| (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 | 43.2 | 38.2 | 55.4 | 46.0 | 31.5 | 20.5 | 20.4 | 229.6 | 555.5 | 130.0 | 113.6 | 36.9 | 64.9 | 74.5 | 80.4 | 397.2 | 410.1 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.0 | 2.0 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 43.2 | 38.2 | 55.4 | 46.0 | 31.5 | 20.5 | 20.4 | 229.6 | 555.5 | 130.0 | 113.6 | 36.9 | 64.9 | 74.5 | 80.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | 140.0 | 141.5 | 112.4 | 133.2 | 105.0 | 149.7 | 133.2 | 115.8 | 131.9 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 15,406.3 | 14,524.8 | 13,635.3 | 12,551.9 | 13,103.6 | 12,351.9 | 11,204.8 | 10,439.8 | 9,945.6 | 9,539.6 | 9,261.3 | 8,245.8 | 7,313.2 | 6,615.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 184.0 | 165.1 | 152.2 | 178.9 | 171.7 | 134.1 | 132.2 | 160.0 | 126.4 | 108.1 | 180.4 | 136.7 | 105.3 | 88.0 | 126.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,382.9 | 2,188.2 | 2,384.5 | 2,083.4 | 2,628.7 | 2,629.6 | 2,133.7 | 2,131.4 | 2,083.7 | 2,086.3 | 2,099.0 | 1,649.0 | 1,649.0 | 1,149.0 | 899.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 90.4 | 91.0 | 91.8 | 91.5 | 91.2 | 91.0 | 86.3 | 86.0 | 85.5 | 85.1 | 84.6 | 84.2 | 83.7 | 83.3 | 82.8 | 82.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,682.9 | 2,688.2 | 2,384.5 | 2,632.4 | 2,628.7 | 2,629.6 | 2,133.7 | 2,131.4 | 2,383.7 | 2,086.3 | 2,099.0 | 1,649.0 | 1,649.0 | 1,399.0 | 1,049.0 | 1,249.0 | |||
| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 26.6 | 271.4 | 43.2 | 39.3 | 40.0 | 48.7 | 38.2 | 81.4 | 50.8 | 41.7 | 55.4 | 53.4 | 71.5 | 244.5 | 46.0 | |||||||||||||||||||||||||
| 68.2 |
| 124.8 |
| - |
| - |
| - |
| 397.2 |
| 410.1 |
| 68.2 |
| 124.8 |
| 132.1 |
| 144.5 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 80.8 | 92.2 | 100.3 | 59.4 | 59.7 | 47.6 | 97.1 | 68.0 | 51.5 | 59.4 | 60.7 | 54.8 | 56.9 | 56.1 | 64.9 | 116.0 | 68.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 410.7 | 355.9 | 414.4 | 761.1 | 522.4 | 314.2 | 362.6 | 544.6 | 818.3 | 413.0 | 375.8 | 377.3 | 448.7 | 355.6 | 411.9 | 775.4 | 777.0 | - | - |
| 5,646.9 |
| 5,637.5 |
| 5,184.8 |
| - |
| - |
| Accumulated Depreciation | 7,693.7 | 7,185.6 | 6,335.4 | 5,985.4 | 6,719.4 | 6,353.8 | 5,695.3 | 5,462.7 | 5,271.5 | 5,085.1 | 3,929.4 | 2,502.7 | 2,161.5 | 1,876.0 | 1,646.4 | 2,187.3 | 2,051.5 | - | - |
| Property,Plant & Equipment Net | 7,712.6 | 7,339.2 | 7,299.9 | 6,566.5 | 6,384.3 | 5,998.1 | 5,509.5 | 4,977.1 | 4,674.1 | 4,454.5 | 5,331.9 | 5,743.1 | 5,151.7 | 4,739.8 | 4,000.5 | 3,450.2 | 3,133.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | 14.8 | 14.9 | - | - |
| Goodwill | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 21.5 | - | - |
| Operating Lease Right Of Use Assets | 41.3 | 44.2 | 39.7 | 37.1 | 23.6 | 19.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 8.4 | 6.0 | 4.9 | 2.7 | 1.2 | 0.1 | 0.1 | 0.1 | 0.7 | 0.6 | 0.2 | 1.4 | 2.4 | 1.1 | 2.8 | 2.0 | 6.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | 590.0 | 514.8 | 611.0 | 768.9 | 857.2 | 607.6 | 617.9 | 839.8 | 808.7 | 880.0 | 858.8 | - | - |
| Total Assets | 8,719.1 | 8,319.8 | 8,280.3 | 7,896.3 | 7,464.8 | 6,964.9 | 6,462.2 | 6,036.5 | 6,103.3 | 5,636.4 | 6,564.9 | 6,687.7 | 6,205.0 | 5,935.1 | 5,221.1 | 5,047.1 | 4,769.1 | - | - |
| 89.7 |
| 90.7 |
| - |
| - |
| Short Term Debt | 300.0 | 500.0 | 0.0 | 549.0 | 0.0 | 0.0 | 0.0 | 0.0 | 300.0 | 0.0 | 0.0 | 0.0 | 0.0 | 250.0 | 150.0 | 200.0 | 0.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 11.5 | 11.5 | 10.0 | 14.2 | 4.0 | 4.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 174.7 | 162.9 | 161.0 | 257.3 | 194.2 | 140.2 | 139.6 | 132.7 | 111.9 | - | - | - | - | 4.4 | 7.1 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 925.8 | 1,095.9 | 806.3 | 1,942.6 | 1,236.1 | 459.6 | 421.9 | 440.1 | 646.0 | 303.7 | 446.1 | 490.6 | 302.2 | 734.5 | 542.5 | 524.3 | 318.5 | - | - |
| 1,049.0 |
| 1,249.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 29.7 | 32.6 | 29.5 | 22.9 | 19.6 | 14.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,225.3 | 1,111.2 | 1,124.2 | 698.2 | 660.4 | 696.1 | 653.4 | 512.7 | 891.3 | 823.8 | 1,138.0 | 1,456.3 | 1,347.0 | 1,065.8 | 955.4 | 800.8 | 663.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 112.6 | 120.0 | 121.8 | 116.7 | 135.8 | 139.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 2,315.9 | 2,187.3 | 2,126.1 | 1,790.4 | 1,813.8 | 1,903.8 | 1,767.5 | 1,527.7 | 1,669.9 | 1,719.4 | 2,009.4 | 2,189.3 | 2,072.4 | 2,091.6 | 1,887.7 | 1,786.3 | 1,612.4 | - | - |
| Total Liabilities | 5,624.5 | 5,471.4 | 5,316.9 | 5,816.4 | 5,678.6 | 4,992.9 | 4,323.1 | 4,099.2 | 4,399.6 | 4,109.4 | 4,539.5 | 4,277.0 | 4,010.2 | 3,975.0 | 3,329.2 | 3,301.1 | 3,179.9 | - | - |
| 80.5 |
| - |
| - |
| Additional Paid In Capital | 1,050.9 | 1,045.5 | 1,040.8 | 1,027.1 | 1,017.4 | 1,004.2 | 832.3 | 820.2 | 796.6 | 771.2 | 744.3 | 716.1 | 687.7 | 669.5 | 650.7 | 645.6 | 602.8 | - | - |
| Retained Earnings | 2,012.5 | 1,727.3 | 1,885.9 | 1,587.1 | 1,191.2 | 991.6 | 1,272.6 | 1,098.9 | 851.7 | 676.4 | 1,103.2 | 1,614.4 | 1,442.6 | 1,306.3 | 1,206.0 | 1,063.3 | 948.3 | 953.8 | 983.8 |
| Accumulated Other Comprehensive Income | (59.2) | (15.5) | (55.1) | (625.7) | (513.6) | (114.8) | (52.2) | (67.8) | (30.1) | (5.6) | 93.4 | (4.0) | (19.2) | (99.0) | (47.7) | 45.0 | (42.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,094.6 | (15.5) | (55.1) | (625.7) | 1,786.2 | 1,972.0 | 2,139.0 | 1,937.3 | 1,703.7 | 1,527.0 | 2,025.4 | 2,410.7 | 2,194.7 | 1,960.1 | 1,891.9 | 1,746.0 | 1,589.2 | - | - |
| Total Equity | 3,094.6 | 2,848.3 | 2,963.4 | 2,079.9 | 1,786.2 | 1,972.0 | 2,139.0 | 1,937.3 | 1,703.7 | 1,527.0 | 2,025.4 | 2,410.7 | 2,194.7 | 1,960.1 | 1,891.9 | 1,746.0 | 1,589.2 | - | - |
| 1,249.0 |
| - |
| - |
| Net debt | 2,639.7 | 2,650.0 | 2,329.0 | 2,586.4 | 2,597.2 | 2,609.0 | 2,113.3 | 1,901.8 | 1,828.2 | 1,956.3 | 1,985.4 | 1,612.1 | 1,584.1 | 1,324.5 | 968.6 | 851.8 | 838.9 | - | - |
| Working Capital | (515.0) | (740.0) | (391.9) | (1,181.4) | (713.7) | (145.4) | (59.3) | 104.5 | 172.2 | 109.3 | (70.3) | (113.2) | 146.5 | (378.9) | (130.6) | 251.1 | 458.5 | - | - |
| Book Value | 3,094.6 | (15.5) | (55.1) | (625.7) | 1,786.2 | 1,972.0 | 2,139.0 | 1,937.3 | 1,703.7 | 1,527.0 | 2,025.4 | 2,410.7 | 2,194.7 | 1,960.1 | 1,891.9 | 1,746.0 | 1,589.2 | - | - |
| Tangible Book Value | 3,089.1 | (21.0) | (60.5) | (631.2) | 1,780.7 | 1,966.5 | 2,133.5 | 1,931.9 | 1,698.3 | 1,521.5 | 2,020.0 | 2,405.2 | 2,189.3 | 1,954.6 | 1,886.4 | 1,738.8 | 1,562.2 | - | - |
| 432.6 |
| 52.6 |
| 79.1 |
| 31.5 |
| 118.0 |
| 80.5 |
| 109.4 |
| 20.5 |
| 556.3 |
| 111.7 |
| 35.0 |
| 20.4 |
| 87.5 |
| 100.6 |
| 109.8 |
| 229.6 |
| 313.3 |
| 228.0 |
| 166.3 |
| 555.5 |
| 285.3 |
| 231.2 |
| 136.5 |
| 130.0 |
| 105.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 26.6 | 271.4 | 43.2 | 39.3 | 40.0 | 48.7 | 38.2 | 81.4 | 50.8 | 41.7 | 55.4 | 53.4 | 71.5 | 244.5 | 46.0 | 432.6 | 52.6 | 79.1 | 31.5 | 118.0 | 80.5 | 109.4 | 20.5 | 556.3 | 111.7 | 35.0 | 20.4 | 87.5 | 100.6 | 109.8 | 229.6 | 313.3 | 228.0 | 166.3 | 555.5 | 285.3 | 231.2 | 136.5 | 130.0 | 105.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 158.9 | 140.0 | 178.8 | 235.6 | 192.6 | 141.5 | 151.0 | 198.9 | 161.0 | 112.4 | 127.9 | 171.2 | 161.0 | 133.2 | 140.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 63.9 | 62.1 | 80.8 | 64.2 | 78.5 | 83.4 | 92.2 | 82.9 | 85.1 | 99.4 | 100.3 | 71.6 | 75.2 | 61.1 | 59.4 | 61.4 | 68.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 507.6 | 758.6 | 410.7 | 408.2 | 568.5 | 464.6 | 355.9 | 398.7 | 419.0 | 453.6 | 414.4 | 407.3 | 543.4 | 872.8 | 761.1 | 1,150.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 15,832.7 | 15,616.4 | 15,406.3 | 15,045.0 | 14,834.8 | 14,675.3 | 14,524.8 | 14,245.7 | 14,056.2 | 13,857.1 | 13,635.3 | 13,326.6 | 12,978.1 | 12,773.5 | 12,551.9 | 12,299.5 | 13,457.3 | 13,293.2 | 13,103.6 | 12,834.7 | 12,648.6 | 12,495.2 | 12,351.9 | 11,710.2 | 11,559.5 | 11,402.3 | 11,204.8 | 10,988.4 | 10,788.9 | 10,604.1 | 10,439.8 | 10,255.0 | 10,126.9 | 10,023.3 | 9,945.6 | 9,816.3 | 9,704.1 | 9,620.0 | 9,539.6 | 9,460.4 |
| Accumulated Depreciation | 7,902.5 | 7,800.3 | 7,693.7 | 7,589.0 | 7,487.6 | 7,393.5 | 7,185.6 | 6,834.8 | 6,548.7 | 6,435.1 | 6,335.4 | 6,245.7 | 6,162.4 | 6,074.6 | 5,985.4 | 5,914.1 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 7,930.2 | 7,816.1 | 7,712.6 | 7,456.0 | 7,347.2 | 7,281.8 | 7,339.2 | 7,410.9 | 7,507.5 | 7,421.9 | 7,299.9 | 7,080.9 | 6,815.7 | 6,698.8 | 6,566.5 | 6,385.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 9.9 | 8.5 | 8.4 | 8.2 | 8.3 | 7.9 | 6.0 | 5.0 | 4.7 | 4.5 | 4.9 | 3.7 | 1.9 | 1.6 | 2.7 | 3.5 | 0.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,127.6 | 9,205.9 | 8,719.1 | 8,446.2 | 8,480.0 | 8,301.4 | 8,319.8 | 8,481.0 | 8,677.0 | 8,587.5 | 8,280.3 | 8,106.6 | 7,967.2 | 8,134.9 | 7,896.3 | 8,112.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 143.2 | 141.7 | 184.0 | 123.1 | 127.6 | 121.0 | 165.1 | 101.2 | 94.0 | 105.4 | 152.2 | 91.8 | 119.5 | 168.4 | 178.9 | 145.3 | 135.8 | 129.9 | 171.7 | 113.5 | 107.3 | 96.9 | 134.1 | 94.1 | 106.9 | 127.0 | 132.2 | 112.8 | 141.9 | 127.9 | 160.0 | 111.8 | 127.6 | 132.4 | 126.4 | 98.8 | 111.4 | 113.1 | 108.1 | 86.5 |
| Short Term Debt | 300.0 | 600.0 | 300.0 | 300.0 | 350.0 | 500.0 | 500.0 | 50.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 399.0 | 549.0 | 549.0 | 549.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 242.8 | 209.2 | 174.7 | 207.2 | 184.9 | 172.4 | 162.9 | 169.1 | 184.0 | 200.0 | 161.0 | 260.9 | 257.9 | 239.1 | 257.3 | 254.4 | 218.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 820.1 | 1,174.0 | 925.8 | 889.9 | 1,203.2 | 1,199.3 | 1,095.9 | 516.6 | 727.9 | 807.2 | 806.3 | 665.7 | 917.3 | 1,535.0 | 1,942.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,084.9 | 2,083.9 | 2,382.9 | 2,381.9 | 2,381.1 | 2,189.4 | 2,188.2 | 2,637.1 | 2,386.6 | 2,385.5 | 2,384.5 | 2,383.7 | 2,085.2 | 2,084.4 | 2,083.4 | 2,082.5 | 2,081.5 | 2,629.6 | 2,628.7 | 2,627.9 | 2,627.0 | 2,130.5 | 2,629.6 | 2,628.8 | 2,135.0 | 2,134.3 | 2,133.7 | 2,133.1 | 2,132.5 | 2,131.9 | 2,131.4 | 1,835.6 | 2,085.0 | 2,084.5 | 2,083.7 | 1,788.0 | - | - | 2,086.3 | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,325.7 | 1,274.3 | 1,225.3 | 1,153.4 | 1,072.4 | 1,089.4 | 1,111.2 | 1,172.1 | 1,199.9 | 1,164.5 | 1,124.2 | 1,030.5 | 1,000.5 | 879.7 | 698.2 | 767.2 | 709.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 105.9 | 111.1 | 112.6 | 116.2 | 117.0 | 120.2 | 120.0 | 124.8 | 125.0 | 120.1 | 121.8 | 116.8 | 112.3 | 119.3 | 116.7 | 133.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 2,398.1 | 2,360.1 | 2,315.9 | 2,198.9 | 2,130.1 | 2,159.9 | 2,187.3 | 2,213.8 | 2,259.1 | 2,220.7 | 2,126.1 | 2,121.3 | 2,086.0 | 1,978.7 | 1,790.4 | 1,859.2 | ||||||||||||||||||||||||
| Total Liabilities | 5,303.1 | 5,617.9 | 5,624.5 | 5,470.7 | 5,714.4 | 5,548.6 | 5,471.4 | 5,367.5 | 5,373.6 | 5,413.5 | 5,316.9 | 5,170.7 | 5,088.5 | 5,598.1 | 5,816.4 | 6,108.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 95.0 | 95.0 | 90.4 | 90.4 | 90.4 | 90.6 | 91.0 | 91.6 | 92.0 | 92.1 | 91.8 | 91.8 | 91.8 | 91.8 | 91.5 | 91.5 | 91.4 | 91.4 | 91.2 | 91.2 | 91.2 | 91.2 | 91.0 | 90.9 | 86.6 | 86.6 | 86.3 | 86.3 | 86.3 | 86.3 | 86.0 | 85.9 | 85.9 | 85.8 | 85.5 | 85.5 | 85.4 | 85.3 | 85.1 | 84.9 |
| Additional Paid In Capital | 1,388.2 | 1,382.6 | 1,050.9 | 1,047.4 | 1,042.8 | 1,039.7 | 1,045.5 | 1,046.5 | 1,045.9 | 1,041.2 | 1,040.8 | 1,035.9 | 1,031.3 | 1,025.6 | 1,027.1 | 1,023.0 | ||||||||||||||||||||||||
| Retained Earnings | 2,340.2 | 2,143.3 | 2,012.5 | 1,953.5 | 1,855.4 | 1,698.6 | 1,727.3 | 1,970.4 | 2,090.2 | 1,973.3 | 1,885.9 | 1,857.6 | 1,810.5 | 1,713.2 | 1,587.1 | 1,472.4 | 1,407.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.1 | (33.0) | (59.2) | (115.8) | (223.0) | (76.2) | (15.5) | 5.1 | 75.3 | 67.4 | (55.1) | (49.4) | (54.9) | (293.7) | (625.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,824.5 | 3,588.0 | 3,094.6 | 2,975.5 | 2,765.6 | (76.2) | (15.5) | 5.1 | 75.3 | 67.4 | (55.1) | (49.4) | (54.9) | (293.7) | (625.7) | 2,003.9 | ||||||||||||||||||||||||
| Total Equity | 3,824.5 | 3,588.0 | 3,094.6 | 2,975.5 | 2,765.6 | 2,752.8 | 2,848.3 | 3,113.5 | 3,303.5 | 3,174.0 | 2,963.4 | 2,935.9 | 2,878.7 | 2,536.9 | 2,079.9 | 2,003.9 | 1,863.7 | 2,110.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,384.9 | 2,683.9 | 2,682.9 | 2,681.9 | 2,731.1 | 2,689.4 | 2,688.2 | 2,687.1 | 2,386.6 | 2,385.5 | 2,384.5 | 2,383.7 | 2,085.2 | 2,483.4 | 2,632.4 | 2,631.5 | 2,630.5 | 2,629.6 | 2,628.7 | 2,627.9 | 2,627.0 | 2,630.5 | 2,629.6 | 2,628.8 | 2,135.0 | 2,134.3 | 2,133.7 | 2,133.1 | 2,132.5 | 2,131.9 | 2,131.4 | 2,085.6 | 2,085.0 | 2,084.5 | 2,383.7 | 2,088.0 | 0.0 | 0.0 | 2,086.3 | 0.0 |
| Net debt | 2,358.3 | 2,412.5 | 2,639.7 | 2,642.5 | 2,691.2 | 2,640.7 | 2,650.0 | 2,605.7 | 2,335.8 | 2,343.8 | 2,329.0 | 2,330.3 | 2,013.7 | 2,238.9 | 2,586.4 | 2,198.9 | 2,578.0 | 2,550.5 | ||||||||||||||||||||||
| Working Capital | (312.6) | (415.4) | (515.0) | (481.7) | (634.7) | (734.7) | (740.0) | (117.9) | (308.9) | (353.6) | (391.9) | (258.4) | (373.9) | (662.2) | (1,181.4) | (1,016.1) | (1,335.0) | |||||||||||||||||||||||
| Book Value | 3,824.5 | 3,588.0 | 3,094.6 | 2,975.5 | 2,765.6 | (76.2) | (15.5) | 5.1 | 75.3 | 67.4 | (55.1) | (49.4) | (54.9) | (293.7) | (625.7) | 2,003.9 | 1,863.7 | 2,110.2 | ||||||||||||||||||||||
| Tangible Book Value | 3,819.0 | 3,582.5 | 3,089.1 | 2,970.0 | 2,760.1 | (81.6) | (21.0) | (0.4) | 69.9 | 61.9 | (60.5) | (54.9) | (60.3) | (299.2) | (631.2) | 1,998.5 | 1,858.2 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.3 |
| 59.7 |
| 52.0 |
| 56.1 |
| 47.9 |
| 47.6 |
| 47.7 |
| 100.2 |
| 96.8 |
| 97.1 |
| 56.1 |
| 57.6 |
| 69.2 |
| 68.0 |
| 52.7 |
| 60.3 |
| 47.9 |
| 51.5 |
| 50.9 |
| 51.6 |
| 49.8 |
| 59.4 |
| 47.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 671.1 |
| 567.2 |
| 522.4 |
| 439.6 |
| 457.2 |
| 453.4 |
| 314.2 |
| 831.7 |
| 496.3 |
| 430.7 |
| 362.6 |
| 403.3 |
| 506.3 |
| 522.8 |
| 544.6 |
| 589.0 |
| 593.0 |
| 521.6 |
| 818.3 |
| 542.2 |
| 556.9 |
| 467.7 |
| 413.0 |
| 361.1 |
| 6,883.0 |
| 6,802.4 |
| 6,719.4 |
| 6,649.0 |
| 6,572.5 |
| 6,503.6 |
| 6,353.8 |
| 6,088.8 |
| 6,003.7 |
| 5,756.1 |
| 5,695.3 |
| 5,636.1 |
| 5,573.0 |
| 5,520.5 |
| 5,462.7 |
| 5,411.7 |
| 5,344.1 |
| 5,294.2 |
| 5,271.5 |
| 5,232.8 |
| 5,185.1 |
| 5,133.9 |
| 5,085.1 |
| 5,012.7 |
| 6,574.4 |
| 6,490.8 |
| 6,384.3 |
| 6,185.7 |
| 6,076.1 |
| 5,991.7 |
| 5,998.1 |
| 5,621.4 |
| 5,555.9 |
| 5,646.2 |
| 5,509.5 |
| 5,352.4 |
| 5,215.9 |
| 5,083.6 |
| 4,977.1 |
| 4,843.2 |
| 4,782.8 |
| 4,729.0 |
| 4,674.1 |
| 4,583.5 |
| 4,519.1 |
| 4,486.1 |
| 4,454.5 |
| 4,447.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 1.2 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 21.4 |
| 0.1 |
| 42.6 |
| 42.2 |
| 42.2 |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.8 |
| 0.7 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 625.7 |
| 590.0 |
| 580.6 |
| 556.8 |
| 580.5 |
| 514.8 |
| 541.9 |
| 538.8 |
| 541.3 |
| 611.0 |
| 741.8 |
| 728.7 |
| 707.9 |
| 768.9 |
| 732.3 |
| 7,805.0 |
| 7,589.7 |
| 7,464.8 |
| 7,208.7 |
| 7,115.7 |
| 7,039.2 |
| 6,964.9 |
| 7,119.0 |
| 6,708.7 |
| 6,702.7 |
| 6,462.2 |
| 6,336.2 |
| 6,279.0 |
| 6,186.9 |
| 6,036.5 |
| 5,974.1 |
| 5,914.6 |
| 5,791.9 |
| 6,103.3 |
| 5,867.5 |
| 5,804.7 |
| 5,661.7 |
| 5,636.4 |
| 5,541.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 500.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 250.0 |
| 0.0 |
| 0.0 |
| 300.0 |
| 300.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.0 |
| 194.2 |
| 168.4 |
| 176.9 |
| 154.4 |
| 140.2 |
| 138.3 |
| 150.2 |
| 173.6 |
| 139.6 |
| 180.1 |
| 195.8 |
| 191.2 |
| 132.7 |
| 38.1 |
| 33.7 |
| 37.8 |
| 38.7 |
| 34.2 |
| 33.2 |
| 36.0 |
| 32.9 |
| 24.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,166.4 |
| 2,006.2 |
| 896.1 |
| 1,236.1 |
| 600.6 |
| 403.0 |
| 906.2 |
| 459.6 |
| 342.4 |
| 583.8 |
| 546.5 |
| 421.9 |
| 395.9 |
| 433.0 |
| 419.1 |
| 440.1 |
| 661.5 |
| 379.9 |
| 365.3 |
| 646.0 |
| 602.1 |
| 325.9 |
| 306.2 |
| 303.7 |
| 276.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 799.6 |
| 660.4 |
| 742.6 |
| 763.4 |
| 735.2 |
| 696.1 |
| 783.4 |
| 777.3 |
| 708.8 |
| 653.4 |
| 647.6 |
| 618.9 |
| 598.3 |
| 512.7 |
| 491.5 |
| 482.7 |
| 453.3 |
| 891.3 |
| 881.5 |
| 837.1 |
| 803.2 |
| 823.8 |
| 808.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.7 |
| 136.9 |
| 135.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,853.7 |
| 1,953.7 |
| 1,813.8 |
| 1,969.1 |
| 1,986.7 |
| 1,957.9 |
| 1,903.8 |
| 1,922.0 |
| 1,909.9 |
| 1,839.7 |
| 1,767.5 |
| 1,663.5 |
| 1,623.0 |
| 1,589.0 |
| 1,527.7 |
| 1,549.7 |
| 1,530.5 |
| 1,482.3 |
| 1,669.9 |
| 1,793.4 |
| 1,740.1 |
| 1,699.8 |
| 1,719.4 |
| 1,651.5 |
| 5,941.4 |
| 5,479.5 |
| 5,678.6 |
| 5,197.6 |
| 5,016.7 |
| 4,994.5 |
| 4,992.9 |
| 4,893.1 |
| 4,628.7 |
| 4,520.5 |
| 4,323.1 |
| 4,192.5 |
| 4,188.5 |
| 4,139.9 |
| 4,099.2 |
| 4,046.7 |
| 3,995.4 |
| 3,932.0 |
| 4,399.6 |
| 4,183.5 |
| 4,153.4 |
| 4,092.8 |
| 4,109.4 |
| 4,013.6 |
| 1,018.8 |
| 1,013.8 |
| 1,017.4 |
| 1,012.7 |
| 1,009.1 |
| 1,004.4 |
| 1,004.2 |
| 999.1 |
| 835.4 |
| 831.1 |
| 832.3 |
| 827.2 |
| 821.8 |
| 817.1 |
| 820.2 |
| 816.4 |
| 810.1 |
| 800.3 |
| 796.6 |
| 790.3 |
| 782.7 |
| 775.9 |
| 771.2 |
| 761.7 |
| 1,282.0 |
| 1,191.2 |
| 1,145.7 |
| 1,100.7 |
| 1,028.8 |
| 991.6 |
| 1,177.7 |
| 1,176.9 |
| 1,320.6 |
| 1,272.6 |
| 1,262.9 |
| 1,236.7 |
| 1,172.3 |
| 1,098.9 |
| 1,097.4 |
| 1,070.9 |
| 1,014.7 |
| 851.7 |
| 841.6 |
| 817.3 |
| 762.6 |
| 676.4 |
| 673.3 |
| (582.9) |
| (654.3) |
| (277.0) |
| (513.6) |
| (238.5) |
| (102.0) |
| (79.7) |
| (114.8) |
| (41.8) |
| (18.9) |
| (56.2) |
| (52.2) |
| (32.7) |
| (54.3) |
| (28.7) |
| (67.8) |
| (72.4) |
| (47.8) |
| (40.9) |
| (30.1) |
| (33.3) |
| (34.1) |
| (54.9) |
| (5.6) |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,863.7 |
| 2,110.2 |
| 1,786.2 |
| 2,011.1 |
| 2,099.0 |
| 2,044.6 |
| 1,972.0 |
| 2,225.9 |
| 2,080.0 |
| 2,182.1 |
| 2,139.0 |
| 2,143.8 |
| 2,090.5 |
| 2,047.0 |
| 1,937.3 |
| 1,927.4 |
| 1,919.2 |
| 1,859.9 |
| 1,703.7 |
| 1,684.0 |
| 1,651.3 |
| 1,568.9 |
| 1,527.0 |
| 1,527.6 |
| 1,786.2 |
| 2,011.1 |
| 2,099.0 |
| 2,044.6 |
| 1,972.0 |
| 2,225.9 |
| 2,080.0 |
| 2,182.1 |
| 2,139.0 |
| 2,143.8 |
| 2,090.5 |
| 2,047.0 |
| 1,937.3 |
| 1,927.4 |
| 1,919.2 |
| 1,859.9 |
| 1,703.7 |
| 1,684.0 |
| 1,651.3 |
| 1,568.9 |
| 1,527.0 |
| 1,527.6 |
| 2,597.2 |
| 2,509.8 |
| 2,546.6 |
| 2,521.1 |
| 2,609.0 |
| 2,072.5 |
| 2,023.3 |
| 2,099.4 |
| 2,113.3 |
| 2,045.6 |
| 2,031.8 |
| 2,022.1 |
| 1,901.8 |
| 1,772.3 |
| 1,857.0 |
| 1,918.2 |
| 1,828.2 |
| 1,802.6 |
| (231.2) |
| (136.5) |
| 1,956.3 |
| (105.6) |
| (328.9) |
| (713.7) |
| (161.0) |
| 54.2 |
| (452.7) |
| (145.4) |
| 489.3 |
| (87.5) |
| (115.8) |
| (59.3) |
| 7.4 |
| 73.3 |
| 103.8 |
| 104.5 |
| (72.5) |
| 213.1 |
| 156.3 |
| 172.2 |
| (60.0) |
| 231.1 |
| 161.5 |
| 109.3 |
| 84.8 |
| 1,786.2 |
| 2,011.1 |
| 2,099.0 |
| 2,044.6 |
| 1,972.0 |
| 2,225.9 |
| 2,080.0 |
| 2,182.1 |
| 2,139.0 |
| 2,143.8 |
| 2,090.5 |
| 2,047.0 |
| 1,937.3 |
| 1,927.4 |
| 1,919.2 |
| 1,859.9 |
| 1,703.7 |
| 1,684.0 |
| 1,651.3 |
| 1,568.9 |
| 1,527.0 |
| 1,527.6 |
| 2,104.7 |
| 1,780.7 |
| 2,005.6 |
| 2,093.5 |
| 2,039.1 |
| 1,966.5 |
| 2,220.4 |
| 2,074.5 |
| 2,176.7 |
| 2,133.5 |
| 2,138.3 |
| 2,085.0 |
| 2,041.5 |
| 1,931.9 |
| 1,921.9 |
| 1,913.7 |
| 1,854.4 |
| 1,698.3 |
| 1,678.6 |
| 1,645.8 |
| 1,563.5 |
| 1,521.5 |
| 1,522.2 |