| (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 | 983.3 | 1,053.3 | 987.0 | 885.0 | 934.3 | - | 1,572.2 | 1,544.9 | 1,011.3 | 896.8 | 2,007.2 | 2,185.3 | 1,747.6 | 1,944.3 | 1,677.8 | 1,804.0 | 1,654.7 | ||
| Restricted Cash | 19.9 | 21.9 | 28.3 | 165.7 | 128.7 | - | 135.6 | 118.7 | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | 1.1 | 439.6 | 423.5 | - | - | - | - | - | ||
| Cash And Short Term Investments | 983.3 | 1,053.3 | 987.0 | 885.0 | 934.3 | - | 1,572.2 | 1,544.9 | 1,011.3 | 897.9 | 2,446.8 | 2,608.8 | 1,747.6 | 1,944.3 | 1,677.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 63.6 | 69.1 | 60.0 | 58.4 | 197.9 | - | 139.0 | 146.8 | 162.8 | 153.1 | 168.0 | 191.6 | 206.8 | 193.9 | 230.2 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | 875.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,143.3 | 1,491.1 | 1,489.0 | 1,486.9 | 1,490.0 | - | 1,492.6 | 1,494.6 | 1,494.0 | 1,501.9 | 505.3 | 505.8 | 906.0 | 1,040.5 | 1,040.1 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.6 | 1.7 | 1.8 | 1.9 | 2.2 | - | 2.4 | 2.5 | 2.5 | 2.6 | 3.2 | 3.2 | 3.2 | 4.0 | 4.1 | 4.3 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,493.2 | 1,491.1 | 1,489.0 | 1,486.9 | 1,490.0 | - | 1,492.6 | 1,495.6 | 1,495.0 | 1,502.8 | 506.1 | 906.5 | 906.7 | 1,672.0 | 1,040.6 | 1,042.5 | |||
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 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 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 867.0 | 349.2 | 376.4 | 983.3 | 772.9 | 320.1 | 415.9 | 1,053.3 | 794.6 | 321.0 | 427.0 | 987.0 | 909.1 | 264.5 | 885.0 | |||||||||||||||||||||||||
| 664.9 |
| 816.9 |
| - |
| - |
| - |
| 1,804.0 |
| 1,654.7 |
| 664.9 |
| 816.9 |
| 518.0 |
| 512.8 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 95.8 | 95.2 | 112.2 | 72.5 | 105.6 | - | 146.7 | 81.3 | 65.7 | 66.6 | 70.3 | 62.9 | 390.1 | 314.7 | 191.4 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,162.5 | 1,239.5 | 1,187.5 | 1,384.5 | 1,699.7 | - | 1,993.4 | 1,891.7 | 1,346.0 | 1,220.6 | 2,951.3 | 3,114.0 | 2,462.3 | 2,501.0 | 3,048.1 | 2,649.0 | 2,571.1 | - | - |
| 834.0 |
| 1,002.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 828.7 | 838.8 | 846.2 | 857.5 | 832.9 | - | 745.8 | 745.4 | 678.2 | 601.1 | 518.8 | 446.0 | 420.3 | 529.8 | 578.7 | 657.0 | 625.1 | - | - |
| Property,Plant & Equipment Net | 135.1 | 131.3 | 130.0 | 123.9 | 148.5 | - | 212.1 | 231.9 | 263.8 | 293.6 | 311.4 | 304.9 | 267.9 | 240.8 | 255.3 | 345.5 | 368.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.7 | 0.0 | 0.2 | - | - | - |
| Goodwill | 802.1 | 785.2 | 775.5 | 760.4 | 757.7 | - | 519.9 | 507.9 | 491.2 | 470.8 | 441.8 | 436.1 | 434.8 | 427.6 | 434.2 | 451.7 | 850.2 | - | - |
| Intangible Assets | 259.4 | 264.1 | 277.0 | 309.6 | 360.1 | - | 342.5 | 374.0 | 409.4 | 433.9 | 432.1 | 355.6 | 284.4 | 276.7 | 275.3 | 367.4 | 386.0 | - | - |
| Operating Lease Right Of Use Assets | 521.2 | 462.0 | 438.3 | 427.8 | 437.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 228.1 | 203.7 | 152.7 | 163.5 | 141.8 | - | 130.6 | 29.5 | 77.2 | 230.2 | 261.1 | 81.0 | 81.2 | 144.7 | 218.0 | 173.5 | - | - | - |
| Other Non-Current Assets | 65.9 | 65.0 | 52.6 | 54.0 | 67.5 | - | 90.1 | 101.4 | 99.9 | 105.9 | 126.0 | 167.2 | 262.7 | 426.1 | 627.7 | 436.5 | 439.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,263.9 | 3,218.8 | 3,072.3 | 3,269.2 | 3,653.6 | - | 3,299.9 | 3,140.9 | 2,694.1 | 2,847.2 | 4,515.4 | 4,693.5 | 4,537.8 | 4,649.6 | 5,289.5 | 5,271.7 | 5,359.7 | - | - |
| - |
| - |
| - |
| Short Term Debt | 349.9 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 1.0 | 1.0 | 0.8 | 0.8 | 400.6 | 0.7 | 631.4 | 0.6 | 3.7 | 8.8 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 209.2 | 206.1 | 205.4 | 206.9 | 206.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 107.4 | 105.5 | 95.2 | 154.8 | 271.0 | - | 196.5 | 141.5 | 183.9 | 259.6 | 231.3 | 222.5 | 523.9 | 567.1 | 551.0 | 756.6 | 705.9 | - | - |
| Other Current Liabilities | 191.8 | 191.1 | 206.5 | 196.1 | 200.2 | - | 205.0 | 186.1 | 189.2 | 243.7 | 322.5 | 346.5 | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,298.6 | 977.3 | 938.8 | 998.8 | 1,163.1 | - | 923.0 | 843.7 | 939.3 | 1,039.6 | 1,878.3 | 2,313.1 | 2,012.2 | 2,526.4 | 2,338.0 | 2,321.5 | 2,398.3 | - | - |
| 1,038.8 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 322.8 | 265.4 | 240.5 | 228.8 | 242.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 197.9 | 229.4 | 159.1 | 133.0 | 142.6 | 157.5 | 82.4 | 116.5 | 114.3 | 206.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 104.1 | 103.4 | 107.3 | 116.7 | 126.2 | - | 144.9 | 179.5 | 163.6 | 160.2 | 156.3 | 160.6 | 356.1 | 388.1 | 462.4 | 412.1 | 448.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,175.0 | 3,128.2 | 3,040.2 | 3,057.5 | 3,301.2 | - | 2,758.4 | 2,747.2 | 2,755.0 | 2,824.1 | 2,682.5 | 3,137.0 | 3,274.2 | 3,323.7 | 3,839.9 | 3,793.7 | 3,953.9 | - | - |
| 4.4 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 12.1 | 12.7 | (48.7) | 120.4 | 248.5 | - | 499.4 | 363.0 | (48.2) | 40.3 | 1,836.4 | 1,589.3 | 1,333.4 | 2,524.0 | 2,658.1 | 2,658.6 | 2,671.4 | - | - |
| Accumulated Other Comprehensive Income | (47.8) | (48.8) | (37.1) | (21.6) | 4.8 | - | (20.4) | (14.3) | (15.3) | (11.2) | 1.7 | 5.2 | 10.6 | 12.1 | 11.2 | 1.7 | (11.6) | - | - |
| Treasury Stock | 644.1 | 637.5 | 654.3 | 661.2 | 686.4 | - | 707.5 | 717.7 | 754.8 | 766.8 | 792.2 | 807.7 | 836.1 | 2,011.0 | 2,036.6 | 2,056.6 | 2,094.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 88.9 | 90.6 | 32.1 | 211.6 | 352.4 | 24.8 | 541.5 | 393.7 | (60.9) | 23.1 | 1,832.9 | 1,556.5 | 1,263.5 | 1,325.9 | 1,449.6 | 1,440.6 | 1,405.9 | 987.8 | 1,414.5 |
| Total Equity | 88.9 | 90.6 | 32.1 | 211.6 | 352.4 | 24.8 | 541.5 | 393.7 | (60.9) | 23.1 | 1,832.9 | 1,556.5 | 1,263.5 | 1,325.9 | 1,449.6 | 1,440.6 | 1,405.9 | 987.8 | 1,414.5 |
| 8.8 |
| - |
| - |
| Net debt | 509.9 | 437.8 | 502.0 | 601.9 | 555.8 | - | (79.5) | (49.3) | 483.6 | 604.8 | (1,940.7) | (1,702.3) | (840.9) | (272.4) | (637.2) | (761.5) | (1,645.9) | - | - |
| Working Capital | (136.1) | 262.1 | 248.7 | 385.6 | 536.6 | - | 1,070.4 | 1,048.1 | 406.8 | 181.0 | 1,073.0 | 800.9 | 450.1 | (25.4) | 710.1 | 327.5 | 172.8 | - | - |
| Book Value | 88.9 | 90.6 | 32.1 | 211.6 | 352.4 | 24.8 | 541.5 | 393.7 | (60.9) | 23.1 | 1,832.9 | 1,556.5 | 1,263.5 | 1,325.9 | 1,449.6 | 1,440.6 | 1,405.9 | 987.8 | 1,414.5 |
| Tangible Book Value | (972.6) | (958.7) | (1,020.4) | (858.4) | (765.4) | - | (320.9) | (488.1) | (961.5) | (881.5) | 959.0 | 764.8 | 544.3 | 621.7 | 740.1 | 621.5 | 169.6 | - | - |
| - |
| 280.2 |
| 209.0 |
| 2,598.6 |
| - |
| 192.3 |
| 245.3 |
| 607.7 |
| 1,572.2 |
| 203.2 |
| 600.8 |
| 979.1 |
| 1,544.9 |
| 187.4 |
| 181.0 |
| 551.6 |
| 1,011.3 |
| 221.2 |
| 232.5 |
| 306.9 |
| 896.8 |
| 189.5 |
| 360.7 |
| 1,299.4 |
| 2,007.2 |
| Restricted Cash | 19.7 | 19.7 | 21.0 | 19.9 | 16.7 | 21.5 | 23.2 | 21.9 | 18.1 | 17.2 | 30.6 | 28.3 | 25.3 | 27.7 | 165.7 | - | 181.2 | 178.4 | 208.0 | - | 169.4 | 176.3 | 157.8 | 135.6 | 101.9 | 122.5 | 131.4 | 118.7 | 83.0 | 100.7 | 116.6 | 106.2 | 70.2 | 109.5 | 122.0 | 104.1 | 69.6 | 42.8 | 61.0 | 92.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | 1.1 | 1.1 | 2.1 | 406.4 | 439.6 |
| Cash And Short Term Investments | 867.0 | 349.2 | 376.4 | 983.3 | 772.9 | 320.1 | 415.9 | 1,053.3 | 794.6 | 321.0 | 427.0 | 987.0 | 909.1 | 264.5 | 885.0 | - | 280.2 | 209.0 | 2,598.6 | - | 192.3 | 245.3 | 607.7 | 1,572.2 | 203.2 | 600.8 | 979.1 | 1,544.9 | 187.4 | 181.0 | 551.6 | 1,011.3 | 221.2 | 232.5 | 308.0 | 897.9 | 190.7 | 362.8 | 1,705.7 | 2,446.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 297.6 | 352.5 | 64.1 | 63.6 | 352.4 | 321.2 | 69.9 | 69.1 | 346.8 | 397.5 | 60.3 | 60.0 | 249.2 | 328.6 | 58.4 | - | 563.1 | 71.3 | 97.2 | - | 819.9 | 74.7 | 76.1 | 139.0 | 758.2 | 61.3 | 70.6 | 146.8 | 791.6 | 77.8 | 91.0 | 162.8 | 787.9 | 104.8 | 103.4 | 153.1 | 829.8 | 94.8 | 103.2 | 168.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 104.1 | 120.4 | 102.7 | 95.8 | 104.5 | 114.7 | 102.7 | 95.2 | 105.9 | 88.8 | 71.8 | 112.2 | 86.7 | 108.4 | 72.5 | - | 196.1 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,288.5 | 841.8 | 564.2 | 1,162.5 | 1,246.5 | 777.4 | 611.6 | 1,239.5 | 1,265.4 | 898.9 | 631.8 | 1,187.5 | 1,302.8 | 775.9 | 1,384.5 | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 880.6 | 864.5 | 844.9 | 828.7 | 864.7 | 849.7 | 840.3 | 838.8 | 884.3 | 873.0 | 857.9 | 846.2 | 892.8 | 881.2 | 857.5 | - | 851.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 147.7 | 149.6 | 137.6 | 135.1 | 146.5 | 143.8 | 135.5 | 131.3 | 139.5 | 137.2 | 131.7 | 130.0 | 136.1 | 136.8 | 123.9 | - | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 815.6 | 815.6 | 797.7 | 802.1 | 785.9 | 783.3 | 792.2 | 785.2 | 787.6 | 789.1 | 770.8 | 775.5 | 769.6 | 764.8 | 760.4 | - | 745.6 | 727.5 | ||||||||||||||||||||||
| Intangible Assets | 276.0 | 271.1 | 254.1 | 259.4 | 270.0 | 270.6 | 256.1 | 264.1 | 277.2 | 275.2 | 267.5 | 277.0 | 293.4 | 304.5 | 309.6 | - | 381.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 522.9 | 488.1 | 499.9 | 521.2 | 417.2 | 389.6 | 427.0 | 462.0 | 392.1 | 385.3 | 412.4 | 438.3 | 372.2 | 382.7 | 427.8 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 71.0 | 63.9 | 67.4 | 65.9 | 69.9 | 65.9 | 66.2 | 65.0 | 63.7 | 51.4 | 48.2 | 52.6 | 57.3 | 46.8 | 54.0 | - | 59.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,391.7 | 2,930.0 | 2,621.3 | 3,263.9 | 3,245.0 | 2,712.3 | 2,550.0 | 3,218.8 | 3,213.3 | 2,776.3 | 2,511.1 | 3,072.3 | 3,157.9 | 2,593.2 | 3,269.2 | - | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | 349.9 | 349.8 | 349.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 209.3 | 200.7 | 205.2 | 209.2 | 173.9 | 170.7 | 189.4 | 206.1 | 185.4 | 185.4 | 195.7 | 205.4 | 179.4 | 184.3 | 206.9 | - | ||||||||||||||||||||||||
