| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 187.2 | 108.6 | 397.9 | 613.2 | 420.3 | 217.0 | 39.7 | 91.7 | 67.1 | 215.0 | 400.5 | 509.5 | 281.4 | 2,733.6 | 616.9 | 304.4 | 103.7 | |||
| Restricted Cash | 165.8 | 158.5 | 133.1 | 121.1 | 123.5 | 96.6 | 87.9 | 126.2 | 134.8 | 115.0 | 104.8 | 95.6 | 98.6 | 50.0 | 73.4 | 173.3 | 210.7 | 192.7 | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 187.2 | 108.6 | 397.9 | 613.2 | 420.3 | 217.0 | 39.7 | 91.7 | 67.1 | 215.0 | 400.5 | 509.5 | 281.4 | 2,733.6 | 616.9 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 9,328.6 | 8,077.2 | 7,981.8 | 8,316.0 | 8,103.5 | 7,629.8 | 7,355.4 | 7,102.4 | 7,404.3 | 7,076.8 | 6,481.3 | 6,448.1 | 6,019.6 | 3,854.1 | 3,600.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.1 | 1.0 | 0.9 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 9,328.6 | 8,077.2 | 7,981.8 | 8,316.0 | 8,103.5 | 7,629.8 | 7,355.4 | 7,102.4 | 7,404.3 | 7,076.8 | 6,481.3 | 6,448.1 | 6,019.6 | 3,854.1 | 3,600.0 | 4,068.4 | ||||
| (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 | 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 | 121.2 | 187.2 | 123.3 | 102.8 | 53.3 | 108.6 | 552.4 | 545.8 | 287.9 | 397.9 | 508.6 | 769.6 | 254.5 | 613.2 | 201.0 | |||||||||||||||||||||||||
| 64.9 |
| 20.3 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| 304.4 |
| 103.7 |
| 64.9 |
| 20.3 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 20,806.2 | 19,767.1 | 19,342.9 | 18,992.8 | 18,709.6 | 18,233.8 | 18,433.0 | 15,822.9 | 16,342.9 | 15,045.6 | 13,847.5 | 13,159.2 | 12,142.6 | 338.6 | 6,329.7 | 6,358.0 | 5,940.9 | 5,302.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 119.9 | 126.6 | 106.1 | 115.0 | 118.4 | 133.6 | 103.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 22,192.1 | 21,000.7 | 20,678.2 | 20,457.8 | 19,902.0 | 19,199.1 | 19,121.1 | 18,380.2 | 18,414.8 | 17,867.3 | 16,931.3 | 16,140.6 | 15,328.1 | 11,160.1 | 8,482.4 | 7,821.5 | 7,457.6 | 7,174.4 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 4,068.4 |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 10,357.8 | 9,059.6 | 8,893.4 | 9,201.5 | 8,965.6 | 8,444.3 | 8,127.6 | 7,744.4 | 8,020.7 | 7,688.1 | 7,080.8 | 7,081.4 | 6,711.1 | 4,312.3 | 4,073.4 | 4,491.6 | 4,401.7 | 4,248.0 | - | - |
| 0.8 |
| 0.8 |
| - |
| - |
| Additional Paid In Capital | 11,212.3 | 11,314.1 | 11,287.6 | 10,765.4 | 10,716.4 | 10,664.4 | 10,736.7 | 10,306.6 | 10,235.5 | 10,105.7 | 10,068.5 | 9,354.7 | 8,988.7 | 7,086.4 | 4,652.5 | 3,593.7 | 3,200.4 | 2,940.5 | - | - |
| Retained Earnings | 371.2 | 591.3 | 478.2 | 485.2 | 240.8 | 126.0 | 282.9 | 350.8 | 188.6 | 94.9 | (198.0) | (267.1) | (345.3) | (142.3) | (171.6) | (282.7) | (150.0) | (22.2) | - | - |
| Accumulated Other Comprehensive Income | 26.5 | 34.3 | 16.1 | 1.4 | (26.1) | (40.3) | (31.5) | (26.1) | (37.4) | (30.5) | (31.4) | (42.5) | (48.6) | (108.0) | (87.0) | (1.2) | (1.1) | (2.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 223.0 | 0.0 | 0.1 | 0.1 | 0.6 | 0.6 | 0.6 | 0.0 | - | - | - | 0.0 | 3.6 | 3.6 | 7.2 | 5.0 | 0.0 | - | - | - |
| Total Stockholders Equity | 11,611.3 | 11,941.1 | 11,783.2 | 11,253.5 | 10,932.5 | 10,751.6 | 10,989.5 | 10,632.6 | 10,388.0 | 10,171.4 | 9,840.5 | 9,046.4 | 8,596.1 | 6,837.2 | 4,394.7 | 3,310.6 | 3,050.1 | 2,916.1 | 3,025.7 | 2,569.9 |
| Total Equity | 11,834.3 | 11,941.1 | 11,783.3 | 11,253.6 | 10,933.1 | 10,752.2 | 10,990.2 | 10,632.6 | 10,388.0 | 10,171.4 | 9,840.5 | 9,046.4 | 8,599.7 | 6,840.8 | 4,401.9 | 3,315.6 | 3,050.1 | 2,916.1 | 3,025.7 | 2,569.9 |
| - |
| - |
| - |
| - |
| Net debt | 9,141.3 | 7,968.7 | 7,583.9 | 7,702.9 | 7,683.3 | 7,412.8 | 7,315.7 | 7,010.7 | 7,337.2 | 6,861.8 | 6,080.8 | 5,938.7 | 5,738.2 | 1,120.5 | 2,983.2 | 3,764.0 | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 11,611.3 | 11,941.1 | 11,783.2 | 11,253.5 | 10,932.5 | 10,751.6 | 10,989.5 | 10,632.6 | 10,388.0 | 10,171.4 | 9,840.5 | 9,046.4 | 8,596.1 | 6,837.2 | 4,394.7 | 3,310.6 | 3,050.1 | 2,916.1 | 3,025.7 | 2,569.9 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 152.5 |
| 343.5 |
| 420.3 |
| 322.3 |
| 297.0 |
| 129.3 |
| 217.0 |
| 87.5 |
| 322.8 |
| 778.0 |
| 39.7 |
| 246.4 |
| 243.6 |
| 63.0 |
| 91.7 |
| 55.9 |
| 101.6 |
| 137.2 |
| 67.1 |
| 36.0 |
| 53.5 |
| 121.7 |
| 215.0 |
| 65.9 |
| 182.3 |
| Restricted Cash | 169.9 | 165.8 | 198.6 | 192.5 | 165.9 | 158.5 | 240.1 | 219.6 | 135.7 | 133.1 | 271.5 | 177.4 | 121.6 | 121.1 | 286.1 | 107.7 | 114.0 | 123.5 | 113.6 | 190.1 | 100.4 | 96.6 | 94.9 | 92.9 | 90.4 | 87.9 | 88.3 | 86.5 | 132.2 | 126.2 | 225.7 | 248.3 | 134.2 | 134.8 | 181.1 | 239.7 | 247.0 | 115.0 | 166.3 | 105.4 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 121.2 | 187.2 | 123.3 | 102.8 | 53.3 | 108.6 | 552.4 | 545.8 | 287.9 | 397.9 | 508.6 | 769.6 | 254.5 | 613.2 | 201.0 | 152.5 | 343.5 | 420.3 | 322.3 | 297.0 | 129.3 | 217.0 | 87.5 | 322.8 | 778.0 | 39.7 | 246.4 | 243.6 | 63.0 | 91.7 | 55.9 | 101.6 | 137.2 | 67.1 | 36.0 | 53.5 | 121.7 | 215.0 | 65.9 | 182.3 |
| 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 | 20,826.0 | 20,806.2 | 20,526.2 | 20,494.5 | 20,002.5 | 19,767.1 | 19,569.7 | 19,412.6 | 19,372.8 | 19,342.9 | 19,143.0 | 19,061.6 | 19,043.7 | 18,992.8 | 18,948.6 | 18,798.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 118.2 | 119.9 | 121.8 | 123.1 | 125.8 | 126.6 | 128.8 | 104.9 | 104.1 | 106.1 | 107.1 | 107.8 | 110.0 | 115.0 | 117.2 | 118.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 22,127.0 | 22,192.1 | 21,949.2 | 21,837.9 | 21,215.7 | 21,000.7 | 21,308.4 | 21,037.0 | 20,640.9 | 20,678.2 | 20,702.8 | 20,806.2 | 20,174.9 | 20,457.8 | 20,164.8 | 19,768.8 | ||||||||||||||||||||||||
| 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 | 9,360.2 | 9,328.6 | 8,725.6 | 8,660.1 | 8,303.4 | 8,077.2 | 8,375.3 | 8,374.0 | 7,983.3 | 7,981.8 | 7,947.0 | 8,062.7 | 8,066.9 | 8,316.0 | 8,078.0 | 8,064.0 | 8,070.1 | 8,170.4 | 7,844.3 | 7,595.1 | 7,601.3 | 7,629.8 | 7,631.1 | 7,699.5 | 8,154.9 | 7,355.4 | 7,422.2 | 7,414.9 | 7,100.7 | 7,102.4 | 7,603.8 | 7,645.4 | 7,675.9 | 7,404.3 | 7,198.4 | 7,063.5 | 7,054.9 | 7,076.8 | 6,851.4 | 6,865.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 10,412.3 | 10,357.8 | 9,787.7 | 9,667.6 | 9,299.4 | 9,059.6 | 9,423.5 | 9,295.5 | 8,925.2 | 8,893.4 | 8,923.5 | 8,989.1 | 9,002.9 | 9,201.5 | 8,951.3 | 8,847.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
| Additional Paid In Capital | 11,117.5 | 11,212.3 | 11,271.4 | 11,323.2 | 11,307.9 | 11,314.1 | 11,303.8 | 11,290.9 | 11,279.8 | 11,287.6 | 11,278.7 | 11,269.2 | 10,764.5 | 10,765.4 | 10,738.7 | 10,727.2 | ||||||||||||||||||||||||
| Retained Earnings | 339.6 | 371.2 | 638.9 | 595.5 | 576.5 | 591.3 | 551.4 | 421.1 | 409.4 | 478.2 | 471.0 | 534.3 | 401.9 | 485.2 | 466.9 | 195.0 | 278.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 32.5 | 26.5 | 26.2 | 27.6 | 30.4 | 34.3 | 28.2 | 28.0 | 23.6 | 16.1 | 26.5 | 10.6 | 1.4 | 1.4 | 3.0 | (6.2) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 223.7 | 223.0 | 223.6 | 222.6 | - | 0.0 | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.6 | 0.6 | 0.6 | 0.6 | ||||||||||||||||||||||
| Total Stockholders Equity | 11,490.9 | 11,611.3 | 11,937.9 | 11,947.7 | 11,916.3 | 11,941.1 | 11,884.9 | 11,741.5 | 11,714.2 | 11,783.3 | 11,777.5 | 11,815.5 | 11,169.2 | 11,253.5 | 11,210.0 | 10,917.5 | ||||||||||||||||||||||||
| Total Equity | 11,714.6 | 11,834.3 | 12,161.5 | 12,170.3 | 11,916.3 | 11,941.1 | 11,884.9 | 11,741.5 | 11,714.2 | 11,783.3 | 11,777.6 | 11,815.6 | 11,169.3 | 11,253.6 | 11,210.6 | 10,918.0 | 10,977.3 | 10,933.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 9,360.2 | 9,328.6 | 8,725.6 | 8,660.1 | 8,303.4 | 8,077.2 | 8,375.3 | 8,374.0 | 7,983.3 | 7,981.8 | 7,947.0 | 8,062.7 | 8,066.9 | 8,316.0 | 8,078.0 | 8,064.0 | 8,070.1 | 8,170.4 | 7,844.3 | 7,595.1 | 7,601.3 | 7,629.8 | 7,631.1 | 7,699.5 | 8,154.9 | 7,355.4 | 7,422.2 | 7,414.9 | 7,100.7 | 7,102.4 | 7,603.8 | 7,645.4 | 7,675.9 | 7,404.3 | 7,198.4 | 7,063.5 | 7,054.9 | 7,076.8 | 6,851.4 | 6,865.0 |
| Net debt | 9,239.0 | 9,141.3 | 8,602.3 | 8,557.3 | 8,250.2 | 7,968.7 | 7,822.9 | 7,828.3 | 7,695.4 | 7,583.9 | 7,438.4 | 7,293.1 | 7,812.4 | 7,702.9 | 7,877.0 | 7,911.5 | 7,726.6 | 7,750.2 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 11,490.9 | 11,611.3 | 11,937.9 | 11,947.7 | 11,916.3 | 11,941.1 | 11,884.9 | 11,741.5 | 11,714.2 | 11,783.3 | 11,777.5 | 11,815.5 | 11,169.2 | 11,253.5 | 11,210.0 | 10,917.5 | 10,976.7 | 10,932.5 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,745.8 |
| 18,709.6 |
| 18,366.0 |
| 18,144.5 |
| 18,253.3 |
| 18,233.8 |
| 18,297.7 |
| 18,300.3 |
| 18,408.6 |
| 18,433.0 |
| 16,233.9 |
| 16,010.6 |
| 15,838.5 |
| 15,822.9 |
| 16,082.3 |
| 16,064.2 |
| 16,251.0 |
| 16,342.9 |
| 15,767.8 |
| 15,297.4 |
| 15,171.8 |
| 15,045.6 |
| 14,812.2 |
| 14,381.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.0 |
| 118.4 |
| 126.7 |
| 129.1 |
| 131.3 |
| 133.6 |
| 135.9 |
| 138.1 |
| 140.5 |
| 103.1 |
| 99.3 |
| 100.4 |
| 102.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19,869.6 |
| 19,902.0 |
| 19,479.0 |
| 19,316.6 |
| 19,120.5 |
| 19,199.1 |
| 19,144.6 |
| 19,351.5 |
| 19,891.3 |
| 19,121.1 |
| 19,060.5 |
| 18,932.6 |
| 18,640.0 |
| 18,380.2 |
| 18,662.1 |
| 18,671.0 |
| 18,646.4 |
| 18,414.8 |
| 18,177.8 |
| 17,943.7 |
| 17,978.4 |
| 17,867.3 |
| 17,588.7 |
| 17,395.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,889.0 |
| 8,965.6 |
| 8,687.6 |
| 8,405.0 |
| 8,448.8 |
| 8,444.3 |
| 8,471.8 |
| 8,477.9 |
| 8,976.1 |
| 8,127.6 |
| 8,242.0 |
| 8,178.7 |
| 7,902.6 |
| 7,744.4 |
| 8,258.6 |
| 8,266.8 |
| 8,305.4 |
| 8,020.7 |
| 7,835.3 |
| 7,652.5 |
| 7,703.0 |
| 7,688.1 |
| 7,542.1 |
| 7,528.6 |
| 10,711.3 |
| 10,716.4 |
| 10,684.6 |
| 10,670.6 |
| 10,657.7 |
| 10,664.4 |
| 10,681.2 |
| 10,742.8 |
| 10,732.0 |
| 10,736.7 |
| 10,528.8 |
| 10,519.2 |
| 10,457.7 |
| 10,306.6 |
| 10,249.3 |
| 10,240.4 |
| 10,229.7 |
| 10,235.5 |
| 10,228.6 |
| 10,221.5 |
| 10,160.2 |
| 10,105.7 |
| 10,099.7 |
| 10,093.0 |
| 240.8 |
| 128.5 |
| 272.4 |
| 47.2 |
| 126.0 |
| 29.7 |
| 172.3 |
| 225.7 |
| 282.9 |
| 329.3 |
| 262.5 |
| 306.9 |
| 350.8 |
| 167.9 |
| 179.1 |
| 128.2 |
| 188.6 |
| 144.6 |
| 102.5 |
| 133.7 |
| 94.9 |
| 36.0 |
| (134.8) |
| (14.9) |
| (26.1) |
| (26.9) |
| (36.3) |
| (37.9) |
| (40.3) |
| (42.6) |
| (46.3) |
| (47.2) |
| (31.5) |
| (45.1) |
| (33.2) |
| (31.9) |
| (26.1) |
| (21.2) |
| (22.7) |
| (24.2) |
| (37.4) |
| (40.9) |
| (43.0) |
| (28.6) |
| (30.5) |
| (100.5) |
| (103.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,976.7 |
| 10,932.5 |
| 10,787.7 |
| 10,908.0 |
| 10,668.3 |
| 10,751.6 |
| 10,669.6 |
| 10,870.2 |
| 10,911.9 |
| 10,989.5 |
| 10,814.4 |
| 10,750.0 |
| 10,734.0 |
| 10,632.6 |
| 10,397.4 |
| 10,398.2 |
| 10,335.1 |
| 10,388.0 |
| 10,333.8 |
| 10,282.4 |
| 10,266.6 |
| 10,171.4 |
| 10,036.6 |
| 9,856.5 |
| 10,788.2 |
| 10,908.6 |
| 10,668.9 |
| 10,752.2 |
| 10,670.2 |
| 10,870.8 |
| 10,912.5 |
| 10,990.2 |
| 10,815.1 |
| 10,750.5 |
| 10,734.0 |
| 10,632.6 |
| 10,397.4 |
| 10,398.2 |
| 10,335.1 |
| 10,388.0 |
| 10,333.8 |
| 10,282.4 |
| 10,266.6 |
| 10,171.4 |
| 10,036.6 |
| 9,856.5 |
| 7,522.0 |
| 7,298.0 |
| 7,472.0 |
| 7,412.8 |
| 7,543.6 |
| 7,376.7 |
| 7,376.9 |
| 7,315.7 |
| 7,175.8 |
| 7,171.3 |
| 7,037.7 |
| 7,010.7 |
| 7,547.9 |
| 7,543.9 |
| 7,538.6 |
| 7,337.2 |
| 7,162.4 |
| 7,010.0 |
| 6,933.1 |
| 6,861.8 |
| 6,785.5 |
| 6,682.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,787.7 |
| 10,908.0 |
| 10,668.3 |
| 10,751.6 |
| 10,669.6 |
| 10,870.2 |
| 10,911.9 |
| 10,989.5 |
| 10,814.4 |
| 10,750.0 |
| 10,734.0 |
| 10,632.6 |
| 10,397.4 |
| 10,398.2 |
| 10,335.1 |
| 10,388.0 |
| 10,333.8 |
| 10,282.4 |
| 10,266.6 |
| 10,171.4 |
| 10,036.6 |
| 9,856.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |