| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 428.5 | 632.3 | 884.3 | 631.5 | 1,592.5 | 308.3 | 265.0 | 313.3 | 310.0 | 207.1 | 211.2 | 218.2 | 546.5 | 133.1 |
| Restricted Cash | 48.8 | 48.5 | 27.1 | 22.9 | 27.8 | 13.1 | 10.5 | 10.7 | 8.3 | 23.1 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 428.5 | 632.3 | 884.3 | 631.5 | 1,592.5 | 308.3 | 265.0 | 313.3 | 310.0 | 207.1 | 211.2 | 218.2 | 546.5 | 133.1 |
| Receivables | ||||||||||||||
| Accounts Receivable | 156.0 | 168.1 | 203.7 | 166.6 | 168.5 | 91.0 | 254.2 | 259.5 | 271.5 | 213.6 | 105.5 | 99.3 | 106.1 | - |
| Current Assets | ||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 4,841.0 | 4,673.0 | 4,613.7 | 4,518.2 | 4,485.5 | 4,492.4 | 4,388.3 | - | - | - | - | - | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 382.9 | 378.3 | 320.5 | 330.5 | 377.1 | 298.8 | 543.3 | 452.6 | 569.6 | 501.8 | 313.0 | 262.6 | 268.2 | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 4,018.6 | 4,010.9 | 4,552.3 | 5,120.8 | 5,408.0 | 5,695.8 | 4,733.4 | 4,707.8 | 4,220.1 | 3,745.8 | 1,902.6 | 1,775.1 | 2,069.7 | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 5.1 | 4.1 | 2.6 | 0.5 | 5.1 | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 4,038.5 | 4,075.1 | 4,577.4 | 5,140.8 | 5,428.0 | 5,715.8 | 4,753.4 | 4,723.0 | 4,235.3 | 3,761.0 | 1,912.8 | 1,791.0 | 2,069.7 | - |
| Net 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 | 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 | 339.2 | 428.5 | 365.8 | 423.7 | 378.7 | 632.3 | 527.4 | 770.3 | 624.2 | 884.3 | 729.7 | 435.3 | 495.6 | 631.5 | 684.6 | |||||||||||||||||||||||||
| 43.1 |
| 36.0 |
| 32.5 |
| 28.8 |
| 35.4 |
| 33.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 97.2 | 98.3 | 88.0 | 81.1 | 81.5 | 74.6 | 143.4 | 197.8 | 202.6 | 169.4 | 97.6 | 84.3 | 80.8 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | 70.4 | 5.4 | - | - | - |
| Total Current Assets | 730.5 | 947.2 | 1,203.1 | 902.1 | 1,870.3 | 487.0 | 673.1 | 781.3 | 872.4 | 683.6 | 414.4 | 401.8 | 843.5 | - |
| Accumulated Depreciation | 3,502.7 | 3,265.1 | 3,091.7 | 2,838.4 | 2,572.0 | 2,232.1 | 1,812.5 | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 1,338.3 | 1,407.9 | 1,522.0 | 1,679.8 | 1,913.5 | 2,260.3 | 2,575.8 | 3,039.6 | 3,116.5 | 3,035.9 | 1,401.9 | 1,247.2 | 1,179.8 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 61.1 | 53.6 | 56.4 | 69.6 | 85.6 | 80.9 | 239.1 | 232.4 | 389.5 | 461.0 | 419.7 | 332.4 | 327.9 | - |
| Goodwill | 2,416.1 | 2,301.1 | 2,358.7 | 2,342.0 | 2,429.8 | 2,547.3 | 4,789.1 | 4,788.7 | 4,931.7 | 3,933.0 | 2,406.7 | 2,289.8 | 2,289.8 | 2,249.2 |
| Intangible Assets | 147.4 | 144.3 | 146.7 | 147.3 | 153.4 | 163.2 | 195.3 | 352.1 | 380.5 | 365.1 | 237.4 | 225.5 | 234.3 | - |
| Operating Lease Right Of Use Assets | 3,137.3 | 3,220.1 | 3,544.5 | 3,802.9 | 4,155.9 | 4,451.5 | 4,796.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | 0.6 | 0.3 | 70.1 | 28.6 | 28.9 | 90.4 | 126.2 | 73.8 | 96.8 | - |
| Other Non-Current Assets | 212.3 | 192.5 | 195.8 | 222.1 | 249.0 | 304.6 | 503.0 | 505.5 | 475.9 | 533.8 | 501.8 | 417.6 | 402.5 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,017.8 | 8,247.5 | 9,009.2 | 9,135.6 | 10,821.5 | 10,276.4 | 13,675.8 | 9,495.8 | 9,805.9 | 8,641.8 | 5,088.3 | 4,763.7 | 5,046.7 | - |
| 19.9 |
| 64.2 |
| 25.1 |
| 20.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 15.2 |
| 15.2 |
| 15.2 |
| 10.2 |
| 15.9 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 401.0 | 277.2 | 221.7 | 213.9 | 202.8 | - |
| Operating Lease Liabilities Current | 560.0 | 524.9 | 508.8 | 567.3 | 605.2 | 583.6 | 585.8 | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 79.3 | 71.6 | 77.9 | 84.9 | 81.4 | 80.5 | 114.1 | 157.3 | 146.6 | 118.9 | 23.1 | 14.9 | 19.8 | - |
| Total Current Liabilities | 1,772.3 | 1,744.8 | 1,632.4 | 1,690.3 | 1,787.9 | 1,578.5 | 1,933.2 | 1,328.1 | 1,409.4 | 1,189.2 | 712.2 | 636.4 | 658.0 | - |
| 3,485.0 |
| 3,627.6 |
| 4,000.7 |
| 4,252.7 |
| 4,645.2 |
| 4,957.8 |
| 4,913.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 35.7 | 33.9 | 32.4 | 32.1 | 31.3 | 40.5 | 46.0 | 41.6 | 49.6 | 21.0 | - | - | - | - |
| Pension Obligations | 24.7 | 25.4 | 33.3 | 30.1 | 46.5 | 64.3 | 59.9 | 54.6 | 62.7 | 44.4 | 42.2 | 48.4 | 30.2 | - |
| Other Non-Current Liabilities | 95.2 | 81.9 | 102.7 | 105.1 | 165.0 | 241.3 | 195.9 | 963.1 | 903.8 | 706.5 | 462.6 | 419.7 | 370.9 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,912.6 | 10,008.0 | 10,857.1 | 11,760.1 | 12,611.0 | 13,134.6 | 12,461.6 | 8,097.8 | 7,692.7 | 6,631.1 | 3,548.3 | 3,249.6 | 3,537.8 | - |
| 7,121.5 |
| 6,714.2 |
| 6,221.9 |
| 5,049.8 |
| 4,857.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (8,979.2) | (8,346.8) | (7,994.2) | (7,597.6) | (6,624.0) | (5,335.3) | (706.2) | (550.9) | (207.9) | 384.4 | 352.7 | 327.1 | 321.7 | - |
| Accumulated Other Comprehensive Income | (42.2) | (132.0) | (78.2) | (77.3) | (28.1) | 38.7 | (26.1) | 5.5 | 125.6 | (2.5) | 2.8 | 12.8 | 24.2 | 9.4 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.7 | 0.6 | - |
| Minority Interest | - | - | - | - | - | 26.9 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (1,894.8) | (1,760.5) | (1,847.9) | (2,624.5) | (1,789.5) | (2,885.1) | 1,214.2 | 1,397.6 | 2,112.4 | 2,009.6 | 1,538.7 | 1,512.8 | 1,507.5 | 766.8 |
| Total Equity | (1,894.8) | (1,760.5) | (1,847.9) | (2,624.5) | (1,789.5) | (2,858.2) | 1,214.2 | 1,397.6 | 2,112.4 | 2,009.6 | 1,538.7 | 1,512.8 | 1,507.5 | 766.8 |
| 3,610.0 |
| 3,442.8 |
| 3,693.1 |
| 4,509.3 |
| 3,835.5 |
| 5,407.5 |
| 4,488.4 |
| 4,409.7 |
| 3,925.3 |
| 3,553.9 |
| 1,701.6 |
| 1,572.8 |
| 1,523.2 |
| - |
| Working Capital | (1,041.8) | (797.6) | (429.3) | (788.2) | 82.4 | (1,091.5) | (1,260.1) | (546.8) | (537.0) | (505.6) | (297.8) | (234.6) | 185.5 | - |
| Book Value | (1,894.8) | (1,760.5) | (1,847.9) | (2,624.5) | (1,789.5) | (2,885.1) | 1,214.2 | 1,397.6 | 2,112.4 | 2,009.6 | 1,538.7 | 1,512.8 | 1,507.5 | 766.8 |
| Tangible Book Value | (4,458.3) | (4,205.9) | (4,353.3) | (5,113.8) | (4,372.7) | (5,595.6) | (3,770.2) | (3,743.2) | (3,199.8) | (2,288.5) | (1,105.4) | (1,002.5) | (1,016.6) | (1,482.4) |
| 965.2 |
| 1,164.9 |
| 1,592.5 |
| 1,612.5 |
| 1,811.2 |
| 813.1 |
| 308.3 |
| 417.9 |
| 498.0 |
| 299.8 |
| 265.0 |
| 100.4 |
| 190.5 |
| 184.6 |
| - |
| 333.3 |
| 316.4 |
| 300.9 |
| 310.0 |
| 260.0 |
| 127.8 |
| 313.1 |
| 207.1 |
| 46.3 |
| 93.3 |
| Restricted Cash | 41.7 | 48.8 | 51.1 | 51.4 | 49.0 | 48.5 | 49.7 | 48.3 | 36.5 | 27.1 | 22.4 | 22.9 | 23.1 | 22.9 | 21.2 | 22.7 | 23.7 | 27.8 | 27.7 | 28.4 | 29.0 | 13.1 | 10.9 | 10.4 | 10.0 | 10.5 | 10.2 | 10.7 | 10.6 | - | 11.0 | 11.0 | 11.6 | 8.3 | 6.8 | 6.5 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 339.2 | 428.5 | 365.8 | 423.7 | 378.7 | 632.3 | 527.4 | 770.3 | 624.2 | 884.3 | 729.7 | 435.3 | 495.6 | 631.5 | 684.6 | 965.2 | 1,164.9 | 1,592.5 | 1,612.5 | 1,811.2 | 813.1 | 308.3 | 417.9 | 498.0 | 299.8 | 265.0 | 100.4 | 190.5 | 184.6 | - | 333.3 | 316.4 | 300.9 | 310.0 | 260.0 | 127.8 | 313.1 | 207.1 | 46.3 | 93.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 103.3 | 156.0 | 102.3 | 123.6 | 92.6 | 168.1 | 108.1 | 156.0 | 140.4 | 203.7 | 134.2 | 137.8 | 105.7 | 166.6 | 108.4 | 120.7 | 105.8 | 168.5 | 129.6 | 88.5 | 86.0 | 91.0 | 97.5 | 70.7 | 126.8 | 254.2 | 157.9 | 228.5 | 193.8 | - | 155.2 | 179.1 | 167.1 | 271.5 | 128.9 | 153.8 | 144.8 | 213.6 | 57.7 | 67.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 53.7 | 63.2 | 35.4 | ||||||||||||||||||||||
| Other Current Assets | 98.5 | 97.2 | 99.8 | 110.1 | 114.3 | 98.3 | 103.9 | 100.9 | 111.9 | 88.0 | 93.8 | 111.7 | 116.1 | 81.1 | 91.0 | 102.8 | 110.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 582.7 | 730.5 | 619.0 | 708.8 | 634.6 | 947.2 | 789.1 | 1,075.5 | 913.0 | 1,203.1 | 980.1 | 707.7 | 740.5 | 902.1 | 905.2 | 1,211.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 3,566.2 | 3,532.6 | 3,479.1 | 3,453.6 | 3,351.8 | 3,288.1 | 3,268.4 | 3,197.1 | 3,152.4 | 3,109.8 | 2,994.3 | 2,958.0 | 2,915.9 | 2,853.8 | 2,716.4 | 2,680.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.0 | 8.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 71.1 | 79.1 | |||||||||||||||||||||||
| Goodwill | 2,391.9 | 2,416.1 | 2,400.0 | 2,393.4 | 2,362.2 | 2,301.1 | 2,351.6 | 2,325.5 | 2,322.1 | 2,358.7 | 2,310.8 | 2,310.2 | 2,342.7 | 2,342.0 | 2,307.4 | 2,354.6 | 2,415.4 | 2,429.8 | ||||||||||||||||||||||
| Intangible Assets | 146.4 | 147.4 | 147.6 | 148.2 | 145.6 | 144.3 | 147.2 | 145.5 | 145.8 | 146.7 | 145.5 | 147.1 | 147.4 | 147.3 | 144.8 | 148.1 | 151.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3,040.5 | 3,137.3 | 3,230.9 | 3,293.8 | 3,295.1 | 3,220.1 | 3,351.9 | 3,371.7 | 3,459.5 | 3,544.5 | 3,583.5 | 3,688.3 | 3,740.3 | 3,802.9 | 3,873.1 | 4,027.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | 0.5 | - | - | - | - | - | - | - | 0.4 | 0.4 | 0.6 | 0.6 | ||||||||||||||||||||||
| Other Non-Current Assets | 198.5 | 212.3 | 212.4 | 212.8 | 199.9 | 192.5 | 199.4 | 197.6 | 194.0 | 195.8 | 195.3 | 198.2 | 206.5 | 222.1 | 224.4 | 260.6 | 347.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,684.8 | 8,017.8 | 8,020.7 | 8,173.9 | 8,053.0 | 8,247.5 | 8,324.1 | 8,594.7 | 8,538.7 | 9,009.2 | 8,793.1 | 8,669.7 | 8,847.6 | 9,135.6 | 9,206.1 | 9,818.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 273.5 | 382.9 | 279.1 | 305.1 | 232.9 | 378.3 | 247.7 | 301.1 | 250.2 | 320.5 | 236.5 | 285.5 | 257.0 | 330.5 | 230.7 | 308.9 | 295.4 | 377.1 | 267.6 | 235.2 | 264.9 | 298.8 | 376.9 | 436.1 | 337.1 | 543.3 | 361.6 | 423.2 | 382.8 | - | 395.1 | 535.8 | 454.2 | 569.6 | 469.1 | 477.8 | 510.4 | 501.8 | 261.4 | 298.5 |
| Short Term Debt | 19.8 | 19.9 | 19.9 | 20.0 | 62.8 | 64.2 | 95.6 | 123.1 | 25.0 | 25.1 | 20.0 | 20.0 | 20.0 | 20.0 | 128.1 | 20.0 | 20.0 | 20.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 560.6 | 560.0 | 552.5 | 548.6 | 532.4 | 524.9 | 527.6 | 512.2 | 508.9 | 508.8 | 512.3 | 528.5 | 546.5 | 567.3 | 565.6 | 582.2 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,665.3 | 1,772.3 | 1,603.4 | 1,620.9 | 1,511.1 | 1,744.8 | 1,578.9 | 1,651.2 | 1,503.0 | 1,632.4 | 1,528.8 | 1,554.3 | 1,712.3 | 1,690.3 | 1,622.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,944.1 | 4,018.6 | 3,990.1 | 3,989.2 | 3,975.4 | 4,010.9 | 4,048.4 | 4,212.4 | 4,518.0 | 4,552.3 | 4,750.4 | 4,795.6 | 4,862.0 | 5,120.8 | 5,197.2 | 5,358.2 | 5,501.8 | 5,408.0 | 5,432.8 | 5,480.4 | 5,439.4 | 5,695.8 | 5,803.8 | 5,498.0 | 5,020.8 | 4,733.4 | 4,710.1 | 4,713.1 | 4,737.7 | - | 4,840.3 | 4,202.6 | 4,244.1 | 4,220.1 | 4,277.4 | 4,249.1 | 4,180.0 | 3,745.8 | 1,843.3 | 1,824.8 |
| Operating Lease Liabilities Non-Current | 3,354.8 | 3,485.0 | 3,581.5 | 3,663.3 | 3,682.2 | 3,627.6 | 3,738.3 | 3,773.7 | 3,885.0 | 4,000.7 | 3,979.7 | 4,104.3 | 4,172.2 | 4,252.7 | 4,246.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 36.1 | 35.7 | 35.5 | 35.1 | 35.0 | 33.9 | 34.0 | 33.0 | 32.8 | 32.4 | 32.8 | 32.5 | 32.7 | 32.1 | 31.5 | 31.2 | 31.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 109.3 | 95.2 | 79.8 | 81.0 | 83.7 | 81.9 | 91.4 | 99.2 | 101.8 | 102.7 | 99.1 | 101.9 | 104.2 | 105.1 | 125.7 | 134.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,611.3 | 9,912.6 | 9,798.2 | 9,899.3 | 9,790.8 | 10,008.0 | 10,009.4 | 10,291.3 | 10,569.7 | 10,857.1 | 10,931.1 | 11,252.3 | 11,437.9 | 11,760.1 | 11,785.1 | 12,145.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 6.1 | 5.1 | 5.1 | 4.3 | 4.3 | 4.1 | 3.6 | 3.6 | 2.6 | 2.6 | 2.0 | 5.2 | 5.2 | 0.5 | 5.2 | 5.2 | 5.2 | 5.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 7,221.4 | 7,121.5 | 7,122.3 | 6,892.1 | 6,886.1 | 6,714.2 | 6,624.5 | 6,601.1 | 6,237.7 | 6,221.9 | 5,787.6 | 5,361.2 | 5,322.1 | 5,049.8 | 4,831.8 | - | ||||||||||||||||||||||||
| Retained Earnings | (9,096.3) | (8,979.2) | (8,851.8) | (8,553.6) | (8,548.9) | (8,346.8) | (8,211.2) | (8,190.5) | (8,157.7) | (7,994.2) | (7,812.2) | (7,824.5) | (7,833.1) | (7,597.6) | (7,309.9) | (7,083.0) | (6,961.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (57.7) | (42.2) | (53.1) | (68.2) | (79.3) | (132.0) | (102.2) | (110.8) | (113.6) | (78.2) | (115.4) | (124.6) | (84.6) | (77.3) | (106.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (1,926.5) | (1,894.8) | (1,777.5) | (1,725.4) | (1,737.8) | (1,760.5) | (1,685.3) | (1,696.6) | (2,031.0) | (1,847.9) | (2,138.0) | (2,582.6) | (2,590.3) | (2,624.5) | (2,579.0) | (2,326.8) | ||||||||||||||||||||||||
| Total Equity | (1,926.5) | (1,894.8) | (1,777.5) | (1,725.4) | (1,737.8) | (1,760.5) | (1,685.3) | (1,696.6) | (2,031.0) | (1,847.9) | (2,138.0) | (2,582.6) | (2,590.3) | (2,624.5) | (2,579.0) | (2,326.8) | (2,178.3) | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,963.9 | 4,038.5 | 4,010.0 | 4,009.2 | 4,038.2 | 4,075.1 | 4,144.0 | 4,335.5 | 4,543.0 | 4,577.4 | 4,770.4 | 4,815.6 | 4,882.0 | 5,140.8 | 5,325.3 | 5,378.2 | 5,521.8 | 5,428.0 | 5,452.8 | 5,500.4 | 5,459.4 | 5,715.8 | 5,823.8 | 5,518.0 | 5,040.8 | 4,753.4 | 4,731.5 | 4,734.5 | 4,752.9 | - | 4,840.3 | 4,217.8 | 4,259.3 | 4,220.1 | 4,292.6 | 4,264.3 | 4,195.2 | 3,745.8 | 1,853.5 | 1,835.0 |
| Net debt | 3,624.7 | 3,610.0 | 3,644.2 | 3,585.5 | 3,659.5 | 3,442.8 | 3,616.6 | 3,565.2 | 3,918.8 | 3,693.1 | 4,040.7 | 4,380.3 | 4,386.4 | 4,509.3 | 4,640.7 | 4,413.0 | 4,356.9 | 3,835.5 | ||||||||||||||||||||||
| Working Capital | (1,082.6) | (1,041.8) | (984.4) | (912.1) | (876.5) | (797.6) | (789.8) | (575.7) | (590.0) | (429.3) | (548.7) | (846.6) | (971.8) | (788.2) | (717.4) | (405.3) | (261.3) | |||||||||||||||||||||||
| Book Value | (1,926.5) | (1,894.8) | (1,777.5) | (1,725.4) | (1,737.8) | (1,760.5) | (1,685.3) | (1,696.6) | (2,031.0) | (1,847.9) | (2,138.0) | (2,582.6) | (2,590.3) | (2,624.5) | (2,579.0) | (2,326.8) | (2,178.3) | (1,789.5) | ||||||||||||||||||||||
| Tangible Book Value | (4,464.8) | (4,458.3) | (4,325.1) | (4,267.0) | (4,245.6) | (4,205.9) | (4,184.1) | (4,167.6) | (4,498.9) | (4,353.3) | (4,594.3) | (5,039.9) | (5,080.4) | (5,113.8) | (5,031.2) | (4,829.5) | (4,745.5) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.5 |
| 93.1 |
| 84.2 |
| 87.9 |
| 74.6 |
| 82.3 |
| 100.6 |
| 115.2 |
| 143.4 |
| 180.2 |
| 160.3 |
| 162.6 |
| - |
| 187.0 |
| 203.9 |
| 204.1 |
| 202.6 |
| 226.3 |
| 223.7 |
| 211.7 |
| 192.5 |
| 91.6 |
| 94.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,404.5 |
| 1,870.3 |
| 1,862.9 |
| 2,012.3 |
| 1,016.0 |
| 487.0 |
| 608.6 |
| 679.7 |
| 551.8 |
| 673.1 |
| 448.7 |
| 590.0 |
| 551.6 |
| - |
| 686.5 |
| 840.9 |
| 738.1 |
| 872.4 |
| 622.0 |
| 622.3 |
| 891.0 |
| 683.6 |
| 195.6 |
| 255.5 |
| 2,642.9 |
| 2,583.4 |
| 2,484.2 |
| 2,417.7 |
| 2,330.0 |
| 2,243.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.7 |
| - |
| - |
| - |
| - |
| 2,332.5 |
| 2,417.5 |
| 2,520.4 |
| 2,649.2 |
| 2,581.4 |
| 2,613.9 |
| 2,600.8 |
| - |
| 3,028.6 |
| 3,028.1 |
| 3,091.3 |
| 3,116.5 |
| 3,244.5 |
| 3,254.0 |
| 3,162.2 |
| 3,035.9 |
| 1,538.0 |
| 1,448.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,451.2 |
| 2,472.1 |
| 2,491.0 |
| 2,547.3 |
| 2,874.4 |
| 2,988.4 |
| 2,938.0 |
| 4,789.1 |
| 4,693.8 |
| 4,763.0 |
| 4,787.9 |
| - |
| 4,820.8 |
| 4,830.7 |
| 4,944.2 |
| 4,931.7 |
| 4,889.5 |
| 4,832.2 |
| 4,823.7 |
| 3,933.0 |
| 2,410.7 |
| 2,410.7 |
| 153.4 |
| 154.7 |
| 156.8 |
| 158.3 |
| 163.2 |
| 164.5 |
| 174.3 |
| 175.1 |
| 195.3 |
| 193.9 |
| 197.6 |
| 199.0 |
| - |
| 359.3 |
| 365.3 |
| 378.0 |
| 380.5 |
| 387.8 |
| 389.4 |
| 362.6 |
| 365.1 |
| 231.2 |
| 233.3 |
| 4,144.2 |
| 4,155.9 |
| 4,302.0 |
| 4,308.1 |
| 4,348.7 |
| 4,451.5 |
| 4,475.8 |
| 4,555.3 |
| 4,602.3 |
| 4,796.0 |
| 4,794.9 |
| 4,798.9 |
| 4,809.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.7 |
| 1.3 |
| 0.3 |
| 0.6 |
| 0.6 |
| 0.5 |
| 70.1 |
| 30.7 |
| 31.1 |
| 31.0 |
| - |
| 29.5 |
| 28.2 |
| 28.2 |
| 28.9 |
| 222.2 |
| 204.7 |
| 105.4 |
| 90.4 |
| 75.6 |
| - |
| 249.0 |
| 251.4 |
| 261.2 |
| 273.1 |
| 304.6 |
| 419.8 |
| 455.8 |
| 450.2 |
| 503.0 |
| 537.9 |
| 520.4 |
| 493.7 |
| 487.0 |
| 438.3 |
| 438.6 |
| 505.9 |
| 475.9 |
| 544.7 |
| 509.1 |
| 595.1 |
| 533.8 |
| 518.2 |
| 508.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,345.4 |
| 10,821.5 |
| 11,057.5 |
| 11,329.1 |
| 10,488.7 |
| 10,276.4 |
| 10,876.2 |
| 11,271.6 |
| 11,238.3 |
| 13,675.8 |
| 13,281.3 |
| 13,514.9 |
| 13,473.2 |
| - |
| 9,363.0 |
| 9,531.8 |
| 9,685.7 |
| 9,805.9 |
| 9,910.7 |
| 9,811.7 |
| 9,940.0 |
| 8,641.8 |
| 4,969.3 |
| 4,948.5 |
| 20.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 21.4 |
| 21.4 |
| 15.2 |
| - |
| - |
| 15.2 |
| 15.2 |
| - |
| 15.2 |
| 15.2 |
| 15.2 |
| - |
| 10.2 |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 284.6 |
| 292.8 |
| 294.5 |
| 277.2 |
| 162.7 |
| 170.8 |
| 597.1 |
| 605.2 |
| 605.9 |
| 604.8 |
| 591.1 |
| 583.6 |
| 511.0 |
| 581.5 |
| 581.5 |
| 585.8 |
| 568.1 |
| 570.8 |
| 570.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.9 |
| - |
| - |
| 80.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,616.7 |
| 1,665.8 |
| 1,787.9 |
| 1,689.1 |
| 1,558.4 |
| 1,584.5 |
| 1,578.5 |
| 1,588.2 |
| 1,711.2 |
| 1,612.1 |
| 1,933.2 |
| 1,647.2 |
| 1,713.9 |
| 1,692.8 |
| - |
| 1,158.4 |
| 1,243.4 |
| 1,222.2 |
| 1,409.4 |
| 1,180.2 |
| 1,146.6 |
| 1,238.8 |
| 1,189.2 |
| 595.2 |
| 620.4 |
| 4,433.7 |
| 4,587.7 |
| 4,645.2 |
| 4,786.9 |
| 4,888.6 |
| 4,908.9 |
| 4,957.8 |
| 4,909.4 |
| 4,744.4 |
| 4,784.3 |
| 4,913.8 |
| 4,857.6 |
| 4,852.0 |
| 4,826.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.3 |
| 28.9 |
| 28.5 |
| 34.0 |
| 40.5 |
| 43.4 |
| 43.2 |
| 47.7 |
| 46.0 |
| 49.8 |
| 51.7 |
| 45.8 |
| - |
| 44.3 |
| 44.3 |
| 48.5 |
| 49.6 |
| 47.4 |
| 46.9 |
| 26.6 |
| 21.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 156.0 |
| 165.0 |
| 181.4 |
| 188.6 |
| 207.1 |
| 241.3 |
| 240.6 |
| 220.0 |
| 212.0 |
| 195.9 |
| 190.0 |
| 192.0 |
| 188.2 |
| - |
| 980.7 |
| 963.0 |
| 937.5 |
| 903.8 |
| 847.7 |
| 746.6 |
| 726.5 |
| 706.5 |
| 513.9 |
| 492.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,523.7 |
| 12,611.0 |
| 12,700.2 |
| 12,733.8 |
| 12,775.7 |
| 13,134.6 |
| 13,211.6 |
| 12,847.0 |
| 12,312.3 |
| 12,461.6 |
| 12,098.0 |
| 12,189.8 |
| 12,169.7 |
| - |
| 8,108.1 |
| 7,561.5 |
| 7,600.4 |
| 7,692.7 |
| 7,485.5 |
| 7,334.2 |
| 7,338.3 |
| 6,631.1 |
| 3,402.5 |
| 3,394.6 |
| - |
| 4,857.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6,624.0) |
| (6,489.5) |
| (6,265.4) |
| (5,902.3) |
| (5,335.3) |
| (4,387.8) |
| (3,463.7) |
| (2,902.6) |
| (706.2) |
| (673.5) |
| (597.7) |
| (623.4) |
| (239.7) |
| (710.6) |
| (255.5) |
| (251.7) |
| (207.9) |
| 94.5 |
| 163.6 |
| 366.5 |
| 384.4 |
| 376.1 |
| 365.4 |
| (80.2) |
| (33.9) |
| (28.1) |
| (10.6) |
| 8.2 |
| (12.3) |
| 38.7 |
| (52.0) |
| (63.6) |
| (119.6) |
| (26.1) |
| (96.7) |
| (28.6) |
| (19.4) |
| - |
| 26.0 |
| 33.5 |
| 140.5 |
| 125.6 |
| 105.8 |
| 72.1 |
| (4.4) |
| (2.5) |
| 2.1 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| 22.4 |
| 26.9 |
| 34.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,178.3) |
| (1,789.5) |
| (1,642.7) |
| (1,404.7) |
| (2,287.0) |
| (2,858.2) |
| (2,370.1) |
| (1,575.4) |
| (1,074.0) |
| 1,214.2 |
| 1,183.3 |
| 1,325.1 |
| 1,303.5 |
| - |
| 1,254.5 |
| 1,969.9 |
| 2,085.0 |
| 2,112.4 |
| 2,424.4 |
| 2,476.6 |
| 2,600.6 |
| 2,009.6 |
| 1,565.7 |
| 1,552.8 |
| (1,789.5) |
| (1,642.7) |
| (1,404.7) |
| (2,287.0) |
| (2,858.2) |
| (2,335.4) |
| (1,575.4) |
| (1,074.0) |
| 1,214.2 |
| 1,183.3 |
| 1,325.1 |
| 1,303.5 |
| - |
| 1,254.5 |
| 1,969.9 |
| 2,085.0 |
| 2,112.4 |
| 2,424.4 |
| 2,476.6 |
| 2,600.6 |
| 2,009.6 |
| 1,565.7 |
| 1,552.8 |
| 3,840.3 |
| 3,689.2 |
| 4,646.3 |
| 5,407.5 |
| 5,405.9 |
| 5,020.0 |
| 4,741.0 |
| 4,488.4 |
| 4,631.1 |
| 4,544.0 |
| 4,568.3 |
| - |
| 4,507.0 |
| 3,901.4 |
| 3,958.4 |
| 3,910.1 |
| 4,032.6 |
| 4,136.5 |
| 3,882.1 |
| 3,538.7 |
| 1,807.2 |
| 1,741.7 |
| 82.4 |
| 173.8 |
| 453.9 |
| (568.5) |
| (1,091.5) |
| (979.6) |
| (1,031.5) |
| (1,060.3) |
| (1,260.1) |
| (1,198.5) |
| (1,123.9) |
| (1,141.2) |
| - |
| (471.9) |
| (402.5) |
| (484.1) |
| (537.0) |
| (558.2) |
| (524.3) |
| (347.8) |
| (505.6) |
| (399.5) |
| (364.9) |
| (1,642.7) |
| (1,404.7) |
| (2,287.0) |
| (2,858.2) |
| (2,370.1) |
| (1,575.4) |
| (1,074.0) |
| 1,214.2 |
| 1,183.3 |
| 1,325.1 |
| 1,303.5 |
| - |
| 1,254.5 |
| 1,969.9 |
| 2,085.0 |
| 2,112.4 |
| 2,424.4 |
| 2,476.6 |
| 2,600.6 |
| 2,009.6 |
| 1,565.7 |
| 1,552.8 |
| (4,372.7) |
| (4,248.6) |
| (4,033.6) |
| (4,936.3) |
| (5,568.7) |
| (5,409.0) |
| (4,738.1) |
| (4,187.1) |
| (3,770.2) |
| (3,704.4) |
| (3,635.5) |
| (3,683.4) |
| - |
| (3,925.6) |
| (3,226.1) |
| (3,237.2) |
| (3,199.8) |
| (2,852.9) |
| (2,745.0) |
| (2,585.7) |
| (2,288.5) |
| (1,076.2) |
| (1,091.2) |