| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 16.3 | 6.4 | 10.9 | 27.8 | 43.3 | 6.1 | 15.6 | 54.0 | 50.8 | 33.4 | 2.7 | 5.4 | 14.5 | 1.3 | 2.0 | 0.6 | 0.7 | 0.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 16.3 | 6.4 | 10.9 | 27.8 | 43.3 | 6.1 | 15.6 | 54.0 | 50.8 | 33.4 | 2.7 | 5.4 | 14.5 | 1.3 | 2.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | 1,693.7 | 1,225.2 | - | 724.1 | 522.4 | 404.1 | 319.6 | 221.8 | 158.4 | 117.4 | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | 1,693.7 | 1,225.2 | - | 724.1 | 522.4 | 404.1 | 319.6 | 221.8 | 158.4 | 117.4 | - | - | ||
| (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 |
|---|
| - |
| 0.6 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 8,572.7 | 7,418.1 | 6,743.3 | 5,741.1 | 4,367.1 | 3,304.2 | 2,218.6 | 1,648.4 | 1,188.6 | 943.5 | 695.8 | 529.8 | 398.9 | 316.4 | 269.9 | 265.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 940.8 | 818.7 | 817.3 | 762.7 | 638.9 | 437.9 | 316.8 | 256.7 | 167.6 | 112.6 | 80.4 | 47.5 | 27.7 | 24.9 | - | - | - | - |
| Operating Lease Right Of Use Assets | 46.5 | 47.5 | 60.2 | 60.9 | 59.7 | 44.5 | 16.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,797.6 | 8,486.4 | 7,774.8 | 6,713.2 | 5,226.9 | 3,886.2 | 2,664.5 | 2,028.2 | 1,494.6 | 1,142.0 | 789.9 | 593.6 | 462.7 | 370.1 | 293.9 | 285.0 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,526.5 | 2,975.8 | 2,574.7 | 2,082.8 | 1,807.6 | 1,359.9 | 973.0 | 789.7 | 583.4 | 456.5 | 336.3 | 237.5 | 170.5 | 172.1 | 131.7 | 117.9 | - | - |
| - |
| - |
| Additional Paid In Capital | 6,679.1 | 5,765.6 | 5,354.1 | 4,658.6 | 3,395.5 | 2,652.1 | 1,752.9 | 1,277.6 | 936.0 | 712.1 | 482.5 | 388.3 | 313.0 | 217.8 | 181.1 | 179.7 | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | (32.6) | (23.9) | (21.2) | (20.9) | (14.7) | - | - |
| Accumulated Other Comprehensive Income | 35.5 | 40.1 | 16.6 | 23.6 | (5.5) | (36.3) | (6.5) | 1.4 | 1.4 | (0.5) | (3.1) | (2.1) | 0.5 | (1.3) | (0.6) | (0.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.2 | 0.6 | 0.9 | 1.4 | 1.6 | 1.8 | 2.2 | 2.4 | 2.5 | 2.5 | 2.5 | 2.4 | 2.6 | 2.7 | 2.7 | 2.9 | - | - |
| Total Stockholders Equity | 6,271.0 | 5,510.0 | 5,199.2 | 4,629.0 | 3,417.7 | 2,524.5 | 1,689.3 | 1,236.1 | 908.7 | 683.0 | 451.1 | 353.6 | 289.6 | 195.3 | 159.5 | 164.2 | - | - |
| Total Equity | 6,271.2 | 5,510.7 | 5,200.2 | 4,630.4 | 3,419.3 | 2,526.2 | 1,691.6 | 1,238.5 | 911.2 | 685.5 | 453.6 | 356.0 | 292.2 | 198.0 | 162.2 | 167.1 | - | - |
| - |
| - |
| Net debt | - | - | - | - | 1,650.5 | 1,219.1 | - | 670.1 | 471.6 | 370.7 | 316.9 | 216.4 | 143.9 | 116.1 | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 6,271.0 | 5,510.0 | 5,199.2 | 4,629.0 | 3,417.7 | 2,524.5 | 1,689.3 | 1,236.1 | 908.7 | 683.0 | 451.1 | 353.6 | 289.6 | 195.3 | 159.5 | 164.2 | - | - |
| Tangible Book Value | 5,330.2 | 4,691.4 | 4,382.0 | 3,866.3 | 2,778.7 | 2,086.6 | 1,372.5 | 979.4 | 741.1 | 570.4 | 370.7 | 306.1 | 261.9 | 170.4 | - | - | - | - |
