| (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 | 90.6 | 22.1 | 78.1 | 107.9 | 288.8 | 1,025.6 | 528.8 | 5.9 | 41.9 | 19.3 | 4.3 | 3.3 | 8.0 | 10.7 | 14.6 | 11.8 | 23.1 | ||
| Restricted Cash | 8.1 | 13.6 | 2.9 | 2.6 | 1.1 | 2.4 | 2.7 | 12.6 | 17.1 | 9.7 | 10.6 | 13.1 | 9.7 | 24.0 | 19.3 | 16.3 | 12.9 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 90.6 | 22.1 | 78.1 | 107.9 | 288.8 | 1,025.6 | 528.8 | 5.9 | 41.9 | 19.3 | 4.3 | 3.3 | 8.0 | 10.7 | 14.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,929.4 | 2,860.5 | 2,816.1 | 2,810.1 | 2,804.4 | 3,694.4 | 3,102.8 | 2,986.1 | 3,028.8 | 2,485.6 | 1,981.9 | 1,629.8 | 1,475.3 | 1,368.8 | 1,154.3 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,929.4 | 2,860.5 | 2,816.1 | 2,810.1 | 2,804.4 | 3,694.4 | 3,102.8 | 2,986.1 | 3,028.8 | 2,485.6 | 1,981.9 | 1,629.8 | 1,475.3 | 1,368.8 | 1,154.3 | 1,191.2 | |||
| (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 |
|---|
| 50.1 |
| 15.2 |
| - |
| - |
| - |
| 11.8 |
| 23.1 |
| 50.1 |
| 15.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 4,494.3 | 4,435.4 | 4,537.4 | 4,714.1 | 4,713.1 | 4,851.3 | 5,197.3 | 5,024.1 | 4,604.2 | 3,595.8 | 3,025.2 | 2,451.5 | 2,104.2 | 1,885.1 | 1,819.2 | 2,020.2 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | - | - | - |
| Intangible Assets | 31.7 | 32.4 | 34.7 | 36.6 | - | - | - | - | - | - | - | - | - | 2.6 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 170.8 | 173.4 | 186.6 | 201.0 | 180.8 | 163.8 | 211.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,699.8 | 5,616.5 | 5,700.9 | 5,758.7 | 5,801.2 | 6,704.2 | 6,577.5 | 6,131.4 | 6,191.5 | 4,865.0 | 4,217.3 | 3,686.3 | 3,272.3 | 2,946.7 | 2,734.0 | 2,923.4 | 2,680.7 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,191.2 |
| 1,141.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,370.6 | 3,293.3 | 3,246.7 | 3,223.0 | 3,183.1 | 4,073.6 | 3,571.7 | 3,266.4 | 3,264.2 | 2,679.1 | 2,143.4 | 1,759.8 | 1,584.3 | 1,486.8 | 1,235.9 | 1,292.2 | 1,212.8 | - | - |
| 0.4 |
| - |
| - |
| Additional Paid In Capital | 3,978.1 | 3,950.5 | 3,924.5 | 3,899.7 | 3,876.8 | 3,857.6 | 3,834.9 | 3,504.5 | 3,479.0 | 2,677.0 | 2,508.4 | 2,283.4 | 2,003.9 | 1,769.2 | 1,719.1 | 1,785.4 | 1,633.1 | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 1.0 | (3.8) | 3.3 | 1.9 | 10.0 | 0.2 | 7.3 | 12.1 | 12.5 | 7.7 | 5.6 | 12.6 | 17.2 | 20.6 | 23.5 | 38.8 | 19.0 | - | - |
| Treasury Stock | 295.3 | 285.4 | 274.0 | 269.8 | 264.8 | 261.2 | 147.4 | 130.7 | 121.6 | 113.2 | 97.3 | 67.8 | 62.2 | 55.3 | 44.8 | 39.8 | 30.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.4 | 0.4 | 0.4 | 28.1 | 28.0 | (4.9) | - | - |
