| (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 | 34.8 | 9.2 | 4.6 | 11.4 | - | - | - | 3.6 | 4.2 | 3.8 | 3.2 | 4.1 | 5.1 | 5.5 | 8.2 | 5.9 | 21.9 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 34.8 | 9.2 | 4.6 | 11.4 | - | - | - | 3.6 | 4.2 | 3.8 | 3.2 | 4.1 | 5.1 | 5.5 | 8.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 217.2 | 166.5 | 144.3 | 206.3 | 141.0 | 154.8 | 67.1 | 65.8 | 98.6 | 97.4 | 99.1 | 97.0 | 94.7 | 92.9 | 75.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | 18.4 | 15.8 | 14.4 | 13.0 | 12.4 | 12.8 | 11.4 | 11.8 | 11.0 | 9.9 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 17,690.7 | 16,275.4 | 14,977.0 | 13,737.4 | 12,610.4 | 11,620.0 | 8,201.9 | 7,648.5 | 7,004.0 | 6,509.1 | 6,088.0 | 5,707.0 | 5,350.9 | 5,050.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 276.1 | 258.6 | 221.2 | 238.8 | 192.9 | 177.5 | 74.9 | 77.3 | 59.2 | 47.3 | 56.5 | 63.0 | 65.8 | 55.5 | 67.6 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 8,110.2 | 7,368.4 | 6,826.1 | 6,371.1 | 5,779.5 | 5,507.7 | 2,943.3 | 2,398.5 | 2,007.8 | 1,737.6 | 1,720.4 | 1,560.7 | 1,468.6 | 1,544.0 | 1,395.5 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 143.3 | 139.1 | 138.3 | 133.5 | 128.1 | 124.3 | 111.9 | 90.6 | 90.4 | 90.2 | 89.7 | 89.3 | 89.0 | 70.5 | 69.8 | 69.2 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 8,132.0 | 7,511.2 | 6,893.5 | 6,570.4 | 5,911.7 | 5,592.1 | 3,048.4 | 2,543.0 | 2,121.5 | 1,888.3 | 1,756.0 | 1,619.3 | 1,554.9 | 1,589.0 | 1,475.9 | 1,519.5 | |||
| (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 | 75.9 | 34.8 | 6.4 | 25.1 | 20.8 | 9.2 | 8.4 | 18.8 | 35.2 | 4.6 | 8.5 | 11.6 | 20.1 | 11.4 | 23.4 | |||||||||||||||||||||||||
| 14.9 |
| 14.5 |
| - |
| - |
| - |
| 5.9 |
| 21.9 |
| 14.9 |
| 14.5 |
| 78.2 |
| 78.7 |
| - |
| - |
| 9.5 |
| - |
| - |
| Prepaid Expenses | 59.1 | 41.1 | 99.9 | 39.8 | 36.6 | 38.6 | 16.3 | 23.3 | 12.5 | 12.8 | 11.8 | 11.7 | 11.1 | 10.4 | 9.8 | 10.4 | 11.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 610.4 | 485.9 | 492.0 | 658.2 | 437.8 | 380.2 | 2,015.1 | 147.2 | 131.2 | 128.7 | 128.4 | 152.5 | 200.9 | 260.9 | 405.4 | 301.5 | 121.6 | - | - |
| 4,518.0 |
| 4,322.3 |
| 4,141.7 |
| - |
| - |
| Accumulated Depreciation | 3,427.0 | 3,131.9 | 2,879.9 | 2,606.4 | 2,358.5 | 2,107.1 | 1,856.1 | 1,718.1 | 1,604.1 | 1,507.5 | 1,399.1 | 1,305.0 | 1,212.3 | 1,114.2 | 987.0 | 964.9 | 927.1 | - | - |
| Property,Plant & Equipment Net | 14,263.7 | 13,143.5 | 12,097.1 | 11,130.9 | 10,251.9 | 9,512.9 | 6,345.8 | 5,930.3 | 5,399.9 | 5,001.6 | 4,688.9 | 4,402.0 | 4,138.6 | 3,907.6 | 3,503.0 | 3,249.7 | 3,032.9 | 2,816.0 | 2,688.1 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,348.6 | 2,340.7 | 2,340.7 | 2,340.8 | 2,340.8 | 2,324.5 | 63.8 | 52.7 | 42.2 | 42.2 | 33.9 | 31.2 | 28.2 | 28.2 | 26.9 | 27.9 | 30.9 | - | - |
| Intangible Assets | 3.0 | 3.3 | 3.6 | 4.6 | 5.8 | 7.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 25.9 | 31.3 | 37.4 | 41.7 | - | 63.3 | 12.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 19,464.8 | 18,026.6 | 16,841.5 | 15,719.1 | 14,658.3 | 13,705.3 | 9,362.0 | 6,964.5 | 6,332.5 | 6,159.0 | 5,717.9 | 5,383.2 | 5,027.4 | 4,834.2 | 4,348.4 | 4,072.5 | 3,749.9 | 3,486.3 | 3,216.1 |
| 44.1 |
| 57.9 |
| - |
| - |
| Short Term Debt | 21.8 | 142.8 | 67.4 | 199.4 | 132.1 | 84.4 | 105.1 | 144.5 | 113.8 | 150.7 | 35.6 | 58.6 | 86.3 | 45.0 | 80.4 | 28.1 | 59.6 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 6.7 | 7.6 | 7.4 | 9.3 | 7.8 | 7.7 | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 168.6 | 137.3 | 126.9 | 130.7 | 124.1 | 123.4 | 49.6 | 47.4 | 41.2 | 40.5 | 49.9 | 41.4 | 33.6 | 27.4 | 22.6 | 24.0 | 21.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 764.5 | 974.7 | 797.9 | 1,021.9 | 675.1 | 603.9 | 323.5 | 399.0 | 284.5 | 301.5 | 193.2 | 225.3 | 279.9 | 274.2 | 446.8 | 323.3 | 201.0 | - | - |
| 1,491.4 |
| 1,386.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 21.6 | 27.4 | 34.4 | 37.7 | 48.2 | 55.6 | 11.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 115.5 | 113.3 | 128.8 | 114.7 | 103.6 | 99.0 | 95.6 | 93.3 | 93.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2,090.1 | 1,831.9 | 1,628.3 | 1,345.8 | 1,406.5 | 1,258.1 | 936.2 | 845.4 | 769.1 | 1,269.3 | 1,118.9 | 1,000.8 | 866.2 | 723.4 | 596.6 | 456.3 | 408.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 60.8 | 24.8 | 24.1 | 28.6 | 43.7 | 56.7 | 33.1 | 97.2 | 107.3 | 115.6 | 100.5 | 109.7 | 81.6 | 158.0 | 122.0 | 93.6 | 114.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 1,467.1 | 1,302.7 | 1,194.3 | 826.2 | 648.5 | 628.8 | - | - |
| Total Liabilities | 12,607.4 | 11,827.7 | 10,945.3 | 10,341.7 | 9,473.8 | 9,021.4 | 5,481.1 | 4,955.1 | 4,374.8 | 4,308.9 | 3,991.9 | 3,727.9 | 3,492.4 | 3,448.3 | 3,096.6 | 2,897.6 | 2,640.4 | 2,425.7 | 2,237.9 |
| 68.6 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,280.7 | 1,949.5 | 1,706.7 | 1,534.3 | 1,434.2 | 1,261.9 | 1,210.1 | 1,174.2 | 1,132.6 | 1,032.8 | 930.1 | 850.0 | 729.3 | 611.3 | 508.3 | 452.5 | 409.4 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | 0.9 | 0.7 | 0.7 | 0.8 | 0.3 | 0.1 | 0.3 | 0.5 | 0.3 | - | - |
| Treasury Stock | 91.0 | 89.6 | 86.5 | 83.7 | 83.6 | 81.3 | 77.7 | 75.8 | 73.3 | 71.1 | 68.1 | 42.8 | 27.1 | 14.7 | 13.1 | 12.3 | 12.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.2 | 0.2 | 0.5 | 0.6 | 0.6 | - | - |
| Total Stockholders Equity | 6,857.5 | 6,198.8 | 5,896.2 | 5,377.4 | 5,184.5 | 4,683.9 | 3,880.9 | 2,009.4 | 1,957.6 | 1,850.1 | 1,725.9 | 1,655.3 | 1,534.8 | 1,385.7 | 1,251.3 | 1,174.3 | 1,108.9 | 1,058.4 | 976.3 |
| Total Equity | 6,857.5 | 6,198.8 | 5,896.2 | 5,377.4 | 5,184.5 | 4,683.9 | 3,880.9 | 2,009.4 | 1,957.6 | 1,850.1 | 1,725.9 | 1,655.4 | 1,535.0 | 1,385.9 | 1,251.8 | 1,174.8 | 1,109.5 | 1,060.6 | 978.3 |
| 1,446.1 |
| - |
| - |
| Net debt | 8,097.2 | 7,502.0 | 6,888.9 | 6,559.0 | - | - | - | 2,539.4 | 2,117.3 | 1,884.5 | 1,752.8 | 1,615.1 | 1,549.8 | 1,583.5 | 1,467.7 | 1,513.5 | 1,424.3 | - | - |
| Working Capital | (154.1) | (488.8) | (305.9) | (363.7) | (237.3) | (223.7) | 1,691.7 | (251.8) | (153.2) | (172.9) | (64.8) | (72.8) | (79.0) | (13.3) | (41.5) | (21.8) | (79.4) | - | - |
| Book Value | 6,857.5 | 6,198.8 | 5,896.2 | 5,377.4 | 5,184.5 | 4,683.9 | 3,880.9 | 2,009.4 | 1,957.6 | 1,850.1 | 1,725.9 | 1,655.3 | 1,534.8 | 1,385.7 | 1,251.3 | 1,174.3 | 1,108.9 | 1,058.4 | 976.3 |
| Tangible Book Value | 4,505.9 | 3,854.8 | 3,551.9 | 3,032.0 | 2,837.9 | 2,352.1 | 3,817.0 | 1,956.6 | 1,915.4 | 1,807.9 | 1,692.1 | 1,624.2 | 1,506.6 | 1,357.6 | 1,224.4 | 1,146.3 | 1,078.0 | - | - |
| 13.0 |
| 58.3 |
| 10.6 |
| 9.7 |
| 8.4 |
| 18.0 |
| 4.8 |
| 8.5 |
| 7.2 |
| 31.8 |
| 1,868.9 |
| 2,030.6 |
| 1,974.1 |
| 4.1 |
| 3.6 |
| 4.3 |
| 52.9 |
| 3.2 |
| 4.2 |
| 4.1 |
| 7.8 |
| 4.4 |
| 3.8 |
| 3.7 |
| 4.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 75.9 | 34.8 | 6.4 | 25.1 | 20.8 | 9.2 | 8.4 | 18.8 | 35.2 | 4.6 | 8.5 | 11.6 | 20.1 | 11.4 | 23.4 | 13.0 | 58.3 | 10.6 | 9.7 | 8.4 | 18.0 | 4.8 | 8.5 | 7.2 | 31.8 | 1,868.9 | 2,030.6 | 1,974.1 | 4.1 | 3.6 | 4.3 | 52.9 | 3.2 | 4.2 | 4.1 | 7.8 | 4.4 | 3.8 | 3.7 | 4.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 287.3 | 217.2 | 154.7 | 198.5 | 244.4 | 166.5 | 124.8 | 139.8 | 164.6 | 144.3 | 133.7 | 149.9 | 213.6 | 206.3 | 119.8 | 143.4 | 182.6 | 141.0 | 108.2 | 129.2 | 168.5 | 154.8 | 126.8 | 152.9 | 179.6 | 67.1 | 75.6 | 110.7 | 96.4 | 65.8 | 114.3 | 103.9 | 91.8 | 98.6 | 104.9 | 98.9 | 89.4 | 97.4 | 110.0 | 99.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.0 | 16.3 | 16.2 | 15.8 | 16.1 | 16.0 | 15.3 | 14.4 | 16.6 | 16.8 | 14.0 | 13.0 | 12.3 | 11.7 |
| Prepaid Expenses | 36.2 | 59.1 | 28.2 | 29.4 | 34.8 | 41.1 | 25.7 | 28.7 | 34.6 | 99.9 | 31.4 | 36.6 | 37.3 | 39.8 | 39.2 | 31.7 | 29.9 | 36.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 622.6 | 610.4 | 433.6 | 439.4 | 494.5 | 485.9 | 373.9 | 362.7 | 419.5 | 492.0 | 409.3 | 406.7 | 509.8 | 658.2 | 541.3 | 413.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 17,942.9 | 17,690.7 | 17,268.0 | 16,857.5 | 16,538.4 | 16,275.4 | 15,891.5 | 15,519.1 | 15,208.1 | 14,977.0 | 14,681.3 | 14,344.4 | 13,961.2 | 13,737.4 | 13,468.0 | 13,111.2 | 12,836.6 | 12,610.4 | 12,293.1 | 11,977.7 | 11,771.2 | 11,620.0 | 11,321.0 | 11,012.3 | 10,795.1 | 8,201.9 | 7,998.9 | 7,881.3 | 7,747.5 | 7,648.5 | 7,447.2 | 7,191.6 | 7,088.0 | 7,004.0 | 6,857.1 | 6,717.8 | 6,590.8 | 6,509.1 | 6,386.4 | 6,282.4 |
| Accumulated Depreciation | 3,501.8 | 3,427.0 | 3,368.5 | 3,278.0 | 3,218.0 | 3,131.9 | 3,075.6 | 3,000.0 | 2,952.5 | 2,879.9 | 2,834.8 | 2,753.6 | 2,666.6 | 2,606.4 | 2,592.4 | 2,518.8 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 14,441.1 | 14,263.7 | 13,899.5 | 13,579.5 | 13,320.4 | 13,143.5 | 12,815.9 | 12,519.1 | 12,255.6 | 12,097.1 | 11,846.6 | 11,590.8 | 11,294.6 | 11,130.9 | 10,875.7 | 10,592.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,349.1 | 2,348.6 | 2,348.6 | 2,340.7 | 2,340.7 | 2,340.7 | 2,340.7 | 2,340.7 | 2,340.7 | 2,340.7 | 2,340.7 | 2,340.8 | 2,340.8 | 2,340.8 | 2,340.8 | 2,340.8 | 2,340.8 | 2,340.8 | ||||||||||||||||||||||
| Intangible Assets | 2.9 | 3.0 | 3.0 | 3.1 | 3.2 | 3.3 | 3.4 | 3.4 | 3.5 | 3.6 | 3.7 | 4.2 | 4.4 | 4.6 | 4.8 | 5.4 | 5.6 | 5.8 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 24.7 | 25.9 | 27.2 | 28.5 | 30.0 | 31.3 | 32.5 | 34.8 | 35.7 | 37.4 | 37.8 | 39.2 | 40.7 | 41.7 | 43.1 | 44.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 19,780.1 | 19,464.8 | 18,893.1 | 18,554.3 | 18,327.2 | 18,026.6 | 17,564.6 | 17,252.1 | 17,054.3 | 16,841.5 | 16,432.8 | 16,101.9 | 15,818.3 | 15,719.1 | 15,279.8 | 15,046.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 172.0 | 276.1 | 197.3 | 198.1 | 182.9 | 258.6 | 231.4 | 204.8 | 161.2 | 221.2 | 191.9 | 178.9 | 155.7 | 238.8 | 217.6 | 194.1 | 161.5 | 192.9 | 163.8 | 131.8 | 121.6 | 177.5 | 158.2 | 124.1 | 115.6 | 74.9 | 57.6 | 57.5 | 55.1 | 77.3 | 56.0 | 42.5 | 40.2 | 59.2 | 63.4 | 46.4 | 50.2 | 59.9 | 44.1 | 40.7 |
| Short Term Debt | 26.5 | 21.8 | 135.8 | 132.1 | 142.5 | 142.8 | 29.2 | 71.8 | 67.2 | 67.4 | 218.6 | 198.7 | 198.7 | 199.4 | 149.9 | 120.9 | 131.7 | 132.1 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 167.2 | 168.6 | 148.8 | 146.7 | 119.9 | 137.3 | 141.3 | 143.7 | 130.1 | 126.9 | 141.1 | 130.3 | 114.2 | 130.7 | 140.1 | 124.0 | 116.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 654.4 | 764.5 | 728.1 | 598.8 | 756.6 | 974.7 | 683.1 | 629.2 | 678.6 | 797.9 | 896.6 | 765.1 | 803.3 | 1,021.9 | 848.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 8,361.6 | 8,110.2 | 7,692.1 | 7,623.0 | 7,525.0 | 7,368.4 | 7,230.2 | 7,010.9 | 6,856.1 | 6,826.1 | 6,456.0 | 6,615.5 | 6,484.5 | 6,371.1 | 6,173.6 | 6,087.7 | 5,872.0 | 5,779.5 | 5,598.7 | 5,648.2 | 5,547.9 | 5,507.7 | 5,153.0 | 5,174.6 | 4,729.0 | 2,943.3 | 2,898.3 | 2,749.2 | 2,462.9 | 2,398.5 | 2,266.5 | 2,181.4 | 2,063.1 | 2,007.8 | 1,952.5 | 1,822.6 | 1,797.5 | 1,737.6 | 1,726.5 | 1,775.9 |
| Operating Lease Liabilities Non-Current | 20.1 | 21.6 | 23.0 | 24.5 | 26.0 | 27.4 | 29.2 | 31.1 | 32.4 | 34.4 | 35.1 | 36.4 | 38.6 | 37.7 | 39.7 | 41.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 118.4 | 115.5 | 117.4 | 113.3 | 113.9 | 113.3 | 120.2 | 118.1 | 125.2 | 128.8 | 129.1 | 125.4 | 118.3 | 114.7 | 121.2 | 109.5 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 2,219.6 | 2,090.1 | 2,011.3 | 2,002.1 | 1,965.1 | 1,831.9 | 1,788.2 | 1,764.1 | 1,733.9 | 1,628.3 | 1,487.0 | 1,459.0 | 1,413.7 | 1,345.8 | 1,304.5 | 1,511.2 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 62.7 | 60.8 | 53.5 | 23.5 | 26.6 | 24.8 | 23.9 | 23.7 | 23.7 | 24.1 | 24.3 | 24.6 | 27.3 | 28.6 | 25.9 | 28.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 12,886.9 | 12,607.4 | 12,076.8 | 11,834.1 | 11,867.1 | 11,827.7 | 11,383.7 | 11,088.9 | 10,973.2 | 10,945.3 | 10,510.2 | 10,487.2 | 10,302.3 | 10,341.7 | 9,936.7 | 9,704.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 143.4 | 143.3 | 143.2 | 142.0 | 140.1 | 139.1 | 139.0 | 138.5 | 138.4 | 138.3 | 138.2 | 133.9 | 133.8 | 133.5 | 132.8 | 132.7 | 128.1 | 128.1 | 128.0 | 124.5 | 124.4 | 124.3 | 124.2 | 124.2 | 124.1 | 111.9 | 109.5 | 109.4 | 90.7 | 90.6 | 90.5 | 90.5 | 90.5 | 90.4 | 90.3 | 90.3 | 90.3 | 90.2 | 90.1 | 90.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,310.8 | 2,280.7 | 2,245.0 | 2,249.4 | 2,143.0 | 1,949.5 | 1,943.9 | 1,963.7 | 1,888.5 | 1,706.7 | 1,739.3 | 1,740.7 | 1,649.6 | 1,534.3 | 1,570.7 | 1,577.4 | 1,497.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 93.7 | 91.0 | 91.2 | 91.4 | 91.6 | 89.6 | 88.0 | 88.2 | 88.4 | 86.5 | 86.8 | 87.1 | 87.3 | 83.7 | 83.8 | 84.1 | 84.4 | 83.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 6,893.2 | 6,857.5 | 6,816.3 | 6,720.2 | 6,460.1 | 6,198.8 | 6,180.9 | 6,163.2 | 6,081.1 | 5,896.2 | 5,922.6 | 5,614.7 | 5,515.9 | 5,377.4 | 5,343.1 | 5,342.0 | ||||||||||||||||||||||||
| Total Equity | 6,893.2 | 6,857.5 | 6,816.3 | 6,720.2 | 6,460.1 | 6,198.8 | 6,180.9 | 6,163.2 | 6,081.1 | 5,896.2 | 5,922.6 | 5,614.7 | 5,515.9 | 5,377.4 | 5,343.1 | 5,342.0 | 5,255.1 | 5,184.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 8,388.1 | 8,132.0 | 7,827.9 | 7,755.1 | 7,667.5 | 7,511.2 | 7,259.4 | 7,082.7 | 6,923.4 | 6,893.5 | 6,674.7 | 6,814.3 | 6,683.2 | 6,570.4 | 6,323.6 | 6,208.7 | 6,003.7 | 5,911.7 | 5,662.1 | 5,727.9 | 5,628.3 | 5,592.1 | 5,358.8 | 5,262.4 | 4,844.0 | 3,048.4 | 3,076.4 | 2,970.6 | 2,619.3 | 2,543.0 | 2,374.5 | 2,299.9 | 2,166.9 | 2,121.5 | 2,037.2 | 1,966.1 | 1,916.8 | 1,888.3 | 1,810.3 | 1,814.1 |
| Net debt | 8,312.2 | 8,097.2 | 7,821.5 | 7,730.1 | 7,646.7 | 7,502.0 | 7,251.0 | 7,063.9 | 6,888.2 | 6,888.9 | 6,666.2 | 6,802.6 | 6,663.1 | 6,559.0 | 6,300.2 | 6,195.7 | 5,945.4 | 5,901.1 | ||||||||||||||||||||||
| Working Capital | (31.8) | (154.1) | (294.5) | (159.4) | (262.1) | (488.8) | (309.2) | (266.4) | (259.1) | (305.9) | (487.2) | (358.4) | (293.5) | (363.7) | (306.8) | (130.8) | (234.7) | |||||||||||||||||||||||
| Book Value | 6,893.2 | 6,857.5 | 6,816.3 | 6,720.2 | 6,460.1 | 6,198.8 | 6,180.9 | 6,163.2 | 6,081.1 | 5,896.2 | 5,922.6 | 5,614.7 | 5,515.9 | 5,377.4 | 5,343.1 | 5,342.0 | 5,255.1 | 5,184.5 | ||||||||||||||||||||||
| Tangible Book Value | 4,541.3 | 4,505.9 | 4,464.7 | 4,376.4 | 4,116.2 | 3,854.8 | 3,836.9 | 3,819.1 | 3,736.9 | 3,551.9 | 3,578.2 | 3,269.7 | 3,170.8 | 3,032.0 | 2,997.5 | 2,995.9 | 2,908.7 | |||||||||||||||||||||||
| 29.9 |
| 29.4 |
| 33.5 |
| 38.6 |
| 37.6 |
| 34.2 |
| 32.0 |
| 16.3 |
| 12.8 |
| 15.3 |
| 24.1 |
| 23.3 |
| 13.0 |
| 14.9 |
| 12.3 |
| 12.5 |
| 11.2 |
| 13.0 |
| 12.7 |
| 12.8 |
| 11.8 |
| 14.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 3.0 |
| 3.1 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.9 |
| 1.7 |
| 3.6 |
| 1.6 |
| 443.5 |
| 437.8 |
| 352.5 |
| 304.7 |
| 348.1 |
| 380.2 |
| 311.2 |
| 312.5 |
| 368.0 |
| 2,015.1 |
| 2,178.9 |
| 2,117.9 |
| 143.8 |
| 147.2 |
| 149.3 |
| 189.4 |
| 124.1 |
| 131.2 |
| 138.3 |
| 138.1 |
| 122.5 |
| 128.7 |
| 141.4 |
| 132.4 |
| 2,441.9 |
| 2,358.5 |
| 2,336.3 |
| 2,270.3 |
| 2,201.9 |
| 2,107.1 |
| 2,060.6 |
| 1,961.5 |
| 1,905.3 |
| 1,856.1 |
| 1,801.9 |
| 1,766.5 |
| 1,727.2 |
| 1,718.1 |
| 1,706.4 |
| 1,649.6 |
| 1,627.8 |
| 1,604.1 |
| 1,580.6 |
| 1,558.7 |
| 1,533.0 |
| 1,507.5 |
| 1,485.0 |
| 1,458.9 |
| 10,394.7 |
| 10,251.9 |
| 9,956.8 |
| 9,707.4 |
| 9,569.3 |
| 9,512.9 |
| 9,260.5 |
| 9,050.8 |
| 8,889.8 |
| 6,345.8 |
| 6,197.0 |
| 6,114.8 |
| 6,020.3 |
| 5,930.3 |
| 5,740.8 |
| 5,542.0 |
| 5,460.2 |
| 5,399.9 |
| 5,276.5 |
| 5,159.2 |
| 5,057.8 |
| 5,001.6 |
| 4,901.5 |
| 4,823.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,340.8 |
| 2,340.8 |
| 2,340.9 |
| 2,324.5 |
| 2,333.6 |
| 2,333.5 |
| 2,351.5 |
| 63.8 |
| 52.7 |
| 52.7 |
| 53.1 |
| 52.7 |
| 53.2 |
| 42.1 |
| 42.2 |
| 42.2 |
| 42.2 |
| 42.3 |
| 42.3 |
| 42.2 |
| 41.9 |
| 42.2 |
| 6.0 |
| 6.7 |
| 7.0 |
| 7.2 |
| 7.8 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.3 |
| 48.9 |
| 55.4 |
| 57.2 |
| 58.5 |
| 60.3 |
| 62.0 |
| 63.7 |
| 65.1 |
| 12.9 |
| 12.9 |
| 13.2 |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,877.0 |
| 14,658.3 |
| 14,236.5 |
| 13,934.0 |
| 13,821.9 |
| 13,705.3 |
| 13,399.5 |
| 13,028.4 |
| 12,929.0 |
| 9,362.0 |
| 9,341.0 |
| 9,180.4 |
| 7,081.0 |
| 6,964.5 |
| 6,757.1 |
| 6,570.3 |
| 6,403.7 |
| 6,332.5 |
| 6,545.4 |
| 6,383.7 |
| 6,235.6 |
| 6,159.0 |
| 6,036.0 |
| 5,922.8 |
| 63.4 |
| 79.7 |
| 80.4 |
| 84.4 |
| 205.8 |
| 87.8 |
| 115.0 |
| 105.1 |
| 178.1 |
| 221.4 |
| 156.5 |
| 144.5 |
| 108.1 |
| 118.5 |
| 103.8 |
| 113.8 |
| 84.7 |
| 143.6 |
| 119.3 |
| 150.7 |
| 83.8 |
| 38.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.3 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.1 |
| 113.3 |
| 108.1 |
| 108.2 |
| 123.4 |
| 120.6 |
| 100.5 |
| 90.3 |
| 49.6 |
| 45.5 |
| 43.0 |
| 40.1 |
| 47.4 |
| 43.0 |
| 37.8 |
| 34.5 |
| 41.2 |
| 38.9 |
| 39.3 |
| 35.7 |
| 40.5 |
| 39.4 |
| 37.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 544.1 |
| 678.2 |
| 675.1 |
| 516.0 |
| 469.2 |
| 503.4 |
| 603.9 |
| 667.0 |
| 448.2 |
| 827.4 |
| 323.5 |
| 352.1 |
| 398.9 |
| 434.1 |
| 399.0 |
| 288.2 |
| 254.0 |
| 259.1 |
| 284.5 |
| 253.0 |
| 332.5 |
| 277.6 |
| 301.5 |
| 252.0 |
| 179.2 |
| 43.9 |
| 48.2 |
| 50.1 |
| 52.0 |
| 53.5 |
| 55.6 |
| 57.5 |
| 59.3 |
| 61.0 |
| 11.6 |
| 11.7 |
| 11.9 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.4 |
| 103.6 |
| 110.9 |
| 108.6 |
| 102.8 |
| 99.0 |
| 105.6 |
| 100.6 |
| 99.4 |
| 95.6 |
| 104.4 |
| 102.8 |
| 99.2 |
| 93.3 |
| 94.1 |
| 93.3 |
| - |
| 93.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,481.3 |
| 1,406.5 |
| 1,352.4 |
| 1,349.9 |
| 1,310.0 |
| 1,258.1 |
| 1,238.3 |
| 1,215.9 |
| 1,192.9 |
| 936.2 |
| 909.2 |
| 876.3 |
| 855.2 |
| 845.4 |
| 839.3 |
| 808.7 |
| 786.0 |
| 769.1 |
| 1,391.1 |
| 1,339.6 |
| 1,301.2 |
| 1,269.3 |
| 1,236.5 |
| 1,190.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.0 |
| 43.7 |
| 50.9 |
| 50.3 |
| 46.3 |
| 56.7 |
| 48.1 |
| 50.4 |
| 48.9 |
| 33.1 |
| 100.0 |
| 97.4 |
| 96.9 |
| 97.2 |
| 101.8 |
| 104.3 |
| 107.7 |
| 107.3 |
| 110.4 |
| 105.1 |
| 110.1 |
| 115.6 |
| 107.6 |
| 109.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,645.6 |
| 1,614.3 |
| - |
| 1,567.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,621.9 |
| 9,473.8 |
| 9,108.6 |
| 9,097.2 |
| 9,011.6 |
| 9,021.4 |
| 8,763.7 |
| 8,392.9 |
| 8,315.8 |
| 5,481.1 |
| 5,478.4 |
| 5,355.6 |
| 5,088.4 |
| 4,955.1 |
| 4,711.4 |
| 4,566.0 |
| 4,431.5 |
| 4,374.8 |
| 4,607.1 |
| 4,487.2 |
| 4,368.4 |
| 4,308.9 |
| 4,203.8 |
| 4,131.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,434.2 |
| 1,385.6 |
| 1,403.0 |
| 1,383.9 |
| 1,261.9 |
| 1,220.8 |
| 1,226.6 |
| 1,209.5 |
| 1,210.1 |
| 1,197.6 |
| 1,159.8 |
| 1,152.2 |
| 1,174.2 |
| 1,217.0 |
| 1,177.9 |
| 1,147.8 |
| 1,132.6 |
| 1,115.6 |
| 1,075.9 |
| 1,049.0 |
| 1,032.8 |
| 1,017.3 |
| 978.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 83.9 |
| 84.1 |
| 84.3 |
| 81.3 |
| 81.6 |
| 82.0 |
| 82.0 |
| 77.7 |
| 77.7 |
| 77.7 |
| 77.7 |
| 75.8 |
| 75.8 |
| 75.8 |
| 75.8 |
| 73.3 |
| 73.2 |
| 73.2 |
| 73.2 |
| 71.1 |
| 71.0 |
| 70.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,255.1 |
| 5,184.5 |
| 5,127.9 |
| 4,836.8 |
| 4,810.3 |
| 4,683.9 |
| 4,635.8 |
| 4,635.5 |
| 4,613.2 |
| 3,880.9 |
| 3,862.6 |
| 3,824.8 |
| 1,992.6 |
| 2,009.4 |
| 2,045.7 |
| 2,004.4 |
| 1,972.2 |
| 1,957.6 |
| 1,938.3 |
| 1,896.5 |
| 1,867.2 |
| 1,850.1 |
| 1,832.2 |
| 1,791.2 |
| 5,127.9 |
| 4,836.8 |
| 4,810.3 |
| 4,683.9 |
| 4,635.8 |
| 4,635.5 |
| 4,613.2 |
| 3,880.9 |
| 3,862.6 |
| 3,824.8 |
| 1,992.6 |
| 2,009.4 |
| 2,045.7 |
| 2,004.4 |
| 1,972.2 |
| 1,957.6 |
| 1,938.3 |
| 1,896.5 |
| 1,867.2 |
| 1,850.1 |
| 1,832.2 |
| 1,791.2 |
| 5,652.4 |
| 5,719.5 |
| 5,610.2 |
| 5,587.3 |
| 5,350.3 |
| 5,255.2 |
| 4,812.2 |
| 1,179.5 |
| 1,045.8 |
| 996.5 |
| 2,615.3 |
| 2,539.4 |
| 2,370.3 |
| 2,247.0 |
| 2,163.7 |
| 2,117.3 |
| 2,033.0 |
| 1,958.3 |
| 1,912.4 |
| 1,884.5 |
| 1,806.6 |
| 1,809.2 |
| (237.3) |
| (163.5) |
| (164.4) |
| (155.3) |
| (223.7) |
| (355.7) |
| (135.7) |
| (459.4) |
| 1,691.7 |
| 1,826.8 |
| 1,719.0 |
| (290.3) |
| (251.8) |
| (138.9) |
| (64.6) |
| (135.0) |
| (153.2) |
| (114.6) |
| (194.5) |
| (155.1) |
| (172.9) |
| (110.6) |
| (46.8) |
| 5,127.9 |
| 4,836.8 |
| 4,810.3 |
| 4,683.9 |
| 4,635.8 |
| 4,635.5 |
| 4,613.2 |
| 3,880.9 |
| 3,862.6 |
| 3,824.8 |
| 1,992.6 |
| 2,009.4 |
| 2,045.7 |
| 2,004.4 |
| 1,972.2 |
| 1,957.6 |
| 1,938.3 |
| 1,896.5 |
| 1,867.2 |
| 1,850.1 |
| 1,832.2 |
| 1,791.2 |
| 2,837.9 |
| 2,781.1 |
| 2,489.2 |
| 2,462.5 |
| 2,352.1 |
| 2,294.3 |
| 2,293.2 |
| 2,261.6 |
| 3,817.0 |
| 3,809.9 |
| 3,772.1 |
| 1,939.5 |
| 1,956.6 |
| 1,992.5 |
| 1,962.3 |
| 1,929.9 |
| 1,915.4 |
| 1,896.0 |
| 1,854.3 |
| 1,825.0 |
| 1,807.9 |
| 1,790.3 |
| 1,748.9 |