| (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 | 64.8 | 49.5 | 44.6 | 52.6 | 99.8 | 121.6 | 26.2 | 21.5 | 115.5 | 35.5 | 22.3 | 26.0 | 33.2 | 58.9 | 33.5 | 91.7 | 112.3 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 64.8 | 49.5 | 44.6 | 52.6 | 99.8 | 121.6 | 26.2 | 21.5 | 115.5 | 35.5 | 22.3 | 26.0 | 33.2 | 58.9 | 33.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 341.2 | 334.8 | 301.2 | 285.0 | 269.9 | 240.9 | 254.9 | 235.6 | 201.7 | 189.9 | 174.4 | 169.6 | 161.7 | 159.8 | 147.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 4,766.9 | 4,574.9 | 4,274.8 | 4,109.1 | 3,782.3 | 3,615.5 | 3,660.3 | 3,525.7 | 3,384.7 | 3,294.3 | 3,139.2 | 3,110.4 | 3,036.5 | 2,940.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 16.5 | 21.6 | 18.2 | 19.6 | 16.4 | 12.0 | 15.0 | 21.2 | 18.0 | 17.7 | 17.5 | 16.4 | 13.3 | 13.5 | 12.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 3,168.9 | 2,961.1 | 3,091.1 | 3,063.0 | 2,838.8 | 2,764.1 | 2,753.6 | 2,684.6 | 2,539.0 | 2,315.3 | 1,874.9 | 1,884.3 | 1,882.9 | 2,127.7 | 2,141.2 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 3,418.9 | 3,210.9 | 3,341.1 | 3,312.8 | 3,013.6 | 2,886.5 | 2,980.1 | 2,888.7 | 2,556.7 | 2,349.2 | 1,891.5 | 1,899.9 | 1,938.8 | 2,160.9 | 2,158.5 | 2,409.1 | |||
| (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 | 39.3 | 64.8 | 22.0 | 55.7 | 36.1 | 49.5 | 29.5 | 77.9 | 36.4 | 44.6 | 39.4 | 47.8 | 33.5 | 52.6 | 79.4 | |||||||||||||||||||||||||
| 14.1 |
| 76.0 |
| - |
| - |
| - |
| 91.7 |
| 112.3 |
| 14.1 |
| 76.0 |
| 141.2 |
| 142.5 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | 80.7 | 70.8 | 48.8 | 44.4 | 42.7 | 42.0 | 41.1 | 39.5 | 40.0 | 40.6 | - | - |
| Other Current Assets | 53.7 | 41.0 | 27.4 | 26.9 | 18.9 | 18.1 | 29.1 | 25.9 | 32.6 | 40.0 | 39.2 | 34.1 | 34.7 | 30.5 | 26.4 | 27.3 | 59.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 459.7 | 425.3 | 373.2 | 364.6 | 388.6 | 380.6 | 310.2 | 363.7 | 420.5 | 314.3 | 281.7 | 273.1 | 282.1 | 301.2 | 256.6 | 309.4 | 367.9 | - | - |
| 2,860.6 |
| 2,796.9 |
| 2,828.7 |
| - |
| - |
| Accumulated Depreciation | 3,088.0 | 2,974.1 | 2,708.4 | 2,609.4 | 2,445.0 | 2,333.7 | 2,311.2 | 2,230.7 | 2,170.6 | 2,111.5 | 2,044.1 | 2,026.7 | 1,914.5 | 1,760.1 | 1,667.0 | 1,539.5 | 1,421.8 | - | - |
| Property,Plant & Equipment Net | 1,678.9 | 1,600.8 | 1,566.5 | 1,499.7 | 1,337.3 | 1,281.8 | 1,349.1 | 1,295.0 | 1,214.1 | 1,182.7 | 1,095.1 | 1,083.6 | 1,121.9 | 1,180.4 | 1,193.6 | 1,257.5 | 1,406.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,111.3 | 2,035.1 | 2,035.3 | 2,035.3 | 1,936.4 | 1,912.3 | 1,912.3 | 1,919.4 | 1,740.5 | 1,726.4 | 1,546.6 | 1,512.8 | 1,503.6 | 1,485.2 | 1,426.8 | 1,426.1 | 1,424.3 | - | - |
