| (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 | 26.1 | 27.0 | 737.2 | 734.2 | 368.0 | 518.3 | 342.4 | 35.2 | 361.8 | 442.8 | 554.7 | 350.7 | 245.2 | 297.1 | 134.9 | |||||||||||||||||||||||||
| (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 | 27.0 | 518.3 | 442.8 | 297.1 | 20.5 | 163.5 | 24.1 | 10.3 | 85.9 | 93.7 | 5.4 | 4.5 | 2.6 | 1.7 | 0.4 | 6.9 | 2.2 | ||
| Restricted Cash | 27.5 | 30.4 | 1.9 | 3.5 | 3.9 | 4.0 | 9.3 | 1.4 | 10.9 | 13.6 | 14.6 | 29.1 | 31.8 | 36.7 | 34.1 | 22.4 | 9.5 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 27.0 | 518.3 | 442.8 | 297.1 | 20.5 | 163.5 | 24.1 | 10.3 | 85.9 | 93.7 | 5.4 | 4.5 | 2.6 | 1.7 | 0.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 4,256.0 | 4,838.9 | 5,067.3 | 5,286.8 | 5,253.5 | 5,169.3 | 5,136.1 | 4,540.6 | 4,572.2 | 4,366.9 | 3,569.1 | 2,378.5 | 2,024.4 | 1,824.9 | 1,551.4 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 29.6 | 27.9 | 24.5 | 23.4 | 23.9 | 23.1 | 22.7 | 20.2 | 19.8 | 19.6 | 18.7 | 12.8 | 12.4 | 11.2 | 10.3 | 9.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 4,256.0 | 4,838.9 | 5,067.3 | 5,286.8 | 5,253.5 | 5,169.3 | 5,136.1 | 4,540.6 | 4,572.2 | 4,366.9 | 3,569.1 | 2,378.5 | 2,024.4 | 1,824.9 | 1,551.4 | 1,177.0 | |||
| 164.9 |
| 491.2 |
| 20.5 |
| 102.7 |
| 100.8 |
| 51.4 |
| 163.5 |
| 36.0 |
| 37.0 |
| 348.0 |
| 24.1 |
| 40.9 |
| 32.8 |
| 40.0 |
| 10.3 |
| 9.8 |
| 11.0 |
| 71.2 |
| 85.9 |
| 24.3 |
| 21.0 |
| 40.3 |
| 93.7 |
| 32.6 |
| 33.0 |
| Restricted Cash | 27.2 | 27.5 | 37.8 | 38.4 | 36.1 | 30.4 | 17.9 | 3.9 | 1.3 | 1.9 | 3.2 | 5.8 | 3.3 | 3.5 | 3.3 | 3.5 | 3.5 | 3.9 | 3.3 | 3.7 | 4.5 | 4.0 | 4.2 | 4.5 | 4.1 | 9.3 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 2.6 | 7.9 | 10.9 | 10.6 | 12.2 | 12.2 | 13.6 | 12.3 | 13.8 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 26.1 | 27.0 | 737.2 | 734.2 | 368.0 | 518.3 | 342.4 | 35.2 | 361.8 | 442.8 | 554.7 | 350.7 | 245.2 | 297.1 | 134.9 | 164.9 | 491.2 | 20.5 | 102.7 | 100.8 | 51.4 | 163.5 | 36.0 | 37.0 | 348.0 | 24.1 | 40.9 | 32.8 | 40.0 | 10.3 | 9.8 | 11.0 | 71.2 | 85.9 | 24.3 | 21.0 | 40.3 | 93.7 | 32.6 | 33.0 |
| 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 | 6,470.1 | 6,702.8 | 6,742.1 | 6,795.1 | 6,333.1 | 6,339.2 | 6,291.6 | 5,877.2 | 5,834.3 | 5,888.1 | 6,192.6 | 6,489.4 | 6,438.0 | 6,537.5 | 6,462.4 | 6,684.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 507.7 | 414.1 | 150.3 | 85.4 | 88.7 | 88.7 | 92.6 | 185.3 | 185.9 | 188.4 | 187.5 | 191.7 | 181.3 | 178.9 | 176.6 | 183.7 | 192.2 | |||||||||||||||||||||||
| Goodwill | 644.4 | 644.6 | 644.6 | 644.9 | 644.1 | 643.7 | 644.6 | 643.8 | 643.8 | 643.9 | 643.3 | 643.9 | 643.5 | 643.2 | 648.9 | 650.0 | 651.0 | 651.4 | ||||||||||||||||||||||
| Intangible Assets | 25.9 | 27.2 | 27.9 | 29.2 | 28.2 | 28.1 | 31.2 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 1.4 | 1.4 | 1.5 | 1.5 | 1.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10,234.6 | 10,049.1 | 10,596.0 | 10,546.5 | 9,705.7 | 9,897.9 | 9,571.9 | 8,848.5 | 9,011.8 | 9,117.4 | 9,425.3 | 9,404.0 | 9,290.2 | 9,405.2 | 9,475.7 | 9,521.1 | ||||||||||||||||||||||||
| 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 | - | - | 4,994.5 | 5,000.4 | 4,446.3 | 4,838.9 | 4,858.2 | 4,660.6 | 5,028.2 | 5,067.3 | 5,291.3 | 5,286.9 | 5,287.9 | 5,286.8 | 5,284.9 | 5,312.0 | 5,628.4 | 5,253.5 | 5,273.1 | 5,272.6 | 5,407.9 | 5,169.3 | 5,173.0 | 5,225.6 | 5,519.6 | 5,136.1 | 4,619.3 | 4,732.8 | 4,429.0 | 4,540.6 | 4,588.2 | 4,448.1 | 4,643.7 | 4,572.2 | 4,644.5 | 4,429.9 | 4,300.9 | 4,366.9 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,779.5 | 4,608.6 | 5,351.9 | 5,357.5 | 4,773.7 | 5,167.1 | 5,171.6 | 4,948.0 | 5,311.3 | 5,355.1 | 5,568.0 | 5,591.4 | 5,604.6 | 5,601.9 | 5,580.3 | 5,580.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 29.8 | 29.6 | 29.6 | 29.3 | 28.6 | 27.9 | 26.8 | 25.4 | 24.6 | 24.5 | 24.5 | 24.1 | 23.4 | 23.4 | 23.4 | 23.4 | 23.8 | 23.9 | 23.9 | 23.8 | 23.3 | 23.1 | 22.7 | 22.7 | 22.7 | 22.7 | 21.8 | 21.6 | 20.7 | 20.2 | 20.1 | 20.0 | 19.9 | 19.8 | 19.8 | 19.7 | 19.7 | 19.6 | 19.5 | 19.0 |
| Additional Paid In Capital | 8,775.5 | 8,693.0 | 8,516.3 | 8,430.3 | 8,179.8 | 7,915.9 | 7,480.1 | 6,951.2 | 6,705.3 | 6,671.2 | 6,657.2 | 6,526.4 | 6,322.2 | 6,314.2 | 6,305.1 | 6,295.9 | ||||||||||||||||||||||||
| Retained Earnings | 4,828.1 | 4,677.1 | 4,512.3 | 4,332.5 | 4,195.9 | 4,086.9 | 3,973.6 | 3,861.8 | 3,747.9 | 3,680.6 | 3,625.6 | 3,534.2 | 3,474.3 | 3,438.4 | 3,392.8 | 3,290.5 | 3,201.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 54.0 | 79.0 | 77.0 | 96.8 | 42.6 | 22.7 | 62.7 | 34.3 | 31.9 | 29.3 | 28.1 | 41.4 | 21.5 | 20.3 | 6.2 | 3.5 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 263.5 | 259.2 | 207.9 | 200.7 | 191.1 | 194.2 | 192.4 | 189.7 | 186.7 | 187.7 | 188.3 | 188.5 | 188.6 | 193.9 | 197.4 | 199.6 | 212.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 5,191.5 | 5,181.3 | 5,036.1 | 4,988.3 | 4,740.9 | 4,536.7 | 4,207.9 | 3,710.9 | 3,513.9 | 3,574.6 | 3,669.0 | 3,624.1 | 3,497.1 | 3,609.4 | 3,698.0 | 3,741.1 | ||||||||||||||||||||||||
| Total Equity | 5,455.0 | 5,440.5 | 5,244.1 | 5,189.0 | 4,932.0 | 4,730.8 | 4,400.3 | 3,900.6 | 3,700.6 | 3,762.3 | 3,857.3 | 3,812.6 | 3,685.6 | 3,803.3 | 3,895.4 | 3,940.7 | 4,129.8 | 4,108.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 4,994.5 | 5,000.4 | 4,446.3 | 4,838.9 | 4,858.2 | 4,660.6 | 5,028.2 | 5,067.3 | 5,291.3 | 5,286.9 | 5,287.9 | 5,286.8 | 5,284.9 | 5,312.0 | 5,628.4 | 5,253.5 | 5,273.1 | 5,272.6 | 5,407.9 | 5,169.3 | 5,173.0 | 5,225.6 | 5,519.6 | 5,136.1 | 4,619.3 | 4,732.8 | 4,429.0 | 4,540.6 | 4,588.2 | 4,448.1 | 4,643.7 | 4,572.2 | 4,644.5 | 4,429.9 | 4,300.9 | 4,366.9 | - | - |
| Net debt | - | - | 4,257.4 | 4,266.2 | 4,078.3 | 4,320.5 | 4,515.8 | 4,625.4 | 4,666.4 | 4,624.5 | 4,736.6 | 4,936.2 | 5,042.8 | 4,989.7 | 5,150.0 | 5,147.1 | 5,137.1 | 5,233.0 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 5,191.5 | 5,181.3 | 5,036.1 | 4,988.3 | 4,740.9 | 4,536.7 | 4,207.9 | 3,710.9 | 3,513.9 | 3,574.6 | 3,669.0 | 3,624.1 | 3,497.1 | 3,609.4 | 3,698.0 | 3,741.1 | 3,917.8 | 3,906.8 | ||||||||||||||||||||||
| Tangible Book Value | 4,521.2 | 4,509.5 | 4,363.6 | 4,314.3 | 4,068.7 | 3,864.9 | 3,532.1 | 3,066.5 | 2,869.4 | 2,930.0 | 3,025.0 | 2,979.5 | 2,852.1 | 2,964.8 | 3,047.5 | 3,089.6 | 3,265.2 | |||||||||||||||||||||||
| 0.2 |
| 2.0 |
| - |
| - |
| - |
| 6.9 |
| 2.2 |
| 0.2 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 1.4 | 1.0 | 2.5 | 0.7 | 0.9 | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 2,537.0 |
| 2,366.9 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 6,702.8 | 6,339.2 | 5,902.5 | 6,537.5 | 6,847.2 | 6,705.2 | 7,198.6 | 6,183.8 | 6,279.1 | 6,326.0 | 5,724.8 | 2,402.1 | 2,392.1 | 2,458.2 | 2,066.6 | 1,985.9 | 1,373.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 414.1 | 88.7 | 188.4 | 178.9 | 194.7 | 200.6 | 199.9 | 31.0 | 36.5 | 48.8 | - | - | - | - | - | - | - | - | - |
| Goodwill | 644.6 | 643.7 | 643.9 | 643.2 | 651.4 | 651.7 | 644.4 | 644.0 | 644.7 | 643.5 | 645.7 | - | - | - | - | - | - | - | - |
| Intangible Assets | 27.2 | 28.1 | 0.7 | 1.4 | 1.6 | 1.9 | 28.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 27.3 | 28.3 | 30.2 | 17.8 | 16.1 | 16.5 | 17.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,049.1 | 9,897.9 | 9,117.4 | 9,405.2 | 9,638.5 | 9,497.4 | 9,796.1 | 8,590.9 | 8,773.3 | 8,949.3 | 7,989.9 | 3,921.6 | 3,462.2 | 2,982.0 | 2,557.3 | 2,304.0 | 1,655.0 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,177.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | 8.2 | 10.8 | 11.4 | 13.6 | 17.7 | 9.9 | 15.4 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,608.6 | 5,167.1 | 5,355.1 | 5,601.9 | 5,530.3 | 5,460.8 | 5,459.5 | 4,826.4 | 4,885.0 | 4,737.3 | 3,889.1 | 2,520.3 | 2,162.1 | 1,970.7 | 1,678.8 | 1,299.9 | 789.8 | - | - |
| 8.8 |
| - |
| - |
| Additional Paid In Capital | 8,693.0 | 7,915.9 | 6,671.2 | 6,314.2 | 6,427.6 | 6,152.9 | 5,992.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,677.1 | 4,086.9 | 3,680.6 | 3,438.4 | 3,011.5 | 2,594.7 | 2,463.4 | 2,130.5 | 1,839.4 | 1,738.9 | 1,372.5 | 1,148.0 | 926.6 | 754.1 | 633.4 | 580.8 | 522.4 | - | - |
| Accumulated Other Comprehensive Income | 79.0 | 22.7 | 29.3 | 20.3 | (2.2) | (12.8) | (39.9) | (41.7) | (30.2) | (53.8) | (8.7) | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 259.2 | 194.2 | 187.7 | 193.9 | 201.4 | 194.7 | 201.2 | 320.0 | 333.2 | 353.2 | 362.9 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 5,181.3 | 4,536.7 | 3,574.6 | 3,609.4 | 3,906.8 | 3,841.9 | 4,135.4 | 3,444.4 | 3,555.1 | 3,858.7 | 3,738.0 | 1,401.3 | 1,300.1 | 1,011.3 | 878.5 | 1,004.1 | 865.2 | 788.0 | 586.1 |
| Total Equity | 5,440.5 | 4,730.8 | 3,762.3 | 3,803.3 | 4,108.2 | 4,036.6 | 4,336.6 | 3,764.5 | 3,888.3 | 4,212.0 | 4,100.9 | 1,401.3 | 1,300.1 | 1,011.3 | 878.5 | 1,004.1 | 865.2 | 788.0 | 586.1 |
| - |
| - |
| - |
| Net debt | 4,229.0 | 4,320.5 | 4,624.5 | 4,989.7 | 5,233.0 | 5,005.7 | 5,112.0 | 4,530.3 | 4,486.2 | 4,273.2 | 3,563.7 | 2,374.0 | 2,021.8 | 1,823.2 | 1,551.0 | 1,170.0 | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 5,181.3 | 4,536.7 | 3,574.6 | 3,609.4 | 3,906.8 | 3,841.9 | 4,135.4 | 3,444.4 | 3,555.1 | 3,858.7 | 3,738.0 | 1,401.3 | 1,300.1 | 1,011.3 | 878.5 | 1,004.1 | 865.2 | 788.0 | 586.1 |
| Tangible Book Value | 4,509.5 | 3,864.9 | 2,930.0 | 2,964.8 | 3,253.8 | 3,188.2 | 3,463.0 | 2,800.5 | 2,910.4 | 3,215.3 | 3,092.3 | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,797.0 |
| 6,789.1 |
| 7,094.4 |
| 7,089.2 |
| 7,191.4 |
| 6,705.2 |
| 6,805.9 |
| 6,905.4 |
| 7,102.9 |
| 7,198.6 |
| 6,532.4 |
| 6,684.1 |
| 6,186.5 |
| 6,183.8 |
| 6,184.8 |
| 6,096.2 |
| 6,190.7 |
| 6,279.1 |
| 6,544.9 |
| 6,363.8 |
| 6,275.6 |
| 6,326.0 |
| 6,407.8 |
| 6,156.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 194.7 |
| 193.7 |
| 197.9 |
| 204.6 |
| 200.6 |
| 196.2 |
| 195.5 |
| 194.4 |
| 199.9 |
| 96.8 |
| 102.8 |
| 29.9 |
| 31.0 |
| 32.2 |
| 32.8 |
| 34.7 |
| 36.5 |
| 37.7 |
| 39.0 |
| 40.2 |
| 48.8 |
| - |
| - |
| 651.4 |
| 651.7 |
| 651.7 |
| 651.7 |
| 644.1 |
| 643.5 |
| 643.5 |
| 644.4 |
| 643.5 |
| 643.9 |
| 644.2 |
| 644.0 |
| 644.2 |
| 644.4 |
| 645.2 |
| 644.7 |
| 644.6 |
| 644.2 |
| 643.7 |
| 643.5 |
| 644.1 |
| 644.5 |
| 1.6 |
| 1.7 |
| 1.8 |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.2 |
| 17.3 |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,014.6 |
| 9,638.5 |
| 9,779.9 |
| 9,759.1 |
| 9,822.8 |
| 9,497.4 |
| 9,398.6 |
| 9,687.6 |
| 10,037.2 |
| 9,796.1 |
| 8,996.2 |
| 9,098.4 |
| 8,520.1 |
| 8,590.9 |
| 8,642.0 |
| 8,574.1 |
| 8,792.6 |
| 8,773.3 |
| 8,890.6 |
| 8,946.7 |
| 8,842.1 |
| 8,949.3 |
| 8,982.4 |
| 8,606.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| 9.6 |
| 10.2 |
| 10.8 |
| 9.6 |
| 9.7 |
| 10.2 |
| 11.4 |
| 11.0 |
| 12.8 |
| 13.5 |
| 13.6 |
| 14.2 |
| 14.7 |
| 16.0 |
| 17.7 |
| 17.6 |
| 17.7 |
| 9.7 |
| 9.9 |
| 11.9 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,884.8 |
| 5,530.3 |
| 5,542.5 |
| 5,549.0 |
| 5,674.5 |
| 5,460.8 |
| 5,460.2 |
| 5,520.2 |
| 5,818.6 |
| 5,459.5 |
| 4,912.7 |
| 5,045.9 |
| 4,714.4 |
| 4,826.4 |
| 4,856.0 |
| 4,719.8 |
| 4,922.2 |
| 4,885.0 |
| 4,947.8 |
| 4,771.1 |
| 4,627.6 |
| 4,737.3 |
| 4,807.2 |
| 4,504.6 |
| 6,401.2 |
| 6,427.6 |
| 6,425.7 |
| 6,377.2 |
| 6,226.5 |
| 6,152.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,011.5 |
| 2,978.2 |
| 2,839.2 |
| 2,754.7 |
| 2,594.7 |
| 2,533.3 |
| 2,624.6 |
| 2,525.3 |
| 2,463.4 |
| 2,403.9 |
| 2,265.2 |
| 2,200.2 |
| 2,130.5 |
| 2,068.3 |
| 2,011.7 |
| 1,933.2 |
| 1,839.4 |
| 1,777.0 |
| 1,908.6 |
| 1,843.4 |
| 1,738.9 |
| 1,614.7 |
| 1,536.1 |
| 6.3 |
| (2.2) |
| 1.5 |
| 4.5 |
| 23.2 |
| (12.8) |
| (49.1) |
| (66.2) |
| (65.8) |
| (39.9) |
| (58.3) |
| (50.7) |
| (39.9) |
| (41.7) |
| (32.4) |
| (30.2) |
| (16.4) |
| (30.2) |
| (34.8) |
| (41.9) |
| (48.5) |
| (53.8) |
| (52.2) |
| (46.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 201.4 |
| 201.5 |
| 198.0 |
| 194.9 |
| 194.7 |
| 193.9 |
| 197.2 |
| 197.1 |
| 201.2 |
| 201.5 |
| 249.5 |
| 259.8 |
| 320.0 |
| 323.6 |
| 328.8 |
| 332.0 |
| 333.2 |
| 336.0 |
| 347.2 |
| 351.0 |
| 353.2 |
| 353.1 |
| 357.3 |
| 3,917.8 |
| 3,906.8 |
| 4,036.0 |
| 4,012.1 |
| 3,953.4 |
| 3,841.9 |
| 3,744.6 |
| 3,970.2 |
| 4,021.6 |
| 4,135.4 |
| 3,882.0 |
| 3,803.0 |
| 3,545.8 |
| 3,444.4 |
| 3,462.3 |
| 3,525.5 |
| 3,538.4 |
| 3,555.1 |
| 3,606.8 |
| 3,828.3 |
| 3,863.5 |
| 3,858.7 |
| 3,822.1 |
| 3,744.6 |
| 4,237.5 |
| 4,210.0 |
| 4,148.3 |
| 4,036.6 |
| 3,938.4 |
| 4,167.4 |
| 4,218.6 |
| 4,336.6 |
| 4,083.5 |
| 4,052.5 |
| 3,805.6 |
| 3,764.5 |
| 3,786.0 |
| 3,854.3 |
| 3,870.4 |
| 3,888.3 |
| 3,942.8 |
| 4,175.5 |
| 4,214.5 |
| 4,212.0 |
| 4,175.2 |
| 4,101.9 |
| 5,170.4 |
| 5,171.7 |
| 5,356.5 |
| 5,005.7 |
| 5,137.0 |
| 5,188.5 |
| 5,171.7 |
| 5,112.0 |
| 4,578.4 |
| 4,700.0 |
| 4,389.0 |
| 4,530.3 |
| 4,578.5 |
| 4,437.1 |
| 4,572.4 |
| 4,486.2 |
| 4,620.2 |
| 4,408.9 |
| 4,260.5 |
| 4,273.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,036.0 |
| 4,012.1 |
| 3,953.4 |
| 3,841.9 |
| 3,744.6 |
| 3,970.2 |
| 4,021.6 |
| 4,135.4 |
| 3,882.0 |
| 3,803.0 |
| 3,545.8 |
| 3,444.4 |
| 3,462.3 |
| 3,525.5 |
| 3,538.4 |
| 3,555.1 |
| 3,606.8 |
| 3,828.3 |
| 3,863.5 |
| 3,858.7 |
| 3,822.1 |
| 3,744.6 |
| 3,253.8 |
| 3,382.9 |
| 3,358.6 |
| 3,299.9 |
| 3,188.2 |
| 3,100.5 |
| 3,326.7 |
| 3,378.0 |
| 3,491.0 |
| 3,238.5 |
| 3,159.1 |
| 2,901.6 |
| 2,800.5 |
| 2,818.1 |
| 2,881.1 |
| 2,893.2 |
| 2,910.4 |
| 2,962.3 |
| 3,184.1 |
| 3,219.8 |
| 3,215.3 |
| 3,177.9 |
| 3,100.2 |