| (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 | 708.9 | 552.9 | 519.9 | 511.5 | 530.2 | 557.0 | 532.0 | 476.4 | 376.8 | 481.2 | 282.5 | 249.2 | 154.0 | 62.4 | 169.2 | 244.6 | 178.1 | 198.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 708.9 | 552.9 | 519.9 | 511.5 | 530.2 | 557.0 | 532.0 | 476.4 | 376.8 | 481.2 | 282.5 | 249.2 | 154.0 | 62.4 | 169.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 733.0 | 709.1 | 818.5 | 820.2 | 762.8 | 793.2 | 815.4 | 966.5 | 1,035.9 | 560.0 | 539.1 | 532.7 | 458.5 | 463.4 | 333.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 466.4 | 442.5 | 482.9 | 463.9 | 410.4 | 323.2 | 373.6 | 459.7 | 392.0 | 182.3 | 230.5 | 248.8 | 261.8 | 224.3 | 177.2 | 130.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 4,864.0 | 4,636.1 | 4,699.8 | 4,646.2 | 4,581.8 | 4,455.6 | 4,447.3 | 4,431.0 | 4,075.1 | 2,475.5 | 2,300.7 | 2,221.6 | 2,098.7 | 1,974.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 718.3 | 700.5 | 773.9 | 734.0 | 612.8 | 578.9 | 623.5 | 840.2 | 799.0 | 382.3 | 412.7 | 444.3 | 437.4 | 396.1 | 337.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 4,082.6 | 2,612.0 | 2,794.7 | 2,896.8 | 3,119.1 | 3,486.9 | - | - | - | - | - | - | - | - | 1,180.2 | 1,010.0 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 4,093.0 | 2,659.9 | 2,811.7 | 2,972.7 | 3,137.9 | 3,500.6 | 28.7 | 121.6 | 5.9 | 3.3 | 3.3 | 13.0 | 0.0 | - | 1,180.2 | 1,010.0 | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,008.2 | 708.9 | 714.1 | 586.5 | 549.2 | 552.9 | 542.5 | 519.9 | 469.8 | 519.9 | 615.6 | 511.1 | 465.7 | 511.5 | 472.3 | |||||||||||||||||||||||||
| - |
| 244.6 |
| 178.1 |
| 198.8 |
| 146.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 230.1 | 152.2 | 185.3 | 197.8 | 152.6 | 203.6 | 136.8 | 127.2 | 140.3 | 75.8 | 72.1 | 68.6 | 87.1 | 87.1 | 72.1 | 72.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | 136.8 | 127.2 | 140.3 | 75.8 | 72.1 | 108.8 | 122.0 | 122.0 | 83.4 | 80.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,635.0 | 1,914.8 | 2,006.6 | 1,993.4 | 1,856.0 | 1,877.0 | 1,857.8 | 2,029.8 | 1,945.0 | 1,299.3 | 1,124.2 | 1,139.5 | 996.3 | 872.1 | 763.1 | 602.1 | - | - |
| 1,865.2 |
| 1,732.6 |
| - |
| - |
| Accumulated Depreciation | 3,272.5 | 3,013.3 | 2,938.9 | 2,743.2 | 2,585.7 | 2,291.8 | 2,088.9 | 1,916.6 | 1,672.2 | 1,381.8 | 1,254.5 | 1,160.5 | 1,040.2 | 964.9 | 894.0 | 796.3 | - | - |
| Property,Plant & Equipment Net | 1,591.5 | 1,622.8 | 1,760.9 | 1,903.0 | 1,996.1 | 2,163.8 | 2,358.4 | 2,514.4 | 2,402.9 | 1,093.7 | 1,046.2 | 1,061.1 | 1,058.5 | 1,009.7 | 971.2 | 936.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Goodwill | 174.4 | 172.0 | 182.1 | 181.6 | 183.8 | 185.7 | 699.1 | 1,141.8 | 1,654.3 | 154.0 | 154.4 | 155.0 | 156.4 | 156.4 | 155.9 | 155.8 | 147.8 | - |
| Intangible Assets | 375.2 | 456.7 | 532.8 | 616.2 | 697.2 | 780.7 | 864.5 | 1,111.1 | 1,212.5 | 28.5 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 122.3 | 110.3 | 115.6 | 107.2 | 123.7 | 116.6 | 118.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 235.9 | 199.5 | 169.4 | 119.0 | 121.1 | 107.8 | 64.1 | 45.5 | 37.1 | 367.8 | 373.6 | 368.8 | 341.8 | 366.1 | 20.1 | 129.6 | - | - |
| Other Non-Current Assets | 419.9 | 472.1 | 477.0 | 421.4 | 456.7 | 447.7 | 458.9 | 448.7 | 378.8 | 242.9 | 261.1 | 241.5 | 232.5 | 202.0 | 158.2 | 137.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,670.2 | 5,059.9 | 5,356.3 | 5,469.4 | 5,635.7 | 5,916.3 | 6,644.6 | 7,510.7 | 7,882.8 | 3,422.3 | 3,202.7 | 3,240.4 | 3,027.5 | 2,866.0 | 2,328.7 | 2,114.7 | - | - |
| 283.6 |
| - |
| - |
| Short Term Debt | 10.4 | 47.9 | 17.0 | 75.9 | 18.8 | 13.7 | 28.7 | 121.6 | 5.9 | 3.3 | 3.3 | 13.0 | 0.0 | - | - | - | - | - |
| Deferred Revenue Current | 38.5 | 14.2 | 16.6 | 28.1 | 28.1 | 23.4 | 18.9 | 44.3 | 34.1 | 24.6 | 22.9 | 22.1 | 17.0 | 17.2 | 32.9 | 79.9 | - | - |
| Operating Lease Liabilities Current | 24.7 | 22.8 | 21.9 | 21.1 | 24.6 | 22.6 | 21.8 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 254.9 | 193.0 | 200.1 | 186.6 | 195.2 | 170.9 | 154.4 | 179.0 | 200.0 | 139.3 | 128.0 | 109.1 | 110.1 | 84.9 | 110.6 | 115.1 | - | - |
| Other Current Liabilities | 187.2 | 172.4 | 172.1 | 153.6 | 160.4 | 169.8 | 179.1 | 171.7 | 177.4 | 102.0 | 132.3 | 98.6 | 94.1 | 101.2 | 85.6 | 81.6 | - | - |
| Total Current Liabilities | 1,234.0 | 1,175.2 | 1,201.6 | 1,199.3 | 1,039.9 | 979.3 | 1,026.4 | 1,356.8 | 1,216.4 | 651.5 | 699.2 | 687.2 | 658.7 | 600.8 | 576.1 | 569.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 100.1 | 89.9 | 95.5 | 87.2 | 99.9 | 94.4 | 96.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 33.9 | 37.0 | 70.4 | 73.4 | 94.8 | 91.0 | 83.7 | 77.6 | 78.8 | 70.8 | 65.7 | 94.2 | 76.4 | 82.2 | 88.2 | 116.0 | - | - |
| Deferred Tax Liabilities | 9.1 | 11.8 | 16.5 | 10.7 | 13.5 | 13.2 | 19.6 | 92.6 | 101.7 | 15.0 | 6.8 | 9.1 | - | - | 7.7 | 6.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | 1,025.5 | 980.8 | 1,157.1 | 865.7 | 826.3 | 935.2 | 769.2 | 931.9 | 992.0 | 1,003.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,030.2 | 4,497.1 | 4,751.4 | 4,842.1 | 5,177.9 | 5,543.1 | 5,664.2 | 6,024.4 | 6,342.8 | 2,918.1 | 2,901.2 | 3,127.0 | 2,987.0 | 2,986.8 | 2,748.3 | 2,582.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (267.9) | (248.2) | (283.2) | (249.6) | (313.9) | (319.8) | 248.6 | 703.5 | 761.0 | 423.9 | 204.2 | (31.4) | (174.4) | (275.8) | (643.5) | (786.3) | - | - |
| Accumulated Other Comprehensive Income | - | (352.2) | (262.9) | (275.4) | (364.8) | (432.2) | - | - | - | - | (356.5) | (296.9) | (216.2) | (264.6) | - | - | - | - |
| Treasury Stock | 238.5 | 235.7 | 232.9 | 218.2 | 216.3 | 212.0 | 209.3 | 201.8 | 198.1 | 191.1 | 185.9 | 182.8 | 182.5 | 182.1 | 176.2 | 176.1 | - | - |
| Minority Interest | - | - | - | - | 0.0 | 2.7 | 2.8 | 2.4 | 4.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 5.9 | 11.4 | 0.3 | 0.2 |
| Total Stockholders Equity | 640.0 | 562.8 | 604.9 | 627.3 | 457.8 | 370.5 | 977.6 | 1,483.9 | 1,536.0 | 504.2 | 301.5 | 113.4 | 40.5 | (120.8) | (425.5) | (479.5) | - | - |
| Total Equity | 640.0 | 562.8 | 604.9 | 627.3 | 457.8 | 373.2 | 980.4 | 1,486.3 | 1,540.0 | 504.2 | 301.5 | 113.4 | 40.5 | (120.8) | (419.6) | (468.1) | - | - |
| - |
| - |
| Net debt | 3,384.1 | 2,107.0 | 2,291.8 | 2,461.2 | 2,607.7 | 2,943.6 | (503.3) | (354.8) | (370.9) | (477.9) | (279.2) | (236.2) | (154.0) | - | 1,011.0 | 765.4 | - | - |
| Working Capital | 2,401.0 | 739.6 | 805.0 | 794.1 | 816.1 | 897.7 | 831.4 | 673.0 | 728.6 | 647.8 | 425.0 | 452.3 | 337.6 | 271.3 | 187.0 | 33.0 | - | - |
| Book Value | 640.0 | 562.8 | 604.9 | 627.3 | 457.8 | 370.5 | 977.6 | 1,483.9 | 1,536.0 | 504.2 | 301.5 | 113.4 | 40.5 | (120.8) | (425.5) | (479.5) | - | - |
| Tangible Book Value | 90.4 | (65.9) | (110.0) | (170.5) | (423.2) | (595.9) | (586.0) | (769.0) | (1,330.8) | 321.7 | 147.1 | (41.6) | (115.9) | (277.2) | (581.4) | (635.3) | - | - |
| 501.4 |
| 529.9 |
| 530.2 |
| 500.7 |
| 587.7 |
| 601.2 |
| 557.0 |
| 537.3 |
| 893.3 |
| 682.7 |
| 532.0 |
| 375.1 |
| 248.8 |
| 252.1 |
| 476.4 |
| 439.4 |
| 353.2 |
| 340.7 |
| 376.8 |
| 549.6 |
| 490.6 |
| 1,543.4 |
| 481.2 |
| 433.9 |
| 388.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,008.2 | 708.9 | 714.1 | 586.5 | 549.2 | 552.9 | 542.5 | 519.9 | 469.8 | 519.9 | 615.6 | 511.1 | 465.7 | 511.5 | 472.3 | 501.4 | 529.9 | 530.2 | 500.7 | 587.7 | 601.2 | 557.0 | 537.3 | 893.3 | 682.7 | 532.0 | 375.1 | 248.8 | 252.1 | 476.4 | 439.4 | 353.2 | 340.7 | 376.8 | 549.6 | 490.6 | 1,543.4 | 481.2 | 433.9 | 388.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,535.1 | 733.0 | 857.2 | 844.5 | 817.4 | 709.1 | 900.1 | 935.4 | 960.5 | 818.5 | 885.2 | 921.1 | 892.1 | 820.2 | 974.6 | 929.3 | 928.1 | 762.8 | 739.6 | 798.1 | 852.8 | 793.2 | 900.8 | 550.2 | 794.7 | 815.4 | 976.9 | 1,138.0 | 1,202.1 | 966.5 | 1,271.8 | 1,253.6 | 1,238.2 | 1,035.9 | 1,122.0 | 1,126.1 | 702.5 | 560.0 | 683.7 | 641.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,004.1 | 466.4 | 442.4 | 449.1 | 434.3 | 442.5 | 465.6 | 469.2 | 476.8 | 482.9 | 460.4 | 477.1 | 464.6 | 463.9 | 446.8 | 470.8 | 412.7 | 410.4 | 417.9 | 395.0 | 338.1 | 323.2 | 315.8 | 358.5 | 394.5 | 373.6 | 403.1 | 459.9 | 452.5 | 459.7 | 443.6 | 426.4 | 403.3 | 392.0 | 396.6 | 384.5 | 221.6 | 182.3 | 219.4 | 226.9 |
| Prepaid Expenses | 344.3 | 230.1 | 238.3 | 230.8 | 164.3 | 152.2 | 169.2 | 180.9 | 186.1 | 185.3 | 178.0 | 200.3 | 182.1 | 197.8 | 161.8 | 154.3 | 170.2 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,891.7 | 3,635.0 | 2,252.0 | 2,171.9 | 2,033.0 | 1,914.8 | 2,135.5 | 2,105.4 | 2,093.2 | 2,006.6 | 2,139.2 | 2,109.6 | 2,004.5 | 1,993.4 | 2,055.5 | 2,055.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 4,209.3 | 1,591.5 | 1,608.3 | 1,624.0 | 1,614.6 | 1,622.8 | 1,657.0 | 1,681.5 | 1,700.3 | 1,760.9 | 1,765.4 | 1,817.9 | 1,864.7 | 1,903.0 | 1,905.3 | 1,980.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 911.3 | 12.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 648.8 | 174.4 | 174.5 | 174.8 | 172.8 | 172.0 | 174.1 | 181.2 | 181.4 | 182.1 | 181.0 | 181.7 | 181.7 | 181.6 | 179.3 | 181.4 | 183.2 | 183.8 | ||||||||||||||||||||||
| Intangible Assets | 370.4 | 375.2 | 395.5 | 415.9 | 436.2 | 456.7 | 477.5 | 491.8 | 512.2 | 532.8 | 553.3 | 574.2 | 595.1 | 616.2 | 636.2 | 657.0 | 676.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 183.5 | 122.3 | 103.4 | 106.4 | 109.2 | 110.3 | 112.6 | 112.0 | 111.2 | 115.6 | 113.6 | 103.3 | 106.3 | 107.2 | 111.8 | 116.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 320.1 | 235.9 | 223.0 | 190.6 | 198.3 | 199.5 | 188.3 | 162.0 | 165.3 | 169.4 | 152.0 | 135.8 | 135.0 | 119.0 | 135.7 | 140.7 | 128.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 619.3 | 407.8 | 473.9 | 475.6 | 461.8 | 472.1 | 474.0 | 491.3 | 494.3 | 477.0 | 443.9 | 456.7 | 436.1 | 421.4 | 455.6 | 434.9 | 429.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,272.1 | 6,670.2 | 5,343.2 | 5,273.6 | 5,139.4 | 5,059.9 | 5,328.3 | 5,336.7 | 5,371.1 | 5,356.3 | 5,475.0 | 5,507.4 | 5,452.9 | 5,469.4 | 5,679.6 | 5,768.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,641.9 | 718.3 | 798.8 | 771.8 | 745.3 | 700.5 | 805.7 | 837.6 | 830.1 | 773.9 | 811.7 | 828.4 | 771.3 | 734.0 | 779.6 | 803.6 | 754.7 | 612.8 | 605.0 | 647.4 | 655.4 | 578.9 | 622.0 | 353.2 | 624.7 | 623.5 | 703.7 | 853.4 | 882.1 | 840.2 | 946.4 | 930.9 | 924.5 | 799.0 | 856.4 | 840.6 | 527.9 | 382.3 | 497.7 | 503.8 |
| Short Term Debt | 0.0 | 10.4 | 22.3 | 21.9 | 10.5 | 47.9 | 42.7 | 27.2 | 25.0 | 17.0 | 24.5 | 16.3 | 49.6 | 75.9 | 19.2 | 14.1 | 21.0 | 18.8 | ||||||||||||||||||||||
| Deferred Revenue Current | 32.8 | 38.5 | 35.5 | 27.4 | 25.0 | 14.2 | 17.1 | 13.5 | 15.0 | 16.6 | 15.5 | 15.9 | 26.9 | 28.1 | 29.2 | 30.1 | 30.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 39.7 | 24.7 | 22.3 | 23.0 | 24.1 | 22.8 | 23.6 | 23.2 | 22.3 | 21.9 | 21.5 | 20.8 | 21.2 | 21.1 | 23.2 | 24.2 | ||||||||||||||||||||||||
| Accrued Expenses | 548.7 | 254.9 | 219.3 | 185.3 | 167.2 | 193.0 | 205.4 | 189.9 | 174.9 | 200.1 | 196.8 | 183.8 | 167.4 | 186.6 | 202.1 | 184.7 | 164.4 | |||||||||||||||||||||||
| Other Current Liabilities | 524.5 | 187.2 | 171.2 | 167.6 | 177.9 | 172.4 | 175.3 | 163.7 | 168.3 | 172.1 | 178.7 | 168.4 | 161.6 | 153.6 | 161.0 | 157.0 | 159.0 | |||||||||||||||||||||||
| Total Current Liabilities | 2,787.6 | 1,234.0 | 1,269.4 | 1,227.4 | 1,184.1 | 1,175.2 | 1,294.2 | 1,255.1 | 1,235.6 | 1,201.6 | 1,248.7 | 1,233.6 | 1,198.0 | 1,199.3 | 1,214.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,254.9 | 4,082.6 | 2,632.7 | 2,634.2 | 2,645.6 | 2,612.0 | 2,675.7 | 2,734.7 | 2,775.6 | 2,794.7 | 2,879.8 | 2,902.4 | 2,897.3 | 2,896.8 | 3,001.0 | 3,063.7 | 3,092.9 | 3,119.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 145.5 | 100.1 | 83.5 | 85.8 | 87.2 | 89.9 | 91.2 | 91.0 | 91.2 | 95.5 | 93.7 | 84.1 | 86.4 | 87.2 | 89.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 42.1 | 33.9 | 22.0 | 38.4 | 43.1 | 37.0 | 42.1 | 67.2 | 69.9 | 70.4 | 67.1 | 69.3 | 68.5 | 73.4 | 70.1 | 79.6 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 224.5 | 9.1 | 19.2 | 13.5 | 9.9 | 11.8 | 15.9 | 14.8 | 16.1 | 16.5 | 6.7 | 6.4 | 11.0 | 10.7 | 14.9 | 17.3 | 12.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,768.5 | 6,030.2 | 4,624.8 | 4,600.6 | 4,543.1 | 4,497.1 | 4,712.0 | 4,727.1 | 4,749.7 | 4,751.4 | 4,861.3 | 4,862.6 | 4,831.2 | 4,842.1 | 5,193.1 | 5,299.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (368.2) | (267.9) | (192.6) | (201.8) | (241.1) | (248.2) | (234.5) | (244.5) | (262.7) | (283.2) | (264.1) | (246.7) | (254.7) | (249.6) | (263.5) | (290.0) | (312.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | (261.5) | (293.6) | (327.0) | (352.2) | (309.1) | (301.9) | (268.0) | (262.9) | - | - | - | - | - | |||||||||||||||||||||||||
| Treasury Stock | 244.7 | 238.5 | 238.4 | 238.4 | 238.4 | 235.7 | 235.7 | 235.7 | 235.6 | 232.9 | 232.9 | 232.9 | 232.7 | 218.2 | 218.2 | 218.2 | 218.1 | 216.3 | ||||||||||||||||||||||
| Minority Interest | 5.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,498.3 | 640.0 | 718.4 | 673.0 | 596.3 | 562.8 | 616.3 | 609.6 | 621.4 | 604.9 | 613.7 | 644.8 | 621.7 | 627.3 | 486.5 | 469.2 | 484.5 | |||||||||||||||||||||||
| Total Equity | 1,503.6 | 640.0 | 718.4 | 673.0 | 596.3 | 562.8 | 616.3 | 609.6 | 621.4 | 604.9 | 613.7 | 644.8 | 621.7 | 627.3 | 486.5 | 469.2 | 484.5 | 457.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,254.9 | 4,093.0 | 2,655.0 | 2,656.1 | 2,656.1 | 2,659.9 | 2,718.4 | 2,761.9 | 2,800.6 | 2,811.7 | 2,904.3 | 2,918.7 | 2,946.9 | 2,972.7 | 3,020.2 | 3,077.8 | 3,113.9 | 3,137.9 | 14.6 | 116.5 | 13.7 | 13.7 | 26.5 | 373.7 | 21.7 | 28.7 | 23.8 | 26.0 | 118.6 | 121.6 | 16.5 | 33.2 | 31.8 | 5.9 | 6.8 | 5.2 | 3.4 | 3.3 | 3.4 | 3.4 |
| Net debt | 4,246.7 | 3,384.1 | 1,940.9 | 2,069.6 | 2,106.9 | 2,107.0 | 2,175.9 | 2,242.0 | 2,330.8 | 2,291.8 | 2,288.7 | 2,407.6 | 2,481.2 | 2,461.2 | 2,547.9 | 2,576.4 | 2,584.0 | 2,607.7 | ||||||||||||||||||||||
| Working Capital | 1,104.1 | 2,401.0 | 982.6 | 944.5 | 848.9 | 739.6 | 841.3 | 850.3 | 857.6 | 805.0 | 890.5 | 876.0 | 806.5 | 794.1 | 841.2 | 842.1 | 887.2 | 816.1 | ||||||||||||||||||||||
| Book Value | 1,498.3 | 640.0 | 718.4 | 673.0 | 596.3 | 562.8 | 616.3 | 609.6 | 621.4 | 604.9 | 613.7 | 644.8 | 621.7 | 627.3 | 486.5 | 469.2 | 484.5 | 457.8 | ||||||||||||||||||||||
| Tangible Book Value | 479.1 | 90.4 | 148.4 | 82.3 | (12.7) | (65.9) | (35.3) | (63.4) | (72.2) | (110.0) | (120.6) | (111.1) | (155.1) | (170.5) | (329.0) | (369.2) | (375.1) | |||||||||||||||||||||||
| 152.6 |
| 163.8 |
| 169.7 |
| 190.3 |
| 203.6 |
| 158.7 |
| 159.5 |
| 171.2 |
| 136.8 |
| 130.9 |
| 130.0 |
| 132.2 |
| 127.2 |
| 143.6 |
| 121.8 |
| 172.9 |
| 140.3 |
| 144.5 |
| 142.9 |
| 106.0 |
| 75.8 |
| 82.9 |
| 77.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.9 |
| 130.0 |
| 132.2 |
| 127.2 |
| 143.6 |
| 121.8 |
| 172.9 |
| 140.3 |
| 144.5 |
| 142.9 |
| 106.0 |
| 75.8 |
| 82.9 |
| 77.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,040.9 |
| 1,856.0 |
| 1,822.0 |
| 1,950.5 |
| 1,982.4 |
| 1,877.0 |
| 1,912.6 |
| 1,961.5 |
| 2,043.1 |
| 1,857.8 |
| 2,198.2 |
| 1,976.7 |
| 2,038.9 |
| 2,029.8 |
| 2,298.4 |
| 2,155.0 |
| 2,155.1 |
| 1,945.0 |
| 2,212.7 |
| 2,144.1 |
| 2,573.5 |
| 1,299.3 |
| 1,419.9 |
| 1,334.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,947.8 |
| 1,996.1 |
| 1,992.3 |
| 2,067.0 |
| 2,115.8 |
| 2,163.8 |
| 2,157.9 |
| 2,209.9 |
| 2,275.2 |
| 2,358.4 |
| 2,326.4 |
| 2,544.4 |
| 2,537.6 |
| 2,514.4 |
| 2,467.9 |
| 2,459.3 |
| 2,491.9 |
| 2,402.9 |
| 2,302.7 |
| 2,209.3 |
| 1,143.0 |
| 1,093.7 |
| 1,080.4 |
| 1,080.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 184.1 |
| 185.1 |
| 184.7 |
| 185.7 |
| 183.6 |
| 181.9 |
| 181.1 |
| 699.1 |
| 1,127.5 |
| 1,140.9 |
| 1,138.3 |
| 1,141.8 |
| 1,633.0 |
| 1,631.7 |
| 1,669.1 |
| 1,654.3 |
| 1,654.6 |
| 1,610.8 |
| 233.8 |
| 154.0 |
| 154.4 |
| 154.4 |
| 697.2 |
| 717.7 |
| 738.4 |
| 759.4 |
| 780.7 |
| 801.5 |
| 821.8 |
| 842.8 |
| 864.5 |
| 881.5 |
| 1,063.1 |
| 1,087.5 |
| 1,111.1 |
| 1,135.2 |
| 1,159.8 |
| 1,188.8 |
| 1,212.5 |
| 1,236.6 |
| 1,281.1 |
| 60.1 |
| 28.5 |
| - |
| - |
| 120.0 |
| 123.7 |
| 121.2 |
| 123.2 |
| 120.0 |
| 116.6 |
| - |
| - |
| - |
| - |
| 93.7 |
| 79.4 |
| 84.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 121.1 |
| 126.5 |
| 115.1 |
| 106.7 |
| 107.8 |
| 104.6 |
| 101.9 |
| 55.9 |
| 64.1 |
| 61.9 |
| 51.9 |
| 45.6 |
| 45.5 |
| 31.8 |
| 30.6 |
| 38.1 |
| 37.1 |
| 39.9 |
| 44.7 |
| 362.0 |
| 369.4 |
| 344.4 |
| 352.2 |
| 456.7 |
| 444.8 |
| 429.7 |
| 432.8 |
| 447.7 |
| 560.0 |
| 554.7 |
| 566.8 |
| 577.4 |
| 497.7 |
| 546.8 |
| 545.7 |
| 448.7 |
| 433.5 |
| 405.7 |
| 379.0 |
| 378.8 |
| 379.6 |
| 366.2 |
| 314.5 |
| 242.9 |
| 278.5 |
| 272.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,725.0 |
| 5,635.7 |
| 5,642.5 |
| 5,844.9 |
| 5,936.9 |
| 5,916.3 |
| 5,942.1 |
| 6,055.0 |
| 6,186.7 |
| 6,644.6 |
| 7,316.3 |
| 7,547.9 |
| 7,615.5 |
| 7,510.7 |
| 8,246.1 |
| 8,090.4 |
| 8,172.3 |
| 7,882.8 |
| 8,058.3 |
| 7,889.8 |
| 4,862.0 |
| 3,423.9 |
| 3,515.0 |
| 3,432.7 |
| 14.6 |
| 116.5 |
| 13.7 |
| 13.7 |
| 26.5 |
| 373.7 |
| 21.7 |
| 28.7 |
| 23.8 |
| 26.0 |
| 118.6 |
| 121.6 |
| 16.5 |
| 33.2 |
| 31.8 |
| 5.9 |
| 6.8 |
| 5.2 |
| 3.4 |
| 3.3 |
| 3.4 |
| 3.4 |
| 28.1 |
| 25.7 |
| 24.5 |
| 23.2 |
| 23.4 |
| 22.8 |
| 22.5 |
| 21.3 |
| 18.9 |
| 22.6 |
| 33.6 |
| 39.0 |
| 44.3 |
| 44.9 |
| 38.1 |
| 34.0 |
| 34.1 |
| 28.5 |
| 27.5 |
| 24.5 |
| 24.6 |
| 24.5 |
| 24.1 |
| 24.4 |
| 24.6 |
| 24.4 |
| 23.8 |
| 22.9 |
| 22.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 195.2 |
| 197.4 |
| 173.2 |
| 158.3 |
| 170.9 |
| 163.5 |
| 139.8 |
| 142.8 |
| 154.4 |
| 165.1 |
| 159.6 |
| 155.7 |
| 179.0 |
| 185.6 |
| 161.5 |
| 158.9 |
| 200.0 |
| 200.0 |
| 194.1 |
| 106.3 |
| 139.3 |
| 129.8 |
| 113.0 |
| 160.4 |
| 136.1 |
| 166.7 |
| 168.6 |
| 169.8 |
| 189.5 |
| 171.1 |
| 208.2 |
| 200.9 |
| 220.2 |
| 194.5 |
| 196.1 |
| 171.7 |
| 220.7 |
| 168.0 |
| 200.7 |
| 177.4 |
| 193.3 |
| 159.8 |
| 110.6 |
| 102.0 |
| 110.8 |
| 107.6 |
| 1,213.7 |
| 1,153.7 |
| 1,039.9 |
| 1,003.2 |
| 1,152.1 |
| 1,042.1 |
| 979.3 |
| 1,024.3 |
| 1,260.3 |
| 1,218.7 |
| 1,026.4 |
| 1,237.1 |
| 1,267.1 |
| 1,391.5 |
| 1,356.8 |
| 1,414.1 |
| 1,331.7 |
| 1,349.9 |
| 1,216.4 |
| 1,285.0 |
| 1,227.2 |
| 772.7 |
| 651.5 |
| 766.2 |
| 751.9 |
| 95.7 |
| 96.5 |
| 99.9 |
| 97.6 |
| 100.2 |
| 97.7 |
| 94.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.6 |
| 94.8 |
| 88.2 |
| 89.9 |
| 93.0 |
| 91.0 |
| 75.6 |
| 78.5 |
| 77.5 |
| 83.7 |
| 83.1 |
| 87.5 |
| 76.7 |
| 77.6 |
| 79.6 |
| 81.6 |
| 77.6 |
| 78.8 |
| 79.7 |
| 78.4 |
| 72.8 |
| 70.8 |
| 55.4 |
| 57.1 |
| 13.5 |
| 15.1 |
| 14.0 |
| 12.9 |
| 13.2 |
| 19.7 |
| 44.6 |
| 45.7 |
| 19.6 |
| 21.6 |
| 67.4 |
| 75.1 |
| 92.6 |
| 159.8 |
| 143.0 |
| 119.2 |
| 101.7 |
| 233.5 |
| 264.8 |
| - |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 996.3 |
| 1,034.4 |
| 1,021.3 |
| 980.8 |
| 1,119.0 |
| 1,119.5 |
| 1,150.2 |
| 1,157.1 |
| 1,167.4 |
| 1,191.9 |
| 872.0 |
| 865.7 |
| 827.8 |
| 820.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,240.5 |
| 5,177.9 |
| 5,209.7 |
| 5,403.6 |
| 5,535.6 |
| 5,543.1 |
| 5,598.6 |
| 5,856.2 |
| 5,794.3 |
| 5,664.2 |
| 5,906.7 |
| 5,975.7 |
| 6,091.7 |
| 6,024.4 |
| 6,407.4 |
| 6,324.2 |
| 6,486.3 |
| 6,342.8 |
| 6,621.7 |
| 6,592.7 |
| 4,226.2 |
| 2,918.1 |
| 2,995.0 |
| 2,975.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (313.9) |
| (267.6) |
| (265.2) |
| (281.2) |
| (319.8) |
| (355.8) |
| (473.0) |
| (259.8) |
| 248.6 |
| 703.0 |
| 827.2 |
| 774.7 |
| 703.5 |
| 1,065.3 |
| 1,001.5 |
| 850.4 |
| 761.0 |
| 656.3 |
| 570.1 |
| 528.1 |
| 425.5 |
| 398.0 |
| 336.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (338.3) |
| 216.3 |
| 216.2 |
| 216.0 |
| 212.0 |
| 212.0 |
| 212.0 |
| 211.7 |
| 209.3 |
| 209.3 |
| 209.3 |
| 209.1 |
| 201.8 |
| 201.8 |
| 201.7 |
| 201.6 |
| 198.1 |
| 198.1 |
| 198.0 |
| 196.3 |
| 191.1 |
| 191.2 |
| 190.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.7 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.8 |
| 2.8 |
| 2.7 |
| 2.5 |
| 2.4 |
| 2.1 |
| 2.0 |
| 3.2 |
| 4.0 |
| 3.8 |
| 3.7 |
| - |
| 0.0 |
| - |
| - |
| 457.8 |
| 432.8 |
| 441.3 |
| 401.3 |
| 370.5 |
| 340.9 |
| 196.2 |
| 389.8 |
| 977.6 |
| 1,406.8 |
| 1,569.5 |
| 1,521.3 |
| 1,483.9 |
| 1,836.6 |
| 1,764.2 |
| 1,682.8 |
| 1,536.0 |
| 1,432.8 |
| 1,293.4 |
| 635.8 |
| 505.8 |
| 520.0 |
| 457.4 |
| 432.8 |
| 441.3 |
| 401.3 |
| 373.2 |
| 343.5 |
| 198.8 |
| 392.4 |
| 980.4 |
| 1,409.6 |
| 1,572.2 |
| 1,523.8 |
| 1,486.3 |
| 1,838.7 |
| 1,766.2 |
| 1,686.0 |
| 1,540.0 |
| 1,436.6 |
| 1,297.1 |
| 635.8 |
| 505.8 |
| 520.0 |
| 457.4 |
| (486.1) |
| (471.2) |
| (587.5) |
| (543.3) |
| (510.8) |
| (519.6) |
| (661.0) |
| (503.3) |
| (351.3) |
| (222.8) |
| (133.5) |
| (354.8) |
| (422.9) |
| (320.0) |
| (308.9) |
| (370.9) |
| (542.8) |
| (485.4) |
| (1,540.0) |
| (477.9) |
| (430.5) |
| (385.0) |
| 818.8 |
| 798.4 |
| 940.3 |
| 897.7 |
| 888.3 |
| 701.2 |
| 824.4 |
| 831.4 |
| 961.1 |
| 709.6 |
| 647.4 |
| 673.0 |
| 884.3 |
| 823.3 |
| 805.2 |
| 728.6 |
| 927.7 |
| 916.9 |
| 1,800.8 |
| 647.8 |
| 653.7 |
| 582.5 |
| 432.8 |
| 441.3 |
| 401.3 |
| 370.5 |
| 340.9 |
| 196.2 |
| 389.8 |
| 977.6 |
| 1,406.8 |
| 1,569.5 |
| 1,521.3 |
| 1,483.9 |
| 1,836.6 |
| 1,764.2 |
| 1,682.8 |
| 1,536.0 |
| 1,432.8 |
| 1,293.4 |
| 635.8 |
| 505.8 |
| 520.0 |
| 457.4 |
| (423.2) |
| (469.0) |
| (482.2) |
| (542.8) |
| (595.9) |
| (644.2) |
| (807.5) |
| (634.1) |
| (586.0) |
| (602.2) |
| (634.5) |
| (704.5) |
| (769.0) |
| (931.6) |
| (1,027.3) |
| (1,175.1) |
| (1,330.8) |
| (1,458.4) |
| (1,598.5) |
| 341.9 |
| 323.3 |
| 365.6 |
| 303.0 |