| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 891.0 | 94.0 | - | - | 25.0 | 97.0 | 21.0 | 56.0 | 28.0 | 103.0 | 52.0 | 129.0 | 8.2 | 6.8 | 0.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 891.0 | 94.0 | - | - | 25.0 | 97.0 | 21.0 | 56.0 | 28.0 | 103.0 | 52.0 | 129.0 | 8.2 | 6.8 | 0.2 |
| Receivables | |||||||||||||||
| Accounts Receivable | - | - | 856.0 | 890.0 | 526.0 | 295.0 | 399.0 | 374.0 | 541.0 | 539.0 | 308.0 | 257.1 | 69.0 | 33.0 | - |
| Current Assets | |||||||||||||||
| Inventory | 2,383.0 | 1,068.0 | 889.0 | 821.0 | 534.0 | 382.0 | 419.0 | 374.0 | 426.0 | 423.0 | 296.0 | 440.3 | 11.1 | 3.0 | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 15,256.0 | 8,914.0 | 2,970.0 | 2,796.0 | 2,581.0 | 2,231.0 | 2,134.0 | 2,133.0 | 2,012.0 | 1,942.0 | 1,366.0 | 2,170.8 | 193.6 | 76.7 | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | - | - | 828.0 | 966.0 | 515.0 | 267.0 | 445.0 | 412.0 | 559.0 | 616.0 | 434.0 | 383.5 | 110.4 | 88.9 | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 13,372.0 | 7,484.0 | 3,580.0 | 3,571.0 | 2,668.0 | 3,106.0 | 2,898.0 | 2,280.0 | 3,519.0 | 3,509.0 | 1,503.0 | - | 185.6 | 184.8 | - |
| Common Equity | |||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | |||||||||||||||
| Supplementary Data | |||||||||||||||
| Total Debt | 13,372.0 | 7,484.0 | 3,580.0 | 3,571.0 | 2,668.0 | 3,106.0 | 2,898.0 | 2,285.0 | 3,525.0 | 3,514.0 | 1,508.0 | - | 186.2 | 184.9 | - |
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Prepaid Expenses |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 270.0 | 141.0 | 133.0 | 175.0 | 95.0 | 62.0 | 73.0 | 64.0 | 81.0 | 73.0 | 36.0 | 60.2 | 0.1 | 0.8 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | 0.0 | 3,313.0 | 177.0 | 206.0 | - | - | - | - |
| Total Current Assets | 5,516.0 | 2,465.0 | 1,927.0 | 1,983.0 | 1,192.0 | 847.0 | 924.0 | 905.0 | 4,544.0 | 1,318.0 | 1,268.0 | 1,284.3 | 138.2 | 103.1 | - |
| - |
| Accumulated Depreciation | 1,848.0 | 1,240.0 | 1,134.0 | 1,036.0 | 914.0 | 806.0 | 692.0 | 587.0 | 455.0 | 358.0 | 110.0 | 89.7 | 13.4 | 8.5 | - |
| Property,Plant & Equipment Net | 13,408.0 | 7,674.0 | 1,836.0 | 1,760.0 | 1,667.0 | 1,425.0 | 1,442.0 | 1,546.0 | 1,557.0 | 1,584.0 | 1,256.0 | 2,081.1 | 180.1 | 68.2 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 26.0 | 148.3 | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,026.0 | 1,477.0 | 1,599.0 | 1,601.0 | 1,568.0 | 1,564.0 | 1,555.0 | 1,559.0 | 1,430.0 | 1,550.0 | 1,694.0 | 1,149.0 | 22.8 | 12.9 | 20.7 |
