| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 819.5 | 1,090.5 | 272.8 | 286.7 | 202.0 | 444.9 | 100.0 | 92.1 | 79.6 | 359.1 | 99.7 | 67.2 | 113.1 | 422.6 | 226.6 | 27.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 819.5 | 1,090.5 | 272.8 | 286.7 | 202.0 | 444.9 | 100.0 | 92.1 | 79.6 | 359.1 | 99.7 | 67.2 | 113.1 | 422.6 | 226.6 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 759.2 | 701.2 | 665.9 | 548.9 | 431.6 | 452.7 | 260.5 | 221.1 | 160.5 | 192.6 | 143.3 | 118.9 | 83.9 | 48.6 | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 17,648.4 | 15,509.9 | 14,945.4 | 13,365.6 | 12,846.1 | 12,641.7 | 12,355.7 | 11,258.8 | 8,979.6 | 6,861.9 | 6,556.8 | 6,248.6 | 4,239.1 | 3,432.4 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 7,951.6 | 4,787.4 | 3,492.7 | 3,119.5 | 2,690.7 | 2,423.0 | 1,418.2 | 1,168.3 | 669.2 | |
| Common Equity | ||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | - | - | - | - | 7,959.4 | 4,815.4 | 3,492.7 | 3,119.5 | 2,690.7 | 2,423.0 | 1,418.2 | 1,168.3 | 669.2 | - |
| (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 | 647.5 | 819.5 | 177.3 | 129.7 | 448.4 | 1,090.5 | 1,124.7 | 344.1 | 295.2 | 272.8 | 489.5 | 214.0 | 112.6 | 286.7 | 159.1 | |||||||||||||||||||||||||
| 27.1 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 64.3 | 54.9 | 53.0 | 59.5 | 46.3 | 45.3 | 41.9 | 31.5 | 16.0 | 13.5 | 8.6 | 10.8 | 10.8 | 7.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,656.9 | 1,847.2 | 992.4 | 900.4 | 684.8 | 943.1 | 402.4 | 344.8 | 256.3 | 595.6 | 301.4 | 200.6 | 207.8 | 478.1 | - | - |
| - |
| - |
| Accumulated Depreciation | 6,427.5 | 5,795.3 | 5,290.4 | 4,824.0 | 4,333.2 | 3,931.8 | 3,290.7 | 2,848.4 | 2,213.7 | 1,812.0 | 1,698.0 | 1,110.7 | 855.8 | 714.4 | - | - |
| Property,Plant & Equipment Net | 11,220.9 | 9,714.6 | 9,655.0 | 8,541.6 | 8,512.9 | 8,709.9 | 9,064.9 | 8,410.4 | 6,765.9 | 5,049.9 | 4,858.8 | 5,137.9 | 3,383.3 | 2,718.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 504.9 | 541.4 | 904.5 | 944.7 | 1,167.2 | 1,224.8 | 1,285.7 | 1,092.1 | 817.4 | 828.7 | 618.9 | 634.5 | 593.4 | 219.8 | - | - |
| Goodwill | 353.3 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 445.8 | 445.8 | 445.8 | 417.6 | 419.2 | 418.6 | 105.3 | 105.3 | - | - |
| Intangible Assets | 913.8 | 649.7 | 681.4 | 713.1 | 744.7 | 776.4 | 809.4 | 841.4 | 872.2 | 803.7 | 832.1 | 884.9 | 53.6 | 55.5 | - | - |
| Operating Lease Right Of Use Assets | 187.9 | 219.5 | 84.3 | 67.1 | 71.7 | 39.0 | 4.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 348.7 | 387.0 | 233.5 | 167.0 | 158.7 | 171.0 | 78.2 | 62.8 | 12.6 | 15.1 | 13.0 | 28.3 | 27.4 | 27.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 14,998.4 | 13,144.8 | 12,471.6 | 11,271.6 | 11,273.1 | 11,830.0 | 12,346.5 | 11,457.2 | 9,430.1 | 7,736.1 | 7,303.3 | 7,564.7 | 4,630.8 | 3,864.5 | - | - |
| Short Term Debt | - | - | - | - | - | - | 7.9 | 28.0 | 0.0 | - | - | - | - | - | - | - |
| Deferred Revenue Current | 22.9 | 11.1 | 16.9 | 20.9 | 27.8 | 31.5 | 19.7 | 16.2 | 0.0 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 65.3 | 58.9 | 11.3 | 10.3 | 10.6 | 4.0 | 1.8 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 408.4 | 329.4 | 262.6 | 254.6 | 263.2 | 269.9 | 149.8 | 129.1 | 48.0 | 45.2 | 119.1 | 177.2 | 138.0 | 148.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,236.5 | 1,691.7 | 1,304.1 | 903.9 | 1,140.2 | 960.9 | 486.0 | 637.5 | 548.0 | 315.4 | 235.6 | 283.3 | 191.5 | 186.3 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 110.1 | 143.8 | 48.5 | 33.3 | 35.4 | 34.8 | 3.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 744.3 | 599.5 | 428.6 | 348.4 | 285.4 | 235.5 | 202.6 | 129.4 | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 111.3 | 29.7 | 15.5 | 14.4 | 12.4 | 22.2 | 18.9 | 280.0 | 139.6 | 6.4 | 139.7 | 169.9 | 38.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 864.5 | 751.4 | 480.2 | 385.6 | 325.8 | 275.6 | 208.3 | 132.1 | 3.5 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 9,598.8 | 8,077.9 | 8,138.4 | 7,259.7 | 7,037.1 | 7,973.9 | 8,515.2 | 5,927.0 | 3,887.1 | 3,309.9 | 3,147.7 | 2,713.4 | 1,535.3 | 1,284.2 | - | - |
| Total Liabilities | 10,835.3 | 9,769.6 | 9,442.5 | 8,163.5 | 8,177.3 | 8,934.8 | 9,001.2 | 6,564.5 | 4,435.0 | 3,625.3 | 3,383.2 | 2,996.7 | 1,726.8 | 1,470.4 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 1,686.9 | 1,168.0 | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | 7,859.5 | 4,723.2 | 3,413.1 | 2,760.4 | 2,591.0 | 2,355.7 | 1,305.0 | 745.7 | 442.6 | - |
| Working Capital | 420.5 | 155.5 | (311.6) | (3.4) | (455.4) | (17.9) | (83.5) | (292.7) | (291.7) | 280.2 | 65.8 | (82.7) | 16.3 | 291.8 | - | - |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 97.4 |
| 248.2 |
| 202.0 |
| 99.9 |
| 305.6 |
| 56.4 |
| 444.9 |
| 138.0 |
| 59.7 |
| 152.3 |
| 100.0 |
| 117.4 |
| 95.8 |
| 100.0 |
| 92.1 |
| 132.9 |
| 55.3 |
| 523.7 |
| 79.6 |
| 153.0 |
| 188.8 |
| 122.7 |
| 359.1 |
| 146.3 |
| 159.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 647.5 | 819.5 | 177.3 | 129.7 | 448.4 | 1,090.5 | 1,124.7 | 344.1 | 295.2 | 272.8 | 489.5 | 214.0 | 112.6 | 286.7 | 159.1 | 97.4 | 248.2 | 202.0 | 99.9 | 305.6 | 56.4 | 444.9 | 138.0 | 59.7 | 152.3 | 100.0 | 117.4 | 95.8 | 100.0 | 92.1 | 132.9 | 55.3 | 523.7 | 79.6 | 153.0 | 188.8 | 122.7 | 359.1 | 146.3 | 159.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 812.8 | 759.2 | 682.3 | 704.4 | 672.6 | 701.2 | 670.6 | 684.0 | 720.2 | 665.9 | 614.5 | 553.5 | 558.3 | 548.9 | 644.5 | 710.3 | 601.6 | 431.6 | 583.6 | 519.1 | 480.3 | 452.7 | 451.7 | 457.4 | 254.3 | 260.5 | 232.8 | 219.9 | 212.3 | 221.1 | 224.7 | 166.9 | 188.4 | 160.2 | 192.4 | 136.4 | 152.5 | 192.6 | 184.2 | 177.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 69.2 | 64.3 | 57.1 | 70.6 | 68.2 | 54.9 | 36.3 | 39.9 | 50.8 | 53.0 | 31.5 | 29.0 | 64.4 | 59.5 | 86.3 | 49.7 | 56.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,539.4 | 1,656.9 | 917.1 | 905.0 | 1,189.9 | 1,847.2 | 1,832.7 | 1,068.3 | 1,066.3 | 992.4 | 1,135.8 | 797.2 | 735.3 | 900.4 | 896.3 | 863.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 17,865.4 | 17,648.4 | 15,985.9 | 15,846.7 | 15,677.5 | 15,509.9 | 15,342.2 | 15,147.6 | 15,157.6 | 14,945.4 | 13,809.1 | 13,740.9 | 13,550.1 | 13,365.6 | 13,236.5 | 13,058.7 | 12,930.4 | 12,846.1 | 12,732.9 | 12,677.3 | 12,689.4 | 12,641.7 | 12,633.1 | 12,599.7 | 12,545.4 | 12,355.7 | 12,109.9 | 11,852.2 | 11,580.3 | 11,258.8 | 8,912.8 | 8,619.0 | 8,272.1 | 7,864.5 | 7,582.2 | 7,354.8 | 7,240.9 | 6,861.9 | 6,912.9 | 6,818.2 |
| Accumulated Depreciation | 6,570.7 | 6,427.5 | 6,259.6 | 6,106.5 | 5,950.4 | 5,795.3 | 5,646.6 | 5,503.2 | 5,432.3 | 5,290.4 | 5,144.7 | 5,139.9 | 5,008.8 | 4,824.0 | 4,696.8 | 4,581.1 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 11,294.7 | 11,220.9 | 9,726.3 | 9,740.2 | 9,727.1 | 9,714.6 | 9,695.6 | 9,644.4 | 9,725.3 | 9,655.0 | 8,664.4 | 8,601.0 | 8,541.2 | 8,541.6 | 8,539.7 | 8,477.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 495.8 | 504.9 | 510.6 | 523.5 | 527.5 | 541.4 | 535.2 | 540.5 | 546.1 | 904.5 | 915.1 | 920.1 | 931.9 | 944.7 | 1,142.1 | 1,148.5 | 1,163.1 | |||||||||||||||||||||||
| Goodwill | 347.6 | 353.3 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | ||||||||||||||||||||||
| Intangible Assets | 901.9 | 913.8 | 626.0 | 633.9 | 641.8 | 649.7 | 657.7 | 665.6 | 673.5 | 681.4 | 689.3 | 697.2 | 705.2 | 713.1 | 721.0 | 728.9 | 736.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 345.1 | 348.7 | 340.6 | 352.1 | 365.8 | 387.0 | 255.3 | 256.9 | 249.5 | 233.5 | 217.2 | 198.6 | 194.2 | 167.0 | 168.7 | 165.7 | 159.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 14,924.5 | 14,998.4 | 12,125.4 | 12,159.5 | 12,456.9 | 13,144.8 | 12,981.2 | 12,180.5 | 12,265.5 | 12,471.6 | 11,626.6 | 11,219.0 | 11,112.5 | 11,271.6 | 11,472.6 | 11,388.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 185.9 | 22.9 | 10.9 | 10.9 | 10.9 | 11.1 | 10.1 | 11.2 | 11.9 | 16.9 | 14.9 | 14.9 | 14.3 | 20.9 | 19.2 | 9.1 | 8.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 67.7 | 65.3 | 62.6 | 61.3 | 59.4 | 58.9 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 498.0 | 408.4 | 279.3 | 289.1 | 257.0 | 329.4 | 203.7 | 226.1 | 173.7 | 262.6 | 190.0 | 223.9 | 163.5 | 254.6 | 189.6 | 217.8 | 160.2 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,407.2 | 1,236.5 | 640.5 | 694.8 | 1,010.9 | 1,691.7 | 1,646.2 | 634.1 | 708.1 | 1,304.1 | 635.9 | 621.5 | 581.3 | 903.9 | 745.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,088.8 | 7,951.6 | 7,730.5 | 7,489.4 | 5,208.4 | 4,787.4 | 4,566.5 | 4,177.4 | 4,176.3 | 3,492.7 | 3,371.9 | 3,281.1 | 3,120.3 | 3,119.5 | 2,935.4 | 2,960.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1,149.4 | - | 693.8 | 662.7 | 629.6 | - | 571.3 | 542.0 | 458.9 | - | 397.2 | 381.8 | 368.5 | - | 333.7 | 318.1 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 111.9 | 111.3 | 31.9 | 31.7 | 31.4 | 29.7 | 29.6 | 15.7 | 15.7 | 15.5 | 15.4 | 15.3 | 15.3 | 14.4 | 14.2 | 14.3 | 13.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,261.1 | 864.5 | 810.2 | 790.3 | 777.1 | 751.4 | 624.0 | 597.1 | 526.5 | 480.2 | 452.2 | 433.8 | 426.6 | 385.6 | 368.9 | 355.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 10,010.4 | 9,598.8 | 8,156.2 | 8,131.3 | 8,112.4 | 8,077.9 | 7,957.5 | 8,122.4 | 8,181.0 | 8,138.4 | 8,035.6 | 7,575.2 | 7,429.6 | 7,259.7 | 7,721.0 | 7,329.2 | ||||||||||||||||||||||||
| Total Liabilities | 11,417.5 | 10,835.3 | 8,796.7 | 8,826.1 | 9,123.3 | 9,769.6 | 9,603.7 | 8,756.5 | 8,889.2 | 9,442.5 | 8,671.5 | 8,196.8 | 8,010.9 | 8,163.5 | 8,466.9 | 8,083.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,099.9 | 7,959.4 | 7,738.6 | 7,497.8 | 7,208.4 | 4,815.4 | 4,594.5 | 4,205.4 | 4,204.3 | 3,492.7 | 3,371.9 | 3,281.1 | 3,120.3 | 3,119.5 | 2,935.4 | 2,960.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 132.3 | 420.5 | 276.6 | 210.2 | 179.0 | 155.5 | 186.5 | 434.2 | 358.2 | (311.6) | 499.9 | 175.7 | 154.0 | (3.4) | 150.4 | 108.8 | (430.8) | (455.4) | ||||||||||||||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.3 |
| 73.2 |
| 61.6 |
| 74.1 |
| 45.3 |
| 54.1 |
| 39.1 |
| 81.0 |
| 41.9 |
| 43.0 |
| 20.5 |
| 23.5 |
| 31.5 |
| 26.1 |
| 27.1 |
| 23.3 |
| 15.4 |
| 13.5 |
| 10.4 |
| 11.0 |
| 13.5 |
| 9.3 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 906.3 |
| 684.8 |
| 756.7 |
| 886.3 |
| 611.2 |
| 943.1 |
| 643.9 |
| 559.2 |
| 490.5 |
| 402.4 |
| 393.2 |
| 336.2 |
| 335.9 |
| 344.8 |
| 383.9 |
| 249.4 |
| 735.8 |
| 255.2 |
| 359.0 |
| 335.7 |
| 286.2 |
| 595.6 |
| 369.8 |
| 387.2 |
| 4,455.2 |
| 4,333.2 |
| 4,208.8 |
| 4,087.4 |
| 4,049.9 |
| 3,931.8 |
| 3,808.0 |
| 3,685.0 |
| 3,558.6 |
| 3,290.7 |
| 3,176.1 |
| 3,058.5 |
| 2,950.3 |
| 2,848.4 |
| 2,494.1 |
| 2,405.4 |
| 2,208.5 |
| 2,133.6 |
| 2,074.5 |
| 2,007.0 |
| 1,974.1 |
| 1,812.0 |
| 1,882.0 |
| 1,816.0 |
| 8,475.2 |
| 8,512.9 |
| 8,524.1 |
| 8,590.0 |
| 8,639.5 |
| 8,709.9 |
| 8,825.1 |
| 8,914.7 |
| 8,986.7 |
| 9,064.9 |
| 8,933.8 |
| 8,793.6 |
| 8,630.0 |
| 8,410.4 |
| 6,418.6 |
| 6,213.6 |
| 6,063.5 |
| 5,730.9 |
| 5,507.7 |
| 5,347.8 |
| 5,266.8 |
| 5,049.9 |
| 5,030.9 |
| 5,002.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,167.2 |
| 1,181.2 |
| 1,195.5 |
| 1,215.9 |
| 1,224.8 |
| 1,242.6 |
| 1,280.0 |
| 1,292.1 |
| 1,285.7 |
| 1,264.7 |
| 1,249.5 |
| 1,217.2 |
| 1,092.1 |
| 786.9 |
| 754.3 |
| 557.7 |
| 566.2 |
| 573.6 |
| 581.2 |
| 591.1 |
| 594.2 |
| 599.3 |
| 606.1 |
| 4.8 |
| 4.8 |
| 4.8 |
| 4.8 |
| 4.8 |
| 4.8 |
| 4.8 |
| 445.8 |
| 445.8 |
| 445.8 |
| 445.8 |
| 445.8 |
| 416.2 |
| 416.2 |
| 416.2 |
| 416.2 |
| 417.6 |
| 417.6 |
| 417.6 |
| 417.6 |
| 419.2 |
| 419.2 |
| 744.7 |
| 752.7 |
| 760.6 |
| 768.5 |
| 776.4 |
| 784.3 |
| 792.6 |
| 800.5 |
| 809.4 |
| 817.4 |
| 825.4 |
| 833.4 |
| 841.4 |
| 753.9 |
| 761.1 |
| 768.2 |
| 775.3 |
| 782.4 |
| 789.5 |
| 796.6 |
| 803.7 |
| 810.8 |
| 817.9 |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 6.9 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 158.7 |
| 200.0 |
| 189.3 |
| 195.2 |
| 171.0 |
| 188.9 |
| 142.5 |
| 76.5 |
| 78.2 |
| 63.3 |
| 70.0 |
| 74.7 |
| 62.8 |
| 14.1 |
| 14.4 |
| 14.5 |
| 12.6 |
| 15.6 |
| 16.0 |
| 16.4 |
| 15.1 |
| 14.8 |
| 15.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,445.9 |
| 11,273.1 |
| 11,419.4 |
| 11,626.3 |
| 11,435.0 |
| 11,830.0 |
| 11,689.7 |
| 11,953.2 |
| 11,909.0 |
| 12,346.5 |
| 12,178.2 |
| 11,980.5 |
| 11,797.0 |
| 11,457.2 |
| 9,033.6 |
| 8,668.8 |
| 8,815.9 |
| 8,016.3 |
| 7,915.9 |
| 7,747.8 |
| 7,634.8 |
| 7,736.1 |
| 7,504.7 |
| 7,507.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.2 |
| 7.9 |
| 8.1 |
| 8.4 |
| 2,000.0 |
| 28.0 |
| 28.0 |
| 28.0 |
| 28.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.8 |
| 22.9 |
| 16.3 |
| 19.3 |
| 31.5 |
| 9.3 |
| 9.2 |
| 9.1 |
| 19.7 |
| 6.6 |
| 6.6 |
| 6.4 |
| 16.2 |
| 8.0 |
| 24.1 |
| 22.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 4.5 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 263.2 |
| 190.6 |
| 255.9 |
| 200.2 |
| 269.9 |
| 175.9 |
| 217.2 |
| 166.7 |
| 149.8 |
| 269.4 |
| 219.7 |
| 141.4 |
| 129.1 |
| 114.5 |
| 131.4 |
| 79.1 |
| 48.0 |
| 57.7 |
| 57.0 |
| 58.1 |
| 45.2 |
| 122.4 |
| 130.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 754.7 |
| 1,337.1 |
| 1,140.2 |
| 1,307.3 |
| 1,126.7 |
| 490.3 |
| 960.9 |
| 837.4 |
| 891.0 |
| 449.7 |
| 486.0 |
| 596.9 |
| 499.3 |
| 2,518.9 |
| 637.5 |
| 540.3 |
| 517.2 |
| 506.0 |
| 424.4 |
| 393.6 |
| 277.5 |
| 280.2 |
| 315.4 |
| 254.6 |
| 241.7 |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.3 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 301.2 |
| - |
| 274.1 |
| 276.7 |
| 260.9 |
| - |
| 235.7 |
| 226.4 |
| 215.5 |
| - |
| 172.2 |
| 157.4 |
| 145.2 |
| - |
| 139.2 |
| 135.7 |
| 126.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.4 |
| 24.5 |
| 23.5 |
| 22.8 |
| 22.2 |
| 21.3 |
| 19.7 |
| 16.7 |
| 18.9 |
| 17.9 |
| 16.2 |
| 15.4 |
| 280.0 |
| 10.3 |
| 8.8 |
| 8.6 |
| 7.4 |
| 10.3 |
| 10.2 |
| 9.5 |
| 6.4 |
| 6.4 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 338.4 |
| 325.8 |
| 320.2 |
| 319.8 |
| 295.9 |
| 275.6 |
| 272.8 |
| 234.6 |
| 222.0 |
| 208.3 |
| 178.7 |
| 164.3 |
| 151.1 |
| 132.1 |
| 142.0 |
| 138.5 |
| 128.8 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,837.9 |
| 7,037.1 |
| 7,015.6 |
| 7,446.8 |
| 8,002.7 |
| 7,973.9 |
| 8,061.8 |
| 8,126.7 |
| 8,667.0 |
| 8,515.2 |
| 8,246.3 |
| 7,990.0 |
| 5,686.6 |
| 5,927.0 |
| 4,876.6 |
| 4,476.0 |
| 4,460.8 |
| 3,647.0 |
| 3,528.4 |
| 3,433.8 |
| 3,312.5 |
| 3,309.9 |
| 3,097.8 |
| 3,132.3 |
| 8,175.1 |
| 8,177.3 |
| 8,322.9 |
| 8,573.4 |
| 8,492.9 |
| 8,934.8 |
| 8,899.2 |
| 9,017.7 |
| 9,116.7 |
| 9,001.2 |
| 8,843.2 |
| 8,489.3 |
| 8,205.5 |
| 6,564.5 |
| 5,416.9 |
| 4,993.2 |
| 4,966.8 |
| 4,071.4 |
| 3,922.0 |
| 3,711.3 |
| 3,592.6 |
| 3,625.3 |
| 3,352.4 |
| 3,374.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,947.7 |
| 7,859.5 |
| 7,621.2 |
| 7,402.0 |
| 7,108.4 |
| 4,723.2 |
| 4,461.6 |
| 4,150.0 |
| 3,680.7 |
| 3,413.1 |
| 3,218.9 |
| 3,092.2 |
| 2,997.6 |
| 2,760.4 |
| 2,789.0 |
| 2,800.3 |
| (550.6) |
| (240.4) |
| 120.9 |
| (17.9) |
| (193.5) |
| (331.9) |
| 40.8 |
| (83.5) |
| (203.6) |
| (163.1) |
| (2,182.9) |
| (292.7) |
| (156.4) |
| (267.8) |
| 229.8 |
| (169.2) |
| (34.6) |
| 58.1 |
| 6.1 |
| 280.2 |
| 115.2 |
| 145.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |