2,347.5 | 2,048.3 | 1,299.4 | 549.6 | 549.4 | 549.3 | 549.6 | |
| Common Equity | ||||||||||||||||
| Common Stock | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.3 | 1.5 | 1.5 | 0.7 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 16,074.8 | 15,568.4 | 14,868.9 | 14,615.8 | 15,909.5 | 11,167.0 | 9,440.1 | 3,585.2 | 2,347.5 | 2,048.3 | 1,299.4 | 549.6 | 549.4 | 549.5 | 550.3 | - |
| (in millions of USD) | Q2 FY 26 | 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | 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 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,177.5 | 3,913.4 | |||||||||||||||||||||||||
| 281.3 |
| - |
| Prepaid Expenses | 452.2 | 313.1 | 483.7 | 594.6 | 739.5 | 488.2 | 1,462.8 | 347.4 | 334.2 | 285.6 | 287.7 | 196.5 | 156.5 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 7,382.3 | 6,847.4 | 7,018.7 | 9,756.4 | 7,806.4 | 5,653.9 | 12,494.2 | 4,757.9 | 3,971.0 | 4,168.7 | 5,471.4 | 4,199.6 | 2,756.4 | 2,035.8 | 1,748.0 | - |
| - |
| - |
| Accumulated Depreciation | 11,349.2 | 10,775.5 | 9,049.3 | 8,459.3 | 7,913.9 | 7,841.8 | 7,268.0 | 6,039.5 | 5,553.5 | 5,062.1 | 4,581.6 | 4,244.2 | 3,472.2 | 3,164.5 | - | - |
| Property,Plant & Equipment Net | 8,493.5 | 8,665.5 | 6,560.5 | 6,369.5 | 6,241.4 | 6,431.7 | 5,929.1 | 4,533.8 | 4,088.3 | 3,519.0 | 3,200.5 | 2,658.9 | 2,416.5 | 2,536.4 | 2,956.4 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 418.9 | 424.1 | 283.1 | 216.0 | 426.4 | 336.1 | 296.0 | 305.7 | 306.4 | 469.3 | 450.9 | 393.9 | 308.1 | 313.2 | - | - |
| Goodwill | 3,368.9 | 3,315.7 | 3,283.5 | 3,677.3 | 3,597.2 | 3,490.8 | 3,541.6 | 1,719.6 | 1,575.4 | 856.2 | 862.9 | 399.1 | 262.4 | 259.1 | 266.5 | - |
| Intangible Assets | 166.8 | 100.9 | 155.9 | 349.9 | 552.1 | 781.8 | 1,042.2 | 516.3 | 520.4 | 273.5 | 274.8 | 143.7 | 70.8 | 68.2 | 66.6 | - |
| Operating Lease Right Of Use Assets | 9,315.7 | 9,286.2 | 8,015.6 | 8,236.0 | 8,134.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,826.9 | 1,766.7 | 1,799.7 | 1,874.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 752.5 | 617.0 | 554.2 | 578.5 | 568.6 | 479.6 | 412.2 | 403.3 | 415.9 | 198.9 | 185.3 | 144.7 | 346.5 | 253.8 | 261.1 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 32,019.7 | 31,339.3 | 27,978.4 | 31,392.6 | 29,374.5 | 19,219.6 | 24,156.4 | 14,312.5 | 12,416.3 | 10,752.9 | 11,516.7 | 8,219.2 | 6,385.9 | 5,576.8 | 5,672.6 | - |
| - |
| Short Term Debt | 1,498.9 | 1,248.9 | 1,749.0 | 998.9 | 1,249.9 | 0.0 | 349.9 | 399.9 | 0.0 | - | - | - | 0.0 | 0.2 | 0.7 | - |
| Deferred Revenue Current | 1,840.6 | 1,781.2 | 1,641.9 | 1,596.1 | 1,456.5 | 1,269.0 | 1,642.9 | 1,171.2 | 983.8 | 794.5 | 653.7 | 510.2 | 414.1 | 388.7 | 368.4 | - |
