| (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 | 335.0 | 213.0 | 241.0 | 405.0 | 855.0 | 336.0 | 447.0 | 452.0 | 558.0 | 502.8 | 369.7 | 419.5 | 389.3 | 319.9 | 238.5 | 260.7 | 280.1 | ||
| Restricted Cash | 20.0 | 15.0 | 99.0 | 64.0 | 22.0 | 21.0 | 64.0 | 10.0 | 11.0 | 15.6 | 69.3 | 16.6 | 8.3 | 3.0 | 17.2 | 34.8 | 7.0 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 335.0 | 213.0 | 241.0 | 405.0 | 855.0 | 336.0 | 447.0 | 452.0 | 558.0 | 502.8 | 369.7 | 419.5 | 389.3 | 319.9 | 238.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 714.0 | 709.0 | 878.0 | 1,127.0 | 880.0 | 652.0 | 641.0 | 751.9 | 626.8 | 551.6 | 619.7 | 684.7 | 745.6 | 627.5 | 546.7 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 385.0 | 411.0 | 433.0 | 665.0 | 469.0 | 241.0 | 230.0 | 318.2 | 278.6 | 210.3 | 239.9 | 423.0 | 365.5 | 354.1 | 363.0 | 314.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 10,073.0 | 8,962.1 | 8,849.9 | 8,345.3 | 7,829.1 | 7,176.7 | 7,040.5 | 6,519.6 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 511.0 | 544.0 | 613.0 | 891.0 | 837.0 | 475.0 | 439.0 | 561.8 | 439.6 | 391.2 | 392.9 | 459.8 | 472.3 | 409.9 | 399.6 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 6,531.0 | 6,443.0 | 6,543.0 | 6,483.0 | 6,339.0 | 5,981.0 | 5,780.0 | 4,146.5 | 3,994.6 | 3,766.0 | 3,409.5 | 3,433.6 | 3,542.2 | 3,514.3 | 2,157.7 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 6,648.0 | 6,678.0 | 6,600.0 | 6,632.0 | 6,449.0 | 6,034.0 | 5,804.0 | 4,165.3 | 4,172.1 | 3,795.5 | 3,667.4 | 3,510.8 | 3,609.4 | 3,514.3 | 2,157.7 | 2,005.8 | |||
| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 494.0 | 251.0 | 335.0 | 350.0 | 426.0 | 240.0 | 213.0 | 183.0 | 263.0 | 204.0 | 241.0 | 260.0 | 321.0 | 317.0 | 405.0 | |||||||||||||||||||||||||
| 245.2 |
| 251.8 |
| - |
| - |
| - |
| 260.7 |
| 280.1 |
| 245.2 |
| 251.8 |
| 467.8 |
| 405.9 |
| - |
| - |
| 363.2 |
| - |
| - |
| Prepaid Expenses | 102.0 | 113.0 | 123.0 | 110.0 | 135.0 | 96.0 | 72.0 | 130.2 | 138.7 | 96.6 | 113.9 | 67.1 | 57.1 | 99.5 | 43.0 | 38.7 | - | - | - |
| Other Current Assets | 111.0 | 69.0 | 127.0 | 120.0 | 101.0 | 59.0 | 68.0 | 61.6 | 54.8 | - | - | - | - | - | - | 58.8 | 33.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,766.0 | 1,651.0 | 2,045.0 | 3,802.0 | 3,270.0 | 1,543.0 | 1,566.0 | 1,888.1 | 1,697.5 | 1,423.8 | 1,459.8 | 1,663.0 | 1,627.3 | 1,470.4 | 1,306.1 | 1,220.1 | 1,185.1 | - | - |
| 5,284.5 |
| 4,969.7 |
| 4,692.4 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 3,385.2 | 3,153.9 | 3,312.9 | 3,107.3 | 2,835.0 | 2,633.0 | 2,560.3 | 2,285.2 | 2,080.0 | 1,929.5 | 1,788.8 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 6,687.8 | 5,808.2 | 5,537.0 | 5,238.0 | 4,994.1 | 4,543.7 | 4,480.2 | 4,234.4 | 3,204.5 | 3,040.2 | 2,903.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 400.0 | 370.0 | 299.0 | 130.0 | 174.0 | 200.0 | 190.0 | 88.0 | 59.1 | 25.9 | 16.2 | 0.6 | 0.3 | 0.3 | 0.3 | 0.4 | 3.0 | - | - |
| Goodwill | 2,852.0 | 2,871.0 | 3,027.0 | 3,612.0 | 3,770.0 | 3,518.0 | 3,456.0 | 3,160.0 | 3,107.2 | 2,989.0 | 2,953.4 | 2,833.4 | 2,873.7 | 2,818.3 | 1,562.2 | 1,562.7 | 1,582.3 | - | - |
| Intangible Assets | 328.0 | 391.0 | 443.0 | 500.0 | 583.0 | 677.0 | 709.0 | 513.6 | 611.7 | 580.3 | 610.1 | 576.4 | 607.9 | 658.2 | 147.8 | 150.1 | 165.5 | - | - |
| Operating Lease Right Of Use Assets | 416.0 | 417.0 | 420.0 | 368.0 | 390.0 | 415.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,436.0 | 1,422.0 | 988.0 | 755.0 | 831.0 | 854.0 | 498.0 | 273.6 | 259.0 | 217.7 | 180.4 | 209.0 | 182.6 | 495.6 | 442.7 | 401.2 | 206.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 15,462.0 | 15,098.0 | 15,401.0 | 17,575.0 | 16,723.0 | 13,985.0 | 13,347.0 | 11,981.0 | 11,582.2 | 10,847.2 | 10,514.2 | 10,062.6 | 10,008.8 | 9,676.9 | 6,660.9 | 6,374.0 | 6,042.6 | - | - |
| 372.6 |
| 334.9 |
| - |
| - |
| Short Term Debt | 117.0 | 235.0 | 57.0 | 149.0 | 110.0 | 53.0 | 24.0 | 18.8 | 177.5 | 29.5 | 257.9 | 77.2 | 67.2 | - | - | - | - | - | - |
| Deferred Revenue Current | 188.0 | 199.0 | 232.0 | 225.0 | 208.0 | 204.0 | 168.0 | 191.2 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 91.0 | 86.0 | 87.0 | 82.0 | 81.0 | 87.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 419.0 | 393.0 | 521.0 | 501.0 | 534.0 | 450.0 | 320.0 | 330.9 | 288.8 | 276.6 | 283.5 | 267.0 | 264.7 | 225.6 | 179.2 | 218.5 | 217.8 | - | - |
| Total Current Liabilities | 1,981.0 | 2,060.0 | 2,274.0 | 2,444.0 | 2,297.0 | 1,755.0 | 2,028.0 | 1,732.1 | 1,690.1 | 1,442.0 | 1,678.8 | 1,430.9 | 1,424.9 | 1,482.3 | 1,077.9 | 1,674.7 | 1,097.3 | - | - |
| 2,005.8 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 336.0 | 343.0 | 340.0 | 294.0 | 318.0 | 334.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 973.0 | 1,008.0 | 928.0 | 1,305.0 | 1,137.0 | 640.0 | 541.0 | 991.9 | 1,357.0 | 1,212.4 | 1,134.0 | 1,005.1 | 962.3 | 905.7 | 709.2 | 601.4 | 504.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,168.0 | 1,202.0 | 1,235.0 | 1,219.0 | 1,381.0 | 1,413.0 | 1,123.0 | 997.6 | 777.8 | 806.6 | 684.7 | 539.7 | 501.8 | 621.3 | 569.8 | 599.1 | 579.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 10,676.0 | 10,744.0 | 11,007.0 | 11,501.0 | 11,192.0 | 9,848.0 | 9,520.0 | 7,880.9 | 7,841.3 | 7,252.2 | 6,941.8 | 6,429.8 | 6,460.9 | 6,361.5 | 4,472.2 | 4,312.7 | 4,225.8 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,334.0 | 2,978.0 | 3,027.0 | 4,841.0 | 4,081.0 | 2,908.0 | 2,653.0 | 2,610.7 | 2,106.7 | 1,834.1 | 1,636.9 | 1,509.4 | 1,308.3 | 1,156.0 | 1,085.8 | 966.7 | 804.3 | - | - |
| Accumulated Other Comprehensive Income | (173.0) | (253.0) | (256.0) | (380.0) | (140.0) | (147.0) | (217.0) | (110.4) | (93.4) | (154.7) | (114.6) | (21.2) | 8.4 | (55.2) | (17.7) | (10.1) | (38.9) | - | - |
| Treasury Stock | 93.0 | 56.0 | 55.0 | 40.0 | 26.0 | 49.0 | 16.0 | 19.7 | 38.6 | 36.9 | 44.9 | 44.7 | 32.3 | 28.7 | 27.8 | 38.2 | 49.6 | - | - |
| Minority Interest | 9.0 | 9.0 | 8.0 | 8.0 | 9.0 | 9.0 | 10.0 | 418.6 | 577.6 | 750.9 | 880.4 | 1,004.1 | 1,055.4 | 1,085.6 | 213.4 | 237.1 | 225.4 | - | - |
| Total Stockholders Equity | 4,777.0 | 4,345.0 | 4,386.0 | 6,066.0 | 5,522.0 | 4,128.0 | 3,817.0 | 3,681.4 | 3,163.3 | 2,844.1 | 2,692.0 | 2,659.1 | 2,492.5 | 2,229.8 | 1,977.7 | 1,824.5 | 1,591.4 | 1,576.9 | 1,514.1 |
| Total Equity | 4,786.0 | 4,354.0 | 4,394.0 | 6,074.0 | 5,531.0 | 4,137.0 | 3,827.0 | 4,101.0 | 3,740.9 | 3,595.0 | 3,565.6 | 3,663.2 | 3,547.9 | 3,315.4 | 2,186.5 | 2,061.6 | 1,816.8 | 1,576.9 | 1,514.1 |
| - |
| - |
| - |
| Net debt | 6,313.0 | 6,465.0 | 6,359.0 | 6,227.0 | 5,594.0 | 5,698.0 | 5,357.0 | 3,713.3 | 3,614.1 | 3,292.7 | 3,297.7 | 3,091.3 | 3,220.1 | 3,194.4 | 1,919.2 | 1,745.1 | - | - | - |
| Working Capital | (215.0) | (409.0) | (229.0) | 1,358.0 | 973.0 | (212.0) | (462.0) | 156.0 | 7.4 | (18.2) | (219.0) | 232.1 | 202.4 | (11.9) | 228.2 | (454.6) | 87.8 | - | - |
| Book Value | 4,777.0 | 4,345.0 | 4,386.0 | 6,066.0 | 5,522.0 | 4,128.0 | 3,817.0 | 3,681.4 | 3,163.3 | 2,844.1 | 2,692.0 | 2,659.1 | 2,492.5 | 2,229.8 | 1,977.7 | 1,824.5 | 1,591.4 | 1,576.9 | 1,514.1 |
| Tangible Book Value | 1,597.0 | 1,083.0 | 916.0 | 1,954.0 | 1,169.0 | (67.0) | (348.0) | 7.8 | (555.6) | (725.2) | (871.5) | (750.7) | (989.1) | (1,246.7) | 267.7 | 111.7 | (156.4) | - | - |
| 670.0 |
| 718.0 |
| 334.0 |
| 855.0 |
| 545.0 |
| 444.0 |
| 416.0 |
| 336.0 |
| 487.0 |
| 297.0 |
| 333.0 |
| 447.0 |
| 533.7 |
| 492.1 |
| 477.6 |
| 452.6 |
| 506.7 |
| 474.8 |
| 446.4 |
| 558.4 |
| 604.3 |
| 637.8 |
| 515.2 |
| 502.8 |
| 909.2 |
| Restricted Cash | 36.0 | 20.0 | 20.0 | 20.0 | 12.0 | 6.0 | 15.0 | 28.0 | 45.0 | 98.0 | 99.0 | 78.0 | 82.0 | 227.0 | 64.0 | 14.0 | 55.0 | 24.0 | 22.0 | 31.0 | 28.0 | 30.0 | 21.0 | 45.0 | 104.0 | 96.0 | 64.0 | 42.3 | 26.3 | 17.4 | 9.6 | 7.7 | 10.6 | 19.8 | 10.3 | - | 0.3 | 7.9 | 15.6 | 9.6 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 494.0 | 251.0 | 335.0 | 350.0 | 426.0 | 240.0 | 213.0 | 183.0 | 263.0 | 204.0 | 241.0 | 260.0 | 321.0 | 317.0 | 405.0 | 670.0 | 718.0 | 334.0 | 855.0 | 545.0 | 444.0 | 416.0 | 336.0 | 487.0 | 297.0 | 333.0 | 447.0 | 533.7 | 492.1 | 477.6 | 452.6 | 506.7 | 474.8 | 446.4 | 558.4 | 604.3 | 637.8 | 515.2 | 502.8 | 909.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,178.0 | 1,052.0 | 714.0 | 825.0 | 1,183.0 | 1,023.0 | 709.0 | 827.0 | 1,192.0 | 1,188.0 | 878.0 | 955.0 | 1,487.0 | 1,578.0 | 1,127.0 | 1,234.0 | 1,690.0 | 1,461.0 | 880.0 | 848.0 | 1,183.0 | 1,030.0 | 652.0 | 675.0 | 1,016.0 | 1,011.0 | 640.7 | 779.8 | 1,231.4 | 1,144.3 | 751.9 | 813.3 | 1,272.7 | 1,101.8 | 626.8 | 628.2 | 920.4 | 917.3 | 551.6 | 607.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 319.0 | 392.0 | 385.0 | 359.0 | 341.0 | 381.0 | 411.0 | 379.0 | 375.0 | 441.0 | 433.0 | 410.0 | 433.0 | 618.0 | 665.0 | 496.0 | 398.0 | 548.0 | 469.0 | 296.0 | 268.0 | 279.0 | 241.0 | 201.0 | 180.0 | 248.0 | 229.9 | 215.1 | 222.0 | 293.7 | 318.2 | 253.2 | 228.3 | 307.3 | 278.6 | 216.1 | 203.0 | 228.2 | 210.3 | 184.2 |
| Prepaid Expenses | 216.0 | 164.0 | 204.0 | 154.0 | 149.0 | 142.0 | 182.0 | 186.0 | 167.0 | 193.0 | 286.0 | 272.0 | 233.0 | 331.0 | 230.0 | 176.0 | 211.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,511.0 | 2,101.0 | 1,766.0 | 1,799.0 | 2,300.0 | 2,047.0 | 1,651.0 | 1,716.0 | 2,214.0 | 2,285.0 | 2,045.0 | 2,035.0 | 2,760.0 | 3,456.0 | 3,802.0 | 3,509.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 5,299.0 | 5,329.0 | 5,270.0 | 5,220.0 | 5,062.0 | 4,927.0 | 4,910.0 | 4,861.0 | 4,781.0 | 4,709.0 | 4,581.0 | 4,536.0 | 4,427.0 | 4,344.0 | 4,166.0 | 4,160.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 9,070.0 | 9,123.0 | 9,080.0 | 8,934.0 | 8,816.0 | 8,750.0 | 8,763.0 | 8,571.0 | 8,608.0 | 8,601.0 | 8,547.0 | 8,394.0 | 8,255.0 | 8,176.0 | 8,040.0 | 7,839.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | 392.0 | 393.0 | 389.0 | 370.0 | 349.0 | 340.0 | 329.0 | 299.0 | 252.0 | 219.0 | 175.0 | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,795.0 | 2,833.0 | 2,852.0 | 2,888.0 | 2,845.0 | 2,805.0 | 2,871.0 | 3,030.0 | 3,048.0 | 3,070.0 | 3,027.0 | 3,060.0 | 3,709.0 | 3,697.0 | 3,612.0 | 3,671.0 | 3,722.0 | 3,748.0 | ||||||||||||||||||||||
| Intangible Assets | 302.0 | 315.0 | 328.0 | 343.0 | 362.0 | 371.0 | 391.0 | 400.0 | 415.0 | 430.0 | 443.0 | 460.0 | 472.0 | 488.0 | 500.0 | 523.0 | 545.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,427.0 | 1,435.0 | 1,429.0 | 1,094.0 | 1,397.0 | 1,404.0 | 1,112.0 | 1,034.0 | 1,020.0 | 1,017.0 | 988.0 | 925.0 | 852.0 | 810.0 | 755.0 | 807.0 | 832.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,119.0 | 15,815.0 | 15,462.0 | 15,362.0 | 15,746.0 | 15,412.0 | 15,098.0 | 15,066.0 | 15,624.0 | 15,716.0 | 15,401.0 | 15,243.0 | 16,429.0 | 17,128.0 | 17,575.0 | 17,111.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 578.0 | 631.0 | 511.0 | 484.0 | 605.0 | 599.0 | 544.0 | 462.0 | 579.0 | 741.0 | 613.0 | 541.0 | 757.0 | 1,014.0 | 891.0 | 843.0 | 915.0 | 973.0 | 837.0 | 579.0 | 627.0 | 637.0 | 475.0 | 382.0 | 465.0 | 598.0 | 438.8 | 444.4 | 652.1 | 753.3 | 561.8 | 443.4 | 600.3 | 680.8 | 439.6 | 359.0 | 467.6 | 573.6 | 391.2 | 337.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 816.0 | 738.0 | 810.0 | 754.0 | 812.0 | 748.0 | 788.0 | 759.0 | 824.0 | 865.0 | 895.0 | 885.0 | 884.0 | 840.0 | 873.0 | 832.0 | 938.0 | |||||||||||||||||||||||
| Total Current Liabilities | 2,507.0 | 2,681.0 | 1,981.0 | 2,552.0 | 1,864.0 | 2,039.0 | 2,060.0 | 1,886.0 | 1,823.0 | 2,341.0 | 2,274.0 | 2,083.0 | 2,273.0 | 3,380.0 | 2,444.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,156.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,100.0 | 1,005.0 | 973.0 | 1,015.0 | 1,081.0 | 1,021.0 | 1,008.0 | 1,019.0 | 1,030.0 | 913.0 | 928.0 | 905.0 | 958.0 | 958.0 | 1,305.0 | 1,291.0 | 1,306.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,090.0 | 1,136.0 | 1,168.0 | 1,189.0 | 1,163.0 | 1,157.0 | 1,202.0 | 1,165.0 | 1,184.0 | 1,212.0 | 1,235.0 | 1,256.0 | 1,234.0 | 1,243.0 | 1,219.0 | 1,294.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 10,691.0 | 10,805.0 | 10,676.0 | 10,478.0 | 10,725.0 | 10,824.0 | 10,744.0 | 10,376.0 | 10,793.0 | 11,284.0 | 11,007.0 | 10,870.0 | 11,215.0 | 11,940.0 | 11,501.0 | 11,106.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,990.0 | 3,550.0 | 3,334.0 | 3,428.0 | 3,671.0 | 3,272.0 | 2,978.0 | 3,331.0 | 3,460.0 | 3,042.0 | 3,027.0 | 2,974.0 | 3,842.0 | 3,808.0 | 4,841.0 | 4,674.0 | 4,757.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (185.0) | (168.0) | (173.0) | (181.0) | (268.0) | (313.0) | (253.0) | (269.0) | (254.0) | (232.0) | (256.0) | (222.0) | (241.0) | (231.0) | (380.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 41.0 | 5.0 | 19.0 | ||||||||||||||||||||||
| Minority Interest | 9.0 | 9.0 | 9.0 | 10.0 | 9.0 | 8.0 | 9.0 | 9.0 | 9.0 | 9.0 | 8.0 | 9.0 | 9.0 | 8.0 | 8.0 | 9.0 | 10.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 5,419.0 | 5,001.0 | 4,777.0 | 4,874.0 | 5,012.0 | 4,580.0 | 4,345.0 | 4,681.0 | 4,822.0 | 4,423.0 | 4,386.0 | 4,364.0 | 5,205.0 | 5,180.0 | 6,066.0 | 5,996.0 | ||||||||||||||||||||||||
| Total Equity | 5,428.0 | 5,010.0 | 4,786.0 | 4,884.0 | 5,021.0 | 4,588.0 | 4,354.0 | 4,690.0 | 4,831.0 | 4,432.0 | 4,394.0 | 4,373.0 | 5,214.0 | 5,188.0 | 6,074.0 | 6,005.0 | 6,210.0 | 5,359.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.1 | 27.8 | 24.1 | - | 18.0 | 19.5 | - | - | - | - | - | - | - | - | - | 4,156.9 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 4.0 | (580.0) | (215.0) | (753.0) | 436.0 | 8.0 | (409.0) | (170.0) | 391.0 | (56.0) | (229.0) | (48.0) | 487.0 | 76.0 | 1,358.0 | 1,441.0 | 1,655.0 | |||||||||||||||||||||||
| Book Value | 5,419.0 | 5,001.0 | 4,777.0 | 4,874.0 | 5,012.0 | 4,580.0 | 4,345.0 | 4,681.0 | 4,822.0 | 4,423.0 | 4,386.0 | 4,364.0 | 5,205.0 | 5,180.0 | 6,066.0 | 5,996.0 | 6,200.0 | 5,349.0 | ||||||||||||||||||||||
| Tangible Book Value | 2,322.0 | 1,853.0 | 1,597.0 | 1,643.0 | 1,805.0 | 1,404.0 | 1,083.0 | 1,251.0 | 1,359.0 | 923.0 | 916.0 | 844.0 | 1,024.0 | 995.0 | 1,954.0 | 1,802.0 | 1,933.0 | |||||||||||||||||||||||
| 263.0 |
| 236.0 |
| 171.0 |
| 175.0 |
| 185.0 |
| 155.0 |
| 141.0 |
| 204.0 |
| 151.0 |
| 132.2 |
| 100.1 |
| 122.6 |
| 181.0 |
| 191.8 |
| 117.0 |
| 133.9 |
| 135.4 |
| 138.7 |
| 85.0 |
| 90.6 |
| 97.1 |
| 96.6 |
| 116.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,154.0 |
| 3,431.0 |
| 3,270.0 |
| 2,377.0 |
| 2,384.0 |
| 2,180.0 |
| 1,543.0 |
| 1,600.0 |
| 1,878.0 |
| 1,947.0 |
| 1,566.2 |
| 1,717.6 |
| 2,180.0 |
| 2,242.2 |
| 1,888.1 |
| 1,808.2 |
| 2,222.1 |
| 2,180.6 |
| 1,697.5 |
| 1,567.3 |
| 1,940.3 |
| 1,909.9 |
| 1,423.8 |
| 1,879.5 |
| 4,117.0 |
| 4,047.0 |
| 3,950.0 |
| 3,923.0 |
| 3,869.0 |
| 3,822.0 |
| 3,698.0 |
| 3,600.0 |
| 3,555.0 |
| 3,490.0 |
| 3,385.2 |
| 3,353.0 |
| 3,274.6 |
| 3,228.3 |
| 3,153.9 |
| 3,131.0 |
| 3,141.2 |
| 3,393.1 |
| 3,312.9 |
| 3,337.5 |
| 3,221.9 |
| 3,139.8 |
| 3,107.3 |
| 3,037.9 |
| 7,812.0 |
| 7,597.0 |
| 7,558.0 |
| 7,085.0 |
| 7,020.0 |
| 7,054.0 |
| 6,960.0 |
| 6,805.0 |
| 6,805.0 |
| 6,784.0 |
| 6,687.8 |
| 6,009.8 |
| 5,917.0 |
| 5,855.1 |
| 5,808.2 |
| 5,699.1 |
| 5,716.6 |
| 5,690.5 |
| 5,537.0 |
| 5,422.1 |
| 5,298.6 |
| 5,244.3 |
| 5,238.0 |
| 5,108.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,770.0 |
| 3,543.0 |
| 3,524.0 |
| 3,564.0 |
| 3,518.0 |
| 3,482.0 |
| 3,466.0 |
| 3,483.0 |
| 3,456.4 |
| 3,159.1 |
| 3,147.8 |
| 3,154.8 |
| 3,160.4 |
| 3,169.0 |
| 3,218.1 |
| 3,185.5 |
| 3,107.2 |
| 3,032.3 |
| 2,948.4 |
| 2,935.8 |
| 2,989.0 |
| 2,981.3 |
| 565.0 |
| 583.0 |
| 624.0 |
| 640.0 |
| 667.0 |
| 677.0 |
| 669.0 |
| 688.0 |
| 703.0 |
| 708.6 |
| 480.0 |
| 488.3 |
| 505.2 |
| 513.6 |
| 529.8 |
| 627.1 |
| 641.9 |
| 611.7 |
| 571.2 |
| 551.0 |
| 558.9 |
| 580.3 |
| 587.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 397.4 |
| 431.8 |
| 429.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 830.0 |
| 831.0 |
| 859.0 |
| 924.0 |
| 831.0 |
| 854.0 |
| 854.0 |
| 869.0 |
| 951.0 |
| 497.9 |
| 325.4 |
| 297.0 |
| 285.6 |
| 273.6 |
| 289.6 |
| 290.7 |
| 269.9 |
| 259.0 |
| 259.4 |
| 243.4 |
| 236.1 |
| 217.7 |
| 194.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,777.0 |
| 16,800.0 |
| 16,723.0 |
| 15,006.0 |
| 14,945.0 |
| 14,725.0 |
| 13,985.0 |
| 13,843.0 |
| 14,136.0 |
| 14,286.0 |
| 13,346.6 |
| 12,018.9 |
| 12,350.9 |
| 12,368.3 |
| 11,980.9 |
| 11,876.7 |
| 12,445.3 |
| 12,343.9 |
| 11,582.2 |
| 11,246.4 |
| 11,385.5 |
| 11,300.5 |
| 10,847.2 |
| 11,103.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.1 |
| 27.8 |
| 24.1 |
| - |
| 18.0 |
| 19.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 108.0 |
| 115.0 |
| 76.5 |
| 62.2 |
| 93.0 |
| 114.1 |
| 75.0 |
| 60.4 |
| 94.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.2 |
| 86.5 |
| 85.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 853.0 |
| 923.0 |
| 812.0 |
| 832.0 |
| 828.0 |
| 816.0 |
| 739.0 |
| 785.0 |
| 782.0 |
| 682.8 |
| 682.4 |
| 735.2 |
| 677.2 |
| 714.9 |
| 725.4 |
| 799.5 |
| 692.3 |
| 681.1 |
| 617.5 |
| 674.6 |
| 702.2 |
| 681.1 |
| 700.1 |
| 2,068.0 |
| 2,499.0 |
| 2,581.0 |
| 2,297.0 |
| 1,701.0 |
| 1,892.0 |
| 2,097.0 |
| 1,755.0 |
| 1,679.0 |
| 2,116.0 |
| 2,391.0 |
| 2,026.9 |
| 1,594.7 |
| 1,777.3 |
| 2,183.1 |
| 1,732.1 |
| 1,566.3 |
| 1,817.5 |
| 2,216.0 |
| 1,690.1 |
| 1,279.6 |
| 1,367.8 |
| 1,574.9 |
| 1,442.0 |
| 1,586.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 320.8 |
| 351.8 |
| 344.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,060.0 |
| 1,137.0 |
| 919.0 |
| 833.0 |
| 693.0 |
| 640.0 |
| 613.0 |
| 580.0 |
| 563.0 |
| 541.4 |
| 956.0 |
| 970.8 |
| 973.4 |
| - |
| - |
| 905.9 |
| 890.7 |
| 1,357.0 |
| 1,279.8 |
| 1,267.6 |
| 1,204.7 |
| 1,216.2 |
| 1,210.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,332.0 |
| 1,351.0 |
| 1,381.0 |
| 1,420.0 |
| 1,393.0 |
| 1,421.0 |
| 1,413.0 |
| 1,389.0 |
| 1,444.0 |
| 1,452.0 |
| 1,122.8 |
| 980.7 |
| 986.5 |
| 989.5 |
| 997.6 |
| 1,088.0 |
| 1,083.1 |
| 1,076.5 |
| 774.8 |
| 812.7 |
| 778.2 |
| 773.8 |
| 796.0 |
| 716.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,567.0 |
| 11,441.0 |
| 11,192.0 |
| 9,900.0 |
| 10,117.0 |
| 10,279.0 |
| 9,848.0 |
| 9,708.0 |
| 10,046.0 |
| 10,281.0 |
| 9,519.4 |
| 7,845.2 |
| 8,034.9 |
| 8,321.7 |
| 7,880.9 |
| 7,648.9 |
| 8,024.3 |
| 8,261.8 |
| 7,841.3 |
| 7,405.3 |
| 7,448.1 |
| 7,567.4 |
| 7,245.4 |
| 7,267.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,908.0 |
| 4,081.0 |
| 3,629.0 |
| 3,557.0 |
| 3,139.0 |
| 2,908.0 |
| 2,970.0 |
| 2,953.0 |
| 2,798.0 |
| 2,653.1 |
| 2,761.2 |
| 2,818.2 |
| 2,620.8 |
| 2,610.7 |
| 2,637.2 |
| 2,656.6 |
| 2,429.3 |
| 2,106.7 |
| 2,151.9 |
| 2,214.2 |
| 2,035.4 |
| 1,840.9 |
| 1,925.8 |
| (273.0) |
| (178.0) |
| (156.0) |
| (140.0) |
| (105.0) |
| (126.0) |
| (79.0) |
| (147.0) |
| (205.0) |
| (230.0) |
| (163.0) |
| (216.6) |
| (145.4) |
| (160.8) |
| (133.1) |
| (110.4) |
| (111.6) |
| (34.1) |
| (71.5) |
| (93.4) |
| (135.9) |
| (204.5) |
| (216.8) |
| (154.7) |
| (156.6) |
| 26.0 |
| 28.0 |
| 40.0 |
| 42.0 |
| 49.0 |
| 52.0 |
| 51.0 |
| 37.0 |
| 15.9 |
| 18.8 |
| 23.4 |
| 24.8 |
| 19.7 |
| 12.8 |
| 41.6 |
| 45.4 |
| 38.6 |
| 27.1 |
| 34.9 |
| 34.3 |
| 36.9 |
| 21.3 |
| 10.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.7 |
| 352.8 |
| 463.0 |
| 377.2 |
| 418.6 |
| 516.5 |
| 646.7 |
| 580.4 |
| 577.6 |
| 664.4 |
| 772.2 |
| 745.4 |
| 750.9 |
| 887.5 |
| 6,200.0 |
| 5,349.0 |
| 5,522.0 |
| 5,097.0 |
| 4,819.0 |
| 4,437.0 |
| 4,128.0 |
| 4,126.0 |
| 4,081.0 |
| 3,996.0 |
| 3,817.5 |
| 3,820.9 |
| 3,853.0 |
| 3,669.4 |
| 3,681.4 |
| 3,711.3 |
| 3,774.3 |
| 3,501.7 |
| 3,163.3 |
| 3,176.7 |
| 3,165.2 |
| 2,987.7 |
| 2,850.9 |
| 2,949.2 |
| 5,531.0 |
| 5,106.0 |
| 4,828.0 |
| 4,446.0 |
| 4,137.0 |
| 4,135.0 |
| 4,090.0 |
| 4,005.0 |
| 3,827.2 |
| 4,173.7 |
| 4,316.0 |
| 4,046.6 |
| 4,100.0 |
| 4,227.8 |
| 4,421.0 |
| 4,082.1 |
| 3,740.9 |
| 3,841.1 |
| 3,937.4 |
| 3,733.1 |
| 3,601.8 |
| 3,836.7 |
| - |
| - |
| - |
| - |
| - |
| (269.9) |
| (305.2) |
| (422.9) |
| - |
| (474.1) |
| (458.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,247.7 |
| 850.0 |
| 973.0 |
| 676.0 |
| 492.0 |
| 83.0 |
| (212.0) |
| (79.0) |
| (238.0) |
| (444.0) |
| (460.7) |
| 122.9 |
| 402.7 |
| 59.1 |
| 156.0 |
| 241.9 |
| 404.6 |
| (35.4) |
| 7.4 |
| 287.7 |
| 572.5 |
| 335.0 |
| (18.2) |
| 292.8 |
| 5,522.0 |
| 5,097.0 |
| 4,819.0 |
| 4,437.0 |
| 4,128.0 |
| 4,126.0 |
| 4,081.0 |
| 3,996.0 |
| 3,817.5 |
| 3,820.9 |
| 3,853.0 |
| 3,669.4 |
| 3,681.4 |
| 3,711.3 |
| 3,774.3 |
| 3,501.7 |
| 3,163.3 |
| 3,176.7 |
| 3,165.2 |
| 2,987.7 |
| 2,850.9 |
| 2,949.2 |
| 1,036.0 |
| 1,169.0 |
| 930.0 |
| 655.0 |
| 206.0 |
| (67.0) |
| (25.0) |
| (73.0) |
| (190.0) |
| (347.5) |
| 181.8 |
| 216.9 |
| 9.4 |
| 7.4 |
| 12.5 |
| (70.9) |
| (325.7) |
| (555.6) |
| (426.8) |
| (334.2) |
| (507.0) |
| (718.4) |
| (620.0) |