| (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 | 741.1 | 897.9 | 508.8 | 122.6 | 149.7 | 413.3 | 106.4 | 72.3 | 81.4 | 286.7 | 53.0 | 55.3 | 94.8 | 67.9 | 45.8 | 21.8 | 107.4 | |||
| Restricted Cash | - | 59.4 | 54.7 | 48.2 | 46.9 | 38.3 | 39.7 | 59.2 | 106.9 | 80.6 | 77.9 | 71.8 | 84.7 | 105.9 | 76.6 | 38.9 | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 741.1 | 897.9 | 508.8 | 122.6 | 149.7 | 413.3 | 106.4 | 72.3 | 81.4 | 286.7 | 53.0 | 55.3 | 94.8 | 67.9 | 45.8 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 99.9 | 108.1 | 76.1 | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 13,011.0 | 13,522.6 | 13,490.9 | 12,296.8 | 12,027.5 | 11,895.4 | 12,158.8 | 10,733.7 | 11,276.1 | 11,127.3 | 11,207.0 | 10,844.4 | 9,365.0 | 8,413.6 | 6,429.1 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 118.7 | 109.1 | 100.6 | 99.9 | 99.8 | 93.6 | 93.2 | 89.1 | 89.0 | 88.5 | 83.6 | 74.7 | 74.5 | 73.9 | 72.2 | 39.4 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 13,011.0 | 13,522.6 | 13,490.9 | 12,296.8 | 12,027.5 | 11,895.4 | 12,158.8 | 10,733.7 | 11,276.1 | 11,127.3 | 11,207.0 | 10,844.4 | 9,365.0 | 8,413.6 | 6,429.1 | 2,900.0 | ||||
| (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 | 183.6 | 741.1 | 188.6 | 614.2 | 182.3 | 897.9 | 1,104.7 | 557.1 | 632.4 | 508.8 | 433.9 | 138.6 | 145.4 | 122.6 | 145.1 | |||||||||||||||||||||||||
| 107.4 |
| 28.3 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| 21.8 |
| 107.4 |
| 107.4 |
| 28.3 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 24,126.9 | 22,600.5 | 21,749.0 | 21,160.5 | 21,816.8 | 20,550.0 | 21,734.6 | 20,093.7 | 20,622.5 | 20,394.8 | 19,625.2 | 16,773.0 | 18,075.6 | 17,111.5 | 15,913.7 | 5,279.5 | 5,129.1 | 5,172.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.3 | 0.0 | - | - | - |
| Goodwill | 1,046.1 | 1,044.9 | 1,045.2 | 1,044.4 | 1,046.1 | 1,051.7 | 1,051.2 | 1,050.5 | 1,034.6 | 1,033.2 | 1,047.5 | 364.0 | - | 490.5 | 448.4 | 19.9 | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 79.6 | 16.7 | - | - | - |
| Operating Lease Right Of Use Assets | 295.8 | 308.0 | 312.1 | 310.3 | 317.9 | 346.4 | 385.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.8 | 1.9 | 1.8 | 10.5 | 11.2 | 10.0 | 47.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 27,591.9 | 26,186.9 | 24,725.4 | 24,157.8 | 24,717.8 | 23,929.4 | 24,692.2 | 22,584.6 | 23,954.5 | 23,166.6 | 22,261.9 | 21,165.9 | 19,731.5 | 18,980.0 | 17,271.9 | 5,758.0 | 5,616.2 | 5,771.4 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 2,900.0 |
| 2,670.1 |
| 3,137.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 23.4 | 8.2 | 24.5 | 35.6 | 59.3 | 62.6 | 200.8 | 205.2 | 250.1 | 316.6 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 14,631.0 | 15,047.1 | 14,878.4 | 13,671.5 | 13,491.7 | 13,415.7 | 13,873.1 | 12,124.8 | 12,863.9 | 12,437.1 | 12,440.0 | 12,239.5 | 10,671.0 | 9,716.1 | 7,813.1 | 3,367.8 | 3,132.2 | 3,591.7 | - | - |
| 39.2 |
| 35.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (7,527.8) | (6,886.7) | (6,213.8) | (5,449.4) | (4,679.9) | (4,030.4) | (3,669.1) | (2,930.2) | (2,240.7) | (2,487.7) | (2,112.0) | (1,526.4) | (1,126.5) | (777.9) | (412.2) | (255.6) | (165.7) | (117.8) | - | - |
| Accumulated Other Comprehensive Income | (39.9) | (33.5) | (35.8) | (36.8) | (64.5) | (54.4) | (34.6) | (19.6) | (35.1) | (57.5) | (7.6) | 13.1 | 19.7 | 23.4 | 22.1 | 26.9 | 19.7 | (21.1) | - | - |
| Treasury Stock | 0.0 | 25.2 | 13.8 | 0.5 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 2.6 | 0.5 | 221.9 | 221.2 | 0.7 | 0.7 | 0.6 | 0.5 | - | - |
| Minority Interest | 58.6 | 58.3 | 56.3 | 68.7 | 91.4 | 98.0 | 99.6 | 55.7 | 66.0 | 68.5 | 61.1 | 74.2 | 79.5 | 70.2 | 81.0 | 3.5 | 18.5 | 19.1 | - | - |
| Total Stockholders Equity | 12,527.3 | 10,771.3 | 9,488.1 | 10,153.0 | 10,854.4 | 10,180.2 | 10,445.9 | 10,215.9 | 10,866.2 | 10,460.2 | 9,564.3 | 8,680.2 | 8,824.3 | 9,019.1 | 9,275.0 | 2,386.7 | 2,465.5 | 2,160.6 | 1,870.9 | 729.1 |
| Total Equity | 12,585.8 | 10,829.6 | 9,544.4 | 10,221.7 | 10,945.8 | 10,278.2 | 10,545.5 | 10,271.6 | 10,932.2 | 10,528.8 | 9,625.4 | 8,754.4 | 8,903.8 | 9,089.4 | 9,355.9 | 2,390.2 | 2,484.1 | 2,179.7 | 1,870.9 | 729.1 |
| 2,670.1 |
| 3,137.0 |
| - |
| - |
| Net debt | 12,269.9 | 12,624.7 | 12,982.1 | 12,174.2 | 11,877.8 | 11,482.1 | 12,052.4 | 10,661.4 | 11,194.7 | 10,840.6 | 11,154.0 | 10,789.0 | 9,270.2 | 8,345.7 | 6,383.3 | 2,878.2 | 2,562.7 | 3,029.6 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 12,527.3 | 10,771.3 | 9,488.1 | 10,153.0 | 10,854.4 | 10,180.2 | 10,445.9 | 10,215.9 | 10,866.2 | 10,460.2 | 9,564.3 | 8,680.2 | 8,824.3 | 9,019.1 | 9,275.0 | 2,386.7 | 2,465.5 | 2,160.6 | 1,870.9 | 729.1 |
| Tangible Book Value | 11,481.2 | 9,726.4 | 8,442.9 | 9,108.6 | 9,808.2 | 9,128.5 | 9,394.7 | 9,165.3 | 9,831.6 | 9,427.0 | 8,516.8 | 8,316.2 | - | 8,528.7 | 8,826.6 | 2,287.3 | 2,448.8 | - | - | - |
| 127.1 |
| 149.6 |
| 149.7 |
| 143.8 |
| 233.8 |
| 169.7 |
| 413.3 |
| 588.3 |
| 992.8 |
| 2,848.1 |
| 106.4 |
| 148.1 |
| 82.0 |
| 82.5 |
| 72.3 |
| 86.1 |
| 93.7 |
| 92.5 |
| 81.4 |
| 85.1 |
| 103.4 |
| 91.3 |
| 286.7 |
| 89.3 |
| 57.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 60.5 | 56.3 | 57.7 | 59.2 | 62.4 | 64.4 | 71.0 | 106.9 | 76.5 | 68.3 | 92.2 | 80.6 | 89.5 | 65.6 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 183.6 | 741.1 | 188.6 | 614.2 | 182.3 | 897.9 | 1,104.7 | 557.1 | 632.4 | 508.8 | 433.9 | 138.6 | 145.4 | 122.6 | 145.1 | 127.1 | 149.6 | 149.7 | 143.8 | 233.8 | 169.7 | 413.3 | 588.3 | 992.8 | 2,848.1 | 106.4 | 148.1 | 82.0 | 82.5 | 72.3 | 86.1 | 93.7 | 92.5 | 81.4 | 85.1 | 103.4 | 91.3 | 286.7 | 89.3 | 57.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 105.3 | 99.9 | 92.5 | 72.4 | 85.7 | 108.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | - | - | - | - | - | - | - | - | 21,550.8 | 21,749.0 | 22,088.8 | 22,483.1 | 20,999.3 | 21,160.5 | 21,277.9 | 21,725.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,045.8 | 1,046.1 | 1,046.0 | 1,046.4 | 1,045.4 | 1,044.9 | 1,046.0 | 1,045.1 | 1,045.0 | 1,045.2 | 1,044.5 | 1,045.1 | 1,044.7 | 1,044.4 | 1,043.3 | 1,044.5 | 1,045.7 | 1,046.1 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 293.8 | 295.8 | 299.5 | 302.4 | 306.0 | 308.0 | 309.8 | 312.8 | 318.8 | 312.1 | 317.4 | 321.3 | 309.1 | 310.3 | 312.9 | 315.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 2.7 | 2.8 | 2.3 | 2.2 | 1.8 | 1.9 | 3.5 | 1.7 | 1.8 | 1.8 | 7.2 | 7.0 | 10.9 | 10.5 | 13.6 | 11.2 | 11.2 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 27,686.5 | 27,591.9 | 26,925.7 | 26,474.9 | 26,032.3 | 26,186.9 | 25,347.2 | 24,530.2 | 24,672.6 | 24,725.4 | 24,966.6 | 25,070.9 | 23,994.2 | 24,157.8 | 24,300.4 | 24,628.2 | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10,478.5 | 10,402.9 | 11,039.8 | 11,276.1 | 11,424.1 | 11,908.0 | 11,943.7 | 11,127.3 | 11,252.3 | 10,901.1 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 26.7 | 23.4 | 20.9 | 14.0 | 9.5 | 8.2 | 36.8 | 32.7 | 20.2 | 24.5 | 26.1 | 29.7 | 31.9 | 35.6 | 40.7 | 46.6 | 52.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 14,110.0 | 14,631.0 | 14,152.0 | 14,553.8 | 14,166.5 | 15,047.1 | 15,188.8 | 14,551.0 | 14,928.7 | 14,878.4 | 14,827.1 | 14,770.7 | 13,669.7 | 13,671.5 | 13,609.7 | 13,742.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 121.5 | 118.7 | 116.9 | 113.2 | 112.5 | 109.1 | 104.7 | 103.2 | 101.1 | 100.6 | 100.6 | 100.2 | 100.1 | 99.9 | 99.9 | 99.9 | 99.9 | 99.8 | 99.8 | 93.8 | 93.8 | 93.6 | 93.5 | 93.3 | 93.3 | 93.2 | 93.2 | 92.9 | 89.6 | 89.1 | 89.1 | 89.1 | 89.1 | 89.0 | 89.0 | 89.0 | 88.7 | 88.5 | 88.4 | 85.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (7,727.0) | (7,527.8) | (7,369.2) | (7,208.7) | (7,057.8) | (6,886.7) | (6,748.2) | (6,577.4) | (6,410.1) | (6,213.8) | (5,941.3) | (5,688.5) | (5,611.1) | (5,449.4) | (5,223.9) | (5,044.6) | (4,821.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (38.1) | (39.9) | (37.8) | (33.8) | (32.1) | (33.5) | (38.5) | (17.4) | (19.6) | (35.8) | (6.2) | (14.6) | (40.5) | (36.8) | (47.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 57.0 | 58.6 | 61.8 | 63.1 | 56.6 | 58.3 | 69.6 | 48.4 | 56.0 | 56.3 | 56.6 | 60.1 | 67.6 | 68.7 | 70.6 | 90.8 | 95.3 | |||||||||||||||||||||||
| Total Stockholders Equity | 13,125.0 | 12,527.3 | 12,361.9 | 11,529.4 | 11,469.6 | 10,771.3 | 9,759.1 | 9,619.4 | 9,402.8 | 9,488.1 | 9,817.6 | 9,968.4 | 9,997.0 | 10,153.0 | 10,361.4 | 10,512.6 | ||||||||||||||||||||||||
| Total Equity | 13,182.0 | 12,585.8 | 12,423.8 | 11,592.5 | 11,526.1 | 10,829.6 | 9,828.7 | 9,667.7 | 9,458.8 | 9,544.4 | 9,874.1 | 10,028.4 | 10,064.6 | 10,221.7 | 10,431.9 | 10,603.4 | 10,792.7 | 10,945.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10,478.5 | 10,402.9 | 11,039.8 | 11,276.1 | 11,424.1 | 11,908.0 | 11,943.7 | 11,127.3 | 11,252.3 | 10,901.1 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 13,125.0 | 12,527.3 | 12,361.9 | 11,529.4 | 11,469.6 | 10,771.3 | 9,759.1 | 9,619.4 | 9,402.8 | 9,488.1 | 9,817.6 | 9,968.4 | 9,997.0 | 10,153.0 | 10,361.4 | 10,512.6 | 10,697.4 | 10,854.4 | ||||||||||||||||||||||
| Tangible Book Value | 12,079.2 | 11,481.2 | 11,315.9 | 10,483.0 | 10,424.2 | 9,726.4 | 8,713.1 | 8,574.3 | 8,357.8 | 8,442.9 | 8,773.0 | 8,923.2 | 8,952.3 | 9,108.6 | 9,318.1 | 9,468.1 | 9,651.7 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,982.2 |
| 21,816.8 |
| 21,792.0 |
| 20,130.0 |
| 20,321.8 |
| 20,550.0 |
| 20,978.4 |
| 20,892.7 |
| 20,967.3 |
| 21,734.6 |
| 21,932.0 |
| 20,235.8 |
| 20,129.6 |
| 20,093.7 |
| 20,020.6 |
| 20,135.7 |
| 20,337.0 |
| 20,622.5 |
| 20,464.9 |
| 20,539.8 |
| 20,615.7 |
| 20,394.8 |
| 20,601.4 |
| 19,213.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,046.1 |
| 1,051.8 |
| 1,051.8 |
| 1,051.7 |
| 1,050.7 |
| 1,050.1 |
| 1,050.1 |
| 1,051.2 |
| 1,050.0 |
| 1,050.5 |
| 1,050.9 |
| 1,050.5 |
| 1,045.9 |
| 1,034.3 |
| 1,035.2 |
| 1,034.6 |
| 1,034.5 |
| 1,034.1 |
| 1,033.5 |
| 1,033.2 |
| 1,043.1 |
| 1,043.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 318.7 |
| 317.9 |
| 324.0 |
| 328.7 |
| 343.1 |
| 346.4 |
| 386.9 |
| 389.3 |
| 391.9 |
| 385.2 |
| 388.5 |
| 374.3 |
| 359.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.2 |
| 11.5 |
| 11.5 |
| 11.6 |
| 10.0 |
| 0.3 |
| 0.3 |
| 47.5 |
| 47.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,950.1 |
| 24,717.8 |
| 25,044.4 |
| 23,504.3 |
| 23,552.3 |
| 23,929.4 |
| 24,220.5 |
| 24,589.4 |
| 26,617.8 |
| 24,692.2 |
| 24,803.6 |
| 22,988.9 |
| 22,668.1 |
| 22,584.6 |
| 22,598.0 |
| 22,699.1 |
| 23,493.5 |
| 23,954.5 |
| 23,739.8 |
| 23,855.8 |
| 23,919.3 |
| 23,166.6 |
| 23,426.3 |
| 22,093.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.3 |
| 65.2 |
| 68.1 |
| 65.8 |
| 62.6 |
| 53.7 |
| 57.0 |
| 47.5 |
| 200.8 |
| 147.5 |
| 149.5 |
| 205.1 |
| 205.2 |
| 236.6 |
| 240.9 |
| 244.7 |
| 250.1 |
| 296.3 |
| - |
| - |
| 316.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,843.7 |
| 13,491.7 |
| 13,596.9 |
| 13,267.7 |
| 13,236.0 |
| 13,415.7 |
| 13,683.6 |
| 13,957.6 |
| 15,703.7 |
| 13,873.1 |
| 13,730.9 |
| 11,889.9 |
| 12,255.7 |
| 12,124.8 |
| 11,941.6 |
| 11,871.7 |
| 12,556.9 |
| 12,863.9 |
| 12,769.7 |
| 13,231.5 |
| 13,264.1 |
| 12,437.1 |
| 12,646.5 |
| 12,126.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4,679.9) |
| (4,459.6) |
| (4,340.1) |
| (4,257.0) |
| (4,030.4) |
| (3,972.6) |
| (3,816.5) |
| (3,491.7) |
| (3,669.1) |
| (3,384.4) |
| (3,173.3) |
| (3,088.4) |
| (2,930.2) |
| (2,709.3) |
| (2,529.1) |
| (2,413.4) |
| (2,240.7) |
| (2,351.4) |
| (2,688.9) |
| (2,564.9) |
| (2,487.7) |
| (2,420.8) |
| (2,313.3) |
| (56.4) |
| (59.3) |
| (64.5) |
| (67.6) |
| (58.3) |
| (52.5) |
| (54.4) |
| (65.0) |
| (82.8) |
| (103.4) |
| (34.6) |
| (59.9) |
| (39.7) |
| (12.1) |
| (19.6) |
| (7.9) |
| (10.9) |
| (14.5) |
| (35.1) |
| (40.8) |
| (45.0) |
| (53.7) |
| (57.5) |
| (49.6) |
| (44.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.6 |
| 0.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 91.4 |
| 90.4 |
| 101.2 |
| 101.5 |
| 98.0 |
| 90.9 |
| 88.7 |
| 83.5 |
| 99.6 |
| 170.2 |
| 56.4 |
| 56.4 |
| 55.7 |
| 60.2 |
| 60.6 |
| 63.2 |
| 66.0 |
| 66.9 |
| 68.1 |
| 69.3 |
| 68.5 |
| 81.9 |
| 60.1 |
| 10,697.4 |
| 10,854.4 |
| 11,076.7 |
| 9,882.7 |
| 9,970.2 |
| 10,180.2 |
| 10,196.9 |
| 10,311.2 |
| 10,632.9 |
| 10,445.9 |
| 10,665.7 |
| 10,820.0 |
| 10,149.7 |
| 10,215.9 |
| 10,452.8 |
| 10,616.9 |
| 10,740.8 |
| 10,866.2 |
| 10,731.3 |
| 10,374.1 |
| 10,414.6 |
| 10,460.2 |
| 10,488.5 |
| 9,689.7 |
| 11,167.1 |
| 9,983.9 |
| 10,071.6 |
| 10,278.2 |
| 10,287.7 |
| 10,399.9 |
| 10,716.4 |
| 10,545.5 |
| 10,760.2 |
| 10,876.4 |
| 10,206.0 |
| 10,271.6 |
| 10,513.1 |
| 10,677.6 |
| 10,804.0 |
| 10,932.2 |
| 10,798.2 |
| 10,442.2 |
| 10,483.9 |
| 10,528.8 |
| 10,570.4 |
| 9,749.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,392.3 |
| 10,309.2 |
| 10,947.3 |
| 11,194.7 |
| 11,339.1 |
| 11,804.6 |
| 11,852.4 |
| 10,840.6 |
| 11,163.0 |
| 10,843.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,076.7 |
| 9,882.7 |
| 9,970.2 |
| 10,180.2 |
| 10,196.9 |
| 10,311.2 |
| 10,632.9 |
| 10,445.9 |
| 10,665.7 |
| 10,820.0 |
| 10,149.7 |
| 10,215.9 |
| 10,452.8 |
| 10,616.9 |
| 10,740.8 |
| 10,866.2 |
| 10,731.3 |
| 10,374.1 |
| 10,414.6 |
| 10,460.2 |
| 10,488.5 |
| 9,689.7 |
| 9,808.2 |
| 10,030.6 |
| 8,830.9 |
| 8,918.4 |
| 9,128.5 |
| 9,146.1 |
| 9,261.1 |
| 9,582.8 |
| 9,394.7 |
| 9,615.7 |
| 9,769.5 |
| 9,098.8 |
| 9,165.3 |
| 9,407.0 |
| 9,582.7 |
| 9,705.6 |
| 9,831.6 |
| 9,696.8 |
| 9,340.0 |
| 9,381.1 |
| 9,427.0 |
| 9,445.5 |
| 8,646.2 |