| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 284.9 | 469.7 | 600.1 | 668.3 | 732.5 | 921.5 | 924.4 | 867.3 | 1,009.0 | 764.5 | 640.2 | 1,043.4 | 880.7 | 901.8 | 856.2 | 484.4 | 412.7 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 12.2 | 16.4 | 22.2 | 11.2 | 14.4 | 19.0 | 115.9 | 59.4 | 49.0 | 38.4 | 127.4 | 59.8 | 52.1 | 36.6 | 13.0 | 30.6 | 14.7 | |||
| Cash And Short Term Investments | 297.1 | 486.1 | 622.2 | 679.5 | 746.9 | 940.4 | 1,040.3 | 926.7 | 1,058.0 | 803.0 | 767.6 | 1,103.3 | 932.9 | 938.5 | 869.2 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 168.1 | 160.0 | 200.2 | 343.6 | 334.6 | 389.2 | 373.5 | 371.8 | 427.0 | 455.5 | 476.6 | 437.3 | 469.8 | 728.3 | 723.6 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 66.2 | 59.8 | 63.0 | 83.7 | 78.6 | 71.5 | 68.3 | 62.3 | 40.8 | 92.7 | 88.8 | 84.8 | 103.6 | 179.7 | 178.6 | 169.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 1,323.1 | 1,274.3 | 1,217.0 | 1,156.4 | 1,129.6 | 998.3 | 1,212.8 | 1,146.5 | 1,101.1 | 1,670.6 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 1,975.9 | 1,866.5 | 2,087.1 | 2,172.5 | 2,299.1 | 2,348.4 | 2,719.6 | 3,066.1 | 3,559.3 | 2,750.4 | 2,489.6 | 2,927.1 | 3,346.3 | 3,642.4 | 3,683.9 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 270.3 | 270.3 | 270.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 1,993.0 | 1,919.7 | 2,146.0 | 2,205.3 | 2,323.8 | 2,564.4 | 2,739.7 | 3,265.6 | 3,830.3 | 3,364.9 | 2,950.7 | 3,252.0 | 3,346.3 | 7,284.8 | 7,367.8 | 4,242.7 | ||||
| (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 | 302.9 | 284.9 | 321.0 | 285.2 | 323.8 | 469.7 | 561.5 | 590.1 | 516.1 | 600.1 | 557.7 | 541.7 | 511.8 | 670.0 | 596.6 | |||||||||||||||||||||||||
| 376.7 |
| 377.2 |
| 239.1 |
| - |
| - |
| 21.6 |
| - |
| - |
| 515.0 |
| 427.4 |
| 398.2 |
| 377.2 |
| 239.1 |
| 792.1 |
| 816.9 |
| 879.6 |
| - |
| - |
| 156.5 |
| 161.3 |
| - |
| - |
| Prepaid Expenses | 69.5 | 66.0 | 76.0 | 115.8 | 157.3 | 120.1 | 101.6 | 74.8 | 83.3 | 68.6 | 67.4 | 57.2 | 147.1 | 114.2 | 134.8 | 107.0 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 107.0 | 98.3 | 78.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 47.0 | 0.0 | - | - | - | - | - | - |
| Total Current Assets | 1,100.5 | 1,318.0 | 2,058.1 | 1,798.0 | 1,892.1 | 2,112.6 | 2,236.1 | 2,697.5 | 2,830.4 | 2,325.2 | 2,325.4 | 2,763.7 | 2,838.2 | 3,212.1 | 3,259.9 | 3,008.2 | 2,971.2 | 3,043.1 | - | - |
| 1,637.8 |
| 1,740.5 |
| 1,828.2 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | 894.0 | 883.0 | 840.9 | 757.9 | 756.1 | 683.7 | 882.7 | 861.4 | 855.9 | (1,285.2) | (1,233.7) | 1,314.0 | 1,313.3 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | 429.2 | 391.3 | 376.2 | 398.5 | 373.5 | 314.6 | 330.1 | 285.1 | 245.2 | 385.4 | 404.1 | 426.5 | 514.9 | 574.3 | - | - |
| Long Term Investments | 204.9 | 190.4 | 250.2 | 260.0 | 333.1 | 364.2 | 238.9 | 311.4 | 435.6 | 425.7 | 412.4 | 332.5 | 293.5 | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 746.7 | 721.0 | 734.4 | 851.3 | 1,135.1 | 1,152.3 | 1,324.2 | 1,332.4 | 1,334.4 | 1,399.9 | 1,746.0 | 1,672.7 | 1,734.9 | 2,136.1 | 2,147.1 | 2,306.8 | 2,286.9 | 2,251.8 | - | - |
| Intangible Assets | 14.7 | 15.8 | 20.4 | 77.9 | 132.4 | 159.8 | 190.6 | 213.2 | 272.2 | 165.2 | 187.4 | 82.2 | 120.4 | 166.2 | 212.6 | 297.4 | 316.4 | 375.8 | - | - |
| Operating Lease Right Of Use Assets | 107.0 | 113.4 | 126.5 | 296.1 | 208.4 | 201.9 | 200.8 | 152.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 95.4 | 99.8 | 61.0 | 46.6 | 68.4 | 71.2 | 71.9 | 65.0 | 59.9 | 74.8 | 70.3 | 98.8 | 73.8 | 94.4 | 90.0 | 130.6 | 145.4 | 127.7 | - | - |
| Other Non-Current Assets | 289.5 | 276.1 | 341.1 | 380.4 | 471.1 | 491.5 | 400.5 | 397.2 | 540.8 | 524.8 | 525.9 | 577.1 | 571.8 | 563.4 | 530.6 | 478.8 | 387.2 | 417.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,169.0 | 3,397.5 | 4,272.2 | 4,741.4 | 4,958.9 | 5,224.4 | 5,470.0 | 5,938.4 | 6,634.6 | 5,837.1 | 6,123.1 | 6,476.6 | 6,777.4 | 7,859.9 | 8,147.1 | 8,444.0 | 8,571.0 | 8,810.2 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 17.2 | 53.3 | 58.9 | 32.8 | 24.7 | 216.0 | 20.1 | 199.5 | 271.1 | 614.5 | 461.1 | 324.9 | 0.0 | 3,642.4 | 3,683.9 | 3.5 | 5.2 | 770.5 | - | - |
| Deferred Revenue Current | 69.1 | 70.1 | 76.3 | 105.2 | 92.9 | 106.5 | 92.5 | 111.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 28.4 | 26.9 | 29.9 | 52.6 | 40.3 | 39.2 | 36.1 | 35.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,547.8 | 1,672.7 | 1,898.4 | 1,727.8 | 1,727.9 | 1,870.5 | 1,569.7 | 1,889.8 | 2,069.3 | 2,327.6 | 2,279.1 | 2,315.2 | 2,227.8 | 2,877.0 | 3,091.9 | 2,553.6 | 2,566.4 | 3,226.3 | - | - |
| 4,239.2 |
| 4,213.6 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 99.8 | 100.8 | 126.6 | 265.7 | 192.1 | 180.3 | 177.7 | 125.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | 84.0 | 10.8 | 1.1 | 1.3 | 1.2 | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 72.7 | 49.2 | 211.5 | 263.1 | 286.4 | 279.5 | 274.4 | 253.6 | 249.1 | 204.3 | 205.7 | 115.0 | 39.7 | 69.2 | 175.9 | 261.1 | 347.4 | 307.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 257.0 | 251.0 | - | - | - | - |
| Other Non-Current Liabilities | 203.9 | 215.0 | 224.1 | 227.7 | 308.7 | 437.0 | 400.5 | 462.3 | 519.1 | 597.2 | 605.3 | 682.6 | 466.8 | 718.4 | 743.2 | 653.8 | 625.1 | 823.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,971.3 | 3,975.9 | 4,640.8 | 4,680.7 | 4,846.2 | 5,153.7 | 5,180.8 | 5,836.6 | 6,498.9 | 5,940.8 | 5,648.0 | 6,126.1 | 6,271.2 | 7,452.9 | 7,889.7 | 8,244.2 | 8,277.8 | 8,722.9 | - | - |
| 323.3 |
| 323.3 |
| - |
| - |
| Additional Paid In Capital | - | - | - | 0.0 | 2.5 | 68.5 | 98.7 | 121.5 | 138.4 | 148.1 | 161.3 | 178.9 | 197.0 | 223.8 | 240.6 | 250.9 | 256.1 | 259.3 | - | - |
| Retained Earnings | 2,655.7 | 2,671.9 | 3,078.0 | 5,125.7 | 5,169.3 | 5,205.4 | 5,438.9 | 5,279.7 | 5,229.6 | 5,107.7 | 5,155.5 | 4,897.7 | 4,715.6 | 4,744.8 | 4,600.2 | 4,282.3 | 4,291.4 | 4,179.9 | - | - |
| Accumulated Other Comprehensive Income | (789.1) | (839.2) | (851.2) | (835.6) | (780.3) | (839.1) | (840.1) | (949.0) | (792.2) | (940.1) | (888.6) | (846.2) | (574.6) | (681.2) | (661.6) | (473.8) | (459.8) | (598.8) | - | - |
| Treasury Stock | - | - | - | - | 4,602.1 | 4,687.5 | 4,734.8 | 4,674.1 | 4,711.0 | 4,743.2 | 4,573.3 | 4,477.0 | 4,456.7 | 4,500.8 | 4,542.1 | 4,480.1 | 4,415.1 | 4,454.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (802.4) | (578.4) | (368.6) | 60.7 | 112.6 | 70.6 | 289.2 | 101.8 | 30.6 | (103.7) | 178.7 | 77.3 | 205.2 | 127.4 | (22.2) | (96.6) | (3.2) | (286.8) | - | - |
| Total Equity | (802.4) | (578.4) | (368.6) | 60.7 | 112.6 | 70.6 | 289.2 | 101.8 | 30.6 | (103.7) | 178.7 | 77.3 | 205.2 | 127.4 | (39.0) | (96.6) | (3.2) | (286.8) | - | - |
| 4,218.9 |
| 770.5 |
| - |
| - |
| Net debt | 1,695.9 | 1,433.6 | 1,523.8 | 1,525.8 | 1,576.9 | 1,624.0 | 1,699.4 | 2,339.0 | 2,772.3 | 2,561.9 | 2,183.1 | 2,148.8 | 2,413.4 | 6,346.3 | 6,498.6 | 3,727.8 | 3,791.4 | 372.3 | - | - |
| Working Capital | (447.3) | (354.8) | 159.6 | 70.2 | 164.1 | 242.1 | 666.4 | 807.7 | 761.1 | (2.4) | 46.3 | 448.5 | 610.5 | 335.1 | 168.0 | 454.7 | 404.8 | (183.2) | - | - |
| Book Value | (802.4) | (578.4) | (368.6) | 60.7 | 112.6 | 70.6 | 289.2 | 101.8 | 30.6 | (103.7) | 178.7 | 77.3 | 205.2 | 127.4 | (22.2) | (96.6) | (3.2) | (286.8) | - | - |
| Tangible Book Value | (1,563.8) | (1,315.2) | (1,123.4) | (868.6) | (1,154.9) | (1,241.5) | (1,225.7) | (1,443.7) | (1,576.0) | (1,668.8) | (1,754.6) | (1,677.6) | (1,650.1) | (2,174.9) | (2,381.9) | (2,700.8) | (2,606.5) | (2,914.4) | - | - |
| 570.7 |
| 622.6 |
| 732.5 |
| 729.1 |
| 799.5 |
| 680.7 |
| 921.5 |
| 799.2 |
| 862.9 |
| 663.1 |
| 924.4 |
| 514.9 |
| 771.0 |
| 838.9 |
| 867.3 |
| 759.2 |
| 689.9 |
| 719.9 |
| 1,009.0 |
| 1,696.9 |
| 840.6 |
| 739.6 |
| 764.5 |
| 984.7 |
| 663.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 11.1 | 12.2 | 15.0 | 15.6 | 16.2 | 16.4 | 14.0 | 21.9 | 21.9 | 22.2 | 21.7 | 19.0 | 15.6 | 11.2 | 10.0 | 11.5 | 11.4 | 14.4 | 14.1 | 14.9 | 16.2 | 19.0 | 21.2 | 153.2 | - | 115.9 | - | - | - | - | - | - | - | - | 45.5 | 164.7 | 43.9 | 38.4 | 24.3 | 74.8 |
| Cash And Short Term Investments | 314.0 | 297.1 | 336.0 | 300.8 | 340.0 | 486.1 | 575.5 | 612.0 | 538.0 | 622.2 | 579.4 | 560.7 | 527.4 | 681.2 | 606.7 | 582.2 | 634.0 | 746.9 | 743.2 | 814.4 | 696.9 | 940.4 | 820.4 | 1,016.1 | 663.1 | 1,040.3 | 514.9 | 771.0 | 838.9 | 867.3 | 759.2 | 689.9 | 719.9 | 1,009.0 | 1,742.4 | 1,005.3 | 783.4 | 803.0 | 1,009.0 | 738.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 158.6 | 168.1 | 161.7 | 155.3 | 160.3 | 160.0 | 188.8 | 266.2 | 307.2 | 200.2 | 288.6 | 273.0 | 271.5 | 343.6 | 287.8 | 268.7 | 297.7 | 334.6 | 313.8 | 309.2 | 327.8 | 389.2 | 348.6 | 391.7 | 342.8 | 373.5 | 365.5 | 419.8 | 412.7 | 371.8 | 378.0 | 408.7 | 488.0 | 427.0 | 408.9 | 389.3 | 390.0 | 455.5 | 427.6 | 431.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 62.6 | 66.2 | 75.7 | 79.0 | 65.1 | 59.8 | 71.6 | 76.5 | 78.7 | 63.0 | 83.8 | 92.8 | 94.0 | 83.7 | 89.9 | 82.8 | 87.7 | 78.6 | 69.5 | 67.5 | 63.7 | 65.8 | 67.0 | 73.7 | 71.8 | 68.3 | 76.3 | 73.3 | 68.9 | 62.3 | 48.2 | 49.1 | 96.2 | 40.8 | 118.3 | 121.5 | 115.6 | 92.7 | 108.8 | 111.0 |
| Prepaid Expenses | 109.9 | 69.5 | 74.3 | 82.6 | 92.1 | 66.0 | 99.8 | 101.3 | 110.0 | 76.0 | 109.2 | 117.1 | 125.7 | 115.8 | 146.6 | 151.1 | 145.2 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 108.7 | - | 36.4 | ||||||||||||||||||||||
| Total Current Assets | 1,129.4 | 1,100.5 | 1,149.5 | 1,126.0 | 1,184.9 | 1,318.0 | 1,486.2 | 1,605.7 | 1,582.1 | 2,058.1 | 1,617.5 | 1,614.7 | 1,589.3 | 1,798.0 | 1,709.9 | 1,766.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 428.0 | 427.4 | 430.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 742.9 | 746.7 | 746.5 | 748.5 | 729.7 | 721.0 | 737.3 | 727.6 | 729.3 | 734.4 | 945.4 | 952.3 | 1,069.7 | 1,067.0 | 1,045.9 | 1,060.5 | 1,129.0 | 1,135.1 | ||||||||||||||||||||||
| Intangible Assets | 13.8 | 14.7 | 16.0 | 16.8 | 17.9 | 15.8 | 17.0 | 54.3 | 58.3 | 20.4 | 66.1 | 70.1 | 74.0 | 77.9 | 79.4 | 82.8 | 124.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 108.4 | 107.0 | 107.5 | 113.1 | 113.4 | 113.4 | 121.5 | 297.6 | 304.9 | 126.5 | 310.0 | 284.8 | 287.7 | 296.1 | 259.2 | 242.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 92.9 | 95.4 | 101.7 | 103.8 | 101.4 | 99.8 | 90.8 | 58.1 | 58.9 | 61.0 | 55.4 | 44.9 | 44.6 | 46.6 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 285.2 | 289.5 | 302.8 | 275.8 | 269.4 | 276.1 | 320.0 | 327.5 | 338.5 | 341.1 | 370.7 | 388.7 | 390.3 | 380.4 | 388.7 | 410.9 | 436.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,147.3 | 3,169.0 | 3,255.2 | 3,238.8 | 3,269.7 | 3,397.5 | 3,647.7 | 4,078.4 | 4,103.0 | 4,272.2 | 4,422.7 | 4,423.4 | 4,530.8 | 4,741.4 | 4,593.1 | 4,677.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 364.0 | 17.2 | 16.2 | 15.2 | 14.2 | 53.3 | 56.5 | 57.3 | 58.1 | 58.9 | 56.5 | 265.0 | 262.4 | 32.8 | 27.1 | 24.8 | 24.7 | 24.7 | ||||||||||||||||||||||
| Deferred Revenue Current | 72.5 | 69.1 | 72.8 | 76.2 | 75.1 | 70.1 | 74.2 | 86.3 | 89.0 | 76.3 | 80.4 | 74.7 | 78.4 | 97.9 | 86.6 | 88.5 | 93.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 29.3 | 28.4 | 27.0 | 27.3 | 27.3 | 26.9 | 29.2 | 61.1 | 60.1 | 29.9 | 58.3 | 54.0 | 53.8 | 52.6 | 45.8 | 42.3 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,818.5 | 1,547.8 | 1,421.7 | 1,488.9 | 1,489.0 | 1,672.7 | 1,684.6 | 1,678.2 | 1,625.4 | 1,898.4 | 1,640.5 | 1,856.6 | 1,798.7 | 1,727.8 | 1,598.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,774.2 | 1,975.9 | 2,088.0 | 1,881.6 | 1,899.0 | 1,866.5 | 2,052.3 | 2,065.0 | 2,076.1 | 2,087.1 | 2,101.6 | 1,884.8 | 1,910.5 | 2,172.5 | 2,189.6 | 2,194.8 | 2,199.8 | 2,299.1 | 2,314.2 | 2,330.7 | 2,418.9 | 2,348.4 | 2,531.7 | 2,553.5 | 2,567.0 | 2,719.6 | 2,567.4 | 3,029.2 | 3,047.7 | 3,066.1 | 3,077.0 | 3,237.8 | 3,248.7 | 3,559.3 | 3,562.7 | 2,543.5 | 2,499.0 | 2,750.4 | 2,831.8 | 2,623.8 |
| Operating Lease Liabilities Non-Current | 100.7 | 99.8 | 94.3 | 100.2 | 100.8 | 100.8 | 117.8 | 263.8 | 272.0 | 126.6 | 279.9 | 254.1 | 256.2 | 265.7 | 239.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | 1.9 | 0.8 | 0.9 | 0.9 | 0.9 | 1.0 | 0.8 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 81.8 | 72.7 | 70.2 | 41.1 | 50.3 | 49.2 | 56.6 | 193.8 | 199.8 | 211.5 | 238.4 | 236.9 | 268.2 | 263.1 | 273.5 | 268.4 | 286.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 194.5 | 203.9 | 195.9 | 199.4 | 200.0 | 215.0 | 183.5 | 290.9 | 303.1 | 224.1 | 266.0 | 241.8 | 213.6 | 227.7 | 268.4 | 282.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,040.9 | 3,971.3 | 3,916.7 | 3,775.6 | 3,805.6 | 3,975.9 | 4,166.6 | 4,506.3 | 4,495.4 | 4,640.8 | 4,547.8 | 4,498.9 | 4,470.9 | 4,680.7 | 4,601.4 | 4,633.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 270.3 | 270.3 | 270.3 | 270.3 | 270.3 | 270.3 | 270.3 | 270.3 | 270.3 | 270.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Retained Earnings | 2,689.2 | 2,655.7 | 2,657.0 | 2,670.0 | 2,651.7 | 2,671.9 | 2,748.4 | 2,949.0 | 3,027.0 | 3,078.0 | 4,872.4 | 4,908.6 | 5,060.9 | 5,125.7 | 5,128.0 | 5,137.2 | 5,141.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (792.3) | (789.1) | (765.4) | (764.3) | (811.6) | (839.2) | (820.9) | (865.5) | (863.8) | (851.2) | (838.1) | (808.0) | (820.0) | (835.6) | (905.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,566.4 | 4,571.8 | 4,602.1 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (893.6) | (802.4) | (661.5) | (536.8) | (535.9) | (578.4) | (518.9) | (427.9) | (392.4) | (368.6) | (125.1) | (75.5) | 60.0 | 60.7 | (8.3) | 44.2 | ||||||||||||||||||||||||
| Total Equity | (893.6) | (802.4) | (661.5) | (536.8) | (535.9) | (578.4) | (518.9) | (427.9) | (392.4) | (368.6) | (125.1) | (75.5) | 60.0 | 60.7 | (8.3) | 44.2 | 92.9 | 112.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,138.2 | 1,993.0 | 2,104.1 | 1,896.7 | 1,913.2 | 1,919.7 | 2,108.8 | 2,122.3 | 2,134.2 | 2,146.0 | 2,158.1 | 2,149.8 | 2,173.0 | 2,205.3 | 2,216.7 | 2,219.5 | 2,224.6 | 2,323.8 | 2,338.9 | 2,427.7 | 2,438.9 | 2,564.4 | 2,595.2 | 2,716.7 | 2,630.0 | 2,739.7 | 3,069.1 | 3,244.2 | 3,254.9 | 3,265.6 | 3,269.6 | 3,572.8 | 3,576.1 | 3,830.3 | 4,182.9 | 3,528.8 | 3,284.3 | 3,364.9 | 3,367.1 | 3,093.8 |
| Net debt | 1,824.2 | 1,695.9 | 1,768.1 | 1,595.9 | 1,573.2 | 1,433.6 | 1,533.3 | 1,510.3 | 1,596.2 | 1,523.8 | 1,578.7 | 1,589.1 | 1,645.6 | 1,524.1 | 1,610.0 | 1,637.3 | 1,590.6 | 1,576.9 | ||||||||||||||||||||||
| Working Capital | (689.1) | (447.3) | (272.2) | (362.9) | (304.1) | (354.8) | (198.4) | (72.4) | (43.3) | 159.6 | (23.0) | (241.9) | (209.4) | 70.2 | 111.3 | 138.0 | 74.9 | |||||||||||||||||||||||
| Book Value | (893.6) | (802.4) | (661.5) | (536.8) | (535.9) | (578.4) | (518.9) | (427.9) | (392.4) | (368.6) | (125.1) | (75.5) | 60.0 | 60.7 | (8.3) | 44.2 | 92.9 | 112.6 | ||||||||||||||||||||||
| Tangible Book Value | (1,650.3) | (1,563.8) | (1,424.1) | (1,302.1) | (1,283.5) | (1,315.2) | (1,273.2) | (1,209.8) | (1,179.9) | (1,123.4) | (1,136.6) | (1,097.9) | (1,083.7) | (1,084.2) | (1,133.6) | (1,099.1) | (1,160.9) | |||||||||||||||||||||||
| 157.3 |
| 127.5 |
| 117.4 |
| 124.4 |
| 120.1 |
| 116.0 |
| 121.9 |
| 111.1 |
| 101.6 |
| 101.8 |
| 132.9 |
| 134.9 |
| 74.8 |
| 92.9 |
| 102.1 |
| 94.2 |
| 74.6 |
| 82.3 |
| 89.1 |
| 78.7 |
| 68.6 |
| 65.6 |
| 61.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,742.1 |
| 1,892.1 |
| 1,843.3 |
| 1,898.8 |
| 1,808.1 |
| 2,106.9 |
| 1,922.5 |
| 2,160.5 |
| 1,870.2 |
| 2,236.1 |
| 2,406.8 |
| 2,161.9 |
| 2,227.1 |
| 2,697.5 |
| 2,151.1 |
| 2,469.9 |
| 2,289.0 |
| 2,821.7 |
| 3,220.6 |
| 2,491.6 |
| 2,233.1 |
| 2,325.2 |
| 2,501.6 |
| 2,285.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 429.2 |
| 467.4 |
| 429.8 |
| 405.2 |
| 391.3 |
| 367.5 |
| 375.5 |
| 371.5 |
| 376.2 |
| 371.7 |
| 416.5 |
| 412.7 |
| 398.5 |
| 399.3 |
| 398.9 |
| 387.0 |
| 373.5 |
| 338.3 |
| 327.1 |
| 319.9 |
| 314.6 |
| 312.6 |
| 309.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,124.7 |
| 1,130.2 |
| 1,144.1 |
| 1,152.3 |
| 1,142.1 |
| 1,132.8 |
| 1,125.0 |
| 1,324.2 |
| 1,317.0 |
| 1,754.6 |
| 1,754.3 |
| 1,332.4 |
| 1,765.1 |
| 1,767.8 |
| 1,966.0 |
| 1,774.6 |
| 1,617.0 |
| 1,604.3 |
| 1,583.3 |
| 1,571.3 |
| 1,766.4 |
| 1,752.7 |
| 132.4 |
| 137.1 |
| 144.7 |
| 152.3 |
| 159.8 |
| 167.5 |
| 175.5 |
| 181.6 |
| 190.6 |
| 199.7 |
| 212.6 |
| 223.0 |
| 213.2 |
| 238.2 |
| 249.1 |
| 261.3 |
| 272.2 |
| 145.4 |
| 152.0 |
| 159.2 |
| 165.2 |
| 174.2 |
| 172.8 |
| 236.5 |
| 208.4 |
| 212.0 |
| 205.6 |
| 196.8 |
| 201.9 |
| 213.5 |
| 199.2 |
| 193.6 |
| 200.8 |
| 172.6 |
| 181.0 |
| 152.1 |
| 152.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 471.1 |
| 484.2 |
| 507.7 |
| 531.2 |
| 491.5 |
| 533.7 |
| 379.6 |
| 436.5 |
| 400.5 |
| 392.7 |
| 377.4 |
| 388.1 |
| 397.2 |
| 526.9 |
| 528.9 |
| 531.2 |
| 540.8 |
| 546.3 |
| 541.8 |
| 529.8 |
| 524.8 |
| 553.6 |
| 510.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,787.1 |
| 4,958.9 |
| 4,954.6 |
| 5,013.3 |
| 4,941.2 |
| 5,220.1 |
| 5,044.0 |
| 5,116.2 |
| 4,893.4 |
| 5,466.9 |
| 5,597.2 |
| 5,758.0 |
| 5,806.3 |
| 5,938.4 |
| 5,913.9 |
| 6,246.8 |
| 6,319.6 |
| 6,678.7 |
| 6,781.4 |
| 6,037.3 |
| 5,747.2 |
| 5,837.1 |
| 6,258.9 |
| 5,963.6 |
| 24.7 |
| 97.0 |
| 20.0 |
| 216.0 |
| 63.5 |
| 163.3 |
| 63.0 |
| 20.1 |
| 501.7 |
| 214.9 |
| 207.2 |
| 199.5 |
| 192.6 |
| 335.0 |
| 327.4 |
| 271.1 |
| 620.3 |
| 985.3 |
| 785.3 |
| 614.5 |
| 535.3 |
| 470.1 |
| 92.9 |
| 96.9 |
| 110.8 |
| 110.8 |
| 106.5 |
| 94.5 |
| 113.8 |
| 88.0 |
| 92.5 |
| 97.7 |
| 200.2 |
| 203.7 |
| 111.8 |
| 171.7 |
| 186.8 |
| 236.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.6 |
| 40.3 |
| 41.3 |
| 41.8 |
| 39.6 |
| 39.2 |
| 38.0 |
| 35.4 |
| 36.1 |
| 36.1 |
| 34.1 |
| 34.6 |
| 35.2 |
| 35.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,628.9 |
| 1,667.2 |
| 1,727.9 |
| 1,688.8 |
| 1,717.2 |
| 1,594.3 |
| 1,870.5 |
| 1,577.9 |
| 1,678.5 |
| 1,442.5 |
| 1,569.7 |
| 2,145.6 |
| 1,762.3 |
| 1,774.8 |
| 1,889.8 |
| 1,809.4 |
| 2,012.0 |
| 2,004.2 |
| 2,060.6 |
| 2,264.7 |
| 2,633.1 |
| 2,448.4 |
| 2,327.6 |
| 2,165.4 |
| 2,131.7 |
| 227.2 |
| 220.6 |
| 192.1 |
| 193.9 |
| 182.7 |
| 174.8 |
| 180.3 |
| 192.8 |
| 177.9 |
| 171.1 |
| 177.7 |
| 148.1 |
| 154.6 |
| 124.9 |
| 125.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.4 |
| 12.8 |
| 13.1 |
| 2.0 |
| 14.9 |
| 14.7 |
| 14.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 286.4 |
| 283.4 |
| 286.3 |
| 282.2 |
| 279.5 |
| 279.5 |
| 270.4 |
| 275.8 |
| 274.4 |
| 253.2 |
| 264.2 |
| 257.6 |
| 253.6 |
| 230.7 |
| 234.2 |
| 239.5 |
| 234.6 |
| 258.0 |
| 214.3 |
| 210.6 |
| 204.3 |
| 230.0 |
| 212.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 288.6 |
| 308.7 |
| 390.4 |
| 405.8 |
| 414.0 |
| 437.0 |
| 342.3 |
| 355.4 |
| 371.5 |
| 400.5 |
| 412.4 |
| 449.0 |
| 463.0 |
| 462.3 |
| 443.9 |
| 461.1 |
| 499.8 |
| 519.1 |
| 555.5 |
| 566.0 |
| 574.2 |
| 597.2 |
| 547.4 |
| 550.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,694.2 |
| 4,846.2 |
| 4,906.0 |
| 4,959.9 |
| 4,922.0 |
| 5,153.7 |
| 4,964.9 |
| 5,071.6 |
| 4,864.0 |
| 5,180.8 |
| 5,571.8 |
| 5,705.0 |
| 5,719.9 |
| 5,836.6 |
| 5,662.3 |
| 6,050.8 |
| 6,104.7 |
| 6,490.2 |
| 6,680.6 |
| 6,008.0 |
| 5,793.5 |
| 5,940.8 |
| 5,832.1 |
| 5,588.4 |
| 2.5 |
| 2.5 |
| 5.9 |
| 15.3 |
| 68.5 |
| 67.5 |
| 68.5 |
| 69.6 |
| 98.7 |
| 101.7 |
| 105.3 |
| 109.2 |
| 121.5 |
| 117.9 |
| 122.7 |
| 119.6 |
| 138.4 |
| 133.4 |
| 131.7 |
| 126.6 |
| 148.1 |
| 150.0 |
| 148.2 |
| 5,169.3 |
| 5,172.5 |
| 5,172.2 |
| 5,161.0 |
| 5,201.2 |
| 5,190.9 |
| 5,188.1 |
| 5,200.0 |
| 5,438.9 |
| 5,270.7 |
| 5,282.4 |
| 5,267.6 |
| 5,279.7 |
| 5,290.8 |
| 5,249.0 |
| 5,235.9 |
| 5,229.6 |
| 5,174.6 |
| 5,152.2 |
| 5,138.3 |
| 5,107.7 |
| 5,226.9 |
| 5,196.2 |
| (850.1) |
| (800.3) |
| (780.3) |
| (841.2) |
| (831.3) |
| (847.5) |
| (839.1) |
| (813.6) |
| (836.3) |
| (857.9) |
| (840.1) |
| (926.5) |
| (907.7) |
| (918.1) |
| (949.0) |
| (804.6) |
| (810.3) |
| (772.0) |
| (792.2) |
| (818.5) |
| (859.3) |
| (913.8) |
| (940.1) |
| (826.0) |
| (840.4) |
| 4,608.4 |
| 4,616.8 |
| 4,632.9 |
| 4,687.5 |
| 4,689.1 |
| 4,699.1 |
| 4,705.6 |
| 4,734.8 |
| 4,743.9 |
| 4,750.4 |
| 4,696.1 |
| 4,674.1 |
| 4,676.1 |
| 4,689.3 |
| 4,692.4 |
| 4,711.0 |
| 4,712.5 |
| 4,719.0 |
| 4,721.2 |
| 4,743.2 |
| 4,744.3 |
| 4,748.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.9 |
| 112.6 |
| 48.7 |
| 53.4 |
| 19.2 |
| 66.4 |
| 79.1 |
| 44.6 |
| 29.4 |
| 286.1 |
| 25.4 |
| 53.0 |
| 86.5 |
| 101.8 |
| 108.0 |
| 49.0 |
| 62.9 |
| 30.6 |
| 100.8 |
| 29.4 |
| (46.3) |
| (103.7) |
| 130.5 |
| 78.8 |
| 48.7 |
| 53.4 |
| 19.2 |
| 66.4 |
| 79.1 |
| 44.6 |
| 29.4 |
| 286.1 |
| 25.4 |
| 53.0 |
| 86.5 |
| 101.8 |
| 108.0 |
| 49.0 |
| 62.9 |
| 30.6 |
| 100.8 |
| 29.4 |
| (46.3) |
| (103.7) |
| 130.5 |
| 78.8 |
| 1,595.7 |
| 1,613.3 |
| 1,741.9 |
| 1,624.0 |
| 1,774.9 |
| 1,700.6 |
| 1,966.9 |
| 1,699.4 |
| 2,554.2 |
| 2,473.1 |
| 2,416.0 |
| 2,398.3 |
| 2,510.4 |
| 2,882.9 |
| 2,856.3 |
| 2,821.3 |
| 2,440.5 |
| 2,523.5 |
| 2,500.9 |
| 2,561.9 |
| 2,358.0 |
| 2,355.3 |
| 164.1 |
| 154.5 |
| 181.5 |
| 213.8 |
| 236.5 |
| 344.6 |
| 482.0 |
| 427.7 |
| 666.4 |
| 261.2 |
| 399.5 |
| 452.4 |
| 807.7 |
| 341.7 |
| 458.0 |
| 284.8 |
| 761.1 |
| 955.8 |
| (141.5) |
| (215.3) |
| (2.4) |
| 336.2 |
| 153.8 |
| 48.7 |
| 53.4 |
| 19.2 |
| 66.4 |
| 79.1 |
| 44.6 |
| 29.4 |
| 286.1 |
| 25.4 |
| 53.0 |
| 86.5 |
| 101.8 |
| 108.0 |
| 49.0 |
| 62.9 |
| 30.6 |
| 100.8 |
| 29.4 |
| (46.3) |
| (103.7) |
| 130.5 |
| 78.8 |
| (1,154.9) |
| (1,213.2) |
| (1,221.5) |
| (1,277.2) |
| (1,245.7) |
| (1,230.5) |
| (1,263.7) |
| (1,277.2) |
| (1,228.7) |
| (1,491.3) |
| (1,914.2) |
| (1,890.8) |
| (1,443.7) |
| (1,895.2) |
| (1,968.0) |
| (2,164.4) |
| (2,016.3) |
| (1,661.5) |
| (1,727.0) |
| (1,788.8) |
| (1,840.2) |
| (1,810.2) |
| (1,846.7) |