| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 133.2 | 76.3 | 100.1 | 97.6 | 133.8 | 378.7 | 99.5 | 50.5 | 67.3 | 57.1 | 11.2 | 94.0 | 4.6 | 49.4 | 61.1 | 8.6 | 4.5 | 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 133.2 | 76.3 | 100.1 | 97.6 | 133.8 | 378.7 | 99.5 | 50.5 | 67.3 | 57.1 | 11.2 | 94.0 | 4.6 | 49.4 | 61.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 440.6 | 365.3 | 361.5 | 322.4 | 281.3 | 273.6 | 288.9 | 318.1 | 296.9 | 263.3 | 216.6 | 118.4 | 95.9 | 63.9 | 35.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 5.7 | 5.7 | 5.3 | 5.1 | 4.8 | 4.9 | 4.1 | 5.1 | 4.8 | 4.6 | 4.7 | 3.2 | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 4,116.9 | 3,749.3 | 3,034.0 | 2,608.6 | 2,312.3 | 2,072.5 | 1,860.7 | 3,593.8 | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 150.4 | 232.7 | 156.1 | 104.7 | 98.6 | 87.8 | 90.3 | 117.7 | 102.3 | 80.0 | 91.3 | 48.7 | 36.0 | 19.1 | 8.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 2,471.5 | 1,880.1 | 1,342.5 | 1,364.5 | 1,478.6 | 2,968.9 | 3,105.4 | 3,159.4 | 3,205.1 | 3,253.0 | 2,195.4 | 1,052.7 | 601.9 | 465.6 | 270.7 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.7 | 0.6 | 0.5 | 0.5 | 0.3 | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 2,500.0 | 1,956.9 | 1,371.8 | 1,385.8 | 1,497.2 | 3,122.4 | 3,149.1 | 3,193.5 | 3,239.9 | 3,287.8 | 2,240.7 | 1,079.6 | 617.1 | 473.3 | 277.5 | 10.0 | ||
| (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 | 158.5 | 133.2 | 118.7 | 131.4 | 91.2 | 76.3 | 82.1 | 77.2 | 77.3 | 100.1 | 99.6 | 112.2 | 63.8 | 97.6 | 93.4 | |||||||||||||||||||||||||
| - |
| 8.6 |
| 4.5 |
| 0.0 |
| 5.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 47.0 | 41.4 | 36.1 | 27.1 | 22.3 | 19.5 | 17.3 | 30.8 | 27.3 | 27.5 | 21.8 | 11.7 | 6.4 | 3.5 | 2.2 | - | - | - |
| Other Current Assets | 240.3 | 135.8 | 134.5 | 86.0 | 79.9 | 61.3 | 65.0 | 81.8 | 107.3 | 107.5 | 66.9 | 41.6 | 29.0 | 16.3 | 10.1 | 2.3 | - | - |
| Assets Held For Sale | 60.4 | 18.5 | 11.5 | 8.3 | 15.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 814.1 | 577.5 | 596.0 | 506.1 | 495.0 | 2,523.4 | 542.2 | 450.4 | 471.6 | 427.9 | 294.7 | 274.1 | 145.1 | 141.0 | 112.6 | 16.9 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 1,005.7 | 896.1 | 767.3 | 656.6 | 541.1 | 449.6 | 361.1 | 486.0 | 347.4 | 214.6 | 119.5 | 60.6 | 29.3 | 13.0 | 5.8 | 3.3 | - | - |
| Property,Plant & Equipment Net | 3,111.2 | 2,853.2 | 2,266.6 | 1,952.0 | 1,771.2 | 1,622.9 | 1,499.6 | 3,107.8 | 3,048.1 | 2,703.7 | 1,709.1 | 1,069.7 | 370.1 | 236.9 | 83.0 | 18.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,296.3 | 2,264.9 | 2,226.0 | 2,222.8 | 2,199.9 | 2,105.3 | 2,085.1 | 2,044.8 | 2,751.2 | 2,681.2 | 2,128.2 | 803.0 | 661.5 | 557.4 | 186.8 | 9.2 | - | - |
| Intangible Assets | 96.7 | 70.0 | 73.3 | 76.0 | 70.1 | 68.5 | 68.8 | 89.0 | 87.3 | 83.3 | 59.6 | 21.6 | 20.6 | 16.0 | 8.2 | 0.5 | - | - |
| Operating Lease Right Of Use Assets | 134.0 | 118.4 | 117.8 | 135.2 | 133.8 | 96.9 | 97.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.5 | 21.0 | 6.7 | 3.0 | 3.1 | 3.2 | 3.3 | 3.5 | 3.7 | 3.8 | 49.1 | 13.1 | - | - | 6.0 | - | - | - |
| Other Non-Current Assets | 72.6 | 52.0 | 72.6 | 92.7 | 95.0 | 79.1 | 55.1 | 64.9 | 49.6 | 51.3 | 38.5 | 25.3 | 27.3 | 32.1 | 16.4 | 0.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,527.4 | 5,956.9 | 5,358.8 | 4,987.9 | 4,768.1 | 6,499.4 | 6,879.1 | 6,172.5 | 6,424.5 | 6,024.7 | 4,279.2 | 2,207.0 | 1,224.7 | 983.4 | 413.0 | 45.4 | - | - |
| 2.8 |
| - |
| - |
| Short Term Debt | 28.4 | 76.8 | 29.2 | 21.3 | 18.6 | 153.5 | 43.7 | 34.1 | 34.8 | 34.8 | 45.4 | 27.0 | 15.2 | 7.7 | 6.8 | 10.0 | - | - |
| Deferred Revenue Current | 2.8 | 1.7 | 2.2 | 6.7 | 30.4 | 35.9 | 1.9 | 32.2 | 31.3 | 28.8 | 0.4 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 21.2 | 25.5 | 26.3 | 26.5 | 23.3 | 18.9 | 18.1 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 188.6 | 155.4 | 141.9 | 125.3 | 137.8 | 124.9 | 93.6 | 113.3 | 37.3 | 37.3 | 17.9 | 31.0 | 25.7 | 16.3 | 9.1 | 2.0 | - | - |
| Other Current Liabilities | 17.3 | 6.0 | 7.8 | 13.5 | 10.1 | 3.1 | 2.2 | 7.1 | 8.5 | 8.3 | 7.5 | 7.8 | 9.8 | - | - | - | - | - |
| Total Current Liabilities | 525.2 | 577.9 | 885.8 | 388.3 | 404.9 | 1,308.2 | 463.6 | 416.4 | 377.4 | 342.9 | 290.2 | 165.9 | 114.7 | 71.9 | 40.7 | 18.1 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 122.0 | 101.8 | 100.8 | 116.4 | 116.8 | 84.0 | 85.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 66.6 | 83.9 | 1.9 | 92.6 | 74.4 | 50.0 | 22.8 | 80.4 | 80.3 | 78.5 | 23.9 | 63.9 | 8.0 | 1.0 | - | 0.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 201.6 | 122.3 | 140.1 | 125.0 | 110.5 | 133.4 | 107.2 | 154.3 | 166.4 | 164.9 | 78.6 | 43.5 | 19.3 | 12.4 | 5.3 | 1.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,386.9 | 2,766.1 | 2,471.2 | 2,086.9 | 2,185.2 | 4,544.6 | 4,340.6 | 3,810.4 | 3,829.2 | 3,839.2 | 2,588.1 | 1,326.0 | 743.9 | 550.9 | 316.6 | 20.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 847.3 | 461.8 | 456.2 | 140.6 | - | - | - |
| Retained Earnings | (765.8) | 387.3 | 131.7 | 153.4 | (119.8) | (310.4) | 361.7 | 252.8 | 428.6 | 220.1 | 214.0 | 101.4 | 18.4 | (24.2) | (44.6) | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | (371.4) | (414.9) | (462.4) | (374.1) | (549.6) | (104.6) | (68.4) | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | 22.4 | 17.8 | 8.1 | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,949.0 | 3,073.7 | 2,782.0 | 2,812.7 | 2,517.5 | 1,899.5 | 2,505.4 | 2,333.3 | 2,572.9 | 2,167.7 | 1,683.0 | 881.0 | 480.7 | 432.6 | 96.4 | 25.1 | - | - |
| Total Equity | 1,949.0 | 3,073.7 | 2,782.0 | 2,812.7 | 2,517.5 | 1,899.5 | 2,505.4 | 2,333.3 | 2,572.9 | 2,167.7 | 1,683.0 | 881.0 | 480.7 | 432.6 | 96.4 | 25.1 | - | - |
| - |
| - |
| Net debt | 2,366.7 | 1,880.6 | 1,271.7 | 1,288.1 | 1,363.4 | 2,743.7 | 3,049.6 | 3,143.0 | 3,172.6 | 3,230.7 | 2,229.5 | 985.6 | 612.6 | 423.9 | 216.3 | 1.4 | - | - |
| Working Capital | 288.9 | (0.4) | (289.8) | 117.8 | 90.2 | 1,215.2 | 78.6 | 34.0 | 94.2 | 85.1 | 4.5 | 108.2 | 30.4 | 69.1 | 71.9 | (1.1) | - | - |
| Book Value | 1,949.0 | 3,073.7 | 2,782.0 | 2,812.7 | 2,517.5 | 1,899.5 | 2,505.4 | 2,333.3 | 2,572.9 | 2,167.7 | 1,683.0 | 881.0 | 480.7 | 432.6 | 96.4 | 25.1 | - | - |
| Tangible Book Value | 555.9 | 738.9 | 482.7 | 513.9 | 247.4 | (274.3) | 351.5 | 199.5 | (265.7) | (596.8) | (504.8) | 56.3 | (201.4) | (140.8) | (98.7) | 15.4 | - | - |
| 128.4 |
| 140.4 |
| 133.8 |
| 196.3 |
| 185.5 |
| 178.9 |
| 378.7 |
| 338.7 |
| 211.9 |
| 81.0 |
| 124.2 |
| 92.9 |
| 43.5 |
| 43.7 |
| 50.5 |
| 48.9 |
| 79.5 |
| 57.8 |
| 67.3 |
| 75.7 |
| 79.4 |
| 43.1 |
| 57.1 |
| 27.8 |
| 30.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 158.5 | 133.2 | 118.7 | 131.4 | 91.2 | 76.3 | 82.1 | 77.2 | 77.3 | 100.1 | 99.6 | 112.2 | 63.8 | 97.6 | 93.4 | 128.4 | 140.4 | 133.8 | 196.3 | 185.5 | 178.9 | 378.7 | 338.7 | 211.9 | 81.0 | 124.2 | 92.9 | 43.5 | 43.7 | 50.5 | 48.9 | 79.5 | 57.8 | 67.3 | 75.7 | 79.4 | 43.1 | 57.1 | 27.8 | 30.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 471.8 | 440.6 | 430.8 | 408.5 | 396.6 | 365.3 | 383.9 | 389.4 | 386.2 | 361.5 | 362.7 | 345.8 | 346.4 | 322.4 | 316.0 | 300.3 | 299.0 | 281.3 | 282.2 | 286.5 | 276.0 | 273.6 | 333.2 | 325.5 | 339.5 | 339.8 | 350.2 | 346.5 | 331.9 | 318.1 | 345.7 | 329.3 | 325.1 | 296.9 | 295.8 | 288.1 | 276.1 | 263.3 | 277.6 | 285.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 5.9 | 5.7 | 6.2 | 5.8 | 5.7 | 5.7 | 5.5 | 6.0 | 5.7 | 5.3 | 5.5 | 5.4 | 5.3 | 5.1 | 4.9 | 4.9 | 4.8 | 4.8 | 4.3 | 4.7 | 4.6 | 4.9 | 5.1 | 4.7 | 4.9 | 4.8 | 4.3 | 6.1 | 6.1 | 5.1 | 5.0 | 4.7 | 4.8 | 4.8 | 4.7 | 4.9 | 4.7 | 4.6 | 4.8 | 4.8 |
| Prepaid Expenses | 36.8 | 47.0 | 56.2 | 28.3 | 36.1 | 41.4 | 50.7 | 31.9 | 30.2 | 36.1 | 38.1 | 26.9 | 25.8 | 27.1 | 32.6 | 19.8 | 18.2 | 22.3 | ||||||||||||||||||||||
| Other Current Assets | 207.0 | 240.3 | 198.4 | 151.6 | 151.1 | 135.8 | 186.0 | 178.7 | 147.3 | 134.5 | 241.2 | 120.7 | 127.6 | 86.0 | 112.2 | 89.4 | 90.7 | |||||||||||||||||||||||
| Assets Held For Sale | 62.1 | 60.4 | 43.2 | 23.4 | 18.3 | 18.5 | 10.9 | 11.9 | 12.9 | 11.5 | 30.5 | 11.5 | 8.3 | 8.3 | 14.0 | 14.1 | 14.8 | |||||||||||||||||||||||
| Total Current Assets | 837.2 | 814.1 | 748.0 | 691.6 | 639.0 | 577.5 | 652.1 | 645.2 | 610.8 | 596.0 | 703.5 | 578.8 | 537.8 | 506.1 | 521.7 | 518.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,154.3 | 4,116.9 | 4,067.4 | 4,043.6 | 3,898.4 | 3,749.3 | 3,544.7 | 3,329.8 | 3,172.8 | 3,034.0 | 2,878.8 | 2,788.7 | 2,685.5 | 2,608.6 | 2,535.6 | 2,455.1 | 2,365.3 | 2,312.3 | 2,179.0 | 2,141.7 | 2,127.2 | 2,072.5 | 4,093.4 | 3,939.4 | 3,899.2 | 3,965.8 | 3,686.8 | 3,707.6 | 3,688.8 | 3,593.8 | 3,571.8 | 3,525.1 | 3,548.4 | 3,395.5 | 3,277.6 | 3,144.8 | 2,997.6 | 2,918.3 | 2,977.7 | 3,456.5 |
| Accumulated Depreciation | 1,047.7 | 1,005.7 | 975.9 | 980.0 | 942.5 | 896.1 | 864.8 | 832.0 | 796.7 | 767.3 | 733.2 | 714.5 | 687.5 | 656.6 | 626.6 | 597.8 | 569.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,106.6 | 3,111.2 | 3,091.5 | 3,063.5 | 2,956.0 | 2,853.2 | 2,679.8 | 2,497.9 | 2,376.1 | 2,266.6 | 2,145.6 | 2,074.1 | 1,998.0 | 1,952.0 | 1,909.0 | 1,857.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,301.4 | 1,296.3 | 2,286.4 | 2,276.2 | 2,276.4 | 2,264.9 | 2,264.9 | 2,261.4 | 2,261.0 | 2,226.0 | 2,226.0 | 2,222.8 | 2,222.8 | 2,222.8 | 2,207.9 | 2,205.3 | 2,200.7 | 2,199.9 | ||||||||||||||||||||||
| Intangible Assets | 98.6 | 96.7 | 85.2 | 79.5 | 78.8 | 70.0 | 73.1 | 73.3 | 73.4 | 73.3 | 73.8 | 71.6 | 76.2 | 76.0 | 75.9 | 70.2 | 70.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 132.2 | 134.0 | 114.2 | 112.7 | 120.7 | 118.4 | 122.8 | 123.3 | 121.3 | 117.8 | 122.1 | 127.5 | 133.3 | 135.2 | 135.6 | 137.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 2.5 | 2.5 | 27.8 | 25.4 | 23.2 | 21.0 | 2.7 | 2.7 | 2.8 | 6.7 | 2.9 | 2.9 | 2.9 | 3.0 | 3.0 | 3.0 | 3.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 68.0 | 72.6 | 59.6 | 59.5 | 53.6 | 52.0 | 75.1 | 74.2 | 71.9 | 72.6 | 72.4 | 72.5 | 73.2 | 92.7 | 90.0 | 91.3 | 95.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,546.5 | 5,527.4 | 6,412.7 | 6,308.4 | 6,147.6 | 5,956.9 | 5,870.5 | 5,678.1 | 5,517.2 | 5,358.8 | 5,346.2 | 5,150.2 | 5,044.3 | 4,987.9 | 4,943.1 | 4,882.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 142.2 | 150.4 | 179.9 | 219.8 | 204.0 | 232.7 | 201.4 | 159.5 | 156.1 | 156.1 | 149.9 | 148.9 | 125.7 | 104.7 | 116.0 | 111.5 | 104.2 | 98.6 | 85.9 | 87.2 | 91.5 | 87.8 | 130.4 | 118.8 | 134.7 | 127.0 | 131.5 | 115.7 | 116.7 | 117.7 | 133.9 | 130.2 | 122.4 | 102.3 | 95.1 | 81.4 | 92.7 | 80.0 | 92.8 | 108.2 |
| Short Term Debt | 32.5 | 28.4 | 24.4 | 20.3 | 16.3 | 76.8 | 71.7 | 66.6 | 61.5 | 29.2 | 26.6 | 23.9 | 21.3 | 21.3 | 21.3 | 21.3 | 21.3 | 18.6 | ||||||||||||||||||||||
| Deferred Revenue Current | 3.2 | 2.8 | 3.3 | 1.7 | 1.8 | 1.7 | 1.7 | 1.8 | 2.2 | 2.2 | 2.6 | 4.1 | 5.1 | 6.7 | 9.5 | 20.2 | 26.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 20.7 | 21.2 | 21.5 | 22.6 | 24.8 | 25.5 | 27.2 | 27.0 | 26.8 | 26.3 | 26.2 | 26.4 | 26.4 | 26.5 | 25.8 | 25.2 | ||||||||||||||||||||||||
| Accrued Expenses | 157.1 | 188.6 | 166.4 | 155.7 | 140.1 | 155.4 | 141.5 | 134.5 | 118.0 | 141.9 | 122.3 | 111.4 | 94.9 | 125.3 | 109.7 | 140.5 | 138.1 | |||||||||||||||||||||||
| Other Current Liabilities | 18.4 | 14.3 | 17.0 | 19.1 | 13.1 | 6.0 | 9.4 | 12.8 | 11.5 | 7.8 | 13.7 | 15.6 | 17.0 | 13.5 | 13.1 | 6.2 | 5.6 | |||||||||||||||||||||||
| Total Current Liabilities | 489.4 | 525.2 | 517.9 | 523.7 | 473.4 | 577.9 | 609.5 | 546.5 | 482.3 | 885.8 | 864.9 | 432.5 | 378.1 | 388.3 | 401.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,494.3 | 2,471.5 | 2,284.8 | 2,247.0 | 2,184.3 | 1,880.1 | 1,804.8 | 1,774.6 | 1,794.3 | 1,342.5 | 1,350.0 | 1,372.4 | 1,399.8 | 1,364.5 | 1,379.3 | 1,384.1 | 1,463.8 | 1,478.6 | 1,413.4 | 1,443.2 | 1,484.2 | 2,968.9 | 3,067.2 | 3,078.4 | 2,944.8 | 3,105.4 | 3,133.6 | 3,206.9 | 3,221.7 | 3,159.4 | 3,182.0 | 3,187.8 | 3,208.1 | 3,205.1 | 3,234.1 | 3,240.5 | 3,246.6 | 3,253.0 | 3,583.9 | 3,578.4 |
| Operating Lease Liabilities Non-Current | 121.4 | 122.0 | 95.5 | 94.7 | 101.3 | 101.8 | 105.4 | 104.7 | 103.4 | 100.8 | 104.9 | 110.9 | 114.6 | 116.4 | 117.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 76.9 | 66.6 | 94.1 | 79.6 | 80.5 | 83.9 | 54.1 | 37.0 | 15.5 | 1.9 | 70.5 | 92.9 | 92.8 | 92.6 | 94.4 | 82.3 | 77.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 196.3 | 201.6 | 130.6 | 139.8 | 134.1 | 122.3 | 150.5 | 150.6 | 146.4 | 140.1 | 145.9 | 130.0 | 128.9 | 125.0 | 118.9 | 116.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,378.2 | 3,386.9 | 3,122.8 | 3,084.8 | 2,973.6 | 2,766.1 | 2,724.4 | 2,613.5 | 2,541.9 | 2,471.2 | 2,536.1 | 2,138.6 | 2,114.2 | 2,086.9 | 2,111.2 | 2,144.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (761.7) | (765.8) | 411.7 | 375.4 | 348.5 | 387.3 | 354.7 | 286.6 | 208.1 | 131.7 | 74.0 | 291.7 | 219.4 | 153.4 | 92.3 | 21.2 | (58.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,958.3 | 1,949.0 | 3,120.3 | 3,078.0 | 3,041.6 | 3,073.7 | 3,031.5 | 2,952.7 | 2,866.0 | 2,782.0 | 2,712.6 | 2,921.0 | 2,839.6 | 2,812.7 | 2,743.7 | 2,663.0 | ||||||||||||||||||||||||
| Total Equity | 1,958.3 | 1,949.0 | 3,120.3 | 3,078.0 | 3,041.6 | 3,073.7 | 3,031.5 | 2,952.7 | 2,866.0 | 2,782.0 | 2,712.6 | 2,921.0 | 2,839.6 | 2,812.7 | 2,743.7 | 2,663.0 | 2,574.5 | 2,517.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,526.8 | 2,500.0 | 2,309.1 | 2,267.3 | 2,200.5 | 1,956.9 | 1,876.5 | 1,841.1 | 1,855.7 | 1,371.8 | 1,376.5 | 1,396.3 | 1,421.0 | 1,385.8 | 1,400.6 | 1,405.3 | 1,485.1 | 1,497.2 | 1,429.3 | 1,456.5 | 1,496.1 | 3,122.4 | 3,118.1 | 3,126.9 | 3,140.9 | 3,149.1 | 3,174.9 | 3,245.8 | 3,258.2 | 3,193.5 | 3,215.2 | 3,221.1 | 3,241.9 | 3,239.9 | 3,269.0 | 3,275.3 | 3,281.4 | 3,287.8 | 3,661.5 | 3,651.8 |
| Net debt | 2,368.3 | 2,366.7 | 2,190.5 | 2,135.9 | 2,109.3 | 1,880.6 | 1,794.4 | 1,764.0 | 1,778.4 | 1,271.7 | 1,276.9 | 1,284.1 | 1,357.2 | 1,288.1 | 1,307.1 | 1,277.0 | 1,344.7 | 1,363.4 | ||||||||||||||||||||||
| Working Capital | 347.8 | 288.9 | 230.0 | 167.8 | 165.6 | (0.4) | 42.6 | 98.7 | 128.5 | (289.8) | (161.4) | 146.3 | 159.7 | 117.8 | 120.6 | 76.4 | 119.3 | 90.2 | ||||||||||||||||||||||
| Book Value | 1,958.3 | 1,949.0 | 3,120.3 | 3,078.0 | 3,041.6 | 3,073.7 | 3,031.5 | 2,952.7 | 2,866.0 | 2,782.0 | 2,712.6 | 2,921.0 | 2,839.6 | 2,812.7 | 2,743.7 | 2,663.0 | 2,574.5 | 2,517.5 | ||||||||||||||||||||||
| Tangible Book Value | 558.3 | 555.9 | 748.7 | 722.3 | 686.4 | 738.9 | 693.5 | 618.0 | 531.6 | 482.7 | 412.8 | 626.6 | 540.6 | 513.9 | 459.9 | 387.5 | 303.5 | |||||||||||||||||||||||
| 28.7 |
| 16.5 |
| 15.2 |
| 19.5 |
| 29.8 |
| 20.0 |
| 22.2 |
| 23.7 |
| 28.5 |
| 20.0 |
| 20.8 |
| 30.8 |
| 35.7 |
| 28.4 |
| 28.9 |
| 27.3 |
| 28.9 |
| 26.0 |
| 28.4 |
| 27.5 |
| 32.6 |
| 28.0 |
| 79.9 |
| 88.7 |
| 103.6 |
| 73.3 |
| 61.3 |
| 84.5 |
| 73.5 |
| 82.4 |
| 78.2 |
| 93.8 |
| 81.5 |
| 77.0 |
| 81.8 |
| 96.1 |
| 80.5 |
| 120.9 |
| 107.3 |
| 92.4 |
| 92.0 |
| 104.8 |
| 107.5 |
| 87.6 |
| 76.5 |
| 15.8 |
| 17.6 |
| 15.8 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 530.1 |
| 495.0 |
| 567.2 |
| 575.6 |
| 528.2 |
| 2,523.4 |
| 756.4 |
| 610.9 |
| 503.0 |
| 542.2 |
| 536.9 |
| 471.5 |
| 452.5 |
| 450.4 |
| 490.7 |
| 489.2 |
| 503.9 |
| 471.6 |
| 463.8 |
| 459.5 |
| 424.0 |
| 427.9 |
| 392.9 |
| 392.4 |
| 541.1 |
| 513.9 |
| 490.4 |
| 472.5 |
| 449.6 |
| 839.6 |
| 778.6 |
| 747.5 |
| 741.8 |
| 555.3 |
| 543.5 |
| 515.7 |
| 486.0 |
| 445.1 |
| 421.8 |
| 396.8 |
| 347.4 |
| 311.4 |
| 278.8 |
| 248.1 |
| 214.6 |
| 191.1 |
| 181.9 |
| 1,795.8 |
| 1,771.2 |
| 1,665.0 |
| 1,651.3 |
| 1,654.7 |
| 1,622.9 |
| 3,253.7 |
| 3,160.8 |
| 3,151.7 |
| 3,224.0 |
| 3,131.4 |
| 3,164.1 |
| 3,173.1 |
| 3,107.8 |
| 3,126.6 |
| 3,103.3 |
| 3,151.5 |
| 3,048.1 |
| 2,966.2 |
| 2,866.1 |
| 2,749.5 |
| 2,703.7 |
| 2,786.6 |
| 3,274.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,103.5 |
| 2,103.5 |
| 2,105.3 |
| 2,105.3 |
| 2,460.7 |
| 2,425.4 |
| 2,426.7 |
| 2,449.1 |
| 2,424.2 |
| 2,435.0 |
| 2,442.0 |
| 2,396.4 |
| 2,729.9 |
| 2,739.3 |
| 2,779.4 |
| 2,751.2 |
| 2,730.4 |
| 2,710.3 |
| 2,683.8 |
| 2,681.2 |
| 2,702.0 |
| 2,832.2 |
| 70.1 |
| 69.4 |
| 68.5 |
| 68.6 |
| 68.5 |
| 90.0 |
| 89.0 |
| 89.1 |
| 90.4 |
| 89.0 |
| 89.6 |
| 89.8 |
| 89.0 |
| 91.3 |
| 91.6 |
| 91.0 |
| 87.3 |
| 87.0 |
| 85.0 |
| 83.7 |
| 83.3 |
| 84.4 |
| 85.0 |
| 139.3 |
| 133.8 |
| 103.2 |
| 101.7 |
| 96.2 |
| 96.9 |
| 464.6 |
| 475.3 |
| 476.0 |
| 501.8 |
| 479.9 |
| 491.6 |
| 506.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 3.1 |
| 3.1 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.5 |
| 3.6 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.8 |
| 3.8 |
| 3.8 |
| 17.9 |
| 95.0 |
| 83.4 |
| 60.3 |
| 70.7 |
| 79.1 |
| 76.4 |
| 68.5 |
| 68.2 |
| 68.2 |
| 63.3 |
| 62.3 |
| 71.6 |
| 64.9 |
| 54.3 |
| 51.1 |
| 55.2 |
| 49.6 |
| 65.4 |
| 59.6 |
| 61.7 |
| 51.3 |
| 40.8 |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,834.6 |
| 4,768.1 |
| 4,594.7 |
| 4,564.0 |
| 4,526.9 |
| 6,499.4 |
| 7,105.1 |
| 6,833.2 |
| 6,718.0 |
| 6,879.1 |
| 6,728.1 |
| 6,790.4 |
| 6,785.5 |
| 6,172.5 |
| 6,529.6 |
| 6,503.1 |
| 6,584.7 |
| 6,424.5 |
| 6,342.6 |
| 6,228.0 |
| 6,065.8 |
| 6,024.7 |
| 6,453.0 |
| 6,684.5 |
| 15.9 |
| 13.3 |
| 11.9 |
| 153.5 |
| 50.9 |
| 48.5 |
| 196.1 |
| 43.7 |
| 41.3 |
| 38.9 |
| 36.5 |
| 34.1 |
| 33.3 |
| 33.3 |
| 33.8 |
| 34.8 |
| 34.8 |
| 34.8 |
| 34.8 |
| 34.8 |
| 77.6 |
| 73.4 |
| 30.4 |
| 32.9 |
| 41.3 |
| 49.2 |
| 35.9 |
| 55.5 |
| 75.4 |
| 31.6 |
| 38.5 |
| 35.3 |
| 35.2 |
| 40.9 |
| 32.2 |
| 31.6 |
| 32.4 |
| 39.0 |
| 31.3 |
| 25.1 |
| 23.6 |
| 22.3 |
| 28.8 |
| 24.5 |
| 23.3 |
| 25.2 |
| 23.3 |
| 20.1 |
| 19.3 |
| 18.7 |
| 18.9 |
| 30.4 |
| 30.0 |
| 29.7 |
| 29.1 |
| 28.0 |
| 27.6 |
| 28.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.8 |
| 124.2 |
| 133.6 |
| 127.8 |
| 124.9 |
| 138.5 |
| 119.9 |
| 114.8 |
| 122.6 |
| 117.7 |
| 110.4 |
| 108.5 |
| 113.3 |
| 109.2 |
| 102.8 |
| 104.9 |
| 99.0 |
| 39.6 |
| 37.6 |
| 41.9 |
| 37.3 |
| 42.8 |
| 40.6 |
| 10.1 |
| 6.5 |
| 5.6 |
| 4.7 |
| 3.1 |
| 10.9 |
| 6.0 |
| 4.3 |
| 2.4 |
| 2.8 |
| 3.5 |
| 2.0 |
| 6.6 |
| 5.3 |
| 9.8 |
| 10.4 |
| 8.5 |
| 7.4 |
| 9.1 |
| 7.7 |
| 8.3 |
| - |
| - |
| 441.7 |
| 410.8 |
| 404.9 |
| 403.3 |
| 425.2 |
| 411.0 |
| 1,308.2 |
| 601.3 |
| 527.4 |
| 579.6 |
| 463.6 |
| 458.2 |
| 430.7 |
| 424.7 |
| 416.4 |
| 390.7 |
| 394.1 |
| 389.6 |
| 377.4 |
| 341.2 |
| 347.0 |
| 335.9 |
| 342.9 |
| 380.2 |
| 419.8 |
| 119.2 |
| 120.6 |
| 116.8 |
| 90.0 |
| 89.1 |
| 83.7 |
| 84.0 |
| 477.4 |
| 474.2 |
| 474.7 |
| 502.3 |
| 478.9 |
| 490.9 |
| 504.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.4 |
| 73.7 |
| 73.1 |
| 68.7 |
| 50.0 |
| 104.4 |
| 90.7 |
| 85.4 |
| 71.9 |
| 63.2 |
| 83.1 |
| 76.9 |
| 80.4 |
| 82.3 |
| 78.3 |
| 76.9 |
| 80.3 |
| 81.7 |
| 74.5 |
| 63.9 |
| 78.5 |
| 81.4 |
| 85.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.1 |
| 110.5 |
| 117.9 |
| 118.4 |
| 124.6 |
| 133.4 |
| 153.8 |
| 116.6 |
| 126.8 |
| 128.6 |
| 125.3 |
| 124.3 |
| 122.2 |
| 154.3 |
| 165.7 |
| 160.8 |
| 168.6 |
| 166.4 |
| 179.3 |
| 171.7 |
| 166.0 |
| 164.9 |
| 147.2 |
| 151.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,189.8 |
| 2,185.2 |
| 2,098.2 |
| 2,149.0 |
| 2,172.2 |
| 4,544.6 |
| 4,444.0 |
| 4,296.0 |
| 4,220.3 |
| 4,340.6 |
| 4,275.1 |
| 4,335.9 |
| 4,350.2 |
| 3,810.4 |
| 3,820.6 |
| 3,821.1 |
| 3,858.5 |
| 3,829.2 |
| 3,836.4 |
| 3,833.6 |
| 3,812.3 |
| 3,839.2 |
| 4,192.7 |
| 4,235.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (119.8) |
| (190.0) |
| (256.2) |
| (300.7) |
| (310.4) |
| 473.3 |
| 436.3 |
| 395.2 |
| 361.7 |
| 373.0 |
| 330.4 |
| 282.3 |
| 252.8 |
| 584.5 |
| 538.2 |
| 479.4 |
| 428.6 |
| 358.9 |
| 313.3 |
| 263.7 |
| 220.1 |
| 178.3 |
| 296.1 |
| - |
| - |
| - |
| - |
| - |
| (371.4) |
| (440.1) |
| (500.9) |
| (493.1) |
| (414.9) |
| (508.0) |
| (459.6) |
| (426.6) |
| (462.4) |
| (440.5) |
| (415.9) |
| (301.4) |
| (374.1) |
| (385.2) |
| (445.4) |
| (528.4) |
| (549.6) |
| (425.9) |
| (342.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,574.5 |
| 2,517.5 |
| 2,434.4 |
| 2,356.6 |
| 2,298.0 |
| 1,899.5 |
| 2,606.6 |
| 2,503.3 |
| 2,464.2 |
| 2,505.4 |
| 2,420.7 |
| 2,422.3 |
| 2,403.3 |
| 2,333.3 |
| 2,680.2 |
| 2,653.3 |
| 2,701.6 |
| 2,572.9 |
| 2,487.6 |
| 2,376.9 |
| 2,235.9 |
| 2,167.7 |
| 2,242.1 |
| 2,436.3 |
| 2,434.4 |
| 2,356.6 |
| 2,298.0 |
| 1,899.5 |
| 2,606.6 |
| 2,503.3 |
| 2,464.2 |
| 2,505.4 |
| 2,420.7 |
| 2,422.3 |
| 2,403.3 |
| 2,333.3 |
| 2,680.2 |
| 2,653.3 |
| 2,701.6 |
| 2,572.9 |
| 2,487.6 |
| 2,376.9 |
| 2,235.9 |
| 2,167.7 |
| 2,242.1 |
| 2,436.3 |
| 1,233.0 |
| 1,270.9 |
| 1,317.2 |
| 2,743.7 |
| 2,779.4 |
| 2,915.0 |
| 3,059.9 |
| 3,024.9 |
| 3,082.0 |
| 3,202.2 |
| 3,214.5 |
| 3,143.0 |
| 3,166.3 |
| 3,141.6 |
| 3,184.1 |
| 3,172.6 |
| 3,193.3 |
| 3,195.8 |
| 3,238.3 |
| 3,230.7 |
| 3,633.7 |
| 3,621.1 |
| 163.9 |
| 150.4 |
| 117.2 |
| 1,215.2 |
| 155.1 |
| 83.6 |
| (76.6) |
| 78.6 |
| 78.7 |
| 40.8 |
| 27.8 |
| 34.0 |
| 100.0 |
| 95.1 |
| 114.3 |
| 94.2 |
| 122.6 |
| 112.5 |
| 88.2 |
| 85.1 |
| 12.7 |
| (27.4) |
| 2,434.4 |
| 2,356.6 |
| 2,298.0 |
| 1,899.5 |
| 2,606.6 |
| 2,503.3 |
| 2,464.2 |
| 2,505.4 |
| 2,420.7 |
| 2,422.3 |
| 2,403.3 |
| 2,333.3 |
| 2,680.2 |
| 2,653.3 |
| 2,701.6 |
| 2,572.9 |
| 2,487.6 |
| 2,376.9 |
| 2,235.9 |
| 2,167.7 |
| 2,242.1 |
| 2,436.3 |
| 247.4 |
| 261.6 |
| 184.6 |
| 124.1 |
| (274.3) |
| 55.9 |
| (11.1) |
| (51.6) |
| (34.1) |
| (92.6) |
| (102.3) |
| (128.5) |
| (152.1) |
| (141.0) |
| (177.6) |
| (168.8) |
| (265.7) |
| (329.7) |
| (418.5) |
| (531.6) |
| (596.8) |
| (544.3) |
| (480.9) |