| (USD in millions, except per-share data and share counts) | FY202631 Mar 2026 | FY202531 Mar 2025 | FY202431 Mar 2024 | FY202331 Mar 2023 | FY202231 Mar 2022 | FY202131 Mar 2021 | FY202031 Mar 2020 | FY201931 Mar 2019 | FY201831 Mar 2018 | FY201731 Mar 2017 | FY201631 Mar 2016 | FY201531 Mar 2015 | FY201431 Mar 2014 | FY201331 Mar 2013 | FY201231 Mar 2012 | FY201131 Mar 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 8.5 | 5.6 | 38.9 | 5.4 | 3.8 | 4.8 | 22.7 | 18.6 | 22.1 | 7.8 | 24.5 | 41.3 | 10.4 | 11.6 | 7.8 | |
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 28 May 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | Q1 FY 2730 Jun 2026 | Q4 FY 2631 Mar 2026 | Q3 FY 2631 Dec 2025 | Q2 FY 2630 Sep 2025 | Q1 FY 2630 Jun 2025 | Q4 FY 2531 Mar 2025 | Q3 FY 2531 Dec 2024 |
|---|
| 16.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | 7.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 8.5 | 13.5 | 38.9 | 5.4 | 3.8 | 4.8 | 22.7 | 18.6 | 22.1 | 7.8 | 24.5 | 41.3 | 10.4 | 11.6 | 7.8 | 16.3 |
| Receivables | ||||||||||||||||
| Accounts Receivable | - | - | - | 1,034.0 | 1,123.2 | 725.9 | 566.8 | 998.2 | 1,026.8 | 800.6 | 521.0 | 1,025.8 | 877.9 | 562.8 | 84.0 | 44.3 |
| Current Assets | ||||||||||||||||
| Inventory | 67.4 | 69.9 | 106.6 | 142.6 | 251.3 | 158.5 | 69.6 | 136.1 | 551.3 | 561.4 | 367.8 | 442.0 | 310.2 | 126.9 | 94.5 | 12.7 |
| Prepaid Expenses | 36.6 | 63.7 | 71.3 | 98.1 | 159.5 | 109.2 | 102.0 | 65.9 | 128.7 | 103.2 | 95.9 | 121.2 | 80.4 | 37.9 | 10.0 | 3.7 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 774.0 | 962.1 | 1,180.7 | 1,292.4 | 1,546.3 | 1,007.8 | 774.1 | 1,812.7 | 2,251.3 | 1,484.2 | 1,028.5 | 1,647.5 | 1,286.3 | 762.0 | 198.6 | 77.5 |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 3,364.0 | 3,171.4 | 3,106.5 | 3,121.6 | 3,349.4 | 3,483.1 | 3,380.6 | 2,246.4 | 1,862.0 | 2,165.9 | 1,916.1 | 1,827.0 | 945.4 | 576.6 | 244.2 | - |
| Accumulated Depreciation | 1,272.3 | 1,104.6 | 1,011.0 | 898.2 | 887.0 | 776.3 | 529.1 | 417.5 | 343.3 | 375.6 | 266.5 | 203.0 | 109.6 | 50.1 | 12.8 | 2.9 |
| Property,Plant & Equipment Net | 2,091.7 | 2,066.8 | 2,095.4 | 2,223.4 | 2,462.4 | 2,706.9 | 2,851.6 | 1,828.9 | 1,518.6 | 1,790.3 | 1,649.6 | 1,624.0 | 835.8 | 526.4 | 231.4 | 66.0 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | 0.0 | 20.3 | 21.1 | 21.9 | 22.7 | 23.2 | 1.1 | 17.2 | 187.4 | 219.6 | 472.7 | - | - | - | - |
| Goodwill | 351.5 | 599.3 | 617.2 | 712.4 | 744.4 | 744.4 | 993.6 | 1,110.5 | 1,170.5 | 1,321.3 | 1,315.4 | 1,558.2 | 1,085.4 | 555.2 | 167.2 | 8.6 |
| Intangible Assets | 805.1 | 851.3 | 932.7 | 1,058.7 | 1,135.4 | 1,262.6 | 1,612.5 | 800.9 | 913.2 | 1,164.0 | 1,148.9 | 1,232.3 | 736.1 | 441.4 | 149.5 | 11.8 |
| Operating Lease Right Of Use Assets | 113.3 | 109.9 | 95.4 | 90.2 | 114.1 | 152.1 | 180.7 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 39.9 | 20.0 | 52.1 | 58.0 | 45.8 | 50.7 | 63.1 | 113.9 | 245.0 | 239.6 | 176.0 | 112.9 | 9.2 | 6.5 | 2.8 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,175.5 | 4,609.4 | 5,020.1 | 5,456.1 | 6,070.3 | 5,947.3 | 6,498.7 | 5,902.5 | 6,151.1 | 6,320.4 | 5,560.2 | 6,655.8 | 4,147.6 | 2,291.6 | 749.5 | 163.8 |
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | 927.6 | 1,084.8 | 679.9 | 515.0 | 879.1 | 852.8 | 658.0 | 420.3 | 833.0 | 719.3 | 536.1 | 81.4 | 37.2 |
| Short Term Debt | 11.5 | 8.8 | 7.0 | 0.0 | 2.4 | 2.2 | - | - | - | - | - | - | - | - | 19.5 | 0.8 |
| Deferred Revenue Current | 14.0 | 9.2 | 16.9 | 12.0 | 7.7 | 10.9 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 33.5 | 27.9 | 29.4 | 34.2 | 41.3 | 47.1 | 56.8 | 0.0 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 184.2 | 135.2 | 172.6 | 133.6 | 140.7 | 41.5 | 30.0 | 19.3 | 18.0 | 22.2 | 40.5 | 52.1 | 45.0 | 27.3 | - | - |
| Other Current Liabilities | 17.6 | 15.5 | 62.7 | 26.7 | 27.8 | 170.4 | 232.1 | 107.8 | 223.5 | 207.1 | 214.4 | 202.3 | 141.7 | 85.6 | 14.1 | 3.7 |
| Total Current Liabilities | 739.5 | 739.2 | 977.3 | 1,110.1 | 1,277.2 | 910.8 | 845.8 | 1,251.2 | 1,129.2 | 938.6 | 706.0 | 1,119.9 | 974.9 | 659.6 | 144.8 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 3,223.1 | 2,961.7 | 2,843.8 | 2,857.8 | 3,350.5 | 3,376.8 | 3,169.3 | 2,172.8 | 2,706.5 | 3,026.5 | 2,936.2 | 2,749.8 | 1,636.9 | 749.1 | 199.2 | 65.5 |
| Operating Lease Liabilities Non-Current | 82.2 | 85.2 | 70.6 | 58.5 | 72.8 | 103.6 | 121.0 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 137.0 | 125.9 | 129.2 | 111.2 | 104.3 | 114.6 | 114.1 | 63.5 | 173.5 | 184.5 | 247.2 | 115.0 | 11.1 | 2.2 | 0.2 | 0.4 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | (0.5) | (0.5) | (0.3) | (0.3) | (0.4) | (0.3) | (1.8) | (1.8) | (0.2) | (0.1) | (0.2) | 0.0 | - | |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 3,234.6 | 2,970.5 | 2,850.8 | 2,857.8 | 3,352.8 | 3,379.0 | 3,169.3 | 2,172.8 | 2,706.5 | 3,026.5 | 2,936.2 | 2,749.8 | 1,636.9 | 749.1 | 218.7 | 66.4 |
| Net debt | 3,226.1 | 2,957.0 | 2,811.9 | 2,852.4 | 3,349.0 | 3,374.1 | 3,146.6 | 2,154.2 | 2,684.4 | 3,018.7 | 2,911.7 | 2,708.5 | 1,626.5 | 737.5 | 210.8 | 50.0 |
| Working Capital | 34.5 | 222.8 | 203.3 | 182.3 | 269.1 | 97.0 | (71.7) | 561.5 | 1,122.1 | 545.6 | 322.5 | 527.6 | 311.4 | 102.4 | 53.8 | 26.9 |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Q2 FY 2530 Sep 2024 |
|---|
| Q1 FY 2530 Jun 2024 |
|---|
| Q4 FY 2431 Mar 2024 |
|---|
| Q3 FY 2431 Dec 2023 |
|---|
| Q2 FY 2430 Sep 2023 |
|---|
| Q1 FY 2430 Jun 2023 |
|---|
| Q4 FY 2331 Mar 2023 |
|---|
| Q3 FY 2331 Dec 2022 |
|---|
| Q2 FY 2330 Sep 2022 |
|---|
| Q1 FY 2330 Jun 2022 |
|---|
| Q4 FY 2231 Mar 2022 |
|---|
| Q3 FY 2231 Dec 2021 |
|---|
| Q2 FY 2230 Sep 2021 |
|---|
| Q1 FY 2230 Jun 2021 |
|---|
| Q4 FY 2131 Mar 2021 |
|---|
| Q3 FY 2131 Dec 2020 |
|---|
| Q2 FY 2130 Sep 2020 |
|---|
| Q1 FY 2130 Jun 2020 |
|---|
| Q4 FY 2031 Mar 2020 |
|---|
| Q3 FY 2031 Dec 2019 |
|---|
| Q2 FY 2030 Sep 2019 |
|---|
| Q1 FY 2030 Jun 2019 |
|---|
| Q4 FY 1931 Mar 2019 |
|---|
| Q3 FY 1931 Dec 2018 |
|---|
| Q2 FY 1930 Sep 2018 |
|---|
| Q1 FY 1930 Jun 2018 |
|---|
| Q4 FY 1831 Mar 2018 |
|---|
| Q3 FY 1831 Dec 2017 |
|---|
| Q2 FY 1830 Sep 2017 |
|---|
| Q1 FY 1830 Jun 2017 |
|---|
| Q4 FY 1731 Mar 2017 |
|---|
| Q3 FY 1731 Dec 2016 |
|---|
| Q2 FY 1730 Sep 2016 |
|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 5.1 | 8.5 | 6.5 | 8.7 | 5.4 | 5.6 | 5.7 | 4.5 | 5.3 | 38.9 | - | - | - | - | 4.5 | 4.5 | 0.8 | 3.8 | 5.5 | 5.5 | 2.5 | 4.8 | 9.2 | 16.9 | 26.4 | 22.7 | 12.0 | 21.2 | 27.5 | 18.6 | 23.0 | 36.4 | 13.7 | 22.1 | 24.3 | 15.7 | 16.7 | 7.8 | 28.9 | 23.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 5.1 | 8.5 | 6.5 | 8.7 | 5.4 | 5.6 | 5.7 | 4.5 | 5.3 | 38.9 | - | - | - | - | 4.5 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,129.3 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 67.7 | 67.4 | 78.8 | 118.0 | 81.5 | 69.9 | 134.1 | 193.9 | 158.7 | 130.9 | 201.6 | 250.6 | 185.6 | 142.6 | 238.1 | 344.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,463.5 | 3,364.0 | 3,332.4 | 3,219.5 | 3,180.7 | 3,171.4 | 3,268.6 | 3,263.9 | 3,174.6 | 3,108.0 | 3,082.8 | 3,074.7 | 3,118.1 | 3,121.6 | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 952.5 | 993.7 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,264.2 | 3,223.1 | 2,924.5 | 2,903.7 | 2,870.6 | 2,961.7 | 3,079.0 | 3,121.8 | 3,018.4 | 2,843.8 | 2,683.9 | 2,782.3 | 2,803.6 | 2,857.8 | 3,258.6 | |||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,275.7 | 3,234.6 | 2,933.4 | 2,912.6 | 2,879.5 | 2,970.5 | 3,087.8 | 3,129.7 | 3,026.3 | 2,850.8 | 2,683.9 | 2,782.3 | 2,803.6 | 2,857.8 | 3,562.4 | 3,490.2 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 4 August 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 50.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 0.8 |
| 3.8 |
| 5.5 |
| 5.5 |
| 2.5 |
| 4.8 |
| 9.2 |
| 16.9 |
| 26.4 |
| 22.7 |
| 12.0 |
| 21.2 |
| 27.5 |
| 18.6 |
| 23.0 |
| 36.4 |
| 13.7 |
| 22.1 |
| 24.3 |
| 15.7 |
| 16.7 |
| 7.8 |
| 28.9 |
| 23.4 |
| 1,130.8 |
| 1,304.8 |
| 1,123.2 |
| 1,042.6 |
| 863.2 |
| 844.1 |
| 725.9 |
| 599.2 |
| 439.9 |
| 424.8 |
| 566.8 |
| 947.5 |
| 987.9 |
| 912.0 |
| 998.2 |
| 1,006.0 |
| 1,366.6 |
| 1,096.6 |
| 1,026.8 |
| 1,063.9 |
| 841.6 |
| 652.7 |
| 800.6 |
| 765.3 |
| 592.1 |
| 301.3 |
| 251.3 |
| 333.9 |
| 319.9 |
| 246.2 |
| 158.5 |
| 169.7 |
| 182.9 |
| 135.9 |
| 69.6 |
| 183.7 |
| 308.8 |
| 519.6 |
| 136.1 |
| 572.9 |
| 679.1 |
| 600.5 |
| 551.3 |
| 645.1 |
| 570.7 |
| 563.1 |
| 561.4 |
| 614.0 |
| 520.3 |
| Prepaid Expenses | 26.1 | 36.6 | 38.0 | 32.5 | 27.9 | 63.7 | 85.6 | 76.0 | 72.4 | 126.9 | 123.3 | 137.6 | 84.3 | 98.1 | 136.0 | 153.3 | 133.1 | 159.5 | 131.7 | 140.4 | 106.4 | 109.2 | 120.4 | 74.2 | 75.4 | 102.0 | 90.7 | 199.0 | 178.7 | 65.9 | 210.5 | 159.6 | 135.1 | 128.7 | 97.4 | 112.5 | 96.8 | 103.2 | 134.5 | 110.9 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 737.6 | 774.0 | 721.4 | 717.9 | 585.6 | 962.1 | 1,015.9 | 1,003.5 | 990.3 | 1,178.9 | 1,340.6 | 1,563.6 | 1,182.9 | 1,292.4 | 1,518.1 | 1,642.9 | 1,749.3 | 1,546.3 | 1,522.5 | 1,338.1 | 1,207.9 | 1,007.8 | 915.7 | 728.7 | 677.4 | 774.1 | 1,341.5 | 1,531.2 | 1,649.3 | 1,812.7 | 1,949.5 | 2,259.6 | 2,369.7 | 2,251.3 | 1,970.0 | 1,546.2 | 1,333.7 | 1,484.2 | 1,562.7 | 1,250.3 |
| 3,401.3 |
| 3,405.3 |
| 3,373.7 |
| 3,349.4 |
| 3,371.7 |
| 3,368.9 |
| 3,353.5 |
| 3,483.1 |
| 3,407.6 |
| 3,419.5 |
| 3,403.8 |
| 3,380.6 |
| 3,208.8 |
| 2,955.1 |
| 2,458.4 |
| 2,246.4 |
| 2,128.2 |
| 2,095.2 |
| 1,970.3 |
| 1,862.0 |
| 2,128.9 |
| 2,201.3 |
| 2,170.5 |
| 2,165.9 |
| 2,095.1 |
| 2,079.8 |
| Accumulated Depreciation | 1,312.8 | 1,272.3 | 1,229.6 | 1,185.4 | 1,144.5 | 1,104.6 | 1,131.9 | 1,098.1 | 1,049.2 | 1,011.3 | 945.4 | 908.6 | 921.3 | 898.2 | 1,000.8 | 958.7 | 918.2 | 887.0 | 887.8 | 844.6 | 805.0 | 776.3 | 663.2 | 619.8 | 570.8 | 529.1 | 504.7 | 469.2 | 442.9 | 417.5 | 402.0 | 388.6 | 365.8 | 343.3 | 420.2 | 432.8 | 400.9 | 375.6 | 348.1 | 324.4 |
| Property,Plant & Equipment Net | 2,150.7 | 2,091.7 | 2,102.8 | 2,034.1 | 2,036.2 | 2,066.8 | 2,136.7 | 2,165.8 | 2,125.4 | 2,096.7 | 2,137.4 | 2,166.1 | 2,196.8 | 2,223.4 | 2,400.5 | 2,446.7 | 2,455.6 | 2,462.4 | 2,483.9 | 2,524.3 | 2,548.6 | 2,706.9 | 2,744.4 | 2,799.7 | 2,833.0 | 2,851.6 | 2,704.1 | 2,485.9 | 2,015.5 | 1,828.9 | 1,726.2 | 1,706.6 | 1,604.5 | 1,518.6 | 1,708.7 | 1,768.5 | 1,769.6 | 1,790.3 | 1,746.9 | 1,755.4 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 19.3 | 20.1 | 19.2 | 20.3 | 19.5 | 20.9 | 20.0 | 21.1 | 22.8 | 21.6 | 22.6 | 21.9 | 21.3 | 21.0 | 21.4 | 22.7 | 21.6 | 21.2 | 22.6 | 23.2 | 22.2 | 1.4 | 1.6 | 1.1 | 4.8 | 4.5 | 2.0 | 17.2 | 16.4 | 198.3 | 190.9 | 187.4 | 187.5 | 190.7 |
| Goodwill | 351.5 | 351.5 | 599.3 | 599.3 | 599.3 | 599.3 | 634.3 | 634.3 | 634.3 | 634.3 | 707.6 | 707.6 | 712.4 | 712.4 | 744.4 | 744.4 | 744.4 | 744.4 | 744.4 | 744.4 | 744.4 | 744.4 | 744.4 | 982.2 | 993.1 | 993.6 | 1,307.1 | 1,176.0 | 1,153.0 | 1,110.5 | 1,182.6 | 1,271.6 | 1,263.0 | 1,204.6 | 1,313.3 | 1,339.4 | 1,451.7 | 1,451.7 | 1,462.1 | 1,468.0 |
| Intangible Assets | 794.2 | 805.1 | 820.0 | 824.5 | 838.5 | 851.3 | 905.0 | 915.9 | 928.7 | 940.0 | 999.6 | 1,016.8 | 1,038.8 | 1,058.7 | 1,078.6 | 1,096.1 | 1,116.1 | 1,135.4 | 1,152.2 | 1,170.5 | 1,187.1 | 1,262.6 | 1,322.7 | 1,538.4 | 1,574.2 | 1,612.5 | 1,600.6 | 1,194.6 | 931.7 | 800.9 | 922.8 | 966.9 | 907.5 | 913.2 | 1,065.0 | 1,112.5 | 1,130.1 | 1,164.0 | 1,164.7 | 1,190.1 |
| Operating Lease Right Of Use Assets | 115.3 | 113.3 | 119.5 | 110.2 | 113.0 | 109.9 | 112.9 | 97.8 | 91.5 | 97.2 | 101.5 | 95.2 | 97.3 | 90.2 | 85.6 | 97.7 | 107.2 | 114.1 | 123.0 | 133.9 | 143.4 | 152.1 | 156.4 | 168.3 | 177.0 | 180.7 | 183.1 | 203.1 | 518.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 30.8 | 39.9 | 19.6 | 15.5 | 15.6 | 20.0 | 24.4 | 52.9 | 50.2 | 52.7 | 56.2 | 57.7 | 57.4 | 58.0 | 64.0 | 64.8 | 42.4 | 45.8 | 47.5 | 49.6 | 54.7 | 50.7 | 46.5 | 47.8 | 48.7 | 63.1 | 83.9 | 71.8 | 125.7 | 113.9 | 170.1 | 176.1 | 175.1 | 245.0 | 242.8 | 240.6 | 238.9 | 239.6 | 251.4 | 217.7 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,180.1 | 4,175.5 | 4,382.6 | 4,301.6 | 4,188.3 | 4,609.4 | 4,848.5 | 4,890.2 | 4,839.6 | 5,020.1 | 5,362.5 | 5,627.9 | 5,305.7 | 5,456.1 | 5,914.1 | 6,114.2 | 6,237.6 | 6,070.3 | 6,094.8 | 5,981.8 | 5,907.5 | 5,947.3 | 5,951.7 | 6,286.4 | 6,326.1 | 6,498.7 | 7,242.6 | 6,664.0 | 6,394.9 | 5,902.5 | 5,955.9 | 6,385.4 | 6,324.0 | 6,151.1 | 6,316.4 | 6,209.7 | 6,118.7 | 6,320.4 | 6,378.1 | 6,073.9 |
| 1,150.3 |
| 1,084.8 |
| 973.5 |
| 819.1 |
| 763.2 |
| 679.9 |
| 506.8 |
| 379.4 |
| 367.5 |
| 515.0 |
| 846.8 |
| 842.1 |
| 814.1 |
| 879.1 |
| 906.0 |
| 1,045.4 |
| 836.2 |
| 852.8 |
| 866.8 |
| 635.3 |
| 522.2 |
| 658.0 |
| 650.9 |
| 512.1 |
| Short Term Debt | 11.5 | 11.5 | 8.9 | 8.9 | 8.8 | 8.8 | 8.8 | 7.9 | 7.8 | 7.0 | - | - | - | - | 303.8 | 2.5 | 2.4 | 2.4 | 2.3 | - | - | 2.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 17.4 | 14.0 | 12.5 | 12.9 | 10.3 | 9.2 | 23.5 | 23.7 | 25.1 | 16.9 | 27.5 | 28.9 | 18.8 | 14.5 | 20.8 | 25.3 | 21.6 | 7.7 | 16.0 | 18.4 | 16.1 | 10.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 36.2 | 33.5 | 33.3 | 29.3 | 29.2 | 27.9 | 29.2 | 27.7 | 28.0 | 31.1 | 32.8 | 33.4 | 34.7 | 34.2 | 32.9 | 35.3 | 38.7 | 41.3 | 43.8 | 45.5 | 45.9 | 47.1 | 48.1 | 50.7 | 53.7 | 56.8 | 57.1 | 68.1 | 77.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 128.2 | 184.2 | 139.2 | 126.6 | 105.7 | 135.2 | 138.2 | 173.7 | 175.5 | 213.8 | 195.4 | 164.1 | 159.4 | 133.6 | 174.4 | 150.5 | 16.6 | 140.7 | 16.3 | 24.7 | 23.6 | 41.5 | 27.6 | 29.3 | 26.6 | 30.0 | 17.9 | 16.2 | 18.7 | 19.3 | 15.2 | 15.1 | 16.6 | 18.0 | 16.2 | 23.1 | 18.3 | 22.2 | 16.5 | 19.3 |
| Other Current Liabilities | 36.6 | 17.6 | 30.2 | 37.1 | 17.0 | 15.5 | 17.0 | 41.3 | 39.9 | 62.7 | 26.4 | 28.0 | 33.7 | 26.7 | 23.8 | 26.7 | 179.1 | 27.8 | 165.0 | 165.1 | 182.2 | 170.4 | 102.8 | 138.6 | 142.8 | 232.1 | 352.8 | 336.1 | 214.2 | 107.8 | 263.7 | 267.3 | 225.6 | 223.5 | 230.8 | 227.1 | 192.8 | 207.1 | 196.0 | 184.6 |
| Total Current Liabilities | 644.7 | 739.5 | 646.8 | 570.3 | 468.7 | 739.2 | 846.5 | 829.0 | 864.6 | 977.3 | 1,088.0 | 1,307.4 | 986.9 | 1,110.1 | 1,484.6 | 1,207.7 | 1,392.4 | 1,277.2 | 1,201.2 | 1,050.7 | 1,010.1 | 910.8 | 719.4 | 630.0 | 616.7 | 845.8 | 1,361.8 | 1,298.5 | 1,157.4 | 1,251.2 | 1,565.0 | 2,101.4 | 1,165.1 | 1,129.2 | 1,164.7 | 989.9 | 816.6 | 938.6 | 966.8 | 798.9 |
| 3,487.7 |
| 3,426.9 |
| - |
| 3,460.2 |
| 3,470.8 |
| 3,425.5 |
| - |
| 3,301.0 |
| 3,310.6 |
| 3,309.9 |
| - |
| 3,093.3 |
| 2,794.5 |
| 2,606.6 |
| - |
| 2,230.8 |
| 2,550.2 |
| 3,052.4 |
| - |
| 2,948.1 |
| 3,064.9 |
| 2,908.1 |
| - |
| 3,274.6 |
| 3,084.5 |
| Operating Lease Liabilities Non-Current | 81.4 | 82.2 | 88.6 | 84.9 | 88.4 | 85.2 | 87.0 | 74.1 | 67.3 | 70.6 | 70.8 | 64.0 | 65.0 | 58.5 | 53.5 | 62.1 | 69.0 | 72.8 | 78.6 | 87.4 | 96.9 | 103.6 | 106.3 | 114.8 | 121.0 | 121.0 | 122.8 | 132.1 | 439.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 135.9 | 137.0 | 132.9 | 131.5 | 130.7 | 125.9 | 121.9 | 128.7 | 124.1 | 129.2 | 107.8 | 107.9 | 112.0 | 111.2 | 103.4 | 104.1 | 103.5 | 104.3 | 108.4 | 110.9 | 115.4 | 114.6 | 103.9 | 105.8 | 112.0 | 114.1 | 104.1 | 64.5 | 61.2 | 63.5 | 74.9 | 86.4 | 63.5 | 173.5 | 168.3 | 175.9 | 176.6 | 184.5 | 186.3 | 198.0 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | (0.5) | (0.5) | (0.5) | (0.5) | (0.4) | (0.5) | (0.4) | (0.4) | (0.4) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.4) | (0.2) | (0.3) | (0.2) | (0.3) | (0.3) | (0.3) | (0.3) | (1.8) | (1.5) | (2.3) | (2.2) | (1.8) | (0.1) | (0.6) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3,429.4 |
| 2.4 |
| 3,462.6 |
| 3,470.8 |
| 3,425.5 |
| 2.2 |
| 3,301.0 |
| 3,310.6 |
| 3,309.9 |
| - |
| 3,093.3 |
| 2,794.5 |
| 2,606.6 |
| - |
| 2,230.8 |
| 2,550.2 |
| 3,052.4 |
| - |
| 2,948.1 |
| 3,064.9 |
| 2,908.1 |
| - |
| 3,274.6 |
| 3,084.5 |
| Net debt | 3,270.6 | 3,226.1 | 2,926.9 | 2,904.0 | 2,874.0 | 2,964.9 | 3,082.1 | 3,125.2 | 3,021.0 | 2,811.9 | - | - | - | - | 3,557.8 | 3,485.6 | 3,428.6 | (1.4) | 3,457.1 | 3,465.3 | 3,423.1 | (2.6) | 3,291.8 | 3,293.6 | 3,283.5 | - | 3,081.3 | 2,773.3 | 2,579.1 | - | 2,207.8 | 2,513.8 | 3,038.7 | - | 2,923.9 | 3,049.2 | 2,891.4 | - | 3,245.7 | 3,061.1 |
| Working Capital | 92.9 | 34.5 | 74.6 | 147.6 | 116.8 | 222.8 | 169.4 | 174.5 | 125.7 | 201.6 | 252.6 | 256.1 | 196.0 | 182.3 | 33.5 | 435.2 | 356.9 | 269.1 | 321.4 | 287.4 | 197.9 | 97.0 | 196.3 | 98.8 | 60.6 | (71.7) | (20.3) | 232.7 | 491.9 | 561.5 | 384.5 | 158.2 | 1,204.6 | 1,122.1 | 805.3 | 556.3 | 517.1 | 545.6 | 595.9 | 451.4 |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |