| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 125.7 | 186.1 | 114.1 | 60.4 | 148.2 | 168.8 | 190.6 | 25.4 | 35.8 | 42.8 | 133.4 | 30.9 | 14.4 | 54.8 | 50.3 | 47.9 | 42.4 | 45.4 |
| Restricted Cash | 146.5 | 140.7 | 133.1 | 117.2 | 115.2 | 126.6 | 127.0 | 112.3 | 96.4 | 69.1 | 128.6 | 93.1 | 93.6 | 50.6 | 34.1 | 34.7 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 125.7 | 186.1 | 114.1 | 60.4 | 148.2 | 168.8 | 190.6 | 25.4 | 35.8 | 42.8 | 133.4 | 30.9 | 14.4 | 54.8 | 50.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 316.0 | 309.1 | 282.8 | 257.5 | 255.3 | 244.6 | 210.3 | 190.1 | 173.7 | 150.4 | 131.6 | 118.4 | 105.8 | 94.1 | 87.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 79.2 | 70.9 | 83.0 | 81.6 | 68.3 | 66.7 | 53.0 | 46.0 | 40.0 | 40.2 | 36.9 | 37.9 | 30.3 | 31.1 | 30.7 | 27.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 758.7 | 709.8 | 674.7 | 634.7 | 642.5 | 580.0 | 495.3 | 487.1 | 406.9 | 359.5 | 336.2 | 310.2 | 297.5 | 283.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 135.0 | 85.9 | 106.3 | 89.7 | 91.5 | 94.5 | 111.1 | 92.5 | 106.9 | 111.5 | 106.9 | 86.6 | 83.4 | 77.4 | 69.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 14.6 | 14.7 | - | - | - | - | - | - | - | - | - | - | - | 1,536.4 | 1,450.4 | 1,451.3 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 14.7 | 14.8 | - | - | - | - | - | - | - | - | - | - | - | 1,560.8 | 1,451.3 | 1,452.2 | ||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 232.9 | 125.7 | 139.7 | 272.9 | 304.3 | 186.1 | 189.1 | 283.7 | 203.9 | 114.1 | 80.9 | 77.0 | 154.2 | 60.4 | 114.8 | |||||||||||||||||||||||||
| - |
| 47.9 |
| 42.4 |
| 45.4 |
| 80.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 39.8 | 40.4 | 30.2 | 37.3 | 27.2 | 24.2 | 19.1 | 25.7 | 18.4 | 17.6 | 20.6 | 32.6 | 18.4 | 11.2 | 12.2 | 9.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 894.2 | 905.3 | 817.3 | 790.7 | 860.5 | 869.4 | 787.6 | 567.0 | 579.8 | 495.9 | 602.6 | 428.4 | 351.5 | 306.3 | 326.8 | 305.0 | - | - |
| 281.0 |
| 285.8 |
| - |
| - |
| Accumulated Depreciation | 434.7 | 408.6 | 370.4 | 332.5 | 318.5 | 282.6 | 252.4 | 252.2 | 237.3 | 221.0 | 204.3 | 196.2 | 199.9 | 191.7 | 188.6 | 188.4 | - | - |
| Property,Plant & Equipment Net | 324.0 | 301.2 | 304.4 | 302.2 | 324.1 | 297.4 | 242.9 | 234.9 | 169.6 | 138.5 | 131.9 | 114.0 | 97.6 | 91.4 | 92.4 | 97.4 | - | - |
| Long Term Investments | 25.0 | 20.6 | 16.7 | 13.4 | 15.4 | 13.3 | 12.0 | 8.7 | 8.1 | 7.3 | 6.1 | 4.6 | 3.3 | 2.1 | 1.5 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 10.7 | 11.6 | 11.7 | 11.8 | 15.0 | 15.1 | 15.1 | 14.9 | 15.4 | 16.1 | 16.1 | 16.3 | 16.6 | 16.6 | 16.6 | 17.4 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.4 | 0.7 | 1.1 | - | - |
| Operating Lease Right Of Use Assets | 219.5 | 210.3 | 207.3 | 219.2 | 210.7 | 228.3 | 228.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 22.1 | 23.4 | 13.7 | 1.9 | 2.1 | 1.9 | 10.1 | 5.5 | 2.8 | 8.9 | 5.9 | 2.5 | 3.2 | 4.0 | 4.9 | 41.8 | - | - |
| Other Non-Current Assets | 25.6 | 26.9 | 26.2 | 28.9 | 22.5 | 20.6 | 12.5 | 12.5 | 8.3 | 9.4 | 8.8 | 10.0 | 9.0 | 8.6 | 9.0 | 8.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | 76.9 | 76.1 | 80.5 | 61.3 | 58.4 | - | - |
| Total Assets | 1,716.5 | 1,737.0 | 1,674.9 | 1,602.2 | 1,671.8 | 1,567.2 | 1,382.1 | 907.4 | 836.8 | 716.3 | 799.8 | 596.3 | 525.3 | 478.2 | 480.5 | 460.8 | - | - |
| 56.6 |
| - |
| - |
| Short Term Debt | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | 24.3 | 0.9 | 0.8 | - | - |
| Deferred Revenue Current | 4.8 | 5.1 | 5.3 | 5.5 | 5.4 | 4.1 | 4.2 | 4.0 | 1.4 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 47.6 | 39.9 | 39.3 | 34.9 | 37.2 | 35.9 | 33.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 53.2 | 58.2 | 54.7 | 40.4 | 59.6 | 58.5 | 46.2 | 41.0 | 37.4 | 42.1 | 33.0 | 23.6 | 23.7 | 21.8 | 29.7 | 28.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 541.6 | 1,612.5 | 547.4 | 536.6 | 590.7 | 470.8 | 453.8 | 379.7 | 398.3 | 403.7 | 376.0 | 265.6 | 254.6 | 229.5 | 197.2 | 186.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 183.9 | 182.0 | 179.5 | 195.2 | 184.5 | 202.3 | 202.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 12.5 | 15.8 | 19.9 | 22.7 | 24.3 | 15.0 | 16.3 | 15.9 | 3.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | 0.0 | 7.8 | 3.9 | 6.1 | - | - | - | - | - | 3.1 | 7.8 | 7.0 | 33.7 | 33.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 5,076.0 | 4,086.8 | 5,197.9 | 5,254.7 | 5,290.6 | 4,396.8 | 4,344.0 | 3,567.6 | 3,173.9 | 2,195.7 | 2,224.1 | 1,550.2 | 1,560.8 | 1,584.2 | 1,493.1 | 1,485.4 | - | - |
| Total Liabilities | 5,617.6 | 5,699.3 | 5,745.3 | 5,791.3 | 5,881.4 | 4,867.6 | 4,797.9 | 3,947.3 | 3,572.1 | 2,599.4 | 2,600.1 | 1,815.8 | 1,815.5 | 1,813.7 | 1,690.3 | 1,671.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 29.6 | 0.7 | 1.7 | - | 45.5 | - | - |
| Retained Earnings | (3,898.6) | (3,956.5) | (4,069.6) | (4,194.4) | (4,207.9) | (3,303.5) | (3,412.6) | (3,036.5) | (2,739.4) | (1,881.5) | (1,804.1) | (1,246.9) | (1,289.4) | (1,335.4) | (1,207.9) | (1,254.0) | - | - |
| Accumulated Other Comprehensive Income | (4.8) | (7.4) | (3.9) | (4.7) | (2.8) | (2.4) | (3.7) | (4.4) | (2.0) | (3.1) | (3.5) | (2.7) | (2.0) | (2.4) | (2.4) | (2.7) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (3,901.1) | (3,962.3) | (4,070.4) | (4,189.1) | (4,209.5) | (3,300.4) | (3,415.8) | (3,039.9) | (2,735.4) | (1,883.1) | (1,800.3) | (1,219.5) | (1,290.2) | (1,335.5) | (1,209.7) | (1,210.7) | - | - |
| Total Equity | (3,901.1) | (3,962.3) | (4,070.4) | (4,189.1) | (4,209.5) | (3,300.4) | (3,415.8) | (3,039.9) | (2,735.4) | (1,883.1) | (1,800.3) | (1,219.5) | (1,290.2) | (1,335.5) | (1,209.7) | (1,210.7) | - | - |
| - |
| - |
| Net debt | (111.0) | (171.3) | - | - | - | - | - | - | - | - | - | - | - | 1,506.0 | 1,401.0 | 1,404.2 | - | - |
| Working Capital | 352.6 | (707.2) | 269.9 | 254.0 | 269.8 | 398.6 | 333.8 | 187.2 | 181.5 | 92.2 | 226.7 | 162.8 | 96.9 | 76.8 | 129.7 | 118.9 | - | - |
| Book Value | (3,901.1) | (3,962.3) | (4,070.4) | (4,189.1) | (4,209.5) | (3,300.4) | (3,415.8) | (3,039.9) | (2,735.4) | (1,883.1) | (1,800.3) | (1,219.5) | (1,290.2) | (1,335.5) | (1,209.7) | (1,210.7) | - | - |
| Tangible Book Value | (3,911.9) | (3,973.9) | (4,082.1) | (4,200.8) | (4,224.6) | (3,315.5) | (3,430.9) | (3,054.8) | (2,750.8) | (1,899.2) | (1,816.3) | (1,235.8) | (1,306.9) | (1,352.5) | (1,227.1) | (1,229.1) | - | - |
| 114.4 |
| 165.0 |
| 148.2 |
| 295.4 |
| 292.1 |
| 267.7 |
| 168.8 |
| 330.7 |
| 248.0 |
| 200.8 |
| 190.6 |
| 66.7 |
| 108.3 |
| 83.1 |
| 25.4 |
| 84.6 |
| 157.8 |
| 44.6 |
| - |
| 61.4 |
| 52.2 |
| 52.1 |
| 42.8 |
| 30.0 |
| 22.3 |
| Restricted Cash | 114.8 | 146.5 | 132.2 | 119.9 | 116.5 | 140.7 | 121.5 | 132.6 | 156.3 | 133.1 | 133.4 | 119.5 | 122.9 | 117.2 | 117.2 | 117.4 | 119.8 | 115.2 | 131.7 | 117.8 | 104.2 | 126.6 | 102.8 | 167.3 | 106.2 | 127.0 | 104.4 | 91.5 | 90.0 | 112.3 | 106.5 | 90.8 | 91.1 | - | 93.9 | 69.1 | 73.6 | 69.1 | 69.5 | 70.3 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 232.9 | 125.7 | 139.7 | 272.9 | 304.3 | 186.1 | 189.1 | 283.7 | 203.9 | 114.1 | 80.9 | 77.0 | 154.2 | 60.4 | 114.8 | 114.4 | 165.0 | 148.2 | 295.4 | 292.1 | 267.7 | 168.8 | 330.7 | 248.0 | 200.8 | 190.6 | 66.7 | 108.3 | 83.1 | 25.4 | 84.6 | 157.8 | 44.6 | - | 61.4 | 52.2 | 52.1 | 42.8 | 30.0 | 22.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 306.1 | 316.0 | 277.2 | 284.6 | 302.8 | 309.1 | 278.7 | 286.0 | 285.6 | 282.8 | 250.0 | 260.0 | 259.2 | 257.5 | 242.8 | 275.0 | 247.0 | 255.3 | 238.9 | 236.0 | 235.8 | 244.6 | 229.4 | 232.1 | 219.2 | 210.3 | 185.4 | 182.9 | 194.1 | 190.1 | 170.2 | 182.8 | 174.4 | - | 154.5 | 151.6 | 150.9 | 150.4 | 138.1 | 132.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 69.2 | 79.2 | 71.2 | 69.7 | 73.2 | 70.9 | 69.2 | 69.3 | 76.1 | 83.0 | 69.7 | 65.6 | 69.3 | 81.6 | 72.6 | 70.2 | 77.7 | 68.3 | 64.6 | 59.2 | 63.8 | 66.7 | 65.5 | 66.9 | 49.0 | 53.0 | 51.0 | 44.3 | 45.7 | 46.0 | 41.4 | 40.2 | 41.2 | - | 37.1 | 37.7 | 38.3 | 40.2 | 38.8 | 36.5 |
| Prepaid Expenses | 41.4 | 39.8 | 41.3 | 45.6 | 38.5 | 40.4 | 38.7 | 50.3 | 42.1 | 30.2 | 41.3 | 53.2 | 34.4 | 37.3 | 30.5 | 45.6 | 27.9 | 27.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 949.0 | 894.2 | 867.7 | 1,007.6 | 1,015.9 | 905.3 | 872.3 | 986.1 | 894.5 | 817.3 | 795.6 | 799.6 | 827.7 | 790.7 | 826.4 | 845.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 801.2 | 758.7 | 723.1 | 712.0 | 715.0 | 709.8 | 694.0 | 687.5 | 677.8 | 674.7 | 652.9 | 648.8 | 641.1 | 634.7 | 660.9 | 653.3 | 648.9 | 642.5 | 604.7 | 598.0 | 585.4 | 580.0 | 536.3 | 524.9 | 499.8 | 495.3 | 470.9 | 463.3 | 488.1 | 487.1 | 454.2 | 425.6 | 412.8 | - | 375.8 | 368.6 | 363.2 | 359.5 | 349.5 | 345.7 |
| Accumulated Depreciation | 414.5 | 434.7 | 432.4 | 421.7 | 420.1 | 408.6 | 400.6 | 391.1 | 380.6 | 370.4 | 362.5 | 352.9 | 342.3 | 332.5 | 349.6 | 339.5 | 329.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 386.7 | 324.0 | 290.7 | 290.3 | 294.9 | 301.2 | 293.4 | 296.4 | 297.2 | 304.4 | 290.4 | 295.9 | 298.9 | 302.2 | 311.3 | 313.8 | ||||||||||||||||||||||||
| Long Term Investments | 25.9 | 25.0 | 23.7 | 22.3 | 22.4 | 20.6 | 19.9 | 19.1 | 18.5 | 16.7 | 15.8 | 14.7 | 14.6 | 13.4 | 13.5 | 13.7 | 14.4 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 10.7 | 10.7 | 10.8 | 10.8 | 12.1 | 11.6 | 11.6 | 11.6 | 11.6 | 11.7 | 11.7 | 11.7 | 11.7 | 11.8 | 16.2 | 16.2 | 16.2 | 15.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 238.9 | 219.5 | 223.5 | 222.7 | 217.1 | 210.3 | 215.0 | 210.9 | 212.3 | 207.3 | 209.9 | 213.8 | 219.6 | 219.2 | 217.7 | 222.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 18.6 | 22.1 | 14.2 | 26.1 | 25.7 | 23.4 | 21.2 | 19.9 | 17.4 | 13.7 | 5.9 | 2.5 | 1.9 | 1.9 | 2.2 | 2.4 | 2.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 51.7 | 50.6 | 50.5 | 49.1 | 49.0 | 47.5 | 47.2 | 47.1 | 45.8 | 42.9 | 41.6 | 42.4 | 42.6 | 42.2 | 41.3 | 40.7 | 43.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,844.5 | 1,716.5 | 1,660.3 | 1,811.3 | 1,877.6 | 1,737.0 | 1,775.1 | 1,856.0 | 1,744.7 | 1,674.9 | 1,619.5 | 1,596.2 | 1,641.4 | 1,602.2 | 1,646.4 | 1,670.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 124.4 | 135.0 | 113.1 | 131.1 | 123.1 | 85.9 | 97.8 | 110.6 | 111.7 | 106.3 | 101.1 | 90.7 | 93.5 | 89.7 | 91.3 | 99.5 | 92.4 | 91.5 | 111.8 | 104.5 | 95.0 | 94.5 | 88.2 | 102.9 | 94.5 | 111.1 | 95.7 | 82.5 | 84.9 | 92.5 | 87.5 | 79.4 | 89.0 | - | 109.8 | 104.6 | 110.2 | 111.5 | 104.0 | 84.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 4.8 | 4.8 | 5.0 | 5.0 | 5.0 | 5.1 | 5.2 | 5.3 | 5.3 | 5.3 | 5.3 | 5.5 | 5.6 | 5.5 | 5.5 | 0.0 | 5.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 49.5 | 47.6 | 45.2 | 43.0 | 42.2 | 39.9 | 40.8 | 40.0 | 39.9 | 39.3 | 38.6 | 37.6 | 36.8 | 34.9 | 40.8 | 41.7 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 592.0 | 541.6 | 539.2 | 1,688.2 | 1,696.8 | 1,612.5 | 510.5 | 507.8 | 509.6 | 547.4 | 562.9 | 547.5 | 556.4 | 536.6 | 578.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 202.8 | 183.9 | 190.8 | 192.7 | 188.5 | 182.0 | 187.0 | 183.4 | 184.7 | 179.5 | 183.0 | 188.7 | 194.2 | 195.2 | 190.2 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 11.4 | 12.5 | 14.9 | 14.6 | 15.0 | 15.8 | 18.0 | 18.9 | 19.8 | 19.9 | 20.7 | 21.4 | 22.3 | 22.7 | 23.3 | 23.8 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | 1.2 | 4.8 | 7.8 | 9.1 | 6.3 | 4.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 5,159.3 | 5,076.0 | 5,083.1 | 4,097.7 | 4,093.5 | 4,086.8 | 5,241.2 | 5,239.3 | 5,243.5 | 5,197.9 | 5,198.1 | 5,215.2 | 5,236.8 | 5,254.7 | 5,384.2 | 5,275.5 | ||||||||||||||||||||||||
| Total Liabilities | 5,751.3 | 5,617.6 | 5,622.2 | 5,785.9 | 5,790.3 | 5,699.3 | 5,751.7 | 5,747.1 | 5,753.1 | 5,745.3 | 5,761.0 | 5,762.7 | 5,793.2 | 5,791.3 | 5,963.0 | 5,850.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (3,902.2) | (3,898.6) | (3,957.7) | (3,971.2) | (3,906.8) | (3,956.5) | (3,973.8) | (3,916.0) | (4,004.9) | (4,069.6) | (4,137.8) | (4,166.5) | (4,148.5) | (4,194.4) | (4,313.6) | (4,180.4) | (4,200.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5.1) | (4.8) | (5.2) | (4.6) | (7.1) | (7.4) | (4.9) | (5.5) | (5.0) | (3.9) | (5.1) | (3.8) | (5.1) | (4.7) | (3.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (3,906.8) | (3,901.1) | (3,962.0) | (3,974.6) | (3,912.7) | (3,962.3) | (3,976.6) | (3,891.1) | (4,008.3) | (4,070.4) | (4,141.5) | (4,166.6) | (4,151.8) | (4,189.1) | (4,316.5) | (4,180.3) | ||||||||||||||||||||||||
| Total Equity | (3,906.8) | (3,901.1) | (3,962.0) | (3,974.6) | (3,912.7) | (3,962.3) | (3,976.6) | (3,891.1) | (4,008.3) | (4,070.4) | (4,141.5) | (4,166.6) | (4,151.8) | (4,189.1) | (4,316.5) | (4,180.3) | (4,198.6) | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 357.0 | 352.6 | 328.6 | (680.6) | (680.8) | (707.2) | 361.7 | 478.3 | 384.9 | 269.9 | 232.7 | 252.1 | 271.4 | 254.0 | 247.7 | 270.4 | 266.4 | |||||||||||||||||||||||
| Book Value | (3,906.8) | (3,901.1) | (3,962.0) | (3,974.6) | (3,912.7) | (3,962.3) | (3,976.6) | (3,891.1) | (4,008.3) | (4,070.4) | (4,141.5) | (4,166.6) | (4,151.8) | (4,189.1) | (4,316.5) | (4,180.3) | (4,198.6) | (4,209.5) | ||||||||||||||||||||||
| Tangible Book Value | (3,917.5) | (3,911.9) | (3,972.7) | (3,985.4) | (3,924.8) | (3,973.9) | (3,988.2) | (3,902.7) | (4,019.9) | (4,082.1) | (4,153.2) | (4,178.3) | (4,163.5) | (4,200.8) | (4,332.7) | (4,196.5) | (4,214.8) | |||||||||||||||||||||||
| 34.1 |
| 43.8 |
| 20.4 |
| 24.2 |
| 26.3 |
| 28.9 |
| 26.0 |
| 19.1 |
| 15.4 |
| 37.6 |
| 19.5 |
| 25.7 |
| 22.4 |
| 33.4 |
| 18.7 |
| - |
| 21.3 |
| 41.5 |
| 16.5 |
| 17.6 |
| 26.9 |
| 42.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 861.2 |
| 860.5 |
| 1,026.0 |
| 980.9 |
| 925.8 |
| 869.4 |
| 956.5 |
| 927.1 |
| 794.4 |
| 787.6 |
| 605.3 |
| 643.4 |
| 590.5 |
| 567.0 |
| 605.6 |
| 682.9 |
| 536.4 |
| - |
| 592.6 |
| 560.9 |
| 528.6 |
| 495.9 |
| 472.6 |
| 450.4 |
| 318.5 |
| 311.3 |
| 302.5 |
| 292.1 |
| 282.6 |
| 274.0 |
| 267.5 |
| 259.1 |
| 252.4 |
| 254.7 |
| 249.2 |
| 260.3 |
| 252.2 |
| 247.2 |
| 248.4 |
| 243.2 |
| - |
| 236.1 |
| 230.8 |
| 225.4 |
| 221.0 |
| 216.9 |
| 213.8 |
| 319.6 |
| 324.1 |
| 293.4 |
| 295.5 |
| 293.4 |
| 297.4 |
| 262.3 |
| 257.4 |
| 240.7 |
| 242.9 |
| 216.2 |
| 214.1 |
| 227.9 |
| 234.9 |
| 207.0 |
| 177.2 |
| 169.5 |
| - |
| 139.7 |
| 137.8 |
| 137.8 |
| 138.5 |
| 132.6 |
| 132.0 |
| 15.4 |
| 15.1 |
| 14.2 |
| 13.4 |
| 13.3 |
| 12.0 |
| 11.3 |
| 11.0 |
| 12.0 |
| 10.9 |
| 10.1 |
| 10.2 |
| 8.7 |
| 9.6 |
| 8.9 |
| 8.7 |
| - |
| 7.2 |
| 6.9 |
| 6.9 |
| 7.3 |
| 7.6 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| 15.0 |
| 15.0 |
| 15.1 |
| 15.1 |
| 15.1 |
| 15.1 |
| 15.1 |
| 13.5 |
| 13.5 |
| 14.9 |
| 14.9 |
| 14.9 |
| 15.4 |
| 15.4 |
| - |
| 16.1 |
| 16.1 |
| 16.1 |
| 16.1 |
| 16.1 |
| 16.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 209.1 |
| 210.7 |
| 218.2 |
| 220.8 |
| 224.4 |
| 228.3 |
| 229.7 |
| 227.1 |
| 228.9 |
| 228.8 |
| 227.5 |
| 211.2 |
| 222.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 1.6 |
| 1.7 |
| 1.7 |
| 1.9 |
| 6.0 |
| 8.2 |
| 9.0 |
| 10.1 |
| 3.9 |
| 3.2 |
| 4.1 |
| 5.5 |
| 2.9 |
| 3.2 |
| 4.1 |
| - |
| 3.2 |
| 5.4 |
| 2.7 |
| 8.9 |
| 2.8 |
| 3.6 |
| 38.0 |
| 36.3 |
| 36.6 |
| 35.4 |
| 33.9 |
| 72.8 |
| 69.5 |
| 27.5 |
| 24.5 |
| 22.7 |
| 22.0 |
| 22.7 |
| 21.2 |
| 21.8 |
| 17.1 |
| 16.9 |
| - |
| 16.5 |
| 16.2 |
| 16.0 |
| 16.6 |
| 16.5 |
| 15.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,674.0 |
| 1,671.8 |
| 1,764.4 |
| 1,721.8 |
| 1,662.8 |
| 1,567.2 |
| 1,620.9 |
| 1,581.7 |
| 1,389.9 |
| 1,382.1 |
| 1,160.3 |
| 1,177.2 |
| 1,148.3 |
| 907.4 |
| 912.1 |
| 954.6 |
| 798.3 |
| - |
| 816.2 |
| 781.8 |
| 742.5 |
| 716.3 |
| 676.6 |
| 652.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| 4.8 |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.4 |
| 37.2 |
| 37.1 |
| 36.5 |
| 36.1 |
| 35.9 |
| 36.5 |
| 36.9 |
| 36.9 |
| 33.3 |
| 32.2 |
| 30.2 |
| 31.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 575.4 |
| 594.8 |
| 590.7 |
| 596.4 |
| 554.4 |
| 501.8 |
| 470.8 |
| 488.5 |
| 459.9 |
| 452.2 |
| 453.8 |
| 421.2 |
| 412.9 |
| 412.0 |
| 379.7 |
| 376.4 |
| 377.4 |
| 384.8 |
| - |
| 398.5 |
| 351.5 |
| 369.4 |
| 403.7 |
| 410.5 |
| 356.7 |
| 194.7 |
| 182.4 |
| 184.5 |
| 193.0 |
| 195.9 |
| 198.6 |
| 202.3 |
| 202.0 |
| 198.9 |
| 199.3 |
| 202.7 |
| 202.1 |
| 188.3 |
| 198.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.0 |
| 24.3 |
| 15.1 |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 10.6 |
| 8.4 |
| 7.5 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,277.8 |
| 5,290.6 |
| 5,295.5 |
| 5,308.0 |
| 4,397.1 |
| 4,396.8 |
| 4,344.0 |
| 4,404.7 |
| 4,329.9 |
| 4,344.0 |
| 3,674.7 |
| 3,668.5 |
| 3,711.4 |
| 3,567.6 |
| 3,509.4 |
| 3,506.4 |
| 3,184.4 |
| - |
| 3,183.0 |
| 2,233.4 |
| 2,226.7 |
| 2,195.7 |
| 2,202.2 |
| 2,210.3 |
| 5,872.7 |
| 5,881.4 |
| 5,891.9 |
| 5,862.4 |
| 4,898.9 |
| 4,867.6 |
| 4,832.5 |
| 4,864.6 |
| 4,782.1 |
| 4,797.9 |
| 4,095.9 |
| 4,081.5 |
| 4,123.4 |
| 3,947.3 |
| 3,885.9 |
| 3,883.8 |
| 3,569.2 |
| - |
| 3,581.6 |
| 2,584.9 |
| 2,596.2 |
| 2,599.4 |
| 2,612.8 |
| 2,567.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4,207.9) |
| (4,125.6) |
| (4,146.7) |
| (3,240.8) |
| (3,303.5) |
| (3,242.6) |
| (3,311.0) |
| (3,399.0) |
| (3,412.6) |
| (2,932.2) |
| (2,911.3) |
| (2,976.8) |
| (3,036.5) |
| (2,972.6) |
| (2,926.9) |
| (2,768.6) |
| - |
| (2,766.2) |
| (1,808.8) |
| (1,852.3) |
| (1,881.5) |
| (1,934.2) |
| (1,912.8) |
| (3.9) |
| (2.2) |
| (2.8) |
| (2.4) |
| (2.0) |
| (2.2) |
| (2.4) |
| (3.4) |
| (4.5) |
| (6.1) |
| (3.7) |
| (3.9) |
| (4.2) |
| (4.2) |
| (4.4) |
| (3.5) |
| (3.4) |
| (2.8) |
| - |
| (1.4) |
| (2.8) |
| (3.0) |
| (3.1) |
| (2.6) |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4,198.6) |
| (4,209.5) |
| (4,127.5) |
| (4,140.6) |
| (3,236.1) |
| (3,300.4) |
| (3,211.5) |
| (3,282.9) |
| (3,392.2) |
| (3,415.8) |
| (2,935.6) |
| (2,904.3) |
| (2,975.2) |
| (3,039.9) |
| (2,973.8) |
| (2,929.2) |
| (2,770.9) |
| - |
| (2,765.3) |
| (1,803.1) |
| (1,853.7) |
| (1,883.1) |
| (1,936.1) |
| (1,914.8) |
| (4,209.5) |
| (4,127.5) |
| (4,140.6) |
| (3,236.1) |
| (3,300.4) |
| (3,211.5) |
| (3,282.9) |
| (3,392.2) |
| (3,415.8) |
| (2,935.6) |
| (2,904.3) |
| (2,975.2) |
| (3,039.9) |
| (2,973.8) |
| (2,929.2) |
| (2,770.9) |
| - |
| (2,765.3) |
| (1,803.1) |
| (1,853.7) |
| (1,883.1) |
| (1,936.1) |
| (1,914.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 269.8 |
| 429.6 |
| 426.5 |
| 424.0 |
| 398.6 |
| 468.0 |
| 467.2 |
| 342.2 |
| 333.8 |
| 184.1 |
| 230.5 |
| 178.5 |
| 187.2 |
| 229.2 |
| 305.5 |
| 151.7 |
| - |
| 194.1 |
| 209.4 |
| 159.2 |
| 92.2 |
| 62.1 |
| 93.7 |
| (4,127.5) |
| (4,140.6) |
| (3,236.1) |
| (3,300.4) |
| (3,211.5) |
| (3,282.9) |
| (3,392.2) |
| (3,415.8) |
| (2,935.6) |
| (2,904.3) |
| (2,975.2) |
| (3,039.9) |
| (2,973.8) |
| (2,929.2) |
| (2,770.9) |
| - |
| (2,765.3) |
| (1,803.1) |
| (1,853.7) |
| (1,883.1) |
| (1,936.1) |
| (1,914.8) |
| (4,224.6) |
| (4,142.5) |
| (4,155.6) |
| (3,251.1) |
| (3,315.5) |
| (3,226.6) |
| (3,298.0) |
| (3,407.3) |
| (3,430.9) |
| (2,949.2) |
| (2,917.8) |
| (2,990.1) |
| (3,054.8) |
| (2,988.7) |
| (2,944.6) |
| (2,786.3) |
| - |
| (2,781.4) |
| (1,819.1) |
| (1,869.7) |
| (1,899.2) |
| (1,952.2) |
| (1,930.9) |