| (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 | 189.5 | 37.0 | 318.0 | 593.2 | 172.1 | 4.2 | 20.0 | 22.2 | 16.7 | 11.2 | 9.7 | 45.8 | 91.9 | 213.4 | 470.9 | 143.5 | 143.5 | 1.6 |
| Restricted Cash | - | - | - | - | 0.0 | 11.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 25.9 | 20.0 | - | - | |
| Cash And Short Term Investments | 189.5 | 37.0 | 318.0 | 593.2 | 172.1 | 4.2 | 20.0 | 22.2 | 16.7 | 11.2 | 9.7 | 45.8 | 91.9 | 239.3 | 490.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 1,116.7 | 1,299.0 | 943.1 | 781.7 | 377.2 | 234.4 | 371.2 | 387.6 | 371.4 | 204.3 | 197.4 | 130.9 | 175.7 | 110.3 | 52.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 115.7 | 94.3 | 72.6 | 54.4 | 29.0 | 22.0 | 35.3 | 33.1 | 19.4 | 10.6 | 11.1 | 21.4 | 20.7 | 20.7 | 3.5 | 1.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 41.8 | 68.8 | 34.5 | 29.1 | 2.1 | 21.5 | 17.9 | 20.2 | 13.4 | 4.6 | 10.0 | 21.0 | 8.9 | 12.5 | 12.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,479.6 | 842.6 | 395.9 | 394.2 | 392.5 | 340.0 | 2,711.6 | 2,735.3 | 2,097.6 | 2,297.2 | 2,302.6 | 2,670.7 | 2,535.6 | 1,200.0 | 800.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.5 | 0.4 | 0.2 | 0.2 | 3.2 | 3.2 | 2.7 | 2.3 | 1.4 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,479.6 | 842.6 | 395.9 | 394.2 | 392.5 | 340.0 | 2,711.6 | 2,735.3 | 2,097.6 | 2,297.2 | 2,302.6 | 2,670.7 | 2,535.6 | 1,200.0 | 800.0 | - | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 225.8 | 189.5 | 629.2 | 35.8 | 37.0 | 52.1 | 197.4 | 296.4 | 318.0 | 265.0 | 214.8 | 592.3 | 593.2 | 658.9 | 571.1 | |||||||||||||||||||||||||
| - |
| 143.5 |
| 143.5 |
| 1.6 |
| 25.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 33.8 | 30.9 | 42.5 | 17.6 | 6.0 | 3.8 | 10.0 | 11.0 | 7.6 | 7.6 | 7.3 | 14.3 | 10.2 | 1.8 | 2.1 | 0.5 | - | - |
| Other Current Assets | 5.1 | 82.1 | 11.1 | 11.9 | 1.8 | 0.1 | 0.3 | 0.2 | 0.2 | 4.4 | 0.1 | 6.5 | 0.4 | 0.3 | 0.5 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,538.1 | 1,579.1 | 1,424.6 | 1,482.5 | 1,615.4 | 339.1 | 437.4 | 554.2 | 415.6 | 238.5 | 365.3 | 696.6 | 447.6 | 492.7 | 623.6 | 205.9 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 3,572.8 | 2,142.8 | 1,054.6 | 481.8 | 124.4 | 0.0 | 3,764.9 | 3,036.9 | 2,534.2 | 1,995.8 | 1,509.4 | 1,092.8 | 637.7 | 391.3 | 176.3 | 99.3 | - | - |
| Property,Plant & Equipment Net | 11,336.5 | 10,686.2 | 5,314.7 | 4,711.3 | 1,320.4 | 840.2 | 6,977.8 | 7,027.1 | 6,173.5 | 5,919.6 | 5,218.2 | 5,186.8 | 4,079.8 | 2,006.6 | 1,080.0 | 483.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 119.7 | 142.2 | 100.2 | 130.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.0 | 530.6 | 0.0 | - | - | 70.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | 43.7 | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 12.7 | 38.0 | 21.3 | 23.9 | 15.8 | 10.7 | 18.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | 0.0 | 200.2 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Other Non-Current Assets | 28.1 | 24.3 | 19.9 | 22.6 | 12.8 | 18.8 | 29.4 | 25.7 | 21.6 | 20.5 | 23.3 | 12.3 | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,074.3 | 13,032.0 | 6,926.2 | 6,631.1 | 3,026.8 | 2,238.0 | 7,499.3 | 7,626.1 | 6,622.9 | 6,178.6 | 5,649.4 | 5,909.1 | 4,678.0 | 2,528.8 | 1,727.4 | 691.9 | - | - |
| 8.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 14.7 | 37.6 | 13.3 | 9.9 | 7.9 | 1.0 | 6.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 735.4 | 732.3 | 493.4 | 362.5 | 150.7 | 105.9 | 281.1 | 331.7 | 244.3 | 119.2 | 167.7 | 410.4 | 241.8 | 189.9 | 119.7 | 58.2 | - | - |
| Other Current Liabilities | 11.9 | 86.6 | 0.9 | 3.5 | 1.0 | 1.6 | 2.9 | 0.0 | 0.0 | 10.5 | 6.5 | 0.0 | - | - | 0.5 | - | - | - |
| Total Current Liabilities | 1,450.6 | 1,684.0 | 1,165.5 | 1,361.3 | 1,225.2 | 305.6 | 602.9 | 611.8 | 631.3 | 381.1 | 370.6 | 795.1 | 466.4 | 330.8 | 182.6 | 82.3 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 10.5 | 15.2 | 18.7 | 13.3 | 6.7 | 14.8 | 17.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,615.9 | 1,496.4 | 95.3 | 0.0 | 0.0 | 4.4 | 267.4 | 300.1 | 305.9 | 513.5 | 608.2 | 526.8 | 323.1 | 177.7 | 93.0 | 45.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.0 | 8.2 | 18.4 | 33.6 | 7.9 | 3.5 | 6.0 | 7.8 | 6.2 | 2.9 | 3.2 | 2.1 | 2.2 | 2.0 | 1.0 | 0.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,994.3 | 4,329.7 | 1,849.5 | 1,951.3 | 1,805.2 | 1,179.6 | 3,662.2 | 3,707.3 | 3,109.4 | 3,255.5 | 3,330.0 | 4,036.8 | 3,363.4 | 1,733.8 | 1,093.1 | 140.1 | - | - |
| - |
| - |
| Additional Paid In Capital | 7,339.7 | 7,336.1 | 3,608.8 | 3,485.8 | - | 965.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,043.6 | 2,301.7 | 1,960.6 | 1,445.5 | 269.7 | 0.0 | 554.4 | 682.7 | 718.0 | 591.5 | 834.5 | 874.8 | 367.9 | 139.9 | (13.5) | (92.8) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | 100.0 | 0.0 | 33.9 | 29.0 | 22.2 | 16.0 | 13.6 | 10.7 | - | - | - | - | - | - |
| Minority Interest | - | - | - | 0.0 | 188.7 | 92.8 | 200.9 | 184.3 | 137.9 | 0.0 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 8,080.0 | 8,702.3 | 5,076.6 | 4,679.8 | 1,032.9 | 965.6 | 3,636.1 | 3,734.6 | 3,375.7 | 2,923.2 | 2,319.3 | 1,872.3 | 1,348.5 | 795.0 | 634.2 | 551.8 | 171.9 | 82.5 |
| Total Equity | 8,080.0 | 8,702.3 | 5,076.6 | 4,679.8 | 1,221.6 | 1,058.4 | 3,837.1 | 3,918.9 | 3,513.6 | 2,923.2 | 2,319.3 | 1,872.3 | 1,348.5 | 795.0 | 634.2 | 551.8 | 171.9 | 82.5 |
| - |
| - |
| Net debt | 1,290.1 | 805.7 | 77.9 | (198.9) | 220.4 | 335.8 | 2,691.6 | 2,713.1 | 2,080.9 | 2,286.0 | 2,292.9 | 2,624.9 | 2,443.7 | 960.7 | 309.1 | - | - | - |
| Working Capital | 87.5 | (104.9) | 259.1 | 121.2 | 390.2 | 33.5 | (165.5) | (57.6) | (215.6) | (142.6) | (5.3) | (98.5) | (18.8) | 161.9 | 441.1 | 123.6 | - | - |
| Book Value | 8,080.0 | 8,702.3 | 5,076.6 | 4,679.8 | 1,032.9 | 965.6 | 3,636.1 | 3,734.6 | 3,375.7 | 2,923.2 | 2,319.3 | 1,872.3 | 1,348.5 | 795.0 | 634.2 | 551.8 | 171.9 | 82.5 |
| Tangible Book Value | 8,080.0 | 8,171.6 | 5,076.6 | - | - | 851.4 | 3,636.1 | 3,734.5 | 3,375.7 | - | - | - | - | - | - | - | - | - |
| 410.2 |
| 172.1 |
| 448.6 |
| 388.9 |
| 113.1 |
| 4.2 |
| 84.3 |
| 77.4 |
| 134.0 |
| 20.0 |
| 19.4 |
| 20.3 |
| 15.4 |
| 22.2 |
| 16.9 |
| 17.1 |
| 17.7 |
| 16.7 |
| 8.5 |
| 11.4 |
| 13.8 |
| 11.2 |
| 13.8 |
| 6.5 |
| 19.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 11.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 225.8 | 189.5 | 629.2 | 35.8 | 37.0 | 52.1 | 197.4 | 296.4 | 318.0 | 265.0 | 214.8 | 592.3 | 593.2 | 658.9 | 571.1 | 410.2 | 172.1 | 448.6 | 388.9 | 113.1 | 4.2 | 84.3 | 77.4 | 134.0 | 20.0 | 19.4 | 20.3 | 15.4 | 22.2 | 16.9 | 17.1 | 17.7 | 16.7 | 8.5 | 11.4 | 13.8 | 11.2 | 13.8 | 6.5 | 19.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,352.5 | 1,116.7 | 1,210.3 | 1,318.4 | 1,299.0 | 1,294.6 | 1,275.9 | 982.1 | 943.1 | 1,031.5 | 770.1 | 791.0 | 781.7 | 717.1 | 494.9 | 504.4 | 377.2 | 269.7 | 302.5 | 268.8 | 234.4 | 202.3 | 201.5 | 220.7 | 371.2 | 381.6 | 396.1 | 456.6 | 387.6 | 428.2 | 378.1 | 371.0 | 363.6 | 285.4 | 218.3 | 226.4 | 204.3 | 103.1 | 109.1 | 92.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 100.2 | 115.7 | 108.5 | 103.8 | 94.3 | 77.5 | 79.9 | 78.1 | 72.6 | 64.9 | 63.4 | 60.9 | 54.4 | 61.0 | 43.0 | 28.3 | 29.0 | 28.3 | 32.8 | 29.4 | 22.0 | 35.7 | 36.9 | 33.0 | 35.3 | 36.8 | 30.1 | 36.3 | 33.1 | 31.4 | 23.2 | 23.0 | 19.4 | 17.2 | 17.9 | 14.3 | 10.6 | 8.5 | 9.0 | 10.7 |
| Prepaid Expenses | 30.2 | 33.8 | 27.7 | 24.5 | 30.9 | 31.7 | 23.8 | 30.1 | 42.5 | 20.5 | 36.2 | 29.2 | 17.6 | 13.3 | 5.2 | 6.6 | 6.0 | 4.3 | ||||||||||||||||||||||
| Other Current Assets | 3.7 | 5.1 | 2.2 | 82.1 | 82.1 | 2.1 | 2.0 | 2.0 | 11.1 | 0.6 | 0.3 | 0.0 | 11.9 | 0.6 | 0.9 | 1.4 | 1.8 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,713.6 | 1,538.1 | 2,064.2 | 1,597.3 | 1,579.1 | 1,552.1 | 1,604.4 | 1,415.2 | 1,424.6 | 1,419.9 | 1,124.5 | 1,498.1 | 1,482.5 | 1,453.9 | 1,115.1 | 952.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 3,950.8 | 3,572.8 | 3,215.8 | 2,487.2 | 2,142.8 | 1,797.3 | 1,442.0 | 1,218.3 | 1,054.6 | 890.3 | 734.6 | 611.7 | 481.8 | 345.6 | 207.4 | 166.7 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 11,315.3 | 11,336.5 | 10,779.1 | 10,714.7 | 10,686.2 | 10,695.4 | 10,753.1 | 5,406.1 | 5,314.7 | 5,256.0 | 5,167.9 | 4,778.0 | 4,711.3 | 4,656.1 | 1,337.1 | 1,336.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 140.1 | 119.7 | 124.6 | 134.9 | 142.2 | 116.5 | 117.7 | 114.2 | 100.2 | 102.6 | 115.8 | 113.0 | 130.6 | 138.5 | 505.3 | 615.3 | 0.0 | |||||||||||||||||||||||
| Goodwill | - | - | 0.0 | 530.6 | 530.6 | 539.8 | 539.8 | - | 0.0 | - | - | - | - | - | - | - | - | 70.5 | 70.5 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 41.6 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 9.0 | 12.7 | 17.3 | 28.2 | 38.0 | 48.7 | 58.7 | 19.2 | 21.3 | 24.9 | 19.8 | 22.5 | 23.9 | 27.0 | 11.2 | 13.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | 23.5 | 54.4 | 126.3 | 200.2 | 183.5 | - | - | 0.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 28.9 | 28.1 | 78.2 | 21.6 | 24.3 | 24.8 | 23.5 | 20.2 | 19.9 | 19.6 | 20.9 | 18.6 | 22.6 | 22.1 | 15.5 | 11.6 | 12.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,236.9 | 13,074.3 | 13,097.3 | 13,058.6 | 13,032.0 | 13,034.2 | 13,147.3 | 7,025.5 | 6,926.2 | 6,912.5 | 6,559.7 | 6,615.4 | 6,631.1 | 6,555.1 | 3,062.4 | 3,007.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 90.8 | 41.8 | 61.6 | 89.9 | 68.8 | 68.4 | 38.2 | 39.5 | 34.5 | 2.6 | 13.9 | 7.9 | 29.1 | 32.7 | 3.3 | 1.7 | 2.1 | 5.5 | 4.9 | 6.5 | 21.5 | 1.3 | 5.1 | 14.9 | 17.9 | 18.0 | 15.2 | 10.2 | 20.2 | 17.2 | 30.0 | 16.1 | 13.4 | 16.3 | 12.3 | 8.8 | 4.6 | 7.9 | 10.4 | 10.1 |
| Short Term Debt | - | - | - | - | - | - | 60.1 | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 11.1 | 14.7 | 24.6 | 32.0 | 37.6 | 40.1 | 39.9 | 13.7 | 13.3 | 13.5 | 10.4 | 11.6 | 9.9 | 11.9 | 7.4 | 7.6 | ||||||||||||||||||||||||
| Accrued Expenses | 686.3 | 735.4 | 761.4 | 775.9 | 732.3 | 739.0 | 714.4 | 545.8 | 493.4 | 571.3 | 508.0 | 481.8 | 362.5 | 476.6 | 534.2 | 260.8 | 150.7 | |||||||||||||||||||||||
| Other Current Liabilities | 10.1 | 11.9 | 1.8 | 93.7 | 84.2 | 27.7 | 31.7 | 22.7 | 0.9 | 42.0 | 7.2 | 10.1 | 3.5 | 12.2 | 19.6 | 19.9 | 1.0 | |||||||||||||||||||||||
| Total Current Liabilities | 1,673.1 | 1,450.6 | 1,527.8 | 1,803.2 | 1,684.0 | 1,661.8 | 1,678.1 | 1,245.1 | 1,165.5 | 1,395.7 | 1,173.4 | 1,268.1 | 1,361.3 | 1,488.8 | 1,249.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,480.5 | 1,479.6 | 1,478.8 | 798.8 | 842.6 | 867.2 | 971.7 | 396.3 | 395.9 | 395.5 | 395.0 | 394.6 | 394.2 | 393.8 | 393.4 | 392.9 | 392.5 | 1,041.9 | 1,044.5 | 674.2 | 340.0 | 487.5 | 2,761.7 | 2,777.9 | 2,711.6 | 2,798.9 | 2,896.5 | 2,791.3 | 2,735.3 | 2,633.0 | 2,757.5 | 2,696.5 | 2,097.6 | 2,340.6 | 2,359.7 | 2,305.9 | 2,297.2 | 2,125.6 | 2,127.4 | 2,201.9 |
| Operating Lease Liabilities Non-Current | 9.6 | 10.5 | 5.8 | 10.6 | 15.2 | 21.1 | 29.1 | 16.0 | 18.7 | 22.1 | 20.5 | 22.3 | 13.3 | 14.4 | 2.9 | 4.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,582.7 | 1,615.9 | 1,603.1 | 1,526.2 | 1,496.4 | 1,421.4 | 1,345.2 | 122.3 | 95.3 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.7 | 5.0 | 6.4 | 5.5 | 8.2 | 5.9 | 4.7 | 11.9 | 18.4 | 21.0 | 23.7 | 23.3 | 33.6 | 29.7 | 13.0 | 3.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,190.5 | 4,994.3 | 5,023.4 | 4,439.9 | 4,329.7 | 4,257.2 | 4,306.2 | 1,950.3 | 1,849.5 | 1,971.5 | 1,740.1 | 1,856.7 | 1,951.3 | 2,084.3 | 1,864.3 | 1,566.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 3.2 | 4.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 2.7 | 2.3 | 2.3 | 2.3 | 2.3 | 1.8 | 1.8 | 1.8 |
| Additional Paid In Capital | 7,343.5 | 7,339.7 | 7,333.5 | 7,328.6 | 7,336.1 | 7,329.2 | 7,314.4 | 3,575.6 | 3,608.8 | 3,584.0 | 3,500.7 | 3,487.6 | 3,485.8 | 3,469.6 | 883.8 | 883.3 | ||||||||||||||||||||||||
| Retained Earnings | 2,077.7 | 2,043.6 | 2,033.8 | 2,444.1 | 2,301.7 | 2,179.3 | 2,111.1 | 2,022.5 | 1,960.6 | 1,766.9 | 1,616.2 | 1,537.6 | 1,445.5 | 1,225.6 | 414.1 | 662.6 | 269.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 104.1 | 100.0 | 14.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 188.7 | 188.9 | ||||||||||||||||||||||
| Total Stockholders Equity | 8,046.3 | 8,080.0 | 8,073.9 | 8,618.7 | 8,702.3 | 8,776.9 | 8,841.2 | 5,075.2 | 5,076.6 | 4,941.0 | 4,819.6 | 4,758.7 | 4,679.8 | 4,470.8 | 1,198.1 | 1,442.0 | ||||||||||||||||||||||||
| Total Equity | 8,046.3 | 8,080.0 | 8,073.9 | 8,618.7 | 8,702.3 | 8,776.9 | 8,841.2 | 5,075.2 | 5,076.6 | 4,941.0 | 4,819.6 | 4,758.7 | 4,679.8 | 4,470.8 | 1,198.1 | 1,442.0 | 1,221.6 | 1,093.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,480.5 | 1,479.6 | 1,478.8 | 798.8 | 842.6 | 867.2 | 1,031.8 | 396.3 | 395.9 | 395.5 | 395.0 | 394.6 | 394.2 | 393.8 | 393.4 | 392.9 | 392.5 | 1,041.9 | 1,044.5 | 674.2 | 340.0 | 848.1 | 2,761.7 | 2,777.9 | 2,711.6 | 2,798.9 | 2,896.5 | 2,791.3 | 2,735.3 | 2,633.0 | 2,757.5 | 2,696.5 | 2,097.6 | 2,340.6 | 2,359.7 | 2,305.9 | 2,297.2 | 2,125.6 | 2,127.4 | 2,201.9 |
| Net debt | 1,254.7 | 1,290.1 | 849.6 | 763.1 | 805.7 | 815.1 | 834.4 | 100.0 | 77.9 | 130.5 | 180.3 | (197.7) | (198.9) | (265.1) | (177.8) | (17.2) | 220.4 | 593.3 | ||||||||||||||||||||||
| Working Capital | 40.5 | 87.5 | 536.4 | (205.9) | (104.9) | (109.6) | (73.7) | 170.1 | 259.1 | 24.2 | (48.9) | 230.0 | 121.2 | (34.8) | (134.6) | 51.2 | 390.2 | |||||||||||||||||||||||
| Book Value | 8,046.3 | 8,080.0 | 8,073.9 | 8,618.7 | 8,702.3 | 8,776.9 | 8,841.2 | 5,075.2 | 5,076.6 | 4,941.0 | 4,819.6 | 4,758.7 | 4,679.8 | 4,470.8 | 1,198.1 | 1,442.0 | 1,032.9 | 904.4 | ||||||||||||||||||||||
| Tangible Book Value | - | - | 8,073.9 | 8,088.0 | 8,171.6 | 8,237.1 | 8,301.4 | - | 5,076.6 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 5.2 |
| 8.2 |
| 3.8 |
| 15.2 |
| 15.9 |
| 8.4 |
| 10.0 |
| 5.3 |
| 6.0 |
| 8.4 |
| 11.0 |
| 6.4 |
| 5.9 |
| 6.0 |
| 7.6 |
| 10.6 |
| 10.6 |
| 7.2 |
| 7.6 |
| 6.1 |
| 5.8 |
| 7.4 |
| 2.3 |
| 2.9 |
| 3.0 |
| 0.1 |
| 1.8 |
| 1.7 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 4.5 |
| 4.4 |
| 4.3 |
| 4.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,615.4 |
| 753.3 |
| 732.3 |
| 422.5 |
| 339.1 |
| 339.4 |
| 418.8 |
| 654.6 |
| 437.4 |
| 495.6 |
| 471.7 |
| 521.5 |
| 554.2 |
| 483.5 |
| 425.0 |
| 418.9 |
| 407.8 |
| 322.4 |
| 290.2 |
| 269.2 |
| 238.5 |
| 222.8 |
| 226.2 |
| 326.4 |
| 124.4 |
| 112.9 |
| 81.3 |
| 56.0 |
| 0.0 |
| 8,560.5 |
| 8,521.4 |
| 8,556.6 |
| 3,764.9 |
| 3,624.2 |
| 3,416.2 |
| 3,233.1 |
| 3,036.9 |
| 2,859.8 |
| 2,691.7 |
| 2,688.4 |
| 2,534.2 |
| 2,388.7 |
| 2,252.7 |
| 2,126.1 |
| 1,995.8 |
| 1,866.3 |
| 1,752.4 |
| 1,627.2 |
| 1,320.4 |
| 1,582.8 |
| 1,554.7 |
| 1,719.5 |
| 840.2 |
| 2,115.9 |
| 2,152.2 |
| 2,148.7 |
| 6,977.8 |
| 7,089.6 |
| 7,169.1 |
| 7,056.7 |
| 7,027.1 |
| 6,900.1 |
| 6,757.2 |
| 7,186.6 |
| 6,173.5 |
| 6,035.6 |
| 5,931.0 |
| 5,896.5 |
| 5,919.6 |
| 5,152.7 |
| 5,186.7 |
| 5,177.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.5 |
| 70.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.3 |
| 43.0 |
| 43.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.8 |
| 5.1 |
| 5.0 |
| 5.5 |
| 10.7 |
| 13.1 |
| 15.2 |
| 16.0 |
| 18.5 |
| 21.3 |
| 20.1 |
| 24.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 88.9 |
| 90.4 |
| 17.6 |
| 18.8 |
| 22.8 |
| 23.8 |
| 28.0 |
| 29.4 |
| 29.7 |
| 30.5 |
| 29.4 |
| 25.7 |
| 20.2 |
| 20.5 |
| 21.0 |
| 21.6 |
| 21.6 |
| 19.9 |
| 20.1 |
| 20.5 |
| 22.5 |
| 22.5 |
| 23.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,026.8 |
| 2,999.5 |
| 2,936.7 |
| 2,297.2 |
| 2,238.0 |
| 2,506.8 |
| 2,625.6 |
| 2,869.8 |
| 7,499.3 |
| 7,667.0 |
| 7,710.3 |
| 7,646.3 |
| 7,626.1 |
| 7,416.4 |
| 7,465.3 |
| 7,638.9 |
| 6,615.1 |
| 6,391.2 |
| 6,261.7 |
| 6,189.6 |
| 6,178.6 |
| 5,398.3 |
| 5,435.5 |
| 5,560.3 |
| - |
| - |
| 0.0 |
| 360.6 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| 1.9 |
| 2.2 |
| 2.1 |
| 1.0 |
| 2.0 |
| 3.4 |
| 4.3 |
| 6.2 |
| 8.1 |
| 7.8 |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 129.0 |
| 223.1 |
| 152.2 |
| 105.9 |
| 41.9 |
| 143.3 |
| 244.1 |
| 281.1 |
| 325.4 |
| 315.5 |
| 338.8 |
| 331.7 |
| 307.5 |
| 320.5 |
| 233.4 |
| 236.5 |
| 194.2 |
| 139.8 |
| 128.2 |
| 119.2 |
| 98.9 |
| 128.3 |
| 126.8 |
| 1.9 |
| 1.8 |
| 3.1 |
| 1.6 |
| 0.5 |
| 1.5 |
| 1.7 |
| 2.9 |
| 2.8 |
| 3.2 |
| 2.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 13.4 |
| 10.5 |
| - |
| 15.0 |
| 0.5 |
| 901.0 |
| 1,225.2 |
| 665.1 |
| 691.4 |
| 508.6 |
| 305.6 |
| 575.3 |
| 361.4 |
| 498.7 |
| 602.9 |
| 593.9 |
| 558.4 |
| 668.8 |
| 611.8 |
| 816.7 |
| 832.5 |
| 670.0 |
| 623.5 |
| 421.7 |
| 340.7 |
| 352.5 |
| 381.1 |
| 291.1 |
| 366.1 |
| 282.5 |
| 6.7 |
| 1.7 |
| 1.6 |
| 1.9 |
| 14.8 |
| 1.0 |
| 17.1 |
| 17.2 |
| 17.9 |
| 19.1 |
| 18.0 |
| 17.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 0.0 |
| 4.4 |
| 4.9 |
| 10.0 |
| 12.7 |
| 267.4 |
| 291.2 |
| 308.7 |
| 296.5 |
| 300.1 |
| 230.5 |
| 205.6 |
| 306.7 |
| 305.9 |
| 508.3 |
| 527.2 |
| 524.8 |
| 513.5 |
| 546.2 |
| 528.0 |
| 580.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| 8.0 |
| 5.9 |
| 6.4 |
| 3.5 |
| 3.6 |
| 7.1 |
| 5.2 |
| 6.0 |
| 2.1 |
| 7.0 |
| 6.2 |
| 7.8 |
| 7.8 |
| 6.5 |
| 7.8 |
| 6.2 |
| 5.8 |
| 5.5 |
| 2.8 |
| 2.9 |
| 3.0 |
| 3.0 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,805.2 |
| 1,906.2 |
| 1,914.9 |
| 1,335.2 |
| 1,179.6 |
| 3,144.9 |
| 3,215.5 |
| 3,369.0 |
| 3,662.2 |
| 3,767.3 |
| 3,843.8 |
| 3,835.2 |
| 3,707.3 |
| 3,772.3 |
| 3,891.1 |
| 3,752.8 |
| 3,101.6 |
| 3,332.6 |
| 3,284.1 |
| 3,236.2 |
| 3,255.5 |
| 3,010.8 |
| 3,075.2 |
| 3,115.8 |
| 863.0 |
| 867.0 |
| 870.6 |
| 958.1 |
| 965.4 |
| 3,128.8 |
| - |
| - |
| 3,112.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.8 |
| (20.1) |
| (93.5) |
| 0.0 |
| (3,905.5) |
| (3,849.8) |
| (3,756.8) |
| 554.4 |
| 630.9 |
| 610.6 |
| 567.8 |
| 682.7 |
| 460.7 |
| 398.4 |
| 718.6 |
| 718.0 |
| 593.4 |
| 634.6 |
| 618.0 |
| 591.5 |
| 646.2 |
| 680.1 |
| 770.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.6 |
| - |
| 0.0 |
| 36.5 |
| 36.5 |
| 36.2 |
| 33.9 |
| 33.7 |
| 33.3 |
| 33.3 |
| 29.0 |
| 29.0 |
| 28.2 |
| 28.2 |
| 22.2 |
| 22.1 |
| 21.4 |
| 21.4 |
| 16.0 |
| 15.9 |
| 15.1 |
| 14.7 |
| 185.7 |
| 97.2 |
| 92.8 |
| 171.9 |
| 169.2 |
| 171.6 |
| 200.9 |
| 194.3 |
| 189.7 |
| 186.3 |
| 184.3 |
| 138.6 |
| 138.1 |
| 137.6 |
| 137.9 |
| 116.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1,032.9 |
| 904.4 |
| 836.1 |
| 864.8 |
| 965.6 |
| (810.0) |
| (759.1) |
| (670.7) |
| 3,636.1 |
| 3,705.3 |
| 3,676.8 |
| 3,624.8 |
| 3,734.6 |
| 3,505.5 |
| 3,436.1 |
| 3,748.5 |
| 3,375.7 |
| 2,942.7 |
| 2,977.6 |
| 2,953.5 |
| 2,923.2 |
| 2,387.5 |
| 2,360.4 |
| 2,444.4 |
| 1,021.8 |
| 962.0 |
| 1,058.4 |
| (638.2) |
| (589.9) |
| (499.2) |
| 3,837.1 |
| 3,899.7 |
| 3,866.5 |
| 3,811.1 |
| 3,918.9 |
| 3,644.1 |
| 3,574.3 |
| 3,886.2 |
| 3,513.6 |
| 3,058.6 |
| 2,977.6 |
| 2,953.5 |
| 2,923.2 |
| 2,387.5 |
| 2,360.4 |
| 2,444.4 |
| 655.6 |
| 561.2 |
| 335.8 |
| 763.9 |
| 2,684.3 |
| 2,643.9 |
| 2,691.6 |
| 2,779.4 |
| 2,876.3 |
| 2,775.9 |
| 2,713.1 |
| 2,616.1 |
| 2,740.4 |
| 2,678.8 |
| 2,080.9 |
| 2,332.1 |
| 2,348.2 |
| 2,292.1 |
| 2,286.0 |
| 2,111.8 |
| 2,120.9 |
| 2,182.5 |
| 88.2 |
| 40.9 |
| (86.1) |
| 33.5 |
| (235.9) |
| 57.5 |
| 155.9 |
| (165.5) |
| (98.2) |
| (86.7) |
| (147.3) |
| (57.6) |
| (333.2) |
| (407.6) |
| (251.2) |
| (215.6) |
| (99.3) |
| (50.5) |
| (83.3) |
| (142.6) |
| (68.3) |
| (139.8) |
| 43.9 |
| 836.1 |
| 864.8 |
| 965.6 |
| (810.0) |
| (759.1) |
| (670.7) |
| 3,636.1 |
| 3,705.3 |
| 3,676.8 |
| 3,624.8 |
| 3,734.6 |
| 3,505.5 |
| 3,436.1 |
| 3,748.5 |
| 3,375.7 |
| 2,942.7 |
| 2,977.6 |
| 2,953.5 |
| 2,923.2 |
| 2,387.5 |
| 2,360.4 |
| 2,444.4 |
| 792.3 |
| 723.2 |
| 751.3 |
| 851.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |