| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 0.8 | 17.2 | 0.4 | 21.3 | 3.6 | 15.6 | 16.3 | 17.2 | 509.2 | 46.3 | 65.1 | 175.9 | 327.4 | 21.9 | 375.7 | 32.8 | 65.6 | |||
| Restricted Cash | 12.7 | 37.9 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | - | - | - | - | 0.0 | 48.3 | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 0.8 | 17.2 | 0.4 | 21.3 | 3.6 | 15.6 | 16.3 | 17.2 | 509.2 | 46.3 | 65.1 | 175.9 | 327.4 | 21.9 | 375.7 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 264.7 | 179.5 | 116.1 | 348.5 | 330.1 | 145.9 | 133.5 | 252.4 | 156.8 | 124.5 | 151.4 | 260.9 | 332.6 | 428.3 | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 26.2 | 14.6 | 19.8 | 27.2 | 6.1 | 9.7 | 7.0 | 9.7 | 10.7 | 15.3 | 66.8 | 101.9 | 157.9 | 170.8 | - | 258.5 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 14,057.2 | 13,037.9 | 12,537.1 | 11,907.7 | 11,362.1 | 10,964.0 | 10,572.0 | 9,567.4 | 9,316.5 | 9,184.0 | 13,794.9 | 14,674.8 | 13,578.5 | 12,121.6 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 158.8 | 123.2 | 147.4 | 191.3 | 121.8 | 118.2 | 202.6 | 229.8 | 211.2 | 157.1 | 250.6 | 532.0 | 514.6 | 498.5 | - | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 2,213.3 | 1,838.2 | 1,888.7 | 2,205.7 | 2,214.1 | 2,401.4 | 2,754.4 | 2,378.2 | 2,187.0 | 2,421.2 | 2,703.9 | 3,203.9 | 3,116.0 | 3,123.6 | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 1.4 | 1.5 | 1.5 | 1.7 | 2.0 | 2.2 | 1.9 | 2.0 | 2.2 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | - | 2.3 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 2,421.4 | 2,166.0 | 2,214.4 | 2,205.7 | 2,214.1 | 2,424.0 | 2,754.4 | 2,378.2 | 2,187.3 | 2,419.9 | 2,702.1 | 3,204.7 | 3,113.0 | 3,119.5 | - | 3,112.1 | ||||
| (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 | 3.7 | 0.8 | 4.7 | 3.4 | 2.6 | 17.2 | 1.3 | 3.9 | 2.0 | 0.4 | 8.7 | 22.8 | 2.8 | 21.3 | 1.6 | |||||||||||||||||||||||||
| 138.5 |
| 41.7 |
| 223.9 |
| - |
| - |
| - |
| - |
| - |
| 32.8 |
| 65.6 |
| 138.5 |
| 41.7 |
| 223.9 |
| 252.5 |
| 317.5 |
| 221.7 |
| - |
| - |
| 307.6 |
| 227.8 |
| - |
| - |
| Prepaid Expenses | 18.7 | 15.7 | 15.0 | 16.2 | 16.0 | 12.4 | 17.5 | 21.6 | 95.3 | 75.6 | 297.3 | 187.7 | 135.8 | 148.4 | - | 142.9 | 161.0 | 221.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 490.3 | 370.6 | 421.8 | 573.8 | 459.8 | 273.3 | 498.1 | 501.7 | 852.5 | 626.1 | 804.8 | 1,094.0 | 1,445.6 | 1,539.1 | - | 1,115.0 | 991.0 | 983.8 | - | - |
| - |
| 14,951.4 |
| 10,682.0 |
| 9,980.3 |
| - |
| - |
| Accumulated Depreciation | 6,193.9 | 5,653.8 | 5,194.5 | 4,811.2 | 4,372.6 | 3,938.5 | 3,435.4 | 2,625.0 | 3,526.7 | 3,215.0 | 5,062.2 | 4,512.3 | 4,136.2 | 3,613.5 | - | 4,822.1 | 4,557.7 | 4,214.3 | - | - |
