| (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 | 1,725.9 | 1,395.3 | 1,176.6 | 972.0 | 710.3 | 620.9 | 311.0 | 343.4 | 614.3 | 183.5 | 181.9 | 176.2 | 255.5 | 201.7 | 182.9 | 183.0 | 143.0 | ||
| Restricted Cash | 541.0 | 445.1 | 507.0 | 438.5 | 376.4 | 322.0 | 158.0 | 136.1 | 112.6 | 55.5 | 16.4 | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,725.9 | 1,395.3 | 1,176.6 | 972.0 | 710.3 | 620.9 | 311.0 | 343.4 | 614.3 | 183.5 | 181.9 | 176.2 | 255.5 | 201.7 | 182.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 766.0 | 733.5 | 779.0 | 862.2 | 701.8 | 679.1 | 635.6 | 599.5 | 642.3 | 501.1 | 478.1 | 530.5 | 622.2 | 612.3 | 550.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 3,016.7 | 2,615.9 | 2,633.4 | 2,396.7 | 2,287.3 | 2,213.8 | 2,025.9 | 1,868.6 | 1,806.9 | 1,558.5 | 1,555.5 | 1,746.4 | 1,856.7 | 1,820.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 319.3 | 316.6 | 249.7 | 296.5 | 211.2 | 206.0 | 184.5 | 174.6 | 174.6 | 139.3 | 155.3 | 168.6 | 185.6 | 172.8 | 159.5 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 3,810.1 | 3,605.2 | 3,262.5 | 3,273.2 | 2,841.7 | 2,334.2 | 1,554.8 | 1,471.6 | 1,139.6 | 247.6 | 358.1 | 373.1 | 330.5 | 335.6 | 335.3 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 41.1 | 42.9 | 44.5 | 46.3 | 47.4 | 49.5 | 50.1 | 49.7 | 50.5 | 50.0 | 48.9 | 48.6 | 48.4 | 47.8 | 46.9 | 46.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 3,973.2 | 3,746.9 | 3,379.6 | 3,355.6 | 2,956.9 | 2,471.5 | 1,629.3 | 1,525.1 | 1,191.5 | 280.4 | 397.9 | 407.2 | 355.1 | 362.6 | 364.0 | 352.7 | |||
| (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 | 1,547.3 | 1,725.9 | 1,340.3 | 1,376.8 | 1,226.2 | 1,395.3 | 1,226.3 | 1,189.2 | 1,122.7 | 1,176.6 | 933.5 | 890.1 | 816.6 | 972.0 | 1,019.0 | |||||||||||||||||||||||||
| 250.9 |
| 196.4 |
| - |
| - |
| - |
| 183.0 |
| 143.0 |
| 250.9 |
| 196.4 |
| 525.1 |
| 427.6 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 296.1 | 314.0 | 325.7 | 324.7 | 211.0 | 192.8 | 128.0 | 127.5 | 119.0 | 103.6 | 101.3 | 129.0 | 153.0 | 122.1 | 134.1 | 121.0 | 81.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 32.9 | 34.9 | 43.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,329.0 | 2,887.9 | 2,788.3 | 2,597.4 | 1,999.5 | 1,814.8 | 1,232.6 | 1,206.5 | 1,488.2 | 843.7 | 777.7 | 907.6 | 1,102.7 | 995.5 | 933.9 | 877.4 | 690.1 | - | - |
| 1,671.6 |
| 1,529.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,886.2 | 1,633.2 | 1,620.1 | 1,461.4 | 1,421.7 | 1,375.6 | 1,262.6 | 1,169.2 | 1,166.0 | 1,027.5 | 1,006.5 | 1,076.9 | 1,098.0 | 1,026.2 | 922.4 | 830.5 | - | - | - |
| Property,Plant & Equipment Net | 1,130.5 | 982.7 | 1,013.3 | 935.3 | 865.6 | 838.2 | 763.3 | 699.4 | 640.9 | 531.0 | 549.0 | 669.5 | 758.7 | 793.8 | 749.2 | 698.9 | 549.5 | - | - |
| Long Term Investments | 19.1 | 31.3 | 16.9 | 39.3 | 24.1 | 24.8 | 12.0 | 3.8 | 4.1 | 4.1 | 3.5 | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 4.8 | 4.9 | 5.0 | 4.9 | 4.0 | 3.5 | 4.9 | 2.7 | 15.8 | 15.6 | 12.8 | 11.5 | - | - | - |
| Goodwill | 1,515.3 | 1,434.9 | 1,473.8 | 1,450.9 | 1,411.7 | 1,219.2 | 784.6 | 678.6 | 453.7 | 186.2 | 185.3 | 215.7 | 240.2 | 243.8 | 231.4 | 244.3 | 213.7 | - | - |
| Intangible Assets | 385.2 | 422.3 | 488.3 | 535.5 | 491.2 | 426.1 | 272.5 | 228.9 | 105.7 | 19.1 | 28.5 | 39.8 | 46.3 | 56.1 | 63.8 | 83.2 | 69.4 | - | - |
| Operating Lease Right Of Use Assets | 388.7 | 354.9 | 337.7 | 314.5 | 299.1 | 322.0 | 270.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 237.3 | 239.2 | 231.8 | 246.2 | 239.4 | 314.9 | 273.5 | 236.5 | 226.2 | 327.9 | 329.8 | 289.5 | 251.7 | 385.3 | 350.8 | 276.0 | 254.1 | - | - |
| Other Non-Current Assets | 353.2 | 301.2 | 268.6 | 286.2 | 260.2 | 200.4 | 167.0 | 186.1 | 144.9 | 86.9 | 76.4 | 69.9 | 98.4 | 79.4 | 77.1 | 90.7 | 103.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,339.2 | 6,623.1 | 6,601.8 | 6,366.0 | 5,566.7 | 5,135.6 | 3,763.8 | 3,236.0 | 3,059.6 | 1,994.8 | 1,946.7 | 2,192.0 | 2,497.4 | 2,553.9 | 2,406.2 | 2,270.5 | 1,879.8 | - | - |
| 141.5 |
| 127.2 |
| - |
| - |
| Short Term Debt | 163.1 | 141.7 | 117.1 | 82.4 | 115.2 | 137.3 | 74.5 | 53.5 | 51.9 | 32.8 | 39.8 | 34.1 | 24.6 | 27.0 | 28.7 | 29.0 | 16.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 92.2 | 78.2 | 79.5 | 74.7 | 77.3 | 77.2 | 65.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,180.2 | 1,058.1 | 1,126.9 | 1,019.4 | 877.3 | 779.2 | 628.4 | 502.1 | 488.5 | 385.7 | 401.2 | 466.3 | 507.5 | 516.5 | 488.5 | 469.0 | 369.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,197.9 | 1,898.4 | 1,944.1 | 1,674.8 | 1,429.0 | 1,336.2 | 1,002.0 | 849.4 | 834.9 | 753.8 | 641.8 | 728.4 | 798.6 | 743.0 | 702.1 | 676.0 | 520.3 | - | - |
| 323.7 |
| 172.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 310.2 | 278.6 | 265.8 | 249.9 | 241.8 | 267.2 | 218.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 66.5 | 62.8 | 56.5 | 67.8 | 49.2 | 42.7 | 21.2 | 16.7 | 25.1 | 7.6 | 8.1 | 10.8 | 18.0 | 18.7 | 23.0 | 30.6 | 30.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 279.0 | 231.6 | 244.6 | 224.6 | 210.9 | 251.0 | 183.1 | 168.7 | 150.2 | 136.1 | 129.5 | 129.8 | 170.6 | 177.4 | 178.4 | 171.7 | 170.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,931.9 | 6,310.6 | 6,081.6 | 5,795.8 | 5,314.1 | 4,933.1 | 3,556.2 | 3,069.4 | 2,721.4 | 1,640.0 | 1,616.1 | 1,718.2 | 1,718.5 | 1,977.1 | 1,923.8 | 1,687.4 | 1,284.0 | - | - |
| 47.9 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 270.1 | 285.4 | 333.0 | 417.2 | 312.9 | 407.5 | 457.4 | 429.1 | 564.9 | 576.0 | 561.3 | 592.9 | 696.4 | 659.1 | 589.5 | 537.5 | 514.8 | - | - |
| Accumulated Other Comprehensive Income | (665.6) | (804.1) | (656.0) | (700.5) | (907.9) | (1,000.0) | (979.0) | (953.3) | (926.6) | (907.0) | (891.9) | (792.0) | (617.3) | (773.4) | (787.9) | (610.3) | (578.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 129.6 | 127.6 | 122.8 | 123.1 | 129.6 | 73.7 | 15.8 | 12.9 | 20.8 | 17.7 | 12.7 | 39.8 | 85.6 | 75.0 | 74.4 | 66.9 | 60.9 | - | - |
| Total Stockholders Equity | 277.7 | 184.9 | 397.4 | 447.1 | 123.0 | 128.8 | 191.8 | 153.7 | 317.4 | 337.1 | 317.9 | 434.0 | 693.9 | 501.8 | 408.0 | 516.2 | 534.9 | 305.3 | 1,114.5 |
| Total Equity | 407.3 | 312.5 | 520.2 | 570.2 | 252.6 | 202.5 | 207.6 | 166.6 | 338.2 | 354.8 | 330.6 | 473.8 | 779.5 | 576.8 | 482.4 | 583.1 | 595.8 | 305.3 | 1,114.5 |
| 188.4 |
| - |
| - |
| Net debt | 2,247.3 | 2,351.6 | 2,203.0 | 2,383.6 | 2,246.6 | 1,850.6 | 1,318.3 | 1,181.7 | 577.2 | 96.9 | 216.0 | 231.0 | 99.6 | 160.9 | 181.1 | 169.7 | 45.4 | - | - |
| Working Capital | 1,131.1 | 989.5 | 844.2 | 922.6 | 570.5 | 478.6 | 230.6 | 357.1 | 653.3 | 89.9 | 135.9 | 179.2 | 304.1 | 252.5 | 231.8 | 201.4 | 169.8 | - | - |
| Book Value | 277.7 | 184.9 | 397.4 | 447.1 | 123.0 | 128.8 | 191.8 | 153.7 | 317.4 | 337.1 | 317.9 | 434.0 | 693.9 | 501.8 | 408.0 | 516.2 | 534.9 | 305.3 | 1,114.5 |
| Tangible Book Value | (1,622.8) | (1,672.3) | (1,564.7) | (1,539.3) | (1,779.9) | (1,516.5) | (865.3) | (753.8) | (242.0) | 131.8 | 104.1 | 178.5 | 407.4 | 201.9 | 112.8 | 188.7 | 251.8 | - | - |
| 743.3 |
| 733.0 |
| 710.3 |
| 700.8 |
| 661.6 |
| 598.1 |
| 620.9 |
| 592.4 |
| 531.3 |
| 274.4 |
| 311.0 |
| 337.0 |
| 304.9 |
| 283.2 |
| 343.4 |
| 314.2 |
| 548.5 |
| 562.2 |
| 614.3 |
| 241.8 |
| 207.1 |
| 218.7 |
| 183.5 |
| 191.5 |
| 169.6 |
| Restricted Cash | 548.2 | 541.0 | 461.6 | 525.3 | 414.1 | 445.1 | 412.5 | 428.8 | 557.9 | 507.0 | 387.0 | 433.5 | 401.8 | 438.5 | 329.9 | 358.6 | 313.2 | 376.4 | 321.7 | 279.8 | 274.2 | 322.0 | 203.0 | 171.5 | 237.7 | 158.0 | 89.2 | 105.8 | 97.1 | 136.1 | 92.7 | 101.6 | 159.4 | 112.6 | 85.7 | 87.7 | 70.2 | 55.5 | 46.8 | 50.7 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,547.3 | 1,725.9 | 1,340.3 | 1,376.8 | 1,226.2 | 1,395.3 | 1,226.3 | 1,189.2 | 1,122.7 | 1,176.6 | 933.5 | 890.1 | 816.6 | 972.0 | 1,019.0 | 743.3 | 733.0 | 710.3 | 700.8 | 661.6 | 598.1 | 620.9 | 592.4 | 531.3 | 274.4 | 311.0 | 337.0 | 304.9 | 283.2 | 343.4 | 314.2 | 548.5 | 562.2 | 614.3 | 241.8 | 207.1 | 218.7 | 183.5 | 191.5 | 169.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 833.3 | 766.0 | 801.0 | 811.5 | 772.4 | 733.5 | 849.4 | 843.3 | 857.0 | 779.0 | 801.3 | 851.0 | 876.9 | 862.2 | 787.7 | 824.6 | 771.1 | 701.8 | 728.2 | 716.7 | 689.3 | 679.1 | 708.0 | 695.0 | 643.3 | 635.6 | 653.1 | 678.3 | 641.0 | 599.5 | 630.7 | 595.7 | 633.9 | 642.3 | 605.2 | 570.4 | 544.7 | 501.1 | 512.7 | 490.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 346.1 | 296.1 | 340.7 | 358.9 | 353.1 | 314.0 | 348.3 | 357.6 | 367.5 | 325.7 | 340.6 | 342.7 | 352.8 | 324.7 | 310.1 | 295.8 | 266.6 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,274.9 | 3,329.0 | 2,943.6 | 3,072.5 | 2,765.8 | 2,887.9 | 2,836.5 | 2,818.9 | 2,905.1 | 2,788.3 | 2,462.4 | 2,517.3 | 2,448.1 | 2,597.4 | 2,446.7 | 2,222.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,940.3 | 1,886.2 | 1,842.9 | 1,812.2 | 1,709.2 | 1,633.2 | 1,690.6 | 1,659.3 | 1,651.2 | 1,620.1 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,116.1 | 1,130.5 | 1,081.0 | 1,087.8 | 1,035.0 | 982.7 | 984.0 | 975.2 | 1,003.3 | 1,013.3 | 965.5 | 990.2 | 953.5 | 935.3 | 844.8 | 850.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,508.7 | 1,515.3 | 1,514.6 | 1,515.2 | 1,469.1 | 1,434.9 | 1,485.4 | 1,453.8 | 1,457.7 | 1,473.8 | 1,448.1 | 1,467.7 | 1,459.2 | 1,450.9 | 1,342.2 | 1,379.8 | 1,423.2 | 1,411.7 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 392.7 | 388.7 | 403.5 | 380.8 | 347.2 | 354.9 | 355.3 | 333.9 | 334.5 | 337.7 | 338.7 | 336.7 | 322.3 | 314.5 | 293.4 | 312.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 240.4 | 237.3 | 236.9 | 252.9 | 243.5 | 239.2 | 241.1 | 225.7 | 226.3 | 231.8 | 241.9 | 242.3 | 249.2 | 246.2 | 276.5 | 288.4 | 292.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 374.3 | 353.2 | 373.9 | 361.5 | 307.1 | 301.2 | 315.4 | 297.7 | 283.0 | 268.6 | 315.8 | 341.0 | 294.1 | 286.2 | 282.5 | 300.2 | 262.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,275.4 | 7,339.2 | 6,953.0 | 7,086.0 | 6,583.6 | 6,623.1 | 6,670.6 | 6,561.6 | 6,679.3 | 6,601.8 | 6,264.8 | 6,411.4 | 6,253.1 | 6,366.0 | 5,933.4 | 5,823.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 307.8 | 319.3 | 281.4 | 291.9 | 267.5 | 316.6 | 235.3 | 229.7 | 265.1 | 249.7 | 206.7 | 231.5 | 248.7 | 296.5 | 193.5 | 222.0 | 199.2 | 211.2 | 186.8 | 194.0 | 179.1 | 206.0 | 173.8 | 174.4 | 151.6 | 184.5 | 169.0 | 165.7 | 147.0 | 174.6 | 147.8 | 157.4 | 162.8 | 174.6 | 156.5 | 144.9 | 139.7 | 139.3 | 119.5 | 126.6 |
| Short Term Debt | 92.8 | 163.1 | 150.4 | 151.4 | 146.4 | 141.7 | 134.1 | 133.1 | 125.6 | 117.1 | 92.0 | 89.9 | 86.6 | 82.4 | 81.8 | 84.2 | 119.9 | 115.2 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 1,218.8 | 1,180.2 | 1,157.6 | 1,129.7 | 1,076.6 | 1,058.1 | 1,100.8 | 1,077.1 | 1,105.2 | 1,126.9 | 1,016.7 | 949.4 | 985.7 | 1,019.4 | 888.3 | 867.4 | 882.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,139.5 | 2,197.9 | 2,022.9 | 2,035.1 | 1,822.9 | 1,898.4 | 1,802.2 | 1,793.4 | 1,991.5 | 1,944.1 | 1,624.6 | 1,619.5 | 1,602.6 | 1,674.8 | 1,347.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,833.9 | 3,810.1 | 3,622.5 | 3,790.0 | 3,596.9 | 3,605.2 | 3,576.4 | 3,475.4 | 3,309.3 | 3,262.5 | 3,202.2 | 3,251.2 | 3,190.2 | 3,273.2 | 3,269.2 | 3,060.9 | 2,961.4 | 2,841.7 | 2,701.1 | 2,702.2 | 2,427.6 | 2,334.2 | 2,407.0 | 2,362.6 | 1,756.8 | 1,554.8 | 1,660.8 | 1,657.7 | 1,596.5 | 1,471.6 | 1,441.3 | 1,133.9 | 1,137.7 | 1,139.6 | 574.4 | 362.8 | 338.3 | 247.6 | 380.5 | 373.0 |
| Operating Lease Liabilities Non-Current | 310.6 | 310.2 | 328.0 | 312.6 | 284.7 | 278.6 | 279.4 | 259.8 | 262.8 | 265.8 | 269.7 | 269.0 | 257.3 | 249.9 | 240.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 62.6 | 66.5 | 62.9 | 62.5 | 63.1 | 62.8 | 59.5 | 59.3 | 57.9 | 56.5 | 59.6 | 61.2 | 63.2 | 67.8 | 47.6 | 47.8 | 48.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 270.4 | 279.0 | 264.6 | 247.9 | 249.5 | 231.6 | 246.6 | 227.1 | 236.8 | 244.6 | 226.8 | 239.1 | 233.4 | 224.6 | 206.1 | 200.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,882.3 | 6,931.9 | 6,556.5 | 6,700.9 | 6,254.6 | 6,310.6 | 6,262.5 | 6,115.0 | 6,159.4 | 6,081.6 | 5,680.5 | 5,747.2 | 5,648.1 | 5,795.8 | 5,614.2 | 5,456.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 41.2 | 41.1 | 41.6 | 41.8 | 42.7 | 42.9 | 43.7 | 44.2 | 44.6 | 44.5 | 45.3 | 46.4 | 46.4 | 46.3 | 46.7 | 47.2 | 47.6 | 47.4 | 49.1 | 49.8 | 49.7 | 49.5 | 49.4 | 50.5 | 50.5 | 50.1 | 50.0 | 50.0 | 49.9 | 49.7 | 50.6 | 51.0 | 50.9 | 50.5 | 50.5 | 50.4 | 50.4 | 50.0 | 49.9 | 49.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 265.6 | 270.1 | 260.2 | 254.2 | 290.3 | 285.4 | 322.1 | 354.0 | 354.0 | 333.0 | 397.8 | 431.4 | 410.7 | 417.2 | 399.2 | 408.8 | 374.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (664.2) | (665.6) | (670.1) | (677.2) | (766.5) | (804.1) | (753.7) | (744.0) | (669.0) | (656.0) | (660.6) | (631.4) | (664.7) | (700.5) | (920.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 131.1 | 129.6 | 128.0 | 130.5 | 123.2 | 127.6 | 131.0 | 126.1 | 123.5 | 122.8 | 121.5 | 122.9 | 126.2 | 123.1 | 116.5 | 126.2 | 129.8 | |||||||||||||||||||||||
| Total Stockholders Equity | 262.0 | 277.7 | 268.5 | 254.6 | 205.8 | 184.9 | 277.1 | 320.5 | 396.4 | 397.4 | 462.8 | 541.3 | 478.8 | 447.1 | 202.7 | 240.5 | 240.0 | |||||||||||||||||||||||
| Total Equity | 393.1 | 407.3 | 396.5 | 385.1 | 329.0 | 312.5 | 408.1 | 446.6 | 519.9 | 520.2 | 584.3 | 664.2 | 605.0 | 570.2 | 319.2 | 366.7 | 369.8 | 252.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,926.7 | 3,973.2 | 3,772.9 | 3,941.4 | 3,743.3 | 3,746.9 | 3,710.5 | 3,608.5 | 3,434.9 | 3,379.6 | 3,294.2 | 3,341.1 | 3,276.8 | 3,355.6 | 3,351.0 | 3,145.1 | 3,081.3 | 2,956.9 | 2,837.5 | 2,837.7 | 2,563.3 | 2,471.5 | 2,514.3 | 2,471.3 | 1,830.8 | 1,629.3 | 1,734.5 | 1,730.3 | 1,666.0 | 1,525.1 | 1,495.5 | 1,187.2 | 1,190.9 | 1,191.5 | 606.0 | 399.4 | 372.0 | 280.4 | 412.1 | 405.3 |
| Net debt | 2,379.4 | 2,247.3 | 2,432.6 | 2,564.6 | 2,517.1 | 2,351.6 | 2,484.2 | 2,419.3 | 2,312.2 | 2,203.0 | 2,360.7 | 2,451.0 | 2,460.2 | 2,383.6 | 2,332.0 | 2,401.8 | 2,348.3 | 2,246.6 | ||||||||||||||||||||||
| Working Capital | 1,135.4 | 1,131.1 | 920.7 | 1,037.4 | 942.9 | 989.5 | 1,034.3 | 1,025.5 | 913.6 | 844.2 | 837.8 | 897.8 | 845.5 | 922.6 | 1,098.8 | 850.5 | 719.4 | |||||||||||||||||||||||
| Book Value | 262.0 | 277.7 | 268.5 | 254.6 | 205.8 | 184.9 | 277.1 | 320.5 | 396.4 | 397.4 | 462.8 | 541.3 | 478.8 | 447.1 | 202.7 | 240.5 | 240.0 | 123.0 | ||||||||||||||||||||||
| Tangible Book Value | (1,246.7) | (1,237.6) | (1,246.1) | (1,260.6) | (1,263.3) | (1,250.0) | (1,208.3) | (1,133.3) | (1,061.3) | (1,076.4) | (985.3) | (926.4) | (980.4) | (1,003.8) | (1,139.5) | (1,139.3) | (1,183.2) | |||||||||||||||||||||||
| 211.0 |
| 212.1 |
| 231.4 |
| 215.1 |
| 192.8 |
| 201.5 |
| 277.3 |
| 183.6 |
| 128.0 |
| 166.8 |
| 155.6 |
| 133.0 |
| 127.5 |
| 136.6 |
| 151.6 |
| 151.8 |
| 119.0 |
| 208.6 |
| 150.1 |
| 135.2 |
| 103.6 |
| 115.1 |
| 119.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,083.9 |
| 1,999.5 |
| 1,962.8 |
| 1,889.5 |
| 1,776.7 |
| 1,814.8 |
| 1,704.9 |
| 1,675.1 |
| 1,339.0 |
| 1,232.6 |
| 1,246.1 |
| 1,244.6 |
| 1,154.3 |
| 1,206.5 |
| 1,174.2 |
| 1,397.4 |
| 1,507.3 |
| 1,488.2 |
| 1,141.3 |
| 1,015.3 |
| 968.8 |
| 843.7 |
| 866.1 |
| 829.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 870.1 |
| 865.6 |
| 844.9 |
| 865.1 |
| 813.6 |
| 838.2 |
| 812.1 |
| 813.6 |
| 704.1 |
| 763.3 |
| 718.1 |
| 712.7 |
| 698.1 |
| 699.4 |
| 694.2 |
| 627.4 |
| 659.7 |
| 640.9 |
| 613.9 |
| 583.6 |
| 556.5 |
| 531.0 |
| 534.6 |
| 539.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,426.6 |
| 1,445.8 |
| 1,301.5 |
| 1,219.2 |
| 1,184.4 |
| 1,114.0 |
| 794.4 |
| 784.6 |
| 776.0 |
| 782.5 |
| 751.7 |
| 678.6 |
| 651.9 |
| 375.0 |
| 444.7 |
| 453.7 |
| 407.0 |
| 227.4 |
| 194.9 |
| 186.2 |
| 193.5 |
| 192.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 323.4 |
| 299.1 |
| 304.1 |
| 324.7 |
| 338.5 |
| 322.0 |
| 325.9 |
| 329.8 |
| 261.1 |
| 270.3 |
| 269.3 |
| 280.8 |
| 292.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 239.4 |
| 301.1 |
| 307.9 |
| 311.4 |
| 314.9 |
| 271.1 |
| 244.1 |
| 255.4 |
| 273.5 |
| 236.3 |
| 239.0 |
| 235.6 |
| 236.5 |
| 231.0 |
| 227.2 |
| 233.3 |
| 226.2 |
| 334.8 |
| 326.0 |
| 328.8 |
| 327.9 |
| 318.9 |
| 324.7 |
| 260.2 |
| 206.7 |
| 219.3 |
| 211.9 |
| 200.4 |
| 184.9 |
| 187.9 |
| 171.2 |
| 167.0 |
| 183.6 |
| 193.3 |
| 203.5 |
| 186.1 |
| 179.8 |
| 166.4 |
| 155.4 |
| 144.9 |
| 100.8 |
| 90.9 |
| 89.7 |
| 86.9 |
| 82.1 |
| 74.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,750.4 |
| 5,566.7 |
| 5,552.9 |
| 5,578.4 |
| 5,190.5 |
| 5,135.6 |
| 4,903.1 |
| 4,771.2 |
| 3,800.9 |
| 3,763.8 |
| 3,702.6 |
| 3,732.4 |
| 3,602.0 |
| 3,236.0 |
| 3,185.3 |
| 2,870.4 |
| 3,099.1 |
| 3,059.6 |
| 2,698.4 |
| 2,289.0 |
| 2,162.9 |
| 1,994.8 |
| 2,022.5 |
| 1,989.1 |
| 136.4 |
| 135.5 |
| 135.7 |
| 137.3 |
| 107.3 |
| 108.7 |
| 74.0 |
| 74.5 |
| 73.7 |
| 72.6 |
| 69.5 |
| 53.5 |
| 54.2 |
| 53.3 |
| 53.2 |
| 51.9 |
| 31.6 |
| 36.6 |
| 33.7 |
| 32.8 |
| 31.6 |
| 32.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.3 |
| 61.7 |
| 65.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 877.3 |
| 905.2 |
| 853.0 |
| 793.6 |
| 779.2 |
| 778.7 |
| 690.1 |
| 564.5 |
| 628.4 |
| 592.0 |
| 561.4 |
| 553.6 |
| 502.1 |
| 495.7 |
| 470.4 |
| 453.2 |
| 488.5 |
| 556.2 |
| 427.7 |
| 386.8 |
| 385.7 |
| 382.2 |
| 377.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,371.8 |
| 1,364.5 |
| 1,429.0 |
| 1,404.0 |
| 1,330.8 |
| 1,266.8 |
| 1,336.2 |
| 1,166.4 |
| 1,072.7 |
| 980.6 |
| 1,002.0 |
| 888.6 |
| 888.8 |
| 845.4 |
| 849.4 |
| 768.2 |
| 779.5 |
| 852.6 |
| 834.9 |
| 940.9 |
| 843.1 |
| 759.5 |
| 753.8 |
| 647.1 |
| 655.5 |
| 259.2 |
| 263.4 |
| 241.8 |
| 248.5 |
| 264.5 |
| 281.6 |
| 267.2 |
| 269.1 |
| 268.9 |
| 212.5 |
| 218.4 |
| 217.9 |
| 229.9 |
| 237.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.2 |
| 49.2 |
| 49.2 |
| 48.2 |
| 42.7 |
| 45.9 |
| 44.8 |
| 24.8 |
| 21.2 |
| 15.2 |
| 16.5 |
| 16.5 |
| 16.7 |
| 17.3 |
| 20.2 |
| 27.9 |
| 25.1 |
| 31.0 |
| 7.6 |
| 7.6 |
| 7.6 |
| 7.7 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 207.3 |
| 210.9 |
| 231.6 |
| 240.6 |
| 246.1 |
| 251.0 |
| 245.6 |
| 231.8 |
| 185.5 |
| 183.1 |
| 184.9 |
| 174.6 |
| 169.1 |
| 168.7 |
| 171.4 |
| 144.1 |
| 148.5 |
| 150.2 |
| 182.2 |
| 141.3 |
| 140.7 |
| 136.1 |
| 135.6 |
| 127.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,380.6 |
| 5,314.1 |
| 5,303.9 |
| 5,275.8 |
| 4,965.4 |
| 4,933.1 |
| 4,731.2 |
| 4,580.3 |
| 3,718.9 |
| 3,556.2 |
| 3,517.4 |
| 3,522.7 |
| 3,422.7 |
| 3,069.4 |
| 2,940.5 |
| 2,625.3 |
| 2,732.6 |
| 2,721.4 |
| 2,218.1 |
| 1,846.2 |
| 1,741.7 |
| 1,640.0 |
| 1,630.5 |
| 1,631.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 312.9 |
| 396.2 |
| 427.2 |
| 413.3 |
| 407.5 |
| 389.7 |
| 455.2 |
| 449.9 |
| 457.4 |
| 467.5 |
| 469.7 |
| 464.7 |
| 429.1 |
| 456.7 |
| 467.4 |
| 582.9 |
| 564.9 |
| 624.6 |
| 612.3 |
| 605.7 |
| 576.0 |
| 568.1 |
| 548.6 |
| (891.6) |
| (857.0) |
| (907.9) |
| (1,014.6) |
| (991.5) |
| (1,040.7) |
| (1,000.0) |
| (1,009.1) |
| (1,061.8) |
| (1,096.0) |
| (979.0) |
| (1,004.9) |
| (973.2) |
| (980.2) |
| (953.3) |
| (918.0) |
| (927.0) |
| (916.6) |
| (926.6) |
| (840.2) |
| (859.8) |
| (873.8) |
| (907.0) |
| (859.2) |
| (863.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 129.6 |
| 127.6 |
| 128.6 |
| 125.3 |
| 73.7 |
| 81.9 |
| 79.6 |
| 15.7 |
| 15.8 |
| 16.0 |
| 15.5 |
| 14.0 |
| 12.9 |
| 21.6 |
| 22.1 |
| 24.4 |
| 20.8 |
| 21.9 |
| 19.5 |
| 24.4 |
| 17.7 |
| 17.9 |
| 17.3 |
| 123.0 |
| 121.4 |
| 174.0 |
| 99.8 |
| 128.8 |
| 90.0 |
| 111.3 |
| 66.3 |
| 191.8 |
| 169.2 |
| 194.2 |
| 165.3 |
| 153.7 |
| 223.2 |
| 223.0 |
| 342.1 |
| 317.4 |
| 458.4 |
| 423.3 |
| 396.8 |
| 337.1 |
| 374.1 |
| 340.8 |
| 249.0 |
| 302.6 |
| 225.1 |
| 202.5 |
| 171.9 |
| 190.9 |
| 82.0 |
| 207.6 |
| 185.2 |
| 209.7 |
| 179.3 |
| 166.6 |
| 244.8 |
| 245.1 |
| 366.5 |
| 338.2 |
| 480.3 |
| 442.8 |
| 421.2 |
| 354.8 |
| 392.2 |
| 358.3 |
| 2,136.7 |
| 2,176.1 |
| 1,965.2 |
| 1,850.6 |
| 1,921.9 |
| 1,940.0 |
| 1,556.4 |
| 1,318.3 |
| 1,397.5 |
| 1,425.4 |
| 1,382.8 |
| 1,181.7 |
| 1,181.3 |
| 638.7 |
| 628.7 |
| 577.2 |
| 364.2 |
| 192.3 |
| 153.3 |
| 96.9 |
| 220.6 |
| 235.7 |
| 570.5 |
| 558.8 |
| 558.7 |
| 509.9 |
| 478.6 |
| 538.5 |
| 602.4 |
| 358.4 |
| 230.6 |
| 357.5 |
| 355.8 |
| 308.9 |
| 357.1 |
| 406.0 |
| 617.9 |
| 654.7 |
| 653.3 |
| 200.4 |
| 172.2 |
| 209.3 |
| 89.9 |
| 219.0 |
| 174.1 |
| 121.4 |
| 174.0 |
| 99.8 |
| 128.8 |
| 90.0 |
| 111.3 |
| 66.3 |
| 191.8 |
| 169.2 |
| 194.2 |
| 165.3 |
| 153.7 |
| 223.2 |
| 223.0 |
| 342.1 |
| 317.4 |
| 458.4 |
| 423.3 |
| 396.8 |
| 337.1 |
| 374.1 |
| 340.8 |
| (1,288.7) |
| (1,305.2) |
| (1,271.8) |
| (1,201.7) |
| (1,090.4) |
| (1,094.4) |
| (1,002.7) |
| (728.1) |
| (592.8) |
| (606.8) |
| (588.3) |
| (586.4) |
| (524.9) |
| (428.7) |
| (152.0) |
| (102.6) |
| (136.3) |
| 51.4 |
| 195.9 |
| 201.9 |
| 150.9 |
| 180.6 |
| 148.0 |