| (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 | 72.2 | 85.4 | 69.1 | 21.8 | 49.4 | 185.6 | 60.0 | 69.2 | 54.4 | 40.5 | 61.6 | 66.7 | 64.5 | 132.8 | 30.1 | 48.3 | 80.7 | ||
| Restricted Cash | 30.7 | 37.7 | 35.1 | 31.6 | 62.9 | 86.9 | 64.8 | 64.3 | 62.4 | 60.9 | 45.9 | 45.6 | 52.4 | 49.3 | 35.3 | 36.5 | 67.8 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 72.2 | 85.4 | 69.1 | 21.8 | 49.4 | 185.6 | 60.0 | 69.2 | 54.4 | 40.5 | 61.6 | 66.7 | 64.5 | 132.8 | 30.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 613.4 | 593.0 | 599.8 | 524.8 | 502.1 | 563.0 | 498.7 | 459.9 | 459.5 | 432.0 | 403.3 | 323.2 | 261.8 | 249.3 | 222.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 2,631.3 | 2,453.6 | 2,279.0 | 2,133.3 | 1,775.1 | 1,590.6 | 1,430.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 178.2 | 171.0 | 170.0 | 132.9 | 134.0 | 115.0 | 94.6 | 90.0 | 78.4 | 68.3 | 61.6 | 53.4 | 61.9 | 45.3 | 45.4 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,235.8 | 1,496.8 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,216.9 | 1,482.3 | |||
| (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 | 110.5 | 72.2 | 48.7 | 99.1 | 95.8 | 85.4 | 147.8 | 154.4 | 134.4 | 69.1 | 99.7 | 117.5 | 85.0 | 21.8 | 59.8 | |||||||||||||||||||||||||
| 31.7 |
| - |
| - |
| - |
| - |
| 48.3 |
| 80.7 |
| 31.7 |
| - |
| 206.7 |
| 219.7 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 53.9 | 42.3 | 34.5 | 127.0 | 114.9 | 86.4 | 97.5 | 66.2 | 113.3 | 109.3 | 80.7 | 62.7 | 62.7 | 67.9 | 76.2 | 68.4 | - | - | - |
| Other Current Assets | 129.9 | 122.7 | 91.5 | 92.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 905.9 | 886.9 | 841.8 | 717.2 | 921.4 | 948.6 | 755.8 | 662.1 | 702.2 | 654.5 | 598.7 | 686.6 | 580.4 | 636.8 | 491.6 | 406.2 | 426.0 | - | - |
| 1,340.9 |
| 1,292.3 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 874.3 | 784.0 | 712.6 | 728.1 | 686.9 | 674.3 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 1,959.3 | 1,634.8 | 1,517.1 | 1,391.8 | 1,310.1 | 1,019.7 | 910.5 | 748.0 | 664.4 | 632.9 | 664.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 2.4 | 3.5 | 5.4 | 12.2 | 11.7 | 12.7 | 11.4 | 8.2 | 18.9 | 19.2 | 27.1 | 28.1 | - | - | - |
| Goodwill | 1,317.6 | 1,284.0 | 1,281.3 | 1,263.2 | 1,237.0 | 1,228.2 | 1,218.9 | 2,100.8 | 1,972.6 | 1,927.2 | 1,890.1 | 1,084.0 | 456.9 | 437.3 | 421.7 | 420.3 | 407.7 | 406.0 | - |
| Intangible Assets | 308.3 | 297.8 | 278.2 | 282.3 | 158.4 | 431.3 | 476.3 | 443.4 | 403.1 | 411.3 | 419.4 | 306.1 | 88.2 | 73.2 | 57.7 | 58.5 | 43.7 | - | - |
| Operating Lease Right Of Use Assets | 212.6 | 203.7 | 208.5 | 212.5 | 193.7 | 245.7 | 276.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 0.0 | 2.9 | 42.9 | 34.4 | 75.8 | 190.8 | 129.4 | 354.3 | 393.5 | 507.5 | 679.3 | 0.0 | - | - |
| Other Non-Current Assets | 243.7 | 219.2 | 191.6 | 222.1 | 230.0 | 295.0 | 304.7 | 291.0 | 235.1 | 221.3 | 197.0 | 162.5 | 144.1 | 135.4 | 128.3 | 144.2 | 99.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,089.7 | 6,534.7 | 6,102.4 | 5,636.5 | 6,864.9 | 6,445.9 | 6,080.7 | 5,175.0 | 4,864.5 | 4,681.9 | 4,606.1 | 3,388.3 | 2,534.4 | 2,424.2 | 2,271.2 | 2,372.1 | 1,681.5 | - | - |
| 44.6 |
| 50.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (18.9) | (14.5) | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 26.5 | 26.3 | 24.1 | 25.6 | 23.5 | 44.8 | 40.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 54.8 | 31.4 | 207.5 | 168.3 | 199.4 | 253.8 | 210.5 | 188.4 | 172.1 | 147.3 | 126.2 | 123.3 | 90.8 | 85.7 | 85.0 | 77.0 | 77.9 | - | - |
| Other Current Liabilities | 289.6 | 245.8 | 187.4 | 181.1 | 177.3 | 218.3 | 303.8 | 333.9 | 210.0 | 197.1 | 172.1 | 145.6 | 122.8 | 130.4 | 141.4 | 153.4 | 181.8 | - | - |
| Total Current Liabilities | 836.4 | 841.0 | 656.4 | 575.9 | 748.8 | 717.3 | 721.0 | 672.5 | 517.5 | 475.6 | 426.4 | 364.3 | 311.6 | 300.9 | 313.2 | 359.3 | 391.2 | - | - |
| 1,641.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 196.6 | 189.7 | 196.1 | 199.7 | 179.6 | 209.6 | 243.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 126.8 | 105.2 | 87.0 | 83.0 | 23.3 | 51.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 53.8 | 51.8 | 46.1 | 45.7 | 48.9 | 93.8 | 42.7 | 85.6 | 75.2 | 49.6 | 43.0 | 37.5 | 44.0 | 24.0 | 30.4 | 28.3 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,813.9 | 3,685.5 | 3,805.2 | 3,774.6 | 4,465.7 | 4,444.3 | 4,148.0 | 3,356.3 | 3,248.2 | 3,614.9 | 3,705.7 | 2,590.9 | 1,959.0 | 1,671.3 | 1,682.2 | 1,986.9 | 2,191.7 | - | - |
| 1.0 |
| - |
| - |
| Additional Paid In Capital | 1,869.6 | 1,847.0 | 1,787.0 | 1,730.2 | 2,289.6 | 2,326.6 | 2,369.9 | 2,588.7 | 2,747.4 | 2,799.1 | 2,834.9 | 2,810.5 | 2,849.4 | 2,876.6 | 2,874.7 | 2,873.5 | 2,879.9 | - | - |
| Retained Earnings | 1,289.4 | 796.7 | 406.5 | 115.7 | 141.8 | (242.3) | (526.5) | (885.2) | (1,176.2) | (1,448.4) | (1,696.0) | (1,879.1) | (2,101.1) | (2,424.7) | (2,609.7) | (2,818.4) | (3,717.4) | - | - |
| Accumulated Other Comprehensive Income | 0.5 | 0.0 | - | - | - | - | - | 0.0 | (1.3) | (1.2) | (1.2) | (0.5) | (0.1) | 1.4 | (0.2) | 0.5 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | 521.2 | 497.4 | 492.3 | 427.9 | 418.5 | 614.7 | 527.4 | 458.7 | 404.6 | 163.3 | 148.8 | 141.8 | 137.5 | - | - |
| Minority Interest | 779.3 | 725.7 | 607.7 | 516.0 | 445.7 | 382.0 | 340.9 | 280.3 | 242.9 | 192.8 | 167.9 | 146.3 | 124.1 | 112.5 | 84.6 | 83.0 | 76.4 | - | - |
| Total Stockholders Equity | 2,438.2 | 2,067.0 | 1,647.5 | 1,310.3 | 1,911.3 | 1,588.0 | 1,352.2 | 1,276.7 | 1,152.5 | 735.9 | 611.4 | 473.2 | 344.6 | 291.0 | 117.0 | (85.2) | (897.6) | (1,087.2) | (1,457.3) |
| Total Equity | 3,217.5 | 2,792.7 | 2,255.2 | 1,826.3 | 2,357.0 | 1,970.0 | 1,693.1 | 1,557.0 | 1,395.4 | 910.6 | 765.4 | 619.5 | 468.7 | 403.5 | 201.0 | (2.8) | (897.6) | (1,087.2) | (1,457.3) |
| 1,641.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,186.8 | 1,434.0 | 1,560.3 | - | - |
| Working Capital | 69.5 | 45.9 | 185.4 | 141.3 | 172.6 | 231.3 | 34.8 | (10.4) | 184.7 | 178.9 | 172.3 | 322.3 | 268.8 | 335.9 | 178.4 | 46.9 | 34.8 | - | - |
| Book Value | 2,438.2 | 2,067.0 | 1,647.5 | 1,310.3 | 1,911.3 | 1,588.0 | 1,352.2 | 1,276.7 | 1,152.5 | 735.9 | 611.4 | 473.2 | 344.6 | 291.0 | 117.0 | (85.2) | (897.6) | (1,087.2) | (1,457.3) |
| Tangible Book Value | 812.3 | 485.2 | 88.0 | (235.2) | 515.9 | (71.5) | (343.0) | (1,267.5) | (1,223.2) | (1,602.6) | (1,698.1) | (916.9) | (200.5) | (219.5) | (362.4) | (564.0) | (1,349.0) | (1,493.2) | - |
| 136.3 |
| 76.6 |
| 49.4 |
| 65.7 |
| 73.2 |
| 223.9 |
| 185.6 |
| 450.0 |
| 419.0 |
| 104.9 |
| 94.8 |
| 422.0 |
| 221.7 |
| 56.1 |
| 69.2 |
| 56.9 |
| 59.0 |
| 86.4 |
| 54.4 |
| 67.6 |
| 71.1 |
| 61.2 |
| 40.5 |
| 76.4 |
| 70.3 |
| Restricted Cash | 52.9 | 30.7 | 45.0 | 38.3 | 27.0 | 37.7 | 51.1 | 27.7 | 38.3 | 35.1 | 41.5 | 36.5 | 34.3 | 31.6 | 44.3 | 67.4 | 57.3 | 62.5 | 73.6 | 65.0 | 62.2 | 63.9 | 57.2 | 56.4 | 56.7 | 57.4 | 66.8 | 56.8 | 59.0 | 59.0 | 62.1 | 65.8 | 69.4 | 62.4 | 70.8 | 73.0 | 65.6 | 60.9 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 110.5 | 72.2 | 48.7 | 99.1 | 95.8 | 85.4 | 147.8 | 154.4 | 134.4 | 69.1 | 99.7 | 117.5 | 85.0 | 21.8 | 59.8 | 136.3 | 76.6 | 49.4 | 65.7 | 73.2 | 223.9 | 185.6 | 450.0 | 419.0 | 104.9 | 94.8 | 422.0 | 221.7 | 56.1 | 69.2 | 56.9 | 59.0 | 86.4 | 54.4 | 67.6 | 71.1 | 61.2 | 40.5 | 76.4 | 70.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 676.0 | 619.2 | 610.8 | 612.5 | 623.4 | 598.8 | 576.4 | 589.7 | 619.3 | 611.6 | 535.9 | 532.3 | 514.5 | 536.8 | 500.1 | 658.7 | 683.5 | 515.8 | 637.8 | 627.5 | 633.6 | 572.8 | 593.3 | 553.2 | 543.4 | 506.1 | 516.9 | 496.0 | 500.6 | 467.7 | 458.0 | 456.6 | 463.1 | 472.1 | 441.6 | 426.5 | 438.0 | 443.8 | 419.2 | 420.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 189.7 | 183.8 | 165.3 | 168.2 | 164.7 | 165.0 | 158.6 | 166.3 | 137.8 | 126.0 | 136.6 | 137.7 | 127.9 | 127.0 | 129.6 | 116.4 | 111.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,029.1 | 905.9 | 869.8 | 918.1 | 910.9 | 886.9 | 933.9 | 938.1 | 929.8 | 841.8 | 813.7 | 824.0 | 761.7 | 717.2 | 733.8 | 1,032.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,317.6 | 1,317.6 | 1,303.0 | 1,303.0 | 1,284.0 | 1,284.0 | 1,284.0 | 1,284.0 | 1,281.3 | 1,281.3 | 1,281.3 | 1,270.7 | 1,270.7 | 1,263.2 | 1,247.4 | 2,456.5 | 2,456.5 | 1,237.0 | ||||||||||||||||||||||
| Intangible Assets | 300.3 | 308.3 | 291.9 | 295.9 | 294.5 | 297.8 | 296.2 | 303.0 | 272.2 | 278.2 | 276.4 | 278.1 | 287.2 | 282.3 | 284.9 | 398.4 | 410.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 205.3 | 212.6 | 218.1 | 215.5 | 218.7 | 203.7 | 209.7 | 216.3 | 199.1 | 208.5 | 196.8 | 206.2 | 212.7 | 212.5 | 195.7 | 238.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 244.4 | 243.7 | 257.4 | 232.9 | 209.5 | 219.2 | 210.9 | 208.4 | 178.7 | 191.6 | 209.8 | 219.7 | 226.7 | 222.1 | 206.6 | 226.3 | 223.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,313.2 | 7,089.7 | 6,865.7 | 6,785.7 | 6,641.3 | 6,534.7 | 6,458.4 | 6,388.7 | 6,231.4 | 6,102.4 | 5,964.3 | 5,860.9 | 5,747.3 | 5,636.5 | 5,475.9 | 7,082.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 204.0 | 178.2 | 138.4 | 174.5 | 159.1 | 171.0 | 170.3 | 164.2 | 166.1 | 170.0 | 165.4 | 155.8 | 141.1 | 132.9 | 134.1 | 138.3 | 147.3 | 134.0 | 149.4 | 145.1 | 122.8 | 115.0 | 119.6 | 93.1 | 98.0 | 94.6 | 101.4 | 95.6 | 94.7 | 90.0 | 86.0 | 85.6 | 83.1 | 78.4 | 81.8 | 77.5 | 68.9 | 68.3 | 67.5 | 67.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 26.9 | 26.5 | 25.9 | 25.5 | 26.7 | 26.3 | 26.5 | 26.6 | 25.4 | 24.1 | 24.9 | 26.1 | 26.3 | 25.6 | 22.7 | 36.7 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 603.0 | 588.1 | 558.7 | 525.9 | 531.5 | 505.1 | 467.6 | 471.2 | 463.2 | 437.5 | 425.0 | 416.2 | 366.9 | 392.2 | 421.6 | 611.2 | 526.0 | |||||||||||||||||||||||
| Total Current Liabilities | 876.8 | 836.4 | 762.0 | 865.1 | 856.0 | 841.0 | 897.4 | 694.5 | 680.3 | 656.4 | 639.2 | 655.0 | 592.1 | 575.9 | 604.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 188.7 | 196.6 | 202.8 | 200.7 | 204.2 | 189.7 | 195.5 | 202.0 | 185.8 | 196.1 | 183.9 | 192.3 | 199.2 | 199.7 | 183.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 135.1 | 126.8 | 107.5 | 110.6 | 114.0 | 105.2 | 97.1 | 91.2 | 93.5 | 87.0 | 80.4 | 83.2 | 87.0 | 83.0 | 46.7 | 79.8 | 89.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 214.5 | 206.9 | 213.2 | 200.8 | 196.3 | 190.4 | 198.3 | 186.9 | 185.8 | 177.9 | 178.9 | 175.8 | 183.3 | 174.2 | 174.0 | 177.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,946.0 | 3,813.9 | 3,679.4 | 3,697.5 | 3,703.7 | 3,685.5 | 3,732.8 | 3,858.7 | 3,828.0 | 3,805.2 | 3,775.1 | 3,803.9 | 3,784.1 | 3,774.6 | 3,728.1 | 4,537.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 786.7 | 779.3 | 758.1 | 753.0 | 722.4 | 725.7 | 709.3 | 642.0 | 620.4 | 607.7 | 587.3 | 542.4 | 542.2 | 516.0 | 493.0 | 498.3 | 474.9 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,521.7 | 2,438.2 | 2,373.8 | 2,280.1 | 2,159.1 | 2,067.0 | 1,959.8 | 1,839.4 | 1,741.9 | 1,647.5 | 1,560.4 | 1,475.3 | 1,383.5 | 1,310.3 | 1,217.0 | 2,003.0 | ||||||||||||||||||||||||
| Total Equity | 3,308.4 | 3,217.5 | 3,131.9 | 3,033.1 | 2,881.5 | 2,792.7 | 2,669.1 | 2,481.4 | 2,362.3 | 2,255.2 | 2,147.7 | 2,017.7 | 1,925.7 | 1,826.3 | 1,710.0 | 2,501.3 | 2,448.4 | 2,357.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 152.3 | 69.5 | 107.8 | 53.0 | 54.9 | 45.9 | 36.5 | 243.6 | 249.5 | 185.4 | 174.5 | 169.0 | 169.6 | 141.3 | 129.1 | 197.0 | 195.2 | 172.6 | ||||||||||||||||||||||
| Book Value | 2,521.7 | 2,438.2 | 2,373.8 | 2,280.1 | 2,159.1 | 2,067.0 | 1,959.8 | 1,839.4 | 1,741.9 | 1,647.5 | 1,560.4 | 1,475.3 | 1,383.5 | 1,310.3 | 1,217.0 | 2,003.0 | 1,973.5 | 1,911.3 | ||||||||||||||||||||||
| Tangible Book Value | 903.8 | 812.3 | 778.9 | 681.2 | 580.6 | 485.2 | 379.6 | 252.4 | 188.4 | 88.0 | 2.7 | (73.5) | (174.4) | (235.2) | (315.3) | (851.9) | (893.6) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.9 |
| 101.3 |
| 93.6 |
| 81.4 |
| 86.4 |
| 73.9 |
| 73.1 |
| 79.5 |
| 97.5 |
| 71.7 |
| 70.4 |
| 67.0 |
| 66.2 |
| 61.0 |
| 90.2 |
| 89.6 |
| 113.3 |
| 178.2 |
| 195.9 |
| 183.1 |
| 170.2 |
| 170.4 |
| 168.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 949.7 |
| 921.4 |
| 909.8 |
| 859.3 |
| 1,001.1 |
| 948.6 |
| 1,174.4 |
| 1,101.7 |
| 784.5 |
| 755.8 |
| 1,077.4 |
| 844.9 |
| 682.7 |
| 662.1 |
| 638.0 |
| 671.6 |
| 708.5 |
| 702.2 |
| 687.4 |
| 693.5 |
| 682.3 |
| 654.5 |
| 666.0 |
| 659.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,094.9 |
| 2,041.4 |
| 2,003.3 |
| 1,959.3 |
| 1,874.8 |
| 1,788.1 |
| 1,736.2 |
| 1,634.8 |
| 1,591.0 |
| 1,565.8 |
| 1,554.3 |
| 1,517.1 |
| 1,482.3 |
| 1,452.1 |
| 1,406.1 |
| 1,391.8 |
| 1,353.1 |
| 1,336.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,417.6 |
| 2,412.3 |
| 2,318.7 |
| 2,318.7 |
| 2,318.7 |
| 2,318.7 |
| 2,312.1 |
| 2,305.2 |
| 2,305.2 |
| 2,111.6 |
| 2,111.6 |
| 2,100.8 |
| 2,081.1 |
| 2,074.7 |
| 1,973.1 |
| 1,972.6 |
| 1,971.7 |
| 1,949.6 |
| 1,931.4 |
| 1,927.2 |
| 1,915.6 |
| 1,899.7 |
| 158.4 |
| 424.3 |
| 435.5 |
| 419.2 |
| 431.3 |
| 441.9 |
| 455.8 |
| 464.7 |
| 476.3 |
| 486.8 |
| 443.6 |
| 435.4 |
| 443.4 |
| 443.2 |
| 443.4 |
| 396.1 |
| 403.1 |
| 405.1 |
| 404.8 |
| 404.4 |
| 411.3 |
| 410.1 |
| 414.2 |
| 236.8 |
| 193.7 |
| 239.0 |
| 244.9 |
| 248.3 |
| 245.7 |
| 267.2 |
| 268.5 |
| 267.9 |
| 276.5 |
| 311.4 |
| 284.4 |
| 284.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 11.1 |
| 1.5 |
| 2.9 |
| 22.4 |
| 42.6 |
| 40.5 |
| 42.9 |
| 82.6 |
| 75.4 |
| 68.5 |
| 63.6 |
| 91.6 |
| 102.1 |
| 35.3 |
| 75.8 |
| 72.6 |
| - |
| 230.0 |
| 263.1 |
| 269.7 |
| 274.4 |
| 295.0 |
| 305.9 |
| 305.3 |
| 303.7 |
| 304.7 |
| 308.8 |
| 296.9 |
| 292.5 |
| 291.0 |
| 296.0 |
| 258.5 |
| 239.1 |
| 235.1 |
| 245.3 |
| 237.9 |
| 244.3 |
| 221.3 |
| 213.9 |
| 206.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,944.0 |
| 6,864.9 |
| 6,721.7 |
| 6,612.9 |
| 6,542.2 |
| 6,445.9 |
| 6,610.5 |
| 6,502.5 |
| 6,137.7 |
| 6,080.7 |
| 6,386.8 |
| 5,812.1 |
| 5,583.8 |
| 5,175.0 |
| 5,131.9 |
| 5,089.4 |
| 4,939.6 |
| 4,893.7 |
| 4,883.4 |
| 4,840.0 |
| 4,703.8 |
| 4,681.9 |
| 4,631.3 |
| 4,632.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.4 |
| 23.5 |
| 40.7 |
| 42.0 |
| 44.2 |
| 44.8 |
| 47.1 |
| 42.2 |
| 40.8 |
| 40.4 |
| 44.9 |
| 45.2 |
| 48.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 421.1 |
| 537.9 |
| 550.6 |
| 508.0 |
| 519.2 |
| 478.8 |
| 492.2 |
| 407.2 |
| 546.7 |
| 525.1 |
| 574.0 |
| 587.9 |
| 546.7 |
| 486.5 |
| 452.3 |
| 456.2 |
| 406.8 |
| 398.3 |
| 377.5 |
| 380.5 |
| 370.2 |
| 371.7 |
| 355.5 |
| 835.4 |
| 754.5 |
| 748.8 |
| 793.9 |
| 804.5 |
| 812.2 |
| 717.3 |
| 682.5 |
| 664.4 |
| 586.2 |
| 721.0 |
| 1,108.6 |
| 752.9 |
| 768.2 |
| 672.5 |
| 609.6 |
| 573.9 |
| 572.0 |
| 517.5 |
| 511.2 |
| 493.3 |
| 487.3 |
| 475.6 |
| 476.0 |
| 459.1 |
| 211.9 |
| 208.3 |
| 179.6 |
| 208.4 |
| 212.9 |
| 214.2 |
| 209.6 |
| 228.9 |
| 234.9 |
| 235.1 |
| 243.8 |
| 273.4 |
| 245.8 |
| 245.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.3 |
| 60.4 |
| 61.7 |
| 60.6 |
| 51.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 178.6 |
| 172.7 |
| 223.5 |
| 219.1 |
| 220.5 |
| 215.0 |
| 230.0 |
| 191.7 |
| 163.3 |
| 159.9 |
| 161.6 |
| 157.2 |
| 159.3 |
| 205.2 |
| 198.2 |
| 189.8 |
| 183.8 |
| 185.3 |
| 186.4 |
| 182.6 |
| 168.5 |
| 160.0 |
| 158.1 |
| 154.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,452.4 |
| 4,465.7 |
| 4,428.2 |
| 4,403.9 |
| 4,467.5 |
| 4,444.3 |
| 4,680.8 |
| 4,637.7 |
| 4,306.5 |
| 4,148.0 |
| 4,505.5 |
| 3,875.5 |
| 3,694.3 |
| 3,356.3 |
| 3,311.7 |
| 3,364.2 |
| 3,300.2 |
| 3,248.2 |
| 3,288.9 |
| 3,301.0 |
| 3,571.3 |
| 3,614.9 |
| 3,608.1 |
| 3,663.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 445.7 |
| 418.3 |
| 414.1 |
| 387.9 |
| 382.0 |
| 374.9 |
| 368.6 |
| 353.3 |
| 340.9 |
| 338.2 |
| 307.9 |
| 302.2 |
| 280.3 |
| 265.2 |
| 246.4 |
| 243.8 |
| 242.9 |
| 236.8 |
| 219.3 |
| 199.4 |
| 192.8 |
| 187.5 |
| 176.7 |
| 1,973.5 |
| 1,911.3 |
| 1,842.7 |
| 1,762.0 |
| 1,655.1 |
| 1,588.0 |
| 1,520.8 |
| 1,462.8 |
| 1,443.9 |
| 1,352.2 |
| 1,333.1 |
| 1,275.9 |
| 1,314.3 |
| 1,276.7 |
| 1,318.5 |
| 1,254.9 |
| 1,197.0 |
| 1,181.7 |
| 1,136.4 |
| 1,103.7 |
| 779.7 |
| 735.9 |
| 726.3 |
| 672.7 |
| 2,261.0 |
| 2,176.1 |
| 2,043.0 |
| 1,970.0 |
| 1,895.7 |
| 1,831.4 |
| 1,797.2 |
| 1,693.1 |
| 1,671.3 |
| 1,583.8 |
| 1,616.5 |
| 1,557.0 |
| 1,543.6 |
| 1,464.0 |
| 1,409.9 |
| 1,395.4 |
| 1,373.2 |
| 1,323.0 |
| 979.1 |
| 928.7 |
| 913.8 |
| 849.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.9 |
| 54.8 |
| 188.9 |
| 231.3 |
| 491.9 |
| 437.3 |
| 198.3 |
| 34.8 |
| (31.2) |
| 92.0 |
| (85.5) |
| (10.4) |
| 28.4 |
| 97.7 |
| 136.5 |
| 184.7 |
| 176.2 |
| 200.2 |
| 195.0 |
| 178.9 |
| 190.0 |
| 200.4 |
| 1,842.7 |
| 1,762.0 |
| 1,655.1 |
| 1,588.0 |
| 1,520.8 |
| 1,462.8 |
| 1,443.9 |
| 1,352.2 |
| 1,333.1 |
| 1,275.9 |
| 1,314.3 |
| 1,276.7 |
| 1,318.5 |
| 1,254.9 |
| 1,197.0 |
| 1,181.7 |
| 1,136.4 |
| 1,103.7 |
| 779.7 |
| 735.9 |
| 726.3 |
| 672.7 |
| 515.9 |
| (999.2) |
| (1,085.8) |
| (1,082.8) |
| (1,162.0) |
| (1,239.8) |
| (1,311.7) |
| (1,332.9) |
| (1,429.3) |
| (1,458.9) |
| (1,279.3) |
| (1,232.7) |
| (1,267.5) |
| (1,205.8) |
| (1,263.2) |
| (1,172.2) |
| (1,194.0) |
| (1,240.4) |
| (1,250.7) |
| (1,556.1) |
| (1,602.6) |
| (1,599.4) |
| (1,641.2) |