| (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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 559.3 | 798.4 | 160.7 | 174.6 | - | 171.2 | 191.0 | 154.7 | 169.4 | 163.2 | 178.5 | 183.6 | 344.3 | 212.5 | 164.5 | ||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 173.5 | 171.2 | 163.2 | 212.5 | 206.2 | 123.4 | 182.6 | 77.6 | 85.8 | - |
| Restricted Cash | - | - | - | 52.7 | 68.6 | 3.1 | 2.9 | 3.9 | 7.4 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 173.5 | 171.2 | 163.2 | 212.5 | 206.2 | 123.4 | 182.6 | 77.6 | 85.8 | - |
| Receivables | ||||||||||
| Accounts Receivable | - | 55.5 | 70.3 | 71.7 | 48.2 | 14.8 | 23.2 | 23.0 | - | - |
| Current Assets | ||||||||||
| Inventory | - | 19.3 | 14.6 | 14.2 | 11.5 | 9.3 | 7.9 | 6.4 | - | - |
| Prepaid Expenses | - | 115.5 | 108.1 | 100.7 | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | - | 914.6 | 1,481.2 | 1,469.8 | 1,043.8 | 908.4 | 646.4 | 527.2 | - | - |
| Accumulated Depreciation | - | 283.9 | ||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | - | 85.8 | 69.2 | 70.1 | 87.5 | 15.9 | 14.9 | 14.2 | - | - |
| Short Term Debt | - | 19.5 | 19.5 | 19.5 | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | - | 3,299.3 | 3,643.2 | 3,469.1 | 3,426.8 | 1,094.1 | 680.6 | 390.6 | - | - |
| Operating Lease Liabilities Non-Current | - | 1,554.5 | 1,148.4 | |||||||
| Common Equity | ||||||||||
| Common Stock | - | 0.4 | 0.4 | 0.5 | 0.5 | 0.3 | 0.4 | 0.4 | - | - |
| Additional Paid In Capital | - | 1,414.4 | 1,400.5 | 1,636.4 | ||||||
| Supplementary Data | ||||||||||
| Total Debt | - | 3,318.8 | 3,662.6 | 3,488.6 | 3,446.2 | 1,099.9 | 683.6 | 394.2 | - | - |
| Net debt | - | 3,147.5 | 3,499.4 | 3,276.0 | ||||||
| 176.2 |
| 160.8 |
| 206.2 |
| 164.3 |
| 195.8 |
| 151.7 |
| 123.4 |
| 115.0 |
| 331.1 |
| 361.6 |
| 182.6 |
| 232.6 |
| 383.4 |
| 103.0 |
| 77.6 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 94.1 | 108.3 | 79.2 | 66.3 | - | 60.0 | 89.6 | 169.6 | 141.5 | 152.1 | 119.3 | 139.2 | 52.6 | 52.7 | 55.7 | 55.2 | 62.9 | 68.6 | 1,844.8 | 677.8 | 3.8 | 3.1 | 1.9 | 1.6 | 0.0 | 2.9 | 2.1 | 7.5 | 9.7 | 3.9 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 559.3 | 798.4 | 160.7 | 174.6 | - | 171.2 | 191.0 | 154.7 | 169.4 | 163.2 | 178.5 | 183.6 | 344.3 | 212.5 | 164.5 | 176.2 | 160.8 | 206.2 | 164.3 | 195.8 | 151.7 | 123.4 | 115.0 | 331.1 | 361.6 | 182.6 | 232.6 | 383.4 | 103.0 | 77.6 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||||||||||
| Accounts Receivable | 205.4 | 194.0 | 214.4 | 90.0 | - | 55.5 | 61.0 | 65.8 | 66.9 | 70.3 | 73.4 | 65.6 | 67.2 | 71.7 | 64.2 | 57.7 | 49.4 | 48.2 | 39.8 | 32.8 | 24.9 | 14.8 | 17.8 | 11.9 | 7.5 | 23.2 | 22.5 | 27.9 | 32.1 | 23.0 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||
| Inventory | 61.3 | 55.8 | 22.6 | 24.1 | - | 19.3 | 18.2 | 18.1 | 15.7 | 14.6 | 15.0 | 15.4 | 14.3 | 14.2 | 15.6 | 14.5 | 13.6 | 11.5 | 12.0 | 12.2 | 10.8 | 9.3 | 8.6 | 9.0 | 8.2 | 7.9 | 8.0 | 7.7 | 8.6 | 6.4 | - | - | - | - | - |
| Prepaid Expenses | 163.3 | 159.6 | 148.2 | 132.0 | - | 115.5 | 107.2 | 118.0 | 110.1 | 108.1 | 142.5 | 103.3 | 93.2 | 100.7 | 100.7 | 89.4 | 93.1 | ||||||||||||||||||
| Other Current Assets | 29.6 | 33.1 | 22.4 | 4.9 | - | 15.3 | 7.5 | 8.6 | 12.3 | 9.3 | 5.7 | 5.2 | 8.2 | 3.6 | 8.6 | 5.4 | 3.1 | ||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Current Assets | 1,139.9 | 1,346.8 | 637.1 | 490.0 | - | 447.9 | 488.9 | 555.6 | 536.1 | 572.3 | 550.6 | 527.8 | 604.2 | 522.7 | 448.7 | 452.9 | |||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 776.9 | 1,157.9 | 1,050.0 | 1,265.8 | - | 914.6 | 1,236.4 | 1,545.8 | 1,505.0 | 1,481.2 | 1,447.8 | 1,392.8 | 1,330.9 | 1,469.8 | 1,217.2 | 1,051.1 | 1,096.4 | 1,043.8 | 975.6 | - | - | 908.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 108.1 | 94.1 | 69.1 | 49.7 | - | 283.9 | 440.9 | 421.2 | 404.3 | 306.3 | 256.1 | 237.0 | 219.2 | 267.7 | 246.6 | 230.7 | 219.1 | ||||||||||||||||||
| Property,Plant & Equipment Net | 668.9 | 1,063.7 | 980.9 | 1,216.2 | - | 630.7 | 795.5 | 1,124.5 | 1,100.7 | 1,174.9 | 1,191.8 | 1,155.8 | 1,111.7 | 1,202.1 | 970.6 | 820.5 | |||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Goodwill | 3,372.7 | 3,432.9 | 1,700.0 | 1,720.3 | 1,788.7 | 1,799.9 | 1,993.8 | 1,910.3 | 1,914.9 | 1,935.8 | 1,866.3 | 1,819.7 | 1,795.0 | 1,746.2 | 1,856.9 | 1,970.1 | 2,082.6 | 2,122.7 | |||||||||||||||||
| Intangible Assets | 2,924.5 | 3,001.0 | 1,875.3 | 1,940.8 | - | 1,307.3 | 1,760.3 | 1,760.5 | 1,812.6 | 1,871.4 | 2,010.1 | 1,938.2 | 1,967.6 | 1,961.9 | 2,175.8 | 2,310.2 | 2,397.8 | ||||||||||||||||||
| Operating Lease Right Of Use Assets | 2,253.5 | 1,767.8 | 1,703.2 | 1,934.4 | - | 1,544.9 | 1,262.3 | 1,131.2 | 1,144.8 | 1,160.3 | 1,171.9 | 1,186.7 | 1,192.6 | 808.9 | 798.0 | 642.9 | |||||||||||||||||||
| Deferred Tax Assets | 12.6 | 12.5 | 2.6 | 2.6 | - | 2.3 | 6.9 | 2.8 | 13.2 | 36.0 | 28.5 | 23.9 | 18.2 | 25.5 | 15.6 | 14.1 | 15.7 | ||||||||||||||||||
| Other Non-Current Assets | 557.9 | 605.7 | 655.9 | 490.0 | - | 127.0 | 98.2 | 105.2 | 113.6 | 110.3 | 110.2 | 129.0 | 71.0 | 32.7 | 27.5 | 25.3 | 21.4 | ||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Assets | 10,930.1 | 11,230.4 | 7,554.9 | 7,794.3 | - | 5,860.1 | 6,405.9 | 6,590.2 | 6,636.0 | 6,861.1 | 6,929.4 | 6,781.2 | 6,760.4 | 6,300.1 | 6,293.2 | 6,236.0 | |||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||
| Accounts Payable | 146.9 | 196.9 | 145.1 | 125.7 | - | 85.8 | 72.6 | 94.1 | 59.4 | 69.2 | 211.9 | 78.1 | 58.6 | 70.1 | 43.0 | 71.4 | 83.2 | 87.5 | 37.0 | 30.9 | 23.7 | 15.9 | 13.8 | 8.0 | 9.4 | 14.9 | 13.8 | 18.8 | 24.0 | 14.2 | - | - | - | - | - |
| Short Term Debt | 17.2 | 37.3 | 19.5 | 19.5 | - | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 29.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | |||||||||||||||||
| Deferred Revenue Current | 95.8 | 98.3 | 75.1 | 76.0 | - | 71.3 | 77.2 | 54.9 | 62.1 | 66.3 | 69.1 | 64.0 | 66.5 | 62.3 | 62.6 | 59.0 | 56.7 | ||||||||||||||||||
| Operating Lease Liabilities Current | 122.7 | 104.6 | 93.2 | 94.5 | - | 65.8 | 60.2 | 56.4 | 53.2 | 54.8 | 48.9 | 48.1 | 47.2 | 32.9 | 40.9 | 30.8 | |||||||||||||||||||
| Accrued Expenses | 719.5 | 1,327.8 | 665.7 | 669.3 | - | 481.3 | 711.9 | 717.8 | 702.6 | 651.7 | 481.9 | 467.6 | 454.7 | 573.9 | 552.9 | 342.7 | 352.7 | ||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Current Liabilities | 1,024.6 | 1,687.1 | 932.7 | 993.9 | - | 677.8 | 876.9 | 923.2 | 875.8 | 874.8 | 842.7 | 678.6 | 658.0 | 755.8 | 691.3 | ||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||
| Long Term Debt | 4,389.9 | 4,463.3 | 3,722.6 | 3,561.7 | - | 3,299.3 | 3,651.5 | 3,653.7 | 3,660.9 | 3,643.2 | 3,425.5 | 3,317.7 | 3,315.1 | 3,469.1 | 3,409.5 | 3,336.6 | 3,449.1 | 3,426.8 | 2,556.4 | 1,328.4 | 1,128.6 | 1,094.1 | 937.6 | 938.1 | 930.3 | 680.6 | 681.2 | 681.6 | 334.9 | 390.6 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 2,295.6 | 1,829.2 | 1,793.5 | 2,023.4 | - | 1,554.5 | 1,308.1 | 1,126.8 | 1,139.7 | 1,148.4 | 1,164.0 | 1,174.9 | 1,177.7 | 803.2 | 782.4 | ||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Deferred Tax Liabilities | 559.3 | 553.5 | 446.9 | 442.7 | - | 118.2 | 91.8 | 147.4 | 150.5 | 125.6 | 217.3 | 201.4 | 204.8 | 138.0 | 165.1 | 185.2 | 196.3 | ||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Non-Current Liabilities | 318.1 | 152.5 | 137.2 | 130.1 | - | 179.4 | 169.7 | 90.0 | 96.8 | 119.7 | 90.5 | 70.8 | 75.5 | 17.9 | 10.6 | 11.1 | |||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Liabilities | 8,587.5 | 8,685.5 | 7,033.0 | 7,151.8 | - | 5,829.2 | 6,172.1 | 6,196.7 | 6,186.2 | 6,225.2 | 6,032.3 | 5,742.0 | 5,738.8 | 5,493.9 | 5,200.4 | 4,818.1 | |||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | - | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | - | - | - | - |
| Additional Paid In Capital | 1,549.0 | 1,574.8 | 751.8 | 750.1 | - | 1,414.4 | 1,411.1 | 1,407.1 | 1,402.4 | 1,400.5 | 1,600.1 | 1,594.9 | 1,605.1 | 1,636.4 | 1,660.4 | 1,838.2 | |||||||||||||||||||
| Retained Earnings | (812.0) | (650.1) | (296.8) | (193.9) | - | (1,123.6) | (1,037.9) | (790.0) | (729.8) | (555.9) | (412.6) | (351.6) | (340.8) | (535.4) | (58.4) | (127.4) | (186.9) | ||||||||||||||||||
| Accumulated Other Comprehensive Income | 53.9 | 69.4 | 66.1 | 73.4 | - | (260.3) | (140.2) | (224.4) | (223.6) | (209.6) | (291.3) | (204.9) | (243.6) | (295.6) | (510.4) | ||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 29.2 | |||||||||||||||||
| Minority Interest | 1,551.2 | 1,550.2 | 0.4 | 12.4 | - | 0.0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 3.8 | 3.8 | ||||||||||||||||||
| Total Stockholders Equity | 791.3 | 994.7 | 521.5 | 630.1 | - | 30.9 | 233.4 | 393.1 | 449.4 | 635.4 | 896.6 | 1,038.7 | 1,021.2 | 805.8 | 1,092.2 | 1,414.2 | 1,547.5 | ||||||||||||||||||
| Total Equity | 2,342.6 | 2,544.8 | 521.9 | 642.4 | - | 30.9 | 233.8 | 393.6 | 449.8 | 635.9 | 897.1 | 1,039.2 | 1,021.6 | 806.2 | 1,092.7 | 1,417.9 | 1,551.2 | 1,615.8 | |||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||
| Total Debt | 4,407.1 | 4,500.7 | 3,742.1 | 3,581.2 | - | 3,318.8 | 3,670.9 | 3,673.1 | 3,680.4 | 3,662.6 | 3,444.9 | 3,347.2 | 3,334.5 | 3,488.6 | 3,428.9 | 3,356.1 | 3,468.5 | 3,446.2 | 2,562.2 | 1,334.1 | 1,134.3 | 1,099.9 | 943.4 | 943.9 | 933.3 | 683.6 | 684.2 | 684.6 | 418.5 | 394.2 | - | - | - | - | - |
| Net debt | 3,847.8 | 3,702.2 | 3,581.4 | 3,406.6 | - | 3,147.5 | 3,480.0 | 3,518.4 | 3,511.0 | 3,499.4 | 3,266.4 | 3,163.6 | 2,990.2 | 3,276.0 | 3,264.5 | 3,179.9 | 3,307.7 | 3,240.0 | |||||||||||||||||
| Working Capital | 115.3 | (340.3) | (295.6) | (503.9) | - | (229.9) | (388.0) | (367.6) | (339.6) | (302.4) | (292.1) | (150.8) | (53.8) | (233.1) | (242.6) | (52.1) | (17.9) | ||||||||||||||||||
| Book Value | 791.3 | 994.7 | 521.5 | 630.1 | - | 30.9 | 233.4 | 393.1 | 449.4 | 635.4 | 896.6 | 1,038.7 | 1,021.2 | 805.8 | 1,092.2 | 1,414.2 | 1,547.5 | 1,612.0 | |||||||||||||||||
| Tangible Book Value | (5,505.9) | (5,439.2) | (3,053.7) | (3,031.1) | - | (3,076.4) | (3,520.7) | (3,277.7) | (3,278.1) | (3,171.8) | (2,979.8) | (2,719.2) | (2,741.4) | (2,902.3) | (2,940.5) | (2,866.1) | (2,933.0) | ||||||||||||||||||
| 104.5 |
| 53.8 |
| 28.4 |
| 11.6 |
| - |
| - |
| Other Current Assets | - | 15.3 | 9.3 | 5.6 | 20.7 | 3.5 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | 447.9 | 572.3 | 522.7 | 567.2 | 289.0 | 245.0 | 122.5 | - | - |
| 306.3 |
| 267.7 |
| 205.2 |
| 159.3 |
| 136.0 |
| 111.0 |
| - |
| - |
| Property,Plant & Equipment Net | - | 630.7 | 1,174.9 | 1,202.1 | 838.7 | 749.0 | 510.4 | 416.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,788.7 | 1,799.9 | 1,935.8 | 1,746.2 | 2,122.7 | 187.0 | 133.1 | 132.0 | - | - |
| Intangible Assets | 1,292.0 | 1,307.3 | 1,871.4 | 1,961.9 | 2,478.0 | 663.4 | 110.4 | 110.1 | - | - |
| Operating Lease Right Of Use Assets | - | 1,544.9 | 1,160.3 | 808.9 | 507.8 | 36.1 | 17.2 | 0.0 | - | - |
| Deferred Tax Assets | - | 2.3 | 36.0 | 25.5 | 11.9 | 0.0 | - | - | - | - |
| Other Non-Current Assets | - | 127.0 | 110.3 | 32.7 | 27.0 | 5.4 | 5.7 | 1.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | - | 5,860.1 | 6,861.1 | 6,300.1 | 6,553.2 | 1,929.9 | 1,021.9 | 782.4 | - | - |
| 19.5 |
| 5.8 |
| 3.0 |
| 3.6 |
| - |
| - |
| Deferred Revenue Current | - | 71.3 | 66.3 | 62.3 | 63.9 | 17.4 | - | - | - | - |
| Operating Lease Liabilities Current | - | 65.8 | 54.8 | 32.9 | 24.5 | 1.5 | 1.0 | 0.0 | - | - |
| Accrued Expenses | - | 481.3 | 651.7 | 573.9 | 401.4 | 120.1 | 70.8 | 57.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | 677.8 | 874.8 | 755.8 | 570.1 | 143.2 | 89.8 | 75.6 | - | - |
| 803.2 |
| 506.5 |
| 62.0 |
| 16.2 |
| 0.0 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | 118.2 | 125.6 | 138.0 | 214.5 | 37.0 | 13.8 | 17.5 | - | - |
| Pension Obligations | - | - | 0.5 | 1.8 | 4.6 | 9.2 | 8.7 | - | - | - |
| Other Non-Current Liabilities | - | 179.4 | 233.3 | 17.9 | 50.6 | 13.8 | 1.4 | 0.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | - | 5,829.2 | 6,225.2 | 5,493.9 | 4,937.4 | 1,603.3 | 810.5 | 483.7 | - | - |
| 1,849.1 |
| 294.6 |
| 185.5 |
| 125.6 |
| - |
| - |
| Retained Earnings | - | (1,123.6) | (555.9) | (535.4) | (181.6) | 34.8 | 250.4 | 202.9 | - | - |
| Accumulated Other Comprehensive Income | - | (260.3) | (209.6) | (295.6) | (26.8) | (3.1) | (1.9) | 0.0 | - | - |
| Treasury Stock | - | - | - | 0.0 | 29.2 | 0.0 | 223.1 | 30.2 | - | - |
| Minority Interest | - | 0.0 | 0.4 | 0.4 | 3.8 | 0.0 | - | - | - | - |
| Total Stockholders Equity | (27.7) | 30.9 | 635.4 | 805.8 | 1,612.0 | 326.6 | 211.4 | 298.7 | 176.8 | 115.6 |
| Total Equity | (27.7) | 30.9 | 635.9 | 806.2 | 1,615.8 | 326.6 | 211.4 | 298.7 | 176.8 | 115.6 |
| 3,240.0 |
| 976.4 |
| 501.0 |
| 316.6 |
| - |
| - |
| Working Capital | - | (229.9) | (302.4) | (233.1) | (2.9) | 145.8 | 155.2 | 46.9 | - | - |
| Book Value | (27.7) | 30.9 | 635.4 | 805.8 | 1,612.0 | 326.6 | 211.4 | 298.7 | 176.8 | 115.6 |
| Tangible Book Value | (3,108.3) | (3,076.4) | (3,171.8) | (2,902.3) | (2,988.6) | (523.8) | (32.0) | 56.5 | - | - |
| 104.5 |
| 79.3 |
| 74.4 |
| 52.5 |
| 53.8 |
| 51.5 |
| 40.3 |
| 24.3 |
| 28.4 |
| 24.8 |
| 17.7 |
| 11.0 |
| 11.6 |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 510.9 |
| 567.2 |
| 2,242.5 |
| 1,070.4 |
| 326.1 |
| 289.0 |
| 194.8 |
| 393.9 |
| 401.6 |
| 245.0 |
| 290.0 |
| 444.1 |
| 164.3 |
| 122.5 |
| - |
| - |
| - |
| - |
| - |
| 205.2 |
| 194.9 |
| - |
| - |
| 159.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 877.3 |
| 838.7 |
| 780.7 |
| 766.7 |
| 753.6 |
| 749.0 |
| 595.5 |
| 540.8 |
| 546.6 |
| 510.4 |
| 513.2 |
| 515.5 |
| 521.7 |
| 416.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 444.9 |
| 424.9 |
| 289.7 |
| 187.0 |
| 186.6 |
| 133.1 |
| 133.1 |
| 133.1 |
| 132.8 |
| 132.7 |
| 132.0 |
| 132.0 |
| 132.0 |
| 132.0 |
| 132.0 |
| - |
| - |
| 2,478.0 |
| 996.7 |
| 983.4 |
| 727.0 |
| 663.4 |
| 247.4 |
| 109.9 |
| 111.5 |
| 110.4 |
| 111.9 |
| 113.3 |
| 113.8 |
| 110.1 |
| - |
| - |
| - |
| - |
| - |
| 502.2 |
| 507.8 |
| 499.1 |
| 503.1 |
| 36.3 |
| 36.1 |
| 27.3 |
| 16.8 |
| 17.1 |
| 17.2 |
| 17.5 |
| 17.7 |
| 18.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.0 |
| 5.8 |
| 8.8 |
| 6.0 |
| 5.4 |
| 5.3 |
| 5.5 |
| 5.5 |
| 5.7 |
| 5.5 |
| 6.1 |
| 0.8 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,408.0 |
| 6,553.2 |
| 4,969.7 |
| 3,757.3 |
| 2,138.8 |
| 1,929.9 |
| 1,256.9 |
| 1,200.0 |
| 1,215.3 |
| 1,021.9 |
| 1,070.9 |
| 1,229.5 |
| 951.1 |
| 782.4 |
| 793.7 |
| 746.3 |
| 714.8 |
| - |
| - |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.8 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 83.6 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| 59.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.8 |
| 24.5 |
| 20.6 |
| 21.2 |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 401.4 |
| 207.3 |
| 171.2 |
| 131.9 |
| 120.1 |
| 75.0 |
| 63.8 |
| 65.2 |
| 70.8 |
| 79.1 |
| 76.7 |
| 67.7 |
| 57.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 505.1 |
| 528.8 |
| 570.1 |
| 270.6 |
| 229.1 |
| 162.9 |
| 143.2 |
| 96.1 |
| 78.7 |
| 78.7 |
| 89.8 |
| 96.9 |
| 99.5 |
| 176.4 |
| 75.6 |
| - |
| - |
| - |
| - |
| - |
| 637.9 |
| 502.0 |
| 506.5 |
| 504.9 |
| 506.8 |
| 62.7 |
| 62.0 |
| 50.0 |
| 15.8 |
| 16.0 |
| 16.2 |
| 16.5 |
| 16.7 |
| 17.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.5 |
| 63.1 |
| 58.6 |
| 30.6 |
| 37.0 |
| 7.6 |
| 10.6 |
| 9.8 |
| 13.8 |
| 5.6 |
| 5.6 |
| 10.9 |
| 17.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.1 |
| 11.1 |
| 15.1 |
| 14.0 |
| 14.9 |
| 13.8 |
| 1.7 |
| 0.9 |
| 1.0 |
| 1.4 |
| 1.8 |
| 2.1 |
| 2.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,856.8 |
| 4,937.4 |
| 3,652.3 |
| 2,390.1 |
| 1,684.1 |
| 1,603.3 |
| 1,100.7 |
| 1,052.4 |
| 1,044.3 |
| 810.5 |
| 808.2 |
| 812.0 |
| 548.3 |
| 483.7 |
| 559.1 |
| 529.9 |
| 517.8 |
| - |
| - |
| 1,832.2 |
| 1,849.1 |
| 1,368.9 |
| 1,363.8 |
| 434.5 |
| 294.6 |
| 143.2 |
| 141.3 |
| 140.0 |
| 185.5 |
| 185.0 |
| 183.9 |
| 182.3 |
| 125.6 |
| - |
| - |
| - |
| - |
| - |
| (181.6) |
| (51.2) |
| 6.7 |
| 24.1 |
| 34.8 |
| 14.6 |
| 7.8 |
| 32.6 |
| 250.4 |
| 240.5 |
| 233.5 |
| 220.5 |
| 202.9 |
| - |
| - |
| - |
| - |
| - |
| (297.2) |
| (98.4) |
| (26.8) |
| (4.4) |
| (3.7) |
| (4.2) |
| (3.1) |
| (1.9) |
| (1.9) |
| (1.9) |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 223.1 |
| 163.1 |
| 0.4 |
| 0.4 |
| 30.2 |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 3.8 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,612.0 |
| 1,313.7 |
| 1,367.2 |
| 454.7 |
| 326.6 |
| 156.2 |
| 147.6 |
| 171.0 |
| 211.4 |
| 262.8 |
| 417.4 |
| 402.8 |
| 298.7 |
| 234.6 |
| 216.5 |
| 197.0 |
| 176.8 |
| 115.6 |
| 1,317.5 |
| 1,367.2 |
| 454.7 |
| 326.6 |
| 156.2 |
| 147.6 |
| 171.0 |
| 211.4 |
| 262.8 |
| 417.4 |
| 402.8 |
| 298.7 |
| 234.6 |
| 216.5 |
| 197.0 |
| 176.8 |
| 115.6 |
| 2,397.9 |
| 1,138.3 |
| 982.7 |
| 976.4 |
| 828.4 |
| 612.8 |
| 571.7 |
| 501.0 |
| 451.6 |
| 301.1 |
| 315.5 |
| 316.6 |
| - |
| - |
| - |
| - |
| - |
| (2.9) |
| 1,971.9 |
| 841.4 |
| 163.2 |
| 145.8 |
| 98.7 |
| 315.2 |
| 322.9 |
| 155.2 |
| 193.2 |
| 344.6 |
| (12.1) |
| 46.9 |
| - |
| - |
| - |
| - |
| - |
| 1,313.7 |
| 1,367.2 |
| 454.7 |
| 326.6 |
| 156.2 |
| 147.6 |
| 171.0 |
| 211.4 |
| 262.8 |
| 417.4 |
| 402.8 |
| 298.7 |
| 234.6 |
| 216.5 |
| 197.0 |
| 176.8 |
| 115.6 |
| (2,988.6) |
| (127.9) |
| (41.1) |
| (562.0) |
| (523.8) |
| (277.8) |
| (95.4) |
| (73.5) |
| (32.0) |
| 18.1 |
| 171.4 |
| 156.9 |
| 56.5 |
| 102.5 |
| 84.4 |
| 64.9 |
| - |
| - |