| (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 | - | - | - | - | - | - | - | 226.5 | 319.4 | 307.0 | 184.7 | 246.9 | 310.1 | 229.8 | 260.7 | 302.2 | 233.5 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 127.4 | 102.6 | 106.1 | 62.0 | 81.7 | 51.9 | 42.4 | 52.9 | 38.2 | 0.0 | - | 0.0 | 12.4 | 11.8 | 0.1 | 3.2 | 2.1 | ||
| Cash And Short Term Investments | - | - | - | - | - | - | - | 279.4 | 357.6 | 307.0 | 184.7 | 246.9 | 322.5 | 241.6 | 260.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,044.1 | 1,015.4 | 983.1 | 964.6 | 792.7 | 611.5 | 644.7 | 607.0 | 528.9 | 496.2 | 496.0 | 557.1 | 579.4 | 546.1 | 449.6 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 372.1 | 384.7 | 327.5 | 325.0 | 250.7 | 220.5 | 214.7 | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 3,332.6 | 3,190.6 | 2,977.9 | 2,691.7 | 2,564.3 | 2,417.4 | 2,146.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 506.6 | 487.3 | 451.8 | 446.6 | 359.9 | 195.9 | 298.4 | 276.5 | 224.2 | 229.5 | 241.2 | 267.3 | 316.5 | 257.9 | 178.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,763.6 | 2,771.1 | 2,291.7 | 2,414.8 | 2,517.0 | 1,549.6 | 1,554.1 | 1,565.0 | 1,625.5 | 1,633.3 | 1,382.5 | 1,380.1 | 1,400.0 | 1,400.0 | 524.2 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,776.2 | 2,786.2 | 2,301.7 | 2,424.8 | 2,534.6 | 1,557.2 | 1,561.7 | 1,572.6 | 1,629.5 | 1,633.3 | 1,382.5 | 1,380.1 | 1,400.0 | 1,400.0 | 524.2 | 264.0 | |||
| 249.5 |
| 119.5 |
| - |
| - |
| - |
| 305.4 |
| 235.6 |
| 249.5 |
| 119.5 |
| 332.7 |
| 274.9 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 116.5 | 81.7 | 82.9 | 82.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | 315.8 | 267.6 | 289.6 | 240.5 | 322.4 | 281.7 | - | 631.1 | 450.3 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13.6 | - | - |
| Total Current Assets | 2,647.2 | 2,433.8 | 2,052.2 | 2,033.8 | 1,741.2 | 1,525.7 | 1,400.9 | 1,202.2 | 1,154.1 | 1,092.9 | 921.2 | 1,126.4 | 1,171.2 | 1,095.3 | 891.9 | 752.5 | 620.3 | - | - |
| 1,387.3 |
| 1,034.0 |
| 903.8 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 1,770.6 | 1,603.2 | 1,366.1 | 1,159.3 | 1,005.5 | 815.2 | 612.9 | 483.3 | 378.7 | 313.8 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 1,562.0 | 1,587.4 | 1,611.8 | 1,532.5 | 1,558.8 | 1,602.2 | 1,533.1 | 903.9 | 655.4 | 589.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.4 | 4.2 | 5.4 | 6.5 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,479.1 | 1,477.2 | 1,287.7 | 1,246.9 | 1,227.0 | 527.0 | 525.0 | 514.2 | 478.5 | 465.2 | 453.1 | 452.7 | 571.0 | 579.7 | 122.4 | 60.3 | 56.1 | - | - |
| Intangible Assets | 653.0 | 702.0 | 602.8 | 620.8 | 644.9 | 386.6 | 419.1 | 441.9 | 469.1 | 498.7 | 506.8 | 530.1 | 570.0 | 590.0 | 139.6 | 114.4 | 114.2 | - | - |
| Operating Lease Right Of Use Assets | 255.1 | 250.9 | 187.1 | 166.2 | 161.8 | 150.3 | 162.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 48.6 | 65.5 | 59.7 | 81.8 | 15.6 | 16.5 | 13.6 | 18.1 | 17.5 | 13.3 | 17.8 | 18.7 | 18.5 | 18.4 | 10.1 | 6.7 | 3.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,624.1 | 7,377.3 | 6,382.9 | 6,129.7 | 5,653.7 | 4,131.5 | 4,108.9 | 3,738.3 | 3,706.6 | 3,681.9 | 3,431.4 | 3,689.4 | 3,936.4 | 3,838.1 | 2,085.8 | 1,602.5 | 1,401.1 | - | - |
| 137.0 |
| 97.9 |
| - |
| - |
| Short Term Debt | 12.6 | 15.1 | 10.0 | 10.0 | 17.5 | 7.5 | 7.5 | 7.5 | 4.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 81.5 | 88.5 | 95.2 | 94.1 | 83.7 | 74.1 | 73.4 | 61.8 | 67.8 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 75.2 | 71.7 | 56.4 | 49.5 | 47.6 | 36.8 | 41.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 441.8 | 419.4 | 397.2 | 396.7 | 391.4 | 295.8 | 276.5 | 233.4 | 188.0 | 190.7 | 193.7 | 219.5 | 236.8 | 246.4 | 148.0 | 116.1 | 90.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,136.8 | 1,102.7 | 1,037.5 | 1,020.1 | 925.3 | 636.1 | 720.1 | 602.3 | 503.8 | 504.7 | 517.1 | 572.5 | 639.5 | 588.7 | 381.7 | 306.3 | 233.3 | - | - |
| 264.0 |
| 292.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 184.3 | 182.9 | 131.7 | 119.3 | 118.0 | 114.3 | 121.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 384.2 | 363.6 | 353.1 | 350.4 | 314.9 | 230.1 | 231.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 197.9 | 162.6 | 118.3 | 90.8 | 78.8 | 83.2 | 46.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 3,741.5 | 3,701.1 | 3,097.8 | 3,187.3 | 3,214.5 | 2,153.8 | 2,119.0 | 1,966.3 | 2,014.6 | 2,093.0 | 1,818.0 | 1,854.1 | 1,838.5 | 1,817.3 | 803.1 | 515.4 | 553.9 | - | - |
| Total Liabilities | 4,878.4 | 4,803.7 | 4,135.4 | 4,207.4 | 4,139.8 | 2,790.0 | 2,839.1 | 2,568.6 | 2,518.4 | 2,597.7 | 2,335.1 | 2,426.6 | 2,478.0 | 2,406.0 | 1,184.8 | 821.6 | 787.2 | - | - |
| 0.3 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,755.9 | 2,364.9 | 1,962.6 | 1,584.7 | 1,173.0 | 969.7 | 834.9 | 737.2 | 673.1 | 572.8 | 612.7 | 568.6 | 596.9 | 501.3 | 371.7 | 244.4 | 113.9 | - | - |
| Accumulated Other Comprehensive Income | (204.6) | (213.6) | (175.3) | (167.2) | (196.0) | (211.5) | (210.1) | (223.4) | (172.4) | (214.3) | (254.9) | (110.8) | (19.6) | 49.6 | 31.4 | 50.8 | 26.8 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 2.5 | 2.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,745.7 | 2,573.5 | 2,247.5 | 1,922.3 | 1,513.9 | 1,341.6 | 1,269.8 | 1,169.8 | 1,188.2 | 1,084.2 | 1,096.3 | 1,262.9 | 1,475.6 | 1,432.1 | 901.0 | 780.8 | 613.8 | 429.0 | 202.9 |
| Total Equity | 2,745.7 | 2,573.5 | 2,247.5 | 1,922.3 | 1,513.9 | 1,341.6 | 1,269.8 | 1,169.8 | 1,188.2 | 1,084.2 | 1,096.3 | 1,262.9 | 1,475.6 | 1,432.1 | 901.0 | 780.8 | 613.8 | 429.0 | 202.9 |
| 292.4 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | 1,293.2 | 1,272.0 | 1,326.3 | 1,197.8 | 1,133.3 | 1,077.5 | 1,158.4 | 263.4 | (41.4) | 56.8 | - | - |
| Working Capital | 1,510.4 | 1,331.1 | 1,014.7 | 1,013.7 | 815.9 | 889.6 | 680.8 | 599.9 | 650.2 | 588.2 | 404.1 | 554.0 | 531.6 | 506.6 | 510.1 | 446.3 | 386.9 | - | - |
| Book Value | 2,745.7 | 2,573.5 | 2,247.5 | 1,922.3 | 1,513.9 | 1,341.6 | 1,269.8 | 1,169.8 | 1,188.2 | 1,084.2 | 1,096.3 | 1,262.9 | 1,475.6 | 1,432.1 | 901.0 | 780.8 | 613.8 | 429.0 | 202.9 |
| Tangible Book Value | 613.6 | 394.3 | 357.0 | 54.7 | (358.1) | 427.9 | 325.7 | 213.7 | 240.6 | 120.4 | 136.4 | 280.1 | 334.7 | 262.3 | 639.0 | 606.2 | 443.6 | - | - |
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 475.7 |
| 447.4 |
| - |
| 372.0 |
| - |
| - |
| - |
| - |
| 215.5 |
| 197.1 |
| 186.4 |
| 319.4 |
| 361.7 |
| 446.4 |
| 297.4 |
| 307.0 |
| 257.9 |
| 352.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 121.0 | 127.4 | 91.2 | 98.9 | 105.9 | 102.6 | 82.4 | 91.3 | 104.8 | 106.1 | 84.0 | 87.3 | 71.8 | 62.0 | 65.0 | 70.8 | 75.4 | 81.7 | 64.8 | 70.7 | 74.3 | 51.9 | 56.6 | 59.3 | 62.1 | 42.4 | 46.9 | 55.2 | 57.5 | 52.9 | 37.4 | 36.9 | 37.8 | 38.2 | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 532.3 | 506.7 | - | 414.4 | - | - | - | - | 252.9 | 233.9 | 224.1 | 357.6 | 361.7 | 446.4 | 297.4 | 307.0 | 257.9 | 352.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,113.2 | 1,044.1 | 1,104.8 | 1,117.7 | 1,077.5 | 1,015.4 | 1,100.7 | 1,089.8 | 1,039.8 | 983.1 | 1,010.3 | 981.2 | 963.7 | 964.6 | 1,026.2 | 1,005.5 | 900.3 | 792.7 | 703.2 | 659.4 | 620.2 | 611.5 | 602.1 | 572.4 | 658.5 | 644.7 | 641.7 | 632.9 | 613.5 | 607.0 | 608.6 | 590.6 | 551.8 | 528.9 | 531.7 | 512.4 | 480.0 | 496.2 | 512.4 | 503.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 363.9 | 372.1 | 377.3 | 383.4 | 376.0 | 384.7 | 376.6 | 365.4 | 354.3 | 327.5 | 311.5 | 325.9 | 322.4 | 325.0 | 294.2 | 275.7 | 264.7 | 250.7 | 228.7 | 215.7 | 219.5 | 220.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 104.8 | 116.5 | 93.7 | 97.3 | 90.7 | 81.7 | 78.2 | 93.4 | 103.5 | 82.9 | 78.0 | 92.6 | 103.4 | 82.5 | 71.8 | 93.3 | 103.3 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,443.1 | 2,647.2 | 2,608.3 | 2,475.4 | 2,310.7 | 2,433.8 | 2,354.5 | 2,229.1 | 2,105.8 | 2,052.2 | 1,950.8 | 1,848.5 | 1,903.0 | 2,033.8 | 2,041.1 | 1,924.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,539.8 | 3,496.3 | 3,424.2 | 3,332.6 | 3,354.6 | 3,286.6 | 3,259.9 | 3,190.6 | 3,162.5 | 3,083.2 | 3,033.5 | 2,977.9 | 2,970.1 | 2,879.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,555.1 | 1,479.1 | 1,478.8 | 1,479.8 | 1,477.3 | 1,477.2 | 1,485.1 | 1,482.1 | 1,487.8 | 1,287.7 | 1,286.5 | 1,288.3 | 1,287.4 | 1,246.9 | 1,246.3 | 1,244.7 | 1,221.4 | 1,227.0 | ||||||||||||||||||||||
| Intangible Assets | 679.1 | 653.0 | 664.0 | 677.2 | 689.0 | 702.0 | 708.9 | 727.5 | 740.0 | 602.8 | 613.5 | 626.3 | 636.5 | 620.8 | 621.8 | 637.3 | 633.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 263.3 | 255.1 | 241.0 | 247.0 | 247.4 | 250.9 | 246.1 | 214.9 | 206.6 | 187.1 | 188.7 | 181.2 | 167.1 | 166.2 | 161.7 | 157.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 49.9 | 48.6 | 50.6 | 53.4 | 58.4 | 65.5 | 59.2 | 74.8 | 69.2 | 59.7 | 80.2 | 74.3 | 62.4 | 81.8 | 78.0 | 48.4 | 25.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,552.6 | 7,624.1 | 7,540.3 | 7,439.9 | 7,246.4 | 7,377.3 | 7,306.0 | 7,136.9 | 6,939.8 | 6,382.9 | 6,248.2 | 6,101.3 | 6,084.0 | 6,129.7 | 6,072.6 | 5,924.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 464.2 | 506.6 | 444.1 | 432.8 | 443.7 | 487.3 | 504.2 | 447.9 | 452.8 | 451.8 | 415.0 | 374.4 | 427.5 | 446.6 | 416.9 | 409.2 | 394.2 | 359.9 | 286.6 | 249.2 | 213.4 | 195.9 | 213.8 | 188.3 | 267.9 | 298.4 | 277.5 | 253.2 | 242.3 | 276.5 | 248.4 | 247.8 | 238.0 | 224.2 | 223.6 | 224.2 | 218.7 | 229.5 | 226.8 | 222.3 |
| Short Term Debt | 12.6 | 12.6 | 15.1 | 15.1 | 15.1 | 15.1 | 15.1 | 15.1 | 15.1 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 17.5 | 17.5 | 17.5 | 17.5 | ||||||||||||||||||||||
| Deferred Revenue Current | 82.9 | 81.5 | 92.0 | 87.8 | 96.2 | 88.5 | 103.3 | 108.0 | 106.4 | 95.2 | 102.5 | 105.3 | 101.3 | 94.1 | 93.4 | 94.5 | 90.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 78.1 | 75.2 | 72.2 | 73.0 | 71.9 | 71.7 | 70.5 | 65.9 | 64.5 | 56.4 | 57.1 | 54.0 | 51.3 | 49.5 | 47.9 | 47.2 | ||||||||||||||||||||||||
| Accrued Expenses | 384.1 | 441.8 | 415.2 | 376.6 | 325.8 | 419.4 | 398.2 | 392.7 | 349.4 | 397.2 | 369.1 | 348.9 | 313.9 | 396.7 | 405.3 | 387.0 | 338.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,043.0 | 1,136.8 | 1,067.4 | 1,011.8 | 976.3 | 1,102.7 | 1,121.9 | 1,061.6 | 1,017.5 | 1,037.5 | 975.4 | 914.4 | 926.8 | 1,020.1 | 1,017.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,761.4 | 2,763.6 | 2,764.2 | 2,766.5 | 2,768.8 | 2,771.1 | 2,773.7 | 2,775.8 | 2,778.6 | 2,291.7 | 2,293.0 | 2,294.3 | 2,409.7 | 2,414.8 | 2,507.9 | 2,511.0 | 2,513.9 | 2,517.0 | 1,546.3 | 1,547.4 | 1,548.5 | 1,549.6 | 1,550.8 | 1,626.9 | 1,703.0 | 1,554.1 | 1,555.3 | 1,563.0 | 1,564.0 | 1,565.0 | 1,616.2 | 1,624.7 | 1,625.3 | 1,625.5 | 1,626.0 | 1,626.5 | 1,634.0 | 1,633.3 | 1,632.6 | 1,631.9 |
| Operating Lease Liabilities Non-Current | 189.8 | 184.3 | 173.1 | 178.3 | 179.5 | 182.9 | 179.0 | 152.3 | 145.5 | 131.7 | 133.2 | 129.1 | 118.1 | 119.3 | 116.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 384.3 | 384.2 | 358.6 | 359.7 | 360.4 | 363.6 | 356.2 | 360.9 | 361.2 | 353.1 | 347.6 | 346.3 | 344.3 | 350.4 | 326.8 | 322.1 | 312.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 190.3 | 197.9 | 193.2 | 199.9 | 179.9 | 162.6 | 147.2 | 145.8 | 125.4 | 118.3 | 103.4 | 96.3 | 91.9 | 90.8 | 78.6 | 79.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 3,734.1 | 3,741.5 | 3,697.0 | 3,714.1 | 3,698.8 | 3,701.1 | 3,655.8 | 3,633.6 | 3,611.0 | 3,097.8 | 3,087.0 | 3,077.0 | 3,177.1 | 3,187.3 | 3,217.1 | 3,217.6 | ||||||||||||||||||||||||
| Total Liabilities | 4,777.1 | 4,878.4 | 4,764.5 | 4,725.9 | 4,675.2 | 4,803.7 | 4,777.7 | 4,695.2 | 4,628.5 | 4,135.4 | 4,062.4 | 3,991.5 | 4,104.0 | 4,207.4 | 4,235.0 | 4,207.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,819.1 | 2,755.9 | 2,669.3 | 2,550.5 | 2,423.6 | 2,364.9 | 2,280.9 | 2,165.7 | 2,032.4 | 1,962.6 | 1,864.2 | 1,772.9 | 1,657.1 | 1,584.7 | 1,502.2 | 1,366.4 | 1,218.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (213.2) | (204.6) | (211.1) | (198.5) | (218.6) | (213.6) | (192.0) | (184.5) | (179.6) | (175.3) | (169.1) | (166.0) | (181.5) | (167.2) | (171.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,775.5 | 2,745.7 | 2,775.8 | 2,714.1 | 2,571.2 | 2,573.5 | 2,528.3 | 2,441.7 | 2,311.3 | 2,247.5 | 2,185.8 | 2,109.9 | 1,980.0 | 1,922.3 | 1,837.6 | 1,717.0 | ||||||||||||||||||||||||
| Total Equity | 2,775.5 | 2,745.7 | 2,775.8 | 2,714.1 | 2,571.2 | 2,573.5 | 2,528.3 | 2,441.7 | 2,311.3 | 2,247.5 | 2,185.8 | 2,109.9 | 1,980.0 | 1,922.3 | 1,837.6 | 1,717.0 | 1,593.2 | 1,513.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,774.0 | 2,776.2 | 2,779.3 | 2,781.6 | 2,783.9 | 2,786.2 | 2,788.8 | 2,790.9 | 2,793.7 | 2,301.7 | 2,303.0 | 2,304.3 | 2,419.7 | 2,424.8 | 2,525.5 | 2,528.5 | 2,531.5 | 2,534.6 | 1,553.8 | 1,554.9 | 1,556.1 | 1,557.2 | 1,558.3 | 1,634.4 | 1,710.5 | 1,561.7 | 1,562.8 | 1,570.5 | 1,571.5 | 1,572.6 | 1,623.7 | 1,628.7 | 1,629.3 | 1,629.5 | 1,630.0 | 1,734.3 | 1,634.0 | 1,633.3 | 1,632.6 | 1,631.9 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,400.2 | 1,510.4 | 1,540.8 | 1,463.6 | 1,334.3 | 1,331.1 | 1,232.6 | 1,167.4 | 1,088.3 | 1,014.7 | 975.4 | 934.1 | 976.2 | 1,013.7 | 1,023.2 | 934.0 | 893.1 | |||||||||||||||||||||||
| Book Value | 2,775.5 | 2,745.7 | 2,775.8 | 2,714.1 | 2,571.2 | 2,573.5 | 2,528.3 | 2,441.7 | 2,311.3 | 2,247.5 | 2,185.8 | 2,109.9 | 1,980.0 | 1,922.3 | 1,837.6 | 1,717.0 | 1,593.2 | 1,513.9 | ||||||||||||||||||||||
| Tangible Book Value | 541.4 | 613.6 | 633.0 | 557.1 | 405.0 | 394.3 | 334.3 | 232.2 | 83.5 | 357.0 | 285.8 | 195.3 | 56.1 | 54.7 | (30.6) | (165.0) | (261.6) | |||||||||||||||||||||||
| 68.5 |
| 70.9 |
| 76.5 |
| 76.7 |
| 67.1 |
| 58.7 |
| 69.5 |
| 44.6 |
| 48.9 |
| 38.2 |
| 42.6 |
| 45.9 |
| 42.8 |
| 35.4 |
| 34.8 |
| 38.2 |
| 35.2 |
| 32.6 |
| 35.8 |
| 55.2 |
| 56.1 |
| 40.9 |
| 49.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 309.8 |
| 315.8 |
| 315.3 |
| 312.0 |
| 303.8 |
| 267.6 |
| 266.9 |
| 276.0 |
| 284.4 |
| 289.6 |
| 279.7 |
| 262.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,807.2 |
| 1,741.2 |
| 1,784.2 |
| 1,677.3 |
| 1,542.4 |
| 1,525.7 |
| 1,493.7 |
| 1,431.8 |
| 1,486.5 |
| 1,400.9 |
| 1,300.6 |
| 1,213.2 |
| 1,148.1 |
| 1,202.2 |
| 1,176.8 |
| 1,136.5 |
| 1,079.8 |
| 1,154.1 |
| 1,160.3 |
| 1,234.7 |
| 1,061.8 |
| 1,092.9 |
| 1,049.9 |
| 1,119.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,945.8 |
| 1,899.4 |
| 1,835.6 |
| 1,770.6 |
| 1,740.1 |
| 1,677.2 |
| 1,628.3 |
| 1,603.2 |
| 1,550.5 |
| 1,480.7 |
| 1,424.0 |
| 1,366.1 |
| 1,321.5 |
| 1,284.0 |
| - |
| - |
| - |
| - |
| - |
| 1,539.3 |
| 1,553.8 |
| 1,547.1 |
| 1,588.2 |
| 1,594.0 |
| 1,596.9 |
| 1,588.6 |
| 1,562.0 |
| 1,614.4 |
| 1,609.4 |
| 1,631.6 |
| 1,587.4 |
| 1,612.0 |
| 1,602.5 |
| 1,609.5 |
| 1,611.8 |
| 1,648.6 |
| 1,595.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 543.0 |
| 544.6 |
| 543.6 |
| 527.0 |
| 524.3 |
| 523.2 |
| 519.6 |
| 525.0 |
| 524.6 |
| 525.0 |
| 517.9 |
| 514.2 |
| 514.1 |
| 497.3 |
| 492.7 |
| 478.5 |
| 478.7 |
| 472.8 |
| 469.9 |
| 465.2 |
| 470.6 |
| 461.5 |
| 644.9 |
| 366.5 |
| 374.2 |
| 380.1 |
| 386.6 |
| 392.4 |
| 400.4 |
| 406.9 |
| 419.1 |
| 425.9 |
| 433.9 |
| 439.0 |
| 441.9 |
| 451.4 |
| 455.9 |
| 464.6 |
| 469.1 |
| 477.6 |
| 482.8 |
| 491.0 |
| 498.7 |
| 507.3 |
| 492.2 |
| 156.8 |
| 161.8 |
| 137.4 |
| 135.4 |
| 142.0 |
| 150.3 |
| 146.5 |
| 153.5 |
| 160.5 |
| 162.2 |
| 164.3 |
| 173.5 |
| 170.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.6 |
| 14.8 |
| 13.0 |
| 16.6 |
| 16.5 |
| 10.1 |
| 14.9 |
| 11.4 |
| 13.6 |
| 12.5 |
| 12.8 |
| 17.9 |
| 18.1 |
| 17.6 |
| 16.4 |
| 16.0 |
| 17.5 |
| 19.8 |
| 13.4 |
| 13.6 |
| 13.3 |
| 34.9 |
| 23.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,726.3 |
| 5,653.7 |
| 4,354.3 |
| 4,275.9 |
| 4,152.5 |
| 4,131.5 |
| 4,106.2 |
| 4,077.6 |
| 4,132.0 |
| 4,108.9 |
| 4,021.9 |
| 3,955.3 |
| 3,882.1 |
| 3,738.3 |
| 3,774.3 |
| 3,715.5 |
| 3,684.8 |
| 3,706.6 |
| 3,748.4 |
| 3,806.3 |
| 3,645.7 |
| 3,681.9 |
| 3,712.6 |
| 3,692.4 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 107.8 |
| - |
| 0.0 |
| - |
| - |
| 83.7 |
| 86.6 |
| 83.7 |
| 83.2 |
| 74.1 |
| 67.4 |
| 61.9 |
| 71.2 |
| 73.4 |
| 73.2 |
| 75.2 |
| 67.6 |
| 61.8 |
| 65.2 |
| 68.7 |
| - |
| 67.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.1 |
| 47.6 |
| 36.5 |
| 35.1 |
| 35.4 |
| 36.8 |
| 36.8 |
| 38.6 |
| 40.0 |
| 41.0 |
| 41.4 |
| 42.6 |
| 43.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 391.4 |
| 299.4 |
| 311.7 |
| 284.2 |
| 295.8 |
| 293.2 |
| 289.4 |
| 255.5 |
| 276.5 |
| 253.5 |
| 224.5 |
| 208.4 |
| 233.4 |
| 229.9 |
| 200.1 |
| 194.2 |
| 188.0 |
| 213.2 |
| 191.5 |
| 184.0 |
| 190.7 |
| 226.1 |
| 203.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 990.1 |
| 914.1 |
| 925.3 |
| 739.9 |
| 711.1 |
| 650.6 |
| 636.1 |
| 641.1 |
| 604.9 |
| 658.4 |
| 720.1 |
| 680.0 |
| 633.7 |
| 597.5 |
| 602.3 |
| 576.3 |
| 543.7 |
| 524.7 |
| 503.8 |
| 529.5 |
| 619.3 |
| 488.6 |
| 504.7 |
| 539.1 |
| 520.4 |
| 112.9 |
| 113.1 |
| 118.0 |
| 102.1 |
| 101.4 |
| 107.6 |
| 114.3 |
| 110.1 |
| 115.1 |
| 120.6 |
| 121.0 |
| 122.7 |
| 130.7 |
| 128.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 314.9 |
| 231.7 |
| 228.7 |
| 230.2 |
| 230.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.2 |
| 78.8 |
| 90.2 |
| 95.6 |
| 88.8 |
| 83.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,218.9 |
| 3,214.5 |
| 2,150.8 |
| 2,155.2 |
| 2,153.5 |
| 2,153.8 |
| 2,160.4 |
| 2,218.7 |
| 2,267.8 |
| 2,119.0 |
| 2,106.0 |
| 2,112.2 |
| 2,112.6 |
| 1,966.3 |
| 2,000.7 |
| 2,010.7 |
| 2,014.6 |
| 2,014.6 |
| 2,090.5 |
| 2,086.0 |
| 2,093.4 |
| 2,093.0 |
| 2,072.6 |
| 2,055.6 |
| 4,133.0 |
| 4,139.8 |
| 2,890.7 |
| 2,866.3 |
| 2,804.1 |
| 2,790.0 |
| 2,801.5 |
| 2,823.7 |
| 2,926.2 |
| 2,839.1 |
| 2,786.1 |
| 2,745.9 |
| 2,710.1 |
| 2,568.6 |
| 2,577.0 |
| 2,554.4 |
| 2,539.3 |
| 2,518.4 |
| 2,620.0 |
| 2,705.3 |
| 2,582.0 |
| 2,597.7 |
| 2,611.7 |
| 2,576.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,173.0 |
| 1,124.0 |
| 1,058.5 |
| 991.5 |
| 969.7 |
| 930.4 |
| 875.5 |
| 846.5 |
| 834.9 |
| 810.7 |
| 774.4 |
| 738.1 |
| 737.2 |
| 720.7 |
| 689.6 |
| 658.9 |
| 673.1 |
| 588.9 |
| 576.8 |
| 551.0 |
| 572.8 |
| 585.5 |
| 595.8 |
| (162.7) |
| (162.2) |
| (196.0) |
| (200.7) |
| (188.9) |
| (199.5) |
| (211.5) |
| (239.4) |
| (251.8) |
| (269.4) |
| (210.1) |
| (223.7) |
| (214.3) |
| (219.3) |
| (223.4) |
| (185.5) |
| (194.1) |
| (189.2) |
| (172.4) |
| (169.5) |
| (193.2) |
| (208.3) |
| (214.3) |
| (211.5) |
| (210.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,593.2 |
| 1,513.9 |
| 1,463.6 |
| 1,409.6 |
| 1,348.5 |
| 1,341.6 |
| 1,304.7 |
| 1,254.0 |
| 1,205.8 |
| 1,269.8 |
| 1,235.8 |
| 1,209.5 |
| 1,172.0 |
| 1,169.8 |
| 1,197.3 |
| 1,161.0 |
| 1,145.5 |
| 1,188.2 |
| 1,128.3 |
| 1,100.9 |
| 1,063.6 |
| 1,084.2 |
| 1,100.9 |
| 1,116.3 |
| 1,463.6 |
| 1,409.6 |
| 1,348.5 |
| 1,341.6 |
| 1,304.7 |
| 1,254.0 |
| 1,205.8 |
| 1,269.8 |
| 1,235.8 |
| 1,209.5 |
| 1,172.0 |
| 1,169.8 |
| 1,197.3 |
| 1,161.0 |
| 1,145.5 |
| 1,188.2 |
| 1,128.3 |
| 1,100.9 |
| 1,063.6 |
| 1,084.2 |
| 1,100.9 |
| 1,116.3 |
| - |
| - |
| - |
| 1,025.9 |
| 1,127.7 |
| - |
| 1,147.2 |
| - |
| - |
| - |
| - |
| 1,370.8 |
| 1,394.8 |
| 1,405.1 |
| 1,272.0 |
| 1,268.3 |
| 1,287.9 |
| 1,336.6 |
| 1,326.3 |
| 1,374.7 |
| 1,279.0 |
| 815.9 |
| 1,044.3 |
| 966.2 |
| 891.8 |
| 889.6 |
| 852.6 |
| 826.9 |
| 828.1 |
| 680.8 |
| 620.5 |
| 579.5 |
| 550.6 |
| 599.9 |
| 600.5 |
| 592.8 |
| 555.1 |
| 650.2 |
| 630.7 |
| 615.4 |
| 573.2 |
| 588.2 |
| 510.8 |
| 598.7 |
| 1,463.6 |
| 1,409.6 |
| 1,348.5 |
| 1,341.6 |
| 1,304.7 |
| 1,254.0 |
| 1,205.8 |
| 1,269.8 |
| 1,235.8 |
| 1,209.5 |
| 1,172.0 |
| 1,169.8 |
| 1,197.3 |
| 1,161.0 |
| 1,145.5 |
| 1,188.2 |
| 1,128.3 |
| 1,100.9 |
| 1,063.6 |
| 1,084.2 |
| 1,100.9 |
| 1,116.3 |
| (358.1) |
| 554.0 |
| 490.7 |
| 424.8 |
| 427.9 |
| 388.1 |
| 330.4 |
| 279.3 |
| 325.7 |
| 285.4 |
| 250.6 |
| 215.1 |
| 213.7 |
| 231.9 |
| 207.9 |
| 188.2 |
| 240.6 |
| 172.0 |
| 145.3 |
| 102.8 |
| 120.4 |
| 123.0 |
| 162.6 |