| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2000 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 220.4 | 218.3 | 168.5 | 196.8 | 261.0 | 156.7 | 159.7 | 82.5 | 76.6 | 8.0 | 8.7 | 17.1 | 59.2 | 53.6 | 82.1 | 49.1 | 115.9 | ||
| Restricted Cash | 82.4 | 147.7 | 297.3 | 185.8 | 87.2 | 39.3 | 41.3 | 46.9 | 73.7 | 0.0 | 55.2 | 45.6 | 50.8 | 51.7 | 71.7 | 84.6 | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 220.4 | 218.3 | 168.5 | 196.8 | 261.0 | 156.7 | 159.7 | 82.5 | 76.6 | 8.0 | 8.7 | 17.1 | 59.2 | 53.6 | 82.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 305.3 | 803.7 | 888.6 | 842.3 | 911.3 | 578.5 | 518.5 | 601.2 | 574.3 | 133.8 | 422.4 | 479.0 | 418.4 | 392.8 | 324.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 7,380.1 | 7,104.5 | 6,720.6 | 5,740.4 | 5,118.9 | 4,223.3 | 3,742.7 | 3,305.9 | 2,847.1 | 1,151.8 | 2,779.6 | 2,520.4 | 2,370.5 | 2,286.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 200.8 | 329.7 | 355.2 | 220.8 | 224.8 | 101.0 | 99.2 | 117.9 | 119.9 | 18.0 | 121.8 | 160.2 | 118.0 | 113.4 | 81.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,744.0 | 1,825.6 | 1,628.1 | 1,080.5 | 1,510.0 | 508.9 | 0.0 | 364.6 | 364.8 | 0.0 | 643.7 | 871.6 | 1,138.9 | 1,233.8 | 1,530.1 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,744.0 | 1,825.6 | 1,628.1 | 1,080.5 | 1,510.0 | 508.9 | 364.8 | 365.0 | 364.8 | 0.0 | 679.2 | 903.1 | 1,150.3 | 1,252.7 | 1,536.8 | 1,697.7 | |||
| (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 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 222.8 | 220.4 | 192.7 | 216.3 | 209.5 | 218.3 | 166.3 | 186.5 | 204.8 | 168.5 | 193.4 | 229.0 | 191.2 | 196.8 | 194.1 | |||||||||||||||||||||||||
| 57.9 |
| - |
| - |
| - |
| - |
| 49.1 |
| 115.9 |
| 57.9 |
| - |
| 276.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 114.0 | 123.1 | 148.7 | 108.1 | 90.5 | 71.6 | 62.2 | 67.0 | 58.5 | 47.0 | 48.1 | 51.4 | 64.0 | 58.9 | 46.6 | 40.7 | - | - | - |
| Other Current Assets | 36.9 | 28.5 | 43.9 | 38.0 | 26.3 | 21.0 | 27.8 | 29.7 | 37.6 | - | - | - | 179.8 | 221.8 | 189.8 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 19.3 | 31.5 | 13.6 | 8.9 | - | - | - |
| Total Current Assets | 887.5 | 1,448.7 | 1,709.0 | 1,493.6 | 1,414.3 | 923.4 | 890.0 | 907.2 | 923.2 | 190.2 | 705.6 | 755.5 | 734.0 | 742.1 | 667.7 | 512.3 | - | - | - |
| 2,078.8 |
| 2,000.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,662.3 | 2,401.1 | 2,104.2 | 1,905.3 | 1,563.5 | 1,230.7 | 892.0 | 693.1 | 462.9 | 349.0 | 1,128.5 | 978.3 | 922.7 | 888.7 | 778.8 | 660.5 | - | - | - |
| Property,Plant & Equipment Net | 4,717.7 | 4,703.4 | 4,616.4 | 3,835.0 | 3,555.4 | 2,992.7 | 2,850.7 | 2,612.8 | 2,384.2 | 802.9 | 1,651.1 | 1,542.1 | 1,447.8 | 1,397.5 | 1,300.0 | 1,339.6 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.0 |
| Goodwill | 3,934.7 | 3,962.1 | 3,848.8 | 3,519.3 | 3,515.1 | 2,923.0 | 2,919.0 | 2,919.2 | 2,887.9 | 47.0 | 253.3 | 253.3 | 253.3 | 253.3 | 253.3 | 253.3 | - | - | - |
| Intangible Assets | 1,935.7 | 2,057.0 | 2,058.9 | 1,776.6 | 1,831.0 | 1,389.2 | 1,379.5 | 1,420.9 | 1,440.9 | 2.6 | 283.1 | 299.9 | 316.7 | 333.6 | 350.5 | 368.7 | - | - | - |
| Operating Lease Right Of Use Assets | 314.6 | 372.8 | 484.8 | 192.4 | 147.5 | 113.3 | 169.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 165.2 | 154.4 | 152.9 | 134.8 | 192.1 | 126.5 | 73.1 | 51.7 | 47.2 | 32.8 | 26.6 | 41.9 | 57.2 | 65.5 | 68.8 | 59.0 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,955.4 | 12,698.5 | 12,870.8 | 10,951.7 | 10,655.5 | 8,468.0 | 8,281.7 | 7,911.9 | 7,683.4 | 1,078.5 | 2,919.7 | 2,892.7 | 2,809.0 | 2,792.0 | 2,640.2 | 2,567.9 | - | - | - |
| 90.2 |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | 364.8 | 0.4 | 0.0 | 0.0 | 35.5 | 31.4 | 11.4 | 18.9 | 6.7 | (10.3) | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | 2.1 | 1.7 | 1.5 | 0.5 | 0.7 | 5.8 | 5.3 | - | - | - |
| Operating Lease Liabilities Current | 127.5 | 120.7 | 144.9 | 37.0 | 35.3 | 47.5 | 80.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 66.6 | 64.1 | 220.4 | 81.5 | 128.5 | 88.9 | 175.2 | 151.5 | 186.4 | 16.7 | 97.3 | 98.7 | 110.7 | 107.8 | 101.3 | 80.5 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 309.3 | 310.0 | 257.5 | - | - | - | - |
| Total Current Liabilities | 1,031.2 | 1,706.8 | 1,825.3 | 894.0 | 1,074.8 | 839.7 | 993.0 | 614.6 | 609.6 | 78.7 | 398.9 | 420.6 | 384.4 | 383.4 | 316.8 | 326.2 | - | - | - |
| 1,708.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 207.8 | 274.5 | 371.4 | 150.0 | 107.6 | 69.9 | 96.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 904.1 | 919.8 | 951.7 | 907.9 | 874.9 | 815.9 | 771.7 | 739.5 | - | - | - | 480.6 | 484.2 | 441.4 | 395.2 | 303.5 | - | - | - |
| Pension Obligations | 1.2 | 1.2 | 0.8 | 0.9 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 205.1 | 210.1 | 79.1 | 12.0 | 11.8 | 48.5 | 14.5 | 23.3 | 26.4 | 1.9 | 1.0 | 0.0 | 3.5 | 2.9 | 4.1 | 6.2 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,863.6 | 5,581.7 | 5,766.7 | 3,996.4 | 4,112.1 | 2,596.0 | 2,613.4 | 2,449.2 | 2,443.1 | 289.8 | 2,302.5 | 2,422.4 | 2,525.4 | 2,501.8 | 2,532.6 | 2,651.1 | - | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | 4,480.7 | 4,446.7 | 4,426.9 | 4,392.3 | 4,350.9 | 4,301.4 | 4,269.0 | 4,242.4 | 4,219.2 | 223.3 | 754.6 | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,600.8 | 2,661.1 | 2,659.8 | 2,553.6 | 2,181.1 | 1,566.8 | 1,395.5 | 1,216.9 | 1,016.7 | 562.4 | (139.0) | (310.0) | (471.2) | (601.8) | (774.8) | (886.7) | - | - | - |
| Accumulated Other Comprehensive Income | (0.7) | (0.4) | (0.8) | (2.4) | (0.6) | 0.0 | - | - | - | 0.0 | 0.1 | (2.3) | (6.2) | (8.2) | (11.2) | (20.1) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 9.4 | 7.8 | 16.7 | 10.3 | 10.3 | 2.2 | 2.1 | 1.8 | 2.6 | 2.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | - | - | - |
| Total Stockholders Equity | 7,082.5 | 7,109.0 | 7,087.4 | 6,945.0 | 6,533.2 | 5,869.8 | 5,666.2 | 5,460.9 | 5,237.7 | 786.5 | 740.4 | 679.3 | 283.6 | 290.2 | 155.2 | (9.6) | (844.4) | (444.2) | - |
| Total Equity | 7,091.9 | 7,116.8 | 7,104.1 | 6,955.3 | 6,543.5 | 5,872.0 | 5,668.3 | 5,462.7 | 5,240.4 | 788.7 | 740.4 | 679.3 | 283.6 | 290.2 | 155.2 | (9.6) | (844.4) | (444.2) | - |
| - |
| - |
| - |
| Net debt | 1,523.6 | 1,607.3 | 1,459.5 | 883.7 | 1,249.0 | 352.2 | 205.1 | 282.5 | 288.2 | (8.0) | 670.5 | 886.0 | 1,091.1 | 1,199.1 | 1,454.7 | 1,648.6 | - | - | - |
| Working Capital | (143.7) | (258.0) | (116.3) | 599.6 | 339.5 | 83.7 | (103.0) | 292.7 | 313.7 | 111.5 | 306.7 | 334.9 | 349.7 | 358.6 | 350.8 | 186.1 | - | - | - |
| Book Value | 7,082.5 | 7,109.0 | 7,087.4 | 6,945.0 | 6,533.2 | 5,869.8 | 5,666.2 | 5,460.9 | 5,237.7 | 786.5 | 740.4 | 679.3 | 283.6 | 290.2 | 155.2 | (9.6) | (844.4) | (444.2) | - |
| Tangible Book Value | 1,212.0 | 1,089.8 | 1,179.7 | 1,649.1 | 1,187.0 | 1,557.6 | 1,367.8 | 1,120.9 | 909.0 | 736.9 | 204.0 | 126.1 | (286.4) | (296.6) | (448.6) | (631.6) | - | - | - |
| 198.0 |
| 242.9 |
| 261.0 |
| 269.7 |
| 179.0 |
| 194.7 |
| 156.7 |
| 240.2 |
| 117.8 |
| 119.1 |
| 159.7 |
| 94.0 |
| 55.1 |
| 60.2 |
| 82.5 |
| 91.3 |
| 115.5 |
| 79.2 |
| 76.6 |
| 136.4 |
| 88.7 |
| 44.8 |
| 8.0 |
| 3.9 |
| 118.1 |
| Restricted Cash | 70.4 | 82.4 | 101.7 | 123.1 | 135.2 | 147.7 | 150.9 | 149.6 | 136.2 | 297.3 | 260.0 | 251.4 | 204.3 | 185.8 | 145.0 | 111.4 | 128.8 | 87.2 | 68.0 | 51.6 | 47.9 | 39.3 | 36.7 | 39.6 | 39.8 | 41.3 | 40.8 | 51.6 | 50.7 | 46.9 | 48.5 | 50.7 | 55.6 | 73.7 | 62.7 | 0.0 | 0.0 | 0.0 | 59.5 | 55.1 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 222.8 | 220.4 | 192.7 | 216.3 | 209.5 | 218.3 | 166.3 | 186.5 | 204.8 | 168.5 | 193.4 | 229.0 | 191.2 | 196.8 | 194.1 | 198.0 | 242.9 | 261.0 | 269.7 | 179.0 | 194.7 | 156.7 | 240.2 | 117.8 | 119.1 | 159.7 | 94.0 | 55.1 | 60.2 | 82.5 | 91.3 | 115.5 | 79.2 | 76.6 | 136.4 | 88.7 | 44.8 | 8.0 | 3.9 | 118.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 425.5 | 305.3 | 864.5 | 848.3 | 867.3 | 803.7 | 835.2 | 841.6 | 867.6 | 888.6 | 971.2 | 712.2 | 800.4 | 842.3 | 944.1 | 1,010.8 | 939.7 | 911.3 | 830.4 | 648.4 | 584.0 | 578.5 | 559.7 | 522.1 | 522.0 | 518.5 | 513.9 | 549.7 | 555.9 | 601.2 | 625.3 | 598.9 | 590.0 | 574.3 | 545.6 | 401.3 | 396.3 | 133.8 | 403.9 | 417.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 96.8 | 114.0 | 116.9 | 112.7 | 125.0 | 123.1 | 114.8 | 113.0 | 137.1 | 148.7 | 132.6 | 100.9 | 105.4 | 108.1 | 93.3 | 79.4 | 86.7 | |||||||||||||||||||||||
| Other Current Assets | 29.0 | 36.9 | 35.2 | 33.7 | 33.0 | 28.5 | 38.3 | 33.5 | 35.7 | 43.9 | 53.7 | 53.7 | 43.5 | 38.0 | 39.1 | 27.4 | 27.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 954.9 | 887.5 | 1,468.3 | 1,444.0 | 1,454.9 | 1,448.7 | 1,437.6 | 1,450.2 | 1,532.2 | 1,709.0 | 1,761.2 | 1,885.1 | 1,442.6 | 1,493.6 | 1,474.3 | 1,473.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 7,401.7 | 7,380.1 | 7,327.0 | 7,134.9 | 7,109.6 | 7,104.5 | 7,081.5 | 6,917.5 | 6,782.9 | 6,720.6 | 6,542.8 | 5,980.3 | 5,840.7 | 5,740.4 | 5,543.2 | 5,368.1 | 5,235.6 | 5,118.9 | 4,933.7 | 4,401.3 | 4,286.8 | 4,223.3 | 4,112.7 | 3,947.6 | 3,838.9 | 3,742.7 | 3,671.1 | 3,546.9 | 3,377.1 | 3,305.9 | 3,200.8 | 2,995.8 | 2,877.9 | 2,847.1 | 2,696.3 | 2,745.2 | 2,755.0 | 1,151.8 | 2,754.5 | 2,705.1 |
| Accumulated Depreciation | 2,741.9 | 2,662.3 | 2,571.8 | 2,518.8 | 2,484.0 | 2,401.1 | 2,322.5 | 2,292.9 | 2,205.7 | 2,104.2 | 2,038.3 | 2,018.1 | 1,960.6 | 1,905.3 | 1,867.9 | 1,766.9 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 4,659.9 | 4,717.7 | 4,755.2 | 4,616.1 | 4,625.6 | 4,703.4 | 4,759.0 | 4,624.6 | 4,577.1 | 4,616.4 | 4,504.5 | 3,962.1 | 3,880.1 | 3,835.0 | 3,675.3 | 3,601.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,934.7 | 3,934.7 | 3,962.1 | 3,962.1 | 3,962.1 | 3,962.1 | 3,963.1 | 3,879.4 | 3,873.1 | 3,848.8 | 3,844.3 | 3,519.3 | 3,519.3 | 3,519.3 | 3,518.6 | 3,518.6 | 3,518.6 | 3,515.1 | ||||||||||||||||||||||
| Intangible Assets | 1,916.6 | 1,935.7 | 1,970.6 | 2,018.6 | 2,037.8 | 2,057.0 | 2,075.3 | 2,021.8 | 2,040.3 | 2,058.9 | 2,077.4 | 1,744.1 | 1,760.6 | 1,776.6 | 1,782.5 | 1,798.7 | 1,814.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 317.0 | 314.6 | 297.1 | 322.7 | 366.6 | 372.8 | 415.9 | 422.4 | 443.0 | 484.8 | 505.8 | 200.7 | 198.0 | 192.4 | 160.9 | 165.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 163.7 | 165.2 | 165.4 | 159.9 | 159.1 | 154.4 | 173.9 | 171.8 | 163.1 | 152.9 | 147.2 | 126.5 | 142.4 | 134.8 | 135.7 | 157.4 | 175.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,946.8 | 11,955.4 | 12,618.7 | 12,523.4 | 12,606.1 | 12,698.5 | 12,824.8 | 12,570.3 | 12,628.9 | 12,870.8 | 12,840.3 | 11,437.9 | 10,943.0 | 10,951.7 | 10,747.4 | 10,714.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 255.9 | 200.8 | 251.6 | 301.9 | 325.6 | 329.7 | 293.2 | 300.6 | 283.8 | 355.2 | 299.0 | 223.5 | 214.6 | 220.8 | 229.6 | 220.5 | 248.8 | 224.8 | 177.6 | 151.7 | 126.9 | 101.0 | 140.2 | 128.7 | 168.0 | 99.2 | 145.2 | 165.1 | 158.6 | 117.9 | 164.9 | 141.5 | 112.3 | 119.9 | 198.2 | 133.7 | 114.1 | 18.0 | 138.1 | 121.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 124.2 | 127.5 | 108.0 | 111.1 | 120.3 | 120.7 | 129.9 | 123.4 | 124.8 | 144.9 | 142.5 | 41.6 | 39.4 | 37.0 | 35.6 | 37.8 | ||||||||||||||||||||||||
| Accrued Expenses | 55.8 | 66.6 | 58.3 | 72.9 | 76.0 | 64.1 | 207.1 | 197.8 | 224.7 | 220.4 | 228.5 | 81.8 | 82.0 | 81.5 | 98.5 | 124.1 | 188.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,359.1 | 1,031.2 | 1,105.2 | 1,625.0 | 1,648.6 | 1,706.8 | 1,429.5 | 1,650.1 | 1,643.3 | 1,825.3 | 1,730.4 | 945.4 | 905.8 | 894.0 | 912.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,752.7 | 1,744.0 | 1,850.8 | 1,823.8 | 1,833.0 | 1,825.6 | 1,858.0 | 1,643.9 | 1,744.5 | 1,628.1 | 1,882.2 | 1,487.9 | 1,029.1 | 1,080.5 | 1,186.8 | 1,340.2 | 1,376.7 | 1,510.0 | 1,550.8 | - | - | 508.9 | - | 364.9 | 364.9 | 364.8 | 364.8 | 364.7 | 364.6 | 364.6 | 364.5 | 364.5 | 364.4 | 364.8 | 399.7 | 449.3 | 470.9 | 0.0 | 593.3 | 593.5 |
| Operating Lease Liabilities Non-Current | 212.9 | 207.8 | 209.8 | 230.4 | 259.3 | 274.5 | 310.6 | 326.8 | 342.3 | 371.4 | 394.9 | 153.8 | 153.3 | 150.0 | 121.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 894.0 | 904.1 | 941.1 | 885.9 | 897.4 | 919.8 | 920.7 | 910.9 | 930.6 | 951.7 | 959.3 | 899.9 | 906.6 | 907.9 | 878.2 | 874.6 | 881.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 203.7 | 205.1 | 205.5 | 206.6 | 200.5 | 210.1 | 114.5 | 118.8 | 111.8 | 79.1 | 72.1 | 5.3 | 10.2 | 12.0 | 9.9 | 12.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,883.4 | 4,863.6 | 5,497.7 | 5,390.5 | 5,483.3 | 5,581.7 | 5,758.6 | 5,500.0 | 5,556.6 | 5,766.7 | 5,710.5 | 4,356.8 | 3,907.4 | 3,996.4 | 3,930.8 | 4,083.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 4,489.2 | 4,480.7 | 4,473.1 | 4,464.2 | 4,454.6 | 4,446.7 | 4,439.0 | 4,439.5 | 4,430.7 | 4,426.9 | 4,419.0 | 4,412.1 | 4,401.3 | 4,392.3 | 4,382.9 | 4,372.9 | ||||||||||||||||||||||||
| Retained Earnings | 2,563.3 | 2,600.8 | 2,637.2 | 2,658.9 | 2,658.6 | 2,661.1 | 2,617.9 | 2,613.7 | 2,624.7 | 2,659.8 | 2,693.6 | 2,657.4 | 2,623.4 | 2,553.6 | 2,424.5 | 2,249.3 | 2,209.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.4) | (0.7) | (0.2) | (0.1) | 0.0 | (0.4) | 0.2 | (0.8) | (0.9) | (0.8) | (0.7) | (0.8) | (1.3) | (2.4) | (2.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 9.6 | 9.4 | 9.3 | 8.2 | 7.9 | 7.8 | 7.5 | 16.4 | 16.1 | 16.7 | 16.3 | 10.8 | 10.7 | 10.3 | 10.2 | 10.2 | 10.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 7,053.8 | 7,082.5 | 7,111.7 | 7,124.7 | 7,114.9 | 7,109.0 | 7,058.7 | 7,054.0 | 7,056.2 | 7,087.4 | 7,113.5 | 7,070.3 | 7,024.9 | 6,945.0 | 6,806.4 | 6,621.1 | ||||||||||||||||||||||||
| Total Equity | 7,063.3 | 7,091.9 | 7,121.1 | 7,132.9 | 7,122.8 | 7,116.8 | 7,066.2 | 7,070.4 | 7,072.2 | 7,104.1 | 7,129.8 | 7,081.0 | 7,035.6 | 6,955.3 | 6,816.6 | 6,631.3 | 6,580.9 | 6,543.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,752.7 | 1,744.0 | 1,850.8 | 1,823.8 | 1,833.0 | 1,825.6 | 1,858.0 | 1,643.9 | 1,744.5 | 1,628.1 | 1,882.2 | 1,487.9 | 1,029.1 | 1,080.5 | 1,186.8 | 1,340.2 | 1,376.7 | 1,510.0 | 1,550.8 | - | - | 508.9 | - | 364.9 | 364.9 | 364.8 | 364.8 | 364.7 | 364.6 | 364.6 | 364.5 | 364.5 | 364.9 | 364.8 | 399.7 | 452.7 | 476.9 | 0.0 | 594.1 | 598.0 |
| Net debt | 1,529.9 | 1,523.6 | 1,658.1 | 1,607.5 | 1,623.5 | 1,607.3 | 1,691.6 | 1,457.5 | 1,539.7 | 1,459.5 | 1,688.8 | 1,259.0 | 837.8 | 883.7 | 992.7 | 1,142.2 | 1,133.8 | 1,249.0 | ||||||||||||||||||||||
| Working Capital | (404.3) | (143.7) | 363.1 | (181.0) | (193.8) | (258.0) | 8.1 | (199.9) | (111.1) | (116.3) | 30.8 | 939.7 | 536.8 | 599.6 | 562.0 | 369.6 | 300.2 | |||||||||||||||||||||||
| Book Value | 7,053.8 | 7,082.5 | 7,111.7 | 7,124.7 | 7,114.9 | 7,109.0 | 7,058.7 | 7,054.0 | 7,056.2 | 7,087.4 | 7,113.5 | 7,070.3 | 7,024.9 | 6,945.0 | 6,806.4 | 6,621.1 | 6,570.7 | 6,533.2 | ||||||||||||||||||||||
| Tangible Book Value | 1,202.4 | 1,212.0 | 1,179.0 | 1,143.9 | 1,114.9 | 1,089.8 | 1,020.2 | 1,152.7 | 1,142.7 | 1,179.7 | 1,191.8 | 1,806.9 | 1,745.0 | 1,649.1 | 1,505.4 | 1,303.8 | 1,237.2 | |||||||||||||||||||||||
| 90.5 |
| 76.7 |
| 58.7 |
| 66.3 |
| 71.6 |
| 61.7 |
| 54.5 |
| 59.1 |
| 62.2 |
| 73.1 |
| 67.9 |
| 74.7 |
| 67.0 |
| 66.8 |
| 58.4 |
| 62.2 |
| 58.5 |
| 65.0 |
| 45.8 |
| 48.6 |
| 47.0 |
| 50.7 |
| 47.0 |
| 26.3 |
| 62.3 |
| 60.6 |
| 21.0 |
| 21.0 |
| 24.5 |
| 27.1 |
| 25.7 |
| 27.8 |
| 51.9 |
| 34.4 |
| 26.6 |
| 29.7 |
| 29.6 |
| 30.0 |
| - |
| 37.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,466.3 |
| 1,414.3 |
| 1,404.5 |
| 1,074.9 |
| 963.7 |
| 923.4 |
| 998.6 |
| 829.5 |
| 838.4 |
| 890.0 |
| 901.0 |
| 868.3 |
| 813.5 |
| 907.2 |
| 971.8 |
| 941.3 |
| 895.5 |
| 923.2 |
| 927.9 |
| 598.3 |
| 615.3 |
| 190.2 |
| 653.9 |
| 693.5 |
| 1,655.9 |
| 1,563.5 |
| 1,477.3 |
| 1,389.5 |
| 1,311.2 |
| 1,230.7 |
| 1,142.1 |
| 1,053.0 |
| 965.8 |
| 892.0 |
| 824.1 |
| 801.3 |
| 753.4 |
| 693.1 |
| 643.0 |
| 592.3 |
| 532.1 |
| 462.9 |
| 399.7 |
| 1,286.7 |
| 1,272.0 |
| 349.0 |
| 1,200.6 |
| 1,176.6 |
| 3,579.7 |
| 3,555.4 |
| 3,456.3 |
| 3,011.8 |
| 2,975.6 |
| 2,992.7 |
| 2,970.6 |
| 2,894.6 |
| 2,873.2 |
| 2,850.7 |
| 2,846.9 |
| 2,745.6 |
| 2,623.7 |
| 2,612.8 |
| 2,557.8 |
| 2,403.5 |
| 2,345.9 |
| 2,384.2 |
| 2,296.6 |
| 1,458.6 |
| 1,483.0 |
| 802.9 |
| 1,553.9 |
| 1,528.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,461.9 |
| 2,971.0 |
| 2,958.7 |
| 2,923.0 |
| 2,923.0 |
| 2,923.0 |
| 2,923.4 |
| 2,919.0 |
| 2,919.0 |
| 2,919.2 |
| 2,919.2 |
| 2,919.2 |
| 2,919.5 |
| 2,917.6 |
| 2,910.1 |
| 2,887.9 |
| 2,989.3 |
| 253.3 |
| 253.3 |
| 47.0 |
| 253.3 |
| 253.3 |
| 1,831.0 |
| 1,793.9 |
| 1,403.5 |
| 1,393.3 |
| 1,389.2 |
| 1,400.7 |
| 1,412.2 |
| 1,423.7 |
| 1,379.5 |
| 1,391.2 |
| 1,399.5 |
| 1,410.2 |
| 1,420.9 |
| 1,431.6 |
| 1,442.7 |
| 1,453.4 |
| 1,440.9 |
| 1,285.6 |
| 257.9 |
| 262.1 |
| 2.6 |
| 270.5 |
| 274.7 |
| 141.4 |
| 147.5 |
| 102.2 |
| 91.3 |
| 95.7 |
| 113.3 |
| 119.4 |
| 137.0 |
| 159.3 |
| 169.4 |
| 192.5 |
| 221.0 |
| 252.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 192.1 |
| 136.1 |
| 130.0 |
| 132.4 |
| 126.5 |
| 89.2 |
| 82.8 |
| 70.4 |
| 73.1 |
| 71.7 |
| 59.9 |
| 61.6 |
| 51.7 |
| 51.3 |
| 48.6 |
| - |
| 47.2 |
| - |
| 22.6 |
| 23.5 |
| 22.0 |
| 22.7 |
| 22.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,695.8 |
| 10,655.5 |
| 10,355.0 |
| 8,682.5 |
| 8,519.5 |
| 8,468.0 |
| 8,501.4 |
| 8,279.0 |
| 8,288.3 |
| 8,281.7 |
| 8,322.2 |
| 8,213.6 |
| 8,081.1 |
| 7,911.9 |
| 7,932.1 |
| 7,753.7 |
| 7,656.1 |
| 7,683.4 |
| 7,547.8 |
| 2,590.7 |
| 2,637.2 |
| 1,078.5 |
| 2,754.2 |
| 2,772.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.0 |
| 0.0 |
| 3.4 |
| 5.9 |
| 0.0 |
| 0.8 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.8 |
| 35.3 |
| 35.5 |
| 32.8 |
| 37.6 |
| 47.5 |
| 57.1 |
| 65.7 |
| 75.2 |
| 80.1 |
| 88.4 |
| 98.9 |
| 109.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.5 |
| 134.0 |
| 87.6 |
| 143.2 |
| 88.9 |
| 112.2 |
| 95.9 |
| 87.5 |
| 175.2 |
| 162.9 |
| 154.2 |
| 167.8 |
| 151.5 |
| 153.4 |
| 155.2 |
| 187.9 |
| 186.4 |
| 213.3 |
| 142.4 |
| 163.0 |
| 16.7 |
| 132.9 |
| 116.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,103.8 |
| 1,166.0 |
| 1,074.8 |
| 852.5 |
| 705.5 |
| 948.4 |
| 839.7 |
| 1,262.2 |
| 971.5 |
| 979.3 |
| 993.0 |
| 696.8 |
| 743.6 |
| 762.0 |
| 614.6 |
| 680.4 |
| 641.2 |
| 618.4 |
| 609.6 |
| 700.5 |
| 412.0 |
| 429.4 |
| 78.7 |
| 422.3 |
| 400.4 |
| 123.3 |
| 103.2 |
| 107.6 |
| 69.4 |
| 61.0 |
| 62.5 |
| 69.9 |
| 67.1 |
| 76.3 |
| 89.7 |
| 96.2 |
| 111.6 |
| 129.7 |
| 151.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 874.9 |
| 856.9 |
| 806.4 |
| 797.0 |
| 815.9 |
| 802.3 |
| 792.8 |
| 785.6 |
| 771.7 |
| 774.7 |
| 749.1 |
| 730.5 |
| 739.5 |
| 726.4 |
| 684.6 |
| 671.1 |
| 679.1 |
| 909.9 |
| - |
| - |
| 178.0 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| 11.8 |
| 45.2 |
| 45.1 |
| 46.0 |
| 48.5 |
| 55.4 |
| 38.5 |
| 25.1 |
| 14.5 |
| 15.6 |
| 16.9 |
| 17.5 |
| 23.3 |
| 24.2 |
| 25.7 |
| - |
| 26.4 |
| - |
| 4.8 |
| 5.8 |
| 6.3 |
| 6.7 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,114.9 |
| 4,112.1 |
| 4,049.5 |
| 2,584.4 |
| 2,570.1 |
| 2,596.0 |
| 2,620.1 |
| 2,513.4 |
| 2,598.0 |
| 2,613.4 |
| 2,716.9 |
| 2,681.6 |
| 2,536.5 |
| 2,449.2 |
| 2,535.9 |
| 2,357.4 |
| 2,346.9 |
| 2,443.1 |
| 2,749.6 |
| 1,875.5 |
| 1,955.4 |
| 289.8 |
| 2,142.0 |
| 2,164.3 |
| 4,360.9 |
| 4,350.9 |
| 4,344.9 |
| 4,325.9 |
| 4,309.8 |
| 4,301.4 |
| 4,294.5 |
| 4,287.3 |
| 4,275.8 |
| 4,269.0 |
| 4,263.0 |
| 4,254.3 |
| 4,248.2 |
| 4,242.4 |
| 4,236.9 |
| 4,232.7 |
| 4,225.7 |
| 4,219.2 |
| 4,212.6 |
| 695.3 |
| 688.2 |
| 223.3 |
| 690.3 |
| 699.6 |
| 2,181.1 |
| 1,947.0 |
| 1,757.7 |
| 1,625.4 |
| 1,566.8 |
| 1,582.8 |
| 1,474.5 |
| 1,410.5 |
| 1,395.5 |
| 1,338.4 |
| 1,274.1 |
| 1,292.8 |
| 1,216.9 |
| 1,155.0 |
| 1,159.7 |
| 1,079.5 |
| 1,016.7 |
| 581.4 |
| 18.4 |
| (7.9) |
| 562.4 |
| (79.5) |
| (92.4) |
| (2.8) |
| (0.9) |
| (0.6) |
| (0.9) |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 12.8 |
| 12.8 |
| 12.5 |
| 2.2 |
| 2.2 |
| 2.1 |
| 2.3 |
| 2.1 |
| 2.2 |
| 2.0 |
| 1.9 |
| 1.8 |
| 2.5 |
| 2.2 |
| 2.2 |
| 2.6 |
| 2.5 |
| 0.1 |
| 0.1 |
| 2.3 |
| 0.1 |
| 0.1 |
| 6,570.7 |
| 6,533.2 |
| 6,292.7 |
| 6,085.3 |
| 5,936.8 |
| 5,869.8 |
| 5,879.0 |
| 5,763.5 |
| 5,688.1 |
| 5,666.2 |
| 5,603.1 |
| 5,530.1 |
| 5,542.8 |
| 5,460.9 |
| 5,393.7 |
| 5,394.1 |
| 5,307.0 |
| 5,237.7 |
| 4,795.8 |
| 715.1 |
| 681.8 |
| 786.5 |
| 612.2 |
| 608.6 |
| 6,305.4 |
| 6,098.1 |
| 5,949.3 |
| 5,872.0 |
| 5,881.2 |
| 5,765.6 |
| 5,690.3 |
| 5,668.3 |
| 5,605.3 |
| 5,532.0 |
| 5,544.6 |
| 5,462.7 |
| 5,396.2 |
| 5,396.4 |
| 5,309.2 |
| 5,240.4 |
| 4,798.3 |
| 715.1 |
| 681.8 |
| 788.7 |
| 612.2 |
| 608.6 |
| 1,281.1 |
| - |
| - |
| 352.2 |
| - |
| 247.2 |
| 245.8 |
| 205.1 |
| 270.8 |
| 309.6 |
| 304.4 |
| 282.1 |
| 273.2 |
| 249.0 |
| 285.7 |
| 288.2 |
| 263.3 |
| 364.0 |
| 432.1 |
| (8.0) |
| 590.2 |
| 479.9 |
| 339.5 |
| 551.9 |
| 369.3 |
| 15.3 |
| 83.7 |
| (263.6) |
| (142.0) |
| (140.8) |
| (103.0) |
| 204.2 |
| 124.7 |
| 51.5 |
| 292.7 |
| 291.5 |
| 300.1 |
| 277.1 |
| 313.7 |
| 227.3 |
| 186.3 |
| 185.9 |
| 111.5 |
| 231.7 |
| 293.1 |
| 6,292.7 |
| 6,085.3 |
| 5,936.8 |
| 5,869.8 |
| 5,879.0 |
| 5,763.5 |
| 5,688.1 |
| 5,666.2 |
| 5,603.1 |
| 5,530.1 |
| 5,542.8 |
| 5,460.9 |
| 5,393.7 |
| 5,394.1 |
| 5,307.0 |
| 5,237.7 |
| 4,795.8 |
| 715.1 |
| 681.8 |
| 786.5 |
| 612.2 |
| 608.6 |
| 1,187.0 |
| 1,036.8 |
| 1,710.8 |
| 1,584.8 |
| 1,557.6 |
| 1,555.3 |
| 1,428.3 |
| 1,341.0 |
| 1,367.8 |
| 1,293.0 |
| 1,211.3 |
| 1,213.3 |
| 1,120.9 |
| 1,042.5 |
| 1,033.9 |
| 943.5 |
| 909.0 |
| 520.9 |
| 204.0 |
| 166.4 |
| 736.9 |
| 88.5 |
| 80.6 |