| (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 | 0.2 | 0.2 | 0.3 | 0.5 | 26.9 | 0.6 | 9.9 | 0.1 | 4.3 | 0.2 | 2.8 | 0.3 | 307.0 | 88.1 | 456.2 | |||||||||||||||||||||||||
| (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 | 0.2 | 0.6 | 0.2 | 88.1 | 0.0 | 1.1 | 0.0 | 94.3 | 14.4 | 0.3 | 75.2 | 5.5 | 6.8 | 1.8 | 4.6 | 2.3 | 58.1 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 0.2 | 0.6 | 0.2 | 88.1 | 0.0 | 1.1 | 0.0 | 94.3 | 14.4 | 0.3 | 75.2 | 5.5 | 6.8 | 1.8 | 4.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 347.8 | 240.6 | 208.8 | 250.1 | 162.3 | 157.8 | 153.8 | 174.7 | 190.6 | 173.0 | 173.1 | 188.8 | 179.4 | 295.3 | 322.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 112.0 | 148.3 | 158.5 | 108.8 | 40.6 | 36.5 | 46.3 | 57.6 | 84.3 | 79.8 | 113.8 | 58.5 | 74.4 | 93.3 | 100.7 | 158.8 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 17,947.9 | 17,068.8 | 16,110.4 | 15,131.3 | 14,151.8 | 13,442.2 | 12,912.7 | 12,371.2 | 11,908.7 | 11,185.1 | 10,596.8 | 10,098.9 | 9,651.6 | 11,891.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 350.6 | 305.7 | 276.4 | 448.9 | 274.0 | 251.5 | 194.9 | 239.3 | 230.4 | 205.4 | 262.5 | 179.1 | 251.0 | 396.7 | 388.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 5,369.2 | 5,020.9 | 4,340.5 | 3,548.7 | 4,496.4 | 3,494.4 | 3,195.2 | 2,896.9 | 2,749.6 | 2,405.8 | 2,628.8 | 2,755.3 | 2,300.1 | 2,848.6 | 2,737.1 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.0 | 1.0 | 1.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 5,369.2 | 5,053.3 | 4,340.5 | 4,548.6 | 4,496.4 | 3,494.4 | 3,195.2 | 3,146.9 | 2,999.4 | 2,630.5 | 2,738.8 | 2,755.3 | 2,400.1 | 2,848.6 | 2,737.1 | 2,362.9 | |||
| 4.9 |
| 0.0 |
| 0.0 |
| 1.5 |
| 0.0 |
| 0.0 |
| 1.1 |
| 32.0 |
| 67.5 |
| 145.9 |
| 0.0 |
| 13.2 |
| 0.0 |
| 0.0 |
| 94.3 |
| 90.7 |
| 0.0 |
| 2.3 |
| 14.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.0 |
| 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.2 | 0.2 | 0.3 | 0.5 | 26.9 | 0.6 | 9.9 | 0.1 | 4.3 | 0.2 | 2.8 | 0.3 | 307.0 | 88.1 | 456.2 | 4.9 | 0.0 | 0.0 | 1.5 | 0.0 | 0.0 | 1.1 | 32.0 | 67.5 | 145.9 | 0.0 | 13.2 | 0.0 | 0.0 | 94.3 | 90.7 | 0.0 | 2.3 | 14.4 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 304.8 | 347.8 | 438.8 | 326.5 | 274.0 | 240.6 | 330.5 | 220.1 | 181.6 | 208.8 | 351.4 | 262.2 | 215.8 | 250.1 | 320.7 | 249.9 | 164.6 | 162.3 | 242.3 | 173.2 | 139.5 | 157.8 | 209.5 | 160.6 | 143.4 | 153.8 | 226.6 | 163.6 | 163.5 | 174.7 | 245.2 | 221.2 | 177.6 | 190.6 | 261.5 | 185.0 | 136.6 | 173.0 | 224.3 | 163.