| Operating Lease Liabilities Current | 1,564.5 | 1,463.1 | 1,245.7 | 1,251.3 | 1,248.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2,359.7 | 2,194.7 | 2,137.1 | 2,321.2 | 1,160.7 | 1,753.7 | 1,752.5 | 1,999.1 | 1,755.3 | 1,514.4 | 1,269.3 | 1,133.8 | 400.0 | 188.1 | 136.1 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 10,210.4 | 9,070.0 | 9,151.8 | 8,151.4 | 7,346.8 | 6,168.7 | 5,684.2 | 4,546.8 | 3,648.1 | 3,038.7 | 5,377.3 | 2,209.8 | 1,779.1 | 1,581.0 | 2,189.7 | - |
| - |
| Operating Lease Liabilities Non-Current | 8,972.2 | 8,771.6 | 7,515.2 | 7,738.0 | 7,661.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 5,772.6 | 5,963.6 | 6,279.7 | 6,463.0 | 6,598.5 | 6,744.4 | 6,775.7 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 50.4 | 21.1 | 118.6 | 148.5 | 158.1 | (186.4) | 270.2 | 14.7 | 43.4 | 6.9 | 10.1 | 10.6 | 0.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | 689.7 | 600.9 | 392.2 | 357.7 | 345.3 | 375.1 | 389.6 | 442.4 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 40,108.9 | 38,780.9 | 36,677.1 | 36,707.1 | 37,173.9 | 25,450.6 | 22,980.6 | 8,421.8 | 6,596.5 | 5,479.2 | 7,034.4 | 3,104.7 | 2,703.6 | 2,519.9 | 3,181.7 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | 147.0 | 0.0 | - |
| Retained Earnings | (8,272.5) | (7,343.8) | (8,449.8) | (6,315.7) | (7,815.6) | (5,771.2) | 1,457.4 | 5,949.8 | 5,974.8 | 5,206.6 | 4,130.3 | 5,046.2 | 3,471.2 | 2,793.2 | 2,402.4 | - |
| Accumulated Other Comprehensive Income | (459.3) | (428.8) | (463.2) | 147.2 | (364.6) | (503.3) | (330.3) | (108.4) | (199.4) | 25.3 | 67.0 | 22.7 | 57.2 | 65.4 | 48.4 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 7.4 | 7.3 | 7.9 | 6.7 | 5.7 | 1.2 | 6.3 | 6.7 | 1.8 | 1.7 | 2.1 | 5.5 | 7.6 | 11.2 | - | - |
| Total Stockholders Equity | (8,096.6) | (7,448.9) | (8,706.6) | (5,321.2) | (7,805.1) | (6,232.2) | 1,169.5 | 5,884.0 | 5,818.0 | 5,272.0 | 4,480.2 | 5,109.0 | 3,674.7 | 3,045.7 | 2,490.9 | 2,284.1 |
| Total Equity | (8,089.2) | (7,441.6) | (8,698.7) | (5,314.5) | (7,799.4) | (6,231.0) | 1,175.8 | 5,890.7 | 5,819.8 | 5,273.7 | 4,482.3 | 5,114.5 | 3,682.3 | 3,056.9 | 2,509.2 | 2,301.4 |
| Net debt | - | - | - | 7,997.9 | 11,277.4 | 8,409.9 | 502.3 | 1,322.0 | 736.1 | 204.5 | (1,934.4) | (1,487.4) | (900.3) | (71.8) | 277.5 | - |
| Working Capital | (2,828.1) | (2,222.6) | (2,133.1) | 1,605.0 | 459.6 | (514.8) | 6,810.0 | 211.1 | 322.9 | 1,130.0 | 94.1 | 1,989.8 | 977.3 | 454.8 | (441.7) | - |
| Book Value | (8,096.6) | (7,448.9) | (8,706.6) | (5,321.2) | (7,805.1) | (6,232.2) | 1,169.5 | 5,884.0 | 5,818.0 | 5,272.0 | 4,480.2 | 5,109.0 | 3,674.7 | 3,045.7 | 2,490.9 | 2,284.1 |
| Tangible Book Value | (11,632.3) | (10,865.5) | (12,146.0) | (9,348.4) | (11,954.4) | (10,504.8) | (3,414.3) | 3,648.1 | 3,722.2 | 4,142.3 | 3,342.5 | 4,566.2 | 3,341.5 | 2,718.4 | 2,157.8 | - |
| 3,969.4 |
| 4,753.1 |
| 3,880.7 |
| 5,028.1 |
| 4,350.9 |
| 3,965.9 |
| 2,572.3 |
| 3,040.5 |
| 2,686.6 |
| 4,763.3 |
| 2,055.1 |
| 4,761.6 |
| 2,462.3 |
| 2,142.0 |
| 3,661.4 |
| 2,128.8 |
| 2,163.9 |
| 2,034.6 |
| 2,141.8 |
| 1,294.4 |
| 2,263.5 |
| 1,530.1 |
| 2,080.5 |
| 1,750.4 |
| 1,857.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 168.3 | 184.9 | 247.2 | 333.3 | 340.2 | 285.8 | 257.0 | 212.3 | 362.5 | 383.0 | 364.5 | 379.4 | 123.9 | 76.9 | 82.1 | 87.4 | 153.6 | 123.0 | 235.5 | 281.2 | 229.9 | 52.9 | 68.4 | 70.5 | 72.1 | 76.6 | 230.2 | 228.6 | 100.5 | 106.6 | 134.4 | 231.0 | 140.8 | 174.5 | 123.2 | 116.4 | 81.3 | 94.7 | 99.4 | 96.1 |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,254.4 | 3,995.5 | 4,056.8 | 4,906.7 | 4,003.7 | 5,263.6 | 4,632.1 | 4,195.8 | 2,625.2 | 3,108.9 | 2,757.1 | 4,835.4 | 2,131.7 | 4,991.8 | 2,690.9 | 2,242.5 | 3,768.0 | 2,263.2 | 2,394.9 | 2,175.4 | 2,316.3 | 1,417.6 | 2,379.9 | 1,611.4 | 2,175.2 | 1,849.8 | 1,953.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,288.9 | 1,219.2 | 1,277.5 | 1,242.6 | 1,154.7 | 1,241.5 | 1,213.8 | 1,146.0 | 1,110.3 | 1,165.1 | 1,175.5 | 1,185.8 | 1,162.9 | 1,146.1 | 1,001.9 | 1,031.1 | 911.2 | 880.2 | 888.0 | 883.4 | 881.1 | 941.0 | 908.1 | 879.2 | 790.6 | 703.6 | 721.4 | 870.4 | 869.6 | 851.8 | 768.8 | 791.0 | 865.1 | 747.3 | 743.7 | 764.4 | 719.0 | 672.7 | 655.6 | 664.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,157.8 | 2,114.4 | 2,185.6 | 2,259.2 | 2,047.3 | 1,731.6 | 1,777.3 | 1,854.7 | 1,744.0 | 1,646.3 | 2,176.6 | 2,000.6 | 2,088.1 | 2,132.9 | 1,920.0 | 1,637.1 | 1,548.2 | 1,503.6 | 1,471.5 | 1,551.4 | 1,583.8 | 1,492.2 | 1,408.7 | 1,529.4 | 1,517.2 | 1,443.0 | 1,354.6 | 1,364.0 | 1,375.9 | 1,313.2 | 1,378.5 | 1,323.6 | 1,218.7 | 1,325.1 | 1,293.1 | 1,242.6 | 1,306.4 | 1,166.0 | 1,061.1 | 1,018.3 |
| Prepaid Expenses | 368.8 | 374.1 | 452.2 | 413.8 | 500.1 | 354.4 | 313.1 | 415.8 | 484.1 | 374.7 | 483.7 | 408.6 | 373.5 | 534.1 | 623.7 | 530.1 | 565.6 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 10,559.2 | 12,022.6 | 7,382.3 | 8,421.5 | 6,713.7 | 7,284.7 | 6,847.4 | 6,807.9 | 6,465.0 | 6,569.5 | 7,018.7 | 7,046.2 | 6,934.9 | 7,067.5 | 7,541.1 | 7,255.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 17,572.8 | 17,580.3 | 19,842.7 | 20,319.8 | 19,872.4 | 19,452.0 | 19,441.0 | 18,481.3 | 18,053.4 | 17,693.2 | 15,609.8 | 16,450.9 | 16,058.6 | 15,380.0 | 15,312.8 | 15,086.1 | 14,472.5 | 14,187.5 | 14,108.4 | 14,155.3 | 14,564.9 | 14,581.1 | 14,424.0 | 14,273.5 | 13,855.0 | 13,667.2 | 13,468.9 | 11,584.0 | 12,541.6 | 12,229.4 | 10,573.3 | 10,887.3 | 10,611.7 | 10,301.8 | 10,090.7 | 9,788.3 | 9,641.8 | 9,431.8 | 9,195.6 | 8,999.9 |
| Accumulated Depreciation | 10,384.1 | 10,180.8 | 11,349.2 | 11,426.1 | 11,052.2 | 10,768.5 | 10,775.5 | 10,401.0 | 10,236.0 | 10,081.5 | 9,049.3 | 9,632.3 | 9,359.1 | 8,971.8 | 8,852.0 | 8,688.1 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 7,188.7 | 7,399.5 | 8,493.5 | 8,893.7 | 8,820.2 | 8,683.5 | 8,665.5 | 8,080.3 | 7,817.4 | 7,611.7 | 6,560.5 | 6,818.6 | 6,699.5 | 6,408.2 | 6,460.8 | 6,398.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 283.1 | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,295.1 | 1,311.1 | 3,368.9 | 3,384.8 | 3,324.7 | 3,287.9 | 3,315.7 | 3,183.6 | 3,229.3 | 3,302.8 | 3,283.5 | 3,412.3 | 3,383.0 | 3,451.2 | 3,646.1 | 3,675.7 | 3,672.0 | 3,658.9 | ||||||||||||||||||||||
| Intangible Assets | 176.0 | 167.2 | 166.8 | 169.7 | 169.3 | 170.5 | 100.9 | 105.7 | 110.7 | 115.8 | 155.9 | 130.8 | 151.4 | 203.4 | 254.7 | 302.5 | 398.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 8,189.5 | 8,228.2 | 9,315.7 | 9,581.4 | 9,467.2 | 9,358.1 | 9,286.2 | 8,808.1 | 8,686.5 | 8,638.6 | 8,015.6 | 8,251.6 | 8,133.8 | 8,037.1 | 8,170.2 | 8,203.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,541.8 | 1,600.8 | 1,826.9 | 1,805.9 | 1,735.9 | 1,723.0 | 1,766.7 | 1,701.6 | 1,746.5 | 1,769.4 | 1,799.7 | 1,811.1 | 1,811.8 | 1,752.9 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 817.8 | 778.6 | 752.5 | 674.3 | 713.1 | 708.8 | 617.0 | 693.7 | 587.2 | 531.1 | 554.2 | 526.7 | 527.6 | 640.7 | 582.8 | 588.0 | 586.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 30,557.5 | 32,228.3 | 32,019.7 | 33,649.2 | 31,633.1 | 31,893.1 | 31,339.3 | 30,111.8 | 29,363.2 | 29,179.7 | 27,978.4 | 28,609.0 | 28,256.1 | 28,156.2 | 29,021.5 | 28,833.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,674.3 | 1,682.2 | 1,852.8 | 1,888.2 | 1,913.8 | 1,777.7 | 1,595.5 | 1,586.3 | 1,487.4 | 1,460.7 | 1,441.4 | 1,434.0 | 1,348.2 | 1,489.8 | 1,329.5 | 1,289.4 | 1,127.0 | 1,033.6 | 1,050.6 | 997.9 | 860.8 | 997.7 | 1,085.6 | 1,189.7 | 1,145.4 | 1,096.7 | 1,100.5 | 782.5 | 869.7 | 852.1 | 730.6 | 686.9 | 662.5 | 675.7 | 662.7 | 648.0 | 684.2 | 603.2 | 601.3 | 547.7 |
| Short Term Debt | 1,997.7 | 1,499.5 | 1,498.9 | 2,748.2 | 2,247.8 | 1,249.2 | 1,248.9 | 0.0 | 0.0 | 1,100.8 | 1,749.0 | 1,888.7 | 1,749.3 | 999.1 | 1,998.6 | 999.3 | 998.9 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 1,828.7 | 2,121.7 | 1,840.6 | 1,911.2 | 1,920.1 | 2,253.3 | 1,781.2 | 1,831.0 | 1,872.0 | 2,199.8 | 1,641.9 | 1,795.9 | 2,137.0 | 1,723.0 | 1,781.6 | 2,070.7 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 1,301.2 | 1,342.9 | 1,564.5 | 1,496.4 | 1,477.8 | 1,453.3 | 1,463.1 | 1,419.2 | 1,406.6 | 1,309.4 | 1,245.7 | 1,269.5 | 1,257.5 | 1,214.8 | 1,236.3 | 1,253.3 | ||||||||||||||||||||||||
| Accrued Expenses | 2,168.0 | 2,334.3 | 2,359.7 | 2,245.8 | 2,036.7 | 2,211.8 | 2,194.7 | 2,081.5 | 2,016.0 | 2,326.9 | 2,137.1 | 1,970.0 | 2,089.6 | 2,068.9 | 2,092.4 | 2,444.3 | 1,791.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 11,449.4 | 11,486.6 | 10,210.4 | 11,142.3 | 10,429.3 | 9,725.3 | 9,070.0 | 7,649.5 | 7,528.9 | 9,395.6 | 9,151.8 | 9,121.8 | 9,246.2 | 8,402.4 | 9,104.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 13,084.2 | 14,580.9 | 14,575.9 | 14,570.9 | 13,324.0 | 14,312.2 | 14,319.5 | 15,551.4 | 15,547.5 | 13,564.8 | 13,119.9 | 13,544.8 | 13,176.7 | 13,930.8 | 14,014.4 | 13,586.3 | 13,619.2 | 14,630.3 | 14,673.5 | 14,659.6 | 14,645.6 | 11,658.7 | 10,653.2 | 11,167.0 | 11,159.1 | 9,141.5 | 9,130.7 | 3,932.6 | 6,185.1 | 4,566.5 | 3,185.3 | 3,942.5 | 3,185.7 | 3,202.4 | 2,447.6 | 1,947.9 | 2,347.5 | 2,347.4 | 2,048.5 | 2,048.4 |
| Operating Lease Liabilities Non-Current | 8,008.3 | 8,047.6 | 8,972.2 | 9,070.6 | 8,959.9 | 8,856.8 | 8,771.6 | 8,298.1 | 8,180.3 | 8,139.0 | 7,515.2 | 7,753.5 | 7,635.4 | 7,554.4 | 7,668.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 5,678.7 | 5,748.0 | 5,772.6 | 5,826.1 | 5,871.3 | 5,941.1 | 5,963.6 | 6,011.0 | 6,058.4 | 6,129.0 | 6,279.7 | 6,200.2 | 6,263.2 | 6,333.1 | 6,381.9 | 6,447.7 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 118.6 | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 39,015.2 | 40,609.6 | 40,108.9 | 41,327.8 | 39,248.5 | 39,357.7 | 38,780.9 | 38,049.2 | 37,805.4 | 37,788.6 | 36,677.1 | 37,108.4 | 36,922.0 | 36,815.1 | 37,782.7 | 37,284.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.4 | 1.4 | 1.4 | 1.5 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 0.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (8,881.0) | (8,685.4) | (8,272.5) | (7,700.6) | (7,565.5) | (7,256.4) | (7,343.8) | (7,561.5) | (7,970.7) | (8,097.5) | (8,449.8) | (8,024.6) | (8,203.2) | (8,719.7) | (9,070.5) | (8,753.0) | (7,501.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (417.3) | (425.9) | (459.3) | (535.2) | (529.0) | (583.6) | (428.8) | (608.0) | (621.5) | (557.8) | (463.2) | (521.6) | (538.9) | (65.0) | 260.3 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 7.4 | 7.4 | 7.4 | 7.4 | 7.1 | 7.1 | 7.3 | 8.0 | 7.2 | 7.1 | 7.9 | 7.5 | 7.9 | 7.6 | 6.8 | 6.9 | 6.5 | 5.7 | ||||||||||||||||||||||
| Total Stockholders Equity | (8,465.1) | (8,388.7) | (8,096.6) | (7,686.0) | (7,622.5) | (7,471.7) | (7,448.9) | (7,945.4) | (8,449.4) | (8,616.0) | (8,706.6) | (8,506.9) | (8,673.8) | (8,666.5) | (8,768.0) | (8,457.2) | ||||||||||||||||||||||||
| Total Equity | (8,457.7) | (8,381.3) | (8,089.2) | (7,678.6) | (7,615.4) | (7,464.6) | (7,441.6) | (7,937.4) | (8,442.2) | (8,608.9) | (8,698.7) | (8,499.4) | (8,665.9) | (8,658.9) | (8,761.2) | (8,450.3) | (6,794.3) | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 15,081.9 | 16,080.4 | 16,074.8 | 17,319.1 | 15,571.8 | 15,561.4 | 15,568.4 | 15,551.4 | 15,547.5 | 14,665.6 | 14,868.9 | 15,433.5 | 14,926.0 | 14,929.9 | 16,013.0 | 14,585.6 | 14,618.1 | 14,630.3 | 15,423.5 | 15,909.5 | 15,895.2 | 12,908.1 | 11,151.9 | 11,167.0 | 11,159.1 | 9,141.5 | 9,130.7 | 3,932.6 | 6,534.8 | 4,916.4 | 3,585.2 | 3,942.5 | 3,185.7 | 3,602.2 | 2,847.4 | 2,347.7 | 2,347.5 | 2,897.2 | 2,048.5 | 2,048.4 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 11,675.5 | 12,017.5 | 10,528.8 | 9,711.4 | 10,626.6 | 10,159.9 | |||||||||||||||||||||
| Working Capital | (890.2) | 536.0 | (2,828.1) | (2,720.8) | (3,715.6) | (2,440.6) | (2,222.6) | (841.6) | (1,063.9) | (2,826.1) | (2,133.1) | (2,075.6) | (2,311.3) | (1,334.9) | (1,563.2) | (1,666.0) | 131.9 | |||||||||||||||||||||||
| Book Value | (8,465.1) | (8,388.7) | (8,096.6) | (7,686.0) | (7,622.5) | (7,471.7) | (7,448.9) | (7,945.4) | (8,449.4) | (8,616.0) | (8,706.6) | (8,506.9) | (8,673.8) | (8,666.5) | (8,768.0) | (8,457.2) | (6,800.8) | (7,654.0) | ||||||||||||||||||||||
| Tangible Book Value | (9,936.2) | (9,867.0) | (11,632.3) | (11,240.5) | (11,116.5) | (10,930.1) | (10,865.5) | (11,234.7) | (11,789.4) | (12,034.6) | (12,146.0) | (12,050.0) | (12,208.2) | (12,321.1) | (12,668.8) | (12,435.4) | (10,870.8) | |||||||||||||||||||||||
| 592.0 |
| 734.4 |
| 739.5 |
| 920.3 |
| 691.5 |
| 474.0 |
| 488.2 |
| 591.6 |
| 674.0 |
| 608.5 |
| 358.1 |
| 1,169.0 |
| 950.5 |
| 347.4 |
| 409.9 |
| 357.0 |
| 467.5 |
| 429.1 |
| 340.8 |
| 334.2 |
| 413.8 |
| 355.1 |
| 600.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,931.7 |
| 6,979.5 |
| 8,357.5 |
| 7,806.4 |
| 7,581.0 |
| 5,749.9 |
| 5,899.7 |
| 5,653.9 |
| 7,734.8 |
| 4,952.3 |
| 7,676.3 |
| 5,283.4 |
| 5,657.0 |
| 6,883.5 |
| 4,757.9 |
| 4,919.4 |
| 4,616.2 |
| 4,856.2 |
| 3,883.5 |
| 4,727.7 |
| 3,971.0 |
| 4,760.7 |
| 4,245.4 |
| 4,546.1 |
| 8,321.1 |
| 8,064.4 |
| 7,930.5 |
| 7,913.9 |
| 8,269.3 |
| 8,194.1 |
| 8,033.1 |
| 7,841.8 |
| 7,667.2 |
| 7,531.7 |
| 7,429.6 |
| 6,664.5 |
| 6,964.8 |
| 6,850.7 |
| 6,039.5 |
| 6,322.8 |
| 6,133.2 |
| 5,942.6 |
| 5,843.8 |
| 5,665.8 |
| 5,553.5 |
| 5,454.1 |
| 5,297.9 |
| 5,177.6 |
| 6,151.4 |
| 6,123.1 |
| 6,177.9 |
| 6,241.4 |
| 6,295.6 |
| 6,387.0 |
| 6,390.9 |
| 6,431.7 |
| 6,187.8 |
| 6,135.5 |
| 6,039.3 |
| 4,919.5 |
| 5,576.8 |
| 5,378.7 |
| 4,533.8 |
| 4,564.5 |
| 4,478.5 |
| 4,359.2 |
| 4,246.9 |
| 4,122.5 |
| 4,088.3 |
| 3,977.7 |
| 3,897.7 |
| 3,822.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 340.3 |
| 309.3 |
| - |
| 432.8 |
| - |
| - |
| 305.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,706.8 |
| 3,597.2 |
| 3,510.1 |
| 3,493.0 |
| 3,515.9 |
| 3,490.8 |
| 3,564.7 |
| 3,603.5 |
| 3,560.3 |
| 1,539.2 |
| 3,793.5 |
| 3,674.8 |
| 1,719.6 |
| 1,635.8 |
| 1,599.0 |
| 1,705.1 |
| 1,625.0 |
| 1,572.3 |
| 1,575.4 |
| 1,560.6 |
| 1,592.2 |
| 1,584.9 |
| 444.3 |
| 506.4 |
| 552.1 |
| 599.6 |
| 678.7 |
| 739.1 |
| 781.8 |
| 853.2 |
| 918.3 |
| 981.6 |
| 441.4 |
| 1,228.4 |
| 1,246.2 |
| 516.3 |
| 467.7 |
| 470.6 |
| 526.7 |
| 515.2 |
| 509.1 |
| 520.4 |
| 525.8 |
| 547.0 |
| 555.5 |
| 8,065.2 |
| 8,036.8 |
| 8,199.4 |
| 8,134.1 |
| 8,214.0 |
| 8,260.8 |
| 8,358.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 574.9 |
| 541.1 |
| 568.6 |
| 550.8 |
| 580.1 |
| 484.7 |
| 479.6 |
| 458.0 |
| 464.5 |
| 472.7 |
| 362.8 |
| 541.8 |
| 526.3 |
| 403.3 |
| 368.0 |
| 394.9 |
| 391.1 |
| 401.2 |
| 416.9 |
| 415.9 |
| 443.3 |
| 395.2 |
| 382.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29,476.8 |
| 28,371.7 |
| 29,968.4 |
| 29,374.5 |
| 29,140.6 |
| 27,478.9 |
| 27,731.3 |
| 19,219.6 |
| 20,894.4 |
| 17,641.9 |
| 19,981.3 |
| 14,365.6 |
| 17,553.5 |
| 18,518.5 |
| 14,312.5 |
| 14,227.9 |
| 14,017.3 |
| 13,833.2 |
| 12,519.4 |
| 12,943.5 |
| 12,416.3 |
| 12,868.8 |
| 12,190.7 |
| 12,351.1 |
| 750.0 |
| 1,249.9 |
| 1,249.6 |
| 1,249.4 |
| 498.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 349.7 |
| 349.9 |
| 399.9 |
| 0.0 |
| 0.0 |
| 399.8 |
| 399.8 |
| 399.8 |
| 0.0 |
| 549.8 |
| - |
| - |
| 1,628.3 |
| 1,622.1 |
| 1,871.2 |
| 1,456.5 |
| 1,463.3 |
| 1,436.3 |
| 1,694.1 |
| 1,269.0 |
| 1,300.2 |
| 1,311.4 |
| 1,554.2 |
| 1,288.5 |
| 1,484.0 |
| 1,668.0 |
| 1,171.2 |
| 1,339.7 |
| 1,578.3 |
| 1,216.6 |
| 1,203.5 |
| 1,448.8 |
| 983.8 |
| 1,024.6 |
| 1,018.5 |
| 1,230.9 |
| 1,308.4 |
| 1,296.4 |
| 1,267.6 |
| 1,248.8 |
| 1,237.1 |
| 1,253.5 |
| 1,268.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,771.6 |
| 1,616.9 |
| 1,160.7 |
| 1,511.7 |
| 1,539.0 |
| 1,637.8 |
| 1,753.7 |
| 3,238.7 |
| 2,569.3 |
| 2,564.0 |
| 1,934.5 |
| 2,261.6 |
| 3,761.1 |
| 1,999.1 |
| 1,730.6 |
| 1,944.9 |
| 1,714.5 |
| 1,695.7 |
| 1,686.0 |
| 1,755.3 |
| 1,656.9 |
| 1,685.9 |
| 1,561.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,921.1 |
| 7,799.8 |
| 6,505.1 |
| 7,883.9 |
| 7,346.8 |
| 8,002.0 |
| 8,265.8 |
| 8,675.5 |
| 6,168.7 |
| 5,895.8 |
| 5,273.4 |
| 5,427.5 |
| 4,220.7 |
| 5,187.0 |
| 6,841.1 |
| 4,546.8 |
| 4,000.1 |
| 4,397.3 |
| 4,245.2 |
| 4,351.2 |
| 4,420.1 |
| 3,648.1 |
| 4,049.2 |
| 3,521.2 |
| 3,557.5 |
| 7,708.0 |
| 7,597.8 |
| 7,577.7 |
| 7,754.5 |
| 7,661.7 |
| 7,653.6 |
| 7,650.4 |
| 7,711.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,491.4 |
| 6,532.1 |
| 6,597.7 |
| 6,598.5 |
| 6,642.6 |
| 6,685.5 |
| 6,748.8 |
| 6,744.4 |
| 6,717.9 |
| 6,761.9 |
| 6,823.7 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| - |
| - |
| 14.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 755.3 |
| 1,120.4 |
| 1,352.0 |
| 689.7 |
| 673.9 |
| 631.2 |
| 661.6 |
| 624.2 |
| 592.1 |
| 600.9 |
| 613.9 |
| 610.3 |
| 587.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36,271.1 |
| 36,020.0 |
| 37,872.4 |
| 37,173.9 |
| 37,764.9 |
| 35,011.8 |
| 34,490.4 |
| 25,450.6 |
| 25,213.4 |
| 22,677.1 |
| 22,860.1 |
| 8,908.6 |
| 12,835.8 |
| 12,759.6 |
| 8,421.8 |
| 8,616.5 |
| 8,214.2 |
| 8,109.2 |
| 7,423.0 |
| 6,960.1 |
| 6,596.5 |
| 7,010.5 |
| 6,180.0 |
| 6,193.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8,124.3) |
| (8,253.6) |
| (7,815.6) |
| (8,208.3) |
| (7,050.6) |
| (6,414.8) |
| (5,771.2) |
| (4,013.9) |
| (4,807.7) |
| (2,584.0) |
| 5,563.2 |
| 4,635.8 |
| 5,834.9 |
| 5,949.8 |
| 5,768.9 |
| 5,996.3 |
| 5,702.0 |
| 5,241.2 |
| 6,164.0 |
| 5,974.8 |
| 5,945.0 |
| 6,083.0 |
| 5,832.2 |
| 253.5 |
| (29.7) |
| (126.3) |
| (145.9) |
| (364.6) |
| (529.9) |
| (521.8) |
| (387.4) |
| (503.3) |
| (349.0) |
| (271.5) |
| (343.2) |
| (155.6) |
| 32.9 |
| (125.3) |
| (108.4) |
| (206.4) |
| (242.3) |
| (128.6) |
| (189.2) |
| (225.1) |
| (199.4) |
| (131.1) |
| (116.9) |
| (97.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 5.7 |
| (2.7) |
| (2.8) |
| 0.8 |
| 1.2 |
| 1.6 |
| 1.7 |
| 6.1 |
| 6.9 |
| 6.5 |
| 6.8 |
| 6.7 |
| 6.4 |
| 6.5 |
| 2.2 |
| 1.8 |
| 1.9 |
| 1.8 |
| 1.8 |
| 2.0 |
| 382.4 |
| (6,800.8) |
| (7,654.0) |
| (7,909.7) |
| (7,805.1) |
| (8,621.6) |
| (7,530.1) |
| (6,759.9) |
| (6,232.2) |
| (4,320.6) |
| (5,036.9) |
| (2,884.9) |
| 5,450.1 |
| 4,711.2 |
| 5,752.1 |
| 5,884.0 |
| 5,605.0 |
| 5,796.6 |
| 5,721.8 |
| 5,094.6 |
| 5,981.5 |
| 5,818.0 |
| 5,856.5 |
| 6,008.7 |
| 5,775.4 |
| (7,648.3) |
| (7,904.0) |
| (7,799.4) |
| (8,624.3) |
| (7,532.9) |
| (6,759.1) |
| (6,231.0) |
| (4,319.0) |
| (5,035.2) |
| (2,878.8) |
| 5,457.0 |
| 4,717.7 |
| 5,758.9 |
| 5,890.7 |
| 5,611.4 |
| 5,803.1 |
| 5,724.0 |
| 5,096.4 |
| 5,983.4 |
| 5,819.8 |
| 5,858.3 |
| 6,010.7 |
| 6,157.8 |
| 11,277.4 |
| 11,699.4 |
| 10,282.9 |
| 8,043.0 |
| 8,409.9 |
| 6,323.7 |
| 7,009.8 |
| 4,138.9 |
| 1,241.7 |
| 4,292.3 |
| 1,148.4 |
| 1,322.0 |
| 1,547.6 |
| 1,010.3 |
| 1,285.9 |
| 1,429.8 |
| (32.2) |
| 736.1 |
| 722.0 |
| 198.7 |
| 95.3 |
| 474.4 |
| 473.6 |
| 459.6 |
| (421.0) |
| (2,515.9) |
| (2,775.8) |
| (514.8) |
| 1,839.0 |
| (321.1) |
| 2,248.8 |
| 1,062.7 |
| 470.0 |
| 42.4 |
| 211.1 |
| 919.3 |
| 218.9 |
| 611.0 |
| (467.7) |
| 307.6 |
| 322.9 |
| 711.5 |
| 724.2 |
| 988.6 |
| (7,909.7) |
| (7,805.1) |
| (8,621.6) |
| (7,530.1) |
| (6,759.9) |
| (6,232.2) |
| (4,320.6) |
| (5,036.9) |
| (2,884.9) |
| 5,450.1 |
| 4,711.2 |
| 5,752.1 |
| 5,884.0 |
| 5,605.0 |
| 5,796.6 |
| 5,721.8 |
| 5,094.6 |
| 5,981.5 |
| 5,818.0 |
| 5,856.5 |
| 6,008.7 |
| 5,775.4 |
| (11,757.2) |
| (12,122.9) |
| (11,954.4) |
| (12,731.3) |
| (11,701.8) |
| (11,014.9) |
| (10,504.8) |
| (8,738.5) |
| (9,558.7) |
| (7,426.8) |
| 3,469.5 |
| (310.7) |
| 831.1 |
| 3,648.1 |
| 3,501.5 |
| 3,727.0 |
| 3,490.0 |
| 2,954.4 |
| 3,900.1 |
| 3,722.2 |
| 3,770.1 |
| 3,869.5 |
| 3,635.0 |