| (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 | 501.8 | 750.5 | 244.1 | 43.7 | 305.6 | 341.4 | 196.8 | 169.2 | 261.9 | - | - | - | - | - | - | - | - | ||
| Restricted Cash | 479.0 | 492.3 | 15.0 | 5.1 | 5.9 | 17.6 | 30.9 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 501.8 | 750.5 | 244.1 | 43.7 | 305.6 | 341.4 | 196.8 | 169.2 | 261.9 | - | - | - | - | - | - | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 491.5 | 457.2 | 546.7 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 9,706.9 | 9,512.6 | 9,203.9 | 8,879.5 | 8,420.2 | 8,168.9 | 7,875.2 | 7,489.3 | 7,013.5 | 7,047.8 | 6,717.0 | 6,399.7 | 6,057.9 | 5,720.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 219.1 | 203.5 | 198.9 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,285.0 | 2,690.4 | 2,825.9 | 2,385.0 | 2,321.9 | 2,119.1 | 1,964.4 | 1,879.6 | 1,683.8 | 1,619.0 | 1,578.4 | 1,506.5 | 1,492.9 | 1,422.9 | 1,340.1 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,410.0 | 2,799.6 | 2,842.4 | 2,385.0 | 2,321.9 | 2,119.1 | 1,964.4 | 1,879.6 | 1,683.8 | 1,619.0 | 1,578.4 | 1,506.5 | 1,492.9 | 1,422.9 | 1,340.1 | 1,364.9 | |||
| (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 | 452.8 | 501.8 | 548.2 | 154.3 | 629.3 | 750.5 | 827.0 | 215.6 | 258.3 | 679.5 | 667.1 | 314.3 | 315.3 | 199.9 | 175.3 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 306.0 | 380.4 | 331.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,884.6 | 2,134.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 5,384.3 |
| 5,203.5 |
| 5,034.1 |
| - |
| - |
| Accumulated Depreciation | 3,518.5 | 3,378.3 | 3,240.8 | 3,192.5 | 3,028.1 | 2,903.1 | 2,765.6 | 2,659.2 | 2,553.3 | 2,444.3 | 2,339.3 | 2,251.0 | 2,192.4 | 2,125.3 | 2,049.8 | 2,037.6 | 1,945.5 | - | - |
| Property,Plant & Equipment Net | 6,188.4 | 6,134.3 | 5,963.1 | 5,687.0 | 5,392.1 | 5,265.7 | 5,109.6 | 4,830.1 | 4,460.2 | 4,603.5 | 4,377.7 | 4,148.8 | 3,865.5 | 3,594.8 | 3,334.5 | 3,165.9 | 3,088.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 56.6 | 66.6 | 79.7 | 115.7 | 122.4 | 153.1 | 199.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 316.0 | 261.5 | 202.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | 7,038.3 | 6,797.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,922.9 | 8,931.4 | 7,677.4 | 16,284.2 | 15,822.6 | 15,004.0 | 13,745.3 | 13,104.1 | 12,534.2 | 11,882.0 | 11,782.0 | 11,177.1 | 10,340.9 | 10,149.1 | 9,594.5 | 9,087.4 | 8,925.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 125.0 | 109.2 | 16.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | 64.7 | 63.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 410.5 | 430.8 | 403.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,427.7 | 1,324.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,364.9 |
| 1,364.8 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 43.3 | 56.5 | 70.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | 0.0 | 402.2 | 262.5 | 384.8 | 395.1 | 379.3 | 372.5 | 388.4 | 728.8 | - | 633.6 | 529.3 | 439.3 | - | - | - | - | - |
| Pension Obligations | 23.7 | 23.2 | 78.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 203.3 | 243.0 | 247.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 5,889.2 | 6,093.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,317.0 | 7,418.0 | 14,864.7 | 14,047.5 | 13,397.5 | 12,632.2 | 11,430.7 | 10,907.5 | 10,402.5 | 10,324.5 | 9,820.1 | 9,360.3 | 8,578.7 | 8,521.0 | 8,031.5 | 7,567.4 | 7,449.1 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (665.6) | (788.9) | 926.7 | 845.8 | 757.9 | 660.4 | 622.0 | 543.6 | 476.8 | 439.0 | 324.8 | 296.7 | 255.0 | 215.9 | 198.4 | 178.7 | 181.0 | - | - |
| Accumulated Other Comprehensive Income | 3.3 | 3.5 | (289.4) | (336.0) | (52.5) | (1.3) | (20.0) | (50.6) | (41.9) | (33.1) | (26.3) | (27.4) | (16.8) | (26.4) | (19.1) | (12.5) | (7.7) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,605.9 | 1,479.1 | 2,344.8 | 2,202.5 | 2,390.9 | 2,337.5 | 2,280.3 | 2,162.3 | 2,097.4 | 2,066.8 | 1,927.6 | 1,790.6 | 1,726.4 | 1,593.0 | 1,528.7 | 1,480.4 | 1,438.4 | 1,389.5 | 1,275.4 |
| Total Equity | 1,605.9 | 1,479.1 | 2,344.8 | 2,202.5 | 2,390.9 | 2,337.5 | 2,280.3 | 2,162.3 | 2,097.4 | 2,066.8 | 1,927.6 | 1,790.6 | 1,726.4 | 1,593.0 | 1,528.7 | 1,483.6 | 1,441.6 | 1,389.5 | 1,275.4 |
| 1,364.8 |
| - |
| - |
| Net debt | 1,908.2 | 2,049.0 | 2,598.3 | 2,341.3 | 2,016.4 | 1,777.7 | 1,767.6 | 1,710.4 | 1,421.9 | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 456.8 | 809.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,605.9 | 1,479.1 | 2,344.8 | 2,202.5 | 2,390.9 | 2,337.5 | 2,280.3 | 2,162.3 | 2,097.4 | 2,066.8 | 1,927.6 | 1,790.6 | 1,726.4 | 1,593.0 | 1,528.7 | 1,480.4 | 1,438.4 | 1,389.5 | 1,275.4 |
| Tangible Book Value | - | - | 2,262.7 | 2,120.3 | 2,308.7 | 2,255.3 | 2,198.1 | 2,080.1 | 2,015.2 | 1,984.6 | 1,845.5 | 1,708.4 | 1,644.2 | 1,510.8 | 1,446.5 | 1,398.2 | 1,356.2 | - | - |
| 159.7 |
| 301.7 |
| 305.6 |
| 227.9 |
| 247.4 |
| 277.6 |
| 341.4 |
| 193.1 |
| 574.5 |
| 205.5 |
| 196.8 |
| 177.0 |
| 198.5 |
| 186.4 |
| 169.2 |
| 172.1 |
| 254.7 |
| 244.8 |
| 261.9 |
| 202.2 |
| 210.4 |
| 234.2 |
| 278.5 |
| 284.4 |
| 257.2 |
| Restricted Cash | 479.0 | 479.0 | 479.0 | 482.6 | 482.5 | 492.3 | 13.6 | 16.4 | 17.5 | 15.0 | 15.2 | 5.1 | 4.2 | 5.1 | 3.9 | 5.4 | 5.9 | 5.9 | 9.4 | 10.6 | 14.1 | 17.6 | 21.9 | 29.4 | 30.9 | 30.9 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 452.8 | 501.8 | 548.2 | 154.3 | 629.3 | 750.5 | 827.0 | 215.6 | 258.3 | 679.5 | 667.1 | 314.3 | 315.3 | 199.9 | 175.3 | 159.7 | 301.7 | 305.6 | 227.9 | 247.4 | 277.6 | 341.4 | 193.1 | 574.5 | 205.5 | 196.8 | 177.0 | 198.5 | 186.4 | 169.2 | 172.1 | 254.7 | 244.8 | 261.9 | 202.2 | 210.4 | 234.2 | 278.5 | 284.4 | 257.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 342.0 | 306.0 | 296.4 | 305.1 | 347.8 | 380.4 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,829.9 | 1,884.6 | 1,913.7 | 1,540.3 | 1,946.4 | 2,134.3 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 3,571.5 | 3,518.5 | 3,497.6 | 3,444.2 | 3,411.7 | 3,378.3 | 3,457.3 | 3,415.7 | 3,374.0 | 3,317.8 | 3,341.1 | 3,292.9 | 3,241.7 | 3,192.5 | 3,168.9 | 3,122.3 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 6,237.2 | 6,188.4 | 6,155.3 | 6,060.0 | 6,138.3 | 6,134.3 | 6,296.1 | 6,298.7 | 6,183.5 | 6,150.1 | 5,917.3 | 5,868.4 | 5,778.6 | 5,687.0 | 5,599.9 | 5,429.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | 0.0 | 0.0 | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 52.4 | 56.6 | 58.2 | 62.1 | 65.7 | 66.6 | 84.6 | 86.8 | 91.2 | 94.9 | 99.5 | 105.0 | 110.9 | 115.7 | 121.3 | 120.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | 7,084.3 | 7,038.3 | 6,899.9 | 6,784.6 | 6,819.8 | 6,797.1 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,914.2 | 8,922.9 | 8,813.6 | 8,324.9 | 8,766.2 | 8,931.4 | 17,731.2 | 17,055.4 | 16,923.2 | 17,243.8 | 16,991.8 | 16,519.3 | 16,443.8 | 16,284.2 | 16,264.9 | 16,001.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 220.1 | 219.1 | 217.3 | 232.9 | 207.1 | 203.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 125.0 | 125.0 | 143.5 | 143.4 | 414.9 | 109.2 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 351.0 | 410.5 | 402.0 | 368.9 | 342.1 | 430.8 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,367.9 | 1,427.7 | 1,420.7 | 1,439.1 | 1,559.0 | 1,324.6 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,280.4 | 2,285.0 | 2,295.2 | 1,863.9 | 2,203.1 | 2,690.4 | 2,836.5 | 2,838.2 | 2,837.9 | 2,842.4 | 2,944.6 | 2,572.4 | 2,480.9 | 2,385.0 | 2,430.3 | 2,374.5 | 2,316.0 | 2,321.9 | 2,244.8 | 2,258.0 | 2,229.7 | 2,119.1 | 2,068.9 | 2,070.2 | 2,068.1 | 1,964.4 | 1,885.5 | 1,884.0 | 1,880.3 | 1,879.6 | 1,782.2 | 1,783.0 | 1,684.0 | 1,683.8 | 1,618.4 | 1,618.6 | 1,618.7 | 1,619.0 | 1,579.1 | 1,578.8 |
| Operating Lease Liabilities Non-Current | 38.6 | 43.3 | 45.6 | 49.8 | 54.5 | 56.5 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | 0.0 | 0.0 | 299.0 | 298.0 | 258.9 | 273.0 | 273.1 | 262.5 | 263.9 | 302.3 | 340.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | 23.1 | 23.1 | 23.1 | 23.2 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 213.6 | 203.3 | 199.0 | 215.3 | 237.9 | 243.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 5,908.9 | 5,889.2 | 5,794.8 | 5,317.0 | 5,667.0 | 6,093.4 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Total Liabilities | 7,276.8 | 7,317.0 | 7,215.5 | 6,756.1 | 7,226.0 | 7,418.0 | 16,119.9 | 15,935.8 | 14,511.5 | 14,864.7 | 14,733.2 | 14,235.6 | 14,171.5 | 14,047.5 | 14,067.7 | 13,733.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (635.2) | (665.6) | (705.4) | (736.2) | (762.2) | (788.9) | (431.0) | (326.6) | 968.8 | 926.7 | 877.9 | 876.3 | 861.1 | 845.8 | 826.8 | 803.0 | 788.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 3.3 | 3.3 | 2.0 | 2.7 | 3.0 | 3.5 | (258.2) | (297.6) | (299.2) | (289.4) | (358.0) | (323.1) | (315.5) | (336.0) | (353.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,637.4 | 1,605.9 | 1,563.8 | 1,534.4 | 1,505.9 | 1,479.1 | 1,577.0 | 1,085.3 | 2,377.4 | 2,344.8 | 2,224.4 | 2,249.4 | 2,238.0 | 2,202.5 | 2,162.9 | 2,233.5 | ||||||||||||||||||||||||
| Total Equity | 1,637.4 | 1,605.9 | 1,563.8 | 1,534.4 | 1,505.9 | 1,479.1 | 1,577.0 | 1,085.3 | 2,377.4 | 2,344.8 | 2,224.4 | 2,249.4 | 2,238.0 | 2,202.5 | 2,162.9 | 2,233.5 | 2,303.6 | 2,390.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,405.4 | 2,410.0 | 2,438.7 | 2,007.4 | 2,618.0 | 2,799.6 | 2,836.5 | 2,838.2 | 2,837.9 | 2,842.4 | 2,944.6 | 2,572.4 | 2,480.9 | 2,385.0 | 2,430.3 | 2,374.5 | 2,316.0 | 2,321.9 | 2,244.8 | 2,258.0 | 2,229.7 | 2,119.1 | 2,068.9 | 2,070.2 | 2,068.1 | 1,964.4 | 1,885.5 | 1,884.0 | 1,880.3 | 1,879.6 | 1,782.2 | 1,783.0 | 1,684.0 | 1,683.8 | 1,618.4 | 1,618.6 | 1,618.7 | 1,619.0 | 1,579.1 | 1,578.8 |
| Net debt | 1,952.5 | 1,908.2 | 1,890.4 | 1,853.1 | 1,988.6 | 2,049.0 | 2,009.6 | 2,622.7 | 2,579.6 | 2,162.9 | 2,277.5 | 2,258.1 | 2,165.6 | 2,185.1 | 2,255.0 | 2,214.8 | 2,014.3 | 2,016.4 | ||||||||||||||||||||||
| Working Capital | 462.0 | 456.8 | 493.0 | 101.2 | 387.4 | 809.7 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 1,637.4 | 1,605.9 | 1,563.8 | 1,534.4 | 1,505.9 | 1,479.1 | 1,577.0 | 1,085.3 | 2,377.4 | 2,344.8 | 2,224.4 | 2,249.4 | 2,238.0 | 2,202.5 | 2,162.9 | 2,233.5 | 2,303.6 | 2,390.9 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | 1,577.0 | 1,085.3 | 2,295.2 | 2,262.7 | 2,142.2 | 2,167.2 | 2,155.8 | 2,120.3 | 2,080.7 | 2,151.3 | 2,221.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,077.5 |
| 3,028.1 |
| 3,040.2 |
| 2,995.5 |
| 2,947.6 |
| 2,903.1 |
| 2,873.3 |
| 2,840.5 |
| 2,804.0 |
| 2,765.6 |
| 2,762.1 |
| 2,722.4 |
| 2,686.0 |
| 2,659.2 |
| 2,651.1 |
| 2,615.3 |
| 2,588.0 |
| 2,553.3 |
| 2,537.3 |
| 2,508.3 |
| 2,475.6 |
| 2,444.3 |
| 2,416.9 |
| 2,387.0 |
| 5,411.7 |
| 5,392.1 |
| 5,335.1 |
| 5,310.2 |
| 5,283.8 |
| 5,265.7 |
| 5,232.2 |
| 5,181.4 |
| 5,150.4 |
| 5,109.6 |
| 5,006.4 |
| 4,932.2 |
| 4,867.1 |
| 4,830.1 |
| 4,694.1 |
| 4,611.9 |
| 4,542.6 |
| 4,460.2 |
| 4,813.9 |
| 4,726.5 |
| 4,641.5 |
| 4,603.5 |
| 4,532.6 |
| 4,483.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| 82.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 136.2 |
| 122.4 |
| 141.8 |
| 154.7 |
| 162.7 |
| 153.1 |
| 169.1 |
| 184.8 |
| 200.8 |
| 199.2 |
| 213.9 |
| 226.2 |
| 241.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,908.4 |
| 15,822.6 |
| 15,760.2 |
| 15,606.7 |
| 15,358.7 |
| 15,004.0 |
| 14,542.4 |
| 14,480.7 |
| 13,849.0 |
| 13,745.3 |
| 13,518.0 |
| 13,537.8 |
| 13,360.1 |
| 13,104.1 |
| 12,911.6 |
| 12,884.1 |
| 12,702.7 |
| 12,534.2 |
| 12,742.9 |
| 12,693.8 |
| 12,543.3 |
| 12,425.5 |
| 12,199.0 |
| 11,979.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 384.8 |
| 378.1 |
| 385.0 |
| 380.4 |
| 395.1 |
| 376.4 |
| 368.8 |
| 382.9 |
| 379.3 |
| 393.1 |
| 380.2 |
| 375.3 |
| 372.5 |
| 385.7 |
| 375.8 |
| 381.5 |
| 388.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,570.5 |
| 13,397.5 |
| 13,342.3 |
| 13,205.1 |
| 13,003.1 |
| 12,632.2 |
| 12,184.8 |
| 12,155.0 |
| 11,538.2 |
| 11,430.7 |
| 11,241.0 |
| 11,294.9 |
| 11,142.3 |
| 10,907.5 |
| 10,745.2 |
| 10,746.8 |
| 10,576.6 |
| 10,402.5 |
| 10,605.5 |
| 10,584.5 |
| 10,443.4 |
| 10,324.5 |
| 10,096.3 |
| 9,978.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 757.9 |
| 740.6 |
| 714.3 |
| 687.6 |
| 660.4 |
| 645.9 |
| 616.9 |
| 604.1 |
| 622.0 |
| 590.7 |
| 562.1 |
| 554.5 |
| 543.6 |
| 527.8 |
| 495.7 |
| 483.3 |
| 476.8 |
| 470.8 |
| 444.4 |
| 439.5 |
| 439.0 |
| 428.0 |
| 334.4 |
| (257.5) |
| (169.7) |
| (52.5) |
| (40.1) |
| (28.8) |
| (45.3) |
| (1.3) |
| (0.7) |
| (2.2) |
| (1.8) |
| (20.0) |
| (24.4) |
| (27.7) |
| (41.4) |
| (50.6) |
| (63.1) |
| (58.5) |
| (54.7) |
| (41.9) |
| (29.2) |
| (29.8) |
| (32.1) |
| (33.1) |
| (17.0) |
| (15.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,303.6 |
| 2,390.9 |
| 2,383.5 |
| 2,367.3 |
| 2,321.3 |
| 2,337.5 |
| 2,323.2 |
| 2,291.4 |
| 2,276.5 |
| 2,280.3 |
| 2,242.7 |
| 2,208.6 |
| 2,183.5 |
| 2,162.3 |
| 2,132.0 |
| 2,103.0 |
| 2,091.8 |
| 2,097.4 |
| 2,103.0 |
| 2,075.0 |
| 2,065.6 |
| 2,066.8 |
| 2,068.4 |
| 1,966.2 |
| 2,383.5 |
| 2,367.3 |
| 2,321.3 |
| 2,337.5 |
| 2,323.2 |
| 2,291.4 |
| 2,276.5 |
| 2,280.3 |
| 2,242.7 |
| 2,208.6 |
| 2,183.5 |
| 2,162.3 |
| 2,132.0 |
| 2,103.0 |
| 2,091.8 |
| 2,097.4 |
| 2,103.0 |
| 2,075.0 |
| 2,065.6 |
| 2,066.8 |
| 2,068.4 |
| 1,966.2 |
| 2,016.9 |
| 2,010.6 |
| 1,952.2 |
| 1,777.7 |
| 1,875.7 |
| 1,495.7 |
| 1,862.6 |
| 1,767.6 |
| 1,708.5 |
| 1,685.5 |
| 1,693.9 |
| 1,710.4 |
| 1,610.2 |
| 1,528.3 |
| 1,439.2 |
| 1,421.9 |
| 1,416.3 |
| 1,408.3 |
| 1,384.4 |
| 1,340.6 |
| 1,294.7 |
| 1,321.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,383.5 |
| 2,367.3 |
| 2,321.3 |
| 2,337.5 |
| 2,323.2 |
| 2,291.4 |
| 2,276.5 |
| 2,280.3 |
| 2,242.7 |
| 2,208.6 |
| 2,183.5 |
| 2,162.3 |
| 2,132.0 |
| 2,103.0 |
| 2,091.8 |
| 2,097.4 |
| 2,103.0 |
| 2,075.0 |
| 2,065.6 |
| 2,066.8 |
| 2,068.4 |
| 1,966.2 |
| 2,308.7 |
| 2,301.4 |
| 2,285.1 |
| 2,239.1 |
| 2,255.3 |
| 2,241.0 |
| 2,209.2 |
| 2,194.3 |
| 2,198.1 |
| 2,160.5 |
| 2,126.4 |
| 2,101.3 |
| 2,080.1 |
| 2,049.9 |
| 2,020.8 |
| 2,009.6 |
| 2,015.2 |
| 2,020.8 |
| 1,992.8 |
| 1,983.4 |
| 1,984.6 |
| 1,986.2 |
| 1,884.0 |