| (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 | 202.4 | 255.7 | 226.3 | 302.0 | 259.9 | 245.2 | 253.7 | 275.6 | 275.4 | 293.1 | 203.6 | 357.3 | 404.0 | 258.9 | 297.0 | |||||||||||||||||||||||||
| 371.0 |
| 409.3 |
| 450.5 |
| 557.0 |
| 421.2 |
| 426.0 |
| 461.3 |
| 450.7 |
| 528.6 |
| 378.2 |
| 197.0 |
| 394.6 |
| 218.1 |
| 200.8 |
| 175.8 |
| 173.5 |
| 184.8 |
| 178.6 |
| 144.7 |
| 257.6 |
| 217.2 |
| 221.8 |
| 212.8 |
| 221.4 |
| 216.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 56.0 | 90.0 | 86.0 | - | 72.0 | 73.0 | 73.5 | 81.0 | 88.7 | 55.0 | 95.8 | 83.2 | 73.6 | 44.5 | 25.8 | 93.9 | 111.5 | 34.0 | 14.6 | 29.3 | 27.3 | 15.3 | 2.4 | 2.1 | 26.3 | 2.0 | 1.9 | 8.6 | 2.0 | 8.3 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 202.4 | 255.7 | 226.3 | 302.0 | 259.9 | 245.2 | 253.7 | 275.6 | 275.4 | 293.1 | 203.6 | 357.3 | 404.0 | 258.9 | 297.0 | 371.0 | 409.3 | 450.5 | 557.0 | 421.2 | 426.0 | 461.3 | 450.7 | 528.6 | 378.2 | 197.0 | 394.6 | 218.1 | 200.8 | 175.8 | 173.5 | 184.8 | 178.6 | 144.7 | 257.6 | 217.2 | 221.8 | 212.8 | 221.4 | 216.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 23.0 | - | 20.0 | 19.0 | 17.0 | - | 18.0 | 18.0 | 18.0 | - | 17.0 | 18.0 | 18.0 | - | 22.0 | 20.0 | 18.0 | - | 17.0 | 14.0 | 12.0 | - | 12.0 | 12.0 | 12.0 | - | 11.0 | 11.0 | 11.0 | - | 10.0 | 10.0 | 8.0 | - | 6.0 | 6.0 | 6.0 | - | 5.0 | 6.0 |
| Accumulated Depreciation | 15.0 | - | 14.0 | 14.0 | 13.0 | - | 12.0 | 11.0 | 10.0 | - | 9.0 | 9.0 | 9.0 | - | 9.0 | 9.0 | 8.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 8.3 | 6.4 | 5.8 | 4.9 | 4.3 | 4.7 | 6.1 | 6.7 | 7.2 | 7.8 | 8.5 | 9.0 | 9.3 | 12.6 | 12.4 | 11.2 | 10.1 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | - | - | 0.0 | ||||||||||||||||||||||
| Intangible Assets | 8.6 | 10.6 | 12.6 | 14.6 | 16.8 | 19.0 | 21.3 | 23.5 | 25.7 | 28.5 | 31.6 | 34.7 | 37.8 | 40.9 | 44.1 | 34.7 | 38.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 8.1 | 8.9 | 9.7 | 10.4 | 11.2 | 9.2 | 9.8 | 10.6 | 11.5 | 12.5 | 13.4 | 14.3 | 15.3 | 16.2 | 17.1 | 17.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 12.4 | 12.4 | 27.1 | 27.1 | 27.1 | 27.1 | 40.1 | 40.1 | 40.1 | 40.1 | 41.9 | 41.9 | 41.9 | 41.9 | 20.9 | 20.9 | 20.9 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 26,815.8 | 23,701.1 | 22,600.8 | 21,333.0 | 19,871.8 | 18,258.3 | 18,427.4 | 16,491.1 | 15,058.0 | 14,504.3 | 13,021.1 | 12,796.7 | 13,121.3 | 13,030.9 | 13,145.9 | 13,875.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 14.4 | 9.7 | 10.8 | 9.3 | 10.1 | 6.8 | 6.5 | 4.7 | 4.5 | 5.0 | 4.6 | 2.9 | 3.2 | 4.2 | 4.7 | 5.5 | 21.7 | 8.3 | - | - | 15.7 | 6.5 | 8.7 | - | - | 5.5 | - | - | - | - | - | - | - | - | 1.9 | 1.2 | 0.8 | 1.2 | 1.3 | 1.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | 1,251.4 | 1,558.2 | 1,476.7 | 1,457.1 | 1,616.5 | 2,029.7 | 2,110.3 | 1,869.8 | 1,647.2 | 2,177.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 1,707.1 | 1,680.9 | 1,829.6 | 1,801.9 | 1,733.0 | 1,733.4 | 1,534.2 | 1,966.1 | 1,963.7 | 1,640.8 | 1,499.6 | 1,484.3 | 1,438.3 | - | - | - | - | - | 2,953.7 | 2,573.2 | 2,572.7 | 2,572.2 | 2,771.0 | 2,770.2 | 2,575.6 | 2,575.0 | 2,574.4 | 2,336.3 | 2,621.5 | 2,620.7 | 2,619.9 | 2,684.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 25,859.1 | 22,718.5 | 21,601.8 | 20,279.6 | 18,688.3 | 17,070.5 | 17,204.4 | 15,270.4 | 13,833.8 | 13,301.6 | 11,915.3 | 11,672.6 | 11,983.6 | 11,946.9 | 11,991.7 | 12,617.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.3 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,107.1 | 1,114.4 | 1,096.1 | 1,105.5 | 1,205.8 | 1,191.4 | 1,199.8 | 1,186.7 | 1,172.9 | 1,144.4 | 1,125.1 | 1,157.7 | 1,156.6 | 1,153.4 | 1,197.4 | 1,247.8 | 1,347.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (31.4) | (31.7) | (35.7) | (39.1) | (39.3) | (43.1) | (39.4) | (47.3) | (48.9) | (58.0) | (64.7) | (62.1) | (63.0) | (68.9) | (64.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 956.7 | 982.6 | 999.0 | 1,053.5 | 1,183.5 | 1,187.9 | 1,223.0 | 1,220.7 | 1,224.2 | 1,202.7 | 1,105.8 | 1,124.1 | 1,137.7 | 1,084.0 | 1,154.2 | 1,258.1 | ||||||||||||||||||||||||
| Total Equity | 956.7 | 982.6 | 999.0 | 1,053.5 | 1,183.5 | 1,187.9 | 1,223.0 | 1,220.7 | 1,224.2 | 1,202.7 | 1,105.8 | 1,124.1 | 1,137.7 | 1,084.0 | 1,154.2 | 1,258.1 | 1,445.3 | 1,386.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 2,958.6 | 3,239.1 | 3,306.2 | 3,259.0 | 3,349.5 | 3,763.1 | 3,644.5 | 3,835.9 | 3,611.0 | 3,818.2 | 3,250.5 | 2,969.3 | 2,692.1 | 522.6 | 482.8 | 662.8 | 2,341.6 | 2,329.1 | 4,934.5 | 5,036.1 | 4,735.9 | 4,972.4 | 4,195.2 | 4,196.5 | 4,080.0 | 4,513.7 | 3,812.6 | 3,631.2 | 3,185.3 | 3,412.2 | 3,737.3 | 3,743.3 |
| Net debt | - | - | - | - | - | - | - | - | 2,683.2 | 2,946.0 | 3,102.6 | 2,901.7 | 2,945.5 | 3,504.2 | 3,347.5 | 3,464.9 | 3,201.7 | 3,367.7 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 956.7 | 982.6 | 999.0 | 1,053.5 | 1,183.5 | 1,187.9 | 1,223.0 | 1,220.7 | 1,224.2 | 1,202.7 | 1,105.8 | 1,124.1 | 1,137.7 | 1,084.0 | 1,154.2 | 1,258.1 | 1,445.3 | 1,386.1 | ||||||||||||||||||||||
| Tangible Book Value | 924.7 | 948.6 | 963.0 | 1,015.4 | 1,143.3 | 1,145.4 | 1,178.4 | 1,173.9 | 1,175.1 | 1,150.9 | 1,050.9 | 1,066.1 | 1,076.5 | 1,019.7 | 1,086.7 | 1,223.4 | 1,407.2 | |||||||||||||||||||||||
| (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 | 255.7 | 245.2 | 293.0 | 259.0 | 450.0 | 461.0 | 197.0 | 176.0 | 145.0 | - | 220.2 | 269.7 | 173.2 | 81.1 | 267.2 | 46.9 | 242.8 | ||
| Restricted Cash | - | - | - | 70.5 | 81.0 | 83.0 | 94.0 | 29.0 | 2.0 | - | 5.6 | 0.6 | 0.4 | 0.4 | 15.0 | 24.5 | 94.3 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 255.7 | 245.2 | 293.0 | 259.0 | 450.0 | 461.0 | 197.0 | 176.0 | 145.0 | - | 220.2 | 269.7 | 173.2 | 81.1 | 267.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 21.0 | 17.0 | 17.0 | 21.0 | 17.0 | 11.0 | 11.0 | - | - | - | 6.0 | 5.0 | 5.0 | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 9.7 | 6.8 | 5.0 | 4.2 | 8.3 | 14.6 | 5.5 | 0.4 | - | - | 4.8 | 2.1 | - | - | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | 1,680.9 | 1,733.4 | 1,640.8 | 1,425.5 | - | - | - | - | 2,038.2 | 1,194.6 | 476.5 | 139.5 | 139.5 | 139.5 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.2 | 1.3 | 1.3 | 1.1 | 1.1 | 1.1 | 1.1 | 0.8 | - | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | 3,239.1 | 3,763.1 | 3,818.2 | 1,948.1 | 2,329.1 | 2,400.3 | - | - | 3,893.2 | 2,988.4 | 1,339.2 | 691.4 | 567.6 | 183.6 | |||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 7.0 |
| 7.0 |
| - |
| 8.0 |
| 7.0 |
| 7.0 |
| - |
| 6.0 |
| 6.0 |
| 5.0 |
| - |
| 5.0 |
| 4.0 |
| 4.0 |
| - |
| 3.0 |
| 3.0 |
| 3.0 |
| - |
| 2.0 |
| 2.0 |
| 9.0 |
| 9.3 |
| 7.2 |
| 5.2 |
| 4.2 |
| 4.4 |
| 4.6 |
| 5.0 |
| 4.9 |
| 4.8 |
| 5.1 |
| 5.2 |
| 5.1 |
| 5.4 |
| 5.2 |
| 3.8 |
| 2.6 |
| 2.9 |
| 3.0 |
| 3.3 |
| 2.8 |
| 2.9 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.6 |
| 45.2 |
| 49.1 |
| 53.0 |
| - |
| 60.7 |
| 64.6 |
| 68.5 |
| 72.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.9 |
| 18.8 |
| 13.7 |
| 14.4 |
| 14.2 |
| 15.0 |
| 13.5 |
| 15.6 |
| 16.4 |
| 11.9 |
| 11.1 |
| 11.6 |
| 11.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.9 |
| 20.2 |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,253.3 |
| 14,706.9 |
| 13,072.7 |
| 11,996.4 |
| 10,896.8 |
| 10,355.1 |
| 10,402.4 |
| 10,361.5 |
| 12,300.8 |
| 17,995.4 |
| 15,476.3 |
| 13,851.6 |
| 12,193.4 |
| 11,937.4 |
| 9,139.6 |
| 7,512.6 |
| 6,999.6 |
| 7,039.8 |
| 6,130.7 |
| 5,655.5 |
| 5,214.3 |
| 5,483.5 |
| 5,872.6 |
| 5,897.6 |
| 1,750.9 |
| 1,485.0 |
| 1,253.9 |
| 522.6 |
| 482.8 |
| 662.8 |
| 2,341.6 |
| 2,329.1 |
| 1,980.8 |
| 2,462.9 |
| 2,163.2 |
| 2,400.3 |
| 1,424.3 |
| 1,426.3 |
| 1,504.5 |
| 1,938.7 |
| 1,238.2 |
| 1,294.8 |
| 563.8 |
| 791.5 |
| 1,117.4 |
| 1,059.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 5.2 |
| 5.2 |
| 5.2 |
| 12.0 |
| 12.0 |
| 12.0 |
| 9.0 |
| 11.8 |
| 11.8 |
| 11.8 |
| 11.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,808.0 |
| 13,320.9 |
| 11,696.9 |
| 10,701.2 |
| 9,681.3 |
| 9,244.2 |
| 9,348.9 |
| 9,425.0 |
| 11,575.6 |
| 16,168.2 |
| 13,691.2 |
| 12,287.6 |
| 10,643.4 |
| 10,588.6 |
| 7,778.3 |
| 6,283.6 |
| 5,779.6 |
| 5,827.5 |
| 4,922.1 |
| 4,476.1 |
| 4,048.5 |
| 4,334.0 |
| 4,742.5 |
| 4,805.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,316.9 |
| 1,272.8 |
| 1,184.6 |
| 1,094.5 |
| 997.3 |
| 943.0 |
| 801.2 |
| 635.7 |
| 1,579.1 |
| 1,530.0 |
| 1,495.7 |
| 1,464.4 |
| 1,409.9 |
| 1,410.9 |
| 1,369.9 |
| 1,337.2 |
| 1,290.3 |
| 1,259.4 |
| 1,223.2 |
| 1,186.9 |
| 1,149.9 |
| 1,124.6 |
| 1,072.0 |
| (57.8) |
| (26.5) |
| (8.9) |
| 1.9 |
| 9.7 |
| 5.0 |
| (4.2) |
| (20.6) |
| (29.4) |
| (85.5) |
| 41.5 |
| 38.1 |
| 48.9 |
| 52.7 |
| 61.3 |
| 72.3 |
| 75.6 |
| 80.1 |
| 85.2 |
| 82.3 |
| 69.7 |
| 72.6 |
| 71.9 |
| 54.7 |
| 46.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,445.3 |
| 1,386.1 |
| 1,375.8 |
| 1,295.1 |
| 1,215.6 |
| 1,110.9 |
| 1,053.5 |
| 936.6 |
| 725.2 |
| 1,827.2 |
| 1,785.1 |
| 1,564.0 |
| 1,549.9 |
| 1,348.8 |
| 1,361.3 |
| 1,229.0 |
| 1,220.0 |
| 1,212.3 |
| 1,208.6 |
| 1,179.4 |
| 1,165.8 |
| 1,149.4 |
| 1,130.1 |
| 1,092.6 |
| 1,375.8 |
| 1,295.1 |
| 1,215.6 |
| 1,110.9 |
| 1,053.5 |
| 936.6 |
| 725.2 |
| 1,827.2 |
| 1,785.1 |
| 1,564.0 |
| 1,549.9 |
| 1,348.8 |
| 1,361.3 |
| 1,229.0 |
| 1,220.0 |
| 1,212.3 |
| 1,208.6 |
| 1,179.4 |
| 1,165.8 |
| 1,149.4 |
| 1,130.1 |
| 1,092.6 |
| 2,693.5 |
| 2,548.1 |
| 2,266.1 |
| 61.3 |
| 32.1 |
| 134.2 |
| 1,963.4 |
| 2,132.2 |
| 4,539.9 |
| 4,817.9 |
| 4,535.1 |
| 4,796.7 |
| 4,021.7 |
| 4,011.7 |
| 3,901.5 |
| 4,369.0 |
| 3,555.0 |
| 3,413.9 |
| 2,963.5 |
| 3,199.4 |
| 3,515.9 |
| 3,526.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,375.8 |
| 1,295.1 |
| 1,215.6 |
| 1,110.9 |
| 1,053.5 |
| 936.6 |
| 725.2 |
| 1,827.2 |
| 1,785.1 |
| 1,564.0 |
| 1,549.9 |
| 1,348.8 |
| 1,361.3 |
| 1,229.0 |
| 1,220.0 |
| 1,212.3 |
| 1,208.6 |
| 1,179.4 |
| 1,165.8 |
| 1,149.4 |
| 1,130.1 |
| 1,092.6 |
| 1,344.5 |
| 1,330.6 |
| 1,246.0 |
| 1,162.6 |
| - |
| 992.7 |
| 872.0 |
| 656.7 |
| 1,754.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.5 |
| 290.4 |
| - |
| - |
| - |
| 46.9 |
| 242.8 |
| 126.5 |
| 290.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 14.0 | 12.0 | 10.0 | 8.0 | 8.0 | 6.0 | 7.0 | - | - | - | 2.0 | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 6.4 | 4.7 | 7.8 | 12.6 | 9.0 | 4.2 | 4.9 | 5.1 | - | - | 4.1 | 3.0 | 1.2 | 0.5 | 2.0 | 3.7 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 23.4 | 23.4 | 23.4 | 23.4 | 0.0 | 0.0 | 88.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 10.6 | 19.0 | 28.5 | 40.9 | 41.6 | 56.9 | 72.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 8.9 | 9.2 | 12.5 | 16.2 | 18.8 | 15.0 | 11.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 12.4 | 27.1 | 40.1 | 41.9 | 20.9 | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 23,701.1 | 18,258.3 | 14,504.3 | 13,030.9 | 14,706.9 | 10,355.1 | 17,995.4 | 11,937.4 | - | - | 6,231.0 | 5,919.0 | 4,608.5 | 4,444.1 | 5,743.3 | 5,143.7 | 5,252.7 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | 1,558.2 | 2,029.7 | 2,177.4 | 522.6 | 2,329.1 | 2,400.3 | - | - | 1,855.0 | 1,793.8 | 862.8 | 551.9 | 428.1 | 44.1 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 140.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 5.2 | 9.0 | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 22,718.5 | 17,070.5 | 13,301.6 | 11,946.9 | 13,320.9 | 9,244.2 | 16,168.2 | 10,588.6 | - | - | 5,084.8 | 4,662.8 | 3,362.7 | 3,303.9 | 4,850.7 | 4,068.1 | 4,263.6 | - | - |
| 0.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,114.4 | 1,191.4 | 1,144.4 | 1,153.4 | 1,316.9 | 997.3 | 1,579.1 | 1,409.9 | - | - | 1,018.7 | 906.9 | 806.3 | 633.1 | 501.3 | 474.9 | 364.9 | - | - |
| Accumulated Other Comprehensive Income | (31.7) | (43.1) | (58.0) | (68.9) | (8.9) | (4.2) | 41.5 | 61.3 | - | - | 92.0 | 140.7 | 148.8 | 138.3 | (13.2) | 112.3 | 64.9 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.8 | 17.4 | - | - |
| Total Stockholders Equity | 982.6 | 1,187.9 | 1,202.7 | 1,084.0 | 1,386.1 | 1,110.9 | 1,827.2 | 1,348.8 | 1,212.3 | 1,149.4 | 1,146.3 | 1,256.1 | 1,245.8 | 1,140.2 | 892.6 | 1,064.8 | 971.7 | 324.5 | (718.3) |
| Total Equity | 982.6 | 1,187.9 | 1,202.7 | 1,084.0 | 1,386.1 | 1,110.9 | 1,827.2 | 1,348.8 | 1,212.3 | 1,149.4 | 1,146.3 | 1,256.1 | 1,245.8 | 1,140.2 | 892.6 | 1,075.6 | 989.1 | 324.5 | (718.3) |
| 140.0 |
| - |
| - |
| Net debt | - | - | 2,946.1 | 3,504.1 | 3,368.2 | 1,487.1 | 2,132.1 | 2,224.3 | - | - | 3,672.9 | 2,718.7 | 1,166.0 | 610.3 | 300.4 | 136.7 | (102.8) | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 982.6 | 1,187.9 | 1,202.7 | 1,084.0 | 1,386.1 | 1,110.9 | 1,827.2 | 1,348.8 | 1,212.3 | 1,149.4 | 1,146.3 | 1,256.1 | 1,245.8 | 1,140.2 | 892.6 | 1,064.8 | 971.7 | 324.5 | (718.3) |
| Tangible Book Value | 948.6 | 1,145.4 | 1,150.9 | 1,019.7 | 1,344.5 | 1,054.0 | 1,665.8 | 1,348.8 | - | - | - | - | - | - | - | - | - | - | - |