| (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 | 1,081.3 | 840.9 | 1,009.9 | 1,204.9 | 568.9 | 733.9 | 783.6 | 872.6 | 892.7 | 997.0 | 1,000.4 | 1,133.7 | 891.0 | 889.7 | 845.4 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 840.9 | 733.9 | 997.0 | 889.7 | 1,760.2 | 1,624.5 | 1,515.0 | 570.9 | 1,817.7 | 1,501.0 | 1,835.7 | 1,198.5 | 583.3 | 960.3 | 606.6 | 690.8 | 535.5 | |||
| Restricted Cash | 136.7 | 215.7 | 264.6 | 131.5 | 170.1 | 105.9 | 92.1 | 146.0 | 97.2 | 95.0 | 107.8 | 176.2 | 251.2 | 183.3 | 98.1 | 200.8 | 294.0 | 375.9 | ||
| Short Term Investments | - | - | 0.0 | 472.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 840.9 | 733.9 | 997.0 | 1,361.7 | 1,760.2 | 1,624.5 | 1,515.0 | 570.9 | 1,817.7 | 1,501.0 | 1,835.7 | 1,198.5 | 583.3 | 960.3 | 606.6 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 2,265.0 | 2,566.9 | 2,563.4 | 2,560.0 | 2,562.6 | 1,818.4 | 1,766.7 | 1,668.8 | 1,592.3 | 1,333.4 | 1,577.3 | 1,342.5 | - | - | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 7.6 | 7.6 | 7.6 | 7.7 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.5 | 7.5 | 7.5 | 7.5 | 7.4 | 7.4 | 7.3 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 2,265.0 | 2,566.9 | 2,563.4 | 2,560.0 | 2,562.6 | 1,818.4 | 1,766.7 | 1,668.8 | 1,592.3 | 1,333.4 | 1,577.3 | 1,342.5 | - | - | - | - | ||||
| 988.4 |
| 973.9 |
| 1,760.2 |
| 2,129.0 |
| 2,172.2 |
| 1,636.1 |
| 1,624.5 |
| 1,411.0 |
| 1,768.5 |
| 1,586.7 |
| 1,515.0 |
| 1,132.5 |
| 922.6 |
| 307.0 |
| 570.9 |
| 772.5 |
| 1,090.8 |
| 1,327.4 |
| 1,817.7 |
| 1,282.2 |
| 1,471.3 |
| 1,484.8 |
| 1,501.0 |
| 1,352.7 |
| 1,644.1 |
| Restricted Cash | 130.2 | 136.7 | 142.2 | 158.4 | 238.0 | 215.7 | 245.5 | 244.2 | 256.3 | 264.6 | 262.1 | 178.4 | 142.9 | 131.5 | 131.6 | 127.9 | 167.4 | 170.1 | 139.2 | 145.1 | 119.5 | 105.9 | 79.3 | 94.9 | 80.6 | 92.1 | 113.1 | 154.3 | 593.8 | 146.0 | 147.3 | 121.2 | 90.7 | 97.2 | 103.6 | 82.7 | 93.5 | 95.0 | 109.0 | 94.6 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 276.6 | 472.0 | 445.2 | 494.0 | 645.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,081.3 | 840.9 | 1,009.9 | 1,204.9 | 568.9 | 733.9 | 783.6 | 872.6 | 892.7 | 997.0 | 1,000.4 | 1,133.7 | 1,167.6 | 1,361.7 | 1,290.6 | 1,482.4 | 1,619.2 | 1,760.2 | 2,129.0 | 2,172.2 | 1,636.1 | 1,624.5 | 1,411.0 | 1,768.5 | 1,586.7 | 1,515.0 | 1,132.5 | 922.6 | 307.0 | 570.9 | 772.5 | 1,090.8 | 1,327.4 | 1,817.7 | 1,282.2 | 1,471.3 | 1,484.8 | 1,501.0 | 1,352.7 | 1,644.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 10,281.0 | 10,155.5 | 10,114.5 | 9,902.5 | 10,040.4 | 10,066.3 | 10,061.8 | 10,053.4 | 10,070.7 | 10,048.4 | 10,034.1 | 9,976.5 | 9,928.1 | 9,843.8 | 9,811.6 | 9,849.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 108.7 | 110.6 | 112.5 | 114.4 | 116.3 | 118.2 | 120.3 | 122.4 | 124.9 | 127.1 | 130.1 | 134.7 | 137.2 | 139.6 | 142.1 | 144.6 | 149.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 669.7 | 671.3 | 677.6 | 677.2 | 677.3 | 678.8 | 677.1 | 678.7 | 679.0 | 680.0 | 679.1 | 685.5 | 685.2 | 684.4 | 685.3 | 686.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 15,919.5 | 15,521.1 | 15,747.1 | 15,608.5 | 15,599.2 | 15,998.6 | 16,083.1 | 16,210.2 | 16,207.2 | 16,187.7 | 16,452.5 | 16,437.8 | 16,272.4 | 16,493.4 | 17,175.7 | 17,152.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,799.0 | 2,265.0 | 2,264.3 | 2,118.2 | 2,117.6 | 2,566.9 | 2,566.0 | 2,565.1 | 2,564.3 | 2,563.4 | 2,562.6 | 2,561.7 | 2,560.9 | 2,560.0 | 2,559.2 | 2,558.5 | 2,563.4 | 2,562.6 | 2,562.2 | 2,562.1 | 1,818.9 | 1,818.4 | 1,818.0 | 2,317.5 | 2,317.1 | 1,766.7 | 1,846.3 | 1,270.8 | 2,120.3 | 1,668.8 | 1,673.6 | 1,672.9 | 1,672.2 | 1,592.3 | 1,220.0 | 1,334.9 | 1,334.2 | 1,333.4 | 1,332.7 | 1,332.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,210.1 | 8,716.6 | 8,729.5 | 8,594.4 | 9,371.0 | 9,826.7 | 9,815.6 | 9,798.7 | 9,829.9 | 9,843.9 | 9,909.3 | 9,963.0 | 9,909.2 | 9,980.3 | 10,001.1 | 9,995.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 7.5 | 7.6 | 7.7 | 7.7 | 7.7 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.7 | 7.7 | 7.7 | 7.7 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.5 | 7.5 | 7.5 |
| Additional Paid In Capital | 8,407.1 | 8,288.4 | 8,172.1 | 8,203.8 | 8,152.5 | 8,052.8 | 8,090.7 | 8,314.7 | 8,261.6 | 8,263.3 | 8,341.8 | 8,331.2 | 8,367.3 | 8,369.2 | 8,362.4 | 8,339.2 | ||||||||||||||||||||||||
| Retained Earnings | (3,594.2) | (3,491.6) | (3,300.0) | (3,311.6) | (4,055.4) | (4,142.2) | (4,002.3) | (3,983.2) | (4,018.5) | (4,009.4) | (3,891.3) | (3,938.2) | (3,961.4) | (3,894.6) | (3,299.6) | (3,205.8) | (3,154.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 15.2 | (0.0) | 4.0 | 9.9 | 27.0 | 57.7 | (0.5) | 104.8 | 105.9 | 65.1 | 170.2 | 151.8 | 95.6 | 175.0 | 185.2 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 164.7 | 169.8 | 170.2 | 171.9 | 175.9 | 179.0 | 181.3 | 191.7 | 195.1 | 196.2 | 258.4 | 259.7 | 241.0 | 236.7 | 253.2 | 254.0 | 253.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 6,018.0 | 5,986.7 | 6,066.1 | 6,092.1 | 5,314.1 | 5,158.2 | 5,278.0 | 5,626.3 | 5,539.1 | 5,509.1 | 5,810.8 | 5,734.9 | 5,691.6 | 5,839.7 | 6,438.0 | 6,396.8 | ||||||||||||||||||||||||
| Total Equity | 6,182.8 | 6,156.6 | 6,236.3 | 6,264.0 | 5,490.0 | 5,337.2 | 5,459.3 | 5,818.0 | 5,734.2 | 5,705.3 | 6,069.2 | 5,994.5 | 5,932.7 | 6,076.4 | 6,691.3 | 6,650.8 | 6,438.0 | 6,515.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,799.0 | 2,265.0 | 2,264.3 | 2,118.2 | 2,117.6 | 2,566.9 | 2,566.0 | 2,565.1 | 2,564.3 | 2,563.4 | 2,562.6 | 2,561.7 | 2,560.9 | 2,560.0 | 2,559.2 | 2,558.5 | 2,563.4 | 2,562.6 | 2,562.2 | 2,562.1 | 1,818.9 | 1,818.4 | 1,818.0 | 2,317.5 | 2,317.1 | 1,766.7 | 1,846.3 | 1,270.8 | 2,120.3 | 1,668.8 | 1,673.6 | 1,672.9 | 1,672.2 | 1,592.3 | 1,220.0 | 1,334.9 | 1,334.2 | 1,333.4 | 1,332.7 | 1,332.0 |
| Net debt | 1,717.7 | 1,424.1 | 1,254.4 | 913.4 | 1,548.7 | 1,832.9 | 1,782.4 | 1,692.5 | 1,671.6 | 1,566.4 | 1,562.2 | 1,428.0 | 1,393.3 | 1,198.4 | 1,268.6 | 1,076.0 | 944.2 | 802.4 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 6,018.0 | 5,986.7 | 6,066.1 | 6,092.1 | 5,314.1 | 5,158.2 | 5,278.0 | 5,626.3 | 5,539.1 | 5,509.1 | 5,810.8 | 5,734.9 | 5,691.6 | 5,839.7 | 6,438.0 | 6,396.8 | 6,184.9 | 6,236.3 | ||||||||||||||||||||||
| Tangible Book Value | 5,909.3 | 5,876.1 | 5,953.7 | 5,977.7 | 5,197.8 | 5,040.0 | 5,157.7 | 5,503.9 | 5,414.2 | 5,382.0 | 5,680.7 | 5,600.2 | 5,554.5 | 5,700.1 | 6,295.9 | 6,252.2 | 6,035.2 | |||||||||||||||||||||||
| 1,526.9 |
| 1,154.6 |
| 2,233.3 |
| - |
| - |
| - |
| - |
| - |
| 690.8 |
| 535.5 |
| 1,526.9 |
| 1,154.6 |
| 2,233.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 10,155.5 | 10,066.3 | 10,048.4 | 9,843.8 | 9,841.5 | 8,918.5 | 10,058.1 | 13,057.7 | 11,871.0 | 11,606.3 | 14,671.9 | 13,660.7 | 12,563.1 | 15,165.9 | 13,809.4 | 14,672.7 | 15,132.9 | 15,652.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 110.6 | 118.2 | 127.1 | 139.6 | 154.9 | 23.9 | 31.0 | 136.8 | 159.3 | 189.7 | 227.9 | 225.2 | 253.1 | 415.3 | 287.8 | 346.2 | 439.5 | - | - | - |
| Operating Lease Right Of Use Assets | 671.3 | 678.8 | 680.0 | 684.4 | 337.2 | 367.4 | 379.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 15,521.1 | 15,998.6 | 16,187.7 | 16,493.4 | 17,266.6 | 16,221.8 | 18,287.0 | 17,180.8 | 17,397.9 | 20,814.8 | 21,143.3 | 21,158.0 | 20,018.2 | 22,065.0 | 20,446.5 | 20,517.5 | 20,185.5 | 21,418.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 8,716.6 | 9,826.7 | 9,843.9 | 9,980.3 | 10,062.7 | 8,667.4 | 10,087.1 | 11,289.3 | 11,405.3 | 11,917.9 | 12,438.0 | 12,330.8 | 11,498.9 | 13,216.8 | 11,777.4 | 12,359.1 | 12,284.4 | 14,025.4 | - | - |
| 7.2 |
| 6.2 |
| - |
| - |
| Additional Paid In Capital | 8,288.4 | 8,052.8 | 8,263.3 | 8,369.2 | 8,143.1 | 8,192.5 | 7,827.7 | 7,725.9 | 7,492.7 | 7,153.3 | 7,133.0 | 6,873.0 | 7,143.8 | 7,195.4 | 7,127.3 | 6,932.7 | 6,961.0 | 6,026.0 | - | - |
| Retained Earnings | (3,491.6) | (4,142.2) | (4,009.4) | (3,894.6) | (3,079.3) | (2,774.2) | (1,954.3) | (4,167.2) | (4,183.3) | (1,419.4) | (1,766.8) | (1,505.4) | (1,734.8) | (1,573.3) | (1,401.7) | (1,480.9) | (1,577.6) | (1,047.3) | - | - |
| Accumulated Other Comprehensive Income | (0.0) | 57.7 | 65.1 | 175.0 | (17.5) | (75.1) | (40.2) | 7.7 | 128.7 | 119.0 | 46.9 | 93.3 | 71.5 | (18.9) | 73.7 | 73.5 | 28.4 | (6.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 169.8 | 179.0 | 196.2 | 236.7 | 278.9 | 415.0 | 578.9 | 642.7 | 670.0 | 720.0 | 778.5 | 744.0 | 829.5 | 1,053.2 | 680.1 | 514.7 | 406.6 | 412.9 | - | - |
| Total Stockholders Equity | 5,986.7 | 5,158.2 | 5,509.1 | 5,839.7 | 6,236.3 | 6,533.2 | 6,732.0 | 4,465.2 | 4,337.7 | 6,898.5 | 6,697.6 | 6,745.4 | 6,765.2 | 6,850.9 | 6,828.3 | 6,315.7 | 6,242.8 | 5,801.7 | 6,011.2 | 5,006.6 |
| Total Equity | 6,156.6 | 5,337.2 | 5,705.3 | 6,076.4 | 6,515.2 | 6,948.2 | 7,311.0 | 5,107.9 | 5,007.7 | 7,618.5 | 7,476.1 | 7,489.4 | 7,594.7 | 7,904.1 | 7,508.4 | 6,830.4 | 6,649.4 | 6,214.7 | 6,011.2 | 5,006.6 |
| - |
| - |
| - |
| - |
| Net debt | 1,424.1 | 1,832.9 | 1,566.4 | 1,198.4 | 802.4 | 194.0 | 251.7 | 1,097.9 | (225.3) | (167.6) | (258.4) | 144.0 | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 5,986.7 | 5,158.2 | 5,509.1 | 5,839.7 | 6,236.3 | 6,533.2 | 6,732.0 | 4,465.2 | 4,337.7 | 6,898.5 | 6,697.6 | 6,745.4 | 6,765.2 | 6,850.9 | 6,828.3 | 6,315.7 | 6,242.8 | 5,801.7 | 6,011.2 | 5,006.6 |
| Tangible Book Value | 5,876.1 | 5,040.0 | 5,382.0 | 5,700.1 | 6,081.5 | 6,509.3 | 6,701.1 | 4,328.5 | 4,178.4 | 6,708.9 | 6,469.7 | 6,520.3 | 6,512.2 | 6,435.6 | 6,540.5 | 5,969.6 | 5,803.2 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,914.3 |
| 9,841.5 |
| 9,610.6 |
| 9,002.1 |
| 8,987.0 |
| 8,918.5 |
| 10,305.4 |
| 10,214.5 |
| 10,118.7 |
| 10,058.1 |
| 10,264.6 |
| 10,148.2 |
| 10,213.2 |
| 13,057.7 |
| 11,966.8 |
| 12,012.4 |
| 11,963.4 |
| 11,871.0 |
| 11,777.5 |
| 14,912.6 |
| 14,862.0 |
| 11,606.3 |
| 14,836.7 |
| 14,734.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 154.9 |
| 158.4 |
| 21.3 |
| 22.4 |
| 23.9 |
| 25.7 |
| 27.7 |
| 29.1 |
| 31.0 |
| 30.8 |
| 32.5 |
| 34.2 |
| 136.8 |
| 140.0 |
| 146.4 |
| 152.8 |
| 159.3 |
| 166.2 |
| 176.5 |
| 184.0 |
| 189.7 |
| 201.5 |
| 210.0 |
| 687.6 |
| 337.2 |
| 337.1 |
| 365.2 |
| 365.9 |
| 367.4 |
| 374.8 |
| 377.0 |
| 378.3 |
| 379.5 |
| 370.6 |
| 380.2 |
| 457.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,492.4 |
| 17,266.6 |
| 17,488.8 |
| 16,656.8 |
| 16,145.1 |
| 16,221.8 |
| 17,562.9 |
| 18,042.4 |
| 18,209.7 |
| 18,287.0 |
| 18,216.1 |
| 17,913.9 |
| 17,638.0 |
| 17,180.8 |
| 16,678.0 |
| 16,866.1 |
| 16,864.5 |
| 17,397.9 |
| 16,842.1 |
| 20,889.3 |
| 20,731.4 |
| 20,814.8 |
| 20,859.4 |
| 21,073.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,307.2 |
| 10,062.7 |
| 10,218.3 |
| 9,338.8 |
| 8,657.3 |
| 8,667.4 |
| 9,983.5 |
| 10,394.6 |
| 10,292.6 |
| 10,087.1 |
| 9,651.5 |
| 9,555.7 |
| 11,680.0 |
| 11,289.3 |
| 10,715.9 |
| 10,984.5 |
| 10,982.6 |
| 11,405.3 |
| 10,583.8 |
| 12,068.0 |
| 11,902.0 |
| 11,917.9 |
| 12,542.1 |
| 12,480.7 |
| 8,097.5 |
| 8,143.1 |
| 8,138.3 |
| 8,069.0 |
| 8,080.4 |
| 8,192.5 |
| 8,123.5 |
| 8,095.8 |
| 8,112.5 |
| 7,827.7 |
| 7,872.6 |
| 7,845.7 |
| 7,676.8 |
| 7,725.9 |
| 7,580.5 |
| 7,556.0 |
| 7,629.0 |
| 7,492.7 |
| 7,501.8 |
| 7,279.8 |
| 7,183.3 |
| 7,153.3 |
| 7,139.2 |
| 7,135.6 |
| (3,079.3) |
| (2,989.0) |
| (2,925.2) |
| (2,871.7) |
| (2,774.2) |
| (2,463.6) |
| (2,415.5) |
| (2,091.6) |
| (1,954.3) |
| (1,649.0) |
| (1,846.0) |
| (4,120.3) |
| (4,167.2) |
| (4,135.6) |
| (4,206.4) |
| (4,198.1) |
| (4,183.3) |
| (4,098.1) |
| (1,524.8) |
| (1,506.2) |
| (1,419.4) |
| (1,951.4) |
| (1,898.5) |
| 73.3 |
| 51.8 |
| (17.5) |
| (45.2) |
| (51.4) |
| (60.8) |
| (75.1) |
| (89.8) |
| (82.6) |
| (82.7) |
| (40.2) |
| (47.4) |
| (38.1) |
| (11.4) |
| 7.7 |
| 34.2 |
| 33.4 |
| 30.3 |
| 128.7 |
| 121.8 |
| 115.8 |
| 119.0 |
| 119.0 |
| 82.4 |
| 72.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 278.9 |
| 285.5 |
| 286.0 |
| 415.3 |
| 415.0 |
| 416.8 |
| 432.5 |
| 456.2 |
| 578.9 |
| 635.2 |
| 635.6 |
| 646.9 |
| 642.7 |
| 659.6 |
| 661.7 |
| 664.8 |
| 670.0 |
| 716.5 |
| 727.8 |
| 721.6 |
| 720.0 |
| 753.2 |
| 753.5 |
| 6,184.9 |
| 6,236.3 |
| 6,294.3 |
| 6,282.4 |
| 6,337.9 |
| 6,533.2 |
| 6,468.8 |
| 6,496.4 |
| 6,837.0 |
| 6,732.0 |
| 7,075.1 |
| 6,860.6 |
| 4,444.0 |
| 4,465.2 |
| 4,377.9 |
| 4,281.9 |
| 4,360.1 |
| 4,337.7 |
| 4,571.1 |
| 6,916.4 |
| 6,841.7 |
| 6,898.5 |
| 6,315.8 |
| 6,594.1 |
| 6,579.8 |
| 6,568.3 |
| 6,753.2 |
| 6,948.2 |
| 6,885.7 |
| 6,928.9 |
| 7,293.2 |
| 7,311.0 |
| 7,710.3 |
| 7,496.1 |
| 5,090.9 |
| 5,107.9 |
| 5,037.5 |
| 4,943.6 |
| 5,024.9 |
| 5,007.7 |
| 5,287.6 |
| 7,644.2 |
| 7,563.3 |
| 7,618.5 |
| 7,069.0 |
| 7,347.6 |
| 433.3 |
| 390.0 |
| 182.8 |
| 194.0 |
| 406.9 |
| 549.1 |
| 730.3 |
| 251.7 |
| 713.8 |
| 348.2 |
| 1,813.3 |
| 1,097.9 |
| 901.1 |
| 582.1 |
| 344.9 |
| (225.3) |
| (62.2) |
| (136.4) |
| (150.7) |
| (167.6) |
| (20.0) |
| (312.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,294.3 |
| 6,282.4 |
| 6,337.9 |
| 6,533.2 |
| 6,468.8 |
| 6,496.4 |
| 6,837.0 |
| 6,732.0 |
| 7,075.1 |
| 6,860.6 |
| 4,444.0 |
| 4,465.2 |
| 4,377.9 |
| 4,281.9 |
| 4,360.1 |
| 4,337.7 |
| 4,571.1 |
| 6,916.4 |
| 6,841.7 |
| 6,898.5 |
| 6,315.8 |
| 6,594.1 |
| 6,081.5 |
| 6,135.9 |
| 6,261.0 |
| 6,315.5 |
| 6,509.3 |
| 6,443.1 |
| 6,468.8 |
| 6,807.9 |
| 6,701.1 |
| 7,044.3 |
| 6,828.1 |
| 4,409.8 |
| 4,328.5 |
| 4,237.9 |
| 4,135.5 |
| 4,207.3 |
| 4,178.4 |
| 4,404.9 |
| 6,739.9 |
| 6,657.7 |
| 6,708.9 |
| 6,114.4 |
| 6,384.1 |