| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 113.4 | 143.7 | 150.0 | 273.0 | 156.0 | 1,271.0 | 285.0 | 580.0 | 352.0 | 586.0 | 715.0 | 212.0 | 342.0 | 378.4 | 424.2 | 276.9 | 303.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | 0.0 | 3.0 | 0.0 | 17.0 | 50.0 | 0.0 | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 113.4 | 143.7 | 150.0 | 273.0 | 156.0 | 1,274.0 | 285.0 | 597.0 | 402.0 | 586.0 | 715.0 | 212.0 | 342.0 | 378.4 | 424.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | 905.0 | 900.0 | 985.0 | 976.0 | 915.0 | 919.0 | 908.0 | 775.0 | 658.0 | 608.0 | 466.0 | 467.3 | 349.4 | 341.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | 179.0 | 199.0 | 261.0 | 173.0 | 146.0 | 162.0 | 142.0 | 138.0 | 138.0 | 149.0 | 267.1 | 238.2 | 155.9 | 127.1 | 112.3 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,079.0 | 1,037.6 | 9,560.0 | 9,334.0 | 9,056.0 | 8,785.0 | 8,293.0 | 7,778.0 | 7,628.0 | 7,712.0 | 7,669.0 | 7,458.7 | 7,717.5 | 7,478.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 88.1 | 88.1 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.1 | 88.1 | 88.1 | 88.1 | 88.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| (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 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 253.6 | 113.4 | 325.6 | 386.0 | 182.0 | 143.7 | 272.0 | 195.0 | 185.0 | 150.0 | 153.0 | 186.0 | 154.0 | 273.0 | 254.0 | |||||||||||||||||||||||||
| 173.6 |
| 204.5 |
| - |
| - |
| - |
| 276.9 |
| 303.0 |
| 173.6 |
| 204.5 |
| 331.5 |
| 339.8 |
| - |
| - |
| 152.6 |
| - |
| - |
| Prepaid Expenses | 3.2 | 7.1 | 57.0 | 68.0 | 58.0 | 51.0 | 50.0 | 63.0 | 79.0 | 84.0 | 81.0 | 59.7 | 65.6 | 62.6 | 56.0 | 53.4 | 63.5 | - | - |
| Other Current Assets | 6.5 | 18.3 | 36.0 | 45.0 | 49.0 | 29.0 | 20.0 | 19.0 | 21.0 | 23.0 | 55.0 | 90.8 | 19.5 | 16.7 | 10.1 | 10.8 | 51.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.2 | - | - | - | - |
| Total Current Assets | 144.8 | 1,344.9 | 1,400.0 | 1,723.0 | 1,605.0 | 2,623.0 | 1,573.0 | 1,812.0 | 1,483.0 | 1,558.0 | 1,672.0 | 1,279.2 | 1,401.2 | 1,196.5 | 1,292.8 | 1,092.1 | 1,009.1 | - | - |
| 7,008.4 |
| 6,340.5 |
| 5,845.0 |
| - |
| - |
| Accumulated Depreciation | 690.0 | 653.6 | 6,984.0 | 6,710.0 | 6,450.0 | 6,319.0 | 6,086.0 | 5,576.0 | 5,308.0 | 5,242.0 | 5,020.0 | 4,730.5 | 4,861.0 | 4,455.8 | 4,218.1 | 3,766.0 | 3,284.1 | - | - |
| Property,Plant & Equipment Net | 389.0 | 384.0 | 2,576.0 | 2,624.0 | 2,606.0 | 2,466.0 | 2,207.0 | 2,202.0 | 2,320.0 | 2,470.0 | 2,649.0 | 2,728.2 | 2,856.5 | 3,022.6 | 2,790.3 | 2,574.5 | 2,560.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | 2,096.6 | 2,054.2 | 2,073.4 | 2,135.9 | 2,158.5 | 2,099.5 | - | - |
| Equity Method Investments | 399.8 | 440.5 | 448.0 | 439.0 | 431.0 | 428.0 | 440.0 | 434.0 | 411.0 | 409.0 | 361.0 | 281.4 | 264.0 | 142.9 | 136.5 | 159.2 | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | 0.0 | 370.0 | 370.0 | 370.2 | 387.5 | 421.7 | 494.7 | 494.7 | 494.7 | 494.3 | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 1,834.2 | 1,443.4 | 1,401.1 | 0.1 | 0.3 | 0.8 | 4.1 | - | - |
| Operating Lease Right Of Use Assets | 473.0 | 465.3 | 915.0 | 918.0 | 959.0 | 924.0 | 900.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | 87.7 | 100.4 | 74.6 | 61.7 | 60.0 | - | - |
| Other Non-Current Assets | 24.8 | 20.3 | 690.0 | 686.0 | 626.0 | 602.0 | 566.0 | 579.0 | 390.0 | 405.0 | 172.0 | 251.3 | 117.7 | 78.3 | 59.3 | 50.4 | 38.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,678.1 | 10,449.0 | 10,750.0 | 11,119.0 | 10,341.0 | 9,681.0 | 8,164.0 | 7,274.0 | 6,841.0 | 7,110.0 | 7,060.0 | 6,462.3 | 6,445.7 | 6,587.5 | 6,328.0 | 5,875.5 | 5,708.3 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 85.9 | 1.7 | 229.0 | 239.0 | 191.0 | 151.0 | 148.0 | 157.0 | 185.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 15.3 | 16.1 | 135.0 | 133.0 | 129.0 | 116.0 | 105.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 4.3 | 89.5 | 83.0 | 84.0 | 83.0 | 82.0 | 76.0 | 78.0 | 74.0 | 73.0 | 68.0 | 66.2 | 66.6 | 90.4 | 69.6 | 66.0 | 62.2 | - | - |
| Other Current Liabilities | 14.8 | 19.3 | 154.0 | 335.0 | 104.0 | 85.0 | 79.0 | 94.0 | 90.0 | 84.0 | 105.0 | 149.9 | 192.1 | 114.9 | 121.2 | 121.8 | 92.9 | - | - |
| Total Current Liabilities | 200.0 | 883.8 | 901.0 | 1,195.0 | 903.0 | 871.0 | 750.0 | 691.0 | 733.0 | 718.0 | 748.0 | 856.9 | 1,006.2 | 755.0 | 722.3 | 648.5 | 664.0 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 509.9 | 495.7 | 831.0 | 843.0 | 889.0 | 875.0 | 865.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 387.0 | 728.2 | 755.0 | 708.0 | 674.0 | 633.0 | 507.0 | 510.0 | 461.0 | 826.0 | 821.0 | - | 924.0 | 950.2 | 873.8 | 645.1 | 575.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 336.4 | 221.4 | 565.0 | 604.0 | 573.0 | 376.0 | 319.0 | 389.0 | 337.0 | 302.0 | 290.0 | 284.0 | 315.1 | 288.4 | 248.2 | 234.9 | 218.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,103.5 | 5,857.3 | 6,108.2 | 6,548.7 | 5,778.0 | 5,255.0 | 3,954.0 | 3,207.0 | 3,154.0 | 3,465.0 | 3,489.0 | 3,149.3 | 3,036.7 | 2,792.2 | 2,652.1 | 2,335.6 | 2,266.0 | - | - |
| 88.1 |
| - |
| - |
| Additional Paid In Capital | 1,795.4 | 1,782.2 | 1,726.0 | 1,703.0 | 1,678.0 | 1,651.0 | 1,629.0 | 1,590.0 | 1,552.0 | 1,522.0 | 1,497.0 | 1,472.6 | 1,424.7 | 1,412.5 | 1,387.3 | 1,368.5 | 1,356.3 | - | - |
| Retained Earnings | 769.8 | 2,818.0 | 2,892.0 | 2,861.0 | 2,849.0 | 2,739.0 | 2,550.0 | 2,444.0 | 2,157.0 | 2,160.0 | 2,133.0 | 1,910.5 | 2,043.1 | 2,399.1 | 2,297.4 | 2,135.5 | 2,015.8 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 85.6 | 111.6 | 80.0 | 98.0 | 68.0 | 67.0 | 70.0 | 65.0 | 120.0 | 136.0 | 157.0 | 169.1 | 164.7 | 165.7 | 152.8 | 105.6 | 69.6 | - | - |
| Minority Interest | 6.9 | 14.9 | 16.0 | 16.0 | 16.0 | 15.0 | 13.0 | 10.0 | 10.0 | 11.0 | 10.0 | 10.6 | 18.4 | 61.4 | 56.0 | 53.5 | 51.7 | - | - |
| Total Stockholders Equity | 2,567.6 | 4,576.7 | 4,626.0 | 4,554.0 | 4,547.0 | 4,411.0 | 4,197.0 | 4,057.0 | 3,677.0 | 3,634.0 | 3,561.0 | 3,302.0 | 3,391.2 | 3,733.9 | 3,620.0 | 3,486.5 | 3,390.5 | 3,247.9 | 3,233.0 |
| Total Equity | 2,574.6 | 4,591.7 | 4,641.8 | 4,570.3 | 4,563.0 | 4,426.0 | 4,210.0 | 4,067.0 | 3,687.0 | 3,645.0 | 3,571.0 | 3,313.0 | 3,409.0 | 3,795.2 | 3,675.9 | 3,540.0 | 3,442.2 | 3,247.9 | 3,233.0 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | (55.2) | 461.1 | 499.0 | 528.0 | 702.0 | 1,752.0 | 823.0 | 1,121.0 | 750.0 | 840.0 | 924.0 | 422.3 | 395.0 | 441.5 | 570.6 | 443.6 | 345.1 | - | - |
| Book Value | 2,567.6 | 4,576.7 | 4,626.0 | 4,554.0 | 4,547.0 | 4,411.0 | 4,197.0 | 4,057.0 | 3,677.0 | 3,634.0 | 3,561.0 | 3,302.0 | 3,391.2 | 3,733.9 | 3,620.0 | 3,486.5 | 3,390.5 | 3,247.9 | 3,233.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - | 3,677.0 | 3,264.0 | 1,356.8 | 1,488.4 | 1,602.6 | 3,312.0 | 3,124.9 | 2,991.0 | 2,891.7 | 2,753.6 | - |
| 320.0 |
| 300.0 |
| 156.0 |
| 231.0 |
| 267.0 |
| 479.0 |
| 1,271.0 |
| 931.0 |
| 418.0 |
| 258.0 |
| 285.0 |
| 570.0 |
| 528.0 |
| 648.0 |
| 580.0 |
| 730.0 |
| 596.0 |
| 509.0 |
| - |
| 472.0 |
| 572.0 |
| 586.0 |
| 674.0 |
| 621.0 |
| 772.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 3.0 | 3.0 | - | - | - | - | 0.0 | 18.0 | 17.0 | 17.0 | 0.0 | 0.0 | 0.0 | - | - | - | 0.0 | - | - | - |
| Cash And Short Term Investments | 253.6 | 113.4 | 325.6 | 386.0 | 182.0 | 143.7 | 272.0 | 195.0 | 185.0 | 150.0 | 153.0 | 186.0 | 154.0 | 273.0 | 254.0 | 320.0 | 300.0 | 156.0 | 231.0 | 267.0 | 482.0 | 1,274.0 | 931.0 | 418.0 | 258.0 | 285.0 | 570.0 | 546.0 | 665.0 | 597.0 | 730.0 | 596.0 | 509.0 | - | 472.0 | 572.0 | 586.0 | 674.0 | 621.0 | 772.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | 861.0 | 863.0 | 905.0 | 871.0 | 891.0 | 877.0 | 900.0 | 890.0 | 917.0 | 940.0 | 985.0 | 987.0 | 968.0 | 964.0 | 976.0 | 910.0 | 900.0 | 900.0 | 915.0 | 862.0 | 874.0 | 865.0 | 919.0 | 899.0 | 880.0 | 882.0 | 908.0 | 845.0 | 809.0 | 789.0 | - | 664.0 | 644.0 | 658.0 | 621.0 | 613.0 | 606.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | 126.0 | 178.0 | 179.0 | 161.0 | 143.0 | 175.0 | 199.0 | 175.0 | 210.0 | 262.0 | 261.0 | 243.0 | 206.0 | 177.0 | 173.0 | 136.0 | 183.0 | 139.0 | 146.0 | 157.0 | 145.0 | 212.0 | 162.0 | 139.0 | 146.0 | 157.0 | 142.0 | 123.0 | 141.0 | 141.0 | - | 141.0 | 141.0 | 138.0 | 140.0 | 176.0 | 151.0 |
| Prepaid Expenses | 3.3 | 3.2 | 3.0 | 53.0 | 63.0 | 7.1 | 55.0 | 58.0 | 71.0 | 57.0 | 64.0 | 69.0 | 76.0 | 68.0 | 61.0 | 62.0 | 63.0 | 58.0 | ||||||||||||||||||||||
| Other Current Assets | 3.8 | 6.5 | 4.0 | 21.0 | 25.0 | 18.2 | 21.0 | 26.0 | 32.0 | 36.0 | 40.0 | 47.0 | 57.0 | 45.0 | 41.0 | 41.0 | 51.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 274.1 | 144.8 | 352.2 | 1,509.0 | 1,373.0 | 1,344.9 | 1,427.0 | 1,374.0 | 1,395.0 | 1,400.0 | 1,393.0 | 1,500.0 | 1,562.0 | 1,723.0 | 1,675.0 | 1,673.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 1,070.6 | 8,477.0 | 8,417.0 | 1,037.6 | 8,402.0 | 8,294.0 | 8,321.0 | 9,560.0 | 9,571.0 | 9,491.0 | 9,440.0 | 9,334.0 | 9,410.0 | 9,352.0 | 9,136.0 | 9,056.0 | 8,990.0 | 8,874.0 | 8,823.0 | 8,785.0 | 8,623.0 | 8,481.0 | 8,485.0 | 8,293.0 | 8,088.0 | 7,980.0 | 7,867.0 | 7,778.0 | 7,647.0 | 7,555.0 | 7,662.0 | - | 7,702.0 | 7,742.0 | 7,712.0 | 7,609.0 | 7,605.0 | 7,693.0 |
| Accumulated Depreciation | 698.5 | 690.0 | 683.8 | 6,164.0 | 6,023.0 | 653.6 | 5,898.0 | 5,754.0 | 5,781.0 | 6,984.0 | 6,978.0 | 6,851.0 | 6,782.0 | 6,710.0 | 6,779.0 | 6,681.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 386.7 | 389.0 | 386.8 | 2,313.0 | 2,394.0 | 384.0 | 2,504.0 | 2,540.0 | 2,540.0 | 2,576.0 | 2,593.0 | 2,640.0 | 2,658.0 | 2,624.0 | 2,631.0 | 2,671.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 422.1 | 399.8 | 438.2 | 431.0 | 466.0 | 440.5 | 464.0 | 448.0 | 468.0 | 448.0 | 464.0 | 444.0 | 464.0 | 439.0 | 448.0 | 427.0 | 451.0 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 473.4 | 473.0 | 477.7 | 922.0 | 925.0 | 465.3 | 912.0 | 906.0 | 910.0 | 915.0 | 914.0 | 912.0 | 910.0 | 918.0 | 932.0 | 944.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 21.7 | 24.8 | 15.5 | 606.0 | 612.0 | 20.3 | 619.0 | 643.0 | 666.0 | 690.0 | 666.0 | 670.0 | 680.0 | 686.0 | 648.0 | 582.0 | 579.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,964.7 | 4,678.1 | 4,918.3 | 10,377.0 | 10,365.0 | 10,449.0 | 10,516.0 | 10,639.0 | 10,704.0 | 10,750.0 | 10,749.0 | 10,889.0 | 10,997.0 | 11,119.0 | 11,056.0 | 11,003.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 45.2 | 85.9 | 122.1 | 225.0 | 231.0 | 1.7 | 225.0 | 236.0 | 235.0 | 229.0 | 222.0 | 231.0 | 229.0 | 239.0 | 218.0 | 197.0 | 200.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 15.6 | 15.3 | 15.6 | 137.0 | 140.0 | 16.1 | 139.0 | 134.0 | 134.0 | 135.0 | 135.0 | 134.0 | 133.0 | 133.0 | 133.0 | 133.0 | ||||||||||||||||||||||||
| Accrued Expenses | 0.6 | 4.3 | 4.6 | 54.0 | 33.0 | 89.5 | 66.0 | 57.0 | 32.0 | 83.0 | 61.0 | 54.0 | 44.0 | 84.0 | 62.0 | 56.0 | 42.0 | 83.0 | ||||||||||||||||||||||
| Other Current Liabilities | 13.7 | 14.8 | 15.5 | 109.0 | 113.0 | 19.3 | 124.0 | 130.0 | 138.0 | 154.0 | 148.0 | 254.0 | 285.0 | 335.0 | 291.0 | 223.0 | 179.0 | |||||||||||||||||||||||
| Total Current Liabilities | 265.6 | 200.0 | 539.0 | 808.0 | 807.0 | 883.8 | 909.0 | 886.0 | 837.0 | 901.0 | 1,031.0 | 1,008.0 | 953.0 | 1,195.0 | 1,099.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 511.6 | 509.9 | 513.4 | 825.0 | 824.0 | 495.7 | 813.0 | 822.0 | 827.0 | 831.0 | 834.0 | 836.0 | 836.0 | 843.0 | 859.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 320.5 | 387.0 | 320.7 | 719.0 | 720.0 | 728.2 | 719.0 | 765.0 | 758.0 | 755.0 | 749.0 | 732.0 | 715.0 | 708.0 | 705.0 | 705.0 | 696.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 333.4 | 336.4 | 336.1 | 576.0 | 570.0 | 221.4 | 579.0 | 573.0 | 564.0 | 565.0 | 601.0 | 607.0 | 601.0 | 604.0 | 661.0 | 690.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,099.6 | 2,103.5 | 2,381.2 | 5,763.3 | 5,766.3 | 5,857.3 | 5,918.4 | 5,948.6 | 6,031.0 | 6,108.2 | 6,130.0 | 6,300.0 | 6,414.0 | 6,549.0 | 6,451.0 | 6,379.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 88.1 | 88.1 | 88.1 | 88.0 | 88.0 | 88.1 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | - | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 | 88.0 |
| Additional Paid In Capital | 1,795.7 | 1,795.4 | 1,795.0 | 1,812.0 | 1,800.0 | 1,782.2 | 1,764.0 | 1,752.0 | 1,740.0 | 1,726.0 | 1,717.0 | 1,710.0 | 1,704.0 | 1,703.0 | 1,696.0 | 1,692.0 | ||||||||||||||||||||||||
| Retained Earnings | 59.3 | 769.8 | 732.3 | 2,802.0 | 2,822.0 | 2,818.0 | 2,813.0 | 2,893.0 | 2,910.0 | 2,892.0 | 2,878.0 | 2,855.0 | 2,872.0 | 2,861.0 | 2,890.0 | 2,903.0 | 2,897.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 84.1 | 85.6 | (85.6) | 102.0 | 125.0 | (111.6) | 83.0 | 58.0 | 80.0 | 80.0 | 80.0 | 80.0 | 96.0 | 98.0 | 85.0 | 75.0 | 77.0 | 68.0 | ||||||||||||||||||||||
| Minority Interest | 6.2 | 6.9 | 7.3 | 14.0 | 14.0 | 14.9 | 16.0 | 15.0 | 15.0 | 16.0 | 16.0 | 16.0 | 15.0 | 16.0 | 16.0 | 16.0 | 16.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,858.9 | 2,567.6 | 2,529.8 | 4,600.0 | 4,585.0 | 4,576.7 | 4,582.0 | 4,675.0 | 4,658.0 | 4,626.0 | 4,603.0 | 4,573.0 | 4,568.0 | 4,554.0 | 4,589.0 | 4,608.0 | ||||||||||||||||||||||||
| Total Equity | 1,865.1 | 2,574.6 | 2,537.2 | 4,613.7 | 4,598.7 | 4,591.7 | 4,597.6 | 4,690.4 | 4,673.0 | 4,641.8 | 4,619.0 | 4,589.0 | 4,583.0 | 4,570.0 | 4,605.0 | 4,624.0 | 4,609.0 | 4,563.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 8.5 | (55.2) | (186.8) | 701.0 | 566.0 | 461.1 | 518.0 | 488.0 | 558.0 | 499.0 | 362.0 | 492.0 | 609.0 | 528.0 | 576.0 | 691.0 | 738.0 | 702.0 | ||||||||||||||||||||||
| Book Value | 1,858.9 | 2,567.6 | 2,529.8 | 4,600.0 | 4,585.0 | 4,576.7 | 4,582.0 | 4,675.0 | 4,658.0 | 4,626.0 | 4,603.0 | 4,573.0 | 4,568.0 | 4,554.0 | 4,589.0 | 4,608.0 | 4,593.0 | 4,547.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 59.0 |
| 55.0 |
| 63.0 |
| 51.0 |
| 54.0 |
| 50.0 |
| 58.0 |
| 50.0 |
| 49.0 |
| 48.0 |
| 47.0 |
| 63.0 |
| 62.0 |
| 63.0 |
| 66.0 |
| - |
| 80.0 |
| 85.0 |
| 84.0 |
| 80.0 |
| 86.0 |
| 96.0 |
| 49.0 |
| 42.0 |
| 40.0 |
| 43.0 |
| 29.0 |
| 28.0 |
| 29.0 |
| 22.0 |
| 20.0 |
| 19.0 |
| 36.0 |
| 29.0 |
| 34.0 |
| 20.0 |
| 34.0 |
| 32.0 |
| - |
| 15.0 |
| 21.0 |
| 23.0 |
| 25.0 |
| 22.0 |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,611.0 |
| 1,605.0 |
| 1,571.0 |
| 1,645.0 |
| 1,845.0 |
| 2,623.0 |
| 2,289.0 |
| 1,718.0 |
| 1,576.0 |
| 1,573.0 |
| 1,770.0 |
| 1,735.0 |
| 1,839.0 |
| 1,812.0 |
| 1,864.0 |
| 1,709.0 |
| 1,591.0 |
| - |
| 1,440.0 |
| 1,524.0 |
| 1,558.0 |
| 1,607.0 |
| 1,585.0 |
| 1,708.0 |
| 6,560.0 |
| 6,450.0 |
| 6,533.0 |
| 6,488.0 |
| 6,404.0 |
| 6,319.0 |
| 6,301.0 |
| 6,223.0 |
| 6,217.0 |
| 6,086.0 |
| 5,944.0 |
| 5,826.0 |
| 5,730.0 |
| 5,576.0 |
| 5,521.0 |
| 5,396.0 |
| 5,429.0 |
| - |
| 5,398.0 |
| 5,365.0 |
| 5,242.0 |
| 5,151.0 |
| 5,095.0 |
| 5,120.0 |
| 2,576.0 |
| 2,606.0 |
| 2,457.0 |
| 2,386.0 |
| 2,419.0 |
| 2,466.0 |
| 2,322.0 |
| 2,258.0 |
| 2,268.0 |
| 2,207.0 |
| 2,144.0 |
| 2,154.0 |
| 2,137.0 |
| 2,202.0 |
| 2,126.0 |
| 2,159.0 |
| 2,233.0 |
| - |
| 2,304.0 |
| 2,377.0 |
| 2,470.0 |
| 2,458.0 |
| 2,510.0 |
| 2,573.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 431.0 |
| 458.0 |
| 437.0 |
| 447.0 |
| 428.0 |
| 460.0 |
| 437.0 |
| 461.0 |
| 440.0 |
| 464.0 |
| 443.0 |
| 460.0 |
| 434.0 |
| 455.0 |
| 433.0 |
| 444.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 370.0 |
| 370.0 |
| 370.0 |
| 370.0 |
| 370.0 |
| 370.0 |
| - |
| - |
| 3,915.0 |
| - |
| 2,628.0 |
| 2,621.0 |
| 2,502.0 |
| 2,471.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,808.0 |
| 952.0 |
| 959.0 |
| 953.0 |
| 950.0 |
| 933.0 |
| 924.0 |
| 919.0 |
| 914.0 |
| 902.0 |
| 900.0 |
| 897.0 |
| 888.0 |
| 888.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 626.0 |
| 592.0 |
| 574.0 |
| 580.0 |
| 602.0 |
| 536.0 |
| 544.0 |
| 534.0 |
| 566.0 |
| 539.0 |
| 527.0 |
| 684.0 |
| 579.0 |
| 546.0 |
| 536.0 |
| 537.0 |
| - |
| 319.0 |
| 419.0 |
| 405.0 |
| 367.0 |
| 342.0 |
| 188.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,875.0 |
| 10,341.0 |
| 10,144.0 |
| 9,920.0 |
| 10,148.0 |
| 9,681.0 |
| 9,180.0 |
| 8,500.0 |
| 8,251.0 |
| 8,164.0 |
| 8,291.0 |
| 8,223.0 |
| 8,229.0 |
| 7,274.0 |
| 7,228.0 |
| 7,075.0 |
| 7,048.0 |
| - |
| 7,077.0 |
| 7,024.0 |
| 7,110.0 |
| 7,104.0 |
| 7,091.0 |
| 7,057.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 191.0 |
| 161.0 |
| 153.0 |
| 158.0 |
| 151.0 |
| 126.0 |
| 139.0 |
| 139.0 |
| 148.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.0 |
| 129.0 |
| 126.0 |
| 125.0 |
| 120.0 |
| 116.0 |
| 113.0 |
| 112.0 |
| 109.0 |
| 105.0 |
| 104.0 |
| 101.0 |
| 99.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.0 |
| 53.0 |
| 40.0 |
| 82.0 |
| 63.0 |
| 53.0 |
| 47.0 |
| 76.0 |
| 68.0 |
| 45.0 |
| 42.0 |
| 78.0 |
| 66.0 |
| 48.0 |
| 43.0 |
| - |
| 46.0 |
| 43.0 |
| 73.0 |
| 64.0 |
| 52.0 |
| 41.0 |
| 104.0 |
| 93.0 |
| 78.0 |
| 90.0 |
| 85.0 |
| 69.0 |
| 65.0 |
| 66.0 |
| 79.0 |
| 78.0 |
| 65.0 |
| 80.0 |
| 94.0 |
| 83.0 |
| 82.0 |
| 90.0 |
| - |
| 74.0 |
| 78.0 |
| 84.0 |
| 78.0 |
| 80.0 |
| 97.0 |
| 982.0 |
| 873.0 |
| 903.0 |
| 856.0 |
| 751.0 |
| 739.0 |
| 871.0 |
| 730.0 |
| 697.0 |
| 722.0 |
| 750.0 |
| 849.0 |
| 747.0 |
| 802.0 |
| 691.0 |
| 689.0 |
| 590.0 |
| 616.0 |
| - |
| 651.0 |
| 587.0 |
| 718.0 |
| 695.0 |
| 719.0 |
| 723.0 |
| 872.0 |
| 882.0 |
| 889.0 |
| 890.0 |
| 890.0 |
| 879.0 |
| 875.0 |
| 877.0 |
| 874.0 |
| 865.0 |
| 865.0 |
| 864.0 |
| 858.0 |
| 858.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 674.0 |
| 680.0 |
| 668.0 |
| 656.0 |
| 633.0 |
| 665.0 |
| 613.0 |
| 559.0 |
| 507.0 |
| 477.0 |
| 538.0 |
| 527.0 |
| 510.0 |
| 510.0 |
| 522.0 |
| 526.0 |
| - |
| 799.0 |
| 827.0 |
| 826.0 |
| 831.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 583.0 |
| 573.0 |
| 565.0 |
| 372.0 |
| 393.0 |
| 376.0 |
| 364.0 |
| 346.0 |
| 327.0 |
| 319.0 |
| 312.0 |
| 299.0 |
| 296.0 |
| 389.0 |
| 386.0 |
| 367.0 |
| 359.0 |
| - |
| 316.0 |
| 311.0 |
| 302.0 |
| 311.0 |
| 300.0 |
| 297.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,266.0 |
| 5,778.0 |
| 5,605.0 |
| 5,401.0 |
| 5,658.0 |
| 5,255.0 |
| 4,754.0 |
| 4,166.0 |
| 3,987.0 |
| 3,954.0 |
| 4,106.0 |
| 4,048.0 |
| 4,095.0 |
| 3,207.0 |
| 3,205.0 |
| 3,104.0 |
| 3,130.0 |
| - |
| 3,380.0 |
| 3,342.0 |
| 3,465.0 |
| 3,459.0 |
| 3,470.0 |
| 3,473.0 |
| 1,685.0 |
| 1,678.0 |
| 1,671.0 |
| 1,663.0 |
| 1,657.0 |
| 1,651.0 |
| 1,654.0 |
| 1,646.0 |
| 1,636.0 |
| 1,629.0 |
| 1,622.0 |
| 1,615.0 |
| 1,599.0 |
| 1,590.0 |
| 1,578.0 |
| 1,569.0 |
| 1,560.0 |
| - |
| 1,536.0 |
| 1,529.0 |
| 1,522.0 |
| 1,516.0 |
| 1,510.0 |
| 1,501.0 |
| 2,849.0 |
| 2,822.0 |
| 2,794.0 |
| 2,796.0 |
| 2,739.0 |
| 2,736.0 |
| 2,657.0 |
| 2,620.0 |
| 2,550.0 |
| 2,532.0 |
| 2,509.0 |
| 2,497.0 |
| 2,444.0 |
| 2,430.0 |
| 2,402.0 |
| 2,375.0 |
| - |
| 2,183.0 |
| 2,185.0 |
| 2,160.0 |
| 2,167.0 |
| 2,150.0 |
| 2,140.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.0 |
| 42.0 |
| 66.0 |
| 67.0 |
| 67.0 |
| 70.0 |
| 92.0 |
| 70.0 |
| 70.0 |
| 50.0 |
| 63.0 |
| 65.0 |
| 84.0 |
| 99.0 |
| 116.0 |
| - |
| 121.0 |
| 132.0 |
| 136.0 |
| 136.0 |
| 137.0 |
| 155.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 13.0 |
| 12.0 |
| 13.0 |
| 13.0 |
| 13.0 |
| 13.0 |
| 10.0 |
| 11.0 |
| 11.0 |
| 11.0 |
| - |
| 11.0 |
| 12.0 |
| 11.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 4,593.0 |
| 4,547.0 |
| 4,523.0 |
| 4,503.0 |
| 4,475.0 |
| 4,411.0 |
| 4,411.0 |
| 4,321.0 |
| 4,252.0 |
| 4,197.0 |
| 4,172.0 |
| 4,162.0 |
| 4,121.0 |
| 4,057.0 |
| 4,012.0 |
| 3,960.0 |
| 3,907.0 |
| - |
| 3,686.0 |
| 3,670.0 |
| 3,634.0 |
| 3,635.0 |
| 3,611.0 |
| 3,574.0 |
| 4,539.0 |
| 4,519.0 |
| 4,490.0 |
| 4,426.0 |
| 4,426.0 |
| 4,334.0 |
| 4,264.0 |
| 4,210.0 |
| 4,185.0 |
| 4,175.0 |
| 4,134.0 |
| 4,067.0 |
| 4,023.0 |
| 3,971.0 |
| 3,918.0 |
| - |
| 3,697.0 |
| 3,682.0 |
| 3,645.0 |
| 3,645.0 |
| 3,621.0 |
| 3,584.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 715.0 |
| 894.0 |
| 1,106.0 |
| 1,752.0 |
| 1,559.0 |
| 1,021.0 |
| 854.0 |
| 823.0 |
| 921.0 |
| 988.0 |
| 1,037.0 |
| 1,121.0 |
| 1,175.0 |
| 1,119.0 |
| 975.0 |
| - |
| 789.0 |
| 937.0 |
| 840.0 |
| 912.0 |
| 866.0 |
| 985.0 |
| 4,523.0 |
| 4,503.0 |
| 4,475.0 |
| 4,411.0 |
| 4,411.0 |
| 4,321.0 |
| 4,252.0 |
| 4,197.0 |
| 4,172.0 |
| 4,162.0 |
| 4,121.0 |
| 4,057.0 |
| 4,012.0 |
| 3,960.0 |
| 3,907.0 |
| - |
| 3,686.0 |
| 3,670.0 |
| 3,634.0 |
| 3,635.0 |
| 3,611.0 |
| 3,574.0 |
| - |
| - |
| 560.0 |
| - |
| 1,783.0 |
| 1,700.0 |
| 1,750.0 |
| 1,726.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,316.0 |
| 3,300.0 |
| 3,264.0 |
| 3,265.0 |
| 3,241.0 |
| 1,396.0 |