| (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 | 543.0 | 823.1 | 1,552.6 | 1,231.4 | 1,380.0 | 1,400.3 | 2,170.1 | 1,234.4 | 1,251.1 | 1,169.0 | 769.0 | 837.5 | 1,155.4 | 621.6 | 601.5 | |||||||||||||||||||||||||
| (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 | 823.1 | 1,400.3 | 1,169.0 | 621.6 | 533.9 | 1,011.6 | 669.4 | 514.3 | 1,482.3 | 560.1 | 701.1 | 612.3 | 1,691.0 | 1,184.5 | 798.7 | 796.7 | 3,957.7 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 55.3 | 38.1 | - | ||
| Short Term Investments | - | - | 1,000.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 823.1 | 1,400.3 | 2,169.0 | 621.6 | 533.9 | 1,011.6 | 669.4 | 514.3 | 1,482.3 | 560.1 | 701.1 | 612.3 | 1,691.0 | 1,184.5 | 798.7 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 28,430.2 | 24,264.5 | 26,033.4 | 24,960.3 | 25,321.0 | 26,723.4 | 24,163.2 | 23,305.5 | 24,632.5 | 22,977.1 | 22,416.7 | - | - | - | 18,421.4 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 28,430.2 | 24,264.5 | 26,033.4 | 24,960.3 | 25,321.0 | 26,723.4 | 24,163.2 | 23,305.5 | 24,632.5 | 22,977.1 | 22,416.7 | - | - | - | 18,421.4 | 17,468.7 | ||||
| 541.2 |
| 514.9 |
| 533.9 |
| 438.4 |
| 1,290.8 |
| 935.8 |
| 1,011.6 |
| 1,082.3 |
| 3,306.1 |
| 3,724.9 |
| 669.4 |
| 3,647.2 |
| 479.8 |
| 436.8 |
| 514.3 |
| 695.7 |
| 714.2 |
| 367.2 |
| 1,482.3 |
| 508.4 |
| 488.6 |
| 513.4 |
| 560.1 |
| 814.7 |
| 884.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 300.0 | 1,300.0 | 1,300.0 | 1,000.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 543.0 | 823.1 | 1,552.6 | 1,231.4 | 1,380.0 | 1,400.3 | 2,470.1 | 2,534.4 | 2,551.1 | 2,169.0 | 769.0 | 837.5 | 1,155.4 | 621.6 | 601.5 | 541.2 | 514.9 | 533.9 | 438.4 | 1,290.8 | 935.8 | 1,011.6 | 1,082.3 | 3,306.1 | 3,724.9 | 669.4 | 3,647.2 | 479.8 | 436.8 | 514.3 | 695.7 | 714.2 | 367.2 | 1,482.3 | 508.4 | 488.6 | 513.4 | 560.1 | 814.7 | 884.3 |
| 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 | 29,947.7 | 30,244.6 | 22,284.1 | 22,335.7 | 21,541.3 | 21,195.3 | 21,313.7 | 21,365.9 | 21,480.1 | 21,568.4 | 21,541.3 | 21,623.3 | 21,682.2 | 21,763.2 | 21,737.3 | 21,907.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 738.0 | 755.9 | 529.1 | 515.5 | 517.5 | 519.6 | 521.4 | 523.2 | 524.9 | 484.1 | 490.0 | 492.3 | 494.6 | 496.9 | 497.5 | 499.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 39,639.1 | 40,606.5 | 33,602.2 | 33,295.6 | 32,501.1 | 32,405.7 | 33,275.9 | 33,377.0 | 33,696.7 | 34,283.5 | 32,964.6 | 32,819.0 | 33,297.8 | 33,011.3 | 32,795.4 | 33,079.0 | ||||||||||||||||||||||||
