| (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 | 686.6 | 706.6 | 1,071.8 | 1,624.0 | 1,863.9 | 1,853.8 | 437.4 | 479.6 | 277.9 | 229.5 | 237.0 | 208.7 | 293.0 | 260.5 | 238.4 | 246.4 | 713.1 | ||
| Restricted Cash | 27.0 | 16.0 | 21.5 | 19.0 | 15.0 | 15.3 | 15.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 686.6 | 706.6 | 1,071.8 | 1,624.0 | 1,863.9 | 1,853.8 | 437.4 | 479.6 | 277.9 | 229.5 | 237.0 | 208.7 | 293.0 | 260.5 | 238.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 254.2 | 256.8 | 319.0 | 247.0 | 195.0 | 96.4 | 88.7 | 106.8 | 62.8 | 61.9 | 45.2 | 41.6 | 52.5 | 53.7 | 55.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | 1,744.0 | 1,411.1 | 4,014.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 54.2 | 50.8 | 36.6 | 40.1 | 53.3 | 33.2 | 40.3 | 30.5 | 26.0 | 35.1 | 72.8 | 43.1 | 22.6 | 38.3 | 39.6 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,848.9 | 2,732.5 | 2,718.0 | 2,721.3 | 2,637.3 | 2,231.2 | 2,322.2 | 2,350.1 | 1,214.6 | - | 1,735.2 | 1,267.6 | 1,052.0 | 2,732.1 | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,887.1 | 2,770.7 | 2,765.6 | 2,777.5 | 2,736.8 | 2,312.6 | 2,385.1 | 2,412.2 | 1,250.2 | - | 1,735.2 | 1,267.6 | 1,052.0 | 2,732.1 | - | - | |||
| (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 | 708.0 | 686.6 | 660.1 | 671.6 | 591.6 | 706.6 | 834.0 | 877.6 | 903.6 | 1,071.8 | 1,317.9 | 1,271.6 | 1,311.3 | 1,624.0 | 1,728.4 | |||||||||||||||||||||||||
| 746.3 |
| 174.4 |
| - |
| - |
| - |
| 246.4 |
| 713.1 |
| 746.3 |
| 174.4 |
| 44.5 |
| 46.7 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 151.7 | 152.3 | 225.6 | 106.1 | 132.3 | 103.5 | 76.7 | 63.0 | 43.8 | 59.7 | 76.8 | 70.8 | 53.1 | 94.6 | 39.8 | 72.4 | 70.9 | - | - |
| Other Current Assets | 73.6 | 38.7 | 42.6 | 36.3 | 32.4 | 31.3 | 40.0 | 28.2 | 16.5 | 48.2 | 13.5 | 11.2 | 29.5 | 38.5 | 48.7 | 77.5 | 41.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,166.1 | 1,154.4 | 1,659.0 | 2,013.4 | 2,223.6 | 2,085.0 | 642.8 | 677.6 | 401.0 | 399.3 | 372.5 | 332.3 | 469.6 | 487.1 | 415.8 | 466.0 | 928.9 | - | - |
| 3,372.3 |
| 2,895.1 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | 974.8 | 913.6 | 1,284.0 | 1,095.1 | 929.3 | - | - | - |
| Property,Plant & Equipment Net | 3,717.3 | 3,705.0 | 3,514.0 | 4,515.5 | 4,582.2 | 4,529.3 | 5,120.2 | 6,868.8 | 2,756.7 | 2,820.4 | 2,980.1 | 2,669.7 | 2,516.9 | 2,730.8 | 2,277.2 | 1,965.8 | 1,837.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,786.6 | 2,563.1 | 2,695.1 | 2,689.5 | 2,822.5 | 1,157.1 | 1,270.7 | 1,228.4 | 1,008.1 | 989.7 | 911.9 | 874.2 | 952.0 | 1,380.7 | 1,180.4 | 1,185.8 | 1,380.0 | - | - |
| Intangible Assets | 1,404.8 | 1,529.9 | 1,618.2 | 1,738.9 | 1,872.6 | 1,513.5 | 2,026.5 | 1,856.9 | 422.6 | 435.5 | 391.4 | 419.5 | 234.3 | 706.5 | 421.6 | 415.2 | 386.5 | - | - |
| Operating Lease Right Of Use Assets | 3,966.1 | 3,976.8 | 4,264.7 | 1,068.4 | 4,853.0 | 4,817.7 | 4,837.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 0.0 | 80.6 | 390.9 | - | - | 79.1 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 223.9 | 232.0 | 187.3 | 192.9 | 263.1 | 297.9 | 168.7 | 120.2 | 85.7 | 82.1 | 117.0 | 87.3 | 101.6 | 98.4 | 104.0 | 107.9 | 112.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 14,268.5 | 15,261.7 | 16,064.2 | 17,502.1 | 16,872.1 | 14,667.3 | 14,194.5 | 10,961.0 | 5,234.8 | 4,974.5 | 5,138.8 | 4,624.6 | 4,467.6 | 5,644.1 | 4,606.3 | 4,462.9 | 4,712.6 | - | - |
| 17.3 |
| 19.9 |
| - |
| - |
| Short Term Debt | 38.2 | 38.2 | 47.6 | 56.2 | 99.5 | 81.4 | 62.9 | 62.1 | 35.6 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 386.0 | 322.1 | 302.3 | 77.8 | 132.8 | 127.4 | 124.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 905.6 | 907.3 | 1,021.9 | 804.7 | 798.5 | 575.1 | 631.3 | 578.0 | 125.7 | 101.9 | 93.7 | 133.1 | 102.6 | 133.3 | 113.7 | 101.4 | 110.1 | - | - |
| Other Current Liabilities | - | 308.1 | 382.2 | 203.7 | 201.0 | 137.4 | 147.1 | 112.6 | 92.0 | 95.5 | 82.3 | 75.8 | 67.0 | 68.8 | 53.7 | 46.8 | 41.1 | - | - |
| Total Current Liabilities | 1,475.5 | 1,415.1 | 1,490.0 | 1,158.7 | 1,133.2 | 860.0 | 905.6 | 738.4 | 530.0 | 536.3 | 557.8 | 484.6 | 408.4 | 499.6 | 426.3 | 691.5 | 430.3 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 3,592.4 | 3,654.3 | 3,944.1 | 969.3 | 4,321.3 | 4,365.7 | 4,450.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 87.8 | 61.0 | 117.6 | 33.9 | 189.1 | 126.3 | 244.6 | 0.0 | - | 126.9 | 107.9 | 38.3 | 71.2 | 216.4 | 167.6 | 134.6 | 127.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 121.2 | 135.0 | 146.3 | 117.9 | 129.0 | 119.4 | 98.0 | 60.7 | 46.7 | 40.3 | 18.2 | 27.4 | 7.1 | 7.7 | 8.3 | 9.0 | 7.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | 4,777.9 | 4,981.5 | 5,259.0 | 4,848.0 | 4,610.0 | 2,893.5 | 2,208.4 | 1,993.6 | 2,430.3 | - | - |
| Total Liabilities | 12,441.0 | 12,403.3 | 12,864.6 | 13,905.5 | 12,775.0 | 12,011.5 | 12,342.6 | 10,229.8 | 5,308.0 | 5,517.9 | 5,816.8 | 5,332.6 | 5,018.4 | 3,393.1 | 2,634.7 | 2,685.1 | 2,860.5 | - | - |
| 0.8 |
| - |
| - |
| Additional Paid In Capital | 4,652.8 | 4,542.4 | 4,436.6 | 4,220.2 | 4,239.6 | 3,167.2 | 1,718.3 | 1,726.4 | 1,007.6 | 1,014.1 | 988.7 | 956.1 | 925.3 | 1,452.0 | 1,385.4 | 1,446.9 | 1,480.5 | - | - |
| Retained Earnings | (1,490.1) | (647.0) | (335.5) | 154.5 | (86.5) | (507.3) | 161.6 | (968.0) | (1,051.8) | (1,525.3) | (1,634.6) | (1,635.3) | (1,449.0) | 795.2 | 583.2 | 337.9 | 397.4 | - | - |
| Accumulated Other Comprehensive Income | (193.3) | (255.0) | (121.3) | (168.6) | (54.4) | 0.0 | - | 0.0 | (1.5) | (4.7) | (4.6) | (1.3) | 0.4 | 3.0 | 2.3 | (7.9) | (26.0) | - | - |
| Treasury Stock | - | - | - | - | 28.4 | 28.4 | 28.4 | 28.4 | 28.4 | 28.4 | 28.4 | 28.4 | 28.4 | - | - | - | - | - | - |
| Minority Interest | (6.5) | (4.3) | (2.5) | (1.1) | (0.7) | (0.4) | (0.8) | 0.0 | 0.0 | - | - | - | - | - | - | - | (0.6) | - | - |
| Total Stockholders Equity | 1,834.0 | 2,862.7 | 3,202.1 | 3,597.7 | 4,097.8 | 2,656.2 | 1,852.7 | 731.2 | (73.1) | (543.3) | (678.0) | (708.0) | (550.9) | 2,241.6 | 1,963.8 | 1,777.8 | 1,852.6 | 2,057.3 | 1,121.0 |
| Total Equity | 1,827.5 | 2,858.4 | 3,199.6 | 3,596.6 | 4,097.1 | 2,655.8 | 1,851.9 | 731.2 | (73.3) | (543.4) | (678.0) | (708.0) | (550.9) | 2,250.9 | 1,971.6 | 1,777.8 | 1,852.1 | 2,057.3 | 1,121.0 |
| - |
| - |
| - |
| Net debt | 2,200.5 | 2,064.1 | 1,693.8 | 1,153.5 | 872.9 | 458.8 | 1,947.7 | 1,932.6 | 972.3 | - | 1,498.2 | 1,059.0 | 759.0 | 2,471.6 | - | - | - | - | - |
| Working Capital | (309.4) | (260.7) | 169.0 | 854.7 | 1,090.4 | 1,225.0 | (262.8) | (60.8) | (129.0) | (137.1) | (185.3) | (152.3) | 61.2 | (12.5) | (10.6) | (225.6) | 498.6 | - | - |
| Book Value | 1,834.0 | 2,862.7 | 3,202.1 | 3,597.7 | 4,097.8 | 2,656.2 | 1,852.7 | 731.2 | (73.1) | (543.3) | (678.0) | (708.0) | (550.9) | 2,241.6 | 1,963.8 | 1,777.8 | 1,852.6 | 2,057.3 | 1,121.0 |
| Tangible Book Value | (1,357.4) | (1,230.3) | (1,111.2) | (830.7) | (597.3) | (14.4) | (1,444.5) | (2,354.1) | (1,503.9) | (1,968.5) | (1,981.4) | (2,001.7) | (1,737.1) | 154.4 | 361.8 | 176.9 | 86.1 | - | - |
| 1,708.3 |
| 1,805.5 |
| 1,863.9 |
| 2,729.3 |
| 2,274.7 |
| 2,062.2 |
| 1,853.8 |
| 1,873.1 |
| 1,244.3 |
| 730.7 |
| 437.4 |
| 406.9 |
| 378.8 |
| 400.3 |
| 479.6 |
| 244.5 |
| 200.2 |
| 218.0 |
| 278.0 |
| 264.9 |
| 224.4 |
| 259.5 |
| 229.5 |
| 201.8 |
| 221.4 |
| Restricted Cash | 35.5 | - | 30.8 | 27.7 | 20.8 | - | 27.0 | 21.7 | 22.7 | - | 22.9 | 19.1 | 19.7 | - | 23.3 | 15.4 | 18.6 | - | 24.6 | 18.8 | 20.2 | - | 9.9 | 14.3 | 14.4 | - | 15.6 | 8.3 | 12.2 | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 708.0 | 686.6 | 660.1 | 671.6 | 591.6 | 706.6 | 834.0 | 877.6 | 903.6 | 1,071.8 | 1,317.9 | 1,271.6 | 1,311.3 | 1,624.0 | 1,728.4 | 1,708.3 | 1,805.5 | 1,863.9 | 2,729.3 | 2,274.7 | 2,062.2 | 1,853.8 | 1,873.1 | 1,244.3 | 730.7 | 437.4 | 406.9 | 378.8 | 400.3 | 479.6 | 244.5 | 200.2 | 218.0 | 278.0 | 264.9 | 224.4 | 259.5 | 229.5 | 201.8 | 221.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 241.0 | 254.2 | 231.0 | 252.1 | 253.3 | 256.8 | 239.7 | 251.9 | 282.3 | 319.0 | 252.8 | 289.6 | 260.2 | 246.4 | 155.8 | 169.4 | 122.9 | 195.0 | 154.1 | 138.5 | 137.5 | 96.4 | 138.6 | 71.1 | 50.1 | 88.7 | 91.6 | 106.4 | 114.4 | 106.8 | 49.5 | 55.0 | 56.6 | 62.8 | 54.1 | 49.0 | 49.5 | 61.9 | 43.2 | 47.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | 11.4 | 33.0 | 34.7 | 11.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 151.5 | 151.7 | 141.5 | 122.3 | 127.5 | 152.3 | 155.9 | 158.3 | 156.6 | 225.6 | 168.0 | 114.0 | 123.8 | 106.1 | 111.8 | 132.8 | 134.3 | |||||||||||||||||||||||
| Other Current Assets | 60.3 | 73.6 | 55.1 | 49.6 | 45.1 | 38.7 | 51.3 | 45.0 | 50.4 | 42.6 | 30.6 | 27.5 | 23.4 | 25.8 | 62.5 | 48.4 | 50.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,160.8 | 1,166.1 | 1,087.7 | 1,095.6 | 1,017.5 | 1,154.4 | 1,280.9 | 1,332.8 | 1,392.9 | 1,659.0 | 1,780.7 | 1,735.7 | 1,753.4 | 2,013.4 | 2,058.5 | 2,058.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,715.5 | 3,717.3 | 3,777.7 | 3,839.0 | 3,769.2 | 3,705.0 | 3,580.9 | 3,498.1 | 3,467.4 | 3,514.0 | 3,461.3 | 3,443.8 | 3,443.3 | 4,515.5 | 4,517.2 | 4,539.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,778.6 | 1,786.6 | 1,784.8 | 2,643.2 | 2,563.0 | 2,563.1 | 2,664.3 | 2,648.2 | 2,664.7 | 2,695.1 | 2,687.3 | 2,957.1 | 2,926.0 | 2,689.5 | 2,661.8 | 2,799.6 | 2,847.1 | 2,822.5 | ||||||||||||||||||||||
| Intangible Assets | 1,398.2 | 1,404.8 | 1,506.3 | 1,516.4 | 1,523.8 | 1,529.9 | 1,624.8 | 1,606.1 | 1,605.5 | 1,618.2 | 1,721.4 | 2,218.6 | 2,225.8 | 1,738.9 | 1,754.6 | 1,842.1 | 1,864.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3,870.7 | 3,966.1 | 3,899.3 | 3,831.2 | 3,905.0 | 3,976.8 | 4,030.6 | 4,110.7 | - | 4,264.7 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 213.3 | 223.9 | 227.4 | 229.3 | 230.7 | 232.0 | 207.5 | 196.0 | 190.7 | 187.3 | 173.5 | 211.6 | 189.3 | 192.9 | 187.8 | 208.9 | 219.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 14,118.0 | 14,268.5 | 14,310.5 | 15,206.7 | 15,090.0 | 15,261.7 | 15,514.5 | 15,538.0 | 15,614.4 | 16,064.2 | 16,168.6 | 17,028.0 | 17,040.0 | 17,502.1 | 17,535.1 | 17,880.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 71.0 | 54.2 | 69.7 | 64.8 | 65.6 | 50.8 | 66.7 | 46.1 | 38.2 | 36.6 | 44.5 | 52.4 | 45.9 | 40.1 | 40.9 | 38.9 | 45.5 | 53.3 | 36.7 | 38.3 | 26.7 | 33.2 | 64.4 | 30.6 | 74.3 | 40.3 | 39.5 | 28.4 | 31.4 | 30.5 | 21.8 | 24.1 | 18.8 | 26.0 | 24.1 | 29.0 | 29.3 | 35.1 | 60.8 | 68.9 |
| Short Term Debt | 38.3 | 38.2 | 38.2 | 38.2 | 38.2 | 38.2 | 38.2 | 38.2 | 47.6 | 47.6 | 56.7 | 56.2 | 56.2 | 56.2 | 55.8 | 55.8 | 99.5 | 99.5 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 394.2 | 386.0 | 372.7 | 343.4 | 332.0 | 322.1 | 315.4 | 311.6 | 307.4 | 302.3 | 277.8 | 281.9 | 280.3 | - | 71.7 | 74.2 | ||||||||||||||||||||||||
| Accrued Expenses | 824.1 | 905.6 | 867.9 | 849.8 | 840.1 | 907.3 | 845.5 | 809.5 | 865.2 | 1,021.9 | 789.8 | 749.8 | 801.6 | 804.7 | 797.9 | 737.7 | 735.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,416.4 | 1,475.5 | 1,442.7 | 1,392.9 | 1,373.9 | 1,415.1 | 1,361.2 | 1,299.6 | 1,337.7 | 1,490.0 | 1,252.8 | 1,226.7 | 1,271.0 | 1,158.7 | 1,148.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,885.6 | 2,848.9 | 2,796.3 | 2,761.2 | 2,583.5 | 2,732.5 | 2,727.2 | 2,722.2 | 2,718.1 | 2,718.0 | 2,715.4 | 2,722.8 | 2,721.4 | 2,721.3 | 2,730.2 | 2,730.4 | 2,694.3 | 2,637.3 | 2,654.4 | 2,269.9 | 2,289.5 | 2,231.2 | 2,355.7 | 3,044.8 | 2,829.3 | 2,322.2 | 2,392.0 | 2,489.6 | 2,311.4 | 2,350.1 | - | - | - | - | - | - | - | - | - | 1,688.1 |
| Operating Lease Liabilities Non-Current | 3,493.0 | 3,592.4 | 3,534.4 | 3,497.1 | 3,577.1 | 3,654.3 | 3,710.9 | 3,791.3 | 3,868.8 | 3,944.1 | 3,897.0 | 3,987.9 | 4,042.3 | - | 975.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 94.0 | 87.8 | 117.3 | 82.9 | 72.6 | 61.0 | 83.8 | 74.2 | 44.8 | 117.6 | 154.6 | 261.8 | 230.4 | 33.9 | 37.8 | 227.9 | 213.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 114.4 | 121.2 | 130.0 | 131.7 | 132.8 | 135.0 | 140.6 | 143.7 | 144.1 | 146.3 | 199.9 | 132.7 | 125.0 | 117.9 | 125.7 | 127.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 12,296.5 | 12,441.0 | 12,357.7 | 12,224.1 | 12,120.6 | 12,403.3 | 12,453.6 | 12,485.1 | 12,542.4 | 12,864.6 | 12,687.8 | 12,819.2 | 12,864.9 | 13,905.5 | 13,919.1 | 14,114.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 |
| Additional Paid In Capital | 4,660.0 | 4,652.8 | 4,626.7 | 4,597.7 | 4,567.3 | 4,542.4 | 4,514.3 | 4,487.4 | 4,459.9 | 4,436.6 | 4,406.5 | 4,353.0 | 4,333.6 | 4,220.2 | 4,201.9 | 4,187.3 | ||||||||||||||||||||||||
| Retained Earnings | (1,492.4) | (1,490.1) | (1,417.2) | (552.6) | (535.2) | (647.0) | (513.7) | (477.0) | (450.2) | (335.5) | 22.6 | 747.4 | 669.0 | 154.5 | 133.7 | 10.2 | (15.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (203.7) | (193.3) | (201.2) | (163.0) | (255.3) | (255.0) | (158.2) | (176.8) | (157.3) | (121.3) | (168.7) | (124.0) | (160.4) | (168.6) | (201.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 538.5 | 370.5 | 203.5 | 28.4 | ||||||||||||||||||||||
| Minority Interest | (7.0) | (6.5) | (6.0) | (5.5) | (4.6) | (4.3) | (3.8) | (3.0) | (2.7) | (2.5) | (1.8) | (1.5) | (1.2) | (1.1) | (1.1) | (0.8) | (0.8) | |||||||||||||||||||||||
| Total Stockholders Equity | 1,828.5 | 1,834.0 | 1,958.8 | 2,988.1 | 2,974.0 | 2,862.7 | 3,064.7 | 3,055.9 | 3,074.7 | 3,202.1 | 3,482.6 | 4,210.3 | 4,176.3 | 3,597.7 | 3,617.1 | 3,766.8 | ||||||||||||||||||||||||
| Total Equity | 1,821.5 | 1,827.5 | 1,952.8 | 2,982.6 | 2,969.4 | 2,858.4 | 3,060.9 | 3,052.9 | 3,072.0 | 3,199.6 | 3,480.8 | 4,208.8 | 4,175.1 | 3,596.6 | 3,616.0 | 3,766.0 | 3,952.7 | 4,097.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,923.9 | 2,887.1 | 2,834.5 | 2,799.4 | 2,621.7 | 2,770.7 | 2,765.4 | 2,760.4 | 2,765.7 | 2,765.6 | 2,772.1 | 2,779.0 | 2,777.6 | 2,777.5 | 2,786.0 | 2,786.2 | 2,793.8 | 2,736.8 | 2,749.5 | 2,360.3 | 2,375.3 | 2,312.6 | 2,440.5 | 3,116.9 | 2,897.0 | 2,385.1 | 2,454.9 | 2,552.1 | 2,373.9 | 2,412.2 | - | - | - | - | - | - | - | - | - | 1,688.1 |
| Net debt | 2,215.9 | 2,200.5 | 2,174.4 | 2,127.8 | 2,030.1 | 2,064.1 | 1,931.4 | 1,882.8 | 1,862.1 | 1,693.8 | 1,454.2 | 1,507.4 | 1,466.3 | 1,153.5 | 1,057.6 | 1,077.9 | 988.3 | 872.9 | ||||||||||||||||||||||
| Working Capital | (255.6) | (309.4) | (355.0) | (297.3) | (356.4) | (260.7) | (80.3) | 33.2 | 55.2 | 169.0 | 527.9 | 509.0 | 482.4 | 854.7 | 910.2 | 973.0 | 990.1 | |||||||||||||||||||||||
| Book Value | 1,828.5 | 1,834.0 | 1,958.8 | 2,988.1 | 2,974.0 | 2,862.7 | 3,064.7 | 3,055.9 | 3,074.7 | 3,202.1 | 3,482.6 | 4,210.3 | 4,176.3 | 3,597.7 | 3,617.1 | 3,766.8 | 3,953.5 | 4,097.8 | ||||||||||||||||||||||
| Tangible Book Value | (1,348.3) | (1,357.4) | (1,332.3) | (1,171.5) | (1,112.8) | (1,230.3) | (1,224.4) | (1,198.4) | (1,195.5) | (1,111.2) | (926.1) | (965.4) | (975.5) | (830.7) | (799.3) | (874.9) | (757.7) | |||||||||||||||||||||||
| 132.3 |
| 112.0 |
| 104.4 |
| 112.2 |
| 103.5 |
| 49.5 |
| 57.1 |
| 99.0 |
| 94.6 |
| 72.8 |
| 74.0 |
| 67.9 |
| 63.0 |
| 40.1 |
| 37.3 |
| 44.3 |
| 43.8 |
| 55.0 |
| 48.2 |
| 55.6 |
| 59.7 |
| 59.5 |
| 61.2 |
| 32.4 |
| 43.7 |
| 34.8 |
| 35.8 |
| 31.3 |
| 61.3 |
| 209.9 |
| - |
| 40.0 |
| 56.9 |
| 50.1 |
| 56.6 |
| 28.2 |
| 14.2 |
| 16.1 |
| 15.9 |
| 16.5 |
| 28.4 |
| 52.0 |
| 52.5 |
| 48.2 |
| 48.5 |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,113.0 |
| 2,223.6 |
| 3,039.1 |
| 2,552.4 |
| 2,347.7 |
| 2,085.0 |
| 2,186.5 |
| 1,646.6 |
| 1,270.0 |
| 642.8 |
| 628.2 |
| 609.2 |
| 639.2 |
| 677.6 |
| 348.4 |
| 308.5 |
| 334.7 |
| 401.0 |
| 402.3 |
| 373.6 |
| 417.1 |
| 399.3 |
| 353.0 |
| 342.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,579.6 |
| 4,582.2 |
| 4,570.1 |
| 4,456.4 |
| 4,483.2 |
| 4,529.3 |
| 4,592.9 |
| 4,677.0 |
| 4,745.5 |
| 5,120.2 |
| 5,155.2 |
| 5,215.8 |
| 5,227.9 |
| 6,868.8 |
| 2,650.3 |
| 2,680.6 |
| 2,710.7 |
| 2,756.7 |
| 2,786.0 |
| 2,827.7 |
| 2,774.3 |
| 2,820.4 |
| 2,845.0 |
| 2,894.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,175.1 |
| 1,165.6 |
| 1,157.1 |
| 1,157.1 |
| 1,157.7 |
| 1,157.7 |
| 1,157.7 |
| 1,270.7 |
| 1,350.4 |
| 1,354.1 |
| 1,279.5 |
| 1,228.4 |
| 1,008.9 |
| 1,008.9 |
| 1,008.1 |
| 1,008.1 |
| 1,007.7 |
| 1,025.9 |
| 989.9 |
| 989.7 |
| 989.7 |
| 911.9 |
| 1,872.6 |
| 1,550.5 |
| 1,531.7 |
| 1,511.9 |
| 1,513.5 |
| 1,515.1 |
| 1,519.7 |
| 1,525.9 |
| 2,026.5 |
| 2,104.5 |
| 2,110.9 |
| 1,923.3 |
| 1,856.9 |
| 473.0 |
| 475.3 |
| 469.6 |
| 422.6 |
| 426.4 |
| 430.3 |
| 432.6 |
| 435.5 |
| 432.0 |
| 390.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,592.0 |
| 4,458.3 |
| 3,972.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 80.6 |
| 385.1 |
| 384.8 |
| 388.1 |
| 390.9 |
| 635.9 |
| - |
| - |
| - |
| - |
| - |
| 263.1 |
| 334.1 |
| 327.7 |
| 326.6 |
| 297.9 |
| 264.1 |
| 194.2 |
| 157.2 |
| 168.7 |
| 136.5 |
| 109.1 |
| 105.3 |
| 120.2 |
| 93.5 |
| 87.2 |
| 86.2 |
| 85.7 |
| 86.2 |
| 89.5 |
| 86.4 |
| 82.1 |
| 108.8 |
| 140.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,071.1 |
| 16,872.1 |
| 15,748.7 |
| 15,078.2 |
| 14,888.2 |
| 14,667.3 |
| 14,812.0 |
| 14,321.5 |
| 13,938.4 |
| 14,194.5 |
| 14,318.0 |
| 14,321.5 |
| 13,498.2 |
| 10,961.0 |
| 5,083.8 |
| 5,091.8 |
| 5,165.5 |
| 5,234.8 |
| 5,569.4 |
| 4,984.0 |
| 4,947.0 |
| 4,974.5 |
| 5,251.7 |
| 5,142.8 |
| 95.1 |
| 90.4 |
| 85.8 |
| 81.4 |
| 84.8 |
| 72.1 |
| 67.7 |
| 62.9 |
| 62.9 |
| 62.5 |
| 62.5 |
| 62.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.3 |
| - |
| 133.5 |
| 133.0 |
| 130.7 |
| - |
| 120.4 |
| 123.4 |
| 119.1 |
| - |
| 124.4 |
| 123.8 |
| 95.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 798.5 |
| 764.7 |
| 651.9 |
| 660.4 |
| 575.1 |
| 609.7 |
| 560.4 |
| 510.5 |
| 631.3 |
| 598.9 |
| 589.8 |
| 572.1 |
| 578.0 |
| 126.9 |
| 132.6 |
| 134.3 |
| 125.7 |
| 110.7 |
| 113.5 |
| 107.7 |
| 101.9 |
| 94.5 |
| 100.9 |
| - |
| - |
| - |
| - |
| - |
| 130.8 |
| 121.3 |
| 121.8 |
| 147.1 |
| 132.2 |
| 122.8 |
| 124.5 |
| 112.6 |
| 91.8 |
| 89.3 |
| 87.9 |
| 89.6 |
| 86.2 |
| 101.7 |
| 96.5 |
| 95.5 |
| 107.8 |
| 75.2 |
| 1,085.9 |
| 1,122.9 |
| 1,133.2 |
| 1,077.7 |
| 958.1 |
| 947.3 |
| 860.0 |
| 921.4 |
| 827.8 |
| 813.9 |
| 905.6 |
| 877.3 |
| 860.5 |
| 820.4 |
| 738.4 |
| 472.6 |
| 489.3 |
| 475.3 |
| 530.0 |
| 492.2 |
| 500.6 |
| 467.1 |
| 536.3 |
| 552.9 |
| 540.6 |
| 995.1 |
| 1,011.5 |
| - |
| 4,293.2 |
| 4,325.8 |
| 4,337.0 |
| - |
| 4,381.2 |
| 4,407.8 |
| 4,428.3 |
| - |
| 4,439.1 |
| 4,317.3 |
| 3,868.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 189.1 |
| 145.7 |
| 148.1 |
| 134.6 |
| 126.3 |
| 120.7 |
| 130.5 |
| 177.3 |
| 244.6 |
| 252.8 |
| 249.3 |
| 232.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 129.0 |
| 127.6 |
| 126.9 |
| 120.2 |
| 112.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.3 |
| 129.0 |
| 131.8 |
| 132.1 |
| 126.3 |
| 119.4 |
| 111.5 |
| 105.1 |
| 100.8 |
| 98.0 |
| 88.8 |
| 62.1 |
| 24.9 |
| 60.7 |
| 22.3 |
| 25.2 |
| 47.8 |
| 46.7 |
| 15.3 |
| 35.8 |
| 36.9 |
| 40.3 |
| 43.6 |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,540.7 |
| 4,574.7 |
| 4,723.9 |
| 4,777.9 |
| 4,817.2 |
| 5,001.0 |
| 5,020.7 |
| 4,981.5 |
| 5,252.6 |
| 5,209.1 |
| 14,118.4 |
| 12,775.0 |
| 12,677.3 |
| 12,120.4 |
| 12,132.4 |
| 12,011.5 |
| 12,180.3 |
| 12,816.6 |
| 12,660.8 |
| 12,342.6 |
| 12,378.6 |
| 12,317.5 |
| 11,636.4 |
| 10,229.8 |
| 5,013.3 |
| 5,064.1 |
| 5,199.2 |
| 5,308.0 |
| 5,309.4 |
| 5,501.5 |
| 5,487.8 |
| 5,517.8 |
| 5,805.5 |
| 5,749.7 |
| 4,170.4 |
| 4,239.6 |
| 3,204.4 |
| 3,178.5 |
| 3,175.2 |
| 3,167.2 |
| 3,155.8 |
| 2,170.4 |
| 1,728.9 |
| 1,718.3 |
| 1,712.9 |
| 1,708.9 |
| 1,730.4 |
| 1,726.4 |
| 1,023.8 |
| 1,018.7 |
| 1,011.3 |
| 1,007.6 |
| 1,002.4 |
| 1,016.1 |
| 1,011.2 |
| 1,014.1 |
| 1,007.5 |
| 1,000.8 |
| (86.5) |
| (131.5) |
| (217.6) |
| (416.3) |
| (507.3) |
| (518.4) |
| (660.3) |
| (446.4) |
| 161.6 |
| 254.1 |
| 210.2 |
| 158.7 |
| (968.0) |
| (925.9) |
| (962.0) |
| (1,016.0) |
| (1,051.8) |
| (713.8) |
| (1,503.1) |
| (1,520.2) |
| (1,525.3) |
| (1,530.3) |
| (1,576.8) |
| (81.3) |
| (18.6) |
| (54.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.5) |
| (1.5) |
| (1.5) |
| (1.2) |
| (3.0) |
| (4.2) |
| (4.7) |
| (3.5) |
| (3.3) |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| 28.4 |
| (0.7) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.4) |
| (2.0) |
| (1.3) |
| (0.8) |
| (0.8) |
| (0.4) |
| (0.2) |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,953.5 |
| 4,097.8 |
| 3,071.9 |
| 2,958.3 |
| 2,756.3 |
| 2,656.2 |
| 2,633.7 |
| 1,506.2 |
| 1,278.4 |
| 1,852.7 |
| 1,939.8 |
| 1,891.9 |
| 1,861.8 |
| 731.2 |
| 70.5 |
| 27.8 |
| (33.6) |
| (73.1) |
| 260.0 |
| (517.5) |
| (540.7) |
| (543.3) |
| (553.9) |
| (606.9) |
| 3,071.4 |
| 2,957.8 |
| 2,755.8 |
| 2,655.8 |
| 2,631.7 |
| 1,504.9 |
| 1,277.6 |
| 1,851.9 |
| 1,939.4 |
| 1,891.7 |
| 1,861.7 |
| 731.2 |
| 70.5 |
| 27.7 |
| (33.6) |
| (73.2) |
| 260.0 |
| (517.5) |
| (540.7) |
| (543.3) |
| (553.9) |
| (606.9) |
| 20.2 |
| 85.6 |
| 313.1 |
| 458.8 |
| 567.4 |
| 1,872.6 |
| 2,166.3 |
| 1,947.7 |
| 2,048.0 |
| 2,173.3 |
| 1,973.6 |
| 1,932.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,466.8 |
| 1,090.4 |
| 1,961.4 |
| 1,594.3 |
| 1,400.4 |
| 1,225.0 |
| 1,265.1 |
| 818.8 |
| 456.1 |
| (262.8) |
| (249.1) |
| (251.3) |
| (181.2) |
| (60.8) |
| (124.3) |
| (180.8) |
| (140.6) |
| (129.0) |
| (89.9) |
| (127.0) |
| (50.0) |
| (137.1) |
| (199.9) |
| (197.8) |
| 3,071.9 |
| 2,958.3 |
| 2,756.3 |
| 2,656.2 |
| 2,633.7 |
| 1,506.2 |
| 1,278.4 |
| 1,852.7 |
| 1,939.8 |
| 1,891.9 |
| 1,861.8 |
| 731.2 |
| 70.5 |
| 27.8 |
| (33.6) |
| (73.1) |
| 260.0 |
| (517.5) |
| (540.7) |
| (543.3) |
| (553.9) |
| (606.9) |
| (597.3) |
| 346.3 |
| 261.0 |
| 87.3 |
| (14.4) |
| (39.1) |
| (1,171.2) |
| (1,405.2) |
| (1,444.5) |
| (1,515.1) |
| (1,573.1) |
| (1,341.0) |
| (2,354.1) |
| (1,411.4) |
| (1,456.5) |
| (1,511.3) |
| (1,503.8) |
| (1,174.0) |
| (1,973.7) |
| (1,963.1) |
| (1,968.5) |
| (1,975.5) |
| (1,909.6) |