| Accrued Expenses | 299.7 | 74.3 | 62.2 | 107.4 | 269.8 | 65.0 | 58.3 | 105.5 | 238.9 | 65.8 | 52.0 | 95.2 | 208.6 | 68.1 | 154.8 | - | 118.5 | |||||||||||||||||||||||
| Other Current Liabilities | 219.3 | 189.2 | 170.1 | 191.8 | 205.8 | 187.9 | 181.1 | 191.1 | 220.5 | 199.7 | 189.3 | 206.5 | 207.1 | 182.7 | 196.1 | - | 208.8 | |||||||||||||||||||||||
| Total Current Liabilities | 1,294.4 | 654.8 | 739.6 | 1,298.6 | 1,589.8 | 1,059.4 | 795.9 | 977.3 | 1,243.6 | 745.6 | 792.8 | 938.8 | 1,115.6 | 645.8 | 998.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,490.9 | 2,435.4 | 1,735.0 | 1,143.3 | 1,142.9 | 1,932.5 | 1,491.6 | 1,491.1 | 1,490.6 | 2,290.0 | 1,489.5 | 1,489.0 | 1,488.5 | 2,067.9 | 1,486.9 | - | 2,369.6 | 1,559.1 | 3,495.9 | - | 1,880.6 | 980.3 | 1,493.3 | 1,492.6 | 1,877.0 | 1,491.3 | 1,495.0 | 1,494.6 | 2,284.2 | 1,493.8 | 1,493.4 | 1,493.0 | 2,592.6 | 1,967.2 | 1,491.8 | 1,491.4 | 2,615.8 | 1,490.5 | 502.0 | 505.3 |
| Operating Lease Liabilities Non-Current | 325.6 | 299.0 | 306.0 | 322.8 | 252.6 | 228.0 | 247.1 | 265.4 | 215.0 | 208.7 | 224.4 | 240.5 | 199.1 | 205.4 | 228.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 117.5 | 64.9 | 81.0 | 104.1 | 114.9 | 72.2 | 87.1 | 103.4 | 116.1 | 69.3 | 83.7 | 107.3 | 135.1 | 86.5 | 116.7 | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,416.1 | 3,753.1 | 3,172.2 | 3,175.0 | 3,437.8 | 3,584.8 | 2,918.0 | 3,128.2 | 3,343.1 | 3,548.9 | 2,855.9 | 3,040.2 | 3,194.3 | 3,236.7 | 3,057.5 | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.9 | 1.9 | 1.9 | - | 2.2 | 2.2 | 2.3 | - | 2.3 | 2.3 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.6 | 2.6 | 2.6 | 2.8 | 3.2 | 3.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (110.5) | (904.8) | (609.3) | 12.1 | (236.9) | (908.8) | (424.5) | 12.7 | (200.3) | (846.2) | (393.6) | (48.7) | (109.4) | (708.4) | 120.4 | - | (616.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (55.3) | (51.3) | (57.1) | (47.8) | (71.3) | (71.8) | (42.7) | (48.8) | (46.3) | (36.5) | (48.0) | (37.1) | (44.3) | (44.7) | (21.6) | |||||||||||||||||||||||||
| Treasury Stock | 637.0 | 637.0 | 644.1 | 644.1 | 645.1 | 645.7 | 646.5 | 637.5 | 638.5 | 638.5 | 645.4 | 654.3 | 659.9 | 659.9 | 661.2 | - | 687.1 | 688.5 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (24.4) | (823.1) | (550.9) | 88.9 | (192.8) | (872.5) | (368.1) | 90.6 | (368.1) | (772.7) | (344.9) | 32.1 | (36.4) | (643.5) | 211.6 | 388.1 | ||||||||||||||||||||||||
| Total Equity | (24.4) | (823.1) | (550.9) | 88.9 | (192.8) | (872.5) | (368.1) | 90.6 | (368.1) | (772.7) | (344.9) | 32.1 | (36.4) | (643.5) | 211.6 | 388.1 | (534.6) | (280.0) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,490.9 | 2,435.4 | 1,735.0 | 1,493.2 | 1,492.7 | 2,282.2 | 1,491.6 | 1,491.1 | 1,490.6 | 2,290.0 | 1,489.5 | 1,489.0 | 1,488.5 | 2,067.9 | 1,486.9 | - | 2,369.6 | 1,559.1 | 3,495.9 | - | 2,529.6 | 1,629.0 | 1,493.3 | 1,492.6 | 1,877.0 | 1,491.3 | 1,496.0 | 1,495.6 | 2,285.2 | 1,494.8 | 1,494.4 | 1,494.0 | 2,593.6 | 1,968.1 | 1,492.7 | 1,492.2 | 2,616.6 | 1,491.3 | 502.8 | 506.1 |
| Net debt | 623.9 | 2,086.2 | 1,358.6 | 509.9 | 719.7 | 1,962.1 | 1,075.8 | 437.8 | 696.0 | 1,969.0 | 1,062.5 | 502.0 | 579.4 | 1,803.5 | 601.9 | - | 2,089.3 | 1,350.1 | ||||||||||||||||||||||
| Working Capital | (5.9) | 186.9 | (175.3) | (136.1) | (343.3) | (282.0) | (184.3) | 262.1 | 21.8 | 153.3 | (160.9) | 248.7 | 187.2 | 130.0 | 385.6 | - | 529.2 | |||||||||||||||||||||||
| Book Value | (24.4) | (823.1) | (550.9) | 88.9 | (192.8) | (872.5) | (368.1) | 90.6 | (368.1) | (772.7) | (344.9) | 32.1 | (36.4) | (643.5) | 211.6 | 388.1 | (534.6) | (280.0) | ||||||||||||||||||||||
| Tangible Book Value | (1,116.0) | (1,909.8) | (1,602.8) | (972.6) | (1,248.8) | (1,926.3) | (1,416.3) | (958.7) | (1,432.9) | (1,837.0) | (1,383.2) | (1,020.4) | (1,099.4) | (1,712.8) | (858.4) | - | (1,661.5) | |||||||||||||||||||||||
| 134.3 |
| 93.5 |
| - |
| 120.2 |
| 105.1 |
| 105.1 |
| 146.7 |
| 171.3 |
| 106.4 |
| 101.1 |
| 69.0 |
| 149.3 |
| 85.2 |
| 74.8 |
| 65.7 |
| 85.6 |
| 73.6 |
| 76.1 |
| 66.6 |
| 100.5 |
| 80.8 |
| 80.6 |
| 70.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,220.6 |
| 592.9 |
| 2,997.3 |
| - |
| 1,302.0 |
| 601.4 |
| 946.7 |
| 1,993.4 |
| 1,234.7 |
| 891.0 |
| 1,282.1 |
| 1,891.7 |
| 1,284.1 |
| 444.6 |
| 833.9 |
| 1,346.0 |
| 1,202.8 |
| 703.5 |
| 608.4 |
| 1,220.6 |
| 1,218.8 |
| 724.9 |
| 2,110.9 |
| 2,951.3 |
| 832.1 |
| 817.3 |
| - |
| 803.3 |
| 784.5 |
| 764.9 |
| 745.8 |
| 800.8 |
| 788.0 |
| 768.3 |
| 745.4 |
| 757.8 |
| 728.8 |
| 706.7 |
| 678.2 |
| 673.6 |
| 647.7 |
| 622.9 |
| 601.1 |
| 585.4 |
| 563.2 |
| 538.8 |
| 518.8 |
| 162.8 |
| 164.7 |
| 168.8 |
| - |
| 197.6 |
| 206.2 |
| 199.7 |
| 212.1 |
| 220.5 |
| 241.8 |
| 227.0 |
| 231.9 |
| 249.9 |
| 262.2 |
| 253.3 |
| 263.8 |
| 282.4 |
| 293.1 |
| 284.1 |
| 293.6 |
| 290.2 |
| 298.6 |
| 297.3 |
| 311.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 724.3 |
| - |
| 838.8 |
| 815.3 |
| 821.3 |
| 519.9 |
| 520.0 |
| 507.2 |
| 507.9 |
| 507.9 |
| 504.8 |
| 493.1 |
| 494.0 |
| 491.2 |
| 483.3 |
| 477.4 |
| 470.9 |
| 470.8 |
| 443.4 |
| 442.1 |
| 454.4 |
| 441.8 |
| 390.4 |
| 400.0 |
| - |
| 433.1 |
| 425.4 |
| 419.4 |
| 342.5 |
| 357.0 |
| 364.5 |
| 354.8 |
| 374.0 |
| 391.0 |
| 406.4 |
| 394.0 |
| 409.4 |
| 434.7 |
| 433.1 |
| 419.9 |
| 433.9 |
| 473.7 |
| 466.2 |
| 417.0 |
| 432.1 |
| 419.2 |
| 445.7 |
| 492.2 |
| - |
| 463.8 |
| 476.0 |
| 486.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.4 |
| 61.5 |
| - |
| 82.3 |
| 86.6 |
| 94.4 |
| 90.1 |
| 95.3 |
| 97.8 |
| 101.5 |
| 101.4 |
| 106.2 |
| 101.0 |
| 102.7 |
| 99.9 |
| 102.8 |
| 93.4 |
| 97.3 |
| 105.9 |
| 110.7 |
| 114.7 |
| 108.3 |
| 126.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,168.4 |
| 2,556.4 |
| 4,997.4 |
| - |
| 3,452.4 |
| 2,756.7 |
| 3,110.0 |
| 3,299.9 |
| 2,568.8 |
| 2,233.3 |
| 2,605.0 |
| 3,140.9 |
| 2,561.3 |
| 1,716.6 |
| 2,132.2 |
| 2,694.1 |
| 2,577.6 |
| 2,082.2 |
| 2,163.5 |
| 2,847.2 |
| 2,862.9 |
| 2,278.5 |
| 3,629.5 |
| 4,515.4 |
| 0.0 |
| - |
| 649.0 |
| 648.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 186.2 |
| 191.1 |
| 209.6 |
| - |
| 187.9 |
| 162.9 |
| 186.4 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.1 |
| 69.3 |
| - |
| 117.5 |
| 57.6 |
| 48.2 |
| 196.5 |
| 140.9 |
| 43.4 |
| 37.5 |
| 141.5 |
| 135.6 |
| 42.9 |
| 35.1 |
| 183.9 |
| 123.5 |
| 40.8 |
| 43.5 |
| 161.8 |
| 123.3 |
| 37.5 |
| 33.4 |
| 144.7 |
| 181.9 |
| 201.8 |
| - |
| 190.2 |
| 177.2 |
| 193.4 |
| 205.0 |
| 195.6 |
| 183.7 |
| 202.7 |
| 186.1 |
| 202.0 |
| 190.5 |
| 187.8 |
| 189.2 |
| 183.6 |
| 184.6 |
| 191.3 |
| 243.7 |
| 250.8 |
| 319.4 |
| 316.9 |
| 322.5 |
| - |
| 691.5 |
| 552.6 |
| 766.0 |
| - |
| 1,337.6 |
| 1,264.0 |
| 733.0 |
| 923.0 |
| 587.6 |
| 435.7 |
| 564.0 |
| 843.7 |
| 666.5 |
| 393.2 |
| 562.5 |
| 939.3 |
| 554.6 |
| 434.9 |
| 609.2 |
| 1,039.6 |
| 589.0 |
| 566.5 |
| 1,190.3 |
| 1,878.3 |
| - |
| 245.4 |
| 268.3 |
| 297.5 |
| - |
| 289.3 |
| 326.7 |
| 292.8 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.4 |
| 102.6 |
| 117.1 |
| - |
| 90.3 |
| 81.2 |
| 100.4 |
| 144.9 |
| 103.5 |
| 101.8 |
| 122.7 |
| 179.5 |
| 107.2 |
| 104.3 |
| 131.4 |
| 163.6 |
| 121.6 |
| 120.0 |
| 145.7 |
| 160.2 |
| 106.4 |
| 108.1 |
| 130.2 |
| 156.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,702.9 |
| 2,836.4 |
| 4,862.2 |
| - |
| 3,770.8 |
| 2,832.5 |
| 2,819.2 |
| 2,758.4 |
| 2,782.4 |
| 2,264.6 |
| 2,413.0 |
| 2,747.2 |
| 3,259.4 |
| 2,129.3 |
| 2,346.6 |
| 2,755.0 |
| 3,378.4 |
| 2,639.6 |
| 2,363.3 |
| 2,824.1 |
| 3,399.7 |
| 2,305.7 |
| 1,960.0 |
| 2,682.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (335.6) |
| 82.9 |
| - |
| (367.2) |
| (122.5) |
| 250.7 |
| 499.4 |
| (254.3) |
| (64.3) |
| 163.6 |
| 363.0 |
| (729.6) |
| (433.6) |
| (229.6) |
| (48.2) |
| (785.8) |
| (538.2) |
| (180.6) |
| 40.3 |
| (510.0) |
| 3.6 |
| 1,679.2 |
| 1,836.4 |
| - |
| (11.7) |
| (31.7) |
| (34.0) |
| - |
| (25.4) |
| (21.8) |
| (22.7) |
| (20.4) |
| (17.6) |
| (18.9) |
| (16.0) |
| (14.3) |
| (9.4) |
| (14.2) |
| (12.8) |
| (15.3) |
| (15.4) |
| (17.1) |
| (14.8) |
| (11.2) |
| (20.8) |
| (16.2) |
| (8.2) |
| 1.7 |
| 688.7 |
| - |
| 698.0 |
| 698.9 |
| 699.0 |
| 707.5 |
| 709.1 |
| 709.8 |
| 710.1 |
| 717.7 |
| 719.9 |
| 720.9 |
| 721.1 |
| 754.8 |
| 754.8 |
| 755.8 |
| 755.9 |
| 766.8 |
| 767.0 |
| 775.2 |
| 778.5 |
| 792.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (534.6) |
| (280.0) |
| 135.3 |
| 24.8 |
| (318.4) |
| (75.7) |
| 290.8 |
| 541.5 |
| (213.6) |
| (31.3) |
| 192.0 |
| 393.7 |
| (698.1) |
| (412.8) |
| (214.3) |
| (60.9) |
| (800.8) |
| (557.5) |
| (199.8) |
| 23.1 |
| (536.7) |
| (27.2) |
| 1,669.4 |
| 1,832.9 |
| 135.3 |
| 24.8 |
| (318.4) |
| (75.7) |
| 290.8 |
| 541.5 |
| (213.6) |
| (31.3) |
| 192.0 |
| 393.7 |
| (698.1) |
| (412.8) |
| (214.3) |
| (60.9) |
| (800.8) |
| (557.5) |
| (199.8) |
| 23.1 |
| (536.7) |
| (27.2) |
| 1,669.4 |
| 1,832.9 |
| 897.3 |
| - |
| 2,337.3 |
| 1,383.6 |
| 885.6 |
| (79.5) |
| 1,673.8 |
| 890.5 |
| 516.9 |
| (49.3) |
| 2,097.9 |
| 1,313.8 |
| 942.8 |
| 482.7 |
| 2,372.4 |
| 1,735.6 |
| 1,184.7 |
| 594.3 |
| 2,426.0 |
| 1,128.5 |
| (1,203.0) |
| (1,940.7) |
| 40.3 |
| 2,231.4 |
| - |
| (35.7) |
| (662.5) |
| 213.7 |
| 1,070.4 |
| 647.0 |
| 455.3 |
| 718.1 |
| 1,048.1 |
| 617.6 |
| 51.4 |
| 271.4 |
| 406.8 |
| 648.2 |
| 268.6 |
| (0.8) |
| 181.0 |
| 629.8 |
| 158.4 |
| 920.7 |
| 1,073.0 |
| 135.3 |
| 24.8 |
| (318.4) |
| (75.7) |
| 290.8 |
| 541.5 |
| (213.6) |
| (31.3) |
| 192.0 |
| 393.7 |
| (698.1) |
| (412.8) |
| (214.3) |
| (60.9) |
| (800.8) |
| (557.5) |
| (199.8) |
| 23.1 |
| (536.7) |
| (27.2) |
| 1,669.4 |
| 1,832.9 |
| (1,397.8) |
| (989.0) |
| - |
| (1,590.3) |
| (1,316.5) |
| (949.9) |
| (320.9) |
| (1,090.5) |
| (903.0) |
| (670.8) |
| (488.1) |
| (1,593.9) |
| (1,312.3) |
| (1,102.3) |
| (961.5) |
| (1,718.9) |
| (1,468.0) |
| (1,090.7) |
| (881.5) |
| (1,453.9) |
| (935.5) |
| 798.0 |
| 959.0 |