| 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 | 28,247.7 | 28,430.2 | 25,789.1 | 25,401.3 | 24,753.2 | 24,264.5 | 25,417.6 | 25,287.7 | 25,519.3 | 26,033.4 | 24,916.8 | 24,990.5 | 25,570.0 | 24,960.3 | 24,640.4 | 24,886.0 | 25,169.8 | 25,321.0 | 25,584.4 | 26,231.7 | 26,156.5 | 26,723.4 | 25,139.7 | 27,268.9 | 27,553.4 | 24,163.2 | 26,643.9 | 23,324.7 | 23,186.0 | 23,305.5 | 23,678.3 | 23,505.0 | 23,647.6 | 24,632.5 | 23,410.4 | 23,422.7 | 23,149.1 | 22,977.1 | 23,078.5 | 22,923.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 33,302.3 | 33,901.1 | 30,627.7 | 30,204.5 | 29,233.6 | 28,806.2 | 29,953.7 | 29,790.3 | 29,934.6 | 30,595.9 | 29,351.7 | 29,291.8 | 29,620.5 | 29,187.4 | 28,758.8 | 28,982.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 12,411.2 | 12,347.2 | 11,618.4 | 11,593.8 | 11,594.7 | 11,583.1 | 11,343.4 | 11,362.6 | 11,370.7 | 11,406.2 | 11,392.6 | 11,211.4 | 11,231.5 | 11,232.9 | 11,231.5 | 11,218.1 | ||||||||||||||||||||||||
| Retained Earnings | (4,875.7) | (4,608.1) | (6,934.9) | (6,837.6) | (6,709.6) | (6,382.5) | (6,358.4) | (6,155.9) | (5,987.5) | (6,095.6) | (6,218.9) | (6,189.5) | (6,069.8) | (5,927.0) | (6,047.0) | (6,012.8) | (5,948.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (227.8) | (251.4) | (281.3) | (256.3) | (219.7) | (193.0) | (206.3) | (166.9) | (165.8) | (172.8) | (141.0) | (176.0) | (160.9) | (164.9) | (160.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1,213.8 | 1,263.8 | 380.0 | 396.1 | 420.2 | 472.8 | 426.2 | 453.4 | 478.5 | 468.8 | 457.7 | 428.9 | 449.4 | 473.1 | 455.6 | 459.6 | 476.9 | |||||||||||||||||||||||
| Total Stockholders Equity | 4,858.8 | 5,208.3 | 2,349.6 | 2,451.5 | 2,605.6 | 2,941.9 | 2,713.1 | 2,944.6 | 3,106.1 | 3,022.8 | 2,952.7 | 2,871.6 | 3,003.5 | 3,138.5 | 3,021.5 | 3,071.3 | ||||||||||||||||||||||||
| Total Equity | 6,072.5 | 6,472.1 | 2,729.6 | 2,847.6 | 3,025.8 | 3,414.7 | 3,139.4 | 3,398.0 | 3,584.6 | 3,491.6 | 3,410.4 | 3,300.6 | 3,452.9 | 3,611.7 | 3,477.1 | 3,530.9 | 3,732.6 | 3,853.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 28,247.7 | 28,430.2 | 25,789.1 | 25,401.3 | 24,753.2 | 24,264.5 | 25,417.6 | 25,287.7 | 25,519.3 | 26,033.4 | 24,916.8 | 24,990.5 | 25,570.0 | 24,960.3 | 24,640.4 | 24,886.0 | 25,169.8 | 25,321.0 | 25,584.4 | 26,231.7 | 26,156.5 | 26,723.4 | 25,139.7 | 27,268.9 | 27,553.4 | 24,163.2 | 26,643.9 | 23,324.7 | 23,186.0 | 23,305.5 | 23,678.3 | 23,505.0 | 23,647.6 | 24,632.5 | 23,410.4 | 23,422.7 | 23,149.1 | 22,977.1 | 23,078.5 | 22,923.9 |
| Net debt | 27,704.7 | 27,607.0 | 24,236.5 | 24,169.8 | 23,373.2 | 22,864.2 | 22,947.5 | 22,753.3 | 22,968.2 | 23,864.4 | 24,147.7 | 24,153.0 | 24,414.5 | 24,338.7 | 24,038.9 | 24,344.7 | 24,654.9 | 24,787.1 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 4,858.8 | 5,208.3 | 2,349.6 | 2,451.5 | 2,605.6 | 2,941.9 | 2,713.1 | 2,944.6 | 3,106.1 | 3,022.8 | 2,952.7 | 2,871.6 | 3,003.5 | 3,138.5 | 3,021.5 | 3,071.3 | 3,255.6 | 3,361.5 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 773.5 |
| 502.0 |
| 929.4 |
| - |
| - |
| - |
| - |
| - |
| 796.7 |
| 3,957.7 |
| 773.5 |
| 502.0 |
| 929.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 30,244.6 | 21,195.3 | 21,568.4 | 21,763.2 | 22,311.2 | 23,158.3 | 23,898.7 | 24,208.1 | 24,457.5 | 24,360.3 | 23,547.7 | 22,367.8 | 22,243.8 | 25,184.1 | 21,268.9 | 19,797.4 | 18,331.7 | 19,021.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 1,731.6 | 1,769.5 | 2,266.5 | 2,367.6 | 2,481.6 | 2,378.8 | 2,429.8 | 2,109.0 | 1,378.1 | 1,390.1 | 1,468.6 | 1,663.9 | - | - |
| Goodwill | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 755.9 | 519.6 | 484.1 | 496.9 | 504.1 | 512.9 | 514.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 40,606.5 | 32,405.7 | 34,283.5 | 33,011.3 | 33,777.4 | 34,786.8 | 31,231.6 | 30,686.2 | 32,257.6 | 31,103.6 | 30,565.2 | 29,532.3 | 33,324.6 | 32,586.6 | 26,216.9 | 24,857.4 | 25,948.3 | 23,422.7 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 17,468.7 |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 278.3 | 301.7 | 265.7 | 0.0 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 33,901.1 | 28,806.2 | 30,595.9 | 29,187.4 | 29,376.7 | 31,128.6 | 28,101.3 | 26,659.1 | 27,828.4 | 26,005.9 | 25,323.3 | 23,555.3 | 26,311.5 | 25,515.5 | 20,404.7 | 19,138.2 | 20,234.9 | 19,664.7 | - | - |
| 0.0 |
| - |
| - |
| - |
| Additional Paid In Capital | 12,347.2 | 11,583.1 | 11,406.2 | 11,232.9 | 11,213.0 | 11,179.7 | 9,756.1 | 9,700.4 | 9,614.7 | 9,523.1 | 9,384.5 | 9,422.2 | 9,217.4 | 9,175.7 | 8,103.1 | 8,059.9 | 7,548.0 | 5,410.1 | - | - |
| Retained Earnings | (4,608.1) | (6,382.5) | (6,095.6) | (5,927.0) | (5,823.7) | (6,102.3) | (5,380.0) | (4,893.1) | (4,782.2) | (4,459.4) | (4,266.9) | (4,208.2) | (3,218.7) | (3,083.2) | (3,251.7) | (3,114.6) | (2,955.7) | (2,491.9) | - | - |
| Accumulated Other Comprehensive Income | (251.4) | (193.0) | (172.8) | (164.9) | (185.2) | (188.7) | (118.6) | (126.0) | (110.5) | (114.1) | (252.7) | (61.0) | (75.8) | (90.9) | (94.3) | 6.5 | (3.1) | (165.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 437.1 | 103.9 | 117.9 | 135.8 | 152.5 | 166.4 | 176.8 | 186.2 | - | - |
| Minority Interest | 1,263.8 | 472.8 | 468.8 | 473.1 | 491.5 | 432.9 | 384.9 | 500.3 | 552.6 | 649.5 | 744.9 | 858.3 | 973.2 | 982.5 | 894.6 | 803.0 | 724.8 | 489.0 | - | - |
| Total Stockholders Equity | 5,208.3 | 2,941.9 | 3,022.8 | 3,138.5 | 3,361.5 | 3,039.5 | 2,526.4 | 3,296.7 | 3,686.2 | 4,310.4 | 4,471.5 | 5,093.2 | 5,849.4 | 5,910.6 | 4,649.7 | 4,830.8 | 4,458.1 | 2,613.0 | 3,414.6 | 4,040.7 |
| Total Equity | 6,472.1 | 3,414.7 | 3,491.6 | 3,611.7 | 3,853.0 | 3,472.3 | 2,911.3 | 3,797.0 | 4,238.8 | 4,959.9 | 5,216.4 | 5,951.5 | 6,822.6 | 6,893.1 | 5,544.3 | 5,633.8 | 5,183.0 | 3,102.0 | 3,414.6 | 4,040.7 |
| - |
| - |
| - |
| - |
| Net debt | 27,607.0 | 22,864.2 | 23,864.4 | 24,338.7 | 24,787.1 | 25,711.7 | 23,493.9 | 22,791.2 | 23,150.2 | 22,417.0 | 21,715.5 | - | - | - | 17,622.7 | 16,672.0 | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 5,208.3 | 2,941.9 | 3,022.8 | 3,138.5 | 3,361.5 | 3,039.5 | 2,526.4 | 3,296.7 | 3,686.2 | 4,310.4 | 4,471.5 | 5,093.2 | 5,849.4 | 5,910.6 | 4,649.7 | 4,830.8 | 4,458.1 | 2,613.0 | 3,414.6 | 4,040.7 |
| Tangible Book Value | 5,188.2 | 2,921.8 | 3,002.7 | 3,118.4 | 3,341.4 | 3,019.4 | 2,506.3 | 3,276.6 | 3,666.1 | 4,290.4 | 4,451.4 | 5,073.1 | 5,829.3 | 5,890.5 | 4,629.6 | 4,810.7 | 4,438.0 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,098.9 |
| 22,311.2 |
| 22,574.6 |
| 22,761.4 |
| 22,904.9 |
| 23,158.3 |
| 23,381.9 |
| 23,582.3 |
| 23,812.7 |
| 23,898.7 |
| 23,882.2 |
| 24,014.6 |
| 24,073.9 |
| 24,208.1 |
| 24,304.9 |
| 24,074.6 |
| 24,309.0 |
| 24,457.5 |
| 24,259.4 |
| 24,317.1 |
| 24,229.7 |
| 24,360.3 |
| 24,531.4 |
| 23,988.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,641.7 |
| 1,644.0 |
| 1,628.3 |
| 1,731.6 |
| 1,614.1 |
| 1,718.4 |
| 2,197.3 |
| 1,769.5 |
| 2,281.7 |
| 2,302.8 |
| 2,269.0 |
| 2,266.5 |
| 2,331.5 |
| 2,321.1 |
| 2,374.7 |
| 2,367.6 |
| 2,439.6 |
| 2,690.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 501.9 |
| 504.1 |
| 506.2 |
| 508.4 |
| 510.6 |
| 512.9 |
| 515.0 |
| 517.1 |
| 519.2 |
| 514.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33,451.4 |
| 33,777.4 |
| 33,946.1 |
| 34,827.9 |
| 34,411.5 |
| 34,786.8 |
| 31,661.6 |
| 34,026.2 |
| 34,121.1 |
| 31,231.6 |
| 33,844.2 |
| 30,732.9 |
| 30,841.8 |
| 30,686.2 |
| 31,079.7 |
| 30,843.1 |
| 31,017.9 |
| 32,257.6 |
| 31,032.4 |
| 30,966.0 |
| 30,946.1 |
| 31,103.6 |
| 31,668.8 |
| 31,379.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29,160.6 |
| 29,376.7 |
| 29,518.4 |
| 30,613.0 |
| 30,384.0 |
| 31,128.6 |
| 29,458.2 |
| 31,503.3 |
| 31,398.0 |
| 28,101.3 |
| 30,537.2 |