| Total Stockholders Equity | 2,329.2 | 2,323.2 | 2,454.2 | 2,535.7 | 2,618.0 | 2,630.6 | 3,005.8 | 2,865.0 | 2,927.3 | 2,185.9 | 2,073.9 | 1,926.1 | 1,687.6 | 1,459.5 | 1,470.0 | 1,603.2 | 1,472.9 | 1,292.7 | 1,026.1 |
| Total Equity | 2,329.2 | 2,323.2 | 2,454.2 | 2,535.7 | 2,618.0 | 2,630.6 | 3,005.8 | 2,865.0 | 2,927.3 | 2,185.9 | 2,073.9 | 1,926.5 | 1,688.0 | 1,459.9 | 1,498.1 | 1,631.3 | 1,468.0 | 1,292.7 | 1,026.1 |
| 1,141.4 |
| - |
| - |
| Net debt | 2,838.8 | 2,838.4 | 2,738.0 | 2,702.2 | 2,515.5 | 2,668.9 | 2,574.1 | 2,980.2 | 2,986.9 | 2,466.3 | 1,977.6 | 1,626.4 | 1,467.4 | 1,358.2 | 1,139.7 | 1,179.4 | 1,118.3 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 2,329.2 | 2,323.2 | 2,454.2 | 2,535.7 | 2,618.0 | 2,630.6 | 3,005.8 | 2,865.0 | 2,927.3 | 2,185.9 | 2,073.9 | 1,926.1 | 1,687.6 | 1,459.5 | 1,470.0 | 1,603.2 | 1,472.9 | 1,292.7 | 1,026.1 |
| Tangible Book Value | 2,296.8 | 2,290.1 | 2,418.8 | 2,498.4 | 2,617.3 | 2,629.9 | 3,005.1 | 2,864.3 | 2,926.6 | 2,185.2 | 2,073.2 | 1,925.4 | 1,686.9 | 1,456.2 | 1,469.4 | 1,602.5 | - | - | - |
| 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 | 68.5 | 90.6 | 13.7 | 13.0 | 20.6 | 22.1 | 35.3 | 33.7 | 59.5 | 78.1 | 173.0 | 99.7 | 96.4 | 107.9 | 160.8 | 168.3 | 323.8 | 288.8 | 144.4 | 509.8 | 538.1 | 1,025.6 | 985.4 | 1,007.0 | 1,225.1 | 528.8 | 115.8 | 6.9 | 11.1 | 5.9 | 74.2 | 3.0 | 24.5 | 41.9 | 11.4 | 70.9 | 14.4 | 19.3 | 7.3 | 8.5 |
| Restricted Cash | 6.1 | 8.1 | 16.0 | 15.8 | 6.4 | 13.6 | 3.0 | 3.0 | 2.9 | 2.9 | 2.9 | 2.6 | 2.6 | 2.6 | 5.3 | 1.3 | 3.0 | 1.1 | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 68.5 | 90.6 | 13.7 | 13.0 | 20.6 | 22.1 | 35.3 | 33.7 | 59.5 | 78.1 | 173.0 | 99.7 | 96.4 | 107.9 | 160.8 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,931.4 | 2,929.4 | 2,768.4 | 2,793.0 | 2,792.0 | 2,860.5 | 2,853.0 | 2,819.0 | 2,817.7 | 2,816.1 | 2,814.5 | 2,813.0 | 2,811.7 | 2,810.1 | 2,808.6 | |||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,931.4 | 2,929.4 | 2,768.4 | 2,793.0 | 2,792.0 | 2,860.5 | 2,853.0 | 2,819.0 | 2,817.7 | 2,816.1 | 2,814.5 | 2,813.0 | 2,811.7 | 2,810.1 | 2,808.6 | 2,807.1 | ||||||||||||||||||||||||
| 5.1 |
| 3.6 |
| 5.9 |
| 2.4 |
| 2.4 |
| 2.6 |
| 4.6 |
| 2.7 |
| 5.9 |
| 5.0 |
| 11.2 |
| 12.6 |
| 22.0 |
| 11.3 |
| 15.6 |
| 17.1 |
| 24.3 |
| 24.3 |
| 28.5 |
| 9.7 |
| 20.5 |
| 16.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.3 |
| 323.8 |
| 288.8 |
| 144.4 |
| 509.8 |
| 538.1 |
| 1,025.6 |
| 985.4 |
| 1,007.0 |
| 1,225.1 |
| 528.8 |
| 115.8 |
| 6.9 |
| 11.1 |
| 5.9 |
| 74.2 |
| 3.0 |
| 24.5 |
| 41.9 |
| 11.4 |
| 70.9 |
| 14.4 |
| 19.3 |
| 7.3 |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 4,589.7 | 4,494.3 | 4,380.6 | 4,402.4 | 4,353.9 | 4,435.4 | 4,534.5 | 4,566.5 | 4,629.9 | 4,537.4 | 4,571.5 | 4,659.7 | 4,708.3 | 4,714.1 | 4,769.7 | 4,838.7 | 4,738.9 | 4,713.1 | 4,800.6 | 4,834.7 | 4,801.1 | 4,851.3 | 5,067.7 | 5,110.1 | 5,184.7 | 5,197.3 | 5,569.3 | 5,598.2 | 5,072.3 | 5,024.1 | 4,892.0 | 4,853.2 | 4,815.1 | 4,604.2 | 4,536.0 | 4,288.9 | 3,673.1 | 3,595.8 | 3,491.0 | 3,331.8 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 166.6 | 170.8 | 168.7 | 177.9 | 180.6 | 173.4 | 175.5 | 179.3 | 183.0 | 186.6 | 190.3 | 192.3 | 197.4 | 201.0 | 199.0 | 202.7 | 177.2 | 180.8 | 176.0 | 179.4 | 179.1 | 163.8 | 185.5 | 189.1 | 207.6 | 211.2 | 219.5 | 220.8 | 211.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,682.8 | 5,699.8 | 5,543.9 | 5,560.9 | 5,532.5 | 5,616.5 | 5,689.2 | 5,645.4 | 5,694.0 | 5,700.9 | 5,719.4 | 5,703.6 | 5,756.6 | 5,758.7 | 5,792.8 | 5,793.4 | 5,818.1 | 5,801.2 | 5,721.2 | 6,142.2 | 6,208.1 | 6,704.2 | 6,907.2 | 7,003.0 | 7,255.3 | 6,577.5 | 6,633.3 | 6,746.7 | 6,431.2 | 6,131.4 | 6,114.1 | 6,104.2 | 6,238.9 | 6,191.5 | 6,133.0 | 5,938.9 | 5,046.8 | 4,865.0 | 4,621.0 | 4,460.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 2,807.1 |
| 2,805.9 |
| 2,804.4 |
| 2,684.1 |
| 3,081.5 |
| 3,171.2 |
| 3,694.4 |
| 3,854.9 |
| 3,854.1 |
| 3,854.1 |
| 3,102.8 |
| 3,101.6 |
| 3,216.6 |
| 3,045.7 |
| 2,986.1 |
| 2,955.0 |
| 2,984.0 |
| 3,131.4 |
| 3,028.8 |
| 2,987.9 |
| 2,792.9 |
| 2,616.4 |
| 2,485.6 |
| 2,248.6 |
| 2,098.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,366.6 | 3,370.6 | 3,215.1 | 3,229.8 | 3,211.5 | 3,293.3 | 3,285.5 | 3,220.6 | 3,245.7 | 3,246.7 | 3,245.6 | 3,220.7 | 3,225.5 | 3,223.0 | 3,236.6 | 3,214.9 | 3,217.0 | 3,183.1 | 3,089.7 | 3,488.9 | 3,573.4 | 4,073.6 | 4,257.1 | 4,266.7 | 4,318.9 | 3,571.7 | 3,592.5 | 3,701.8 | 3,518.5 | 3,266.4 | 3,216.9 | 3,218.3 | 3,363.3 | 3,264.2 | 3,244.7 | 3,037.5 | 2,807.4 | 2,679.1 | 2,431.5 | 2,265.5 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| Additional Paid In Capital | 3,990.9 | 3,978.1 | 3,972.8 | 3,967.7 | 3,963.4 | 3,950.5 | 3,946.6 | 3,943.1 | 3,939.2 | 3,924.5 | 3,919.9 | 3,915.3 | 3,910.2 | 3,899.7 | 3,895.4 | 3,890.7 | 3,886.2 | 3,876.8 | 3,872.8 | 3,868.9 | 3,864.4 | 3,857.6 | 3,852.8 | 3,849.0 | 3,845.1 | 3,834.9 | 3,814.5 | 3,758.2 | 3,597.1 | 3,504.5 | 3,496.3 | 3,491.6 | 3,487.1 | 3,479.0 | 3,420.9 | 3,417.0 | 2,755.1 | 2,677.0 | 2,668.7 | 2,665.7 |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 0.6 | 1.0 | (0.6) | (0.0) | (3.6) | (3.8) | (0.6) | (0.5) | 1.1 | 3.3 | 2.4 | 3.6 | 1.8 | 1.9 | 1.1 | 10.7 | 10.5 | 10.0 | 9.6 | 5.3 | 3.0 | 0.2 | (2.1) | (4.3) | (5.3) | 7.3 | 4.7 | 5.2 | 8.4 | 12.1 | 19.2 | 17.5 | 16.5 | 12.5 | 10.9 | 9.7 | 8.6 | 7.7 | 4.7 | 3.5 |
| Treasury Stock | 308.4 | 295.3 | 295.3 | 295.3 | 295.3 | 285.4 | 285.4 | 285.4 | 285.4 | 274.0 | 274.0 | 274.0 | 273.9 | 269.8 | 269.7 | 269.6 | 269.6 | 264.8 | 264.7 | 264.7 | 264.0 | 261.2 | 260.6 | 260.4 | 154.4 | 147.4 | 147.4 | 147.1 | 146.9 | 130.7 | 129.8 | 129.0 | 128.7 | 121.6 | 121.5 | 121.5 | 121.0 | 113.2 | 107.1 | 107.1 |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,316.2 | 2,329.2 | 2,328.8 | 2,331.1 | 2,321.0 | 2,323.2 | 2,403.7 | 2,424.8 | 2,448.3 | 2,454.2 | 2,473.8 | 2,482.9 | 2,531.2 | 2,535.7 | 2,556.1 | 2,578.6 | 2,601.1 | 2,618.0 | 2,631.5 | 2,653.3 | 2,634.7 | 2,630.6 | 2,650.1 | 2,736.3 | 2,936.5 | 3,005.8 | 3,040.8 | 3,044.9 | 2,912.8 | 2,865.0 | 2,897.2 | 2,886.0 | 2,875.6 | 2,927.3 | 2,888.3 | 2,901.3 | 2,239.4 | 2,185.9 | 2,189.4 | 2,194.7 |
| Total Equity | 2,316.2 | 2,329.2 | 2,328.8 | 2,331.1 | 2,321.0 | 2,323.2 | 2,403.7 | 2,424.8 | 2,448.3 | 2,454.2 | 2,473.8 | 2,482.9 | 2,531.2 | 2,535.7 | 2,556.1 | 2,578.6 | 2,601.1 | 2,618.0 | 2,631.5 | 2,653.3 | 2,634.7 | 2,630.6 | 2,650.1 | 2,736.3 | 2,936.5 | 3,005.8 | 3,040.8 | 3,044.9 | 2,912.8 | 2,865.0 | 2,897.2 | 2,886.0 | 2,875.6 | 2,927.3 | 2,888.3 | 2,901.3 | 2,239.4 | 2,185.9 | 2,189.4 | 2,194.7 |
| 2,805.9 |
| 2,804.4 |
| 2,684.1 |
| 3,081.5 |
| 3,171.2 |
| 3,694.4 |
| 3,854.9 |
| 3,854.1 |
| 3,854.1 |
| 3,102.8 |
| 3,101.6 |
| 3,216.6 |
| 3,045.7 |
| 2,986.1 |
| 2,955.0 |
| 2,984.0 |
| 3,131.4 |
| 3,028.8 |
| 2,987.9 |
| 2,792.9 |
| 2,616.4 |
| 2,485.6 |
| 2,248.6 |
| 2,098.3 |
| Net debt | 2,862.9 | 2,838.8 | 2,754.7 | 2,780.0 | 2,771.4 | 2,838.4 | 2,817.6 | 2,785.3 | 2,758.2 | 2,738.0 | 2,641.5 | 2,713.3 | 2,715.2 | 2,702.2 | 2,647.7 | 2,638.8 | 2,482.1 | 2,515.5 | 2,539.6 | 2,571.6 | 2,633.1 | 2,668.9 | 2,869.5 | 2,847.1 | 2,628.9 | 2,574.1 | 2,985.8 | 3,209.7 | 3,034.6 | 2,980.2 | 2,880.8 | 2,981.0 | 3,106.9 | 2,986.9 | 2,976.5 | 2,722.0 | 2,601.9 | 2,466.3 | 2,241.3 | 2,089.8 |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 2,316.2 | 2,329.2 | 2,328.8 | 2,331.1 | 2,321.0 | 2,323.2 | 2,403.7 | 2,424.8 | 2,448.3 | 2,454.2 | 2,473.8 | 2,482.9 | 2,531.2 | 2,535.7 | 2,556.1 | 2,578.6 | 2,601.1 | 2,618.0 | 2,631.5 | 2,653.3 | 2,634.7 | 2,630.6 | 2,650.1 | 2,736.3 | 2,936.5 | 3,005.8 | 3,040.8 | 3,044.9 | 2,912.8 | 2,865.0 | 2,897.2 | 2,886.0 | 2,875.6 | 2,927.3 | 2,888.3 | 2,901.3 | 2,239.4 | 2,185.9 | 2,189.4 | 2,194.7 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |