| (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 | 502.4 | 784.6 | 570.6 | 930.0 | - | - | - | 554.9 | 558.8 | 481.4 | 316.3 | 201.4 | 522.0 | 611.0 | 215.8 | 80.0 | 29.8 | 25.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 502.4 | 784.6 | 570.6 | 930.0 | - | - | - | 554.9 | 558.8 | 481.4 | 316.3 | 201.4 | 522.0 | 611.0 | 215.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 575.3 | 623.9 | 664.4 | 722.2 | 815.4 | 813.6 | 857.1 | 836.0 | 775.9 | 701.2 | 674.6 | 587.2 | 378.8 | 299.8 | 286.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 631.1 | 540.2 | 443.4 | 438.8 | 373.1 | 320.1 | 235.9 | 218.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 94.7 | 88.6 | 89.5 | 172.0 | 173.2 | 120.5 | 94.3 | 107.1 | 102.2 | 88.7 | 71.1 | 101.9 | 48.1 | 59.1 | 61.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,741.2 | 2,328.7 | 2,294.2 | 2,778.7 | 2,804.7 | 2,774.3 | 3,040.0 | 3,088.2 | 3,099.3 | 2,597.3 | 2,519.8 | 2,658.8 | 2,157.2 | 2,153.3 | 2,285.3 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,752.3 | 2,336.2 | 2,361.7 | 2,812.5 | 2,838.5 | 2,849.3 | 3,096.2 | 3,109.6 | 3,099.3 | 2,819.3 | 2,667.8 | 2,732.8 | 2,157.2 | 2,153.3 | 2,291.3 | - | ||
| (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 | 552.1 | 502.4 | 716.8 | 866.4 | 870.2 | 784.6 | 816.4 | 802.6 | 690.5 | 570.6 | 955.2 | 893.4 | - | 930.0 | - | |||||||||||||||||||||||||
| - |
| 80.0 |
| 29.8 |
| 25.5 |
| 242.7 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | 72.7 | 73.0 | 74.3 | 65.5 | 17.0 | 13.7 | 43.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,280.6 | 1,670.8 | 1,623.4 | 1,949.9 | 2,000.2 | 1,938.8 | 2,330.3 | 1,963.4 | 1,870.0 | 1,696.3 | 1,521.1 | 1,329.1 | 1,304.7 | 1,346.5 | 870.0 | 566.4 | - | - |
| 196.6 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 347.3 | 293.9 | 259.9 | 272.1 | 209.2 | 186.2 | 164.9 | 147.1 | 132.7 | - | - | - |
| Property,Plant & Equipment Net | 116.0 | 143.0 | 159.2 | 202.0 | 225.8 | 256.0 | 283.8 | 246.3 | 183.5 | 166.6 | 163.9 | 133.8 | 71.1 | 70.9 | 63.8 | 69.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 94.8 | 81.8 | 83.1 | 79.6 | 93.7 | 69.5 | 69.1 | 90.9 | 61.3 | 28.2 | - | - | - | - | - | - | - | - |
| Goodwill | 166.8 | 246.3 | 626.5 | 643.4 | 709.3 | 686.4 | 702.0 | 798.0 | 695.2 | 657.7 | 736.3 | 734.4 | 76.7 | 79.3 | 83.2 | 83.2 | - | - |
| Intangible Assets | 184.8 | 216.5 | 268.6 | 354.7 | 399.4 | 410.7 | 524.5 | 578.9 | 457.2 | 485.8 | 549.2 | 590.8 | 209.6 | 241.2 | 305.7 | 364.9 | - | - |
| Operating Lease Right Of Use Assets | 72.5 | 58.4 | 71.2 | 108.2 | 125.9 | 146.5 | 170.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 17.8 | 13.2 | 11.5 | 13.6 | 11.3 | 25.0 | 51.5 | 19.3 | 96.1 | 143.1 | 141.9 | - | - | 57.4 | 55.6 | - | - | - |
| Other Non-Current Assets | 335.3 | 300.1 | 406.9 | 599.1 | 545.2 | 513.7 | 496.5 | 458.6 | 447.9 | 313.0 | 191.9 | 155.0 | 75.0 | 62.5 | 45.1 | 15.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,936.9 | 4,362.2 | 4,969.8 | 5,633.8 | 5,748.9 | 5,246.3 | 5,596.7 | 5,278.6 | 5,033.0 | 4,480.6 | 4,250.6 | 3,949.8 | 2,636.7 | 2,596.2 | 2,183.9 | 1,853.9 | - | - |
| 46.5 |
| - |
| - |
| Short Term Debt | 11.1 | 7.5 | 67.5 | 33.8 | 33.8 | 75.0 | 56.3 | 21.3 | 0.0 | 222.0 | 148.0 | 74.0 | 0.0 | 0.0 | 6.0 | - | - | - |
| Deferred Revenue Current | 63.7 | 61.8 | 65.7 | 134.9 | 167.1 | 71.0 | 63.9 | 55.4 | 46.4 | 53.6 | 64.2 | 36.9 | 23.4 | 53.1 | 23.9 | 17.9 | - | - |
| Operating Lease Liabilities Current | 14.1 | 27.8 | 29.0 | 32.2 | 32.9 | 28.8 | 30.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 323.0 | 290.7 | 385.8 | 419.1 | 340.4 | 320.0 | 251.2 | 264.9 | 263.1 | 284.4 | 254.0 | 204.8 | 131.3 | 232.5 | 57.2 | 44.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 768.4 | 702.7 | 943.4 | 1,170.2 | 1,058.1 | 878.5 | 804.3 | 797.4 | 744.1 | 954.2 | 830.9 | 731.7 | 414.8 | 812.9 | 344.2 | 336.5 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 70.0 | 51.9 | 72.8 | 105.8 | 128.3 | 166.5 | 193.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | 0.1 | 0.7 | 31.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 108.2 | 121.3 | 160.4 | 112.6 | 163.6 | 132.0 | 136.9 | 145.4 | 109.7 | 145.8 | 123.0 | 128.1 | - | 86.6 | 107.5 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 41.3 | 60.3 | 74.3 | 139.1 | 165.9 | 126.0 | 163.6 | 208.0 | 136.1 | 132.2 | 103.5 | 85.5 | 78.8 | 78.4 | 52.4 | 89.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,923.1 | 3,422.1 | 3,710.5 | 4,526.4 | 4,562.4 | 4,287.6 | 4,595.7 | 4,633.8 | 4,650.4 | 4,262.9 | 4,047.6 | 4,097.1 | 3,207.9 | 3,478.6 | 3,220.9 | 1,829.1 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,176.1 | 2,092.2 | 2,321.1 | 2,105.6 | 2,098.0 | 1,847.5 | 1,609.4 | 1,228.9 | 766.7 | 295.4 | 24.9 | (341.9) | (602.7) | (893.4) | (1,030.0) | (156.9) | - | - |
| Accumulated Other Comprehensive Income | (218.9) | (267.0) | (232.8) | (239.8) | (175.8) | (135.0) | (167.7) | (160.2) | (114.4) | (193.8) | (136.1) | (79.2) | (4.5) | (8.4) | (12.0) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | 1,419.9 | 1,419.9 | 1,063.2 | 992.6 | 709.4 | 275.2 | 52.0 | 52.0 | 29.8 | 17.7 | 1.7 | 0.0 | - | - |
| Minority Interest | 31.9 | 28.7 | 25.9 | 46.8 | 51.6 | 26.3 | 25.7 | 28.5 | 29.0 | 28.4 | 30.6 | 19.8 | 0.0 | 0.0 | - | - | - | - |
| Total Stockholders Equity | 981.9 | 855.6 | 1,048.1 | 807.0 | 851.1 | 616.8 | 665.8 | 316.7 | 134.9 | (30.1) | (39.3) | (371.8) | (571.5) | (882.4) | (1,037.0) | 24.8 | (237.0) | (278.5) |
| Total Equity | 1,013.7 | 884.3 | 1,073.9 | 853.8 | 902.7 | 643.1 | 691.5 | 345.2 | 163.9 | 163.9 | (8.6) | (351.9) | (571.5) | (882.4) | (1,037.0) | 24.8 | (237.0) | (278.5) |
| - |
| - |
| Net debt | 1,249.9 | 1,551.6 | 1,791.2 | 1,882.5 | - | - | - | 2,554.7 | 2,540.5 | 2,337.9 | 2,351.5 | 2,531.4 | 1,635.2 | 1,542.3 | 2,075.4 | - | - | - |
| Working Capital | 512.2 | 968.1 | 679.9 | 779.6 | 942.1 | 1,060.3 | 1,526.0 | 1,166.0 | 1,125.9 | 742.2 | 690.3 | 597.4 | 889.9 | 533.7 | 525.8 | 229.9 | - | - |
| Book Value | 981.9 | 855.6 | 1,048.1 | 807.0 | 851.1 | 616.8 | 665.8 | 316.7 | 134.9 | (30.1) | (39.3) | (371.8) | (571.5) | (882.4) | (1,037.0) | 24.8 | (237.0) | (278.5) |
| Tangible Book Value | 630.3 | 392.8 | 153.0 | (191.1) | (257.7) | (480.3) | (560.7) | (1,060.3) | (1,017.5) | (1,173.6) | (1,324.7) | (1,696.9) | (857.8) | (1,202.8) | (1,425.8) | (423.2) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 564.7 |
| 416.1 |
| 529.2 |
| 558.8 |
| 552.3 |
| 189.5 |
| 403.6 |
| 481.4 |
| 682.8 |
| 643.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 552.1 | 502.4 | 716.8 | 866.4 | 870.2 | 784.6 | 816.4 | 802.6 | 690.5 | 570.6 | 955.2 | 893.4 | - | 930.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 564.7 | 416.1 | 529.2 | 558.8 | 552.3 | 189.5 | 403.6 | 481.4 | 682.8 | 643.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 550.7 | 575.3 | 571.6 | 614.9 | 573.2 | 623.9 | 647.6 | 643.3 | 629.1 | 664.4 | 657.7 | 660.5 | 702.7 | 722.2 | 696.1 | 744.4 | 773.3 | - | 771.5 | 807.5 | 777.1 | 813.6 | 768.5 | 796.8 | 826.0 | 857.1 | 807.5 | 838.3 | 829.7 | 836.0 | 778.0 | 818.7 | 793.3 | 775.9 | 712.2 | 744.6 | 716.9 | 700.7 | 647.2 | 726.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,340.6 | 1,280.6 | 1,517.2 | 1,726.6 | 1,703.3 | 1,670.8 | 1,685.7 | 1,717.8 | 1,650.4 | 1,623.4 | 1,901.1 | 1,840.5 | 1,706.7 | 1,949.9 | 1,915.0 | 2,005.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 107.6 | 116.0 | 123.6 | 134.4 | 145.0 | 143.0 | 135.1 | 141.8 | 148.0 | 159.2 | 172.9 | 186.5 | 195.8 | 202.0 | 204.7 | 213.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 95.0 | 94.8 | 88.8 | 89.9 | 85.2 | 81.8 | 84.4 | 85.7 | 83.6 | 83.1 | 82.7 | 83.3 | 80.5 | 79.6 | 79.0 | 83.0 | 87.1 | |||||||||||||||||||||||
| Goodwill | 165.0 | 166.8 | 260.0 | 259.4 | 250.7 | 246.3 | 559.2 | 553.8 | 622.2 | 626.5 | 640.1 | 648.2 | 647.3 | 643.4 | 666.6 | 684.2 | 701.2 | - | ||||||||||||||||||||||
| Intangible Assets | 176.9 | 184.8 | 196.8 | 204.3 | 210.0 | 216.5 | 226.8 | 233.4 | 258.9 | 268.6 | 300.8 | 312.3 | 345.3 | 354.7 | 360.2 | 374.3 | 388.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 68.7 | 72.5 | 46.1 | 51.6 | 54.6 | 58.4 | 64.5 | 63.7 | 68.8 | 71.2 | 81.8 | 97.6 | 101.8 | 108.2 | 109.3 | 111.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 16.7 | 17.8 | 18.6 | 15.8 | 14.5 | 13.2 | 13.3 | 12.5 | 11.7 | 11.5 | 15.5 | 14.9 | 14.2 | 13.6 | 12.7 | 12.3 | 12.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 312.9 | 335.3 | 315.8 | 300.1 | 298.2 | 300.1 | 365.2 | 358.8 | 398.3 | 406.9 | 471.0 | 486.2 | 582.9 | 599.1 | 435.5 | 449.8 | 484.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,873.7 | 3,936.9 | 4,209.4 | 4,421.6 | 4,331.8 | 4,362.2 | 4,825.4 | 4,872.7 | 4,911.6 | 4,969.8 | 5,390.8 | 5,470.5 | 5,463.2 | 5,633.8 | 5,813.5 | 5,793.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 129.3 | 94.7 | 88.5 | 102.3 | 99.3 | 88.6 | 89.0 | 109.7 | 90.6 | 89.5 | 103.6 | 112.3 | 106.7 | 172.0 | 129.5 | 153.2 | 162.0 | - | 123.6 | 100.8 | 116.7 | 120.5 | 81.0 | 90.0 | 104.1 | 94.3 | 123.8 | 105.4 | 107.4 | 107.1 | 97.5 | 105.0 | 96.8 | 102.2 | 78.9 | 90.9 | 97.5 | 88.7 | 83.4 | 89.1 |
| Short Term Debt | 24.8 | 11.1 | 7.5 | 77.5 | 97.5 | 7.5 | 7.5 | 32.5 | 67.5 | 67.5 | 459.1 | 450.6 | 42.2 | 33.8 | 33.8 | 33.8 | 33.8 | - | ||||||||||||||||||||||
| Deferred Revenue Current | 63.4 | 63.7 | 74.5 | 68.5 | 60.6 | 61.8 | 68.7 | 57.8 | 61.3 | 65.7 | 69.8 | 75.6 | 70.8 | 134.9 | 265.1 | 243.7 | 205.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.2 | 14.1 | 30.5 | 30.2 | 29.3 | 27.8 | 29.5 | 26.8 | 28.0 | 29.0 | 32.3 | 32.4 | 31.6 | 32.2 | 31.7 | 33.3 | ||||||||||||||||||||||||
| Accrued Expenses | 292.1 | 323.0 | 281.6 | 292.0 | 270.9 | 290.7 | 305.6 | 319.1 | 351.3 | 385.8 | 373.4 | 374.8 | 401.2 | 419.1 | 309.1 | 298.8 | 280.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 764.0 | 768.4 | 715.8 | 833.4 | 753.0 | 702.7 | 725.5 | 807.7 | 890.3 | 943.4 | 1,300.2 | 1,374.0 | 981.7 | 1,170.2 | 1,083.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,724.5 | 1,741.2 | 1,911.2 | 2,127.8 | 2,232.6 | 2,328.7 | 2,335.1 | 2,351.4 | 2,279.1 | 2,294.2 | 2,334.2 | 2,349.1 | 2,763.8 | 2,778.7 | 2,785.2 | 2,791.7 | 2,798.2 | - | 2,811.2 | 2,817.8 | 2,825.1 | 2,774.3 | 2,791.1 | 2,807.9 | 2,824.5 | 3,040.0 | 3,056.7 | 3,073.4 | 3,080.8 | 3,088.2 | 3,095.6 | 3,103.1 | 3,101.1 | 3,099.3 | 3,097.4 | 2,453.8 | 2,525.5 | 2,597.3 | 2,650.4 | 2,703.0 |
| Operating Lease Liabilities Non-Current | 67.0 | 70.0 | 31.9 | 39.9 | 44.5 | 51.9 | 58.5 | 62.8 | 69.1 | 72.8 | 83.6 | 91.6 | 98.2 | 105.8 | 109.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.1 | 0.1 | 0.7 | 0.7 | 0.1 | 0.2 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 116.8 | 108.2 | 146.3 | 111.6 | 111.6 | 121.3 | 152.3 | 156.0 | 156.9 | 160.4 | 117.7 | 113.1 | 106.9 | 112.6 | 210.8 | 198.0 | 185.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 37.6 | 41.3 | 41.8 | 40.2 | 53.1 | 60.3 | 57.4 | 55.3 | 65.7 | 74.3 | 85.0 | 81.0 | 106.0 | 139.1 | 112.7 | 133.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,885.5 | 2,923.1 | 3,065.7 | 3,354.8 | 3,349.6 | 3,422.1 | 3,492.0 | 3,610.6 | 3,607.3 | 3,710.5 | 4,083.1 | 4,188.7 | 4,244.3 | 4,526.4 | 4,491.5 | 4,509.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,157.1 | 2,176.1 | 2,231.6 | 2,155.1 | 2,104.8 | 2,092.2 | 2,376.9 | 2,335.5 | 2,365.5 | 2,321.1 | 2,342.9 | 2,279.5 | 2,209.3 | 2,105.6 | 2,370.3 | 2,285.7 | 2,202.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (226.2) | (218.9) | (219.3) | (217.9) | (250.2) | (267.0) | (229.2) | (248.1) | (245.8) | (232.8) | (246.1) | (219.3) | (228.5) | (239.8) | (296.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,419.9 | - | ||||||||||||||||||||||
| Minority Interest | 33.0 | 31.9 | 30.4 | 36.0 | 32.3 | 28.7 | 31.2 | 28.4 | 26.6 | 25.9 | 31.6 | 32.6 | 47.2 | 46.8 | 47.1 | 48.8 | 51.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 955.2 | 981.9 | 1,052.9 | 971.7 | 888.8 | 855.6 | 1,117.0 | 1,053.7 | 1,080.3 | 1,048.1 | 1,050.7 | 1,007.7 | 921.8 | 807.0 | 1,002.4 | 964.7 | ||||||||||||||||||||||||
| Total Equity | 988.2 | 1,013.7 | 1,083.3 | 1,007.7 | 921.1 | 884.3 | 1,148.3 | 1,082.1 | 1,106.9 | 1,073.9 | 1,082.3 | 1,040.3 | 969.0 | 853.8 | 1,049.5 | 1,013.4 | 977.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,749.3 | 1,752.3 | 1,918.7 | 2,205.3 | 2,330.1 | 2,336.2 | 2,342.6 | 2,383.9 | 2,346.6 | 2,361.7 | 2,793.3 | 2,799.7 | 2,806.0 | 2,812.5 | 2,818.9 | 2,825.4 | 2,831.9 | - | 2,838.1 | 2,834.7 | 2,833.5 | 2,849.3 | 2,867.1 | 2,888.9 | 2,895.1 | 3,096.2 | 3,104.6 | 3,110.9 | 3,110.9 | 3,109.6 | 3,105.0 | 3,103.1 | 3,101.1 | 3,099.3 | 3,097.4 | 2,712.8 | 2,766.0 | 2,819.3 | 2,853.9 | 2,933.6 |
| Net debt | 1,197.2 | 1,249.9 | 1,201.9 | 1,338.9 | 1,459.8 | 1,551.6 | 1,526.2 | 1,581.3 | 1,656.1 | 1,791.2 | 1,838.1 | 1,906.4 | - | 1,882.5 | - | - | - | - | ||||||||||||||||||||||
| Working Capital | 576.6 | 512.2 | 801.4 | 893.3 | 950.3 | 968.1 | 960.2 | 910.0 | 760.1 | 679.9 | 600.9 | 466.5 | 725.1 | 779.6 | 831.9 | 939.1 | 925.7 | - | ||||||||||||||||||||||
| Book Value | 955.2 | 981.9 | 1,052.9 | 971.7 | 888.8 | 855.6 | 1,117.0 | 1,053.7 | 1,080.3 | 1,048.1 | 1,050.7 | 1,007.7 | 921.8 | 807.0 | 1,002.4 | 964.7 | 925.4 | - | ||||||||||||||||||||||
| Tangible Book Value | 613.3 | 630.3 | 596.1 | 508.0 | 428.1 | 392.8 | 331.1 | 266.6 | 199.2 | 153.0 | 109.8 | 47.2 | (70.8) | (191.1) | (24.4) | (93.9) | (164.6) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.4 |
| - |
| 0.0 |
| - |
| - |
| 1,967.4 |
| - |
| 1,868.7 |
| 2,028.2 |
| 1,956.2 |
| 1,938.8 |
| 2,033.0 |
| 1,893.8 |
| 1,742.4 |
| 2,330.3 |
| 2,224.9 |
| 2,144.6 |
| 2,105.2 |
| 1,963.4 |
| 1,931.5 |
| 1,808.2 |
| 1,889.5 |
| 1,879.9 |
| 1,817.1 |
| 1,478.7 |
| 1,654.0 |
| 1,696.3 |
| 1,849.3 |
| 1,878.1 |
| - |
| - |
| - |
| - |
| - |
| 254.3 |
| 235.7 |
| 352.7 |
| 347.3 |
| 333.5 |
| 321.7 |
| 308.7 |
| 293.9 |
| 290.2 |
| 280.3 |
| 271.4 |
| 259.9 |
| 267.7 |
| 257.1 |
| 287.4 |
| 272.1 |
| 243.4 |
| 231.3 |
| 221.3 |
| - |
| 218.7 |
| 221.6 |
| 224.7 |
| 256.0 |
| 255.7 |
| 259.8 |
| 289.5 |
| 283.8 |
| 269.3 |
| 264.6 |
| 251.8 |
| 246.3 |
| 225.5 |
| 214.1 |
| 185.4 |
| 183.5 |
| 172.6 |
| 159.2 |
| 169.2 |
| 166.6 |
| 177.7 |
| 171.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.4 |
| 90.8 |
| 90.7 |
| 95.3 |
| 69.5 |
| 69.6 |
| 68.2 |
| 66.7 |
| 69.1 |
| 86.6 |
| 88.5 |
| 85.8 |
| 90.9 |
| 103.2 |
| 93.7 |
| 81.4 |
| 61.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 689.6 |
| 702.5 |
| 682.6 |
| 686.4 |
| 673.8 |
| 665.9 |
| 686.8 |
| 702.0 |
| 782.2 |
| 792.1 |
| 797.8 |
| 798.0 |
| 705.4 |
| 710.0 |
| 707.7 |
| 695.2 |
| 690.9 |
| 680.2 |
| 662.1 |
| 657.7 |
| 706.2 |
| 708.1 |
| - |
| 391.8 |
| 396.0 |
| 389.9 |
| 410.7 |
| 417.8 |
| 425.2 |
| 507.1 |
| 524.5 |
| 540.4 |
| 557.4 |
| 569.5 |
| 578.9 |
| 469.8 |
| 479.2 |
| 452.4 |
| 457.2 |
| 473.7 |
| 479.2 |
| 478.8 |
| 485.8 |
| 523.6 |
| 532.3 |
| 119.8 |
| - |
| 133.0 |
| 122.3 |
| 120.3 |
| 146.5 |
| 151.8 |
| 154.7 |
| 168.5 |
| 170.1 |
| 172.6 |
| 175.7 |
| 174.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.2 |
| 15.5 |
| 22.4 |
| 25.0 |
| 39.8 |
| 55.8 |
| 50.8 |
| 51.5 |
| 61.4 |
| 49.0 |
| 19.9 |
| 19.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 481.2 |
| 441.8 |
| 467.6 |
| 513.7 |
| 477.9 |
| 480.3 |
| 489.3 |
| 496.5 |
| 499.1 |
| 441.1 |
| 433.9 |
| 441.8 |
| 635.5 |
| 592.0 |
| 549.9 |
| 447.9 |
| 442.4 |
| 412.2 |
| 379.3 |
| 313.0 |
| 219.4 |
| 200.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,749.7 |
| - |
| 5,495.5 |
| 5,479.5 |
| 5,245.7 |
| 5,246.3 |
| 5,386.4 |
| 5,306.0 |
| 5,316.4 |
| 5,596.7 |
| 5,618.2 |
| 5,561.7 |
| 5,521.9 |
| 5,278.6 |
| 5,162.0 |
| 5,073.4 |
| 5,113.4 |
| 5,033.0 |
| 4,890.8 |
| 4,478.2 |
| 4,470.1 |
| 4,480.6 |
| 4,622.1 |
| 4,665.4 |
| 26.8 |
| 16.9 |
| 8.4 |
| 75.0 |
| 76.0 |
| 81.0 |
| 70.6 |
| 56.3 |
| 47.9 |
| 37.5 |
| 30.1 |
| 21.3 |
| 9.4 |
| - |
| - |
| 0.0 |
| 0.0 |
| 259.0 |
| 240.5 |
| 222.0 |
| 203.5 |
| 230.6 |
| - |
| 81.8 |
| 76.5 |
| 76.8 |
| 71.0 |
| 61.6 |
| 58.9 |
| 73.3 |
| 63.9 |
| 65.7 |
| 56.6 |
| 51.3 |
| 55.4 |
| 61.3 |
| 62.2 |
| 51.9 |
| 46.4 |
| 51.6 |
| 47.8 |
| 46.9 |
| 53.6 |
| 94.7 |
| 93.3 |
| 34.4 |
| - |
| 33.8 |
| 29.7 |
| 24.3 |
| 28.8 |
| 30.0 |
| 29.8 |
| 30.5 |
| 30.2 |
| 29.5 |
| 27.1 |
| 26.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 269.1 |
| 483.0 |
| 268.3 |
| 320.0 |
| 281.0 |
| 245.3 |
| 239.6 |
| 251.2 |
| 238.9 |
| 231.9 |
| 250.0 |
| 264.9 |
| 240.9 |
| 216.5 |
| 235.3 |
| 263.1 |
| 252.5 |
| 234.5 |
| 300.2 |
| 284.4 |
| 253.6 |
| 235.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,066.4 |
| 1,041.7 |
| - |
| 835.8 |
| 975.4 |
| 761.8 |
| 878.5 |
| 835.1 |
| 794.4 |
| 804.8 |
| 804.3 |
| 820.4 |
| 808.5 |
| 792.0 |
| 797.4 |
| 769.9 |
| 735.4 |
| 715.7 |
| 744.1 |
| 706.2 |
| 954.4 |
| 965.6 |
| 954.2 |
| 927.9 |
| 944.0 |
| 111.2 |
| 119.4 |
| - |
| 135.4 |
| 129.7 |
| 133.2 |
| 166.5 |
| 181.0 |
| 185.2 |
| 189.9 |
| 193.6 |
| 197.0 |
| 203.8 |
| 204.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 157.5 |
| 143.4 |
| 134.6 |
| 132.0 |
| 135.5 |
| 150.0 |
| 151.0 |
| 136.9 |
| 122.4 |
| 135.0 |
| 137.6 |
| 145.4 |
| 154.1 |
| 149.6 |
| 145.2 |
| 109.7 |
| 173.4 |
| 160.0 |
| 151.1 |
| 145.8 |
| 183.6 |
| 160.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133.9 |
| - |
| 123.9 |
| 94.7 |
| 138.9 |
| 126.0 |
| 130.2 |
| 133.9 |
| 156.9 |
| 163.6 |
| 159.6 |
| 160.4 |
| 160.4 |
| 208.0 |
| 178.2 |
| 173.8 |
| 153.2 |
| 136.1 |
| 130.4 |
| 120.9 |
| 121.3 |
| 132.2 |
| 98.6 |
| 104.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,485.0 |
| - |
| 4,315.4 |
| 4,406.9 |
| 4,230.7 |
| 4,287.6 |
| 4,299.7 |
| 4,323.3 |
| 4,367.1 |
| 4,595.7 |
| 4,658.8 |
| 4,690.4 |
| 4,737.6 |
| 4,633.8 |
| 4,617.8 |
| 4,628.2 |
| 4,631.9 |
| 4,650.4 |
| 4,589.8 |
| 4,203.4 |
| 4,195.7 |
| 4,262.9 |
| 4,267.2 |
| 4,335.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,081.0 |
| 1,970.4 |
| 1,934.5 |
| 1,847.5 |
| 1,752.7 |
| 1,691.1 |
| 1,676.1 |
| 1,609.4 |
| 1,618.0 |
| 1,501.1 |
| 1,372.3 |
| 1,228.9 |
| 1,157.1 |
| 1,045.8 |
| 936.4 |
| 766.7 |
| 621.2 |
| 534.2 |
| 431.6 |
| 295.4 |
| 280.9 |
| 215.5 |
| (243.3) |
| (193.6) |
| - |
| (164.9) |
| (148.2) |
| (156.2) |
| (135.0) |
| (160.5) |
| (182.1) |
| (196.4) |
| (167.7) |
| (200.3) |
| (167.1) |
| (166.4) |
| (160.2) |
| (150.8) |
| (144.8) |
| (95.6) |
| (114.4) |
| (124.3) |
| (144.2) |
| (181.2) |
| (193.8) |
| (152.8) |
| (152.8) |
| 1,419.9 |
| 1,419.9 |
| 1,419.9 |
| 1,419.9 |
| 1,166.1 |
| 1,166.1 |
| 1,149.1 |
| 1,063.2 |
| 1,063.2 |
| 1,051.0 |
| 993.6 |
| 992.6 |
| 976.8 |
| 951.9 |
| 793.1 |
| 709.4 |
| 622.6 |
| 519.6 |
| 366.7 |
| 275.2 |
| 162.0 |
| 100.2 |
| - |
| 51.6 |
| 49.9 |
| 48.1 |
| 26.3 |
| 24.7 |
| 23.2 |
| 23.8 |
| 25.7 |
| 26.7 |
| 26.7 |
| 29.1 |
| 28.5 |
| 28.6 |
| 29.5 |
| 30.4 |
| 29.0 |
| 28.9 |
| 28.0 |
| 27.9 |
| 28.4 |
| 29.5 |
| 30.8 |
| 925.4 |
| - |
| 837.0 |
| 733.7 |
| 673.5 |
| 616.8 |
| 747.6 |
| 651.9 |
| 613.5 |
| 665.8 |
| 628.1 |
| 541.8 |
| 455.4 |
| 316.7 |
| 263.0 |
| 165.9 |
| 230.7 |
| 134.9 |
| 54.4 |
| 29.7 |
| 31.5 |
| (30.1) |
| 110.0 |
| 85.2 |
| 888.6 |
| 783.5 |
| 721.6 |
| 643.1 |
| 772.3 |
| 675.1 |
| 637.4 |
| 691.5 |
| 654.8 |
| 568.5 |
| 484.5 |
| 345.2 |
| 291.6 |
| 195.4 |
| 261.1 |
| 163.9 |
| 83.3 |
| 57.7 |
| 59.3 |
| (1.6) |
| 139.5 |
| 116.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,540.3 |
| 2,686.9 |
| 2,571.9 |
| 2,540.5 |
| 2,545.1 |
| 2,523.3 |
| 2,362.4 |
| 2,337.9 |
| 2,171.2 |
| 2,290.1 |
| 1,032.9 |
| 1,052.8 |
| 1,194.4 |
| 1,060.3 |
| 1,197.9 |
| 1,099.3 |
| 937.6 |
| 1,526.0 |
| 1,404.5 |
| 1,336.0 |
| 1,313.2 |
| 1,166.0 |
| 1,161.6 |
| 1,072.8 |
| 1,173.8 |
| 1,135.7 |
| 1,110.9 |
| 524.3 |
| 688.4 |
| 742.2 |
| 921.5 |
| 934.1 |
| 837.0 |
| 733.7 |
| 673.5 |
| 616.8 |
| 747.6 |
| 651.9 |
| 613.5 |
| 665.8 |
| 628.1 |
| 541.8 |
| 455.4 |
| 316.7 |
| 263.0 |
| 165.9 |
| 230.7 |
| 134.9 |
| 54.4 |
| 29.7 |
| 31.5 |
| (30.1) |
| 110.0 |
| 85.2 |
| - |
| (244.4) |
| (364.8) |
| (399.1) |
| (480.3) |
| (344.0) |
| (439.2) |
| (580.4) |
| (560.7) |
| (694.5) |
| (807.6) |
| (911.9) |
| (1,060.3) |
| (912.1) |
| (1,023.3) |
| (929.3) |
| (1,017.5) |
| (1,110.2) |
| (1,129.7) |
| (1,109.4) |
| (1,173.6) |
| (1,119.7) |
| (1,155.1) |