| 27,137.9 |
| 26,916.0 |
| 26,659.1 |
| 26,984.3 |
| 26,766.5 |
| 26,782.8 |
| 27,828.4 |
| 26,603.1 |
| 26,490.4 |
| 26,050.2 |
| 26,005.9 |
| 26,182.7 |
| 25,905.0 |
| 11,213.6 |
| 11,213.0 |
| 11,201.3 |
| 11,193.8 |
| 11,177.2 |
| 11,179.7 |
| 9,762.0 |
| 9,763.1 |
| 9,768.2 |
| 9,756.1 |
| 9,748.3 |
| 9,723.4 |
| 9,706.0 |
| 9,700.4 |
| 9,736.7 |
| 9,657.8 |
| 9,647.3 |
| 9,614.7 |
| 9,597.8 |
| 9,587.0 |
| 9,558.3 |
| 9,523.1 |
| 9,478.3 |
| 9,465.9 |
| (5,823.7) |
| (5,789.3) |
| (5,931.1) |
| (6,087.0) |
| (6,102.3) |
| (5,953.2) |
| (5,703.2) |
| (5,583.5) |
| (5,380.0) |
| (5,223.1) |
| (5,122.3) |
| (4,979.5) |
| (4,893.1) |
| (4,896.8) |
| (4,833.8) |
| (4,774.4) |
| (4,782.2) |
| (4,776.5) |
| (4,731.4) |
| (4,559.0) |
| (4,459.4) |
| (4,349.7) |
| (4,341.3) |
| (167.9) |
| (170.1) |
| (185.2) |
| (191.3) |
| (188.3) |
| (183.9) |
| (188.7) |
| (180.5) |
| (155.1) |
| (119.3) |
| (118.6) |
| (121.6) |
| (128.7) |
| (121.0) |
| (126.0) |
| (118.6) |
| (115.3) |
| (102.7) |
| (110.5) |
| (111.0) |
| (103.9) |
| (100.8) |
| (114.1) |
| (115.8) |
| (119.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 427.1 |
| 491.5 |
| 496.6 |
| 475.6 |
| 451.6 |
| 432.9 |
| 263.4 |
| 306.1 |
| 329.4 |
| 384.9 |
| 407.6 |
| 444.0 |
| 487.0 |
| 500.3 |
| 513.9 |
| 507.6 |
| 527.4 |
| 552.6 |
| 557.5 |
| 564.4 |
| 621.7 |
| 649.5 |
| 697.8 |
| 696.3 |
| 3,255.6 |
| 3,361.5 |
| 3,378.1 |
| 3,231.8 |
| 3,064.2 |
| 3,039.5 |
| 1,752.9 |
| 2,029.3 |
| 2,181.6 |
| 2,526.4 |
| 2,672.5 |
| 2,919.7 |
| 3,213.0 |
| 3,296.7 |
| 3,383.6 |
| 3,371.0 |
| 3,505.9 |
| 3,686.2 |
| 3,685.1 |
| 3,726.7 |
| 4,107.3 |
| 4,310.4 |
| 4,629.0 |
| 4,621.1 |
| 3,874.7 |
| 3,707.4 |
| 3,515.8 |
| 3,472.3 |
| 2,016.2 |
| 2,335.4 |
| 2,511.0 |
| 2,911.3 |
| 3,080.2 |
| 3,363.7 |
| 3,699.9 |
| 3,797.0 |
| 3,897.5 |
| 3,878.6 |
| 4,033.3 |
| 4,238.8 |
| 4,242.6 |
| 4,291.2 |
| 4,729.0 |
| 4,959.9 |
| 5,326.8 |
| 5,317.4 |
| 25,145.9 |
| 24,940.9 |
| 25,220.7 |
| 25,711.7 |
| 24,057.4 |
| 23,962.8 |
| 23,828.6 |
| 23,493.9 |
| 22,996.6 |
| 22,844.9 |
| 22,749.2 |
| 22,791.2 |
| 22,982.5 |
| 22,790.8 |
| 23,280.4 |
| 23,150.2 |
| 22,902.0 |
| 22,934.1 |
| 22,635.7 |
| 22,417.0 |
| 22,263.8 |
| 22,039.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,378.1 |
| 3,231.8 |
| 3,064.2 |
| 3,039.5 |
| 1,752.9 |
| 2,029.3 |
| 2,181.6 |
| 2,526.4 |
| 2,672.5 |
| 2,919.7 |
| 3,213.0 |
| 3,296.7 |
| 3,383.6 |
| 3,371.0 |
| 3,505.9 |
| 3,686.2 |
| 3,685.1 |
| 3,726.7 |
| 4,107.3 |
| 4,310.4 |
| 4,629.0 |
| 4,621.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |