| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 15.3 | 23.0 | 52.7 | 505.2 | 48.1 | 57.9 | 40.0 | 64.5 | 96.5 | 212.9 | 16.7 | 8.4 | 6.3 | 2.1 | 10.3 | 21.1 | 104.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 15.3 | 23.0 | 52.7 | 505.2 | 48.1 | 57.9 | 40.0 | 64.5 | 96.5 | 212.9 | 16.7 | 8.4 | 6.3 | 2.1 | 10.3 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 286.2 | 331.6 | 274.2 | 224.9 | 164.2 | 85.1 | 95.2 | 68.2 | 66.0 | 34.2 | 16.6 | 29.0 | 25.8 | 24.4 | 9.2 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | 147.1 | 68.2 | 58.8 | 26.3 | 14.0 | 25.2 | 67.0 | 11.8 | 4.7 | 11.0 | 17.5 | 25.4 | 28.1 | 18.8 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 3,402.1 | 3,325.4 | 2,206.6 | 1,160.2 | - | - | - | - | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 1.2 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.0 | 0.9 | 0.7 | 0.7 | 0.6 | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 3,402.1 | 3,325.4 | 2,206.6 | 1,160.2 | - | - | - | - | - | - | - | - | - | - | - | - | |
| (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 | 30.5 | 15.3 | 20.2 | 10.5 | 14.5 | 23.0 | 23.3 | 15.2 | 23.2 | 52.7 | 25.9 | 22.3 | 448.7 | 505.2 | 400.5 | |||||||||||||||||||||||||
| 21.1 |
| 104.2 |
| - |
| - |
| - |
| Prepaid Expenses | 129.4 | 123.4 | 92.7 | 51.6 | 28.8 | 15.8 | 13.2 | 8.1 | 6.3 | 3.3 | 3.2 | 1.6 | 2.5 | 1.1 | 1.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | 278.5 | 305.7 | 257.2 | 279.2 | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 816.6 | 927.3 | 715.9 | 1,071.8 | 371.3 | 261.6 | 278.5 | 305.7 | 257.2 | 279.2 | 127.0 | 112.4 | 42.9 | 38.2 | 36.3 | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | 5,229.0 | 4,512.3 | 4,046.5 | 3,701.6 | 2,655.6 | 2,306.9 | 2,041.8 | 1,864.3 | 1,583.7 | 603.7 | 469.0 | 349.4 | 205.4 | - | - |
| Property,Plant & Equipment Net | - | - | 6,956.4 | 4,418.2 | 3,856.7 | 3,367.8 | 3,699.6 | 3,122.9 | 1,881.5 | 1,184.5 | 1,012.4 | 1,322.1 | 845.9 | 591.1 | 399.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 138.7 | 127.4 | 44.4 | 58.8 | 29.5 | 51.5 | 85.7 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 0.0 | 20.5 | 0.0 | - | - | - | 0.0 | 0.4 | 1.6 | - | - |
| Other Non-Current Assets | 162.7 | 158.7 | 54.1 | 64.5 | 34.2 | 55.3 | 91.6 | 6.5 | 7.1 | 1.0 | 1.4 | 0.0 | 1.4 | 1.6 | 0.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,710.6 | 10,850.1 | 7,727.0 | 5,554.5 | 4,262.2 | 3,687.3 | 4,069.7 | 3,455.5 | 2,145.7 | 1,464.7 | 1,140.9 | 1,434.5 | 890.3 | 632.0 | 439.5 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 65.1 | 57.9 | 36.9 | 43.9 | 19.6 | 35.7 | 50.2 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | 441.5 | 365.8 | 261.3 | 253.3 | 119.2 | 200.7 | 170.9 | 174.3 | 101.5 | 92.4 | 107.4 | 64.0 | 59.2 | 25.4 | - | - |
| Other Current Liabilities | 75.7 | 65.0 | 40.6 | 52.9 | 28.7 | 37.4 | 51.8 | 1.0 | 0.8 | 0.6 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | - | - |
| Total Current Liabilities | 1,031.5 | 995.4 | 685.3 | 575.9 | 464.8 | 290.9 | 399.8 | 330.0 | 282.6 | 169.5 | 136.8 | 142.0 | 100.3 | 96.5 | 74.6 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 79.2 | 72.5 | 10.8 | 19.5 | 15.3 | 21.6 | 41.5 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,015.9 | 847.7 | 581.4 | 428.4 | 77.9 | 0.0 | 37.3 | 13.2 | 0.0 | - | 0.0 | 73.5 | 10.9 | 0.0 | 29.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 120.3 | 110.0 | 38.5 | 20.0 | 22.7 | 30.4 | 43.1 | 5.0 | 6.4 | 7.5 | 2.2 | 2.5 | 2.6 | 1.3 | 1.1 | - | - |
| Total Non-Current Liabilities | 4,682.4 | 4,397.3 | 2,914.0 | 1,661.5 | 1,669.9 | 1,883.3 | 1,700.5 | 1,345.8 | 605.5 | 603.7 | 515.1 | 425.9 | 221.1 | 156.4 | 93.4 | - | - |
| Total Liabilities | 5,713.9 | 5,392.7 | 3,599.3 | 2,237.4 | 2,134.8 | 2,174.3 | 2,100.2 | 1,675.9 | 888.1 | 773.2 | 651.9 | 567.9 | 321.4 | 252.9 | 168.0 | - | - |
| - |
| Additional Paid In Capital | 2,509.1 | 2,533.2 | 2,133.2 | 2,102.0 | 2,077.6 | 2,027.1 | 1,981.0 | 1,924.4 | 1,666.0 | 1,325.5 | 1,026.1 | 724.8 | 548.9 | 404.3 | 263.6 | - | - |
| Retained Earnings | 3,153.1 | 2,557.0 | 1,776.5 | 1,007.6 | (171.3) | (741.7) | (148.5) | (236.3) | (510.5) | (636.4) | (538.9) | 140.9 | 30.1 | (15.0) | 18.3 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 5.3 | 2.3 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.4 | 0.1 | 0.0 | - | 0.0 | 10.8 | 10.8 | 10.8 | - | - |
| Minority Interest | 338.5 | 368.3 | 216.8 | 206.3 | 220.2 | 226.5 | 135.8 | 90.8 | 101.0 | 1.3 | 1.0 | 0.1 | 0.0 | - | - | - | - |
| Total Stockholders Equity | 5,658.1 | 5,089.1 | 3,910.9 | 3,110.8 | 1,907.2 | 1,286.5 | 1,833.7 | 1,688.9 | 1,156.6 | 690.1 | 488.0 | 866.4 | 568.9 | 379.1 | 271.5 | 281.9 | 264.3 |
| Total Equity | 5,996.7 | 5,457.4 | 4,127.7 | 3,317.1 | 2,127.4 | 1,513.0 | 1,969.5 | 1,779.7 | 1,257.5 | 691.4 | 489.0 | 866.5 | 568.9 | 379.1 | 271.5 | 281.9 | 264.3 |
| - |
| Net debt | 3,386.8 | 3,302.4 | 2,154.0 | 655.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | (214.9) | (68.0) | 30.6 | 496.0 | (93.5) | (29.3) | (121.3) | (24.3) | (25.4) | 109.7 | (9.8) | (29.6) | (57.5) | (58.3) | (38.3) | - | - |
| Book Value | 5,658.1 | 5,089.1 | 3,910.9 | 3,110.8 | 1,907.2 | 1,286.5 | 1,833.7 | 1,688.9 | 1,156.6 | 690.1 | 488.0 | 866.4 | 568.9 | 379.1 | 271.5 | 281.9 | 264.3 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 230.4 |
| 63.0 |
| 48.1 |
| 73.1 |
| 44.6 |
| 17.9 |
| 57.9 |
| 41.8 |
| 20.6 |
| 27.1 |
| 40.0 |
| 15.7 |
| 60.0 |
| 20.8 |
| 64.5 |
| 45.9 |
| 122.5 |
| 27.0 |
| 96.5 |
| 20.2 |
| 131.5 |
| 209.7 |
| 212.9 |
| 20.6 |
| 20.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.7 | 15.0 | 14.6 | 1.3 | 1.8 | 0.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 30.5 | 15.3 | 20.2 | 10.5 | 14.5 | 23.0 | 23.3 | 15.2 | 23.2 | 52.7 | 25.9 | 22.3 | 448.7 | 505.2 | 400.5 | 230.4 | 63.0 | 48.1 | 73.1 | 44.6 | 17.9 | 57.9 | 41.8 | 20.6 | 27.1 | 40.0 | 15.7 | 60.0 | 20.8 | 64.5 | 45.9 | 122.5 | 27.0 | 96.5 | 20.2 | 131.5 | 209.7 | 212.9 | 20.6 | 20.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 412.1 | 286.2 | 301.8 | 336.1 | 310.9 | 331.6 | 297.8 | 294.0 | 278.2 | 274.2 | 289.3 | 201.6 | 178.8 | 224.9 | 268.9 | 328.8 | 269.5 | 164.2 | 175.3 | 154.1 | 121.8 | 85.1 | 67.6 | 57.9 | 52.9 | 95.2 | 86.3 | 66.9 | 74.7 | 68.2 | 81.4 | 74.8 | 68.7 | 66.0 | 49.9 | 39.6 | 40.4 | 34.2 | 27.7 | 25.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 140.7 | 129.4 | 115.8 | 111.0 | 112.1 | 123.4 | 104.2 | 102.9 | 108.4 | 92.7 | 86.8 | 77.0 | 70.1 | 51.6 | 51.2 | 43.2 | 35.8 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,084.8 | 816.6 | 916.8 | 915.9 | 891.1 | 927.3 | 847.2 | 738.4 | 754.1 | 715.9 | 711.4 | 634.4 | 1,006.5 | 1,071.8 | 926.9 | 800.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 7,687.8 | 7,395.1 | 7,089.6 | 6,784.3 | 6,481.7 | 6,203.3 | 5,910.0 | 5,667.2 | 5,441.3 | 5,229.0 | 5,008.9 | 4,816.1 | 4,638.6 | 4,512.3 | 4,380.7 | 4,262.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 10,935.1 | 10,731.3 | 10,559.9 | 10,202.0 | 10,011.9 | 9,764.1 | 9,545.7 | 7,677.8 | 7,378.9 | 6,956.4 | 6,675.9 | 6,439.2 | 4,706.2 | 4,418.2 | 4,318.3 | 4,103.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | 115.0 | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 154.6 | 162.7 | 167.7 | 159.2 | 162.8 | 158.7 | 113.1 | 100.1 | 92.6 | 54.1 | 51.9 | 58.7 | 69.5 | 64.5 | 60.0 | 59.4 | 35.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 12,174.5 | 11,710.6 | 11,646.7 | 11,279.9 | 11,082.0 | 10,850.1 | 10,623.3 | 8,518.4 | 8,227.3 | 7,727.0 | 7,439.2 | 7,132.3 | 5,782.1 | 5,554.5 | 5,305.2 | 4,963.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 702.4 | 540.6 | 125.6 | 143.7 | 129.0 | 147.1 | 114.2 | 96.2 | 121.8 | 68.2 | 81.4 | 75.3 | 45.3 | 58.8 | 61.1 | 39.5 | 34.0 | 26.3 | 33.4 | 13.6 | 30.2 | 14.0 | 18.7 | 15.7 | 17.7 | 25.2 | 40.6 | 19.8 | 48.1 | 67.0 | 32.5 | 25.3 | 31.1 | 11.8 | 13.8 | 7.4 | 5.3 | 4.7 | 4.5 | 9.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 702.4 | 540.6 | 548.4 | 437.2 | 498.6 | 441.5 | 474.2 | 388.4 | 419.8 | 365.8 | 367.2 | 350.3 | 328.9 | 261.3 | 306.5 | 226.3 | 221.8 | |||||||||||||||||||||||
| Other Current Liabilities | 72.3 | 75.7 | 81.6 | 69.7 | 94.7 | 65.0 | 69.6 | 85.4 | 80.0 | 40.6 | 68.7 | 47.2 | 51.2 | 52.9 | 49.5 | 56.5 | 36.7 | |||||||||||||||||||||||
| Total Current Liabilities | 1,479.0 | 1,031.5 | 1,257.2 | 1,071.8 | 1,129.6 | 995.4 | 966.0 | 856.5 | 851.3 | 685.3 | 722.3 | 687.0 | 601.4 | 575.9 | 625.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,468.9 | 3,402.1 | 3,219.6 | 3,286.0 | 3,176.5 | 3,325.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,016.7 | 1,015.9 | 1,041.2 | 941.8 | 907.4 | 847.7 | 784.5 | 674.0 | 625.7 | 581.4 | 552.9 | 545.4 | 483.2 | 428.4 | 349.2 | 235.5 | 135.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 140.8 | 120.3 | 116.6 | 112.6 | 112.3 | 110.0 | 61.0 | 56.7 | 52.2 | 38.5 | 12.7 | 16.6 | 17.0 | 20.0 | 20.6 | 18.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 4,782.4 | 4,682.4 | 4,533.7 | 4,481.5 | 4,308.3 | 4,397.3 | 4,561.1 | 2,806.2 | 2,739.8 | 2,914.0 | 2,841.5 | 2,827.9 | 1,724.9 | 1,661.5 | 1,614.4 | 1,612.7 | ||||||||||||||||||||||||
| Total Liabilities | 6,261.4 | 5,713.9 | 5,790.9 | 5,553.4 | 5,437.9 | 5,392.7 | 5,527.1 | 3,662.8 | 3,591.2 | 3,599.3 | 3,563.9 | 3,514.9 | 2,326.3 | 2,237.4 | 2,239.5 | 2,221.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 |
| Additional Paid In Capital | 2,521.8 | 2,509.1 | 2,555.2 | 2,546.6 | 2,534.0 | 2,533.2 | 2,498.7 | 2,483.1 | 2,472.7 | 2,133.2 | 2,120.9 | 2,107.0 | 2,099.9 | 2,102.0 | 2,094.6 | 2,090.6 | ||||||||||||||||||||||||
| Retained Earnings | 3,070.4 | 3,153.1 | 3,006.8 | 2,869.1 | 2,757.9 | 2,557.0 | 2,373.7 | 2,150.3 | 1,946.4 | 1,776.5 | 1,545.7 | 1,299.8 | 1,153.0 | 1,007.6 | 765.6 | 439.8 | 29.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 8.5 | 5.3 | 57.4 | 50.8 | 5.7 | 2.3 | 3.0 | 3.0 | 2.1 | 0.0 | 5.1 | 5.1 | 1.3 | 0.0 | 2.6 | 2.4 | 0.3 | 0.2 | ||||||||||||||||||||||
| Minority Interest | 328.2 | 338.5 | 349.8 | 360.3 | 356.6 | 368.3 | 225.6 | 224.0 | 217.9 | 216.8 | 212.6 | 214.6 | 203.0 | 206.3 | 206.8 | 212.9 | 218.9 | |||||||||||||||||||||||
| Total Stockholders Equity | 5,584.9 | 5,658.1 | 5,506.0 | 5,366.2 | 5,287.5 | 5,089.1 | 4,870.6 | 4,631.6 | 4,418.3 | 3,910.9 | 3,662.7 | 3,402.9 | 3,252.9 | 3,110.8 | 2,858.8 | 2,529.2 | ||||||||||||||||||||||||
| Total Equity | 5,913.1 | 5,996.7 | 5,855.8 | 5,726.5 | 5,644.1 | 5,457.4 | 5,096.2 | 4,855.6 | 4,636.2 | 4,127.7 | 3,875.3 | 3,617.4 | 3,455.8 | 3,317.1 | 3,065.6 | 2,742.1 | 2,337.5 | 2,127.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,468.9 | 3,402.1 | 3,219.6 | 3,286.0 | 3,176.5 | 3,325.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 3,438.5 | 3,386.8 | 3,199.4 | 3,275.5 | 3,161.9 | 3,302.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (394.2) | (214.9) | (340.4) | (156.0) | (238.5) | (68.0) | (118.8) | (118.1) | (97.2) | 30.6 | (11.0) | (52.6) | 405.1 | 496.0 | 301.7 | 191.8 | (1.7) | |||||||||||||||||||||||
| Book Value | 5,584.9 | 5,658.1 | 5,506.0 | 5,366.2 | 5,287.5 | 5,089.1 | 4,870.6 | 4,631.6 | 4,418.3 | 3,910.9 | 3,662.7 | 3,402.9 | 3,252.9 | 3,110.8 | 2,858.8 | 2,529.2 | 2,118.6 | 1,907.2 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 28.8 |
| 25.2 |
| 20.6 |
| 16.7 |
| 15.8 |
| 13.8 |
| 15.0 |
| 13.2 |
| 13.2 |
| 13.2 |
| 12.9 |
| 9.0 |
| 8.1 |
| 6.8 |
| 8.5 |
| 7.0 |
| 6.3 |
| 5.6 |
| 5.9 |
| 5.6 |
| 3.3 |
| 3.3 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| 237.2 |
| 227.3 |
| 356.6 |
| 278.5 |
| 269.3 |
| 273.4 |
| 230.0 |
| 305.7 |
| 225.4 |
| 320.9 |
| 207.0 |
| 257.2 |
| 150.3 |
| 246.8 |
| 310.0 |
| 279.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 536.3 |
| 371.3 |
| 396.6 |
| 333.6 |
| 256.9 |
| 261.6 |
| 237.2 |
| 227.3 |
| 356.6 |
| 278.5 |
| 269.3 |
| 273.4 |
| 230.0 |
| 305.7 |
| 225.4 |
| 320.9 |
| 207.0 |
| 257.2 |
| 150.3 |
| 246.8 |
| 310.0 |
| 279.2 |
| 81.0 |
| 94.6 |
| 4,142.3 |
| 4,046.5 |
| 3,956.9 |
| 3,867.9 |
| 3,776.4 |
| 3,701.6 |
| 3,502.2 |
| 3,163.0 |
| 2,746.3 |
| 2,655.6 |
| 2,554.5 |
| 2,462.8 |
| 2,383.8 |
| 2,306.9 |
| 2,234.5 |
| 2,164.0 |
| 2,097.2 |
| 2,041.8 |
| 1,987.4 |
| 1,939.6 |
| 1,898.3 |
| 1,864.3 |
| 1,832.5 |
| 1,802.5 |
| 3,995.6 |
| 3,856.7 |
| 3,536.2 |
| 3,462.0 |
| 3,437.4 |
| 3,367.8 |
| 3,482.5 |
| 3,662.9 |
| 3,887.2 |
| 3,699.6 |
| 3,560.1 |
| 3,383.3 |
| 3,277.2 |
| 3,122.9 |
| 2,922.0 |
| 2,228.0 |
| 2,061.7 |
| 1,881.5 |
| 1,697.2 |
| 1,526.5 |
| 1,373.2 |
| 1,184.5 |
| 1,095.7 |
| 990.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.3 |
| 78.8 |
| 51.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| - |
| - |
| 0.3 |
| 0.8 |
| 35.7 |
| - |
| 0.0 |
| 0.0 |
| 7.1 |
| 18.1 |
| 20.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.2 |
| 37.9 |
| 36.5 |
| 44.2 |
| 55.0 |
| 62.1 |
| 68.6 |
| 78.4 |
| 91.6 |
| 102.5 |
| 85.4 |
| 58.1 |
| 6.5 |
| 6.8 |
| 6.9 |
| 7.0 |
| 7.1 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.0 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,567.3 |
| 4,262.2 |
| 3,985.5 |
| 3,834.5 |
| 3,738.9 |
| 3,687.3 |
| 3,786.2 |
| 4,001.1 |
| 4,333.7 |
| 4,069.7 |
| 3,936.6 |
| 3,751.5 |
| 3,583.3 |
| 3,455.5 |
| 3,154.2 |
| 2,555.8 |
| 2,275.7 |
| 2,145.7 |
| 1,848.5 |
| 1,777.1 |
| 1,686.4 |
| 1,464.7 |
| 1,177.7 |
| 1,086.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.3 |
| 40.9 |
| 36.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 253.3 |
| 175.6 |
| 151.1 |
| 143.1 |
| 119.2 |
| 132.9 |
| 189.1 |
| 197.3 |
| 200.7 |
| 222.6 |
| 191.6 |
| 173.1 |
| 170.9 |
| 178.8 |
| 133.4 |
| 191.2 |
| 174.3 |
| 158.3 |
| 151.3 |
| 111.5 |
| 101.5 |
| 93.3 |
| 80.8 |
| 28.7 |
| 25.4 |
| 26.0 |
| 32.0 |
| 37.4 |
| 39.7 |
| 44.0 |
| 47.9 |
| 51.8 |
| 53.2 |
| 42.7 |
| 38.3 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.2 |
| 609.1 |
| 537.9 |
| 464.8 |
| 472.8 |
| 422.6 |
| 376.4 |
| 290.9 |
| 286.4 |
| 344.8 |
| 359.9 |
| 399.8 |
| 403.4 |
| 336.8 |
| 328.4 |
| 330.0 |
| 326.8 |
| 263.6 |
| 306.5 |
| 282.6 |
| 252.1 |
| 212.2 |
| 167.3 |
| 169.5 |
| 151.6 |
| 136.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.0 |
| 43.0 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.9 |
| 16.3 |
| 7.8 |
| 2.5 |
| 0.0 |
| 2.7 |
| 11.1 |
| 84.7 |
| 37.3 |
| 21.2 |
| 14.8 |
| 12.9 |
| 13.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.9 |
| 22.7 |
| 25.8 |
| 24.9 |
| 25.3 |
| 30.4 |
| 35.1 |
| 37.6 |
| 35.3 |
| 43.1 |
| 52.2 |
| 44.7 |
| 21.4 |
| 5.0 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.4 |
| 6.1 |
| 6.1 |
| 7.3 |
| 7.5 |
| 7.5 |
| 7.1 |
| 1,691.9 |
| 1,669.9 |
| 1,604.8 |
| 1,709.8 |
| 1,781.9 |
| 1,883.3 |
| 1,922.2 |
| 1,837.9 |
| 1,819.4 |
| 1,700.5 |
| 1,620.9 |
| 1,574.1 |
| 1,463.3 |
| 1,345.8 |
| 1,105.0 |
| 612.5 |
| 606.4 |
| 605.5 |
| 603.6 |
| 602.5 |
| 603.6 |
| 603.7 |
| 588.3 |
| 527.5 |
| 2,229.9 |
| 2,134.8 |
| 2,077.6 |
| 2,132.4 |
| 2,158.3 |
| 2,174.3 |
| 2,208.6 |
| 2,182.6 |
| 2,179.3 |
| 2,100.2 |
| 2,024.2 |
| 1,910.8 |
| 1,791.8 |
| 1,675.9 |
| 1,431.8 |
| 876.1 |
| 912.9 |
| 888.1 |
| 855.7 |
| 814.7 |
| 770.9 |
| 773.2 |
| 739.9 |
| 663.6 |
| 2,087.8 |
| 2,077.6 |
| 2,069.5 |
| 2,061.8 |
| 2,043.7 |
| 2,027.1 |
| 2,024.5 |
| 2,020.3 |
| 2,014.2 |
| 1,981.0 |
| 1,970.7 |
| 1,955.5 |
| 1,946.5 |
| 1,924.4 |
| 1,923.0 |
| 1,916.8 |
| 1,684.2 |
| 1,666.0 |
| 1,455.6 |
| 1,453.3 |
| 1,444.3 |
| 1,325.5 |
| 1,176.2 |
| 1,173.0 |
| (171.3) |
| (380.3) |
| (581.0) |
| (684.0) |
| (741.7) |
| (652.3) |
| (376.2) |
| (22.8) |
| (148.5) |
| (172.5) |
| (216.5) |
| (253.2) |
| (236.3) |
| (373.0) |
| (390.8) |
| (450.6) |
| (510.5) |
| (548.8) |
| (563.9) |
| (592.4) |
| (636.4) |
| (740.5) |
| (752.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.2 |
| 1.5 |
| 0.0 |
| 1.5 |
| 1.4 |
| 1.3 |
| 0.0 |
| 4.1 |
| 3.7 |
| 3.6 |
| 0.4 |
| 4.0 |
| 2.7 |
| 2.4 |
| 0.1 |
| 1.6 |
| 0.7 |
| 0.6 |
| 0.0 |
| - |
| - |
| 220.2 |
| 219.9 |
| 222.4 |
| 221.1 |
| 226.5 |
| 205.7 |
| 174.7 |
| 163.0 |
| 135.8 |
| 117.1 |
| 104.1 |
| 100.7 |
| 90.8 |
| 175.3 |
| 155.2 |
| 130.5 |
| 101.0 |
| 86.6 |
| 72.6 |
| 63.2 |
| 1.3 |
| 1.2 |
| 1.0 |
| 2,118.6 |
| 1,907.2 |
| 1,688.0 |
| 1,479.8 |
| 1,359.4 |
| 1,286.5 |
| 1,371.9 |
| 1,643.8 |
| 1,991.3 |
| 1,833.7 |
| 1,795.3 |
| 1,736.5 |
| 1,690.8 |
| 1,688.9 |
| 1,547.2 |
| 1,524.5 |
| 1,232.2 |
| 1,156.6 |
| 906.2 |
| 889.7 |
| 852.3 |
| 690.1 |
| 436.6 |
| 421.5 |
| 1,907.9 |
| 1,702.1 |
| 1,580.5 |
| 1,513.0 |
| 1,577.6 |
| 1,818.5 |
| 2,154.4 |
| 1,969.5 |
| 1,912.4 |
| 1,840.6 |
| 1,791.5 |
| 1,779.7 |
| 1,722.4 |
| 1,679.7 |
| 1,362.8 |
| 1,257.5 |
| 992.8 |
| 962.4 |
| 915.5 |
| 691.4 |
| 437.8 |
| 422.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (93.5) |
| (76.1) |
| (89.0) |
| (119.5) |
| (29.3) |
| (49.1) |
| (117.5) |
| (3.3) |
| (121.3) |
| (134.0) |
| (63.4) |
| (98.5) |
| (24.3) |
| (101.3) |
| 57.3 |
| (99.5) |
| (25.4) |
| (101.8) |
| 34.6 |
| 142.7 |
| 109.7 |
| (70.6) |
| (41.4) |
| 1,688.0 |
| 1,479.8 |
| 1,359.4 |
| 1,286.5 |
| 1,371.9 |
| 1,643.8 |
| 1,991.3 |
| 1,833.7 |
| 1,795.3 |
| 1,736.5 |
| 1,690.8 |
| 1,688.9 |
| 1,547.2 |
| 1,524.5 |
| 1,232.2 |
| 1,156.6 |
| 906.2 |
| 889.7 |
| 852.3 |
| 690.1 |
| 436.6 |
| 421.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |