| (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 | 1,378.3 | 1,133.6 | 1,119.8 | 959.1 | 826.7 | 698.0 | 894.9 | 681.6 | 596.4 | 549.5 | 523.2 | 449.9 | 610.4 | 413.0 | 434.6 | 405.0 | 405.0 | ||
| Restricted Cash | - | - | - | 0.0 | 1.0 | 1.0 | 0.6 | 2.6 | 2.0 | 2.0 | 2.0 | 2.7 | 2.7 | 2.7 | 2.7 | 17.8 | 2.7 | - | |
| Short Term Investments | 613.0 | 513.0 | 474.9 | 282.0 | 251.5 | 133.8 | 6.3 | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,991.4 | 1,646.5 | 1,594.7 | 1,241.0 | 1,078.3 | 831.8 | 901.3 | 681.6 | 596.4 | 549.5 | 523.2 | 449.9 | 610.4 | 413.0 | 434.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,354.8 | 1,055.0 | 1,149.5 | 1,365.5 | 1,258.8 | 962.6 | 850.8 | 724.5 | 798.3 | 563.1 | 526.1 | 469.7 | 385.5 | 389.7 | 298.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 437.8 | 310.9 | 393.1 | 629.6 | 485.0 | 297.3 | 220.6 | 230.6 | 213.6 | 268.0 | 238.2 | 223.4 | 200.4 | 227.4 | 198.4 | 191.1 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 7,924.9 | 7,381.9 | 7,270.6 | 6,896.0 | 6,427.4 | 6,072.4 | 5,369.4 | 4,961.3 | 4,599.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 912.8 | 712.9 | 754.5 | 899.2 | 828.7 | 636.4 | 571.1 | 530.4 | 569.1 | 487.4 | 434.2 | 309.0 | 260.5 | 439.7 | 424.5 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,282.8 | 923.4 | 1,071.8 | 1,088.5 | 985.0 | 1,005.3 | 1,305.8 | 1,217.7 | 1,240.6 | 1,364.6 | 1,435.3 | 1,450.8 | 1,516.4 | 1,320.0 | 1,062.3 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,445.2 | 1,159.5 | 1,203.5 | 1,232.3 | 1,138.0 | 1,154.3 | 1,450.2 | 1,332.3 | 1,364.4 | 1,399.8 | 1,512.0 | 1,455.8 | 1,577.7 | 1,320.0 | 1,121.7 | 1,114.3 | |||
| (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 | 1,121.2 | 1,378.3 | 1,495.7 | 1,527.4 | 1,057.6 | 1,133.6 | 959.1 | 1,079.7 | 1,118.0 | 1,119.8 | 735.7 | 804.8 | 909.8 | 959.1 | 624.1 | |||||||||||||||||||||||||
| 424.3 |
| 410.1 |
| - |
| - |
| - |
| 405.0 |
| 405.0 |
| 424.3 |
| 410.1 |
| 392.3 |
| 328.3 |
| - |
| - |
| 155.2 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 100.8 | 61.0 | 58.5 | 65.1 | 33.6 | 40.2 | 28.3 | 32.0 | 33.7 | 27.1 | 28.0 | 52.3 | 33.3 | 45.4 | 35.4 | 37.9 | 32.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,884.8 | 3,073.5 | 3,195.8 | 3,301.2 | 2,856.6 | 2,132.9 | 2,001.5 | 1,671.2 | 1,644.0 | 1,409.7 | 1,317.5 | 1,197.9 | 1,232.4 | 1,091.4 | 996.8 | 1,062.1 | 932.9 | - | - |
| 4,247.6 |
| 3,961.6 |
| 3,577.4 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 5,358.9 | 4,977.1 | 4,620.2 | 4,200.9 | 3,862.8 | 3,493.4 | 3,162.9 | 2,954.8 | 2,779.1 | 2,591.4 | 2,424.3 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 2,566.0 | 2,404.9 | 2,650.4 | 2,695.1 | 2,564.6 | 2,579.0 | 2,206.5 | 2,006.6 | 1,820.0 | 1,656.2 | 1,537.2 | 1,364.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 117.7 | 105.2 | 38.7 | 36.7 | 28.2 | 19.1 | - | - |
| Goodwill | 18.0 | 17.9 | 20.0 | 21.5 | 24.5 | 27.3 | 26.0 | 25.7 | 25.0 | 24.1 | 23.4 | 0.0 | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | 3.2 | 4.8 | 8.4 | 13.5 | 10.0 | - | - |
| Operating Lease Right Of Use Assets | 93.4 | 109.7 | 117.0 | 171.2 | 159.7 | 147.2 | 148.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 86.4 | 72.5 | 73.6 | 86.6 | 83.6 | 95.0 | 90.5 | 118.7 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 201.5 | 166.3 | 138.1 | 188.9 | 122.9 | 145.6 | 111.7 | 144.2 | 139.8 | 89.6 | 104.3 | 111.1 | 80.9 | 68.1 | 70.9 | 93.8 | 99.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,136.3 | 6,944.3 | 6,771.1 | 6,821.8 | 6,038.6 | 5,022.3 | 4,695.6 | 4,495.4 | 4,508.4 | 4,092.1 | 4,026.4 | 3,635.4 | 3,427.3 | 3,025.2 | 2,773.0 | 2,736.8 | 2,432.9 | - | - |
| 443.3 |
| 361.3 |
| - |
| - |
| Short Term Debt | 162.4 | 236.0 | 131.6 | 143.8 | 153.0 | 149.0 | 144.5 | 114.6 | 123.8 | 35.2 | 76.8 | 5.0 | 61.4 | 0.0 | 59.4 | 150.1 | 88.9 | - | - |
| Deferred Revenue Current | 69.6 | 59.7 | 71.1 | 81.5 | 117.7 | 30.3 | 16.2 | 16.7 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 23.1 | 26.8 | 33.6 | 71.0 | 64.2 | 49.7 | 41.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 370.1 | 356.3 | 358.4 | 401.8 | 422.9 | 299.5 | 267.2 | 258.2 | 330.9 | 338.7 | 264.2 | 259.0 | 264.3 | 213.0 | 158.3 | 178.8 | 155.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,712.0 | 1,455.3 | 1,384.5 | 1,662.4 | 1,679.7 | 1,316.0 | 1,059.8 | 1,158.4 | 1,318.1 | 1,005.7 | 1,018.2 | 700.6 | 690.9 | 652.6 | 642.2 | 772.2 | 605.8 | - | - |
| 964.2 |
| 1,095.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 48.5 | 58.0 | 56.8 | 75.7 | 83.9 | 84.4 | 91.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 11.4 | 16.6 | 11.9 | 8.4 | 11.0 | 6.5 | 0.1 | 0.2 | 4.4 | 1.8 | 4.9 | 1.6 | 1.0 | 10.1 | 6.5 | 2.8 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | 39.9 | 33.7 | 19.2 | 31.3 | 22.4 | 30.1 | 21.0 | - | - | - |
| Other Non-Current Liabilities | 517.5 | 253.9 | 175.8 | 201.8 | 196.9 | 103.0 | 71.7 | 79.1 | 47.8 | 76.7 | 113.2 | 125.4 | 15.0 | 21.4 | 13.3 | 10.2 | 9.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,630.0 | 2,761.2 | 2,776.1 | 3,122.1 | 3,066.0 | 2,668.4 | 2,705.4 | 2,639.5 | 2,788.7 | 2,688.7 | 2,808.9 | 2,504.5 | 2,462.4 | 2,358.4 | 2,071.8 | 2,100.1 | 2,043.2 | - | - |
| 0.2 |
| - |
| - |
| Additional Paid In Capital | 2,054.1 | 2,031.6 | 2,008.2 | 1,996.3 | 1,977.1 | 1,953.4 | 1,927.7 | 1,909.4 | 1,903.4 | 1,895.1 | 1,883.6 | 1,878.8 | 1,812.5 | 1,614.1 | 1,611.2 | 1,504.9 | 1,500.2 | - | - |
