| (in millions of USD) | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 215.7 | 333.2 | 474.5 | 634.5 | 368.9 | 428.0 | 169.6 | 157.6 | 327.4 | 445.5 | 134.8 | 357.8 | 177.6 | 226.2 | 237.9 | |||||||||||||||||||||||||
| (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 | 215.7 | 368.9 | 327.4 | 177.6 | 215.2 | 275.1 | 217.3 | 267.5 | 76.6 | 61.5 | 114.8 | 56.8 | 78.2 | 26.5 | 27.8 | 228.7 | 53.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | 0.0 | 25.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 215.7 | 368.9 | 327.4 | 177.6 | 215.2 | 300.1 | 217.3 | 267.5 | 76.6 | 61.5 | 114.8 | 56.8 | 78.2 | 26.5 | 27.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 97.7 | 114.8 | 107.3 | 114.2 | 78.8 | 72.8 | 72.7 | 77.2 | 75.2 | 71.6 | 73.5 | 79.1 | 97.9 | 66.1 | 66.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 344.9 | 307.1 | 308.5 | 292.7 | 146.0 | 120.6 | 110.7 | 110.8 | 90.3 | 106.2 | 95.5 | 89.3 | 91.5 | 90.2 | 81.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 3,331.0 | 3,053.8 | 2,775.8 | 2,194.1 | 2,000.6 | 2,000.4 | 1,736.7 | 1,834.8 | 1,746.1 | 1,744.6 | 1,725.4 | 1,598.6 | 1,615.3 | 1,466.6 | 1,387.6 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1,301.9 | 1,195.0 | 888.6 | 882.2 | 874.9 | 869.2 | 868.3 | 863.6 | 857.2 | 851.8 | 849.1 | 845.4 | 839.8 | 834.9 | 828.4 | 807.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 3,447.3 | 3,073.7 | 2,825.6 | 2,194.1 | 2,000.6 | 2,000.4 | 1,836.7 | 1,834.8 | 1,746.1 | 1,745.7 | 1,726.5 | 1,599.7 | 1,616.3 | 1,537.7 | 1,488.6 | 1,610.9 | |||
| 218.6 |
| 215.2 |
| 299.7 |
| 260.0 |
| 240.0 |
| 275.1 |
| 312.0 |
| 460.4 |
| 138.9 |
| 217.3 |
| 260.6 |
| 239.7 |
| 231.3 |
| 267.5 |
| 261.3 |
| 183.1 |
| 307.3 |
| 76.6 |
| 104.4 |
| 32.6 |
| 47.0 |
| 61.5 |
| 100.8 |
| 90.6 |
| 219.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.0 | - | 0.0 | 0.0 | 0.0 | 25.0 | 25.0 | 25.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 215.7 | 333.2 | 474.5 | 634.5 | 368.9 | 428.0 | 169.6 | 157.6 | 327.4 | 445.5 | 134.8 | 357.8 | 177.6 | 226.2 | 262.9 | 218.6 | 215.2 | 299.7 | 260.0 | 265.0 | 300.1 | 337.0 | 460.4 | 138.9 | 217.3 | 260.6 | 239.7 | 231.3 | 267.5 | 261.3 | 183.1 | 307.3 | 76.6 | 104.4 | 32.6 | 47.0 | 61.5 | 100.8 | 90.6 | 219.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 97.7 | 139.1 | 128.1 | 131.4 | 114.8 | 152.5 | 132.4 | 116.0 | 107.3 | 135.0 | 112.7 | 101.1 | 114.2 | 136.7 | 90.6 | 82.1 | 78.8 | 113.6 | 84.5 | 73.4 | 72.8 | 103.6 | 78.5 | 67.9 | 72.7 | 99.1 | 83.6 | 97.1 | 77.2 | 93.1 | 88.0 | 84.0 | 75.2 | 101.7 | 85.8 | 81.0 | 71.6 | 86.2 | 77.0 | 69.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 30.6 | 30.7 | 20.8 | 24.3 | 29.5 | 28.8 | 24.4 | 20.7 | 22.8 | 23.1 | 23.8 | 19.0 | 24.5 | 20.1 | 23.3 | 21.0 | 24.7 | 21.6 | ||||||||||||||||||||||
| Other Current Assets | 0.0 | 0.1 | 3.5 | 9.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.5 | 0.3 | 0.9 | 40.3 | 17.9 | 15.5 | 16.6 | 5.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 833.4 | 960.4 | 1,079.5 | 1,216.1 | 988.5 | 1,033.4 | 814.4 | 780.3 | 1,004.1 | 1,038.2 | 733.6 | 990.9 | 693.7 | 659.7 | 693.3 | 611.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | 6,676.2 | 6,517.3 | 6,321.5 | 6,116.6 | 5,846.3 | 5,745.2 | 5,553.9 | 5,456.1 | 5,289.0 | 5,173.0 | 5,077.5 | 5,014.5 | 4,986.1 | ||||||||||||||||||||||||
| Long Term Investments | 155.0 | 154.9 | 158.1 | 156.4 | 161.3 | 161.6 | 165.9 | 156.3 | 164.0 | 157.5 | 126.8 | 121.0 | 121.4 | 110.6 | 114.0 | 117.8 | 123.8 | |||||||||||||||||||||||
| Equity Method Investments | 9.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 56.0 | 54.8 | 64.4 | 64.6 | 62.1 | 64.1 | 64.0 | 53.0 | 53.8 | 65.4 | 63.1 | 65.8 | 59.4 | 56.5 | 63.3 | 61.4 | 59.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10,225.4 | 10,076.0 | 9,935.9 | 9,592.0 | 9,239.4 | 9,105.1 | 8,677.1 | 8,347.4 | 8,475.9 | 8,293.5 | 7,839.1 | 7,878.9 | 7,543.3 | 7,523.9 | 7,452.1 | 7,284.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 344.9 | 317.4 | 275.9 | 267.4 | 307.1 | 241.2 | 205.6 | 199.7 | 308.5 | 227.3 | 223.7 | 201.8 | 292.7 | 184.8 | 152.6 | 121.0 | 146.0 | 126.6 | 122.8 | 81.6 | 120.6 | 99.8 | 81.9 | 67.7 | 110.7 | 84.3 | 80.7 | 83.0 | 110.8 | 75.7 | 74.8 | 68.9 | 90.3 | 72.2 | 76.6 | 63.2 | 106.2 | 77.9 | 77.6 | 60.6 |
| Short Term Debt | 116.3 | 116.3 | 0.0 | 0.0 | 19.9 | 69.7 | 49.8 | 49.8 | 49.8 | - | - | 125.0 | 0.0 | 79.4 | 75.0 | - | 0.0 | - | ||||||||||||||||||||||
| Deferred Revenue Current | 201.7 | 185.6 | 187.4 | 183.1 | 165.2 | 101.8 | 100.9 | 105.6 | 104.3 | 103.9 | 91.3 | 87.5 | 72.2 | 68.8 | 67.4 | 65.0 | 43.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 77.2 | 74.8 | 63.2 | 52.5 | 70.5 | 60.6 | 49.8 | 44.4 | 64.6 | 54.0 | 47.9 | 42.3 | 59.3 | 52.0 | 49.2 | 42.2 | 55.7 | 46.5 | ||||||||||||||||||||||
| Other Current Liabilities | 79.5 | 67.9 | 73.9 | 63.8 | 80.8 | 53.1 | 54.9 | 53.6 | 53.7 | 37.3 | 36.4 | 30.5 | 27.8 | 20.1 | 30.0 | 29.8 | 31.1 | |||||||||||||||||||||||
| Total Current Liabilities | 897.8 | 885.2 | 742.4 | 673.5 | 700.8 | 606.2 | 525.6 | 505.4 | 634.1 | 488.9 | 468.3 | 532.6 | 548.6 | 475.4 | 449.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,331.0 | 3,330.8 | 3,447.0 | 3,447.0 | 3,053.8 | 3,053.9 | 2,776.1 | 2,776.0 | 2,775.8 | 2,826.2 | 2,482.4 | 2,483.1 | 2,194.1 | 2,071.4 | 2,075.7 | 2,050.6 | 2,000.6 | 2,000.6 | 2,000.5 | 2,000.5 | 2,000.4 | 2,000.4 | 2,000.5 | 1,837.0 | 1,736.7 | 1,836.4 | 1,835.5 | 1,835.2 | 1,834.8 | 1,834.4 | 1,834.1 | 1,833.6 | 1,746.1 | 1,745.7 | 1,745.4 | 1,745.0 | 1,744.6 | 1,745.5 | 1,745.2 | 1,744.4 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 802.9 | 780.1 | 778.9 | 786.0 | 822.2 | 863.8 | 866.8 | 874.7 | 882.7 | 878.9 | 861.5 | 867.6 | 873.9 | 828.2 | 828.8 | 837.4 | 842.4 | |||||||||||||||||||||||
| Pension Obligations | 137.4 | 161.2 | 176.8 | 170.9 | 166.0 | 230.6 | 243.4 | 238.7 | 234.0 | 204.6 | 238.8 | 244.0 | 238.0 | 497.3 | 522.0 | 527.1 | 521.5 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 229.8 | 201.9 | 173.3 | 173.9 | 181.8 | 184.4 | 178.9 | 160.9 | 160.0 | 151.0 | 123.2 | 121.3 | 77.3 | 68.2 | 68.1 | 66.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,646.8 | 6,587.4 | 6,529.1 | 6,238.7 | 5,901.4 | 5,827.5 | 5,473.2 | 5,425.0 | 5,561.2 | 5,364.7 | 4,977.7 | 5,048.5 | 4,728.6 | 4,738.4 | 4,738.3 | 4,600.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1,301.9 | 1,205.2 | 1,201.4 | 1,197.5 | 1,195.0 | 1,127.7 | 1,123.7 | 890.0 | 888.6 | 886.2 | 884.3 | 882.1 | 882.2 | 879.8 | 877.4 | 875.1 | 874.9 | 872.6 | 871.1 | 868.9 | 869.2 | 867.5 | 866.1 | 864.9 | 868.3 | 866.1 | 864.3 | 863.4 | 863.6 | 861.5 | 859.7 | 857.5 | 857.2 | 855.0 | 853.6 | 852.7 | 851.8 | 850.7 | 849.6 | 848.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,284.9 | 2,289.2 | 2,211.5 | 2,162.5 | 2,149.5 | 2,158.3 | 2,089.2 | 2,042.0 | 2,036.1 | 2,047.1 | 1,982.1 | 1,953.7 | 1,938.0 | 1,936.1 | 1,867.8 | 1,841.6 | 1,833.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (14.9) | (13.3) | (13.5) | (13.7) | (13.6) | (16.3) | (16.6) | (16.9) | (17.2) | (12.5) | (12.6) | (12.8) | (12.9) | (37.5) | (38.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 6.8 | 7.5 | 7.4 | 7.0 | 7.0 | 7.8 | 7.6 | 7.3 | 7.2 | 8.0 | 7.6 | 7.3 | 7.4 | 7.3 | 7.0 | 6.7 | 6.8 | 6.8 | ||||||||||||||||||||||
| Total Stockholders Equity | 3,571.9 | 3,481.1 | 3,399.4 | 3,346.3 | 3,331.0 | 3,269.7 | 3,196.3 | 2,915.1 | 2,907.6 | 2,920.9 | 2,853.8 | 2,823.1 | 2,807.2 | 2,778.3 | 2,706.8 | 2,677.5 | ||||||||||||||||||||||||
| Total Equity | 3,578.7 | 3,488.6 | 3,406.8 | 3,353.4 | 3,338.0 | 3,277.6 | 3,203.9 | 2,922.4 | 2,914.7 | 2,928.9 | 2,861.4 | 2,830.4 | 2,814.6 | 2,785.6 | 2,713.8 | 2,684.2 | 2,675.2 | 2,677.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,447.3 | 3,447.1 | 3,447.0 | 3,447.0 | 3,073.7 | 3,123.6 | 2,825.9 | 2,825.8 | 2,825.6 | 2,826.2 | 2,482.4 | 2,608.1 | 2,194.1 | 2,150.8 | 2,150.7 | 2,050.6 | 2,000.6 | 2,000.6 | 2,000.5 | 2,000.5 | 2,000.4 | 2,000.4 | 2,175.5 | 1,837.0 | 1,836.7 | 1,836.4 | 1,835.5 | 1,835.2 | 1,834.8 | 1,834.4 | 1,834.1 | 1,963.6 | 1,746.1 | 1,745.7 | 1,745.4 | 1,745.0 | 1,745.7 | 1,746.6 | 1,746.2 | 1,845.5 |
| Net debt | 3,231.6 | 3,113.8 | 2,972.5 | 2,812.5 | 2,704.8 | 2,695.7 | 2,656.4 | 2,668.2 | 2,498.2 | 2,380.7 | 2,347.6 | 2,250.2 | 2,016.6 | 1,924.5 | 1,887.8 | 1,832.1 | 1,785.4 | 1,700.9 | ||||||||||||||||||||||
| Working Capital | (64.4) | 75.2 | 337.0 | 542.6 | 287.7 | 427.2 | 288.8 | 274.9 | 370.0 | 549.2 | 265.3 | 458.4 | 145.1 | 184.2 | 244.4 | 284.3 | 270.2 | 335.4 | ||||||||||||||||||||||
| Book Value | 3,571.9 | 3,481.1 | 3,399.4 | 3,346.3 | 3,331.0 | 3,269.7 | 3,196.3 | 2,915.1 | 2,907.6 | 2,920.9 | 2,853.8 | 2,823.1 | 2,807.2 | 2,778.3 | 2,706.8 | 2,677.5 | 2,668.4 | 2,670.6 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 8.8 |
| 8.0 |
| - |
| - |
| - |
| 228.7 |
| 53.0 |
| 8.8 |
| 8.0 |
| 62.1 |
| 75.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 30.6 | 29.5 | 22.8 | 24.5 | 24.7 | 20.2 | 17.6 | 16.5 | 17.0 | 18.4 | 18.0 | 18.5 | 15.3 | 12.8 | 12.4 | 11.1 | 11.1 | - | - |
| Other Current Assets | 0.0 | 0.0 | 0.1 | 40.3 | 5.7 | 2.0 | 0.4 | 3.7 | 0.0 | 6.0 | 0.3 | 0.6 | 2.4 | 4.9 | 4.6 | 1.9 | 2.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 833.4 | 988.5 | 1,004.1 | 693.7 | 595.9 | 642.4 | 565.1 | 597.6 | 443.6 | 440.3 | 462.0 | 442.1 | 476.6 | 367.3 | 311.0 | 464.0 | 310.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | 6,517.3 | 5,745.2 | 5,173.0 | 4,901.8 | 4,709.5 | 4,531.5 | 4,395.7 | 4,283.9 | 4,172.0 | 3,992.4 | 3,833.5 | 3,665.0 | 3,536.0 | 3,406.6 | 3,161.4 | 2,917.0 | - | - |
| Long Term Investments | 155.0 | 161.3 | 164.0 | 121.4 | 123.8 | 126.9 | 98.2 | 101.2 | 115.7 | 125.2 | 140.7 | 165.4 | 159.1 | 160.8 | 199.9 | 202.9 | 195.3 | - | - |
| Equity Method Investments | 9.5 | 9.7 | 9.9 | 10.3 | 10.4 | 10.7 | 11.1 | 11.4 | 11.3 | 11.2 | 11.1 | 11.4 | 11.5 | 11.6 | 10.8 | 10.8 | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 56.0 | 62.1 | 53.8 | 59.4 | 59.2 | 58.5 | 61.0 | 62.9 | 59.4 | 62.1 | 40.2 | 23.8 | 43.0 | 49.3 | 40.4 | 41.8 | 40.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,225.4 | 9,239.4 | 8,475.9 | 7,543.3 | 7,210.5 | 7,095.2 | 6,641.2 | 6,382.8 | 6,045.4 | 6,289.9 | 6,023.3 | 5,701.0 | 5,347.4 | 5,291.3 | 4,925.3 | 4,676.1 | 4,238.7 | - | - |
| 103.1 |
| 83.8 |
| - |
| - |
| Short Term Debt | 116.3 | 19.9 | 49.8 | 0.0 | - | 0.0 | 100.0 | 0.0 | 0.0 | 1.1 | 1.1 | 1.1 | 1.1 | 71.1 | 101.1 | 122.6 | 9.3 | - | - |
| Deferred Revenue Current | 201.7 | 165.2 | 104.3 | 72.2 | 43.5 | 29.3 | 28.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 77.2 | 70.5 | 64.6 | 59.3 | 55.7 | 52.2 | 52.6 | 55.1 | 47.0 | 45.8 | 43.0 | 43.8 | 38.5 | 42.3 | 39.7 | - | - | - | - |
| Other Current Liabilities | 79.5 | 80.8 | 53.7 | 27.8 | 31.1 | 30.8 | 16.6 | 11.1 | 10.2 | 9.8 | 16.3 | 14.7 | 17.8 | 13.7 | 39.4 | 50.1 | 46.6 | - | - |
| Total Current Liabilities | 897.8 | 700.8 | 634.1 | 548.6 | 325.6 | 287.6 | 374.9 | 258.6 | 200.7 | 249.7 | 242.3 | 241.8 | 250.4 | 351.3 | 368.2 | 449.1 | 218.2 | - | - |
| 1,488.3 |
| 1,409.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 802.9 | 822.2 | 882.7 | 873.9 | 842.4 | 800.3 | 746.2 | 699.9 | 660.9 | 1,244.3 | 1,137.4 | 1,065.3 | 969.6 | 883.4 | 772.0 | 566.5 | 574.5 | - | - |
| Pension Obligations | 137.4 | 166.0 | 234.0 | 238.0 | 521.5 | 634.1 | 519.6 | 431.5 | 438.9 | 411.5 | 394.0 | 403.3 | 244.6 | 423.4 | 363.2 | 263.7 | - | - | - |
| Other Non-Current Liabilities | 229.8 | 181.8 | 160.0 | 77.3 | 63.5 | 48.8 | 45.1 | 43.2 | 44.6 | 45.1 | 45.9 | 44.2 | 54.1 | 65.2 | 75.8 | 74.5 | 347.0 | - | - |
| Total Non-Current Liabilities | - | 2,146.8 | 2,151.3 | 1,985.9 | 2,209.0 | 2,240.8 | 2,059.1 | 1,913.6 | 1,842.4 | 2,137.7 | 1,993.6 | 1,903.1 | 1,644.2 | 1,727.4 | 1,543.1 | 1,202.7 | - | - | - |
| Total Liabilities | 6,646.8 | 5,901.4 | 5,561.2 | 4,728.6 | 4,535.3 | 4,528.8 | 4,170.6 | 4,006.9 | 3,789.3 | 4,132.0 | 3,961.3 | 3,743.5 | 3,492.6 | 3,545.3 | 3,284.9 | 3,140.1 | 2,837.2 | - | - |
| 756.5 |
| 729.6 |
| 675.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,284.9 | 2,149.5 | 2,036.1 | 1,938.0 | 1,833.6 | 1,734.1 | 1,634.5 | 1,531.5 | 1,426.5 | 1,323.2 | 1,230.1 | 1,132.2 | 1,027.5 | 924.0 | 819.7 | 709.4 | 649.2 | 581.6 | 537.7 |
| Accumulated Other Comprehensive Income | (14.9) | (13.6) | (17.2) | (12.9) | (40.0) | (43.4) | (36.3) | (22.8) | (31.0) | (20.9) | (21.3) | (24.2) | (16.6) | (17.1) | (11.6) | (9.6) | (8.3) | (8.7) | (6.2) |
| Treasury Stock | - | - | - | - | - | 0.0 | 1.9 | 1.9 | 1.4 | 0.2 | 0.1 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
| Minority Interest | 6.8 | 7.0 | 7.2 | 7.4 | 6.8 | 6.5 | 5.9 | 5.5 | 4.7 | 4.0 | 4.2 | 4.4 | 4.1 | 4.2 | 4.0 | 3.9 | 4.2 | 4.4 | 4.5 |
| Total Stockholders Equity | 3,571.9 | 3,331.0 | 2,907.6 | 2,807.2 | 2,668.4 | 2,560.0 | 2,464.6 | 2,370.4 | 2,251.4 | 2,153.9 | 2,057.9 | 1,953.2 | 1,850.7 | 1,741.8 | 1,636.4 | 1,532.1 | 1,397.3 | 1,302.4 | - |
| Total Equity | 3,578.7 | 3,338.0 | 2,914.7 | 2,814.6 | 2,675.2 | 2,566.5 | 2,470.6 | 2,375.8 | 2,256.1 | 2,157.9 | 2,062.0 | 1,957.6 | 1,854.7 | 1,746.0 | 1,640.5 | 1,536.0 | 1,401.5 | 1,306.9 | - |
| 1,419.1 |
| - |
| - |
| Net debt | 3,231.6 | 2,704.8 | 2,498.2 | 2,016.6 | 1,785.4 | 1,700.3 | 1,619.4 | 1,567.3 | 1,669.5 | 1,684.2 | 1,611.7 | 1,542.9 | 1,538.2 | 1,511.2 | 1,460.8 | 1,382.2 | 1,366.1 | - | - |
| Working Capital | (64.4) | 287.7 | 370.0 | 145.1 | 270.2 | 354.8 | 190.3 | 339.0 | 242.9 | 190.6 | 219.7 | 200.3 | 226.2 | 16.0 | (57.3) | 15.0 | 92.2 | - | - |
| Book Value | 3,571.9 | 3,331.0 | 2,907.6 | 2,807.2 | 2,668.4 | 2,560.0 | 2,464.6 | 2,370.4 | 2,251.4 | 2,153.9 | 2,057.9 | 1,953.2 | 1,850.7 | 1,741.8 | 1,636.4 | 1,532.1 | 1,397.3 | 1,302.4 | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 20.5 |
| 16.6 |
| 20.2 |
| 17.4 |
| 18.7 |
| 22.1 |
| 17.6 |
| 14.2 |
| 17.0 |
| 17.6 |
| 16.5 |
| 15.0 |
| 14.9 |
| 18.7 |
| 17.0 |
| 16.5 |
| 15.7 |
| 12.4 |
| 18.4 |
| 15.6 |
| 14.9 |
| 14.7 |
| 10.6 |
| 12.7 |
| 2.8 |
| 2.0 |
| 2.5 |
| 0.2 |
| 0.0 |
| 0.4 |
| 0.9 |
| 4.3 |
| 4.8 |
| 3.7 |
| 0.9 |
| 0.8 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.3 |
| 2.3 |
| 6.0 |
| 3.0 |
| 2.5 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 595.9 |
| 678.2 |
| 673.0 |
| 593.9 |
| 642.4 |
| 684.8 |
| 828.0 |
| 472.9 |
| 565.1 |
| 604.2 |
| 599.5 |
| 576.3 |
| 597.6 |
| 582.7 |
| 539.4 |
| 637.9 |
| 443.6 |
| 457.9 |
| 420.1 |
| 409.1 |
| 440.3 |
| 459.9 |
| 496.6 |
| 587.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,901.8 |
| 4,820.4 |
| 4,777.9 |
| 4,735.2 |
| 4,709.5 |
| 4,641.5 |
| 4,594.4 |
| 4,557.9 |
| 4,531.5 |
| 4,476.7 |
| 4,451.2 |
| 4,415.1 |
| 4,395.7 |
| 4,352.6 |
| 4,331.1 |
| 4,300.7 |
| 4,283.9 |
| 4,240.9 |
| 4,213.5 |
| 4,193.6 |
| 4,172.0 |
| 4,095.4 |
| 4,045.3 |
| 4,009.7 |
| 122.9 |
| 129.0 |
| 122.9 |
| 126.9 |
| 125.6 |
| 130.9 |
| 117.3 |
| 98.2 |
| 89.8 |
| 94.5 |
| 94.6 |
| 101.2 |
| 101.9 |
| 106.6 |
| 110.0 |
| 115.7 |
| 112.0 |
| 118.9 |
| 117.2 |
| 125.2 |
| 131.2 |
| 144.8 |
| 136.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.6 |
| 61.1 |
| 59.6 |
| 58.5 |
| 61.7 |
| 60.7 |
| 60.8 |
| 61.0 |
| 61.9 |
| 60.9 |
| 62.5 |
| 62.9 |
| 62.7 |
| 62.5 |
| 57.9 |
| 59.4 |
| 51.3 |
| 52.2 |
| 52.5 |
| 52.6 |
| 53.6 |
| 55.7 |
| 40.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,210.5 |
| 7,254.1 |
| 7,201.5 |
| 7,078.3 |
| 7,095.2 |
| 6,930.2 |
| 7,020.5 |
| 6,610.0 |
| 6,641.2 |
| 6,502.3 |
| 6,460.9 |
| 6,387.8 |
| 6,382.8 |
| 6,288.6 |
| 6,206.1 |
| 6,261.7 |
| 6,045.4 |
| 6,367.2 |
| 6,277.4 |
| 6,229.9 |
| 6,289.9 |
| 6,129.1 |
| 6,081.4 |
| 6,130.5 |
| - |
| - |
| - |
| 0.0 |
| 175.0 |
| 0.0 |
| 100.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.1 |
| 1.1 |
| 1.1 |
| 101.1 |
| 40.2 |
| 41.5 |
| 34.6 |
| 29.3 |
| 30.3 |
| 32.5 |
| 32.7 |
| 28.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.3 |
| 37.0 |
| 52.2 |
| 59.1 |
| 50.7 |
| 39.8 |
| 52.6 |
| 43.7 |
| 39.6 |
| 32.5 |
| 55.1 |
| 47.8 |
| 40.0 |
| 32.4 |
| 47.0 |
| 39.9 |
| 33.1 |
| 27.4 |
| 45.8 |
| 39.4 |
| 37.0 |
| 31.8 |
| 29.7 |
| 29.5 |
| 27.0 |
| 30.8 |
| 16.4 |
| 21.1 |
| 19.5 |
| 16.6 |
| 13.0 |
| 15.7 |
| 12.8 |
| 11.1 |
| 8.9 |
| 12.0 |
| 11.3 |
| 10.2 |
| 9.1 |
| 11.8 |
| 11.3 |
| 9.8 |
| 10.3 |
| 13.0 |
| 18.3 |
| 327.6 |
| 325.6 |
| 342.8 |
| 331.1 |
| 261.9 |
| 287.6 |
| 302.8 |
| 447.2 |
| 247.9 |
| 374.9 |
| 291.1 |
| 295.6 |
| 273.5 |
| 258.6 |
| 250.4 |
| 238.0 |
| 331.8 |
| 200.7 |
| 225.8 |
| 190.7 |
| 180.8 |
| 249.7 |
| 205.3 |
| 224.5 |
| 311.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 772.7 |
| 789.2 |
| 794.5 |
| 800.3 |
| 736.3 |
| 739.2 |
| 742.7 |
| 746.2 |
| 678.8 |
| 689.9 |
| 694.0 |
| 699.9 |
| 630.5 |
| 642.0 |
| 647.4 |
| 660.9 |
| 1,241.1 |
| 1,250.7 |
| 1,248.4 |
| 1,244.3 |
| 1,169.9 |
| 1,149.4 |
| 1,143.7 |
| 615.4 |
| 638.5 |
| 641.1 |
| 634.1 |
| 499.4 |
| 522.2 |
| 515.6 |
| 519.6 |
| 410.8 |
| 433.7 |
| 427.8 |
| 431.5 |
| 415.6 |
| 429.5 |
| 434.5 |
| 438.9 |
| 391.6 |
| 424.3 |
| 417.8 |
| 411.5 |
| 375.8 |
| 397.6 |
| 401.2 |
| 63.5 |
| 62.1 |
| 60.6 |
| 48.9 |
| 48.8 |
| 47.7 |
| 50.2 |
| 52.4 |
| 45.1 |
| 45.1 |
| 45.9 |
| 43.8 |
| 43.2 |
| 43.3 |
| 43.8 |
| 44.3 |
| 44.6 |
| 44.7 |
| 44.5 |
| 43.7 |
| 45.1 |
| 45.4 |
| 45.3 |
| 44.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,051.8 |
| 2,059.1 |
| 1,904.7 |
| 1,920.3 |
| 1,893.6 |
| 1,913.6 |
| 1,830.3 |
| 1,835.9 |
| 1,834.4 |
| 1,842.4 |
| 2,143.5 |
| 2,154.4 |
| 2,141.2 |
| 2,137.7 |
| 2,025.6 |
| 2,017.9 |
| 2,012.7 |
| 4,535.3 |
| 4,576.7 |
| 4,588.4 |
| 4,502.4 |
| 4,528.8 |
| 4,357.7 |
| 4,518.6 |
| 4,136.7 |
| 4,170.6 |
| 4,032.2 |
| 4,051.4 |
| 4,002.2 |
| 4,006.9 |
| 3,915.2 |
| 3,907.9 |
| 3,999.8 |
| 3,789.3 |
| 4,115.0 |
| 4,090.4 |
| 4,066.9 |
| 4,132.0 |
| 3,976.4 |
| 3,987.6 |
| 4,069.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,838.8 |
| 1,777.0 |
| 1,743.0 |
| 1,734.1 |
| 1,732.5 |
| 1,664.5 |
| 1,638.1 |
| 1,634.5 |
| 1,621.3 |
| 1,563.4 |
| 1,542.2 |
| 1,531.5 |
| 1,537.3 |
| 1,465.0 |
| 1,432.6 |
| 1,426.5 |
| 1,413.4 |
| 1,350.5 |
| 1,328.5 |
| 1,323.2 |
| 1,317.7 |
| 1,260.4 |
| 1,229.9 |
| (39.2) |
| (40.0) |
| (40.9) |
| (41.7) |
| (42.5) |
| (43.4) |
| (34.0) |
| (34.8) |
| (35.5) |
| (36.3) |
| (21.4) |
| (21.9) |
| (22.4) |
| (22.8) |
| (28.8) |
| (29.5) |
| (30.2) |
| (31.0) |
| (19.5) |
| (19.9) |
| (20.4) |
| (20.9) |
| (19.6) |
| (20.1) |
| (20.7) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.9 |
| 2.0 |
| 2.0 |
| 3.0 |
| 1.9 |
| 1.9 |
| 1.9 |
| 2.7 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.6 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.0 |
| 6.7 |
| 6.4 |
| 6.5 |
| 6.4 |
| 6.2 |
| 5.9 |
| 5.9 |
| 6.0 |
| 5.6 |
| 5.4 |
| 5.5 |
| 5.4 |
| 5.0 |
| 4.7 |
| 4.7 |
| 4.6 |
| 4.1 |
| 3.9 |
| 4.0 |
| 4.0 |
| 4.1 |
| 4.0 |
| 2,668.4 |
| 2,670.6 |
| 2,606.4 |
| 2,569.4 |
| 2,560.0 |
| 2,566.0 |
| 2,495.8 |
| 2,467.4 |
| 2,464.6 |
| 2,464.1 |
| 2,403.8 |
| 2,380.2 |
| 2,370.4 |
| 2,368.1 |
| 2,293.2 |
| 2,257.2 |
| 2,251.4 |
| 2,247.6 |
| 2,182.8 |
| 2,159.1 |
| 2,153.9 |
| 2,148.6 |
| 2,089.6 |
| 2,057.5 |
| 2,613.1 |
| 2,575.9 |
| 2,566.5 |
| 2,572.4 |
| 2,502.0 |
| 2,473.3 |
| 2,470.6 |
| 2,470.1 |
| 2,409.5 |
| 2,385.6 |
| 2,375.8 |
| 2,373.5 |
| 2,298.2 |
| 2,261.9 |
| 2,256.1 |
| 2,252.2 |
| 2,187.0 |
| 2,163.0 |
| 2,157.9 |
| 2,152.7 |
| 2,093.7 |
| 2,061.5 |
| 1,740.6 |
| 1,735.5 |
| 1,700.3 |
| 1,663.3 |
| 1,715.1 |
| 1,698.1 |
| 1,619.4 |
| 1,575.8 |
| 1,595.9 |
| 1,603.8 |
| 1,567.3 |
| 1,573.2 |
| 1,650.9 |
| 1,656.3 |
| 1,669.5 |
| 1,641.3 |
| 1,712.7 |
| 1,698.0 |
| 1,684.2 |
| 1,645.8 |
| 1,655.7 |
| 1,625.8 |
| 341.8 |
| 332.0 |
| 354.8 |
| 382.0 |
| 380.9 |
| 225.1 |
| 190.3 |
| 313.1 |
| 303.9 |
| 302.8 |
| 339.0 |
| 332.3 |
| 301.3 |
| 306.1 |
| 242.9 |
| 232.1 |
| 229.4 |
| 228.3 |
| 190.6 |
| 254.6 |
| 272.0 |
| 275.5 |
| 2,606.4 |
| 2,569.4 |
| 2,560.0 |
| 2,566.0 |
| 2,495.8 |
| 2,467.4 |
| 2,464.6 |
| 2,464.1 |
| 2,403.8 |
| 2,380.2 |
| 2,370.4 |
| 2,368.1 |
| 2,293.2 |
| 2,257.2 |
| 2,251.4 |
| 2,247.6 |
| 2,182.8 |
| 2,159.1 |
| 2,153.9 |
| 2,148.6 |
| 2,089.6 |
| 2,057.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |