| (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 | 256.7 | 197.7 | 180.9 | 147.1 | 124.6 | 105.9 | 77.3 | 94.2 | 142.3 | 103.7 | 106.2 | 85.1 | 78.1 | 91.5 | 127.3 | 107.0 | 111.9 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 256.7 | 197.7 | 180.9 | 147.1 | 124.6 | 105.9 | 77.3 | 94.2 | 142.3 | 103.7 | 106.2 | 85.1 | 78.1 | 91.5 | 127.3 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 655.3 | 638.7 | 659.4 | 749.1 | 889.5 | 636.6 | 664.2 | 456.7 | 447.0 | 399.2 | 403.7 | 501.3 | 481.9 | 453.8 | 561.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | 277.4 | 297.0 | 381.1 | 374.4 | 373.5 | 429.0 | 395.1 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,509.3 | 2,673.5 | 3,266.9 | 3,047.9 | 3,109.8 | 2,963.0 | 3,018.0 | 2,474.1 | 2,424.4 | 2,351.5 | 2,329.7 | 2,433.0 | 2,504.7 | 2,443.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 429.6 | 458.6 | 497.8 | 561.3 | 704.5 | 450.7 | 435.2 | 403.8 | 399.2 | 372.0 | 355.3 | 471.1 | 431.3 | 466.1 | 493.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 914.8 | 2,626.2 | 2,121.4 | 1,839.3 | 2,054.8 | 2,335.5 | 2,659.0 | 884.1 | 937.8 | 974.6 | 1,116.2 | 1,087.4 | 1,207.2 | 1,175.3 | 1,371.4 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 247.3 | 230.3 | 208.4 | 173.5 | 179.3 | 170.2 | 162.6 | 150.5 | 144.2 | 141.4 | 139.1 | 135.5 | 129.4 | 123.8 | 113.8 | 106.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 914.8 | 2,722.0 | 2,209.7 | 1,910.4 | 2,175.1 | 2,458.6 | 2,742.7 | 902.9 | 952.8 | 974.6 | 1,146.9 | 1,105.0 | 1,217.2 | 1,200.3 | 1,383.9 | 965.6 | |||
| (in millions of USD) | 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 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 286.1 | 243.5 | 256.7 | 285.2 | - | - | - | 194.2 | 196.0 | 179.3 | 180.9 | 157.7 | 158.5 | 161.0 | 147.1 | |||||||||||||||||||||||||
| 77.6 |
| 123.7 |
| - |
| - |
| - |
| 107.0 |
| 111.9 |
| 77.6 |
| 123.7 |
| 474.9 |
| 337.1 |
| - |
| - |
| 238.9 |
| - |
| - |
| Prepaid Expenses | 55.6 | 55.0 | 46.0 | 57.3 | 54.0 | 43.0 | 44.0 | 39.8 | 35.3 | 30.0 | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 104.2 | 127.5 | 139.2 | 141.3 | 89.9 | 115.8 | 101.2 | 92.1 | 88.2 | 98.2 | 159.3 | 129.9 | 131.8 | 114.8 | 132.5 | 127.7 | 105.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 1.5 | 0.1 | 9.4 | 11.7 | 31.6 | - | - |
| Total Current Assets | 1,430.4 | 1,549.4 | 1,369.1 | 1,499.4 | 1,664.1 | 1,302.8 | 1,249.0 | 976.7 | 994.5 | 912.3 | 1,008.5 | 1,139.4 | 1,100.3 | 1,055.1 | 1,285.1 | 1,135.9 | 845.2 | - | - |
| 2,347.9 |
| 2,179.9 |
| 1,917.5 |
| - |
| - |
| Accumulated Depreciation | 1,374.1 | 1,290.5 | 1,704.3 | 1,592.9 | 1,588.6 | 1,436.1 | 1,327.7 | 1,282.2 | 1,236.0 | 1,179.6 | 1,112.0 | 1,124.7 | 1,107.5 | 1,018.2 | 913.2 | 888.2 | 825.2 | - | - |
| Property,Plant & Equipment Net | 1,135.2 | 1,383.0 | 1,562.6 | 1,455.0 | 1,521.2 | 1,526.9 | 1,690.3 | 1,191.9 | 1,188.4 | 1,171.9 | 1,217.7 | 1,308.3 | 1,397.2 | 1,425.1 | 1,434.7 | 1,289.9 | 1,092.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,696.5 | 1,655.5 | 1,394.8 | 1,464.5 | 1,515.4 | 1,518.4 | 1,517.8 | 776.0 | 785.4 | 786.4 | 807.1 | 880.2 | 998.4 | 971.0 | 1,002.6 | 707.4 | 592.1 | - | - |
| Intangible Assets | 840.9 | 932.7 | 792.2 | 576.2 | 648.4 | 715.3 | 776.5 | 80.6 | 98.0 | 110.6 | 132.7 | 166.5 | 185.2 | 198.6 | 228.8 | 172.5 | 131.4 | - | - |
| Operating Lease Right Of Use Assets | 186.5 | 218.8 | 290.3 | 254.7 | 289.4 | 307.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 26.5 | 36.9 | 22.9 | 10.1 | 16.3 | 11.3 | 15.9 | 7.9 | 10.5 | 9.0 | 7.8 | 20.9 | 28.0 | 13.6 | 75.0 | 31.3 | 26.0 | - | - |
| Other Non-Current Assets | 119.1 | 149.2 | 164.0 | 178.0 | 121.1 | 99.2 | 90.9 | 100.4 | 94.3 | 89.7 | 91.0 | 101.2 | 114.1 | 118.3 | 93.4 | 93.6 | 86.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | 5.9 | 10.7 | 3.8 | 19.2 | 60.7 | 58.0 | 84.2 | 27.4 | - | - | - | - | - |
| Total Assets | 5,766.8 | 6,647.6 | 5,960.8 | 5,469.9 | 5,815.8 | 5,510.9 | 5,426.7 | 3,194.8 | 3,232.3 | 3,153.0 | 3,315.7 | 3,667.4 | 3,886.7 | 3,853.4 | 4,186.9 | 3,481.5 | 2,823.9 | - | - |
| 473.2 |
| 355.4 |
| - |
| - |
| Short Term Debt | 0.0 | 95.8 | 88.3 | 71.1 | 120.3 | 123.1 | 83.7 | 18.8 | 15.0 | 0.0 | 30.7 | 17.6 | 10.0 | 25.0 | 12.5 | 12.5 | 17.5 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 43.9 | 46.9 | 53.8 | 48.9 | 54.0 | 52.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 137.9 | 141.8 | 137.7 | 174.4 | 160.3 | 122.3 | 142.4 | 114.4 | 111.8 | 93.7 | 83.5 | 102.4 | 103.0 | 96.1 | 99.8 | 90.9 | 74.5 | - | - |
| Other Current Liabilities | 175.9 | 141.2 | 136.1 | 173.3 | 203.3 | 158.4 | 143.6 | 121.5 | 142.2 | 131.5 | 111.3 | 189.1 | 186.5 | 187.9 | 164.4 | 123.5 | 99.0 | - | - |
| Total Current Liabilities | 1,129.6 | 1,014.4 | 939.3 | 1,047.9 | 1,314.1 | 1,000.1 | 825.4 | 670.2 | 687.9 | 659.2 | 647.0 | 851.7 | 809.4 | 867.3 | 932.0 | 786.3 | 581.6 | - | - |
| 953.1 |
| 721.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 143.9 | 174.4 | 240.2 | 209.4 | 239.5 | 257.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 250.2 | 295.1 | 325.6 | 343.6 | 318.0 | 339.2 | 313.0 | 179.8 | 217.8 | 193.0 | 214.9 | 219.0 | 246.4 | 197.0 | 196.6 | 180.4 | 161.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 172.4 | 103.8 | 93.8 | 109.6 | 153.1 | 160.4 | 128.9 | 77.5 | 78.1 | 83.9 | 70.2 | 64.8 | 99.5 | 117.0 | 206.4 | 122.1 | 126.4 | - | - |
| Total Non-Current Liabilities | 1,592.5 | 3,385.8 | 2,909.9 | 2,611.9 | 2,902.0 | 3,290.1 | 3,388.9 | 1,334.9 | 1,465.4 | 1,504.1 | 1,608.8 | 1,592.5 | 1,697.4 | 1,675.3 | 1,914.7 | 1,386.3 | 1,155.2 | - | - |
| Total Liabilities | 2,814.4 | 4,530.1 | 3,974.5 | 3,675.6 | 4,240.2 | 4,310.2 | 4,235.6 | 2,040.6 | 2,184.8 | 2,195.1 | 2,255.8 | 2,444.2 | 2,506.8 | 2,561.5 | 2,865.5 | 2,175.7 | 1,757.1 | - | - |
