| (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 | 418.5 | 239.2 | 190.1 | 137.6 | 117.5 | 224.9 | 174.2 | 245.0 | 42.8 | 35.2 | 113.3 | 43.0 | 249.5 | 110.7 | 23.9 | 27.6 | 49.9 | |||
| Restricted Cash | - | - | 192.7 | 137.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 418.5 | 239.2 | 190.1 | 137.6 | 117.5 | 224.9 | 174.2 | 245.0 | 42.8 | 35.2 | 113.3 | 43.0 | 249.5 | 110.7 | 23.9 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 723.3 | 763.8 | 971.1 | 565.5 | 356.1 | 160.2 | 339.7 | 558.8 | 580.4 | 148.1 | 219.7 | 663.4 | 451.5 | 465.5 | 518.1 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 160.3 | 167.0 | 180.8 | 65.4 | 42.4 | 33.1 | 36.4 | 65.6 | 69.2 | 20.2 | 14.7 | 32.3 | 21.2 | 26.9 | 31.3 | 17.2 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 8,903.6 | 9,082.6 | 9,152.2 | 7,986.1 | 8,178.3 | 8,089.5 | 8,551.4 | 8,803.7 | 8,490.0 | 7,130.0 | 7,282.9 | 6,971.6 | 6,025.7 | 5,621.2 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 470.8 | 421.3 | 534.4 | 237.1 | 190.2 | 91.0 | 170.5 | 289.0 | 319.6 | 125.7 | 82.8 | 382.4 | 173.2 | 188.8 | 241.6 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 1,221.0 | 1,219.8 | 1,224.9 | 830.9 | 852.3 | 901.5 | 966.5 | 1,119.2 | 598.8 | 598.4 | 787.9 | 985.5 | 682.5 | 692.5 | 502.5 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 5.2 | 5.2 | 5.2 | 3.0 | 3.0 | 2.7 | 2.7 | 2.7 | 2.7 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 1.8 | 1.8 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 1,221.0 | 1,226.2 | 1,237.2 | 830.9 | 852.3 | 901.5 | 966.5 | 1,119.2 | 598.8 | 598.4 | 851.2 | 998.0 | 692.5 | 698.8 | 512.5 | 398.8 | ||||
| (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 | 335.1 | - | 184.8 | 183.8 | 223.1 | - | 113.4 | 72.4 | 167.7 | - | 61.9 | 150.3 | 157.2 | 137.6 | 42.7 | |||||||||||||||||||||||||
| 81.2 |
| 17.4 |
| 13.4 |
| - |
| - |
| - |
| - |
| - |
| 27.6 |
| 49.9 |
| 81.2 |
| 17.4 |
| 13.4 |
| 337.2 |
| 164.5 |
| 414.5 |
| - |
| - |
| 6.9 |
| 42.0 |
| - |
| - |
| Prepaid Expenses | 34.8 | 34.0 | 46.4 | 12.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 113.9 | 123.2 | 141.1 | 61.0 | 67.6 | 55.3 | 75.2 | 76.7 | 53.4 | 41.3 | 40.2 | 51.6 | 53.4 | 43.9 | 48.9 | 50.2 | 40.5 | 57.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,418.1 | 1,295.3 | 1,485.7 | 829.4 | 583.7 | 478.0 | 631.8 | 950.2 | 746.9 | 246.9 | 486.5 | 909.1 | 808.7 | 700.0 | 765.0 | 557.4 | 456.0 | 641.4 | - | - |
| 4,938.3 |
| 4,156.1 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 6,192.6 | 6,072.2 | 5,811.8 | 5,725.5 | 5,846.6 | 5,328.4 | 5,244.7 | 4,801.1 | 4,235.3 | 3,721.0 | 3,362.2 | 2,840.6 | 2,390.1 | 2,005.8 | 1,771.0 | 1,535.2 | - | - | - | - |
| Property,Plant & Equipment Net | 2,711.0 | 3,010.3 | 3,340.4 | 2,260.6 | 2,331.8 | 2,761.0 | 3,306.7 | 4,002.5 | 4,254.7 | 3,409.0 | 3,920.7 | 4,131.1 | 3,635.5 | 3,615.4 | 3,167.3 | 2,620.9 | 2,110.4 | 1,937.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 487.4 | 487.4 | 1,379.7 | 0.0 | 0.0 | - | 395.1 | 410.8 | 611.5 | 86.2 | 86.2 | 210.8 | 153.8 | 153.8 | 153.8 | 153.8 | 86.2 | 86.2 | - | - |
| Intangible Assets | 814.8 | 929.6 | 1,051.7 | 5.8 | 7.5 | 30.1 | 48.9 | 66.9 | 75.6 | 2.7 | - | - | 13.7 | 17.7 | 21.8 | 25.9 | - | - | - | - |
| Operating Lease Right Of Use Assets | 43.0 | 44.4 | 47.6 | 20.8 | 19.0 | 16.9 | 31.3 | 35.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | 0.0 | 3.9 | 3.2 | 4.0 | 0.0 | - | - | 3.9 | 4.1 | - | 66.9 | 67.2 | 63.6 | 62.1 | 46.9 | 42.4 | 28.5 | - | - |
| Other Non-Current Assets | 69.5 | 23.7 | 19.4 | 10.9 | 11.1 | 11.4 | 17.8 | 27.4 | 50.0 | 7.3 | 7.3 | 20.7 | 22.9 | 26.3 | 14.6 | 14.0 | 8.6 | 4.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,570.5 | 5,833.5 | 7,420.0 | 3,143.8 | 2,957.8 | 3,299.1 | 4,439.6 | 5,469.9 | 5,758.9 | 3,772.3 | 4,465.0 | 5,390.9 | 4,687.1 | 4,556.9 | 4,221.9 | 3,423.0 | 2,662.2 | 2,712.8 | - | - |
| 162.4 |
| 83.7 |
| 170.0 |
| - |
| - |
| Short Term Debt | 0.0 | 6.4 | 12.2 | 0.0 | - | - | - | - | - | - | 63.3 | 12.5 | 10.0 | 6.3 | 10.0 | 6.3 | 0.0 | - | - | - |
| Deferred Revenue Current | 79.3 | 75.2 | 98.9 | - | - | - | - | - | - | - | - | - | - | 1.5 | 7.2 | 10.2 | - | - | - | - |
| Operating Lease Liabilities Current | 18.7 | 13.3 | 13.5 | 5.1 | 6.9 | 7.1 | 9.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 366.5 | 385.8 | 446.3 | 308.8 | 238.5 | 175.6 | 219.9 | 235.9 | 226.6 | 139.1 | 161.6 | 173.5 | 160.5 | 158.6 | 164.6 | 147.3 | 108.8 | 132.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 863.6 | 842.0 | 1,050.4 | 551.0 | 435.9 | 273.7 | 400.6 | 526.3 | 546.3 | 264.8 | 307.6 | 568.4 | 354.3 | 359.9 | 418.7 | 316.0 | 192.5 | 302.6 | - | - |
| 392.5 |
| 0.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 27.6 | 34.3 | 37.8 | 19.6 | 18.1 | 19.1 | 26.6 | 35.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.2 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 215.8 | 238.1 | 248.1 | 28.7 | 29.2 | 77.7 | 203.0 | 306.2 | 350.8 | 650.7 | 863.8 | 935.7 | 955.1 | 920.9 | 848.7 | 558.3 | 424.1 | 306.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 12.2 | 13.2 | 25.1 | 48.1 | 12.8 | 11.0 | 9.3 | 12.8 | 12.5 | 9.7 | 9.0 | 11.1 | 6.5 | 6.6 | 7.4 | 15.5 | 6.3 | 5.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,345.8 | 2,357.6 | 2,599.4 | 1,478.3 | 1,348.4 | 1,283.0 | 1,606.0 | 1,964.4 | 1,776.4 | 1,523.6 | 1,968.4 | 2,488.2 | 1,931.1 | 1,916.3 | 1,705.3 | 1,235.4 | 580.5 | 585.9 | - | - |
| 1.8 |
| 1.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 984.7 | 913.5 | 863.6 | 840.7 | 796.6 | 781.6 | 765.5 | - | - |
| Retained Earnings | (1,257.7) | (1,039.3) | 57.0 | (87.4) | (198.3) | 472.0 | 1,294.9 | 1,753.6 | 2,105.9 | 2,116.3 | 2,458.6 | 2,811.8 | 2,707.4 | 2,548.5 | 2,279.4 | 1,988.0 | 1,901.9 | 1,970.8 | - | - |
| Accumulated Other Comprehensive Income | (1.2) | (2.6) | 0.5 | 0.0 | 5.9 | 5.4 | 5.5 | 2.5 | 6.8 | (1.1) | (4.1) | 6.5 | 14.1 | 21.8 | 19.5 | 21.6 | 15.0 | 5.8 | - | - |
| Treasury Stock | 2,020.7 | 1,951.1 | 1,657.7 | 1,453.1 | 1,372.6 | 1,366.3 | 1,345.1 | 1,080.4 | 918.7 | 911.1 | 907.0 | 899.0 | 880.9 | 795.1 | 624.8 | 620.4 | 618.6 | 617.0 | - | - |
| Minority Interest | 6.2 | 10.0 | 8.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,218.5 | 3,465.8 | 4,812.3 | 1,665.5 | 1,609.5 | 2,016.1 | 2,833.6 | 3,505.4 | 3,982.5 | 2,248.7 | 2,561.1 | 2,905.8 | 2,756.0 | 2,640.7 | 2,516.6 | 2,187.6 | 2,081.7 | 2,126.9 | 1,896.0 | 1,562.5 |
| Total Equity | 3,224.7 | 3,475.8 | 4,820.7 | 1,665.5 | 1,609.5 | 2,016.1 | 2,833.6 | 3,505.4 | 3,982.5 | 2,248.7 | 2,561.1 | 2,905.8 | 2,756.0 | 2,640.7 | 2,516.6 | 2,187.6 | 2,081.7 | 2,126.9 | 1,896.0 | 1,562.5 |
| 0.0 |
| - |
| - |
| - |
| Net debt | 802.5 | 987.0 | 1,047.1 | 693.4 | 734.8 | 676.6 | 792.4 | 874.2 | 556.0 | 563.3 | 737.8 | 955.0 | 443.0 | 588.0 | 488.6 | 371.1 | (49.9) | - | - | - |
| Working Capital | 554.4 | 453.3 | 435.3 | 278.5 | 147.8 | 204.2 | 231.2 | 423.9 | 200.6 | (17.9) | 178.9 | 340.7 | 454.4 | 340.1 | 346.2 | 241.4 | 263.5 | 338.8 | - | - |
| Book Value | 3,218.5 | 3,465.8 | 4,812.3 | 1,665.5 | 1,609.5 | 2,016.1 | 2,833.6 | 3,505.4 | 3,982.5 | 2,248.7 | 2,561.1 | 2,905.8 | 2,756.0 | 2,640.7 | 2,516.6 | 2,187.6 | 2,081.7 | 2,126.9 | 1,896.0 | 1,562.5 |
| Tangible Book Value | 1,916.3 | 2,048.8 | 2,380.9 | 1,659.7 | 1,602.0 | 1,986.0 | 2,389.6 | 3,027.8 | 3,295.4 | 2,159.8 | 2,474.9 | 2,695.0 | 2,588.5 | 2,469.2 | 2,341.1 | 2,007.9 | 1,995.5 | 2,040.7 | - | - |
| 19.6 |
| 48.3 |
| 117.5 |
| 191.3 |
| 216.7 |
| 214.1 |
| 224.9 |
| 303.7 |
| 246.8 |
| 152.2 |
| 174.2 |
| 164.8 |
| 255.5 |
| 248.9 |
| 245.0 |
| 214.0 |
| 241.9 |
| 304.3 |
| 42.8 |
| 37.8 |
| 40.1 |
| 466.6 |
| 35.2 |
| 37.0 |
| 209.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 67.0 | - | - | - | 42.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 335.1 | - | 184.8 | 183.8 | 223.1 | - | 113.4 | 72.4 | 167.7 | - | 61.9 | 150.3 | 157.2 | 137.6 | 42.7 | 19.6 | 48.3 | 117.5 | 191.3 | 216.7 | 214.1 | 224.9 | 303.7 | 246.8 | 152.2 | 174.2 | 164.8 | 255.5 | 248.9 | 245.0 | 214.0 | 241.9 | 304.3 | 42.8 | 37.8 | 40.1 | 466.6 | 35.2 | 37.0 | 209.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 742.4 | 723.3 | 800.4 | 770.9 | 800.3 | 763.8 | 863.8 | 866.9 | 872.8 | 971.1 | 1,010.0 | 491.0 | 493.0 | 565.5 | 546.4 | 473.2 | 377.6 | 356.1 | 263.2 | 196.7 | 181.1 | 160.2 | 131.3 | 158.0 | 319.1 | 339.7 | 411.1 | 501.2 | 548.0 | 558.8 | 648.4 | 602.7 | 596.9 | 580.4 | 544.5 | 433.4 | 210.4 | 148.1 | 146.0 | 128.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 150.6 | 160.3 | 155.9 | 163.7 | 167.8 | 167.0 | 172.8 | 172.4 | 183.2 | 180.8 | 186.5 | 68.0 | 65.3 | 65.4 | 55.2 | 53.5 | 45.3 | 42.4 | 34.9 | 33.8 | 34.4 | 33.1 | 33.7 | 35.0 | 34.1 | 36.4 | 37.3 | 68.6 | 65.9 | 65.6 | 69.4 | 81.2 | 72.1 | 69.2 | 40.7 | 36.1 | 20.8 | 20.2 | 19.9 | 11.5 |
| Prepaid Expenses | 30.1 | 34.8 | 45.0 | 43.4 | 28.8 | 34.0 | 42.8 | 50.4 | 33.2 | 46.4 | 57.3 | 22.5 | 7.9 | 12.0 | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 92.1 | 113.9 | 134.2 | 120.6 | 124.1 | 123.2 | 150.2 | 165.0 | 128.5 | 141.1 | 160.7 | 92.0 | 64.2 | 61.0 | 68.3 | 74.7 | 61.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,322.3 | 1,418.1 | 1,277.5 | 1,241.1 | 1,317.4 | 1,295.3 | 1,302.3 | 1,279.4 | 1,354.7 | 1,485.7 | 1,424.3 | 801.3 | 780.3 | 829.4 | 712.9 | 621.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 8,820.4 | 8,903.6 | 8,981.3 | 8,924.2 | 8,930.8 | 9,082.6 | 9,199.9 | 9,381.3 | 9,303.6 | 9,152.2 | 9,145.6 | 8,036.7 | 8,048.3 | 7,986.1 | 7,970.9 | 7,934.6 | 7,992.8 | 8,178.3 | 7,995.0 | 8,015.8 | 8,048.9 | 8,089.5 | 8,299.2 | 8,408.9 | 8,497.3 | 8,551.4 | 8,604.8 | 8,756.8 | 8,828.3 | 8,803.7 | 8,797.9 | 8,702.7 | 8,582.2 | 8,490.0 | 8,305.8 | 8,218.9 | 7,149.4 | 7,130.0 | 7,129.0 | 7,204.2 |
| Accumulated Depreciation | 6,192.5 | 6,192.6 | 6,195.8 | 6,088.7 | 5,993.8 | 6,072.2 | 6,104.9 | 6,145.3 | 5,984.3 | 5,811.8 | 5,757.6 | 5,773.1 | 5,794.8 | 5,725.5 | 5,692.3 | 5,645.2 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,627.9 | 2,711.0 | 2,785.4 | 2,835.4 | 2,937.1 | 3,010.3 | 3,095.1 | 3,236.1 | 3,319.3 | 3,340.4 | 3,388.0 | 2,263.6 | 2,253.5 | 2,260.6 | 2,278.6 | 2,289.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 487.4 | 487.4 | 487.4 | 487.4 | 487.4 | 487.4 | 487.4 | 1,377.4 | 1,379.7 | 1,379.7 | 1,373.0 | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Intangible Assets | 784.2 | 814.8 | 843.0 | 872.0 | 901.0 | 929.6 | 962.6 | 992.2 | 1,023.0 | 1,051.7 | 1,075.0 | 5.1 | 5.5 | 5.8 | 6.1 | 7.2 | 7.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 38.0 | 43.0 | 43.2 | 41.7 | 42.8 | 44.4 | 47.4 | 48.8 | 51.3 | 47.6 | 48.0 | 18.8 | 19.9 | 20.8 | 21.9 | 22.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | 0.0 | 0.0 | 4.8 | 3.9 | 7.7 | 4.0 | 3.6 | 3.2 | 3.6 | 2.8 | 3.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 78.7 | 69.5 | 63.4 | 56.4 | 35.7 | 23.7 | 24.1 | 21.6 | 18.6 | 19.4 | 18.5 | 10.1 | 10.5 | 10.9 | 10.4 | 11.4 | 12.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,360.5 | 5,570.5 | 5,533.1 | 5,575.6 | 5,765.4 | 5,833.5 | 5,963.7 | 7,022.3 | 7,226.2 | 7,420.0 | 7,420.6 | 3,117.2 | 3,092.3 | 3,143.8 | 3,042.0 | 2,960.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 442.4 | 470.8 | 461.3 | 426.5 | 514.0 | 421.3 | 493.4 | 476.5 | 544.9 | 534.4 | 579.7 | 245.6 | 271.4 | 237.1 | 263.8 | 252.7 | 206.8 | 190.2 | 165.8 | 120.9 | 101.2 | 91.6 | 74.4 | 73.0 | 140.1 | 170.5 | 208.8 | 242.2 | 260.4 | 289.0 | 349.2 | 371.5 | 359.6 | 319.6 | 303.5 | 255.3 | 158.2 | 125.7 | 82.2 | 66.3 |
| Short Term Debt | - | - | 0.0 | 0.0 | 3.2 | 6.4 | 9.5 | 12.6 | 12.4 | 12.2 | 12.0 | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 20.3 | 79.3 | 3.6 | 4.5 | 14.0 | 75.2 | 13.3 | 14.1 | 22.0 | 98.9 | 28.9 | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 15.8 | 18.7 | 17.2 | 15.1 | 13.6 | 13.3 | 13.8 | 13.6 | 13.9 | 13.5 | 12.6 | 4.8 | 5.0 | 5.1 | 5.4 | 5.7 | ||||||||||||||||||||||||
| Accrued Expenses | 256.3 | 366.5 | 283.9 | 261.7 | 273.7 | 385.8 | 326.8 | 329.2 | 324.0 | 446.3 | 389.9 | 204.0 | 204.0 | 308.8 | 188.2 | 189.2 | 182.4 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 720.3 | 863.6 | 777.8 | 716.5 | 818.3 | 842.0 | 858.4 | 851.2 | 916.9 | 1,050.4 | 1,037.1 | 454.3 | 486.8 | 551.0 | 460.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,221.4 | 1,221.0 | 1,220.7 | 1,220.4 | 1,220.1 | 1,219.8 | 1,219.5 | 1,219.2 | 1,221.1 | 1,224.9 | 1,228.2 | 822.4 | 822.2 | 830.9 | 852.9 | 877.7 | 852.5 | 852.3 | 902.1 | 901.9 | 901.7 | 901.5 | 967.4 | 967.1 | 966.8 | 966.5 | 969.9 | 1,119.6 | 1,119.4 | 1,119.2 | 1,119.0 | 1,118.9 | 1,118.8 | 598.8 | 598.7 | 598.6 | 598.5 | 598.4 | 598.4 | 741.2 |
| Operating Lease Liabilities Non-Current | 25.1 | 27.6 | 29.1 | 29.6 | 32.1 | 34.3 | 36.8 | 38.1 | 40.2 | 37.8 | 38.9 | 17.3 | 18.4 | 19.6 | 20.6 | 21.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 0.2 | - | - | 0.3 | 0.4 | - | - | 0.3 | 1.8 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 212.0 | 215.8 | 232.8 | 240.1 | 238.5 | 238.1 | 245.7 | 280.4 | 268.4 | 248.1 | 217.7 | 58.6 | 47.4 | 28.7 | 23.0 | 25.5 | 29.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 15.2 | 12.2 | 11.7 | 11.8 | 11.9 | 13.2 | 13.6 | 14.0 | 16.2 | 25.1 | 26.1 | 44.4 | 44.6 | 48.1 | 51.1 | 10.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,194.8 | 2,345.8 | 2,278.0 | 2,226.9 | 2,330.0 | 2,357.6 | 2,391.7 | 2,413.8 | 2,474.3 | 2,599.4 | 2,561.0 | 1,397.0 | 1,419.4 | 1,478.3 | 1,407.6 | 1,383.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.1 | 1.9 | 1.9 | 1.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,320.4) | (1,257.7) | (1,217.7) | (1,150.2) | (1,069.9) | (1,039.3) | (956.2) | 54.2 | 75.3 | 57.0 | 28.9 | 62.9 | (4.9) | (87.4) | (170.1) | (222.7) | (235.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.7) | (1.2) | (1.8) | (1.0) | (2.9) | (2.6) | (0.1) | (0.6) | (0.5) | 0.5 | (0.7) | - | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||
| Treasury Stock | 2,021.1 | 2,020.7 | 2,021.0 | 1,987.1 | 1,971.4 | 1,951.1 | 1,929.9 | 1,889.8 | 1,756.3 | 1,657.7 | 1,578.1 | 1,554.7 | 1,527.4 | 1,453.1 | 1,395.9 | 1,395.9 | 1,372.7 | |||||||||||||||||||||||
| Minority Interest | 6.3 | 6.2 | 6.3 | 6.3 | 8.4 | 10.0 | 9.8 | 9.4 | 8.9 | 8.4 | 8.4 | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,159.4 | 3,218.5 | 3,248.8 | 3,342.3 | 3,427.0 | 3,465.8 | 3,562.1 | 4,599.1 | 4,743.0 | 4,812.3 | 4,851.2 | 1,720.2 | 1,673.0 | 1,665.5 | 1,634.4 | 1,576.1 | ||||||||||||||||||||||||
| Total Equity | 3,165.7 | 3,224.7 | 3,255.1 | 3,348.7 | 3,435.4 | 3,475.8 | 3,572.0 | 4,608.5 | 4,751.9 | 4,820.7 | 4,859.6 | 1,720.2 | 1,673.0 | 1,665.5 | 1,634.4 | 1,576.1 | 1,576.7 | 1,609.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,221.4 | 1,221.0 | 1,220.7 | 1,220.4 | 1,223.3 | 1,226.2 | 1,229.0 | 1,231.7 | 1,233.5 | 1,237.2 | 1,240.3 | 822.4 | 822.2 | 830.9 | 852.9 | 877.7 | 852.5 | 852.3 | 902.1 | 901.9 | 901.7 | 901.5 | 967.4 | 967.1 | 966.8 | 966.5 | 969.9 | 1,119.6 | 1,119.4 | 1,119.2 | 1,119.0 | 1,118.9 | 1,118.8 | 598.8 | 598.7 | 598.6 | 598.5 | 598.4 | 598.4 | 826.9 |
| Net debt | 886.3 | - | 1,035.9 | 1,036.6 | 1,000.2 | - | 1,115.6 | 1,159.3 | 1,065.8 | - | 1,178.4 | 672.1 | 665.0 | 693.4 | 810.2 | 858.1 | 804.3 | 734.8 | ||||||||||||||||||||||
| Working Capital | 602.0 | 554.4 | 499.7 | 524.7 | 499.1 | 453.3 | 443.8 | 428.2 | 437.8 | 435.3 | 387.1 | 347.0 | 293.4 | 278.5 | 253.0 | 172.8 | 136.7 | 147.8 | ||||||||||||||||||||||
| Book Value | 3,159.4 | 3,218.5 | 3,248.8 | 3,342.3 | 3,427.0 | 3,465.8 | 3,562.1 | 4,599.1 | 4,743.0 | 4,812.3 | 4,851.2 | 1,720.2 | 1,673.0 | 1,665.5 | 1,634.4 | 1,576.1 | 1,576.7 | 1,609.5 | ||||||||||||||||||||||
| Tangible Book Value | 1,887.8 | 1,916.3 | 1,918.4 | 1,983.0 | 2,038.6 | 2,048.8 | 2,112.1 | 2,229.5 | 2,340.3 | 2,380.9 | 2,403.3 | 1,715.0 | 1,667.5 | 1,659.7 | 1,628.3 | 1,568.9 | 1,569.4 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.6 |
| 54.1 |
| 60.9 |
| 57.8 |
| 55.3 |
| 58.6 |
| 69.1 |
| 70.9 |
| 75.2 |
| 58.3 |
| 66.5 |
| 60.9 |
| 76.7 |
| 75.0 |
| 81.0 |
| 64.6 |
| 53.4 |
| 54.6 |
| 58.5 |
| 30.3 |
| 41.3 |
| 38.7 |
| 40.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 532.9 |
| 583.7 |
| 543.5 |
| 508.1 |
| 487.6 |
| 478.0 |
| 532.1 |
| 517.5 |
| 584.7 |
| 631.8 |
| 677.6 |
| 897.7 |
| 927.7 |
| 950.2 |
| 1,006.8 |
| 1,008.0 |
| 1,039.0 |
| 746.9 |
| 678.3 |
| 571.7 |
| 729.9 |
| 246.9 |
| 280.3 |
| 455.7 |
| 5,687.3 |
| 5,846.6 |
| 5,570.2 |
| 5,503.8 |
| 5,421.0 |
| 5,328.4 |
| 5,406.0 |
| 5,375.1 |
| 5,310.2 |
| 5,244.7 |
| 5,171.3 |
| 4,987.6 |
| 4,929.8 |
| 4,801.1 |
| 4,717.0 |
| 4,494.0 |
| 4,365.2 |
| 4,235.3 |
| 4,107.5 |
| 3,986.7 |
| 3,820.6 |
| 3,721.0 |
| 3,617.2 |
| 3,563.3 |
| 2,305.5 |
| 2,331.8 |
| 2,424.7 |
| 2,512.0 |
| 2,627.9 |
| 2,761.0 |
| 2,893.2 |
| 3,033.8 |
| 3,187.2 |
| 3,306.7 |
| 3,433.5 |
| 3,769.3 |
| 3,898.5 |
| 4,002.5 |
| 4,080.9 |
| 4,208.7 |
| 4,217.0 |
| 4,254.7 |
| 4,198.3 |
| 4,232.2 |
| 3,328.8 |
| 3,409.0 |
| 3,511.7 |
| 3,640.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 395.1 |
| 412.9 |
| 412.9 |
| 410.8 |
| 612.5 |
| 611.5 |
| 611.5 |
| 611.5 |
| 524.7 |
| 524.7 |
| - |
| 86.2 |
| - |
| - |
| 7.5 |
| 21.1 |
| 24.1 |
| 27.1 |
| 30.1 |
| 33.2 |
| 38.3 |
| 43.6 |
| 48.9 |
| 54.2 |
| 59.6 |
| 63.2 |
| 66.9 |
| 68.9 |
| 73.1 |
| 77.9 |
| 75.6 |
| 9.0 |
| 15.6 |
| - |
| 2.7 |
| - |
| - |
| 19.7 |
| 19.0 |
| 15.4 |
| 16.3 |
| 15.9 |
| 16.9 |
| 17.7 |
| 18.7 |
| 29.6 |
| 31.3 |
| 23.6 |
| 26.7 |
| 28.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 1.9 |
| 1.0 |
| 3.9 |
| 2.6 |
| 1.3 |
| 4.8 |
| 4.1 |
| - |
| - |
| 11.1 |
| 11.0 |
| 11.3 |
| 11.4 |
| 11.4 |
| 10.4 |
| 9.7 |
| 18.5 |
| 17.8 |
| 17.9 |
| 18.4 |
| 26.5 |
| 27.4 |
| 29.2 |
| 29.2 |
| 50.7 |
| 50.0 |
| 45.1 |
| 45.6 |
| 8.0 |
| 7.3 |
| 9.3 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,889.0 |
| 2,957.8 |
| 3,017.5 |
| 3,073.3 |
| 3,171.8 |
| 3,299.1 |
| 3,491.2 |
| 3,624.8 |
| 3,870.3 |
| 4,439.6 |
| 4,609.1 |
| 5,191.8 |
| 5,367.8 |
| 5,469.9 |
| 5,819.9 |
| 5,954.0 |
| 6,015.7 |
| 5,758.9 |
| 5,473.0 |
| 5,404.1 |
| 4,178.6 |
| 3,772.3 |
| 3,908.9 |
| 4,211.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 6.9 |
| 5.9 |
| 6.3 |
| 6.9 |
| 7.1 |
| 7.5 |
| 8.8 |
| 9.5 |
| 9.9 |
| 8.9 |
| 9.0 |
| 9.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 238.5 |
| 167.1 |
| 166.3 |
| 164.2 |
| 175.0 |
| 181.6 |
| 190.4 |
| 204.3 |
| 219.9 |
| 220.6 |
| 218.6 |
| 240.2 |
| 235.9 |
| 256.4 |
| 229.9 |
| 241.9 |
| 226.6 |
| 245.8 |
| 217.5 |
| 135.9 |
| 139.1 |
| 154.2 |
| 139.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 448.4 |
| 396.2 |
| 435.9 |
| 338.8 |
| 293.5 |
| 272.3 |
| 273.7 |
| 263.4 |
| 272.1 |
| 354.3 |
| 400.6 |
| 438.9 |
| 470.0 |
| 511.2 |
| 526.3 |
| 607.7 |
| 601.4 |
| 601.5 |
| 546.3 |
| 549.3 |
| 472.8 |
| 294.2 |
| 264.8 |
| 236.4 |
| 292.0 |
| 18.3 |
| 18.1 |
| 15.8 |
| 17.2 |
| 17.5 |
| 19.1 |
| 20.7 |
| 23.6 |
| 25.5 |
| 26.6 |
| 20.4 |
| 22.4 |
| 23.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.2 |
| 22.9 |
| 40.6 |
| 56.7 |
| 77.7 |
| 102.7 |
| 115.7 |
| 134.8 |
| 203.0 |
| 226.7 |
| 291.3 |
| 299.6 |
| 306.2 |
| 324.9 |
| 340.7 |
| 348.3 |
| 350.8 |
| 576.3 |
| 588.6 |
| 614.4 |
| 650.7 |
| 724.6 |
| 768.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.0 |
| 12.8 |
| 12.1 |
| 12.5 |
| 11.5 |
| 11.0 |
| 17.4 |
| 17.4 |
| 10.1 |
| 9.3 |
| 10.3 |
| 10.1 |
| 10.3 |
| 12.8 |
| 12.9 |
| 12.6 |
| 12.6 |
| 12.5 |
| 11.4 |
| 11.2 |
| 10.0 |
| 9.7 |
| 10.4 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,312.3 |
| 1,348.4 |
| 1,291.8 |
| 1,265.6 |
| 1,259.7 |
| 1,283.0 |
| 1,371.7 |
| 1,395.9 |
| 1,491.4 |
| 1,606.0 |
| 1,666.1 |
| 1,913.5 |
| 1,964.4 |
| 1,964.4 |
| 2,064.5 |
| 2,073.7 |
| 2,081.2 |
| 1,776.4 |
| 1,879.8 |
| 1,786.3 |
| 1,517.0 |
| 1,523.6 |
| 1,584.7 |
| 1,809.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (198.3) |
| 167.9 |
| 254.7 |
| 361.8 |
| 472.0 |
| 582.4 |
| 698.3 |
| 852.4 |
| 1,294.9 |
| 1,388.7 |
| 1,658.4 |
| 1,716.3 |
| 1,753.6 |
| 1,963.5 |
| 2,047.4 |
| 2,067.0 |
| 2,105.9 |
| 1,915.0 |
| 1,953.0 |
| 2,049.5 |
| 2,116.3 |
| 2,197.4 |
| 2,284.5 |
| 0.0 |
| 6.0 |
| 5.9 |
| 5.9 |
| 6.1 |
| 5.8 |
| 5.4 |
| 5.0 |
| 4.8 |
| 4.1 |
| 5.5 |
| 5.1 |
| 4.3 |
| 3.4 |
| 2.5 |
| 4.8 |
| 3.3 |
| 4.8 |
| 6.8 |
| 5.5 |
| 1.9 |
| (0.1) |
| (1.1) |
| 0.7 |
| 3.1 |
| 1,372.6 |
| 1,369.9 |
| 1,369.8 |
| 1,366.3 |
| 1,366.3 |
| 1,366.3 |
| 1,366.1 |
| 1,365.2 |
| 1,345.1 |
| 1,319.9 |
| 1,243.8 |
| 1,155.6 |
| 1,080.4 |
| 1,030.4 |
| 978.6 |
| 935.6 |
| 918.7 |
| 918.1 |
| 915.0 |
| 911.3 |
| 911.1 |
| 910.7 |
| 910.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,576.7 |
| 1,609.5 |
| 1,725.6 |
| 1,807.7 |
| 1,912.1 |
| 2,016.1 |
| 2,119.6 |
| 2,228.9 |
| 2,378.9 |
| 2,833.6 |
| 2,943.0 |
| 3,278.3 |
| 3,403.4 |
| 3,505.4 |
| 3,755.4 |
| 3,880.3 |
| 3,934.5 |
| 3,982.5 |
| 3,593.2 |
| 3,617.8 |
| 2,661.6 |
| 2,248.7 |
| 2,324.1 |
| 2,401.8 |
| 1,725.6 |
| 1,807.7 |
| 1,912.1 |
| 2,016.1 |
| 2,119.6 |
| 2,228.9 |
| 2,378.9 |
| 2,833.6 |
| 2,943.0 |
| 3,278.3 |
| 3,403.4 |
| 3,505.4 |
| 3,755.4 |
| 3,880.3 |
| 3,934.5 |
| 3,982.5 |
| 3,593.2 |
| 3,617.8 |
| 2,661.6 |
| 2,248.7 |
| 2,324.1 |
| 2,401.8 |
| 710.8 |
| 685.2 |
| 687.5 |
| 676.6 |
| 663.6 |
| 720.4 |
| 814.6 |
| 792.4 |
| 805.1 |
| 864.1 |
| 870.5 |
| 874.2 |
| 905.0 |
| 877.0 |
| 814.6 |
| 556.0 |
| 560.9 |
| 558.5 |
| 131.9 |
| 563.3 |
| 561.4 |
| 617.3 |
| 204.7 |
| 214.6 |
| 215.3 |
| 204.2 |
| 268.7 |
| 245.4 |
| 230.4 |
| 231.2 |
| 238.7 |
| 427.7 |
| 416.6 |
| 423.9 |
| 399.1 |
| 406.6 |
| 437.5 |
| 200.6 |
| 128.9 |
| 98.9 |
| 435.8 |
| (17.9) |
| 43.9 |
| 163.7 |
| 1,725.6 |
| 1,807.7 |
| 1,912.1 |
| 2,016.1 |
| 2,119.6 |
| 2,228.9 |
| 2,378.9 |
| 2,833.6 |
| 2,943.0 |
| 3,278.3 |
| 3,403.4 |
| 3,505.4 |
| 3,755.4 |
| 3,880.3 |
| 3,934.5 |
| 3,982.5 |
| 3,593.2 |
| 3,617.8 |
| 2,661.6 |
| 2,248.7 |
| 2,324.1 |
| 2,401.8 |
| 1,602.0 |
| 1,704.6 |
| 1,783.7 |
| 1,885.1 |
| 1,986.0 |
| 2,086.4 |
| 2,190.5 |
| 2,335.3 |
| 2,784.7 |
| 2,493.7 |
| 2,805.9 |
| 2,927.3 |
| 3,027.8 |
| 3,074.1 |
| 3,195.8 |
| 3,245.1 |
| 3,295.4 |
| 3,059.5 |
| 3,077.5 |
| - |
| 2,159.8 |
| - |
| - |