| (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 | 4,241.3 | 4,700.4 | 4,149.8 | 4,616.1 | 4,334.6 | 4,455.3 | 5,563.9 | 2,559.1 | 1,534.3 | 1,918.8 | 2,416.2 | 2,359.8 | 2,182.9 | 1,599.1 | 1,465.9 | 1,997.5 | 6,070.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 108.0 | 447.0 | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 4,241.3 | 4,700.4 | 4,149.8 | 4,616.1 | 4,334.6 | 4,455.3 | 5,563.9 | 2,559.1 | 1,534.3 | 1,918.8 | 2,416.2 | 2,359.8 | 2,182.9 | 1,599.1 | 1,465.9 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 299.0 | 287.6 | 275.1 | 263.9 | 253.3 | 238.1 | 214.2 | 170.1 | 144.2 | 136.2 | 120.8 | 110.6 | 120.9 | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 5,362.5 | 6,440.3 | 5,227.5 | 5,235.1 | 5,931.0 | 5,189.2 | 4,354.0 | 4,284.3 | 3,275.3 | 2,168.0 | 579.1 | 0.0 | 136,648.0 | 152,401.0 | 154,393.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 88.7 | 88.1 | 87.6 | 87.0 | 86.4 | 91.3 | 90.7 | 90.0 | 88.7 | 87.3 | 86.1 | 85.0 | 0.0 | 107.0 | 106.0 | 119.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 5,860.9 | 6,440.3 | 5,227.5 | 5,235.1 | 5,931.0 | 5,189.2 | 4,643.3 | 4,284.3 | 3,275.3 | 2,168.0 | 1,079.3 | 0.0 | 150,443.0 | 172,257.0 | 183,966.0 | 197,159.0 | ||||
| (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 | 5,157.5 | 4,241.3 | 3,539.3 | 4,092.5 | 3,695.1 | 4,700.4 | 4,489.5 | 5,262.4 | 3,584.0 | 4,149.8 | 3,548.2 | 3,875.8 | 3,716.4 | 4,616.1 | ||||||||||||||||||||||||||
| 4,070.0 |
| 7,582.0 |
| 2,621.2 |
| - |
| - |
| - |
| - |
| - |
| 1,997.5 |
| 6,070.0 |
| 4,070.0 |
| 7,582.0 |
| 2,621.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 176.8 | 168.2 | 145.6 | 123.2 | 102.8 | 83.4 | 79.5 | 64.6 | 54.5 | 49.1 | 39.6 | 32.1 | 46.8 | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 122.2 | 119.4 | 129.5 | 140.7 | 150.5 | 154.7 | 134.7 | 105.5 | 89.7 | 87.1 | 81.3 | 78.5 | 74.2 | 63.7 | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 56.0 | 56.0 | 56.0 | 51.0 | - | - | - | - | - | - | - | - | 394.0 | 394.0 | 405.0 | 387.0 | 991.0 | - | - | - |
| Intangible Assets | 3.9 | 7.4 | 12.6 | 67.6 | - | - | - | - | - | - | 1.7 | 3.2 | 6.5 | 9.8 | 73.0 | 92.0 | 187.0 | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 29,746.3 | 30,072.1 | 29,169.5 | 28,811.0 | 29,221.9 | 30,770.4 | 32,686.5 | 26,638.2 | 21,779.6 | 18,533.0 | 15,214.1 | 12,972.2 | 10,706.7 | 9,083.5 | 193,345.0 | 205,307.0 | 169,985.3 | 168,768.4 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 498.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 289.2 | 0.0 | 0.0 | 0.0 | 500.2 | - | 13,795.0 | 19,856.0 | 29,573.0 | 33,616.0 | 30,896.8 | 41,933.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 163,543.0 |
| 130,546.3 |
| 118,224.8 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 27,294.9 | 27,912.2 | 27,288.7 | 27,084.1 | 27,072.2 | 28,207.6 | 29,374.6 | 23,665.5 | 19,305.3 | 16,185.9 | 13,117.8 | 11,142.3 | 9,540.5 | 7,994.2 | 188,094.0 | 200,295.0 | 164,706.7 | 163,762.1 | - | - |
| 110.4 |
| 106.9 |
| - |
| - |
| Additional Paid In Capital | 1,240.3 | 1,193.8 | 1,148.7 | 1,109.1 | 1,074.4 | 1,331.2 | 1,307.6 | 1,274.6 | 1,222.3 | 1,175.6 | 1,135.9 | 1,090.5 | 0.0 | 1,068.9 | 4,136.0 | 5,940.0 | 5,090.9 | 4,684.1 | - | - |
| Retained Earnings | 4,734.3 | 4,114.4 | 3,624.9 | 3,163.6 | 2,817.1 | 1,722.4 | 1,850.5 | 1,340.0 | 868.2 | 595.3 | 366.6 | 113.1 | 0.0 | 1,451.0 | 770.0 | 309.0 | 604.5 | 426.2 | - | - |
| Accumulated Other Comprehensive Income | (40.1) | (65.9) | (75.1) | (93.9) | (17.9) | (34.2) | (12.4) | 10.6 | 2.7 | (8.7) | (16.1) | (11.4) | (3.0) | 14.3 | (14.0) | (45.0) | (41.0) | (76.5) | - | - |
| Treasury Stock | - | - | - | - | 2,061.4 | 799.0 | 324.7 | 142.6 | 107.6 | 67.5 | 41.2 | 12.2 | 0.0 | 1,294.0 | 320.0 | 1,876.0 | (1,861.7) | 1,856.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 4.7 | 6.0 | 8.0 | 0.0 | 0.0 | 7.3 | - | - |
| Total Stockholders Equity | 2,451.4 | 2,159.9 | 1,880.8 | 1,727.0 | 2,149.7 | 2,562.8 | 3,311.8 | 2,972.7 | 2,474.3 | 2,347.1 | 2,096.3 | 1,830.0 | 1,161.5 | 1,083.3 | 5,243.0 | 5,012.0 | 5,278.6 | 4,999.1 | 5,234.9 | 4,369.2 |
| Total Equity | 2,451.4 | 2,159.9 | 1,880.8 | 1,727.0 | 2,149.7 | 2,562.8 | 3,311.8 | 2,972.7 | 2,474.3 | 2,347.1 | 2,096.3 | 1,830.0 | 1,166.1 | 1,089.3 | 1,243.9 | 1,116.3 | 5,279.0 | 5,006.0 | 5,234.9 | 4,369.2 |
| 161,443.1 |
| 160,157.8 |
| - |
| - |
| Net debt | 1,619.6 | 1,740.0 | 1,077.7 | 619.0 | 1,596.4 | 733.9 | (920.6) | 1,725.2 | 1,740.9 | 249.2 | (1,336.9) | (2,359.8) | 148,260.1 | 170,657.9 | 182,500.1 | 195,161.5 | 155,373.1 | 156,087.8 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 2,451.4 | 2,159.9 | 1,880.8 | 1,727.0 | 2,149.7 | 2,562.8 | 3,311.8 | 2,972.7 | 2,474.3 | 2,347.1 | 2,096.3 | 1,830.0 | 1,161.5 | 1,083.3 | 5,243.0 | 5,012.0 | 5,278.6 | 4,999.1 | 5,234.9 | 4,369.2 |
| Tangible Book Value | 2,391.5 | 2,096.5 | 1,812.2 | 1,608.3 | - | - | - | - | - | - | 2,094.6 | 1,826.7 | 761.0 | 679.4 | 4,765.0 | 4,533.0 | 4,100.6 | - | - | - |
| 4,846.8 |
| 3,649.7 |
| 3,262.6 |
| 4,334.6 |
| 2,717.8 |
| 4,497.3 |
| 6,207.0 |
| - |
| 4,351.0 |
| 4,989.0 |
| 7,292.9 |
| 5,563.9 |
| 3,851.6 |
| 3,998.5 |
| 2,156.3 |
| 2,559.1 |
| 1,839.1 |
| 2,043.8 |
| 1,435.6 |
| 1,534.3 |
| 1,247.8 |
| 1,318.2 |
| 1,077.6 |
| 1,918.8 |
| 1,454.9 |
| 1,042.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 120.1 | - | - | - | 94.1 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 5,157.5 | 4,241.3 | 3,539.3 | 4,092.5 | 3,695.1 | 4,700.4 | 4,489.5 | 5,262.4 | 3,584.0 | 4,149.8 | 3,548.2 | 3,875.8 | 3,716.4 | 4,616.1 | 4,846.8 | 3,649.7 | 3,262.6 | 4,334.6 | 2,717.8 | 4,497.3 | 6,207.0 | - | 4,351.0 | 4,989.0 | 7,292.9 | 5,563.9 | 3,851.6 | 3,998.5 | 2,156.3 | 2,559.1 | 1,839.1 | 2,043.8 | 1,435.6 | 1,534.3 | 1,247.8 | 1,318.2 | 1,077.6 | 1,918.8 | 1,454.9 | 1,042.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 121.5 | 122.2 | 119.3 | 117.8 | 117.4 | 119.4 | 123.0 | 126.4 | 127.4 | 129.5 | 132.6 | 134.9 | 137.9 | 140.7 | 144.0 | 146.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 51.0 | 51.0 | - | 51.0 | 51.0 | 51.0 | - | ||||||||||||||||||||||
| Intangible Assets | 3.1 | 3.9 | 4.7 | 5.5 | 6.4 | 7.4 | 8.8 | 10.0 | 11.4 | 12.6 | 71.6 | 63.1 | 65.3 | 67.6 | 69.9 | 72.3 | 74.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 29,409.6 | 29,746.3 | 29,605.4 | 29,602.9 | 28,899.2 | 30,072.1 | 30,012.8 | 28,768.8 | 28,277.3 | 29,169.5 | 29,273.2 | 27,708.4 | 29,453.9 | 28,811.0 | 29,139.1 | 27,498.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 498.9 | 498.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,670.3 | 5,362.5 | 6,839.0 | 6,411.0 | 6,147.5 | 6,440.3 | 6,036.5 | 5,403.0 | 4,976.9 | 5,227.5 | 5,515.5 | 5,213.7 | 5,514.0 | 5,235.1 | 5,522.3 | 5,219.3 | 5,552.5 | 5,931.0 | 5,219.7 | 4,989.1 | 4,918.7 | - | 4,947.6 | 4,449.8 | 4,708.0 | 4,354.0 | 4,601.9 | 4,862.8 | 4,476.4 | 4,284.3 | 4,532.2 | 4,217.1 | 3,744.3 | 3,275.3 | 2,738.7 | 2,872.2 | 2,837.3 | 2,168.0 | 1,577.7 | 1,038.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 26,972.0 | 27,294.9 | 27,264.1 | 27,227.9 | 26,498.3 | 27,912.2 | 27,879.0 | 26,485.6 | 26,163.5 | 27,288.7 | 27,474.0 | 25,902.0 | 27,626.8 | 27,084.1 | 27,156.9 | 25,522.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 89.1 | 88.7 | 88.6 | 88.6 | 88.6 | 88.1 | 88.1 | 88.1 | 88.0 | 87.6 | 87.6 | 87.6 | 87.5 | 87.0 | 87.0 | 87.0 | 86.9 | 86.4 | 86.4 | 86.3 | 86.2 | - | 91.3 | 91.3 | 91.3 | 90.7 | 90.7 | 90.7 | 90.7 | 90.0 | 90.0 | 89.9 | 89.8 | 88.7 | 88.5 | 88.4 | 88.1 | 87.3 | 86.9 | 86.8 |
| Additional Paid In Capital | 1,224.4 | 1,240.3 | 1,231.2 | 1,218.6 | 1,209.0 | 1,193.8 | 1,185.2 | 1,173.7 | 1,163.8 | 1,148.7 | 1,140.6 | 1,129.5 | 1,121.1 | 1,109.1 | 1,101.8 | 1,095.3 | ||||||||||||||||||||||||
| Retained Earnings | 5,010.7 | 4,734.3 | 4,531.2 | 4,426.2 | 4,386.2 | 4,114.4 | 4,034.6 | 4,108.0 | 3,884.7 | 3,624.9 | 3,485.6 | 3,485.7 | 3,250.5 | 3,163.6 | 3,270.9 | 3,225.6 | 2,913.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (38.0) | (40.1) | (45.2) | (60.8) | (55.6) | (65.9) | (50.3) | (78.8) | (77.3) | (75.1) | (101.3) | (83.6) | (78.3) | (93.9) | (93.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,254.7 | 2,061.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,437.6 | 2,451.4 | 2,341.3 | 2,375.0 | 2,400.9 | 2,159.9 | 2,133.8 | 2,283.2 | 2,113.7 | 1,880.8 | 1,799.2 | 1,806.4 | 1,827.1 | 1,727.0 | 1,982.2 | 1,976.8 | ||||||||||||||||||||||||
| Total Equity | 2,437.6 | 2,451.4 | 2,341.3 | 2,375.0 | 2,400.9 | 2,159.9 | 2,133.8 | 2,283.2 | 2,113.7 | 1,880.8 | 1,799.2 | 1,806.4 | 1,827.1 | 1,727.0 | 1,982.2 | 1,976.8 | 2,044.2 | 2,149.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6,169.2 | 5,860.9 | 6,839.0 | 6,411.0 | 6,147.5 | 6,440.3 | 6,036.5 | 5,403.0 | 4,976.9 | 5,227.5 | 5,515.5 | 5,213.7 | 5,514.0 | 5,235.1 | 5,522.3 | 5,219.3 | 5,552.5 | 5,931.0 | 5,419.3 | 5,188.4 | 4,918.7 | - | 4,947.6 | 4,449.8 | 4,708.0 | 4,643.3 | 4,899.7 | 4,862.8 | 4,476.4 | 4,284.3 | 4,532.2 | 4,217.1 | 3,744.3 | 3,275.3 | 3,038.7 | 2,872.2 | 2,837.3 | 2,168.0 | 1,927.7 | 1,038.0 |
| Net debt | 1,011.7 | 1,619.6 | 3,299.7 | 2,318.5 | 2,452.4 | 1,740.0 | 1,547.0 | 140.6 | 1,392.9 | 1,077.7 | 1,967.3 | 1,337.9 | 1,797.6 | 619.0 | 675.6 | 1,569.7 | 2,289.9 | 1,596.4 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 2,437.6 | 2,451.4 | 2,341.3 | 2,375.0 | 2,400.9 | 2,159.9 | 2,133.8 | 2,283.2 | 2,113.7 | 1,880.8 | 1,799.2 | 1,806.4 | 1,827.1 | 1,727.0 | 1,982.2 | 1,976.8 | 2,044.2 | 2,149.7 | ||||||||||||||||||||||
| Tangible Book Value | 2,378.5 | 2,391.5 | 2,280.6 | 2,313.5 | 2,338.4 | 2,096.5 | 2,069.0 | 2,217.2 | 2,046.3 | 1,812.2 | 1,671.6 | 1,692.3 | 1,710.7 | 1,659.3 | 1,861.3 | 1,853.6 | 1,918.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 148.2 |
| 150.5 |
| 153.3 |
| 154.0 |
| 155.4 |
| - |
| 148.8 |
| 147.7 |
| 143.6 |
| 134.7 |
| 135.2 |
| 129.7 |
| 130.5 |
| 105.5 |
| 105.1 |
| 101.3 |
| 97.2 |
| 89.7 |
| 89.0 |
| 89.0 |
| 88.0 |
| 87.1 |
| 86.7 |
| 86.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 306.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29,051.8 |
| 29,221.9 |
| 28,791.1 |
| 28,925.2 |
| 30,628.0 |
| - |
| 30,642.4 |
| 30,412.1 |
| 31,760.9 |
| 32,686.5 |
| 31,160.2 |
| 29,585.2 |
| 27,613.6 |
| 26,638.2 |
| 25,691.2 |
| 24,189.2 |
| 23,406.3 |
| 21,779.6 |
| 21,016.2 |
| 19,513.3 |
| 19,236.5 |
| 18,533.0 |
| 17,745.6 |
| 15,629.9 |
| 199.6 |
| 199.4 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 289.2 |
| 297.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 300.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 350.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27,007.6 |
| 27,072.2 |
| 26,659.9 |
| 26,621.8 |
| 28,019.5 |
| - |
| 28,442.0 |
| 28,395.2 |
| 29,640.3 |
| 29,374.6 |
| 27,977.1 |
| 26,487.9 |
| 24,566.1 |
| 23,665.5 |
| 22,850.8 |
| 21,460.5 |
| 20,796.5 |
| 19,305.3 |
| 18,594.3 |
| 17,175.6 |
| 16,801.1 |
| 16,185.9 |
| 15,486.1 |
| 13,433.0 |
| 1,086.9 |
| 1,074.4 |
| 1,068.1 |
| 1,058.7 |
| 1,052.9 |
| - |
| 1,243.5 |
| 1,234.5 |
| 1,226.9 |
| 1,307.6 |
| 1,301.6 |
| 1,296.4 |
| 1,290.7 |
| 1,274.6 |
| 1,268.8 |
| 1,260.2 |
| 1,252.6 |
| 1,222.3 |
| 1,213.2 |
| 1,205.0 |
| 1,191.5 |
| 1,175.6 |
| 1,157.2 |
| 1,149.8 |
| 2,817.1 |
| 2,543.4 |
| 2,480.7 |
| 2,351.0 |
| 952.6 |
| 1,302.7 |
| 1,133.3 |
| 1,243.7 |
| 1,850.5 |
| 1,725.7 |
| 1,600.9 |
| 1,480.7 |
| 1,340.0 |
| 1,196.9 |
| 1,096.4 |
| 990.4 |
| 868.2 |
| 824.3 |
| 751.0 |
| 684.2 |
| 595.3 |
| 530.6 |
| 478.9 |
| (64.0) |
| (39.5) |
| (17.9) |
| (19.7) |
| (21.6) |
| (24.1) |
| - |
| (38.9) |
| (44.1) |
| (43.3) |
| (12.4) |
| (20.2) |
| (13.6) |
| 2.2 |
| 10.6 |
| 27.0 |
| 23.2 |
| 15.6 |
| 2.7 |
| (4.4) |
| (7.9) |
| (6.7) |
| (8.7) |
| (27.8) |
| (33.9) |
| 1,798.0 |
| 1,551.7 |
| 1,108.6 |
| - |
| 798.1 |
| 798.0 |
| 798.0 |
| 324.7 |
| 314.7 |
| 277.1 |
| 216.7 |
| 142.6 |
| 142.3 |
| 141.0 |
| 138.6 |
| 107.6 |
| 99.7 |
| 98.8 |
| 86.7 |
| 67.5 |
| 52.4 |
| 49.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,044.2 |
| 2,149.7 |
| 2,131.3 |
| 2,303.4 |
| 2,608.5 |
| - |
| 2,200.4 |
| 2,016.9 |
| 2,120.6 |
| 3,311.8 |
| 3,183.1 |
| 3,097.3 |
| 3,047.5 |
| 2,972.7 |
| 2,840.3 |
| 2,728.7 |
| 2,609.8 |
| 2,474.3 |
| 2,421.8 |
| 2,337.7 |
| 2,435.4 |
| 2,347.1 |
| 2,259.5 |
| 2,196.9 |
| 2,131.3 |
| 2,303.4 |
| 2,608.5 |
| - |
| 2,200.4 |
| 2,016.9 |
| 2,120.6 |
| 3,311.8 |
| 3,183.1 |
| 3,097.3 |
| 3,047.5 |
| 2,972.7 |
| 2,840.3 |
| 2,728.7 |
| 2,609.8 |
| 2,474.3 |
| 2,421.8 |
| 2,337.7 |
| 2,435.4 |
| 2,347.1 |
| 2,259.5 |
| 2,196.9 |
| 2,701.6 |
| 691.1 |
| (1,288.3) |
| - |
| 596.6 |
| (539.2) |
| (2,584.9) |
| (920.6) |
| 1,048.1 |
| 864.2 |
| 2,320.1 |
| 1,725.2 |
| 2,693.2 |
| 2,173.3 |
| 2,308.7 |
| 1,740.9 |
| 1,790.9 |
| 1,554.1 |
| 1,759.8 |
| 249.2 |
| 472.8 |
| (4.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,131.3 |
| 2,303.4 |
| 2,608.5 |
| - |
| 2,200.4 |
| 2,016.9 |
| 2,120.6 |
| 3,311.8 |
| 3,183.1 |
| 3,097.3 |
| 3,047.5 |
| 2,972.7 |
| 2,840.3 |
| 2,728.7 |
| 2,609.8 |
| 2,474.3 |
| 2,421.8 |
| 2,337.7 |
| 2,435.4 |
| 2,347.1 |
| 2,259.5 |
| 2,196.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |