| (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 | 5,033.7 | 3,506.6 | 1,993.6 | 631.7 | 269.3 | 1,545.0 | 284.9 | 381.9 | 243.8 | 419.4 | 422.7 | 553.4 | 158.8 | 1,033.8 | 163.5 | 131.6 | 35.5 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | 65.5 | 187.8 | 61.8 | 79.7 | 72.8 | 107.7 | 69.6 | 79.1 | 23.2 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 5,033.7 | 3,506.6 | 1,993.6 | 631.7 | 269.3 | 1,545.0 | 284.9 | 381.9 | 243.8 | 419.4 | 422.7 | 553.4 | 158.8 | 1,033.8 | 163.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 19,197.3 | 15,500.3 | 15,735.5 | 14,714.5 | 13,910.3 | 2,378.1 | 13,420.9 | - | 11,035.9 | 11,725.1 | 12,124.0 | - | 10,432.4 | 8,457.0 | 6,573.3 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 696.6 | 637.0 | 565.9 | 491.9 | 448.6 | 418.7 | 411.0 | - | 372.4 | 363.1 | 354.8 | 328.8 | 289.5 | 260.4 | 192.3 | 147.2 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 19,197.3 | 15,500.3 | 15,735.5 | 14,714.5 | 13,910.3 | 2,378.1 | 13,420.9 | - | 11,035.9 | 11,725.1 | 12,124.0 | - | 10,432.4 | 8,457.0 | 6,573.3 | 4,198.6 | |||
| (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 | 4,703.8 | 5,033.7 | 6,806.5 | 4,409.7 | 3,501.9 | 3,506.6 | 3,564.9 | 2,776.6 | 2,388.5 | 1,993.6 | 2,582.0 | 2,203.8 | 571.9 | 631.7 | 343.4 | |||||||||||||||||||||||||
| 23.4 |
| 30.3 |
| - |
| - |
| - |
| 131.6 |
| 35.5 |
| 23.4 |
| 30.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 53,423.3 | 40,673.2 | 37,063.4 | 32,925.0 | 30,695.6 | 27,565.7 | 30,312.5 | - | 25,743.6 | 25,947.6 | 26,069.2 | 22,471.0 | 21,348.1 | 16,527.3 | 13,649.8 | 8,155.5 | 5,658.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 346.3 | 149.2 | 68.3 | 68.3 | 68.3 | 68.3 | 68.3 | - | 68.3 | 68.3 | 68.3 | 68.3 | 68.3 | 68.3 | 68.3 | 51.2 | 0.0 | - | - |
| Intangible Assets | 908.7 | 665.9 | 514.8 | 461.4 | 503.4 | 322.5 | 435.9 | - | 377.0 | 436.2 | 469.5 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 67,303.0 | 51,044.3 | 44,012.2 | 37,893.2 | 34,910.3 | 32,483.6 | 33,380.8 | - | 27,944.4 | 28,865.2 | 29,023.8 | 24,962.9 | 23,084.0 | 19,549.1 | 14,924.6 | 9,451.7 | 6,367.2 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 4,198.6 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 24,100.1 | 18,471.7 | 17,640.4 | 16,499.2 | 15,912.5 | 15,258.6 | 16,398.2 | - | 12,643.8 | 13,185.3 | 13,664.9 | 11,403.5 | 11,292.6 | 8,994.0 | 7,612.3 | 4,714.1 | 2,559.7 | - | - |
| 123.4 |
| - |
| - |
| Additional Paid In Capital | 50,898.7 | 40,016.5 | 32,741.9 | 26,742.8 | 23,133.6 | 20,823.1 | 20,190.1 | - | 17,662.7 | 16,999.7 | 16,478.3 | - | - | - | - | - | - | - | - |
| Retained Earnings | 11,033.6 | 10,096.7 | 9,145.0 | 8,805.0 | 8,663.7 | 8,327.6 | 7,354.0 | - | 5,316.6 | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (287.6) | (359.8) | (163.2) | (119.7) | (121.3) | (148.5) | (112.2) | - | (111.5) | (169.5) | (88.2) | (77.0) | (24.5) | (11.0) | (11.9) | (11.1) | (2.9) | - | - |
| Treasury Stock | 14.4 | 114.2 | 111.6 | 111.0 | 107.8 | 104.5 | 79.0 | - | 64.6 | 54.7 | 44.4 | 35.2 | 21.3 | 17.9 | 13.5 | 11.4 | 7.6 | - | - |
| Minority Interest | 810.2 | 360.2 | 676.7 | 714.7 | 960.6 | 908.9 | 966.2 | - | 502.3 | 475.1 | 585.3 | 297.9 | 341.7 | 225.7 | 153.9 | 130.2 | 10.4 | - | - |
| Total Stockholders Equity | 42,129.5 | 31,956.2 | 25,404.4 | 20,294.8 | 17,636.0 | 15,972.7 | 15,540.4 | - | 14,423.1 | 14,806.4 | 14,590.6 | 13,175.2 | 11,414.6 | 10,294.8 | 7,124.8 | 4,602.9 | 3,797.0 | 3,238.3 | 2,435.0 |
| Total Equity | 42,939.7 | 32,316.4 | 26,081.1 | 21,009.6 | 18,596.6 | 16,881.6 | 16,506.6 | - | 14,925.5 | 15,281.5 | 15,175.9 | 13,473.0 | 11,756.3 | 10,520.5 | 7,278.6 | 4,733.1 | 3,807.5 | 3,238.3 | 2,435.0 |
| - |
| - |
| - |
| Net debt | 14,163.6 | 11,993.7 | 13,741.9 | 14,082.8 | 13,641.0 | 833.0 | 13,136.0 | - | 10,792.1 | 11,305.7 | 11,701.3 | - | 10,273.6 | 7,423.3 | 6,409.8 | 4,067.1 | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 42,129.5 | 31,956.2 | 25,404.4 | 20,294.8 | 17,636.0 | 15,972.7 | 15,540.4 | - | 14,423.1 | 14,806.4 | 14,590.6 | 13,175.2 | 11,414.6 | 10,294.8 | 7,124.8 | 4,602.9 | 3,797.0 | 3,238.3 | 2,435.0 |
| Tangible Book Value | 40,874.4 | 31,141.0 | 24,821.2 | 19,765.1 | 17,064.3 | 15,581.9 | 15,036.2 | - | 13,977.8 | 14,301.9 | 14,052.8 | 13,106.8 | 11,346.3 | 10,226.5 | 7,056.4 | 4,551.6 | 3,797.0 | - | - |
| 363.3 |
| 301.1 |
| 269.3 |
| 304.0 |
| 513.6 |
| 2,131.8 |
| 1,545.0 |
| 1,603.7 |
| - |
| 303.4 |
| 284.9 |
| 265.8 |
| 268.7 |
| 249.1 |
| 381.9 |
| 191.2 |
| 215.1 |
| 202.8 |
| 243.8 |
| 236.2 |
| 442.3 |
| 423.1 |
| 607.2 |
| 428.6 |
| 466.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 61.3 | 65.5 | 59.1 | 45.4 | 42.8 | 187.8 | 83.1 | 58.4 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4,703.8 | 5,033.7 | 6,806.5 | 4,409.7 | 3,501.9 | 3,506.6 | 3,564.9 | 2,776.6 | 2,388.5 | 1,993.6 | 2,582.0 | 2,203.8 | 571.9 | 631.7 | 343.4 | 363.3 | 301.1 | 269.3 | 304.0 | 513.6 | 2,131.8 | 1,545.0 | 1,603.7 | - | 303.4 | 284.9 | 265.8 | 268.7 | 249.1 | 381.9 | 191.2 | 215.1 | 202.8 | 243.8 | 236.2 | 442.3 | 423.1 | 607.2 | 428.6 | 466.6 |
| 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 | 53,154.6 | 53,423.3 | 45,328.4 | 44,300.6 | 43,082.7 | 40,673.2 | 39,200.2 | 37,219.1 | 36,982.5 | 37,063.4 | 34,170.5 | 33,253.3 | 33,396.7 | 32,925.0 | 32,596.8 | 32,133.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 342.9 | 346.3 | 205.6 | 208.5 | 200.2 | 149.2 | 68.3 | 68.3 | 68.3 | 68.3 | 68.3 | 68.3 | 68.3 | 68.3 | 68.3 | 68.3 | 68.3 | 68.3 | ||||||||||||||||||||||
| Intangible Assets | 784.2 | 908.7 | 383.9 | 655.2 | 693.3 | 665.9 | 484.0 | 449.4 | 476.6 | 514.8 | 385.8 | 397.4 | 447.4 | 461.4 | 504.0 | 526.6 | 506.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 67,220.6 | 67,303.0 | 59,504.8 | 55,833.5 | 53,293.6 | 51,044.3 | 48,953.7 | 45,533.9 | 44,553.6 | 44,012.2 | 41,654.7 | 40,064.1 | 38,493.9 | 37,893.2 | 37,414.5 | 36,573.7 | ||||||||||||||||||||||||
| 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 | 17,933.6 | - | 16,852.4 | 15,971.1 | 15,723.9 | - | 15,763.6 | 13,935.8 | 14,205.1 | - | 15,834.2 | 15,991.1 | 15,122.2 | - | 14,600.3 | 14,815.0 | 14,347.2 | - | 13,478.1 | 13,564.1 | 14,615.8 | - | 13,882.5 | 14,540.7 | 13,211.5 | - | 12,456.3 | 13,401.5 | 12,410.5 | - | 12,233.5 | 10,923.8 | 10,505.4 | - | 11,124.4 | 11,017.8 | 10,949.7 | - | 12,091.6 | 12,238.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 22,291.3 | 24,100.1 | 20,192.4 | 19,287.2 | 18,711.6 | 18,471.7 | 17,889.7 | 15,845.4 | 16,005.7 | 17,640.4 | 17,836.1 | 17,871.0 | 16,897.7 | 16,499.2 | 16,956.8 | 16,699.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 704.9 | 696.6 | 684.2 | 665.2 | 652.1 | 637.0 | 620.1 | 609.9 | 592.6 | 565.9 | 533.9 | 509.8 | 497.9 | 491.9 | 473.9 | 464.8 | 455.4 | 448.6 | 436.6 | 423.9 | 418.9 | 418.7 | 418.4 | 418.3 | 418.2 | 411.0 | 406.5 | 406.0 | 404.5 | - | 376.4 | 372.8 | 372.7 | 372.4 | 371.0 | 369.5 | 365.2 | 363.1 | 362.7 | 358.0 |
| Additional Paid In Capital | 52,409.6 | 50,898.7 | 47,054.9 | 43,949.1 | 42,030.9 | 40,016.5 | 37,949.0 | 36,693.3 | 35,105.1 | 32,741.9 | 30,056.1 | 28,085.3 | 27,160.0 | 26,742.8 | 25,289.4 | 24,465.0 | ||||||||||||||||||||||||
| Retained Earnings | 11,762.2 | 11,033.6 | 10,937.1 | 10,656.6 | 10,354.7 | 10,096.7 | 9,976.8 | 9,526.9 | 9,272.2 | 9,145.0 | 9,061.1 | 8,933.7 | 8,830.6 | 8,805.0 | 8,808.7 | 8,815.4 | 8,725.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (342.5) | (287.6) | (217.4) | (166.0) | (309.6) | (359.8) | (195.1) | (246.5) | (180.8) | (163.2) | (149.4) | (95.6) | (111.6) | (119.7) | (75.3) | |||||||||||||||||||||||||
| Treasury Stock | 22.9 | 14.4 | 14.3 | 13.9 | 20.2 | 114.2 | 114.9 | 114.7 | 114.8 | 111.6 | 112.3 | 112.0 | 112.9 | 111.0 | 111.8 | 111.7 | 112.5 | 107.8 | ||||||||||||||||||||||
| Minority Interest | 939.2 | 810.2 | 271.2 | 362.6 | 347.8 | 360.2 | 459.5 | 449.9 | 699.1 | 676.7 | 619.8 | 619.5 | 755.8 | 714.7 | 887.4 | 897.7 | 836.5 | |||||||||||||||||||||||
| Total Stockholders Equity | 43,793.7 | 42,129.5 | 38,756.8 | 35,900.5 | 33,956.8 | 31,956.2 | 30,334.3 | 28,976.4 | 27,547.9 | 25,404.4 | 22,954.0 | 21,204.4 | 20,448.2 | 20,294.8 | 19,169.3 | 18,556.2 | ||||||||||||||||||||||||
| Total Equity | 44,732.9 | 42,939.7 | 39,028.0 | 36,263.1 | 34,304.5 | 32,316.4 | 30,793.8 | 29,426.3 | 28,247.0 | 26,081.1 | 23,573.8 | 21,823.9 | 21,204.0 | 21,009.6 | 20,056.7 | 19,453.9 | 18,732.1 | 18,596.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 17,933.6 | - | 16,852.4 | 15,971.1 | 15,723.9 | - | 15,763.6 | 13,935.8 | 14,205.1 | - | 15,834.2 | 15,991.1 | 15,122.2 | - | 14,600.3 | 14,815.0 | 14,347.2 | - | 13,478.1 | 13,564.1 | 14,615.8 | - | 13,882.5 | 14,540.7 | 13,211.5 | - | 12,456.3 | 13,401.5 | 12,410.5 | - | 12,233.5 | 10,923.8 | 10,505.4 | - | 11,124.4 | 11,017.8 | 10,949.7 | - | 12,091.6 | 12,238.8 |
| Net debt | 13,229.8 | - | 10,045.9 | 11,561.4 | 12,222.0 | - | 12,198.7 | 11,159.1 | 11,816.7 | - | 13,252.2 | 13,787.3 | 14,550.3 | - | 14,256.9 | 14,451.6 | 14,046.1 | - | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 43,793.7 | 42,129.5 | 38,756.8 | 35,900.5 | 33,956.8 | 31,956.2 | 30,334.3 | 28,976.4 | 27,547.9 | 25,404.4 | 22,954.0 | 21,204.4 | 20,448.2 | 20,294.8 | 19,169.3 | 18,556.2 | 17,895.6 | 17,636.0 | ||||||||||||||||||||||
| Tangible Book Value | 42,666.6 | 40,874.4 | 38,167.3 | 35,036.8 | 33,063.3 | 31,141.0 | 29,782.0 | 28,458.7 | 27,003.0 | 24,821.2 | 22,499.9 | 20,738.7 | 19,932.5 | 19,765.1 | 18,597.0 | 17,961.3 | 17,320.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31,300.8 |
| 30,695.6 |
| 29,307.8 |
| 27,725.6 |
| 27,465.0 |
| 27,565.7 |
| 27,452.5 |
| 28,427.7 |
| 29,630.7 |
| 30,312.5 |
| 28,807.2 |
| 30,145.6 |
| 27,739.4 |
| - |
| 28,097.2 |
| 25,357.9 |
| 25,573.3 |
| 25,743.6 |
| 25,898.5 |
| 25,476.3 |
| 25,235.5 |
| 25,947.6 |
| 26,898.1 |
| 26,042.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.3 |
| 68.3 |
| 68.3 |
| 68.3 |
| 68.3 |
| 68.3 |
| 68.3 |
| 68.3 |
| 68.3 |
| 68.3 |
| 68.3 |
| - |
| 68.3 |
| 68.3 |
| 68.3 |
| 68.3 |
| 68.3 |
| 68.3 |
| 68.3 |
| 68.3 |
| 68.3 |
| 68.3 |
| 503.4 |
| 404.4 |
| 293.4 |
| 302.3 |
| 322.5 |
| 337.3 |
| 387.5 |
| 434.3 |
| 435.9 |
| 398.8 |
| 425.2 |
| 324.6 |
| - |
| 372.6 |
| 384.4 |
| 399.4 |
| 377.0 |
| 393.5 |
| 382.7 |
| 410.9 |
| 436.2 |
| 451.1 |
| 395.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35,472.5 |
| 34,910.3 |
| 33,480.0 |
| 32,176.1 |
| 32,992.3 |
| 32,483.6 |
| 32,541.6 |
| 33,162.7 |
| 32,923.0 |
| 33,380.8 |
| 31,864.0 |
| 33,148.7 |
| 30,637.3 |
| - |
| 30,249.1 |
| 27,619.0 |
| 27,746.7 |
| 27,944.4 |
| 28,180.4 |
| 27,975.8 |
| 27,767.3 |
| 28,865.2 |
| 29,856.3 |
| 28,964.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,294.4 |
| 15,912.5 |
| 15,307.9 |
| 14,932.9 |
| 15,945.3 |
| 15,258.6 |
| 15,250.4 |
| 15,899.0 |
| 15,427.3 |
| 16,398.2 |
| 15,167.9 |
| 16,695.9 |
| 14,139.0 |
| - |
| 14,579.1 |
| 12,420.3 |
| 12,298.5 |
| 12,643.8 |
| 12,549.0 |
| 12,273.4 |
| 12,271.6 |
| 13,185.3 |
| 14,198.6 |
| 13,701.8 |
| 23,620.1 |
| 23,133.6 |
| 22,148.9 |
| 21,161.8 |
| 20,814.2 |
| 20,823.1 |
| 20,835.0 |
| 20,836.5 |
| 20,818.2 |
| 20,190.1 |
| 19,796.7 |
| 19,740.1 |
| 19,654.1 |
| - |
| 17,889.5 |
| 17,661.4 |
| 17,667.7 |
| 17,662.7 |
| 17,564.8 |
| 17,440.0 |
| 17,134.5 |
| 16,999.7 |
| 16,983.6 |
| - |
| 8,663.7 |
| 8,605.1 |
| 8,425.4 |
| 8,399.1 |
| 8,327.6 |
| 8,163.9 |
| 7,838.3 |
| 7,659.0 |
| 7,354.0 |
| 7,129.6 |
| 6,539.8 |
| 6,402.0 |
| - |
| 6,008.1 |
| 5,932.0 |
| 5,765.9 |
| 5,316.6 |
| 5,416.4 |
| 5,330.7 |
| 5,130.6 |
| 4,803.6 |
| 4,454.2 |
| - |
| (145.2) |
| (138.5) |
| (121.3) |
| (103.2) |
| (127.9) |
| (128.1) |
| (148.5) |
| (126.5) |
| (116.9) |
| (96.2) |
| (112.2) |
| (117.7) |
| (100.6) |
| (144.6) |
| - |
| (138.5) |
| (132.6) |
| (91.3) |
| (111.5) |
| (141.2) |
| (163.6) |
| (177.2) |
| (169.5) |
| (151.2) |
| (159.6) |
| 108.5 |
| 108.6 |
| 106.5 |
| 104.5 |
| 94.0 |
| 93.8 |
| 87.0 |
| 79.0 |
| 78.8 |
| 74.0 |
| 74.5 |
| - |
| 68.8 |
| 68.7 |
| 68.7 |
| 64.6 |
| 62.4 |
| 62.3 |
| 62.3 |
| 54.7 |
| 52.2 |
| 51.3 |
| 960.6 |
| 919.7 |
| 930.4 |
| 892.1 |
| 908.9 |
| 853.2 |
| 888.4 |
| 933.6 |
| 966.2 |
| 959.7 |
| 975.1 |
| 969.3 |
| - |
| 961.5 |
| 458.6 |
| 500.9 |
| 502.3 |
| 514.7 |
| 484.7 |
| 474.1 |
| 475.1 |
| 474.4 |
| 475.2 |
| 17,895.6 |
| 17,636.0 |
| 16,863.2 |
| 15,920.4 |
| 15,798.9 |
| 15,972.7 |
| 16,107.9 |
| 16,048.1 |
| 16,132.8 |
| 15,540.4 |
| 15,266.1 |
| 14,994.5 |
| 15,078.5 |
| - |
| 14,307.7 |
| 14,341.9 |
| 14,558.4 |
| 14,423.1 |
| 14,729.9 |
| 14,828.8 |
| 14,636.2 |
| 14,806.4 |
| 14,789.8 |
| 14,393.4 |
| 17,782.9 |
| 16,850.8 |
| 16,691.0 |
| 16,881.6 |
| 16,961.1 |
| 16,936.5 |
| 17,066.3 |
| 16,506.6 |
| 16,225.7 |
| 15,969.6 |
| 16,047.8 |
| - |
| 15,269.2 |
| 14,800.5 |
| 15,059.3 |
| 14,925.5 |
| 15,244.7 |
| 15,313.5 |
| 15,110.3 |
| 15,281.5 |
| 15,264.2 |
| 14,868.6 |
| 13,174.1 |
| 13,050.5 |
| 12,483.9 |
| - |
| 12,278.7 |
| - |
| 12,908.1 |
| - |
| 12,190.5 |
| 13,132.9 |
| 12,161.4 |
| - |
| 12,042.3 |
| 10,708.7 |
| 10,302.6 |
| - |
| 10,888.1 |
| 10,575.5 |
| 10,526.6 |
| - |
| 11,663.0 |
| 11,772.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,863.2 |
| 15,920.4 |
| 15,798.9 |
| 15,972.7 |
| 16,107.9 |
| 16,048.1 |
| 16,132.8 |
| 15,540.4 |
| 15,266.1 |
| 14,994.5 |
| 15,078.5 |
| - |
| 14,307.7 |
| 14,341.9 |
| 14,558.4 |
| 14,423.1 |
| 14,729.9 |
| 14,828.8 |
| 14,636.2 |
| 14,806.4 |
| 14,789.8 |
| 14,393.4 |
| 17,064.3 |
| 16,390.5 |
| 15,558.7 |
| 15,428.3 |
| 15,581.9 |
| 15,702.2 |
| 15,592.4 |
| 15,630.1 |
| 15,036.2 |
| 14,799.0 |
| 14,500.9 |
| 14,685.5 |
| - |
| 13,866.7 |
| 13,889.2 |
| 14,090.7 |
| 13,977.8 |
| 14,268.1 |
| 14,377.8 |
| 14,157.0 |
| 14,301.9 |
| 14,270.4 |
| 13,929.4 |