| (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 | 366.0 | 308.6 | 188.3 | 663.6 | 122.2 | 125.1 | 119.0 | 118.1 | 122.6 | 282.0 | 123.7 | 103.7 | 137.3 | 141.5 | 256.9 | 165.1 | 211.2 | ||
| Restricted Cash | 3.8 | 1.9 | 12.8 | 1,941.7 | 0.2 | 1.0 | 1.0 | 1.0 | 6.4 | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 366.0 | 308.6 | 188.3 | 663.6 | 122.2 | 125.1 | 119.0 | 118.1 | 122.6 | 282.0 | 123.7 | 103.7 | 137.3 | 141.5 | 256.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 782.1 | 752.3 | 758.9 | 278.4 | 236.3 | 200.8 | 191.6 | 194.8 | 196.4 | 142.8 | 183.5 | 189.1 | 224.1 | 150.3 | 131.9 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 572.3 | 490.5 | 576.3 | 357.9 | 321.5 | 248.4 | 210.0 | 233.1 | 173.7 | 169.7 | 199.3 | 215.7 | 213.0 | 196.5 | 149.8 | 104.4 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 571.1 | 471.8 | 418.7 | 414.2 | 385.9 | 325.9 | 249.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 1,236.5 | 1,058.9 | 811.0 | 211.1 | 175.9 | 140.1 | 120.8 | 125.5 | 105.4 | 80.0 | 97.4 | 114.3 | 101.8 | 100.5 | 84.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 3,565.0 | 3,640.7 | 3,576.4 | 2,039.8 | 600.8 | 221.6 | 761.0 | 533.2 | 439.2 | 233.7 | 213.8 | 204.1 | 64.7 | 252.0 | 223.2 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 3,565.6 | 3,641.6 | 3,834.9 | 2,296.7 | 856.7 | 442.5 | 777.3 | 544.4 | 498.1 | 240.2 | 220.0 | 204.1 | 68.4 | 255.8 | 229.7 | 224.9 | |||
| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 267.9 | 366.0 | 399.2 | 342.3 | 296.2 | 308.6 | 310.2 | 247.4 | 191.9 | 188.3 | 147.1 | 189.8 | 166.9 | 663.6 | 89.5 | |||||||||||||||||||||||||
| 122.2 |
| 92.9 |
| - |
| - |
| - |
| 165.1 |
| 211.2 |
| 122.2 |
| 92.9 |
| 88.1 |
| 77.5 |
| - |
| - |
| 85.6 |
| - |
| - |
| Prepaid Expenses | - | - | 74.9 | 37.5 | 20.9 | 20.0 | 17.5 | 14.0 | 14.4 | 16.8 | 8.5 | 15.7 | 12.3 | 11.6 | 7.1 | 5.1 | 5.5 | - | - |
| Other Current Assets | 192.7 | 178.9 | 209.2 | 43.7 | 58.9 | 29.3 | 27.8 | 47.2 | 23.7 | 15.0 | 12.9 | 15.0 | 16.1 | 16.0 | 12.7 | 21.2 | 16.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.7 | 2.8 | 2.8 | - | - | - |
| Total Current Assets | 2,899.5 | 2,465.4 | 2,214.4 | 3,690.9 | 853.5 | 703.0 | 673.6 | 661.7 | 634.0 | 653.0 | 587.2 | 615.1 | 649.4 | 556.4 | 597.6 | 406.1 | 414.4 | - | - |
| 200.4 |
| 162.1 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 210.0 | 186.8 | 167.7 | 147.9 | 128.2 | 101.7 | (79.3) | 63.1 | 45.9 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | 430.0 | 416.0 | 414.5 | 397.8 | 361.1 | 285.0 | 251.0 | 266.3 | 257.6 | 224.2 | 169.8 | 137.3 | 116.2 | 111.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 96.2 | 94.0 | 109.9 | 93.0 | 99.6 | 5.3 | 6.5 | 2.8 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,067.6 | 2,899.9 | 2,906.8 | 992.0 | 994.6 | 865.9 | 811.4 | 487.2 | 459.7 | 208.9 | 218.4 | 405.5 | 398.9 | 398.9 | 288.8 | 275.3 | 264.5 | - | - |
| Intangible Assets | 2,511.7 | 2,540.6 | 2,791.9 | 535.3 | 556.1 | 493.1 | 522.4 | 330.4 | 286.4 | 93.4 | 106.7 | 153.7 | 172.1 | 189.5 | 140.6 | 145.5 | 123.8 | - | - |
| Operating Lease Right Of Use Assets | 81.7 | 78.6 | 69.1 | 21.1 | 27.3 | 29.0 | 34.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 409.0 | 353.8 | 351.7 | 64.2 | 46.2 | 15.1 | 15.8 | 21.0 | 21.4 | 17.6 | 21.5 | 30.1 | 16.9 | 13.2 | 10.2 | 11.8 | 12.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,806.4 | 9,123.9 | 9,102.4 | 5,901.9 | 3,043.8 | 2,570.5 | 2,481.4 | 1,897.7 | 1,724.7 | 1,233.0 | 1,200.1 | 1,459.5 | 1,461.6 | 1,327.8 | 1,174.5 | 954.8 | 926.5 | - | - |
| 54.7 |
| 38.1 |
| - |
| - |
| Short Term Debt | 0.6 | 0.9 | 258.5 | 256.9 | 255.9 | 220.9 | 16.3 | 11.2 | 58.9 | 6.5 | 6.2 | 0.0 | 3.8 | 3.8 | 6.5 | 6.5 | - | - | - |
| Deferred Revenue Current | 324.4 | 362.2 | 376.6 | 170.6 | 148.5 | 118.9 | 127.7 | 130.0 | 109.6 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 20.7 | 19.6 | 18.5 | 5.4 | 5.8 | 5.1 | 6.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20.4 | 22.3 | - | - |
| Other Current Liabilities | 205.1 | 258.3 | 327.6 | 82.7 | 54.9 | 52.6 | 39.3 | 41.4 | 39.9 | 43.3 | 38.2 | 36.5 | 35.5 | 30.5 | 24.7 | 25.8 | 23.0 | - | - |
| Total Current Liabilities | 2,128.6 | 1,789.8 | 1,866.2 | 1,081.6 | 693.9 | 634.8 | 378.3 | 366.6 | 387.6 | 261.5 | 262.0 | 287.8 | 499.3 | 273.8 | 265.5 | 171.2 | 143.9 | - | - |
| 218.4 |
| 243.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 62.6 | 60.5 | 50.7 | 15.6 | 21.4 | 23.6 | 27.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | 0.3 | 0.4 | 1.9 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 553.7 | 544.9 | 568.2 | 46.1 | 59.8 | 60.2 | 52.1 | 76.4 | 62.1 | 4.2 | 5.1 | 46.9 | 47.7 | 46.3 | 43.9 | 39.1 | 42.8 | - | - |
| Pension Obligations | - | - | 6.7 | 0.9 | 1.6 | 9.6 | 10.2 | 11.7 | 9.4 | 14.4 | 17.3 | 16.9 | 7.7 | 19.3 | 15.9 | 11.5 | - | - | - |
| Other Non-Current Liabilities | 183.4 | 153.3 | 152.6 | 33.6 | 41.1 | 41.4 | 19.4 | 20.8 | 18.6 | 20.6 | 20.5 | 9.4 | 9.4 | 11.3 | 12.4 | 13.2 | 8.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,430.7 | 6,128.7 | 6,163.4 | 3,217.6 | 1,418.6 | 991.2 | 1,249.0 | 1,008.7 | 919.5 | 534.4 | 524.4 | 575.0 | 643.0 | 628.1 | 560.9 | 453.5 | 449.3 | - | - |
| 0.3 |
| - |
| - |
| Additional Paid In Capital | 1,902.1 | 1,889.3 | 1,872.5 | 1,850.2 | 779.0 | 780.8 | 762.8 | 460.2 | 445.7 | 395.8 | 387.1 | 377.2 | 312.0 | 348.5 | 333.0 | 258.4 | - | - | - |
| Retained Earnings | 1,127.0 | 1,113.4 | 922.1 | 902.2 | 878.2 | 808.4 | 500.3 | 453.9 | 364.3 | 336.3 | 308.1 | 511.1 | 429.2 | 346.0 | 274.7 | 230.6 | 210.5 | - | - |
| Accumulated Other Comprehensive Income | 220.0 | (155.1) | 10.8 | (58.0) | (21.7) | 2.4 | (35.9) | (29.9) | (8.1) | (35.2) | (24.9) | (8.7) | 13.3 | 1.6 | 3.0 | 9.8 | 13.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 145.4 | 166.4 | 152.5 | 8.8 | 8.6 | 6.6 | 4.8 | 4.5 | 3.0 | 1.4 | 5.1 | 7.2 | 7.2 | 3.3 | 2.5 | 2.2 | 1.7 | - | - |
| Total Stockholders Equity | 3,230.3 | 2,828.8 | 2,786.5 | 2,675.5 | 1,616.6 | 1,572.7 | 1,227.6 | 884.5 | 802.2 | 697.2 | 670.6 | 879.9 | 754.8 | 696.5 | 611.0 | 499.2 | 475.6 | 405.5 | 329.2 |
| Total Equity | 3,375.7 | 2,995.2 | 2,939.0 | 2,684.3 | 1,625.2 | 1,579.3 | 1,232.4 | 889.0 | 805.2 | 698.6 | 675.7 | 887.1 | 762.0 | 699.8 | 613.6 | 501.4 | 477.2 | 405.5 | 329.2 |
| 243.2 |
| - |
| - |
| Net debt | 3,199.6 | 3,333.0 | 3,646.6 | 1,633.1 | 734.5 | 317.4 | 658.3 | 426.3 | 375.5 | (41.8) | 96.3 | 100.4 | (68.9) | 114.3 | (27.1) | 59.8 | 32.0 | - | - |
| Working Capital | 770.9 | 675.6 | 348.2 | 2,609.3 | 159.6 | 68.2 | 295.3 | 295.1 | 246.4 | 391.5 | 325.2 | 327.3 | 150.1 | 282.6 | 332.1 | 234.9 | 270.5 | - | - |
| Book Value | 3,230.3 | 2,828.8 | 2,786.5 | 2,675.5 | 1,616.6 | 1,572.7 | 1,227.6 | 884.5 | 802.2 | 697.2 | 670.6 | 879.9 | 754.8 | 696.5 | 611.0 | 499.2 | 475.6 | 405.5 | 329.2 |
| Tangible Book Value | (2,349.0) | (2,611.7) | (2,912.2) | 1,148.2 | 65.9 | 213.7 | (106.2) | 66.9 | 56.1 | 394.9 | 345.5 | 320.7 | 183.7 | 108.1 | 181.7 | 78.4 | 87.3 | - | - |
| 149.7 |
| 99.7 |
| 122.2 |
| 102.9 |
| 197.8 |
| 114.9 |
| - |
| 122.5 |
| 89.3 |
| 119.0 |
| 80.7 |
| 148.5 |
| 71.9 |
| 118.1 |
| 157.2 |
| 148.5 |
| 142.8 |
| 122.6 |
| 124.7 |
| 234.4 |
| 243.8 |
| 282.0 |
| 267.3 |
| 213.2 |
| 159.1 |
| Restricted Cash | 1.5 | 3.8 | 1.6 | 1.7 | 1.8 | 1.9 | 2.3 | 3.2 | 3.6 | 12.8 | 12.8 | 12.5 | 2.5 | 1,941.7 | - | - | 0.2 | 0.2 | 0.2 | 1.0 | 1.0 | - | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 6.5 | 8.7 | 8.7 | 6.4 | 6.4 | - | - | 0.0 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 267.9 | 366.0 | 399.2 | 342.3 | 296.2 | 308.6 | 310.2 | 247.4 | 191.9 | 188.3 | 147.1 | 189.8 | 166.9 | 663.6 | 89.5 | 149.7 | 99.7 | 122.2 | 102.9 | 197.8 | 114.9 | - | 122.5 | 89.3 | 119.0 | 80.7 | 148.5 | 71.9 | 118.1 | 157.2 | 148.5 | 142.8 | 122.6 | 124.7 | 234.4 | 243.8 | 282.0 | 267.3 | 213.2 | 159.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 763.4 | 782.1 | 725.7 | 764.7 | 738.0 | 752.3 | 805.6 | 748.5 | 799.6 | 758.9 | 743.7 | 769.7 | 747.1 | 278.4 | 276.9 | 279.2 | 253.0 | 236.3 | 237.1 | 220.0 | 186.4 | - | 184.4 | 195.1 | 191.6 | 224.5 | 204.4 | 205.2 | 194.8 | 177.3 | 204.4 | 207.3 | 196.4 | 195.8 | 154.3 | 131.0 | 142.8 | 132.6 | 150.9 | 140.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 587.5 | 572.3 | 514.2 | 498.7 | 505.7 | 490.5 | 539.4 | 554.6 | 572.3 | 576.3 | 613.3 | 634.6 | 601.8 | 357.9 | 357.5 | 363.0 | 350.6 | 321.5 | 341.1 | 310.1 | 279.9 | - | 248.6 | 235.4 | 210.0 | 234.9 | 228.8 | 234.7 | 233.1 | 188.2 | 233.5 | 223.1 | 173.7 | 213.6 | 184.3 | 185.3 | 169.7 | 182.2 | 191.7 | 203.9 |
| Prepaid Expenses | - | - | 130.4 | 139.9 | 131.2 | 108.6 | 98.8 | 101.4 | 121.0 | 74.9 | 98.5 | 99.6 | 104.0 | 37.5 | 34.5 | 34.1 | 31.9 | 20.9 | ||||||||||||||||||||||
| Other Current Assets | 195.4 | 192.7 | 72.2 | 74.9 | 72.2 | 70.3 | 114.1 | 131.4 | 132.9 | 134.3 | 124.5 | 133.4 | 148.4 | 43.7 | 52.2 | 56.3 | 49.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,859.8 | 2,899.5 | 2,859.0 | 2,786.3 | 2,577.3 | 2,465.4 | 2,548.3 | 2,444.7 | 2,371.3 | 2,214.4 | 2,255.8 | 2,555.6 | 2,163.3 | 3,690.9 | 929.5 | 1,012.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 93.9 | 96.2 | 95.4 | 97.4 | 94.3 | 94.0 | 103.9 | 104.6 | 106.7 | 109.9 | 119.0 | 120.6 | 104.7 | 93.0 | 91.7 | 97.0 | 100.9 | |||||||||||||||||||||||
| Goodwill | 3,061.8 | 3,067.6 | 3,060.8 | 3,066.6 | 2,950.2 | 2,899.9 | 2,987.7 | 2,929.6 | 2,948.8 | 2,906.8 | 2,809.3 | 2,827.8 | 2,933.2 | 992.0 | 977.3 | 984.9 | 991.3 | 994.6 | ||||||||||||||||||||||
| Intangible Assets | 2,450.9 | 2,511.7 | 2,555.5 | 2,617.0 | 2,550.0 | 2,540.6 | 2,660.4 | 2,645.4 | 2,711.3 | 2,791.9 | 2,812.2 | 2,913.4 | 3,105.8 | 535.3 | 535.5 | 549.4 | 544.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 85.4 | 81.7 | 84.8 | 80.0 | 80.3 | 78.6 | 81.2 | 68.8 | 71.2 | 69.1 | 66.4 | 71.1 | 65.9 | 21.1 | 21.8 | 22.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 401.5 | 409.0 | 396.7 | 342.2 | 355.8 | 353.8 | 193.1 | 178.3 | 164.2 | 150.6 | 125.7 | 117.5 | 120.0 | 64.2 | 60.9 | 50.5 | 47.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,691.6 | 9,806.4 | 9,789.8 | 9,719.0 | 9,313.3 | 9,123.9 | 9,498.4 | 9,277.5 | 9,247.9 | 9,102.4 | 9,020.2 | 9,407.5 | 9,248.8 | 5,901.9 | 3,069.2 | 3,167.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,114.8 | 1,236.5 | 1,202.4 | 1,183.4 | 1,064.1 | 1,058.9 | 1,010.1 | 906.3 | 868.8 | 811.0 | 721.7 | 703.8 | 670.1 | 211.1 | 206.1 | 213.4 | 185.1 | 175.9 | 179.9 | 170.4 | 151.8 | - | 110.6 | 120.3 | 120.8 | 120.7 | 114.0 | 121.1 | 125.5 | 94.8 | 128.6 | 124.4 | 105.4 | 109.9 | 82.4 | 88.9 | 80.0 | 65.7 | 65.9 | 68.3 |
| Short Term Debt | 0.1 | 0.6 | 0.9 | 1.5 | 1.4 | 0.9 | 260.7 | 259.8 | 259.9 | 258.5 | 277.1 | 278.2 | 273.4 | 256.9 | 256.7 | 256.4 | 256.2 | 255.9 | ||||||||||||||||||||||
| Deferred Revenue Current | 285.0 | 324.4 | 339.3 | 336.2 | 325.4 | 362.2 | 366.0 | 378.1 | 389.8 | 376.6 | 452.1 | 469.3 | 453.5 | 170.6 | 197.6 | 205.4 | 177.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 22.1 | 20.7 | 21.3 | 20.3 | 19.5 | 19.6 | 20.4 | 18.6 | 18.9 | 18.5 | 16.4 | 16.6 | 14.3 | 5.4 | 5.3 | 5.4 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 154.3 | 205.1 | 171.2 | 173.5 | 252.2 | 258.3 | 132.9 | 140.6 | 152.2 | 138.2 | 153.6 | 208.4 | 163.5 | 92.9 | 46.5 | 53.1 | 53.4 | |||||||||||||||||||||||
| Total Current Liabilities | 1,874.7 | 2,128.6 | 2,038.2 | 1,800.8 | 1,709.4 | 1,789.8 | 2,002.4 | 1,926.2 | 1,893.7 | 1,866.2 | 1,802.8 | 1,845.5 | 1,732.6 | 1,081.6 | 754.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,786.7 | 3,565.0 | 3,649.3 | 3,667.2 | 3,727.6 | 3,640.7 | 3,623.9 | 3,729.0 | 3,731.8 | 3,576.4 | 3,799.9 | 4,039.5 | 4,051.6 | 2,039.8 | 580.8 | 666.4 | 618.1 | 600.8 | 539.4 | 450.6 | 303.1 | - | 736.0 | 741.5 | 761.0 | 792.5 | 304.7 | 318.0 | 533.2 | 500.5 | 443.9 | 449.2 | 439.2 | 304.0 | 237.9 | 237.2 | 233.7 | 232.1 | 228.8 | 217.0 |
| Operating Lease Liabilities Non-Current | 65.1 | 62.6 | 65.1 | 61.2 | 62.4 | 60.5 | 61.7 | 50.1 | 52.1 | 50.7 | 50.0 | 54.4 | 52.0 | 15.6 | 16.4 | 17.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.0 | 0.3 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 554.4 | 553.7 | 542.5 | 548.2 | 544.6 | 544.9 | 571.8 | 569.5 | 573.1 | 568.2 | 565.3 | 613.6 | 656.9 | 46.1 | 57.9 | 59.0 | 59.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | 7.1 | 6.7 | 6.7 | 6.7 | 6.4 | 6.4 | 7.1 | 0.9 | 0.0 | 0.4 | 1.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 170.7 | 183.4 | 191.6 | 188.9 | 165.1 | 153.3 | 96.1 | 86.9 | 96.2 | 95.2 | 38.3 | 40.9 | 41.7 | 33.6 | 33.3 | 35.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,386.5 | 6,430.7 | 6,421.6 | 6,205.1 | 6,146.7 | 6,128.7 | 6,363.0 | 6,368.4 | 6,353.6 | 6,163.4 | 6,262.7 | 6,600.3 | 6,541.9 | 3,217.6 | 1,443.3 | 1,553.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | 1,903.3 | 1,902.1 | 1,900.8 | 1,896.1 | 1,891.9 | 1,889.3 | 1,883.6 | 1,879.7 | 1,875.8 | 1,872.5 | 1,869.0 | 1,866.0 | 1,863.4 | 1,850.2 | 784.3 | 781.5 | ||||||||||||||||||||||||
| Retained Earnings | 1,109.8 | 1,127.0 | 1,080.2 | 1,225.3 | 1,156.1 | 1,113.4 | 1,040.6 | 978.3 | 926.5 | 922.1 | 879.1 | 882.5 | 880.1 | 902.2 | 942.6 | 901.4 | 888.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 162.9 | 220.0 | 239.9 | 249.6 | (32.3) | (155.1) | 65.9 | (90.0) | (44.9) | 10.8 | (103.3) | (55.4) | (53.9) | (58.0) | (90.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 147.9 | 145.4 | 166.1 | 161.7 | 169.7 | 166.4 | 164.2 | 160.0 | 155.8 | 152.5 | 131.6 | 133.0 | 36.2 | 8.8 | 8.5 | 8.6 | 8.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 3,157.2 | 3,230.3 | 3,202.1 | 3,352.2 | 2,996.9 | 2,828.8 | 2,971.2 | 2,749.1 | 2,738.5 | 2,786.5 | 2,625.9 | 2,674.2 | 2,670.7 | 2,675.5 | 1,617.4 | 1,605.4 | ||||||||||||||||||||||||
| Total Equity | 3,305.1 | 3,375.7 | 3,368.2 | 3,513.9 | 3,166.6 | 2,995.2 | 3,135.4 | 2,909.1 | 2,894.3 | 2,939.0 | 2,757.5 | 2,807.2 | 2,706.9 | 2,684.3 | 1,625.9 | 1,614.0 | 1,629.4 | 1,625.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,786.8 | 3,565.6 | 3,650.2 | 3,668.7 | 3,729.0 | 3,641.6 | 3,884.6 | 3,988.8 | 3,991.7 | 3,834.9 | 4,077.0 | 4,317.7 | 4,325.0 | 2,296.7 | 837.5 | 922.8 | 874.3 | 856.7 | 795.1 | 706.1 | 558.3 | - | 748.5 | 753.5 | 777.3 | 808.4 | 309.2 | 532.8 | 544.4 | 510.2 | 510.7 | 512.2 | 498.1 | 548.3 | 244.5 | 242.3 | 240.2 | 238.8 | 237.9 | 224.0 |
| Net debt | 3,518.9 | 3,199.6 | 3,251.0 | 3,326.4 | 3,432.8 | 3,333.0 | 3,574.4 | 3,741.4 | 3,799.8 | 3,646.6 | 3,929.9 | 4,127.9 | 4,158.1 | 1,633.1 | 748.0 | 773.1 | 774.6 | 734.5 | ||||||||||||||||||||||
| Working Capital | 985.1 | 770.9 | 820.8 | 985.5 | 867.9 | 675.6 | 545.9 | 518.5 | 477.6 | 348.2 | 453.0 | 710.1 | 430.7 | 2,609.3 | 174.6 | 237.2 | 189.2 | 159.6 | ||||||||||||||||||||||
| Book Value | 3,157.2 | 3,230.3 | 3,202.1 | 3,352.2 | 2,996.9 | 2,828.8 | 2,971.2 | 2,749.1 | 2,738.5 | 2,786.5 | 2,625.9 | 2,674.2 | 2,670.7 | 2,675.5 | 1,617.4 | 1,605.4 | 1,620.7 | 1,616.6 | ||||||||||||||||||||||
| Tangible Book Value | (2,355.5) | (2,349.0) | (2,414.2) | (2,331.4) | (2,503.3) | (2,611.7) | (2,676.9) | (2,825.9) | (2,921.6) | (2,912.2) | (2,995.6) | (3,067.0) | (3,368.3) | 1,148.2 | 104.6 | 71.1 | 84.7 | |||||||||||||||||||||||
| 23.0 |
| 23.3 |
| 26.4 |
| - |
| 14.3 |
| 15.9 |
| 17.5 |
| 17.2 |
| 15.9 |
| 17.8 |
| 14.0 |
| 10.2 |
| 14.2 |
| 16.7 |
| 14.4 |
| 16.0 |
| 16.9 |
| 19.8 |
| 16.8 |
| 11.2 |
| 9.2 |
| 9.6 |
| 59.1 |
| 61.0 |
| 55.9 |
| 31.6 |
| - |
| 29.0 |
| 26.9 |
| 27.8 |
| 45.0 |
| 42.5 |
| 46.7 |
| 47.2 |
| 14.0 |
| 19.2 |
| 22.4 |
| 23.7 |
| 30.8 |
| 16.8 |
| 18.8 |
| 15.1 |
| 14.8 |
| 21.3 |
| 19.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 910.8 |
| 853.5 |
| 859.5 |
| 875.3 |
| 713.8 |
| - |
| 684.3 |
| 651.1 |
| 673.6 |
| 683.9 |
| 710.7 |
| 645.2 |
| 661.7 |
| 667.8 |
| 661.0 |
| 650.0 |
| 634.0 |
| 622.2 |
| 635.7 |
| 633.0 |
| 653.0 |
| 627.7 |
| 608.9 |
| 565.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 397.5 |
| 399.3 |
| 397.8 |
| 398.9 |
| 380.9 |
| 384.6 |
| 361.1 |
| 288.4 |
| 304.0 |
| 305.0 |
| 285.0 |
| 293.1 |
| 259.8 |
| 254.6 |
| 251.0 |
| 258.1 |
| 261.6 |
| 267.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.6 |
| - |
| - |
| - |
| - |
| 6.2 |
| 6.0 |
| 6.5 |
| 6.3 |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 952.7 |
| 896.1 |
| 911.3 |
| 817.6 |
| 844.2 |
| 841.2 |
| 811.4 |
| 798.0 |
| 542.6 |
| 537.1 |
| 520.7 |
| 457.2 |
| 472.0 |
| 475.0 |
| 459.7 |
| 457.5 |
| 228.2 |
| 228.4 |
| 218.0 |
| 219.1 |
| 219.0 |
| 219.3 |
| 556.1 |
| 538.0 |
| 491.0 |
| 481.4 |
| - |
| 500.5 |
| 512.4 |
| 522.4 |
| 577.8 |
| 316.4 |
| 322.5 |
| 330.4 |
| 270.3 |
| 291.0 |
| 300.0 |
| 286.4 |
| 298.9 |
| 97.1 |
| 99.0 |
| 93.4 |
| 96.9 |
| 100.3 |
| 104.0 |
| 24.6 |
| 27.3 |
| 27.3 |
| 27.5 |
| 28.0 |
| - |
| 30.5 |
| 29.0 |
| - |
| 34.9 |
| 29.0 |
| 29.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.2 |
| 39.5 |
| 32.2 |
| 16.6 |
| - |
| 16.8 |
| 10.9 |
| 15.8 |
| 23.3 |
| 33.3 |
| 23.9 |
| 21.0 |
| 18.1 |
| 21.3 |
| 22.1 |
| 21.4 |
| 21.3 |
| 18.5 |
| 17.6 |
| 17.6 |
| 16.0 |
| 19.7 |
| 21.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,085.9 |
| 3,043.8 |
| 2,981.8 |
| 2,830.0 |
| 2,652.3 |
| - |
| 2,452.6 |
| 2,423.0 |
| 2,481.4 |
| 2,497.8 |
| 1,983.9 |
| 1,913.3 |
| 1,897.7 |
| 1,738.5 |
| 1,749.3 |
| 1,752.1 |
| 1,724.7 |
| 1,693.0 |
| 1,239.3 |
| 1,232.6 |
| 1,233.1 |
| 1,217.9 |
| 1,209.5 |
| 1,177.1 |
| 255.7 |
| 255.5 |
| 255.2 |
| - |
| 12.5 |
| 12.0 |
| 16.3 |
| 15.9 |
| 4.5 |
| 214.8 |
| 11.2 |
| 9.7 |
| 66.8 |
| 63.0 |
| 58.9 |
| 244.3 |
| 6.6 |
| 5.1 |
| 6.5 |
| 6.7 |
| 9.0 |
| 7.0 |
| 148.5 |
| 163.6 |
| 126.1 |
| 106.3 |
| - |
| 133.6 |
| 124.3 |
| 127.7 |
| 120.5 |
| 128.3 |
| 129.5 |
| 130.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| 5.8 |
| 5.4 |
| 5.0 |
| 5.1 |
| - |
| 5.1 |
| 5.1 |
| 6.3 |
| 6.8 |
| 6.4 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.9 |
| 62.6 |
| 59.7 |
| 58.3 |
| - |
| 37.1 |
| 42.7 |
| 39.3 |
| 58.4 |
| 62.8 |
| 73.6 |
| 44.7 |
| 39.5 |
| 39.2 |
| 32.4 |
| 39.9 |
| 37.1 |
| 34.2 |
| 38.4 |
| 43.4 |
| 30.0 |
| 34.9 |
| 28.7 |
| 775.2 |
| 721.6 |
| 693.9 |
| 719.5 |
| 675.8 |
| 660.3 |
| - |
| 359.6 |
| 358.1 |
| 378.3 |
| 374.4 |
| 354.9 |
| 579.2 |
| 366.6 |
| 312.8 |
| 393.0 |
| 382.0 |
| 387.6 |
| 550.5 |
| 240.9 |
| 252.1 |
| 261.5 |
| 224.6 |
| 234.9 |
| 228.1 |
| 18.9 |
| 21.4 |
| 21.7 |
| 22.2 |
| 22.7 |
| - |
| 25.4 |
| 26.6 |
| 27.8 |
| 28.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.1 |
| 1.0 |
| 0.2 |
| - |
| 0.5 |
| 0.7 |
| 0.8 |
| 1.0 |
| 0.6 |
| 1.3 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.8 |
| 59.9 |
| 46.3 |
| 49.9 |
| - |
| 53.5 |
| 52.6 |
| 52.1 |
| 68.2 |
| 73.0 |
| 73.1 |
| 76.4 |
| 55.3 |
| 63.4 |
| 62.9 |
| 62.1 |
| 74.1 |
| 4.6 |
| 4.3 |
| 4.2 |
| 8.7 |
| 7.6 |
| 7.4 |
| 1.6 |
| 8.0 |
| 8.5 |
| 9.1 |
| - |
| 9.4 |
| 10.0 |
| 10.2 |
| 10.7 |
| 11.3 |
| 11.5 |
| 11.7 |
| 8.4 |
| 8.8 |
| 9.1 |
| 9.4 |
| 10.9 |
| 14.1 |
| 14.2 |
| 14.4 |
| 15.8 |
| 17.0 |
| 17.1 |
| 37.6 |
| 41.1 |
| 42.8 |
| 42.8 |
| 41.2 |
| - |
| 22.3 |
| 19.3 |
| 19.4 |
| 20.2 |
| 41.3 |
| 38.0 |
| 20.8 |
| 17.1 |
| 20.1 |
| 20.3 |
| 18.6 |
| 18.6 |
| 18.6 |
| 19.2 |
| 17.6 |
| 20.6 |
| 20.4 |
| 21.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,456.5 |
| 1,418.6 |
| 1,391.3 |
| 1,246.2 |
| 1,086.3 |
| - |
| 1,206.2 |
| 1,208.1 |
| 1,249.0 |
| 1,294.7 |
| 785.2 |
| 1,019.8 |
| 1,008.7 |
| 897.5 |
| 929.2 |
| 923.5 |
| 919.5 |
| 960.6 |
| 518.9 |
| 529.7 |
| 534.4 |
| 505.5 |
| 512.9 |
| 495.6 |
| 778.9 |
| 779.0 |
| 755.9 |
| 753.3 |
| 750.0 |
| - |
| 768.6 |
| 766.0 |
| 762.8 |
| 759.5 |
| 757.2 |
| 468.2 |
| 460.2 |
| 452.8 |
| 448.4 |
| 448.0 |
| 445.7 |
| 404.5 |
| 402.9 |
| 400.4 |
| 395.8 |
| 394.5 |
| 392.6 |
| 391.0 |
| 878.2 |
| 866.1 |
| 851.2 |
| 844.7 |
| - |
| 528.9 |
| 508.8 |
| 500.3 |
| 487.9 |
| 469.2 |
| 454.8 |
| 453.9 |
| 406.9 |
| 384.7 |
| 372.4 |
| 364.3 |
| 337.7 |
| 336.2 |
| 333.4 |
| 336.3 |
| 339.6 |
| 324.6 |
| 303.4 |
| (58.6) |
| (27.7) |
| (21.7) |
| (20.7) |
| (9.2) |
| (16.8) |
| - |
| (37.9) |
| (45.8) |
| (35.9) |
| (49.3) |
| (32.9) |
| (34.5) |
| (29.9) |
| (23.2) |
| (17.1) |
| 4.3 |
| (8.1) |
| (12.7) |
| (20.9) |
| (32.5) |
| (35.2) |
| (24.1) |
| (24.4) |
| (18.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 8.1 |
| 7.4 |
| 7.0 |
| - |
| 5.7 |
| 4.8 |
| 4.8 |
| 4.6 |
| 4.8 |
| 4.7 |
| 4.5 |
| 4.2 |
| 3.8 |
| 3.6 |
| 3.0 |
| 2.6 |
| 2.0 |
| 1.4 |
| 1.4 |
| 2.1 |
| 3.4 |
| 5.1 |
| 1,620.7 |
| 1,616.6 |
| 1,582.4 |
| 1,576.4 |
| 1,559.0 |
| - |
| 1,240.7 |
| 1,210.1 |
| 1,227.6 |
| 1,198.5 |
| 1,193.9 |
| 888.8 |
| 884.5 |
| 836.8 |
| 816.3 |
| 825.0 |
| 802.2 |
| 729.8 |
| 718.5 |
| 701.5 |
| 697.3 |
| 710.3 |
| 693.1 |
| 676.3 |
| 1,590.5 |
| 1,583.8 |
| 1,566.0 |
| - |
| 1,246.4 |
| 1,214.9 |
| 1,232.4 |
| 1,203.1 |
| 1,198.7 |
| 893.5 |
| 889.0 |
| 841.0 |
| 820.1 |
| 828.6 |
| 805.2 |
| 732.4 |
| 720.4 |
| 702.9 |
| 698.7 |
| 712.3 |
| 696.6 |
| 681.5 |
| 692.2 |
| 508.3 |
| 443.4 |
| - |
| 626.0 |
| 664.2 |
| 658.3 |
| 727.7 |
| 160.7 |
| 460.9 |
| 426.3 |
| 353.0 |
| 362.2 |
| 369.4 |
| 375.5 |
| 423.7 |
| 10.1 |
| (1.5) |
| (41.8) |
| (28.5) |
| 24.7 |
| 64.9 |
| 140.0 |
| 199.5 |
| 53.5 |
| - |
| 324.7 |
| 293.0 |
| 295.3 |
| 309.5 |
| 355.8 |
| 66.0 |
| 295.1 |
| 355.0 |
| 268.0 |
| 268.0 |
| 246.4 |
| 71.7 |
| 394.8 |
| 380.9 |
| 391.4 |
| 403.1 |
| 373.9 |
| 337.2 |
| 1,582.4 |
| 1,576.4 |
| 1,559.0 |
| - |
| 1,240.7 |
| 1,210.1 |
| 1,227.6 |
| 1,198.5 |
| 1,193.9 |
| 888.8 |
| 884.5 |
| 836.8 |
| 816.3 |
| 825.0 |
| 802.2 |
| 729.8 |
| 718.5 |
| 701.5 |
| 697.3 |
| 710.3 |
| 693.1 |
| 676.3 |
| 65.9 |
| 91.7 |
| 189.3 |
| 166.3 |
| - |
| (104.0) |
| (143.5) |
| (106.2) |
| (177.3) |
| 334.9 |
| 29.2 |
| 33.4 |
| 109.3 |
| 53.3 |
| 50.0 |
| 56.1 |
| (26.6) |
| 393.1 |
| 374.2 |
| 385.9 |
| 394.3 |
| 373.8 |
| 353.1 |