| (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 | 240.0 | 194.8 | 367.8 | 420.6 | 1,214.7 | 763.3 | 457.3 | 146.9 | 233.1 | 274.8 | 535.9 | 98.3 | 88.2 | 70.5 | 70.5 | 248.8 | 62.9 | ||
| Restricted Cash | 14.5 | 25.3 | 48.4 | 51.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 240.0 | 194.8 | 367.8 | 420.6 | 1,214.7 | 763.3 | 457.3 | 146.9 | 233.1 | 274.8 | 535.9 | 98.3 | 88.2 | 70.5 | 70.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 93.8 | 79.1 | 80.2 | 72.0 | 68.2 | 49.8 | 88.3 | 83.7 | 75.9 | 64.0 | 78.0 | 83.8 | 85.4 | 71.4 | 65.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 311.6 | 290.5 | 287.9 | 270.6 | 190.8 | 206.9 | 207.3 | 205.3 | 178.9 | 175.4 | 163.9 | 196.8 | 356.9 | 404.1 | 300.1 | 220.8 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 5,397.8 | 5,035.2 | 4,661.5 | 4,269.1 | 3,860.6 | 5,520.4 | 5,431.2 | 7,440.9 | 6,725.6 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 439.6 | 399.5 | 426.2 | 366.9 | 304.5 | 249.4 | 332.6 | 277.0 | 249.5 | 241.9 | 198.8 | 233.1 | 296.5 | 260.7 | 251.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,128.9 | 1,370.4 | 884.9 | 901.0 | 929.8 | 928.8 | 927.7 | 926.5 | 936.6 | 440.0 | 1,452.3 | 2,463.4 | 2,496.2 | 1,453.7 | 1,407.3 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,128.9 | 1,457.2 | 884.9 | 901.0 | 929.8 | 1,198.8 | 927.7 | 926.5 | 936.6 | 440.0 | 1,467.3 | 2,478.4 | 2,496.2 | 1,803.6 | 1,407.3 | 1,633.7 | |||
| (in millions of USD) | 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 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 240.4 | 224.1 | 211.0 | 240.0 | 224.2 | 217.3 | 192.5 | 194.8 | 243.9 | 195.7 | 192.1 | 367.8 | 275.3 | 240.7 | 377.5 | |||||||||||||||||||||||||
| 43.2 |
| 30.2 |
| - |
| - |
| - |
| 248.8 |
| 62.9 |
| 43.2 |
| 30.2 |
| 59.4 |
| 37.1 |
| - |
| - |
| 247.0 |
| - |
| - |
| Prepaid Expenses | 156.7 | 136.7 | 154.5 | 141.4 | 60.2 | 63.0 | 98.1 | 89.9 | 80.6 | 76.4 | 69.4 | 71.7 | 83.4 | 74.9 | 77.0 | 57.9 | 44.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 937.7 | 822.8 | 997.7 | 1,179.4 | 1,871.1 | 1,101.4 | 892.6 | 553.6 | 587.9 | 820.3 | 1,056.4 | 1,975.8 | 764.9 | 757.6 | 663.8 | 690.2 | 554.8 | - | - |
| 6,167.4 |
| 5,736.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 3,870.3 | 3,613.9 | 3,317.7 | 3,070.5 | 2,793.4 | 2,598.0 | 2,437.4 | 2,191.6 | 1,962.1 | 1,788.3 | 2,277.7 | 2,027.0 | 3,030.2 | 2,758.3 | 2,533.0 | 2,323.3 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 2,756.9 | 2,552.6 | 2,429.8 | 2,272.3 | 2,041.6 | 3,215.8 | 3,381.0 | 4,391.1 | 3,951.3 | 3,622.0 | 3,403.7 | 3,306.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 22.3 | 33.0 | 18.4 | 31.7 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,659.4 | 1,391.0 | 1,037.4 | 1,037.4 | 1,037.4 | 1,037.4 | 1,183.7 | 1,183.7 | 1,201.7 | 872.3 | 872.4 | 872.5 | 908.3 | 538.6 | 517.1 | 517.3 | 518.7 | - | - |
| Intangible Assets | 14.3 | 16.2 | 11.3 | 13.3 | 15.3 | 17.4 | 49.9 | 57.3 | 20.1 | 22.8 | 7.8 | 9.2 | 11.5 | 7.0 | 5.5 | 5.5 | - | - | - |
| Operating Lease Right Of Use Assets | 3,555.9 | 3,429.3 | 3,373.9 | 3,465.1 | 3,776.4 | 3,969.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 371.6 | 347.6 | 301.1 | 291.6 | 295.7 | 275.3 | 313.1 | 351.7 | 280.2 | 273.8 | 275.5 | 278.8 | 298.8 | 231.8 | 209.7 | 210.9 | 190.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,587.0 | 11,323.0 | 10,241.5 | 10,135.8 | 10,656.1 | 9,946.1 | 5,892.8 | 5,469.6 | 5,292.3 | 4,582.6 | 5,994.7 | 7,082.7 | 6,936.9 | 5,944.2 | 5,466.6 | 5,276.1 | 5,025.2 | - | - |
| 246.4 |
| 237.0 |
| - |
| - |
| Short Term Debt | 0.0 | 86.8 | 0.0 | - | 0.0 | 270.0 | 0.0 | - | - | 0.0 | 15.0 | 15.0 | 0.0 | 349.9 | 0.0 | 225.0 | 150.0 | - | - |
| Deferred Revenue Current | - | - | - | - | 474.2 | 467.9 | 428.5 | 415.8 | 388.6 | 360.4 | 328.6 | 299.7 | 270.5 | 231.7 | 200.0 | 172.7 | 138.3 | - | - |
| Operating Lease Liabilities Current | 220.1 | 198.8 | 182.5 | 185.8 | 176.8 | 160.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 207.5 | 190.1 | 173.0 | 181.5 | 177.4 | 150.0 | 175.3 | 177.5 | 149.1 | 135.1 | 141.1 | 125.7 | 150.5 | 154.3 | 167.1 | 161.8 | 138.3 | - | - |
| Other Current Liabilities | 913.3 | 847.2 | 752.5 | 704.5 | 795.8 | 605.9 | 471.9 | 457.6 | 445.9 | 400.6 | 449.1 | 457.4 | 450.3 | 454.4 | 409.3 | 340.9 | 372.3 | - | - |
| Total Current Liabilities | 2,247.5 | 2,192.5 | 1,937.4 | 1,847.5 | 1,848.3 | 1,792.8 | 1,474.1 | 1,384.5 | 1,289.2 | 1,187.1 | 1,196.7 | 1,618.5 | 1,416.4 | 1,774.1 | 1,286.8 | 1,209.8 | 1,096.1 | - | - |
| 1,408.7 |
| 1,632.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 3,816.9 | 3,704.7 | 3,667.6 | 3,755.8 | 4,088.5 | 4,276.3 | 354.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 5.3 | 4.9 | 2.7 | 2.8 | 2.2 | 2.8 | 3.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 278.8 | 232.0 | 142.2 | 201.1 | 221.6 | 56.1 | 156.9 | 114.0 | 145.6 | 255.2 | 341.8 | 286.1 | 356.4 | 312.9 | 345.4 | 268.6 | 297.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,803.6 | 1,580.9 | 1,407.9 | 1,232.2 | 754.8 | 560.9 | 587.1 | 531.8 | 536.4 | 498.6 | 444.5 | 351.6 | 325.4 | 302.7 | 248.7 | 267.3 | 180.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 10,275.7 | 9,080.5 | 8,040.0 | 7,937.6 | 7,843.0 | 7,614.9 | 3,500.2 | 3,274.8 | 3,190.6 | 2,630.6 | 3,661.2 | 4,925.8 | 4,877.4 | 4,102.2 | 3,530.4 | 3,382.1 | 3,419.2 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (16.1) | (35.5) | (32.5) | (25.9) | 522.3 | 143.5 | 806.6 | 657.6 | 560.1 | 547.5 | 1,026.0 | 995.8 | 998.9 | 3,172.8 | 2,921.9 | 2,621.9 | 2,357.4 | - | - |
| Accumulated Other Comprehensive Income | 31.8 | 25.6 | 3.2 | (1.9) | 4.2 | (17.6) | (98.2) | (85.2) | (62.9) | (87.0) | (86.6) | (128.1) | (132.8) | (146.6) | (59.8) | (71.1) | (57.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | 0.0 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 8.1 | 3,695.8 | 3,325.3 | 2,943.5 | 2,864.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,311.3 | 2,242.5 | 2,201.5 | 2,198.2 | 2,813.1 | 2,331.2 | 2,392.6 | 2,194.8 | 2,101.7 | 1,952.0 | 2,333.5 | 2,156.9 | 2,059.5 | 1,842.0 | 1,936.2 | 1,894.0 | 1,606.0 | 1,409.1 | 1,094.5 |
| Total Equity | 2,311.3 | 2,242.5 | 2,201.5 | 2,198.2 | 2,813.1 | 2,331.2 | 2,392.6 | 2,194.8 | 2,101.7 | 1,952.0 | 2,333.5 | 2,156.9 | 2,059.5 | 1,842.0 | 1,936.2 | 1,894.0 | 1,606.0 | 1,409.1 | 1,094.5 |
| 1,782.3 |
| - |
| - |
| Net debt | 1,888.9 | 1,262.4 | 517.1 | 480.4 | (284.9) | 435.5 | 470.4 | 779.6 | 703.5 | 165.2 | 931.4 | 2,380.1 | 2,408.0 | 1,733.1 | 1,336.8 | 1,384.9 | 1,719.4 | - | - |
| Working Capital | (1,309.8) | (1,369.7) | (939.7) | (668.1) | 22.8 | (691.4) | (581.5) | (830.9) | (701.3) | (366.8) | (140.3) | 357.3 | (651.5) | (1,016.5) | (623.0) | (519.6) | (541.3) | - | - |
| Book Value | 2,311.3 | 2,242.5 | 2,201.5 | 2,198.2 | 2,813.1 | 2,331.2 | 2,392.6 | 2,194.8 | 2,101.7 | 1,952.0 | 2,333.5 | 2,156.9 | 2,059.5 | 1,842.0 | 1,936.2 | 1,894.0 | 1,606.0 | 1,409.1 | 1,094.5 |
| Tangible Book Value | 637.6 | 835.3 | 1,152.8 | 1,147.5 | 1,760.4 | 1,276.4 | 1,159.0 | 953.8 | 879.9 | 1,056.9 | 1,453.3 | 1,275.2 | 1,139.7 | 1,296.4 | 1,413.6 | 1,371.2 | 1,087.3 | - | - |
| 420.6 |
| 555.3 |
| 746.3 |
| 947.8 |
| 1,214.7 |
| 993.9 |
| 777.3 |
| 654.6 |
| 763.3 |
| 321.7 |
| 157.3 |
| 350.8 |
| 457.3 |
| 302.9 |
| 139.7 |
| 151.8 |
| 146.9 |
| 146.8 |
| 114.7 |
| 146.8 |
| 233.1 |
| 391.4 |
| 116.8 |
| 114.7 |
| 274.8 |
| Restricted Cash | 8.1 | 14.5 | 14.5 | 14.5 | 14.5 | 24.2 | 24.4 | 25.3 | 24.2 | 24.2 | 48.4 | 48.4 | 59.6 | 59.6 | 58.4 | 51.5 | 51.5 | 51.5 | 51.5 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 240.4 | 224.1 | 211.0 | 240.0 | 224.2 | 217.3 | 192.5 | 194.8 | 243.9 | 195.7 | 192.1 | 367.8 | 275.3 | 240.7 | 377.5 | 420.6 | 555.3 | 746.3 | 947.8 | 1,214.7 | 993.9 | 777.3 | 654.6 | 763.3 | 321.7 | 157.3 | 350.8 | 457.3 | 302.9 | 139.7 | 151.8 | 146.9 | 146.8 | 114.7 | 146.8 | 233.1 | 391.4 | 116.8 | 114.7 | 274.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 107.7 | 126.1 | 94.1 | 93.8 | 65.6 | 77.8 | 63.8 | 79.1 | 72.2 | 80.3 | 59.2 | 80.2 | 57.6 | 71.6 | 50.7 | 72.0 | 52.6 | 69.1 | 67.6 | 68.2 | 44.0 | 46.2 | 47.2 | 49.8 | 51.2 | 56.8 | 51.1 | 88.3 | 73.9 | 80.5 | 68.8 | 83.7 | 50.6 | 66.7 | 57.6 | 75.9 | 43.6 | 69.8 | 56.3 | 64.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 345.3 | 354.5 | 309.6 | 311.6 | 324.6 | 318.0 | 297.7 | 290.5 | 298.2 | 310.6 | 287.0 | 287.9 | 305.9 | 296.1 | 273.1 | 270.6 | 243.7 | 230.2 | 210.9 | 190.8 | 188.2 | 203.0 | 190.1 | 206.9 | 229.6 | 212.2 | 199.0 | 207.3 | 209.5 | 209.4 | 194.6 | 205.3 | 208.0 | 199.1 | 176.3 | 178.9 | 168.0 | 183.6 | 161.8 | 175.4 |
| Prepaid Expenses | 136.5 | 152.7 | 162.4 | 156.7 | 137.2 | 151.5 | 162.0 | 136.7 | 139.5 | 142.2 | 198.6 | 154.5 | 165.9 | 168.1 | 170.9 | 141.4 | 130.4 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,009.2 | 1,043.4 | 932.8 | 937.7 | 880.6 | 879.6 | 819.6 | 822.8 | 876.4 | 867.7 | 835.7 | 997.7 | 890.9 | 892.1 | 941.0 | 1,179.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,658.2 | 1,658.2 | 1,658.2 | 1,659.4 | 1,653.3 | 1,653.9 | 1,391.0 | 1,391.0 | 1,397.8 | 1,392.9 | 1,376.9 | 1,037.4 | 1,037.4 | 1,037.4 | 1,037.4 | 1,037.4 | 1,037.4 | 1,037.4 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3,478.1 | 3,560.7 | 3,608.0 | 3,555.9 | 3,639.2 | 3,678.2 | 3,365.5 | 3,429.3 | 3,494.3 | 3,539.7 | 3,600.3 | 3,373.9 | 3,435.5 | 3,434.8 | 3,452.8 | 3,465.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 412.5 | 387.9 | 387.6 | 371.6 | 370.1 | 370.1 | 358.6 | 347.6 | 339.8 | 330.3 | 316.6 | 301.1 | 294.2 | 296.0 | 291.2 | 291.6 | 296.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 12,888.8 | 12,940.2 | 12,759.6 | 12,587.0 | 12,560.9 | 12,940.2 | 12,759.6 | 11,323.0 | 11,358.2 | 11,322.1 | 11,269.2 | 10,241.5 | 10,075.4 | 10,025.3 | 10,014.5 | 10,135.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 451.4 | 460.8 | 468.7 | 439.6 | 417.2 | 408.5 | 401.0 | 399.5 | 406.0 | 423.9 | 419.6 | 426.2 | 423.8 | 435.3 | 406.9 | 366.9 | 350.0 | 355.4 | 325.0 | 304.5 | 238.8 | 235.6 | 248.8 | 249.4 | 360.1 | 340.2 | 343.7 | 332.6 | 303.2 | 301.3 | 268.7 | 277.0 | 291.5 | 262.0 | 256.8 | 249.5 | 205.5 | 249.6 | 214.1 | 241.9 |
| Short Term Debt | 290.0 | 438.0 | 142.0 | 0.0 | 58.2 | 275.2 | 293.9 | 86.8 | 158.7 | 350.0 | 95.4 | 0.0 | - | 58.0 | - | 0.0 | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 218.0 | 213.0 | 210.9 | 220.1 | 209.4 | 212.6 | 200.6 | 198.8 | 192.6 | 196.0 | 193.9 | 182.5 | 180.4 | 182.5 | 181.1 | 185.8 | ||||||||||||||||||||||||
| Accrued Expenses | 203.5 | 188.3 | 180.0 | 207.5 | 203.1 | 192.7 | 161.0 | 190.1 | 195.6 | 177.1 | 168.6 | 173.0 | 167.9 | 137.1 | 137.2 | 181.5 | 177.5 | |||||||||||||||||||||||
| Other Current Liabilities | 927.4 | 901.9 | 899.1 | 913.3 | 888.9 | 889.7 | 830.8 | 847.2 | 808.6 | 805.2 | 786.1 | 752.5 | 722.6 | 725.0 | 699.5 | 704.5 | 686.6 | |||||||||||||||||||||||
| Total Current Liabilities | 2,608.3 | 2,650.5 | 2,346.8 | 2,247.5 | 2,283.1 | 2,401.0 | 2,324.7 | 2,192.5 | 2,272.4 | 2,381.6 | 2,094.2 | 1,937.4 | 1,950.4 | 1,906.4 | 1,825.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,141.0 | 2,139.1 | 2,135.1 | 2,128.9 | 2,123.0 | 2,121.7 | 1,385.6 | 1,370.4 | 1,372.8 | 1,368.4 | 1,477.1 | 884.9 | 880.9 | 885.8 | 895.1 | 901.0 | 916.4 | 929.0 | 936.7 | 929.8 | 929.7 | 929.4 | 929.1 | 928.8 | 928.5 | 928.2 | 928.0 | 927.7 | 927.4 | 927.1 | 926.8 | 926.5 | 926.4 | 935.6 | 936.6 | 936.6 | 440.7 | 440.5 | 440.2 | 440.0 |
| Operating Lease Liabilities Non-Current | 3,754.3 | 3,829.7 | 3,878.3 | 3,816.9 | 3,898.0 | 3,939.1 | 3,636.8 | 3,704.7 | 3,774.4 | 3,815.3 | 3,877.5 | 3,667.6 | 3,738.5 | 3,730.5 | 3,745.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 11.3 | 11.7 | 11.5 | 5.3 | 4.9 | 4.9 | 4.9 | 4.9 | 5.0 | 4.9 | 4.9 | 2.7 | 2.6 | 2.6 | 2.7 | 2.8 | 2.5 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 354.2 | 352.4 | 333.0 | 278.8 | 300.8 | 291.8 | 236.4 | 232.0 | 240.9 | 242.3 | 231.4 | 142.2 | 146.1 | 177.5 | 192.4 | 201.1 | 232.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,927.0 | 1,888.1 | 1,840.8 | 1,803.6 | 1,753.0 | 1,694.7 | 1,628.3 | 1,580.9 | 1,516.8 | 1,474.8 | 1,441.0 | 1,407.9 | 1,315.6 | 1,304.2 | 1,292.1 | 1,232.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 10,784.8 | 10,859.8 | 10,534.0 | 10,275.7 | 10,357.9 | 10,448.3 | 9,211.8 | 9,080.5 | 9,177.3 | 9,282.4 | 9,121.2 | 8,040.0 | 8,031.5 | 8,004.4 | 7,950.4 | 7,937.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (217.4) | (235.7) | (100.6) | (16.1) | (108.4) | (218.9) | (144.5) | (35.5) | (101.6) | (228.5) | (124.8) | (32.5) | (169.4) | (199.7) | (151.7) | (25.9) | 34.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 24.4 | 17.7 | 26.0 | 31.8 | 33.1 | 28.8 | 25.9 | 25.6 | 29.7 | 27.4 | 16.0 | 3.2 | 0.1 | 6.0 | 0.4 | (1.9) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,104.0 | 2,080.4 | 2,225.6 | 2,311.3 | 2,203.0 | 2,070.9 | 2,143.7 | 2,242.5 | 2,180.9 | 2,039.7 | 2,148.0 | 2,201.5 | 2,043.9 | 2,020.9 | 2,064.1 | 2,198.2 | ||||||||||||||||||||||||
| Total Equity | 2,104.0 | 2,080.4 | 2,225.6 | 2,311.3 | 2,203.0 | 2,070.9 | 2,143.7 | 2,242.5 | 2,180.9 | 2,039.7 | 2,148.0 | 2,201.5 | 2,043.9 | 2,020.9 | 2,064.1 | 2,198.2 | 2,285.8 | 2,543.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,431.0 | 2,577.1 | 2,277.1 | 2,128.9 | 2,181.2 | 2,396.9 | 1,679.5 | 1,457.2 | 1,531.5 | 1,718.4 | 1,572.5 | 884.9 | 880.9 | 943.8 | 895.1 | 901.0 | 916.4 | 929.0 | 936.7 | 929.8 | 929.7 | 929.4 | 929.1 | 1,198.8 | 928.5 | 928.2 | 928.0 | 927.7 | 927.4 | 972.1 | 926.8 | 926.5 | 977.0 | 1,089.1 | 936.6 | 936.6 | 440.7 | 440.5 | 440.2 | 440.0 |
| Net debt | 2,190.6 | 2,353.0 | 2,066.1 | 1,888.9 | 1,957.0 | 2,179.6 | 1,487.0 | 1,262.4 | 1,287.6 | 1,522.7 | 1,380.4 | 517.1 | 605.6 | 703.1 | 517.6 | 480.4 | 361.1 | 182.7 | ||||||||||||||||||||||
| Working Capital | (1,599.1) | (1,607.1) | (1,414.0) | (1,309.8) | (1,402.5) | (1,521.4) | (1,505.1) | (1,369.7) | (1,396.0) | (1,513.9) | (1,258.5) | (939.7) | (1,059.5) | (1,014.3) | (884.3) | (668.1) | (535.8) | |||||||||||||||||||||||
| Book Value | 2,104.0 | 2,080.4 | 2,225.6 | 2,311.3 | 2,203.0 | 2,070.9 | 2,143.7 | 2,242.5 | 2,180.9 | 2,039.7 | 2,148.0 | 2,201.5 | 2,043.9 | 2,020.9 | 2,064.1 | 2,198.2 | 2,285.8 | 2,543.0 | ||||||||||||||||||||||
| Tangible Book Value | 445.8 | 422.2 | 567.4 | 651.9 | 549.7 | 417.0 | 752.7 | 851.5 | 783.1 | 646.8 | 771.1 | 1,164.1 | 1,006.5 | 983.5 | 1,026.7 | 1,160.8 | 1,248.4 | |||||||||||||||||||||||
| 131.0 |
| 128.5 |
| 60.2 |
| 58.7 |
| 61.4 |
| 62.9 |
| 63.0 |
| 63.9 |
| 66.3 |
| 68.4 |
| 98.1 |
| 95.7 |
| 99.8 |
| 99.8 |
| 89.9 |
| 90.4 |
| 90.4 |
| 88.3 |
| 80.6 |
| 77.5 |
| 82.2 |
| 82.3 |
| 76.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,280.1 |
| 1,514.2 |
| 1,658.0 |
| 1,871.1 |
| 1,300.4 |
| 1,109.7 |
| 971.0 |
| 1,101.4 |
| 686.0 |
| 535.5 |
| 670.3 |
| 892.6 |
| 687.2 |
| 561.2 |
| 544.6 |
| 553.6 |
| 569.6 |
| 485.2 |
| 483.0 |
| 587.9 |
| 884.9 |
| 683.4 |
| 610.8 |
| 820.3 |
| - |
| - |
| - |
| 2,785.1 |
| 2,719.1 |
| 2,659.2 |
| 2,640.9 |
| 2,615.5 |
| 2,565.0 |
| 2,515.2 |
| 2,482.6 |
| 2,414.5 |
| 2,358.6 |
| 2,290.7 |
| 2,231.7 |
| 2,167.0 |
| 2,110.9 |
| 2,061.5 |
| 1,996.8 |
| 1,949.9 |
| 1,909.9 |
| 1,870.9 |
| 1,819.0 |
| - |
| - |
| - |
| 2,813.4 |
| 2,776.0 |
| 2,739.6 |
| 2,756.9 |
| 2,794.9 |
| 2,730.6 |
| 2,611.0 |
| 2,552.6 |
| 2,539.9 |
| 2,521.1 |
| 2,473.6 |
| 2,429.8 |
| 2,404.8 |
| 2,386.2 |
| 2,318.8 |
| 2,272.3 |
| 2,069.1 |
| 2,056.9 |
| 2,035.9 |
| 2,041.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,037.4 |
| 1,037.4 |
| 1,037.4 |
| 1,037.4 |
| 1,037.4 |
| 1,037.4 |
| 1,205.5 |
| 1,199.4 |
| 1,199.7 |
| 1,183.7 |
| 1,183.7 |
| 1,183.7 |
| 1,183.7 |
| 1,183.7 |
| 1,182.0 |
| 1,173.1 |
| 1,172.2 |
| 1,201.7 |
| 872.3 |
| 872.3 |
| 872.3 |
| 872.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,531.0 |
| 3,599.7 |
| 3,673.3 |
| 3,776.4 |
| 3,842.8 |
| 3,909.8 |
| 3,951.4 |
| 3,969.2 |
| 4,030.4 |
| 4,029.0 |
| 3,996.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 304.9 |
| 306.6 |
| 295.7 |
| 295.8 |
| 288.4 |
| 283.8 |
| 275.3 |
| 305.7 |
| 297.4 |
| 291.0 |
| 313.1 |
| 336.2 |
| 332.4 |
| 344.2 |
| 351.7 |
| 348.1 |
| 322.9 |
| 299.3 |
| 280.2 |
| 278.3 |
| 274.1 |
| 276.7 |
| 273.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,205.4 |
| 10,403.3 |
| 10,541.7 |
| 10,656.1 |
| 10,096.1 |
| 9,927.6 |
| 9,789.5 |
| 9,946.1 |
| 9,973.3 |
| 9,742.7 |
| 9,719.5 |
| 5,892.8 |
| 5,697.8 |
| 5,549.2 |
| 5,496.9 |
| 5,469.6 |
| 5,454.7 |
| 5,317.6 |
| 5,223.5 |
| 5,292.3 |
| 4,679.8 |
| 4,461.9 |
| 4,370.3 |
| 4,582.6 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 270.0 |
| - |
| - |
| - |
| - |
| - |
| 45.0 |
| - |
| 0.0 |
| 50.6 |
| 153.5 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 457.5 |
| 447.1 |
| 474.2 |
| 493.8 |
| 439.9 |
| 448.5 |
| 467.9 |
| 475.7 |
| 390.3 |
| 388.8 |
| 428.5 |
| 471.7 |
| 388.6 |
| 382.5 |
| 415.8 |
| 456.6 |
| 366.9 |
| 353.1 |
| 388.6 |
| 426.2 |
| 336.2 |
| 327.6 |
| 360.4 |
| 181.0 |
| 177.9 |
| 176.1 |
| 176.8 |
| 173.1 |
| 178.1 |
| 163.5 |
| 160.6 |
| 160.1 |
| 152.1 |
| 148.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 160.7 |
| 154.3 |
| 177.4 |
| 162.2 |
| 130.0 |
| 128.9 |
| 150.0 |
| 155.2 |
| 137.1 |
| 136.3 |
| 175.3 |
| 163.3 |
| 139.8 |
| 138.2 |
| 177.5 |
| 157.3 |
| 129.0 |
| 123.9 |
| 149.1 |
| 127.4 |
| 109.0 |
| 111.0 |
| 135.1 |
| 709.1 |
| 685.8 |
| 795.8 |
| 698.2 |
| 686.9 |
| 659.5 |
| 605.9 |
| 634.5 |
| 618.1 |
| 598.3 |
| 471.9 |
| 446.9 |
| 449.3 |
| 469.2 |
| 457.6 |
| 458.4 |
| 449.3 |
| 451.1 |
| 445.9 |
| 410.9 |
| 407.6 |
| 418.6 |
| 400.6 |
| 1,847.5 |
| 1,815.9 |
| 1,780.7 |
| 1,715.0 |
| 1,848.3 |
| 1,646.5 |
| 1,546.1 |
| 1,543.9 |
| 1,792.8 |
| 1,683.1 |
| 1,557.5 |
| 1,548.6 |
| 1,474.1 |
| 1,442.9 |
| 1,385.3 |
| 1,324.3 |
| 1,384.5 |
| 1,467.5 |
| 1,418.0 |
| 1,258.3 |
| 1,289.2 |
| 1,232.1 |
| 1,151.3 |
| 1,132.1 |
| 1,187.1 |
| 3,755.8 |
| 3,832.2 |
| 3,904.4 |
| 3,981.6 |
| 4,088.5 |
| 4,156.3 |
| 4,222.8 |
| 4,264.3 |
| 4,276.3 |
| 4,317.4 |
| 4,306.2 |
| 4,265.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 2.7 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.6 |
| 2.8 |
| 2.3 |
| 3.6 |
| 3.4 |
| 3.9 |
| 2.9 |
| 2.8 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 229.3 |
| 216.3 |
| 221.6 |
| 40.4 |
| 45.1 |
| 43.3 |
| 56.1 |
| 188.5 |
| 182.1 |
| 165.5 |
| 156.9 |
| 130.7 |
| 125.1 |
| 118.1 |
| 114.0 |
| 106.4 |
| 143.6 |
| 151.9 |
| 145.6 |
| 263.8 |
| 260.8 |
| 257.6 |
| 255.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,123.1 |
| 1,016.9 |
| 939.7 |
| 754.8 |
| 747.7 |
| 729.1 |
| 633.9 |
| 560.9 |
| 514.6 |
| 495.0 |
| 430.6 |
| 587.1 |
| 534.6 |
| 522.2 |
| 522.7 |
| 531.8 |
| 518.9 |
| 542.9 |
| 525.9 |
| 536.4 |
| 495.5 |
| 489.8 |
| 482.0 |
| 498.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,919.6 |
| 7,860.3 |
| 7,789.3 |
| 7,843.0 |
| 7,520.6 |
| 7,472.5 |
| 7,414.5 |
| 7,614.9 |
| 7,632.1 |
| 7,469.0 |
| 7,338.2 |
| 3,500.2 |
| 3,382.1 |
| 3,298.9 |
| 3,221.7 |
| 3,274.8 |
| 3,329.8 |
| 3,341.5 |
| 3,164.8 |
| 3,190.6 |
| 2,707.0 |
| 2,608.5 |
| 2,569.0 |
| 2,630.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 261.8 |
| 445.9 |
| 522.3 |
| 303.0 |
| 223.2 |
| 166.6 |
| 143.5 |
| 648.6 |
| 584.5 |
| 789.9 |
| 806.6 |
| 728.4 |
| 662.5 |
| 693.5 |
| 657.6 |
| 586.4 |
| 447.3 |
| 515.0 |
| 560.1 |
| 520.0 |
| 424.4 |
| 429.3 |
| 547.5 |
| 2.0 |
| 0.6 |
| 5.8 |
| 4.2 |
| 0.7 |
| (7.1) |
| (12.5) |
| (17.6) |
| (0.4) |
| (0.5) |
| (101.0) |
| (98.2) |
| (81.0) |
| (78.7) |
| (76.4) |
| (85.2) |
| (80.4) |
| (68.2) |
| (66.1) |
| (62.9) |
| (84.0) |
| (83.3) |
| (89.4) |
| (87.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,285.8 |
| 2,543.0 |
| 2,752.4 |
| 2,813.1 |
| 2,575.5 |
| 2,455.1 |
| 2,375.0 |
| 2,331.2 |
| 2,341.2 |
| 2,273.7 |
| 2,381.3 |
| 2,392.6 |
| 2,315.7 |
| 2,250.3 |
| 2,275.2 |
| 2,194.8 |
| 2,124.9 |
| 1,976.1 |
| 2,058.7 |
| 2,101.7 |
| 1,972.8 |
| 1,853.4 |
| 1,801.3 |
| 1,952.0 |
| 2,752.4 |
| 2,813.1 |
| 2,575.5 |
| 2,455.1 |
| 2,375.0 |
| 2,331.2 |
| 2,341.2 |
| 2,273.7 |
| 2,381.3 |
| 2,392.6 |
| 2,315.7 |
| 2,250.3 |
| 2,275.2 |
| 2,194.8 |
| 2,124.9 |
| 1,976.1 |
| 2,058.7 |
| 2,101.7 |
| 1,972.8 |
| 1,853.4 |
| 1,801.3 |
| 1,952.0 |
| (11.1) |
| (284.9) |
| (64.2) |
| 152.1 |
| 274.5 |
| 435.5 |
| 606.8 |
| 770.9 |
| 577.2 |
| 470.4 |
| 624.5 |
| 832.4 |
| 775.0 |
| 779.6 |
| 830.2 |
| 974.4 |
| 789.8 |
| 703.5 |
| 49.3 |
| 323.7 |
| 325.5 |
| 165.2 |
| (266.5) |
| (57.0) |
| 22.8 |
| (346.1) |
| (436.4) |
| (572.9) |
| (691.4) |
| (997.1) |
| (1,022.0) |
| (878.3) |
| (581.5) |
| (755.7) |
| (824.1) |
| (779.7) |
| (830.9) |
| (897.9) |
| (932.8) |
| (775.3) |
| (701.3) |
| (347.2) |
| (467.9) |
| (521.3) |
| (366.8) |
| 2,752.4 |
| 2,813.1 |
| 2,575.5 |
| 2,455.1 |
| 2,375.0 |
| 2,331.2 |
| 2,341.2 |
| 2,273.7 |
| 2,381.3 |
| 2,392.6 |
| 2,315.7 |
| 2,250.3 |
| 2,275.2 |
| 2,194.8 |
| 2,124.9 |
| 1,976.1 |
| 2,058.7 |
| 2,101.7 |
| 1,972.8 |
| 1,853.4 |
| 1,801.3 |
| 1,952.0 |
| 1,505.6 |
| 1,715.0 |
| 1,775.7 |
| 1,538.1 |
| 1,417.7 |
| 1,337.6 |
| 1,293.8 |
| 1,135.7 |
| 1,074.3 |
| 1,181.6 |
| 1,208.9 |
| 1,132.0 |
| 1,066.6 |
| 1,091.5 |
| 1,011.1 |
| 942.9 |
| 803.0 |
| 886.5 |
| 900.0 |
| 1,100.5 |
| 981.1 |
| 929.0 |
| 1,079.7 |