| (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 | 909.2 | 1,234.4 | 947.8 | 1,019.6 | 1,289.0 | 1,474.0 | 1,097.6 | 1,033.0 | 1,106.5 | 1,268.6 | 1,138.2 | 1,585.9 | 1,228.6 | 1,285.9 | 1,176.1 | |||||||||||||||||||||||||
| (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 | 1,234.4 | 1,474.0 | 1,268.6 | 1,285.9 | 1,208.3 | 1,428.2 | 1,450.5 | 973.4 | 838.2 | 877.5 | 1,315.9 | 1,783.2 | 2,073.1 | 1,776.5 | 1,370.9 | 2,157.4 | 1,685.2 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 1,234.4 | 1,474.0 | 1,268.6 | 1,285.9 | 1,208.3 | 1,428.2 | 1,450.5 | 973.4 | 838.2 | 877.5 | 1,315.9 | 1,783.2 | 2,073.1 | 1,776.5 | 1,370.9 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 568.5 | 539.1 | 530.2 | 624.1 | 805.4 | 810.3 | 803.4 | 972.8 | 849.9 | 820.5 | 770.0 | 684.9 | 638.5 | 580.6 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 2,884.9 | 2,950.0 | 2,150.0 | 2,450.0 | 2,750.0 | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 3.2 | 3.4 | 3.5 | 3.7 | 3.9 | 4.1 | 4.2 | 4.4 | 4.6 | 4.8 | 5.0 | 5.2 | 5.5 | 5.7 | 6.2 | 6.5 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 2,884.9 | 2,950.0 | 2,150.0 | 2,450.0 | 2,750.0 | - | - | - | - | - | - | - | - | - | - | 700.0 | ||||
| 1,201.9 |
| 1,295.8 |
| 1,208.3 |
| 1,003.4 |
| 1,061.4 |
| 1,502.6 |
| 1,428.2 |
| 1,251.4 |
| 1,181.6 |
| 1,072.8 |
| 1,450.5 |
| 1,390.9 |
| 1,210.2 |
| 833.1 |
| 973.4 |
| 767.6 |
| 938.3 |
| 934.3 |
| 838.2 |
| 1,034.7 |
| 1,059.2 |
| 1,323.3 |
| 877.5 |
| 1,280.7 |
| 1,162.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 909.2 | 1,234.4 | 947.8 | 1,019.6 | 1,289.0 | 1,474.0 | 1,097.6 | 1,033.0 | 1,106.5 | 1,268.6 | 1,138.2 | 1,585.9 | 1,228.6 | 1,285.9 | 1,176.1 | 1,201.9 | 1,295.8 | 1,208.3 | 1,003.4 | 1,061.4 | 1,502.6 | 1,428.2 | 1,251.4 | 1,181.6 | 1,072.8 | 1,450.5 | 1,390.9 | 1,210.2 | 833.1 | 973.4 | 767.6 | 938.3 | 934.3 | 838.2 | 1,034.7 | 1,059.2 | 1,323.3 | 877.5 | 1,280.7 | 1,162.6 |
| 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 | 479.2 | 473.5 | 468.2 | 459.9 | 465.5 | 454.9 | 448.8 | 440.5 | 446.1 | 438.8 | 448.8 | 449.7 | 522.7 | 512.8 | 635.4 | 649.1 | 645.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 91.5 | 95.0 | 79.3 | 80.8 | 77.0 | 84.2 | 86.7 | 82.6 | 88.6 | 91.4 | 90.8 | 96.3 | 103.1 | 109.6 | 112.0 | 115.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,104.3 | 2,098.5 | 2,087.5 | 2,085.2 | 2,059.9 | 2,059.6 | 2,061.4 | 2,056.4 | 2,049.5 | 2,034.6 | 2,034.6 | 2,034.6 | 2,034.6 | 2,034.6 | 2,034.6 | 2,034.6 | 2,034.6 | 2,034.6 | ||||||||||||||||||||||
| Intangible Assets | 388.8 | 356.3 | 362.9 | 332.1 | 299.7 | 315.4 | 330.8 | 347.0 | 369.0 | 380.2 | 406.9 | 430.3 | 440.2 | 457.9 | 466.2 | 446.1 | 400.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 215.2 | 226.2 | 238.5 | 249.2 | 256.3 | 265.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,100.2 | 8,305.9 | 7,784.0 | 7,984.3 | 8,337.9 | 8,370.5 | 7,675.8 | 7,971.3 | 8,053.2 | 8,198.8 | 7,913.7 | 8,487.4 | 8,233.5 | 8,496.3 | 8,901.3 | 8,787.3 | ||||||||||||||||||||||||
| 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 | 2,334.6 | - | 2,499.7 | 2,502.3 | 2,450.0 | - | 2,150.0 | 2,150.0 | 2,150.0 | - | 2,150.0 | 2,150.0 | 2,450.0 | - | 2,450.0 | 2,450.0 | 2,450.0 | - | 2,750.0 | 2,750.0 | 3,250.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 161.8 | 153.2 | 160.6 | 155.3 | 160.7 | 155.6 | 157.0 | 144.0 | 149.4 | 147.6 | 141.3 | 153.9 | 162.7 | 158.5 | 161.6 | 169.6 | 182.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,189.7 | 7,348.1 | 6,858.6 | 7,100.7 | 7,398.5 | 7,401.6 | 7,023.1 | 7,530.5 | 7,655.3 | 7,719.8 | 7,300.1 | 7,860.9 | 7,680.7 | 8,018.5 | 8,373.0 | 8,339.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.1 | 3.2 | 3.2 | 3.2 | 3.3 | 3.4 | 3.4 | 3.4 | 3.4 | 3.5 | 3.7 | 3.7 | 3.7 | 3.7 | 3.9 | 3.9 | 3.9 | 3.9 | 4.0 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.2 | 4.2 | 4.3 | 4.3 | 4.4 | 4.4 | 4.5 | 4.6 | 4.6 | 4.6 | 4.6 | 4.7 | 4.8 | 4.9 | 4.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (76.9) | (11.5) | (24.4) | (35.2) | (3.4) | 35.2 | (269.5) | (451.3) | (485.0) | (389.1) | (229.3) | (210.4) | (296.8) | (353.9) | (337.4) | (412.1) | (495.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (142.0) | (151.3) | (156.2) | (177.3) | (141.9) | (140.5) | (141.5) | (162.1) | (161.1) | (167.3) | (184.1) | (180.4) | (158.2) | (167.9) | (121.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 910.5 | 957.8 | 925.4 | 883.6 | 939.4 | 968.9 | 652.7 | 440.8 | 397.9 | 479.0 | 613.6 | 626.5 | 552.8 | 477.8 | 528.3 | 448.3 | 352.8 | |||||||||||||||||||||||
| Total Equity | 910.5 | 957.8 | 925.4 | 883.6 | 939.4 | 968.9 | 652.7 | 440.8 | 397.9 | 479.0 | 613.6 | 626.5 | 552.8 | 477.8 | 528.3 | 448.3 | 352.8 | 355.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,334.6 | - | 2,499.7 | 2,502.3 | 2,450.0 | - | 2,150.0 | 2,150.0 | 2,150.0 | - | 2,150.0 | 2,150.0 | 2,450.0 | - | 2,450.0 | 2,450.0 | 2,450.0 | - | 2,750.0 | 2,750.0 | 3,250.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 1,425.4 | - | 1,551.9 | 1,482.7 | 1,161.0 | - | 1,052.4 | 1,117.0 | 1,043.5 | - | 1,011.8 | 564.1 | 1,221.4 | - | 1,273.9 | 1,248.1 | 1,154.2 | - | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 910.5 | 957.8 | 925.4 | 883.6 | 939.4 | 968.9 | 652.7 | 440.8 | 397.9 | 479.0 | 613.6 | 626.5 | 552.8 | 477.8 | 528.3 | 448.3 | 352.8 | 355.6 | ||||||||||||||||||||||
| Tangible Book Value | (1,582.6) | (1,497.0) | (1,525.0) | (1,533.7) | (1,420.2) | (1,406.1) | (1,739.5) | (1,962.6) | (2,020.6) | (1,935.8) | (1,827.9) | (1,838.4) | (1,922.0) | (2,014.7) | (1,972.5) | (2,032.4) | (2,081.9) | |||||||||||||||||||||||
| 1,295.6 |
| 1,793.1 |
| 1,421.7 |
| - |
| - |
| - |
| - |
| - |
| 2,157.4 |
| 1,685.2 |
| 1,295.6 |
| 1,793.1 |
| 1,421.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 627.8 |
| 580.1 |
| 539.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 473.5 | 454.9 | 438.8 | 512.8 | 650.4 | 659.9 | 616.5 | 702.4 | 635.7 | 600.0 | 538.2 | 478.5 | 428.6 | 384.5 | 429.7 | 383.6 | 335.4 | 284.0 | - | - |
| Property,Plant & Equipment Net | 95.0 | 84.2 | 91.4 | 109.6 | 129.4 | 150.4 | 236.2 | 270.4 | 214.2 | 220.5 | 231.8 | 206.4 | 209.9 | 196.1 | 198.1 | 196.5 | 204.3 | 192.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 47.1 | 43.7 | 41.2 | 41.4 | 38.4 | 34.5 | 33.0 | 31.3 | 29.1 | 40.1 | 43.3 | 41.6 | 41.0 | 41.0 | 41.3 | 85.7 | 87.4 | - | - | - |
| Goodwill | 2,098.5 | 2,059.6 | 2,034.6 | 2,034.6 | 2,034.6 | 2,566.6 | 2,566.6 | 2,725.0 | 2,727.9 | 3,162.0 | 3,163.8 | 3,169.2 | 3,172.0 | 3,179.7 | 3,198.9 | 2,151.7 | 2,143.4 | 1,674.2 | - | - |
| Intangible Assets | 356.3 | 315.4 | 380.2 | 457.9 | 417.1 | 505.0 | 494.9 | 598.2 | 586.3 | 664.2 | 705.0 | 748.1 | 833.8 | 878.9 | 847.4 | 438.0 | 489.2 | 350.6 | - | - |
| Operating Lease Right Of Use Assets | 195.2 | 161.1 | 126.6 | 122.4 | 164.5 | 189.1 | 199.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 226.2 | 265.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,305.9 | 8,370.5 | 8,198.8 | 8,496.3 | 8,823.5 | 9,496.3 | 8,758.5 | 8,996.8 | 9,231.4 | 9,419.6 | 9,449.2 | 9,877.5 | 10,121.3 | 9,465.7 | 9,069.9 | 7,929.2 | 7,353.4 | 5,578.3 | - | - |
| - |
| - |
| - |
| - |
| 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 | 153.2 | 155.6 | 147.6 | 158.5 | 203.8 | 188.9 | 152.1 | 161.1 | 173.0 | 85.9 | 272.6 | 305.0 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,348.1 | 7,401.6 | 7,719.8 | 8,018.5 | 8,467.9 | 9,309.7 | 8,798.0 | 9,306.6 | 9,722.8 | 8,517.4 | 8,044.3 | 8,590.0 | 9,016.6 | 8,525.1 | 8,175.1 | 7,346.5 | 6,999.9 | 5,586.4 | - | - |
| 6.9 |
| 7.1 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (11.5) | 35.2 | (389.1) | (353.9) | (537.2) | (543.1) | (675.9) | (838.8) | (965.9) | 419.3 | 977.3 | 968.7 | 877.3 | 754.7 | 760.0 | 591.6 | 433.2 | 29.2 | - | - |
| Accumulated Other Comprehensive Income | (151.3) | (140.5) | (167.3) | (167.9) | (52.1) | (159.5) | (209.0) | (231.0) | (227.9) | (162.8) | (143.9) | (118.9) | (169.0) | (152.6) | (118.5) | (132.8) | (127.3) | (30.0) | (68.8) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 957.8 | 968.9 | 479.0 | 477.8 | 355.6 | 186.6 | (39.5) | (309.8) | (491.4) | 902.2 | 1,404.9 | 1,300.4 | 1,104.7 | 940.6 | 894.8 | 582.7 | 353.5 | (8.1) | 50.7 | (315.4) |
| Total Equity | 957.8 | 968.9 | 479.0 | 477.8 | 355.6 | 186.6 | (39.5) | (309.8) | (491.4) | 902.2 | 1,404.9 | 1,300.4 | 1,104.7 | 940.6 | 894.8 | 582.7 | 353.5 | (8.1) | 50.7 | (315.4) |
| - |
| - |
| - |
| - |
| Net debt | 1,650.5 | 1,476.0 | 881.4 | 1,164.1 | 1,541.7 | - | - | - | - | - | - | - | - | - | - | (1,457.4) | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 957.8 | 968.9 | 479.0 | 477.8 | 355.6 | 186.6 | (39.5) | (309.8) | (491.4) | 902.2 | 1,404.9 | 1,300.4 | 1,104.7 | 940.6 | 894.8 | 582.7 | 353.5 | (8.1) | 50.7 | (315.4) |
| Tangible Book Value | (1,497.0) | (1,406.1) | (1,935.8) | (2,014.7) | (2,096.1) | (2,885.0) | (3,101.0) | (3,633.0) | (3,805.6) | (2,924.0) | (2,463.9) | (2,616.9) | (2,901.1) | (3,118.0) | (3,151.5) | (2,007.0) | (2,279.1) | (2,032.9) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 650.4 |
| 644.2 |
| 672.8 |
| 665.7 |
| 659.9 |
| 656.9 |
| 643.7 |
| 639.3 |
| 616.5 |
| 648.7 |
| 698.9 |
| 668.8 |
| 702.4 |
| 685.8 |
| 669.3 |
| 653.6 |
| 635.7 |
| 654.7 |
| 632.1 |
| 617.3 |
| 600.0 |
| 587.2 |
| 568.8 |
| 122.9 |
| 129.4 |
| 131.5 |
| 141.4 |
| 144.9 |
| 150.4 |
| 156.0 |
| 167.5 |
| 173.7 |
| 186.9 |
| 212.2 |
| 224.1 |
| 229.0 |
| 270.4 |
| 266.8 |
| 241.8 |
| 215.7 |
| 214.2 |
| 211.9 |
| 215.3 |
| 209.3 |
| 220.5 |
| 224.4 |
| 221.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,034.6 |
| 2,566.6 |
| 2,566.6 |
| 2,566.6 |
| 2,566.6 |
| 2,566.6 |
| 2,566.6 |
| 2,566.6 |
| 2,566.6 |
| 2,566.6 |
| 2,568.5 |
| 2,725.0 |
| 2,725.0 |
| 2,725.0 |
| 2,726.7 |
| 2,727.9 |
| 3,161.1 |
| 3,161.7 |
| 3,162.0 |
| 3,162.0 |
| 3,162.3 |
| 3,162.4 |
| 417.1 |
| 441.0 |
| 499.7 |
| 523.0 |
| 505.0 |
| 449.3 |
| 473.9 |
| 485.1 |
| 494.9 |
| 514.5 |
| 535.5 |
| 562.7 |
| 598.2 |
| 604.5 |
| 546.5 |
| 569.2 |
| 586.3 |
| 601.1 |
| 615.9 |
| 649.6 |
| 664.2 |
| 693.4 |
| 701.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 192.8 |
| 195.0 |
| 190.4 |
| 199.7 |
| 203.3 |
| 214.3 |
| 216.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,488.7 |
| 8,823.5 |
| 8,871.0 |
| 8,978.1 |
| 9,281.0 |
| 9,496.3 |
| 8,827.2 |
| 8,707.0 |
| 8,365.4 |
| 8,758.5 |
| 8,803.7 |
| 9,043.3 |
| 9,432.0 |
| 8,996.8 |
| 8,989.6 |
| 9,115.6 |
| 9,188.0 |
| 9,231.4 |
| 9,873.6 |
| 9,408.2 |
| 9,486.0 |
| 9,419.6 |
| 9,518.7 |
| 9,394.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 203.8 |
| 206.4 |
| 187.7 |
| 187.2 |
| 188.9 |
| 171.7 |
| 167.9 |
| 150.6 |
| 152.1 |
| 161.3 |
| 166.3 |
| 165.3 |
| 161.1 |
| 156.3 |
| 166.2 |
| 173.8 |
| 173.0 |
| 140.9 |
| 135.7 |
| 135.3 |
| 85.9 |
| 272.8 |
| 268.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,135.9 |
| 8,467.9 |
| 8,502.4 |
| 8,691.8 |
| 9,062.2 |
| 9,309.7 |
| 8,760.1 |
| 8,780.4 |
| 8,515.1 |
| 8,798.0 |
| 8,823.4 |
| 9,013.1 |
| 9,806.2 |
| 9,306.6 |
| 9,404.9 |
| 9,566.9 |
| 9,563.8 |
| 9,722.8 |
| 9,164.2 |
| 8,747.0 |
| 8,735.7 |
| 8,517.4 |
| 8,131.1 |
| 8,080.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (537.2) |
| (436.6) |
| (498.0) |
| (548.2) |
| (543.1) |
| (625.3) |
| (760.2) |
| (828.2) |
| (675.9) |
| (659.4) |
| (569.7) |
| (938.0) |
| (838.8) |
| (916.8) |
| (939.9) |
| (819.8) |
| (965.9) |
| 247.9 |
| 193.9 |
| 259.7 |
| 419.3 |
| 930.9 |
| 877.2 |
| (116.8) |
| (116.2) |
| (52.1) |
| (126.7) |
| (139.3) |
| (141.1) |
| (159.5) |
| (186.6) |
| (177.8) |
| (180.3) |
| (209.0) |
| (183.1) |
| (205.7) |
| (211.6) |
| (231.0) |
| (246.6) |
| (248.0) |
| (276.0) |
| (227.9) |
| (228.3) |
| (209.4) |
| (173.8) |
| (162.8) |
| (176.9) |
| (165.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 355.6 |
| 368.6 |
| 286.3 |
| 218.8 |
| 186.6 |
| 67.1 |
| (73.4) |
| (149.7) |
| (39.5) |
| (19.7) |
| 30.2 |
| (374.2) |
| (309.8) |
| (415.3) |
| (451.3) |
| (376.9) |
| (491.4) |
| 709.4 |
| 661.2 |
| 750.3 |
| 902.2 |
| 1,387.6 |
| 1,314.4 |
| 368.6 |
| 286.3 |
| 218.8 |
| 186.6 |
| 67.1 |
| (73.4) |
| (149.7) |
| (39.5) |
| (19.7) |
| 30.2 |
| (374.2) |
| (309.8) |
| (415.3) |
| (451.3) |
| (376.9) |
| (491.4) |
| 709.4 |
| 661.2 |
| 750.3 |
| 902.2 |
| 1,387.6 |
| 1,314.4 |
| 1,746.6 |
| 1,688.6 |
| 1,747.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 368.6 |
| 286.3 |
| 218.8 |
| 186.6 |
| 67.1 |
| (73.4) |
| (149.7) |
| (39.5) |
| (19.7) |
| 30.2 |
| (374.2) |
| (309.8) |
| (415.3) |
| (451.3) |
| (376.9) |
| (491.4) |
| 709.4 |
| 661.2 |
| 750.3 |
| 902.2 |
| 1,387.6 |
| 1,314.4 |
| (2,096.1) |
| (2,107.0) |
| (2,780.0) |
| (2,870.8) |
| (2,885.0) |
| (2,948.8) |
| (3,113.9) |
| (3,201.4) |
| (3,101.0) |
| (3,100.8) |
| (3,071.9) |
| (3,505.4) |
| (3,633.0) |
| (3,744.8) |
| (3,722.8) |
| (3,672.8) |
| (3,805.6) |
| (3,052.8) |
| (3,116.4) |
| (3,061.3) |
| (2,924.0) |
| (2,468.1) |
| (2,549.5) |