| 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 | 25.1 | 16.3 | 13.7 | 5.8 | 7.9 | 6.4 | 13.2 | 9.6 | 6.3 | 10.9 | 6.4 | 8.1 | 11.8 | 27.8 | 250.5 | 26.3 | 24.9 | 43.3 | 91.9 | 177.0 | 7.4 | 6.1 | 14.7 | 29.3 | 72.1 | 15.6 | 9.4 | 5.5 | 22.3 | 54.0 | 16.8 | 9.0 | 2.2 | 50.8 | 25.5 | 4.2 | 2.3 | 33.4 | 11.5 | 4.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 25.1 | 16.3 | 13.7 | 5.8 | 7.9 | 6.4 | 13.2 | 9.6 | 6.3 | 10.9 | 6.4 | 8.1 | 11.8 | 27.8 | 250.5 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.3 |
| 24.9 |
| 43.3 |
| 91.9 |
| 177.0 |
| 7.4 |
| 6.1 |
| 14.7 |
| 29.3 |
| 72.1 |
| 15.6 |
| 9.4 |
| 5.5 |
| 22.3 |
| 54.0 |
| 16.8 |
| 9.0 |
| 2.2 |
| 50.8 |
| 25.5 |
| 4.2 |
| 2.3 |
| 33.4 |
| 11.5 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 8,886.2 | 8,572.7 | 8,297.2 | 7,958.6 | 7,696.5 | 7,418.1 | 7,127.8 | 6,952.6 | 6,821.5 | 6,743.3 | 6,614.3 | 6,273.7 | 6,012.1 | 5,741.1 | 5,390.8 | 5,091.7 | 4,731.7 | 4,367.1 | 4,114.0 | 3,854.0 | 3,575.0 | 3,304.2 | 3,015.6 | 2,643.1 | 2,397.6 | 2,218.6 | 2,118.9 | 1,918.7 | 1,780.8 | 1,661.3 | 1,417.1 | 1,313.8 | 1,259.9 | 1,188.6 | 1,110.8 | 1,074.7 | 983.9 | 943.5 | 892.0 | 850.2 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 971.5 | - | - | - | - | - | 792.7 | 801.0 | 804.2 | - | 811.7 | 787.7 | 767.3 | - | 726.3 | 703.0 | 682.8 | - | 613.1 | 567.6 | 510.7 | - | 386.8 | 335.8 | 327.3 | - | 312.0 | 283.0 | 265.7 | - | 246.8 | 211.1 | 183.8 | - | 157.3 | 145.6 | 113.0 | - | 104.2 | 102.1 |
| Operating Lease Right Of Use Assets | 47.1 | 46.5 | 45.7 | 46.0 | 49.0 | 47.5 | 60.7 | 60.3 | 60.0 | 60.2 | 60.4 | 60.5 | 60.7 | 60.9 | 61.0 | 59.4 | 59.5 | 59.7 | 61.1 | 59.6 | 49.8 | 44.5 | 40.0 | 15.7 | 15.9 | - | 16.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,180.2 | 9,797.6 | 9,484.0 | 9,084.7 | 8,800.6 | 8,486.4 | 8,184.2 | 8,000.8 | 7,868.7 | 7,774.8 | 7,647.1 | 7,272.0 | 6,986.4 | 6,713.2 | 6,556.1 | 6,038.2 | 5,638.6 | 5,226.9 | 4,997.5 | 4,764.5 | 4,278.4 | 3,886.2 | 3,547.6 | 3,111.6 | 2,908.9 | 2,664.5 | 2,523.3 | 2,304.4 | 2,150.3 | 2,028.2 | 1,748.6 | 1,612.2 | 1,527.2 | 1,494.6 | 1,367.0 | 1,286.8 | 1,158.2 | 1,142.0 | 1,038.8 | 973.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,853.8 |
| - |
| 1,533.6 |
| 1,533.6 |
| 1,371.0 |
| - |
| 1,153.4 |
| 783.9 |
| 1,026.1 |
| - |
| 931.9 |
| 739.2 |
| 775.2 |
| - |
| 619.9 |
| 647.8 |
| 558.6 |
| - |
| 487.7 |
| 436.5 |
| 418.3 |
| - |
| 437.8 |
| 389.6 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.5 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,941.3 | 3,526.5 | 3,610.8 | 3,430.3 | 3,155.7 | 2,975.8 | 2,889.6 | 2,837.8 | 2,689.2 | 2,574.7 | 2,401.7 | 2,294.0 | 2,188.6 | 2,082.8 | 2,007.4 | 2,064.0 | 1,962.8 | 1,807.6 | 1,655.9 | 1,644.4 | 1,478.5 | 1,359.9 | 1,282.2 | 925.7 | 1,151.9 | 973.0 | 1,032.9 | 836.5 | 860.9 | 789.7 | 680.3 | 702.0 | 614.4 | 583.4 | 544.2 | 490.9 | 470.7 | 456.5 | 463.4 | 414.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Additional Paid In Capital | 6,676.6 | 6,679.1 | 6,247.6 | 5,992.5 | 5,948.2 | 5,765.6 | 5,535.0 | 5,357.1 | 5,354.4 | 5,354.1 | 5,352.1 | 5,060.2 | 4,852.9 | 4,658.6 | 4,551.1 | 3,948.5 | 3,646.8 | 3,395.5 | 3,300.2 | 3,248.3 | 2,909.9 | 2,652.1 | 2,384.3 | 2,295.2 | 1,856.9 | 1,752.9 | 1,556.1 | 1,522.6 | 1,335.0 | 1,277.6 | 1,096.7 | 935.8 | 935.5 | 936.0 | 849.4 | 820.1 | 711.8 | 712.1 | 607.6 | 595.1 |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 40.6 | 35.5 | 31.5 | 31.9 | 29.3 | 40.1 | 18.5 | 30.9 | 27.4 | 16.6 | 33.3 | 25.6 | 22.9 | 23.6 | 24.1 | 31.5 | 15.1 | (5.5) | (4.9) | (8.3) | (10.8) | (36.3) | (40.1) | (41.5) | (39.3) | (6.5) | (13.1) | (5.7) | (2.0) | 1.4 | 4.5 | 4.1 | 3.3 | 1.4 | (0.0) | (0.2) | 0.2 | (0.5) | (6.3) | (7.7) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.7 | 0.8 | 0.9 | 0.9 | 1.1 | 1.2 | 1.3 | 1.4 | 1.5 | 1.7 | 1.7 | 1.6 | 1.7 | 1.8 | 1.9 | 1.8 | 1.8 | 1.9 | 1.9 | 2.2 | 2.2 | 2.3 | 2.4 | 2.4 | 2.5 | 2.5 | 2.6 | 2.5 | 2.5 | 2.6 | 2.6 | 2.5 | 2.5 | 2.4 |
| Total Stockholders Equity | 6,238.8 | 6,271.0 | 5,873.0 | 5,654.0 | 5,644.5 | 5,510.0 | 5,294.0 | 5,162.3 | 5,178.6 | 5,199.2 | 5,244.3 | 4,976.8 | 4,796.5 | 4,629.0 | 4,547.2 | 3,972.6 | 3,674.1 | 3,417.7 | 3,339.9 | 3,118.4 | 2,798.0 | 2,524.5 | 2,263.6 | 2,184.1 | 1,755.1 | 1,689.3 | 1,488.2 | 1,465.6 | 1,287.1 | 1,236.1 | 1,065.9 | 907.6 | 910.3 | 908.7 | 820.3 | 793.4 | 685.0 | 683.0 | 573.0 | 556.3 |
| Total Equity | 6,238.9 | 6,271.2 | 5,873.2 | 5,654.4 | 5,644.9 | 5,510.7 | 5,294.6 | 5,163.1 | 5,179.5 | 5,200.2 | 5,245.4 | 4,978.0 | 4,797.8 | 4,630.4 | 4,548.7 | 3,974.2 | 3,675.7 | 3,419.3 | 3,341.6 | 3,120.2 | 2,799.9 | 2,526.2 | 2,265.4 | 2,186.0 | 1,757.0 | 1,691.6 | 1,490.4 | 1,467.9 | 1,289.4 | 1,238.5 | 1,068.4 | 910.1 | 912.9 | 911.2 | 822.8 | 796.0 | 687.6 | 685.5 | 575.4 | 558.7 |
| 1,853.8 |
| - |
| 1,533.6 |
| 1,533.6 |
| 1,371.0 |
| - |
| 1,153.4 |
| 783.9 |
| 1,026.1 |
| - |
| 931.9 |
| 739.2 |
| 775.2 |
| - |
| 619.9 |
| 647.8 |
| 558.6 |
| - |
| 487.7 |
| 436.5 |
| 418.3 |
| - |
| 437.8 |
| 389.6 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,828.9 | - | 1,441.8 | 1,356.5 | 1,363.6 | - | 1,138.7 | 754.5 | 954.0 | - | 922.5 | 733.6 | 752.9 | - | 603.1 | 638.8 | 556.3 | - | 462.2 | 432.3 | 416.0 | - | 426.3 | 385.5 |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 6,238.8 | 6,271.0 | 5,873.0 | 5,654.0 | 5,644.5 | 5,510.0 | 5,294.0 | 5,162.3 | 5,178.6 | 5,199.2 | 5,244.3 | 4,976.8 | 4,796.5 | 4,629.0 | 4,547.2 | 3,972.6 | 3,674.1 | 3,417.7 | 3,339.9 | 3,118.4 | 2,798.0 | 2,524.5 | 2,263.6 | 2,184.1 | 1,755.1 | 1,689.3 | 1,488.2 | 1,465.6 | 1,287.1 | 1,236.1 | 1,065.9 | 907.6 | 910.3 | 908.7 | 820.3 | 793.4 | 685.0 | 683.0 | 573.0 | 556.3 |
| Tangible Book Value | 5,267.3 | - | - | - | - | - | 4,501.3 | 4,361.3 | 4,374.4 | - | 4,432.5 | 4,189.1 | 4,029.2 | - | 3,820.8 | 3,269.6 | 2,991.3 | - | 2,726.8 | 2,550.8 | 2,287.3 | - | 1,876.7 | 1,848.3 | 1,427.7 | - | 1,176.3 | 1,182.7 | 1,021.4 | - | 819.0 | 696.5 | 726.5 | - | 663.0 | 647.7 | 572.0 | - | 468.7 | 454.2 |