| Intangible Assets | 2,411.0 | 547.0 | 544.0 | 588.0 | 542.0 | 588.0 | 646.0 | 708.0 | 768.0 | 775.0 | 725.0 | 893.5 | 22.8 | 23.1 | - |
| Operating Lease Right Of Use Assets | 1,449.0 | 477.0 | 506.0 | 524.0 | 517.0 | 536.0 | 533.0 | 0.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 928.0 | 400.0 | 290.0 | 245.0 | 188.0 | 168.0 | 188.0 | 161.0 | 45.0 | 63.0 | 29.0 | 35.6 | 0.2 | 0.2 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 28,362.0 | 14,375.0 | 6,826.0 | 6,830.0 | 5,815.0 | 5,267.0 | 5,438.0 | 4,879.0 | 8,344.0 | 8,701.0 | 8,842.0 | 8,842.0 | 390.1 | 355.8 | - |
| Short Term Debt | - | - | - | - | - | - | - | 5.0 | 6.0 | 5.0 | 5.0 | - | 0.5 | 0.0 | - |
| Deferred Revenue Current | 102.0 | 17.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 211.0 | 34.0 | 22.0 | 21.0 | 19.0 | 19.0 | 20.0 | 0.0 | - | - | - | - | - | - | - |
| Accrued Expenses | 953.0 | 457.0 | 353.0 | 310.0 | 291.0 | 282.0 | 219.0 | 299.0 | 368.0 | 372.0 | 308.0 | 291.0 | - | 0.0 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,997.0 | 1,947.0 | 1,373.0 | 1,406.0 | 890.0 | 653.0 | 744.0 | 865.0 | 1,214.0 | 1,102.0 | 762.0 | 745.3 | 122.4 | 90.0 | - |
| Operating Lease Liabilities Non-Current | 1,255.0 | 479.0 | 511.0 | 528.0 | 521.0 | 538.0 | 530.0 | 0.0 | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | 1.1 | 1.2 | 1.1 | 1.0 | 2.0 | 3.8 | 2.0 | 2.4 | 4.8 |
| Deferred Tax Liabilities | 1,139.0 | 157.0 | 166.0 | 156.0 | 114.0 | 104.0 | 109.0 | - | - | - | - | - | 0.2 | 0.2 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 512.0 | 158.0 | 116.0 | 111.0 | 104.0 | 109.0 | 97.0 | 123.0 | 125.0 | 116.0 | 103.0 | 89.3 | 2.2 | 2.5 | 5.5 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 20,353.0 | 10,307.0 | 5,848.0 | 5,888.0 | 5,004.0 | 4,635.0 | 4,680.0 | 4,095.0 | 6,097.0 | 6,505.0 | 3,579.0 | 2,305.7 | 310.4 | 277.5 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (6.0) | 2.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt |
| 12,481.0 |
| 7,390.0 |
| - |
| - |
| 2,643.0 |
| 3,009.0 |
| 2,877.0 |
| 2,229.0 |
| 3,497.0 |
| 3,411.0 |
| 1,456.0 |
| - |
| 178.0 |
| 178.1 |
| - |
| Working Capital | 1,519.0 | 518.0 | 554.0 | 577.0 | 302.0 | 194.0 | 180.0 | 40.0 | 3,330.0 | 216.0 | 506.0 | 539.0 | 15.8 | 13.1 | - |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 88.0 |
| 87.0 |
| 95.0 |
| 97.0 |
| 63.0 |
| 33.0 |
| 31.0 |
| 21.0 |
| 13.0 |
| 36.0 |
| 23.0 |
| 56.0 |
| 15.0 |
| 19.0 |
| 98.0 |
| 28.0 |
| 86.0 |
| 92.0 |
| 57.0 |
| 103.0 |
| 67.0 |
| 67.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 88.0 | 87.0 | 95.0 | 97.0 | 63.0 | 33.0 | 31.0 | 21.0 | 13.0 | 36.0 | 23.0 | 56.0 | 15.0 | 19.0 | 98.0 | 28.0 | 86.0 | 92.0 | 57.0 | 103.0 | 67.0 | 67.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,442.0 | 1,972.0 | 1,319.0 | 1,037.0 | 1,031.0 | 1,162.0 | 902.0 | 1,018.0 | 893.0 | 856.0 | 1,145.0 | 543.0 | 573.0 | 890.0 | 730.0 | 906.0 | 725.0 | 526.0 | 540.0 | 494.0 | 410.0 | 295.0 | 252.0 | 270.0 | 162.0 | 399.0 | 450.0 | 573.0 | 490.0 | 374.0 | 627.0 | 529.0 | 451.0 | 541.0 | 451.0 | 398.0 | 442.0 | 539.0 | 385.5 | 385.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,347.0 | 2,383.0 | 1,143.0 | 1,179.0 | 1,111.0 | 1,068.0 | 890.0 | 1,040.0 | 953.0 | 889.0 | 909.0 | 931.0 | 768.0 | 821.0 | 776.0 | 757.0 | 704.0 | 534.0 | 493.0 | 488.0 | 430.0 | 382.0 | 327.0 | 283.0 | 182.0 | 419.0 | 422.0 | 410.0 | 392.0 | 374.0 | 469.0 | 456.0 | 434.0 | 426.0 | 359.0 | 356.0 | 512.0 | 385.0 | 488.8 | 496.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 342.0 | 270.0 | 112.0 | 150.0 | 199.0 | 141.0 | 157.0 | 127.0 | 125.0 | 133.0 | 162.0 | 144.0 | 185.0 | 175.0 | 151.0 | 334.0 | 478.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | 511.0 | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,849.0 | 5,516.0 | 5,813.0 | 2,482.0 | 2,513.0 | 2,465.0 | 2,065.0 | 2,444.0 | 2,723.0 | 1,927.0 | 2,482.0 | 1,868.0 | 1,732.0 | 1,983.0 | 1,863.0 | 2,178.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 15,976.0 | 15,256.0 | 9,384.0 | 9,205.0 | 8,995.0 | 8,914.0 | 8,856.0 | 9,873.0 | 2,820.0 | 2,970.0 | 2,924.0 | 2,919.0 | 2,795.0 | 2,796.0 | 2,675.0 | 2,652.0 | 2,572.0 | 2,581.0 | 2,275.0 | 2,262.0 | 2,235.0 | 2,231.0 | 2,192.0 | 2,188.0 | 2,170.0 | 2,134.0 | 2,101.0 | 2,074.0 | 2,066.0 | 2,133.0 | 2,047.0 | 2,044.0 | 2,019.0 | 2,012.0 | 1,531.0 | 1,478.0 | 4,024.0 | 1,468.0 | 3,837.5 | 3,688.6 |
| Accumulated Depreciation | 2,156.0 | 1,848.0 | 1,669.0 | 1,534.0 | 1,389.0 | 1,240.0 | 1,105.0 | 1,027.0 | 960.0 | 1,134.0 | 1,103.0 | 1,097.0 | 1,069.0 | 1,036.0 | 1,007.0 | 976.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 13,820.0 | 13,408.0 | 7,715.0 | 7,671.0 | 7,606.0 | 7,674.0 | 7,751.0 | 8,846.0 | 1,860.0 | 1,836.0 | 1,821.0 | 1,822.0 | 1,726.0 | 1,760.0 | 1,668.0 | 1,676.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,061.0 | 3,026.0 | 1,477.0 | 1,477.0 | 1,477.0 | 1,477.0 | 1,484.0 | 1,484.0 | 1,461.0 | 1,599.0 | 1,599.0 | 1,599.0 | 1,601.0 | 1,601.0 | 1,588.0 | 1,587.0 | 1,568.0 | 1,568.0 | ||||||||||||||||||||||
| Intangible Assets | 2,369.0 | 2,411.0 | 526.0 | 533.0 | 540.0 | 547.0 | 553.0 | 716.0 | 523.0 | 544.0 | 554.0 | 564.0 | 576.0 | 588.0 | 594.0 | 614.0 | 530.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,518.0 | 1,449.0 | 560.0 | 502.0 | 495.0 | 477.0 | 474.0 | 479.0 | 422.0 | 506.0 | 509.0 | 522.0 | 524.0 | 524.0 | 514.0 | 516.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,030.0 | 928.0 | 476.0 | 486.0 | 435.0 | 400.0 | 396.0 | 372.0 | 278.0 | 290.0 | 267.0 | 271.0 | 258.0 | 236.0 | 209.0 | 212.0 | 196.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 30,258.0 | 28,362.0 | 17,845.0 | 14,428.0 | 14,342.0 | 14,375.0 | 14,122.0 | 14,465.0 | 7,392.0 | 6,826.0 | 7,367.0 | 6,782.0 | 6,554.0 | 6,830.0 | 6,574.0 | 6,923.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3,427.0 | 2,485.0 | 1,106.0 | 927.0 | 1,004.0 | 1,255.0 | 929.0 | 1,104.0 | 1,022.0 | 828.0 | 991.0 | 783.0 | 730.0 | 966.0 | 868.0 | 995.0 | 705.0 | 515.0 | 611.0 | 519.0 | 427.0 | 267.0 | 286.0 | 296.0 | 162.0 | 445.0 | 456.0 | 530.0 | 482.0 | 412.0 | 551.0 | 439.0 | 416.0 | 559.0 | 583.0 | 461.0 | 438.0 | 616.0 | 440.0 | 445.7 |
| Short Term Debt | 12.0 | 17.0 | 2.0 | 2.0 | 2.0 | 2.0 | 78.0 | 76.0 | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 172.0 | 211.0 | 32.0 | 32.0 | 31.0 | 34.0 | 32.0 | 32.0 | 23.0 | 22.0 | 21.0 | 22.0 | 21.0 | 21.0 | 19.0 | 19.0 | ||||||||||||||||||||||||
| Accrued Expenses | 923.0 | 953.0 | 522.0 | 448.0 | 460.0 | 457.0 | 515.0 | 613.0 | 302.0 | 353.0 | 350.0 | 343.0 | 291.0 | 310.0 | 326.0 | 314.0 | 275.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,908.0 | 3,997.0 | 1,867.0 | 1,630.0 | 1,625.0 | 1,947.0 | 1,776.0 | 1,939.0 | 1,647.0 | 1,373.0 | 1,476.0 | 1,217.0 | 1,167.0 | 1,406.0 | 1,323.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 3,800.0 | 3,580.0 | 3,800.0 | - | - | 3,600.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,311.0 | 1,255.0 | 563.0 | 507.0 | 500.0 | 479.0 | 482.0 | 488.0 | 431.0 | 511.0 | 514.0 | 527.0 | 528.0 | 528.0 | 519.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,160.0 | 1,139.0 | 170.0 | 164.0 | 161.0 | 157.0 | 166.0 | 117.0 | 181.0 | 166.0 | 162.0 | 158.0 | 159.0 | 156.0 | 151.0 | 156.0 | 155.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 536.0 | 512.0 | 150.0 | 150.0 | 152.0 | 158.0 | 173.0 | 193.0 | 119.0 | 116.0 | 115.0 | 113.0 | 113.0 | 111.0 | 112.0 | 111.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 21,911.0 | 20,353.0 | 12,304.0 | 10,331.0 | 10,186.0 | 10,307.0 | 9,942.0 | 10,135.0 | 6,271.0 | 5,848.0 | 6,187.0 | 5,783.0 | 5,554.0 | 5,888.0 | 5,596.0 | 5,943.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (16.0) | (6.0) | (2.0) | (2.0) | (3.0) | 2.0 | 1.0 | 6.0 | 0.0 | 0.0 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 12.0 | 17.0 | 2.0 | 2.0 | 2.0 | 2.0 | 78.0 | 76.0 | 3,800.0 | 3,580.0 | 3,800.0 | - | - | 3,600.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,941.0 | 1,519.0 | 3,946.0 | 852.0 | 888.0 | 518.0 | 289.0 | 505.0 | 1,076.0 | 554.0 | 1,006.0 | 651.0 | 565.0 | 577.0 | 540.0 | 679.0 | 948.0 | |||||||||||||||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.0 |
| 126.0 |
| 122.0 |
| 54.0 |
| 62.0 |
| 39.0 |
| 50.0 |
| 83.0 |
| 73.0 |
| 86.0 |
| 77.0 |
| 75.0 |
| 64.0 |
| 80.0 |
| 62.0 |
| 71.0 |
| 81.0 |
| 79.0 |
| 91.0 |
| 162.0 |
| 72.0 |
| 97.6 |
| 57.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| 0.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 3,313.0 |
| 4,147.0 |
| 4,194.0 |
| - |
| 291.0 |
| - |
| - |
| 2,024.0 |
| 1,192.0 |
| 1,256.0 |
| 1,199.0 |
| 1,000.0 |
| 847.0 |
| 687.0 |
| 642.0 |
| 469.0 |
| 924.0 |
| 975.0 |
| 1,098.0 |
| 1,010.0 |
| 905.0 |
| 1,331.0 |
| 1,235.0 |
| 1,220.0 |
| 4,544.0 |
| 5,262.0 |
| 5,284.0 |
| 1,203.0 |
| 1,389.0 |
| 1,061.3 |
| 1,030.5 |
| 943.0 |
| 914.0 |
| 888.0 |
| 862.0 |
| 838.0 |
| 806.0 |
| 776.0 |
| 749.0 |
| 720.0 |
| 692.0 |
| 663.0 |
| 635.0 |
| 604.0 |
| 587.0 |
| 553.0 |
| 524.0 |
| 497.0 |
| 455.0 |
| 340.0 |
| 323.0 |
| 725.0 |
| 280.0 |
| 514.8 |
| 460.2 |
| 1,629.0 |
| 1,667.0 |
| 1,387.0 |
| 1,400.0 |
| 1,397.0 |
| 1,425.0 |
| 1,416.0 |
| 1,439.0 |
| 1,450.0 |
| 1,442.0 |
| 1,438.0 |
| 1,439.0 |
| 1,462.0 |
| 1,546.0 |
| 1,494.0 |
| 1,520.0 |
| 1,522.0 |
| 1,557.0 |
| 1,191.0 |
| 1,155.0 |
| 3,299.0 |
| 1,188.0 |
| 3,322.7 |
| 3,228.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,568.0 |
| 1,564.0 |
| 1,564.0 |
| 1,564.0 |
| 1,555.0 |
| 1,555.0 |
| 1,555.0 |
| 1,555.0 |
| 1,557.0 |
| 1,558.0 |
| 1,560.0 |
| 1,559.0 |
| 1,534.0 |
| 1,469.0 |
| 1,430.0 |
| 1,430.0 |
| 1,031.0 |
| 1,032.0 |
| 2,612.0 |
| 1,050.0 |
| 3,236.4 |
| 3,153.7 |
| 542.0 |
| 545.0 |
| 560.0 |
| 574.0 |
| 588.0 |
| 602.0 |
| 617.0 |
| 631.0 |
| 646.0 |
| 666.0 |
| 679.0 |
| 694.0 |
| 708.0 |
| 655.0 |
| 659.0 |
| 656.0 |
| 768.0 |
| 777.0 |
| 786.0 |
| 1,292.0 |
| 752.0 |
| 1,290.8 |
| 1,277.3 |
| 517.0 |
| 517.0 |
| 515.0 |
| 521.0 |
| 526.0 |
| 536.0 |
| 527.0 |
| 522.0 |
| 537.0 |
| 533.0 |
| 572.0 |
| 536.0 |
| 542.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.0 |
| 172.0 |
| 153.0 |
| 172.0 |
| 168.0 |
| 196.0 |
| 184.0 |
| 173.0 |
| 188.0 |
| 177.0 |
| 160.0 |
| 155.0 |
| 161.0 |
| 134.0 |
| 123.0 |
| 91.0 |
| 45.0 |
| 46.0 |
| 54.0 |
| 48.0 |
| 64.0 |
| 85.9 |
| 71.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,605.0 |
| 5,815.0 |
| 5,585.0 |
| 5,540.0 |
| 5,380.0 |
| 5,267.0 |
| 5,123.0 |
| 5,121.0 |
| 4,977.0 |
| 5,438.0 |
| 5,497.0 |
| 5,470.0 |
| 5,423.0 |
| 4,879.0 |
| 5,148.0 |
| 5,006.0 |
| 4,879.0 |
| 8,344.0 |
| 8,307.0 |
| 8,311.0 |
| 8,454.0 |
| 8,701.0 |
| 8,997.0 |
| 8,761.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.0 |
| 19.0 |
| 19.0 |
| 19.0 |
| 19.0 |
| 19.0 |
| 19.0 |
| 19.0 |
| 20.0 |
| 20.0 |
| 21.0 |
| 21.0 |
| 24.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 291.0 |
| 306.0 |
| 283.0 |
| 239.0 |
| 282.0 |
| 225.0 |
| 242.0 |
| 171.0 |
| 219.0 |
| 243.0 |
| 306.0 |
| 225.0 |
| 299.0 |
| 370.0 |
| 544.0 |
| 759.0 |
| 368.0 |
| 359.0 |
| 352.0 |
| 371.0 |
| 372.0 |
| 321.3 |
| 302.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,499.0 |
| 1,076.0 |
| 890.0 |
| 1,005.0 |
| 864.0 |
| 754.0 |
| 653.0 |
| 660.0 |
| 598.0 |
| 392.0 |
| 744.0 |
| 803.0 |
| 887.0 |
| 767.0 |
| 865.0 |
| 1,086.0 |
| 1,155.0 |
| 1,358.0 |
| 1,214.0 |
| 1,309.0 |
| 1,141.0 |
| 926.0 |
| 1,189.0 |
| 860.7 |
| 875.4 |
| 521.0 |
| 522.0 |
| 521.0 |
| 519.0 |
| 525.0 |
| 528.0 |
| 538.0 |
| 528.0 |
| 524.0 |
| 535.0 |
| 530.0 |
| 521.0 |
| 520.0 |
| 527.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.0 |
| 108.0 |
| 103.0 |
| 103.0 |
| 104.0 |
| 96.0 |
| 94.0 |
| 109.0 |
| 109.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 107.0 |
| 104.0 |
| 104.0 |
| 106.0 |
| 106.0 |
| 109.0 |
| 105.0 |
| 97.0 |
| 95.0 |
| 97.0 |
| 117.0 |
| 119.0 |
| 120.0 |
| 123.0 |
| 140.0 |
| 136.0 |
| 137.0 |
| 125.0 |
| 99.0 |
| 106.0 |
| 178.0 |
| 96.0 |
| 160.7 |
| 168.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,661.0 |
| 5,004.0 |
| 4,785.0 |
| 4,761.0 |
| 4,682.0 |
| 4,635.0 |
| 4,488.0 |
| 4,503.0 |
| 4,431.0 |
| 4,680.0 |
| 4,735.0 |
| 4,691.0 |
| 4,614.0 |
| 4,095.0 |
| 4,203.0 |
| 4,090.0 |
| 3,987.0 |
| 6,097.0 |
| 6,172.0 |
| 6,210.0 |
| 6,025.0 |
| 6,505.0 |
| 6,189.8 |
| 5,901.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 302.0 |
| 251.0 |
| 335.0 |
| 246.0 |
| 194.0 |
| 27.0 |
| 44.0 |
| 77.0 |
| 180.0 |
| 172.0 |
| 211.0 |
| 243.0 |
| 40.0 |
| 245.0 |
| 80.0 |
| (138.0) |
| 3,330.0 |
| 3,953.0 |
| 4,143.0 |
| 277.0 |
| 200.0 |
| 200.6 |
| 155.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |