| (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 | 1,037.4 | 967.1 | 465.7 | 847.5 | 495.2 | 808.6 | 590.2 | 511.1 | 811.1 | 747.7 | 724.5 | 412.3 | 516.6 | 466.3 | 720.8 | 419.2 | 378.6 | 219.2 |
| Restricted Cash | 225.3 | 119.7 | 108.2 | 90.4 | 80.7 | 67.3 | 58.9 | 65.8 | 50.7 | 42.7 | 27.8 | 1.1 | - | - | - | - | - | - |
| Short Term Investments | 91.5 | 57.5 | 91.3 | 52.6 | 49.2 | 42.5 | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 1,128.9 | 1,024.6 | 557.0 | 900.1 | 544.4 | 851.1 | 590.2 | 511.1 | 811.1 | 747.7 | 724.5 | 412.3 | 516.6 | 466.3 | 720.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 3,175.0 | 2,594.3 | 1,990.6 | 1,597.4 | 1,283.2 | 1,072.9 | 921.4 | 769.6 | 840.0 | 743.3 | 604.3 | 503.0 | 452.4 | 455.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 7,258.7 | 5,494.7 | 3,734.1 | 2,717.4 | 2,814.0 | 2,345.4 | 2,398.8 | 2,371.8 | 2,385.0 | 2,175.4 | 2,188.2 | 1,513.4 | 1,524.3 | 1,274.9 | 1,318.7 | |||
| 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 7,258.7 | 5,494.7 | 3,734.1 | 2,717.4 | 2,814.0 | 2,345.4 | 2,398.8 | 2,371.8 | 2,385.0 | 2,175.4 | 2,188.2 | 1,634.3 | 1,535.1 | 1,317.8 | 1,332.7 | 1,386.6 | ||
| (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 | 1,024.5 | 1,037.4 | 1,343.5 | 4,185.3 | 1,229.2 | 967.1 | 1,475.0 | 1,318.9 | 1,102.3 | 465.7 | 799.2 | 761.2 | 469.8 | 847.5 | 1,219.4 | |||||||||||||||||||||||||
| - |
| 419.2 |
| 378.6 |
| 219.2 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 396.5 |
| 355.2 |
| - |
| - |
| Accumulated Depreciation | 1,765.6 | 1,384.3 | 1,057.5 | 817.0 | 624.3 | 490.0 | 388.4 | 308.2 | 427.3 | 355.9 | 328.9 | 288.8 | 263.3 | 324.7 | 305.1 | 276.5 | - | - |
| Property,Plant & Equipment Net | 1,409.4 | 1,210.0 | 933.1 | 780.4 | 658.8 | 582.9 | 533.0 | 461.4 | 412.7 | 387.4 | 275.4 | 214.2 | 189.1 | 130.8 | 91.3 | 78.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,644.7 | 2,172.9 | 1,856.6 | 1,642.5 | 1,642.4 | 1,513.9 | 1,503.6 | 1,490.2 | 1,427.8 | 1,365.8 | 1,365.8 | 1,365.8 | 1,361.4 | 1,371.5 | 1,334.1 | 1,293.4 | - | - |
| Intangible Assets | 3,330.8 | 1,483.0 | 671.6 | 427.7 | 455.0 | 397.5 | 439.8 | 484.2 | 414.1 | 354.0 | 392.0 | 430.7 | 464.5 | 503.5 | 537.7 | 560.1 | - | - |
| Operating Lease Right Of Use Assets | 173.5 | 119.1 | 93.8 | 92.5 | 95.1 | 101.9 | 102.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 78.2 | 129.9 | 167.5 | 99.0 | 5.6 | 24.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 18,492.8 | 13,317.4 | 10,385.5 | 9,482.2 | 7,991.6 | 6,596.2 | 5,880.2 | 5,477.5 | 5,358.8 | 4,834.9 | 4,521.1 | 4,041.9 | 4,042.8 | 3,988.5 | 3,816.3 | 3,646.2 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 120.8 | 10.8 | 42.9 | 14.0 | 14.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | 95.3 | 82.8 | 80.5 | 72.2 | 62.8 | 65.5 | 64.5 | 73.7 | 61.8 | 59.5 | 53.6 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,372.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 0.0 | 2.1 | 18.3 | 16.0 | 25.6 | 36.3 | 66.2 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 13,148.3 | 10,386.8 | 8,306.5 | 7,314.7 | 6,321.1 | 5,281.3 | 4,856.4 | 4,503.4 | 4,393.7 | 4,013.9 | 3,805.5 | 3,070.3 | 2,942.9 | 2,848.5 | 2,471.6 | 2,472.4 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 5,835.1 | 5,066.5 | 4,085.1 | 3,101.1 | 2,327.6 | 1,943.0 | 1,554.6 | 1,070.1 | 718.3 | 569.9 | 469.1 | 396.1 | 313.6 | 199.8 | 296.8 | 126.4 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | 0.0 | 0.3 | 0.6 | 0.9 | 0.1 | 0.0 | (0.9) | (4.5) | - | - |
| Treasury Stock | 4,333.7 | 4,202.3 | 3,993.9 | 2,846.5 | 2,498.6 | 2,391.1 | 2,234.8 | 1,730.5 | 1,309.6 | 1,194.6 | 1,172.5 | 780.7 | 506.2 | 288.0 | 89.0 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 5,344.5 | 2,930.6 | 2,079.0 | 2,167.6 | 1,670.5 | 1,314.9 | 1,023.9 | 974.1 | 965.0 | 821.0 | 715.6 | 971.6 | 1,100.0 | 1,140.0 | 1,344.7 | 1,173.8 | 850.9 | 790.3 |
| Total Equity | 5,344.5 | 2,930.6 | 2,079.0 | 2,167.6 | 1,670.5 | 1,314.9 | 1,023.9 | 974.1 | 965.0 | 821.0 | 715.6 | 971.6 | 1,100.0 | 1,140.0 | 1,344.7 | 1,173.8 | 850.9 | 790.3 |
| - |
| - |
| Net debt | 6,129.8 | 4,470.2 | 3,177.1 | 1,817.3 | 2,269.6 | 1,494.3 | 1,808.6 | 1,860.7 | 1,573.9 | 1,427.7 | 1,463.7 | 1,221.9 | 1,018.5 | 851.6 | 611.9 | 967.4 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 5,344.5 | 2,930.6 | 2,079.0 | 2,167.6 | 1,670.5 | 1,314.9 | 1,023.9 | 974.1 | 965.0 | 821.0 | 715.6 | 971.6 | 1,100.0 | 1,140.0 | 1,344.7 | 1,173.8 | 850.9 | 790.3 |
| Tangible Book Value | (631.0) | (725.3) | (449.3) | 97.4 | (426.9) | (596.5) | (919.6) | (1,000.3) | (876.9) | (898.8) | (1,042.3) | (824.9) | (725.9) | (735.0) | (527.0) | (679.7) | - | - |
| 700.4 |
| 1,009.7 |
| 495.2 |
| 977.8 |
| 906.7 |
| 839.1 |
| 808.6 |
| 800.8 |
| 845.2 |
| 418.2 |
| 590.2 |
| 929.5 |
| 403.8 |
| 676.9 |
| 511.1 |
| 768.5 |
| 817.6 |
| 820.1 |
| 811.1 |
| 578.0 |
| 945.1 |
| 797.3 |
| 747.7 |
| 787.4 |
| 745.8 |
| Restricted Cash | 225.8 | 225.3 | 228.2 | 116.7 | 112.5 | 119.7 | 104.9 | 109.6 | 114.0 | 108.2 | 105.7 | 103.7 | 105.6 | 90.4 | 91.7 | 89.8 | 92.4 | 80.7 | 85.4 | 78.6 | 73.5 | 67.3 | 75.3 | 70.1 | 67.7 | 58.9 | 52.4 | 48.9 | 42.8 | 65.8 | 58.8 | 61.1 | 55.4 | 50.7 | 45.2 | 42.7 | 40.6 | 42.7 | 38.5 | 34.8 |
| Short Term Investments | 100.3 | 91.5 | 215.2 | 140.0 | 138.0 | 57.5 | 111.1 | 89.9 | 57.5 | 91.3 | 52.6 | 50.1 | 50.8 | 52.6 | 62.2 | 47.7 | 43.7 | 49.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,124.8 | 1,128.9 | 1,558.7 | 4,325.3 | 1,367.2 | 1,024.6 | 1,586.1 | 1,408.7 | 1,159.7 | 557.0 | 851.8 | 811.3 | 520.6 | 900.1 | 1,281.6 | 748.1 | 1,053.4 | 544.4 | 977.8 | 906.7 | 839.1 | 808.6 | 800.8 | 845.2 | 418.2 | 590.2 | 929.5 | 403.8 | 676.9 | 511.1 | 768.5 | 817.6 | 820.1 | 811.1 | 578.0 | 945.1 | 797.3 | 747.7 | 787.4 | 745.8 |
| 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 | 1,467.6 | 1,409.4 | 1,338.5 | 1,279.0 | 1,237.7 | 1,210.0 | 1,144.7 | 1,066.4 | 987.3 | 933.1 | 883.4 | 850.1 | 816.5 | 780.4 | 751.5 | 726.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,659.2 | 2,644.7 | 2,674.9 | 2,213.4 | 2,213.1 | 2,172.9 | 1,868.2 | 1,860.1 | 1,841.0 | 1,856.6 | 1,772.2 | 1,772.2 | 1,765.9 | 1,642.5 | 1,642.5 | 1,642.5 | 1,642.5 | 1,642.4 | ||||||||||||||||||||||
| Intangible Assets | 3,413.9 | 3,330.8 | 3,302.8 | 1,641.1 | 3,330.8 | 1,483.0 | 782.4 | 783.0 | 690.8 | 671.6 | 641.2 | 606.2 | 580.1 | 427.7 | 427.8 | 433.5 | 433.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 196.4 | 173.5 | 157.6 | 134.0 | 136.8 | 119.1 | 105.4 | 93.9 | 93.0 | 93.8 | 95.0 | 94.8 | 90.7 | 92.5 | 95.9 | 97.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 100.1 | 78.2 | 131.5 | 129.7 | 134.9 | 129.9 | 167.4 | 167.5 | 167.4 | 167.5 | 99.2 | 99.1 | 99.1 | 99.0 | 6.0 | 6.0 | 5.9 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 18,835.2 | 18,492.8 | 18,032.2 | 17,473.7 | 13,963.2 | 13,317.4 | 11,941.9 | 11,503.7 | 11,017.5 | 10,385.5 | 9,487.3 | 9,392.2 | 9,167.8 | 9,482.2 | 9,695.8 | 7,736.5 | ||||||||||||||||||||||||
| 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 | 7,182.1 | 7,258.7 | 7,521.5 | 7,175.0 | 5,686.7 | 5,494.7 | 4,441.9 | 4,442.8 | 3,853.8 | 3,734.1 | 3,124.5 | 3,001.1 | 2,850.8 | 2,717.4 | 2,719.1 | 2,720.7 | 2,722.4 | 2,814.0 | 2,725.7 | 2,727.3 | 2,332.8 | 2,345.4 | 2,347.5 | 2,349.6 | 2,467.7 | 2,398.8 | 2,360.2 | 2,363.4 | 2,368.5 | 2,371.8 | 2,375.1 | 2,378.4 | 2,381.7 | 2,385.0 | 2,388.3 | 2,178.9 | 2,182.5 | 2,175.4 | 2,178.6 | 2,181.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 13,149.5 | 13,148.3 | 12,989.3 | 12,399.3 | 10,839.4 | 10,386.8 | 9,170.1 | 8,988.4 | 8,747.7 | 8,306.5 | 7,396.7 | 7,270.1 | 6,974.9 | 7,314.7 | 7,696.3 | 5,892.4 | ||||||||||||||||||||||||
| 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 | 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 | 6,167.4 | 5,835.1 | 5,569.7 | 5,619.5 | 5,366.1 | 5,066.5 | 4,814.7 | 4,579.0 | 4,354.1 | 4,085.1 | 3,887.2 | 3,683.5 | 3,418.5 | 3,101.1 | 2,799.5 | 2,585.4 | 2,442.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 4,352.4 | 4,333.7 | 4,333.4 | 4,332.3 | 4,331.6 | 4,202.3 | 4,102.3 | 4,102.0 | 4,101.1 | 3,993.9 | 3,766.9 | 3,514.4 | 3,159.7 | 2,846.5 | 2,696.6 | 2,620.8 | 2,569.0 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 5,685.7 | 5,344.5 | 5,042.9 | 5,074.4 | 3,123.8 | 2,930.6 | 2,771.8 | 2,515.3 | 2,269.9 | 2,079.0 | 2,090.6 | 2,122.1 | 2,192.9 | 2,167.6 | 1,999.5 | 1,844.1 | ||||||||||||||||||||||||
| Total Equity | 5,685.7 | 5,344.5 | 5,042.9 | 5,074.4 | 3,123.8 | 2,930.6 | 2,771.8 | 2,515.3 | 2,269.9 | 2,079.0 | 2,090.6 | 2,122.1 | 2,192.9 | 2,167.6 | 1,999.5 | 1,844.1 | 1,735.0 | 1,670.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 7,182.1 | 7,258.7 | 7,521.5 | 7,175.0 | 5,686.7 | 5,494.7 | 4,441.9 | 4,442.8 | 3,853.8 | 3,734.1 | 3,124.5 | 3,001.1 | 2,850.8 | 2,717.4 | 2,719.1 | 2,720.7 | 2,722.4 | 2,814.0 | 2,725.7 | 2,727.3 | 2,332.8 | 2,345.4 | 2,347.5 | 2,349.6 | 2,467.7 | 2,398.8 | 2,360.2 | 2,363.4 | 2,368.5 | 2,371.8 | 2,375.1 | 2,378.4 | 2,381.7 | 2,385.0 | 2,388.3 | 2,178.9 | 2,182.5 | 2,175.4 | 2,178.6 | 2,181.8 |
| Net debt | 6,057.3 | 6,129.8 | 5,962.7 | 2,849.7 | 4,319.5 | 4,470.2 | 2,855.9 | 3,034.1 | 2,694.1 | 3,177.1 | 2,272.6 | 2,189.9 | 2,330.2 | 1,817.3 | 1,437.5 | 1,972.7 | 1,669.0 | 2,269.6 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 5,685.7 | 5,344.5 | 5,042.9 | 5,074.4 | 3,123.8 | 2,930.6 | 2,771.8 | 2,515.3 | 2,269.9 | 2,079.0 | 2,090.6 | 2,122.1 | 2,192.9 | 2,167.6 | 1,999.5 | 1,844.1 | 1,735.0 | 1,670.5 | ||||||||||||||||||||||
| Tangible Book Value | (387.4) | (631.0) | (934.8) | 1,219.9 | (2,420.1) | (725.3) | 121.1 | (127.7) | (261.9) | (449.3) | (322.8) | (256.3) | (153.0) | 97.4 | (70.7) | (231.9) | (341.4) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 598.9 |
| 561.2 |
| 524.8 |
| 490.0 |
| 467.7 |
| 440.9 |
| 414.3 |
| 388.4 |
| 364.4 |
| 340.6 |
| 318.5 |
| 308.2 |
| 489.2 |
| 467.1 |
| 445.6 |
| 427.3 |
| 410.9 |
| 394.7 |
| 374.8 |
| 355.9 |
| 378.8 |
| 365.0 |
| 685.8 |
| 658.8 |
| 624.5 |
| 600.8 |
| 588.7 |
| 582.9 |
| 570.6 |
| 556.5 |
| 542.8 |
| 533.0 |
| 504.4 |
| 485.6 |
| 472.5 |
| 461.4 |
| 441.1 |
| 431.8 |
| 411.3 |
| 412.7 |
| 402.2 |
| 392.3 |
| 387.4 |
| 387.4 |
| 373.1 |
| 330.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,641.2 |
| 1,646.6 |
| 1,513.9 |
| 1,513.9 |
| 1,503.6 |
| 1,503.6 |
| 1,503.6 |
| 1,503.6 |
| 1,502.7 |
| 1,490.2 |
| 1,490.2 |
| 1,490.2 |
| 1,476.8 |
| 1,476.8 |
| 1,476.8 |
| 1,427.8 |
| 1,365.8 |
| 1,365.8 |
| 1,365.8 |
| 1,365.8 |
| 1,365.8 |
| 1,365.8 |
| 455.0 |
| 471.0 |
| 486.4 |
| 383.8 |
| 397.5 |
| 409.4 |
| 406.7 |
| 423.3 |
| 439.8 |
| 456.5 |
| 451.9 |
| 468.1 |
| 484.2 |
| 482.2 |
| 497.9 |
| 513.6 |
| 414.1 |
| 325.7 |
| 335.1 |
| 344.5 |
| 354.0 |
| 363.5 |
| 373.0 |
| 92.1 |
| 95.1 |
| 96.7 |
| 96.8 |
| 99.3 |
| 101.9 |
| 99.6 |
| 101.7 |
| 103.9 |
| 102.5 |
| 104.3 |
| 105.4 |
| 106.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| 24.5 |
| 24.4 |
| 24.2 |
| 24.1 |
| 0.7 |
| 0.8 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,773.3 |
| 7,991.6 |
| 7,555.8 |
| 7,220.0 |
| 6,615.4 |
| 6,523.6 |
| 6,090.7 |
| 5,905.7 |
| 6,110.8 |
| 5,880.2 |
| 5,740.5 |
| 5,364.0 |
| 5,492.2 |
| 5,477.5 |
| 5,289.8 |
| 5,223.4 |
| 5,348.0 |
| 5,358.8 |
| 5,058.3 |
| 4,790.1 |
| 4,762.1 |
| 4,834.9 |
| 4,609.8 |
| 4,608.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.3 |
| 135.6 |
| 123.2 |
| 95.3 |
| 99.7 |
| 100.4 |
| 109.4 |
| 82.8 |
| 85.0 |
| 94.6 |
| 99.0 |
| 80.5 |
| 82.5 |
| 91.0 |
| 96.4 |
| 72.2 |
| 73.6 |
| 80.6 |
| 79.4 |
| 62.8 |
| 73.0 |
| 78.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.1 |
| 20.8 |
| 20.3 |
| 20.3 |
| 18.3 |
| 15.5 |
| 15.9 |
| 15.9 |
| 16.0 |
| 25.3 |
| 25.4 |
| 25.7 |
| 25.6 |
| 36.0 |
| 36.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,038.3 |
| 6,321.1 |
| 5,939.4 |
| 5,665.1 |
| 5,181.1 |
| 5,208.7 |
| 4,883.3 |
| 4,798.2 |
| 5,099.4 |
| 4,856.4 |
| 4,720.6 |
| 4,338.8 |
| 4,482.5 |
| 4,503.4 |
| 4,310.3 |
| 4,216.7 |
| 4,339.5 |
| 4,393.7 |
| 4,117.7 |
| 3,897.0 |
| 3,891.8 |
| 4,013.9 |
| 3,818.6 |
| 3,854.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,327.6 |
| 2,237.9 |
| 2,153.7 |
| 2,053.3 |
| 1,943.0 |
| 1,850.5 |
| 1,766.0 |
| 1,683.7 |
| 1,554.6 |
| 1,447.6 |
| 1,336.1 |
| 1,210.4 |
| 1,070.1 |
| 971.2 |
| 886.0 |
| 789.4 |
| 718.3 |
| 676.7 |
| 641.1 |
| 595.3 |
| 569.9 |
| 550.8 |
| 521.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.5 |
| 0.3 |
| 0.4 |
| 0.4 |
| 2,498.6 |
| 2,447.9 |
| 2,407.0 |
| 2,406.2 |
| 2,391.1 |
| 2,391.4 |
| 2,392.0 |
| 2,392.7 |
| 2,234.8 |
| 2,114.8 |
| 1,984.2 |
| 1,859.5 |
| 1,730.5 |
| 1,612.8 |
| 1,490.0 |
| 1,373.5 |
| 1,309.6 |
| 1,279.7 |
| 1,254.8 |
| 1,218.9 |
| 1,194.6 |
| 1,195.3 |
| 1,195.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,735.0 |
| 1,670.5 |
| 1,616.4 |
| 1,554.9 |
| 1,434.3 |
| 1,314.9 |
| 1,207.4 |
| 1,107.5 |
| 1,011.4 |
| 1,023.9 |
| 1,020.0 |
| 1,025.1 |
| 1,009.7 |
| 974.1 |
| 979.5 |
| 1,006.7 |
| 1,008.5 |
| 965.0 |
| 940.6 |
| 893.1 |
| 870.3 |
| 821.0 |
| 791.1 |
| 754.0 |
| 1,616.4 |
| 1,554.9 |
| 1,434.3 |
| 1,314.9 |
| 1,207.4 |
| 1,107.5 |
| 1,011.4 |
| 1,023.9 |
| 1,020.0 |
| 1,025.1 |
| 1,009.7 |
| 974.1 |
| 979.5 |
| 1,006.7 |
| 1,008.5 |
| 965.0 |
| 940.6 |
| 893.1 |
| 870.3 |
| 821.0 |
| 791.1 |
| 754.0 |
| 1,747.9 |
| 1,820.6 |
| 1,493.7 |
| 1,536.8 |
| 1,546.7 |
| 1,504.4 |
| 2,049.5 |
| 1,808.6 |
| 1,430.7 |
| 1,959.6 |
| 1,691.6 |
| 1,860.7 |
| 1,606.6 |
| 1,560.9 |
| 1,561.7 |
| 1,573.9 |
| 1,810.4 |
| 1,233.7 |
| 1,385.2 |
| 1,427.7 |
| 1,391.3 |
| 1,436.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,616.4 |
| 1,554.9 |
| 1,434.3 |
| 1,314.9 |
| 1,207.4 |
| 1,107.5 |
| 1,011.4 |
| 1,023.9 |
| 1,020.0 |
| 1,025.1 |
| 1,009.7 |
| 974.1 |
| 979.5 |
| 1,006.7 |
| 1,008.5 |
| 965.0 |
| 940.6 |
| 893.1 |
| 870.3 |
| 821.0 |
| 791.1 |
| 754.0 |
| (426.9) |
| (495.8) |
| (578.1) |
| (463.3) |
| (596.5) |
| (705.6) |
| (802.9) |
| (915.6) |
| (919.6) |
| (939.2) |
| (917.1) |
| (948.6) |
| (1,000.3) |
| (979.5) |
| (968.0) |
| (981.9) |
| (876.9) |
| (751.0) |
| (807.8) |
| (840.1) |
| (898.8) |
| (938.2) |
| (984.8) |