| (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 | 27.6 | 9.8 | 42.9 | 28.9 | 16.3 | 24.8 | 37.5 | 84.5 | 38.9 | 37.5 | 49.8 | 61.9 | 26.0 | 35.6 | 14.1 | 24.5 | 20.2 | |||
| Restricted Cash | 9.1 | 5.3 | 70.1 | 25.6 | 19.6 | 0.0 | 0.0 | 2.5 | 0.0 | 0.8 | - | - | - | 2.7 | 45.5 | 8.3 | 194.5 | 214.1 | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 27.6 | 9.8 | 42.9 | 28.9 | 16.3 | 24.8 | 37.5 | 84.5 | 38.9 | 37.5 | 49.8 | 61.9 | 26.0 | 35.6 | 14.1 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 2,062.7 | 1,669.3 | 1,503.2 | 1,818.4 | 1,505.7 | 1,202.8 | 1,176.5 | 1,280.9 | 1,350.7 | 1,241.7 | 1,028.6 | 643.4 | 406.0 | 285.3 | 349.4 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,140.1 | 1,137.1 | 896.6 | 1,198.1 | 1,005.7 | 880.7 | 908.1 | 876.4 | 859.9 | 861.5 | 815.4 | 363.3 | 342.6 | 368.4 | 325.7 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 18,498.1 | 17,178.1 | 15,366.9 | 14,655.7 | 13,472.4 | 11,672.8 | 11,171.4 | 9,975.6 | 8,746.6 | 9,158.2 | 9,124.1 | 4,170.7 | 4,363.2 | 4,453.8 | 4,614.3 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 3.3 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 2.3 | 4,233.0 | 4,135.1 | 3,963.3 | 3,802.1 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 20,017.5 | 18,907.1 | 16,631.1 | 15,464.2 | 13,563.4 | 12,450.5 | 11,858.3 | 10,335.7 | 10,191.2 | 10,018.4 | 10,219.1 | 4,170.7 | 4,363.2 | 4,453.8 | 4,614.3 | 4,405.4 | ||||
| (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 |
|---|
| 31.7 |
| 26.7 |
| 37.0 |
| - |
| - |
| - |
| - |
| - |
| 24.5 |
| 20.2 |
| 31.7 |
| 26.7 |
| 37.0 |
| 344.6 |
| 298.7 |
| 369.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | 245.5 | 263.4 | 261.8 | 256.8 | 210.0 | 204.4 | 285.8 | 148.2 | 145.7 | 145.5 | 140.3 | 125.6 | 290.2 | 323.0 | - | - |
| Other Current Assets | 119.8 | 121.9 | 223.7 | 261.7 | 253.4 | 63.4 | 68.0 | 77.2 | 74.9 | 97.5 | 58.8 | 38.6 | 12.9 | 62.1 | 87.1 | 85.0 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | 0.0 | 96.8 | 0.0 | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,284.7 | 2,911.7 | 2,795.7 | 3,187.7 | 2,656.7 | 2,083.0 | 2,093.6 | 2,247.6 | 2,213.5 | 2,168.7 | 2,206.8 | 1,292.7 | 1,551.1 | 1,272.6 | 1,426.2 | 1,331.1 | 1,529.3 | 1,707.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 12,411.5 | 11,611.9 | 11,073.1 | 10,383.8 | 9,889.3 | 9,364.7 | 8,878.7 | 8,515.9 | 8,618.5 | 8,214.6 | 7,919.1 | 4,485.1 | 4,257.1 | 4,036.0 | 3,797.8 | 3,624.0 | 3,431.9 | 3,312.9 | - | - |
| Property,Plant & Equipment Net | 38,278.1 | 34,645.4 | 31,581.5 | 29,113.8 | 26,982.4 | 25,707.4 | 23,620.1 | 22,000.9 | 21,347.0 | 19,915.5 | 19,189.7 | 11,257.7 | 10,906.6 | 10,572.2 | 10,160.4 | 9,601.5 | 9,015.8 | 8,502.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | 1,466.7 | 456.9 | 438.8 | 413.8 | 393.3 | 376.3 | 358.7 | 490.3 | - | - |
| Equity Method Investments | 2,353.9 | 2,191.6 | 2,081.6 | 1,981.9 | - | - | - | - | 1,553.4 | 1,443.9 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,053.5 | 3,046.2 | 3,023.5 | 441.9 | 441.9 | 441.9 | 441.9 | 441.9 | 441.9 | 441.9 | - | - |
| Intangible Assets | 44.4 | 29.3 | 29.3 | 24.9 | 5.7 | - | - | - | - | - | 13.9 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 69.5 | 32.1 | 32.0 | 15.7 | 19.5 | 20.7 | 41.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | 419.0 | 474.5 | 748.5 | 800.5 | 598.1 | 542.0 | - | - | - |
| Other Non-Current Assets | 383.6 | 336.2 | 383.1 | 427.3 | 361.1 | 295.6 | 957.8 | 704.1 | 619.9 | 461.0 | 489.7 | 184.6 | 322.5 | 204.2 | 201.6 | 218.9 | 171.7 | 214.4 | - | - |
| Total Non-Current Assets | 48,233.6 | 44,451.5 | 41,144.0 | 38,684.4 | 36,331.8 | 34,945.1 | 32,858.2 | 31,228.2 | 29,377.0 | 27,954.5 | 27,148.4 | - | - | - | - | - | - | - | - | - |
| Total Assets | 51,518.3 | 47,363.2 | 43,939.7 | 41,872.1 | 38,988.5 | 37,028.1 | 34,951.8 | 33,475.8 | 31,590.5 | 30,123.2 | 29,355.2 | 14,905.0 | 14,443.2 | 14,285.0 | 13,862.1 | 13,059.8 | 12,697.9 | 12,617.8 | - | - |
| 315.4 |
| 290.6 |
| 441.0 |
| - |
| - |
| Short Term Debt | 1,519.4 | 1,729.0 | 1,264.2 | 808.5 | 91.0 | 777.7 | 686.9 | 360.1 | 1,444.6 | 860.2 | 1,095.0 | - | - | - | - | 473.4 | 295.7 | 61.8 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.1 | 4.3 | 4.7 | 4.0 | 3.7 | - | 4.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | 174.0 | 199.8 | 185.4 | 169.1 | 163.8 | 169.7 | 95.1 | 96.9 | 100.9 | 105.9 | 88.3 | - | - | - | - |
| Other Current Liabilities | 1,009.2 | 859.2 | 933.1 | 884.6 | 680.9 | 704.7 | 550.8 | 464.8 | 553.6 | 388.9 | 471.2 | 168.6 | 177.3 | 165.4 | 230.4 | 186.1 | 259.9 | 319.2 | - | - |
| Total Current Liabilities | 5,593.4 | 4,841.9 | 5,114.8 | 4,611.0 | 3,753.0 | 4,148.1 | 3,182.7 | 3,331.7 | 3,869.3 | 2,431.6 | 2,709.0 | 1,668.7 | 1,496.4 | 1,441.4 | 1,364.5 | 1,721.1 | 1,894.1 | 1,735.1 | - | - |
| 3,932.0 |
| 3,875.8 |
| 4,074.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 73.0 | 37.5 | 38.8 | 25.4 | 29.1 | - | 37.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 314.2 | 334.6 | 356.4 | 370.7 | 389.2 | 412.2 | 497.1 | 520.4 | 543.3 | 566.2 | 579.4 | 614.1 | 664.2 | 709.7 | 754.5 | 805.5 | 739.1 | 545.4 | - | - |
| Deferred Tax Liabilities | 5,891.7 | 5,514.7 | 4,918.5 | 4,625.6 | 4,308.5 | 4,059.8 | 3,769.3 | 3,388.1 | 2,999.8 | 5,146.6 | 4,622.3 | 2,664.0 | 3,108.5 | 2,865.5 | 2,496.6 | 1,752.9 | 1,559.9 | 814.0 | - | - |
| Pension Obligations | - | - | 176.0 | 171.6 | 219.0 | 327.0 | 326.2 | 422.8 | 397.4 | 498.6 | 543.1 | 203.8 | 173.2 | 244.0 | 222.7 | 353.2 | 318.7 | 635.0 | - | - |
| Other Non-Current Liabilities | 963.4 | 838.1 | 835.3 | 660.6 | 1,203.2 | 1,229.4 | 1,128.9 | 1,108.1 | 1,206.3 | 1,164.4 | 1,071.7 | 270.4 | 295.9 | 285.2 | 314.3 | 376.9 | 283.4 | 263.0 | - | - |
| Total Non-Current Liabilities | 31,872.1 | 29,719.4 | 26,753.4 | 25,644.5 | 24,122.2 | 22,217.5 | 21,514.5 | 20,301.4 | 18,229.4 | 18,731.4 | 17,961.0 | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 37,465.5 | 34,561.3 | 31,868.2 | 30,255.5 | 27,875.2 | 26,365.6 | 24,697.2 | - | 22,098.7 | 21,163.0 | 20,670.0 | 10,454.9 | 10,179.8 | 10,119.5 | 9,898.8 | 9,257.7 | 9,131.0 | 9,280.9 | - | - |
| 3,566.9 |
| 3,336.9 |
| 3,099.2 |
| 2,888.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 8,493.5 | 8,083.8 | 7,612.8 | 7,265.3 | 6,775.1 | 6,329.6 | 5,927.7 | 5,538.2 | 5,176.8 | 4,613.9 | 4,299.8 | 4,117.0 | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (7.6) | (7.8) | (7.7) | (6.8) | (3.2) | (6.8) | (4.1) | (2.6) | 2.9 | 2.9 | 4.6 | 0.3 | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 14,052.8 | 12,801.9 | 12,071.5 | 11,616.6 | 11,113.3 | 10,662.5 | 10,254.6 | - | 9,491.8 | 8,960.2 | 8,685.2 | 4,450.1 | 4,263.4 | 4,165.5 | 3,963.3 | 3,802.1 | 3,566.9 | 3,336.9 | 3,099.2 | - |
| Total Equity | 14,052.8 | 12,801.9 | 12,071.5 | 11,616.6 | 11,113.3 | 10,662.5 | 10,254.6 | - | 9,491.8 | 8,960.2 | 8,685.2 | 4,450.1 | 4,263.4 | 4,165.5 | 3,963.3 | 3,802.1 | 3,566.9 | 3,336.9 | 3,099.2 | - |
| 4,171.5 |
| 4,136.5 |
| - |
| - |
| Net debt | 19,989.9 | 18,897.3 | 16,588.2 | 15,435.3 | 13,547.1 | 12,425.7 | 11,820.8 | 10,251.2 | 10,152.3 | 9,980.9 | 10,169.3 | 4,108.8 | 4,337.2 | 4,418.2 | 4,600.2 | 4,380.9 | 4,151.3 | 4,104.8 | - | - |
| Working Capital | (2,308.7) | (1,930.2) | (2,319.1) | (1,423.3) | (1,096.3) | (2,065.1) | (1,089.1) | (1,084.1) | (1,655.8) | (262.9) | (502.2) | (376.0) | 54.7 | (168.8) | 61.7 | (390.0) | (364.8) | (27.6) | - | - |
| Book Value | 14,052.8 | 12,801.9 | 12,071.5 | 11,616.6 | 11,113.3 | 10,662.5 | 10,254.6 | - | 9,491.8 | 8,960.2 | 8,685.2 | 4,450.1 | 4,263.4 | 4,165.5 | 3,963.3 | 3,802.1 | 3,566.9 | 3,336.9 | 3,099.2 | - |
| Tangible Book Value | 10,955.6 | 9,719.8 | 8,989.4 | 8,538.9 | 8,054.8 | 7,609.7 | 7,201.8 | - | 6,438.3 | 5,914.0 | 5,647.8 | 4,008.2 | 3,821.5 | 3,723.6 | 3,521.4 | 3,360.2 | 3,125.0 | 2,895.0 | - | - |
| 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 | 45.6 | 27.6 | 51.1 | 23.0 | 82.2 | 9.8 | 322.5 | 224.0 | 38.9 | 42.9 | 45.9 | 54.7 | 35.7 | 28.9 | 28.5 | 30.3 | 33.8 | 16.3 | 26.0 | 35.0 | 26.1 | 24.8 | 13.1 | 13.3 | 15.4 | 37.5 | 20.0 | 37.9 | 30.6 | 84.5 | 14.5 | 29.8 | 48.1 | 38.9 | 18.1 | 36.5 | 45.7 | 37.5 | 25.0 | 32.1 |
| Restricted Cash | 33.2 | 9.1 | 32.4 | 11.7 | 26.9 | 5.3 | 11.2 | 51.3 | 43.6 | 70.1 | 43.6 | 32.7 | 39.2 | 25.6 | 35.7 | 21.9 | 31.8 | 19.6 | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 45.6 | 27.6 | 51.1 | 23.0 | 82.2 | 9.8 | 322.5 | 224.0 | 38.9 | 42.9 | 45.9 | 54.7 | 35.7 | 28.9 | 28.5 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,914.4 | 2,062.7 | 1,269.5 | 1,496.4 | 1,812.4 | 1,669.3 | 1,175.5 | 1,242.7 | 1,557.0 | 1,503.2 | 1,243.2 | 1,315.1 | 1,780.6 | 1,818.4 | 1,321.8 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 830.8 | 1,140.1 | 917.0 | 816.5 | 791.5 | 1,137.1 | 740.7 | 799.9 | 640.9 | 896.6 | 867.7 | 748.5 | 680.0 | 1,198.1 | 1,158.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 19,381.8 | 18,498.1 | 17,663.3 | 17,110.4 | 16,161.8 | 17,178.1 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.3 | 3.3 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 19,902.2 | 20,017.5 | 19,564.7 | 19,360.8 | 18,891.7 | 18,907.1 | 1,823.7 | 1,157.4 | 2,574.2 | 1,264.2 | 1,549.3 | 1,090.3 | 1,261.2 | 1,647.1 | 1,259.5 | 1,629.1 | ||||||||||||||||||||||||
| 36.4 |
| 16.8 |
| 10.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.3 |
| 33.8 |
| 16.3 |
| 26.0 |
| 35.0 |
| 26.1 |
| 24.8 |
| 13.1 |
| 13.3 |
| 15.4 |
| 37.5 |
| 20.0 |
| 37.9 |
| 30.6 |
| 84.5 |
| 14.5 |
| 29.8 |
| 48.1 |
| 38.9 |
| 18.1 |
| 36.5 |
| 45.7 |
| 37.5 |
| 25.0 |
| 32.1 |
| 1,447.7 |
| 1,635.7 |
| 1,505.7 |
| 1,103.8 |
| 1,182.7 |
| 1,369.9 |
| 1,202.8 |
| 911.8 |
| 957.9 |
| 1,176.9 |
| 1,176.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 172.9 | 245.5 | 195.7 | 283.7 | 258.8 | 263.4 | 169.5 | 210.3 | 200.0 | 261.8 | 166.1 | 254.8 | 167.2 | 256.8 | 137.6 | 178.6 | 165.9 | 210.0 | 142.0 | 181.6 | 161.8 | 204.4 | 217.4 | 235.3 |
| Other Current Assets | 203.0 | 119.8 | 144.0 | 116.3 | 224.9 | 121.9 | 156.1 | 186.4 | 186.2 | 223.7 | 87.8 | 74.9 | 66.6 | 139.3 | 148.6 | 41.8 | 147.1 | 146.4 | 51.2 | 110.4 | 40.5 | 26.4 | 59.4 | 64.2 | 61.9 | 68.0 | 81.8 | 80.3 | 50.3 | 77.2 | 61.8 | 49.3 | 34.0 | 74.9 | 43.0 | 47.3 | 39.3 | 97.5 | 49.5 | 89.1 |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,981.0 | 3,284.7 | 2,515.3 | 2,599.1 | 2,943.3 | 2,911.7 | 2,619.2 | 2,584.1 | 2,604.6 | 2,795.7 | 2,443.6 | 2,457.6 | 2,838.5 | 3,187.7 | 2,771.0 | 2,642.5 | 2,562.6 | 2,656.7 | 2,408.9 | 2,278.1 | 2,355.5 | 2,083.0 | 1,727.2 | 1,713.4 | 1,845.3 | 2,093.6 | 1,773.0 | 1,838.7 | 2,008.3 | 2,247.6 | 1,839.7 | 1,810.4 | 1,980.8 | 2,213.5 | 1,823.3 | 1,779.7 | 1,855.3 | 2,168.7 | 1,817.7 | 1,765.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 12,667.5 | 12,411.5 | 12,229.4 | 12,025.9 | 11,838.7 | 11,611.9 | 11,442.8 | 11,263.4 | 11,275.0 | 11,073.1 | 10,914.6 | 10,717.0 | 10,532.3 | 10,383.8 | 10,348.8 | 10,183.2 | 10,041.4 | 9,889.3 | 9,799.3 | 9,625.3 | 9,481.4 | 9,364.7 | 9,308.6 | 9,157.5 | 9,042.3 | 8,878.7 | 8,807.7 | 8,705.0 | 8,589.0 | 8,636.6 | 8,589.3 | 8,512.1 | 8,819.8 | 8,618.5 | 8,525.5 | 8,433.2 | 8,312.8 | 8,214.6 | 8,141.5 | 8,049.1 |
| Property,Plant & Equipment Net | 38,707.0 | 38,278.1 | 37,354.2 | 36,060.8 | 35,447.8 | 34,645.4 | 32,852.9 | 32,263.8 | 31,729.8 | 31,581.5 | 31,467.5 | 31,010.4 | 30,379.4 | 29,113.8 | 28,575.3 | 27,626.2 | 27,110.2 | 26,982.4 | 26,622.7 | 26,266.4 | 25,994.4 | 25,707.4 | 24,551.7 | 24,171.8 | 23,797.1 | 23,620.1 | 23,035.1 | 22,535.8 | 22,193.3 | 22,000.9 | 21,663.7 | 21,078.4 | 21,466.3 | 21,347.0 | 20,882.9 | 20,524.3 | 19,990.2 | 19,915.5 | 19,612.2 | 19,398.9 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,544.5 | 1,513.0 |
| Equity Method Investments | 2,445.3 | - | 2,341.4 | 2,284.6 | 2,233.9 | - | 2,163.8 | 2,138.1 | 2,106.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,750.4 | 1,744.7 | 1,717.7 | 1,720.8 | 1,720.4 | 1,696.5 | 1,670.6 | 1,665.3 | 1,613.7 | 1,596.6 | 1,598.9 | 1,553.4 | 1,560.8 | 1,544.0 | 1,513.3 | 1,443.9 | 1,453.1 | 1,425.0 |
| Goodwill | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,052.8 | 3,053.5 | 3,053.5 | 3,053.5 | 3,046.2 | 3,046.2 | 3,046.2 | 3,046.2 |
| Intangible Assets | 18.9 | 17.4 | - | - | - | - | 29.3 | 29.3 | 29.3 | 29.3 | 29.3 | 29.3 | 29.3 | 24.9 | 17.4 | - | - | 5.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 43.8 | 44.7 | 48.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 413.9 | 383.6 | 384.0 | 379.3 | 372.1 | 336.2 | 326.2 | 331.4 | 382.0 | 383.1 | 378.2 | 352.7 | 357.0 | 427.3 | 356.0 | 361.6 | 356.9 | 361.1 | 1,036.5 | 1,005.7 | 937.2 | 896.5 | 877.7 | 848.9 | 853.2 | 957.8 | 796.0 | 803.5 | 802.3 | 704.1 | 749.0 | 753.5 | 757.1 | 619.9 | 584.8 | 549.7 | 527.5 | 461.0 | 418.3 | 419.9 |
| Total Non-Current Assets | 48,753.0 | 48,233.6 | 47,293.6 | 45,925.2 | 45,288.8 | 44,451.5 | 42,577.3 | 41,998.1 | 41,322.6 | 41,144.0 | 40,998.1 | 40,561.7 | 39,957.4 | 38,684.4 | 37,990.0 | 36,964.6 | 36,411.9 | 36,331.8 | 35,992.0 | 35,516.8 | 35,245.1 | 34,945.1 | 33,694.8 | 33,328.6 | 32,986.9 | 32,858.2 | 32,604.2 | 32,095.6 | 31,728.8 | 31,228.2 | 30,722.7 | 30,127.2 | 29,804.8 | 29,377.0 | 29,189.7 | 28,779.9 | 28,161.3 | 27,954.5 | - | - |
| Total Assets | 51,734.0 | 51,518.3 | 49,808.9 | 48,524.3 | 48,232.1 | 47,363.2 | 45,196.5 | 44,582.2 | 43,927.2 | 43,939.7 | 43,441.7 | 43,019.3 | 42,795.9 | 41,872.1 | 40,761.0 | 39,607.1 | 38,974.5 | 38,988.5 | 38,400.9 | 37,794.9 | 37,600.6 | 37,028.1 | 35,422.0 | 35,042.0 | 34,832.2 | 34,951.8 | 34,377.2 | 33,934.3 | 33,737.1 | 33,475.8 | 32,562.4 | 31,937.6 | 31,785.6 | 31,590.5 | 31,013.0 | 30,559.6 | 30,016.6 | 30,123.2 | 29,443.5 | 29,175.3 |
| 1,078.2 |
| 693.7 |
| 1,005.7 |
| 872.8 |
| 744.6 |
| 656.0 |
| 880.7 |
| 751.3 |
| 696.6 |
| 597.9 |
| 908.1 |
| 769.0 |
| 715.6 |
| 674.1 |
| 876.4 |
| 690.4 |
| 681.0 |
| 592.8 |
| 859.9 |
| 743.9 |
| 724.1 |
| 582.3 |
| 861.5 |
| 663.5 |
| 620.5 |
| Short Term Debt | 520.4 | 1,519.4 | 1,901.4 | 2,250.4 | 2,729.9 | 1,729.0 | 1,823.7 | 1,157.4 | 2,574.2 | 1,264.2 | 1,549.3 | 1,090.3 | 1,261.2 | 1,647.1 | 1,259.5 | 1,629.1 | 1,450.0 | 1,897.0 | 1,508.9 | 1,424.5 | 1,580.4 | 1,776.9 | 771.0 | 1,211.5 | 827.2 | 830.8 | - | - | - | - | - | - | - | - | - | - | - | - | 89.4 | 95.8 |
| Deferred Revenue Current | - | - | - | - | - | - | - | 178.8 | - | 236.2 | - | - | - | - | 170.9 | - | - | 140.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.4 | 4.3 | 4.1 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 123.0 | 174.0 | 173.9 | 161.6 | 128.6 | 199.8 | 167.0 | 159.3 | 125.9 | 185.4 | 143.1 | 130.7 | 107.4 | 169.1 | 136.8 | 140.0 | 107.5 | 163.8 | 127.8 | 134.5 |
| Other Current Liabilities | 728.9 | 847.9 | 971.3 | 820.4 | 1,014.4 | 859.2 | 645.6 | 594.2 | 854.1 | 778.7 | 943.8 | 880.6 | 1,016.4 | 884.6 | 614.1 | 936.1 | 957.3 | 540.5 | 814.2 | 711.2 | 568.5 | 704.7 | 547.6 | 519.9 | 443.9 | 550.8 | 503.4 | 457.9 | 578.7 | 464.8 | 393.9 | 364.5 | 747.5 | 375.1 | 442.6 | 440.0 | 421.3 | 388.9 | 240.2 | 358.5 |
| Total Current Liabilities | 4,389.4 | 5,593.4 | 5,050.3 | 4,697.6 | 5,862.9 | 4,841.9 | 4,009.4 | 3,491.6 | 4,709.7 | 5,114.8 | 4,073.7 | 4,096.9 | 3,765.8 | 4,611.0 | 3,369.7 | 3,817.8 | 3,264.4 | 3,753.0 | 3,692.6 | 3,373.9 | 3,714.9 | 4,148.1 | 2,840.0 | 3,484.6 | 2,847.7 | 3,182.7 | 2,818.4 | 3,362.0 | 2,889.9 | 3,331.7 | 3,602.5 | 3,053.2 | 3,605.9 | 3,869.3 | 3,026.1 | 2,787.3 | 2,054.6 | 2,431.6 | 2,025.5 | 2,137.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,897.3 |
| 9,921.0 |
| 10,326.7 |
| 9,994.0 |
| 9,119.0 |
| 9,209.3 |
| 8,617.5 |
| 8,746.6 |
| 8,785.8 |
| 8,799.7 |
| 9,143.6 |
| 9,158.2 |
| 9,088.1 |
| 8,902.1 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 38.8 | 40.1 | 43.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 309.6 | 314.2 | 318.3 | 323.9 | 329.3 | 334.6 | 339.9 | 345.5 | 351.1 | 356.4 | 360.4 | 363.5 | 367.0 | 370.7 | 374.2 | 378.7 | 383.8 | 389.2 | 394.9 | 400.7 | 406.4 | 412.2 | 417.8 | 423.7 | 428.5 | 497.1 | 502.8 | 508.7 | 514.5 | 520.4 | 525.9 | 531.8 | 538.1 | 543.3 | 549.2 | 554.6 | 561.0 | 566.2 | 569.5 | 572.3 |
| Deferred Tax Liabilities | 5,967.2 | 5,891.7 | 5,814.3 | 5,739.5 | 5,577.2 | 5,514.7 | 5,322.2 | 5,265.4 | 5,120.0 | 4,918.5 | 4,832.2 | 4,774.0 | 4,703.2 | 4,625.6 | 4,524.9 | 4,493.1 | 4,426.2 | 4,308.5 | 4,295.8 | 4,269.6 | 4,214.1 | 4,059.8 | 3,974.7 | 3,945.9 | 3,870.0 | 3,769.3 | 3,613.8 | 3,598.1 | 3,459.9 | 3,388.1 | 3,172.1 | 3,117.1 | 3,069.9 | 2,999.8 | 5,616.0 | 5,416.1 | 5,287.4 | 5,146.6 | 5,067.0 | 4,938.3 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | 168.5 | 171.6 | 217.7 | 222.2 | 218.5 | 219.0 | 307.8 | 314.2 | 319.9 | 327.0 | 320.6 | 322.2 | 324.2 | 326.2 | 411.5 | 414.0 | 418.1 | 422.8 | 489.1 | 490.4 | 523.1 | 397.4 | 463.2 | 451.0 | 458.9 | 498.6 | 545.1 | 541.9 |
| Other Non-Current Liabilities | 931.4 | 963.4 | 991.0 | 917.0 | 868.0 | 838.1 | 822.5 | 794.2 | 806.3 | 835.3 | 828.3 | 832.0 | 1,794.9 | 832.2 | 1,323.0 | 1,176.9 | 1,173.0 | 1,203.2 | 1,283.6 | 1,256.7 | 1,236.3 | 1,229.4 | 1,128.6 | 1,093.4 | 1,106.0 | 1,128.9 | 1,116.4 | 1,106.8 | 1,109.8 | 1,108.1 | 1,233.4 | 1,203.2 | 1,191.4 | 1,206.3 | 1,194.4 | 1,171.1 | 1,161.0 | 1,164.4 | 1,167.0 | 1,132.1 |
| Total Non-Current Liabilities | 32,775.3 | 31,872.1 | 30,747.8 | 30,156.6 | 28,942.2 | 29,719.4 | 28,795.9 | 28,696.2 | 26,791.4 | 26,753.4 | 27,267.7 | 26,891.0 | 27,042.4 | 25,644.5 | 25,795.2 | 24,298.7 | 24,265.6 | 24,122.2 | 23,601.7 | 23,390.6 | 22,918.1 | 22,217.5 | 22,022.9 | 21,064.7 | 21,499.9 | 21,514.5 | 21,372.4 | 20,424.0 | 20,735.1 | 20,301.4 | 19,117.2 | 19,128.2 | 18,481.5 | 18,229.4 | 18,761.2 | 18,589.1 | 18,806.0 | 18,731.4 | - | - |
| Total Liabilities | 37,164.7 | 37,465.5 | 35,798.1 | 34,854.2 | 34,805.1 | 34,561.3 | 32,805.3 | 32,187.8 | 31,501.1 | 31,868.2 | 31,341.4 | 30,987.9 | 30,808.2 | 30,255.5 | 29,164.9 | 28,116.5 | 27,530.0 | 27,875.2 | 27,294.3 | 26,764.5 | 26,633.0 | 26,365.6 | 24,862.9 | 24,549.3 | 24,347.6 | 24,697.2 | 24,190.8 | 23,786.0 | 23,625.0 | 23,633.1 | 22,719.7 | 22,181.4 | 22,087.4 | 22,098.7 | 21,787.3 | - | - | 21,163.0 | - | - |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,185.0 | 4,197.9 | 4,213.2 | 4,250.1 | 4,261.6 | 4,271.0 | 4,267.3 | 4,278.5 | 4,281.4 | 4,290.1 | 4,297.7 | 4,309.8 | 4,308.8 | 4,310.9 |
| Retained Earnings | 8,987.8 | 8,493.5 | 8,467.3 | 8,484.7 | 8,524.4 | 8,083.8 | 7,895.3 | 7,919.2 | 7,971.6 | 7,612.8 | 7,640.4 | 7,570.4 | 7,526.7 | 7,265.3 | 7,242.0 | 7,169.5 | 7,111.4 | 6,775.1 | 6,764.5 | 6,688.2 | 6,626.0 | 6,329.6 | 6,290.1 | 6,222.8 | 6,180.7 | 5,927.7 | 5,869.9 | 5,821.7 | 5,772.1 | 5,538.2 | 5,508.1 | 5,449.1 | 5,392.7 | 5,176.8 | 4,908.3 | 4,857.0 | 4,822.0 | 4,613.9 | 4,575.8 | 4,515.0 |
| Accumulated Other Comprehensive Income | (7.5) | (7.6) | (7.9) | (7.9) | (7.9) | (7.8) | (7.9) | (7.8) | (7.8) | (7.7) | (7.0) | (6.9) | (6.9) | (6.8) | (3.2) | (3.2) | (3.2) | (3.2) | (3.6) | (4.6) | (5.7) | (6.8) | (6.4) | (7.3) | (7.1) | (4.1) | (7.1) | (6.6) | (4.0) | (2.6) | 2.4 | 2.5 | 4.6 | 2.9 | 2.4 | 2.5 | 2.7 | 2.9 | 3.7 | 4.4 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 14,569.3 | 14,052.8 | 14,010.8 | 13,670.1 | 13,427.0 | 12,801.9 | 12,391.2 | 12,394.4 | 12,426.1 | 12,071.5 | 12,100.3 | 12,031.4 | 11,987.7 | 11,616.6 | 11,596.1 | 11,490.6 | 11,444.5 | 11,113.3 | 11,106.6 | 11,030.4 | 10,967.6 | 10,662.5 | 10,559.1 | 10,492.7 | 10,484.6 | 10,254.6 | 10,186.4 | 10,148.3 | 10,112.1 | 9,842.7 | 9,842.7 | 9,756.2 | 9,698.2 | 9,491.8 | 9,225.7 | - | - | 8,960.2 | - | - |
| Total Equity | 14,569.3 | 14,052.8 | 14,010.8 | 13,670.1 | 13,427.0 | 12,801.9 | 12,391.2 | 12,394.4 | 12,426.1 | 12,071.5 | 12,100.3 | 12,031.4 | 11,987.7 | 11,616.6 | 11,596.1 | 11,490.6 | 11,444.5 | 11,113.3 | 11,106.6 | 11,030.4 | 10,967.6 | 10,662.5 | 10,559.1 | 10,492.7 | 10,484.6 | 10,254.6 | 10,186.4 | 10,148.3 | 10,112.1 | 9,842.7 | 9,842.7 | 9,756.2 | 9,698.2 | 9,491.8 | 9,225.7 | - | - | 8,960.2 | - | - |
| 1,450.0 |
| 1,897.0 |
| 1,508.9 |
| 1,424.5 |
| 1,580.4 |
| 1,776.9 |
| 771.0 |
| 1,211.5 |
| 827.2 |
| 830.8 |
| 10,897.3 |
| 9,921.0 |
| 10,326.7 |
| 9,994.0 |
| 9,119.0 |
| 9,209.3 |
| 8,617.5 |
| 8,746.6 |
| 8,785.8 |
| 8,799.7 |
| 9,143.6 |
| 9,158.2 |
| 9,177.5 |
| 8,997.9 |
| Net debt | 19,856.6 | 19,989.9 | 19,513.6 | 19,337.8 | 18,809.5 | 18,897.3 | 1,501.2 | 933.4 | 2,535.3 | 1,221.3 | 1,503.4 | 1,035.6 | 1,225.5 | 1,618.2 | 1,231.0 | 1,598.8 | 1,416.2 | 1,880.7 | 1,482.9 | 1,389.5 | 1,554.3 | 1,752.1 | 757.9 | 1,198.2 | 811.8 | 793.3 | 10,877.3 | 9,883.1 | 10,296.1 | 9,909.5 | 9,104.5 | 9,179.5 | 8,569.4 | 8,707.7 | 8,767.7 | 8,763.2 | 9,097.9 | 9,120.7 | 9,152.5 | 8,965.8 |
| Working Capital | (1,408.4) | (2,308.7) | (2,535.0) | (2,098.5) | (2,919.6) | (1,930.2) | (1,390.2) | (907.5) | (2,105.1) | (2,319.1) | (1,630.1) | (1,639.3) | (927.3) | (1,423.3) | (598.7) | (1,175.3) | (701.8) | (1,096.3) | (1,283.7) | (1,095.8) | (1,359.4) | (2,065.1) | (1,112.8) | (1,771.2) | (1,002.4) | (1,089.1) | (1,045.4) | (1,523.3) | (881.6) | (1,084.1) | (1,762.8) | (1,242.8) | (1,625.1) | (1,655.8) | (1,202.8) | (1,007.6) | (199.3) | (262.9) | (207.8) | (371.2) |
| Book Value | 14,569.3 | 14,052.8 | 14,010.8 | 13,670.1 | 13,427.0 | 12,801.9 | 12,391.2 | 12,394.4 | 12,426.1 | 12,071.5 | 12,100.3 | 12,031.4 | 11,987.7 | 11,616.6 | 11,596.1 | 11,490.6 | 11,444.5 | 11,113.3 | 11,106.6 | 11,030.4 | 10,967.6 | 10,662.5 | 10,559.1 | 10,492.7 | 10,484.6 | 10,254.6 | 10,186.4 | 10,148.3 | 10,112.1 | 9,842.7 | 9,842.7 | 9,756.2 | 9,698.2 | 9,491.8 | 9,225.7 | - | - | 8,960.2 | - | - |
| Tangible Book Value | 11,497.6 | 10,982.6 | 10,958.0 | 10,617.3 | 10,374.2 | 9,749.1 | 9,309.1 | 9,312.3 | 9,344.0 | 8,989.4 | 9,018.2 | 8,949.3 | 8,905.6 | 8,538.9 | 8,525.9 | 8,437.8 | 8,391.7 | 8,054.8 | 8,053.8 | 7,977.6 | 7,914.8 | 7,609.7 | 7,506.3 | 7,439.9 | 7,431.8 | 7,201.8 | 7,133.6 | 7,095.5 | 7,059.3 | 6,789.9 | 6,789.9 | 6,703.4 | 6,645.4 | 6,438.3 | 6,172.2 | - | - | 5,914.0 | - | - |