| (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 | 182.8 | 16.1 | 86.6 | 21.4 | 8.9 | 6.4 | 9.8 | 20.8 | 15.4 | 13.5 | 440.9 | 21.2 | 7.8 | 15.5 | 21.6 | 16.4 | 112.9 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 182.8 | 16.1 | 86.6 | 21.4 | 8.9 | 6.4 | 9.8 | 20.8 | 15.4 | 13.5 | 440.9 | 21.2 | 7.8 | 15.5 | 21.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 389.0 | 351.2 | 350.3 | 508.2 | 321.7 | 266.0 | 255.8 | 269.2 | 248.3 | 259.3 | 147.5 | 190.0 | 177.6 | 163.7 | 156.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 172.4 | 153.9 | 160.9 | 207.4 | 151.0 | 117.4 | 117.2 | 117.3 | 113.3 | 103.6 | 86.9 | 91.2 | 88.5 | 77.6 | 84.1 | 62.9 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 10,344.9 | 9,566.5 | 8,917.2 | 8,374.8 | 7,856.6 | 7,305.5 | 6,784.7 | 6,000.0 | 5,567.5 | 5,315.3 | 4,976.8 | 4,563.4 | 4,259.4 | 3,930.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 311.7 | 229.1 | 186.4 | 310.0 | 217.8 | 183.3 | 193.5 | 210.6 | 160.9 | 152.1 | 89.8 | 124.1 | 130.4 | 84.4 | 104.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 4,701.1 | 4,250.2 | 3,801.2 | 3,607.3 | 4,126.9 | 3,528.1 | 3,140.1 | 2,950.8 | 3,109.4 | 3,211.2 | 1,853.7 | 1,267.6 | 1,396.9 | 938.9 | 1,280.4 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 75.5 | 71.7 | 68.3 | 66.1 | 64.8 | 62.8 | 61.5 | 60.0 | 53.6 | 53.4 | 51.2 | 44.7 | 44.6 | 44.3 | 44.0 | 39.3 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 4,701.1 | 4,250.2 | 4,401.2 | 4,132.3 | 4,126.9 | 3,536.5 | 3,145.8 | 2,956.6 | 3,115.1 | 3,216.9 | 1,853.7 | 1,542.6 | 1,396.9 | 1,042.9 | 1,282.9 | 1,191.2 | |||
| (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 | 23.6 | 182.8 | 21.1 | 8.1 | 6.6 | 16.1 | 12.5 | 624.8 | 123.0 | 86.6 | 594.3 | 152.6 | 39.4 | 21.4 | 11.7 | |||||||||||||||||||||||||
| 168.5 |
| 81.3 |
| - |
| - |
| - |
| 16.4 |
| 112.9 |
| 168.5 |
| 81.3 |
| 171.8 |
| 274.5 |
| - |
| - |
| 123.3 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 81.1 | 39.2 | 28.2 | 50.6 | 29.0 | 26.2 | 26.5 | 30.0 | 25.4 | 23.9 | 71.8 | 24.8 | 25.9 | 28.8 | 21.3 | 14.7 | 27.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 995.9 | 742.3 | 826.6 | 1,071.7 | 808.1 | 493.3 | 473.2 | 503.8 | 570.8 | 466.8 | 806.5 | 454.0 | 345.3 | 405.1 | 758.9 | 684.2 | 624.9 | - | - |
| 3,724.0 |
| 3,353.5 |
| 2,976.0 |
| - |
| - |
| Accumulated Depreciation | 2,110.7 | 1,936.6 | 1,797.9 | 1,576.8 | 1,407.4 | 1,285.8 | 1,281.5 | 1,145.1 | 1,026.1 | 929.1 | 1,717.7 | 1,357.9 | 1,306.4 | 1,188.0 | 934.4 | 861.8 | 815.3 | - | - |
| Property,Plant & Equipment Net | 8,234.2 | 7,629.9 | 7,119.3 | 6,798.0 | 6,449.2 | 6,019.7 | 5,503.2 | 4,854.9 | 4,541.4 | 4,386.2 | 3,259.1 | 3,205.5 | 2,953.1 | 2,742.7 | 2,789.6 | 2,491.7 | 2,160.7 | - | - |
| Long Term Investments | - | - | - | - | 15.5 | 15.8 | 21.9 | 41.0 | 13.1 | 12.6 | 12.0 | 17.3 | 16.7 | 16.4 | 17.3 | 17.8 | 18.5 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 359.8 | 353.4 | 353.4 | 353.4 | 353.4 | 353.4 | 352.3 | - | - |
| Intangible Assets | 6.4 | 7.6 | 8.4 | 9.6 | 10.8 | 11.9 | 13.3 | 14.3 | 7.6 | 8.4 | 3.4 | 3.2 | 3.4 | 3.6 | 3.8 | 4.1 | 4.3 | 4.9 | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | 4.2 | 4.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 360.7 | 196.9 | - | - | - |
| Other Non-Current Assets | 78.8 | 70.4 | 62.2 | 46.7 | 38.1 | 37.8 | 41.3 | 14.4 | 10.1 | 11.5 | 7.4 | 29.1 | 27.9 | 19.4 | 19.9 | 19.3 | 16.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | 1,567.1 | 549.1 | 569.1 | 522.9 | 565.2 | 561.3 | 517.8 | 513.6 | - | - |
| Total Assets | 10,869.8 | 10,022.6 | 9,620.4 | 9,618.2 | 9,131.9 | 8,088.8 | 7,558.5 | 6,963.3 | 6,658.9 | 6,541.8 | 4,626.6 | 4,245.9 | 3,837.9 | 3,729.5 | 4,127.1 | 3,711.5 | 3,317.7 | - | - |
| 146.6 |
| 229.4 |
| - |
| - |
| Short Term Debt | 0.0 | 0.0 | 600.0 | 525.0 | 0.0 | 8.4 | 5.7 | 5.7 | 5.7 | 5.7 | 0.0 | 275.0 | 0.0 | 104.0 | 2.5 | 5.2 | 35.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 322.6 | 302.2 | 293.3 | 243.5 | 244.8 | 243.6 | 226.8 | 215.5 | 219.5 | 235.5 | 232.1 | 170.1 | 151.3 | 154.4 | 151.3 | 147.6 | 151.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 740.0 | 763.4 | 1,185.1 | 1,666.7 | 901.7 | 696.5 | 811.3 | 648.2 | 649.1 | 527.9 | 406.4 | 651.3 | 378.4 | 734.9 | 878.1 | 793.6 | 644.9 | - | - |
| 1,186.1 |
| 1,015.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 697.9 | 625.1 | 548.0 | 508.9 | 465.4 | 408.6 | 360.7 | 311.3 | 336.5 | 561.9 | 450.6 | 512.0 | 419.3 | 385.9 | 301.0 | 472.7 | 262.0 | - | - |
| Pension Obligations | 123.4 | 122.9 | 123.9 | 116.7 | 123.9 | 150.6 | 154.5 | 145.1 | 159.6 | 173.7 | 146.5 | 159.0 | 111.5 | 167.4 | 177.5 | 124.7 | 140.7 | - | - |
| Other Non-Current Liabilities | 213.4 | 201.2 | 188.7 | 156.1 | 141.4 | 134.7 | 124.7 | 109.4 | 105.7 | 115.9 | 155.4 | 154.4 | 133.3 | 125.3 | 123.6 | 128.5 | 114.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | 1,076.8 | 1,080.2 | 1,068.2 | 900.7 | 973.1 | 779.1 | 823.2 | 759.3 | 631.6 | 572.1 | - | - |
| Total Liabilities | 6,964.1 | 6,437.4 | 6,314.6 | 6,528.3 | 6,244.9 | 5,426.3 | 5,094.4 | 4,675.9 | 4,838.7 | 4,811.6 | 3,160.8 | 2,892.0 | 2,554.4 | 2,497.0 | 2,965.4 | 2,611.2 | 2,232.9 | - | - |
| 39.0 |
| - |
| - |
| Additional Paid In Capital | 2,417.5 | 2,193.4 | 2,007.7 | 1,882.7 | 1,783.4 | 1,657.3 | 1,552.8 | 1,450.6 | 1,150.3 | 1,139.0 | 953.0 | 748.8 | 742.3 | 733.1 | 722.6 | 598.8 | 591.4 | - | - |
| Retained Earnings | 1,342.9 | 1,249.1 | 1,158.2 | 1,064.1 | 962.5 | 870.7 | 778.8 | 700.4 | 548.6 | 457.9 | 472.5 | 577.2 | 516.0 | 492.9 | 476.6 | 486.1 | 473.9 | - | - |
| Accumulated Other Comprehensive Income | (9.7) | (9.4) | (14.8) | (15.6) | (20.1) | (27.3) | (30.7) | (26.9) | (41.2) | (34.9) | (9.1) | (15.0) | (17.4) | (35.5) | (32.9) | (23.6) | (19.2) | - | - |
| Treasury Stock | 2.6 | 3.3 | 4.1 | 2.4 | 3.5 | 2.1 | 0.3 | 2.5 | 2.3 | 0.8 | 1.9 | 1.9 | 2.0 | 2.2 | 1.0 | 0.3 | 0.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,823.6 | 3,501.5 | 3,215.3 | 2,994.9 | 2,787.1 | 2,561.4 | 2,362.1 | 2,181.6 | 1,709.0 | 1,614.6 | 1,465.9 | 1,353.9 | 1,283.5 | 1,205.8 | 1,161.7 | 1,100.3 | 1,084.8 | 1,050.5 | 969.9 |
| Total Equity | 3,905.7 | 3,585.2 | 3,305.8 | 3,089.9 | 2,887.0 | 2,662.5 | 2,464.1 | 2,287.4 | 1,820.2 | 1,730.1 | 1,465.9 | 1,353.9 | 1,283.5 | 1,232.5 | 1,161.7 | 1,100.3 | 1,084.8 | 1,050.5 | 969.9 |
| 1,051.2 |
| - |
| - |
| Net debt | 4,518.3 | 4,234.1 | 4,314.6 | 4,110.9 | 4,118.0 | 3,530.2 | 3,136.1 | 2,935.8 | 3,099.7 | 3,203.4 | 1,412.8 | 1,521.4 | 1,389.1 | 1,027.4 | 1,261.3 | 1,174.8 | 938.3 | - | - |
| Working Capital | 255.9 | (21.1) | (358.5) | (595.0) | (93.6) | (203.2) | (338.1) | (144.4) | (78.3) | (61.1) | 400.1 | (197.2) | (33.1) | (329.8) | (119.1) | (109.5) | (20.0) | - | - |
| Book Value | 3,823.6 | 3,501.5 | 3,215.3 | 2,994.9 | 2,787.1 | 2,561.4 | 2,362.1 | 2,181.6 | 1,709.0 | 1,614.6 | 1,465.9 | 1,353.9 | 1,283.5 | 1,205.8 | 1,161.7 | 1,100.3 | 1,084.8 | 1,050.5 | 969.9 |
| Tangible Book Value | 2,517.7 | 2,194.4 | 1,907.4 | 1,685.8 | 1,476.8 | 1,250.0 | 1,049.4 | 867.8 | 402.0 | 306.8 | 1,102.7 | 997.3 | 926.7 | 848.8 | 804.5 | 742.8 | 728.2 | 1,045.7 | - |
| 10.2 |
| 16.3 |
| 8.9 |
| 10.2 |
| 1.2 |
| 13.4 |
| 6.4 |
| 7.0 |
| 31.6 |
| 54.1 |
| 9.8 |
| 13.1 |
| 6.6 |
| 12.2 |
| 20.8 |
| 10.0 |
| 8.6 |
| 30.9 |
| 15.4 |
| 13.4 |
| 11.5 |
| 11.3 |
| 13.6 |
| 31.8 |
| 61.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 23.6 | 182.8 | 21.1 | 8.1 | 6.6 | 16.1 | 12.5 | 624.8 | 123.0 | 86.6 | 594.3 | 152.6 | 39.4 | 21.4 | 11.7 | 10.2 | 16.3 | 8.9 | 10.2 | 1.2 | 13.4 | 6.4 | 7.0 | 31.6 | 54.1 | 9.8 | 13.1 | 6.6 | 12.2 | 20.8 | 10.0 | 8.6 | 30.9 | 15.4 | 13.4 | 11.5 | 11.3 | 13.6 | 31.8 | 61.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 383.4 | 389.0 | 251.4 | 260.8 | 377.9 | 351.2 | 205.4 | 221.5 | 334.4 | 350.3 | 228.8 | 260.4 | 477.1 | 508.2 | 249.7 | 267.1 | 383.8 | 321.7 | 182.0 | 189.4 | 282.4 | 266.0 | 160.5 | 171.0 | 238.9 | 255.8 | 149.0 | 166.5 | 282.6 | 269.2 | 152.8 | 175.6 | 257.8 | 248.3 | 150.3 | 166.8 | 221.8 | 263.3 | 154.6 | 150.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 146.8 | 172.4 | 173.0 | 145.2 | 128.1 | 153.9 | 155.4 | 134.8 | 130.6 | 160.9 | 168.1 | 136.5 | 130.0 | 207.4 | 223.2 | 152.9 | 108.2 | 151.0 | 145.7 | 114.1 | 102.6 | 117.4 | 126.4 | 106.0 | 92.9 | 117.2 | 123.0 | 102.8 | 87.7 | 117.3 | 122.6 | 95.5 | 82.0 | 113.3 | 122.9 | 95.5 | 80.9 | 107.2 | 113.5 | 85.2 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 81.4 | 81.1 | 54.9 | 33.6 | 38.9 | 39.2 | 43.1 | 22.9 | 37.4 | 28.2 | 33.2 | 29.9 | 33.4 | 50.6 | 48.2 | 39.4 | 45.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 788.2 | 995.9 | 667.6 | 608.4 | 708.1 | 742.3 | 599.5 | 1,173.6 | 797.6 | 826.6 | 1,240.3 | 802.3 | 918.3 | 1,071.7 | 849.2 | 760.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 10,556.4 | 10,344.9 | 10,104.2 | 9,894.5 | 9,714.6 | 9,566.5 | 9,383.0 | 9,238.1 | 9,068.4 | 8,917.2 | 8,768.0 | 8,590.8 | 8,466.2 | 8,374.8 | 8,236.1 | 8,086.7 | 7,927.8 | 7,856.6 | 7,697.9 | 7,558.2 | 7,415.8 | 7,305.5 | 7,128.4 | 6,954.3 | 6,808.3 | 6,784.7 | 6,567.2 | 6,317.1 | 6,127.1 | 6,000.0 | 5,819.0 | 5,702.1 | 5,608.5 | 5,567.5 | 5,499.6 | 5,423.2 | 5,337.0 | 6,412.2 | 6,306.1 | 6,209.8 |
| Accumulated Depreciation | 2,162.6 | 2,110.7 | 2,076.5 | 2,034.1 | 1,992.6 | 1,936.6 | 1,913.4 | 1,882.6 | 1,845.3 | 1,797.9 | 1,755.6 | 1,671.3 | 1,628.8 | 1,576.8 | 1,538.7 | 1,499.6 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 8,393.8 | 8,234.2 | 8,027.7 | 7,860.4 | 7,722.0 | 7,629.9 | 7,469.6 | 7,355.5 | 7,223.1 | 7,119.3 | 7,012.3 | 6,919.5 | 6,837.4 | 6,797.9 | 6,697.3 | 6,587.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | 1,299.5 | ||||||||||||||||||||||
| Intangible Assets | 5.8 | 6.4 | 6.7 | 7.0 | 7.3 | 7.6 | 7.9 | 8.1 | 8.4 | 8.4 | 8.7 | 9.0 | 9.3 | 9.6 | 9.9 | 10.2 | 10.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 81.0 | 78.8 | 74.5 | 68.5 | 72.0 | 70.4 | 66.1 | 67.3 | 64.3 | 62.2 | 59.0 | 53.6 | 48.6 | 46.9 | 50.3 | 42.7 | 40.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10,820.0 | 10,869.8 | 10,329.0 | 10,091.6 | 10,061.2 | 10,022.6 | 9,718.7 | 10,185.9 | 9,676.7 | 9,620.4 | 9,932.9 | 9,409.1 | 9,460.1 | 9,618.2 | 9,322.3 | 9,134.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 210.8 | 311.7 | 219.1 | 180.8 | 216.8 | 229.1 | 136.3 | 155.2 | 132.6 | 186.4 | 124.0 | 133.3 | 173.2 | 310.0 | 187.0 | 185.7 | 173.1 | 217.8 | 142.1 | 133.4 | 160.2 | 183.3 | 152.0 | 118.9 | 136.3 | 193.5 | 145.1 | 150.5 | 178.7 | 210.6 | 115.9 | 104.7 | 106.3 | 160.9 | 94.8 | 99.3 | 104.4 | 153.5 | 110.6 | 115.2 |
| Short Term Debt | 410.0 | 0.0 | 126.0 | 300.0 | 300.0 | 0.0 | 0.0 | 600.0 | 600.0 | 600.0 | 1,125.0 | 525.0 | 525.0 | 525.0 | 501.4 | 335.1 | 341.5 | 420.2 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 260.2 | 322.6 | 292.4 | 251.1 | 253.2 | 302.2 | 291.7 | 259.6 | 263.9 | 293.3 | 257.5 | 217.3 | 228.9 | 243.5 | 250.8 | 226.3 | 227.2 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,220.9 | 740.0 | 734.6 | 953.9 | 928.9 | 763.4 | 536.2 | 1,106.8 | 1,088.4 | 1,185.1 | 1,602.7 | 977.9 | 1,038.9 | 1,666.7 | 969.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,992.5 | 4,701.1 | 4,252.8 | 3,952.4 | 3,951.6 | 4,250.2 | 4,248.8 | 4,247.1 | 3,802.8 | 3,801.2 | 3,799.5 | 3,955.7 | 3,954.4 | 3,607.3 | 4,131.0 | 4,129.7 | 4,128.3 | 4,126.9 | 4,125.6 | 3,530.2 | 3,529.2 | 3,528.1 | 3,526.9 | 3,532.9 | 3,136.9 | 3,140.1 | 3,049.2 | 3,049.7 | 2,950.3 | 2,950.8 | 2,951.4 | 2,858.1 | 2,858.8 | 3,109.4 | 3,109.9 | 3,160.3 | 3,210.7 | 3,211.2 | 3,211.8 | 2,221.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 736.6 | 697.9 | 679.6 | 674.0 | 666.5 | 625.1 | 603.3 | 598.5 | 576.1 | 548.0 | 531.0 | 528.6 | 535.9 | 508.9 | 491.9 | 490.2 | 490.4 | |||||||||||||||||||||||
| Pension Obligations | 121.2 | 123.4 | 120.9 | 119.9 | 122.3 | 122.9 | 122.9 | 122.0 | 124.1 | 123.9 | 119.0 | 118.8 | 117.8 | 116.7 | 120.6 | 121.3 | 123.1 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 231.7 | 213.4 | 205.5 | 191.9 | 199.6 | 201.2 | 204.5 | 201.0 | 199.3 | 188.7 | 152.2 | 155.7 | 154.5 | 156.1 | 155.5 | 142.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,793.1 | 6,964.1 | 6,478.1 | 6,372.2 | 6,344.1 | 6,437.4 | 6,186.5 | 6,742.5 | 6,254.2 | 6,314.6 | 6,673.3 | 6,206.3 | 6,268.4 | 6,528.3 | 6,338.5 | 6,151.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 76.2 | 75.5 | 75.5 | 72.9 | 72.5 | 71.7 | 71.7 | 69.7 | 69.0 | 68.3 | 68.0 | 67.1 | 66.7 | 66.1 | 65.1 | 65.1 | 64.8 | 64.8 | 63.9 | 63.5 | 62.9 | 62.8 | 62.8 | 62.8 | 62.8 | 61.5 | 61.5 | 61.1 | 60.4 | 60.0 | 53.7 | 53.7 | 53.6 | 53.6 | 53.5 | 53.5 | 53.5 | 53.4 | 53.1 | 52.3 |
| Additional Paid In Capital | 2,459.4 | 2,417.5 | 2,415.0 | 2,260.7 | 2,238.2 | 2,193.4 | 2,193.9 | 2,084.2 | 2,040.2 | 2,007.7 | 1,994.4 | 1,941.2 | 1,911.5 | 1,882.7 | 1,811.1 | 1,808.4 | ||||||||||||||||||||||||
| Retained Earnings | 1,420.8 | 1,342.9 | 1,289.0 | 1,313.3 | 1,334.8 | 1,249.1 | 1,197.5 | 1,219.6 | 1,241.7 | 1,158.2 | 1,121.2 | 1,118.1 | 1,136.8 | 1,064.1 | 1,032.5 | 1,036.3 | 1,041.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7.5) | (9.7) | (8.8) | (8.0) | (8.4) | (9.4) | (10.6) | (11.3) | (12.3) | (14.8) | (12.9) | (13.3) | (14.4) | (15.6) | (20.4) | |||||||||||||||||||||||||
| Treasury Stock | 3.7 | 2.6 | 2.7 | 2.8 | 2.0 | 3.3 | 5.9 | 4.9 | 4.7 | 4.1 | 3.5 | 3.2 | 2.7 | 2.4 | 1.7 | 1.5 | 1.3 | 3.5 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,945.2 | 3,823.6 | 3,768.0 | 3,636.1 | 3,635.1 | 3,501.5 | 3,446.6 | 3,357.3 | 3,333.9 | 3,215.3 | 3,167.3 | 3,110.0 | 3,097.9 | 2,994.9 | 2,886.6 | 2,885.4 | ||||||||||||||||||||||||
| Total Equity | 4,026.9 | 3,905.7 | 3,850.9 | 3,719.4 | 3,717.1 | 3,585.2 | 3,532.2 | 3,443.4 | 3,422.5 | 3,305.8 | 3,259.6 | 3,202.8 | 3,191.7 | 3,089.9 | 2,983.8 | 2,982.8 | 2,971.0 | 2,887.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,402.5 | 4,701.1 | 4,378.8 | 4,252.4 | 4,251.6 | 4,250.2 | 4,248.8 | 4,847.1 | 4,402.8 | 4,401.2 | 4,924.5 | 4,480.7 | 4,479.4 | 4,132.3 | 4,632.4 | 4,464.7 | 4,469.8 | 4,547.1 | 4,125.6 | 3,537.2 | 3,536.2 | 3,536.5 | 3,536.8 | 3,537.2 | 3,142.6 | 3,145.8 | 3,055.0 | 3,055.4 | 2,956.0 | 2,956.6 | 3,207.1 | 3,113.8 | 3,114.5 | 3,115.1 | 3,115.6 | 3,166.0 | 3,216.5 | 3,216.9 | 3,217.5 | 3,152.1 |
| Net debt | 4,378.9 | 4,518.3 | 4,357.7 | 4,244.3 | 4,245.0 | 4,234.1 | 4,236.3 | 4,222.3 | 4,279.8 | 4,314.6 | 4,330.2 | 4,328.2 | 4,440.0 | 4,110.9 | 4,620.7 | 4,454.5 | 4,453.4 | 4,538.2 | ||||||||||||||||||||||
| Working Capital | (432.7) | 255.9 | (67.0) | (345.5) | (220.8) | (21.1) | 63.3 | 66.8 | (290.8) | (358.5) | (362.4) | (175.5) | (120.6) | (595.0) | (120.3) | (24.8) | 54.6 | |||||||||||||||||||||||
| Book Value | 3,945.2 | 3,823.6 | 3,768.0 | 3,636.1 | 3,635.1 | 3,501.5 | 3,446.6 | 3,357.3 | 3,333.9 | 3,215.3 | 3,167.3 | 3,110.0 | 3,097.9 | 2,994.9 | 2,886.6 | 2,885.4 | 2,871.9 | 2,787.1 | ||||||||||||||||||||||
| Tangible Book Value | 2,639.9 | 2,517.7 | 2,461.8 | 2,329.6 | 2,328.3 | 2,194.4 | 2,139.2 | 2,049.7 | 2,026.0 | 1,907.4 | 1,859.2 | 1,801.6 | 1,789.2 | 1,685.9 | 1,577.3 | 1,575.8 | 1,562.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.0 |
| 42.3 |
| 22.4 |
| 25.7 |
| 26.2 |
| 33.3 |
| 28.0 |
| 26.2 |
| 26.5 |
| 29.1 |
| 27.2 |
| 28.0 |
| 30.0 |
| 32.7 |
| 31.4 |
| 25.0 |
| 25.4 |
| 25.6 |
| 20.8 |
| 21.6 |
| 27.1 |
| 30.0 |
| 30.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 849.3 |
| 808.1 |
| 627.7 |
| 571.7 |
| 578.6 |
| 493.3 |
| 403.7 |
| 414.1 |
| 489.7 |
| 473.2 |
| 377.4 |
| 369.7 |
| 484.6 |
| 503.8 |
| 384.9 |
| 380.7 |
| 492.1 |
| 570.8 |
| 385.0 |
| 359.3 |
| 401.4 |
| 466.8 |
| 387.0 |
| 388.8 |
| 1,454.4 |
| 1,407.4 |
| 1,380.3 |
| 1,361.5 |
| 1,320.5 |
| 1,285.8 |
| 1,276.4 |
| 1,251.1 |
| 1,224.0 |
| 1,281.5 |
| 1,243.8 |
| 1,224.6 |
| 1,187.1 |
| 1,145.1 |
| 1,118.8 |
| 1,087.7 |
| 1,048.9 |
| 1,026.1 |
| 1,000.9 |
| 964.5 |
| 928.3 |
| 1,943.2 |
| 1,841.1 |
| 1,819.9 |
| 6,473.4 |
| 6,449.2 |
| 6,317.6 |
| 6,196.8 |
| 6,095.3 |
| 6,019.7 |
| 5,852.0 |
| 5,703.2 |
| 5,584.3 |
| 5,503.2 |
| 5,323.4 |
| 5,092.5 |
| 4,939.9 |
| 4,854.9 |
| 4,700.2 |
| 4,614.4 |
| 4,559.6 |
| 4,541.4 |
| 4,498.7 |
| 4,458.6 |
| 4,408.7 |
| 4,469.0 |
| 4,465.0 |
| 4,389.9 |
| - |
| - |
| - |
| - |
| - |
| 15.7 |
| 15.4 |
| 15.3 |
| 21.9 |
| 21.6 |
| 41.3 |
| 41.2 |
| 41.0 |
| 41.2 |
| 41.1 |
| 40.9 |
| 13.1 |
| 12.9 |
| 12.8 |
| 12.7 |
| 12.6 |
| 12.4 |
| 12.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,299.5 |
| 1,300.4 |
| 1,303.5 |
| 10.8 |
| 11.1 |
| 11.4 |
| 11.6 |
| 11.9 |
| 12.2 |
| 12.5 |
| 13.1 |
| 13.3 |
| 13.6 |
| 13.9 |
| 14.1 |
| 14.3 |
| 7.0 |
| 7.2 |
| 7.4 |
| 7.6 |
| 7.8 |
| 8.0 |
| 8.2 |
| 8.4 |
| 8.9 |
| 9.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 5.2 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.1 |
| 37.5 |
| 41.0 |
| 38.9 |
| 37.8 |
| 24.3 |
| 24.6 |
| 24.3 |
| 19.4 |
| 25.3 |
| 30.6 |
| 25.8 |
| 14.4 |
| 17.1 |
| 17.2 |
| 14.8 |
| 10.1 |
| 11.6 |
| 13.6 |
| 11.3 |
| 12.1 |
| 12.8 |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,565.4 |
| 1,568.7 |
| 1,567.1 |
| 1,556.5 |
| 1,548.8 |
| 9,130.7 |
| 9,131.9 |
| 8,910.4 |
| 8,738.1 |
| 8,696.2 |
| 8,088.8 |
| 7,829.1 |
| 7,689.9 |
| 7,648.8 |
| 7,558.5 |
| 7,275.0 |
| 7,081.5 |
| 7,037.6 |
| 6,963.3 |
| 6,661.9 |
| 6,570.1 |
| 6,627.0 |
| 6,658.9 |
| 6,563.7 |
| 6,509.7 |
| 6,499.6 |
| 6,515.4 |
| 6,421.0 |
| 6,339.9 |
| 0.0 |
| 7.0 |
| 7.0 |
| 8.4 |
| 9.9 |
| 4.3 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 255.7 |
| 255.7 |
| 255.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 930.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 244.8 |
| 249.8 |
| 219.0 |
| 230.4 |
| 243.6 |
| 244.0 |
| 201.7 |
| 203.4 |
| 226.8 |
| 217.8 |
| 188.5 |
| 196.1 |
| 215.5 |
| 201.4 |
| 190.3 |
| 194.0 |
| 219.5 |
| 206.8 |
| 191.8 |
| 196.6 |
| 244.0 |
| 228.5 |
| 218.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 785.2 |
| 794.7 |
| 901.7 |
| 758.1 |
| 1,230.5 |
| 1,229.6 |
| 696.5 |
| 513.9 |
| 385.0 |
| 719.9 |
| 811.3 |
| 691.1 |
| 488.4 |
| 591.0 |
| 648.2 |
| 730.2 |
| 730.6 |
| 788.6 |
| 649.1 |
| 554.3 |
| 438.9 |
| 391.5 |
| 527.9 |
| 449.7 |
| 1,413.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 4.5 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 465.4 |
| 445.0 |
| 436.5 |
| 428.1 |
| 408.6 |
| 398.1 |
| 389.0 |
| 387.9 |
| 360.7 |
| 348.0 |
| 343.2 |
| 337.2 |
| 311.3 |
| 292.8 |
| 289.8 |
| 290.5 |
| 336.5 |
| 618.3 |
| 609.8 |
| 600.9 |
| 535.6 |
| 533.9 |
| 530.7 |
| 123.9 |
| 150.7 |
| 151.3 |
| 151.0 |
| 150.6 |
| 144.0 |
| 142.6 |
| 152.7 |
| 154.5 |
| 134.2 |
| 146.6 |
| 145.9 |
| 145.1 |
| 151.6 |
| 162.2 |
| 160.6 |
| 159.6 |
| 149.8 |
| 176.1 |
| 174.8 |
| 173.7 |
| 171.6 |
| 173.3 |
| 140.7 |
| 141.4 |
| 134.8 |
| 133.0 |
| 135.2 |
| 134.7 |
| 120.5 |
| 119.6 |
| 122.9 |
| 124.7 |
| 120.8 |
| 118.6 |
| 118.0 |
| 109.4 |
| 105.9 |
| 105.0 |
| 105.2 |
| 105.7 |
| 114.0 |
| 112.6 |
| 112.8 |
| 138.6 |
| 141.0 |
| 122.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,112.6 |
| 1,076.8 |
| 1,059.1 |
| 1,054.9 |
| 1,051.7 |
| 1,080.2 |
| 1,103.6 |
| 1,120.5 |
| 1,108.3 |
| 1,041.9 |
| 1,033.3 |
| 1,021.5 |
| 6,159.6 |
| 6,244.8 |
| 6,110.5 |
| 5,979.2 |
| 5,970.9 |
| 5,426.1 |
| 5,208.9 |
| 5,075.4 |
| 5,024.4 |
| 5,094.4 |
| 4,842.1 |
| 4,661.5 |
| 4,653.9 |
| 4,675.9 |
| 4,740.8 |
| 4,643.6 |
| 4,699.0 |
| 4,838.7 |
| 4,767.8 |
| 4,719.7 |
| 4,710.6 |
| 4,785.3 |
| 4,699.0 |
| 4,660.0 |
| 1,787.0 |
| 1,783.4 |
| 1,726.3 |
| 1,701.8 |
| 1,659.0 |
| 1,657.3 |
| 1,655.9 |
| 1,654.6 |
| 1,652.9 |
| 1,552.8 |
| 1,553.2 |
| 1,522.2 |
| 1,469.4 |
| 1,450.6 |
| 1,157.2 |
| 1,154.9 |
| 1,151.9 |
| 1,150.3 |
| 1,147.9 |
| 1,145.5 |
| 1,143.1 |
| 1,139.0 |
| 1,123.5 |
| 1,072.9 |
| 962.5 |
| 929.4 |
| 921.1 |
| 931.5 |
| 870.7 |
| 829.0 |
| 826.3 |
| 838.8 |
| 778.8 |
| 742.1 |
| 761.2 |
| 777.3 |
| 700.4 |
| 644.2 |
| 652.6 |
| 656.2 |
| 548.6 |
| 516.4 |
| 512.5 |
| 513.9 |
| 457.9 |
| 462.1 |
| 469.9 |
| (22.8) |
| (20.1) |
| (20.1) |
| (19.2) |
| (24.4) |
| (26.3) |
| (27.3) |
| (26.9) |
| (28.4) |
| (29.4) |
| (30.7) |
| (25.7) |
| (26.2) |
| (26.5) |
| (26.9) |
| (37.7) |
| (38.8) |
| (39.9) |
| (41.2) |
| (32.6) |
| (32.9) |
| (33.7) |
| (34.9) |
| (33.0) |
| (31.8) |
| 2.8 |
| 3.0 |
| 2.6 |
| 2.1 |
| 1.7 |
| 1.9 |
| 1.9 |
| 0.3 |
| 1.6 |
| 1.5 |
| 1.4 |
| 2.5 |
| 4.1 |
| 3.6 |
| 3.0 |
| 2.3 |
| 2.4 |
| 2.3 |
| 2.4 |
| 0.8 |
| 1.2 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,871.9 |
| 2,787.1 |
| 2,697.5 |
| 2,659.0 |
| 2,624.5 |
| 2,561.4 |
| 2,519.0 |
| 2,513.3 |
| 2,523.2 |
| 2,362.1 |
| 2,329.5 |
| 2,316.8 |
| 2,279.2 |
| 2,181.6 |
| 1,813.3 |
| 1,818.8 |
| 1,818.8 |
| 1,709.0 |
| 1,682.8 |
| 1,676.2 |
| 1,674.3 |
| 1,614.6 |
| 1,604.6 |
| 1,562.4 |
| 2,799.9 |
| 2,758.9 |
| 2,725.3 |
| 2,662.6 |
| 2,620.2 |
| 2,614.5 |
| 2,624.4 |
| 2,464.1 |
| 2,432.9 |
| 2,420.0 |
| 2,383.7 |
| 2,287.4 |
| 1,921.2 |
| 1,926.5 |
| 1,928.0 |
| 1,820.2 |
| 1,796.0 |
| 1,790.0 |
| 1,789.0 |
| 1,730.1 |
| 1,722.0 |
| 1,679.9 |
| 4,115.4 |
| 3,536.0 |
| 3,522.7 |
| 3,530.2 |
| 3,529.8 |
| 3,505.6 |
| 3,088.5 |
| 3,136.1 |
| 3,041.9 |
| 3,048.8 |
| 2,943.8 |
| 2,935.8 |
| 3,197.1 |
| 3,105.2 |
| 3,083.6 |
| 3,099.7 |
| 3,102.2 |
| 3,154.5 |
| 3,205.2 |
| 3,203.4 |
| 3,185.7 |
| 3,090.2 |
| (93.6) |
| (130.4) |
| (658.8) |
| (651.0) |
| (203.2) |
| (110.3) |
| 29.1 |
| (230.2) |
| (338.1) |
| (313.7) |
| (118.7) |
| (106.4) |
| (144.4) |
| (345.3) |
| (350.0) |
| (296.5) |
| (78.3) |
| (169.3) |
| (79.6) |
| 9.9 |
| (61.1) |
| (62.6) |
| (1,024.2) |
| 2,697.5 |
| 2,659.0 |
| 2,624.5 |
| 2,561.4 |
| 2,519.0 |
| 2,513.3 |
| 2,523.2 |
| 2,362.1 |
| 2,329.5 |
| 2,316.8 |
| 2,279.2 |
| 2,181.6 |
| 1,813.3 |
| 1,818.8 |
| 1,818.8 |
| 1,709.0 |
| 1,682.8 |
| 1,676.2 |
| 1,674.3 |
| 1,614.6 |
| 1,604.6 |
| 1,562.4 |
| 1,476.9 |
| 1,387.0 |
| 1,348.2 |
| 1,313.4 |
| 1,250.0 |
| 1,207.4 |
| 1,201.3 |
| 1,210.6 |
| 1,049.4 |
| 1,016.5 |
| 1,003.4 |
| 965.6 |
| 867.8 |
| 506.8 |
| 512.2 |
| 512.0 |
| 402.0 |
| 375.6 |
| 368.8 |
| 366.7 |
| 306.8 |
| 295.3 |
| 249.8 |