| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 1,495.0 | 781.0 | 555.0 | 232.0 | 127.0 | 310.0 | 192.0 | 231.0 | 199.0 | 205.0 | 252.0 | 263.0 | 184.7 | 80.2 | 314.0 | 252.2 | 153.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,495.0 | 781.0 | 555.0 | 232.0 | 127.0 | 310.0 | 192.0 | 231.0 | 199.0 | 205.0 | 252.0 | 263.0 | 184.7 | 80.2 | 314.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 333.0 | 360.0 | 356.0 | 363.0 | 301.0 | 228.0 | 253.0 | 279.0 | 221.0 | 197.0 | 195.0 | 207.4 | 175.1 | 165.0 | 194.7 | ||
| Current Assets | |||||||||||||||||
| Inventory | 316.0 | 315.0 | 276.0 | 224.0 | 204.0 | 181.0 | 199.0 | 170.0 | 154.0 | 126.0 | 141.4 | 143.5 | 160.4 | 157.1 | 155.9 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 2,223.0 | 2,080.0 | 2,016.0 | 1,950.0 | 1,828.0 | 1,684.0 | 1,595.0 | 1,399.0 | 1,298.0 | 1,249.0 | 1,214.6 | 1,181.9 | 1,164.3 | 1,111.7 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 190.0 | 212.0 | 210.0 | 195.0 | 179.0 | 157.0 | 150.0 | 169.0 | 159.0 | 128.0 | 126.2 | 151.7 | 150.4 | 133.1 | 162.6 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 2,885.0 | 2,395.0 | 2,497.0 | 2,501.0 | 2,504.0 | 2,507.0 | 2,512.0 | 2,523.0 | 2,534.0 | 2,147.0 | 2,352.7 | 2,473.3 | 2,660.4 | 2,801.3 | 3,345.0 | ||
| Common Equity | |||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 2,890.0 | 2,400.0 | 2,503.0 | 2,507.0 | 2,510.0 | 2,513.0 | 2,518.0 | 2,523.0 | 2,546.0 | 2,159.0 | 2,377.2 | 2,491.2 | 2,678.3 | 2,820.8 | 3,376.0 | - | |
| (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 | 311.0 | 1,495.0 | 902.0 | 778.0 | 753.0 | 781.0 | 788.0 | 648.0 | 551.0 | 555.0 | 501.0 | 351.0 | 344.0 | 232.0 | 180.0 | |||||||||||||||||||||||||
| 252.2 |
| 153.1 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 89.0 | 82.0 | 63.0 | 47.0 | 39.0 | 37.0 | 42.0 | 45.0 | 25.0 | 17.0 | 28.8 | 24.4 | 28.6 | 32.7 | 34.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,233.0 | 1,538.0 | 1,250.0 | 866.0 | 671.0 | 756.0 | 686.0 | 725.0 | 632.0 | 548.0 | 616.8 | 638.3 | 606.9 | 490.3 | 702.7 | - | - |
| 1,015.6 |
| - |
| - |
| Accumulated Depreciation | 1,361.0 | 1,277.0 | 1,242.0 | 1,187.0 | 1,122.0 | 1,046.0 | 979.0 | 933.0 | 850.0 | 785.0 | 734.9 | 667.3 | 600.9 | 515.5 | 433.8 | - | - |
| Property,Plant & Equipment Net | 862.0 | 803.0 | 774.0 | 763.0 | 706.0 | 638.0 | 616.0 | 466.0 | 448.0 | 464.0 | 480.0 | 514.6 | 563.4 | 596.2 | 581.8 | 595.3 | - |
| Long Term Investments | 24.0 | 11.0 | 20.0 | 22.0 | 46.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,075.0 | 2,075.0 | 2,076.0 | 2,075.0 | 2,064.0 | 2,064.0 | 2,041.0 | 1,941.0 | 1,941.0 | 1,941.0 | 1,941.0 | 1,941.0 | 1,941.0 | 1,941.0 | 1,941.0 | - | - |
| Intangible Assets | 794.0 | 822.0 | 833.0 | 878.0 | 917.0 | 963.0 | 1,042.0 | 1,066.0 | 1,153.0 | 1,242.0 | 1,334.8 | 1,512.0 | 1,610.8 | 1,716.1 | 1,866.1 | - | - |
| Operating Lease Right Of Use Assets | 18.0 | 20.0 | 19.0 | 17.0 | 18.0 | 21.0 | 24.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 1.9 | 2.3 | 1.1 | 32.3 | 0.8 | - | - |
| Other Non-Current Assets | 94.0 | 87.0 | 72.0 | 67.0 | 53.0 | 56.0 | 65.0 | 39.0 | 31.0 | 24.0 | 36.1 | 48.0 | 89.4 | 90.1 | 100.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,082.0 | 5,336.0 | 5,025.0 | 4,671.0 | 4,457.0 | 4,477.0 | 4,450.0 | 4,237.0 | 4,205.0 | 4,219.0 | 4,408.4 | 4,656.2 | 4,812.6 | 4,866.0 | 5,192.6 | - | - |
| - |
| - |
| Short Term Debt | 5.0 | 5.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 0.0 | 12.0 | 12.0 | 24.5 | 17.9 | 17.9 | 19.5 | 31.0 | - | - |
| Deferred Revenue Current | 34.0 | 41.0 | 41.0 | 38.0 | 37.0 | 34.0 | 35.0 | 34.0 | 41.0 | 27.0 | 22.9 | 20.6 | 29.2 | 21.6 | 19.9 | 14.8 | - |
| Operating Lease Liabilities Current | 5.0 | 6.0 | 4.0 | 4.0 | 4.0 | 4.0 | 5.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 34.0 | 90.0 | 89.0 | 72.0 | 80.0 | 47.0 | 87.0 | 81.0 | 73.0 | 52.0 | 31.5 | 50.9 | 32.7 | 47.5 | 49.9 | - | - |
| Other Current Liabilities | 197.0 | 217.0 | 212.0 | 208.0 | 204.0 | 140.0 | 202.0 | 197.0 | 183.0 | 150.0 | 106.1 | 131.7 | 152.3 | 167.4 | 199.9 | - | - |
| Total Current Liabilities | 460.0 | 506.0 | 501.0 | 480.0 | 459.0 | 373.0 | 417.0 | 426.0 | 417.0 | 342.0 | 304.6 | 345.9 | 387.2 | 377.8 | 449.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 13.0 | 14.0 | 14.0 | 13.0 | 13.0 | 17.0 | 18.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 103.0 | 95.0 | 89.0 | 93.0 | 99.0 | 109.0 | 104.0 | 88.0 | 75.0 | 66.0 | 56.4 | 48.7 | 43.2 | 42.6 | 40.8 | 41.4 | - |
| Deferred Tax Liabilities | 557.0 | 501.0 | 519.0 | 536.0 | 514.0 | 442.0 | 387.0 | 329.0 | 276.0 | 312.0 | 204.6 | 119.5 | 76.2 | 0.1 | 214.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 160.0 | 152.0 | 159.0 | 163.0 | 227.0 | 260.0 | 221.0 | 172.0 | 181.0 | 233.0 | 248.1 | 211.4 | 153.7 | 213.8 | 239.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,215.0 | 3,685.0 | 3,792.0 | 3,797.0 | 3,823.0 | 3,721.0 | 3,669.0 | 3,578.0 | 3,516.0 | 3,138.0 | 3,219.8 | 3,258.4 | 3,373.8 | 3,509.1 | 4,370.9 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 1,651.0 | 1,631.8 | 1,601.5 | 1,560.8 | - | - |
| Retained Earnings | (38.0) | (239.0) | (628.0) | (953.0) | (1,126.0) | (974.0) | (970.0) | (1,100.0) | (1,055.0) | (586.0) | (444.5) | (215.5) | (173.8) | (202.3) | (683.7) | - | - |
| Accumulated Other Comprehensive Income | (56.0) | (51.0) | (31.0) | (22.0) | (73.0) | (89.0) | (52.0) | (30.0) | (15.0) | (63.0) | (59.0) | (40.0) | (21.0) | (43.9) | (57.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,867.0 | 1,651.0 | 1,233.0 | 874.0 | 634.0 | 756.0 | 781.0 | 659.0 | 689.0 | 1,081.0 | 1,188.0 | 1,398.0 | 1,438.8 | 1,356.9 | 821.7 | 741.7 | 736.6 |
| Total Equity | 1,867.0 | 1,651.0 | 1,233.0 | 874.0 | 634.0 | 756.0 | 781.0 | 659.0 | 689.0 | 1,081.0 | 1,188.0 | 1,398.0 | 1,438.8 | 1,356.9 | 821.7 | 741.7 | 736.6 |
| - |
| Net debt | 1,395.0 | 1,619.0 | 1,948.0 | 2,275.0 | 2,383.0 | 2,203.0 | 2,326.0 | 2,292.0 | 2,347.0 | 1,954.0 | 2,125.2 | 2,228.2 | 2,493.6 | 2,740.6 | 3,062.0 | - | - |
| Working Capital | 1,773.0 | 1,032.0 | 749.0 | 386.0 | 212.0 | 383.0 | 269.0 | 299.0 | 215.0 | 206.0 | 312.2 | 292.4 | 219.7 | 112.5 | 252.8 | - | - |
| Book Value | 1,867.0 | 1,651.0 | 1,233.0 | 874.0 | 634.0 | 756.0 | 781.0 | 659.0 | 689.0 | 1,081.0 | 1,188.0 | 1,398.0 | 1,438.8 | 1,356.9 | 821.7 | 741.7 | 736.6 |
| Tangible Book Value | (1,002.0) | (1,246.0) | (1,676.0) | (2,079.0) | (2,347.0) | (2,271.0) | (2,302.0) | (2,348.0) | (2,405.0) | (2,102.0) | (2,087.8) | (2,055.0) | (2,113.0) | (2,300.2) | (2,985.4) | - | - |
| 122.0 |
| - |
| 127.0 |
| 261.0 |
| 238.0 |
| 295.0 |
| 310.0 |
| 251.0 |
| 434.0 |
| 114.0 |
| 192.0 |
| 152.0 |
| 153.0 |
| 324.0 |
| 231.0 |
| 221.0 |
| 96.0 |
| 195.0 |
| 199.0 |
| 210.0 |
| 85.0 |
| 120.0 |
| 205.0 |
| 165.0 |
| 365.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 311.0 | 1,495.0 | 902.0 | 778.0 | 753.0 | 781.0 | 788.0 | 648.0 | 551.0 | 555.0 | 501.0 | 351.0 | 344.0 | 232.0 | 180.0 | 122.0 | - | 127.0 | 261.0 | 238.0 | 295.0 | 310.0 | 251.0 | 434.0 | 114.0 | 192.0 | 152.0 | 153.0 | 324.0 | 231.0 | 221.0 | 96.0 | 195.0 | 199.0 | 210.0 | 85.0 | 120.0 | 205.0 | 165.0 | 365.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 892.0 | 333.0 | 329.0 | 375.0 | 381.0 | 360.0 | 393.0 | 383.0 | 392.0 | 356.0 | 372.0 | 381.0 | 394.0 | 363.0 | 374.0 | 363.0 | 343.0 | 301.0 | 257.0 | 299.0 | 292.0 | 228.0 | 245.0 | 212.0 | 303.0 | 253.0 | 329.0 | 322.0 | 332.0 | 279.0 | 335.0 | 328.0 | 312.0 | 221.0 | 271.0 | 274.0 | 250.0 | 197.0 | 202.8 | 200.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 835.0 | 316.0 | 331.0 | 341.0 | 349.0 | 315.0 | 326.0 | 303.0 | 289.0 | 276.0 | 281.0 | 278.0 | 257.0 | 224.0 | 223.0 | 228.0 | 210.0 | 204.0 | 217.0 | 206.0 | 193.0 | 181.0 | 177.0 | 201.0 | 207.0 | 199.0 | 209.0 | 188.0 | 189.0 | 170.0 | 166.0 | 170.0 | 172.0 | 154.0 | 156.0 | 147.0 | 144.0 | 126.0 | 155.8 | 150.4 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 264.0 | 89.0 | 109.0 | 93.0 | 82.0 | 82.0 | 85.0 | 89.0 | 68.0 | 63.0 | 63.0 | 59.0 | 48.0 | 47.0 | 61.0 | 52.0 | 47.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,302.0 | 2,233.0 | 1,671.0 | 1,587.0 | 1,565.0 | 1,538.0 | 1,592.0 | 1,423.0 | 1,300.0 | 1,250.0 | 1,217.0 | 1,069.0 | 1,043.0 | 866.0 | 838.0 | 765.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,667.0 | 862.0 | 834.0 | 814.0 | 802.0 | 803.0 | 780.0 | 760.0 | 762.0 | 774.0 | 763.0 | 761.0 | 757.0 | 763.0 | 711.0 | 705.0 | ||||||||||||||||||||||||
| Long Term Investments | 27.0 | 24.0 | 23.0 | 19.0 | 15.0 | 11.0 | 13.0 | 11.0 | 14.0 | 20.0 | 21.0 | 24.0 | 25.0 | 22.0 | 22.0 | 33.0 | 31.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,827.0 | 2,075.0 | 2,075.0 | 2,076.0 | 2,075.0 | 2,075.0 | 2,076.0 | 2,075.0 | 2,075.0 | 2,076.0 | 2,075.0 | 2,076.0 | 2,075.0 | 2,075.0 | 2,074.0 | 2,076.0 | 2,077.0 | 2,064.0 | ||||||||||||||||||||||
| Intangible Assets | 1,685.0 | 794.0 | 816.0 | 818.0 | 820.0 | 822.0 | 825.0 | 826.0 | 828.0 | 833.0 | 844.0 | 855.0 | 867.0 | 878.0 | 889.0 | 901.0 | 913.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 84.0 | 18.0 | 18.0 | 19.0 | 19.0 | 20.0 | 21.0 | 20.0 | 21.0 | 19.0 | 15.0 | 17.0 | 17.0 | 17.0 | 16.0 | 16.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 195.0 | 94.0 | 98.0 | 97.0 | 89.0 | 87.0 | 82.0 | 81.0 | 77.0 | 72.0 | 67.0 | 71.0 | 66.0 | 67.0 | 59.0 | 54.0 | 53.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,703.0 | 6,082.0 | 5,517.0 | 5,411.0 | 5,366.0 | 5,336.0 | 5,368.0 | 5,176.0 | 5,056.0 | 5,025.0 | 4,987.0 | 4,856.0 | 4,833.0 | 4,671.0 | 4,593.0 | 4,534.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 728.0 | 190.0 | 192.0 | 231.0 | 241.0 | 212.0 | 272.0 | 249.0 | 244.0 | 210.0 | 238.0 | 238.0 | 221.0 | 195.0 | 227.0 | 198.0 | 228.0 | 179.0 | 172.0 | 167.0 | 167.0 | 157.0 | 133.0 | 138.0 | 191.0 | 150.0 | 185.0 | 208.0 | 209.0 | 169.0 | 198.0 | 210.0 | 203.0 | 159.0 | 184.0 | 172.0 | 158.0 | 128.0 | 134.6 | 138.6 |
| Short Term Debt | - | - | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 76.0 | 34.0 | 35.0 | 36.0 | 37.0 | 41.0 | 45.0 | 44.0 | 42.0 | 41.0 | 44.0 | 46.0 | 45.0 | 38.0 | 39.0 | 39.0 | 35.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 15.0 | 5.0 | 5.0 | 5.0 | 5.0 | 6.0 | 5.0 | 5.0 | 5.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 3.0 | 4.0 | ||||||||||||||||||||||||
| Accrued Expenses | 129.0 | 34.0 | 31.0 | 33.0 | 20.0 | 90.0 | 80.0 | 59.0 | 38.0 | 89.0 | 70.0 | 60.0 | 35.0 | 72.0 | 60.0 | 48.0 | 35.0 | 80.0 | ||||||||||||||||||||||
| Other Current Liabilities | 362.0 | 197.0 | 172.0 | 168.0 | 198.0 | 217.0 | 212.0 | 181.0 | 197.0 | 212.0 | 193.0 | 182.0 | 227.0 | 208.0 | 189.0 | 160.0 | 190.0 | |||||||||||||||||||||||
| Total Current Liabilities | 1,247.0 | 460.0 | 438.0 | 472.0 | 513.0 | 506.0 | 563.0 | 511.0 | 518.0 | 501.0 | 504.0 | 497.0 | 526.0 | 480.0 | 487.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4,247.0 | 2,885.0 | 2,393.0 | 2,394.0 | 2,395.0 | 2,395.0 | 2,396.0 | 2,397.0 | 2,398.0 | 2,497.0 | 2,498.0 | 2,499.0 | 2,500.0 | 2,501.0 | 2,502.0 | 2,502.0 | 2,503.0 | 2,504.0 | 2,504.0 | 2,505.0 | 2,506.0 | 2,507.0 | 2,510.0 | 2,786.0 | 2,512.0 | 2,512.0 | 2,513.0 | 2,514.0 | 2,514.0 | 2,523.0 | 2,522.0 | 2,520.0 | 2,532.0 | 2,534.0 | 2,536.0 | 2,348.0 | 2,390.0 | 2,147.0 | 2,148.8 | 2,343.9 |
| Operating Lease Liabilities Non-Current | 69.0 | 13.0 | 12.0 | 14.0 | 14.0 | 14.0 | 15.0 | 15.0 | 15.0 | 14.0 | 11.0 | 12.0 | 12.0 | 13.0 | 12.0 | 11.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 103.0 | 103.0 | 101.0 | 100.0 | 99.0 | 95.0 | 93.0 | 92.0 | 92.0 | 89.0 | 94.0 | 93.0 | 94.0 | 93.0 | 95.0 | 96.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 844.0 | 557.0 | 545.0 | 496.0 | 498.0 | 501.0 | 505.0 | 510.0 | 513.0 | 519.0 | 511.0 | 517.0 | 525.0 | 536.0 | 525.0 | 530.0 | 525.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 299.0 | 160.0 | 152.0 | 149.0 | 155.0 | 152.0 | 158.0 | 155.0 | 165.0 | 159.0 | 160.0 | 159.0 | 168.0 | 163.0 | 202.0 | 201.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,800.0 | 4,215.0 | 3,676.0 | 3,658.0 | 3,701.0 | 3,685.0 | 3,747.0 | 3,692.0 | 3,714.0 | 3,792.0 | 3,803.0 | 3,800.0 | 3,845.0 | 3,797.0 | 3,831.0 | 3,785.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 29.0 | (38.0) | (70.0) | (157.0) | (226.0) | (239.0) | (272.0) | (399.0) | (533.0) | (628.0) | (670.0) | (788.0) | (845.0) | (953.0) | (1,021.0) | (1,031.0) | (1,098.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (89.0) | (56.0) | (43.0) | (37.0) | (47.0) | (51.0) | (38.0) | (37.0) | (37.0) | (31.0) | (32.0) | (25.0) | (25.0) | (22.0) | (61.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,903.0 | 1,867.0 | 1,841.0 | 1,753.0 | 1,665.0 | 1,651.0 | 1,621.0 | 1,484.0 | 1,342.0 | 1,233.0 | 1,184.0 | 1,056.0 | 988.0 | 874.0 | 762.0 | 749.0 | ||||||||||||||||||||||||
| Total Equity | 1,903.0 | 1,867.0 | 1,841.0 | 1,753.0 | 1,665.0 | 1,651.0 | 1,621.0 | 1,484.0 | 1,342.0 | 1,233.0 | 1,184.0 | 1,056.0 | 988.0 | 874.0 | 762.0 | 749.0 | 679.0 | 634.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,247.0 | 2,885.0 | 2,398.0 | 2,399.0 | 2,400.0 | 2,400.0 | 2,401.0 | 2,402.0 | 2,403.0 | 2,503.0 | 2,504.0 | 2,505.0 | 2,506.0 | 2,507.0 | 2,508.0 | 2,508.0 | 2,509.0 | 2,510.0 | 2,510.0 | 2,511.0 | 2,512.0 | 2,513.0 | 2,516.0 | 2,792.0 | 2,518.0 | 2,518.0 | 2,519.0 | 2,520.0 | 2,519.0 | 2,523.0 | 2,522.0 | 2,520.0 | 2,544.0 | 2,546.0 | 2,548.0 | 2,360.0 | 2,402.0 | 2,159.0 | 2,160.7 | 2,368.4 |
| Net debt | 3,936.0 | 1,390.0 | 1,496.0 | 1,621.0 | 1,647.0 | 1,619.0 | 1,613.0 | 1,754.0 | 1,852.0 | 1,948.0 | 2,003.0 | 2,154.0 | 2,162.0 | 2,275.0 | 2,328.0 | 2,386.0 | - | 2,383.0 | ||||||||||||||||||||||
| Working Capital | 1,055.0 | 1,773.0 | 1,233.0 | 1,115.0 | 1,052.0 | 1,032.0 | 1,029.0 | 912.0 | 782.0 | 749.0 | 713.0 | 572.0 | 517.0 | 386.0 | 351.0 | 334.0 | 256.0 | |||||||||||||||||||||||
| Book Value | 1,903.0 | 1,867.0 | 1,841.0 | 1,753.0 | 1,665.0 | 1,651.0 | 1,621.0 | 1,484.0 | 1,342.0 | 1,233.0 | 1,184.0 | 1,056.0 | 988.0 | 874.0 | 762.0 | 749.0 | 679.0 | 634.0 | ||||||||||||||||||||||
| Tangible Book Value | (2,609.0) | (1,002.0) | (1,050.0) | (1,141.0) | (1,230.0) | (1,246.0) | (1,280.0) | (1,417.0) | (1,561.0) | (1,676.0) | (1,735.0) | (1,875.0) | (1,954.0) | (2,079.0) | (2,201.0) | (2,228.0) | (2,311.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.0 |
| 75.0 |
| 55.0 |
| 40.0 |
| 37.0 |
| 37.0 |
| 40.0 |
| 42.0 |
| 42.0 |
| 58.0 |
| 42.0 |
| 36.0 |
| 45.0 |
| 24.0 |
| 24.0 |
| 27.0 |
| 25.0 |
| 28.0 |
| 21.0 |
| 23.0 |
| 20.0 |
| 26.6 |
| 29.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 745.0 |
| 671.0 |
| 810.0 |
| 798.0 |
| 820.0 |
| 756.0 |
| 710.0 |
| 887.0 |
| 666.0 |
| 686.0 |
| 748.0 |
| 705.0 |
| 881.0 |
| 725.0 |
| 764.0 |
| 633.0 |
| 716.0 |
| 632.0 |
| 665.0 |
| 527.0 |
| 537.0 |
| 548.0 |
| 549.9 |
| 744.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 708.0 |
| 706.0 |
| 681.0 |
| 665.0 |
| 644.0 |
| 638.0 |
| 636.0 |
| 634.0 |
| 627.0 |
| 616.0 |
| 561.0 |
| 490.0 |
| 473.0 |
| 466.0 |
| 448.0 |
| 442.0 |
| 440.0 |
| 448.0 |
| 456.0 |
| 453.0 |
| 457.0 |
| 464.0 |
| 454.6 |
| 460.1 |
| 46.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,064.0 |
| 2,064.0 |
| 2,064.0 |
| 2,064.0 |
| 2,063.0 |
| 2,062.0 |
| 2,041.0 |
| 2,041.0 |
| 2,040.0 |
| 2,019.0 |
| 1,941.0 |
| 1,941.0 |
| 1,941.0 |
| 1,941.0 |
| 1,941.0 |
| 1,941.0 |
| 1,941.0 |
| 1,941.0 |
| 1,941.0 |
| 1,941.0 |
| 1,941.0 |
| 1,941.0 |
| 917.0 |
| 928.0 |
| 940.0 |
| 951.0 |
| 963.0 |
| 975.0 |
| 986.0 |
| 1,026.0 |
| 1,042.0 |
| 1,061.0 |
| 1,079.0 |
| 1,044.0 |
| 1,066.0 |
| 1,087.0 |
| 1,109.0 |
| 1,131.0 |
| 1,153.0 |
| 1,175.0 |
| 1,197.0 |
| 1,220.0 |
| 1,242.0 |
| 1,265.5 |
| 1,288.5 |
| 17.0 |
| 18.0 |
| 18.0 |
| 20.0 |
| 20.0 |
| - |
| 22.0 |
| 22.0 |
| 23.0 |
| - |
| 21.0 |
| 22.0 |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.0 |
| 54.0 |
| 55.0 |
| 55.0 |
| 56.0 |
| 62.0 |
| 64.0 |
| 64.0 |
| 65.0 |
| 61.0 |
| 62.0 |
| 53.0 |
| 39.0 |
| 45.0 |
| 46.0 |
| 32.0 |
| 31.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 28.3 |
| 29.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,527.0 |
| 4,457.0 |
| 4,537.0 |
| 4,522.0 |
| 4,534.0 |
| 4,477.0 |
| 4,446.0 |
| 4,633.0 |
| 4,424.0 |
| 4,450.0 |
| 4,471.0 |
| 4,355.0 |
| 4,392.0 |
| 4,237.0 |
| 4,285.0 |
| 4,171.0 |
| 4,260.0 |
| 4,205.0 |
| 4,261.0 |
| 4,142.0 |
| 4,179.0 |
| 4,219.0 |
| 4,239.3 |
| 4,463.1 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 5.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 11.9 |
| 24.5 |
| 37.0 |
| 37.0 |
| 39.0 |
| 35.0 |
| 34.0 |
| 33.0 |
| 34.0 |
| 34.0 |
| 35.0 |
| 35.0 |
| 34.0 |
| 34.0 |
| 34.0 |
| 35.0 |
| 38.0 |
| 40.0 |
| 41.0 |
| 33.0 |
| 28.0 |
| 28.0 |
| 27.0 |
| 24.0 |
| 24.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 4.0 |
| 4.0 |
| 3.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.0 |
| 70.0 |
| 53.0 |
| 47.0 |
| 36.0 |
| 42.0 |
| 29.0 |
| 87.0 |
| 76.0 |
| 62.0 |
| 35.0 |
| 81.0 |
| 65.0 |
| 52.0 |
| 29.0 |
| 73.0 |
| 67.0 |
| 54.0 |
| 31.0 |
| 52.0 |
| 35.8 |
| 32.2 |
| 204.0 |
| 198.0 |
| 188.0 |
| 178.0 |
| 140.0 |
| 176.0 |
| 149.0 |
| 170.0 |
| 202.0 |
| 226.0 |
| 193.0 |
| 190.0 |
| 197.0 |
| 189.0 |
| 166.0 |
| 157.0 |
| 183.0 |
| 193.0 |
| 164.0 |
| 158.0 |
| 150.0 |
| 136.9 |
| 125.3 |
| 431.0 |
| 489.0 |
| 459.0 |
| 448.0 |
| 429.0 |
| 418.0 |
| 373.0 |
| 382.0 |
| 356.0 |
| 426.0 |
| 417.0 |
| 477.0 |
| 468.0 |
| 465.0 |
| 426.0 |
| 448.0 |
| 442.0 |
| 436.0 |
| 417.0 |
| 444.0 |
| 397.0 |
| 378.0 |
| 342.0 |
| 335.7 |
| 340.8 |
| 13.0 |
| 13.0 |
| 14.0 |
| 15.0 |
| 16.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 17.0 |
| 18.0 |
| 16.0 |
| 17.0 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.0 |
| 99.0 |
| 101.0 |
| 103.0 |
| 107.0 |
| 109.0 |
| 107.0 |
| 111.0 |
| 106.0 |
| 104.0 |
| 103.0 |
| 99.0 |
| 97.0 |
| 88.0 |
| 89.0 |
| 87.0 |
| 72.0 |
| 75.0 |
| 75.0 |
| 68.0 |
| 68.0 |
| 66.0 |
| 61.0 |
| 60.0 |
| 514.0 |
| 506.0 |
| 473.0 |
| 459.0 |
| 442.0 |
| 424.0 |
| 421.0 |
| 415.0 |
| 387.0 |
| 380.0 |
| 355.0 |
| 339.0 |
| 329.0 |
| 322.0 |
| 301.0 |
| 289.0 |
| 276.0 |
| 393.0 |
| 364.0 |
| 336.0 |
| 312.0 |
| 281.8 |
| 257.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 211.0 |
| 227.0 |
| 248.0 |
| 249.0 |
| 250.0 |
| 260.0 |
| 246.0 |
| 245.0 |
| 246.0 |
| 221.0 |
| 226.0 |
| 219.0 |
| 194.0 |
| 172.0 |
| 179.0 |
| 182.0 |
| 187.0 |
| 181.0 |
| 231.0 |
| 235.0 |
| 234.0 |
| 233.0 |
| 253.2 |
| 255.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,848.0 |
| 3,823.0 |
| 3,830.0 |
| 3,790.0 |
| 3,770.0 |
| 3,721.0 |
| 3,700.0 |
| 3,938.0 |
| 3,731.0 |
| 3,669.0 |
| 3,728.0 |
| 3,687.0 |
| 3,646.0 |
| 3,578.0 |
| 3,601.0 |
| 3,569.0 |
| 3,554.0 |
| 3,516.0 |
| 3,706.0 |
| 3,446.0 |
| 3,442.0 |
| 3,138.0 |
| 3,122.6 |
| 3,300.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,126.0) |
| (1,038.0) |
| (1,012.0) |
| (971.0) |
| (974.0) |
| (985.0) |
| (1,027.0) |
| (1,031.0) |
| (970.0) |
| (997.0) |
| (1,082.0) |
| (1,010.0) |
| (1,100.0) |
| (1,075.0) |
| (1,136.0) |
| (1,046.0) |
| (1,055.0) |
| (1,144.0) |
| (993.0) |
| (941.0) |
| (586.0) |
| (535.7) |
| (478.6) |
| (60.0) |
| (56.0) |
| (73.0) |
| (85.0) |
| (83.0) |
| (86.0) |
| (89.0) |
| (82.0) |
| (85.0) |
| (81.0) |
| (52.0) |
| (60.0) |
| (47.0) |
| (33.0) |
| (30.0) |
| (26.0) |
| (27.0) |
| (11.0) |
| (15.0) |
| (52.0) |
| (57.0) |
| (60.0) |
| (63.0) |
| (56.4) |
| (57.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 679.0 |
| 634.0 |
| 707.0 |
| 732.0 |
| 764.0 |
| 756.0 |
| 746.0 |
| 695.0 |
| 693.0 |
| 781.0 |
| 743.0 |
| 668.0 |
| 745.0 |
| 659.0 |
| 684.0 |
| 602.0 |
| 706.0 |
| 689.0 |
| 555.0 |
| 696.0 |
| 737.0 |
| 1,081.0 |
| 1,116.7 |
| 1,162.7 |
| 707.0 |
| 732.0 |
| 764.0 |
| 756.0 |
| 746.0 |
| 695.0 |
| 693.0 |
| 781.0 |
| 743.0 |
| 668.0 |
| 745.0 |
| 659.0 |
| 684.0 |
| 602.0 |
| 706.0 |
| 689.0 |
| 555.0 |
| 696.0 |
| 737.0 |
| 1,081.0 |
| 1,116.7 |
| 1,162.7 |
| 2,249.0 |
| 2,273.0 |
| 2,217.0 |
| 2,203.0 |
| 2,265.0 |
| 2,358.0 |
| 2,404.0 |
| 2,326.0 |
| 2,367.0 |
| 2,367.0 |
| 2,195.0 |
| 2,292.0 |
| 2,301.0 |
| 2,424.0 |
| 2,349.0 |
| 2,347.0 |
| 2,338.0 |
| 2,275.0 |
| 2,282.0 |
| 1,954.0 |
| 1,995.7 |
| 2,003.4 |
| 212.0 |
| 362.0 |
| 369.0 |
| 402.0 |
| 383.0 |
| 328.0 |
| 531.0 |
| 240.0 |
| 269.0 |
| 271.0 |
| 237.0 |
| 416.0 |
| 299.0 |
| 316.0 |
| 191.0 |
| 280.0 |
| 215.0 |
| 221.0 |
| 130.0 |
| 159.0 |
| 206.0 |
| 214.2 |
| 403.3 |
| 707.0 |
| 732.0 |
| 764.0 |
| 756.0 |
| 746.0 |
| 695.0 |
| 693.0 |
| 781.0 |
| 743.0 |
| 668.0 |
| 745.0 |
| 659.0 |
| 684.0 |
| 602.0 |
| 706.0 |
| 689.0 |
| 555.0 |
| 696.0 |
| 737.0 |
| 1,081.0 |
| 1,116.7 |
| 1,162.7 |
| (2,347.0) |
| (2,285.0) |
| (2,272.0) |
| (2,251.0) |
| (2,271.0) |
| (2,292.0) |
| (2,353.0) |
| (2,374.0) |
| (2,302.0) |
| (2,358.0) |
| (2,430.0) |
| (2,240.0) |
| (2,348.0) |
| (2,344.0) |
| (2,448.0) |
| (2,366.0) |
| (2,405.0) |
| (2,561.0) |
| (2,442.0) |
| (2,424.0) |
| (2,102.0) |
| (2,089.8) |
| (2,066.8) |