| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 940.7 | 389.7 | 1,057.5 | 451.0 | 991.5 | 472.2 | 436.0 | 447.8 | 337.0 | 264.1 | 254.5 | 501.1 | 389.9 | 524.9 | 398.6 | 641.7 | 927.8 | |||
| Restricted Cash | 2.1 | 333.3 | 316.7 | 286.1 | 282.0 | 3.0 | 6.0 | 3.3 | 5.0 | 0.9 | 1.0 | - | - | - | - | - | - | - | ||
| Short Term Investments | 0.0 | 7.6 | 12.7 | 1.3 | 0.0 | 9.5 | 16.5 | 34.0 | 28.4 | 31.1 | 20.1 | 35.0 | 117.2 | 253.3 | 140.9 | 159.5 | 163.0 | |||
| Cash And Short Term Investments | 940.7 | 397.3 | 1,070.2 | 452.3 | 991.5 | 481.7 | 452.5 | 481.8 | 365.4 | 295.2 | 274.6 | 536.2 | 507.1 | 778.2 | 539.5 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 391.7 | 388.0 | 347.8 | 327.4 | 287.6 | 363.0 | 453.0 | 756.3 | 698.5 | 508.4 | 784.7 | 1,517.5 | 1,399.5 | 1,382.6 | 1,576.6 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 94.8 | 130.0 | 147.8 | 127.9 | 126.4 | 160.6 | 176.3 | 165.6 | 166.3 | 103.6 | 153.8 | 230.1 | 209.8 | 251.1 | 272.9 | 158.8 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 13,248.3 | 12,755.4 | 12,603.9 | 12,329.1 | 12,316.9 | 13,112.6 | 13,615.6 | 13,695.4 | 13,929.9 | 13,556.7 | 13,336.5 | 15,427.1 | 15,244.6 | 14,436.3 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 300.5 | 321.0 | 294.4 | 314.0 | 253.7 | 220.9 | 295.2 | 392.8 | 363.4 | 264.6 | 272.0 | 780.1 | 545.5 | 499.0 | 782.8 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 2,117.2 | 2,505.2 | 2,511.5 | 2,537.5 | 3,262.8 | 2,968.7 | 3,333.2 | 3,585.9 | 4,027.8 | 3,578.3 | 3,655.2 | 4,331.8 | 3,904.1 | 4,379.3 | 4,348.5 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 0.8 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 2,494.7 | 2,505.2 | 3,141.1 | 2,537.5 | 3,262.8 | 2,968.7 | 3,333.2 | 3,586.4 | 4,027.9 | 3,578.6 | 3,661.7 | 4,338.0 | 3,914.3 | 4,379.7 | 4,623.8 | 4,443.1 | ||||
| (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 | 500.8 | 940.7 | 428.1 | 387.3 | 396.5 | 389.7 | 451.6 | 466.0 | 412.9 | 1,057.5 | 387.5 | 413.4 | 469.4 | 451.0 | 420.3 | |||||||||||||||||||||||||
| 442.1 |
| 531.3 |
| 700.5 |
| - |
| - |
| 142.2 |
| - |
| - |
| 801.2 |
| 1,090.9 |
| 584.2 |
| 531.3 |
| 700.5 |
| 1,116.5 |
| 724.0 |
| 1,160.8 |
| - |
| - |
| 100.8 |
| 150.1 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 124.3 | 84.3 | 79.9 | 93.0 | 96.3 | 109.6 | 164.3 | 177.6 | 180.1 | 172.0 | 187.1 | 193.4 | 272.8 | 226.6 | 170.0 | 152.8 | 135.8 | 243.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | 146.5 | 243.3 | 383.9 | 401.5 | 352.0 | 0.0 | - | - | - |
| Total Current Assets | 1,551.6 | 999.5 | 1,645.7 | 1,000.6 | 1,501.8 | 1,131.5 | 1,248.7 | 1,593.6 | 1,447.3 | 1,155.8 | 1,475.9 | 2,741.9 | 2,753.8 | 3,132.9 | 3,088.3 | 2,612.9 | 2,176.7 | 2,166.6 | - | - |
| 13,598.7 |
| 12,491.0 |
| 11,435.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 10,328.2 | 9,924.5 | 9,705.2 | 9,303.0 | 8,968.4 | 9,126.9 | 8,685.1 | 8,227.5 | 7,820.3 | 7,289.2 | 6,308.7 | 6,828.0 | 6,646.8 | 5,724.2 | 4,928.8 | 4,182.1 | 3,453.2 | - | - | - |
| Property,Plant & Equipment Net | 2,920.0 | 2,831.0 | 2,898.7 | 3,026.1 | 3,348.5 | 3,985.7 | 4,930.5 | 5,467.9 | 6,109.6 | 6,267.6 | 7,027.8 | 8,599.1 | 8,597.8 | 8,712.1 | 8,629.9 | 7,815.4 | 7,646.1 | 7,332.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 3.2 | 4.3 | 11.1 | 20.1 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 61.7 | 371.0 | 265.8 | 305.7 | - | - | - |
| Goodwill | - | - | - | - | - | - | 28.4 | 183.9 | 173.2 | 166.9 | 166.7 | 173.9 | 513.0 | 472.3 | 501.3 | 494.4 | 164.3 | 175.7 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 40.1 | 28.7 | 30.7 | 34.5 | 23.0 | 32.3 | 46.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 189.2 | 216.3 | 238.9 | 257.3 | 258.6 | 247.2 | 305.8 | 345.1 | 419.0 | 366.6 | 184.9 | 31.0 | - | - | 13.1 | 33.7 | 37.6 | - | - | - |
| Other Non-Current Assets | 128.8 | 125.7 | 179.2 | 161.0 | 134.9 | 139.1 | 247.2 | 263.5 | 252.9 | 230.1 | 452.3 | 289.7 | 227.7 | 272.8 | 310.5 | 415.8 | 250.2 | 191.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,789.7 | 4,504.3 | 5,278.0 | 4,729.9 | 5,525.4 | 5,503.4 | 6,760.7 | 7,853.9 | 8,402.0 | 8,187.0 | 9,537.8 | 11,862.9 | 12,159.8 | 12,656.0 | 12,912.1 | 11,646.6 | 10,644.7 | 10,517.9 | - | - |
| 355.3 |
| 226.4 |
| 424.9 |
| - |
| - |
| Short Term Debt | 377.5 | - | 629.6 | - | - | - | - | 0.6 | 0.2 | 0.3 | 6.5 | 6.2 | 10.2 | 0.4 | 275.3 | 1,379.0 | 0.2 | 225.0 | - | - |
| Deferred Revenue Current | 41,927.0 | 24,002.0 | 20,295.0 | 29.2 | 42.9 | 42.8 | 66.8 | 116.7 | 218.4 | 255.6 | 340.5 | 298.3 | 202.9 | 148.2 | 172.6 | 88.4 | 57.6 | - | - | - |
| Operating Lease Liabilities Current | 9.7 | 6.8 | 5.4 | 6.8 | 5.4 | 8.3 | 13.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | 247.2 | 276.1 | 333.3 | 417.9 | 533.0 | 543.2 | 686.6 | 728.0 | 697.1 | 599.4 | 716.8 | 394.3 | 346.3 | 367.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 993.0 | 571.9 | 1,214.0 | 596.4 | 525.2 | 515.5 | 656.5 | 832.1 | 919.5 | 821.9 | 1,006.5 | 1,567.5 | 1,311.4 | 1,132.4 | 1,802.6 | 2,154.4 | 608.6 | 1,128.9 | - | - |
| 3,064.1 |
| 3,940.6 |
