| (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 | 586.0 | 950.0 | 813.6 | 429.2 | 908.5 | 1,039.7 | 539.6 | 565.5 | 439.5 | 430.8 | 563.8 | 550.6 | 469.6 | 430.4 | 449.5 | 313.3 | 259.5 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 128.9 | 100.4 | 116.0 | 56.7 | ||
| Cash And Short Term Investments | 586.0 | 950.0 | 813.6 | 429.2 | 908.5 | 1,039.7 | 539.6 | 565.5 | 439.5 | 430.8 | 563.8 | 550.6 | 469.6 | 559.3 | 549.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | 255.5 | 214.9 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 213.1 | 213.6 | 213.3 | 229.9 | 239.2 | 255.1 | 251.1 | 250.7 | 247.3 | 234.2 | 231.0 | 199.4 | 179.9 | 169.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | 59.5 | 90.1 | 39.8 | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,691.3 | 2,620.2 | 2,537.5 | 2,535.3 | 2,490.4 | 2,312.1 | 1,793.8 | 1,829.6 | 809.0 | 868.6 | 643.3 | 855.0 | 525.0 | 325.0 | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,691.3 | 2,620.2 | 2,537.5 | 2,535.3 | 2,490.4 | 2,312.1 | 1,793.8 | 1,829.6 | 809.0 | 868.6 | 643.3 | 855.0 | 525.0 | 325.0 | - | - | |||
| 396.4 |
| 223.0 |
| - |
| - |
| - |
| 429.3 |
| 316.2 |
| 396.4 |
| 223.0 |
| 236.4 |
| 140.1 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | 57.4 | 77.1 | 63.2 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 912.3 | 876.4 | 770.9 | 585.6 | - | - |
| 152.2 |
| 140.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 158.7 | 156.0 | 146.0 | 161.4 | 165.3 | 175.5 | 158.8 | 146.4 | 136.3 | 124.1 | 116.9 | 104.0 | 87.6 | 87.9 | 83.1 | 72.5 | - | - | - |
| Property,Plant & Equipment Net | 54.4 | 57.6 | 67.3 | 68.5 | 73.9 | 79.6 | 92.3 | 104.3 | 111.0 | 110.1 | 114.1 | 95.4 | 92.3 | 81.5 | 69.1 | 67.7 | 62.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 106.8 | 111.4 | 90.3 | 87.9 | 111.4 | 112.7 | 352.6 | 513.2 | 539.0 | 3,368.3 | 1,937.1 | 1,783.5 | 1,123.3 | 1,783.5 | 1,123.3 | - | - | - | - |
| Goodwill | 2,531.2 | 2,504.9 | 2,523.6 | 2,648.7 | 2,689.2 | 2,661.4 | 2,651.7 | 2,633.4 | 2,662.5 | 2,628.1 | 2,668.4 | 2,652.8 | 2,341.7 | 2,355.2 | 2,117.3 | 2,121.9 | 1,413.3 | - | - |
| Intangible Assets | 1,639.3 | 1,777.8 | 1,812.4 | 1,876.0 | 1,966.4 | 1,048.8 | 1,182.0 | 1,309.9 | 1,449.7 | 1,497.4 | 1,686.4 | 1,778.4 | 1,460.7 | 1,585.5 | 1,321.1 | 1,420.6 | 571.6 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 221.3 | 219.2 | 219.8 | 99.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,207.4 | 8,830.9 | 9,059.6 | 8,881.0 | 8,876.4 | 7,888.9 | 7,653.5 | 8,219.1 | 8,702.1 | 8,749.1 | 7,769.4 | 7,683.5 | 6,318.8 | 6,187.1 | 5,218.9 | 5,279.8 | 3,390.9 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | 138.8 | 136.2 | 117.0 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 65.2 | 52.1 | 54.8 | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 375.8 | 417.6 | 407.4 | 227.1 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 533.1 | 520.5 | 463.8 | 464.7 | 503.2 | 423.4 | 450.2 | 511.6 | 467.4 | - | - | - | - | 497.1 | 506.0 | 495.4 | 322.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 164.7 | 145.7 | 203.4 | 26.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,785.3 | 4,182.2 | 4,096.1 | 4,240.0 | 4,491.9 | 3,900.1 | 3,237.7 | 3,250.5 | 3,311.7 | 3,649.1 | 3,387.8 | 3,409.4 | 2,532.3 | 2,668.2 | 2,267.5 | 2,498.2 | 1,540.2 | - | - |
| 0.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 7,615.4 | 6,899.8 | 6,389.6 | 5,718.2 | 4,569.5 | 4,005.5 | 3,819.8 | 3,876.8 | 3,698.5 | 3,054.4 | 2,581.6 | 2,163.3 | 1,711.2 | 1,350.7 | 1,176.7 | 1,011.8 | 873.1 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | (53.3) | 15.9 | 74.2 | 81.3 | 50.0 | 100.5 | 46.0 | - | - |
| Treasury Stock | - | - | - | 2,980.6 | 2,347.4 | 1,857.0 | 1,481.3 | 1,146.6 | 663.7 | 386.0 | 421.9 | 240.9 | 131.4 | 214.6 | 288.7 | 293.3 | 422.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,238.4 | 3,345.3 | 3,587.9 | 3,230.3 | 2,786.4 | 2,779.7 | 2,937.5 | 3,457.4 | 3,822.2 | 3,619.6 | 2,837.1 | 2,627.0 | 2,134.2 | 2,084.2 | 1,866.0 | 1,800.0 | 1,109.7 | 1,171.1 | 430.5 |
| Total Equity | 4,175.3 | 4,298.2 | 4,570.1 | 4,175.6 | 3,710.6 | 3,317.3 | 3,499.1 | 4,134.9 | 4,578.5 | 4,426.5 | 3,769.1 | 3,643.2 | 3,144.6 | 3,041.4 | 2,499.6 | 2,375.3 | 1,481.7 | 1,171.1 | 430.5 |
| - |
| - |
| - |
| Net debt | 2,105.3 | 1,670.2 | 1,723.9 | 2,106.1 | 1,581.9 | 1,272.4 | 1,254.2 | 1,264.1 | 369.5 | 437.8 | 79.5 | 304.4 | 55.4 | (234.3) | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | 536.5 | 458.8 | 363.5 | 358.5 | - | - |
| Book Value | 3,238.4 | 3,345.3 | 3,587.9 | 3,230.3 | 2,786.4 | 2,779.7 | 2,937.5 | 3,457.4 | 3,822.2 | 3,619.6 | 2,837.1 | 2,627.0 | 2,134.2 | 2,084.2 | 1,866.0 | 1,800.0 | 1,109.7 | 1,171.1 | 430.5 |
| Tangible Book Value | (932.1) | (937.4) | (748.1) | (1,294.4) | (1,869.2) | (930.5) | (896.2) | (485.9) | (290.0) | (505.9) | (1,517.7) | (1,804.2) | (1,668.2) | (1,856.5) | (1,572.4) | (1,742.5) | (875.2) | - | - |
| (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 | 376.1 | 586.0 | 476.1 | 361.0 | 816.5 | 950.0 | 1,010.7 | 865.5 | 793.4 | 813.6 | 999.2 | 785.5 | 832.8 | 429.2 | 622.9 | |||||||||||||||||||||||||
| 606.8 |
| 501.0 |
| 908.5 |
| 1,128.0 |
| 777.9 |
| 766.2 |
| 1,039.7 |
| 929.4 |
| 681.6 |
| 592.2 |
| 539.6 |
| 402.5 |
| 360.0 |
| 305.2 |
| 565.5 |
| 448.1 |
| 392.8 |
| 334.2 |
| 439.5 |
| 374.7 |
| 364.6 |
| 293.6 |
| 430.8 |
| 422.0 |
