| (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 | 529.0 | 685.0 | 648.0 | 320.0 | 618.7 | 974.6 | 679.5 | 361.5 | 216.9 | 239.3 | 184.2 | 124.9 | 191.0 | 207.4 | 156.3 | 196.6 | 260.7 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 529.0 | 685.0 | 648.0 | 320.0 | 618.7 | 974.6 | 679.5 | 361.5 | 216.9 | 239.3 | 184.2 | 124.9 | 191.0 | 207.4 | 156.3 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,255.8 | 1,144.0 | 1,033.2 | 1,031.8 | 1,071.0 | 832.4 | 845.6 | 901.9 | 830.7 | 689.2 | 636.5 | 646.1 | 643.1 | 352.1 | 320.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,243.2 | 1,124.9 | 1,013.1 | 977.3 | 902.5 | 787.9 | 794.1 | 795.6 | 762.5 | 723.6 | 676.8 | 664.9 | 594.3 | 332.3 | 254.7 | 241.1 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 10,643.3 | 9,305.2 | 8,807.7 | 8,512.4 | 7,871.5 | 7,313.5 | 6,997.8 | 6,691.1 | 6,311.2 | 6,010.3 | 5,714.8 | 5,515.4 | 5,232.7 | 3,640.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 471.4 | 430.3 | 402.4 | 410.4 | 452.4 | 387.0 | 351.9 | 382.2 | 402.9 | 323.8 | 294.2 | 330.5 | 357.5 | 117.5 | 154.9 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 3,967.3 | 2,474.2 | 2,472.2 | 2,473.6 | 2,471.5 | 2,479.4 | 2,476.8 | 2,483.7 | 2,480.4 | 2,620.0 | 2,290.4 | 2,348.9 | 2,508.8 | 778.6 | 793.4 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 3,967.3 | 2,474.2 | 2,871.8 | 2,473.6 | 2,471.5 | 2,479.4 | 2,476.8 | 2,483.7 | 2,630.4 | 2,645.8 | 2,296.9 | 2,355.4 | 2,547.8 | 793.6 | 808.4 | 658.1 | |||
| 149.4 |
| 228.1 |
| - |
| - |
| - |
| 196.6 |
| 260.7 |
| 149.4 |
| 228.1 |
| 294.2 |
| 243.4 |
| - |
| - |
| 213.4 |
| - |
| - |
| Prepaid Expenses | 85.8 | 166.9 | 62.3 | 58.3 | 47.0 | 44.7 | 44.8 | 39.4 | 35.5 | 30.3 | 28.8 | 61.9 | 32.0 | 20.9 | 18.3 | 17.6 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,213.7 | 3,233.0 | 3,254.4 | 2,508.3 | 2,732.7 | 2,750.3 | 2,478.4 | 2,115.1 | 1,915.1 | 1,696.3 | 1,554.5 | 1,502.9 | 1,531.0 | 978.2 | 812.1 | 799.7 | 885.2 | - | - |
| 3,618.6 |
| 3,439.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 5,658.2 | 5,266.2 | 4,943.9 | 4,612.4 | 4,342.5 | 4,120.1 | 3,846.1 | 3,582.5 | 3,386.3 | 3,114.6 | 2,882.7 | 2,657.8 | 2,427.0 | 2,274.7 | 2,141.9 | 2,101.5 | - | - | - |
| Property,Plant & Equipment Net | 4,985.1 | 4,039.0 | 3,863.8 | 3,900.0 | 3,529.0 | 3,193.4 | 3,151.7 | 3,108.6 | 2,924.9 | 2,895.7 | 2,832.1 | 2,857.6 | 2,805.7 | 1,366.1 | 1,476.7 | 1,338.0 | 1,182.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,372.3 | 922.4 | 922.4 | 922.4 | 923.5 | 863.5 | 918.7 | 917.3 | 883.2 | 737.9 | 544.0 | 546.8 | 546.8 | 67.2 | 58.2 | 38.9 | 38.9 | - | - |
| Intangible Assets | 602.3 | 191.9 | 229.6 | 267.9 | 308.4 | 295.9 | 338.8 | 378.2 | 410.0 | 367.1 | 270.8 | 293.5 | 310.6 | 38.3 | 25.0 | 11.0 | 11.8 | - | - |
| Operating Lease Right Of Use Assets | 376.0 | 276.9 | 279.6 | 298.3 | 238.3 | 234.2 | 234.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 109.1 | 104.8 | 67.2 | 42.0 | 44.9 | 53.2 | 55.8 | 50.5 | 64.3 | 80.0 | 70.9 | 72.0 | 69.7 | 45.2 | 40.5 | 38.4 | 34.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,725.5 | 8,833.2 | 8,681.1 | 8,003.8 | 7,836.8 | 7,433.2 | 7,235.8 | 6,569.7 | 6,197.5 | 5,777.0 | 5,272.3 | 5,258.7 | 5,196.2 | 2,494.9 | 2,454.8 | 2,225.9 | 2,152.8 | - | - |
| 155.2 |
| 126.8 |
| - |
| - |
| Short Term Debt | - | 0.0 | 399.6 | 0.0 | - | 0.0 | 0.0 | 0.0 | 150.0 | 25.8 | 6.5 | 6.5 | 39.0 | 15.0 | 15.0 | 109.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 99.8 | 80.5 | 78.6 | 72.2 | 67.1 | 68.9 | 62.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 302.1 | 362.9 | 253.5 | 263.7 | 255.0 | 216.2 | 217.5 | 222.4 | 203.2 | 201.2 | 193.5 | 220.0 | 214.1 | 122.7 | 163.3 | 109.2 | 106.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,015.1 | 1,001.6 | 1,265.7 | 875.5 | 884.8 | 782.6 | 723.8 | 693.6 | 832.7 | 625.4 | 561.9 | 611.0 | 660.6 | 262.3 | 376.5 | 404.6 | 371.0 | - | - |
| 549.1 |
| 548.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 290.6 | 208.0 | 212.1 | 234.6 | 179.3 | 173.6 | 177.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 660.1 | 561.9 | 558.0 | 543.0 | 465.9 | 379.4 | 340.1 | 285.2 | 239.5 | 334.7 | 347.0 | 334.2 | 434.8 | 125.1 | 11.9 | 9.2 | 205.2 | - | - |
| Pension Obligations | 106.2 | 95.9 | 106.4 | 141.8 | 157.4 | 298.3 | 375.5 | 357.5 | 372.5 | 357.2 | 358.6 | 361.7 | 193.5 | 164.5 | 148.7 | 97.9 | 78.9 | - | - |
| Other Non-Current Liabilities | 83.3 | 80.9 | 60.7 | 57.4 | 58.0 | 59.2 | 55.0 | 59.7 | 70.8 | 59.6 | 59.5 | 72.8 | 65.4 | 29.2 | 29.9 | 32.2 | 27.7 | - | - |
| Total Non-Current Liabilities | 5,112.4 | 3,427.6 | 3,418.1 | 3,461.2 | 3,344.8 | 3,404.3 | 3,441.0 | 3,203.7 | 3,182.2 | 3,391.8 | 3,077.1 | 3,140.4 | 3,226.4 | 1,224.5 | 1,107.1 | 812.3 | 883.0 | - | - |
| Total Liabilities | 6,127.5 | 4,429.2 | 4,683.8 | 4,336.7 | 4,229.6 | 4,186.9 | 4,164.8 | 3,897.3 | 4,014.9 | 4,017.2 | 3,639.0 | 3,737.3 | 3,839.4 | 1,486.6 | 1,483.5 | 1,175.3 | 1,254.0 | - | - |
| 1.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,931.0 | 3,776.7 | 3,447.2 | 3,186.8 | 3,102.1 | 2,835.5 | 2,704.8 | 2,315.8 | 1,867.4 | 1,447.1 | 1,317.3 | 1,242.2 | 1,019.1 | 742.5 | 674.0 | 690.1 | 546.4 | - | - |
| Accumulated Other Comprehensive Income | (41.6) | (43.4) | (70.9) | (102.4) | (75.2) | (144.5) | (159.5) | (138.8) | (156.9) | (139.6) | (124.9) | (153.9) | (65.0) | (114.0) | (97.8) | (44.4) | (36.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,598.0 | 4,404.0 | 3,997.3 | 3,667.1 | 3,607.2 | 3,246.3 | 3,071.0 | 2,672.4 | 2,182.6 | 1,759.8 | 1,633.3 | 1,521.4 | 1,356.8 | 1,008.3 | 971.3 | 1,050.6 | 898.8 | 683.9 | 760.9 |
| Total Equity | 4,598.0 | 4,404.0 | 3,997.3 | 3,667.1 | 3,607.2 | 3,246.3 | 3,071.0 | 2,672.4 | 2,182.6 | 1,759.8 | 1,633.3 | 1,521.4 | 1,356.8 | 1,008.3 | 971.3 | 1,050.6 | 898.8 | 683.9 | 760.9 |
| 548.7 |
| - |
| - |
| Net debt | 3,438.3 | 1,789.2 | 2,223.8 | 2,153.6 | 1,852.8 | 1,504.8 | 1,797.3 | 2,122.2 | 2,413.5 | 2,406.5 | 2,112.7 | 2,230.5 | 2,356.8 | 586.2 | 652.1 | 461.5 | 288.0 | - | - |
| Working Capital | 2,198.6 | 2,231.4 | 1,988.7 | 1,632.8 | 1,847.9 | 1,967.7 | 1,754.6 | 1,421.5 | 1,082.4 | 1,070.9 | 992.6 | 891.9 | 870.4 | 715.9 | 435.6 | 395.1 | 514.3 | - | - |
| Book Value | 4,598.0 | 4,404.0 | 3,997.3 | 3,667.1 | 3,607.2 | 3,246.3 | 3,071.0 | 2,672.4 | 2,182.6 | 1,759.8 | 1,633.3 | 1,521.4 | 1,356.8 | 1,008.3 | 971.3 | 1,050.6 | 898.8 | 683.9 | 760.9 |
| Tangible Book Value | 2,623.4 | 3,289.7 | 2,845.3 | 2,476.8 | 2,375.3 | 2,086.9 | 1,813.5 | 1,376.9 | 889.4 | 654.8 | 818.5 | 681.1 | 499.4 | 902.8 | 888.0 | 1,000.7 | 848.2 | - | - |
| (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 | 397.1 | 529.0 | 634.0 | 787.9 | 751.7 | 685.0 | 676.6 | 613.6 | 692.4 | 648.0 | 573.2 | 477.1 | 367.7 | 320.0 | 648.7 | |||||||||||||||||||||||||
| 667.3 |
| 628.6 |
| 618.7 |
| 1,702.9 |
| 972.2 |
| 983.4 |
| 974.6 |
| 949.1 |
| 853.3 |
| 764.0 |
| 679.5 |
| 738.3 |
| 569.4 |
| 442.4 |
| 361.5 |
| 293.8 |
| 199.6 |
| 102.4 |
| 216.9 |
| 370.5 |
| 321.0 |
| 254.0 |
| 239.3 |
| 279.8 |
| 213.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 397.1 | 529.0 | 634.0 | 787.9 | 751.7 | 685.0 | 676.6 | 613.6 | 692.4 | 648.0 | 573.2 | 477.1 | 367.7 | 320.0 | 648.7 | 667.3 | 628.6 | 618.7 | 1,702.9 | 972.2 | 983.4 | 974.6 | 949.1 | 853.3 | 764.0 | 679.5 | 738.3 | 569.4 | 442.4 | 361.5 | 293.8 | 199.6 | 102.4 | 216.9 | 370.5 | 321.0 | 254.0 | 239.3 | 279.8 | 213.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,335.9 | 1,255.8 | 1,352.3 | 1,195.1 | 1,164.1 | 1,144.0 | 1,216.1 | 1,145.2 | 1,045.1 | 1,033.2 | 1,045.2 | 1,023.9 | 1,031.4 | 1,031.8 | 1,112.8 | 1,212.0 | 1,140.7 | 1,071.0 | 1,066.7 | 981.4 | 908.6 | 832.4 | 864.6 | 817.3 | 879.5 | 845.6 | 932.3 | 947.0 | 930.3 | 901.9 | 986.2 | 920.0 | 860.2 | 830.7 | 831.3 | 755.2 | 733.3 | 689.2 | 713.2 | 663.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,258.4 | 1,243.2 | 1,277.1 | 1,144.7 | 1,140.6 | 1,124.9 | 1,061.9 | 1,029.5 | 1,003.6 | 1,013.1 | 986.1 | 992.2 | 1,003.4 | 977.3 | 994.9 | 954.2 | 941.2 | 902.5 | 880.1 | 827.2 | 799.6 | 787.9 | 777.6 | 834.5 | 809.9 | 794.1 | 806.3 | 815.7 | 831.7 | 795.6 | 780.6 | 763.7 | 766.4 | 762.5 | 736.6 | 734.4 | 744.5 | 723.6 | 690.6 | 671.3 |
| Prepaid Expenses | 104.4 | 85.8 | 81.1 | 105.7 | 154.7 | 166.9 | 191.8 | 204.5 | 211.7 | 62.3 | 64.8 | 75.5 | 87.3 | 58.3 | 67.3 | 74.6 | 77.6 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,257.6 | 3,213.7 | 3,497.4 | 3,336.6 | 3,302.5 | 3,233.0 | 3,241.4 | 3,483.9 | 3,445.1 | 3,254.4 | 2,773.3 | 2,670.6 | 2,585.4 | 2,508.3 | 2,907.5 | 2,990.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 10,677.1 | 10,643.3 | 10,590.2 | 9,548.8 | 9,442.2 | 9,305.2 | 9,180.1 | 9,080.0 | 8,886.2 | 8,807.7 | 8,729.4 | 8,662.1 | 8,593.7 | 8,512.4 | 8,387.0 | 8,254.9 | 8,093.7 | 7,871.5 | 7,651.8 | 7,473.4 | 7,383.1 | 7,313.5 | 7,204.4 | 7,117.0 | 7,054.9 | 6,997.8 | 6,905.6 | 6,833.6 | 6,764.0 | 6,691.1 | 6,588.3 | 6,540.9 | 6,414.3 | 6,311.2 | 6,197.6 | 6,120.0 | 6,065.0 | 6,010.3 | 5,952.4 | 5,829.8 |
| Accumulated Depreciation | 5,681.7 | 5,658.2 | 5,546.9 | 5,432.9 | 5,362.7 | 5,266.2 | 5,197.8 | 5,118.5 | 5,021.7 | 4,943.9 | 4,866.0 | 4,775.4 | 4,697.1 | 4,612.4 | 4,573.8 | 4,492.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 4,995.4 | 4,985.1 | 5,043.3 | 4,115.9 | 4,079.5 | 4,039.0 | 3,982.3 | 3,961.5 | 3,864.5 | 3,863.8 | 3,863.4 | 3,886.7 | 3,896.6 | 3,900.0 | 3,813.2 | 3,762.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,381.7 | 1,372.3 | 1,199.8 | 922.4 | 922.4 | 922.4 | 922.4 | 922.4 | 922.4 | 922.4 | 922.4 | 922.4 | 922.4 | 922.4 | 922.4 | 922.5 | 923.1 | 923.5 | ||||||||||||||||||||||
| Intangible Assets | 583.9 | 602.3 | 690.6 | 173.1 | 182.5 | 191.9 | 201.3 | 210.7 | 220.1 | 229.6 | 239.2 | 248.7 | 258.3 | 267.9 | 277.4 | 287.3 | 298.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 377.7 | 376.0 | 369.0 | 314.4 | 306.9 | 276.9 | 260.3 | 266.8 | 269.4 | 279.6 | 279.0 | 286.2 | 288.6 | 298.3 | 286.8 | 273.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 109.8 | 109.1 | 102.2 | 103.2 | 104.7 | 104.8 | 76.4 | 68.4 | 67.0 | 67.2 | 51.0 | 41.3 | 40.8 | 42.0 | 70.0 | 42.5 | 43.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10,777.9 | 10,725.5 | 10,980.0 | 9,041.2 | 8,969.8 | 8,833.2 | 8,753.8 | 8,982.1 | 8,857.0 | 8,681.1 | 8,177.6 | 8,106.5 | 8,049.0 | 8,003.8 | 8,344.4 | 8,340.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 557.0 | 471.4 | 554.2 | 490.7 | 480.9 | 430.3 | 459.9 | 474.5 | 449.6 | 402.4 | 405.9 | 365.8 | 410.5 | 410.4 | 485.3 | 528.2 | 546.7 | 452.4 | 499.1 | 405.3 | 402.5 | 387.0 | 352.1 | 315.2 | 389.0 | 351.9 | 385.5 | 382.8 | 405.1 | 382.2 | 438.9 | 431.7 | 427.3 | 402.9 | 379.5 | 349.2 | 367.3 | 323.8 | 327.0 | 308.4 |
| Short Term Debt | - | - | - | - | - | - | 0.0 | 399.9 | 399.8 | 399.6 | 399.5 | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 102.0 | 99.8 | 96.0 | 86.7 | 84.1 | 80.5 | 81.7 | 80.3 | 79.2 | 78.6 | 77.1 | 75.0 | 72.7 | 72.2 | 72.5 | 69.3 | ||||||||||||||||||||||||
| Accrued Expenses | 238.3 | 302.1 | 298.4 | 238.2 | 262.5 | 362.9 | 393.3 | 345.6 | 304.0 | 253.5 | 245.1 | 219.9 | 184.7 | 263.7 | 259.5 | 236.7 | 188.6 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,060.9 | 1,015.1 | 1,107.5 | 943.0 | 1,007.7 | 1,001.6 | 1,100.5 | 1,431.5 | 1,400.3 | 1,265.7 | 1,278.9 | 797.7 | 828.9 | 875.5 | 963.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,968.1 | 3,967.3 | 3,966.4 | 2,475.2 | 2,474.7 | 2,474.2 | 2,473.7 | 2,473.2 | 2,472.7 | 2,472.2 | 2,075.7 | 2,474.7 | 2,474.1 | 2,473.6 | 2,473.1 | 2,472.6 | 2,472.0 | 2,471.5 | 2,471.1 | 2,479.8 | 2,480.0 | 2,479.4 | 2,478.7 | 2,478.0 | 2,477.4 | 2,476.8 | 2,486.3 | 2,485.4 | 2,484.6 | 2,483.7 | 2,482.9 | 2,482.1 | 2,481.2 | 2,480.4 | 2,456.3 | 2,457.3 | 2,458.4 | 2,620.0 | 2,625.8 | 2,288.1 |
| Operating Lease Liabilities Non-Current | 290.2 | 290.6 | 286.9 | 241.2 | 235.4 | 208.0 | 189.4 | 197.1 | 200.7 | 212.1 | 213.0 | 221.9 | 225.1 | 234.6 | 221.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 677.6 | 660.1 | 671.8 | 564.9 | 570.8 | 561.9 | 540.5 | 552.1 | 566.5 | 558.0 | 536.8 | 538.6 | 546.2 | 543.0 | 513.7 | 495.1 | 488.8 | |||||||||||||||||||||||
| Pension Obligations | 107.9 | 106.2 | 101.9 | 98.1 | 94.4 | 95.9 | 98.5 | 114.9 | 112.1 | 106.4 | 116.4 | 153.5 | 148.5 | 141.8 | 129.2 | 153.2 | 157.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 81.2 | 83.3 | 84.6 | 81.2 | 81.5 | 80.9 | 80.4 | 79.0 | 65.4 | 60.7 | 60.3 | 61.7 | 58.2 | 57.4 | 61.1 | 59.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 5,129.2 | 5,112.4 | 5,117.0 | 3,466.1 | 3,462.9 | 3,427.6 | 3,389.7 | 3,424.0 | 3,425.7 | 3,418.1 | 3,011.5 | 3,460.2 | 3,462.4 | 3,461.2 | 3,409.8 | 3,403.2 | ||||||||||||||||||||||||
| Total Liabilities | 6,190.1 | 6,127.5 | 6,224.5 | 4,409.1 | 4,470.6 | 4,429.2 | 4,490.2 | 4,855.5 | 4,826.0 | 4,683.8 | 4,290.4 | 4,257.9 | 4,291.3 | 4,336.7 | 4,373.2 | 4,376.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,906.4 | 3,931.0 | 4,087.3 | 3,973.5 | 3,852.8 | 3,776.7 | 3,669.1 | 3,544.4 | 3,459.6 | 3,447.2 | 3,370.5 | 3,339.0 | 3,259.3 | 3,186.8 | 3,443.5 | 3,437.0 | 3,261.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (41.0) | (41.6) | (40.4) | (41.4) | (42.3) | (43.4) | (67.0) | (69.0) | (70.0) | (70.9) | (96.7) | (98.7) | (100.3) | (102.4) | (73.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,587.8 | 4,598.0 | 4,755.5 | 4,632.1 | 4,499.2 | 4,404.0 | 4,263.6 | 4,126.6 | 4,031.0 | 3,997.3 | 3,887.2 | 3,848.6 | 3,757.7 | 3,667.1 | 3,971.2 | 3,964.5 | ||||||||||||||||||||||||
| Total Equity | 4,587.8 | 4,598.0 | 4,755.5 | 4,632.1 | 4,499.2 | 4,404.0 | 4,263.6 | 4,126.6 | 4,031.0 | 3,997.3 | 3,887.2 | 3,848.6 | 3,757.7 | 3,667.1 | 3,971.2 | 3,964.5 | 3,779.3 | 3,607.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,968.1 | 3,967.3 | 3,966.4 | 2,475.2 | 2,474.7 | 2,474.2 | 2,473.7 | 2,873.1 | 2,872.5 | 2,871.8 | 2,475.2 | 2,474.7 | 2,474.1 | 2,473.6 | 2,473.1 | 2,472.6 | 2,472.0 | 2,471.5 | 3,169.2 | 2,479.8 | 2,480.0 | 2,479.4 | 2,478.7 | 2,478.0 | 2,477.4 | 2,476.8 | 2,486.3 | 2,485.4 | 2,484.6 | 2,483.7 | 2,482.9 | 2,482.1 | 2,481.2 | 2,630.4 | 2,612.8 | 2,613.8 | 2,614.9 | 2,645.8 | 2,651.6 | 2,294.6 |
| Net debt | 3,571.0 | 3,438.3 | 3,332.4 | 1,687.3 | 1,723.0 | 1,789.2 | 1,797.1 | 2,259.5 | 2,180.1 | 2,223.8 | 1,902.0 | 1,997.6 | 2,106.4 | 2,153.6 | 1,824.4 | 1,805.3 | 1,843.4 | 1,852.8 | ||||||||||||||||||||||
| Working Capital | 2,196.7 | 2,198.6 | 2,389.9 | 2,393.6 | 2,294.8 | 2,231.4 | 2,140.9 | 2,052.4 | 2,044.8 | 1,988.7 | 1,494.4 | 1,872.9 | 1,756.5 | 1,632.8 | 1,944.1 | 2,017.5 | 1,901.5 | |||||||||||||||||||||||
| Book Value | 4,587.8 | 4,598.0 | 4,755.5 | 4,632.1 | 4,499.2 | 4,404.0 | 4,263.6 | 4,126.6 | 4,031.0 | 3,997.3 | 3,887.2 | 3,848.6 | 3,757.7 | 3,667.1 | 3,971.2 | 3,964.5 | 3,779.3 | 3,607.2 | ||||||||||||||||||||||
| Tangible Book Value | 2,622.2 | 2,623.4 | 2,865.1 | 3,536.6 | 3,394.3 | 3,289.7 | 3,139.9 | 2,993.5 | 2,888.5 | 2,845.3 | 2,725.6 | 2,677.5 | 2,577.0 | 2,476.8 | 2,771.4 | 2,754.7 | 2,558.0 | |||||||||||||||||||||||
| 47.0 |
| 55.4 |
| 78.6 |
| 62.8 |
| 44.7 |
| 51.2 |
| 60.9 |
| 67.9 |
| 44.8 |
| 44.9 |
| 59.2 |
| 58.0 |
| 39.4 |
| 49.0 |
| 56.6 |
| 55.0 |
| 35.5 |
| 43.4 |
| 52.8 |
| 47.3 |
| 30.3 |
| 45.1 |
| 60.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,869.4 |
| 2,732.7 |
| 3,804.8 |
| 2,961.1 |
| 2,856.9 |
| 2,750.3 |
| 2,743.7 |
| 2,659.0 |
| 2,613.6 |
| 2,478.4 |
| 2,531.3 |
| 2,402.7 |
| 2,262.4 |
| 2,115.1 |
| 2,114.7 |
| 1,956.6 |
| 1,832.6 |
| 1,915.1 |
| 2,001.8 |
| 1,863.4 |
| 1,779.1 |
| 1,696.3 |
| 1,747.0 |
| 1,609.9 |
| 4,423.0 |
| 4,342.5 |
| 4,291.0 |
| 4,232.9 |
| 4,170.6 |
| 4,120.1 |
| 4,073.5 |
| 4,002.3 |
| 3,916.3 |
| 3,846.1 |
| 3,795.2 |
| 3,726.4 |
| 3,654.2 |
| 3,582.5 |
| 3,523.2 |
| 3,514.4 |
| 3,452.9 |
| 3,386.3 |
| 3,316.0 |
| 3,247.5 |
| 3,177.8 |
| 3,114.6 |
| 3,073.7 |
| 3,019.9 |
| 3,670.7 |
| 3,529.0 |
| 3,360.8 |
| 3,240.5 |
| 3,212.5 |
| 3,193.4 |
| 3,130.9 |
| 3,114.7 |
| 3,138.6 |
| 3,151.7 |
| 3,110.4 |
| 3,107.2 |
| 3,109.8 |
| 3,108.6 |
| 3,065.1 |
| 3,026.5 |
| 2,961.4 |
| 2,924.9 |
| 2,881.6 |
| 2,872.5 |
| 2,887.2 |
| 2,895.7 |
| 2,878.7 |
| 2,809.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 863.5 |
| 863.5 |
| 863.5 |
| 863.5 |
| 863.5 |
| 863.5 |
| 918.7 |
| 918.7 |
| 918.7 |
| 918.7 |
| 917.3 |
| 918.7 |
| 888.7 |
| 888.7 |
| 883.2 |
| 883.2 |
| 732.1 |
| 731.1 |
| 737.1 |
| 737.9 |
| 692.1 |
| 544.0 |
| 308.4 |
| 267.7 |
| 277.0 |
| 286.3 |
| 295.9 |
| 305.4 |
| 314.9 |
| 329.2 |
| 338.8 |
| 348.5 |
| 358.2 |
| 368.7 |
| 378.2 |
| 373.9 |
| 384.1 |
| 399.6 |
| 410.0 |
| 347.8 |
| 356.2 |
| 358.8 |
| 367.1 |
| 354.8 |
| 259.5 |
| 264.4 |
| 238.3 |
| 230.4 |
| 233.0 |
| 231.5 |
| 234.2 |
| 231.7 |
| 229.7 |
| 235.3 |
| 234.3 |
| 232.3 |
| 238.0 |
| 217.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.9 |
| 45.8 |
| 48.6 |
| 51.3 |
| 53.2 |
| 52.2 |
| 53.9 |
| 55.1 |
| 55.8 |
| 49.9 |
| 49.6 |
| 53.1 |
| 50.5 |
| 57.6 |
| 59.7 |
| 63.0 |
| 64.3 |
| 63.9 |
| 80.0 |
| 81.2 |
| 80.0 |
| 74.6 |
| 72.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,137.8 |
| 7,836.8 |
| 8,630.8 |
| 7,673.6 |
| 7,549.0 |
| 7,433.2 |
| 7,372.6 |
| 7,272.0 |
| 7,347.6 |
| 7,235.8 |
| 7,191.1 |
| 7,074.4 |
| 6,928.6 |
| 6,569.7 |
| 6,500.0 |
| 6,315.6 |
| 6,139.8 |
| 6,197.5 |
| 6,027.2 |
| 5,903.2 |
| 5,843.4 |
| 5,777.0 |
| 5,747.2 |
| 5,296.1 |
| 698.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 150.0 |
| 156.5 |
| 156.5 |
| 156.5 |
| 25.8 |
| 25.8 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.7 |
| 67.1 |
| 67.2 |
| 68.8 |
| 69.3 |
| 68.9 |
| 68.0 |
| 67.1 |
| 64.3 |
| 62.6 |
| 60.4 |
| 59.9 |
| 57.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 255.0 |
| 252.5 |
| 231.4 |
| 184.0 |
| 216.2 |
| 231.6 |
| 211.3 |
| 178.8 |
| 217.5 |
| 220.1 |
| 197.9 |
| 160.9 |
| 222.4 |
| 223.4 |
| 195.7 |
| 157.0 |
| 203.2 |
| 207.8 |
| 177.5 |
| 147.1 |
| 201.2 |
| 204.9 |
| 170.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 972.9 |
| 967.9 |
| 884.8 |
| 1,644.4 |
| 816.8 |
| 805.8 |
| 782.6 |
| 775.4 |
| 683.6 |
| 744.6 |
| 723.8 |
| 770.7 |
| 729.6 |
| 740.7 |
| 693.6 |
| 766.5 |
| 715.8 |
| 673.6 |
| 832.7 |
| 824.3 |
| 760.2 |
| 776.0 |
| 625.4 |
| 637.5 |
| 551.5 |
| 210.9 |
| 202.6 |
| 179.3 |
| 171.5 |
| 172.3 |
| 170.0 |
| 173.6 |
| 172.2 |
| 171.5 |
| 177.2 |
| 177.6 |
| 177.3 |
| 183.4 |
| 165.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 465.9 |
| 423.9 |
| 395.7 |
| 392.6 |
| 379.4 |
| 363.7 |
| 361.1 |
| 354.3 |
| 340.1 |
| 327.6 |
| 314.8 |
| 305.7 |
| 285.2 |
| 279.3 |
| 272.8 |
| 256.7 |
| 239.5 |
| 342.1 |
| 342.7 |
| 349.3 |
| 334.7 |
| 360.9 |
| 353.9 |
| 157.4 |
| 241.1 |
| 294.3 |
| 295.8 |
| 298.3 |
| 300.7 |
| 369.5 |
| 372.3 |
| 375.5 |
| 320.3 |
| 364.9 |
| 363.5 |
| 357.5 |
| 360.2 |
| 374.9 |
| 373.0 |
| 372.5 |
| 322.8 |
| 356.3 |
| 355.2 |
| 357.2 |
| 312.2 |
| 357.4 |
| 58.0 |
| 58.0 |
| 57.4 |
| 56.9 |
| 59.6 |
| 59.2 |
| 61.7 |
| 60.0 |
| 56.3 |
| 55.0 |
| 57.8 |
| 58.3 |
| 56.9 |
| 59.7 |
| 63.0 |
| 63.7 |
| 62.9 |
| 70.8 |
| 68.2 |
| 60.4 |
| 59.8 |
| 59.6 |
| 60.1 |
| 61.9 |
| 3,390.6 |
| 3,344.8 |
| 3,378.1 |
| 3,412.5 |
| 3,412.0 |
| 3,404.3 |
| 3,391.8 |
| 3,455.3 |
| 3,453.1 |
| 3,441.0 |
| 3,385.7 |
| 3,423.6 |
| 3,393.3 |
| 3,203.7 |
| 3,203.3 |
| 3,211.8 |
| 3,192.4 |
| 3,182.2 |
| 3,208.7 |
| 3,236.4 |
| 3,242.7 |
| 3,391.8 |
| 3,379.7 |
| 3,082.3 |
| 4,358.5 |
| 4,229.6 |
| 5,022.5 |
| 4,229.3 |
| 4,217.8 |
| 4,186.9 |
| 4,167.2 |
| 4,138.9 |
| 4,197.7 |
| 4,164.8 |
| 4,156.4 |
| 4,153.2 |
| 4,134.0 |
| 3,897.3 |
| 3,969.8 |
| 3,927.6 |
| 3,866.0 |
| 4,014.9 |
| 4,033.0 |
| 3,996.6 |
| 4,018.7 |
| 4,017.2 |
| 4,017.2 |
| 3,633.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,102.1 |
| 3,162.8 |
| 3,008.5 |
| 2,906.3 |
| 2,835.5 |
| 2,806.7 |
| 2,742.9 |
| 2,771.1 |
| 2,704.8 |
| 2,643.7 |
| 2,539.2 |
| 2,427.8 |
| 2,315.8 |
| 2,185.5 |
| 2,054.0 |
| 1,949.6 |
| 1,867.4 |
| 1,658.2 |
| 1,578.8 |
| 1,504.5 |
| 1,447.1 |
| 1,396.9 |
| 1,337.2 |
| (74.4) |
| (75.2) |
| (75.2) |
| (136.8) |
| (139.7) |
| (142.1) |
| (144.5) |
| (150.9) |
| (153.4) |
| (157.0) |
| (159.5) |
| (128.8) |
| (132.2) |
| (135.5) |
| (138.8) |
| (145.1) |
| (149.0) |
| (153.0) |
| (156.9) |
| (131.0) |
| (134.0) |
| (136.7) |
| (139.6) |
| (114.2) |
| (116.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| 3,779.3 |
| 3,607.2 |
| 3,608.3 |
| 3,444.3 |
| 3,331.2 |
| 3,246.3 |
| 3,205.4 |
| 3,133.1 |
| 3,149.9 |
| 3,071.0 |
| 3,034.7 |
| 2,921.2 |
| 2,794.6 |
| 2,672.4 |
| 2,530.2 |
| 2,388.0 |
| 2,273.8 |
| 2,182.6 |
| 1,994.2 |
| 1,906.6 |
| 1,824.7 |
| 1,759.8 |
| 1,729.6 |
| 1,662.3 |
| 3,608.3 |
| 3,444.3 |
| 3,331.2 |
| 3,246.3 |
| 3,205.4 |
| 3,133.1 |
| 3,149.9 |
| 3,071.0 |
| 3,034.7 |
| 2,921.2 |
| 2,794.6 |
| 2,672.4 |
| 2,530.2 |
| 2,388.0 |
| 2,273.8 |
| 2,182.6 |
| 1,994.2 |
| 1,906.6 |
| 1,824.7 |
| 1,759.8 |
| 1,730.0 |
| 1,662.3 |
| 1,466.3 |
| 1,507.6 |
| 1,496.6 |
| 1,504.8 |
| 1,529.6 |
| 1,624.7 |
| 1,713.4 |
| 1,797.3 |
| 1,748.0 |
| 1,916.0 |
| 2,042.2 |
| 2,122.2 |
| 2,189.1 |
| 2,282.5 |
| 2,378.8 |
| 2,413.5 |
| 2,242.3 |
| 2,292.8 |
| 2,360.9 |
| 2,406.5 |
| 2,371.8 |
| 2,081.0 |
| 1,847.9 |
| 2,160.4 |
| 2,144.3 |
| 2,051.1 |
| 1,967.7 |
| 1,968.3 |
| 1,975.4 |
| 1,869.0 |
| 1,754.6 |
| 1,760.6 |
| 1,673.1 |
| 1,521.7 |
| 1,421.5 |
| 1,348.2 |
| 1,240.8 |
| 1,159.0 |
| 1,082.4 |
| 1,177.5 |
| 1,103.2 |
| 1,003.1 |
| 1,070.9 |
| 1,109.5 |
| 1,058.4 |
| 3,608.3 |
| 3,444.3 |
| 3,331.2 |
| 3,246.3 |
| 3,205.4 |
| 3,133.1 |
| 3,149.9 |
| 3,071.0 |
| 3,034.7 |
| 2,921.2 |
| 2,794.6 |
| 2,672.4 |
| 2,530.2 |
| 2,388.0 |
| 2,273.8 |
| 2,182.6 |
| 1,994.2 |
| 1,906.6 |
| 1,824.7 |
| 1,759.8 |
| 1,729.6 |
| 1,662.3 |
| 2,375.3 |
| 2,477.1 |
| 2,303.8 |
| 2,181.4 |
| 2,086.9 |
| 2,036.5 |
| 1,954.7 |
| 1,902.0 |
| 1,813.5 |
| 1,767.5 |
| 1,644.3 |
| 1,508.6 |
| 1,375.5 |
| 1,267.6 |
| 1,115.2 |
| 991.0 |
| 889.4 |
| 914.3 |
| 819.3 |
| 728.8 |
| 654.8 |
| 682.7 |
| 858.8 |