| Intangible Assets | 1,113.8 | 1,062.6 | 1,171.4 | 1,206.6 | 1,045.2 | 914.4 | 992.2 | 915.5 | 796.3 | 637.2 | 402.9 | 367.0 | 419.4 | 468.3 | 476.9 | 569.7 | 670.5 | - | - |
| Operating Lease Right Of Use Assets | 1,504.2 | 1,355.2 | 1,315.4 | 1,271.6 | 1,224.7 | 1,222.0 | 1,320.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.3 | 0.0 | - | - | - | - | - | - | - | - | - | 12.5 | - | - | 0.0 | 0.0 | - | - | - |
| Other Non-Current Assets | 58.6 | 99.2 | 90.6 | 83.4 | 98.4 | 60.6 | 56.6 | 51.1 | 42.9 | 38.4 | 37.4 | 37.1 | 44.4 | 41.2 | 39.0 | 43.1 | 41.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,932.0 | 6,586.5 | 6,563.6 | 6,475.2 | 6,047.5 | 5,791.4 | 5,941.2 | 4,544.6 | 4,214.3 | 3,898.9 | 3,363.7 | 3,318.8 | 3,401.6 | 3,514.0 | 3,427.4 | 3,649.0 | 3,943.5 | - | - |
| 13.2 |
| 10.7 |
| - |
| - |
| Short Term Debt | 250.0 | 249.8 | 250.0 | 249.8 | 174.8 | 122.4 | 226.5 | 204.1 | 17.7 | 33.9 | 16.5 | 15.6 | 55.9 | 33.1 | 17.3 | 5.7 | 121.3 | - | - |
| Deferred Revenue Current | 155.1 | 153.7 | 126.5 | 131.8 | 137.1 | 111.4 | 127.3 | 107.2 | 92.7 | 91.3 | 87.7 | 84.6 | 77.2 | 73.0 | 36.7 | 38.1 | 36.1 | - | - |
| Operating Lease Liabilities Current | 232.5 | 218.1 | 210.6 | 205.8 | 198.3 | 195.4 | 196.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 138.7 | 133.9 | 107.2 | 117.6 | 135.0 | 105.3 | 107.2 | 122.5 | 197.7 | 134.4 | 115.2 | 108.8 | 98.9 | 99.5 | 94.7 | 96.5 | 95.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 794.0 | 778.5 | 713.9 | 726.0 | 663.0 | 547.9 | 672.8 | 455.0 | 326.0 | 277.3 | 236.8 | 225.3 | 245.4 | 219.1 | 161.3 | 153.6 | 263.7 | - | - |
| 2,403.4 |
| 2,553.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,254.1 | 1,114.4 | 1,075.3 | 1,035.7 | 995.4 | 993.8 | 1,068.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.7 | 8.0 | 12.0 | 9.7 | 6.4 | 4.9 | 5.7 | 20.7 | 0.9 | 0.3 | 2.1 | - | 119.2 | 99.5 | 92.3 | 87.2 | 116.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 52.6 | 48.6 | 41.9 | 39.1 | 40.2 | 36.6 | 34.4 | 29.5 | 29.9 | 25.6 | 22.6 | 23.4 | 20.5 | 16.4 | 12.8 | 12.5 | 18.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,907.2 | 5,538.5 | 5,346.8 | 5,279.8 | 4,830.4 | 4,588.7 | 4,760.8 | 3,412.9 | 3,110.9 | 2,829.4 | 2,342.7 | 2,337.4 | 2,468.7 | 2,652.4 | 2,588.4 | 2,830.4 | 3,111.7 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 1,611.8 | 2,470.4 | 2,432.5 | 2,405.7 | 2,389.1 | 2,361.2 | - | - |
| Retained Earnings | (1,105.7) | (1,036.6) | (819.2) | (804.4) | (734.4) | (717.3) | (708.4) | (695.3) | (639.1) | (631.0) | (635.8) | (632.9) | (647.6) | (687.4) | (683.6) | (691.8) | (651.3) | - | - |
| Accumulated Other Comprehensive Income | (2.8) | (3.0) | (0.4) | (0.7) | 0.9 | 0.9 | 0.7 | 0.0 | 1.3 | (0.6) | (1.2) | 2.5 | 3.9 | 6.0 | 5.3 | 6.1 | 5.2 | - | - |
| Treasury Stock | - | - | - | - | 50.9 | 44.8 | 34.3 | 25.4 | 21.3 | 12.3 | 6.1 | - | 893.8 | 889.6 | 888.5 | 885.0 | 883.4 | - | - |
| Minority Interest | 13.2 | 0.8 | 0.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,024.8 | 1,048.0 | 1,216.8 | 1,195.4 | 1,217.1 | 1,202.8 | 1,180.3 | 1,131.8 | 1,103.5 | 1,069.5 | 1,021.1 | 981.5 | 932.9 | 861.6 | 827.7 | 808.9 | 831.8 | 870.6 | 947.5 |
| Total Equity | 1,024.8 | 1,048.0 | 1,216.8 | 1,195.4 | 1,217.1 | 1,202.8 | 1,180.3 | 1,131.8 | 1,103.5 | 1,069.5 | 1,021.1 | 981.5 | 932.9 | 861.6 | 827.7 | 808.9 | 831.8 | 870.6 | 947.5 |
| 2,674.9 |
| - |
| - |
| Net debt | 3,354.1 | 3,161.4 | 3,296.5 | 3,260.2 | 2,913.8 | 2,764.9 | 2,953.9 | 2,867.2 | 2,441.2 | 2,313.7 | 1,869.1 | 1,873.9 | 1,905.6 | 2,101.9 | 2,125.0 | 2,317.5 | 2,562.7 | - | - |
| Working Capital | (334.3) | (353.2) | (340.7) | (361.5) | (274.4) | (167.3) | (362.6) | (91.4) | 94.5 | 36.9 | 44.9 | 47.8 | 36.7 | 82.1 | 95.3 | 155.8 | 104.2 | - | - |
| Book Value | 1,024.8 | 1,048.0 | 1,216.8 | 1,195.4 | 1,217.1 | 1,202.8 | 1,180.3 | 1,131.8 | 1,103.5 | 1,069.5 | 1,021.1 | 981.5 | 932.9 | 861.6 | 827.7 | 808.9 | 831.8 | 870.6 | 947.5 |
| Tangible Book Value | (2,200.3) | (2,049.7) | (1,989.9) | (2,046.5) | (1,764.5) | (1,624.0) | (1,724.2) | (1,703.1) | (1,433.3) | (1,294.0) | (928.4) | (898.3) | (990.0) | (1,091.8) | (1,076.0) | (1,186.9) | (1,263.0) | - | - |
| 91.7 |
| 115.9 |
| 99.8 |
| 87.6 |
| 68.7 |
| 43.0 |
| 121.6 |
| 68.6 |
| 177.1 |
| 496.6 |
| 26.2 |
| 23.3 |
| 17.3 |
| 32.8 |
| 21.5 |
| 10.6 |
| 19.6 |
| 10.0 |
| 115.5 |
| 29.4 |
| 42.9 |
| 31.6 |
| 35.5 |
| 37.5 |
| 41.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 39.3 | 64.8 | 22.0 | 55.7 | 36.1 | 49.5 | 29.5 | 77.9 | 36.4 | 44.6 | 39.4 | 47.8 | 33.5 | 52.6 | 79.4 | 91.7 | 115.9 | 99.8 | 87.6 | 68.7 | 43.0 | 121.6 | 68.6 | 177.1 | 496.6 | 26.2 | 23.3 | 17.3 | 32.8 | 21.5 | 10.6 | 19.6 | 10.0 | 115.5 | 29.4 | 42.9 | 31.6 | 35.5 | 37.5 | 41.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 323.6 | 341.2 | 340.8 | 345.9 | 308.1 | 334.8 | 351.2 | 318.5 | 298.5 | 301.2 | 310.2 | 322.2 | 259.4 | 285.0 | 294.8 | 303.3 | 255.6 | 269.9 | 262.7 | 257.4 | 218.6 | 240.9 | 225.7 | 232.2 | 251.1 | 254.9 | 265.1 | 249.3 | 218.1 | 235.6 | 228.0 | 228.4 | 209.2 | 201.7 | 223.1 | 218.9 | 189.5 | 189.9 | 207.5 | 207.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 63.6 | 53.7 | 44.8 | 55.9 | 61.1 | 41.0 | 31.6 | 44.3 | 41.2 | 27.4 | 28.6 | 35.3 | 45.5 | 26.9 | 30.8 | 45.1 | 36.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 426.4 | 459.7 | 407.6 | 457.5 | 405.3 | 425.3 | 412.3 | 440.7 | 376.1 | 373.2 | 378.2 | 405.3 | 338.4 | 364.6 | 405.0 | 440.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,799.5 | 4,766.9 | 4,710.9 | 4,638.5 | 4,599.5 | 4,574.9 | 4,335.0 | 4,312.4 | 4,289.4 | 4,274.8 | 4,236.6 | 4,194.5 | 4,144.3 | 4,109.1 | 3,912.0 | 3,868.5 | 3,806.9 | 3,782.3 | 3,720.0 | 3,642.4 | 3,621.9 | 3,615.5 | 3,633.1 | 3,666.7 | 3,677.5 | 3,660.3 | 3,643.2 | 3,596.4 | 3,563.0 | 3,525.7 | 3,412.2 | 3,395.0 | 3,372.4 | 3,384.7 | 3,355.0 | 3,331.4 | 3,307.5 | 3,294.3 | 3,273.9 | 3,260.6 |
| Accumulated Depreciation | 3,119.1 | 3,088.0 | 3,058.6 | 3,031.9 | 3,004.1 | 2,974.1 | 2,791.0 | 2,764.6 | 2,731.4 | 2,708.4 | 2,691.3 | 2,662.8 | 2,634.4 | 2,609.4 | 2,512.8 | 2,491.1 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,680.4 | 1,678.9 | 1,652.4 | 1,606.6 | 1,595.3 | 1,600.8 | 1,543.9 | 1,547.8 | 1,558.0 | 1,566.5 | 1,545.3 | 1,531.6 | 1,509.9 | 1,499.7 | 1,399.2 | 1,377.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,111.2 | 2,111.3 | 2,111.2 | 2,035.2 | 2,035.1 | 2,035.1 | 2,035.2 | 2,035.2 | 2,035.2 | 2,035.3 | 2,035.2 | 2,035.3 | 2,035.3 | 2,035.3 | 2,002.7 | 2,004.1 | 1,936.5 | 1,936.4 | ||||||||||||||||||||||
| Intangible Assets | 1,127.5 | 1,113.8 | 1,111.5 | 1,065.0 | 1,046.6 | 1,062.6 | 1,086.4 | 1,120.6 | 1,150.1 | 1,171.4 | 1,195.4 | 1,163.7 | 1,181.4 | 1,206.6 | 1,128.4 | 1,109.7 | 1,061.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,504.0 | 1,504.2 | 1,476.6 | 1,446.4 | 1,403.2 | 1,355.2 | 1,336.1 | 1,335.5 | 1,302.6 | 1,315.4 | 1,320.9 | 1,286.4 | 1,279.6 | 1,271.6 | 1,236.2 | 1,244.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 59.0 | 58.6 | 57.9 | 56.3 | 54.0 | 99.2 | 97.1 | 92.8 | 92.6 | 90.6 | 85.5 | 86.2 | 83.8 | 83.4 | 92.2 | 90.8 | 94.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,913.3 | 6,932.0 | 6,823.3 | 6,674.0 | 6,547.2 | 6,586.5 | 6,520.1 | 6,582.4 | 6,525.1 | 6,563.6 | 6,572.3 | 6,521.0 | 6,441.8 | 6,475.2 | 6,278.5 | 6,282.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 16.0 | 16.5 | 26.2 | 27.5 | 25.8 | 21.6 | 22.9 | 21.3 | 18.4 | 18.2 | 17.6 | 17.2 | 16.9 | 19.6 | 16.5 | 15.9 | 13.0 | 16.4 | 12.7 | 10.8 | 11.4 | 12.0 | 10.8 | 11.9 | 12.5 | 15.0 | 17.9 | 16.2 | 14.6 | 21.2 | 19.5 | 18.9 | 19.2 | 18.0 | 18.1 | 18.0 | 18.2 | 17.7 | 17.6 | 18.4 |
| Short Term Debt | 242.2 | 250.0 | 180.0 | 249.9 | 223.4 | 249.8 | 250.0 | 599.8 | 585.8 | 250.0 | 247.1 | 234.8 | 234.6 | 249.8 | 199.7 | 239.7 | 174.8 | 174.8 | ||||||||||||||||||||||
| Deferred Revenue Current | 165.0 | 155.1 | 162.0 | 189.1 | 162.3 | 153.7 | 170.7 | 162.0 | 132.6 | 126.5 | 143.4 | 171.9 | 146.6 | 131.8 | 140.8 | 155.6 | 131.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 197.2 | 232.5 | 202.2 | 202.5 | 193.0 | 218.1 | 183.3 | 184.5 | 175.0 | 210.6 | 184.6 | 185.6 | 177.8 | 205.8 | 180.1 | 179.7 | ||||||||||||||||||||||||
| Accrued Expenses | 113.2 | 138.7 | 123.4 | 112.3 | 111.6 | 133.9 | 110.6 | 95.6 | 79.5 | 107.2 | 96.3 | 87.5 | 82.7 | 117.6 | 105.4 | 99.2 | 84.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 735.0 | 794.0 | 695.1 | 782.7 | 717.3 | 778.5 | 738.7 | 1,064.5 | 992.6 | 713.9 | 690.2 | 698.3 | 660.0 | 726.0 | 643.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,252.9 | 3,168.9 | 3,168.7 | 3,113.8 | 2,964.4 | 2,961.1 | 2,995.7 | 2,749.4 | 2,815.6 | 3,091.1 | 3,154.7 | 3,154.0 | 3,134.5 | 3,063.0 | 3,016.6 | 3,001.5 | 2,955.1 | 2,838.8 | 2,662.7 | 2,661.5 | 2,685.1 | 2,764.1 | 2,833.1 | 3,146.8 | 3,382.2 | 2,753.6 | 2,835.7 | 2,762.8 | 2,826.6 | 2,684.6 | 2,519.2 | 2,541.0 | 2,604.0 | 2,539.0 | 2,432.0 | 2,374.4 | 2,385.4 | 2,315.3 | 2,351.2 | 2,369.3 |
| Operating Lease Liabilities Non-Current | 1,250.3 | 1,254.1 | 1,222.6 | 1,190.6 | 1,155.5 | 1,114.4 | 1,099.7 | 1,095.1 | 1,066.1 | 1,075.3 | 1,078.5 | 1,039.3 | 1,031.0 | 1,035.7 | 1,008.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 2.2 | 0.7 | 0.2 | 0.8 | 0.7 | 8.0 | 8.7 | 12.0 | 12.3 | 12.0 | 10.6 | 9.3 | 8.5 | 9.7 | 8.3 | 7.6 | 6.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 53.2 | 52.6 | 55.3 | 51.1 | 49.0 | 48.6 | 48.2 | 47.0 | 44.1 | 41.9 | 39.5 | 41.4 | 40.3 | 39.1 | 33.2 | 34.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,931.7 | 5,907.2 | 5,777.6 | 5,767.1 | 5,515.6 | 5,538.5 | 5,307.1 | 5,384.0 | 5,341.4 | 5,346.8 | 5,385.5 | 5,350.6 | 5,281.1 | 5,279.8 | 5,004.2 | 5,042.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,167.1) | (1,105.7) | (1,075.5) | (1,059.8) | (1,057.0) | (1,036.6) | (866.1) | (870.0) | (874.1) | (819.2) | (840.6) | (852.9) | (855.9) | (804.4) | (717.7) | (741.7) | (754.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (3.2) | (2.8) | (2.9) | (2.3) | (3.3) | (3.0) | (1.2) | (1.3) | (0.8) | (0.4) | (0.9) | (0.3) | (0.7) | (0.7) | (0.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 61.4 | 61.3 | 61.3 | 50.9 | ||||||||||||||||||||||
| Minority Interest | 11.9 | 13.2 | 13.1 | 1.8 | 1.6 | 0.8 | 0.6 | 1.2 | 1.2 | 0.4 | 0.1 | 0.5 | 0.3 | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 981.7 | 1,024.8 | 1,045.7 | 906.9 | 1,031.6 | 1,048.0 | 1,212.9 | 1,198.4 | 1,183.6 | 1,216.8 | 1,186.8 | 1,170.5 | 1,160.7 | 1,195.4 | 1,274.3 | 1,240.1 | ||||||||||||||||||||||||
| Total Equity | 981.7 | 1,024.8 | 1,045.7 | 906.9 | 1,031.6 | 1,048.0 | 1,212.9 | 1,198.4 | 1,183.6 | 1,216.8 | 1,186.8 | 1,170.5 | 1,160.7 | 1,195.4 | 1,274.3 | 1,240.1 | 1,223.9 | 1,217.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,495.1 | 3,418.9 | 3,348.7 | 3,363.7 | 3,187.8 | 3,210.9 | 3,245.7 | 3,349.2 | 3,401.3 | 3,341.1 | 3,401.7 | 3,388.8 | 3,369.1 | 3,312.8 | 3,216.3 | 3,241.2 | 3,130.0 | 3,013.6 | 2,837.4 | 2,783.7 | 2,840.1 | 2,886.5 | 2,964.2 | 3,155.9 | 3,551.8 | 2,980.1 | 3,053.8 | 2,972.5 | 3,026.6 | 2,888.7 | 2,545.9 | 2,564.9 | 2,628.0 | 2,556.7 | 2,449.4 | 2,391.9 | 2,424.9 | 2,349.2 | 2,380.0 | 2,392.7 |
| Net debt | 3,455.8 | 3,354.1 | 3,326.7 | 3,308.0 | 3,151.7 | 3,161.4 | 3,216.2 | 3,271.2 | 3,364.9 | 3,296.5 | 3,362.3 | 3,341.0 | 3,335.6 | 3,260.2 | 3,136.9 | 3,149.5 | 3,014.1 | 2,913.8 | ||||||||||||||||||||||
| Working Capital | (308.6) | (334.3) | (287.5) | (325.1) | (312.0) | (353.2) | (326.4) | (623.8) | (616.5) | (340.7) | (312.1) | (293.0) | (321.5) | (361.5) | (238.8) | (251.3) | (164.0) | |||||||||||||||||||||||
| Book Value | 981.7 | 1,024.8 | 1,045.7 | 906.9 | 1,031.6 | 1,048.0 | 1,212.9 | 1,198.4 | 1,183.6 | 1,216.8 | 1,186.8 | 1,170.5 | 1,160.7 | 1,195.4 | 1,274.3 | 1,240.1 | 1,223.9 | 1,217.1 | ||||||||||||||||||||||
| Tangible Book Value | (2,257.1) | (2,200.3) | (2,176.9) | (2,193.3) | (2,050.1) | (2,049.7) | (1,908.7) | (1,957.4) | (2,001.7) | (1,989.9) | (2,043.7) | (2,028.5) | (2,056.0) | (2,046.5) | (1,856.8) | (1,873.8) | (1,774.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.7 |
| 75.7 |
| 75.9 |
| 77.4 |
| 51.1 |
| 72.8 |
| 74.0 |
| 75.3 |
| 48.8 |
| 70.2 |
| 71.4 |
| 18.9 |
| 20.2 |
| 22.1 |
| 25.7 |
| 18.1 |
| 25.4 |
| 35.0 |
| 36.8 |
| 29.1 |
| 28.2 |
| 35.6 |
| 36.9 |
| 25.9 |
| 51.6 |
| 57.8 |
| 59.3 |
| 52.3 |
| 45.2 |
| 49.5 |
| 54.0 |
| 40.0 |
| 38.7 |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 407.6 |
| 388.6 |
| 370.4 |
| 348.2 |
| 287.4 |
| 380.6 |
| 319.8 |
| 444.2 |
| 784.6 |
| 310.2 |
| 316.6 |
| 302.2 |
| 287.8 |
| 363.7 |
| 365.9 |
| 381.7 |
| 356.0 |
| 420.5 |
| 370.5 |
| 385.3 |
| 350.3 |
| 314.3 |
| 355.2 |
| 363.7 |
| 2,465.4 |
| 2,445.0 |
| 2,428.8 |
| 2,376.9 |
| 2,353.2 |
| 2,333.7 |
| 2,338.7 |
| 2,346.3 |
| 2,333.8 |
| 2,311.2 |
| 2,302.4 |
| 2,280.1 |
| 2,253.4 |
| 2,230.7 |
| 2,218.9 |
| 2,202.4 |
| 2,179.5 |
| 2,170.6 |
| 2,174.4 |
| 2,154.9 |
| 2,132.5 |
| 2,111.5 |
| 2,094.3 |
| 2,079.2 |
| 1,341.5 |
| 1,337.3 |
| 1,291.2 |
| 1,265.5 |
| 1,268.7 |
| 1,281.8 |
| 1,294.4 |
| 1,320.5 |
| 1,343.7 |
| 1,349.1 |
| 1,340.8 |
| 1,316.3 |
| 1,309.6 |
| 1,295.0 |
| 1,193.3 |
| 1,192.6 |
| 1,192.9 |
| 1,214.1 |
| 1,180.6 |
| 1,176.5 |
| 1,175.0 |
| 1,182.7 |
| 1,179.6 |
| 1,181.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,926.9 |
| 1,912.4 |
| 1,912.4 |
| 1,912.3 |
| 1,912.2 |
| 1,912.2 |
| 1,912.1 |
| 1,912.3 |
| 1,902.7 |
| 1,882.6 |
| 1,876.4 |
| 1,919.4 |
| 1,737.4 |
| 1,737.4 |
| 1,737.4 |
| 1,740.5 |
| 1,740.5 |
| 1,726.4 |
| 1,726.4 |
| 1,726.4 |
| 1,726.7 |
| 1,705.1 |
| 1,045.2 |
| 909.5 |
| 879.1 |
| 887.6 |
| 914.4 |
| 929.7 |
| 955.2 |
| 971.2 |
| 992.2 |
| 1,019.7 |
| 953.7 |
| 978.3 |
| 915.5 |
| 773.7 |
| 753.9 |
| 770.4 |
| 796.3 |
| 668.7 |
| 615.9 |
| 631.2 |
| 637.2 |
| 601.6 |
| 623.8 |
| 1,236.5 |
| 1,224.7 |
| 1,208.4 |
| 1,227.6 |
| 1,213.9 |
| 1,222.0 |
| 1,265.1 |
| 1,292.9 |
| 1,328.2 |
| 1,320.8 |
| 1,296.3 |
| 1,291.0 |
| 1,292.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 98.4 |
| 94.6 |
| 64.2 |
| 61.6 |
| 60.6 |
| 57.3 |
| 56.6 |
| 53.3 |
| 56.6 |
| 55.8 |
| 53.5 |
| 50.0 |
| 51.1 |
| 54.3 |
| 54.4 |
| 57.9 |
| 42.9 |
| 43.0 |
| 41.9 |
| 41.5 |
| 38.4 |
| 39.4 |
| 38.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,093.9 |
| 6,047.5 |
| 5,818.7 |
| 5,715.3 |
| 5,650.5 |
| 5,791.4 |
| 5,778.4 |
| 5,981.6 |
| 6,393.0 |
| 5,941.2 |
| 5,931.7 |
| 5,799.2 |
| 5,794.5 |
| 4,544.6 |
| 4,124.6 |
| 4,120.0 |
| 4,114.5 |
| 4,214.3 |
| 4,003.2 |
| 3,946.1 |
| 3,924.6 |
| 3,898.9 |
| 3,902.5 |
| 3,912.5 |
| 174.7 |
| 122.2 |
| 155.0 |
| 122.4 |
| 131.1 |
| 9.1 |
| 169.6 |
| 226.5 |
| 218.1 |
| 209.7 |
| 199.9 |
| 204.1 |
| 26.7 |
| 23.9 |
| 24.0 |
| 17.7 |
| 17.4 |
| 17.5 |
| 39.5 |
| 33.9 |
| 28.8 |
| 23.4 |
| 137.1 |
| 129.0 |
| 144.9 |
| 113.5 |
| 111.4 |
| 117.2 |
| 125.9 |
| 122.8 |
| 127.3 |
| 130.3 |
| 126.5 |
| 101.3 |
| 107.2 |
| 107.1 |
| 116.9 |
| 99.2 |
| 92.7 |
| 103.7 |
| 114.8 |
| 95.6 |
| 91.3 |
| 102.5 |
| 113.1 |
| 166.3 |
| 198.3 |
| 174.7 |
| 176.4 |
| 162.9 |
| 195.4 |
| 176.1 |
| 173.8 |
| 172.2 |
| 196.8 |
| 168.6 |
| 172.4 |
| 174.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.0 |
| 114.2 |
| 89.2 |
| 72.4 |
| 105.3 |
| 76.7 |
| 73.1 |
| 61.8 |
| 107.2 |
| 85.3 |
| 79.7 |
| 61.1 |
| 122.5 |
| 102.6 |
| 98.3 |
| 81.3 |
| 197.7 |
| 99.5 |
| 110.3 |
| 92.8 |
| 134.4 |
| 110.1 |
| 113.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 691.4 |
| 571.7 |
| 663.0 |
| 606.6 |
| 544.8 |
| 516.4 |
| 547.9 |
| 511.9 |
| 393.9 |
| 538.9 |
| 672.8 |
| 620.2 |
| 604.5 |
| 551.2 |
| 455.0 |
| 256.0 |
| 258.0 |
| 223.6 |
| 326.0 |
| 238.7 |
| 260.6 |
| 246.1 |
| 277.3 |
| 259.1 |
| 268.7 |
| 1,012.4 |
| 1,007.4 |
| 995.4 |
| 977.9 |
| 989.1 |
| 984.1 |
| 993.8 |
| 1,032.5 |
| 1,054.1 |
| 1,071.8 |
| 1,068.2 |
| 1,043.9 |
| 1,030.9 |
| 1,029.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 6.0 |
| 6.5 |
| 3.8 |
| 4.9 |
| 3.8 |
| 4.4 |
| 5.4 |
| 5.7 |
| 5.4 |
| 4.7 |
| 20.6 |
| 20.7 |
| 2.5 |
| 1.4 |
| 0.8 |
| 0.9 |
| 0.3 |
| 0.2 |
| - |
| 0.3 |
| 1.7 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.9 |
| 40.2 |
| 39.1 |
| 40.0 |
| 38.4 |
| 36.6 |
| 34.0 |
| 34.1 |
| 30.3 |
| 34.4 |
| 32.9 |
| 32.7 |
| 32.8 |
| 29.5 |
| 34.0 |
| 30.7 |
| 30.9 |
| 29.9 |
| 29.5 |
| 28.3 |
| 28.1 |
| 25.6 |
| 23.9 |
| 22.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,870.0 |
| 4,830.4 |
| 4,576.9 |
| 4,483.7 |
| 4,469.0 |
| 4,588.7 |
| 4,639.4 |
| 4,858.2 |
| 5,255.2 |
| 4,760.8 |
| 4,763.9 |
| 4,659.9 |
| 4,685.0 |
| 3,412.9 |
| 3,027.7 |
| 3,046.5 |
| 3,074.3 |
| 3,110.9 |
| 2,912.7 |
| 2,875.0 |
| 2,870.9 |
| 2,829.4 |
| 2,846.2 |
| 2,872.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (734.4) |
| (705.7) |
| (711.3) |
| (754.9) |
| (717.3) |
| (775.5) |
| (787.8) |
| (768.7) |
| (708.4) |
| (714.6) |
| (717.8) |
| (740.1) |
| (695.3) |
| (699.3) |
| (703.1) |
| (713.7) |
| (639.1) |
| (644.6) |
| (659.5) |
| (670.4) |
| (631.0) |
| (637.4) |
| (648.4) |
| 0.5 |
| 1.2 |
| 0.9 |
| 0.9 |
| 1.4 |
| 1.1 |
| 0.9 |
| 0.2 |
| (0.2) |
| (0.9) |
| 0.7 |
| 0.4 |
| 0.6 |
| 0.3 |
| 0.0 |
| 0.7 |
| 0.5 |
| 0.8 |
| 1.3 |
| 1.5 |
| 0.3 |
| (0.5) |
| (0.6) |
| (0.0) |
| 0.3 |
| 50.6 |
| 50.5 |
| 50.5 |
| 44.8 |
| 44.4 |
| 44.4 |
| 44.4 |
| 34.3 |
| 34.1 |
| 34.1 |
| 34.1 |
| 25.4 |
| 25.4 |
| 25.4 |
| 25.4 |
| 21.3 |
| 21.3 |
| 21.3 |
| 21.3 |
| 12.3 |
| 12.3 |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,223.9 |
| 1,217.1 |
| 1,241.8 |
| 1,231.6 |
| 1,181.5 |
| 1,202.8 |
| 1,139.1 |
| 1,123.4 |
| 1,137.8 |
| 1,180.3 |
| 1,167.8 |
| 1,139.3 |
| 1,109.6 |
| 1,131.8 |
| 1,097.0 |
| 1,073.5 |
| 1,040.2 |
| 1,103.5 |
| 1,090.5 |
| 1,071.1 |
| 1,053.7 |
| 1,069.5 |
| 1,056.3 |
| 1,039.7 |
| 1,241.8 |
| 1,231.6 |
| 1,181.5 |
| 1,202.8 |
| 1,139.1 |
| 1,123.4 |
| 1,137.8 |
| 1,180.3 |
| 1,167.8 |
| 1,139.3 |
| 1,109.6 |
| 1,131.8 |
| 1,097.0 |
| 1,073.5 |
| 1,040.2 |
| 1,103.5 |
| 1,090.5 |
| 1,071.1 |
| 1,053.7 |
| 1,069.5 |
| 1,056.3 |
| 1,039.7 |
| 2,749.8 |
| 2,715.0 |
| 2,797.1 |
| 2,764.9 |
| 2,895.6 |
| 2,978.8 |
| 3,055.2 |
| 2,953.9 |
| 3,030.5 |
| 2,955.2 |
| 2,993.7 |
| 2,867.2 |
| 2,535.3 |
| 2,545.3 |
| 2,617.9 |
| 2,441.2 |
| 2,420.0 |
| 2,349.0 |
| 2,393.3 |
| 2,313.7 |
| 2,342.5 |
| 2,350.9 |
| (274.4) |
| (236.1) |
| (196.6) |
| (229.1) |
| (167.3) |
| (192.1) |
| 50.4 |
| 245.7 |
| (362.6) |
| (303.6) |
| (302.3) |
| (263.4) |
| (91.4) |
| 109.9 |
| 123.7 |
| 132.4 |
| 94.5 |
| 131.8 |
| 124.8 |
| 104.2 |
| 36.9 |
| 96.2 |
| 95.0 |
| 1,241.8 |
| 1,231.6 |
| 1,181.5 |
| 1,202.8 |
| 1,139.1 |
| 1,123.4 |
| 1,137.8 |
| 1,180.3 |
| 1,167.8 |
| 1,139.3 |
| 1,109.6 |
| 1,131.8 |
| 1,097.0 |
| 1,073.5 |
| 1,040.2 |
| 1,103.5 |
| 1,090.5 |
| 1,071.1 |
| 1,053.7 |
| 1,069.5 |
| 1,056.3 |
| 1,039.7 |
| (1,764.5) |
| (1,594.6) |
| (1,559.9) |
| (1,618.4) |
| (1,624.0) |
| (1,702.8) |
| (1,744.0) |
| (1,745.5) |
| (1,724.2) |
| (1,754.5) |
| (1,697.0) |
| (1,745.1) |
| (1,703.1) |
| (1,414.1) |
| (1,417.8) |
| (1,467.6) |
| (1,433.3) |
| (1,318.6) |
| (1,271.2) |
| (1,303.9) |
| (1,294.0) |
| (1,272.0) |
| (1,289.2) |