| (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 | 167.6 | 175.6 | 170.3 | 194.0 | 180.5 | 189.7 | 220.9 | 178.8 | 218.4 | 184.5 | 392.0 | 256.8 | 307.8 | 165.2 | 304.8 | 458.6 | 458.5 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 167.6 | 175.6 | 170.3 | 194.0 | 180.5 | 189.7 | 220.9 | 178.8 | 218.4 | 184.5 | 392.0 | 256.8 | 307.8 | 165.2 | 304.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | 760.4 | 776.3 | 733.2 | 675.0 | 783.4 | 241.9 | 266.5 | 279.2 | 220.6 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 784.5 | 823.5 | 858.8 | 941.9 | 868.3 | 674.7 | 695.7 | 711.4 | 682.6 | 630.4 | 685.2 | 210.1 | 186.5 | 195.1 | 176.6 | 155.6 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 7,705.6 | 7,517.6 | 7,346.0 | 7,087.2 | 6,990.1 | 6,890.8 | 6,591.9 | 6,263.1 | 5,908.9 | 5,596.5 | 5,452.8 | 2,261.7 | 2,246.9 | 2,198.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 806.1 | 861.6 | 775.4 | 837.7 | 847.7 | 729.2 | 651.9 | 636.5 | 669.8 | 570.8 | 608.2 | 146.8 | 148.7 | 174.3 | 149.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,717.6 | 2,713.2 | 2,591.3 | 2,571.0 | 2,578.2 | 3,837.5 | 3,338.7 | 3,104.4 | 3,611.3 | 3,537.1 | 3,643.8 | 658.7 | 678.4 | 690.1 | 524.2 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 113.6 | 115.7 | 120.2 | 132.3 | 156.8 | 158.0 | 157.7 | 165.3 | 167.1 | 165.4 | 165.1 | 77.4 | 79.4 | 80.2 | 80.1 | 79.6 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,827.3 | 2,842.2 | 2,670.1 | 2,580.7 | 2,779.3 | 3,863.8 | 3,340.8 | 3,230.3 | 3,612.0 | 3,617.6 | 3,848.8 | 675.1 | 691.0 | 713.7 | 536.4 | 496.0 | |||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 246.5 |
| 306.0 |
| - |
| - |
| - |
| 458.6 |
| 458.5 |
| 246.5 |
| 306.0 |
| 167.9 |
| 155.2 |
| - |
| - |
| 123.8 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 107.9 | 61.4 | 54.1 | 52.7 | 92.7 | 66.7 | 23.1 | 35.0 | 48.1 | 30.8 | 39.9 | 10.3 | 13.2 | 20.3 | 10.2 | 29.6 | 24.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,971.1 | 2,079.8 | 1,973.2 | 2,156.4 | 2,248.3 | 1,717.1 | 1,714.0 | 1,707.4 | 1,699.2 | 1,546.2 | 1,933.4 | 816.1 | 839.9 | 749.1 | 780.3 | 882.8 | 860.3 | - | - |
| 2,029.4 |
| 1,743.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 5,508.7 | 5,189.2 | 4,826.4 | 4,413.1 | 4,076.5 | 3,719.8 | 3,268.1 | 2,781.0 | 2,333.1 | 1,891.6 | 1,499.4 | 1,330.7 | 1,259.1 | 1,164.0 | 1,144.0 | 1,068.1 | - | - | - |
| Property,Plant & Equipment Net | 2,196.9 | 2,328.4 | 2,519.6 | 2,674.1 | 2,913.6 | 3,171.0 | 3,323.8 | 3,482.1 | 3,575.8 | 3,704.9 | 3,953.4 | 931.0 | 987.8 | 1,034.3 | 885.4 | 675.0 | 695.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 0.0 | 8.8 | 28.5 | 26.7 | 25.0 | 23.3 | 21.6 | 29.3 | 27.6 | 25.9 | - | - | - |
| Goodwill | 1,427.6 | 1,423.6 | 1,424.0 | 1,420.9 | 1,420.6 | 1,420.2 | 2,119.7 | 2,119.6 | 2,120.0 | 2,118.0 | 2,174.1 | 747.1 | 747.1 | 747.1 | 627.4 | 300.3 | 300.3 | - | - |
| Intangible Assets | 174.4 | 206.6 | 245.8 | 273.8 | 331.7 | 399.4 | 448.1 | 511.6 | 578.5 | 629.6 | 677.5 | 123.5 | 138.1 | 152.7 | 19.2 | 15.2 | - | - | - |
| Operating Lease Right Of Use Assets | 298.6 | 302.2 | 344.7 | 356.0 | 372.4 | 360.7 | 377.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 47.2 | 53.4 | 87.4 | 60.5 | 99.3 | 11.2 | 35.3 | - | - | 119.5 | 95.9 | 12.5 | 9.0 | 9.1 | 0.0 | - | - | - | - |
| Other Non-Current Assets | 1,210.0 | 1,185.1 | 1,118.5 | 1,102.5 | 1,131.8 | 1,191.3 | 1,169.1 | 1,150.4 | 1,208.4 | 644.4 | 454.6 | 67.9 | 213.1 | 224.1 | 85.6 | 72.3 | 71.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,325.8 | 7,579.1 | 7,713.2 | 8,044.2 | 8,517.7 | 8,270.9 | 9,187.8 | 8,997.4 | 9,218.3 | 8,762.6 | 9,288.9 | 2,698.1 | 2,802.8 | 2,777.7 | 2,449.6 | 2,048.7 | 1,932.0 | - | - |
| 115.5 |
| 117.8 |
| - |
| - |
| Short Term Debt | 109.7 | 129.0 | 78.8 | 9.7 | 201.1 | 26.3 | 2.1 | 125.9 | 0.7 | 80.5 | 205.0 | 16.4 | 12.6 | 23.6 | 12.2 | 77.8 | 0.0 | - | - |
| Deferred Revenue Current | 38.6 | 23.2 | 34.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 59.7 | 64.8 | 69.3 | 71.8 | 76.8 | 74.7 | 79.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 630.1 | 435.5 | 450.0 | 508.8 | 458.1 | 358.0 | 329.1 | 333.3 | 274.4 | 263.8 | 328.1 | 214.3 | 244.5 | 228.5 | 237.2 | 197.7 | 193.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,629.5 | 1,632.2 | 1,528.2 | 1,561.4 | 1,682.1 | 1,198.9 | 1,082.2 | 1,118.3 | 954.3 | 922.6 | 1,146.2 | 377.7 | 407.5 | 434.0 | 399.1 | 391.0 | 310.9 | - | - |
| 418.2 |
| 398.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 252.5 | 243.2 | 283.1 | 292.5 | 302.0 | 291.6 | 303.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 317.6 | 430.5 | 476.2 | 507.3 | 558.9 | 443.2 | 454.5 | 518.9 | 511.2 | 1,032.5 | 1,095.2 | 107.1 | 117.6 | 110.4 | 99.6 | 23.5 | 25.8 | - | - |
| Pension Obligations | 200.9 | 197.4 | 225.8 | 234.5 | 381.9 | 733.3 | 797.7 | 674.3 | 635.9 | 638.1 | 648.9 | 182.0 | 105.4 | 154.2 | 57.6 | 57.3 | - | - | - |
| Other Non-Current Liabilities | 337.1 | 306.9 | 340.3 | 333.9 | 362.4 | 315.6 | 793.8 | 749.3 | 751.9 | 359.3 | 336.0 | 359.3 | 382.8 | 380.5 | 381.8 | 327.1 | 318.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,455.2 | 5,523.7 | 5,444.9 | 5,500.6 | 5,865.5 | 6,820.1 | 6,770.3 | 6,165.2 | 6,464.6 | 6,489.6 | 6,870.1 | 1,684.8 | 1,701.7 | 1,779.3 | 1,463.8 | 1,218.4 | 1,109.7 | - | - |
| 78.7 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,139.8 | 2,357.5 | 2,583.7 | 2,224.5 | 1,013.8 | (155.1) | 941.1 | 1,070.5 | 790.3 | 373.8 | 509.8 | 590.7 | 548.0 | 433.4 | 347.9 | 170.2 | 168.7 | - | - |
| Accumulated Other Comprehensive Income | (414.5) | (450.1) | (496.3) | (495.9) | (488.0) | (689.9) | (803.4) | (651.0) | (484.6) | (510.0) | (492.5) | (443.1) | (365.1) | (371.3) | (294.2) | (261.8) | (248.2) | (269.4) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 31.7 | 32.3 | 35.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,838.9 | 2,023.1 | 2,232.4 | 2,543.6 | 2,652.2 | 1,450.8 | 2,417.5 | 2,832.2 | 2,753.7 | 2,273.0 | 2,418.8 | 1,013.3 | 1,101.1 | 998.4 | 985.8 | 830.3 | 822.3 | 705.0 | 663.7 |
| Total Equity | 1,870.6 | 2,055.4 | 2,268.3 | 2,543.6 | 2,652.2 | 1,450.8 | 2,417.5 | 2,832.2 | 2,753.7 | 2,273.0 | 2,418.8 | 1,013.3 | 1,101.1 | 998.4 | 985.8 | 830.3 | 822.3 | 705.0 | 663.7 |
| 398.4 |
| - |
| - |
| Net debt | 2,659.7 | 2,666.6 | 2,499.8 | 2,386.7 | 2,598.8 | 3,674.1 | 3,119.9 | 3,051.5 | 3,393.6 | 3,433.1 | 3,456.8 | 418.3 | 383.2 | 548.5 | 231.6 | 37.4 | (60.1) | - | - |
| Working Capital | 341.6 | 447.6 | 445.0 | 595.0 | 566.2 | 518.2 | 631.8 | 589.1 | 744.9 | 623.6 | 787.2 | 438.4 | 432.4 | 315.1 | 381.2 | 491.8 | 549.4 | - | - |
| Book Value | 1,838.9 | 2,023.1 | 2,232.4 | 2,543.6 | 2,652.2 | 1,450.8 | 2,417.5 | 2,832.2 | 2,753.7 | 2,273.0 | 2,418.8 | 1,013.3 | 1,101.1 | 998.4 | 985.8 | 830.3 | 822.3 | 705.0 | 663.7 |
| Tangible Book Value | 236.9 | 392.9 | 562.6 | 848.9 | 899.9 | (368.8) | (150.3) | 201.0 | 55.2 | (474.6) | (432.8) | 142.7 | 215.9 | 98.6 | 339.2 | 514.8 | 522.0 | - | - |
| - |
| - |
| - |
| 306.1 |
| 272.8 |
| 259.9 |
| 189.7 |
| 282.7 |
| 237.9 |
| 194.5 |
| 220.9 |
| 177.4 |
| 126.9 |
| 105.7 |
| 178.8 |
| 156.7 |
| 144.2 |
| 109.1 |
| 218.4 |
| 109.1 |
| 184.5 |
| 168.5 |
| 218.4 |
| 127.0 |
| 66.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 306.1 | 272.8 | 259.9 | 189.7 | 282.7 | 237.9 | 194.5 | 220.9 | 177.4 | 126.9 | 105.7 | 178.8 | 156.7 | 144.2 | 109.1 | 218.4 | 109.1 | 184.5 | 168.5 | 218.4 | 127.0 | 66.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 849.9 | 848.2 | 808.3 | 776.3 | 1,009.2 | 837.2 | 835.6 | 733.2 | 729.5 | 782.2 | 774.5 | 675.0 | 744.1 | 790.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 827.2 | 784.5 | 966.9 | 919.1 | 875.2 | 823.5 | 827.7 | 872.9 | 823.9 | 858.8 | 977.7 | 1,081.2 | 1,089.9 | 941.9 | 945.1 | 945.7 | 909.2 | 868.3 | 826.8 | 736.5 | 679.5 | 674.7 | 608.4 | 619.1 | 667.5 | 695.7 | 700.7 | 698.9 | 717.5 | 711.4 | 724.4 | 716.3 | 675.6 | 682.6 | 689.5 | 666.2 | 656.3 | 630.4 | 617.0 | 636.2 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 103.2 | 107.9 | 79.7 | 70.2 | 79.0 | 61.4 | 66.0 | 82.0 | 54.2 | 54.1 | 42.8 | 53.3 | 70.5 | 52.7 | 74.9 | 109.0 | 148.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,096.7 | 1,971.1 | 2,264.8 | 2,286.7 | 2,251.3 | 2,079.8 | 2,001.7 | 2,058.3 | 1,951.8 | 1,973.2 | 2,101.0 | 2,198.2 | 2,298.2 | 2,156.4 | 2,285.0 | 2,666.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 5,565.6 | 5,508.7 | 5,487.7 | 5,417.0 | 5,291.8 | 5,189.2 | 5,120.4 | 5,009.8 | 4,917.5 | 4,826.4 | 4,724.6 | 4,636.9 | 4,536.5 | 4,413.1 | 4,296.5 | 4,217.9 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,129.3 | 2,196.9 | 2,205.1 | 2,260.8 | 2,266.5 | 2,328.4 | 2,343.4 | 2,395.1 | 2,451.5 | 2,519.6 | 2,490.2 | 2,550.6 | 2,606.7 | 2,674.1 | 2,690.8 | 2,755.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,427.7 | 1,427.6 | 1,425.9 | 1,425.5 | 1,423.5 | 1,423.6 | 1,423.7 | 1,423.4 | 1,423.3 | 1,424.0 | 1,421.0 | 1,420.9 | 1,420.9 | 1,420.9 | 1,421.2 | 1,420.9 | 1,420.7 | 1,420.6 | ||||||||||||||||||||||
| Intangible Assets | 164.8 | 174.4 | 183.4 | 193.7 | 198.6 | 206.6 | 218.3 | 226.3 | 235.6 | 245.8 | 248.6 | 255.9 | 264.8 | 273.8 | 279.2 | 296.2 | 314.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 301.7 | 298.6 | 298.3 | 281.8 | 289.0 | 302.2 | 309.3 | 321.2 | 334.9 | 344.7 | 331.0 | 335.7 | 346.8 | 356.0 | 371.4 | 360.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 45.4 | 47.2 | 53.0 | 59.7 | 54.5 | 53.4 | 90.4 | 91.5 | 90.7 | 87.4 | 106.1 | 82.6 | 67.3 | 60.5 | 81.9 | 86.5 | 95.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,188.2 | 1,210.0 | 1,170.4 | 1,159.7 | 1,171.6 | 1,185.1 | 1,131.5 | 1,144.8 | 1,123.5 | 1,118.5 | 1,117.3 | 1,108.6 | 1,104.7 | 1,102.5 | 1,090.7 | 1,090.0 | 1,116.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,353.8 | 7,325.8 | 7,600.9 | 7,667.9 | 7,655.0 | 7,579.1 | 7,518.3 | 7,660.6 | 7,611.3 | 7,713.2 | 7,815.2 | 7,952.5 | 8,109.4 | 8,044.2 | 8,220.2 | 8,675.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 911.4 | 806.1 | 845.7 | 901.0 | 812.0 | 861.6 | 759.1 | 779.1 | 763.7 | 775.4 | 717.6 | 750.0 | 817.1 | 837.7 | 892.6 | 983.7 | 791.5 | 847.7 | 811.7 | 806.3 | 716.6 | 729.2 | 614.7 | 520.8 | 668.1 | 651.9 | 647.7 | 669.2 | 637.0 | 636.5 | 709.4 | 681.4 | 698.2 | 669.8 | 613.5 | 656.1 | 637.3 | 570.8 | 509.7 | 536.4 |
| Short Term Debt | 0.0 | 109.7 | 19.2 | 19.2 | 19.2 | 129.0 | 123.9 | 121.8 | 80.9 | 78.8 | 78.9 | 9.0 | 9.6 | 9.7 | 1.0 | 201.1 | 201.2 | 201.1 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 60.5 | 59.7 | 60.6 | 61.0 | 62.5 | 64.8 | 65.4 | 67.1 | 68.2 | 69.3 | 68.3 | 70.2 | 72.1 | 71.8 | 74.3 | 75.1 | ||||||||||||||||||||||||
| Accrued Expenses | 558.7 | 630.1 | 507.9 | 520.6 | 428.4 | 435.5 | 343.1 | 348.8 | 341.6 | 450.0 | 361.0 | 426.9 | 427.2 | 508.8 | 467.6 | 483.8 | 382.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,543.7 | 1,629.5 | 1,452.3 | 1,545.9 | 1,439.0 | 1,632.2 | 1,429.9 | 1,439.3 | 1,416.1 | 1,528.2 | 1,397.3 | 1,395.7 | 1,435.1 | 1,561.4 | 1,618.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,996.1 | 2,717.6 | 2,974.2 | 2,977.5 | 3,016.6 | 2,713.2 | 2,765.6 | 2,789.1 | 2,684.8 | 2,591.3 | 2,711.2 | 2,717.3 | 2,764.6 | 2,571.0 | 2,580.4 | 2,579.6 | 2,578.9 | 2,578.2 | 2,823.5 | 3,381.8 | 3,706.0 | 3,837.5 | 3,959.5 | 4,073.9 | 3,489.5 | 3,338.7 | 3,339.0 | 3,232.6 | 3,067.2 | 3,104.4 | 3,336.4 | 3,512.6 | 3,534.7 | 3,611.3 | 3,663.5 | 3,518.9 | 3,530.8 | 3,537.1 | 3,597.5 | 3,615.5 |
| Operating Lease Liabilities Non-Current | 254.3 | 252.5 | 250.2 | 226.4 | 231.9 | 243.2 | 250.0 | 261.0 | 274.1 | 283.1 | 270.4 | 273.6 | 282.8 | 292.5 | 305.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 280.7 | 317.6 | 369.8 | 380.8 | 417.9 | 430.5 | 445.9 | 467.9 | 470.0 | 476.2 | 500.7 | 505.9 | 505.0 | 507.3 | 546.8 | 582.1 | 577.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 346.0 | 337.1 | 332.2 | 322.1 | 303.9 | 306.9 | 334.7 | 332.2 | 347.8 | 340.3 | 355.4 | 363.0 | 356.9 | 333.9 | 333.2 | 346.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,619.1 | 5,455.2 | 5,607.2 | 5,680.1 | 5,616.9 | 5,523.7 | 5,428.7 | 5,491.3 | 5,404.2 | 5,444.9 | 5,447.7 | 5,480.9 | 5,574.8 | 5,500.6 | 5,670.5 | 5,979.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 113.9 | 113.6 | 114.1 | 114.6 | 115.1 | 115.7 | 116.6 | 117.5 | 119.4 | 120.2 | 122.5 | 125.8 | 129.3 | 132.3 | 137.0 | 145.1 | 151.8 | 156.8 | 159.4 | 160.5 | 159.2 | 158.0 | 157.9 | 157.9 | 157.8 | 157.7 | 159.7 | 164.3 | 164.9 | 165.3 | 166.8 | 167.0 | 167.2 | 167.1 | 166.4 | 166.3 | 165.9 | 165.4 | 165.3 | 165.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,034.0 | 2,139.8 | 2,310.3 | 2,294.0 | 2,321.5 | 2,357.5 | 2,406.3 | 2,492.6 | 2,542.3 | 2,583.7 | 2,555.2 | 2,475.9 | 2,354.6 | 2,224.5 | 2,054.7 | 1,768.0 | 1,376.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (418.4) | (414.5) | (462.2) | (451.4) | (430.6) | (450.1) | (466.2) | (474.0) | (489.7) | (496.3) | (480.3) | (483.4) | (482.7) | (495.9) | (562.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 0.4 | 31.7 | 31.5 | 30.6 | 32.1 | 32.3 | 32.9 | 33.2 | 35.1 | 35.9 | 40.0 | 39.6 | 41.8 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,734.3 | 1,838.9 | 1,962.2 | 1,957.2 | 2,006.0 | 2,023.1 | 2,056.7 | 2,136.1 | 2,172.0 | 2,232.4 | 2,327.5 | 2,432.0 | 2,492.8 | 2,543.6 | 2,549.7 | 2,696.1 | ||||||||||||||||||||||||
| Total Equity | 1,734.7 | 1,870.6 | 1,993.7 | 1,987.8 | 2,038.1 | 2,055.4 | 2,089.6 | 2,169.3 | 2,207.1 | 2,268.3 | 2,367.5 | 2,471.6 | 2,534.6 | 2,543.6 | 2,549.7 | 2,696.1 | 2,785.9 | 2,652.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,996.1 | 2,827.3 | 2,993.4 | 2,996.7 | 3,035.8 | 2,842.2 | 2,889.5 | 2,910.9 | 2,765.7 | 2,670.1 | 2,790.1 | 2,726.3 | 2,774.2 | 2,580.7 | 2,581.4 | 2,780.7 | 2,780.1 | 2,779.3 | 3,024.6 | 3,382.9 | 3,748.1 | 3,863.8 | 3,960.7 | 4,075.7 | 3,491.5 | 3,340.8 | 3,340.1 | 3,233.7 | 3,193.3 | 3,230.3 | 3,337.3 | 3,513.5 | 3,535.4 | 3,612.0 | 3,745.2 | 3,600.6 | 3,612.6 | 3,617.6 | 3,677.8 | 3,695.8 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,718.5 | |||||||||||||||||||||
| Working Capital | 553.0 | 341.6 | 812.5 | 740.8 | 812.3 | 447.6 | 571.8 | 619.0 | 535.7 | 445.0 | 703.7 | 802.5 | 863.1 | 595.0 | 666.3 | 809.9 | 803.3 | 566.2 | ||||||||||||||||||||||
| Book Value | 1,734.3 | 1,838.9 | 1,962.2 | 1,957.2 | 2,006.0 | 2,023.1 | 2,056.7 | 2,136.1 | 2,172.0 | 2,232.4 | 2,327.5 | 2,432.0 | 2,492.8 | 2,543.6 | 2,549.7 | 2,696.1 | 2,785.9 | 2,652.2 | ||||||||||||||||||||||
| Tangible Book Value | 141.8 | 236.9 | 352.9 | 338.0 | 383.9 | 392.9 | 414.7 | 486.4 | 513.1 | 562.6 | 657.9 | 755.2 | 807.1 | 848.9 | 849.3 | 979.0 | 1,050.7 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.7 |
| 127.7 |
| 112.7 |
| 96.5 |
| 66.7 |
| 44.5 |
| 42.0 |
| 54.5 |
| 23.1 |
| 24.1 |
| 28.8 |
| 46.7 |
| 35.0 |
| 35.2 |
| 47.7 |
| 61.2 |
| 48.1 |
| 27.1 |
| 37.2 |
| 44.9 |
| 30.8 |
| 16.1 |
| 23.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,438.4 |
| 2,248.3 |
| 2,305.3 |
| 2,218.1 |
| 2,013.0 |
| 1,717.1 |
| 1,672.5 |
| 1,616.8 |
| 1,739.3 |
| 1,714.0 |
| 1,769.6 |
| 1,726.2 |
| 1,684.5 |
| 1,707.4 |
| 1,938.3 |
| 1,763.2 |
| 1,699.0 |
| 1,699.2 |
| 1,717.9 |
| 1,691.0 |
| 1,669.7 |
| 1,546.2 |
| 1,553.2 |
| 1,562.9 |
| 4,182.0 |
| 4,076.5 |
| 3,997.2 |
| 3,893.8 |
| 3,804.4 |
| 3,719.8 |
| 3,602.4 |
| 3,484.9 |
| 3,373.8 |
| 3,268.1 |
| 3,112.4 |
| 3,000.0 |
| 2,892.4 |
| 2,781.0 |
| 2,651.2 |
| 2,537.0 |
| 2,444.2 |
| 2,333.1 |
| 2,222.8 |
| 2,117.6 |
| 2,001.1 |
| 1,891.6 |
| 1,788.6 |
| 1,681.2 |
| 2,827.0 |
| 2,913.6 |
| 2,934.5 |
| 3,005.6 |
| 3,073.4 |
| 3,171.0 |
| 3,179.8 |
| 3,234.9 |
| 3,282.7 |
| 3,323.8 |
| 3,367.0 |
| 3,410.5 |
| 3,433.5 |
| 3,482.1 |
| 3,456.7 |
| 3,501.4 |
| 3,539.4 |
| 3,575.8 |
| 3,579.2 |
| 3,627.4 |
| 3,659.2 |
| 3,704.9 |
| 3,713.9 |
| 3,793.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 8.8 |
| 8.3 |
| 7.9 |
| 29.0 |
| 28.5 |
| 28.2 |
| 27.7 |
| 27.2 |
| 26.7 |
| 26.1 |
| 25.6 |
| 1,420.3 |
| 1,420.2 |
| 1,420.1 |
| 1,420.2 |
| 1,420.1 |
| 2,119.7 |
| 2,119.6 |
| 2,119.7 |
| 2,119.1 |
| 2,119.6 |
| 2,119.5 |
| 2,119.6 |
| 2,119.6 |
| 2,119.7 |
| 2,120.3 |
| 2,120.0 |
| 2,119.8 |
| 2,119.5 |
| 2,119.0 |
| 2,118.0 |
| 2,119.4 |
| 2,186.3 |
| 331.7 |
| 348.5 |
| 365.7 |
| 381.0 |
| 399.4 |
| 404.9 |
| 416.9 |
| 431.4 |
| 448.1 |
| 461.9 |
| 480.6 |
| 494.2 |
| 511.6 |
| 528.3 |
| 544.3 |
| 565.1 |
| 578.5 |
| 592.9 |
| 605.6 |
| 615.4 |
| 629.6 |
| 653.8 |
| 671.2 |
| 362.5 |
| 372.4 |
| 386.8 |
| 370.7 |
| 383.6 |
| 360.7 |
| 376.0 |
| 371.8 |
| 366.5 |
| 377.8 |
| 314.6 |
| 295.8 |
| 275.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.3 |
| 104.9 |
| 111.0 |
| 11.1 |
| 11.2 |
| 36.3 |
| 38.3 |
| 39.6 |
| 35.3 |
| 30.3 |
| 28.1 |
| 31.7 |
| 26.3 |
| 24.8 |
| 39.7 |
| 39.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,131.8 |
| 1,152.4 |
| 1,165.9 |
| 1,171.0 |
| 1,191.3 |
| 1,177.0 |
| 1,179.7 |
| 1,205.3 |
| 1,169.1 |
| 1,170.1 |
| 1,174.5 |
| 1,131.4 |
| 1,150.4 |
| 1,159.6 |
| 1,169.5 |
| 1,197.0 |
| 1,208.4 |
| 1,215.6 |
| 625.6 |
| 637.2 |
| 644.4 |
| 640.3 |
| 588.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,574.7 |
| 8,517.7 |
| 8,652.7 |
| 8,657.2 |
| 8,453.2 |
| 8,270.9 |
| 8,266.6 |
| 8,978.1 |
| 9,184.4 |
| 9,187.8 |
| 9,232.6 |
| 9,235.3 |
| 9,169.9 |
| 8,997.4 |
| 9,227.3 |
| 9,137.8 |
| 9,160.2 |
| 9,218.3 |
| 9,366.5 |
| 8,794.3 |
| 8,813.2 |
| 8,762.6 |
| 8,792.8 |
| 8,909.3 |
| 201.1 |
| 1.1 |
| 42.1 |
| 26.3 |
| 1.2 |
| 1.8 |
| 2.0 |
| 2.1 |
| 1.1 |
| 1.1 |
| 126.1 |
| 125.9 |
| 0.9 |
| 0.9 |
| 0.7 |
| 0.7 |
| 81.7 |
| 81.7 |
| 81.8 |
| 80.5 |
| 80.3 |
| 80.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.4 |
| 76.8 |
| 78.1 |
| 76.9 |
| 78.7 |
| 74.7 |
| 76.2 |
| 77.3 |
| 76.6 |
| 79.3 |
| 71.2 |
| 71.4 |
| 69.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 458.1 |
| 434.0 |
| 426.3 |
| 367.4 |
| 358.0 |
| 335.8 |
| 318.7 |
| 811.8 |
| 329.1 |
| 347.4 |
| 298.9 |
| 294.4 |
| 333.3 |
| 341.3 |
| 284.4 |
| 256.1 |
| 274.4 |
| 294.5 |
| 261.5 |
| 258.2 |
| 263.8 |
| 291.5 |
| 293.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,856.6 |
| 1,635.1 |
| 1,682.1 |
| 1,587.0 |
| 1,345.7 |
| 1,218.2 |
| 1,198.9 |
| 1,042.1 |
| 926.3 |
| 1,565.9 |
| 1,082.2 |
| 1,077.2 |
| 1,050.1 |
| 1,139.9 |
| 1,118.3 |
| 1,073.7 |
| 982.2 |
| 971.0 |
| 954.3 |
| 999.3 |
| 1,006.4 |
| 985.4 |
| 922.6 |
| 894.8 |
| 918.5 |
| 292.1 |
| 293.7 |
| 302.0 |
| 314.7 |
| 299.8 |
| 310.5 |
| 291.6 |
| 305.0 |
| 299.2 |
| 295.0 |
| 303.4 |
| 248.2 |
| 229.3 |
| 206.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 558.9 |
| 526.8 |
| 521.9 |
| 492.3 |
| 443.2 |
| 410.9 |
| 414.5 |
| 449.9 |
| 454.5 |
| 515.5 |
| 506.4 |
| 525.9 |
| 518.9 |
| 548.6 |
| 512.7 |
| 498.4 |
| 511.2 |
| 1,055.5 |
| 1,037.6 |
| 1,033.0 |
| 1,032.5 |
| 1,036.6 |
| 1,079.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 348.0 |
| 362.4 |
| 358.6 |
| 350.1 |
| 329.8 |
| 315.6 |
| 313.5 |
| 307.3 |
| 317.0 |
| 793.8 |
| 765.6 |
| 792.5 |
| 733.1 |
| 749.3 |
| 756.1 |
| 764.5 |
| 764.3 |
| 751.9 |
| 731.0 |
| 347.2 |
| 364.9 |
| 359.3 |
| 335.5 |
| 348.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,788.8 |
| 5,865.5 |
| 6,264.8 |
| 6,582.5 |
| 6,756.6 |
| 6,820.1 |
| 6,797.5 |
| 6,789.2 |
| 6,895.3 |
| 6,770.3 |
| 6,567.9 |
| 6,464.5 |
| 6,332.3 |
| 6,165.2 |
| 6,304.4 |
| 6,374.7 |
| 6,397.1 |
| 6,464.6 |
| 7,068.0 |
| 6,535.7 |
| 6,541.6 |
| 6,489.6 |
| 6,462.1 |
| 6,578.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,013.8 |
| 739.2 |
| 380.6 |
| 56.8 |
| (155.1) |
| (90.5) |
| 677.9 |
| 829.6 |
| 941.1 |
| 1,049.1 |
| 1,037.7 |
| 1,090.4 |
| 1,070.5 |
| 1,050.5 |
| 888.8 |
| 863.7 |
| 790.3 |
| 334.4 |
| 315.0 |
| 354.1 |
| 373.8 |
| 389.3 |
| 404.8 |
| (535.5) |
| (461.2) |
| (488.0) |
| (643.8) |
| (654.3) |
| (683.7) |
| (689.9) |
| (728.2) |
| (773.9) |
| (821.1) |
| (803.4) |
| (672.7) |
| (660.4) |
| (656.9) |
| (651.0) |
| (571.3) |
| (573.2) |
| (552.8) |
| (484.6) |
| (470.0) |
| (485.4) |
| (502.1) |
| (510.0) |
| (466.7) |
| (479.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,785.9 |
| 2,652.2 |
| 2,387.9 |
| 2,074.7 |
| 1,696.6 |
| 1,450.8 |
| 1,469.1 |
| 2,188.9 |
| 2,289.1 |
| 2,417.5 |
| 2,664.7 |
| 2,770.8 |
| 2,837.6 |
| 2,832.2 |
| 2,922.9 |
| 2,763.1 |
| 2,763.1 |
| 2,753.7 |
| 2,298.5 |
| 2,258.6 |
| 2,271.6 |
| 2,273.0 |
| 2,330.7 |
| 2,331.0 |
| 2,387.9 |
| 2,074.7 |
| 1,696.6 |
| 1,450.8 |
| 1,469.1 |
| 2,188.9 |
| 2,289.1 |
| 2,417.5 |
| 2,664.7 |
| 2,770.8 |
| 2,837.6 |
| 2,832.2 |
| 2,922.9 |
| 2,763.1 |
| 2,763.1 |
| 2,753.7 |
| 2,298.5 |
| 2,258.6 |
| 2,271.6 |
| 2,273.0 |
| 2,330.7 |
| 2,331.0 |
| 3,110.1 |
| 3,488.2 |
| 3,674.1 |
| 3,678.0 |
| 3,837.8 |
| 3,297.0 |
| 3,119.9 |
| 3,162.7 |
| 3,106.8 |
| 3,087.6 |
| 3,051.5 |
| 3,180.6 |
| 3,369.3 |
| 3,426.3 |
| 3,393.6 |
| 3,636.1 |
| 3,416.1 |
| 3,444.1 |
| 3,399.2 |
| 3,550.8 |
| 3,629.2 |
| 718.3 |
| 872.4 |
| 794.8 |
| 518.2 |
| 630.4 |
| 690.5 |
| 173.4 |
| 631.8 |
| 692.4 |
| 676.1 |
| 544.6 |
| 589.1 |
| 864.6 |
| 781.0 |
| 728.0 |
| 744.9 |
| 718.6 |
| 684.6 |
| 684.3 |
| 623.6 |
| 658.4 |
| 644.4 |
| 2,387.9 |
| 2,074.7 |
| 1,696.6 |
| 1,450.8 |
| 1,469.1 |
| 2,188.9 |
| 2,289.1 |
| 2,417.5 |
| 2,664.7 |
| 2,770.8 |
| 2,837.6 |
| 2,832.2 |
| 2,922.9 |
| 2,763.1 |
| 2,763.1 |
| 2,753.7 |
| 2,298.5 |
| 2,258.6 |
| 2,271.6 |
| 2,273.0 |
| 2,330.7 |
| 2,331.0 |
| 899.9 |
| 619.1 |
| 288.8 |
| (104.5) |
| (368.8) |
| (355.9) |
| (347.7) |
| (261.9) |
| (150.3) |
| 83.7 |
| 170.6 |
| 223.9 |
| 201.0 |
| 275.0 |
| 99.1 |
| 77.7 |
| 55.2 |
| (414.2) |
| (466.5) |
| (462.8) |
| (474.6) |
| (442.5) |
| (526.5) |