| (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 | 340.8 | 444.6 | 523.1 | 268.8 | 335.9 | 172.4 | 153.7 | 146.2 | 176.6 | 112.9 | 101.8 | 18.8 | 44.2 | 373.2 | 407.0 | 272.4 | 72.7 | ||
| Restricted Cash | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 2.4 | 2.4 | 2.7 | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 340.8 | 444.6 | 523.1 | 268.8 | 335.9 | 172.4 | 153.7 | 146.2 | 176.6 | 112.9 | 101.8 | 18.8 | 44.2 | 373.2 | 407.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 5,548.9 | 5,498.0 | 5,543.2 | 5,191.9 | 5,012.1 | 4,745.0 | 4,619.1 | 4,134.0 | 4,117.4 | 4,369.5 | 3,611.3 | 3,419.7 | 3,201.1 | 3,441.1 | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.3 | 1.2 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 5,548.9 | 5,498.0 | 5,543.2 | 5,191.9 | 5,012.1 | 4,745.0 | 4,619.1 | 4,134.0 | 4,117.4 | 4,369.5 | 3,611.3 | 3,419.7 | 3,201.1 | 3,441.1 | - | - | |||
| (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 | 357.2 | 340.8 | 408.5 | 426.9 | 525.7 | 444.6 | 544.2 | 561.1 | 556.7 | 523.1 | 526.2 | 263.2 | 302.0 | 268.8 | 281.0 | |||||||||||||||||||||||||
| 8.7 |
| 5.8 |
| - |
| - |
| - |
| 272.4 |
| 72.7 |
| 8.7 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 7.0 | 6.8 | 7.0 | 7.1 | 2.5 | 2.4 | 2.4 | 1.1 | 1.2 | 1.1 | 1.4 | 1.4 | 5,516.9 | 5,482.1 | 5,606.4 | 5,756.8 | 5,698.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 0.0 | 23.8 | 16.0 | 48.0 | 46.6 | 47.4 | 42.4 | 111.0 | 107.7 | 144.3 | 164.6 | 171.4 | 182.9 | 149.5 | 117.1 | 110.9 | 97.1 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 4.7 | 2.5 | 3.0 | 3.5 | 4.2 | 5.1 | 6.4 | 3.3 | 4.3 | 5.1 | 4.5 | 3.5 | 3.7 | 4.7 | 6.4 | 9.4 | 11.7 | - | - |
| Operating Lease Right Of Use Assets | 7.4 | 7.4 | 7.4 | 7.5 | 7.5 | 7.5 | 7.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,288.2 | 9,403.7 | 9,644.2 | 9,747.4 | 9,354.0 | 9,250.8 | 9,349.3 | 8,261.7 | 8,292.6 | 7,613.7 | 6,066.2 | 5,939.0 | 5,847.8 | 6,103.8 | 6,231.6 | 6,279.3 | 6,059.9 | - | - |
| - |
| - |
| - |
| 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 | 5,813.3 | 5,745.5 | 5,798.8 | 5,471.7 | 5,367.5 | 5,254.8 | 4,978.4 | 4,413.3 | 4,390.6 | 4,599.6 | 3,784.6 | 3,625.2 | 3,480.6 | 3,713.3 | 3,915.6 | 3,980.1 | 3,767.5 | - | - |
| 1.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,505.4) | (1,394.4) | (1,290.7) | (1,119.7) | (1,035.8) | (904.5) | (758.6) | (935.6) | (879.8) | (820.7) | (772.7) | (706.7) | (634.4) | (574.2) | (508.7) | (447.7) | (372.1) | - | - |
| Accumulated Other Comprehensive Income | 11.5 | 54.9 | 115.9 | 187.1 | (38.8) | (148.0) | (17.5) | 53.9 | 43.1 | 15.2 | (9.3) | (30.1) | (50.6) | (83.0) | (89.2) | (58.8) | (126.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1,570.4 | 1,599.6 | 1,625.5 | 1,713.4 | 1,570.5 | 1,558.9 | 1,658.9 | 1,446.1 | 1,464.5 | 1,092.9 | 355.3 | 370.3 | 396.8 | 410.8 | 450.8 | 472.1 | 499.0 | - | - |
| Total Stockholders Equity | 1,904.6 | 2,058.6 | 2,219.9 | 2,562.4 | 2,416.1 | 2,437.1 | 2,712.1 | 2,402.3 | 2,437.5 | 1,921.1 | 1,926.2 | 1,943.5 | 1,970.4 | 1,979.7 | 1,865.1 | 1,827.1 | 1,793.4 | 2,280.2 | 2,623.6 |
| Total Equity | 3,474.9 | 3,658.2 | 3,845.4 | 4,275.8 | 3,986.6 | 3,996.0 | 4,370.9 | 3,848.4 | 3,902.0 | 3,014.1 | 2,281.5 | 2,313.7 | 2,367.2 | 2,390.5 | 2,316.0 | 2,299.2 | 2,292.4 | 2,280.2 | 2,623.6 |
| - |
| - |
| - |
| Net debt | 5,208.1 | 5,053.4 | 5,020.1 | 4,923.1 | 4,676.2 | 4,572.6 | 4,465.4 | 3,987.8 | 3,940.7 | 4,256.6 | 3,509.5 | 3,400.8 | 3,156.9 | 3,067.9 | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,904.6 | 2,058.6 | 2,219.9 | 2,562.4 | 2,416.1 | 2,437.1 | 2,712.1 | 2,402.3 | 2,437.5 | 1,921.1 | 1,926.2 | 1,943.5 | 1,970.4 | 1,979.7 | 1,865.1 | 1,827.1 | 1,793.4 | 2,280.2 | 2,623.6 |
| Tangible Book Value | 1,899.8 | 2,056.2 | 2,216.9 | 2,558.9 | 2,411.9 | 2,432.0 | 2,705.7 | 2,399.1 | 2,433.2 | 1,916.0 | 1,921.7 | 1,939.9 | 1,966.7 | 1,974.9 | 1,858.7 | 1,817.7 | 1,781.7 | - | - |
| 271.0 |
| 337.3 |
| 335.9 |
| 350.5 |
| 330.9 |
| 184.3 |
| 172.4 |
| 202.2 |
| 176.4 |
| 174.7 |
| 153.7 |
| 181.5 |
| 304.0 |
| 149.7 |
| 146.2 |
| 172.4 |
| 170.4 |
| 183.6 |
| 176.6 |
| 167.7 |
| 173.2 |
| 85.5 |
| 112.9 |
| 158.4 |
| 77.2 |
| Restricted Cash | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 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 | 0.2 | 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 | 0.2 | 0.2 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 357.2 | 340.8 | 408.5 | 426.9 | 525.7 | 444.6 | 544.2 | 561.1 | 556.7 | 523.1 | 526.2 | 263.2 | 302.0 | 268.8 | 281.0 | 271.0 | 337.3 | 335.9 | 350.5 | 330.9 | 184.3 | 172.4 | 202.2 | 176.4 | 174.7 | 153.7 | 181.5 | 304.0 | 149.7 | 146.2 | 172.4 | 170.4 | 183.6 | 176.6 | 167.7 | 173.2 | 85.5 | 112.9 | 158.4 | 77.2 |
| 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 | 7.1 | 7.0 | 6.9 | 6.9 | 6.8 | 6.8 | 6.8 | 6.9 | 6.9 | 7.0 | 7.0 | 7.1 | 7.1 | 7.1 | 2.4 | 2.4 | 2.4 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | 0.0 | 0.0 | 0.0 | 23.8 | 23.1 | 25.2 | 25.0 | 16.0 | 48.0 | 48.0 | 47.3 | 48.0 | 48.8 | 48.0 | 47.9 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 4.4 | 4.7 | 5.0 | 5.5 | 7.3 | 2.5 | 2.6 | 2.7 | 2.8 | 3.0 | 3.1 | 3.2 | 3.4 | 3.5 | 3.7 | 3.8 | 4.0 | 4.2 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,304.5 | 9,288.2 | 9,385.3 | 9,433.5 | 9,578.0 | 9,403.7 | 9,451.8 | 9,563.7 | 9,637.1 | 9,644.2 | 9,846.1 | 9,614.9 | 9,677.7 | 9,747.4 | 9,805.7 | 9,706.6 | ||||||||||||||||||||||||
| 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 | 5,567.3 | 5,548.9 | 5,560.8 | 5,562.7 | 5,635.2 | 5,498.0 | 5,513.1 | 5,546.4 | 5,544.5 | 5,543.2 | 5,541.8 | 5,264.7 | 5,193.0 | 5,191.9 | 5,190.6 | 5,188.9 | 5,013.9 | 5,012.1 | 5,012.3 | 4,969.7 | 4,776.0 | 4,745.0 | 4,708.3 | 4,666.6 | 4,620.2 | 4,619.1 | 4,177.0 | 4,304.9 | 4,129.3 | 4,134.0 | 4,122.3 | 4,106.5 | 4,098.9 | 4,117.4 | 4,048.8 | 4,314.1 | 4,391.4 | 4,369.5 | 4,401.9 | 4,280.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,873.3 | 5,813.3 | 5,861.7 | 5,842.1 | 5,924.1 | 5,745.5 | 5,794.3 | 5,800.7 | 5,820.2 | 5,798.8 | 5,838.6 | 5,540.5 | 5,493.9 | 5,471.7 | 5,508.0 | 5,477.6 | ||||||||||||||||||||||||
| 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 | 1.8 | 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 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | 1.5 | 1.5 | 1.5 | 1.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,539.7) | (1,505.4) | (1,466.7) | (1,424.1) | (1,386.4) | (1,394.4) | (1,361.7) | (1,334.5) | (1,313.6) | (1,290.7) | (1,218.5) | (1,173.4) | (1,134.5) | (1,119.7) | (1,110.6) | (1,084.3) | (1,059.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 12.3 | 11.5 | 16.8 | 24.9 | 34.5 | 54.9 | 53.7 | 100.6 | 119.0 | 115.9 | 169.8 | 174.9 | 151.1 | 187.1 | 199.6 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1,559.7 | 1,570.4 | 1,575.3 | 1,592.3 | 1,607.5 | 1,599.6 | 1,567.7 | 1,599.3 | 1,614.3 | 1,625.5 | 1,670.2 | 1,686.9 | 1,688.6 | 1,713.4 | 1,714.0 | 1,693.9 | 1,607.8 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,871.4 | 1,904.6 | 1,948.4 | 1,999.2 | 2,046.4 | 2,058.6 | 2,089.8 | 2,163.7 | 2,202.6 | 2,219.9 | 2,337.3 | 2,387.4 | 2,495.2 | 2,562.4 | 2,583.7 | 2,535.0 | ||||||||||||||||||||||||
| Total Equity | 3,431.1 | 3,474.9 | 3,523.6 | 3,591.4 | 3,653.9 | 3,658.2 | 3,657.5 | 3,763.0 | 3,816.9 | 3,845.4 | 4,007.5 | 4,074.3 | 4,183.8 | 4,275.8 | 4,297.7 | 4,229.0 | 4,125.7 | 3,986.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,567.3 | 5,548.9 | 5,560.8 | 5,562.7 | 5,635.2 | 5,498.0 | 5,513.1 | 5,546.4 | 5,544.5 | 5,543.2 | 5,541.8 | 5,264.7 | 5,193.0 | 5,191.9 | 5,190.6 | 5,188.9 | 5,013.9 | 5,012.1 | 5,012.3 | 4,969.7 | 4,776.0 | 4,745.0 | 4,708.3 | 4,666.6 | 4,620.2 | 4,619.1 | 4,177.0 | 4,304.9 | 4,129.3 | 4,134.0 | 4,122.3 | 4,106.5 | 4,098.9 | 4,117.4 | 4,048.8 | 4,314.1 | 4,391.4 | 4,369.5 | 4,401.9 | 4,280.9 |
| Net debt | 5,210.0 | 5,208.1 | 5,152.3 | 5,135.8 | 5,109.5 | 5,053.4 | 4,968.9 | 4,985.3 | 4,987.8 | 5,020.1 | 5,015.6 | 5,001.5 | 4,891.0 | 4,923.1 | 4,909.6 | 4,917.9 | 4,676.6 | 4,676.2 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 1,871.4 | 1,904.6 | 1,948.4 | 1,999.2 | 2,046.4 | 2,058.6 | 2,089.8 | 2,163.7 | 2,202.6 | 2,219.9 | 2,337.3 | 2,387.4 | 2,495.2 | 2,562.4 | 2,583.7 | 2,535.0 | 2,517.9 | 2,416.1 | ||||||||||||||||||||||
| Tangible Book Value | 1,867.0 | 1,899.8 | 1,943.3 | 1,993.7 | 2,039.1 | 2,056.2 | 2,087.2 | 2,161.0 | 2,199.8 | 2,216.9 | 2,334.2 | 2,384.2 | 2,491.8 | 2,558.9 | 2,580.1 | 2,531.2 | 2,514.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.2 |
| 2.3 |
| 2.3 |
| 2.4 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.4 |
| 2.3 |
| 2.4 |
| 2.4 |
| 1.1 |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.6 |
| 46.7 |
| 47.1 |
| 47.2 |
| 47.4 |
| 47.6 |
| 47.7 |
| 48.3 |
| 42.4 |
| 102.3 |
| 106.0 |
| 105.5 |
| 111.0 |
| 118.3 |
| 109.8 |
| 110.1 |
| 107.7 |
| 105.0 |
| 107.1 |
| 142.7 |
| 144.3 |
| 144.9 |
| 146.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 4.6 |
| 4.9 |
| 5.1 |
| 5.4 |
| 5.7 |
| 6.1 |
| 6.4 |
| 2.9 |
| 3.0 |
| 3.1 |
| 3.3 |
| 3.5 |
| 3.7 |
| 4.0 |
| 4.3 |
| 4.6 |
| 4.7 |
| 4.8 |
| 5.1 |
| 5.0 |
| 4.4 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,440.3 |
| 9,354.0 |
| 9,382.9 |
| 9,373.4 |
| 9,249.7 |
| 9,250.8 |
| 9,289.4 |
| 9,271.4 |
| 9,313.1 |
| 9,349.3 |
| 8,520.9 |
| 8,677.7 |
| 8,215.9 |
| 8,261.7 |
| 8,347.8 |
| 8,318.0 |
| 8,323.9 |
| 8,292.6 |
| 8,113.2 |
| 7,955.4 |
| 7,586.7 |
| 7,613.7 |
| 7,645.3 |
| 7,258.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,314.6 |
| 5,367.5 |
| 5,428.2 |
| 5,394.2 |
| 5,229.2 |
| 5,254.8 |
| 5,289.0 |
| 5,227.0 |
| 5,183.3 |
| 4,978.4 |
| 4,536.8 |
| 4,625.4 |
| 4,427.7 |
| 4,413.3 |
| 4,424.2 |
| 4,387.7 |
| 4,397.4 |
| 4,390.6 |
| 4,326.1 |
| 4,564.9 |
| 4,635.4 |
| 4,599.6 |
| 4,678.2 |
| 4,544.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,035.8) |
| (1,006.0) |
| (975.0) |
| (942.0) |
| (904.5) |
| (873.1) |
| (827.7) |
| (780.6) |
| (758.6) |
| (988.0) |
| (964.9) |
| (953.3) |
| (935.6) |
| (917.0) |
| (905.1) |
| (894.3) |
| (879.8) |
| (867.0) |
| (853.6) |
| (836.9) |
| (820.7) |
| (805.5) |
| (804.1) |
| 124.8 |
| 83.0 |
| (38.8) |
| (79.5) |
| (93.3) |
| (97.3) |
| (148.0) |
| (167.6) |
| (179.5) |
| (165.9) |
| (17.5) |
| (48.9) |
| (25.9) |
| 30.9 |
| 53.9 |
| 94.6 |
| 87.5 |
| 74.0 |
| 43.1 |
| 22.5 |
| 20.9 |
| 22.9 |
| 15.2 |
| (23.7) |
| (37.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,570.5 |
| 1,550.3 |
| 1,557.8 |
| 1,570.2 |
| 1,558.9 |
| 1,552.8 |
| 1,563.4 |
| 1,587.9 |
| 1,658.9 |
| 1,533.2 |
| 1,557.2 |
| 1,426.5 |
| 1,446.1 |
| 1,466.5 |
| 1,468.5 |
| 1,467.6 |
| 1,464.5 |
| 1,351.2 |
| 1,263.5 |
| 1,086.8 |
| 1,092.9 |
| 1,074.9 |
| 888.1 |
| 2,517.9 |
| 2,416.1 |
| 2,404.4 |
| 2,421.4 |
| 2,450.3 |
| 2,437.1 |
| 2,447.5 |
| 2,481.0 |
| 2,541.8 |
| 2,712.1 |
| 2,450.9 |
| 2,495.2 |
| 2,361.7 |
| 2,402.3 |
| 2,457.1 |
| 2,461.7 |
| 2,458.9 |
| 2,437.5 |
| 2,435.9 |
| 2,127.1 |
| 1,864.5 |
| 1,921.1 |
| 1,892.2 |
| 1,825.6 |
| 3,954.7 |
| 3,979.1 |
| 4,020.5 |
| 3,996.0 |
| 4,000.4 |
| 4,044.3 |
| 4,129.7 |
| 4,370.9 |
| 3,984.1 |
| 4,052.4 |
| 3,788.2 |
| 3,848.4 |
| 3,923.5 |
| 3,930.3 |
| 3,926.5 |
| 3,902.0 |
| 3,787.1 |
| 3,390.5 |
| 2,951.3 |
| 3,014.1 |
| 2,967.0 |
| 2,713.7 |
| 4,661.8 |
| 4,638.7 |
| 4,591.7 |
| 4,572.6 |
| 4,506.1 |
| 4,490.2 |
| 4,445.5 |
| 4,465.4 |
| 3,995.5 |
| 4,001.0 |
| 3,979.5 |
| 3,987.8 |
| 3,949.9 |
| 3,936.1 |
| 3,915.3 |
| 3,940.7 |
| 3,881.1 |
| 4,141.0 |
| 4,305.9 |
| 4,256.6 |
| 4,243.4 |
| 4,203.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,404.4 |
| 2,421.4 |
| 2,450.3 |
| 2,437.1 |
| 2,447.5 |
| 2,481.0 |
| 2,541.8 |
| 2,712.1 |
| 2,450.9 |
| 2,495.2 |
| 2,361.7 |
| 2,402.3 |
| 2,457.1 |
| 2,461.7 |
| 2,458.9 |
| 2,437.5 |
| 2,435.9 |
| 2,127.1 |
| 1,864.5 |
| 1,921.1 |
| 1,892.2 |
| 1,825.6 |
| 2,411.9 |
| 2,400.0 |
| 2,416.8 |
| 2,445.4 |
| 2,432.0 |
| 2,442.1 |
| 2,475.2 |
| 2,535.7 |
| 2,705.7 |
| 2,448.0 |
| 2,492.2 |
| 2,358.6 |
| 2,399.1 |
| 2,453.6 |
| 2,458.0 |
| 2,454.9 |
| 2,433.2 |
| 2,431.3 |
| 2,122.4 |
| 1,859.7 |
| 1,916.0 |
| 1,887.2 |
| 1,821.2 |