| 3,600.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 30.5 | 22.1 | 25.7 | 27.8 | 18.7 | 24.7 | 33.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 28,646.0 | 13,424.0 | 1,969.0 | 3.2 | 29.3 | 44.2 | 70.5 | 69.7 | 135.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 7.1 | 2.5 | 1.4 | 2.9 | 2.8 | 1.6 | 3.1 | 6.3 | 10.3 | 9.5 | 29.3 | 443.0 | 516.2 | 599.3 | 797.9 | 770.2 | 673.4 | 622.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 234.7 | 218.3 | 270.0 | 377.7 | 340.3 | 318.0 | 292.2 | 274.5 | 301.6 | 522.5 | 552.9 | 601.8 | 377.7 | 518.7 | 292.8 | 245.8 | 240.1 | 247.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,352.0 | 3,298.0 | 3,996.9 | 3,514.5 | 4,131.1 | 3,803.8 | 4,285.1 | 4,698.8 | 5,259.2 | 4,932.2 | 5,244.0 | 6,944.1 | 6,109.4 | 6,629.7 | 7,241.7 | 6,234.5 | 5,462.7 | 5,599.5 | - | - |
| 0.3 |
| 0.3 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,836.5) | (2,092.1) | (1,886.2) | (1,841.2) | (1,538.0) | (946.1) | (104.8) | 650.8 | 1,423.2 | 2,033.4 | 3,131.1 | 3,573.2 | 4,304.7 | 4,120.4 | 3,955.6 | 3,702.2 | 3,613.2 | 3,698.7 | - | - |
| Accumulated Other Comprehensive Income | (10.4) | (10.4) | (10.8) | (11.0) | (10.6) | (11.1) | (11.8) | (29.3) | 11.2 | (12.1) | (47.6) | 77.5 | 216.1 | 340.1 | 321.3 | 342.1 | 292.7 | 53.5 | - | - |
| Treasury Stock | - | - | - | - | 1,315.8 | 1,315.8 | 1,314.0 | 1,314.0 | 1,314.0 | 1,295.9 | 1,294.3 | 1,194.7 | 944.6 | 944.6 | 977.9 | 977.9 | 977.9 | 977.9 | - | - |
| Minority Interest | 364.5 | 286.3 | 215.4 | 167.8 | 128.3 | 105.4 | 67.4 | 49.5 | 27.0 | 7.8 | 11.2 | 10.2 | 12.1 | 12.2 | 13.4 | 14.7 | 14.3 | 14.3 | - | - |
| Total Stockholders Equity | 590.7 | 135.0 | 326.6 | 369.0 | 590.7 | 1,151.4 | 1,982.8 | 2,700.9 | 2,911.8 | 3,247.0 | 4,282.7 | 4,908.6 | 5,969.1 | 5,944.9 | 5,587.8 | 5,328.2 | 5,167.7 | 4,918.4 | 4,816.0 | 3,904.1 |
| Total Equity | 955.2 | 421.2 | 542.0 | 536.8 | 718.9 | 1,256.8 | 2,050.2 | 2,750.3 | 2,938.8 | 3,254.8 | 4,293.9 | 4,918.8 | 5,981.2 | 5,957.1 | 5,600.4 | 5,337.2 | 5,182.0 | 4,918.4 | 4,816.0 | 3,904.1 |
| 3,940.8 |
| 3,825.6 |
| - |
| - |
| Net debt | 1,553.9 | 2,107.9 | 2,071.0 | 2,085.2 | 2,271.3 | 2,487.0 | 2,880.7 | 3,104.6 | 3,662.6 | 3,283.4 | 3,387.1 | 3,801.9 | 3,407.2 | 3,601.5 | 4,084.3 | 3,642.0 | 2,849.9 | 3,241.3 | - | - |
| Working Capital | 558.6 | 427.6 | 431.7 | 404.2 | 976.6 | 616.0 | 592.1 | 761.5 | 527.9 | 333.9 | 469.4 | 1,174.4 | 1,442.4 | 2,000.5 | 1,285.8 | 458.6 | 1,568.0 | 1,037.7 | - | - |
| Book Value | 590.7 | 135.0 | 326.6 | 369.0 | 590.7 | 1,151.4 | 1,982.8 | 2,700.9 | 2,911.8 | 3,247.0 | 4,282.7 | 4,908.6 | 5,969.1 | 5,944.9 | 5,587.8 | 5,328.2 | 5,167.7 | 4,918.4 | 4,816.0 | 3,904.1 |
| Tangible Book Value | - | - | - | - | - | - | 1,954.4 | 2,516.9 | 2,738.6 | 3,080.1 | 4,116.1 | 4,734.7 | 5,456.1 | 5,472.6 | 5,086.6 | 4,833.8 | 5,003.4 | 4,742.7 | - | - |
| 413.0 |
| 394.0 |
| 991.5 |
| 771.9 |
| 399.9 |
| 417.5 |
| 472.2 |
| 505.0 |
| 484.3 |
| 480.5 |
| 436.0 |
| 396.9 |
| 367.7 |
| 429.1 |
| 447.8 |
| - |
| - |
| 367.0 |
| 337.0 |
| 190.6 |
| 196.6 |
| 200.7 |
| 264.1 |
| 177.0 |
| 233.8 |
| Restricted Cash | 1.6 | 2.1 | 155.8 | 340.8 | 336.9 | 333.3 | 329.4 | 324.5 | 320.9 | 316.7 | 420.1 | 107.3 | 292.1 | 286.1 | 284.0 | 282.4 | 282.2 | 282.0 | 1.9 | 2.9 | 3.1 | 3.0 | 3.2 | 2.7 | 5.3 | 6.0 | 5.1 | 7.7 | 4.0 | 3.3 | 3.5 | 4.1 | 4.0 | 5.0 | 1.3 | 1.3 | - | 0.9 | - | - |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 7.6 | 7.6 | 7.7 | 7.7 | 12.7 | 12.7 | 19.2 | 15.7 | 6.3 | 1.3 | 4.8 | 5.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.5 | 8.8 | 9.9 | 9.1 | 16.5 | 22.0 | 28.0 | 40.6 | 34.0 | 41.0 | 43.3 | 26.5 | 28.4 | 29.8 | 35.5 | 27.9 | 31.1 | 23.6 | 22.1 |
| Cash And Short Term Investments | 500.9 | 940.7 | 428.1 | 387.4 | 404.1 | 397.3 | 459.3 | 473.6 | 425.6 | 1,070.2 | 406.6 | 429.1 | 475.7 | 452.3 | 425.1 | 418.0 | 394.0 | 991.5 | 771.9 | 399.9 | 417.6 | 481.7 | 513.8 | 494.3 | 489.7 | 452.5 | 418.9 | 395.7 | 469.7 | 481.8 | - | - | 393.6 | 365.4 | 220.3 | 232.0 | 228.6 | 295.2 | 200.7 | 255.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 417.7 | 391.7 | 487.1 | 537.1 | 549.6 | 388.0 | 384.7 | 368.6 | 416.9 | 347.8 | 325.0 | 297.4 | 307.0 | 327.4 | 303.0 | 278.1 | 297.2 | 287.6 | 282.7 | 312.1 | 331.5 | 363.0 | 347.2 | 349.0 | 454.7 | 453.0 | 613.5 | 737.4 | 743.5 | 756.3 | 775.1 | 780.2 | 733.5 | 698.5 | 621.6 | 582.8 | 514.4 | 508.4 | 504.0 | 504.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 90.2 | 94.8 | 108.3 | 107.5 | 117.0 | 130.0 | 141.9 | 147.8 | 149.8 | 147.8 | 146.3 | 152.2 | 144.2 | 127.9 | 129.1 | 120.6 | 132.1 | 126.4 | 137.0 | 147.4 | 154.3 | 160.6 | 164.0 | 166.5 | 174.0 | 176.3 | 186.1 | 178.4 | 166.1 | 165.6 | 166.8 | 173.1 | 165.6 | 166.3 | 119.1 | 108.1 | 109.5 | 103.6 | 141.9 | 151.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 143.9 | 124.3 | 150.9 | 165.0 | 128.0 | 84.3 | 86.4 | 87.9 | 82.1 | 79.9 | 82.7 | 99.5 | 86.3 | 93.0 | 108.8 | 106.7 | 104.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,152.6 | 1,551.6 | 1,424.4 | 1,196.9 | 1,198.8 | 999.5 | 1,072.3 | 1,077.8 | 1,074.4 | 1,645.7 | 960.6 | 978.1 | 1,013.2 | 1,000.6 | 965.9 | 923.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,914.9 | 2,920.0 | 2,931.3 | 3,063.0 | 3,074.8 | 2,831.0 | 2,766.4 | 2,813.1 | 2,841.3 | 2,898.7 | 2,946.0 | 2,963.9 | 2,976.8 | 3,026.1 | 3,100.3 | 3,186.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 184.6 | 189.2 | 180.1 | 272.6 | 277.5 | 216.3 | 227.7 | 227.0 | 232.3 | 238.9 | 239.4 | 244.0 | 251.8 | 257.3 | 259.4 | 260.4 | 256.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 133.5 | 128.8 | 143.5 | 167.5 | 163.5 | 125.7 | 159.2 | 174.5 | 177.3 | 179.2 | 162.8 | 171.8 | 167.7 | 161.0 | 160.0 | 148.4 | 129.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,385.6 | 4,789.7 | 4,833.5 | 5,038.7 | 5,038.7 | 4,504.3 | 4,553.6 | 4,615.7 | 4,645.0 | 5,278.0 | 4,726.9 | 4,463.3 | 5,278.0 | 4,729.9 | 4,768.6 | 4,801.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 322.8 | 300.5 | 352.4 | 364.8 | 375.4 | 321.0 | 316.7 | 331.5 | 319.4 | 294.4 | 287.2 | 301.8 | 306.5 | 314.0 | 290.2 | 271.1 | 278.9 | 253.7 | 251.7 | 232.5 | 234.9 | 220.9 | 216.5 | 221.8 | 297.3 | 295.2 | 364.7 | 410.5 | 399.8 | 392.8 | 331.7 | 379.0 | 309.9 | 363.4 | 317.3 | 261.1 | 241.3 | 264.6 | 215.6 | 199.6 |
| Short Term Debt | - | 377.5 | - | - | - | - | - | - | - | 629.6 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 45.5 | 41.9 | 55.6 | 50.0 | 28.9 | 24.0 | 24.6 | 18.0 | 23.2 | 20.3 | 21.3 | 26.3 | 23.0 | 29.2 | 25.4 | 8.0 | 34.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 9.5 | 9.7 | 11.4 | 13.8 | 13.0 | 6.8 | 5.9 | 5.7 | 5.2 | 5.4 | 5.5 | 5.2 | 6.0 | 6.8 | 7.8 | 5.2 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 209.9 | 247.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 585.2 | 993.0 | 680.2 | 669.4 | 667.6 | 571.9 | 571.6 | 590.9 | 602.4 | 1,214.0 | 528.7 | 544.3 | 540.5 | 596.4 | 559.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,118.7 | 2,117.2 | 2,348.0 | 2,672.8 | 2,685.2 | 2,505.2 | 2,503.3 | 2,514.2 | 2,512.2 | 2,511.5 | 2,501.3 | 2,503.3 | 2,562.3 | 2,537.5 | 2,585.5 | 2,601.5 | 2,610.1 | 3,262.8 | 3,075.5 | 2,823.1 | 2,898.9 | 2,968.7 | 3,290.3 | 3,276.1 | 3,388.0 | 3,333.2 | 3,516.6 | 3,550.6 | 3,677.6 | 3,585.9 | 3,737.3 | 3,818.6 | 4,256.2 | 4,027.8 | 3,958.6 | 3,740.2 | 3,661.7 | 3,578.3 | 3,476.0 | 3,503.2 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 30.8 | 28.6 | 14.0 | 10.9 | 12.9 | 13.4 | 1.9 | 2.1 | 1.9 | 2.0 | 2.5 | 4.3 | - | 3.2 | 5.4 | 27.7 | 27.8 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 5.3 | 7.1 | 3.7 | 5.3 | 4.3 | 2.5 | 1.9 | 1.6 | 1.4 | 1.4 | 1.8 | 1.8 | 2.6 | 2.9 | 2.3 | 2.4 | 2.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 234.9 | 234.7 | 233.5 | 244.5 | 247.2 | 218.3 | 242.8 | 246.0 | 255.5 | 270.0 | 312.6 | 308.5 | 321.1 | 377.7 | 342.4 | 391.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,944.1 | 3,352.0 | 3,265.3 | 3,592.0 | 3,604.3 | 3,298.0 | 3,319.5 | 3,352.7 | 3,371.5 | 3,996.9 | 3,344.5 | 3,357.8 | 3,426.5 | 3,514.5 | 3,489.4 | 3,519.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,858.4) | (1,836.5) | (1,839.3) | (2,105.4) | (2,066.3) | (2,092.1) | (2,030.7) | (1,967.5) | (1,927.9) | (1,886.2) | (1,861.8) | (1,809.4) | (1,804.4) | (1,841.2) | (1,766.3) | (1,750.1) | (1,725.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (11.1) | (10.4) | (11.0) | (10.7) | (10.5) | (10.4) | (10.8) | (10.9) | (10.9) | (10.8) | (10.4) | (10.3) | (10.9) | (11.0) | (11.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,315.8 | 1,315.8 | 1,315.8 | ||||||||||||||||||||||
| Minority Interest | 383.5 | 364.5 | 359.1 | 332.3 | 307.1 | 286.3 | 269.2 | 251.2 | 236.5 | 215.4 | 199.9 | 189.0 | 179.7 | 167.8 | 156.9 | 147.6 | 137.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 568.9 | 590.7 | 579.8 | 308.0 | 342.7 | 135.0 | 191.4 | 250.4 | 286.3 | 326.6 | 348.2 | 402.7 | 402.7 | 369.0 | 439.2 | 453.2 | 543.6 | |||||||||||||||||||||||
| Total Equity | 952.4 | 955.2 | 938.9 | 640.3 | 649.7 | 421.2 | 460.6 | 501.6 | 522.8 | 542.0 | 548.2 | 591.7 | 582.4 | 536.8 | 596.2 | 600.8 | 667.1 | 718.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,118.7 | 2,494.7 | 2,348.0 | 2,672.8 | 2,685.2 | 2,505.2 | 2,503.3 | 2,514.2 | 2,512.2 | 3,141.1 | 2,501.3 | 2,503.3 | 2,562.3 | 2,537.5 | 2,585.5 | 2,601.5 | 2,610.1 | 3,262.8 | 3,075.5 | 2,823.1 | 2,898.9 | 2,968.7 | 3,290.3 | 3,276.1 | 3,388.0 | 3,333.2 | 3,517.7 | 3,551.4 | 3,678.4 | 3,586.4 | 3,737.7 | 3,818.9 | 4,256.5 | 4,027.9 | 3,958.8 | 3,740.4 | 3,662.0 | 3,578.6 | 3,476.1 | 3,503.3 |
| Net debt | 1,617.9 | 1,553.9 | 1,919.9 | 2,285.5 | 2,281.1 | 2,107.9 | 2,044.0 | 2,040.6 | 2,086.6 | 2,071.0 | 2,094.7 | 2,074.2 | 2,086.6 | 2,085.2 | 2,160.4 | 2,183.5 | 2,216.1 | 2,271.3 | ||||||||||||||||||||||
| Working Capital | 567.4 | 558.6 | 744.2 | 527.4 | 531.2 | 427.6 | 500.7 | 486.9 | 471.9 | 431.7 | 431.9 | 433.9 | 472.8 | 404.2 | 406.7 | 399.3 | 430.6 | 976.6 | ||||||||||||||||||||||
| Book Value | 568.9 | 590.7 | 579.8 | 308.0 | 342.7 | 135.0 | 191.4 | 250.4 | 286.3 | 326.6 | 348.2 | 402.7 | 402.7 | 369.0 | 439.2 | 453.2 | 543.6 | 590.7 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.3 |
| 114.2 |
| 116.1 |
| 116.2 |
| 109.6 |
| 137.4 |
| 142.5 |
| 150.5 |
| 164.3 |
| 153.7 |
| 147.2 |
| 164.2 |
| 177.6 |
| 188.2 |
| 156.7 |
| 156.5 |
| 180.1 |
| 176.6 |
| 172.8 |
| 193.0 |
| 172.0 |
| 156.1 |
| 192.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 944.1 |
| 1,501.8 |
| 1,322.6 |
| 1,087.1 |
| 1,036.0 |
| 1,131.5 |
| 1,163.0 |
| 1,152.9 |
| 1,270.8 |
| 1,248.7 |
| 1,380.3 |
| 1,466.7 |
| 1,555.9 |
| 1,593.6 |
| 1,539.0 |
| 1,782.5 |
| 1,494.4 |
| 1,447.3 |
| 1,174.9 |
| 1,174.2 |
| 1,122.7 |
| 1,155.8 |
| 1,072.1 |
| 1,191.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,245.6 |
| 3,348.5 |
| 3,443.7 |
| 3,562.4 |
| 3,829.2 |
| 3,985.7 |
| 4,225.0 |
| 4,395.7 |
| 4,597.3 |
| 4,930.5 |
| 5,152.2 |
| 5,301.3 |
| 5,399.5 |
| 5,467.9 |
| 5,608.9 |
| 5,709.9 |
| 5,969.1 |
| 6,109.6 |
| 6,051.6 |
| 6,142.2 |
| 6,218.7 |
| 6,267.6 |
| 6,616.7 |
| 6,765.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.4 |
| 90.5 |
| 90.6 |
| 184.1 |
| 183.9 |
| 173.0 |
| 172.8 |
| 173.0 |
| 173.2 |
| 173.3 |
| 167.2 |
| 167.0 |
| 166.9 |
| 167.1 |
| 167.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.5 |
| 40.5 |
| 29.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 258.6 |
| 256.7 |
| 251.1 |
| 248.9 |
| 247.2 |
| 277.9 |
| 275.7 |
| 280.5 |
| 305.8 |
| 353.2 |
| 357.3 |
| 344.5 |
| 345.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.9 |
| 151.8 |
| 141.7 |
| 140.8 |
| 139.1 |
| 151.4 |
| 158.0 |
| 159.9 |
| 247.2 |
| 297.2 |
| 298.7 |
| 289.6 |
| 263.5 |
| 231.7 |
| 228.8 |
| 245.6 |
| 252.9 |
| 243.9 |
| 199.2 |
| 213.0 |
| 230.1 |
| 567.7 |
| 531.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,857.2 |
| 5,525.4 |
| 5,174.8 |
| 5,042.3 |
| 5,254.9 |
| 5,503.4 |
| 5,817.3 |
| 5,982.4 |
| 6,308.5 |
| 6,760.7 |
| 7,273.5 |
| 7,514.5 |
| 7,773.7 |
| 7,853.9 |
| 7,960.5 |
| 8,300.3 |
| 7,853.9 |
| 8,402.0 |
| 8,088.6 |
| 8,092.5 |
| 8,095.3 |
| 8,187.0 |
| 8,424.5 |
| 8,656.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 0.8 |
| 0.9 |
| 0.6 |
| 0.4 |
| 0.2 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.2 |
| 42.9 |
| 45.5 |
| 46.9 |
| 59.9 |
| 42.8 |
| 35.8 |
| 37.9 |
| 60.4 |
| 66.8 |
| 72.0 |
| 76.3 |
| 95.1 |
| 116.7 |
| 159.4 |
| 190.3 |
| 202.7 |
| 218.4 |
| 241.8 |
| 278.3 |
| 259.7 |
| 255.6 |
| 269.6 |
| 322.0 |
| 5.3 |
| 5.4 |
| 5.9 |
| 6.6 |
| 7.3 |
| 8.3 |
| 9.5 |
| 10.5 |
| 11.9 |
| 13.5 |
| 13.6 |
| 14.0 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 235.4 |
| 270.9 |
| 222.4 |
| 276.1 |
| 247.2 |
| 274.3 |
| 252.7 |
| 333.3 |
| 279.2 |
| 319.8 |
| 298.1 |
| 417.9 |
| 392.5 |
| 492.8 |
| 432.3 |
| 533.0 |
| 485.3 |
| 592.1 |
| 497.4 |
| 543.2 |
| 548.3 |
| 650.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 524.1 |
| 513.4 |
| 525.2 |
| 516.1 |
| 529.1 |
| 490.8 |
| 515.5 |
| 486.0 |
| 523.7 |
| 584.9 |
| 656.5 |
| 682.3 |
| 772.2 |
| 735.8 |
| 832.1 |
| 752.4 |
| 873.8 |
| 766.8 |
| 919.5 |
| 830.7 |
| 876.6 |
| 771.6 |
| 821.9 |
| 787.9 |
| 868.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.9 |
| 26.5 |
| 18.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.3 |
| 30.5 |
| 35.6 |
| 40.0 |
| 44.2 |
| 48.1 |
| 44.4 |
| 65.6 |
| 70.5 |
| 67.6 |
| 69.7 |
| 66.7 |
| 69.7 |
| 65.0 |
| 79.9 |
| 106.0 |
| 135.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.2 |
| 2.3 |
| 2.5 |
| 1.6 |
| 3.1 |
| 2.8 |
| 2.8 |
| 3.1 |
| 29.1 |
| 27.4 |
| 19.7 |
| 6.3 |
| 23.8 |
| 20.7 |
| 11.8 |
| 10.3 |
| 20.3 |
| 12.4 |
| 8.4 |
| 9.5 |
| 11.0 |
| 44.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 372.6 |
| 340.3 |
| 346.3 |
| 352.3 |
| 338.6 |
| 318.0 |
| 239.7 |
| 238.2 |
| 261.9 |
| 292.2 |
| 284.4 |
| 294.1 |
| 280.6 |
| 274.5 |
| 272.6 |
| 290.0 |
| 321.7 |
| 301.6 |
| 351.8 |
| 390.5 |
| 467.2 |
| 522.5 |
| 551.0 |
| 518.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,498.6 |
| 4,131.1 |
| 3,940.2 |
| 3,706.9 |
| 3,730.8 |
| 3,803.8 |
| 4,019.1 |
| 4,040.8 |
| 4,237.6 |
| 4,285.1 |
| 4,512.4 |
| 4,644.3 |
| 4,713.7 |
| 4,698.8 |
| 4,786.1 |
| 5,003.1 |
| 5,356.4 |
| 5,259.2 |
| 5,161.4 |
| 5,019.7 |
| 4,908.9 |
| 4,932.2 |
| 4,825.8 |
| 4,933.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,538.0) |
| (1,415.2) |
| (1,290.3) |
| (1,089.3) |
| (946.1) |
| (829.9) |
| (664.4) |
| (508.2) |
| (104.8) |
| 171.1 |
| 303.2 |
| 519.8 |
| 650.8 |
| 864.0 |
| 1,006.5 |
| 1,232.5 |
| 1,423.2 |
| 1,556.7 |
| 1,722.3 |
| 1,872.4 |
| 2,033.4 |
| 2,386.1 |
| 2,514.3 |
| (10.0) |
| (9.3) |
| (10.6) |
| (10.9) |
| (8.6) |
| (10.8) |
| (11.1) |
| (18.6) |
| (22.2) |
| (29.0) |
| (11.8) |
| (16.6) |
| (13.5) |
| (20.0) |
| (29.3) |
| (7.1) |
| (12.6) |
| (7.2) |
| 11.2 |
| 15.7 |
| 4.8 |
| (11.3) |
| (12.1) |
| (11.9) |
| (8.3) |
| 1,315.8 |
| 1,315.8 |
| 1,315.8 |
| 1,315.8 |
| 1,315.8 |
| 1,315.8 |
| 1,315.8 |
| 1,314.0 |
| 1,314.0 |
| 1,314.0 |
| 1,314.0 |
| 1,314.0 |
| 1,314.0 |
| 1,314.0 |
| 1,314.0 |
| 1,314.0 |
| 1,295.9 |
| 1,295.9 |
| 1,295.9 |
| 1,295.9 |
| 1,295.9 |
| 1,295.9 |
| 128.3 |
| 124.8 |
| 118.0 |
| 114.2 |
| 105.4 |
| 104.1 |
| 94.3 |
| 85.2 |
| 67.4 |
| 89.2 |
| 73.6 |
| 63.7 |
| 49.5 |
| 32.6 |
| 25.6 |
| 27.4 |
| 27.0 |
| 25.8 |
| 23.5 |
| 8.4 |
| 7.8 |
| 6.8 |
| 6.8 |
| 590.7 |
| 709.0 |
| 818.9 |
| 1,013.8 |
| 1,151.4 |
| 1,255.6 |
| 1,413.1 |
| 1,555.9 |
| 1,982.8 |
| 2,251.7 |
| 2,381.5 |
| 2,586.3 |
| 2,700.9 |
| 2,931.2 |
| 3,063.0 |
| 2,709.6 |
| 2,911.8 |
| 2,901.4 |
| 3,049.2 |
| 3,177.9 |
| 3,247.0 |
| 3,591.9 |
| 3,715.9 |
| 833.8 |
| 936.9 |
| 1,128.0 |
| 1,256.8 |
| 1,359.8 |
| 1,507.5 |
| 1,641.1 |
| 2,050.2 |
| 2,340.9 |
| 2,455.1 |
| 2,650.0 |
| 2,750.3 |
| 2,963.8 |
| 3,088.6 |
| 2,737.0 |
| 2,938.8 |
| 2,927.2 |
| 3,072.8 |
| 3,186.4 |
| 3,254.8 |
| 3,598.7 |
| 3,722.7 |
| 2,303.6 |
| 2,423.2 |
| 2,481.3 |
| 2,487.0 |
| 2,776.5 |
| 2,781.8 |
| 2,898.4 |
| 2,880.7 |
| 3,098.7 |
| 3,155.7 |
| 3,208.7 |
| 3,104.6 |
| - |
| - |
| 3,862.9 |
| 3,662.6 |
| 3,738.5 |
| 3,508.3 |
| 3,433.4 |
| 3,283.4 |
| 3,275.4 |
| 3,247.5 |
| 806.5 |
| 558.0 |
| 545.2 |
| 616.0 |
| 677.0 |
| 629.2 |
| 686.0 |
| 592.1 |
| 698.0 |
| 694.5 |
| 820.1 |
| 761.5 |
| 786.6 |
| 908.7 |
| 727.5 |
| 527.9 |
| 344.2 |
| 297.6 |
| 351.0 |
| 333.9 |
| 284.2 |
| 323.1 |
| 709.0 |
| 818.9 |
| 1,013.8 |
| 1,151.4 |
| 1,255.6 |
| 1,413.1 |
| 1,555.9 |
| 1,982.8 |
| 2,251.7 |
| 2,381.5 |
| 2,586.3 |
| 2,700.9 |
| 2,931.2 |
| 3,063.0 |
| 2,709.6 |
| 2,911.8 |
| 2,901.4 |
| 3,049.2 |
| 3,177.9 |
| 3,247.0 |
| 3,591.9 |
| 3,715.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,954.4 |
| 2,161.2 |
| 2,290.9 |
| 2,402.2 |
| 2,516.9 |
| 2,758.2 |
| 2,890.2 |
| 2,536.6 |
| 2,738.6 |
| 2,728.1 |
| 2,882.0 |
| 3,010.9 |
| 3,080.1 |
| 3,424.8 |
| 3,548.6 |