| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 318.1 | 447.4 | 370.0 | 775.3 | 734.6 | 257.6 | 409.7 | 361.2 | 433.4 | 183.7 | 104.3 | 187.7 | 19.2 | 17.2 | 139.0 | 456.3 | 763.8 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 318.1 | 447.4 | 370.0 | 775.3 | 734.6 | 257.6 | 409.7 | 361.2 | 433.4 | 183.7 | 104.3 | 187.7 | 19.2 | 17.2 | 139.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 10,253.9 | 9,353.0 | 9,103.3 | 6,870.8 | 7,475.3 | 2,545.0 | 1,902.5 | 1,412.3 | 1,431.3 | 390.7 | - | - | - | - | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 17.6 | 17.5 | 17.6 | 17.5 | 17.5 | 17.5 | 17.4 | 17.4 | 17.4 | 17.3 | 17.3 | 17.2 | 17.2 | 17.1 | 17.0 | 16.9 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 10,253.9 | 9,353.0 | 9,103.3 | 6,870.8 | 7,475.3 | 2,545.0 | 1,902.5 | 1,412.3 | 1,431.3 | 390.7 | - | - | 700.0 | - | - | - | ||||
| (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 | 134.6 | 318.1 | 296.5 | 1,104.6 | 287.2 | 447.4 | 599.0 | 542.3 | 271.6 | 370.0 | 629.8 | 651.7 | 695.4 | 775.3 | 883.8 | |||||||||||||||||||||||||
| 680.7 |
| 245.4 |
| 535.7 |
| - |
| - |
| - |
| - |
| - |
| 456.3 |
| 763.8 |
| 680.7 |
| 245.4 |
| 535.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 18,804.6 | 18,360.7 | 18,386.7 | 16,038.0 | 15,307.0 | 10,408.6 | 9,807.6 | 9,442.1 | 9,230.1 | 8,922.6 | 8,557.7 | 8,485.3 | 8,239.8 | 7,331.9 | 7,379.2 | 7,532.8 | 7,562.0 | 7,821.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 165.8 | 165.8 | 165.8 | 165.8 | 165.8 | 165.8 | 174.6 | 174.6 | 174.6 | 174.6 | 174.6 | 174.6 | 174.6 | 174.6 | 174.6 | 174.6 | 174.6 | 174.6 | - | - |
| Intangible Assets | 66.9 | 97.5 | 202.6 | 47.9 | 118.2 | 20.0 | 12.5 | 16.5 | 21.5 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | - | 42.1 | 38.3 | 52.0 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 38.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 20,208.6 | 19,754.9 | 19,809.2 | 17,552.3 | 17,380.9 | 11,816.5 | 11,365.4 | 10,928.3 | 10,732.9 | 10,130.3 | 9,778.2 | 9,818.7 | 9,876.3 | 8,793.4 | 8,932.6 | 9,495.3 | 9,805.6 | 9,936.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 700.0 | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 10,866.8 | 9,941.3 | 9,702.3 | 7,385.5 | 7,957.4 | 3,239.6 | 2,285.8 | 1,783.5 | 1,768.5 | 688.7 | 580.6 | 311.5 | 1,057.4 | 670.5 | 609.3 | 774.2 | 731.1 | 856.2 | - | - |
| 16.8 |
| 16.8 |
| - |
| - |
| Additional Paid In Capital | 6,147.7 | 6,116.1 | 5,980.8 | 5,896.4 | 5,821.7 | 5,707.1 | 5,710.9 | 5,718.5 | 5,648.4 | 5,609.8 | 5,601.5 | 5,561.5 | 5,531.0 | 5,519.6 | 5,442.5 | 5,515.8 | 5,680.5 | 5,590.1 | - | - |
| Retained Earnings | (1,219.3) | (699.1) | (267.9) | (110.2) | (550.4) | (914.8) | (665.6) | (577.4) | (675.7) | (487.6) | (434.6) | (374.8) | (318.5) | (279.5) | (259.6) | (236.4) | (153.8) | (290.3) | - | - |
| Accumulated Other Comprehensive Income | (47.8) | (72.0) | (67.2) | (80.3) | (53.6) | (43.4) | (64.9) | (64.1) | (75.1) | (95.1) | (68.5) | (48.2) | (0.5) | (1.0) | (23.0) | (15.8) | (15.0) | (31.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 93.7 | 101.0 | 93.8 | 93.4 | 20.1 | 18.0 | 16.8 | 25.3 | 24.4 | 29.7 | 27.0 | 26.4 | 27.1 | 29.1 | 22.7 | 32.3 | 133.0 | 358.1 | - | - |
| Total Stockholders Equity | 9,248.1 | 9,712.6 | 10,013.2 | 10,073.4 | 9,335.2 | 8,558.9 | 9,062.9 | 9,119.5 | 8,940.0 | 9,411.9 | 9,170.6 | 9,480.8 | 8,791.7 | 8,093.8 | 8,288.2 | 8,676.6 | 8,928.4 | 8,709.0 | 9,263.3 | 8,707.2 |
| Total Equity | 9,341.8 | 9,813.7 | 10,106.9 | 10,166.8 | 9,355.3 | 8,576.9 | 9,079.7 | 9,144.7 | 8,964.4 | 9,441.7 | 9,197.6 | 9,507.2 | 8,818.9 | 8,122.9 | 8,310.9 | 8,708.9 | 9,061.4 | 9,067.1 | 9,263.3 | 8,707.2 |
| - |
| - |
| - |
| - |
| Net debt | 9,935.8 | 8,905.6 | 8,733.3 | 6,095.6 | 6,740.7 | 2,287.4 | 1,492.8 | 1,051.1 | 997.9 | 207.1 | - | - | 680.8 | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 9,248.1 | 9,712.6 | 10,013.2 | 10,073.4 | 9,335.2 | 8,558.9 | 9,062.9 | 9,119.5 | 8,940.0 | 9,411.9 | 9,170.6 | 9,480.8 | 8,791.7 | 8,093.8 | 8,288.2 | 8,676.6 | 8,928.4 | 8,709.0 | 9,263.3 | 8,707.2 |
| Tangible Book Value | 9,015.3 | 9,449.2 | 9,644.7 | 9,859.7 | 9,051.1 | 8,373.0 | 8,875.8 | 8,928.4 | 8,743.9 | 9,218.5 | 8,977.2 | 9,287.4 | 8,598.3 | 7,900.4 | 8,113.6 | 8,459.9 | 8,715.5 | 8,482.4 | - | - |
| 1,013.9 |
| 940.5 |
| 734.6 |
| 958.2 |
| 480.8 |
| 159.6 |
| 257.6 |
| 294.0 |
| 1,268.5 |
| 718.4 |
| 409.7 |
| 541.4 |
| 360.3 |
| 218.0 |
| 361.2 |
| 432.5 |
| 338.4 |
| 363.0 |
| 433.4 |
| 694.2 |
| 358.3 |
| 120.9 |
| 183.7 |
| 57.2 |
| 260.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 134.6 | 318.1 | 296.5 | 1,104.6 | 287.2 | 447.4 | 599.0 | 542.3 | 271.6 | 370.0 | 629.8 | 651.7 | 695.4 | 775.3 | 883.8 | 1,013.9 | 940.5 | 734.6 | 958.2 | 480.8 | 159.6 | 257.6 | 294.0 | 1,268.5 | 718.4 | 409.7 | 541.4 | 360.3 | 218.0 | 361.2 | 432.5 | 338.4 | 363.0 | 433.4 | 694.2 | 358.3 | 120.9 | 183.7 | 57.2 | 260.1 |
| 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 | 18,679.0 | 18,804.6 | 18,779.8 | 18,430.8 | 18,399.3 | 18,360.7 | 18,232.2 | 18,274.4 | 18,315.9 | 18,386.7 | 18,265.6 | 16,163.6 | 16,041.2 | 16,038.0 | 15,835.7 | 15,545.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 165.8 | 165.8 | 165.8 | 165.8 | 165.8 | 165.8 | 165.8 | 165.8 | 165.8 | 165.8 | 165.8 | 165.8 | 165.8 | 165.8 | 165.8 | 165.8 | 165.8 | 165.8 | ||||||||||||||||||||||
| Intangible Assets | 48.5 | 66.9 | 84.9 | 68.8 | 78.5 | 97.5 | 109.9 | 136.1 | 166.8 | 202.6 | 229.6 | 27.4 | 35.1 | 47.9 | 55.1 | 65.1 | 86.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 19,850.4 | 20,208.6 | 20,114.3 | 20,541.5 | 19,615.4 | 19,754.9 | 19,803.2 | 19,788.8 | 19,617.4 | 19,809.2 | 19,875.7 | 17,560.3 | 17,507.8 | 17,552.3 | 17,450.9 | 17,862.9 | ||||||||||||||||||||||||
| 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 | 9,707.3 | 10,253.9 | 10,042.8 | 10,440.3 | 9,424.6 | 9,353.0 | 9,473.8 | 9,400.5 | 9,067.9 | 9,103.3 | 9,029.6 | 6,894.2 | 6,899.3 | 6,870.8 | 6,740.5 | 7,340.9 | 7,441.7 | 7,475.3 | 5,773.2 | 4,995.6 | 2,996.1 | 2,545.0 | 2,499.6 | 2,457.9 | 2,438.7 | 1,902.5 | 1,892.4 | 1,908.1 | 1,406.2 | 1,412.3 | 1,417.9 | 1,420.8 | 1,442.9 | 1,431.3 | 1,425.9 | 420.8 | 395.9 | 390.7 | 430.9 | 436.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 10,530.7 | 10,866.8 | 10,707.2 | 11,065.1 | 9,945.1 | 9,941.3 | 10,093.2 | 9,985.1 | 9,572.1 | 9,702.3 | 9,673.9 | 7,401.8 | 7,369.7 | 7,385.5 | 7,330.2 | 7,814.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 17.6 | 17.6 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.6 | 17.6 | 17.6 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.5 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.4 | 17.3 | 17.3 | 17.3 |
| Additional Paid In Capital | 6,185.0 | 6,147.7 | 6,143.2 | 6,131.5 | 6,124.4 | 6,116.1 | 6,032.7 | 6,006.5 | 5,991.6 | 5,980.8 | 5,951.8 | 5,940.9 | 5,923.6 | 5,896.4 | 5,878.7 | 5,848.6 | ||||||||||||||||||||||||
| Retained Earnings | (1,269.4) | (1,219.3) | (1,150.2) | (1,085.1) | (867.4) | (699.1) | (737.5) | (592.7) | (336.0) | (267.9) | (130.6) | (167.4) | (169.0) | (110.2) | (122.6) | (182.2) | (436.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (58.8) | (47.8) | (48.4) | (41.5) | (58.2) | (72.0) | (52.7) | (74.1) | (74.5) | (67.2) | (81.1) | (75.1) | (76.4) | (80.3) | (96.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 95.4 | 93.7 | 95.0 | 103.9 | 104.1 | 101.0 | 100.0 | 96.4 | 96.6 | 93.8 | 94.2 | 92.6 | 92.3 | 93.4 | 93.6 | 93.6 | 20.5 | |||||||||||||||||||||||
| Total Stockholders Equity | 9,224.3 | 9,248.1 | 9,312.1 | 9,372.5 | 9,566.3 | 9,712.6 | 9,610.1 | 9,707.2 | 9,948.7 | 10,013.2 | 10,107.7 | 10,065.9 | 10,045.7 | 10,073.4 | 10,027.2 | 9,954.7 | ||||||||||||||||||||||||
| Total Equity | 9,319.7 | 9,341.8 | 9,407.1 | 9,476.3 | 9,670.4 | 9,813.7 | 9,710.0 | 9,803.6 | 10,045.3 | 10,106.9 | 10,201.9 | 10,158.6 | 10,138.0 | 10,166.8 | 10,120.8 | 10,048.3 | 9,719.3 | 9,355.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 9,707.3 | 10,253.9 | 10,042.8 | 10,440.3 | 9,424.6 | 9,353.0 | 9,473.8 | 9,400.5 | 9,067.9 | 9,103.3 | 9,029.6 | 6,894.2 | 6,899.3 | 6,870.8 | 6,740.5 | 7,340.9 | 7,441.7 | 7,475.3 | 5,773.2 | 4,995.6 | 2,996.1 | 2,545.0 | 2,499.6 | 2,457.9 | 2,438.7 | 1,902.5 | 1,892.4 | 1,908.1 | 1,406.2 | 1,412.3 | 1,417.9 | 1,420.8 | 1,442.9 | 1,431.3 | 1,425.9 | 420.8 | 395.9 | 390.7 | 430.9 | 436.8 |
| Net debt | 9,572.7 | 9,935.8 | 9,746.4 | 9,335.7 | 9,137.4 | 8,905.6 | 8,874.8 | 8,858.3 | 8,796.2 | 8,733.3 | 8,399.8 | 6,242.5 | 6,203.9 | 6,095.6 | 5,856.7 | 6,327.0 | 6,501.2 | 6,740.7 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 9,224.3 | 9,248.1 | 9,312.1 | 9,372.5 | 9,566.3 | 9,712.6 | 9,610.1 | 9,707.2 | 9,948.7 | 10,013.2 | 10,107.7 | 10,065.9 | 10,045.7 | 10,073.4 | 10,027.2 | 9,954.7 | 9,698.7 | 9,335.2 | ||||||||||||||||||||||
| Tangible Book Value | 9,010.0 | 9,015.3 | 9,061.4 | 9,137.8 | 9,321.9 | 9,449.2 | 9,334.3 | 9,405.3 | 9,616.0 | 9,644.7 | 9,712.2 | 9,872.7 | 9,844.8 | 9,859.7 | 9,806.2 | 9,723.8 | 9,446.4 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,422.7 |
| 15,307.0 |
| 13,086.4 |
| 12,792.0 |
| 10,559.7 |
| 10,408.6 |
| 9,947.3 |
| 9,969.9 |
| 9,959.5 |
| 9,807.6 |
| 9,718.5 |
| 9,598.5 |
| 9,495.7 |
| 9,442.1 |
| 9,348.4 |
| 9,255.0 |
| 9,235.0 |
| 9,230.1 |
| 9,006.0 |
| 8,959.6 |
| 8,929.7 |
| 8,922.6 |
| 8,780.7 |
| 8,734.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 165.8 |
| 165.8 |
| 165.8 |
| 165.8 |
| 174.6 |
| 174.6 |
| 174.6 |
| 174.6 |
| 174.6 |
| 174.6 |
| 174.6 |
| 174.6 |
| 174.6 |
| 174.6 |
| 174.6 |
| 174.6 |
| 174.6 |
| 174.6 |
| 174.6 |
| 174.6 |
| 174.6 |
| 174.6 |
| 118.2 |
| 74.4 |
| 80.9 |
| 20.5 |
| 20.1 |
| 11.3 |
| 13.5 |
| 16.0 |
| 12.5 |
| 18.1 |
| 16.8 |
| 17.1 |
| 16.5 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,698.8 |
| 17,380.9 |
| 15,284.7 |
| 14,490.4 |
| 11,981.7 |
| 11,816.5 |
| 11,385.1 |
| 12,358.1 |
| 11,825.9 |
| 11,365.4 |
| 11,413.9 |
| 11,113.3 |
| 10,875.0 |
| 10,928.3 |
| 10,747.9 |
| 10,693.0 |
| 10,685.5 |
| 10,732.9 |
| 10,765.7 |
| 10,365.7 |
| 10,083.9 |
| 10,130.3 |
| 9,865.8 |
| 9,997.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,895.7 |
| 7,957.4 |
| 6,247.4 |
| 5,727.3 |
| 3,364.4 |
| 3,239.6 |
| 2,933.1 |
| 3,347.9 |
| 2,795.7 |
| 2,285.8 |
| 2,624.9 |
| 2,318.8 |
| 1,780.4 |
| 1,783.5 |
| 1,827.9 |
| 1,772.2 |
| 1,769.7 |
| 1,768.5 |
| 1,806.3 |
| 1,203.7 |
| 690.4 |
| 688.7 |
| 776.6 |
| 1,230.1 |
| 5,827.7 |
| 5,821.7 |
| 5,808.9 |
| 5,764.7 |
| 5,715.3 |
| 5,707.1 |
| 5,707.0 |
| 5,702.5 |
| 5,709.9 |
| 5,710.9 |
| 5,719.2 |
| 5,729.9 |
| 5,708.7 |
| 5,718.5 |
| 5,697.3 |
| 5,673.1 |
| 5,655.3 |
| 5,648.4 |
| 5,631.0 |
| 5,625.8 |
| 5,624.4 |
| 5,609.8 |
| 5,602.8 |
| 5,598.8 |
| (550.4) |
| (771.1) |
| (863.7) |
| (877.9) |
| (914.8) |
| (868.0) |
| (789.1) |
| (701.2) |
| (665.6) |
| (650.2) |
| (648.4) |
| (615.3) |
| (577.4) |
| (760.3) |
| (735.1) |
| (735.8) |
| (675.7) |
| (662.4) |
| (609.4) |
| (553.5) |
| (487.6) |
| (494.3) |
| (491.9) |
| (79.2) |
| (60.4) |
| (53.6) |
| (53.0) |
| (46.1) |
| (49.3) |
| (43.4) |
| (62.3) |
| (73.1) |
| (78.0) |
| (64.9) |
| (78.5) |
| (67.5) |
| (66.0) |
| (64.1) |
| (84.3) |
| (84.6) |
| (70.9) |
| (75.1) |
| (74.9) |
| (82.1) |
| (92.2) |
| (95.1) |
| (83.7) |
| (79.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.1 |
| 19.9 |
| 19.5 |
| 19.4 |
| 18.0 |
| 17.9 |
| 17.5 |
| 17.1 |
| 16.8 |
| 14.8 |
| 25.6 |
| 24.8 |
| 25.3 |
| 24.9 |
| 25.0 |
| 24.8 |
| 24.4 |
| 23.2 |
| 22.9 |
| 30.0 |
| 29.7 |
| 29.5 |
| 29.3 |
| 9,698.7 |
| 9,335.2 |
| 9,017.4 |
| 8,743.6 |
| 8,597.9 |
| 8,558.9 |
| 8,434.1 |
| 8,992.7 |
| 9,013.1 |
| 9,062.9 |
| 8,774.1 |
| 8,768.9 |
| 9,069.8 |
| 9,119.5 |
| 8,895.1 |
| 8,895.8 |
| 8,891.0 |
| 8,940.0 |
| 8,936.2 |
| 9,139.1 |
| 9,363.5 |
| 9,411.9 |
| 9,059.7 |
| 8,737.8 |
| 9,037.3 |
| 8,763.1 |
| 8,617.3 |
| 8,576.9 |
| 8,452.1 |
| 9,010.2 |
| 9,030.2 |
| 9,079.7 |
| 8,789.0 |
| 8,794.5 |
| 9,094.6 |
| 9,144.7 |
| 8,920.0 |
| 8,920.8 |
| 8,915.8 |
| 8,964.4 |
| 8,959.4 |
| 9,162.0 |
| 9,393.5 |
| 9,441.7 |
| 9,089.1 |
| 8,767.0 |
| 4,814.9 |
| 4,514.8 |
| 2,836.5 |
| 2,287.4 |
| 2,205.6 |
| 1,189.4 |
| 1,720.2 |
| 1,492.8 |
| 1,351.1 |
| 1,547.8 |
| 1,188.2 |
| 1,051.1 |
| 985.4 |
| 1,082.4 |
| 1,079.9 |
| 997.9 |
| 731.6 |
| 62.5 |
| 275.0 |
| 207.1 |
| 373.7 |
| 176.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,017.4 |
| 8,743.6 |
| 8,597.9 |
| 8,558.9 |
| 8,434.1 |
| 8,992.7 |
| 9,013.1 |
| 9,062.9 |
| 8,774.1 |
| 8,768.9 |
| 9,069.8 |
| 9,119.5 |
| 8,895.1 |
| 8,895.8 |
| 8,891.0 |
| 8,940.0 |
| 8,936.2 |
| 9,139.1 |
| 9,363.5 |
| 9,411.9 |
| 9,059.7 |
| 8,737.8 |
| 9,051.1 |
| 8,777.2 |
| 8,496.9 |
| 8,411.6 |
| 8,373.0 |
| 8,248.2 |
| 8,804.6 |
| 8,822.5 |
| 8,875.8 |
| 8,581.4 |
| 8,577.5 |
| 8,878.1 |
| 8,928.4 |
| 8,701.7 |
| 8,702.4 |
| 8,697.6 |
| 8,746.6 |
| 8,742.8 |
| 8,945.7 |
| 9,170.1 |
| 9,218.5 |
| 8,866.3 |
| 8,544.4 |