| Property,Plant & Equipment Net | 7,863.4 | 7,384.1 | 7,342.6 | 7,096.5 | 6,989.5 | 7,025.5 | 7,136.6 | 6,942.4 | 5,789.8 | 8,140.4 | 9,669.4 | 10,162.5 | 9,442.3 | 10,191.0 | - | 10,129.3 | 6,124.3 | 5,766.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 5.7 | 18.4 | 13.7 | 11.7 | - | - | - | - | 175.4 | 169.2 | 237.3 | 153.0 | 291.7 | 222.8 | - | 93.5 | 83.5 | 73.0 | - | - |
| Goodwill | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 796.4 | 796.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 57.3 | 63.9 | 70.4 | 77.0 | 83.5 | 90.1 | 96.6 | 103.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 150.3 | 98.7 | 139.5 | 174.8 | 56.0 | 108.7 | 187.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | 4.3 | 0.0 | - | - | 444.6 | - | 484.8 | 425.3 | 333.5 | - | - |
| Other Non-Current Assets | 740.8 | 757.2 | 862.2 | 25.4 | 56.6 | 27.3 | 15.2 | 16.7 | 91.7 | 95.5 | 214.4 | 245.2 | 214.0 | 216.2 | - | 220.8 | 151.2 | 214.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,094.4 | 8,511.9 | 8,626.7 | 8,515.8 | 8,100.8 | 8,041.8 | 9,060.8 | 8,592.2 | 6,931.9 | 9,179.7 | 10,929.9 | 11,654.6 | 11,147.9 | 12,997.6 | - | 12,070.6 | 7,775.4 | 7,535.5 | - | - |
| 354.0 |
| 269.6 |
| 385.2 |
| - |
| - |
| Short Term Debt | 208.1 | 327.8 | 325.7 | 0.0 | 0.0 | 22.6 | 0.0 | 0.0 | 0.3 | (1.3) | (1.8) | 0.8 | (3.0) | (4.1) | - | (16.6) | 45.4 | 22.4 | - | - |
| Deferred Revenue Current | 14.6 | 20.7 | 15.8 | 22.1 | 19.0 | 11.0 | 14.0 | 17.7 | 11.6 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 48.5 | 51.5 | 53.8 | 47.4 | 22.9 | 52.6 | 61.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 802.0 | 612.8 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,124.4 | 1,122.6 | 823.0 | 1,312.8 | 954.6 | 441.3 | 528.9 | 523.0 | 441.7 | 940.0 | 1,685.4 | 1,142.1 | 1,120.0 | 1,387.1 | - | 1,664.8 | 1,478.6 | 1,511.7 | - | - |
| 3,128.7 |
| 363.7 |
| 393.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 105.0 | 49.5 | 89.5 | 132.1 | 33.7 | 53.2 | 110.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 857.4 | 696.1 | 729.5 | 232.3 | 328.6 | 466.3 | 476.1 | 398.7 | 44.4 | 105.1 | 74.6 | 259.0 | 242.6 | 326.7 | - | - | - | - | - | - |
| Pension Obligations | 29.2 | 29.8 | 31.7 | 30.3 | 41.1 | 42.3 | 38.6 | 32.0 | 34.7 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 111.1 | 137.6 | 97.6 | 74.3 | 92.1 | 44.0 | 41.6 | 67.6 | 139.8 | 138.1 | 167.0 | 158.2 | 131.4 | 118.3 | - | 144.6 | 132.5 | 186.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,757.4 | 4,413.9 | 4,265.6 | 5,565.3 | 4,400.5 | 3,619.3 | 4,098.5 | 3,510.4 | 3,032.0 | 5,238.8 | 6,074.1 | 6,325.2 | 6,387.4 | 9,043.8 | - | 9,134.6 | 5,750.9 | 5,696.1 | - | - |
| 1.8 |
| 1.8 |
| - |
| - |
| Additional Paid In Capital | 2,357.0 | 2,349.0 | 2,384.9 | 2,506.3 | 2,834.9 | 2,959.4 | 2,199.6 | 2,264.1 | 2,450.3 | 2,460.9 | 2,435.5 | 2,424.1 | 2,364.6 | 2,296.9 | - | 2,178.6 | 1,033.6 | 993.5 | - | - |
| Retained Earnings | 1,984.2 | 1,753.3 | 1,981.9 | 449.0 | 877.9 | 1,476.1 | 1,971.7 | 2,071.8 | 1,455.8 | 1,727.8 | 2,579.8 | 3,054.2 | 2,964.5 | 2,402.6 | - | 1,680.6 | 1,456.9 | 1,010.9 | - | - |
| Accumulated Other Comprehensive Income | (5.7) | (5.7) | (7.3) | (6.5) | (14.5) | (15.2) | (12.6) | (7.9) | (8.5) | (392.6) | (315.6) | (151.1) | (325.1) | (747.3) | - | (874.3) | (640.5) | (461.9) | (419.3) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | - | 42.7 | 66.3 | 82.1 | - | - |
| Minority Interest | - | - | - | - | - | 0.0 | 801.8 | 751.8 | 0.0 | 142.5 | 153.7 | 0.0 | 0.0 | (0.0) | - | (8.5) | 238.9 | 212.2 | - | - |
| Total Stockholders Equity | 4,337.0 | 4,098.0 | 4,361.0 | 2,950.5 | 3,700.3 | 4,422.4 | 4,160.5 | 4,330.0 | 3,899.9 | 3,798.4 | 4,702.0 | 5,329.5 | 5,006.3 | 3,953.8 | - | 2,944.5 | 1,785.5 | 1,462.2 | 1,377.5 | 1,201.8 |
| Total Equity | 4,337.0 | 4,098.0 | 4,361.0 | 2,950.5 | 3,700.3 | 4,422.4 | 4,962.3 | 5,081.7 | 3,899.9 | 3,940.9 | 4,855.8 | 5,329.5 | 5,006.3 | 3,953.7 | - | 2,936.0 | 2,024.5 | 1,674.3 | 1,377.5 | 1,201.8 |
| 409.1 |
| 415.7 |
| - |
| - |
| Net debt | 2,420.6 | 2,148.8 | 2,213.9 | 2,184.4 | 2,210.6 | 2,408.4 | 2,738.2 | 2,361.0 | 1,678.1 | 2,373.6 | 2,637.0 | 3,028.8 | 2,785.6 | 3,097.6 | - | 3,079.3 | 343.5 | 277.2 | - | - |
| Working Capital | (634.0) | (751.9) | (401.2) | (739.0) | (494.8) | (168.0) | (30.8) | (21.3) | 410.8 | (313.9) | (880.6) | (48.2) | 325.6 | 152.0 | - | (549.8) | (487.6) | (527.9) | - | - |
| Book Value | 4,337.0 | 4,098.0 | 4,361.0 | 2,950.5 | 3,700.3 | 4,422.4 | 4,160.5 | 4,330.0 | 3,899.9 | 3,798.4 | 4,702.0 | 5,329.5 | 5,006.3 | 3,953.8 | - | 2,944.5 | 1,785.5 | 1,462.2 | 1,377.5 | 1,201.8 |
| Tangible Book Value | 3,956.4 | 3,710.8 | 3,967.3 | 2,550.2 | 3,293.4 | 4,009.0 | 3,267.5 | 3,430.4 | 3,899.9 | - | - | - | - | - | - | - | - | - | - | - |
| 0.2 |
| 8.6 |
| 3.6 |
| 0.4 |
| 39.4 |
| 29.6 |
| 15.6 |
| 150.1 |
| 19.6 |
| 31.8 |
| 16.3 |
| 5.5 |
| 32.6 |
| 24.0 |
| 17.2 |
| 42.7 |
| 54.8 |
| 82.5 |
| 509.2 |
| 281.2 |
| 291.5 |
| 53.8 |
| 46.3 |
| 80.2 |
| 97.6 |
| Restricted Cash | 2.4 | 12.7 | 10.2 | 10.1 | 10.3 | 37.9 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 220.4 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.9 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3.7 | 0.8 | 4.7 | 3.4 | 2.6 | 17.2 | 1.3 | 3.9 | 2.0 | 0.4 | 8.7 | 22.8 | 2.8 | 21.3 | 1.6 | 0.2 | 8.6 | 3.6 | 0.4 | 39.4 | 29.6 | 15.6 | 150.1 | 19.6 | 31.8 | 16.3 | 5.5 | 32.6 | 24.0 | 17.2 | 42.7 | 54.8 | 82.5 | 509.2 | 281.2 | 291.5 | 53.8 | 46.3 | 80.2 | 97.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 209.5 | 264.7 | 141.3 | 180.2 | 246.8 | 179.5 | 101.8 | 108.1 | 91.1 | 116.1 | 75.9 | 97.7 | 136.2 | 348.5 | 479.1 | 447.5 | 263.1 | 330.1 | 250.4 | 157.7 | 147.7 | 145.9 | 75.9 | 69.2 | 91.5 | 133.5 | 97.0 | 125.1 | 157.9 | 252.4 | 147.7 | 132.0 | 157.6 | 156.8 | 193.8 | 215.7 | 215.3 | 220.2 | 164.0 | 154.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 30.1 | 26.2 | 30.8 | 39.3 | 27.6 | 14.6 | 13.0 | 14.5 | 14.4 | 19.8 | 20.0 | 26.5 | 29.3 | 27.2 | 19.7 | 14.5 | 6.5 | 6.1 | 5.5 | 5.7 | 7.2 | 9.7 | 10.1 | 10.3 | 10.3 | 7.0 | 7.5 | 11.2 | 16.6 | 9.7 | 9.7 | 10.5 | 10.7 | 10.7 | 63.2 | 75.0 | 69.6 | 65.5 | 62.6 | 60.8 |
| Prepaid Expenses | 20.0 | 18.7 | 17.2 | 16.7 | 17.8 | 15.7 | 19.3 | 17.2 | 19.2 | 15.0 | 14.1 | 14.5 | 15.4 | 16.2 | 17.4 | 12.5 | 13.7 | 16.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 458.3 | 490.3 | 360.9 | 394.2 | 425.4 | 370.6 | 332.9 | 368.5 | 460.4 | 421.8 | 300.6 | 399.8 | 351.6 | 573.8 | 723.7 | 618.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 14,222.7 | 14,057.2 | 13,839.5 | 13,771.2 | 13,667.8 | 13,037.9 | 12,907.3 | 12,799.5 | 12,662.9 | 12,537.1 | 12,399.8 | 12,247.9 | 12,099.2 | 11,907.7 | 11,738.3 | 11,606.1 | 11,484.5 | 11,362.1 | 11,206.7 | 11,128.5 | 11,084.4 | 10,964.0 | 10,904.8 | 10,814.0 | 10,691.5 | 10,572.0 | 10,512.3 | 10,203.5 | 9,835.2 | 9,567.4 | 9,276.8 | 8,941.4 | 9,103.4 | 9,316.5 | 13,738.4 | 13,619.8 | 13,518.3 | 13,771.4 | 13,920.7 | 13,866.1 |
| Accumulated Depreciation | 6,310.6 | 6,193.9 | 6,054.8 | 5,912.6 | 5,771.5 | 5,653.8 | 5,534.0 | 5,415.9 | 5,301.3 | 5,194.5 | 5,091.2 | 5,008.0 | 4,913.3 | 4,811.2 | 4,704.7 | 4,593.4 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 7,912.1 | 7,863.4 | 7,784.8 | 7,858.6 | 7,896.3 | 7,384.1 | 7,373.4 | 7,383.5 | 7,361.6 | 7,342.6 | 7,308.6 | 7,239.8 | 7,185.9 | 7,096.5 | 7,033.6 | 7,012.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 5.8 | - | 17.9 | 19.2 | 18.3 | - | 18.4 | 15.4 | 13.6 | - | 12.4 | 13.2 | 11.8 | - | 13.3 | 15.0 | 15.6 | |||||||||||||||||||||||
| Goodwill | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | ||||||||||||||||||||||
| Intangible Assets | 55.7 | 57.3 | 59.0 | 60.6 | 62.2 | 63.9 | 65.5 | 67.2 | 68.8 | 70.4 | 72.1 | 73.7 | 75.4 | 77.0 | 78.6 | 80.3 | 81.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 138.0 | 150.3 | 167.9 | 91.5 | 85.7 | 98.7 | 103.7 | 112.4 | 125.8 | 139.5 | 152.9 | 164.5 | 170.4 | 174.8 | 187.4 | 176.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.1 | 28.5 | 0.0 | ||||||||||||||||||||||
| Other Non-Current Assets | 760.7 | 740.8 | 758.5 | 735.0 | 725.0 | 757.2 | 831.7 | 850.9 | 834.6 | 862.2 | 883.4 | 892.2 | 802.6 | 845.5 | 875.7 | 1,065.0 | 810.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,131.2 | 9,094.4 | 8,904.1 | 8,987.9 | 9,046.7 | 8,511.9 | 8,538.0 | 8,603.0 | 8,656.6 | 8,626.7 | 8,492.6 | 8,531.9 | 8,340.1 | 8,515.8 | 8,633.1 | 8,695.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 162.0 | 158.8 | 110.6 | 120.0 | 144.4 | 123.2 | 120.1 | 126.2 | 163.0 | 147.4 | 186.0 | 164.2 | 195.9 | 191.3 | 169.4 | 154.4 | 120.5 | 121.8 | 107.3 | 118.6 | 114.5 | 118.2 | 117.0 | 148.3 | 171.9 | 202.6 | 308.0 | 305.1 | 230.4 | 229.8 | 263.0 | 186.4 | 193.9 | 211.2 | 303.2 | 265.1 | 270.7 | 241.6 | 197.5 | 171.4 |
| Short Term Debt | 208.4 | 208.1 | 329.4 | 328.8 | 328.3 | 327.8 | 327.2 | 326.7 | 326.2 | 325.7 | 325.2 | - | - | 0.0 | 323.1 | 322.6 | 336.1 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 6.3 | 14.6 | 8.8 | 9.5 | 17.8 | 20.7 | 16.0 | 19.0 | 16.5 | 15.8 | 15.7 | 20.9 | 18.6 | 22.1 | 22.5 | 15.7 | 15.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 47.5 | 48.5 | 48.1 | 47.8 | 50.1 | 51.5 | 49.0 | 51.3 | 52.0 | 53.8 | 55.4 | 53.2 | 50.8 | 47.4 | 48.7 | 41.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 927.7 | 1,124.4 | 1,065.3 | 1,197.7 | 1,582.9 | 1,122.6 | 892.7 | 893.4 | 874.1 | 823.0 | 991.0 | 692.0 | 704.9 | 1,312.8 | 2,258.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,158.4 | 2,213.3 | 2,247.2 | 2,286.9 | 2,353.4 | 1,838.2 | 1,957.7 | 1,955.4 | 1,942.5 | 1,888.7 | 1,843.8 | 2,154.1 | 2,203.1 | 2,205.7 | 1,920.4 | 1,907.1 | 1,890.8 | 2,214.1 | 2,203.7 | 2,266.0 | 2,346.2 | 2,401.4 | 2,578.0 | 2,540.8 | 2,640.1 | 2,754.4 | 2,640.2 | 2,618.4 | 2,430.5 | 2,378.2 | 2,184.5 | 2,330.8 | 2,211.2 | 2,187.0 | 2,500.8 | 2,596.1 | 2,620.7 | 2,723.0 | 2,734.0 | 2,723.0 |
| Operating Lease Liabilities Non-Current | 93.4 | 105.0 | 122.5 | 46.4 | 37.8 | 49.5 | 57.5 | 64.8 | 77.2 | 89.5 | 101.7 | 115.0 | 122.7 | 132.1 | 143.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 936.1 | 857.4 | 836.4 | 761.5 | 604.5 | 696.1 | 745.7 | 728.3 | 724.6 | 729.5 | 604.8 | 609.1 | 449.7 | 232.3 | 146.6 | 0.0 | 0.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 93.5 | 111.1 | 115.4 | 115.4 | 113.0 | 137.6 | 143.0 | 142.7 | 142.4 | 97.6 | 98.6 | 74.0 | 73.9 | 74.3 | 86.8 | 90.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,504.6 | 4,757.4 | 4,788.5 | 4,895.2 | 5,275.9 | 4,413.9 | 4,281.3 | 4,352.3 | 4,347.3 | 4,265.6 | 4,535.3 | 4,548.7 | 4,772.8 | 5,565.3 | 6,656.1 | 6,158.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.7 | 1.7 | 1.8 | 1.9 | 2.0 | 2.0 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2.0 | 2.0 | 2.1 | 2.1 | 2.2 | 2.2 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 |
| Additional Paid In Capital | 2,356.1 | 2,357.0 | 2,254.0 | 2,299.0 | 2,324.1 | 2,349.0 | 2,348.1 | 2,363.1 | 2,373.1 | 2,384.9 | 2,423.9 | 2,440.9 | 2,468.1 | 2,506.3 | 2,602.7 | 2,665.4 | ||||||||||||||||||||||||
| Retained Earnings | 2,274.7 | 1,984.2 | 1,865.7 | 1,797.9 | 1,450.8 | 1,753.3 | 1,914.2 | 1,893.2 | 1,941.9 | 1,981.9 | 1,538.1 | 1,547.0 | 1,104.0 | 449.0 | (613.4) | (116.1) | (110.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5.6) | (5.7) | (5.5) | (5.6) | (5.6) | (5.7) | (7.1) | (7.1) | (7.2) | (7.3) | (6.3) | (6.4) | (6.4) | (6.5) | (14.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,626.6 | 4,337.0 | 4,115.6 | 4,092.7 | 3,770.8 | 4,098.0 | 4,256.7 | 4,250.6 | 4,309.3 | 4,361.0 | 3,957.3 | 3,983.2 | 3,567.3 | 2,950.5 | 1,977.0 | 2,537.0 | ||||||||||||||||||||||||
| Total Equity | 4,626.6 | 4,337.0 | 4,115.6 | 4,092.7 | 3,770.8 | 4,098.0 | 4,256.7 | 4,250.6 | 4,309.3 | 4,361.0 | 3,957.3 | 3,983.2 | 3,567.3 | 2,950.5 | 1,977.0 | 2,537.0 | 2,569.5 | 3,700.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,366.9 | 2,421.4 | 2,576.6 | 2,615.7 | 2,681.7 | 2,166.0 | 2,284.9 | 2,282.1 | 2,268.7 | 2,214.4 | 2,168.9 | 2,154.1 | 2,203.1 | 2,205.7 | 2,243.6 | 2,229.7 | 2,226.9 | 2,214.1 | 2,435.4 | 2,289.1 | 2,368.3 | 2,424.0 | 2,600.5 | 2,563.2 | 2,660.6 | 2,754.4 | 2,640.2 | 2,618.4 | 2,430.5 | 2,378.2 | 2,184.5 | 2,330.8 | 2,211.2 | 2,187.0 | 2,500.8 | 2,596.1 | 2,620.7 | 2,723.0 | 2,735.9 | 2,724.8 |
| Net debt | 2,363.1 | 2,420.6 | 2,571.8 | 2,612.3 | 2,679.0 | 2,148.8 | 2,283.6 | 2,278.2 | 2,266.7 | 2,213.9 | 2,160.3 | 2,131.3 | 2,200.3 | 2,184.4 | 2,242.0 | 2,229.5 | 2,218.3 | 2,210.6 | ||||||||||||||||||||||
| Working Capital | (469.4) | (634.0) | (704.4) | (803.5) | (1,157.5) | (751.9) | (559.8) | (524.8) | (413.7) | (401.2) | (690.4) | (292.2) | (353.3) | (739.0) | (1,534.3) | (1,413.8) | (1,710.5) | |||||||||||||||||||||||
| Book Value | 4,626.6 | 4,337.0 | 4,115.6 | 4,092.7 | 3,770.8 | 4,098.0 | 4,256.7 | 4,250.6 | 4,309.3 | 4,361.0 | 3,957.3 | 3,983.2 | 3,567.3 | 2,950.5 | 1,977.0 | 2,537.0 | 2,569.5 | 3,700.3 | ||||||||||||||||||||||
| Tangible Book Value | 4,247.6 | 3,956.4 | 3,733.3 | 3,708.8 | 3,385.2 | 3,710.8 | 3,867.9 | 3,860.2 | 3,917.2 | 3,967.3 | 3,561.9 | 3,586.2 | 3,168.6 | 2,550.2 | 1,575.0 | 2,133.4 | 2,164.3 | |||||||||||||||||||||||
| 13.1 |
| 12.1 |
| 12.2 |
| 12.4 |
| 12.5 |
| 11.0 |
| 12.8 |
| 17.5 |
| 213.1 |
| 165.9 |
| 42.6 |
| 61.8 |
| 65.1 |
| 56.4 |
| 92.7 |
| 95.3 |
| 79.4 |
| 64.2 |
| 44.5 |
| 93.1 |
| 125.5 |
| 103.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 416.9 |
| 459.8 |
| 583.8 |
| 334.0 |
| 277.4 |
| 273.3 |
| 332.2 |
| 430.7 |
| 586.1 |
| 498.1 |
| 345.7 |
| 460.1 |
| 365.0 |
| 501.7 |
| 315.3 |
| 319.1 |
| 406.9 |
| 852.5 |
| 805.3 |
| 847.1 |
| 616.2 |
| 626.1 |
| 514.9 |
| 526.2 |
| 4,488.3 |
| 4,372.6 |
| 4,246.4 |
| 4,119.9 |
| 4,064.6 |
| 3,938.5 |
| 3,841.7 |
| 3,730.2 |
| 3,622.4 |
| 3,435.4 |
| 2,981.7 |
| 2,863.6 |
| 2,741.7 |
| 2,625.0 |
| 2,508.2 |
| 2,399.6 |
| 2,481.5 |
| 3,526.7 |
| 5,939.4 |
| 5,825.6 |
| 5,695.3 |
| 5,630.9 |
| 5,506.1 |
| 5,360.0 |
| 6,996.1 |
| 6,989.5 |
| 6,960.3 |
| 7,008.6 |
| 7,019.8 |
| 7,025.5 |
| 7,063.1 |
| 7,083.8 |
| 7,069.1 |
| 7,136.6 |
| 7,530.6 |
| 7,339.9 |
| 7,093.5 |
| 6,942.4 |
| 6,768.6 |
| 6,772.5 |
| 6,621.8 |
| 5,789.8 |
| 7,799.0 |
| 7,794.2 |
| 7,986.5 |
| 8,140.4 |
| 8,414.6 |
| 8,609.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| 16.7 |
| 16.2 |
| - |
| 15.7 |
| 15.2 |
| 16.5 |
| - |
| 17.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 175.4 |
| - |
| - |
| - |
| 169.2 |
| - |
| - |
| 323.3 |
| 323.3 |
| 323.3 |
| 323.3 |
| 323.3 |
| 323.3 |
| 323.3 |
| 796.4 |
| 796.4 |
| 796.4 |
| 796.4 |
| 796.4 |
| 796.4 |
| 796.4 |
| 796.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.5 |
| 85.2 |
| 86.8 |
| 88.5 |
| 90.1 |
| 91.7 |
| 93.4 |
| 95.0 |
| 96.6 |
| 98.3 |
| 99.9 |
| 101.6 |
| 103.2 |
| 104.8 |
| 106.5 |
| 126.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.2 |
| 56.0 |
| 69.9 |
| 83.6 |
| 93.2 |
| 108.7 |
| 124.3 |
| 141.2 |
| 159.5 |
| 187.1 |
| 205.6 |
| 225.0 |
| 243.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 44.2 |
| 4.3 |
| 149.7 |
| 175.9 |
| 651.5 |
| 684.0 |
| 729.5 |
| 772.0 |
| 742.9 |
| 733.8 |
| 805.2 |
| 16.0 |
| 1,426.1 |
| 292.6 |
| 207.9 |
| 159.2 |
| 229.8 |
| 204.4 |
| 191.0 |
| 149.6 |
| 91.7 |
| 185.2 |
| 195.2 |
| 219.5 |
| 222.1 |
| 228.9 |
| 214.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,223.5 |
| 8,100.8 |
| 8,228.2 |
| 8,072.1 |
| 8,069.2 |
| 8,041.8 |
| 8,129.2 |
| 8,319.7 |
| 8,529.0 |
| 9,060.8 |
| 9,286.3 |
| 9,146.7 |
| 8,777.4 |
| 8,592.2 |
| 8,209.0 |
| 8,207.8 |
| 8,122.2 |
| 6,931.9 |
| 8,979.6 |
| 9,025.2 |
| 9,019.6 |
| 9,184.0 |
| 9,565.5 |
| 9,784.8 |
| 231.7 |
| 23.1 |
| 22.1 |
| 22.6 |
| 22.5 |
| 22.4 |
| 20.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 1.8 |
| 19.0 |
| 17.5 |
| 11.0 |
| 10.9 |
| 11.0 |
| 8.9 |
| 3.4 |
| 12.1 |
| 14.0 |
| 11.6 |
| - |
| - |
| 17.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| 22.9 |
| 35.5 |
| 47.2 |
| 52.5 |
| 52.6 |
| 52.0 |
| 52.1 |
| 54.6 |
| 61.7 |
| 65.1 |
| 66.2 |
| 70.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,032.0 |
| 2,127.3 |
| 954.6 |
| 1,767.3 |
| 809.2 |
| 457.9 |
| 441.3 |
| 508.0 |
| 476.5 |
| 500.4 |
| 528.9 |
| 621.6 |
| 623.2 |
| 588.5 |
| 523.0 |
| 533.7 |
| 475.0 |
| 437.7 |
| 441.7 |
| 860.2 |
| 825.7 |
| 992.8 |
| 940.0 |
| 1,070.2 |
| 1,151.4 |
| 139.4 |
| 32.3 |
| 33.7 |
| 34.8 |
| 36.6 |
| 40.0 |
| 53.2 |
| 66.2 |
| 79.7 |
| 92.5 |
| 110.5 |
| 122.5 |
| 137.5 |
| 150.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 328.6 |
| 51.7 |
| 411.4 |
| 503.7 |
| 466.3 |
| 398.9 |
| 370.4 |
| 376.4 |
| 476.1 |
| 477.0 |
| 427.9 |
| 387.1 |
| 398.7 |
| 304.3 |
| 235.4 |
| 258.2 |
| 44.4 |
| 44.7 |
| 17.1 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.5 |
| 92.1 |
| 43.1 |
| 43.4 |
| 43.7 |
| 44.0 |
| 40.2 |
| 40.4 |
| 40.5 |
| 41.6 |
| 160.6 |
| 196.2 |
| 200.1 |
| 159.8 |
| 106.6 |
| 103.2 |
| 120.7 |
| 139.8 |
| 125.8 |
| 110.3 |
| 119.0 |
| 151.7 |
| 172.2 |
| 244.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,654.0 |
| 4,400.5 |
| 5,041.6 |
| 3,935.2 |
| 3,558.8 |
| 3,619.3 |
| 3,859.0 |
| 3,752.7 |
| 3,884.2 |
| 4,098.5 |
| 4,064.4 |
| 4,046.7 |
| 3,802.6 |
| 3,510.4 |
| 3,160.2 |
| 3,168.8 |
| 3,054.3 |
| 3,032.0 |
| 4,908.3 |
| 4,937.6 |
| 5,157.4 |
| 5,243.1 |
| 5,275.3 |
| 5,513.3 |
| 2,692.0 |
| 2,834.9 |
| 2,899.7 |
| 2,950.1 |
| 2,959.9 |
| 2,959.4 |
| 2,989.7 |
| 2,261.7 |
| 2,205.9 |
| 2,199.6 |
| 2,197.8 |
| 2,204.0 |
| 2,249.5 |
| 2,264.1 |
| 2,311.1 |
| 2,372.7 |
| 2,409.5 |
| 2,450.3 |
| 2,486.1 |
| 2,476.6 |
| 2,468.0 |
| 2,460.9 |
| 2,453.3 |
| 2,445.8 |
| 877.9 |
| 299.4 |
| 1,199.6 |
| 1,563.3 |
| 1,476.1 |
| 1,290.5 |
| 1,495.2 |
| 1,641.0 |
| 1,971.7 |
| 2,243.1 |
| 2,127.6 |
| 1,971.9 |
| 2,071.8 |
| 2,003.9 |
| 1,940.5 |
| 1,940.9 |
| 1,455.8 |
| 1,825.5 |
| 1,852.0 |
| 1,682.5 |
| 1,727.8 |
| 2,033.8 |
| 2,008.5 |
| (14.3) |
| (14.4) |
| (14.5) |
| (14.8) |
| (14.9) |
| (15.0) |
| (15.2) |
| (12.3) |
| (12.4) |
| (12.5) |
| (12.6) |
| (7.8) |
| (7.8) |
| (7.9) |
| (7.9) |
| (6.5) |
| (6.5) |
| (8.3) |
| (8.5) |
| (382.1) |
| (385.6) |
| (389.0) |
| (392.6) |
| (342.2) |
| (331.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 820.5 |
| 808.4 |
| 801.8 |
| 786.8 |
| 774.3 |
| 759.3 |
| 751.8 |
| 738.3 |
| 730.1 |
| 723.7 |
| 0.0 |
| 139.4 |
| 142.2 |
| 142.5 |
| 142.5 |
| 143.0 |
| 145.8 |
| 2,569.5 |
| 3,700.3 |
| 3,186.5 |
| 4,136.9 |
| 4,510.4 |
| 4,422.4 |
| 4,270.2 |
| 3,746.4 |
| 3,836.3 |
| 4,160.5 |
| 4,435.0 |
| 4,325.7 |
| 4,215.5 |
| 4,330.0 |
| 4,310.6 |
| 4,308.8 |
| 4,344.2 |
| 3,899.9 |
| 3,931.8 |
| 3,945.3 |
| 3,763.8 |
| 3,798.4 |
| 4,147.2 |
| 4,125.6 |
| 3,186.5 |
| 4,136.9 |
| 4,510.4 |
| 4,422.4 |
| 4,270.2 |
| 4,567.0 |
| 4,644.7 |
| 4,962.3 |
| 5,221.8 |
| 5,100.0 |
| 4,974.8 |
| 5,081.7 |
| 5,048.8 |
| 5,038.9 |
| 5,067.9 |
| 3,899.9 |
| 4,071.2 |
| 4,087.5 |
| 3,906.3 |
| 3,940.9 |
| 4,290.2 |
| 4,271.4 |
| 2,435.0 |
| 2,249.7 |
| 2,338.7 |
| 2,408.4 |
| 2,450.3 |
| 2,543.6 |
| 2,628.8 |
| 2,738.2 |
| 2,634.8 |
| 2,585.8 |
| 2,406.5 |
| 2,361.0 |
| 2,141.8 |
| 2,275.9 |
| 2,128.7 |
| 1,677.9 |
| 2,219.6 |
| 2,304.5 |
| 2,566.9 |
| 2,676.7 |
| 2,655.6 |
| 2,627.2 |
| (494.8) |
| (1,183.5) |
| (475.2) |
| (180.5) |
| (168.0) |
| (175.7) |
| (45.8) |
| 85.7 |
| (30.8) |
| (275.9) |
| (163.2) |
| (223.5) |
| (21.3) |
| (218.4) |
| (155.8) |
| (30.7) |
| 410.8 |
| (54.9) |
| 21.4 |
| (376.6) |
| (313.9) |
| (555.3) |
| (625.1) |
| 3,186.5 |
| 4,136.9 |
| 4,510.4 |
| 4,422.4 |
| 4,270.2 |
| 3,746.4 |
| 3,836.3 |
| 4,160.5 |
| 4,435.0 |
| 4,325.7 |
| 4,215.5 |
| 4,330.0 |
| 4,310.6 |
| 4,308.8 |
| 4,344.2 |
| 3,899.9 |
| 3,931.8 |
| 3,945.3 |
| 3,763.8 |
| 3,798.4 |
| 4,147.2 |
| 4,125.6 |
| 3,293.4 |
| 2,778.0 |
| 3,726.8 |
| 4,098.6 |
| 4,009.0 |
| 3,855.1 |
| 3,329.7 |
| 3,418.0 |
| 3,267.5 |
| 3,540.3 |
| 3,429.4 |
| 3,317.6 |
| 3,430.4 |
| 3,409.4 |
| 3,406.0 |
| 3,421.0 |
| 3,899.9 |
| - |
| - |
| - |
| - |
| - |
| - |