| Retained Earnings | 2,627.0 | 2,335.1 | 2,159.8 | 1,874.6 | 1,163.9 | 562.5 | 234.1 | 113.2 | (13.9) | (303.6) | (467.7) | (517.0) | (647.3) | (756.6) | (798.5) | (890.3) | (1,122.2) | - | - |
| Accumulated Other Comprehensive Income | 16.8 | 7.5 | 16.4 | 16.7 | 20.0 | 27.3 | 19.1 | 23.8 | 22.5 | 6.3 | (2.1) | (32.9) | (0.3) | 11.2 | 10.8 | 15.5 | 5.0 | - | - |
| Treasury Stock | - | - | - | - | 219.1 | 217.7 | 217.5 | 216.2 | 216.0 | 214.5 | 213.8 | 213.0 | 211.4 | 211.0 | 130.6 | 0.3 | 0.0 | - | - |
| Minority Interest | 35.2 | 33.6 | 32.7 | 30.9 | 30.3 | 28.3 | 26.5 | 25.4 | 23.4 | 19.8 | 17.3 | 14.7 | 11.2 | 8.8 | 8.0 | 6.7 | 6.5 | - | - |
| Total Stockholders Equity | 4,471.1 | 4,149.5 | 3,962.3 | 3,668.8 | 2,942.3 | 2,325.7 | 1,963.7 | 1,830.5 | 1,696.3 | 1,383.6 | 1,200.3 | 1,116.2 | 953.7 | 658.0 | 693.3 | 630.0 | 383.2 | 243.2 | 661.6 |
| Total Equity | 4,506.3 | 4,183.2 | 3,995.0 | 3,699.7 | 2,972.5 | 2,354.0 | 1,990.2 | 1,855.9 | 1,719.7 | 1,429.5 | 1,217.5 | 1,129.4 | 963.8 | 666.8 | 701.2 | 636.7 | 636.7 | 243.2 | 661.6 |
| 1,184.2 |
| - |
| - |
| Net debt | (546.1) | (487.1) | (391.2) | (8.7) | 59.7 | 322.6 | 548.9 | 650.7 | 768.1 | 850.3 | 988.9 | 1,005.9 | 967.3 | 907.0 | 687.0 | 709.3 | 779.2 | - | - |
| Working Capital | 2,172.8 | 1,618.2 | 1,811.3 | 1,638.8 | 1,176.8 | 816.9 | 941.7 | 512.8 | 325.9 | 404.0 | 299.3 | 497.4 | 541.5 | 438.8 | 354.6 | 289.9 | 327.1 | - | - |
| Book Value | 4,471.1 | 4,149.5 | 3,962.3 | 3,668.8 | 2,942.3 | 2,325.7 | 1,963.7 | 1,830.5 | 1,696.3 | 1,383.6 | 1,200.3 | 1,116.2 | 953.7 | 658.0 | 693.3 | 630.0 | 383.2 | 243.2 | 661.6 |
| Tangible Book Value | 4,453.1 | 4,131.6 | 3,942.3 | 3,647.2 | 2,917.8 | 2,298.4 | 1,937.8 | 1,804.8 | 1,671.2 | 1,359.5 | 1,176.9 | 1,116.2 | 950.6 | 653.2 | 684.9 | 616.5 | 373.2 | - | - |
| 733.9 |
| 854.8 |
| 826.7 |
| 545.6 |
| 724.8 |
| 650.3 |
| 698.0 |
| 566.7 |
| 783.2 |
| 941.4 |
| 894.9 |
| 598.8 |
| 551.4 |
| 1,055.4 |
| 681.6 |
| 547.7 |
| 380.3 |
| 495.2 |
| 596.4 |
| 519.4 |
| 657.6 |
| 614.0 |
| 549.5 |
| 549.8 |
| 499.3 |
| Restricted Cash | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.6 | 1.0 | 0.9 | 0.9 | 0.9 | 1.0 | 0.9 | 0.9 | 0.6 | 0.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 |
| Short Term Investments | 727.3 | 613.0 | 614.7 | 516.4 | 505.2 | 513.0 | 512.3 | 465.8 | 454.7 | 474.9 | 439.0 | 399.2 | 341.8 | 282.0 | 308.1 | 375.1 | 307.0 | 251.5 | 244.5 | 160.9 | 163.7 | 133.8 | 356.2 | 310.6 | 58.3 | 6.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,848.5 | 1,991.4 | 2,110.4 | 2,043.8 | 1,562.7 | 1,646.5 | 1,471.5 | 1,545.5 | 1,572.7 | 1,594.7 | 1,174.7 | 1,204.1 | 1,251.6 | 1,241.0 | 932.1 | 1,109.1 | 1,161.8 | 1,078.3 | 790.1 | 885.7 | 814.0 | 831.8 | 922.9 | 1,093.9 | 999.7 | 901.3 | 598.8 | 551.4 | 1,055.4 | 681.6 | 547.7 | 380.3 | 495.2 | 596.4 | 519.4 | 657.6 | 614.0 | 549.5 | 549.8 | 499.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,287.9 | 1,354.8 | 1,399.4 | 1,125.6 | 1,052.9 | 1,055.0 | 1,351.8 | 1,147.9 | 1,094.0 | 1,149.5 | 1,411.4 | 1,198.6 | 1,165.2 | 1,365.5 | 1,550.5 | 1,169.0 | 1,201.0 | 1,258.8 | 1,289.6 | 1,064.6 | 950.0 | 962.6 | 990.6 | 898.7 | 880.6 | 850.8 | 803.1 | 702.5 | 684.9 | 724.5 | 797.7 | 795.8 | 735.0 | 798.3 | 691.7 | 604.4 | 545.8 | 563.1 | 631.0 | 579.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 494.6 | 437.8 | 399.9 | 375.2 | 326.2 | 310.9 | 349.5 | 379.3 | 331.1 | 393.1 | 477.9 | 534.5 | 568.6 | 629.6 | 669.3 | 637.0 | 516.4 | 485.0 | 445.9 | 374.1 | 307.5 | 297.3 | 299.8 | 306.9 | 238.2 | 220.6 | 216.7 | 217.6 | 227.5 | 230.6 | 228.1 | 243.0 | 228.6 | 213.6 | 314.2 | 295.8 | 267.2 | 268.0 | 272.6 | 251.6 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 120.4 | 100.8 | 98.4 | 80.0 | 49.3 | 61.0 | 71.5 | 64.2 | 47.3 | 58.5 | 61.6 | 61.9 | 48.2 | 65.1 | 49.2 | 48.8 | 59.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,751.6 | 3,884.8 | 4,008.1 | 3,624.6 | 2,991.1 | 3,073.5 | 3,244.3 | 3,136.8 | 3,045.0 | 3,195.8 | 3,125.6 | 2,999.0 | 3,033.6 | 3,301.2 | 3,201.1 | 2,963.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,371.6 | 7,336.2 | 7,280.2 | 7,270.6 | 7,235.4 | 7,160.8 | 7,037.8 | 6,896.0 | 6,812.6 | 6,657.6 | 6,482.8 | 6,427.4 | 6,405.0 | 6,308.1 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 17.8 | 18.0 | 19.1 | 19.6 | 18.8 | 17.9 | 19.6 | 17.5 | 18.6 | 20.0 | 18.9 | 19.6 | 21.2 | 21.5 | 19.5 | 20.8 | 23.2 | 24.5 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 90.3 | 93.4 | 101.0 | 98.4 | 104.2 | 109.7 | 114.1 | 105.5 | 106.9 | 117.0 | 129.5 | 146.1 | 152.7 | 171.2 | 168.8 | 168.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 220.4 | 201.5 | 165.5 | 160.2 | 164.4 | 166.3 | 111.4 | 123.9 | 146.3 | 138.1 | 135.4 | 160.5 | 185.5 | 188.9 | 214.2 | 173.9 | 139.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,298.6 | 8,136.3 | 8,187.5 | 7,705.6 | 6,921.2 | 6,944.3 | 7,029.1 | 6,865.6 | 6,685.1 | 6,771.1 | 6,734.8 | 6,638.2 | 6,581.8 | 6,821.8 | 6,693.9 | 6,390.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 832.1 | 912.8 | 925.3 | 760.1 | 608.5 | 712.9 | 811.9 | 734.8 | 618.4 | 754.5 | 827.9 | 701.6 | 666.6 | 899.2 | 927.5 | 859.5 | 753.3 | 828.7 | 815.9 | 710.3 | 603.0 | 636.4 | 612.0 | 583.3 | 562.6 | 571.1 | 477.9 | 459.5 | 459.4 | 530.4 | 548.9 | 553.5 | 527.9 | 569.1 | 562.3 | 477.2 | 453.7 | 487.4 | 517.7 | 465.1 |
| Short Term Debt | 157.0 | 162.4 | 547.4 | 374.9 | 236.5 | 236.0 | 207.6 | 154.4 | 113.0 | 131.6 | 149.9 | 156.0 | 137.5 | 143.8 | 123.5 | 128.0 | 156.7 | 153.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 81.8 | 69.6 | 56.2 | 55.0 | 67.6 | 59.7 | 58.8 | 63.6 | 67.4 | 71.1 | 81.8 | 75.9 | 80.6 | 81.5 | 80.7 | 92.4 | 112.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 23.6 | 23.1 | 24.7 | 24.9 | 25.6 | 26.8 | 27.7 | 24.0 | 27.1 | 33.6 | 43.8 | 54.0 | 64.2 | 71.0 | 69.2 | 68.1 | ||||||||||||||||||||||||
| Accrued Expenses | 365.3 | 370.1 | 395.3 | 344.1 | 332.7 | 356.3 | 315.3 | 318.8 | 310.0 | 358.4 | 346.9 | 354.5 | 361.2 | 401.8 | 381.0 | 385.1 | 374.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,866.8 | 1,712.0 | 2,261.0 | 1,915.7 | 1,454.0 | 1,455.3 | 1,572.8 | 1,506.6 | 1,303.2 | 1,384.5 | 1,602.1 | 1,576.5 | 1,457.5 | 1,662.4 | 1,789.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,257.2 | 1,282.8 | 1,264.5 | 1,198.2 | 912.9 | 923.4 | 894.0 | 949.3 | 1,038.3 | 1,071.8 | 947.2 | 975.5 | 1,060.0 | 1,088.5 | 1,001.5 | 981.2 | 1,087.4 | 985.0 | 884.2 | 916.4 | 952.4 | 1,005.3 | 1,182.6 | 1,396.4 | 1,371.5 | 1,305.8 | 1,195.0 | 1,109.9 | 1,215.3 | 1,217.7 | 1,268.0 | 1,214.5 | 1,240.1 | 1,240.6 | 1,243.7 | 1,220.2 | 1,450.7 | 1,364.6 | 1,473.2 | 1,465.5 |
| Operating Lease Liabilities Non-Current | 44.2 | 48.5 | 54.4 | 51.6 | 54.5 | 58.0 | 62.3 | 54.6 | 52.9 | 56.8 | 59.0 | 66.0 | 63.3 | 75.7 | 73.8 | 75.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 493.4 | 517.5 | 181.6 | 226.2 | 235.9 | 253.9 | 215.1 | 193.3 | 180.3 | 175.8 | 160.1 | 169.0 | 182.4 | 201.8 | 206.4 | 211.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,729.5 | 3,630.0 | 3,844.5 | 3,473.6 | 2,730.7 | 2,761.2 | 2,831.8 | 2,782.2 | 2,654.5 | 2,776.1 | 2,856.8 | 2,875.3 | 2,854.6 | 3,122.1 | 3,175.1 | 3,163.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | 2,060.6 | 2,054.1 | 2,047.0 | 2,041.5 | 2,036.6 | 2,031.6 | 2,028.0 | 2,022.5 | 2,014.8 | 2,008.2 | 2,005.0 | 2,005.1 | 2,001.6 | 1,996.3 | 1,991.0 | 1,986.0 | ||||||||||||||||||||||||
| Retained Earnings | 2,689.7 | 2,627.0 | 2,475.9 | 2,369.8 | 2,335.8 | 2,335.1 | 2,349.9 | 2,246.8 | 2,199.3 | 2,159.8 | 2,061.6 | 1,947.4 | 1,901.6 | 1,874.6 | 1,728.7 | 1,434.9 | 1,322.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 15.3 | 16.8 | 11.9 | 12.3 | 10.0 | 7.5 | 10.2 | 4.2 | 6.9 | 16.4 | 1.8 | 1.4 | 15.1 | 16.7 | (13.6) | (5.7) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 219.1 | 219.1 | ||||||||||||||||||||||
| Minority Interest | 35.6 | 35.2 | 34.6 | 34.7 | 34.2 | 33.6 | 33.6 | 33.7 | 33.5 | 32.7 | 31.4 | 30.7 | 30.7 | 30.9 | 31.5 | 31.3 | 30.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 4,533.5 | 4,471.1 | 4,308.4 | 4,197.4 | 4,156.4 | 4,149.5 | 4,163.6 | 4,049.7 | 3,997.1 | 3,962.3 | 3,846.7 | 3,732.2 | 3,696.5 | 3,668.8 | 3,487.3 | 3,196.3 | ||||||||||||||||||||||||
| Total Equity | 4,569.1 | 4,506.3 | 4,342.9 | 4,232.1 | 4,190.6 | 4,183.2 | 4,197.3 | 4,083.3 | 4,030.6 | 3,995.0 | 3,878.1 | 3,762.9 | 3,727.2 | 3,699.7 | 3,518.8 | 3,227.6 | 3,126.8 | 2,972.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,414.2 | 1,445.2 | 1,811.9 | 1,573.0 | 1,149.3 | 1,159.5 | 1,101.6 | 1,103.7 | 1,151.3 | 1,203.5 | 1,097.1 | 1,131.5 | 1,197.5 | 1,232.3 | 1,125.1 | 1,109.2 | 1,244.1 | 1,138.0 | 1,024.6 | 1,051.3 | 1,087.8 | 1,154.3 | 1,319.1 | 1,545.3 | 1,513.0 | 1,450.2 | 1,298.0 | 1,308.2 | 1,854.0 | 1,332.3 | 1,365.6 | 1,329.6 | 1,345.6 | 1,364.4 | 1,361.7 | 1,533.2 | 1,487.7 | 1,399.8 | 1,504.0 | 1,561.7 |
| Net debt | (434.3) | (546.1) | (298.4) | (470.8) | (413.4) | (487.1) | (369.9) | (441.7) | (421.4) | (391.2) | (77.6) | (72.6) | (54.2) | (8.7) | 192.9 | 0.2 | 82.3 | 59.7 | ||||||||||||||||||||||
| Working Capital | 1,884.8 | 2,172.8 | 1,747.1 | 1,709.0 | 1,537.1 | 1,618.2 | 1,671.5 | 1,630.2 | 1,741.8 | 1,811.3 | 1,523.6 | 1,422.6 | 1,576.1 | 1,638.8 | 1,412.0 | 1,178.9 | 1,316.4 | |||||||||||||||||||||||
| Book Value | 4,533.5 | 4,471.1 | 4,308.4 | 4,197.4 | 4,156.4 | 4,149.5 | 4,163.6 | 4,049.7 | 3,997.1 | 3,962.3 | 3,846.7 | 3,732.2 | 3,696.5 | 3,668.8 | 3,487.3 | 3,196.3 | 3,096.1 | 2,942.3 | ||||||||||||||||||||||
| Tangible Book Value | 4,515.7 | 4,453.1 | 4,289.3 | 4,177.8 | 4,137.6 | 4,131.6 | 4,144.0 | 4,032.1 | 3,978.5 | 3,942.3 | 3,827.8 | 3,712.6 | 3,675.2 | 3,647.2 | 3,467.9 | 3,175.5 | 3,072.9 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.6 |
| 48.6 |
| 45.7 |
| 41.6 |
| 40.2 |
| 54.3 |
| 41.4 |
| 34.6 |
| 28.3 |
| 41.9 |
| 39.0 |
| 32.5 |
| 32.0 |
| 35.2 |
| 37.1 |
| 30.8 |
| 33.7 |
| 39.1 |
| 36.9 |
| 65.7 |
| 27.1 |
| 31.6 |
| 29.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,939.6 |
| 2,856.6 |
| 2,575.1 |
| 2,371.0 |
| 2,114.1 |
| 2,132.9 |
| 2,268.6 |
| 2,341.8 |
| 2,153.7 |
| 2,001.5 |
| 1,663.0 |
| 1,513.1 |
| 2,002.9 |
| 1,671.2 |
| 1,611.2 |
| 1,458.2 |
| 1,491.6 |
| 1,644.0 |
| 1,566.5 |
| 1,596.6 |
| 1,494.7 |
| 1,409.7 |
| 1,487.0 |
| 1,362.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,905.6 |
| 4,820.7 |
| 4,716.0 |
| 4,620.2 |
| 4,521.4 |
| 4,405.9 |
| 4,309.9 |
| 4,200.9 |
| 4,105.9 |
| 4,011.7 |
| 3,931.1 |
| 3,862.8 |
| 3,785.5 |
| 3,683.0 |
| - |
| 2,901.6 |
| 2,873.6 |
| 2,623.5 |
| 2,566.0 |
| 2,560.2 |
| 2,472.0 |
| 2,367.7 |
| 2,404.9 |
| 2,466.1 |
| 2,515.5 |
| 2,564.2 |
| 2,650.4 |
| 2,714.1 |
| 2,755.0 |
| 2,727.9 |
| 2,695.1 |
| 2,706.7 |
| 2,645.8 |
| 2,551.7 |
| 2,564.6 |
| 2,619.5 |
| 2,625.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.4 |
| 25.4 |
| 25.5 |
| 27.3 |
| 26.7 |
| 26.1 |
| 26.2 |
| 26.0 |
| 26.1 |
| 26.2 |
| 25.4 |
| 25.7 |
| 24.8 |
| 25.5 |
| 26.5 |
| 25.0 |
| 25.1 |
| 25.2 |
| 25.2 |
| 24.1 |
| 27.9 |
| 27.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.9 |
| 159.7 |
| 146.2 |
| 144.5 |
| 141.2 |
| 147.2 |
| 149.7 |
| 146.0 |
| 148.0 |
| 148.5 |
| 141.5 |
| 132.8 |
| 123.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 122.9 |
| 118.7 |
| 149.7 |
| 145.6 |
| 145.6 |
| 128.3 |
| 126.4 |
| 112.7 |
| 111.7 |
| 106.4 |
| 118.8 |
| 128.7 |
| 144.2 |
| 141.4 |
| 139.6 |
| 142.0 |
| 139.8 |
| 109.8 |
| 112.3 |
| 102.5 |
| 89.6 |
| 102.5 |
| 103.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,225.8 |
| 6,038.6 |
| 5,770.4 |
| 5,567.8 |
| 5,053.5 |
| 5,022.3 |
| 5,136.6 |
| 5,115.4 |
| 4,811.6 |
| 4,695.6 |
| 4,405.9 |
| 4,309.3 |
| 4,847.2 |
| 4,495.4 |
| 4,495.5 |
| 4,381.7 |
| 4,391.7 |
| 4,508.4 |
| 4,412.3 |
| 4,384.1 |
| 4,178.3 |
| 4,092.1 |
| 4,241.1 |
| 4,120.8 |
| 140.4 |
| 134.9 |
| 135.4 |
| 149.0 |
| 136.5 |
| 148.9 |
| 141.5 |
| 144.5 |
| 103.0 |
| 198.2 |
| 638.7 |
| 114.6 |
| 97.6 |
| 115.1 |
| 105.5 |
| 123.8 |
| 118.0 |
| 313.0 |
| 36.9 |
| 35.2 |
| 30.8 |
| 96.2 |
| 117.7 |
| 61.6 |
| 56.0 |
| 34.9 |
| 30.3 |
| 27.0 |
| 15.0 |
| 13.9 |
| 16.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.2 |
| 64.2 |
| 56.1 |
| 52.8 |
| 50.3 |
| 49.7 |
| 47.3 |
| 43.3 |
| 42.1 |
| 41.0 |
| 39.1 |
| 33.9 |
| 29.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 422.9 |
| 389.1 |
| 374.0 |
| 304.6 |
| 349.2 |
| 298.7 |
| 291.3 |
| 236.5 |
| 267.2 |
| 253.9 |
| 246.6 |
| 245.8 |
| 258.2 |
| 271.1 |
| 254.3 |
| 311.4 |
| 330.9 |
| 385.7 |
| 348.9 |
| 338.7 |
| 338.7 |
| 346.6 |
| 300.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,785.0 |
| 1,623.1 |
| 1,679.7 |
| 1,739.0 |
| 1,679.7 |
| 1,316.9 |
| 1,316.0 |
| 1,375.4 |
| 1,282.8 |
| 1,047.7 |
| 1,059.8 |
| 992.3 |
| 1,038.9 |
| 1,467.6 |
| 1,158.4 |
| 1,171.3 |
| 1,161.7 |
| 1,168.1 |
| 1,318.1 |
| 1,355.7 |
| 1,388.1 |
| 1,039.1 |
| 1,005.7 |
| 1,075.0 |
| 1,036.8 |
| 86.3 |
| 83.9 |
| 77.0 |
| 78.5 |
| 77.7 |
| 84.4 |
| 88.3 |
| 87.2 |
| 89.7 |
| 91.1 |
| 85.1 |
| 80.0 |
| 73.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 186.0 |
| 196.9 |
| 165.0 |
| 163.4 |
| 98.2 |
| 103.0 |
| 91.7 |
| 66.6 |
| 65.9 |
| 71.7 |
| 67.4 |
| 74.3 |
| 76.0 |
| 79.1 |
| 54.4 |
| 51.3 |
| 45.2 |
| 47.8 |
| 50.9 |
| 60.8 |
| 67.2 |
| 76.7 |
| 86.3 |
| 92.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,099.0 |
| 3,066.0 |
| 3,010.8 |
| 2,984.7 |
| 2,591.2 |
| 2,668.4 |
| 2,913.9 |
| 2,998.5 |
| 2,753.0 |
| 2,705.4 |
| 2,518.3 |
| 2,478.1 |
| 3,014.6 |
| 2,639.5 |
| 2,673.6 |
| 2,611.5 |
| 2,644.6 |
| 2,788.7 |
| 2,829.4 |
| 2,857.2 |
| 2,769.4 |
| 2,688.7 |
| 2,901.1 |
| 2,850.8 |
| 1,982.1 |
| 1,977.1 |
| 1,973.2 |
| 1,968.3 |
| 1,964.3 |
| 1,953.4 |
| 1,943.1 |
| 1,934.0 |
| 1,931.1 |
| 1,927.7 |
| 1,915.5 |
| 1,913.1 |
| 1,911.2 |
| 1,909.4 |
| 1,908.2 |
| 1,906.9 |
| 1,905.7 |
| 1,903.4 |
| 1,901.4 |
| 1,900.0 |
| 1,896.3 |
| 1,895.1 |
| 1,888.6 |
| 1,885.3 |
| 1,163.9 |
| 959.6 |
| 788.6 |
| 672.5 |
| 562.5 |
| 445.5 |
| 353.4 |
| 298.0 |
| 234.1 |
| 134.9 |
| 80.9 |
| 90.3 |
| 113.2 |
| 84.9 |
| 28.2 |
| (4.4) |
| (13.9) |
| (143.6) |
| (198.1) |
| (313.6) |
| (303.6) |
| (403.8) |
| (463.9) |
| 10.5 |
| 20.0 |
| 15.9 |
| 16.1 |
| 15.8 |
| 27.3 |
| 23.3 |
| 19.3 |
| 19.7 |
| 19.1 |
| 27.2 |
| 27.3 |
| 21.5 |
| 23.8 |
| 19.7 |
| 26.4 |
| 37.6 |
| 22.5 |
| 18.3 |
| 19.3 |
| 20.1 |
| 6.3 |
| 50.1 |
| 44.2 |
| 219.1 |
| 219.1 |
| 219.1 |
| 217.7 |
| 217.7 |
| 217.6 |
| 217.5 |
| 217.5 |
| 216.3 |
| 216.3 |
| 216.2 |
| 216.2 |
| 216.1 |
| 216.1 |
| 216.0 |
| 216.0 |
| 215.9 |
| 215.9 |
| 214.7 |
| 214.5 |
| 214.2 |
| 214.0 |
| 30.3 |
| 29.7 |
| 28.8 |
| 28.3 |
| 28.3 |
| 28.1 |
| 27.5 |
| 27.1 |
| 26.5 |
| 26.0 |
| 25.9 |
| 25.6 |
| 25.4 |
| 24.9 |
| 24.4 |
| 23.9 |
| 23.4 |
| 22.4 |
| 21.4 |
| 20.5 |
| 19.8 |
| 19.0 |
| 18.1 |
| 3,096.1 |
| 2,942.3 |
| 2,730.0 |
| 2,554.2 |
| 2,433.9 |
| 2,325.7 |
| 2,194.6 |
| 2,089.4 |
| 2,031.5 |
| 1,963.7 |
| 1,861.6 |
| 1,805.3 |
| 1,807.0 |
| 1,830.5 |
| 1,796.9 |
| 1,745.8 |
| 1,723.1 |
| 1,696.3 |
| 1,560.4 |
| 1,505.6 |
| 1,388.4 |
| 1,383.6 |
| 1,321.0 |
| 1,251.9 |
| 2,759.7 |
| 2,583.1 |
| 2,462.2 |
| 2,354.0 |
| 2,222.7 |
| 2,116.9 |
| 2,058.6 |
| 1,990.2 |
| 1,887.6 |
| 1,831.2 |
| 1,832.6 |
| 1,855.9 |
| 1,821.8 |
| 1,770.2 |
| 1,747.1 |
| 1,719.7 |
| 1,612.5 |
| 1,551.8 |
| 1,430.2 |
| 1,429.5 |
| 1,340.1 |
| 1,270.0 |
| 234.6 |
| 165.6 |
| 273.8 |
| 322.6 |
| 396.2 |
| 451.4 |
| 513.3 |
| 548.9 |
| 699.2 |
| 756.7 |
| 798.6 |
| 650.7 |
| 818.0 |
| 949.3 |
| 850.4 |
| 768.1 |
| 842.2 |
| 875.6 |
| 873.7 |
| 850.3 |
| 954.2 |
| 1,062.4 |
| 1,176.8 |
| 836.1 |
| 691.4 |
| 797.2 |
| 816.9 |
| 893.2 |
| 1,059.0 |
| 1,106.0 |
| 941.7 |
| 670.7 |
| 474.2 |
| 535.3 |
| 512.8 |
| 439.9 |
| 296.5 |
| 323.5 |
| 325.9 |
| 210.7 |
| 208.5 |
| 455.6 |
| 404.0 |
| 412.1 |
| 325.7 |
| 2,730.0 |
| 2,554.2 |
| 2,433.9 |
| 2,325.7 |
| 2,194.6 |
| 2,089.4 |
| 2,031.5 |
| 1,963.7 |
| 1,861.6 |
| 1,805.3 |
| 1,807.0 |
| 1,830.5 |
| 1,796.9 |
| 1,745.8 |
| 1,723.1 |
| 1,696.3 |
| 1,560.4 |
| 1,505.6 |
| 1,388.4 |
| 1,383.6 |
| 1,321.0 |
| 1,251.9 |
| 2,917.8 |
| 2,704.7 |
| 2,528.9 |
| 2,408.4 |
| 2,298.4 |
| 2,167.9 |
| 2,063.3 |
| 2,005.3 |
| 1,937.8 |
| 1,835.5 |
| 1,779.2 |
| 1,781.6 |
| 1,804.8 |
| 1,772.1 |
| 1,720.3 |
| 1,696.6 |
| 1,671.2 |
| 1,535.4 |
| 1,480.4 |
| 1,363.2 |
| 1,359.5 |
| 1,293.1 |
| 1,224.5 |