| (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 | 766.0 | 363.6 | 236.0 | 360.0 | 367.0 | 1,429.0 | 465.0 | 921.0 | 619.0 | 900.0 | 985.0 | 472.0 | 830.0 | 740.5 | 563.3 | 341.7 | 674.5 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | 0.0 | 3.0 | 0.0 | 17.0 | 100.0 | 0.0 | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 766.0 | 363.6 | 236.0 | 360.0 | 367.0 | 1,432.0 | 465.0 | 938.0 | 719.0 | 900.0 | 985.0 | 472.0 | 830.0 | 740.5 | 563.3 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 68.7 | 57.1 | 992.0 | 1,069.0 | 1,058.0 | 1,004.0 | 1,005.0 | 992.0 | 861.0 | 753.0 | 705.0 | 548.5 | 551.6 | 409.7 | 394.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 4.1 | 4.1 | 208.0 | 268.0 | 178.0 | 154.0 | 169.0 | 150.0 | 145.0 | 151.0 | 158.0 | 273.7 | 244.6 | 160.7 | 130.0 | 116.3 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 7,122.1 | 7,013.7 | 15,612.0 | 14,971.0 | 14,265.0 | 13,659.0 | 12,864.0 | 12,074.0 | 11,742.0 | 11,679.0 | 11,520.0 | 11,194.0 | 11,239.8 | 10,808.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| (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 | 1,366.6 | 766.0 | 933.0 | 540.0 | 348.0 | 363.6 | 451.0 | 322.0 | 249.0 | 236.0 | 256.0 | 251.0 | 259.0 | 360.0 | 442.0 | |||||||||||||||||||||||||
| 772.7 |
| 1,174.4 |
| - |
| - |
| - |
| 341.7 |
| 674.5 |
| 772.7 |
| 1,174.4 |
| 379.0 |
| 384.5 |
| - |
| - |
| 157.0 |
| - |
| - |
| Prepaid Expenses | 28.2 | 32.4 | 86.0 | 102.0 | 103.0 | 105.0 | 98.0 | 103.0 | 112.0 | 115.0 | 112.0 | 86.5 | 87.9 | 86.4 | 80.6 | 76.9 | 94.3 | - | - |
| Other Current Assets | 14.0 | 31.1 | 52.0 | 58.0 | 61.0 | 36.0 | 29.0 | 28.0 | 27.0 | 32.0 | 30.0 | 29.8 | 35.2 | 32.8 | 16.3 | 17.4 | 63.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 923.5 | 1,695.2 | 1,660.0 | 2,028.0 | 2,044.0 | 3,026.0 | 1,921.0 | 2,330.0 | 1,966.0 | 2,059.0 | 2,158.0 | 1,767.0 | 2,087.3 | 1,763.4 | 1,705.7 | 1,570.2 | 1,647.7 | - | - |
| 10,197.6 |
| 9,351.3 |
| 8,721.0 |
| - |
| - |
| Accumulated Depreciation | 4,156.7 | 4,137.5 | 10,550.0 | 10,211.0 | 9,904.0 | 9,687.0 | 9,337.0 | 8,728.0 | 8,318.0 | 8,124.0 | 7,756.0 | 7,347.9 | 7,361.7 | 6,811.2 | 6,413.1 | 5,833.6 | 5,253.6 | - | - |
| Property,Plant & Equipment Net | 2,965.5 | 2,876.2 | 5,062.0 | 4,760.0 | 4,361.0 | 3,972.0 | 3,527.0 | 3,346.0 | 3,424.0 | 3,555.0 | 3,764.0 | 3,846.1 | 3,878.1 | 3,997.3 | 3,784.5 | 3,517.8 | 3,467.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | 2,856.0 | 2,758.2 | 2,566.8 | 2,563.7 | 2,528.5 | 2,391.0 | - | - |
| Equity Method Investments | 433.6 | 472.0 | 477.0 | 468.0 | 457.0 | 456.0 | 467.0 | 459.0 | 435.0 | 433.0 | 386.0 | 306.4 | 286.4 | 164.7 | 158.4 | 182.7 | - | - | - |
| Goodwill | - | - | 0.0 | 547.0 | 547.0 | 547.0 | 547.0 | 509.0 | 509.0 | 766.0 | 766.0 | 771.4 | 836.8 | 797.2 | 797.1 | 728.5 | 707.8 | 707.1 | - |
| Intangible Assets | 131.7 | 160.8 | 183.0 | 204.0 | 197.0 | 213.0 | 239.0 | 253.0 | 279.0 | 33.0 | 47.0 | 64.5 | 71.5 | 58.5 | 50.7 | 30.8 | 26.6 | - | - |
| Operating Lease Right Of Use Assets | 515.1 | 520.9 | 987.0 | 995.0 | 1,040.0 | 998.0 | 972.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | 167.2 | 187.3 | 152.9 | 114.3 | 102.8 | - | - |
| Other Non-Current Assets | 159.6 | 139.4 | 807.0 | 796.0 | 710.0 | 652.0 | 607.0 | 616.0 | 422.0 | 434.0 | 197.0 | 282.0 | 164.5 | 133.2 | 97.4 | 79.6 | 65.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,398.3 | 13,682.2 | 8,135.1 | 14,550.0 | 13,493.0 | 12,525.0 | 10,781.0 | 9,783.0 | 9,295.0 | 9,446.0 | 9,422.0 | 8,854.0 | 8,861.0 | 8,623.9 | 8,201.0 | 7,696.1 | 7,575.3 | 7,632.7 | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 125.1 | 47.0 | 277.0 | 285.0 | 236.0 | 193.0 | 189.0 | 197.0 | 223.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 26.2 | 27.5 | 147.0 | 146.0 | 141.0 | 129.0 | 116.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 56.8 | 147.1 | 149.0 | 144.0 | 137.0 | 132.0 | 121.0 | 127.0 | 126.0 | 127.0 | 113.0 | 114.5 | 115.0 | 134.9 | 107.7 | 99.0 | 93.5 | - | - |
| Other Current Liabilities | 41.3 | 45.0 | 170.0 | 356.0 | 124.0 | 101.0 | 100.0 | 114.0 | 106.0 | 99.0 | 127.0 | 181.8 | 212.4 | 134.0 | 144.0 | 144.9 | 117.1 | - | - |
| Total Current Liabilities | 440.3 | 1,089.7 | 1,184.0 | 1,514.0 | 1,180.0 | 1,153.0 | 962.0 | 879.0 | 918.0 | 887.0 | 944.0 | 1,063.3 | 1,191.8 | 924.6 | 874.1 | 785.8 | 798.5 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 549.6 | 540.9 | 890.0 | 908.0 | 960.0 | 940.0 | 931.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 743.6 | 980.8 | 975.0 | 969.0 | 921.0 | 863.0 | 676.0 | 640.0 | 552.0 | 922.0 | 900.0 | - | 1,030.2 | 1,049.9 | 961.6 | 703.4 | 621.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 574.0 | 460.7 | 784.0 | 813.0 | 759.0 | 541.0 | 481.0 | 541.0 | 495.0 | 453.0 | 433.0 | 430.8 | 458.7 | 438.7 | 383.6 | 354.8 | 329.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,131.0 | 7,814.2 | 2,139.4 | 7,947.0 | 6,759.0 | 6,932.0 | 5,377.0 | 4,490.0 | 4,403.0 | 4,696.0 | 4,718.0 | 4,399.0 | 4,191.0 | 3,967.6 | 3,598.3 | 3,230.4 | 3,144.6 | 3,220.6 | - |
| 1.3 |
| - |
| - |
| Additional Paid In Capital | 2,483.7 | 2,574.0 | 2,558.0 | 2,551.0 | 2,496.0 | 2,482.0 | 2,468.0 | 2,432.0 | 2,413.0 | 2,386.0 | 2,365.0 | 2,336.5 | 2,308.8 | 2,304.1 | 2,268.7 | 2,107.9 | 2,088.8 | - | - |
| Retained Earnings | 1,694.2 | 1,849.0 | 2,023.0 | 2,699.0 | 2,812.0 | 2,802.0 | 2,672.0 | 2,656.0 | 2,525.0 | 2,454.0 | 2,487.0 | 2,330.2 | 2,529.6 | 2,464.3 | 2,451.9 | 2,450.6 | 2,361.6 | - | - |
| Accumulated Other Comprehensive Income | 21.5 | 18.2 | 11.0 | 5.0 | 5.0 | (4.0) | (9.0) | (10.0) | (1.0) | 1.0 | 0.4 | 6.5 | (0.6) | (8.1) | (8.9) | (3.2) | (2.7) | - | - |
| Treasury Stock | 473.1 | 425.3 | 465.0 | 481.0 | 461.0 | 477.0 | 479.0 | 519.0 | 669.0 | 698.0 | 727.0 | 748.2 | 721.4 | 750.1 | 750.9 | 738.7 | 681.6 | - | - |
| Minority Interest | 465.7 | 776.8 | 794.0 | 754.0 | 807.0 | 789.0 | 751.0 | 733.0 | 623.0 | 605.0 | 577.0 | 527.9 | 551.4 | 644.0 | 639.7 | 647.0 | 662.6 | - | - |
| Total Stockholders Equity | 4,801.6 | 5,091.2 | 5,202.0 | 5,849.0 | 5,927.0 | 4,804.0 | 4,653.0 | 4,560.0 | 4,269.0 | 4,144.0 | 4,126.0 | 3,926.3 | 4,117.8 | 4,011.5 | 3,962.2 | 3,817.9 | 3,767.3 | 4,412.1 | 4,579.1 |
| Total Equity | 5,267.4 | 5,868.0 | 5,995.8 | 6,603.0 | 6,734.0 | 5,593.0 | 5,404.0 | 5,293.0 | 4,892.0 | 4,750.0 | 4,704.0 | 4,455.0 | 4,670.0 | 4,656.3 | 4,602.7 | 4,465.7 | 4,430.7 | 4,412.1 | 4,579.1 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 483.2 | 605.5 | 476.0 | 514.0 | 864.0 | 1,873.0 | 959.0 | 1,451.0 | 1,048.0 | 1,172.0 | 1,214.0 | 703.7 | 895.6 | 838.8 | 831.5 | 784.5 | 849.2 | - | - |
| Book Value | 4,801.6 | 5,091.2 | 5,202.0 | 5,849.0 | 5,927.0 | 4,804.0 | 4,653.0 | 4,560.0 | 4,269.0 | 4,144.0 | 4,126.0 | 3,926.3 | 4,117.8 | 4,011.5 | 3,962.2 | 3,817.9 | 3,767.3 | 4,412.1 | 4,579.1 |
| Tangible Book Value | 4,669.9 | 4,930.4 | 5,019.0 | 5,098.0 | 5,183.0 | 4,044.0 | 3,867.0 | 3,798.0 | 3,481.0 | 3,345.0 | 3,313.0 | 3,090.4 | 3,209.5 | 3,155.8 | 3,114.4 | 3,058.6 | 3,032.8 | 3,705.0 | - |
| 466.0 |
| 549.0 |
| 367.0 |
| 725.0 |
| 385.0 |
| 1,042.0 |
| 1,429.0 |
| 1,076.0 |
| 565.0 |
| 421.0 |
| 465.0 |
| 853.0 |
| 834.0 |
| 959.0 |
| 921.0 |
| 1,062.0 |
| 873.0 |
| 779.0 |
| 619.0 |
| 784.0 |
| 791.0 |
| 896.0 |
| 900.0 |
| 985.0 |
| 899.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 3.0 | 3.0 | - | - | - | - | 0.0 | 18.0 | 17.0 | 17.0 | 0.0 | 0.0 | 0.0 | 100.0 | 100.0 | - | - | 0.0 | - | - |
| Cash And Short Term Investments | 1,366.6 | 766.0 | 933.0 | 540.0 | 348.0 | 363.6 | 451.0 | 322.0 | 249.0 | 236.0 | 256.0 | 251.0 | 259.0 | 360.0 | 442.0 | 466.0 | 549.0 | 367.0 | 725.0 | 385.0 | 1,045.0 | 1,432.0 | 1,076.0 | 565.0 | 421.0 | 465.0 | 853.0 | 852.0 | 976.0 | 938.0 | 1,062.0 | 873.0 | 779.0 | 719.0 | 884.0 | 791.0 | 896.0 | 900.0 | 985.0 | 899.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 63.4 | 68.7 | 59.3 | 920.0 | 921.0 | 57.1 | 929.0 | 951.0 | 955.0 | 992.0 | 988.0 | 1,014.0 | 1,036.0 | 1,069.0 | 1,070.0 | 1,055.0 | 1,046.0 | 1,058.0 | 994.0 | 976.0 | 978.0 | 1,004.0 | 949.0 | 958.0 | 962.0 | 1,005.0 | 989.0 | 969.0 | 968.0 | 992.0 | 930.0 | 886.0 | 867.0 | 861.0 | 775.0 | 749.0 | 739.0 | 753.0 | 725.0 | 724.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3.7 | 4.1 | 4.0 | 130.0 | 182.0 | 4.1 | 167.0 | 148.0 | 184.0 | 208.0 | 181.0 | 216.0 | 269.0 | 268.0 | 252.0 | 213.0 | 184.0 | 178.0 | 142.0 | 189.0 | 145.0 | 154.0 | 164.0 | 152.0 | 218.0 | 169.0 | 147.0 | 154.0 | 165.0 | 150.0 | 132.0 | 153.0 | 153.0 | 145.0 | 107.0 | 149.0 | 151.0 | 151.0 | 148.0 | 184.0 |
| Prepaid Expenses | 33.9 | 28.2 | 29.4 | 76.0 | 98.0 | 32.4 | 88.0 | 88.0 | 107.0 | 86.0 | 99.0 | 104.0 | 113.0 | 102.0 | 94.0 | 106.0 | 109.0 | |||||||||||||||||||||||
| Other Current Assets | 13.0 | 14.0 | 14.0 | 32.0 | 38.0 | 31.1 | 40.0 | 42.0 | 49.0 | 52.0 | 60.0 | 63.0 | 71.0 | 58.0 | 57.0 | 54.0 | 62.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | 1.6 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,520.1 | 923.5 | 1,079.7 | 1,786.0 | 1,673.0 | 1,695.2 | 1,746.0 | 1,641.0 | 1,628.0 | 1,660.0 | 1,680.0 | 1,746.0 | 1,903.0 | 2,028.0 | 2,086.0 | 2,051.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 7,009.3 | 14,468.0 | 14,357.0 | 7,013.7 | 14,409.0 | 14,224.0 | 14,452.0 | 15,612.0 | 15,497.0 | 15,322.0 | 15,183.0 | 14,971.0 | 14,928.0 | 14,723.0 | 14,423.0 | 14,265.0 | 14,060.0 | 13,857.0 | 13,742.0 | 13,659.0 | 13,375.0 | 13,160.0 | 13,103.0 | 12,864.0 | 12,522.0 | 12,348.0 | 12,189.0 | 12,074.0 | 11,873.0 | 11,754.0 | 11,820.0 | 11,742.0 | 11,634.0 | 11,726.0 | 11,729.0 | 11,679.0 | 11,551.0 | 11,520.0 |
| Accumulated Depreciation | 4,198.5 | 4,156.7 | 4,125.8 | 9,660.0 | 9,486.0 | 4,137.5 | 9,422.0 | 9,236.0 | 9,400.0 | 10,550.0 | 10,499.0 | 10,390.0 | 10,311.0 | 10,211.0 | 10,281.0 | 10,170.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,025.3 | 2,965.5 | 2,883.5 | 4,808.0 | 4,871.0 | 2,876.2 | 4,987.0 | 4,988.0 | 5,052.0 | 5,062.0 | 4,998.0 | 4,932.0 | 4,872.0 | 4,760.0 | 4,647.0 | 4,553.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 457.5 | 433.6 | 470.6 | 464.0 | 498.0 | 471.8 | 495.0 | 478.0 | 497.0 | 477.0 | 492.0 | 472.0 | 491.0 | 468.0 | 476.0 | 455.0 | 478.0 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | 547.0 | 547.0 | 547.0 | 547.0 | 547.0 | 547.0 | 547.0 | 547.0 | ||||||||||||||||||||||
| Intangible Assets | 124.4 | 131.7 | 139.0 | 146.0 | 154.0 | 160.8 | 168.0 | 173.0 | 178.0 | 183.0 | 188.0 | 193.0 | 199.0 | 204.0 | 210.0 | 208.0 | 199.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 513.2 | 515.1 | 523.1 | 975.0 | 978.0 | 520.9 | 970.0 | 966.0 | 979.0 | 987.0 | 988.0 | 988.0 | 986.0 | 995.0 | 1,010.0 | 1,022.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 161.9 | 159.6 | 137.9 | 726.0 | 729.0 | 139.4 | 728.0 | 753.0 | 783.0 | 807.0 | 777.0 | 780.0 | 793.0 | 796.0 | 758.0 | 675.0 | 668.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,211.3 | 8,398.3 | 8,532.4 | 13,526.0 | 8,036.8 | 13,682.2 | 13,726.5 | 13,872.0 | 13,866.0 | 13,921.0 | 14,414.0 | 14,406.0 | 14,539.0 | 14,550.0 | 14,479.0 | 14,242.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 84.2 | 125.1 | 164.6 | 270.0 | 276.0 | 47.0 | 270.0 | 282.0 | 284.0 | 277.0 | 270.0 | 278.0 | 277.0 | 285.0 | 266.0 | 243.0 | 245.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 26.3 | 26.2 | 26.5 | 148.0 | 151.0 | 27.5 | 151.0 | 145.0 | 147.0 | 147.0 | 147.0 | 147.0 | 145.0 | 146.0 | 146.0 | 146.0 | ||||||||||||||||||||||||
| Accrued Expenses | 27.6 | 56.8 | 51.9 | 97.0 | 62.0 | 147.1 | 107.0 | 94.0 | 59.0 | 149.0 | 110.0 | 104.0 | 78.0 | 144.0 | 107.0 | 98.0 | 77.0 | |||||||||||||||||||||||
| Other Current Liabilities | 38.9 | 41.3 | 39.8 | 127.0 | 123.0 | 45.0 | 132.0 | 149.0 | 148.0 | 170.0 | 155.0 | 268.0 | 295.0 | 356.0 | 300.0 | 240.0 | 189.0 | |||||||||||||||||||||||
| Total Current Liabilities | 443.7 | 440.3 | 571.4 | 1,001.0 | 960.0 | 1,089.7 | 1,098.0 | 1,086.0 | 1,031.0 | 1,184.0 | 1,327.0 | 1,278.0 | 1,225.0 | 1,514.0 | 1,409.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 548.4 | 549.6 | 555.1 | 867.0 | 867.0 | 540.9 | 862.0 | 873.0 | 883.0 | 890.0 | 896.0 | 900.0 | 900.0 | 908.0 | 926.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 699.2 | 743.6 | 715.1 | 982.0 | 987.0 | 980.8 | 961.0 | 992.0 | 988.0 | 975.0 | 1,003.0 | 987.0 | 974.0 | 969.0 | 967.0 | 971.0 | 948.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 584.5 | 574.0 | 576.9 | 815.0 | 807.0 | 460.7 | 812.0 | 786.0 | 780.0 | 784.0 | 819.0 | 820.0 | 813.0 | 813.0 | 867.0 | 879.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,948.4 | 3,131.0 | 3,247.4 | 7,710.8 | 2,185.3 | 7,814.2 | 7,853.9 | 7,889.8 | 7,862.0 | 7,925.2 | 7,897.0 | 7,869.0 | 7,964.0 | 7,947.0 | 7,789.0 | 7,499.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.3 | 1.0 | 1.0 | 1.3 | 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 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Additional Paid In Capital | 2,485.6 | 2,483.7 | 2,478.9 | 2,535.0 | 2,581.0 | 2,574.0 | 2,557.0 | 2,542.0 | 2,570.0 | 2,558.0 | 2,544.0 | 2,532.0 | 2,552.0 | 2,551.0 | 2,527.0 | 2,511.0 | ||||||||||||||||||||||||
| Retained Earnings | 1,813.5 | 1,694.2 | 1,301.1 | 1,765.0 | 1,818.0 | 1,849.0 | 1,865.0 | 1,957.0 | 2,008.0 | 2,023.0 | 2,567.0 | 2,606.0 | 2,658.0 | 2,699.0 | 2,763.0 | 2,810.0 | 2,824.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 21.1 | 21.5 | 17.3 | 18.0 | 18.0 | 18.2 | 11.0 | 11.0 | 11.0 | 11.0 | 5.0 | 5.0 | 5.0 | 5.0 | 7.0 | 6.0 | ||||||||||||||||||||||||
| Treasury Stock | 471.2 | 473.1 | 405.5 | 389.0 | 414.0 | 425.3 | 433.0 | 437.0 | 460.0 | 465.0 | 465.0 | 466.0 | 474.0 | 481.0 | 468.0 | 463.0 | 456.0 | 461.0 | ||||||||||||||||||||||
| Minority Interest | 338.6 | 465.7 | 817.9 | 811.0 | 774.0 | 776.8 | 798.0 | 834.0 | 800.0 | 794.0 | 791.0 | 785.0 | 759.0 | 754.0 | 786.0 | 804.0 | 801.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 4,924.3 | 4,801.6 | 4,467.0 | 5,004.0 | 5,078.0 | 5,091.2 | 5,075.0 | 5,148.0 | 5,204.0 | 5,202.0 | 5,726.0 | 5,752.0 | 5,816.0 | 5,849.0 | 5,904.0 | 5,939.0 | ||||||||||||||||||||||||
| Total Equity | 5,262.9 | 5,267.4 | 5,285.0 | 5,815.2 | 5,851.5 | 5,868.0 | 5,872.5 | 5,982.2 | 6,004.0 | 5,995.8 | 6,517.0 | 6,537.0 | 6,575.0 | 6,603.0 | 6,690.0 | 6,743.0 | 6,761.0 | 6,734.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,076.4 | 483.2 | 508.4 | 785.0 | 713.0 | 605.5 | 648.0 | 555.0 | 597.0 | 476.0 | 353.0 | 468.0 | 678.0 | 514.0 | 677.0 | 817.0 | 970.0 | 864.0 | ||||||||||||||||||||||
| Book Value | 4,924.3 | 4,801.6 | 4,467.0 | 5,004.0 | 5,078.0 | 5,091.2 | 5,075.0 | 5,148.0 | 5,204.0 | 5,202.0 | 5,726.0 | 5,752.0 | 5,816.0 | 5,849.0 | 5,904.0 | 5,939.0 | 5,960.0 | 5,927.0 | ||||||||||||||||||||||
| Tangible Book Value | 4,799.9 | 4,669.9 | 4,328.1 | 4,858.0 | 4,924.0 | 4,930.4 | 4,907.0 | 4,975.0 | 5,026.0 | 5,019.0 | 4,991.0 | 5,012.0 | 5,070.0 | 5,098.0 | 5,147.0 | 5,184.0 | 5,214.0 | |||||||||||||||||||||||
| 103.0 |
| 104.0 |
| 108.0 |
| 114.0 |
| 105.0 |
| 109.0 |
| 106.0 |
| 115.0 |
| 98.0 |
| 98.0 |
| 95.0 |
| 91.0 |
| 103.0 |
| 102.0 |
| 103.0 |
| 104.0 |
| 112.0 |
| 109.0 |
| 111.0 |
| 116.0 |
| 115.0 |
| 113.0 |
| 121.0 |
| 61.0 |
| 56.0 |
| 50.0 |
| 53.0 |
| 36.0 |
| 39.0 |
| 39.0 |
| 33.0 |
| 29.0 |
| 28.0 |
| 28.0 |
| 28.0 |
| 28.0 |
| 30.0 |
| 43.0 |
| 42.0 |
| 27.0 |
| 31.0 |
| 26.0 |
| 30.0 |
| 32.0 |
| 34.0 |
| 31.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,085.0 |
| 2,044.0 |
| 2,297.0 |
| 1,991.0 |
| 2,642.0 |
| 3,026.0 |
| 2,670.0 |
| 2,086.0 |
| 1,950.0 |
| 1,921.0 |
| 2,245.0 |
| 2,228.0 |
| 2,335.0 |
| 2,330.0 |
| 2,387.0 |
| 2,160.0 |
| 2,043.0 |
| 1,966.0 |
| 2,004.0 |
| 1,924.0 |
| 2,025.0 |
| 2,059.0 |
| 2,110.0 |
| 2,065.0 |
| 10,038.0 |
| 9,904.0 |
| 9,952.0 |
| 9,885.0 |
| 9,791.0 |
| 9,687.0 |
| 9,648.0 |
| 9,545.0 |
| 9,508.0 |
| 9,337.0 |
| 9,169.0 |
| 9,030.0 |
| 8,907.0 |
| 8,728.0 |
| 8,644.0 |
| 8,495.0 |
| 8,485.0 |
| 8,318.0 |
| 8,297.0 |
| 8,353.0 |
| 8,280.0 |
| 8,124.0 |
| 8,002.0 |
| 7,907.0 |
| 4,385.0 |
| 4,361.0 |
| 4,108.0 |
| 3,972.0 |
| 3,951.0 |
| 3,972.0 |
| 3,727.0 |
| 3,615.0 |
| 3,595.0 |
| 3,527.0 |
| 3,353.0 |
| 3,318.0 |
| 3,282.0 |
| 3,346.0 |
| 3,229.0 |
| 3,259.0 |
| 3,335.0 |
| 3,424.0 |
| 3,337.0 |
| 3,373.0 |
| 3,449.0 |
| 3,555.0 |
| 3,549.0 |
| 3,613.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 457.0 |
| 487.0 |
| 465.0 |
| 475.0 |
| 456.0 |
| 487.0 |
| 464.0 |
| 487.0 |
| 467.0 |
| 490.0 |
| 469.0 |
| 485.0 |
| 459.0 |
| 481.0 |
| 458.0 |
| 469.0 |
| 435.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 547.0 |
| 547.0 |
| 547.0 |
| 547.0 |
| 547.0 |
| 547.0 |
| 547.0 |
| 547.0 |
| 509.0 |
| 509.0 |
| 509.0 |
| 509.0 |
| 509.0 |
| 509.0 |
| 509.0 |
| 509.0 |
| 508.0 |
| 770.0 |
| 770.0 |
| 766.0 |
| 766.0 |
| 766.0 |
| 197.0 |
| 202.0 |
| 207.0 |
| 213.0 |
| 213.0 |
| 219.0 |
| 226.0 |
| 232.0 |
| 239.0 |
| 235.0 |
| 241.0 |
| 247.0 |
| 253.0 |
| 260.0 |
| 266.0 |
| 273.0 |
| 279.0 |
| 26.0 |
| 28.0 |
| 31.0 |
| 33.0 |
| 36.0 |
| 39.0 |
| 1,033.0 |
| 1,040.0 |
| 1,021.0 |
| 1,021.0 |
| 1,005.0 |
| 998.0 |
| 988.0 |
| 985.0 |
| 975.0 |
| 972.0 |
| 970.0 |
| 963.0 |
| 965.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 710.0 |
| 648.0 |
| 626.0 |
| 627.0 |
| 652.0 |
| 580.0 |
| 586.0 |
| 576.0 |
| 607.0 |
| 579.0 |
| 568.0 |
| 720.0 |
| 616.0 |
| 594.0 |
| 586.0 |
| 587.0 |
| 422.0 |
| 385.0 |
| 348.0 |
| 449.0 |
| 434.0 |
| 392.0 |
| 366.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,124.0 |
| 13,493.0 |
| 13,446.0 |
| 12,780.0 |
| 13,407.0 |
| 12,525.0 |
| 11,895.0 |
| 11,161.0 |
| 10,895.0 |
| 10,781.0 |
| 10,881.0 |
| 10,795.0 |
| 10,787.0 |
| 9,783.0 |
| 9,719.0 |
| 9,498.0 |
| 9,481.0 |
| 9,295.0 |
| 9,210.0 |
| 9,378.0 |
| 9,349.0 |
| 9,446.0 |
| 9,449.0 |
| 9,426.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 236.0 |
| 207.0 |
| 199.0 |
| 202.0 |
| 193.0 |
| 168.0 |
| 181.0 |
| 181.0 |
| 189.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 144.0 |
| 141.0 |
| 139.0 |
| 138.0 |
| 134.0 |
| 129.0 |
| 125.0 |
| 124.0 |
| 121.0 |
| 116.0 |
| 115.0 |
| 112.0 |
| 110.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.0 |
| 112.0 |
| 92.0 |
| 73.0 |
| 132.0 |
| 107.0 |
| 85.0 |
| 77.0 |
| 121.0 |
| 111.0 |
| 77.0 |
| 73.0 |
| 127.0 |
| 115.0 |
| 84.0 |
| 77.0 |
| 126.0 |
| 112.0 |
| 78.0 |
| 77.0 |
| 127.0 |
| 115.0 |
| 96.0 |
| 124.0 |
| 104.0 |
| 98.0 |
| 96.0 |
| 101.0 |
| 76.0 |
| 86.0 |
| 78.0 |
| 100.0 |
| 90.0 |
| 85.0 |
| 92.0 |
| 114.0 |
| 93.0 |
| 98.0 |
| 95.0 |
| 106.0 |
| 84.0 |
| 87.0 |
| 85.0 |
| 99.0 |
| 85.0 |
| 96.0 |
| 1,234.0 |
| 1,115.0 |
| 1,180.0 |
| 1,288.0 |
| 986.0 |
| 963.0 |
| 1,153.0 |
| 965.0 |
| 882.0 |
| 900.0 |
| 962.0 |
| 1,001.0 |
| 925.0 |
| 965.0 |
| 879.0 |
| 852.0 |
| 729.0 |
| 750.0 |
| 918.0 |
| 829.0 |
| 786.0 |
| 738.0 |
| 887.0 |
| 887.0 |
| 898.0 |
| 940.0 |
| 951.0 |
| 960.0 |
| 947.0 |
| 951.0 |
| 941.0 |
| 940.0 |
| 938.0 |
| 938.0 |
| 929.0 |
| 931.0 |
| 931.0 |
| 927.0 |
| 929.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 921.0 |
| 919.0 |
| 903.0 |
| 890.0 |
| 863.0 |
| 893.0 |
| 825.0 |
| 750.0 |
| 676.0 |
| 664.0 |
| 681.0 |
| 665.0 |
| 640.0 |
| 642.0 |
| 636.0 |
| 634.0 |
| 552.0 |
| 898.0 |
| 899.0 |
| 921.0 |
| 922.0 |
| 910.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 770.0 |
| 759.0 |
| 750.0 |
| 538.0 |
| 558.0 |
| 541.0 |
| 530.0 |
| 515.0 |
| 491.0 |
| 481.0 |
| 475.0 |
| 450.0 |
| 446.0 |
| 541.0 |
| 542.0 |
| 523.0 |
| 516.0 |
| 495.0 |
| 480.0 |
| 472.0 |
| 467.0 |
| 453.0 |
| 461.0 |
| 447.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,363.0 |
| 6,759.0 |
| 6,718.0 |
| 6,723.0 |
| 7,353.0 |
| 6,932.0 |
| 6,306.0 |
| 5,658.0 |
| 5,446.0 |
| 5,377.0 |
| 5,488.0 |
| 5,402.0 |
| 5,430.0 |
| 4,490.0 |
| 4,469.0 |
| 4,326.0 |
| 4,342.0 |
| 4,403.0 |
| 4,651.0 |
| 4,586.0 |
| 4,558.0 |
| 4,696.0 |
| 4,695.0 |
| 4,690.0 |
| 2,511.0 |
| 2,496.0 |
| 2,478.0 |
| 2,462.0 |
| 2,488.0 |
| 2,482.0 |
| 2,479.0 |
| 2,472.0 |
| 2,489.0 |
| 2,468.0 |
| 2,456.0 |
| 2,438.0 |
| 2,442.0 |
| 2,432.0 |
| 2,424.0 |
| 2,418.0 |
| 2,421.0 |
| 2,413.0 |
| 2,404.0 |
| 2,393.0 |
| 2,394.0 |
| 2,386.0 |
| 2,373.0 |
| 2,363.0 |
| 2,812.0 |
| 2,819.0 |
| 2,812.0 |
| 2,830.0 |
| 2,802.0 |
| 2,809.0 |
| 2,751.0 |
| 2,718.0 |
| 2,672.0 |
| 2,680.0 |
| 2,684.0 |
| 2,683.0 |
| 2,656.0 |
| 2,683.0 |
| 2,692.0 |
| 2,696.0 |
| 2,525.0 |
| 2,257.0 |
| 2,457.0 |
| 2,473.0 |
| 2,454.0 |
| 2,477.0 |
| 2,487.0 |
| 6.0 |
| 5.0 |
| (2.0) |
| (2.0) |
| (3.0) |
| (4.0) |
| (7.0) |
| (7.0) |
| (8.0) |
| (9.0) |
| (10.0) |
| (10.0) |
| (10.0) |
| (10.0) |
| (3.0) |
| (3.0) |
| (3.0) |
| (1.0) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| 459.0 |
| 458.0 |
| 472.0 |
| 477.0 |
| 478.0 |
| 479.0 |
| 480.0 |
| 479.0 |
| 481.0 |
| 488.0 |
| 505.0 |
| 519.0 |
| 563.0 |
| 624.0 |
| 643.0 |
| 669.0 |
| 679.0 |
| 684.0 |
| 693.0 |
| 698.0 |
| 703.0 |
| 717.0 |
| 807.0 |
| 817.0 |
| 836.0 |
| 802.0 |
| 789.0 |
| 785.0 |
| 765.0 |
| 729.0 |
| 751.0 |
| 747.0 |
| 768.0 |
| 746.0 |
| 733.0 |
| 708.0 |
| 688.0 |
| 667.0 |
| 623.0 |
| 576.0 |
| 625.0 |
| 615.0 |
| 605.0 |
| 605.0 |
| 601.0 |
| 5,960.0 |
| 5,927.0 |
| 5,911.0 |
| 5,221.0 |
| 5,252.0 |
| 4,804.0 |
| 4,804.0 |
| 4,738.0 |
| 4,720.0 |
| 4,653.0 |
| 4,646.0 |
| 4,625.0 |
| 4,611.0 |
| 4,560.0 |
| 4,542.0 |
| 4,484.0 |
| 4,472.0 |
| 4,269.0 |
| 3,983.0 |
| 4,167.0 |
| 4,175.0 |
| 4,144.0 |
| 4,148.0 |
| 4,134.0 |
| 6,728.0 |
| 6,057.0 |
| 6,054.0 |
| 5,593.0 |
| 5,589.0 |
| 5,503.0 |
| 5,449.0 |
| 5,404.0 |
| 5,393.0 |
| 5,393.0 |
| 5,357.0 |
| 5,293.0 |
| 5,250.0 |
| 5,172.0 |
| 5,139.0 |
| 4,892.0 |
| 4,559.0 |
| 4,792.0 |
| 4,791.0 |
| 4,750.0 |
| 4,754.0 |
| 4,736.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,009.0 |
| 1,005.0 |
| 1,679.0 |
| 1,873.0 |
| 1,705.0 |
| 1,204.0 |
| 1,050.0 |
| 959.0 |
| 1,244.0 |
| 1,303.0 |
| 1,370.0 |
| 1,451.0 |
| 1,535.0 |
| 1,431.0 |
| 1,293.0 |
| 1,048.0 |
| 1,175.0 |
| 1,138.0 |
| 1,287.0 |
| 1,172.0 |
| 1,223.0 |
| 1,167.0 |
| 5,911.0 |
| 5,221.0 |
| 5,252.0 |
| 4,804.0 |
| 4,804.0 |
| 4,738.0 |
| 4,720.0 |
| 4,653.0 |
| 4,646.0 |
| 4,625.0 |
| 4,611.0 |
| 4,560.0 |
| 4,542.0 |
| 4,484.0 |
| 4,472.0 |
| 4,269.0 |
| 3,983.0 |
| 4,167.0 |
| 4,175.0 |
| 4,144.0 |
| 4,148.0 |
| 4,134.0 |
| 5,183.0 |
| 5,162.0 |
| 4,467.0 |
| 4,492.0 |
| 4,044.0 |
| 4,038.0 |
| 3,965.0 |
| 3,941.0 |
| 3,867.0 |
| 3,902.0 |
| 3,875.0 |
| 3,855.0 |
| 3,798.0 |
| 3,773.0 |
| 3,709.0 |
| 3,690.0 |
| 3,481.0 |
| 3,449.0 |
| 3,369.0 |
| 3,374.0 |
| 3,345.0 |
| 3,346.0 |
| 3,329.0 |