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 108.8 | 112.0 | 123.2 | 144.9 | 135.6 | 148.3 | 123.4 | 145.5 | 157.9 | 158.5 | 123.6 | 117.7 | 128.6 | 108.8 | 85.3 | 80.6 | 64.3 | 40.6 | - | - | 39.4 | 36.5 | 36.5 | 42.7 | 45.5 | 46.3 | 43.6 | 47.9 | 48.3 | 57.6 | 64.5 | 81.1 | 95.4 | 84.3 | 77.2 | 77.5 | 86.3 | 79.8 | 87.6 | 107.1 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 78.2 | 71.7 | 74.0 | 65.0 | 88.6 | 88.9 | 63.0 | 67.5 | 53.7 | 58.8 | 51.0 | 55.7 | 101.0 | 103.5 | 104.1 | 866.0 | 63.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 808.5 | 857.9 | 987.7 | 969.3 | 1,008.8 | 895.1 | 896.5 | 787.3 | 725.0 | 771.5 | 905.1 | 951.1 | 1,401.1 | 1,340.8 | 1,712.8 | 1,703.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 18,153.9 | 17,947.9 | 17,684.9 | 17,475.9 | 17,249.0 | 17,068.8 | 16,832.3 | 16,599.8 | 16,342.0 | 16,110.4 | 15,882.7 | 15,628.0 | 15,351.7 | 15,131.3 | 14,784.1 | 14,556.0 | 14,341.3 | 14,151.8 | 13,953.2 | 13,763.7 | 13,606.0 | 13,442.2 | 13,244.1 | 13,129.4 | 13,011.9 | 12,912.7 | 12,787.3 | 12,643.5 | 12,483.3 | 12,371.2 | 12,237.6 | 12,110.6 | 12,000.1 | 11,908.7 | 11,784.2 | 11,625.2 | 11,404.1 | 11,185.1 | 10,965.4 | 10,842.1 |
| Accumulated Depreciation | 5,243.1 | 5,217.5 | 5,166.5 | 5,100.6 | 5,035.8 | 4,982.2 | 5,000.3 | 4,912.5 | 4,873.2 | 4,809.4 | 4,768.7 | 4,688.4 | 4,632.0 | 4,584.5 | 4,516.3 | 4,438.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 12,910.8 | 12,730.4 | 12,518.4 | 12,375.3 | 12,213.2 | 12,086.6 | 11,832.0 | 11,687.3 | 11,468.8 | 11,301.0 | 11,114.0 | 10,939.6 | 10,719.7 | 10,546.8 | 10,267.8 | 10,118.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 624.0 | 652.8 | 613.9 | 610.1 | 605.5 | 610.1 | 624.7 | 617.5 | 605.3 | 604.2 | 612.7 | 605.2 | 562.4 | 551.3 | 518.8 | 529.2 | 1,280.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 14,472.1 | 14,370.5 | 14,257.4 | 14,089.1 | 13,953.2 | 13,716.0 | 13,475.8 | 13,211.8 | 12,918.0 | 12,790.7 | 12,743.2 | 12,604.6 | 12,790.3 | 12,544.7 | 12,604.0 | 12,838.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 282.9 | 350.6 | 275.7 | 287.9 | 224.7 | 305.7 | 269.8 | 256.8 | 211.9 | 276.4 | 281.8 | 337.7 | 327.6 | 448.9 | 299.7 | 297.1 | 300.9 | 274.0 | 243.5 | 189.8 | 244.8 | 251.5 | 123.2 | 144.2 | 157.2 | 194.9 | 159.0 | 151.6 | 194.1 | 239.3 | 171.8 | 161.4 | 181.0 | 230.4 | 145.5 | 188.4 | 244.3 | 205.4 | 129.4 | 159.7 |
| Short Term Debt | 492.4 | 292.0 | 0.0 | 0.0 | 0.0 | 32.4 | 32.4 | 79.4 | 79.4 | 0.0 | 0.0 | 0.0 | 1,000.0 | 999.9 | 999.9 | 999.8 | 731.5 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 125.3 | 127.2 | 122.8 | 120.3 | 111.5 | 111.1 | 110.0 | 107.8 | 105.6 | 103.5 | 99.9 | 96.4 | 92.4 | 88.8 | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 33.4 | 54.3 | 51.5 | 37.3 | 32.5 | 53.0 | 54.2 | 39.7 | 30.7 | 46.8 | 46.9 | 35.5 | 28.5 | 37.0 | 44.0 | 37.9 | 26.0 | 37.7 | ||||||||||||||||||||||
| Other Current Liabilities | 39.5 | 33.5 | 45.0 | 41.0 | 38.6 | 41.7 | 84.6 | 41.4 | 41.5 | 44.0 | 53.5 | 51.7 | 50.0 | 49.6 | 56.6 | 50.0 | 38.3 | |||||||||||||||||||||||
| Total Current Liabilities | 1,231.9 | 1,094.1 | 1,237.1 | 1,250.7 | 1,382.6 | 1,229.8 | 1,041.5 | 1,109.7 | 1,429.7 | 1,179.2 | 1,107.5 | 1,127.2 | 1,665.9 | 1,802.2 | 1,876.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,369.6 | 5,369.2 | 5,368.2 | 5,367.2 | 5,121.8 | 5,020.9 | 5,020.8 | 4,821.8 | 4,261.9 | 4,340.5 | 4,339.7 | 4,339.0 | 3,994.1 | 3,548.7 | 3,548.2 | 3,547.6 | 4,497.0 | 4,496.4 | 4,495.8 | 4,495.2 | 3,495.0 | 3,494.4 | 3,493.9 | 3,493.4 | 3,195.6 | 3,195.2 | 3,194.7 | 3,193.6 | 2,897.3 | 2,896.9 | 2,896.8 | 2,500.4 | 2,500.1 | 2,749.6 | 2,749.5 | 2,863.0 | 2,703.2 | 2,405.8 | 2,505.2 | 2,629.7 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,511.2 | 1,489.3 | 1,429.8 | 1,402.9 | 1,388.3 | 1,371.1 | 1,361.6 | 1,335.3 | 1,318.4 | 1,300.8 | 1,281.7 | 1,262.4 | 1,248.7 | 1,233.5 | 1,201.3 | 1,328.6 | ||||||||||||||||||||||||
| Pension Obligations | 153.1 | 164.4 | 160.8 | 165.6 | 163.2 | 170.9 | 166.9 | 163.5 | 161.5 | 172.7 | 176.3 | 174.2 | 172.5 | 176.9 | 145.7 | 146.8 | 148.8 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 315.6 | 309.3 | 283.2 | 262.4 | 268.3 | 255.4 | 242.6 | 262.4 | 242.7 | 213.0 | 206.5 | 211.0 | 204.1 | 210.9 | 199.8 | 213.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,532.9 | 9,393.2 | 9,460.3 | 9,444.2 | 9,337.5 | 9,075.1 | 8,858.7 | 8,734.1 | 8,472.7 | 8,279.1 | 8,202.5 | 8,225.5 | 8,420.3 | 8,131.3 | 8,163.3 | 8,581.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,562.5 | 3,601.5 | 3,619.9 | 3,474.2 | 3,451.6 | 3,475.7 | 3,458.5 | 3,324.4 | 3,306.2 | 3,373.7 | 3,409.2 | 3,251.0 | 3,245.6 | 3,290.9 | 3,323.5 | 3,143.6 | 3,152.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.6) | (2.6) | (2.4) | (2.5) | (2.6) | (2.7) | (3.1) | (3.2) | (3.3) | (7.2) | (10.1) | (10.3) | (10.8) | (11.9) | (14.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,939.2 | 4,977.3 | 4,797.1 | 4,644.9 | 4,615.7 | 4,640.9 | 4,617.1 | 4,477.7 | 4,445.3 | 4,511.6 | 4,540.7 | 4,379.1 | 4,370.0 | 4,413.4 | 4,440.7 | 4,256.9 | ||||||||||||||||||||||||
| Total Equity | 4,939.2 | 4,977.3 | 4,797.1 | 4,644.9 | 4,615.7 | 4,640.9 | 4,617.1 | 4,477.7 | 4,445.3 | 4,511.6 | 4,540.7 | 4,379.1 | 4,370.0 | 4,413.4 | 4,440.7 | 4,256.9 | 4,262.7 | 4,056.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,862.0 | 5,661.2 | 5,368.2 | 5,367.2 | 5,121.8 | 5,053.3 | 5,053.2 | 4,901.2 | 4,341.3 | 4,340.5 | 4,339.7 | 4,339.0 | 4,994.1 | 4,548.6 | 4,548.1 | 4,547.4 | 5,228.5 | 4,496.4 | 4,879.0 | 4,879.7 | 4,773.0 | 3,589.4 | 3,493.9 | 3,568.4 | 3,570.6 | 3,307.2 | 3,194.7 | 3,193.6 | 2,897.3 | 3,146.9 | 3,146.7 | 3,000.3 | 2,999.8 | 2,999.4 | 3,099.2 | 3,087.9 | 2,928.0 | 2,630.5 | 2,630.1 | 2,629.7 |
| Net debt | 5,861.8 | 5,661.0 | 5,367.9 | 5,366.7 | 5,094.9 | 5,052.7 | 5,043.3 | 4,901.1 | 4,337.0 | 4,340.3 | 4,336.9 | 4,338.7 | 4,687.1 | 4,460.5 | 4,091.9 | 4,542.5 | 5,228.5 | 4,496.4 | ||||||||||||||||||||||
| Working Capital | (423.4) | (236.2) | (249.4) | (281.4) | (373.8) | (334.7) | (145.0) | (322.4) | (704.7) | (407.7) | (202.4) | (176.1) | (264.8) | (461.4) | (163.2) | (421.7) | (685.4) | |||||||||||||||||||||||
| Book Value | 4,939.2 | 4,977.3 | 4,797.1 | 4,644.9 | 4,615.7 | 4,640.9 | 4,617.1 | 4,477.7 | 4,445.3 | 4,511.6 | 4,540.7 | 4,379.1 | 4,370.0 | 4,413.4 | 4,440.7 | 4,256.9 | 4,262.7 | 4,056.3 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 174.4 |
| 8.8 |
| - |
| - |
| - |
| 2.3 |
| 58.1 |
| 174.4 |
| 8.8 |
| 277.9 |
| 291.4 |
| - |
| - |
| 118.5 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 71.7 | 88.9 | 58.8 | 103.5 | 73.3 | 41.2 | 24.4 | 29.5 | 54.6 | 81.8 | 55.6 | 38.4 | 34.6 | 45.1 | 30.9 | 24.7 | 19.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 25.5 | 0.0 | - | - | - | - |
| Total Current Assets | 857.9 | 895.1 | 771.5 | 1,340.8 | 613.6 | 428.5 | 430.2 | 557.3 | 497.0 | 549.5 | 570.2 | 706.9 | 694.6 | 794.2 | 652.7 | 632.1 | 826.1 | - | - |
| 10,814.9 |
| 9,648.0 |
| 8,953.2 |
| - |
| - |
| Accumulated Depreciation | 5,217.5 | 4,982.2 | 4,809.4 | 4,584.5 | 4,318.9 | 4,067.6 | 3,868.1 | 3,727.4 | 3,568.8 | 3,488.9 | 3,274.4 | 3,119.0 | 2,978.8 | 3,547.1 | 3,340.9 | 3,183.6 | 3,041.6 | - | - |
| Property,Plant & Equipment Net | 12,730.4 | 12,086.6 | 11,301.0 | 10,546.8 | 9,832.9 | 9,374.6 | 9,044.6 | 8,643.8 | 8,339.9 | 7,696.2 | 7,322.4 | 6,979.9 | 6,672.8 | 8,344.8 | 7,474.0 | 6,464.4 | 5,911.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 0.0 | 374.3 | 1,132.9 | 1,177.5 | 1,160.4 | 1,158.6 | 1,194.4 | 1,318.2 | 1,298.8 | 0.0 | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 39.4 | 39.4 | 0.0 | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 127.4 | 137.0 | 2.8 | - | - | - |
| Operating Lease Right Of Use Assets | - | 28.3 | 25.9 | 30.2 | 33.0 | 37.6 | 40.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 652.8 | 610.1 | 604.2 | 551.3 | 1,254.8 | 431.6 | 315.3 | 296.6 | 338.7 | 461.7 | 422.9 | 452.7 | 407.5 | 731.0 | 732.6 | 527.7 | 32.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 14,370.5 | 13,716.0 | 12,790.7 | 12,544.7 | 12,606.4 | 10,718.8 | 11,024.3 | 10,748.6 | 10,412.7 | 9,939.6 | 9,580.6 | 9,509.9 | 9,134.7 | 9,922.2 | 8,906.0 | 7,669.1 | 7,266.7 | - | - |
| 321.7 |
| 297.0 |
| - |
| - |
| Short Term Debt | 0.0 | 32.4 | 0.0 | 999.9 | 0.0 | 0.0 | 0.0 | 250.0 | 249.8 | 224.7 | 110.0 | 0.0 | 100.0 | 0.0 | 0.0 | 0.0 | 289.2 | - | - |
| Deferred Revenue Current | 127.2 | 111.1 | 103.5 | 88.8 | 81.1 | - | - | - | - | - | - | - | - | 1.2 | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 54.3 | 53.0 | 46.8 | 37.0 | 37.7 | 31.1 | 40.6 | 47.8 | 35.9 | 45.1 | 54.4 | 38.2 | 56.9 | 55.2 | 47.8 | 43.3 | 50.1 | - | - |
| Other Current Liabilities | 33.5 | 41.7 | 44.0 | 49.6 | 34.1 | 33.7 | 65.2 | 87.0 | 28.7 | 96.0 | 43.9 | 51.7 | 47.4 | 69.8 | 64.5 | 55.1 | 32.4 | - | - |
| Total Current Liabilities | 1,094.1 | 1,229.8 | 1,179.2 | 1,802.2 | 1,089.6 | 697.4 | 657.9 | 869.4 | 950.5 | 1,027.2 | 752.8 | 573.3 | 1,093.8 | 1,276.4 | 998.5 | 814.5 | 1,275.7 | - | - |
| 2,362.9 |
| 2,088.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 37.7 | 40.8 | 36.7 | 0.0 | - | - |
| Deferred Tax Liabilities | 1,489.3 | 1,371.1 | 1,300.8 | 1,233.5 | 1,333.3 | 1,268.6 | 1,375.8 | 1,310.9 | 1,227.8 | 2,334.5 | 2,178.2 | 2,268.3 | 2,125.3 | 1,948.8 | 1,651.4 | 1,580.1 | 1,246.6 | - | - |
| Pension Obligations | 164.4 | 170.9 | 172.7 | 176.9 | 159.8 | 231.4 | 225.0 | 225.7 | 192.7 | 274.8 | 299.9 | 315.5 | 241.5 | 399.8 | 360.8 | 372.4 | 369.3 | - | - |
| Other Non-Current Liabilities | 309.3 | 255.4 | 213.0 | 210.9 | 227.1 | 195.4 | 200.3 | 162.7 | 157.6 | 153.8 | 121.3 | 108.0 | 102.7 | 89.5 | 61.2 | 45.3 | 44.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,393.2 | 9,075.1 | 8,279.1 | 8,131.3 | 8,550.1 | 7,087.0 | 6,884.8 | 6,743.5 | 6,561.6 | 6,495.8 | 6,254.6 | 6,283.4 | 6,097.6 | 6,849.8 | 6,086.7 | 5,269.1 | 5,205.9 | - | - |
| 1.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,601.5 | 3,475.7 | 3,373.7 | 3,290.9 | 2,955.4 | 2,544.6 | 3,036.1 | 2,906.3 | 2,759.5 | 2,367.3 | 2,259.8 | 2,198.2 | 1,991.7 | 1,772.4 | 1,574.8 | 1,380.6 | 1,227.8 | - | - |
| Accumulated Other Comprehensive Income | (2.6) | (2.7) | (7.2) | (11.9) | (24.8) | (32.1) | (27.9) | (28.9) | (23.2) | (29.3) | (35.1) | (41.4) | (28.0) | (49.1) | (40.6) | (60.2) | (74.7) | - | - |
| Treasury Stock | - | - | 0.0 | 0.1 | 0.1 | 5.3 | 0.0 | - | - | - | - | - | 0.0 | 3.5 | 6.2 | 0.0 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 305.2 | 256.0 | 110.4 | 20.0 | - | - |
| Total Stockholders Equity | 4,977.3 | 4,640.9 | 4,511.6 | 4,413.4 | 4,056.3 | 3,631.8 | 4,139.5 | 4,005.1 | 3,851.1 | 3,443.8 | 3,326.0 | 3,244.4 | 3,037.1 | 2,767.2 | 2,563.3 | 2,289.6 | 2,040.8 | 1,914.0 | 1,691.6 |
| Total Equity | 4,977.3 | 4,640.9 | 4,511.6 | 4,413.4 | 4,056.3 | 3,631.8 | 4,139.5 | 4,005.1 | 3,851.1 | 3,443.8 | 3,326.0 | 3,244.4 | 3,037.1 | 3,072.4 | 2,819.3 | 2,400.0 | 2,060.8 | 1,914.0 | 1,691.6 |
| 2,378.1 |
| - |
| - |
| Net debt | 5,369.0 | 5,052.7 | 4,340.3 | 4,460.5 | 4,496.4 | 3,493.3 | 3,195.2 | 3,052.6 | 2,985.0 | 2,630.2 | 2,663.6 | 2,749.8 | 2,393.3 | 2,846.8 | 2,732.5 | 2,360.6 | 2,320.0 | - | - |
| Working Capital | (236.2) | (334.7) | (407.7) | (461.4) | (476.0) | (268.9) | (227.7) | (312.1) | (453.5) | (477.7) | (182.6) | 133.6 | (399.2) | (482.2) | (345.8) | (182.4) | (449.6) | - | - |
| Book Value | 4,977.3 | 4,640.9 | 4,511.6 | 4,413.4 | 4,056.3 | 3,631.8 | 4,139.5 | 4,005.1 | 3,851.1 | 3,443.8 | 3,326.0 | 3,244.4 | 3,037.1 | 2,767.2 | 2,563.3 | 2,289.6 | 2,040.8 | 1,914.0 | 1,691.6 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | 3,037.1 | 2,600.4 | 2,386.9 | 2,286.8 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.3 |
| 55.6 |
| 47.1 |
| 43.8 |
| 41.2 |
| 30.7 |
| 35.2 |
| 30.8 |
| 24.4 |
| 23.3 |
| 34.0 |
| 35.2 |
| 29.5 |
| 27.6 |
| 32.6 |
| 45.8 |
| 54.6 |
| 57.4 |
| 76.1 |
| 83.5 |
| 81.8 |
| 68.2 |
| 75.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 657.4 |
| 613.6 |
| 627.0 |
| 484.6 |
| 502.7 |
| 428.5 |
| 488.5 |
| 499.0 |
| 522.5 |
| 430.2 |
| 549.1 |
| 455.6 |
| 454.1 |
| 557.3 |
| 642.0 |
| 560.8 |
| 493.5 |
| 497.0 |
| 599.8 |
| 632.5 |
| 538.1 |
| 549.5 |
| 547.1 |
| 527.2 |
| 4,370.0 |
| 4,318.9 |
| 4,257.3 |
| 4,188.5 |
| 4,131.5 |
| 4,067.6 |
| 4,010.1 |
| 3,957.3 |
| 3,920.9 |
| 3,868.1 |
| 3,826.1 |
| 3,766.0 |
| 3,713.9 |
| 3,727.4 |
| 3,680.6 |
| 3,637.5 |
| 3,607.0 |
| 3,568.8 |
| 3,584.3 |
| 3,536.9 |
| 3,503.8 |
| 3,488.9 |
| 3,431.1 |
| 3,372.2 |
| 9,971.3 |
| 9,832.9 |
| 9,695.9 |
| 9,575.2 |
| 9,474.5 |
| 9,374.6 |
| 9,234.0 |
| 9,172.1 |
| 9,091.0 |
| 9,044.6 |
| 8,961.2 |
| 8,877.5 |
| 8,769.4 |
| 8,643.8 |
| 8,557.0 |
| 8,473.1 |
| 8,393.1 |
| 8,339.9 |
| 8,199.9 |
| 8,088.3 |
| 7,900.3 |
| 7,696.2 |
| 7,534.3 |
| 7,469.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 449.5 |
| 425.4 |
| 409.2 |
| 397.4 |
| 376.8 |
| 376.5 |
| 367.5 |
| 1,151.5 |
| 1,175.9 |
| 1,171.3 |
| 1,173.9 |
| 1,177.5 |
| 1,160.6 |
| 1,153.6 |
| 1,160.6 |
| 1,160.4 |
| 1,158.1 |
| 1,159.1 |
| 1,158.9 |
| 1,158.6 |
| 1,168.0 |
| 1,168.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.0 |
| 43.1 |
| 44.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,254.8 |
| 1,284.9 |
| 1,297.7 |
| 1,292.3 |
| 431.6 |
| 316.1 |
| 312.3 |
| 310.0 |
| 315.3 |
| 314.3 |
| 300.4 |
| 287.2 |
| 296.6 |
| 265.7 |
| 279.1 |
| 313.0 |
| 338.7 |
| 429.5 |
| 464.8 |
| 462.1 |
| 461.7 |
| 462.6 |
| 420.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,093.6 |
| 12,606.4 |
| 12,177.5 |
| 11,899.5 |
| 11,788.7 |
| 10,718.8 |
| 10,497.6 |
| 10,439.1 |
| 10,370.9 |
| 11,024.3 |
| 11,083.7 |
| 10,886.2 |
| 10,761.6 |
| 10,748.6 |
| 10,703.0 |
| 10,543.6 |
| 10,436.4 |
| 10,412.7 |
| 10,463.7 |
| 10,420.5 |
| 10,134.9 |
| 9,939.6 |
| 9,784.0 |
| 9,659.2 |
| 383.2 |
| 384.5 |
| 1,278.0 |
| 95.0 |
| 0.0 |
| 75.0 |
| 375.0 |
| 112.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 250.0 |
| 249.9 |
| 499.9 |
| 499.7 |
| 249.8 |
| 349.7 |
| 224.9 |
| 224.8 |
| 224.7 |
| 124.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.6 |
| 36.0 |
| 24.3 |
| 31.1 |
| 33.9 |
| 38.7 |
| 26.9 |
| 40.6 |
| 33.9 |
| 33.1 |
| 23.6 |
| 47.8 |
| 39.6 |
| 37.7 |
| 25.7 |
| 35.9 |
| 30.3 |
| 33.0 |
| 25.5 |
| 45.1 |
| 34.1 |
| 35.7 |
| 34.1 |
| 40.6 |
| 37.5 |
| 34.3 |
| 33.7 |
| 39.0 |
| 41.4 |
| 48.7 |
| 65.2 |
| 76.0 |
| 77.4 |
| 82.0 |
| 87.0 |
| 82.3 |
| 76.7 |
| 46.9 |
| 28.7 |
| 36.4 |
| 63.4 |
| 95.0 |
| 96.0 |
| 62.8 |
| 38.9 |
| 2,125.4 |
| 1,342.8 |
| 1,089.6 |
| 993.9 |
| 911.3 |
| 1,836.5 |
| 697.4 |
| 517.4 |
| 594.6 |
| 855.2 |
| 657.9 |
| 696.6 |
| 702.7 |
| 884.2 |
| 869.4 |
| 840.9 |
| 1,250.3 |
| 1,215.2 |
| 950.5 |
| 953.5 |
| 926.2 |
| 915.0 |
| 1,027.2 |
| 795.3 |
| 773.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,385.6 |
| 1,333.3 |
| 1,240.9 |
| 1,206.5 |
| 1,287.9 |
| 1,268.6 |
| 1,229.2 |
| 1,165.7 |
| 1,129.0 |
| 1,375.8 |
| 1,362.1 |
| 1,325.0 |
| 1,319.5 |
| 1,310.9 |
| 1,291.5 |
| 1,255.1 |
| 1,232.3 |
| 1,227.8 |
| 2,465.9 |
| 2,379.4 |
| 2,332.0 |
| 2,334.5 |
| 2,314.5 |
| 2,232.6 |
| 159.8 |
| 175.2 |
| 179.8 |
| 182.5 |
| 231.4 |
| 194.3 |
| 214.3 |
| 217.1 |
| 225.0 |
| 205.6 |
| 224.9 |
| 227.1 |
| 225.7 |
| 172.8 |
| 188.4 |
| 190.4 |
| 192.7 |
| 185.8 |
| 275.6 |
| 276.5 |
| 274.8 |
| 280.2 |
| 300.1 |
| 219.2 |
| 227.1 |
| 198.1 |
| 195.3 |
| 193.5 |
| 195.4 |
| 192.5 |
| 193.6 |
| 198.1 |
| 200.3 |
| 198.1 |
| 182.6 |
| 195.8 |
| 162.7 |
| 180.4 |
| 163.2 |
| 163.6 |
| 157.6 |
| 160.5 |
| 162.7 |
| 157.1 |
| 153.8 |
| 151.6 |
| 117.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,830.9 |
| 8,550.1 |
| 8,362.6 |
| 8,258.7 |
| 8,183.2 |
| 7,087.0 |
| 6,836.9 |
| 6,874.9 |
| 6,818.2 |
| 6,884.8 |
| 6,897.5 |
| 6,879.0 |
| 6,785.4 |
| 6,743.5 |
| 6,673.4 |
| 6,653.5 |
| 6,594.3 |
| 6,561.6 |
| 6,846.9 |
| 6,928.5 |
| 6,690.5 |
| 6,495.8 |
| 6,338.8 |
| 6,337.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,955.4 |
| 2,718.3 |
| 2,547.9 |
| 2,515.6 |
| 2,544.6 |
| 2,570.2 |
| 2,473.3 |
| 2,465.0 |
| 3,036.1 |
| 3,078.3 |
| 2,904.9 |
| 2,877.8 |
| 2,906.3 |
| 2,924.5 |
| 2,792.3 |
| 2,748.0 |
| 2,759.5 |
| 2,526.6 |
| 2,409.6 |
| 2,365.2 |
| 2,367.3 |
| 2,369.8 |
| 2,246.7 |
| (16.1) |
| (17.0) |
| (24.8) |
| (26.3) |
| (27.9) |
| (28.6) |
| (32.1) |
| (25.7) |
| (27.9) |
| (28.8) |
| (27.9) |
| (20.4) |
| (21.1) |
| (22.1) |
| (28.9) |
| (18.9) |
| (22.3) |
| (23.0) |
| (23.2) |
| (20.3) |
| (27.9) |
| (28.7) |
| (29.3) |
| (29.0) |
| (29.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,262.7 |
| 4,056.3 |
| 3,814.9 |
| 3,640.8 |
| 3,605.5 |
| 3,631.8 |
| 3,660.7 |
| 3,564.2 |
| 3,552.7 |
| 4,139.5 |
| 4,186.2 |
| 4,007.2 |
| 3,976.2 |
| 4,005.1 |
| 4,029.6 |
| 3,890.1 |
| 3,842.1 |
| 3,851.1 |
| 3,616.8 |
| 3,492.0 |
| 3,444.4 |
| 3,443.8 |
| 3,445.2 |
| 3,321.8 |
| 3,814.9 |
| 3,640.8 |
| 3,605.5 |
| 3,631.8 |
| 3,660.7 |
| 3,564.2 |
| 3,552.7 |
| 4,139.5 |
| 4,186.2 |
| 4,007.2 |
| 3,976.2 |
| 4,005.1 |
| 4,029.6 |
| 3,890.1 |
| 3,842.1 |
| 3,851.1 |
| 3,616.8 |
| 3,492.0 |
| 3,444.4 |
| 3,443.8 |
| 3,445.2 |
| 3,321.8 |
| 4,877.5 |
| 4,879.7 |
| 4,773.0 |
| 3,588.3 |
| 3,461.9 |
| 3,500.9 |
| 3,424.7 |
| 3,307.2 |
| 3,181.5 |
| 3,193.6 |
| 2,897.3 |
| 3,052.6 |
| 3,056.0 |
| 3,000.3 |
| 2,997.5 |
| 2,985.0 |
| 3,099.2 |
| 3,087.9 |
| 2,928.0 |
| 2,630.2 |
| 2,630.1 |
| 2,629.7 |
| (476.0) |
| (366.9) |
| (426.7) |
| (1,333.8) |
| (268.9) |
| (28.9) |
| (95.6) |
| (332.7) |
| (227.7) |
| (147.5) |
| (247.1) |
| (430.1) |
| (312.1) |
| (198.9) |
| (689.5) |
| (721.7) |
| (453.5) |
| (353.7) |
| (293.7) |
| (376.9) |
| (477.7) |
| (248.2) |
| (246.3) |
| 3,814.9 |
| 3,640.8 |
| 3,605.5 |
| 3,631.8 |
| 3,660.7 |
| 3,564.2 |
| 3,552.7 |
| 4,139.5 |
| 4,186.2 |
| 4,007.2 |
| 3,976.2 |
| 4,005.1 |
| 4,029.6 |
| 3,890.1 |
| 3,842.1 |
| 3,851.1 |
| 3,616.8 |
| 3,492.0 |
| 3,444.4 |
| 3,443.8 |
| 3,445.2 |
| 3,321.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |