| (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 | 36.8 | 128.1 | 36.4 | 115.8 | 93.2 | 43.6 | 31.3 | 35.4 | 24.1 | 19.9 | 33.9 | 43.8 | 18.1 | 12.5 | 10.0 | 15.4 | 20.0 | 9.9 |
| Restricted Cash | 441.6 | 5.3 | 5.0 | 6.2 | 7.1 | 2.9 | 21.5 | 10.1 | 8.1 | 9.0 | 13.5 | 16.2 | 11.0 | - | - | - | - | - |
| Short Term Investments | 0.0 | 350.0 | 0.0 | 0.0 | 125.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 36.8 | 478.1 | 36.4 | 115.8 | 218.2 | 43.6 | 31.3 | 35.4 | 24.1 | 19.9 | 33.9 | 43.8 | 18.1 | 12.5 | 10.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 3,025.5 | 3,226.9 | 2,829.2 | 3,010.3 | 3,150.8 | 1,170.8 | 1,146.6 | 1,543.3 | 1,699.2 | 1,731.1 | 1,724.4 | 1,554.3 | 857.1 | 699.9 | 689.1 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.3 | 0.8 | 0.6 | 0.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 3,025.5 | 3,226.9 | 2,829.2 | 3,010.3 | 3,150.8 | 1,170.8 | 1,146.6 | 1,543.3 | 1,699.2 | 1,731.1 | 1,724.4 | 1,554.3 | 857.1 | 699.9 | 689.1 | 610.9 | ||
| (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 | 32.5 | 36.8 | 68.7 | 182.0 | 49.1 | 128.1 | 117.5 | 153.8 | 83.6 | 36.4 | 52.3 | 129.3 | 43.7 | 115.8 | 88.4 | |||||||||||||||||||||||||
| - |
| 15.4 |
| 20.0 |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 5,347.3 | 6,046.5 | 6,358.3 | 6,571.4 | 6,707.5 | 2,388.9 | 2,420.4 | 2,941.2 | 3,293.3 | 3,435.4 | 3,500.8 | 3,417.7 | 1,644.5 | 1,200.3 | 1,095.7 | 1,047.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 364.4 | 19.5 | 9.1 | 10.4 | 11.9 | 12.8 | 12.6 | 13.5 | 3.9 | - | - | - | - | 0.0 | 21.6 | 11.2 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 107.2 | 168.1 | 241.1 | 354.0 | 498.4 | 29.6 | 35.7 | 47.6 | 66.3 | 86.3 | 110.3 | 119.6 | 18.8 | 3.7 | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,664.5 | 7,091.8 | 6,944.1 | 7,342.0 | 7,639.6 | 2,608.5 | 2,648.9 | 3,172.0 | 3,512.5 | 3,656.4 | 3,756.4 | 3,874.2 | 1,763.9 | 1,288.7 | 1,193.3 | 1,132.8 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 610.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,472.7 | 3,679.7 | 3,300.2 | 3,516.1 | 3,657.2 | 1,333.9 | 1,306.6 | 1,712.9 | 1,874.3 | 1,923.9 | 1,937.4 | 1,847.0 | 962.9 | 774.4 | 737.8 | 658.7 | - | - |
| - |
| - |
| Additional Paid In Capital | 4,612.3 | 4,868.6 | 4,886.6 | 4,897.7 | 4,898.7 | 2,085.0 | 2,074.4 | 2,078.1 | 2,071.4 | 2,062.4 | 2,050.5 | 2,044.4 | 822.5 | 513.1 | 449.8 | 448.8 | - | - |
| Retained Earnings | (1,563.8) | (1,595.3) | (1,373.1) | (1,207.8) | (962.9) | (824.3) | (770.0) | (662.7) | (509.8) | (419.3) | (323.3) | (247.8) | (173.1) | (138.0) | (109.5) | (93.4) | - | - |
| Accumulated Other Comprehensive Income | 23.1 | 36.6 | 52.4 | 74.3 | (15.9) | (30.9) | (16.3) | (3.5) | 3.0 | (0.3) | (2.1) | (1.2) | 1.4 | (5.3) | (1.5) | (2.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1.9 | 1.9 | 2.4 | 5.4 | 5.1 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 3.4 | 3.5 | 3.5 | 4.3 | 6.9 | 7.4 | - |
| Total Stockholders Equity | 3,073.6 | 3,312.1 | 3,568.1 | 3,766.5 | 3,922.0 | 1,230.7 | 1,289.0 | 1,412.7 | 1,565.4 | 1,643.6 | 1,726.0 | 1,898.8 | 753.6 | 473.5 | 409.9 | 423.1 | 423.1 | 285.0 |
| Total Equity | 3,075.5 | 3,314.0 | 3,570.6 | 3,771.9 | 3,927.2 | 1,231.4 | 1,289.7 | 1,413.4 | 1,566.1 | 1,644.3 | 1,726.7 | 1,902.1 | 757.1 | 476.6 | 413.6 | 430.0 | 423.1 | 285.0 |
| - |
| - |
| Net debt | 2,988.7 | 2,748.9 | 2,792.8 | 2,894.5 | 2,932.6 | 1,127.1 | 1,115.2 | 1,507.9 | 1,675.2 | 1,711.2 | 1,690.6 | 1,510.4 | 839.0 | 687.4 | 679.1 | 595.5 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 3,073.6 | 3,312.1 | 3,568.1 | 3,766.5 | 3,922.0 | 1,230.7 | 1,289.0 | 1,412.7 | 1,565.4 | 1,643.6 | 1,726.0 | 1,898.8 | 753.6 | 473.5 | 409.9 | 423.1 | 423.1 | 285.0 |
| Tangible Book Value | 2,966.5 | 3,144.0 | 3,327.0 | 3,412.5 | 3,423.6 | 1,201.0 | 1,253.3 | 1,365.1 | 1,499.1 | 1,557.2 | 1,615.7 | 1,779.1 | 734.7 | 469.8 | - | - | - | - |
| 90.8 |
| 74.3 |
| 93.2 |
| 99.5 |
| 89.9 |
| 228.8 |
| 43.6 |
| 129.3 |
| 230.0 |
| 343.9 |
| 31.3 |
| 40.4 |
| 35.8 |
| 28.4 |
| 35.4 |
| 30.7 |
| 32.4 |
| 28.8 |
| 24.1 |
| 32.5 |
| 27.6 |
| 22.6 |
| 19.9 |
| 28.8 |
| 37.9 |
| Restricted Cash | 190.6 | 441.6 | 23.5 | 5.6 | 5.8 | 5.3 | 5.5 | 4.9 | 5.4 | 5.0 | 6.0 | 5.7 | 9.0 | 6.2 | 8.1 | 8.4 | 7.8 | 7.1 | 4.3 | 4.2 | 3.7 | 2.9 | 8.0 | 21.8 | 21.7 | 21.5 | 9.5 | 23.7 | 23.6 | 10.1 | 10.3 | 10.9 | 9.8 | 8.1 | 8.9 | 8.7 | 9.6 | 9.0 | 9.6 | 11.5 |
| Short Term Investments | - | - | 0.0 | 0.0 | 0.0 | 350.0 | 350.0 | 120.0 | 265.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | 125.0 | 125.0 | 125.0 | 125.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 32.5 | 36.8 | 68.7 | 182.0 | 49.1 | 478.1 | 467.5 | 273.8 | 348.6 | 36.4 | 52.3 | 129.3 | 43.7 | 115.8 | 88.4 | 90.8 | 199.3 | 218.2 | 224.5 | 214.9 | 228.8 | 43.6 | 129.3 | 230.0 | 343.9 | 31.3 | 40.4 | 35.8 | 28.4 | 35.4 | 30.7 | 32.4 | 28.8 | 24.1 | 32.5 | 27.6 | 22.6 | 19.9 | 28.8 | 37.9 |
| 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 | 5,311.9 | 5,347.3 | 5,689.6 | 5,761.7 | 6,055.3 | 6,046.5 | 6,091.0 | 6,098.6 | 6,305.7 | 6,358.3 | 6,397.3 | 6,426.1 | 6,508.7 | 6,571.4 | 6,621.6 | 6,617.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 356.6 | 364.4 | 374.9 | 390.8 | 20.3 | 19.5 | 18.8 | 10.0 | 9.6 | 9.1 | 10.2 | 10.3 | 10.3 | 10.4 | 10.6 | 10.4 | 11.8 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,350.3 | 6,664.5 | 6,647.7 | 6,858.3 | 6,682.5 | 7,091.8 | 7,129.7 | 6,958.9 | 7,204.5 | 6,944.1 | 7,052.5 | 7,165.1 | 7,196.9 | 7,342.0 | 7,399.9 | 7,384.9 | ||||||||||||||||||||||||
| 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 | 2,992.4 | 3,025.5 | 2,941.5 | 3,022.5 | 2,910.1 | 3,226.9 | 3,239.9 | 3,015.6 | 3,167.5 | 2,829.2 | 2,868.8 | 2,938.0 | 2,972.6 | 3,010.3 | 3,012.9 | 3,001.2 | 3,179.1 | 3,150.8 | 1,289.0 | 1,289.4 | 1,315.2 | 1,170.8 | 1,196.1 | 1,346.3 | 1,446.5 | 1,146.6 | 1,198.6 | 1,376.6 | 1,602.6 | 1,543.3 | 1,578.3 | 1,565.4 | 1,650.5 | 1,699.2 | 1,681.7 | 1,675.1 | 1,726.9 | 1,731.1 | 1,732.3 | 1,740.5 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,360.7 | 3,472.7 | 3,371.7 | 3,435.8 | 3,311.0 | 3,679.7 | 3,681.5 | 3,459.3 | 3,598.1 | 3,300.2 | 3,347.8 | 3,405.9 | 3,428.4 | 3,516.1 | 3,464.9 | 3,431.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.0 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| Additional Paid In Capital | 4,445.4 | 4,612.3 | 4,800.1 | 4,867.0 | 4,864.3 | 4,868.6 | 4,867.2 | 4,886.5 | 4,887.6 | 4,886.6 | 4,891.1 | 4,894.9 | 4,896.0 | 4,897.7 | 4,903.8 | 4,901.0 | ||||||||||||||||||||||||
| Retained Earnings | (1,611.3) | (1,563.8) | (1,654.6) | (1,579.9) | (1,630.9) | (1,595.3) | (1,557.8) | (1,517.4) | (1,413.8) | (1,373.1) | (1,326.2) | (1,275.6) | (1,255.0) | (1,207.8) | (1,105.8) | (1,052.0) | (1,021.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 21.4 | 23.1 | 25.2 | 28.4 | 32.3 | 36.6 | 37.7 | 50.3 | 54.9 | 52.4 | 68.2 | 71.3 | 62.8 | 74.3 | 72.7 | 40.0 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2.4 | 2.4 | 5.5 | 5.5 | 5.4 | 5.3 | 5.2 | 5.2 | 5.1 | ||||||||||||||||||||||
| Total Stockholders Equity | 2,857.4 | 3,073.6 | 3,172.8 | 3,317.7 | 3,268.0 | 3,312.1 | 3,349.4 | 3,421.6 | 3,530.8 | 3,568.1 | 3,635.3 | 3,692.8 | 3,706.0 | 3,766.5 | 3,872.8 | 3,891.1 | ||||||||||||||||||||||||
| Total Equity | 2,859.3 | 3,075.5 | 3,174.8 | 3,319.6 | 3,269.9 | 3,314.0 | 3,351.2 | 3,423.5 | 3,532.7 | 3,570.6 | 3,637.7 | 3,698.3 | 3,711.5 | 3,771.9 | 3,878.1 | 3,896.3 | 3,903.7 | 3,927.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,992.4 | 3,025.5 | 2,941.5 | 3,022.5 | 2,910.1 | 3,226.9 | 3,239.9 | 3,015.6 | 3,167.5 | 2,829.2 | 2,868.8 | 2,938.0 | 2,972.6 | 3,010.3 | 3,012.9 | 3,001.2 | 3,179.1 | 3,150.8 | 1,289.0 | 1,289.4 | 1,315.2 | 1,170.8 | 1,196.1 | 1,346.3 | 1,446.5 | 1,146.6 | 1,198.6 | 1,376.6 | 1,602.6 | 1,543.3 | 1,578.3 | 1,565.4 | 1,650.5 | 1,699.2 | 1,681.7 | 1,675.1 | 1,726.9 | 1,731.1 | 1,732.3 | 1,740.5 |
| Net debt | 2,959.9 | 2,988.7 | 2,872.8 | 2,840.5 | 2,861.0 | 2,748.9 | 2,772.4 | 2,741.8 | 2,818.9 | 2,792.8 | 2,816.5 | 2,808.7 | 2,928.8 | 2,894.5 | 2,924.4 | 2,910.4 | 2,979.8 | 2,932.6 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 2,857.4 | 3,073.6 | 3,172.8 | 3,317.7 | 3,268.0 | 3,312.1 | 3,349.4 | 3,421.6 | 3,530.8 | 3,568.1 | 3,635.3 | 3,692.8 | 3,706.0 | 3,766.5 | 3,872.8 | 3,891.1 | 3,898.6 | 3,922.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,676.8 |
| 6,707.5 |
| 2,308.0 |
| 2,343.7 |
| 2,358.9 |
| 2,388.9 |
| 2,347.4 |
| 2,380.5 |
| 2,404.0 |
| 2,420.4 |
| 2,487.1 |
| 2,689.8 |
| 2,884.3 |
| 2,941.2 |
| 3,051.7 |
| 3,076.8 |
| 3,194.2 |
| 3,293.3 |
| 3,320.3 |
| 3,331.8 |
| 3,399.7 |
| 3,435.4 |
| 3,458.3 |
| 3,473.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.9 |
| 13.0 |
| 13.0 |
| 13.0 |
| 12.8 |
| 13.1 |
| 13.2 |
| 12.1 |
| 12.6 |
| 12.9 |
| 12.7 |
| 13.3 |
| 13.5 |
| 13.8 |
| 13.9 |
| - |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,573.7 |
| 7,639.6 |
| 2,708.9 |
| 2,719.2 |
| 2,755.3 |
| 2,608.5 |
| 2,658.1 |
| 2,811.8 |
| 2,937.4 |
| 2,648.9 |
| 2,713.9 |
| 2,936.3 |
| 3,203.2 |
| 3,172.0 |
| 3,285.9 |
| 3,302.2 |
| 3,418.9 |
| 3,512.5 |
| 3,543.4 |
| 3,550.3 |
| 3,623.5 |
| 3,656.4 |
| 3,690.9 |
| 3,717.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,609.6 |
| 3,657.2 |
| 1,456.1 |
| 1,447.7 |
| 1,470.7 |
| 1,333.9 |
| 1,370.9 |
| 1,518.2 |
| 1,639.1 |
| 1,306.6 |
| 1,365.6 |
| 1,537.7 |
| 1,769.4 |
| 1,712.9 |
| 1,759.6 |
| 1,753.9 |
| 1,844.3 |
| 1,874.3 |
| 1,884.3 |
| 1,866.8 |
| 1,926.0 |
| 1,923.9 |
| 1,946.3 |
| 1,955.3 |
| 4,894.9 |
| 4,898.7 |
| 2,070.0 |
| 2,064.3 |
| 2,068.1 |
| 2,085.0 |
| 2,085.0 |
| 2,083.2 |
| 2,081.5 |
| 2,074.4 |
| 2,080.1 |
| 2,079.9 |
| 2,078.1 |
| 2,078.1 |
| 2,076.6 |
| 2,075.2 |
| 2,073.3 |
| 2,071.4 |
| 2,068.6 |
| 2,067.8 |
| 2,062.1 |
| 2,062.4 |
| 2,049.7 |
| 2,043.7 |
| (962.9) |
| (849.5) |
| (827.3) |
| (812.7) |
| (824.3) |
| (810.8) |
| (801.8) |
| (797.0) |
| (770.0) |
| (758.6) |
| (712.2) |
| (683.7) |
| (662.7) |
| (604.9) |
| (582.2) |
| (554.3) |
| (509.8) |
| (485.6) |
| (459.7) |
| (444.6) |
| (419.3) |
| (397.4) |
| (371.7) |
| 22.8 |
| (15.9) |
| (22.5) |
| (24.4) |
| (24.3) |
| (30.9) |
| (33.0) |
| (34.0) |
| (32.5) |
| (16.3) |
| (20.2) |
| (15.9) |
| (8.4) |
| (3.5) |
| 5.7 |
| 5.6 |
| 5.1 |
| 3.0 |
| 1.1 |
| 0.7 |
| 1.1 |
| (0.3) |
| (8.7) |
| (11.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 3,898.6 |
| 3,922.0 |
| 1,198.8 |
| 1,213.5 |
| 1,231.9 |
| 1,230.7 |
| 1,242.1 |
| 1,248.2 |
| 1,252.8 |
| 1,289.0 |
| 1,302.2 |
| 1,352.7 |
| 1,386.8 |
| 1,412.7 |
| 1,478.2 |
| 1,499.4 |
| 1,525.0 |
| 1,565.4 |
| 1,584.9 |
| 1,609.7 |
| 1,619.5 |
| 1,643.6 |
| 1,644.4 |
| 1,661.0 |
| 1,199.5 |
| 1,214.2 |
| 1,232.6 |
| 1,231.4 |
| 1,242.8 |
| 1,248.9 |
| 1,253.5 |
| 1,289.7 |
| 1,302.9 |
| 1,353.4 |
| 1,387.5 |
| 1,413.4 |
| 1,478.9 |
| 1,500.1 |
| 1,525.7 |
| 1,566.1 |
| 1,585.6 |
| 1,610.4 |
| 1,620.2 |
| 1,644.3 |
| 1,645.1 |
| 1,661.7 |
| 1,064.5 |
| 1,074.5 |
| 1,086.4 |
| 1,127.1 |
| 1,066.8 |
| 1,116.3 |
| 1,102.6 |
| 1,115.2 |
| 1,158.1 |
| 1,340.8 |
| 1,574.2 |
| 1,507.9 |
| 1,547.6 |
| 1,533.0 |
| 1,621.8 |
| 1,675.2 |
| 1,649.2 |
| 1,647.4 |
| 1,704.2 |
| 1,711.2 |
| 1,703.6 |
| 1,702.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,198.8 |
| 1,213.5 |
| 1,231.9 |
| 1,230.7 |
| 1,242.1 |
| 1,248.2 |
| 1,252.8 |
| 1,289.0 |
| 1,302.2 |
| 1,352.7 |
| 1,386.8 |
| 1,412.7 |
| 1,478.2 |
| 1,499.4 |
| 1,525.0 |
| 1,565.4 |
| 1,584.9 |
| 1,609.7 |
| 1,619.5 |
| 1,643.6 |
| 1,644.4 |
| 1,661.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |