| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | - | - | - | - | 707.3 | 655.3 | 488.3 | 426.2 | 522.5 | 561.2 | 588.5 | 638.9 | 599.9 | 742.7 | 521.4 | 465.0 | 437.9 | 349.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | 707.3 | 655.3 | 488.3 | 426.2 | 522.5 | 561.2 | 588.5 | 638.9 | 599.9 | 742.7 | 521.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | 68.8 | 25.3 | 83.7 | 95.1 | 89.3 | 75.0 | 74.3 | 47.9 | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | 15.5 | 12.6 | 21.7 | 19.3 | 17.5 | 17.0 | 16.0 | 13.4 | 13.7 | 12.6 | 11.3 | 11.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 3,744.2 | 3,521.8 | 3,491.0 | 3,395.3 | 3,368.8 | 3,403.1 | 3,348.2 | 3,404.2 | 3,328.6 | 3,059.8 | 2,687.4 | 2,549.1 | 2,402.8 | 2,284.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | 76.0 | 70.6 | 91.6 | 104.6 | 110.0 | 110.2 | 108.8 | 119.2 | 93.7 | 70.8 | 65.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | 2,476.3 | 2,377.2 | 1,771.3 | 1,772.6 | 1,780.4 | 1,782.4 | 1,772.9 | 1,783.2 | 1,822.9 | 1,754.5 | 1,560.1 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | 2,500.5 | 2,395.2 | 1,777.9 | 1,780.6 | 1,787.5 | 1,788.1 | 1,781.3 | 1,791.6 | 1,832.8 | 1,764.0 | 1,572.2 | 1,532.4 | ||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 631.9 | |||||||||||||||||||||||||
| - |
| 465.0 |
| 437.9 |
| 349.6 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | 36.2 | 34.4 | 37.2 | 15.1 | 16.5 | 15.8 | 13.5 | 10.9 | 14.9 | 11.3 | 11.3 | 10.9 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | 874.5 | 892.7 | 635.0 | 559.0 | 657.6 | 676.3 | 715.2 | 741.0 | 729.6 | 845.2 | 627.1 | 577.1 | - | - |
| 2,103.9 |
| 2,048.2 |
| - |
| - |
| Accumulated Depreciation | 2,568.4 | 2,376.7 | 2,329.3 | 2,163.2 | 1,985.9 | 1,788.0 | 1,613.0 | 1,571.0 | 1,500.5 | 1,355.2 | 1,182.3 | 1,098.3 | 975.6 | 979.2 | 865.1 | 832.8 | - | - |
| Property,Plant & Equipment Net | 1,175.8 | 1,145.1 | 1,161.7 | 1,232.1 | 1,382.9 | 1,615.1 | 1,735.2 | 1,833.1 | 1,828.1 | 1,704.5 | 1,505.1 | 1,450.8 | 1,427.2 | 1,305.0 | 1,238.9 | 1,215.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,245.8 | 1,239.6 | 1,251.0 | 1,250.9 | 1,248.8 | 1,253.9 | 1,283.4 | 1,276.3 | 1,284.1 | 1,263.0 | 1,247.5 | 1,277.4 | 1,288.1 | 1,150.8 | 1,150.6 | 1,123.0 | 1,116.3 | - |
| Intangible Assets | 300.4 | 300.5 | 302.8 | 304.6 | 310.8 | 314.2 | 321.8 | 330.9 | 336.8 | 334.9 | 339.6 | 348.0 | 356.1 | 330.7 | 336.9 | 329.2 | 343.0 | - |
| Operating Lease Right Of Use Assets | 949.9 | 930.4 | 986.4 | 1,102.7 | 1,230.8 | 1,278.2 | 1,383.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 0.0 | 9.4 | 9.0 | 4.1 | 2.1 | 2.1 | 0.2 | 0.3 | 13.2 | 8.8 | 0.0 | - | - |
| Other Non-Current Assets | - | - | - | - | 22.3 | 33.2 | 39.1 | 41.1 | 39.8 | 37.6 | 38.2 | 46.6 | 104.3 | 102.0 | 64.0 | 71.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | - | - | - | - | 5,230.7 | 5,562.9 | 5,828.0 | 4,481.8 | 4,470.9 | 4,306.6 | 4,126.5 | 4,120.6 | 4,144.2 | 3,863.2 | 3,522.4 | 3,421.5 | - | - |
| 64.1 |
| - |
| - |
| Short Term Debt | - | - | - | - | 24.3 | 18.1 | 6.6 | 8.0 | 7.1 | 5.7 | 8.4 | 8.4 | 9.9 | 9.5 | 12.1 | 10.8 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 215.0 | 212.1 | 212.5 | 219.3 | 217.1 | 208.6 | 217.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | 769.1 | 606.4 | 708.8 | 474.7 | 468.9 | 443.2 | 439.8 | 414.4 | 395.7 | 338.2 | 305.0 | 271.9 | - | - |
| 1,521.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 791.0 | 784.0 | 853.3 | 970.6 | 1,078.3 | 1,138.1 | 1,223.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | 39.8 | 79.5 | 141.8 | 140.3 | 121.8 | 135.0 | 139.9 | 141.0 | 148.7 | 178.0 | 162.4 | 129.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | 38.2 | 74.6 | 44.0 | 50.3 | 42.0 | 44.3 | 60.8 | 67.3 | 74.7 | 59.3 | 46.5 | 53.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | 4,127.0 | 4,157.5 | 3,670.9 | 2,598.6 | 2,596.3 | 2,590.4 | 2,575.9 | 2,583.0 | 2,646.0 | 2,430.0 | 2,193.7 | 2,116.4 | - | - |
| Total Liabilities | - | - | - | - | 4,896.2 | 4,764.0 | 4,379.7 | 3,073.3 | 3,065.2 | 3,033.7 | 3,015.7 | 2,997.4 | 3,041.7 | 2,768.2 | 2,498.8 | 2,388.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | (389.4) | 27.9 | 687.3 | 638.9 | 582.2 | 453.7 | 324.6 | 224.2 | 147.8 | 106.1 | 34.4 | 0.4 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | (394.5) | (398.7) | (340.1) | (319.0) | (253.3) | (247.0) | (271.7) | (144.8) | (81.8) | (37.7) | (23.7) | 28.2 | - | - |
| Treasury Stock | 539.8 | 103.2 | 98.3 | 95.4 | 91.1 | 87.0 | 81.6 | 79.3 | 76.4 | 73.4 | 66.6 | 61.8 | 51.9 | 48.5 | 45.2 | 44.7 | 43.9 | - |
| Minority Interest | 8.6 | 9.0 | 9.0 | 9.3 | 11.6 | 11.0 | 12.5 | 12.4 | 11.9 | 11.1 | 11.1 | 10.3 | 9.0 | 10.9 | 10.8 | 11.6 | - | - |
| Total Stockholders Equity | - | - | - | - | 322.9 | 788.0 | 1,435.8 | 1,396.2 | 1,393.8 | 1,261.8 | 1,099.7 | 1,112.8 | 1,093.4 | 1,084.1 | 1,012.9 | 1,021.5 | 914.6 | 824.2 |
| Total Equity | - | - | - | - | 334.5 | 799.0 | 1,448.3 | 1,408.6 | 1,405.7 | 1,273.0 | 1,110.8 | 1,123.1 | 1,102.4 | 1,095.0 | 1,023.6 | 1,033.2 | 914.6 | 824.2 |
| - |
| - |
| Net debt | - | - | - | - | 1,793.2 | 1,739.9 | 1,289.6 | 1,354.4 | 1,264.9 | 1,226.9 | 1,192.8 | 1,152.7 | 1,232.9 | 1,021.3 | 1,050.8 | 1,067.4 | - | - |
| Working Capital | - | - | - | - | 105.3 | 286.3 | (73.8) | 84.3 | 188.7 | 233.1 | 275.4 | 326.6 | 333.9 | 507.0 | 322.1 | 305.1 | - | - |
| Book Value | - | - | - | - | 322.9 | 788.0 | 1,435.8 | 1,396.2 | 1,393.8 | 1,261.8 | 1,099.7 | 1,112.8 | 1,093.4 | 1,084.1 | 1,012.9 | 1,021.5 | 914.6 | 824.2 |
| Tangible Book Value | - | - | - | - | (1,236.7) | (780.1) | (169.3) | (211.0) | (227.0) | (336.0) | (487.5) | (512.6) | (550.8) | (397.5) | (474.7) | (430.6) | (544.7) | - |
| 695.1 |
| 568.6 |
| 707.3 |
| 543.0 |
| 595.9 |
| 512.8 |
| 655.3 |
| 825.7 |
| 571.8 |
| 479.4 |
| 488.3 |
| 482.8 |
| 511.4 |
| 425.2 |
| 426.2 |
| 366.8 |
| 504.7 |
| 474.0 |
| 522.5 |
| 469.4 |
| 504.2 |
| 584.3 |
| 561.2 |
| 527.1 |
| 583.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 631.9 | 695.1 | 568.6 | 707.3 | 543.0 | 595.9 | 512.8 | 655.3 | 825.7 | 571.8 | 479.4 | 488.3 | 482.8 | 511.4 | 425.2 | 426.2 | 366.8 | 504.7 | 474.0 | 522.5 | 469.4 | 504.2 | 584.3 | 561.2 | 527.1 | 583.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 52.4 | 67.3 | 52.9 | 68.8 | 36.8 | 35.3 | 23.7 | 25.3 | 24.6 | 23.5 | 51.6 | 83.7 | 66.9 | 104.0 | 85.1 | 95.1 | 76.8 | 80.3 | 78.2 | 89.3 | 82.7 | 72.4 | 69.4 | 75.0 | 62.5 | 80.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.6 | 20.3 | 16.8 | 15.5 | 15.2 | 14.4 | 12.2 | 12.6 | 15.2 | 15.6 | 18.0 | 21.7 | 19.3 | 21.8 | 18.1 | 19.3 | 16.3 | 17.7 | 17.1 | 17.5 | 16.8 | 18.4 | 17.4 | 17.0 | 15.5 | 16.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 51.6 | 45.3 | 35.0 | 36.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 800.9 | 873.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,415.8 | 3,368.8 | 3,365.5 | 3,387.2 | 3,348.8 | 3,403.1 | 3,253.0 | 3,256.2 | 3,270.6 | 3,348.2 | 3,263.0 | 3,261.8 | 3,213.5 | 3,404.2 | 3,352.1 | 3,362.8 | 3,387.5 | 3,328.6 | 3,268.7 | 3,192.5 | 3,137.5 | 3,059.8 | 2,935.2 | 2,881.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,132.1 | 2,093.8 | 2,066.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,260.0 | 1,296.0 | 1,349.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,247.6 | 1,245.8 | 1,246.5 | 1,245.3 | 1,243.0 | 1,239.6 | 1,245.5 | 1,243.9 | 1,248.8 | 1,251.0 | 1,249.0 | 1,255.9 | 1,253.3 | 1,250.9 | 1,249.2 | 1,251.3 | 1,256.9 | 1,248.8 | ||||||||||||||||||||||
| Intangible Assets | - | - | 300.4 | 300.5 | 300.5 | 300.5 | 301.2 | 301.5 | 302.3 | 302.8 | 303.0 | 303.9 | 304.2 | 304.6 | 309.1 | 309.8 | 310.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,144.0 | 1,180.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | 7.7 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 32.6 | 27.5 | 28.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,850.5 | 5,004.0 | 5,024.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22.0 | 25.7 | 27.2 | 24.3 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 217.9 | 219.4 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 628.4 | 725.8 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,473.5 | 2,474.9 | 2,476.6 | 2,476.3 | 2,477.3 | 2,478.6 | 2,476.7 | 2,377.2 | 2,366.4 | 2,117.3 | 1,869.8 | 1,771.3 | 1,771.7 | 1,772.0 | 1,772.3 | 1,772.6 | 1,774.5 | 1,774.8 | 1,775.3 | 1,780.4 | 1,782.0 | 1,782.1 | 1,782.5 | 1,782.4 | 1,786.5 | 1,786.6 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 987.6 | 1,023.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 340.5 | 342.8 | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 39.5 | 41.3 | 39.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 36.7 | 35.2 | 30.6 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,016.7 | 4,059.5 | 4,079.3 | |||||||||||||||||||||||
| Total Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,645.1 | 4,785.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (561.3) | (536.8) | (463.4) | (389.4) | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (362.9) | (371.0) | ||||||||||||||||||||||||
| Treasury Stock | 560.2 | 539.8 | 464.1 | 322.2 | 321.9 | 103.2 | 102.7 | 102.7 | 102.5 | 98.3 | 97.9 | 97.8 | 97.5 | 95.4 | 95.2 | 93.2 | 92.7 | 91.1 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.6 | 10.7 | 13.1 | 11.6 | ||||||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 194.8 | 208.0 | 286.3 | |||||||||||||||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 205.4 | 218.7 | 299.4 | 334.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,495.5 | 2,500.6 | 2,503.8 | 2,500.6 | 2,497.5 | 2,499.5 | 2,495.1 | 2,395.2 | 2,374.3 | 2,124.6 | 1,876.4 | 1,777.9 | 1,779.6 | 1,780.0 | 1,780.3 | 1,780.6 | 1,782.4 | 1,782.8 | 1,783.2 | 1,787.5 | 1,789.1 | 1,789.2 | 1,789.6 | 1,788.1 | 1,790.8 | 1,789.4 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,863.6 | 1,805.5 | 1,935.2 | 1,793.3 | 1,954.5 | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 172.5 | 147.2 | 74.2 | 105.3 | ||||||||||||||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 194.8 | 208.0 | 286.3 | 322.9 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1,363.5) | (1,353.1) | (1,281.4) | |||||||||||||||||||||||
| 35.9 |
| 34.7 |
| 31.4 |
| 34.4 |
| 34.4 |
| 22.3 |
| 13.4 |
| 37.2 |
| 20.9 |
| 21.1 |
| 11.9 |
| 15.1 |
| 21.5 |
| 20.7 |
| 19.4 |
| 16.5 |
| 17.0 |
| 19.3 |
| 33.9 |
| 15.8 |
| 18.0 |
| 16.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 719.8 |
| 874.4 |
| 669.2 |
| 719.7 |
| 754.8 |
| 892.7 |
| 984.0 |
| 744.7 |
| 587.7 |
| 635.0 |
| 594.8 |
| 662.6 |
| 544.5 |
| 559.0 |
| 485.4 |
| 628.2 |
| 591.7 |
| 657.6 |
| 590.3 |
| 618.4 |
| 707.9 |
| 676.3 |
| 626.9 |
| 699.2 |
| 1,985.9 |
| 1,930.0 |
| 1,894.6 |
| 1,815.5 |
| 1,788.0 |
| 1,707.2 |
| 1,653.5 |
| 1,612.2 |
| 1,613.0 |
| 1,580.6 |
| 1,545.2 |
| 1,489.0 |
| 1,571.0 |
| 1,531.7 |
| 1,545.0 |
| 1,551.8 |
| 1,500.5 |
| 1,477.0 |
| 1,435.5 |
| 1,408.2 |
| 1,355.2 |
| 1,322.1 |
| 1,290.2 |
| 1,382.9 |
| 1,435.5 |
| 1,492.6 |
| 1,533.3 |
| 1,615.1 |
| 1,615.1 |
| 1,602.7 |
| 1,658.3 |
| 1,735.2 |
| 1,682.4 |
| 1,716.6 |
| 1,724.5 |
| 1,833.1 |
| 1,820.5 |
| 1,817.7 |
| 1,835.7 |
| 1,828.1 |
| 1,791.6 |
| 1,757.0 |
| 1,828.1 |
| 1,704.5 |
| 1,613.1 |
| 1,590.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,250.1 |
| 1,255.2 |
| 1,249.2 |
| 1,253.8 |
| 1,249.4 |
| 1,266.9 |
| 1,268.6 |
| 1,283.4 |
| 1,281.4 |
| 1,286.5 |
| 1,276.8 |
| 1,276.3 |
| 1,276.8 |
| 1,281.2 |
| 1,283.9 |
| 1,284.1 |
| 1,294.3 |
| 1,292.9 |
| 1,265.8 |
| 1,263.0 |
| 1,262.4 |
| 1,263.1 |
| 310.8 |
| 312.0 |
| 313.0 |
| 313.1 |
| 314.2 |
| 315.6 |
| 317.1 |
| 318.7 |
| 321.8 |
| 322.7 |
| 324.2 |
| 325.0 |
| 330.9 |
| 330.9 |
| 332.5 |
| 335.2 |
| 336.8 |
| 335.7 |
| 335.0 |
| 333.8 |
| 334.9 |
| 336.2 |
| 337.6 |
| 1,201.6 |
| 1,230.8 |
| 1,220.9 |
| 1,229.6 |
| 1,246.1 |
| 1,278.2 |
| 1,286.2 |
| 1,315.5 |
| 1,338.1 |
| 1,383.1 |
| 1,384.0 |
| 1,429.5 |
| 1,443.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.5 |
| 15.1 |
| 8.9 |
| 9.4 |
| 8.5 |
| 8.9 |
| 7.9 |
| 9.0 |
| 4.0 |
| 4.1 |
| 4.1 |
| 4.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.2 |
| 22.3 |
| 27.0 |
| 31.6 |
| 31.1 |
| 33.2 |
| 36.0 |
| 38.2 |
| 36.2 |
| 39.1 |
| 39.1 |
| 41.1 |
| 38.9 |
| 41.1 |
| 47.4 |
| 47.5 |
| 41.6 |
| 39.8 |
| 40.4 |
| 41.0 |
| 39.5 |
| 37.6 |
| 42.3 |
| 41.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,230.6 |
| 5,078.6 |
| 5,212.8 |
| 5,297.0 |
| 5,562.9 |
| 5,802.6 |
| 5,690.1 |
| 5,632.9 |
| 5,828.0 |
| 5,751.6 |
| 5,902.2 |
| 5,790.7 |
| 4,481.8 |
| 4,397.6 |
| 4,455.2 |
| 4,413.5 |
| 4,470.9 |
| 4,371.7 |
| 4,354.5 |
| 4,383.3 |
| 4,306.6 |
| 4,176.6 |
| 4,215.7 |
| 20.3 |
| 20.9 |
| 18.5 |
| 18.1 |
| 8.0 |
| 7.3 |
| 6.6 |
| 6.6 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 5.7 |
| 4.2 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 219.4 |
| 217.1 |
| 215.1 |
| 211.5 |
| 206.8 |
| 208.6 |
| 216.4 |
| 213.1 |
| 213.9 |
| 217.4 |
| 215.0 |
| 215.1 |
| 211.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 645.6 |
| 769.1 |
| 642.8 |
| 651.7 |
| 594.5 |
| 606.4 |
| 623.9 |
| 596.1 |
| 600.4 |
| 708.8 |
| 639.8 |
| 700.2 |
| 657.0 |
| 474.7 |
| 391.4 |
| 439.8 |
| 387.3 |
| 468.9 |
| 392.7 |
| 405.9 |
| 439.5 |
| 443.2 |
| 347.2 |
| 426.3 |
| 1,044.1 |
| 1,078.3 |
| 1,070.4 |
| 1,085.5 |
| 1,107.5 |
| 1,138.1 |
| 1,137.8 |
| 1,167.0 |
| 1,186.4 |
| 1,223.5 |
| 1,230.2 |
| 1,274.6 |
| 1,284.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 346.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.8 |
| 38.1 |
| 45.2 |
| 39.3 |
| 79.5 |
| 103.9 |
| 152.3 |
| 157.9 |
| 141.8 |
| 152.5 |
| 162.7 |
| 148.7 |
| 155.6 |
| 142.3 |
| 141.3 |
| 134.7 |
| 121.8 |
| 144.7 |
| 149.4 |
| 144.2 |
| 135.0 |
| 156.9 |
| 142.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.1 |
| 40.8 |
| 52.2 |
| 60.5 |
| 74.6 |
| 62.5 |
| 63.0 |
| 64.7 |
| 44.0 |
| 43.9 |
| 40.1 |
| 32.0 |
| 50.3 |
| 47.8 |
| 48.1 |
| 45.4 |
| 42.0 |
| 44.9 |
| 45.9 |
| 44.1 |
| 44.3 |
| 46.6 |
| 47.9 |
| 4,127.0 |
| 4,120.8 |
| 4,163.4 |
| 4,178.5 |
| 4,157.5 |
| 4,160.3 |
| 3,995.2 |
| 3,766.9 |
| 3,670.9 |
| 3,615.4 |
| 3,674.3 |
| 3,670.0 |
| 2,551.0 |
| 2,536.7 |
| 2,551.6 |
| 2,554.1 |
| 2,596.3 |
| 2,627.2 |
| 2,613.2 |
| 2,610.8 |
| 2,590.4 |
| 2,595.8 |
| 2,589.3 |
| 4,724.9 |
| 4,896.1 |
| 4,763.8 |
| 4,815.1 |
| 4,773.2 |
| 4,764.0 |
| 4,784.2 |
| 4,591.3 |
| 4,367.3 |
| 4,379.7 |
| 4,255.2 |
| 4,374.5 |
| 4,327.0 |
| 3,025.7 |
| 2,928.0 |
| 2,991.4 |
| 2,941.5 |
| 3,065.2 |
| 3,019.8 |
| 3,019.1 |
| 3,050.3 |
| 3,033.7 |
| 2,943.0 |
| 3,015.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (395.1) |
| (317.3) |
| (174.9) |
| 27.9 |
| 267.2 |
| 414.8 |
| 585.2 |
| 687.3 |
| 748.6 |
| 757.2 |
| 696.3 |
| 686.5 |
| 704.6 |
| 691.9 |
| 647.3 |
| 582.2 |
| 521.1 |
| 516.8 |
| 499.5 |
| 453.7 |
| 408.2 |
| 374.1 |
| (360.6) |
| (394.5) |
| (402.4) |
| (391.2) |
| (401.3) |
| (398.7) |
| (414.4) |
| (422.1) |
| (421.9) |
| (340.1) |
| (349.4) |
| (322.6) |
| (321.6) |
| (319.0) |
| (320.2) |
| (309.3) |
| (252.9) |
| (253.3) |
| (242.9) |
| (252.0) |
| (233.5) |
| (247.0) |
| (238.7) |
| (235.0) |
| 87.0 |
| 87.0 |
| 87.0 |
| 87.0 |
| 84.4 |
| 84.4 |
| 84.3 |
| 81.6 |
| 81.5 |
| 81.5 |
| 81.2 |
| 79.3 |
| 79.3 |
| 79.3 |
| 79.0 |
| 76.4 |
| 76.4 |
| 76.3 |
| 76.1 |
| 73.4 |
| 73.4 |
| 73.4 |
| 10.8 |
| 10.6 |
| 10.4 |
| 11.0 |
| 11.4 |
| 11.9 |
| 12.3 |
| 12.5 |
| 12.7 |
| 12.4 |
| 11.8 |
| 12.4 |
| 12.8 |
| 12.4 |
| 12.0 |
| 11.9 |
| 12.0 |
| 11.9 |
| 11.3 |
| 11.1 |
| 12.1 |
| 11.6 |
| 322.9 |
| 304.1 |
| 387.2 |
| 513.6 |
| 788.0 |
| 1,007.0 |
| 1,086.9 |
| 1,253.3 |
| 1,435.8 |
| 1,483.7 |
| 1,515.3 |
| 1,451.9 |
| 1,443.7 |
| 1,456.8 |
| 1,451.4 |
| 1,459.9 |
| 1,393.8 |
| 1,339.8 |
| 1,323.5 |
| 1,321.7 |
| 1,261.8 |
| 1,221.5 |
| 1,188.5 |
| 314.8 |
| 397.7 |
| 523.8 |
| 798.9 |
| 1,018.4 |
| 1,098.8 |
| 1,265.6 |
| 1,448.3 |
| 1,496.5 |
| 1,527.7 |
| 1,463.8 |
| 1,456.1 |
| 1,469.5 |
| 1,463.8 |
| 1,472.0 |
| 1,405.7 |
| 1,351.8 |
| 1,335.4 |
| 1,333.0 |
| 1,273.0 |
| 1,233.6 |
| 1,200.1 |
| 1,903.7 |
| 1,982.3 |
| 1,739.9 |
| 1,548.6 |
| 1,552.9 |
| 1,397.0 |
| 1,289.6 |
| 1,296.9 |
| 1,268.6 |
| 1,355.1 |
| 1,354.4 |
| 1,415.6 |
| 1,278.1 |
| 1,309.2 |
| 1,264.9 |
| 1,319.6 |
| 1,285.0 |
| 1,205.3 |
| 1,226.9 |
| 1,263.7 |
| 1,205.8 |
| 26.5 |
| 68.0 |
| 160.3 |
| 286.3 |
| 360.1 |
| 148.6 |
| (12.8) |
| (73.8) |
| (45.0) |
| (37.6) |
| (112.5) |
| 84.3 |
| 94.0 |
| 188.4 |
| 204.4 |
| 188.7 |
| 197.7 |
| 212.5 |
| 268.4 |
| 233.1 |
| 279.7 |
| 272.8 |
| 304.1 |
| 387.2 |
| 513.6 |
| 788.0 |
| 1,007.0 |
| 1,086.9 |
| 1,253.3 |
| 1,435.8 |
| 1,483.7 |
| 1,515.3 |
| 1,451.9 |
| 1,443.7 |
| 1,456.8 |
| 1,451.4 |
| 1,459.9 |
| 1,393.8 |
| 1,339.8 |
| 1,323.5 |
| 1,321.7 |
| 1,261.8 |
| 1,221.5 |
| 1,188.5 |
| (1,236.7) |
| (1,258.0) |
| (1,181.0) |
| (1,048.7) |
| (780.1) |
| (558.0) |
| (497.1) |
| (333.9) |
| (169.3) |
| (120.3) |
| (95.5) |
| (149.8) |
| (163.5) |
| (151.0) |
| (162.2) |
| (159.2) |
| (227.0) |
| (290.2) |
| (304.4) |
| (277.9) |
| (336.0) |
| (377.1) |
| (412.3) |