| 96.5 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,194.9 | 2,486.2 | 2,337.9 | 2,095.2 | 1,825.6 | 1,543.9 | 1,539.0 | 1,469.8 | 1,360.5 | 1,340.0 | 1,384.5 | 1,411.7 | 1,418.8 | 1,394.8 | 1,376.0 | 1,296.3 | 1,206.6 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | (377.4) | (274.4) | (152.6) | (191.7) | (0.1) | (1.5) | (107.8) | - | - |
| Treasury Stock | - | - | - | - | 134.1 | 134.4 | 134.8 | 135.4 | 135.6 | 135.6 | 130.6 | 130.7 | 131.0 | 131.4 | 132.0 | 117.4 | 115.3 | - | - |
| Minority Interest | 37.5 | 35.1 | 38.4 | 33.0 | 61.3 | 48.5 | 58.0 | 46.4 | 36.6 | 10.5 | 44.3 | 81.1 | 115.3 | 119.6 | 127.9 | 115.7 | 7.0 | - | - |
| Total Stockholders Equity | 2,914.9 | 2,082.4 | 1,947.9 | 1,761.3 | 1,514.3 | 1,152.2 | 1,133.1 | 1,107.8 | 1,010.9 | 947.4 | 1,015.6 | 1,142.1 | 1,264.6 | 1,191.2 | 1,214.2 | 1,193.2 | 1,099.6 | 1,068.8 | 1,027.9 |
| Total Equity | 2,952.4 | 2,117.5 | 1,986.3 | 1,794.3 | 1,575.6 | 1,200.7 | 1,191.1 | 1,154.2 | 1,047.5 | 957.9 | 1,059.9 | 1,223.2 | 1,379.9 | 1,291.9 | 1,321.4 | 1,305.8 | 1,066.8 | 1,068.8 | 1,027.9 |
| 738.6 |
| - |
| - |
| Net debt | 658.1 | 2,524.3 | 2,028.8 | 1,763.3 | 2,050.5 | 2,352.7 | 2,665.4 | 808.7 | 810.5 | 870.9 | 1,040.7 | 1,019.9 | 1,139.1 | 1,108.8 | 1,256.6 | 858.6 | 626.7 | - | - |
| Working Capital | 300.8 | 535.0 | 429.8 | 451.5 | 350.0 | 302.7 | 423.6 | 306.5 | 306.6 | 253.1 | 361.5 | 287.7 | 290.9 | 187.8 | 353.1 | 349.6 | 263.5 | - | - |
| Book Value | 2,914.9 | 2,082.4 | 1,947.9 | 1,761.3 | 1,514.3 | 1,152.2 | 1,133.1 | 1,107.8 | 1,010.9 | 947.4 | 1,015.6 | 1,142.1 | 1,264.6 | 1,191.2 | 1,214.2 | 1,193.2 | 1,099.6 | 1,068.8 | 1,027.9 |
| Tangible Book Value | 377.5 | (505.8) | (239.1) | (279.4) | (649.5) | (1,081.5) | (1,161.2) | 251.2 | 127.5 | 50.4 | 75.8 | 95.4 | 81.0 | 21.6 | (17.2) | 313.3 | 376.1 | - | - |
| 127.5 |
| 108.7 |
| 119.7 |
| 124.6 |
| 99.8 |
| 110.4 |
| 101.4 |
| 105.9 |
| 98.5 |
| 72.4 |
| 90.8 |
| 77.3 |
| 75.8 |
| 89.8 |
| 84.5 |
| 94.2 |
| 100.9 |
| 108.2 |
| 94.3 |
| 142.3 |
| 94.6 |
| 87.0 |
| 106.8 |
| 103.7 |
| 94.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 286.1 | 243.5 | 256.7 | 285.2 | - | - | - | 194.2 | 196.0 | 179.3 | 180.9 | 157.7 | 158.5 | 161.0 | 147.1 | 127.5 | 108.7 | 119.7 | 124.6 | 99.8 | 110.4 | 101.4 | 105.9 | 98.5 | 72.4 | 90.8 | 77.3 | 75.8 | 89.8 | 84.5 | 94.2 | 100.9 | 108.2 | 94.3 | 142.3 | 94.6 | 87.0 | 106.8 | 103.7 | 94.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 707.1 | 602.1 | 655.3 | 684.9 | - | - | - | 785.7 | 772.0 | 639.2 | 659.4 | 682.7 | 727.0 | 674.2 | 749.1 | 868.7 | 880.3 | 816.1 | 889.5 | 834.7 | 751.1 | 679.7 | 636.6 | 624.5 | 640.5 | 641.7 | 664.2 | 720.3 | 704.8 | 561.4 | 456.7 | 469.2 | 463.4 | 448.7 | 447.0 | 453.6 | 428.8 | 391.3 | 399.2 | 418.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 336.8 | 330.6 | 304.2 | 277.4 | 288.5 |
| Prepaid Expenses | 72.1 | 74.5 | 55.6 | 61.7 | - | - | - | 56.6 | 63.0 | 66.5 | 46.0 | 54.3 | 58.1 | 64.1 | 57.3 | 55.4 | 55.0 | 51.9 | ||||||||||||||||||||||
| Other Current Assets | 140.1 | 152.5 | 104.2 | 165.4 | - | - | - | 252.5 | 165.0 | 130.4 | 139.2 | 156.5 | 136.1 | 129.8 | 141.3 | 117.3 | 96.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,563.8 | 1,440.4 | 1,430.4 | 1,995.4 | - | - | - | 1,713.3 | 1,614.2 | 1,389.3 | 1,369.1 | 1,443.4 | 1,481.7 | 1,471.5 | 1,499.4 | 1,647.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,566.7 | 2,551.2 | 2,509.3 | 2,504.4 | - | - | - | 3,445.2 | 3,437.8 | 3,328.6 | 3,266.9 | 3,233.5 | 3,208.6 | 3,160.7 | 3,047.9 | 3,013.3 | 3,020.1 | 3,028.3 | 3,109.8 | 3,066.6 | 3,047.6 | 3,023.5 | 2,963.0 | 3,014.1 | 2,964.4 | 3,029.6 | 3,018.0 | 3,055.1 | 3,021.6 | 2,494.5 | 2,474.1 | 2,459.5 | 2,468.9 | 2,478.3 | 2,424.4 | 2,379.3 | 2,358.6 | 2,326.6 | 2,351.5 | 2,333.6 |
| Accumulated Depreciation | 1,438.7 | 1,419.5 | 1,374.1 | 1,370.2 | - | - | - | 1,789.7 | 1,782.5 | 1,757.1 | 1,704.3 | 1,709.1 | 1,691.0 | 1,652.3 | 1,592.9 | 1,586.2 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,128.0 | 1,131.7 | 1,135.2 | 1,134.2 | - | - | - | 1,655.5 | 1,655.3 | 1,571.5 | 1,562.6 | 1,524.4 | 1,517.6 | 1,508.4 | 1,455.0 | 1,427.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,693.2 | 1,700.9 | 1,696.5 | 1,695.8 | - | - | - | 1,950.3 | 1,968.3 | 1,704.1 | 1,693.0 | 1,647.0 | 1,649.8 | 1,540.8 | 1,464.5 | 1,472.9 | 1,482.8 | 1,500.5 | ||||||||||||||||||||||
| Intangible Assets | 794.0 | 818.6 | 840.9 | 853.1 | - | - | - | 961.7 | 980.1 | 773.5 | 792.2 | 745.6 | 762.8 | 695.9 | 576.2 | 596.7 | 611.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 173.8 | 176.3 | 186.5 | 186.9 | - | - | - | 298.1 | 334.4 | 298.0 | 290.3 | 268.1 | 272.1 | 240.9 | 254.7 | 253.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 31.0 | 23.2 | 26.5 | 34.8 | - | - | - | 28.9 | 33.5 | 23.5 | 22.9 | 11.0 | 10.9 | 11.2 | 10.1 | 14.2 | 13.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 118.5 | 117.6 | 119.1 | 119.8 | - | - | - | 145.3 | 161.7 | 139.8 | 164.0 | 147.2 | 136.9 | 149.6 | 178.0 | 145.8 | 146.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,596.6 | 5,502.5 | 5,766.8 | 6,735.1 | - | - | - | 6,834.9 | 6,828.8 | 5,969.1 | 5,960.8 | 5,873.5 | 5,911.5 | 5,690.6 | 5,469.9 | 5,626.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 500.9 | 402.1 | 429.6 | 435.8 | - | - | - | 533.6 | 549.5 | 468.0 | 497.8 | 505.8 | 502.4 | 464.0 | 561.3 | 642.1 | 619.8 | 619.6 | 704.5 | 657.0 | 579.6 | 468.0 | 450.7 | 436.0 | 418.3 | 389.8 | 435.2 | 458.5 | 473.8 | 377.0 | 403.8 | 409.6 | 395.7 | 378.4 | 399.2 | 394.8 | 369.3 | 332.9 | 372.0 | 340.5 |
| Short Term Debt | 12.5 | 288.9 | 0.0 | 95.8 | - | - | - | 95.8 | 95.8 | 88.3 | 88.3 | 88.3 | 80.8 | 80.8 | 71.1 | 50.9 | 80.8 | 120.3 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 40.3 | 41.7 | 43.9 | 43.4 | - | - | - | 57.1 | 58.2 | 55.3 | 53.8 | 51.9 | 50.9 | 47.4 | 48.9 | 49.4 | ||||||||||||||||||||||||
| Accrued Expenses | 102.4 | 122.7 | 137.9 | 116.4 | - | - | - | 140.8 | 135.1 | 101.5 | 137.7 | 124.7 | 121.5 | 96.3 | 174.4 | 144.0 | 130.4 | |||||||||||||||||||||||
| Other Current Liabilities | 231.7 | 265.2 | 175.9 | 173.4 | - | - | - | 151.6 | 138.8 | 130.9 | 136.1 | 159.1 | 164.0 | 170.5 | 173.3 | 195.2 | 198.3 | |||||||||||||||||||||||
| Total Current Liabilities | 1,226.1 | 1,168.9 | 1,129.6 | 1,411.7 | - | - | - | 1,010.2 | 1,026.4 | 882.7 | 939.3 | 951.2 | 937.4 | 880.5 | 1,047.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 701.2 | 655.1 | 914.8 | 2,219.3 | - | - | - | 2,793.4 | 2,782.9 | 2,185.3 | 2,121.4 | 2,081.4 | 2,206.1 | 2,143.9 | 1,839.3 | 1,986.1 | 1,991.3 | 2,139.1 | 2,054.8 | 2,089.7 | 2,154.6 | 2,359.6 | 2,335.5 | 2,535.3 | 2,595.1 | 2,719.0 | 2,659.0 | 2,786.0 | 2,851.8 | 1,060.5 | 884.1 | 1,020.1 | 1,020.5 | 1,010.8 | 937.8 | 1,033.7 | 1,033.6 | 1,074.8 | 974.6 | 758.6 |
| Operating Lease Liabilities Non-Current | 134.4 | 135.8 | 143.9 | 145.4 | - | - | - | 242.2 | 278.3 | 246.1 | 240.2 | 220.1 | 224.6 | 196.9 | 209.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 210.8 | 206.2 | 250.2 | 294.2 | - | - | - | 326.3 | 341.2 | 258.0 | 325.6 | 336.2 | 333.4 | 335.7 | 343.6 | 325.0 | 330.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 144.9 | 156.7 | 172.4 | 168.6 | - | - | - | 109.8 | 99.3 | 105.2 | 93.8 | 99.4 | 99.2 | 93.8 | 109.6 | 110.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 1,296.6 | 1,262.0 | 1,592.5 | 2,993.9 | - | - | - | 3,598.9 | 3,629.6 | 2,925.1 | 2,909.9 | 2,878.5 | 3,006.5 | 2,912.6 | 2,611.9 | 2,756.5 | ||||||||||||||||||||||||
| Total Liabilities | 2,615.4 | 2,524.0 | 2,814.4 | 4,497.0 | - | - | - | 4,735.3 | 4,781.4 | 3,932.7 | 3,974.5 | 3,884.7 | 3,996.6 | 3,808.4 | 3,675.6 | 3,889.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 294.0 | 249.3 | 247.3 | 246.6 | - | - | - | 228.4 | 225.0 | 222.1 | 208.4 | 207.2 | 205.8 | 188.5 | 173.5 | 172.4 | 186.0 | 183.2 | 179.3 | 178.6 | 177.6 | 175.4 | 170.2 | 169.7 | 169.2 | 162.7 | 162.6 | 162.6 | 162.6 | 161.5 | 150.5 | 150.5 | 150.3 | 149.1 | 144.2 | 144.2 | 144.0 | 142.9 | 141.4 | 141.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,317.3 | 3,337.1 | 3,194.9 | 2,507.1 | - | - | - | 2,449.0 | 2,391.5 | 2,377.7 | 2,337.9 | 2,299.7 | 2,239.7 | 2,157.4 | 2,095.2 | 2,024.3 | 1,910.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 194.0 | 134.0 | 134.0 | ||||||||||||||||||||||
| Minority Interest | 39.0 | 37.4 | 37.5 | 43.9 | - | - | - | 42.7 | 38.3 | 43.9 | 38.4 | 40.5 | 35.1 | 36.8 | 33.0 | 35.5 | 32.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,942.2 | 2,941.1 | 2,914.9 | 2,194.2 | 2,140.3 | 2,077.1 | 2,134.3 | 2,056.9 | 2,009.1 | 1,992.5 | 1,947.9 | 1,948.3 | 1,879.8 | 1,845.4 | 1,761.3 | 1,701.1 | ||||||||||||||||||||||||
| Total Equity | 2,981.2 | 2,978.5 | 2,952.4 | 2,238.1 | 2,140.3 | 2,077.1 | 2,134.3 | 2,099.6 | 2,047.4 | 2,036.4 | 1,986.3 | 1,988.8 | 1,914.9 | 1,882.2 | 1,794.3 | 1,736.6 | 1,718.4 | 1,557.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 713.7 | 944.0 | 914.8 | 2,315.1 | - | - | - | 2,889.2 | 2,878.7 | 2,273.6 | 2,209.7 | 2,169.7 | 2,286.9 | 2,224.7 | 1,910.4 | 2,037.0 | 2,072.1 | 2,259.4 | 2,175.1 | 2,210.0 | 2,268.7 | 2,493.2 | 2,458.6 | 2,635.0 | 2,678.9 | 2,802.8 | 2,742.7 | 2,869.7 | 2,935.6 | 1,079.3 | 902.9 | 1,035.1 | 1,035.5 | 1,025.8 | 952.8 | 1,050.0 | 1,048.6 | 1,074.8 | 974.6 | 1,058.9 |
| Net debt | 427.6 | 700.5 | 658.1 | 2,029.9 | - | - | - | 2,695.0 | 2,682.7 | 2,094.3 | 2,028.8 | 2,012.0 | 2,128.4 | 2,063.7 | 1,763.3 | 1,909.5 | 1,963.4 | 2,139.7 | ||||||||||||||||||||||
| Working Capital | 337.7 | 271.5 | 300.8 | 583.7 | - | - | - | 703.1 | 587.8 | 506.6 | 429.8 | 492.2 | 544.3 | 591.0 | 451.5 | 531.7 | 494.9 | 423.5 | ||||||||||||||||||||||
| Book Value | 2,942.2 | 2,941.1 | 2,914.9 | 2,194.2 | 2,140.3 | 2,077.1 | 2,134.3 | 2,056.9 | 2,009.1 | 1,992.5 | 1,947.9 | 1,948.3 | 1,879.8 | 1,845.4 | 1,761.3 | 1,701.1 | 1,686.4 | 1,493.3 | ||||||||||||||||||||||
| Tangible Book Value | 455.0 | 421.6 | 377.5 | (354.7) | - | - | - | (855.1) | (939.3) | (485.1) | (537.3) | (444.3) | (532.8) | (391.3) | (279.4) | (368.5) | (407.9) | |||||||||||||||||||||||
| 54.0 |
| 82.0 |
| 58.7 |
| 52.6 |
| 43.0 |
| 49.0 |
| 49.8 |
| 54.8 |
| 44.0 |
| 50.2 |
| 51.7 |
| 51.3 |
| 39.8 |
| 43.6 |
| 50.0 |
| 53.1 |
| 35.3 |
| - |
| - |
| - |
| - |
| - |
| 88.2 |
| 89.9 |
| 87.3 |
| 81.4 |
| 119.9 |
| 115.8 |
| 127.9 |
| 89.1 |
| 93.9 |
| 101.2 |
| 79.2 |
| 80.0 |
| 81.8 |
| 92.1 |
| 125.0 |
| 111.5 |
| 109.8 |
| 88.2 |
| 162.4 |
| 132.3 |
| 148.6 |
| 128.2 |
| 133.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,616.8 |
| 1,704.0 |
| 1,664.1 |
| 1,566.9 |
| 1,382.7 |
| 1,346.3 |
| 1,302.8 |
| 1,305.9 |
| 1,247.9 |
| 1,307.6 |
| 1,249.0 |
| 1,341.8 |
| 1,353.1 |
| 1,110.1 |
| 976.7 |
| 1,075.2 |
| 1,088.6 |
| 1,044.0 |
| 994.5 |
| 1,125.0 |
| 1,065.6 |
| 1,037.1 |
| 912.3 |
| 946.3 |
| 1,588.6 |
| 1,571.5 |
| 1,588.6 |
| 1,573.6 |
| 1,548.5 |
| 1,508.6 |
| 1,436.1 |
| 1,425.3 |
| 1,368.3 |
| 1,364.8 |
| 1,327.7 |
| 1,377.1 |
| 1,336.2 |
| 1,311.4 |
| 1,282.2 |
| 1,277.9 |
| 1,279.0 |
| 1,275.1 |
| 1,236.0 |
| 1,210.8 |
| 1,217.2 |
| 1,191.0 |
| 1,179.6 |
| 1,160.6 |
| 1,431.5 |
| 1,456.8 |
| 1,521.2 |
| 1,493.0 |
| 1,499.1 |
| 1,514.9 |
| 1,526.9 |
| 1,588.8 |
| 1,596.1 |
| 1,664.8 |
| 1,690.3 |
| 1,678.0 |
| 1,685.4 |
| 1,183.1 |
| 1,191.9 |
| 1,181.6 |
| 1,189.9 |
| 1,203.2 |
| 1,188.4 |
| 1,168.5 |
| 1,141.4 |
| 1,135.6 |
| 1,171.9 |
| 1,173.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,515.4 |
| 1,522.3 |
| 1,531.2 |
| 1,530.4 |
| 1,518.4 |
| 1,505.3 |
| 1,474.7 |
| 1,522.1 |
| 1,517.8 |
| 1,561.9 |
| 1,522.6 |
| 778.2 |
| 776.0 |
| 785.5 |
| 798.3 |
| 808.0 |
| 785.4 |
| 772.7 |
| 751.2 |
| 747.9 |
| 786.4 |
| 791.0 |
| 628.0 |
| 648.4 |
| 665.4 |
| 683.2 |
| 700.1 |
| 715.3 |
| 726.2 |
| 740.2 |
| 758.9 |
| 776.5 |
| 794.3 |
| 778.8 |
| 77.4 |
| 80.6 |
| 85.3 |
| 90.7 |
| 95.9 |
| 98.0 |
| 86.6 |
| 86.8 |
| 89.0 |
| 110.6 |
| 119.8 |
| 261.7 |
| 287.0 |
| 289.4 |
| 287.5 |
| 299.7 |
| 299.8 |
| 307.5 |
| 318.1 |
| 321.0 |
| 327.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 16.3 |
| 26.8 |
| 28.0 |
| 28.4 |
| 11.3 |
| 14.3 |
| 13.6 |
| 14.9 |
| 15.9 |
| 15.3 |
| 14.0 |
| 8.0 |
| 7.9 |
| 10.7 |
| 13.7 |
| 13.6 |
| 10.5 |
| - |
| 10.1 |
| 8.6 |
| 9.0 |
| 10.9 |
| 132.5 |
| 121.1 |
| 117.6 |
| 120.8 |
| 114.4 |
| 99.2 |
| 97.1 |
| 100.3 |
| 89.6 |
| 90.9 |
| 98.1 |
| 93.9 |
| 81.1 |
| 100.4 |
| 98.0 |
| 102.6 |
| 100.7 |
| 94.3 |
| 95.1 |
| 93.6 |
| 106.3 |
| 89.7 |
| 92.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,622.9 |
| 5,766.6 |
| 5,815.8 |
| 5,723.6 |
| 5,587.9 |
| 5,566.6 |
| 5,510.9 |
| 5,593.8 |
| 5,529.0 |
| 5,721.5 |
| 5,426.7 |
| 5,552.4 |
| 5,510.4 |
| 3,300.2 |
| 3,194.8 |
| 3,299.4 |
| 3,346.8 |
| 3,328.1 |
| 3,232.3 |
| 3,336.7 |
| 3,225.8 |
| 3,199.3 |
| 3,153.0 |
| 3,183.9 |
| 120.3 |
| 120.3 |
| 114.1 |
| 133.6 |
| 123.1 |
| 99.7 |
| 83.8 |
| 83.8 |
| 83.7 |
| 83.7 |
| 83.8 |
| 18.8 |
| 18.8 |
| 15.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 16.3 |
| 15.0 |
| 0.0 |
| 0.0 |
| 300.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.1 |
| 54.3 |
| 54.0 |
| 51.3 |
| 52.7 |
| 51.8 |
| 52.3 |
| 53.2 |
| 53.1 |
| 60.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.1 |
| 160.3 |
| 138.6 |
| 118.3 |
| 94.6 |
| 122.3 |
| 86.3 |
| 86.4 |
| 100.6 |
| 142.4 |
| 125.9 |
| 107.5 |
| 78.3 |
| 114.4 |
| 110.9 |
| 95.5 |
| 76.8 |
| 111.8 |
| 99.9 |
| 79.4 |
| 75.6 |
| 93.7 |
| 90.2 |
| 246.3 |
| 203.3 |
| 191.4 |
| 173.9 |
| 176.9 |
| 158.4 |
| 173.8 |
| 145.4 |
| 131.3 |
| 143.6 |
| 148.7 |
| 130.4 |
| 121.1 |
| 121.5 |
| 134.2 |
| 145.9 |
| 150.3 |
| 142.2 |
| 168.3 |
| 135.8 |
| 151.1 |
| 131.5 |
| 113.3 |
| 1,116.0 |
| 1,121.9 |
| 1,280.5 |
| 1,314.1 |
| 1,241.7 |
| 1,109.9 |
| 990.5 |
| 1,000.1 |
| 914.9 |
| 840.5 |
| 824.2 |
| 825.4 |
| 837.0 |
| 809.4 |
| 606.4 |
| 670.2 |
| 680.2 |
| 667.1 |
| 633.4 |
| 687.9 |
| 719.1 |
| 660.4 |
| 620.3 |
| 659.2 |
| 914.3 |
| 206.7 |
| 215.6 |
| 237.0 |
| 239.5 |
| 238.8 |
| 249.6 |
| 250.5 |
| 257.7 |
| 267.5 |
| 270.6 |
| 271.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 319.1 |
| 318.0 |
| 336.2 |
| 336.4 |
| 364.8 |
| 339.2 |
| 301.1 |
| 309.6 |
| 312.5 |
| 313.0 |
| 347.4 |
| 349.6 |
| 161.7 |
| 179.8 |
| 149.8 |
| 152.2 |
| 168.3 |
| 217.8 |
| - |
| 206.9 |
| 203.7 |
| 193.0 |
| 191.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.6 |
| 82.4 |
| 153.1 |
| 147.2 |
| 142.6 |
| 140.8 |
| 152.0 |
| 160.0 |
| 153.6 |
| 144.3 |
| 128.9 |
| 123.8 |
| 86.5 |
| 78.7 |
| 77.5 |
| 71.7 |
| 77.5 |
| 85.8 |
| 78.1 |
| 85.1 |
| 83.6 |
| 82.8 |
| 92.9 |
| 82.4 |
| 2,764.8 |
| 2,909.7 |
| 2,902.0 |
| 2,956.0 |
| 3,029.0 |
| 3,294.3 |
| 3,290.1 |
| 3,469.4 |
| 3,533.3 |
| 3,656.8 |
| 3,388.9 |
| 3,517.3 |
| 3,540.3 |
| 1,498.4 |
| 1,334.9 |
| 1,427.2 |
| 1,516.6 |
| 1,534.7 |
| 1,465.4 |
| 1,545.1 |
| 1,545.6 |
| 1,581.3 |
| 1,504.1 |
| 1,243.1 |
| 3,904.5 |
| 4,209.3 |
| 4,240.2 |
| 4,216.1 |
| 4,158.2 |
| 4,304.0 |
| 4,310.2 |
| 4,402.9 |
| 4,393.8 |
| 4,498.8 |
| 4,235.6 |
| 4,376.8 |
| 4,374.0 |
| 2,128.7 |
| 2,040.6 |
| 2,142.0 |
| 2,217.5 |
| 2,201.6 |
| 2,184.8 |
| 2,294.0 |
| 2,239.0 |
| 2,234.1 |
| 2,195.1 |
| 2,189.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,812.9 |
| 1,825.6 |
| 1,753.9 |
| 1,666.1 |
| 1,542.0 |
| 1,543.9 |
| 1,527.4 |
| 1,531.8 |
| 1,548.7 |
| 1,539.0 |
| 1,499.1 |
| 1,460.2 |
| 1,471.9 |
| 1,469.8 |
| 1,453.7 |
| 1,410.4 |
| 1,390.5 |
| 1,360.5 |
| 1,355.2 |
| 1,332.2 |
| 1,320.9 |
| 1,340.0 |
| 1,355.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.1 |
| 134.1 |
| 134.1 |
| 134.2 |
| 134.4 |
| 134.4 |
| 134.4 |
| 134.7 |
| 134.8 |
| 134.8 |
| 134.8 |
| 134.8 |
| 135.4 |
| 135.4 |
| 135.4 |
| 135.5 |
| 135.6 |
| 135.6 |
| 135.5 |
| 135.6 |
| 135.6 |
| 135.6 |
| 64.0 |
| 61.3 |
| 58.6 |
| 55.5 |
| 57.3 |
| 48.5 |
| 49.6 |
| 52.0 |
| 58.9 |
| 58.0 |
| 55.0 |
| 49.8 |
| 52.3 |
| 46.4 |
| 42.2 |
| 42.8 |
| 39.0 |
| 36.6 |
| 10.1 |
| 6.8 |
| 10.2 |
| 10.5 |
| 12.4 |
| 1,686.4 |
| 1,493.3 |
| 1,514.3 |
| 1,448.9 |
| 1,374.2 |
| 1,205.3 |
| 1,152.2 |
| 1,141.3 |
| 1,083.2 |
| 1,163.8 |
| 1,133.1 |
| 1,120.6 |
| 1,086.6 |
| 1,119.2 |
| 1,107.8 |
| 1,115.2 |
| 1,086.5 |
| 1,087.5 |
| 1,010.9 |
| 1,032.6 |
| 980.0 |
| 955.0 |
| 947.4 |
| 981.8 |
| 1,575.6 |
| 1,507.5 |
| 1,429.7 |
| 1,262.6 |
| 1,200.7 |
| 1,190.9 |
| 1,135.2 |
| 1,222.7 |
| 1,191.1 |
| 1,175.6 |
| 1,136.4 |
| 1,171.5 |
| 1,154.2 |
| 1,157.4 |
| 1,129.3 |
| 1,126.5 |
| 1,047.5 |
| 1,042.7 |
| 986.8 |
| 965.2 |
| 957.9 |
| 994.2 |
| 2,050.5 |
| 2,110.2 |
| 2,158.3 |
| 2,391.8 |
| 2,352.7 |
| 2,536.5 |
| 2,606.5 |
| 2,712.0 |
| 2,665.4 |
| 2,793.9 |
| 2,845.8 |
| 994.8 |
| 808.7 |
| 934.2 |
| 927.3 |
| 931.5 |
| 810.5 |
| 955.4 |
| 961.6 |
| 968.0 |
| 870.9 |
| 964.6 |
| 350.0 |
| 325.2 |
| 272.8 |
| 355.8 |
| 302.7 |
| 391.0 |
| 407.4 |
| 483.4 |
| 423.6 |
| 504.8 |
| 543.7 |
| 503.7 |
| 306.5 |
| 395.0 |
| 421.5 |
| 410.6 |
| 306.6 |
| 405.9 |
| 405.2 |
| 416.8 |
| 253.1 |
| 32.0 |
| 1,514.3 |
| 1,448.9 |
| 1,374.2 |
| 1,205.3 |
| 1,152.2 |
| 1,141.3 |
| 1,083.2 |
| 1,163.8 |
| 1,133.1 |
| 1,120.6 |
| 1,086.6 |
| 1,119.2 |
| 1,107.8 |
| 1,115.2 |
| 1,086.5 |
| 1,087.5 |
| 1,010.9 |
| 1,032.6 |
| 980.0 |
| 955.0 |
| 947.4 |
| 981.8 |
| (635.2) |
| (649.5) |
| (738.8) |
| (840.2) |
| (1,025.2) |
| (1,081.5) |
| (1,090.2) |
| (1,131.7) |
| (1,117.2) |
| (1,161.2) |
| (1,235.6) |
| (1,214.8) |
| 263.6 |
| 251.2 |
| 244.4 |
| 197.5 |
| 183.6 |
| 127.5 |
| 173.3 |
| 142.0 |
| 118.1 |
| 50.4 |
| 71.0 |