| (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 | 275.0 | 38.3 | 167.8 | 12.3 | 13.3 | 18.4 | 14.7 | 8.1 | 12.3 | 209.9 | 60.3 | 6.1 | 54.4 | 10.6 | 5.6 | 10.1 | 8.3 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 275.0 | 38.3 | 167.8 | 12.3 | 13.3 | 18.4 | 14.7 | 8.1 | 12.3 | 209.9 | 60.3 | 6.1 | 54.4 | 10.6 | 5.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,767.8 | 2,391.8 | 2,416.3 | 2,231.8 | 2,272.3 | 2,086.9 | 1,831.1 | 1,823.9 | 1,828.3 | 1,904.0 | 2,077.8 | 1,914.0 | 1,927.7 | 2,019.2 | 2,426.3 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,767.8 | 2,391.8 | 2,416.3 | 2,231.8 | 2,272.3 | 2,086.9 | 1,831.1 | 1,823.9 | 1,828.3 | 1,904.0 | 2,077.8 | 1,914.0 | 1,927.7 | 2,019.2 | 2,426.3 | 2,323.7 | |||
| (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 | 28.6 | 275.0 | 23.7 | 21.3 | 24.3 | 38.3 | 34.5 | 100.4 | 123.1 | 167.8 | 204.2 | 14.3 | 15.2 | 12.3 | 12.6 | |||||||||||||||||||||||||
| 6.8 |
| 24.6 |
| - |
| - |
| - |
| 10.1 |
| 8.3 |
| 6.8 |
| 24.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 3,783.5 | 3,630.5 | 3,503.7 | 8.3 | 9.6 | 10.4 | 3,340.9 | 3,250.6 | 5.3 | 5.2 | 6.0 | 6.6 | 6.6 | 8.0 | 10.2 | 11.5 | 3,029.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | 2.4 | 2.4 | 1.6 | 2.4 | 2.3 | 2.4 | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 19.8 | 10.7 | 6.9 | 10.0 | 14.6 | 19.2 | 27.4 | 43.5 | 59.1 | 78.4 | 98.3 | 43.9 | 59.3 | 75.9 | 89.1 | 113.7 | 100.7 | - | - |
| Operating Lease Right Of Use Assets | 50.4 | 55.8 | 41.3 | 37.0 | 38.4 | 40.6 | 27.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,701.8 | 4,254.2 | 4,247.0 | 4,257.3 | 4,262.5 | 4,077.0 | 3,854.5 | 3,656.0 | 3,595.2 | 3,780.9 | 3,909.3 | 3,664.2 | 3,630.0 | 3,653.8 | 3,863.6 | 3,844.5 | 3,380.0 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 2,323.7 |
| 2,053.8 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,114.1 | 2,693.6 | 2,699.6 | 2,509.5 | 2,578.5 | 2,357.9 | 2,105.8 | 2,002.7 | 2,103.8 | 2,163.2 | 2,273.5 | 2,124.9 | 2,114.9 | 2,207.0 | 2,648.7 | 2,521.4 | 2,259.4 | - | - |
| 0.6 |
| - |
| - |
| Additional Paid In Capital | 2,502.7 | 2,494.4 | 2,490.0 | 2,486.1 | 2,481.5 | 2,478.9 | 2,481.6 | 2,431.4 | 2,201.0 | 2,116.6 | 2,004.5 | 1,970.0 | 1,814.0 | 1,653.7 | 1,451.1 | 1,511.8 | 1,238.7 | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (0.1) | 1.0 | 2.1 | 2.1 | (3.1) | (9.2) | (25.4) | (0.2) | 2.2 | (1.7) | (2.8) | (1.3) | 3.5 | (5.4) | (1.7) | (4.2) | (1.9) | (4.7) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 47.4 | 43.5 | 39.8 | 39.7 | 34.3 | 32.7 | 40.3 | 41.6 | 66.2 | 72.3 | 72.0 | 69.5 | 71.7 | 71.1 | 73.5 | 96.5 | 93.1 | - | - |
| Total Stockholders Equity | 1,514.8 | 1,493.1 | 1,483.9 | 1,681.8 | 1,622.7 | 1,661.0 | 1,679.0 | 1,585.4 | 1,402.1 | 1,523.1 | 1,544.5 | 1,451.4 | 1,425.6 | 1,365.4 | 1,132.4 | 1,226.6 | 1,027.5 | 1,082.4 | 969.5 |
| Total Equity | 1,562.2 | 1,536.6 | 1,523.8 | 1,721.5 | 1,657.1 | 1,693.7 | 1,719.2 | 1,627.0 | 1,468.3 | 1,612.8 | 1,616.6 | 1,520.9 | 1,497.2 | 1,436.5 | 1,205.9 | 1,314.1 | 1,120.6 | 1,082.4 | 969.5 |
| 2,053.8 |
| - |
| - |
| Net debt | 2,492.8 | 2,353.5 | 2,248.5 | 2,219.5 | 2,259.0 | 2,068.5 | 1,816.4 | 1,815.8 | 1,816.1 | 1,694.1 | 2,017.4 | 1,908.0 | 1,873.3 | 2,008.6 | 2,420.7 | 2,313.6 | 2,045.6 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,514.8 | 1,493.1 | 1,483.9 | 1,681.8 | 1,622.7 | 1,661.0 | 1,679.0 | 1,585.4 | 1,402.1 | 1,523.1 | 1,544.5 | 1,451.4 | 1,425.6 | 1,365.4 | 1,132.4 | 1,226.6 | 1,027.5 | 1,082.4 | 969.5 |
| Tangible Book Value | 1,495.0 | 1,482.4 | 1,477.1 | 1,671.8 | 1,608.2 | 1,641.8 | 1,651.6 | 1,541.9 | 1,343.1 | 1,444.7 | 1,446.2 | 1,407.6 | 1,366.3 | 1,289.5 | 1,043.2 | 1,112.9 | 926.8 | - | - |
| 20.7 |
| 19.3 |
| 13.3 |
| 14.6 |
| 17.2 |
| 36.1 |
| 18.4 |
| 11.5 |
| 21.6 |
| 159.1 |
| 14.7 |
| 34.0 |
| 46.3 |
| 7.8 |
| 8.1 |
| 9.5 |
| 8.5 |
| 8.9 |
| 12.3 |
| 10.9 |
| 10.6 |
| 226.5 |
| 209.9 |
| 47.6 |
| 13.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 28.6 | 275.0 | 23.7 | 21.3 | 24.3 | 38.3 | 34.5 | 100.4 | 123.1 | 167.8 | 204.2 | 14.3 | 15.2 | 12.3 | 12.6 | 20.7 | 19.3 | 13.3 | 14.6 | 17.2 | 36.1 | 18.4 | 11.5 | 21.6 | 159.1 | 14.7 | 34.0 | 46.3 | 7.8 | 8.1 | 9.5 | 8.5 | 8.9 | 12.3 | 10.9 | 10.6 | 226.5 | 209.9 | 47.6 | 13.3 |
| 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 | 3,803.0 | 3,783.5 | 3,725.9 | 3,682.6 | 3,643.5 | 3,630.5 | 3,604.7 | 3,535.6 | 3,517.9 | 3,503.7 | 3,468.2 | 3,672.2 | 3,614.1 | 3,556.4 | 8.8 | 9.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.8 | 12.5 | 13.4 | 14.6 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 48.9 | 50.4 | 51.8 | 53.3 | 54.4 | 55.8 | 40.5 | 40.9 | 40.4 | 41.3 | 40.5 | 41.7 | 42.8 | 37.0 | 37.5 | 38.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,458.9 | 4,701.8 | 4,351.4 | 4,287.0 | 4,250.3 | 4,254.2 | 4,234.3 | 4,219.3 | 4,232.9 | 4,247.0 | 4,239.3 | 4,246.3 | 4,178.0 | 4,257.3 | 4,269.3 | 4,185.2 | ||||||||||||||||||||||||
| 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 | 2,547.0 | 2,767.8 | 2,443.5 | 2,438.6 | 2,412.7 | 2,391.8 | 2,390.8 | 2,389.9 | 2,416.9 | 2,416.3 | 2,415.8 | 2,176.2 | 2,123.0 | 2,231.8 | 2,269.8 | 2,177.8 | 2,156.8 | 2,272.3 | 2,159.7 | 2,109.6 | 2,207.9 | 2,086.9 | 2,181.6 | 2,012.0 | 2,076.8 | 1,831.1 | 1,862.3 | 1,784.4 | 1,876.1 | 1,823.9 | 1,808.0 | 1,871.4 | 1,854.9 | 1,828.3 | 1,873.3 | 1,897.7 | 1,903.7 | 1,904.0 | 1,873.8 | 2,094.5 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,867.1 | 3,114.1 | 2,772.2 | 2,718.0 | 2,688.5 | 2,693.6 | 2,679.3 | 2,666.1 | 2,683.9 | 2,699.6 | 2,691.6 | 2,447.4 | 2,383.7 | 2,509.5 | 2,543.2 | 2,462.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 |
| Additional Paid In Capital | 2,500.3 | 2,502.7 | 2,497.7 | 2,495.4 | 2,492.5 | 2,494.4 | 2,493.3 | 2,489.9 | 2,487.5 | 2,490.0 | 2,489.7 | 2,487.0 | 2,484.5 | 2,486.1 | 2,484.7 | 2,481.1 | ||||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | (0.1) | 0.1 | 0.3 | 0.4 | 1.0 | 0.1 | 3.6 | 3.8 | 2.1 | 6.1 | 5.2 | 1.4 | 2.1 | 2.6 | 1.8 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 51.8 | 47.4 | 48.0 | 48.1 | 47.4 | 43.5 | 43.3 | 43.9 | 43.6 | 39.8 | 39.8 | 46.0 | 42.7 | 39.7 | 39.3 | 39.0 | 38.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,514.8 | 1,514.8 | 1,507.0 | 1,497.7 | 1,490.9 | 1,493.1 | 1,489.3 | 1,486.6 | 1,482.5 | 1,483.9 | 1,486.1 | 1,730.7 | 1,726.2 | 1,681.8 | 1,661.4 | 1,657.0 | ||||||||||||||||||||||||
| Total Equity | 1,566.6 | 1,562.2 | 1,555.0 | 1,545.7 | 1,538.3 | 1,536.6 | 1,532.6 | 1,530.5 | 1,526.0 | 1,523.8 | 1,525.9 | 1,776.7 | 1,768.8 | 1,721.5 | 1,700.7 | 1,696.0 | 1,690.5 | 1,657.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,547.0 | 2,767.8 | 2,443.5 | 2,438.6 | 2,412.7 | 2,391.8 | 2,390.8 | 2,389.9 | 2,416.9 | 2,416.3 | 2,415.8 | 2,176.2 | 2,123.0 | 2,231.8 | 2,269.8 | 2,177.8 | 2,156.8 | 2,272.3 | 2,159.7 | 2,109.6 | 2,207.9 | 2,086.9 | 2,181.6 | 2,012.0 | 2,076.8 | 1,831.1 | 1,862.3 | 1,784.4 | 1,876.1 | 1,823.9 | 1,808.0 | 1,871.4 | 1,854.9 | 1,828.3 | 1,873.3 | 1,897.7 | 1,903.7 | 1,904.0 | 1,873.8 | 2,094.5 |
| Net debt | 2,518.4 | 2,492.8 | 2,419.8 | 2,417.3 | 2,388.4 | 2,353.5 | 2,356.4 | 2,289.5 | 2,293.7 | 2,248.5 | 2,211.5 | 2,161.9 | 2,107.8 | 2,219.5 | 2,257.2 | 2,157.1 | 2,137.4 | 2,259.0 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 1,514.8 | 1,514.8 | 1,507.0 | 1,497.7 | 1,490.9 | 1,493.1 | 1,489.3 | 1,486.6 | 1,482.5 | 1,483.9 | 1,486.1 | 1,730.7 | 1,726.2 | 1,681.8 | 1,661.4 | 1,657.0 | 1,651.9 | 1,622.7 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,649.6 | 1,644.5 | 1,638.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.2 |
| 9.6 |
| 10.0 |
| 10.0 |
| 10.5 |
| 10.4 |
| 3,586.9 |
| 3,513.1 |
| 3,419.6 |
| 3,340.9 |
| 3,258.8 |
| 3,194.4 |
| 3,303.0 |
| 3,250.6 |
| 7.1 |
| 6.4 |
| 5.3 |
| 5.3 |
| 5.4 |
| 5.3 |
| 5.0 |
| 5.2 |
| 5.5 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 25.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.8 |
| 17.0 |
| 18.1 |
| 19.3 |
| 22.4 |
| 24.8 |
| 26.1 |
| 27.4 |
| 29.5 |
| 31.2 |
| 33.2 |
| 43.5 |
| 47.1 |
| 50.6 |
| 54.6 |
| 59.1 |
| 64.1 |
| 69.2 |
| 73.7 |
| 78.4 |
| 84.1 |
| 88.8 |
| 38.6 |
| 38.4 |
| 38.9 |
| 39.3 |
| 39.8 |
| 40.6 |
| 36.4 |
| 31.0 |
| 27.8 |
| 27.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,132.0 |
| 4,262.5 |
| 4,151.1 |
| 4,052.0 |
| 4,112.9 |
| 4,077.0 |
| 4,120.2 |
| 4,011.3 |
| 4,054.5 |
| 3,854.5 |
| 3,855.4 |
| 3,803.5 |
| 3,775.9 |
| 3,656.0 |
| 3,650.4 |
| 3,612.4 |
| 3,596.2 |
| 3,595.2 |
| 3,576.8 |
| 3,592.3 |
| 3,757.1 |
| 3,780.9 |
| 3,634.2 |
| 3,841.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,414.7 |
| 2,578.5 |
| 2,454.4 |
| 2,354.7 |
| 2,430.2 |
| 2,357.9 |
| 2,447.0 |
| 2,331.3 |
| 2,366.4 |
| 2,105.8 |
| 2,130.7 |
| 2,054.6 |
| 2,092.3 |
| 2,002.7 |
| 2,015.2 |
| 2,079.3 |
| 2,090.4 |
| 2,103.8 |
| 2,121.7 |
| 2,132.3 |
| 2,113.8 |
| 2,163.2 |
| 2,110.6 |
| 2,318.5 |
| 2,479.1 |
| 2,481.5 |
| 2,480.4 |
| 2,478.4 |
| 2,476.8 |
| 2,478.9 |
| 2,479.3 |
| 2,478.0 |
| 2,476.7 |
| 2,481.6 |
| 2,480.1 |
| 2,475.3 |
| 2,475.5 |
| 2,431.4 |
| 2,390.5 |
| 2,254.4 |
| 2,221.4 |
| 2,201.0 |
| 2,150.1 |
| 2,146.1 |
| 2,136.4 |
| 2,116.6 |
| 2,008.8 |
| 2,007.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| (3.1) |
| (5.3) |
| (6.4) |
| (7.4) |
| (9.2) |
| (10.5) |
| (64.5) |
| (62.2) |
| (25.4) |
| (34.6) |
| (23.5) |
| (9.5) |
| (0.2) |
| 10.1 |
| 9.0 |
| 7.2 |
| 2.2 |
| (0.9) |
| (1.2) |
| (0.4) |
| (1.7) |
| (16.3) |
| (17.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.3 |
| 34.3 |
| 34.1 |
| 33.7 |
| 32.7 |
| 40.4 |
| 40.3 |
| 40.2 |
| 40.3 |
| 39.6 |
| 46.8 |
| 45.8 |
| 41.6 |
| 41.6 |
| 66.3 |
| 65.7 |
| 66.2 |
| 44.7 |
| 67.3 |
| 67.5 |
| 72.3 |
| 67.5 |
| 68.0 |
| 1,651.9 |
| 1,622.7 |
| 1,636.5 |
| 1,637.2 |
| 1,623.1 |
| 1,661.0 |
| 1,609.2 |
| 1,616.6 |
| 1,625.0 |
| 1,679.0 |
| 1,656.4 |
| 1,672.3 |
| 1,610.4 |
| 1,585.4 |
| 1,568.2 |
| 1,442.2 |
| 1,416.4 |
| 1,402.1 |
| 1,349.9 |
| 1,352.1 |
| 1,535.0 |
| 1,523.1 |
| 1,433.2 |
| 1,432.7 |
| 1,670.8 |
| 1,671.3 |
| 1,656.8 |
| 1,693.7 |
| 1,649.6 |
| 1,656.9 |
| 1,665.2 |
| 1,719.2 |
| 1,695.9 |
| 1,719.1 |
| 1,656.2 |
| 1,627.0 |
| 1,609.7 |
| 1,508.5 |
| 1,482.0 |
| 1,468.3 |
| 1,431.9 |
| 1,436.2 |
| 1,619.6 |
| 1,612.8 |
| 1,500.8 |
| 1,500.7 |
| 2,145.2 |
| 2,092.5 |
| 2,171.8 |
| 2,068.5 |
| 2,170.1 |
| 1,990.4 |
| 1,917.8 |
| 1,816.4 |
| 1,828.3 |
| 1,738.1 |
| 1,868.4 |
| 1,815.8 |
| 1,798.5 |
| 1,863.0 |
| 1,846.0 |
| 1,816.1 |
| 1,862.4 |
| 1,887.1 |
| 1,677.2 |
| 1,694.1 |
| 1,826.3 |
| 2,081.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,636.5 |
| 1,637.2 |
| 1,623.1 |
| 1,661.0 |
| 1,609.2 |
| 1,616.6 |
| 1,625.0 |
| 1,679.0 |
| 1,656.4 |
| 1,672.3 |
| 1,610.4 |
| 1,585.4 |
| 1,568.2 |
| 1,442.2 |
| 1,416.4 |
| 1,402.1 |
| 1,349.9 |
| 1,352.1 |
| 1,535.0 |
| 1,523.1 |
| 1,433.2 |
| 1,432.7 |
| 1,608.2 |
| 1,620.7 |
| 1,620.3 |
| 1,605.0 |
| 1,641.7 |
| 1,586.8 |
| 1,591.9 |
| 1,598.9 |
| 1,651.6 |
| 1,626.9 |
| 1,641.1 |
| 1,577.2 |
| 1,541.9 |
| 1,521.1 |
| 1,391.6 |
| 1,361.8 |
| 1,343.1 |
| 1,285.9 |
| 1,282.9 |
| 1,461.3 |
| 1,444.7 |
| 1,349.2 |
| 1,343.9 |