| 360.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 376.1 | 586.0 | 476.1 | 361.0 | 816.5 | 950.0 | 1,010.7 | 865.5 | 793.4 | 813.6 | 999.2 | 785.5 | 832.8 | 429.2 | 622.9 | 606.8 | 501.0 | 908.5 | 1,128.0 | 777.9 | 766.2 | 1,039.7 | 929.4 | 681.6 | 592.2 | 539.6 | 402.5 | 360.0 | 305.2 | 565.5 | 448.1 | 392.8 | 334.2 | 439.5 | 374.7 | 364.6 | 293.6 | 430.8 | 422.0 | 360.4 |
| 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 | 69.7 | 54.4 | 55.2 | 56.7 | 56.9 | 57.6 | 61.0 | 62.8 | 65.6 | 67.3 | 63.8 | 66.3 | 67.1 | 68.5 | 70.1 | 71.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | 118.3 | 110.0 | 104.8 | 111.4 | 105.7 | 105.4 | 93.6 | 90.3 | 88.4 | 97.0 | 94.1 | 87.9 | 95.5 | 103.0 | 105.3 | |||||||||||||||||||||||
| Goodwill | 2,524.1 | 2,531.2 | 2,528.2 | 2,537.6 | 2,512.5 | 2,504.9 | 2,532.0 | 2,516.1 | 2,517.5 | 2,523.6 | 2,509.0 | 2,659.6 | 2,648.9 | 2,648.7 | 2,627.9 | 2,660.0 | 2,683.7 | 2,689.2 | ||||||||||||||||||||||
| Intangible Assets | 1,585.7 | 1,639.3 | 1,703.3 | 1,716.1 | 1,703.9 | 1,777.8 | 1,807.1 | 1,795.6 | 1,802.3 | 1,812.4 | 1,809.5 | 1,863.1 | 1,866.1 | 1,876.0 | 1,864.1 | 1,905.2 | 1,943.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,396.1 | 9,207.4 | 8,928.2 | 8,807.6 | 8,714.1 | 8,830.9 | 8,903.0 | 8,845.0 | 9,024.6 | 9,059.6 | 9,003.6 | 8,966.1 | 8,895.8 | 8,881.0 | 8,430.2 | 8,468.7 | ||||||||||||||||||||||||
| 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 | 2,918.6 | 2,691.3 | 2,371.6 | 2,621.2 | 2,620.7 | 2,620.2 | 2,619.7 | 2,525.2 | 2,524.9 | 2,537.5 | 2,536.9 | 2,536.4 | 2,535.9 | 2,535.3 | 2,534.8 | 2,534.3 | 2,577.9 | 2,490.4 | 2,491.8 | 2,299.3 | 2,303.1 | 2,312.1 | 2,310.8 | 2,042.8 | 2,044.9 | 1,793.8 | 1,792.6 | 1,791.4 | 1,780.7 | 1,829.6 | 1,534.8 | 1,576.7 | 1,556.4 | 1,550.3 | 868.9 | 788.8 | 783.7 | 868.6 | 873.5 | 898.4 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 479.1 | 533.1 | 542.4 | 544.3 | 520.5 | 520.5 | 522.0 | 499.1 | 487.5 | 463.8 | 451.7 | 487.6 | 476.3 | 464.7 | 491.7 | 493.6 | 485.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,148.2 | 4,785.3 | 4,388.2 | 4,332.8 | 4,249.0 | 4,182.2 | 4,231.9 | 4,191.3 | 4,111.1 | 4,096.1 | 4,107.1 | 4,096.8 | 4,143.2 | 4,240.0 | 4,288.2 | 4,277.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 7,725.5 | 7,615.4 | 7,268.0 | 7,055.9 | 6,971.9 | 6,899.8 | 6,738.1 | 6,614.7 | 6,539.1 | 6,389.6 | 6,193.8 | 5,977.2 | 5,852.3 | 5,718.2 | 4,940.7 | 4,828.5 | 4,719.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | 3,503.8 | 3,376.1 | - | 3,070.5 | 2,966.6 | 2,980.6 | 2,670.8 | 2,594.2 | 2,515.4 | 2,347.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,089.8 | 3,238.4 | 3,343.4 | 3,238.7 | 3,188.2 | 3,345.3 | 3,316.3 | 3,330.9 | 3,590.2 | 3,587.9 | 3,495.0 | 3,398.0 | 3,271.9 | 3,230.3 | 2,766.2 | 2,741.0 | ||||||||||||||||||||||||
| Total Equity | 3,983.9 | 4,175.3 | 4,266.5 | 4,138.7 | 4,099.0 | 4,298.2 | 4,274.0 | 4,262.7 | 4,520.5 | 4,570.1 | 4,464.2 | 4,368.4 | 4,219.4 | 4,175.6 | 3,655.4 | 3,643.8 | 3,593.2 | 3,710.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,918.6 | 2,691.3 | 2,371.6 | 2,621.2 | 2,620.7 | 2,620.2 | 2,619.7 | 2,525.2 | 2,524.9 | 2,537.5 | 2,536.9 | 2,536.4 | 2,535.9 | 2,535.3 | 2,534.8 | 2,534.3 | 2,577.9 | 2,490.4 | 2,491.8 | 2,299.3 | 2,303.1 | 2,312.1 | 2,310.8 | 2,042.8 | 2,044.9 | 1,793.8 | 1,792.6 | 1,791.4 | 1,780.7 | 1,829.6 | 1,534.8 | 1,576.7 | 1,556.4 | 1,550.3 | 868.9 | 788.8 | 783.7 | 868.6 | 873.5 | 898.4 |
| Net debt | 2,542.5 | 2,105.3 | 1,895.5 | 2,260.2 | 1,804.2 | 1,670.2 | 1,609.0 | 1,659.7 | 1,731.5 | 1,723.9 | 1,537.7 | 1,750.9 | 1,703.1 | 2,106.1 | 1,911.9 | 1,927.5 | 2,076.9 | 1,581.9 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 3,089.8 | 3,238.4 | 3,343.4 | 3,238.7 | 3,188.2 | 3,345.3 | 3,316.3 | 3,330.9 | 3,590.2 | 3,587.9 | 3,495.0 | 3,398.0 | 3,271.9 | 3,230.3 | 2,766.2 | 2,741.0 | 2,668.8 | 2,786.4 | ||||||||||||||||||||||
| Tangible Book Value | (1,020.0) | (932.1) | (888.1) | (1,015.0) | (1,028.2) | (937.4) | (1,022.8) | (980.8) | (729.6) | (748.1) | (823.5) | (1,124.7) | (1,243.1) | (1,294.4) | (1,725.8) | (1,824.2) | (1,958.2) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.9 |
| 73.9 |
| 74.2 |
| 75.8 |
| 76.1 |
| 79.6 |
| 81.6 |
| 85.8 |
| 88.9 |
| 92.3 |
| 92.9 |
| 99.8 |
| 102.3 |
| 104.3 |
| 104.8 |
| 109.2 |
| 111.3 |
| 111.0 |
| 111.7 |
| 109.7 |
| 109.1 |
| 110.1 |
| 113.4 |
| 112.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.4 |
| 108.5 |
| 109.5 |
| 108.6 |
| 112.7 |
| 162.4 |
| 174.8 |
| 200.4 |
| 352.6 |
| 450.0 |
| 491.1 |
| 495.6 |
| 513.2 |
| 524.5 |
| - |
| - |
| 539.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,658.5 |
| 2,669.7 |
| 2,666.2 |
| 2,661.4 |
| 2,638.8 |
| 2,627.6 |
| 2,621.8 |
| 2,651.7 |
| 2,629.8 |
| 2,639.5 |
| 2,642.4 |
| 2,633.4 |
| 2,648.4 |
| 2,648.6 |
| 2,667.3 |
| 2,662.5 |
| 2,661.8 |
| 2,647.5 |
| 2,633.7 |
| 2,628.1 |
| 2,644.3 |
| 2,653.5 |
| 1,966.4 |
| 1,018.2 |
| 1,036.8 |
| 1,044.3 |
| 1,048.8 |
| 1,035.2 |
| 1,052.3 |
| 1,133.8 |
| 1,182.0 |
| 1,222.6 |
| 1,257.1 |
| 1,289.5 |
| 1,309.9 |
| 1,357.4 |
| 1,393.3 |
| 1,443.1 |
| 1,449.7 |
| 1,467.2 |
| 1,476.1 |
| 1,482.4 |
| 1,497.4 |
| 1,546.3 |
| 1,584.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,570.8 |
| 8,876.4 |
| 8,107.6 |
| 8,021.7 |
| 7,680.6 |
| 7,888.9 |
| 7,669.5 |
| 7,496.1 |
| 7,482.3 |
| 7,653.5 |
| 7,679.0 |
| 7,727.8 |
| 7,677.0 |
| 8,219.1 |
| 8,538.8 |
| 8,490.5 |
| 8,584.2 |
| 8,702.1 |
| 8,701.4 |
| 8,632.3 |
| 8,590.1 |
| 8,749.1 |
| 8,323.4 |
| 8,034.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 503.2 |
| 513.9 |
| 497.1 |
| 432.9 |
| 423.4 |
| 400.4 |
| 388.3 |
| 393.4 |
| 450.2 |
| 411.6 |
| 421.7 |
| 418.5 |
| 511.6 |
| 479.2 |
| 471.7 |
| 474.9 |
| 467.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,338.8 |
| 4,491.9 |
| 4,159.2 |
| 4,108.1 |
| 3,762.7 |
| 3,900.1 |
| 3,689.1 |
| 3,472.1 |
| 3,391.6 |
| 3,237.7 |
| 3,198.7 |
| 3,174.8 |
| 3,161.9 |
| 3,250.5 |
| 3,248.7 |
| 3,179.6 |
| 3,220.0 |
| 3,311.7 |
| 3,492.5 |
| 3,531.3 |
| 3,487.6 |
| 3,649.1 |
| 3,515.1 |
| 3,505.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,569.5 |
| 4,391.5 |
| 4,263.4 |
| 4,154.9 |
| 4,005.5 |
| 3,890.1 |
| 3,819.3 |
| 3,789.1 |
| 3,819.8 |
| 3,813.6 |
| 3,743.7 |
| 3,652.6 |
| 3,876.8 |
| 4,044.1 |
| 3,935.5 |
| 3,834.9 |
| 3,698.5 |
| 3,394.4 |
| 3,280.3 |
| 3,165.4 |
| 3,054.4 |
| 2,902.7 |
| 2,891.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (147.5) |
| (134.8) |
| 2,227.5 |
| 2,128.9 |
| 2,050.2 |
| 1,857.0 |
| 1,651.0 |
| 1,563.0 |
| 1,523.9 |
| 1,481.3 |
| 1,361.8 |
| 1,259.7 |
| 1,210.3 |
| 1,146.6 |
| 1,074.3 |
| 969.8 |
| 821.8 |
| 663.7 |
| 566.1 |
| 498.8 |
| 397.6 |
| 386.0 |
| 413.5 |
| 424.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,668.8 |
| 2,786.4 |
| 2,636.9 |
| 2,609.6 |
| 2,651.2 |
| 2,779.7 |
| 2,848.9 |
| 2,854.7 |
| 2,980.0 |
| 2,937.5 |
| 3,070.0 |
| 3,225.3 |
| 3,140.4 |
| 3,457.4 |
| 3,618.2 |
| 3,639.3 |
| 3,677.0 |
| 3,822.2 |
| 3,627.5 |
| 3,600.0 |
| 3,584.9 |
| 3,619.6 |
| 3,182.7 |
| 2,918.7 |
| 3,199.5 |
| 3,157.9 |
| 3,187.3 |
| 3,317.3 |
| 3,328.4 |
| 3,341.9 |
| 3,508.9 |
| 3,499.1 |
| 3,633.2 |
| 3,825.8 |
| 3,760.3 |
| 4,134.9 |
| 4,321.2 |
| 4,357.4 |
| 4,422.6 |
| 4,578.5 |
| 4,404.3 |
| 4,370.4 |
| 4,369.0 |
| 4,426.5 |
| 4,029.8 |
| 3,784.5 |
| 1,363.8 |
| 1,521.4 |
| 1,536.9 |
| 1,272.4 |
| 1,381.4 |
| 1,361.2 |
| 1,452.7 |
| 1,254.2 |
| 1,390.1 |
| 1,431.4 |
| 1,475.5 |
| 1,264.1 |
| 1,086.7 |
| 1,183.9 |
| 1,222.2 |
| 1,110.8 |
| 494.2 |
| 424.2 |
| 490.1 |
| 437.8 |
| 451.5 |
| 538.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,636.9 |
| 2,609.6 |
| 2,651.2 |
| 2,779.7 |
| 2,848.9 |
| 2,854.7 |
| 2,980.0 |
| 2,937.5 |
| 3,070.0 |
| 3,225.3 |
| 3,140.4 |
| 3,457.4 |
| 3,618.2 |
| 3,639.3 |
| 3,677.0 |
| 3,822.2 |
| 3,627.5 |
| 3,600.0 |
| 3,584.9 |
| 3,619.6 |
| 3,182.7 |
| 2,918.7 |
| (1,869.2) |
| (1,039.8) |
| (1,096.9) |
| (1,059.3) |
| (930.5) |
| (825.1) |
| (825.2) |
| (775.6) |
| (896.2) |
| (782.4) |
| (671.3) |
| (791.5) |
| (485.9) |
| (387.6) |
| (402.6) |
| (433.4) |
| (290.0) |
| (501.5) |
| (523.6) |
| (531.2) |
| (505.9) |
| (1,007.9) |
| (1,319.2) |