| (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 | 32.3 | 90.2 | 58.3 | 17.6 | 27.5 | 46.3 | 90.5 | 22.8 | 202.2 | 193.9 | 56.7 | 257.5 | 263.2 | 1.5 | 0.4 | 16.6 | 1.6 | ||
| Restricted Cash | 30.0 | 5.9 | 9.2 | 0.8 | 0.8 | 0.7 | 0.7 | 0.4 | 1.3 | 0.7 | - | - | - | 4.4 | 2.5 | 4.0 | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 32.3 | 90.2 | 58.3 | 17.6 | 27.5 | 46.3 | 90.5 | 22.8 | 202.2 | 193.9 | 56.7 | 257.5 | 263.2 | 1.5 | 0.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,556.9 | 2,212.8 | 2,138.8 | - | - | 1,830.6 | 2,144.4 | 2,028.0 | 1,930.8 | 2,013.1 | 2,384.7 | 2,427.3 | 2,595.4 | 2,465.3 | 2,394.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.7 | 1.8 | 1.6 | 1.4 | 1.4 | 1.3 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,556.9 | 2,212.8 | 2,138.8 | - | - | 1,830.6 | 2,144.4 | 2,028.0 | 1,930.8 | 2,013.1 | 2,384.7 | 2,427.3 | 2,595.4 | 2,465.3 | 2,394.0 | - | |||
| (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 | 36.2 | 32.3 | 75.5 | 122.6 | 29.4 | 90.2 | 36.5 | 30.4 | 43.2 | 58.3 | 47.9 | 32.1 | 96.9 | 17.6 | 31.2 | |||||||||||||||||||||||||
| 3.9 |
| 5.6 |
| - |
| - |
| - |
| 16.6 |
| 1.6 |
| 3.9 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 2,780.6 | 2,425.1 | 2,675.3 | 2,904.8 | 2,955.1 | 2,966.0 | 3,371.2 | 3,343.0 | 3,156.7 | 3,182.3 | 3,225.4 | 3,827.8 | 3,853.0 | 3,922.9 | 3,927.4 | 4,058.0 | 3,795.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 314.3 | 570.5 | 552.5 | 532.2 | 411.1 | 389.8 | 120.3 | 169.1 | 194.6 | 281.3 | 241.0 | 225.0 | 180.5 | 193.6 | 115.8 | 84.4 | 75.5 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 22.4 | 5.5 | 7.7 | 18.5 | 28.6 | 48.6 | 84.9 | 131.3 | 65.0 | 72.5 | 111.6 | 99.4 | 132.3 | 70.6 | 70.5 | 97.5 | 105.2 | - | - |
| Operating Lease Right Of Use Assets | 17.8 | 18.4 | 19.0 | 19.7 | 20.3 | 21.0 | 21.7 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,586.2 | 3,492.2 | 3,732.4 | 3,874.5 | 3,846.2 | 3,900.1 | 4,076.0 | 4,077.0 | 3,995.4 | 4,099.2 | 4,554.5 | 4,835.2 | 4,765.1 | 4,506.7 | 4,557.7 | 4,690.4 | 4,663.8 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,788.4 | 2,447.6 | 2,408.3 | 2,241.2 | 2,145.0 | 2,095.5 | 2,387.7 | 2,265.9 | 2,148.8 | 2,215.8 | 2,602.4 | 2,675.9 | 2,843.7 | 2,733.2 | 2,668.0 | 2,712.6 | 2,742.0 | - | - |
| 1.3 |
| - |
| - |
| Additional Paid In Capital | 3,199.8 | 3,182.6 | 3,163.9 | 3,153.2 | 3,146.8 | 3,138.2 | 3,192.2 | 3,200.3 | 3,218.6 | 3,258.9 | 3,252.6 | 3,314.7 | 2,971.6 | 2,780.2 | 2,776.2 | 2,671.2 | 2,610.4 | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | 499.1 | 529.5 | 522.5 | 479.7 | 477.3 | 483.4 | 501.4 | - | - |
| Accumulated Other Comprehensive Income | (1.4) | 2.5 | (0.7) | 3.9 | (2.0) | (7.6) | (2.4) | 5.0 | 2.4 | (1.7) | (5.2) | (4.6) | (3.0) | (15.9) | (6.1) | (1.9) | (9.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (3.1) | 7.2 | - | - |
| Minority Interest | 5.1 | 6.0 | 6.8 | 7.7 | 11.0 | 10.5 | 10.4 | 12.2 | 17.4 | 17.1 | 18.2 | 18.5 | 21.2 | 21.2 | 33.1 | 128.3 | 38.3 | - | - |
| Total Stockholders Equity | 792.7 | 1,038.6 | 1,317.4 | 1,625.6 | 1,690.3 | 1,794.1 | 1,677.9 | 1,798.8 | 1,829.2 | 1,866.3 | 1,933.9 | 2,140.8 | 1,900.2 | 1,752.3 | 1,856.6 | 1,849.5 | 1,883.4 | 1,722.5 | 1,850.2 |
| Total Equity | 797.9 | 1,044.6 | 1,324.2 | 1,633.3 | 1,701.2 | 1,804.6 | 1,688.3 | 1,811.0 | 1,826.9 | 1,864.4 | 1,952.1 | 2,159.3 | 1,921.4 | 1,773.5 | 1,889.7 | 1,977.8 | 1,921.7 | 1,722.5 | 1,850.2 |
| - |
| - |
| - |
| Net debt | 2,524.6 | 2,122.6 | 2,080.5 | - | - | 1,784.3 | 2,053.9 | 2,005.2 | 1,728.6 | 1,819.2 | 2,328.0 | 2,169.8 | 2,332.2 | 2,463.8 | 2,393.6 | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 792.7 | 1,038.6 | 1,317.4 | 1,625.6 | 1,690.3 | 1,794.1 | 1,677.9 | 1,798.8 | 1,829.2 | 1,866.3 | 1,933.9 | 2,140.8 | 1,900.2 | 1,752.3 | 1,856.6 | 1,849.5 | 1,883.4 | 1,722.5 | 1,850.2 |
| Tangible Book Value | 770.3 | 1,033.1 | 1,309.7 | 1,607.2 | 1,661.7 | 1,745.6 | 1,593.0 | 1,667.5 | 1,764.2 | 1,793.9 | 1,822.3 | 2,041.4 | 1,767.9 | 1,681.7 | 1,786.1 | 1,752.0 | 1,778.3 | - | - |
| 28.8 |
| 39.3 |
| 27.5 |
| 42.5 |
| 47.7 |
| 45.7 |
| 46.3 |
| 62.3 |
| 44.8 |
| 52.7 |
| 90.5 |
| 29.9 |
| 31.6 |
| 14.4 |
| 22.8 |
| 70.4 |
| 108.3 |
| 200.8 |
| 202.2 |
| 25.3 |
| 37.9 |
| 234.7 |
| 193.9 |
| 219.1 |
| 265.6 |
| Restricted Cash | 30.1 | 30.0 | 1.1 | 1.1 | 2.0 | 5.9 | 6.2 | 6.1 | 8.1 | 9.2 | 10.7 | 10.9 | 16.1 | 0.8 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.4 | 0.4 | 0.4 | 0.8 | 0.9 | 0.8 | 1.3 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 36.2 | 32.3 | 75.5 | 122.6 | 29.4 | 90.2 | 36.5 | 30.4 | 43.2 | 58.3 | 47.9 | 32.1 | 96.9 | 17.6 | 31.2 | 28.8 | 39.3 | 27.5 | 42.5 | 47.7 | 45.7 | 46.3 | 62.3 | 44.8 | 52.7 | 90.5 | 29.9 | 31.6 | 14.4 | 22.8 | 70.4 | 108.3 | 200.8 | 202.2 | 25.3 | 37.9 | 234.7 | 193.9 | 219.1 | 265.6 |
| 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 | 2,738.0 | 2,780.6 | 2,244.5 | 2,265.5 | 2,411.6 | 2,425.1 | 2,543.5 | 2,636.9 | 2,660.3 | 2,675.3 | 2,808.5 | 2,836.3 | 2,887.5 | 2,904.8 | 2,909.3 | 3,052.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 579.5 | 458.8 | 461.4 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 20.7 | 22.4 | 3.8 | 4.2 | 5.0 | 5.5 | 6.2 | 6.7 | 7.1 | 7.7 | 8.5 | 11.7 | 16.4 | 18.5 | 20.5 | 23.0 | 25.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 17.7 | 17.8 | 18.0 | 18.1 | 18.3 | 18.4 | 18.6 | 18.7 | 18.9 | 19.0 | 19.2 | 19.3 | 19.5 | 19.7 | 19.8 | 20.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,587.8 | 3,586.2 | 3,319.4 | 3,394.3 | 3,423.8 | 3,492.2 | 3,599.6 | 3,754.2 | 3,736.8 | 3,732.4 | 3,922.7 | 3,954.5 | 3,987.1 | 3,874.5 | 3,974.2 | 3,966.7 | ||||||||||||||||||||||||
| 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 | 2,622.2 | 2,556.9 | 2,269.5 | 2,312.4 | 2,214.5 | 2,212.8 | 2,261.8 | 2,241.6 | 2,181.3 | 2,138.8 | 2,134.5 | 2,133.8 | 2,133.3 | 1,965.0 | 2,074.7 | 2,042.8 | 1,986.6 | - | 1,830.6 | 1,888.6 | 1,843.6 | - | 1,919.5 | 2,201.8 | 2,192.6 | 2,144.4 | 2,078.3 | 2,096.5 | 2,094.8 | 2,028.0 | 1,937.5 | 1,938.8 | 1,940.0 | 1,930.8 | 1,889.6 | 1,912.2 | 2,012.7 | 2,013.1 | 2,013.6 | 2,034.6 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,848.7 | 2,788.4 | 2,472.5 | 2,509.1 | 2,424.4 | 2,447.6 | 2,494.8 | 2,454.8 | 2,444.5 | 2,408.3 | 2,408.3 | 2,397.8 | 2,393.9 | 2,241.2 | 2,339.2 | 2,315.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 |
| Additional Paid In Capital | 3,202.7 | 3,199.8 | 3,198.0 | 3,195.8 | 3,193.5 | 3,182.6 | 3,178.2 | 3,171.0 | 3,168.7 | 3,163.9 | 3,161.6 | 3,159.3 | 3,156.5 | 3,153.2 | 3,151.2 | 3,149.1 | ||||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.1 | (1.4) | (1.6) | (1.1) | (0.0) | 2.5 | (3.8) | 6.1 | 5.3 | (0.7) | 8.1 | 5.2 | (1.4) | 3.9 | 4.5 | 3.8 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 4.9 | 5.1 | 5.4 | 5.5 | 5.8 | 6.0 | 6.1 | 6.7 | 6.7 | 6.8 | 7.3 | 7.3 | 7.6 | 7.7 | 7.7 | 7.7 | 7.8 | 11.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 734.3 | 792.7 | 841.6 | 879.8 | 993.6 | 1,038.6 | 1,098.6 | 1,292.7 | 1,285.6 | 1,317.4 | 1,507.0 | 1,549.3 | 1,585.6 | 1,625.6 | 1,627.3 | 1,643.8 | ||||||||||||||||||||||||
| Total Equity | 739.2 | 797.9 | 846.9 | 885.2 | 999.4 | 1,044.6 | 1,104.7 | 1,299.4 | 1,292.2 | 1,324.2 | 1,514.4 | 1,556.7 | 1,593.2 | 1,633.3 | 1,634.9 | 1,651.6 | 1,675.9 | 1,701.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,622.2 | 2,556.9 | 2,269.5 | 2,312.4 | 2,214.5 | 2,212.8 | 2,261.8 | 2,241.6 | 2,181.3 | 2,138.8 | 2,134.5 | 2,133.8 | 2,133.3 | 1,965.0 | 2,074.7 | 2,042.8 | 1,986.6 | - | 1,830.6 | 1,888.6 | 1,843.6 | - | 1,919.5 | 2,201.8 | 2,192.6 | 2,144.4 | 2,078.3 | 2,096.5 | 2,094.8 | 2,028.0 | 1,937.5 | 1,938.8 | 1,940.0 | 1,930.8 | 1,889.6 | 1,912.2 | 2,012.7 | 2,013.1 | 2,013.6 | 2,034.6 |
| Net debt | 2,586.0 | 2,524.6 | 2,194.0 | 2,189.7 | 2,185.1 | 2,122.6 | 2,225.3 | 2,211.2 | 2,138.0 | 2,080.5 | 2,086.6 | 2,101.7 | 2,036.4 | 1,947.5 | 2,043.5 | 2,013.9 | 1,947.3 | - | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 734.3 | 792.7 | 841.6 | 879.8 | 993.6 | 1,038.6 | 1,098.6 | 1,292.7 | 1,285.6 | 1,317.4 | 1,507.0 | 1,549.3 | 1,585.6 | 1,625.6 | 1,627.3 | 1,643.8 | 1,668.0 | 1,690.3 | ||||||||||||||||||||||
| Tangible Book Value | 713.6 | 770.3 | 837.7 | 875.6 | 988.6 | 1,033.1 | 1,092.4 | 1,286.0 | 1,278.4 | 1,309.7 | 1,498.5 | 1,537.7 | 1,569.2 | 1,607.2 | 1,606.8 | 1,620.8 | 1,642.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,962.8 |
| 2,955.1 |
| 2,912.5 |
| 2,917.3 |
| 2,916.4 |
| 2,966.0 |
| 3,097.9 |
| 3,101.9 |
| 3,373.5 |
| 3,371.2 |
| 3,355.2 |
| 3,361.6 |
| 3,387.0 |
| 3,343.0 |
| 2,858.1 |
| 3,189.9 |
| 3,173.3 |
| 3,156.7 |
| 3,131.5 |
| 3,132.3 |
| 3,157.6 |
| 3,182.3 |
| 3,221.0 |
| 3,229.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 435.5 |
| 449.7 |
| 441.5 |
| 433.0 |
| 401.3 |
| 377.5 |
| 118.6 |
| 120.0 |
| 120.3 |
| - |
| - |
| 161.6 |
| 169.1 |
| 167.8 |
| 170.4 |
| 171.4 |
| 194.6 |
| 236.3 |
| 262.1 |
| 264.9 |
| 281.3 |
| 282.2 |
| 272.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.6 |
| 34.5 |
| 39.7 |
| 43.9 |
| 48.6 |
| 50.7 |
| 55.3 |
| 75.7 |
| 84.9 |
| 95.8 |
| 109.4 |
| 119.9 |
| 131.3 |
| 55.1 |
| 59.4 |
| 63.6 |
| 65.0 |
| 58.8 |
| 59.4 |
| 64.2 |
| 72.5 |
| 81.2 |
| 90.0 |
| 20.2 |
| 20.3 |
| 20.5 |
| 20.6 |
| 20.8 |
| 21.0 |
| 21.1 |
| 21.3 |
| 21.5 |
| 21.7 |
| 21.8 |
| 22.0 |
| 22.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,934.9 |
| 3,846.2 |
| 3,829.8 |
| 3,889.6 |
| 3,889.9 |
| 3,900.1 |
| 3,991.1 |
| 4,022.8 |
| 4,045.3 |
| 4,076.0 |
| 4,020.4 |
| 4,048.5 |
| 4,115.9 |
| 4,077.0 |
| 3,923.6 |
| 3,991.5 |
| 4,037.9 |
| 3,995.4 |
| 3,855.4 |
| 3,872.4 |
| 4,101.9 |
| 4,099.2 |
| 4,142.9 |
| 4,181.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,259.0 |
| 2,145.0 |
| 2,104.3 |
| 2,138.5 |
| 2,107.7 |
| 2,095.5 |
| 2,175.3 |
| 2,451.9 |
| 2,441.5 |
| 2,387.7 |
| 2,318.0 |
| 2,318.8 |
| 2,334.4 |
| 2,265.9 |
| 2,146.8 |
| 2,140.7 |
| 2,170.7 |
| 2,148.8 |
| 2,104.8 |
| 2,114.7 |
| 2,222.3 |
| 2,215.8 |
| 2,231.3 |
| 2,251.4 |
| 3,147.2 |
| 3,146.8 |
| 3,145.2 |
| 3,140.6 |
| 3,140.5 |
| 3,138.2 |
| 3,136.9 |
| 3,135.6 |
| 3,140.2 |
| 3,192.2 |
| 3,189.4 |
| 3,188.2 |
| 3,187.3 |
| 3,200.3 |
| 3,223.8 |
| 3,223.1 |
| 3,222.0 |
| 3,218.6 |
| 3,167.5 |
| 3,165.9 |
| 3,262.5 |
| 3,258.9 |
| 3,258.0 |
| 3,256.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| (2.0) |
| (4.3) |
| (5.4) |
| (6.5) |
| (7.6) |
| (8.7) |
| (10.0) |
| (10.2) |
| (2.4) |
| (3.6) |
| (2.2) |
| 2.6 |
| 5.0 |
| 10.2 |
| 9.2 |
| 7.4 |
| 2.4 |
| (0.9) |
| (1.5) |
| (0.5) |
| (1.7) |
| (15.1) |
| (17.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| 10.7 |
| 10.4 |
| 10.5 |
| 10.6 |
| 10.2 |
| 10.3 |
| 10.4 |
| 11.7 |
| 11.8 |
| 12.1 |
| 12.2 |
| 16.8 |
| 17.4 |
| 17.5 |
| 17.4 |
| 16.9 |
| 16.9 |
| 17.1 |
| 17.1 |
| 17.3 |
| 17.4 |
| 1,668.0 |
| 1,690.3 |
| 1,714.4 |
| 1,740.3 |
| 1,771.9 |
| 1,794.1 |
| 1,805.2 |
| 1,560.6 |
| 1,593.6 |
| 1,677.9 |
| 1,690.7 |
| 1,717.8 |
| 1,769.4 |
| 1,798.8 |
| 1,760.0 |
| 1,833.4 |
| 1,849.7 |
| 1,829.2 |
| 1,733.7 |
| 1,740.8 |
| 1,862.5 |
| 1,866.3 |
| 1,894.3 |
| 1,912.4 |
| 1,725.5 |
| 1,751.1 |
| 1,782.3 |
| 1,804.6 |
| 1,815.8 |
| 1,570.8 |
| 1,603.8 |
| 1,688.3 |
| 1,702.4 |
| 1,729.7 |
| 1,760.5 |
| 1,811.0 |
| 1,756.3 |
| 1,830.5 |
| 1,847.3 |
| 1,826.9 |
| 1,750.6 |
| 1,757.7 |
| 1,879.6 |
| 1,883.4 |
| 1,911.6 |
| 1,929.8 |
| 1,788.1 |
| 1,840.9 |
| 1,797.9 |
| - |
| 1,857.3 |
| 2,156.9 |
| 2,139.9 |
| 2,053.9 |
| 2,048.3 |
| 2,065.0 |
| 2,080.3 |
| 2,005.2 |
| 1,867.2 |
| 1,830.5 |
| 1,739.2 |
| 1,728.6 |
| 1,864.4 |
| 1,874.3 |
| 1,778.0 |
| 1,819.2 |
| 1,794.5 |
| 1,769.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,714.4 |
| 1,740.3 |
| 1,771.9 |
| 1,794.1 |
| 1,805.2 |
| 1,560.6 |
| 1,593.6 |
| 1,677.9 |
| 1,690.7 |
| 1,717.8 |
| 1,769.4 |
| 1,798.8 |
| 1,760.0 |
| 1,833.4 |
| 1,849.7 |
| 1,829.2 |
| 1,733.7 |
| 1,740.8 |
| 1,862.5 |
| 1,866.3 |
| 1,894.3 |
| 1,912.4 |
| 1,661.7 |
| 1,679.9 |
| 1,700.6 |
| 1,728.0 |
| 1,745.6 |
| 1,754.5 |
| 1,505.4 |
| 1,517.9 |
| 1,593.0 |
| 1,594.9 |
| 1,608.5 |
| 1,649.4 |
| 1,667.5 |
| 1,704.8 |
| 1,773.9 |
| 1,786.1 |
| 1,764.2 |
| 1,674.9 |
| 1,681.4 |
| 1,798.3 |
| 1,793.9 |
| 1,813.1 |
| 1,822.4 |