| (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 | 0.2 | 304.5 | 212.0 | 0.2 | 214.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.5 | 0.4 | 0.3 | 0.3 | 0.1 | 2.8 | 0.8 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 0.2 | 304.5 | 212.0 | 0.2 | 214.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.5 | 0.4 | 0.3 | 0.3 | 0.1 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 358.7 | 302.2 | 274.7 | 481.1 | 471.8 | 252.6 | 272.9 | 490.7 | 348.8 | 241.7 | 123.8 | 188.9 | 179.7 | 167.5 | 127.2 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | 23.0 | 21.3 | 26.6 | 33.2 | 17.9 | 12.5 | 22.3 | 14.1 | 21.4 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | 118.6 | 117.7 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 164.4 | 133.1 | 110.1 | 206.7 | 178.4 | 132.4 | 155.3 | 227.3 | 343.9 | 229.2 | 117.3 | 396.9 | 258.4 | 234.7 | 311.4 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 1,198.3 | 1,089.6 | 1,774.2 | 1,842.0 | 2,707.8 | 3,040.3 | 3,201.7 | 3,869.3 | 4,108.8 | 4,137.3 | 2,695.0 | 3,073.0 | 3,140.5 | 2,878.2 | 1,975.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.6 | 2.5 | 2.5 | 2.5 | 2.5 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 1,198.3 | 1,697.9 | 1,774.2 | 1,842.0 | 2,925.8 | 3,085.6 | 3,201.7 | 3,869.3 | 4,108.8 | 4,137.3 | 2,695.0 | 3,073.0 | 3,140.5 | 2,878.2 | 1,975.0 | 1,960.5 | ||||
| (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 | 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 0.2 | 0.2 | 0.2 | 0.1 | 344.6 | 304.5 | 277.5 | 251.1 | 343.1 | 212.0 | 162.8 | 162.1 | 227.6 | 0.2 | 157.1 | |||||||||||||||||||||||||
| 0.8 |
| 4.0 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 0.8 |
| 0.8 |
| 4.0 |
| 2.4 |
| 88.5 |
| 80.7 |
| 162.2 |
| - |
| - |
| 20.7 |
| 19.9 |
| - |
| - |
| Prepaid Expenses | 9.9 | 12.7 | 18.2 | 32.9 | 15.2 | 13.4 | 17.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 22.0 | 17.6 | 16.0 | 12.1 | - | - | 17.5 | 23.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 444.5 | 721.5 | 870.1 | 539.6 | 736.7 | 289.8 | 427.8 | 602.2 | 429.2 | 281.9 | 439.1 | 570.3 | 248.3 | 327.6 | 315.3 | 1,113.6 | 175.3 | 404.3 | - | - |
| 123.3 |
| 135.0 |
| 159.9 |
| 142.7 |
| - |
| - |
| Accumulated Depreciation | 59.9 | 70.3 | 70.9 | 72.2 | 71.2 | 75.7 | 96.7 | 102.1 | 99.7 | 95.9 | 90.6 | 90.2 | 85.8 | 76.2 | 70.7 | 60.9 | 68.9 | 56.4 | - | - |
| Property,Plant & Equipment Net | 4.9 | 2.5 | 1.7 | 2.4 | 3.5 | 4.2 | 5.4 | 9.8 | 14.7 | 16.9 | 19.5 | 37.6 | 32.8 | 41.6 | 52.7 | 74.0 | 91.0 | 86.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 129.0 | 132.4 | 138.1 | 155.1 | 146.8 | 147.1 | - | - |
| Goodwill | - | - | - | - | - | - | - | 0.0 | 1,641.2 | 1,654.3 | 0.0 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 173.5 | 119.8 | 23.8 | 84.1 | 40.8 | 63.6 | 62.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 520.1 | 562.4 | 414.0 | 677.3 | 273.0 | 385.8 | 247.7 | 204.3 | 181.5 | 189.9 | 185.8 | - | - | - |
| Other Non-Current Assets | 74.9 | 79.6 | 88.9 | 68.1 | 86.3 | 75.9 | 75.4 | 68.2 | 76.7 | 72.7 | 73.0 | 78.8 | 121.3 | 115.2 | 104.3 | 85.0 | 79.0 | 66.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,421.9 | 7,347.7 | 7,203.9 | 6,625.6 | 6,660.5 | 6,136.9 | 6,612.4 | 9,708.2 | 11,728.8 | 11,282.2 | 6,900.0 | 8,704.6 | 7,299.1 | 6,728.7 | 5,845.5 | 5,511.7 | 5,395.9 | 5,551.9 | - | - |
| 289.1 |
| 191.4 |
| 250.6 |
| - |
| - |
| Short Term Debt | 0.0 | 608.3 | 0.0 | 0.0 | 218.0 | 45.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 58.8 | 87.1 | 11.6 | 67.5 | 19.1 | - | 27.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 322.1 | 289.1 | 290.6 | 442.9 | 392.6 | 348.3 | 356.4 | 475.8 | 317.5 | 265.8 | 188.0 | 188.0 | 161.5 | 139.4 | 109.1 | 71.9 | 48.8 | 47.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 661.2 | 1,274.1 | 583.1 | 1,020.7 | 1,152.5 | 706.8 | 566.5 | 754.8 | 755.5 | 702.7 | 351.7 | 639.7 | 495.6 | 455.1 | 511.9 | 443.7 | 314.1 | 353.5 | - | - |
| 1,960.5 |
| 1,707.8 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 115.5 | 35.7 | 16.1 | 20.9 | 24.9 | 43.2 | 41.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 701.6 | 541.4 | 561.3 | 333.6 | 117.6 | 135.3 | 160.2 | 666.7 | 693.4 | 943.3 | 777.9 | 1,113.1 | 772.0 | 902.6 | 892.0 | (861.9) | 962.8 | 779.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,103.3 | 3,411.0 | 3,438.3 | 3,749.6 | 4,574.8 | 4,499.4 | 4,264.9 | 5,648.7 | 5,954.6 | 5,873.9 | 4,140.4 | 5,247.2 | 4,884.6 | 4,371.3 | 3,453.1 | 3,288.0 | 3,017.3 | 3,100.5 | - | - |
| 1.6 |
| 1.6 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 1,959.6 | 1,915.6 | 1,866.6 | 1,820.5 | 1,772.0 | 1,695.3 | - | - |
| Retained Earnings | (909.2) | (1,480.6) | (1,668.8) | (2,462.4) | (3,607.1) | (4,018.7) | (3,306.8) | (1,570.5) | 196.0 | (117.3) | 317.6 | 1,058.4 | 450.6 | 361.0 | 374.0 | 341.7 | 606.5 | 685.6 | - | - |
| Accumulated Other Comprehensive Income | 0.4 | 0.6 | 0.6 | 0.5 | (0.2) | (0.5) | (0.8) | (0.7) | (1.3) | 0.0 | - | 0.0 | 6.2 | 83.9 | 156.6 | 67.5 | 6.4 | 77.5 | (25.7) | - |
| Treasury Stock | 746.5 | 513.9 | 448.7 | 429.7 | 30.0 | 30.1 | 7.2 | 0.4 | 0.6 | 1.2 | 2.2 | 3.1 | 3.6 | 4.8 | 6.3 | 7.5 | 8.0 | 8.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,318.7 | 3,936.7 | 3,765.6 | 2,876.0 | 2,085.7 | 1,637.5 | 2,347.5 | 4,059.4 | 5,774.3 | 5,408.4 | 2,759.7 | 3,457.4 | 2,414.5 | 2,357.4 | 2,392.4 | 2,223.8 | 2,378.6 | 2,451.3 | 1,717.7 | 1,258.1 |
| Total Equity | 4,318.7 | 3,936.7 | 3,765.6 | 2,876.0 | 2,085.7 | 1,637.5 | 2,347.5 | 4,059.4 | 5,774.3 | 5,408.4 | 2,759.7 | 3,457.4 | 2,414.5 | 2,357.4 | 2,392.4 | 2,223.8 | 2,378.6 | 2,451.3 | 1,717.7 | 1,258.1 |
| 1,707.8 |
| - |
| - |
| - |
| Net debt | 1,198.1 | 1,393.4 | 1,562.3 | 1,841.8 | 2,711.4 | 3,085.2 | 3,201.2 | 3,868.8 | 4,108.4 | 4,137.0 | 2,694.5 | 3,072.6 | 3,140.2 | 2,877.9 | 1,974.9 | 1,957.7 | 1,707.1 | - | - | - |
| Working Capital | (216.7) | (552.6) | 287.0 | (481.1) | (415.8) | (417.0) | (138.7) | (152.6) | (326.2) | (420.8) | 87.4 | (69.4) | (247.3) | (127.5) | (196.7) | 669.9 | (138.8) | 50.8 | - | - |
| Book Value | 4,318.7 | 3,936.7 | 3,765.6 | 2,876.0 | 2,085.7 | 1,637.5 | 2,347.5 | 4,059.4 | 5,774.3 | 5,408.4 | 2,759.7 | 3,457.4 | 2,414.5 | 2,357.4 | 2,392.4 | 2,223.8 | 2,378.6 | 2,451.3 | 1,717.7 | 1,258.1 |
| Tangible Book Value | - | - | - | - | - | - | - | 4,059.4 | 4,133.1 | 3,754.1 | 2,759.7 | - | - | - | - | - | - | - | - | - |
| 0.4 |
| 112.9 |
| 214.4 |
| 0.5 |
| 0.5 |
| - |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.2 | 0.2 | 0.2 | 0.1 | 344.6 | 304.5 | 277.5 | 251.1 | 343.1 | 212.0 | 162.8 | 162.1 | 227.6 | 0.2 | 157.1 | 0.4 | 112.9 | 214.4 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.3 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 276.5 | 358.7 | 239.2 | 234.2 | 330.9 | 302.2 | 181.1 | 205.8 | 167.2 | 274.7 | 217.3 | 187.8 | 256.0 | 481.1 | 634.3 | 608.6 | 413.0 | 471.8 | 366.7 | 299.6 | - | 252.6 | 272.9 | 249.2 | 289.3 | 356.7 | 490.7 | 397.5 | 362.5 | 294.4 | 348.8 | 285.2 | 261.1 | 246.4 | 241.7 | 183.9 | 81.4 | 104.9 | 123.8 | 110.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.9 | 26.7 | 25.1 | 23.0 | 24.5 | 22.0 | 30.1 | 21.3 | 21.4 | 18.4 | 20.1 | 26.6 | 36.4 | 20.7 | 25.2 | 33.2 | 23.0 |
| Prepaid Expenses | 12.7 | 9.9 | 11.1 | 13.1 | 15.1 | 12.7 | 18.8 | 28.0 | 23.4 | 18.2 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 26.3 | 22.0 | 23.9 | 25.2 | 23.9 | 17.6 | 17.8 | 29.2 | 20.0 | 16.0 | 42.4 | 35.5 | 38.1 | 32.9 | 33.5 | 35.9 | 18.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 375.8 | 444.5 | 334.8 | 318.9 | 720.5 | 721.5 | 655.5 | 716.8 | 861.6 | 870.1 | 596.0 | 561.6 | 693.8 | 539.6 | 862.4 | 669.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | 70.0 | 69.7 | 71.3 | 70.9 | 73.3 | 73.0 | 72.6 | 72.2 | 71.8 | 72.0 | 71.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 6.2 | 4.9 | 3.5 | 2.7 | 2.8 | 2.5 | 2.1 | 2.2 | 2.4 | 1.7 | 1.6 | 1.7 | 2.1 | 2.4 | 2.7 | 3.0 | 3.1 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 158.6 | 173.5 | 154.8 | 170.2 | 100.1 | 119.8 | 119.0 | 128.5 | 148.2 | 23.8 | 37.8 | 52.6 | 67.6 | 84.1 | 96.6 | 30.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 35.4 | - | ||||||||||||||||||||||
| Other Non-Current Assets | 74.8 | 74.9 | 75.7 | 73.4 | 82.0 | 79.6 | 78.4 | 75.5 | 81.4 | 88.9 | 95.6 | 77.1 | 84.7 | 68.1 | 73.1 | 74.2 | 86.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,404.9 | 7,421.9 | 7,197.8 | 7,105.1 | 7,382.7 | 7,347.7 | 7,241.3 | 7,266.2 | 7,371.8 | 7,203.9 | 6,845.9 | 6,790.2 | 6,882.3 | 6,625.6 | 6,919.8 | 6,615.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 231.9 | 164.4 | 139.6 | 124.3 | 139.6 | 133.1 | 96.9 | 124.0 | 150.5 | 110.1 | 132.2 | 139.4 | 179.5 | 206.7 | 220.8 | 229.1 | 234.3 | 178.4 | 151.9 | 144.5 | - | 132.4 | 155.3 | 163.3 | 193.2 | 215.1 | 227.3 | 225.9 | 248.2 | 314.8 | 343.9 | 317.1 | 286.6 | 299.8 | 229.2 | 124.3 | 92.1 | 133.9 | 117.3 | 147.9 |
| Short Term Debt | - | - | 0.0 | 0.0 | 606.4 | 608.3 | 617.4 | 620.1 | - | 0.0 | - | - | - | - | 528.1 | 531.6 | 749.5 | 218.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 59.4 | 58.8 | 60.4 | 63.4 | 67.5 | 87.1 | 91.4 | 81.0 | 81.0 | 11.6 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 293.4 | 322.1 | 293.5 | 274.5 | 268.7 | 289.1 | 273.3 | 263.1 | 250.4 | 290.6 | 302.3 | 301.8 | 341.5 | 442.9 | 563.0 | 475.7 | 381.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 678.7 | 661.2 | 595.1 | 583.1 | 1,284.0 | 1,274.1 | 1,223.9 | 1,240.9 | 638.3 | 583.1 | 643.5 | 652.0 | 756.9 | 1,020.7 | 2,089.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 819.3 | 1,198.3 | 1,216.8 | 1,211.7 | 1,090.1 | 1,089.6 | 1,089.1 | 1,088.7 | 1,755.7 | 1,774.2 | 1,773.4 | 1,772.7 | 1,833.2 | 1,842.0 | 1,831.7 | 1,830.5 | 1,829.7 | 2,707.8 | 2,730.5 | 3,036.7 | - | 3,040.3 | 3,172.9 | 3,134.0 | 3,792.5 | 3,790.6 | 3,836.9 | 4,160.9 | 4,207.2 | 4,081.7 | 4,108.8 | 3,982.0 | 3,848.6 | 3,738.8 | 3,773.5 | 3,826.7 | 2,567.0 | - | 2,651.3 | 3,587.0 |
| Operating Lease Liabilities Non-Current | 100.5 | 115.5 | 95.9 | 109.0 | 35.5 | 35.7 | 30.8 | 50.9 | 70.9 | 16.1 | 17.6 | 18.1 | 19.0 | 20.9 | 37.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 787.3 | 701.6 | 650.4 | 611.9 | 552.1 | 541.4 | 571.1 | 556.8 | 577.9 | 561.3 | 482.9 | 467.8 | 452.8 | 333.6 | 143.8 | 91.2 | 32.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,802.5 | 3,103.3 | 2,994.3 | 2,978.4 | 3,443.4 | 3,411.0 | 3,373.2 | 3,405.2 | 3,545.0 | 3,438.3 | 3,398.4 | 3,402.6 | 3,576.8 | 3,749.6 | 4,756.3 | 4,637.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | - | 2.6 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 1.7 | 1.7 | 1.7 | 1.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (591.6) | (909.2) | (1,066.8) | (1,189.7) | (1,405.6) | (1,480.6) | (1,556.1) | (1,587.4) | (1,596.5) | (1,668.8) | (1,959.5) | (1,989.6) | (2,000.6) | (2,462.4) | (3,257.5) | (3,611.1) | (4,063.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.4 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.0 | (0.0) | ||||||||||||||||||||||||
| Treasury Stock | 773.6 | 746.5 | 692.0 | 635.2 | 581.8 | 513.9 | 492.8 | 458.9 | 448.7 | 448.7 | 439.3 | 439.3 | 437.5 | 429.7 | 338.9 | 162.9 | 46.2 | 30.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,602.4 | 4,318.7 | 4,203.5 | 4,126.7 | 3,939.4 | 3,936.7 | 3,868.1 | 3,861.0 | 3,826.8 | 3,765.6 | 3,447.6 | 3,387.6 | 3,305.5 | 2,876.0 | 2,163.5 | 1,977.2 | ||||||||||||||||||||||||
| Total Equity | 4,602.4 | 4,318.7 | 4,203.5 | 4,126.7 | 3,939.4 | 3,936.7 | 3,868.1 | 3,861.0 | 3,826.8 | 3,765.6 | 3,447.6 | 3,387.6 | 3,305.5 | 2,876.0 | 2,163.5 | 1,977.2 | 1,600.1 | 2,085.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 819.3 | 1,198.3 | 1,216.8 | 1,211.7 | 1,696.5 | 1,697.9 | 1,706.5 | 1,708.7 | 1,755.7 | 1,774.2 | 1,773.4 | 1,772.7 | 1,833.2 | 1,842.0 | 2,359.8 | 2,362.1 | 2,579.2 | 2,925.8 | 2,948.4 | 3,036.7 | - | 3,085.6 | 3,172.9 | 3,134.0 | 3,792.5 | 3,790.6 | 3,836.9 | 4,160.9 | 4,207.2 | 4,081.7 | 4,108.8 | 3,982.0 | 3,848.6 | 3,738.8 | 3,773.5 | 3,826.7 | 2,567.0 | - | 2,651.3 | 3,587.0 |
| Net debt | 819.0 | 1,198.1 | 1,216.6 | 1,211.6 | 1,352.0 | 1,393.4 | 1,429.1 | 1,457.7 | 1,412.6 | 1,562.3 | 1,610.6 | 1,610.6 | 1,605.6 | 1,841.8 | 2,202.7 | 2,361.8 | 2,466.3 | 2,711.4 | ||||||||||||||||||||||
| Working Capital | (302.9) | (216.7) | (260.3) | (264.2) | (563.5) | (552.6) | (568.4) | (524.0) | 223.4 | 287.0 | (47.5) | (90.5) | (63.1) | (481.1) | (1,227.3) | (1,358.6) | (1,761.5) | |||||||||||||||||||||||
| Book Value | 4,602.4 | 4,318.7 | 4,203.5 | 4,126.7 | 3,939.4 | 3,936.7 | 3,868.1 | 3,861.0 | 3,826.8 | 3,765.6 | 3,447.6 | 3,387.6 | 3,305.5 | 2,876.0 | 2,163.5 | 1,977.2 | 1,600.1 | 2,085.7 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| 17.0 |
| 13.8 |
| - |
| 13.4 |
| 17.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 575.8 |
| 736.7 |
| 412.4 |
| 339.7 |
| - |
| 289.8 |
| 427.8 |
| 412.5 |
| 459.1 |
| 388.5 |
| 602.2 |
| 422.5 |
| 384.9 |
| 337.9 |
| 429.2 |
| 337.3 |
| 360.6 |
| 297.5 |
| 281.9 |
| 379.2 |
| 145.7 |
| 391.7 |
| 439.1 |
| 423.4 |
| 71.2 |
| 70.7 |
| 76.7 |
| - |
| 75.7 |
| 96.7 |
| 95.9 |
| 104.6 |
| 103.5 |
| 102.1 |
| 101.4 |
| 101.6 |
| 101.3 |
| 99.7 |
| 98.5 |
| 98.0 |
| 97.7 |
| 95.9 |
| 96.6 |
| 94.6 |
| 92.6 |
| 90.6 |
| 98.7 |
| 3.5 |
| 3.4 |
| 3.8 |
| - |
| 4.2 |
| 5.4 |
| 6.3 |
| 7.3 |
| 8.8 |
| 9.8 |
| 11.0 |
| 13.2 |
| 13.3 |
| 14.7 |
| 15.6 |
| 16.2 |
| 16.7 |
| 16.9 |
| 18.3 |
| 16.5 |
| 17.9 |
| 19.5 |
| 29.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,641.2 |
| 1,641.2 |
| 1,641.2 |
| 1,641.2 |
| 1,641.2 |
| 1,646.7 |
| 1,654.3 |
| 1,654.3 |
| 1,631.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.9 |
| 40.8 |
| 46.5 |
| 52.3 |
| - |
| 63.6 |
| 62.1 |
| 47.2 |
| 48.9 |
| 49.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.3 |
| 78.4 |
| 78.7 |
| - |
| 75.9 |
| 75.4 |
| 72.8 |
| 71.8 |
| 74.8 |
| 68.2 |
| 76.2 |
| 78.4 |
| 77.2 |
| 76.7 |
| 74.4 |
| 75.5 |
| 77.5 |
| 72.7 |
| 71.2 |
| 76.5 |
| 73.4 |
| 73.0 |
| 115.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,560.3 |
| 6,660.5 |
| 6,304.2 |
| 6,229.4 |
| - |
| 6,136.9 |
| 6,612.4 |
| 8,854.2 |
| 9,728.3 |
| 9,635.1 |
| 9,708.2 |
| 11,866.1 |
| 11,826.1 |
| 11,730.2 |
| 11,728.8 |
| 11,637.7 |
| 11,621.3 |
| 11,421.7 |
| 11,282.2 |
| 11,327.3 |
| 6,380.2 |
| 6,705.2 |
| 6,900.0 |
| 8,397.9 |
| 217.9 |
| 0.0 |
| - |
| 45.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.7 |
| 15.7 |
| 14.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 420.9 |
| 449.0 |
| 358.6 |
| - |
| 348.3 |
| 356.4 |
| 352.0 |
| 371.8 |
| 399.8 |
| 475.8 |
| 386.7 |
| 341.4 |
| 282.8 |
| 317.5 |
| 277.4 |
| 256.2 |
| 231.6 |
| 265.8 |
| 294.3 |
| 179.8 |
| 160.2 |
| 188.0 |
| 172.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,028.0 |
| 2,337.3 |
| 1,152.5 |
| 1,646.3 |
| 925.9 |
| - |
| 706.8 |
| 566.5 |
| 557.4 |
| 613.6 |
| 670.8 |
| 754.8 |
| 753.9 |
| 740.0 |
| 678.8 |
| 755.5 |
| 671.4 |
| 597.0 |
| 631.1 |
| 702.7 |
| 462.1 |
| 339.6 |
| 338.2 |
| 351.7 |
| 465.8 |
| 22.4 |
| 23.9 |
| 24.9 |
| 27.8 |
| 32.8 |
| - |
| 43.2 |
| 41.1 |
| 40.4 |
| 39.9 |
| 41.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.6 |
| 99.9 |
| 134.0 |
| - |
| 135.3 |
| 160.2 |
| 661.2 |
| 712.5 |
| 672.4 |
| 666.7 |
| 731.7 |
| 707.6 |
| 736.1 |
| 693.4 |
| 1,042.9 |
| 1,114.6 |
| 1,055.7 |
| 943.3 |
| 1,176.4 |
| 606.5 |
| 736.0 |
| 777.9 |
| 843.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,960.2 |
| 4,574.8 |
| 5,122.9 |
| 4,706.2 |
| - |
| 4,499.4 |
| 4,264.9 |
| 4,696.0 |
| 5,546.1 |
| 5,572.4 |
| 5,648.7 |
| 6,048.8 |
| 6,062.0 |
| 5,895.6 |
| 5,954.6 |
| 6,100.3 |
| 5,959.4 |
| 5,839.3 |
| 5,873.9 |
| 5,866.4 |
| 3,915.3 |
| 4,033.8 |
| 4,140.4 |
| 5,313.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3,607.1) |
| (4,498.4) |
| (4,148.2) |
| - |
| (4,018.7) |
| (3,306.8) |
| (1,496.5) |
| (1,463.9) |
| (1,574.1) |
| (1,570.5) |
| 199.0 |
| 155.4 |
| 240.3 |
| 196.0 |
| (20.2) |
| 112.4 |
| 47.8 |
| (117.3) |
| (52.7) |
| (5.9) |
| 222.5 |
| 317.6 |
| 646.2 |
| (0.1) |
| (0.2) |
| (0.3) |
| (0.3) |
| - |
| (0.5) |
| (0.8) |
| (0.5) |
| (0.5) |
| (0.6) |
| (0.7) |
| (1.1) |
| (1.2) |
| (1.3) |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.0 |
| 30.1 |
| - |
| 30.1 |
| 7.2 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 1.1 |
| 1.2 |
| 1.7 |
| 1.7 |
| 1.9 |
| 2.2 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,600.1 |
| 2,085.7 |
| 1,181.3 |
| 1,523.3 |
| 1,663.8 |
| 1,637.5 |
| 2,347.5 |
| 4,158.2 |
| 4,182.3 |
| 4,062.7 |
| 4,059.4 |
| 5,817.3 |
| 5,764.0 |
| 5,834.6 |
| 5,774.3 |
| 5,537.5 |
| 5,661.9 |
| 5,582.5 |
| 5,408.4 |
| 5,460.8 |
| 2,464.9 |
| 2,671.3 |
| 2,759.7 |
| 3,084.7 |
| 1,181.3 |
| 1,523.3 |
| 1,663.8 |
| 1,637.5 |
| 2,347.5 |
| 4,158.2 |
| 4,182.3 |
| 4,062.7 |
| 4,059.4 |
| 5,817.3 |
| 5,764.0 |
| 5,834.6 |
| 5,774.3 |
| 5,537.5 |
| 5,661.9 |
| 5,582.5 |
| 5,408.4 |
| 5,460.8 |
| 2,464.9 |
| 2,671.3 |
| 2,759.7 |
| 3,084.7 |
| 2,947.9 |
| 3,036.2 |
| - |
| 3,085.2 |
| 3,172.4 |
| 3,133.6 |
| 3,791.9 |
| 3,790.2 |
| 3,836.3 |
| 4,160.5 |
| 4,206.7 |
| 4,081.2 |
| 4,108.4 |
| 3,981.4 |
| 3,848.1 |
| 3,738.3 |
| 3,773.2 |
| 3,826.2 |
| 2,566.6 |
| - |
| 2,650.8 |
| 3,586.5 |
| (415.8) |
| (1,234.0) |
| (586.2) |
| - |
| (417.0) |
| (138.7) |
| (145.0) |
| (154.5) |
| (282.3) |
| (152.6) |
| (331.4) |
| (355.1) |
| (340.9) |
| (326.2) |
| (334.1) |
| (236.4) |
| (333.5) |
| (420.8) |
| (82.9) |
| (193.9) |
| 53.5 |
| 87.4 |
| (42.4) |
| 1,181.3 |
| 1,523.3 |
| 1,663.8 |
| 1,637.5 |
| 2,347.5 |
| 4,158.2 |
| 4,182.3 |
| 4,062.7 |
| 4,059.4 |
| 5,817.3 |
| 5,764.0 |
| 5,834.6 |
| 5,774.3 |
| 5,537.5 |
| 5,661.9 |
| 5,582.5 |
| 5,408.4 |
| 5,460.8 |
| 2,464.9 |
| 2,671.3 |
| 2,759.7 |
| 3,084.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,176.1 |
| 4,122.8 |
| 4,193.4 |
| 4,133.1 |
| 3,896.3 |
| 4,015.2 |
| 3,928.2 |
| 3,754.1 |
| 3,829.8 |
| - |
| - |
| - |
| - |