| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 166.1 | 157.3 | 141.7 | 219.0 | 158.5 | 242.8 | 331.1 | 232.1 | 137.2 | 73.5 | 140.2 | 81.0 | 66.7 | 76.3 | 145.8 | 188.4 | 252.4 | 362.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 166.1 | 157.3 | 141.7 | 219.0 | 158.5 | 242.8 | 331.1 | 232.1 | 137.2 | 73.5 | 140.2 | 81.0 | 66.7 | 76.3 | 145.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 1,474.6 | 1,618.3 | 1,471.0 | 1,408.4 | 1,331.9 | 862.8 | 855.0 | 865.5 | 827.6 | 674.6 | 515.8 | 567.3 | 658.8 | 514.9 | 575.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 429.3 | 334.3 | 371.5 | 393.8 | 153.4 | 181.5 | 161.5 | 164.7 | 204.5 | 137.7 | 141.0 | 168.9 | 150.7 | 99.4 | 92.2 | 50.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 33,201.1 | 29,559.4 | 26,265.2 | 23,913.2 | 20,596.1 | 20,185.0 | 19,876.8 | 17,220.7 | 14,205.4 | 12,518.7 | 11,935.1 | 6,521.1 | 5,758.4 | 4,708.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 1,873.0 | 2,012.5 | 1,574.9 | 1,448.8 | 1,402.3 | 833.8 | 954.8 | - | - | - | - | - | - | - | 345.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 17,432.5 | 14,174.6 | 12,953.9 | 11,536.4 | 6,597.2 | 7,755.7 | 7,822.4 | 5,632.4 | 4,703.0 | 4,606.0 | 5,718.8 | 2,855.5 | 2,989.3 | 2,475.3 | 1,567.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 17,432.5 | 14,174.6 | 12,953.9 | 11,536.4 | 6,747.2 | 8,112.2 | 8,192.4 | 6,661.8 | 5,053.0 | 4,606.0 | 5,718.8 | 2,855.5 | 2,989.3 | 2,475.3 | 1,567.0 | 1,534.7 | ||
| (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 | 100.1 | 166.1 | 124.1 | 113.1 | 151.4 | 157.3 | 127.2 | 166.4 | 109.9 | 141.7 | 139.5 | 169.4 | 211.8 | 219.0 | 192.9 | |||||||||||||||||||||||||
| - |
| 188.4 |
| 252.4 |
| 362.8 |
| 466.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 138.0 | 124.6 | 98.5 | 155.5 | 82.9 | 87.7 | 69.7 | 41.3 | 62.7 | 36.4 | 17.3 | 20.9 | 18.9 | 13.4 | 11.7 | 16.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,362.7 | 2,296.3 | 2,194.6 | 2,356.6 | 1,769.8 | 1,460.3 | 1,658.3 | 1,418.9 | 1,269.9 | 1,006.8 | 920.0 | 882.5 | 897.2 | 733.3 | 866.5 | 750.5 | - | - |
| 3,821.1 |
| 3,331.4 |
| - |
| - |
| Accumulated Depreciation | 12,666.3 | 11,496.7 | 10,458.8 | 9,698.6 | 8,928.4 | 8,011.4 | 5,328.3 | 4,292.3 | 3,775.4 | 2,827.7 | 2,232.4 | 1,696.5 | 1,408.5 | 1,170.0 | 1,001.6 | 822.4 | - | - |
| Property,Plant & Equipment Net | 20,534.8 | 18,062.7 | 15,806.4 | 14,214.6 | 11,667.7 | 12,173.6 | 14,548.5 | 12,928.4 | 10,430.0 | 9,691.0 | 9,702.7 | 4,824.6 | 4,349.9 | 3,538.0 | 2,819.5 | 2,509.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 307.1 | 193.3 | 146.3 | 131.3 | 586.5 | 714.0 | 738.7 | 490.5 | 221.6 | 240.8 | 258.9 | 50.2 | 55.9 | 53.1 | 36.8 | - | - | - |
| Goodwill | 112.3 | 45.2 | 45.2 | 45.2 | 45.2 | 45.2 | 45.2 | 46.6 | 256.6 | 210.0 | 417.0 | 0.0 | - | - | - | - | - | - |
| Intangible Assets | 1,651.4 | 1,977.4 | 2,350.6 | 2,734.6 | 1,094.8 | 1,382.4 | 1,735.0 | 1,983.2 | 2,165.8 | 1,654.0 | 1,810.1 | 591.9 | 653.4 | 680.8 | - | - | - | - |
| Operating Lease Right Of Use Assets | 93.9 | 103.7 | 64.2 | 57.3 | 50.8 | 52.7 | 42.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (3.5) | (3.5) | (3.5) | (3.5) | - | - |
| Other Non-Current Assets | 327.4 | 179.1 | 140.6 | 98.4 | 81.7 | 96.1 | 99.1 | 36.5 | 21.5 | 63.5 | 67.4 | 58.5 | 89.1 | 94.7 | 95.9 | 100.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 25,218.4 | 22,734.1 | 20,671.8 | 19,560.0 | 15,208.2 | 15,875.7 | 18,815.1 | 16,938.2 | 14,388.6 | 12,871.2 | 13,211.0 | 6,423.5 | 6,022.5 | 5,105.0 | 3,831.0 | 3,393.8 | 3,367.5 | - |
| 254.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | 150.0 | 356.5 | 370.0 | 1,029.4 | 350.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 24.3 | 25.2 | 21.8 | 14.4 | 11.7 | 12.0 | 7.8 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 358.6 | 336.0 | 281.7 | 289.5 | 272.2 | 186.4 | 176.8 | 57.3 | 52.8 | 37.2 | 16.0 | 46.1 | 40.2 | 40.7 | 354.6 | 335.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,546.8 | 3,172.6 | 2,760.9 | 3,066.7 | 2,298.5 | 1,779.4 | 1,872.6 | 2,798.8 | 1,616.6 | 1,167.6 | 874.9 | 826.5 | 770.4 | 686.6 | 741.1 | 624.2 | - | - |
| 1,534.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 89.5 | 90.4 | 56.5 | 28.6 | 34.5 | 46.2 | 47.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 115.5 | 119.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,393.5 | 872.1 | 535.8 | 327.7 | 136.0 | 152.1 | 434.2 | 525.2 | 479.0 | 941.2 | 177.8 | 138.7 | 135.5 | 131.2 | 120.5 | 111.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 395.0 | 392.3 | 415.1 | 341.2 | 301.6 | 309.1 | 305.6 | 262.2 | 597.9 | 215.1 | 186.9 | 63.3 | 60.7 | 53.7 | 55.9 | 54.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 22,020.2 | 18,315.9 | 16,061.8 | 14,577.8 | 10,029.5 | 9,972.5 | 10,372.2 | 9,467.4 | 7,632.6 | 7,146.8 | 6,960.8 | 3,884.0 | 3,931.2 | 3,351.6 | 2,500.3 | 2,357.7 | 2,612.6 | - |
| - |
| - |
| Additional Paid In Capital | 3,088.1 | 3,089.1 | 3,058.8 | 3,702.3 | 4,268.9 | 4,839.9 | 5,221.2 | 6,154.9 | 6,302.8 | 5,506.2 | 1,457.4 | 164.9 | 151.6 | 184.4 | 229.5 | 244.5 | - | - |
| Retained Earnings | 2,294.4 | 1,190.0 | 492.0 | (626.8) | (1,822.3) | (1,893.5) | (339.6) | (130.4) | (77.2) | (187.3) | 26.9 | 25.5 | 20.5 | (32.0) | (70.1) | (100.8) | - | - |
| Accumulated Other Comprehensive Income | 113.8 | 27.5 | 85.6 | 54.7 | (230.9) | (141.8) | 92.5 | 94.3 | (29.9) | (38.3) | 5.7 | 4.8 | (0.5) | 1.2 | (1.3) | 0.6 | - | - |
| Treasury Stock | 2,428.6 | 1,714.4 | 896.9 | 464.7 | 204.1 | 150.9 | 53.5 | 39.6 | 35.6 | 32.2 | 28.7 | 25.4 | 22.8 | 9.5 | 0.0 | - | - | - |
| Minority Interest | 130.3 | 1,825.8 | 1,870.3 | 2,316.5 | 3,166.9 | 3,249.3 | 3,522.1 | 1,391.4 | 595.7 | 475.8 | 4,788.8 | 2,369.7 | 1,942.5 | 1,609.3 | 1,172.6 | 891.8 | - | - |
| Total Stockholders Equity | 3,067.9 | 2,592.4 | 2,739.7 | 2,665.7 | 2,011.8 | 2,653.9 | 4,920.8 | 6,079.4 | 6,160.3 | 5,248.6 | 1,461.4 | 169.8 | 148.8 | 144.1 | 158.1 | 144.3 | 754.9 | 822.0 |
| Total Equity | 3,198.2 | 4,418.2 | 4,610.0 | 4,982.2 | 5,178.7 | 5,903.2 | 8,442.9 | 7,470.8 | 6,756.0 | 5,724.4 | 6,250.2 | 2,539.5 | 2,091.3 | 1,753.4 | 1,330.7 | 1,036.1 | 754.9 | 822.0 |
| - |
| - |
| Net debt | 17,266.4 | 14,017.3 | 12,812.2 | 11,317.4 | 6,588.7 | 7,869.4 | 7,861.3 | 6,429.7 | 4,915.8 | 4,532.5 | 5,578.6 | 2,774.5 | 2,922.6 | 2,399.0 | 1,421.2 | 1,346.3 | - | - |
| Working Capital | (1,184.1) | (876.3) | (566.3) | (710.1) | (528.7) | (319.1) | (214.3) | (1,379.9) | (346.7) | (160.8) | 45.1 | 56.0 | 126.8 | 46.7 | 125.4 | 126.3 | - | - |
| Book Value | 3,067.9 | 2,592.4 | 2,739.7 | 2,665.7 | 2,011.8 | 2,653.9 | 4,920.8 | 6,079.4 | 6,160.3 | 5,248.6 | 1,461.4 | 169.8 | 148.8 | 144.1 | 158.1 | 144.3 | 754.9 | 822.0 |
| Tangible Book Value | 1,304.2 | 569.8 | 343.9 | (114.1) | 871.8 | 1,226.3 | 3,140.6 | 4,049.6 | 3,737.9 | 3,384.6 | (765.7) | (422.1) | (504.6) | (536.7) | - | - | - | - |
| 154.0 |
| 135.9 |
| 158.5 |
| 228.6 |
| 209.0 |
| 248.5 |
| 242.8 |
| 275.0 |
| 196.2 |
| 375.2 |
| 331.1 |
| 326.3 |
| 226.5 |
| 124.9 |
| 232.1 |
| 203.2 |
| 281.6 |
| 219.8 |
| 137.2 |
| 114.1 |
| 98.7 |
| 80.0 |
| 73.5 |
| 141.1 |
| 170.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 100.1 | 166.1 | 124.1 | 113.1 | 151.4 | 157.3 | 127.2 | 166.4 | 109.9 | 141.7 | 139.5 | 169.4 | 211.8 | 219.0 | 192.9 | 154.0 | 135.9 | 158.5 | 228.6 | 209.0 | 248.5 | 242.8 | 275.0 | 196.2 | 375.2 | 331.1 | 326.3 | 226.5 | 124.9 | 232.1 | 203.2 | 281.6 | 219.8 | 137.2 | 114.1 | 98.7 | 80.0 | 73.5 | 141.1 | 170.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,691.7 | 1,474.6 | 1,407.7 | 1,408.6 | 1,403.3 | 1,618.3 | 1,301.2 | 1,216.9 | 1,483.7 | 1,471.0 | 1,241.1 | 988.1 | 1,023.4 | 1,408.4 | 1,534.9 | 1,612.6 | 1,567.2 | 1,331.9 | 1,291.0 | 901.8 | 997.1 | 862.8 | 609.8 | 547.2 | 438.1 | 855.0 | 744.0 | 637.2 | 752.8 | 865.5 | 1,037.2 | 867.2 | 745.6 | 827.6 | 710.4 | 550.4 | 537.7 | 674.6 | 547.4 | 490.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 334.4 | 429.3 | 490.7 | 443.5 | 256.2 | 334.3 | 414.9 | 320.6 | 224.5 | 371.5 | 536.2 | 312.3 | 156.2 | 393.8 | 471.3 | 202.2 | 97.5 | 153.4 | 316.8 | 65.6 | 51.6 | 181.5 | 261.7 | 219.3 | 100.2 | 161.5 | 210.9 | 205.1 | 197.9 | 164.7 | 177.9 | 181.4 | 96.7 | 204.5 | 267.4 | 197.7 | 75.5 | 137.7 | 150.3 | 111.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 211.4 | 138.0 | 157.3 | 163.7 | 191.1 | 124.6 | 109.9 | 99.9 | 82.3 | 98.5 | 138.3 | 64.8 | 100.9 | 155.5 | 112.4 | 114.5 | 77.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,438.2 | 2,362.7 | 2,279.6 | 2,207.2 | 2,076.2 | 2,296.3 | 2,028.2 | 1,866.6 | 1,973.0 | 2,194.6 | 2,139.3 | 1,728.8 | 1,638.8 | 2,356.6 | 2,497.3 | 2,164.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 34,751.0 | 33,201.1 | 31,974.1 | 31,089.0 | 30,181.1 | 29,559.4 | 28,632.4 | 27,843.0 | 26,983.9 | 26,265.2 | 25,574.2 | 25,005.6 | 24,382.4 | 23,913.2 | 23,259.2 | 21,220.3 | 20,757.3 | 20,596.1 | 20,421.1 | 20,313.1 | 20,238.7 | 20,185.0 | 20,234.3 | 20,316.2 | 20,142.6 | 19,876.8 | 19,596.0 | 19,048.7 | 18,189.3 | 17,220.7 | 16,221.5 | 15,451.0 | 14,768.8 | 14,205.4 | 13,692.0 | 13,313.6 | 12,957.0 | 12,518.7 | 12,354.5 | 12,229.4 |
| Accumulated Depreciation | 12,980.1 | 12,666.3 | 12,364.0 | 12,068.7 | 11,775.5 | 11,496.7 | 11,207.2 | 10,951.8 | 10,701.1 | 10,458.8 | 10,240.7 | 10,115.2 | 9,912.4 | 9,698.6 | 9,542.8 | 9,342.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 21,770.9 | 20,534.8 | 19,610.1 | 19,020.3 | 18,405.6 | 18,062.7 | 17,425.2 | 16,891.2 | 16,282.8 | 15,806.4 | 15,333.5 | 14,890.4 | 14,470.0 | 14,214.6 | 13,716.4 | 11,878.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 315.0 | 307.1 | 315.9 | 268.6 | 217.6 | 193.3 | 177.3 | 159.8 | 152.2 | 146.3 | 138.3 | 131.8 | 134.7 | 131.3 | 136.4 | 137.1 | 579.8 | |||||||||||||||||||||||
| Goodwill | 118.9 | - | 45.2 | 45.2 | 45.2 | - | 45.2 | 45.2 | 45.2 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 2,201.2 | 1,651.4 | 1,732.9 | 1,814.4 | 1,895.9 | 1,977.4 | 2,070.7 | 2,164.0 | 2,257.3 | 2,350.6 | 2,446.6 | 2,542.6 | 2,638.6 | 2,734.6 | 2,839.7 | 1,038.8 | 1,066.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 343.5 | 327.4 | 203.1 | 176.1 | 170.3 | 179.1 | 167.1 | 165.7 | 163.7 | 140.6 | 114.2 | 119.7 | 107.2 | 98.4 | 149.9 | 95.5 | 88.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 27,107.3 | 25,218.4 | 24,174.8 | 23,512.8 | 22,800.3 | 22,734.1 | 21,903.8 | 21,264.2 | 20,846.1 | 20,671.8 | 20,189.6 | 19,461.8 | 19,025.5 | 19,560.0 | 19,389.9 | 15,334.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,987.9 | 1,873.0 | 1,584.4 | 1,726.7 | 1,889.8 | 2,012.5 | 1,467.9 | 1,686.8 | 1,709.5 | 1,574.9 | 1,581.3 | 1,173.3 | 1,255.3 | 1,448.8 | 1,806.4 | 1,901.0 | 1,803.5 | 1,402.3 | 1,652.3 | 1,034.5 | 947.7 | 833.8 | 617.7 | 607.7 | - | 954.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 193.2 | 358.6 | 281.1 | 214.0 | 163.7 | 336.0 | 320.7 | 243.0 | 295.9 | 281.7 | 292.0 | 283.0 | 188.6 | 289.5 | 293.7 | 255.2 | 202.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,395.9 | 3,546.8 | 2,947.2 | 3,176.7 | 3,198.1 | 3,172.6 | 2,627.3 | 2,890.6 | 2,814.5 | 2,760.9 | 2,682.1 | 2,320.6 | 2,466.6 | 3,066.7 | 3,393.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 19,131.8 | 17,432.5 | 17,431.3 | 16,850.5 | 16,208.7 | 14,174.6 | 14,254.7 | 13,567.0 | 13,056.0 | 12,953.9 | 12,920.4 | 12,398.8 | 12,178.6 | 11,536.4 | 11,197.8 | 7,460.8 | 7,248.7 | 6,597.2 | 6,786.7 | 6,975.5 | 7,372.7 | 7,755.7 | 7,914.1 | 7,841.5 | 7,920.4 | 7,822.4 | 7,279.7 | 6,639.0 | 7,118.5 | 5,632.4 | 5,678.9 | 5,392.5 | 5,064.2 | 4,703.0 | 4,368.6 | 3,937.5 | 4,213.3 | 4,606.0 | 4,725.9 | 4,778.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 80.9 | 79.7 | 76.6 | 56.5 | 35.5 | 39.6 | 27.2 | 28.6 | 59.7 | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,479.2 | 1,393.5 | 1,226.0 | 1,079.4 | 902.2 | 872.1 | 793.7 | 684.5 | 600.2 | 535.8 | 418.3 | 405.1 | 298.3 | 327.7 | 301.4 | 213.4 | 88.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 415.5 | 395.0 | 391.6 | 390.3 | 384.6 | 392.3 | 340.0 | 308.7 | 304.1 | 415.1 | 358.2 | 359.0 | 346.4 | 341.2 | 367.0 | 288.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 23,838.3 | 22,020.2 | 21,341.0 | 20,801.4 | 20,227.6 | 18,315.9 | 17,445.3 | 16,915.2 | 16,268.5 | 16,061.8 | 15,811.8 | 14,921.6 | 14,613.3 | 14,577.8 | 14,658.5 | 10,933.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 3,111.3 | 3,088.1 | 3,070.8 | 3,053.3 | 3,036.2 | 3,089.1 | 3,106.2 | 3,088.5 | 3,073.4 | 3,058.8 | 3,061.5 | 3,045.8 | 3,146.0 | 3,702.3 | 3,767.8 | 3,834.4 | ||||||||||||||||||||||||
| Retained Earnings | 2,556.9 | 2,294.4 | 1,966.2 | 1,705.4 | 1,295.3 | 1,190.0 | 1,004.7 | 783.9 | 654.1 | 492.0 | 305.5 | 199.5 | (129.8) | (626.8) | (944.8) | (1,137.9) | (1,734.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (14.7) | 113.8 | 57.4 | 43.2 | 6.1 | 27.5 | 65.1 | 11.4 | 33.9 | 85.6 | (5.3) | 130.8 | 84.8 | 54.7 | (6.7) | |||||||||||||||||||||||||
| Treasury Stock | 2,517.2 | 2,428.6 | 2,387.8 | 2,214.0 | 1,886.3 | 1,714.4 | 1,602.3 | 1,416.5 | 1,057.7 | 896.9 | 855.8 | 701.1 | 550.5 | 464.7 | 432.0 | 350.4 | 276.3 | 204.1 | ||||||||||||||||||||||
| Minority Interest | 132.5 | 130.3 | 127.0 | 123.3 | 121.2 | 1,825.8 | 1,884.6 | 1,881.5 | 1,873.7 | 1,870.3 | 1,871.7 | 1,865.0 | 1,861.5 | 2,316.5 | 2,346.9 | 2,331.0 | 2,320.3 | |||||||||||||||||||||||
| Total Stockholders Equity | 3,136.5 | 3,067.9 | 2,706.8 | 2,588.1 | 2,451.5 | 2,592.4 | 2,573.9 | 2,467.5 | 2,703.9 | 2,739.7 | 2,506.1 | 2,675.2 | 2,550.7 | 2,665.7 | 2,384.5 | 2,069.9 | ||||||||||||||||||||||||
| Total Equity | 3,269.0 | 3,198.2 | 2,833.8 | 2,711.4 | 2,572.7 | 4,418.2 | 4,458.5 | 4,349.0 | 4,577.6 | 4,610.0 | 4,377.8 | 4,540.2 | 4,412.2 | 4,982.2 | 4,731.4 | 4,400.9 | 4,017.3 | 5,178.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 19,131.8 | 17,432.5 | 17,431.3 | 16,850.5 | 16,208.7 | 14,174.6 | 14,254.7 | 13,567.0 | 13,056.0 | 12,953.9 | 12,920.4 | 12,398.8 | 12,178.6 | 11,536.4 | 11,197.8 | 7,460.8 | 7,248.7 | 6,597.2 | 7,126.7 | 7,335.5 | 7,642.7 | 8,112.2 | 7,914.1 | 7,841.5 | 7,920.4 | 7,822.4 | 7,525.7 | 6,937.3 | 7,426.1 | 6,661.8 | 5,678.9 | 5,392.5 | 5,064.2 | 4,703.0 | 4,897.2 | 4,438.0 | 4,748.2 | 4,881.0 | 4,725.9 | 4,778.3 |
| Net debt | 19,031.7 | 17,266.4 | 17,307.2 | 16,737.4 | 16,057.3 | 14,017.3 | 14,127.5 | 13,400.6 | 12,946.1 | 12,812.2 | 12,780.9 | 12,229.4 | 11,966.8 | 11,317.4 | 11,004.9 | 7,306.8 | 7,112.8 | 6,438.7 | ||||||||||||||||||||||
| Working Capital | (957.7) | (1,184.1) | (667.6) | (969.5) | (1,121.9) | (876.3) | (599.1) | (1,024.0) | (841.5) | (566.3) | (542.8) | (591.8) | (827.8) | (710.1) | (896.4) | (989.3) | (1,009.9) | |||||||||||||||||||||||
| Book Value | 3,136.5 | 3,067.9 | 2,706.8 | 2,588.1 | 2,451.5 | 2,592.4 | 2,573.9 | 2,467.5 | 2,703.9 | 2,739.7 | 2,506.1 | 2,675.2 | 2,550.7 | 2,665.7 | 2,384.5 | 2,069.9 | 1,697.0 | 2,011.8 | ||||||||||||||||||||||
| Tangible Book Value | 816.4 | 1,416.5 | 928.7 | 728.5 | 510.4 | 615.0 | 458.0 | 258.3 | 401.4 | 389.1 | 59.5 | 132.6 | (87.9) | (68.9) | (455.2) | 1,031.1 | 630.2 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.9 |
| 74.2 |
| 64.7 |
| 28.4 |
| 87.7 |
| 36.7 |
| 45.1 |
| 101.1 |
| 34.3 |
| 54.7 |
| 39.2 |
| 29.5 |
| 41.3 |
| 82.8 |
| 47.1 |
| 35.0 |
| 62.7 |
| 85.6 |
| 30.4 |
| 24.4 |
| 36.4 |
| 24.6 |
| 43.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,900.5 |
| 1,769.8 |
| 1,993.3 |
| 1,317.9 |
| 1,408.8 |
| 1,460.3 |
| 1,444.4 |
| 1,225.0 |
| 1,214.3 |
| 1,658.3 |
| 1,476.0 |
| 1,211.9 |
| 1,181.0 |
| 1,418.9 |
| 1,726.4 |
| 1,431.5 |
| 1,160.3 |
| 1,269.9 |
| 1,200.8 |
| 914.9 |
| 812.1 |
| 1,006.8 |
| 976.7 |
| 856.7 |
| 9,104.3 |
| 8,928.4 |
| 8,498.7 |
| 8,316.5 |
| 8,178.0 |
| 8,011.4 |
| 7,941.5 |
| 7,898.8 |
| 7,730.8 |
| 5,328.3 |
| 4,899.1 |
| 4,679.9 |
| 4,485.9 |
| 4,292.3 |
| 4,140.6 |
| 4,029.7 |
| 3,927.2 |
| 3,775.4 |
| 3,623.2 |
| 3,086.8 |
| 2,993.6 |
| 2,827.7 |
| 2,674.3 |
| 2,526.9 |
| 11,653.0 |
| 11,667.7 |
| 11,922.4 |
| 11,996.6 |
| 12,060.7 |
| 12,173.6 |
| 12,292.8 |
| 12,417.4 |
| 12,411.8 |
| 14,548.5 |
| 14,696.9 |
| 14,368.8 |
| 13,703.4 |
| 12,928.4 |
| 12,080.9 |
| 11,421.3 |
| 10,841.6 |
| 10,430.0 |
| 10,068.8 |
| 10,226.8 |
| 9,963.4 |
| 9,691.0 |
| 9,680.2 |
| 9,702.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 586.5 |
| 674.6 |
| 685.2 |
| 695.7 |
| 714.0 |
| 718.8 |
| 724.3 |
| 736.8 |
| 738.7 |
| 718.5 |
| 676.7 |
| 605.9 |
| 490.5 |
| 441.5 |
| 363.9 |
| 313.4 |
| 221.6 |
| 222.1 |
| 218.4 |
| 227.0 |
| 240.8 |
| 246.9 |
| 250.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.6 |
| 46.6 |
| 46.6 |
| 46.6 |
| 256.6 |
| 256.6 |
| 256.6 |
| 256.6 |
| 256.6 |
| 256.6 |
| 369.0 |
| 210.0 |
| 393.0 |
| 393.0 |
| 1,094.8 |
| 1,284.2 |
| 1,316.9 |
| 1,349.6 |
| 1,382.4 |
| 1,417.6 |
| 1,452.8 |
| 1,488.0 |
| 1,735.0 |
| 1,854.4 |
| 1,897.3 |
| 1,940.2 |
| 1,983.2 |
| 2,029.6 |
| 2,074.3 |
| 2,120.1 |
| 2,165.8 |
| 2,214.8 |
| 2,264.7 |
| 2,238.8 |
| 1,654.0 |
| 1,693.0 |
| 1,726.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.8 |
| 41.9 |
| 35.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.7 |
| 84.8 |
| 88.7 |
| 92.3 |
| 96.1 |
| 99.0 |
| 102.6 |
| 93.7 |
| 99.1 |
| 66.1 |
| 69.5 |
| 69.0 |
| 36.5 |
| 25.7 |
| 26.8 |
| 19.8 |
| 21.5 |
| 21.5 |
| 19.7 |
| 21.9 |
| 63.5 |
| 53.4 |
| 58.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,295.4 |
| 15,208.2 |
| 15,972.7 |
| 15,411.8 |
| 15,648.4 |
| 15,875.7 |
| 16,052.1 |
| 15,965.4 |
| 16,026.8 |
| 18,815.1 |
| 18,918.5 |
| 18,318.2 |
| 17,569.2 |
| 16,938.2 |
| 16,569.1 |
| 15,596.1 |
| 14,753.2 |
| 14,388.6 |
| 13,998.3 |
| 13,918.4 |
| 13,653.8 |
| 12,871.2 |
| 13,055.6 |
| 13,000.1 |
| 340.0 |
| 360.0 |
| 270.0 |
| 356.5 |
| - |
| - |
| - |
| - |
| 246.0 |
| 298.3 |
| 307.6 |
| 1,029.4 |
| - |
| - |
| - |
| - |
| 528.6 |
| 500.5 |
| 534.9 |
| 275.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 6.8 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 272.2 |
| 240.2 |
| 178.9 |
| 204.0 |
| 186.4 |
| 69.5 |
| 134.8 |
| 13.8 |
| 114.4 |
| 57.8 |
| 42.9 |
| 26.5 |
| 57.3 |
| 47.7 |
| 42.7 |
| 25.2 |
| 52.8 |
| 37.6 |
| 29.8 |
| 20.2 |
| 37.2 |
| 28.0 |
| 24.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,153.4 |
| 2,910.4 |
| 2,298.5 |
| 2,868.3 |
| 2,102.1 |
| 1,765.0 |
| 1,779.4 |
| 1,380.9 |
| 1,319.7 |
| 1,196.0 |
| 1,872.6 |
| 1,669.3 |
| 1,658.0 |
| 2,041.6 |
| 2,798.8 |
| 2,556.4 |
| 1,953.3 |
| 1,384.3 |
| 1,616.6 |
| 1,633.3 |
| 1,395.6 |
| 1,424.3 |
| 1,167.6 |
| 948.8 |
| 937.6 |
| - |
| 34.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.2 |
| 51.3 |
| 47.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 136.0 |
| 78.7 |
| 124.1 |
| 161.3 |
| 152.1 |
| 131.1 |
| 134.6 |
| 204.4 |
| 434.2 |
| 527.7 |
| 512.7 |
| 507.6 |
| 525.2 |
| 487.5 |
| 519.2 |
| 509.6 |
| 479.0 |
| 728.5 |
| 852.9 |
| 951.6 |
| 941.2 |
| 1,141.7 |
| 1,083.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 297.9 |
| 301.6 |
| 290.8 |
| 295.1 |
| 295.7 |
| 309.1 |
| 307.0 |
| 312.5 |
| 296.1 |
| 305.6 |
| 305.7 |
| 305.0 |
| 301.2 |
| 262.2 |
| 270.6 |
| 214.8 |
| 589.1 |
| 597.9 |
| 497.8 |
| 588.4 |
| 688.9 |
| 215.1 |
| 159.1 |
| 164.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,278.1 |
| 10,029.5 |
| 10,572.8 |
| 10,015.3 |
| 10,126.0 |
| 9,972.5 |
| 9,840.6 |
| 9,696.3 |
| 9,654.3 |
| 10,372.2 |
| 10,098.6 |
| 9,379.1 |
| 10,231.9 |
| 9,467.4 |
| 9,298.9 |
| 8,345.9 |
| 7,788.8 |
| 7,632.6 |
| 7,452.9 |
| 6,983.2 |
| 7,482.9 |
| 7,146.8 |
| 7,178.7 |
| 7,163.0 |
| 4,125.8 |
| 4,268.9 |
| 4,299.7 |
| 4,330.8 |
| 4,361.5 |
| 4,839.9 |
| 4,911.7 |
| 4,949.1 |
| 4,991.7 |
| 5,221.2 |
| 5,457.2 |
| 5,687.8 |
| 5,925.7 |
| 6,154.9 |
| 6,270.5 |
| 6,233.7 |
| 6,141.2 |
| 6,302.8 |
| 6,434.9 |
| 6,666.4 |
| 5,986.0 |
| 5,506.2 |
| 5,377.7 |
| 5,371.3 |
| (1,822.3) |
| (1,508.7) |
| (1,690.9) |
| (1,747.1) |
| (1,893.5) |
| (1,927.1) |
| (1,996.4) |
| (2,077.4) |
| (339.6) |
| (226.8) |
| (179.5) |
| (169.3) |
| (130.4) |
| (23.8) |
| 60.0 |
| (49.1) |
| (77.2) |
| (360.5) |
| (192.9) |
| (250.5) |
| (187.3) |
| (36.6) |
| (25.9) |
| (276.4) |
| (418.4) |
| (230.9) |
| (442.1) |
| (294.4) |
| (158.4) |
| (141.8) |
| (90.8) |
| 21.6 |
| 168.4 |
| 92.5 |
| 140.9 |
| 83.0 |
| 48.9 |
| 94.3 |
| (125.9) |
| (37.9) |
| 34.4 |
| (29.9) |
| (43.5) |
| 21.5 |
| 6.5 |
| (38.3) |
| (2.7) |
| (5.7) |
| 164.0 |
| 159.5 |
| 159.5 |
| 150.9 |
| 59.0 |
| 56.9 |
| 56.6 |
| 53.5 |
| 53.1 |
| 49.2 |
| 49.2 |
| 39.6 |
| 39.6 |
| 38.2 |
| 36.0 |
| 35.6 |
| 35.3 |
| 34.3 |
| 32.7 |
| 32.2 |
| 31.8 |
| 29.1 |
| 3,166.9 |
| 3,214.8 |
| 3,210.3 |
| 3,225.7 |
| 3,249.3 |
| 3,376.5 |
| 3,351.5 |
| 3,346.2 |
| 3,522.1 |
| 3,501.5 |
| 3,396.8 |
| 1,581.0 |
| 1,391.4 |
| 1,188.8 |
| 1,032.4 |
| 873.7 |
| 595.7 |
| 549.6 |
| 474.3 |
| 481.0 |
| 475.8 |
| 570.1 |
| 562.3 |
| 1,697.0 |
| 2,011.8 |
| 2,185.1 |
| 2,186.2 |
| 2,296.7 |
| 2,653.9 |
| 2,835.0 |
| 2,917.6 |
| 3,026.3 |
| 4,920.8 |
| 5,318.4 |
| 5,542.3 |
| 5,756.3 |
| 6,079.4 |
| 6,081.4 |
| 6,217.8 |
| 6,090.7 |
| 6,160.3 |
| 5,995.8 |
| 6,460.9 |
| 5,689.9 |
| 5,248.6 |
| 5,306.8 |
| 5,274.8 |
| 5,399.9 |
| 5,396.5 |
| 5,522.4 |
| 5,903.2 |
| 6,211.5 |
| 6,269.1 |
| 6,372.5 |
| 8,442.9 |
| 8,819.9 |
| 8,939.1 |
| 7,337.3 |
| 7,470.8 |
| 7,270.2 |
| 7,250.2 |
| 6,964.4 |
| 6,756.0 |
| 6,545.4 |
| 6,935.2 |
| 6,170.9 |
| 5,724.4 |
| 5,876.9 |
| 5,837.1 |
| 6,898.1 |
| 7,126.5 |
| 7,394.2 |
| 7,869.4 |
| 7,639.1 |
| 7,645.3 |
| 7,545.2 |
| 7,491.3 |
| 7,199.4 |
| 6,710.8 |
| 7,301.2 |
| 6,429.7 |
| 5,475.7 |
| 5,110.9 |
| 4,844.4 |
| 4,565.8 |
| 4,783.1 |
| 4,339.3 |
| 4,668.2 |
| 4,807.5 |
| 4,584.8 |
| 4,607.4 |
| (528.7) |
| (875.0) |
| (784.2) |
| (356.2) |
| (319.1) |
| 63.5 |
| (94.7) |
| 18.3 |
| (214.3) |
| (193.3) |
| (446.1) |
| (860.6) |
| (1,379.9) |
| (830.0) |
| (521.8) |
| (224.0) |
| (346.7) |
| (432.5) |
| (480.7) |
| (612.2) |
| (160.8) |
| 27.9 |
| (80.9) |
| 2,185.1 |
| 2,186.2 |
| 2,296.7 |
| 2,653.9 |
| 2,835.0 |
| 2,917.6 |
| 3,026.3 |
| 4,920.8 |
| 5,318.4 |
| 5,542.3 |
| 5,756.3 |
| 6,079.4 |
| 6,081.4 |
| 6,217.8 |
| 6,090.7 |
| 6,160.3 |
| 5,995.8 |
| 6,460.9 |
| 5,689.9 |
| 5,248.6 |
| 5,306.8 |
| 5,274.8 |
| 917.0 |
| 900.9 |
| 869.3 |
| 947.1 |
| 1,271.5 |
| 1,417.4 |
| 1,464.8 |
| 1,538.3 |
| 3,185.8 |
| 3,417.4 |
| 3,598.4 |
| 3,769.5 |
| 4,049.6 |
| 3,795.2 |
| 3,886.9 |
| 3,714.0 |
| 3,737.9 |
| 3,524.4 |
| 3,939.6 |
| 3,082.1 |
| 3,384.6 |
| 3,220.8 |
| 3,155.8 |