| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q2 FY 23 | Q4 FY 22 | Q2 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 | Q2 FY 13 | Q1 FY 13 | Q4 FY 12 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 | Q4 FY 11 | Q3 FY 11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,658.8 | 914.2 | 1,028.1 | 1,061.5 | 959.2 | - | 1,314.1 | 1,747.3 | 1,030.5 | 975.9 | 1,083.7 | 1,026.6 | 1,070.7 | 1,246.9 | 1,054.8 | |||||||||||||||||||||||||
| (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 | 1,658.8 | 914.2 | 1,028.1 | 959.2 | 1,314.1 | 1,747.3 | 1,030.5 | 1,083.7 | 1,054.8 | 1,054.8 | 1,273.8 | 1,178.5 | 1,293.6 | 1,463.6 | 1,239.1 | 1,179.1 | 748.4 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,658.8 | 914.2 | 1,028.1 | 959.2 | 1,314.1 | 1,747.3 | 1,030.5 | 1,083.7 | 1,054.8 | 1,054.8 | 1,273.8 | 1,178.5 | 1,293.6 | 1,463.6 | 1,239.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | 300.0 | 0.0 | 299.9 | 299.9 | 299.8 | 424.7 | 549.5 | 549.3 | 549.2 | 549.1 | 549.0 | 499.1 | 499.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 296.8 | 300.0 | 600.0 | 299.9 | 299.9 | 299.9 | 299.8 | 424.7 | 549.5 | 549.3 | 549.2 | 549.1 | 549.0 | 499.1 | 499.0 | 498.8 | |||
| 1,209.3 |
| 1,228.4 |
| 873.1 |
| 1,273.8 |
| 1,183.3 |
| 1,038.8 |
| 903.1 |
| 1,099.5 |
| 1,196.7 |
| 1,148.4 |
| 1,225.9 |
| 1,178.5 |
| 1,289.1 |
| 1,345.2 |
| 1,443.7 |
| 1,293.6 |
| 1,198.3 |
| 1,188.9 |
| 1,212.7 |
| 1,463.6 |
| 1,374.2 |
| 1,309.0 |
| 1,173.3 |
| 1,239.1 |
| 1,038.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,658.8 | 914.2 | 1,028.1 | 1,061.5 | 959.2 | - | 1,314.1 | 1,747.3 | 1,030.5 | 975.9 | 1,083.7 | 1,026.6 | 1,070.7 | 1,246.9 | 1,054.8 | 1,209.3 | 1,228.4 | 873.1 | 1,273.8 | 1,183.3 | 1,038.8 | 903.1 | 1,099.5 | 1,196.7 | 1,148.4 | 1,225.9 | 1,178.5 | 1,289.1 | 1,345.2 | 1,443.7 | 1,293.6 | 1,198.3 | 1,188.9 | 1,212.7 | 1,463.6 | 1,374.2 | 1,309.0 | 1,173.3 | 1,239.1 | 1,038.8 |
| 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 | - | - | - | - | - | - | 114.5 | 77.4 | 64.8 | 72.5 | 73.1 | 75.0 | 73.0 | 77.1 | 75.5 | 89.8 | 85.3 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 9.6 | 7.3 | 7.6 | 7.0 | 6.2 | - | 3.9 | 0.9 | 67.9 | 67.0 | 67.1 | 66.9 | 67.1 | 66.1 | 66.4 | 4.0 | 3.9 | |||||||||||||||||||||||
| Goodwill | 2.1 | 2.1 | 3.9 | - | - | - | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 26.0 | 26.0 | 26.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 43.4 | 53.5 | 61.6 | - | - | - | 83.4 | 74.1 | 93.5 | 91.4 | 0.0 | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 342.5 | 397.9 | 312.6 | 110.9 | 140.9 | - | 0.0 | - | 0.0 | 35.6 | 35.4 | 26.3 | 26.9 | 27.8 | 28.3 | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,309.6 | 15,748.5 | 15,224.8 | 15,393.1 | 15,157.3 | - | 13,844.1 | 13,090.6 | 12,580.5 | 12,978.1 | 12,532.9 | 12,824.2 | 12,874.7 | 13,207.9 | 12,906.4 | 13,051.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 296.8 | 300.0 | 300.0 | 299.9 | 299.9 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 300.0 | - | - | - | 299.9 | 299.9 | 299.8 | 424.7 | 424.7 | 424.7 | 424.6 | 549.5 | 549.5 | 549.4 | 549.4 | 549.4 | 549.3 | 549.3 | 549.3 | 549.3 | 549.2 | 549.2 | 549.2 | 549.1 | 549.1 | 549.1 | 549.1 | 549.0 | 549.0 | 499.2 | 499.2 | 499.2 | 499.1 | 499.1 | 499.0 | 499.0 | 499.0 | 498.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 4.0 | 1.1 | 1.6 | 0.8 | 11.8 | - | 2.8 | 5.2 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 12,684.5 | 12,376.6 | 12,316.3 | 12,844.4 | 12,799.3 | - | 11,069.3 | 10,203.4 | 9,855.0 | 10,260.9 | 9,876.9 | 10,048.4 | 10,046.7 | 10,348.9 | 9,977.9 | 9,888.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.6 | 0.6 | 0.6 | - | 0.6 | 0.6 | 0.6 | 0.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 803.4 | 761.7 | 761.2 | 761.2 | 761.2 | - | 1,514.7 | 1,469.7 | 1,201.7 | 967.8 | 967.5 | 966.0 | 965.4 | 959.5 | 954.7 | 951.8 | 1,125.2 | |||||||||||||||||||||||
| Retained Earnings | 2,320.0 | 2,029.7 | 1,793.5 | 1,525.7 | 1,349.0 | - | 1,382.5 | 1,397.2 | 1,514.6 | 1,807.4 | 1,806.6 | 1,962.0 | 1,998.9 | 2,035.6 | 2,026.9 | 2,234.1 | 2,516.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (198.3) | (390.1) | (400.3) | (492.3) | (506.3) | (435.0) | (123.0) | 19.7 | (76.7) | (62.1) | (121.9) | (155.2) | (139.4) | (139.1) | (55.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | 0.0 | 0.0 | 3.5 | 3.7 | 2.9 | 3.0 | 2.9 | 2.7 | 2.2 | 1.6 | 1.5 | ||||||||||||||||||||||
| Total Stockholders Equity | 3,625.1 | 3,371.9 | 2,908.5 | 2,548.7 | 2,358.0 | 2,469.0 | 2,774.8 | 2,887.2 | 2,628.0 | 2,717.2 | 2,656.0 | 2,775.8 | 2,828.0 | 2,859.0 | 2,928.5 | 3,162.9 | ||||||||||||||||||||||||
| Total Equity | 3,625.1 | 3,371.9 | 2,908.5 | 2,548.7 | 2,358.0 | 2,469.0 | 2,774.8 | 2,887.2 | 2,628.0 | 2,717.2 | 2,656.0 | 2,775.8 | 2,828.0 | 2,859.0 | 2,928.5 | 3,162.9 | 3,620.9 | 3,594.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 296.8 | 300.0 | 600.0 | 299.9 | 299.9 | - | 299.9 | 299.9 | 299.8 | 424.7 | 424.7 | 424.7 | 424.6 | 549.5 | 549.5 | 549.4 | 549.4 | 549.4 | 549.3 | 549.3 | 549.3 | 549.3 | 549.2 | 549.2 | 549.2 | 549.1 | 549.1 | 549.1 | 549.1 | 549.0 | 549.0 | 499.2 | 499.2 | 499.2 | 499.1 | 499.1 | 499.0 | 499.0 | 499.0 | 498.9 |
| Net debt | (1,362.0) | (614.2) | (428.1) | (761.6) | (659.3) | - | (1,014.2) | (1,447.4) | (730.7) | (551.2) | (659.0) | (601.9) | (646.1) | (697.4) | (505.3) | (659.9) | (679.0) | (323.7) | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 3,625.1 | 3,371.9 | 2,908.5 | 2,548.7 | 2,358.0 | 2,469.0 | 2,774.8 | 2,887.2 | 2,628.0 | 2,717.2 | 2,656.0 | 2,775.8 | 2,828.0 | 2,859.0 | 2,928.5 | 3,162.9 | 3,620.9 | 3,594.4 | ||||||||||||||||||||||
| Tangible Book Value | 3,623.0 | 3,369.8 | 2,904.6 | - | - | - | 2,770.9 | 2,883.3 | 2,624.1 | 2,713.3 | 2,652.1 | 2,771.9 | 2,824.1 | 2,855.1 | 2,924.6 | 3,136.9 | 3,594.9 | |||||||||||||||||||||||
| 809.1 |
| 651.4 |
| - |
| - |
| - |
| 1,179.1 |
| 748.4 |
| 809.1 |
| 651.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | 81.3 | 114.5 | 77.4 | 64.8 | 73.1 | 75.5 | 83.8 | 70.6 | 62.2 | 60.1 | 57.9 | 53.9 | 34.8 | 27.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 9.6 | 7.3 | 7.6 | 6.2 | 3.9 | 0.9 | 67.9 | 67.1 | 66.4 | 12.1 | 8.9 | 8.7 | 48.0 | 45.0 | 33.1 | 30.0 | 27.3 | - | - |
| Goodwill | 2.1 | 2.1 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 24.2 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 18.2 | 18.2 | 18.4 | 19.0 | 20.0 | 21.0 | 8.2 | - | - |
| Operating Lease Right Of Use Assets | 43.4 | 53.5 | 61.6 | 72.8 | 83.4 | 74.1 | 93.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 342.5 | 397.9 | 312.6 | 120.1 | 0.0 | - | 0.0 | 35.4 | 28.3 | 0.0 | 3.7 | 0.0 | 1.6 | 0.0 | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 16,309.6 | 15,748.5 | 15,224.8 | 15,157.3 | 13,844.1 | 13,090.6 | 12,580.5 | 12,532.9 | 12,906.4 | 12,090.1 | 11,048.8 | 10,716.3 | 10,230.5 | 10,310.6 | 9,460.5 | 8,832.1 | 8,257.2 | - | - |
| - |
| - |
| - |
| Short Term Debt | 296.8 | 300.0 | 300.0 | 299.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 498.8 |
| 249.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 4.0 | 1.1 | 1.6 | 0.9 | 2.8 | 5.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 12,684.5 | 12,376.6 | 12,316.3 | 12,799.3 | 11,069.3 | 10,203.4 | 9,855.0 | 9,892.5 | 9,977.9 | 8,441.8 | 7,628.9 | 7,297.0 | 6,930.9 | 6,822.2 | 6,304.5 | 5,590.2 | 4,951.8 | - | - |
| 0.1 |
| - |
| - |
| Additional Paid In Capital | 803.4 | 761.7 | 761.2 | 761.2 | 1,514.7 | 1,469.7 | 1,201.7 | 967.5 | 954.7 | 1,259.6 | 1,075.3 | 1,134.3 | 1,297.4 | 1,516.7 | 1,385.0 | 1,388.3 | 1,763.0 | - | - |
| Retained Earnings | 2,320.0 | 2,029.7 | 1,793.5 | 1,349.0 | 1,382.5 | 1,397.2 | 1,514.6 | 1,791.0 | 2,026.9 | 2,392.3 | 2,283.6 | 2,050.1 | 1,783.3 | 1,544.0 | 1,341.6 | 1,528.7 | 1,285.0 | - | - |
| Accumulated Other Comprehensive Income | (198.3) | (390.1) | (400.3) | (506.3) | (123.0) | 19.7 | (76.7) | (121.9) | (55.9) | (5.1) | 59.6 | 234.3 | 219.1 | 427.4 | 428.9 | 324.3 | 257.3 | 139.5 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | 0.0 | 0.0 | 3.7 | 2.7 | 1.4 | 1.3 | 0.5 | (0.3) | 0.2 | 0.4 | 0.5 | 0.0 | - | - |
| Total Stockholders Equity | 3,625.1 | 3,371.9 | 2,908.5 | 2,358.0 | 2,774.8 | 2,887.2 | 2,628.0 | 2,640.4 | 2,912.9 | 3,648.3 | 3,419.9 | 3,419.3 | 3,299.6 | 3,488.4 | 3,156.0 | 3,241.9 | 3,305.4 | 2,779.1 | - |
| Total Equity | 3,625.1 | 3,371.9 | 2,908.5 | 2,358.0 | 2,774.8 | 2,887.2 | 2,628.0 | 2,640.4 | 2,912.9 | 3,648.3 | 3,419.9 | 3,419.3 | 3,299.6 | 3,488.4 | 3,156.0 | 3,230.2 | 3,305.4 | 2,779.1 | - |
| 249.6 |
| - |
| - |
| Net debt | (1,362.0) | (614.2) | (428.1) | (659.3) | (1,014.2) | (1,447.4) | (730.7) | (659.0) | (505.3) | (505.5) | (724.6) | (629.4) | (744.6) | (964.5) | (740.1) | (680.3) | (498.8) | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 3,625.1 | 3,371.9 | 2,908.5 | 2,358.0 | 2,774.8 | 2,887.2 | 2,628.0 | 2,640.4 | 2,912.9 | 3,648.3 | 3,419.9 | 3,419.3 | 3,299.6 | 3,488.4 | 3,156.0 | 3,241.9 | 3,305.4 | 2,779.1 | - |
| Tangible Book Value | 3,623.0 | 3,369.8 | 2,904.6 | 2,354.1 | 2,770.9 | 2,883.3 | 2,624.1 | 2,636.5 | 2,909.0 | 3,624.1 | 3,401.7 | 3,401.1 | 3,281.2 | 3,469.4 | 3,136.0 | 3,220.9 | 3,297.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.1 |
| 83.8 |
| 84.0 |
| 83.9 |
| 83.2 |
| 70.6 |
| 68.7 |
| 65.6 |
| 61.9 |
| 62.2 |
| 64.4 |
| 65.1 |
| 61.8 |
| 60.1 |
| 60.5 |
| 57.2 |
| 55.2 |
| 57.9 |
| 59.1 |
| 56.9 |
| 58.5 |
| 53.9 |
| 49.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 12.1 |
| 13.0 |
| 8.7 |
| 8.9 |
| 8.9 |
| 9.5 |
| 9.5 |
| 9.5 |
| 8.7 |
| 8.7 |
| 8.7 |
| 8.7 |
| 48.0 |
| 46.1 |
| 44.9 |
| 45.0 |
| 45.0 |
| 34.8 |
| 33.1 |
| 33.1 |
| 33.1 |
| 32.3 |
| 24.2 |
| 22.1 |
| 22.1 |
| 22.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.2 |
| 18.2 |
| 18.2 |
| 18.2 |
| 18.2 |
| 18.2 |
| 18.3 |
| 18.4 |
| 18.6 |
| 18.7 |
| 18.8 |
| 19.0 |
| 19.2 |
| 19.5 |
| 19.7 |
| 20.0 |
| 20.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 3.7 |
| - |
| 0.9 |
| - |
| 0.0 |
| 4.0 |
| 2.8 |
| 0.5 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,516.5 |
| 12,247.8 |
| 12,090.1 |
| 12,145.7 |
| 11,786.9 |
| 11,505.4 |
| 11,048.8 |
| 11,003.7 |
| 10,954.2 |
| 10,981.3 |
| 10,716.3 |
| 10,829.6 |
| 10,935.0 |
| 10,763.2 |
| 10,230.5 |
| 10,301.7 |
| 10,354.3 |
| 10,336.3 |
| 10,310.6 |
| 10,237.8 |
| 10,079.3 |
| 9,867.2 |
| 9,460.5 |
| 9,419.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,895.6 |
| 8,653.4 |
| 8,441.8 |
| 8,241.6 |
| 8,170.1 |
| 7,948.3 |
| 7,628.9 |
| 7,632.4 |
| 7,590.6 |
| 7,515.5 |
| 7,297.0 |
| 7,385.1 |
| 7,380.8 |
| 7,376.4 |
| 6,930.9 |
| 7,030.6 |
| 7,119.4 |
| 6,996.7 |
| 6,822.2 |
| 6,683.6 |
| 6,644.2 |
| 6,656.3 |
| 6,304.5 |
| 6,269.2 |
| 1,142.1 |
| 1,259.6 |
| 1,280.2 |
| 1,040.5 |
| 1,055.9 |
| 1,075.3 |
| 1,068.3 |
| 1,061.7 |
| 1,106.0 |
| 1,134.3 |
| 1,186.4 |
| 1,276.7 |
| 1,269.9 |
| 1,297.4 |
| 1,297.6 |
| 1,346.7 |
| 1,318.2 |
| 1,516.7 |
| 1,521.9 |
| 1,523.2 |
| 1,390.8 |
| 1,385.0 |
| 1,381.8 |
| 2,465.4 |
| 2,392.3 |
| 2,490.6 |
| 2,417.6 |
| 2,375.9 |
| 2,283.6 |
| 2,188.0 |
| 2,182.3 |
| 2,156.2 |
| 2,050.1 |
| 2,005.6 |
| 1,990.7 |
| 1,882.4 |
| 1,783.3 |
| 1,714.4 |
| 1,628.4 |
| 1,615.3 |
| 1,544.0 |
| 1,562.6 |
| 1,468.4 |
| 1,404.1 |
| 1,341.6 |
| 1,360.6 |
| (25.3) |
| (22.2) |
| (14.7) |
| (5.1) |
| 131.9 |
| 157.1 |
| 124.1 |
| 59.6 |
| 113.6 |
| 118.5 |
| 203.0 |
| 234.3 |
| 252.7 |
| 286.9 |
| 234.6 |
| 219.1 |
| 259.1 |
| 259.5 |
| 405.8 |
| 427.4 |
| 469.7 |
| 443.3 |
| 415.6 |
| 428.9 |
| 407.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.3 |
| 1.5 |
| 1.1 |
| 1.3 |
| 1.3 |
| 1.0 |
| 0.5 |
| 0.5 |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.1) |
| 0.2 |
| 0.2 |
| 0.2 |
| (0.1) |
| 0.1 |
| 0.3 |
| 0.4 |
| 0.3 |
| 3,620.9 |
| 3,594.4 |
| 3,648.3 |
| 3,904.1 |
| 3,616.8 |
| 3,557.1 |
| 3,419.9 |
| 3,371.3 |
| 3,363.6 |
| 3,465.8 |
| 3,419.3 |
| 3,444.5 |
| 3,554.2 |
| 3,386.8 |
| 3,299.6 |
| 3,271.1 |
| 3,234.9 |
| 3,339.6 |
| 3,488.4 |
| 3,554.2 |
| 3,435.1 |
| 3,210.9 |
| 3,156.0 |
| 3,150.5 |
| 3,648.3 |
| 3,904.1 |
| 3,616.8 |
| 3,557.1 |
| 3,419.9 |
| 3,371.3 |
| 3,363.6 |
| 3,465.8 |
| 3,419.3 |
| 3,444.5 |
| 3,554.2 |
| 3,386.8 |
| 3,299.6 |
| 3,271.1 |
| 3,234.9 |
| 3,339.6 |
| 3,488.4 |
| 3,554.2 |
| 3,435.1 |
| 3,210.9 |
| 3,156.0 |
| 3,135.6 |
| (724.5) |
| (634.0) |
| (489.5) |
| (353.8) |
| (550.3) |
| (647.5) |
| (599.2) |
| (676.8) |
| (629.4) |
| (740.0) |
| (796.1) |
| (894.7) |
| (744.6) |
| (699.1) |
| (689.7) |
| (713.5) |
| (964.5) |
| (875.1) |
| (810.0) |
| (674.3) |
| (740.1) |
| (539.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,648.3 |
| 3,904.1 |
| 3,616.8 |
| 3,557.1 |
| 3,419.9 |
| 3,371.3 |
| 3,363.6 |
| 3,465.8 |
| 3,419.3 |
| 3,444.5 |
| 3,554.2 |
| 3,386.8 |
| 3,299.6 |
| 3,271.1 |
| 3,234.9 |
| 3,339.6 |
| 3,488.4 |
| 3,554.2 |
| 3,435.1 |
| 3,210.9 |
| 3,156.0 |
| 3,150.5 |
| 3,568.4 |
| 3,624.1 |
| 3,882.0 |
| 3,594.7 |
| 3,535.0 |
| 3,419.9 |
| 3,353.1 |
| 3,345.4 |
| 3,447.6 |
| 3,401.1 |
| 3,426.3 |
| 3,536.0 |
| 3,368.5 |
| 3,281.2 |
| 3,252.5 |
| 3,216.2 |
| 3,320.8 |
| 3,469.4 |
| 3,535.0 |
| 3,415.6 |
| 3,191.2 |
| 3,136.0 |
| 3,130.2 |