| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 334.4 | 377.6 | 0.9 | 16.5 | 296.6 | 368.7 | 19.1 | 41.7 | 56.9 | 51.4 | 69.5 | 60.6 | 113.9 | 103.1 | 157.6 |
| Restricted Cash | 27.1 | 1.1 | 18.0 | 4.8 | 1.1 | 1.4 | 2.4 | 9.0 | 53.8 | 51.5 | 41.5 | 53.2 | 75.5 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 334.4 | 377.6 | 0.9 | 16.5 | 296.6 | 368.7 | 19.1 | 41.7 | 56.9 | 51.4 | 69.5 | 60.6 | 113.9 | 103.1 | 157.6 |
| Receivables | |||||||||||||||
| Accounts Receivable | 315.1 | 281.9 | 278.8 | 264.1 | 234.9 | 240.3 | 234.2 | 228.3 | 232.1 | 178.2 | 180.5 | 182.4 | 178.5 | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 5,494.8 | 5,339.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 3.1 | 3.1 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.3 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 5,494.8 | 5,339.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | |||||||||||||||
| (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 |
|---|
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 8,198.9 | 7,998.9 | 7,796.9 | 7,901.6 | 7,615.1 | 7,504.1 | 7,642.4 | 7,749.7 | 8,560.4 | 8,842.0 | 9,052.2 | 9,253.0 | 9,647.6 | 9,098.1 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 44.1 | 38.8 | 32.4 | 35.8 | 29.3 | 34.0 | 39.9 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,133.1 | 8,908.9 | 8,332.7 | 8,435.9 | 8,377.4 | 8,342.1 | 8,142.5 | 8,242.4 | 9,153.9 | 9,319.7 | 9,498.0 | 9,681.9 | 10,171.9 | - | - |
| 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 | 6,123.1 | 5,925.0 | 5,482.4 | 5,570.9 | 5,659.0 | 5,661.4 | 5,398.6 | 5,406.3 | 6,245.6 | 6,392.5 | 6,577.7 | 6,701.6 | 6,865.9 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 1.7 | 8.2 | (2.7) | 8.9 | (12.7) | (28.1) | (9.5) | 16.0 | 24.2 | 21.5 | (2.5) | (4.4) | (6.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.2 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,009.8 | 2,983.7 | 2,850.3 | 2,865.0 | 2,718.3 | 2,680.7 | 2,743.9 | 2,836.1 | 2,908.3 | 2,922.9 | 2,869.8 | 2,903.7 | 2,342.5 | 2,276.4 | 2,457.4 |
| Total Equity | 3,010.1 | 2,983.9 | 2,850.3 | 2,865.0 | 2,718.3 | 2,680.7 | 2,743.9 | 2,836.1 | 2,908.3 | 2,927.2 | 2,920.3 | 2,980.3 | 3,284.5 | 2,276.4 | 2,457.4 |
| 5,160.3 |
| 4,962.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 3,009.8 | 2,983.7 | 2,850.3 | 2,865.0 | 2,718.3 | 2,680.7 | 2,743.9 | 2,836.1 | 2,908.3 | 2,922.9 | 2,869.8 | 2,903.7 | 2,342.5 | 2,276.4 | 2,457.4 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 323.9 | 334.4 | 331.5 | 105.0 | 106.5 | 377.6 | 451.3 | 473.6 | 407.1 | 0.9 | 0.9 | 13.6 | 3.4 | 16.5 | 23.6 | 16.8 | 31.6 | 296.6 | 397.2 | 404.1 | 371.4 | 368.7 | 609.8 | 318.5 | 584.8 | 19.1 | 29.1 | 10.8 | 0.3 | 41.7 | 19.6 | 53.4 | 27.3 | 56.9 | 30.0 | 54.5 | 59.9 | 51.4 | 31.1 | 114.3 |
| Restricted Cash | 100.6 | 27.1 | 45.0 | 0.9 | 0.9 | 1.1 | 1.1 | 1.3 | 11.3 | 18.0 | 17.8 | 1.2 | 32.0 | 4.8 | 7.7 | 11.9 | 8.8 | 1.1 | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 323.9 | 334.4 | 331.5 | 105.0 | 106.5 | 377.6 | 451.3 | 473.6 | 407.1 | 0.9 | 0.9 | 13.6 | 3.4 | 16.5 | 23.6 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 302.8 | 315.1 | 306.2 | 285.1 | 274.1 | 281.9 | 260.6 | 252.7 | 248.0 | 278.8 | 262.8 | 253.8 | 246.9 | 264.1 | 249.0 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,496.1 | 5,494.8 | 5,493.4 | 5,096.9 | 5,104.1 | 5,339.8 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,496.1 | 5,494.8 | 5,493.4 | 5,096.9 | 5,104.1 | 5,339.8 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| 7.2 |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.5 |
| 2.3 |
| 2.4 |
| 2.4 |
| 2.4 |
| 3.1 |
| 9.0 |
| 45.4 |
| 48.2 |
| 65.4 |
| 53.8 |
| 112.0 |
| 68.2 |
| 44.5 |
| 51.5 |
| 45.7 |
| 47.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.8 |
| 31.6 |
| 296.6 |
| 397.2 |
| 404.1 |
| 371.4 |
| 368.7 |
| 609.8 |
| 318.5 |
| 584.8 |
| 19.1 |
| 29.1 |
| 10.8 |
| 0.3 |
| 41.7 |
| 19.6 |
| 53.4 |
| 27.3 |
| 56.9 |
| 30.0 |
| 54.5 |
| 59.9 |
| 51.4 |
| 31.1 |
| 114.3 |
| 245.5 |
| 239.9 |
| 234.9 |
| 229.4 |
| 228.6 |
| 231.5 |
| 240.3 |
| 246.3 |
| 274.5 |
| 232.2 |
| 234.2 |
| 223.3 |
| 221.7 |
| 236.4 |
| 228.3 |
| 230.8 |
| 220.0 |
| 219.3 |
| 232.1 |
| 219.9 |
| 219.2 |
| 181.5 |
| 178.2 |
| 176.1 |
| 169.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 8,109.1 | 8,198.9 | 8,099.8 | 7,937.5 | 7,964.2 | 7,998.9 | 7,792.6 | 7,746.9 | 7,736.6 | 7,796.9 | 7,793.2 | 7,802.5 | 7,835.3 | 7,901.6 | 7,930.2 | 7,942.3 | 7,725.1 | 7,615.1 | 7,458.9 | 7,513.8 | 7,474.0 | 7,504.1 | 7,564.2 | 7,596.8 | 7,622.6 | 7,642.4 | 7,668.7 | 7,729.8 | 7,687.7 | 7,749.7 | 7,896.2 | 8,253.1 | 8,452.9 | 8,560.4 | 8,610.4 | 8,734.5 | 8,870.3 | 8,842.0 | 8,859.8 | 8,929.7 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 45.3 | 44.1 | 44.9 | 45.2 | 41.1 | 38.8 | 29.4 | 30.5 | 27.7 | 32.4 | 32.7 | 33.7 | 34.8 | 35.8 | 36.7 | 37.9 | 28.4 | 29.3 | 30.4 | 31.4 | 32.7 | 34.0 | 35.3 | 35.5 | 36.8 | 39.9 | 40.6 | 41.8 | 43.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,103.4 | 9,133.1 | 9,049.3 | 8,606.4 | 8,594.8 | 8,908.9 | 8,749.8 | 8,730.7 | 8,644.2 | 8,332.7 | 8,335.9 | 8,316.7 | 8,354.8 | 8,435.9 | 8,485.7 | 8,469.7 | 8,246.2 | 8,377.4 | 8,351.1 | 8,355.2 | 8,295.1 | 8,342.1 | 8,640.2 | 8,416.3 | 8,662.1 | 8,142.5 | 8,160.2 | 8,220.5 | 8,183.9 | 8,242.4 | 8,497.4 | 8,850.5 | 8,987.9 | 9,153.9 | 9,196.2 | 9,297.1 | 9,359.1 | 9,319.7 | 9,312.7 | 9,427.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 | 6,066.5 | 6,123.1 | 6,086.3 | 5,653.2 | 5,640.7 | 5,925.0 | 5,869.2 | 5,875.5 | 5,785.2 | 5,482.4 | 5,467.5 | 5,440.5 | 5,467.3 | 5,570.9 | 5,657.5 | 5,666.7 | 5,472.5 | 5,659.0 | 5,658.6 | 5,650.8 | 5,623.9 | 5,661.4 | 5,926.3 | 5,736.7 | 5,992.7 | 5,398.6 | 5,400.8 | 5,456.3 | 5,391.2 | 5,406.3 | 5,623.2 | 5,993.6 | 6,126.3 | 6,245.6 | 6,274.9 | 6,381.3 | 6,437.5 | 6,392.5 | 6,424.2 | 6,526.7 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 9.4 | 1.7 | 1.9 | 2.1 | 4.1 | 8.2 | (0.8) | 12.4 | 9.5 | (2.7) | 12.2 | 11.1 | 5.1 | 8.9 | 8.0 | 2.3 | (1.7) | (12.7) | (17.6) | (19.7) | (22.5) | (28.1) | (31.2) | (34.1) | (33.2) | (9.5) | (13.2) | (7.9) | 6.0 | 16.0 | 27.1 | 28.4 | 28.9 | 24.2 | 20.1 | 21.0 | 24.1 | 21.5 | (0.0) | (1.3) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,036.7 | 3,009.8 | 2,962.7 | 2,952.9 | 2,953.8 | 2,983.7 | 2,880.6 | 2,855.2 | 2,859.0 | 2,850.3 | 2,868.4 | 2,876.2 | 2,887.5 | 2,865.0 | 2,828.2 | 2,803.0 | 2,773.7 | 2,718.3 | 2,692.5 | 2,704.3 | 2,671.2 | 2,680.7 | 2,713.9 | 2,679.6 | 2,669.4 | 2,743.9 | 2,759.4 | 2,764.2 | 2,792.8 | 2,836.1 | 2,874.3 | 2,857.0 | 2,861.6 | 2,908.3 | 2,921.3 | 2,915.7 | 2,921.0 | 2,922.9 | 2,884.2 | 2,866.0 |
| Total Equity | 3,036.9 | 3,010.1 | 2,963.0 | 2,953.2 | 2,954.0 | 2,983.9 | 2,880.6 | 2,855.2 | 2,859.0 | 2,850.3 | 2,868.4 | 2,876.2 | 2,887.5 | 2,865.0 | 2,828.2 | 2,803.0 | 2,773.7 | 2,718.3 | 2,692.5 | 2,704.3 | 2,671.2 | 2,680.7 | 2,713.9 | 2,679.6 | 2,669.4 | 2,743.9 | 2,759.4 | 2,764.2 | 2,792.8 | 2,836.1 | 2,874.3 | 2,857.0 | 2,861.6 | 2,908.3 | 2,921.3 | 2,915.7 | 2,921.6 | 2,927.2 | 2,888.5 | 2,901.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | 5,172.1 | 5,160.3 | 5,161.9 | 4,992.0 | 4,997.6 | 4,962.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 3,036.7 | 3,009.8 | 2,962.7 | 2,952.9 | 2,953.8 | 2,983.7 | 2,880.6 | 2,855.2 | 2,859.0 | 2,850.3 | 2,868.4 | 2,876.2 | 2,887.5 | 2,865.0 | 2,828.2 | 2,803.0 | 2,773.7 | 2,718.3 | 2,692.5 | 2,704.3 | 2,671.2 | 2,680.7 | 2,713.9 | 2,679.6 | 2,669.4 | 2,743.9 | 2,759.4 | 2,764.2 | 2,792.8 | 2,836.1 | 2,874.3 | 2,857.0 | 2,861.6 | 2,908.3 | 2,921.3 | 2,915.7 | 2,921.0 | 2,922.9 | 2,884.2 | 2,866.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |