| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 122.7 | 227.4 | 148.3 | 103.0 | 258.4 | 215.7 | 87.2 | 328.4 | 181.8 | 146.8 | 203.0 | 132.3 | 170.6 | 133.8 | 129.5 | 112.3 | 76.4 | 125.9 |
| Restricted Cash | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.2 | 8.2 | 11.6 | 12.2 | 19.6 | 19.4 | 21.8 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 503.5 | 409.9 | 286.7 | 415.3 | 487.2 | 556.1 | 497.6 | - | - | |
| Cash And Short Term Investments | 122.7 | 227.4 | 148.3 | 103.0 | 258.4 | 215.7 | 87.2 | 328.4 | 685.3 | 556.7 | 489.7 | 547.6 | 657.8 | 689.9 | 627.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | 122.8 | 82.9 | 100.5 | 65.3 | 34.5 | 83.0 | 64.2 | 42.7 | 46.9 | 62.2 | 83.1 | 111.2 | 130.1 | 130.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 9,730.9 | 9,132.9 | 8,682.8 | 8,432.6 | 8,229.7 | 7,818.0 | 7,393.1 | 6,767.5 | 5,650.5 | 5,140.0 | 5,556.7 | 4,923.6 | 4,400.9 | 4,272.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 633.6 | 527.4 | 470.3 | 422.0 | 496.3 | 278.7 | 284.5 | 332.0 | 288.9 | 241.2 | 279.9 | 270.1 | 245.5 | 222.7 | 220.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,845.3 | 2,136.8 | 2,562.2 | 2,941.8 | 2,717.4 | 2,801.5 | 2,629.0 | 2,809.8 | 2,377.3 | 2,240.1 | 1,659.2 | 1,534.0 | 1,293.2 | 1,470.6 | 1,607.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 2,392.1 | 2,672.4 | 3,006.1 | 3,380.3 | 3,109.2 | 3,203.7 | 2,993.1 | 3,160.0 | 2,687.0 | 2,545.5 | 1,927.9 | 1,745.8 | 1,470.6 | 1,642.0 | 1,815.4 | 1,898.0 | ||
| (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 | 65.8 | 122.7 | 44.5 | 48.3 | 179.0 | 227.4 | 177.6 | 141.8 | 180.0 | 148.3 | 125.3 | 114.4 | 74.5 | 103.0 | 38.9 | |||||||||||||||||||||||||
| - |
| 112.3 |
| 76.4 |
| 125.9 |
| 119.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 55.9 | 53.7 | 86.7 | 100.3 | 38.7 | 31.2 | 35.6 | 26.6 | 26.9 | 18.1 | 18.4 | 16.3 | 27.4 | 30.6 | 31.4 | 32.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,091.2 | 1,117.1 | 1,131.9 | 1,371.3 | 1,068.6 | 982.8 | 760.3 | 1,020.8 | 995.1 | 917.8 | 1,017.6 | 1,089.5 | 1,464.4 | 1,434.0 | 1,280.5 | 1,379.2 | - | - |
| 4,264.3 |
| 4,115.6 |
| - |
| - |
| Accumulated Depreciation | 3,887.9 | 3,545.5 | 3,199.8 | 2,884.1 | 2,731.1 | 2,456.0 | 1,998.4 | 1,761.7 | 1,467.5 | 1,318.3 | 2,086.0 | 1,902.4 | 1,749.1 | 1,561.0 | 1,380.8 | 1,172.8 | - | - |
| Property,Plant & Equipment Net | 5,843.0 | 5,587.4 | 5,483.0 | 5,548.5 | 5,498.6 | 5,362.0 | 5,394.7 | 5,005.7 | 4,183.0 | 3,821.7 | 3,470.7 | 3,021.2 | 2,651.8 | 2,711.0 | 2,883.5 | 2,942.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | 4.9 | 8.2 | 10.5 | 12.7 | 15.0 | 17.2 | 19.5 | 21.7 | 24.0 | - |
| Operating Lease Right Of Use Assets | 81.9 | 87.7 | 86.7 | 151.9 | 238.5 | 282.4 | 336.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 452.1 | 435.4 | 324.7 | 342.9 | 320.2 | 260.4 | 166.1 | 104.8 | 65.3 | 50.0 | 54.0 | 85.0 | 102.0 | 92.4 | 98.5 | 112.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,386.2 | 7,139.9 | 7,026.3 | 7,414.6 | 7,125.9 | 6,887.6 | 6,657.1 | 6,313.2 | 5,474.4 | 5,008.0 | 4,782.0 | 4,388.8 | 4,233.2 | 4,254.6 | 4,281.9 | 4,446.5 | 4,310.8 | - |
| 216.1 |
| - |
| - |
| Short Term Debt | 546.8 | 535.6 | 443.9 | 438.5 | 391.8 | 402.2 | 364.1 | 350.2 | 309.7 | 305.5 | 268.7 | 211.8 | 177.4 | 171.5 | 208.4 | 159.0 | - | - |
| Deferred Revenue Current | 163.9 | 54.8 | 61.0 | 5.2 | 24.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 19.6 | 20.5 | 19.3 | 71.7 | 78.9 | 82.6 | 94.8 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 241.0 | 226.8 | 194.9 | 186.3 | 150.6 | 125.9 | 133.9 | 161.6 | 154.4 | 139.9 | 138.3 | 138.9 | 133.0 | 121.4 | 113.0 | 112.7 | - | - |
| Other Current Liabilities | 203.9 | 96.8 | 99.9 | 33.5 | 48.2 | 26.1 | 32.4 | 65.0 | 48.6 | 45.1 | 44.0 | 42.8 | 37.4 | 39.6 | 38.5 | 42.5 | - | - |
| Total Current Liabilities | 1,667.6 | 1,429.6 | 1,254.3 | 1,172.5 | 1,194.6 | 941.7 | 924.7 | 924.8 | 820.8 | 747.3 | 748.0 | 684.4 | 620.5 | 591.4 | 624.1 | 572.3 | - | - |
| 1,738.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 62.3 | 67.3 | 67.4 | 88.6 | 158.3 | 205.8 | 259.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 128.5 | 282.7 | 313.6 | 139.5 | 79.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 910.7 | 788.0 | 687.6 | 687.1 | 663.2 | 625.9 | 623.6 | 518.2 | 419.0 | 565.4 | 749.6 | 669.4 | 727.4 | 657.6 | 567.9 | 569.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 153.9 | 309.5 | 341.3 | 176.9 | 124.9 | 173.0 | 45.6 | 66.9 | 58.7 | 50.8 | 56.2 | 49.6 | 76.3 | 57.4 | 50.2 | 46.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,639.8 | 4,731.1 | 4,912.8 | 5,066.9 | 4,858.4 | 4,748.1 | 4,482.1 | 4,348.9 | 3,720.1 | 3,657.0 | 3,275.5 | 2,988.5 | 2,798.3 | 2,867.5 | 2,947.6 | 3,025.6 | 2,958.6 | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,022.5 | 2,594.2 | 2,271.2 | 2,236.9 | 2,163.9 | 2,052.0 | 2,079.2 | 1,776.6 | 1,517.0 | 1,103.8 | 1,275.1 | 1,165.5 | 1,197.8 | 1,147.1 | 1,104.1 | 1,139.7 | - | - |
| Accumulated Other Comprehensive Income | 0.3 | 0.2 | 0.3 | (3.8) | - | - | - | (0.0) | (0.1) | (0.1) | (0.3) | (0.3) | 1.6 | 1.5 | 1.4 | 1.2 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 410.1 | 391.4 | 383.0 | 371.2 | 370.3 | 309.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,746.4 | 2,408.8 | 2,113.5 | 2,347.6 | 2,267.5 | 2,139.5 | 2,175.0 | 1,964.3 | 1,754.3 | 1,350.9 | 1,506.4 | 1,400.3 | 1,434.9 | 1,387.2 | 1,334.3 | 1,420.9 | 1,352.2 | 1,275.5 |
| Total Equity | 2,746.4 | 2,408.8 | 2,113.5 | 2,347.6 | 2,267.5 | 2,139.5 | 2,175.0 | 1,964.3 | 1,754.3 | 1,350.9 | 1,506.4 | 1,400.3 | 1,434.9 | 1,387.2 | 1,334.3 | 1,420.9 | 1,352.2 | 1,275.5 |
| - |
| - |
| Net debt | 2,269.4 | 2,445.0 | 2,857.8 | 3,277.3 | 2,850.8 | 2,988.0 | 2,905.9 | 2,831.6 | 2,001.7 | 1,988.8 | 1,438.2 | 1,198.2 | 812.7 | 952.2 | 1,188.3 | 1,785.6 | - | - |
| Working Capital | (576.4) | (312.5) | (122.4) | 198.7 | (126.0) | 41.1 | (164.3) | 96.0 | 174.3 | 170.5 | 269.5 | 405.1 | 844.0 | 842.6 | 656.3 | 806.9 | - | - |
| Book Value | 2,746.4 | 2,408.8 | 2,113.5 | 2,347.6 | 2,267.5 | 2,139.5 | 2,175.0 | 1,964.3 | 1,754.3 | 1,350.9 | 1,506.4 | 1,400.3 | 1,434.9 | 1,387.2 | 1,334.3 | 1,420.9 | 1,352.2 | 1,275.5 |
| Tangible Book Value | - | - | - | - | - | - | - | - | 1,749.4 | 1,342.7 | 1,495.9 | 1,387.6 | 1,419.9 | 1,369.9 | 1,314.8 | 1,399.2 | 1,328.2 | - |
| 96.1 |
| 246.0 |
| 258.4 |
| 271.8 |
| 345.9 |
| 231.0 |
| 215.7 |
| 418.2 |
| 452.2 |
| 289.5 |
| 87.2 |
| 307.9 |
| 253.7 |
| 290.9 |
| 328.4 |
| 324.6 |
| 175.7 |
| 251.4 |
| 181.8 |
| 98.1 |
| 143.4 |
| 103.7 |
| 146.8 |
| 49.8 |
| 228.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.3 | 8.3 | 8.3 | 8.2 | 8.2 | 8.2 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 263.6 | 295.9 | 253.4 | 360.9 | 380.2 | 473.4 | 394.1 | 503.5 | 569.1 | 482.8 | 482.8 | 409.9 | 506.2 | 276.6 |
| Cash And Short Term Investments | 65.8 | 122.7 | 44.5 | 48.3 | 179.0 | 227.4 | 177.6 | 141.8 | 180.0 | 148.3 | 125.3 | 114.4 | 74.5 | 103.0 | 38.9 | 96.1 | 246.0 | 258.4 | 271.8 | 345.9 | 231.0 | 215.7 | 418.2 | 452.2 | 289.5 | 87.2 | 571.5 | 549.6 | 544.3 | 689.3 | 704.8 | 649.1 | 645.5 | 685.3 | 667.2 | 626.3 | 586.5 | 556.7 | 555.9 | 504.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 78.4 | 64.2 | 62.2 | 71.2 | 61.3 | 42.7 | 40.3 | 38.0 | 38.6 | 46.9 | 49.6 | 62.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 39.0 | 55.9 | 45.1 | 37.1 | 42.9 | 53.7 | 50.5 | 43.7 | 32.4 | 86.7 | 96.5 | 92.5 | 92.6 | 100.3 | 66.4 | 51.1 | 37.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,012.6 | 1,091.2 | 1,099.9 | 1,061.5 | 1,071.1 | 1,117.1 | 1,134.2 | 1,115.2 | 1,069.4 | 1,131.9 | 1,162.0 | 1,183.1 | 1,252.0 | 1,371.3 | 1,262.2 | 1,216.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 9,864.2 | 9,730.9 | 9,467.3 | 9,396.2 | 9,254.4 | 9,132.9 | 8,877.8 | 8,804.2 | 8,775.4 | 8,682.8 | 8,620.0 | 8,530.7 | 8,519.3 | 8,432.6 | 8,572.4 | 8,414.9 | 8,354.4 | 8,229.7 | 7,906.9 | 7,956.3 | 7,876.8 | 7,818.0 | 7,558.8 | 7,560.0 | 7,497.3 | 7,393.1 | 7,203.0 | 7,108.4 | 7,005.2 | 6,767.5 | 6,555.4 | 6,264.0 | 5,908.6 | 5,650.5 | 5,547.5 | 5,496.4 | 5,303.0 | 5,140.0 | 6,112.5 | 5,831.1 |
| Accumulated Depreciation | 3,974.0 | 3,887.9 | 3,804.9 | 3,714.9 | 3,631.6 | 3,545.5 | 3,460.5 | 3,369.5 | 3,284.6 | 3,199.8 | 3,121.5 | 3,039.5 | 2,957.8 | 2,884.1 | 2,933.7 | 2,855.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 5,890.2 | 5,843.0 | 5,662.4 | 5,681.3 | 5,622.8 | 5,587.4 | 5,417.3 | 5,434.8 | 5,490.8 | 5,483.0 | 5,498.4 | 5,491.1 | 5,561.5 | 5,548.5 | 5,638.8 | 5,560.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 83.0 | 81.9 | 84.8 | 79.9 | 83.7 | 87.7 | 85.3 | 82.4 | 85.9 | 86.7 | 85.7 | 92.8 | 96.4 | 151.9 | 192.7 | 207.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 443.5 | 452.1 | 451.9 | 431.2 | 420.3 | 435.4 | 405.1 | 412.5 | 422.6 | 411.4 | 398.7 | 348.7 | 324.0 | 494.8 | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,346.3 | 7,386.2 | 7,214.2 | 7,174.1 | 7,114.3 | 7,139.9 | 6,956.6 | 6,962.4 | 6,982.7 | 7,026.3 | 7,059.1 | 7,115.8 | 7,233.8 | 7,414.6 | 7,454.2 | 7,336.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 652.5 | 633.6 | 580.1 | 556.8 | 576.1 | 527.4 | 460.3 | 479.6 | 480.7 | 470.3 | 486.7 | 457.3 | 452.2 | 422.0 | 381.4 | 437.8 | 412.8 | 496.3 | 427.9 | 299.8 | 315.2 | 278.7 | 244.0 | 322.5 | 407.3 | 284.5 | 328.9 | 321.2 | 340.2 | 332.0 | 320.4 | 291.0 | 290.1 | 288.9 | 276.3 | 265.0 | 263.5 | 241.2 | 248.2 | 256.1 |
| Short Term Debt | 598.4 | 546.8 | 519.5 | 490.5 | 486.1 | 535.6 | 496.8 | 497.7 | 506.6 | 443.9 | 443.2 | 442.2 | 443.3 | 438.5 | 429.4 | 425.0 | 410.1 | 391.8 | ||||||||||||||||||||||
| Deferred Revenue Current | 85.8 | 163.9 | 133.8 | 105.1 | 73.0 | 54.8 | 59.6 | 64.2 | 58.0 | 61.0 | 10.0 | 7.3 | 5.6 | 5.2 | 1.7 | 20.8 | 33.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 20.8 | 19.6 | 19.9 | 20.1 | 20.4 | 20.5 | 18.5 | 18.8 | 19.7 | 19.3 | 19.2 | 18.7 | 18.7 | 71.7 | 74.1 | 75.6 | ||||||||||||||||||||||||
| Accrued Expenses | 215.2 | 241.0 | 229.8 | 220.8 | 201.8 | 226.8 | 211.1 | 198.0 | 181.2 | 194.9 | 189.5 | 189.3 | 184.2 | 186.3 | 195.1 | 186.1 | 157.2 | |||||||||||||||||||||||
| Other Current Liabilities | 122.6 | 203.9 | 180.6 | 146.9 | 113.7 | 96.8 | 100.8 | 105.1 | 103.3 | 99.9 | 42.3 | 35.9 | 33.5 | 33.5 | 43.6 | 45.3 | 56.6 | |||||||||||||||||||||||
| Total Current Liabilities | 1,633.6 | 1,667.6 | 1,553.3 | 1,457.7 | 1,416.9 | 1,429.6 | 1,314.2 | 1,323.9 | 1,312.3 | 1,254.3 | 1,205.7 | 1,166.0 | 1,152.1 | 1,172.5 | 1,159.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,795.7 | 1,845.3 | 1,865.3 | 2,006.0 | 2,073.5 | 2,136.8 | 2,196.5 | 2,284.4 | 2,389.2 | 2,562.2 | 2,633.7 | 2,743.8 | 2,855.5 | 2,941.8 | 2,982.0 | 2,864.5 | 2,791.3 | 2,717.4 | 2,605.1 | 2,652.3 | 2,748.7 | 2,801.5 | 2,707.8 | 2,664.1 | 2,537.6 | 2,629.0 | 2,622.2 | 2,719.0 | 2,734.3 | 2,809.8 | 2,751.7 | 2,615.6 | 2,440.8 | 2,377.3 | 2,380.8 | 2,452.7 | 2,321.3 | 2,240.1 | 1,925.0 | 1,762.9 |
| Operating Lease Liabilities Non-Current | 62.1 | 62.3 | 64.8 | 59.8 | 63.3 | 67.3 | 66.8 | 63.6 | 66.2 | 67.4 | 66.5 | 73.9 | 76.4 | 88.6 | 117.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 181.9 | 128.5 | 163.3 | 204.0 | 252.9 | 282.7 | 289.0 | 303.4 | 315.4 | 313.6 | 305.9 | 254.8 | 199.0 | 139.5 | 76.4 | 65.5 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 915.0 | 910.7 | 863.8 | 838.0 | 806.0 | 788.0 | 752.0 | 725.4 | 703.6 | 687.6 | 681.6 | 682.7 | 681.6 | 687.1 | 683.8 | 679.8 | 669.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 207.6 | 153.9 | 188.8 | 230.1 | 280.2 | 309.5 | 315.6 | 334.0 | 346.5 | 341.3 | 334.9 | 292.1 | 236.1 | 176.9 | 114.7 | 114.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,614.1 | 4,639.8 | 4,535.9 | 4,591.7 | 4,640.0 | 4,731.1 | 4,645.1 | 4,731.3 | 4,817.8 | 4,912.8 | 4,922.4 | 4,958.5 | 5,001.7 | 5,066.9 | 5,058.3 | 4,991.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,124.2 | 3,022.5 | 2,931.4 | 2,815.0 | 2,694.7 | 2,594.2 | 2,496.8 | 2,407.1 | 2,331.5 | 2,271.2 | 2,253.7 | 2,230.2 | 2,214.8 | 2,236.9 | 2,284.0 | 2,235.6 | 2,181.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.4) | 0.3 | 0.3 | 0.0 | 0.1 | 0.2 | 0.4 | (0.5) | 0.2 | 0.3 | (0.2) | (0.8) | (2.3) | (3.8) | (4.6) | (1.9) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,732.3 | 2,746.4 | 2,678.3 | 2,582.4 | 2,474.3 | 2,408.8 | 2,311.5 | 2,231.2 | 2,164.9 | 2,113.5 | 2,136.7 | 2,157.2 | 2,232.1 | 2,347.6 | 2,395.9 | 2,345.0 | ||||||||||||||||||||||||
| Total Equity | 2,732.3 | 2,746.4 | 2,678.3 | 2,582.4 | 2,474.3 | 2,408.8 | 2,311.5 | 2,231.2 | 2,164.9 | 2,113.5 | 2,136.7 | 2,157.2 | 2,232.1 | 2,347.6 | 2,395.9 | 2,345.0 | 2,289.7 | 2,267.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,394.1 | 2,392.1 | 2,384.8 | 2,496.6 | 2,559.6 | 2,672.4 | 2,693.3 | 2,782.1 | 2,895.8 | 3,006.1 | 3,076.9 | 3,186.0 | 3,298.9 | 3,380.3 | 3,411.5 | 3,289.5 | 3,201.4 | 3,109.2 | 2,965.0 | 3,013.2 | 3,106.2 | 3,203.7 | 3,068.1 | 2,973.3 | 2,902.2 | 2,993.1 | 2,984.8 | 3,064.3 | 3,097.1 | 3,160.0 | 3,109.0 | 2,969.4 | 2,776.2 | 2,687.0 | 2,684.2 | 2,759.5 | 2,614.9 | 2,545.5 | 2,225.1 | 2,039.8 |
| Net debt | 2,328.3 | 2,269.4 | 2,340.3 | 2,448.2 | 2,380.6 | 2,445.0 | 2,515.7 | 2,640.4 | 2,715.9 | 2,857.8 | 2,951.6 | 3,071.5 | 3,224.3 | 3,277.3 | 3,372.6 | 3,193.4 | 2,955.4 | 2,850.8 | ||||||||||||||||||||||
| Working Capital | (620.9) | (576.4) | (453.3) | (396.2) | (345.8) | (312.5) | (180.0) | (208.8) | (242.9) | (122.4) | (43.7) | 17.1 | 99.9 | 198.7 | 102.3 | 18.5 | (70.3) | |||||||||||||||||||||||
| Book Value | 2,732.3 | 2,746.4 | 2,678.3 | 2,582.4 | 2,474.3 | 2,408.8 | 2,311.5 | 2,231.2 | 2,164.9 | 2,113.5 | 2,136.7 | 2,157.2 | 2,232.1 | 2,347.6 | 2,395.9 | 2,345.0 | 2,289.7 | 2,267.5 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.7 |
| 29.1 |
| 21.3 |
| 23.3 |
| 31.2 |
| 26.5 |
| 24.6 |
| 30.1 |
| 35.6 |
| 24.9 |
| 17.2 |
| 24.9 |
| 26.6 |
| 53.0 |
| 34.6 |
| 30.2 |
| 26.9 |
| 30.4 |
| 18.3 |
| 24.7 |
| 25.1 |
| 27.9 |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,072.0 |
| 1,068.6 |
| 1,096.7 |
| 1,130.8 |
| 998.8 |
| 982.8 |
| 977.3 |
| 945.8 |
| 769.0 |
| 760.3 |
| 810.4 |
| 779.9 |
| 781.4 |
| 1,020.8 |
| 1,052.1 |
| 975.2 |
| 952.6 |
| 995.1 |
| 994.1 |
| 947.0 |
| 916.6 |
| 917.8 |
| 1,124.8 |
| 1,028.0 |
| 2,825.6 |
| 2,731.1 |
| 2,621.4 |
| 2,671.9 |
| 2,563.1 |
| 2,456.0 |
| 2,351.1 |
| 2,233.3 |
| 2,103.6 |
| 1,998.4 |
| 1,906.3 |
| 1,817.3 |
| 1,730.7 |
| 1,761.7 |
| 1,680.1 |
| 1,604.8 |
| 1,533.3 |
| 1,467.5 |
| 1,405.2 |
| 1,361.8 |
| 1,374.7 |
| 1,318.3 |
| 2,218.4 |
| 2,173.6 |
| 5,528.8 |
| 5,498.6 |
| 5,285.5 |
| 5,284.3 |
| 5,313.7 |
| 5,362.0 |
| 5,207.7 |
| 5,326.7 |
| 5,393.7 |
| 5,394.7 |
| 5,296.7 |
| 5,291.0 |
| 5,274.6 |
| 5,005.7 |
| 4,875.3 |
| 4,659.2 |
| 4,375.2 |
| 4,183.0 |
| 4,142.3 |
| 4,134.5 |
| 3,928.3 |
| 3,821.7 |
| 3,894.1 |
| 3,657.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 2.4 |
| 3.7 |
| - |
| 6.1 |
| 7.1 |
| 7.7 |
| 8.2 |
| 8.8 |
| 9.4 |
| 223.9 |
| 238.5 |
| 248.6 |
| 262.2 |
| 274.0 |
| 282.4 |
| 296.4 |
| 310.0 |
| 326.7 |
| 336.0 |
| 326.7 |
| 336.7 |
| 341.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 277.1 |
| 190.8 |
| 172.0 |
| 166.1 |
| 163.9 |
| 172.3 |
| 146.7 |
| 104.8 |
| 68.2 |
| 71.2 |
| 69.2 |
| 65.3 |
| 42.5 |
| 44.5 |
| 43.7 |
| 41.7 |
| 52.8 |
| 51.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,149.0 |
| 7,125.9 |
| 6,940.5 |
| 6,991.8 |
| 6,894.7 |
| 6,887.6 |
| 6,758.6 |
| 6,773.4 |
| 6,661.4 |
| 6,657.1 |
| 6,597.7 |
| 6,580.0 |
| 6,544.5 |
| 6,313.2 |
| 6,184.9 |
| 5,913.1 |
| 5,600.2 |
| 5,474.4 |
| 5,374.0 |
| 5,345.1 |
| 5,142.7 |
| 5,008.0 |
| 5,135.2 |
| 4,882.1 |
| 359.9 |
| 361.0 |
| 357.5 |
| 402.2 |
| 360.3 |
| 309.2 |
| 364.6 |
| 364.1 |
| 362.6 |
| 345.3 |
| 362.8 |
| 350.2 |
| 357.3 |
| 353.7 |
| 335.4 |
| 309.7 |
| 303.4 |
| 306.8 |
| 293.6 |
| 305.5 |
| 300.1 |
| 276.9 |
| 24.5 |
| 70.5 |
| 60.5 |
| 19.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.9 |
| 78.9 |
| 78.2 |
| 78.3 |
| 82.7 |
| 82.6 |
| 83.3 |
| 87.4 |
| 88.6 |
| 94.8 |
| 87.5 |
| 81.8 |
| 73.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.6 |
| 146.9 |
| 141.8 |
| 122.7 |
| 125.9 |
| 113.8 |
| 108.9 |
| 113.0 |
| 133.9 |
| 129.5 |
| 127.4 |
| 118.1 |
| 161.6 |
| 150.9 |
| 160.4 |
| 145.1 |
| 154.4 |
| 149.9 |
| 146.1 |
| 133.1 |
| 139.9 |
| 140.0 |
| 143.3 |
| 48.2 |
| 94.5 |
| 200.0 |
| 45.8 |
| 26.1 |
| 25.1 |
| 138.0 |
| 32.2 |
| 32.4 |
| 34.4 |
| 35.0 |
| 36.8 |
| 65.0 |
| 63.2 |
| 56.7 |
| 50.5 |
| 48.6 |
| 45.6 |
| 44.0 |
| 45.0 |
| 45.1 |
| 45.4 |
| 43.1 |
| 1,198.4 |
| 1,142.3 |
| 1,194.6 |
| 1,137.8 |
| 1,109.4 |
| 950.4 |
| 941.7 |
| 859.9 |
| 986.2 |
| 1,019.8 |
| 924.7 |
| 961.5 |
| 927.3 |
| 945.3 |
| 924.8 |
| 913.4 |
| 878.6 |
| 837.8 |
| 820.8 |
| 799.1 |
| 779.1 |
| 750.5 |
| 747.3 |
| 759.6 |
| 740.8 |
| 134.6 |
| 148.0 |
| 158.3 |
| 171.4 |
| 187.9 |
| 200.6 |
| 205.8 |
| 221.8 |
| 238.6 |
| 259.0 |
| 259.2 |
| 254.3 |
| 265.5 |
| 275.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.4 |
| 79.4 |
| 47.9 |
| 77.0 |
| 112.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.3 |
| 34.6 |
| 36.3 |
| 37.4 |
| 44.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 663.2 |
| 657.1 |
| 656.3 |
| 639.0 |
| 625.9 |
| 638.9 |
| 625.5 |
| 633.1 |
| 623.6 |
| 596.9 |
| 569.4 |
| 541.2 |
| 518.2 |
| 493.6 |
| 459.9 |
| 434.7 |
| 419.0 |
| 640.7 |
| 610.0 |
| 581.2 |
| 565.4 |
| 882.4 |
| 805.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 108.7 |
| 124.9 |
| 107.4 |
| 137.1 |
| 174.4 |
| 173.0 |
| 145.0 |
| 116.0 |
| 48.4 |
| 45.6 |
| 46.5 |
| 46.5 |
| 48.0 |
| 66.9 |
| 62.7 |
| 62.0 |
| 62.4 |
| 58.7 |
| 46.6 |
| 47.6 |
| 50.4 |
| 50.8 |
| 52.8 |
| 52.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,859.2 |
| 4,858.4 |
| 4,678.7 |
| 4,742.9 |
| 4,713.2 |
| 4,748.1 |
| 4,573.5 |
| 4,630.4 |
| 4,498.0 |
| 4,482.1 |
| 4,481.4 |
| 4,527.8 |
| 4,544.0 |
| 4,348.9 |
| 4,256.0 |
| 4,052.4 |
| 3,813.1 |
| 3,720.1 |
| 3,898.3 |
| 3,922.6 |
| 3,768.9 |
| 3,657.0 |
| 3,511.1 |
| 3,304.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,163.9 |
| 2,159.6 |
| 2,149.9 |
| 2,087.9 |
| 2,052.0 |
| 2,098.5 |
| 2,064.8 |
| 2,090.5 |
| 2,079.2 |
| 2,012.7 |
| 1,927.4 |
| 1,845.5 |
| 1,776.6 |
| 1,714.6 |
| 1,636.8 |
| 1,566.1 |
| 1,517.0 |
| 1,231.2 |
| 1,181.6 |
| 1,135.3 |
| 1,103.8 |
| 1,376.6 |
| 1,337.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 410.1 |
| 410.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,289.7 |
| 2,267.5 |
| 2,261.8 |
| 2,248.9 |
| 2,181.5 |
| 2,139.5 |
| 2,185.1 |
| 2,143.0 |
| 2,163.4 |
| 2,175.0 |
| 2,116.3 |
| 2,052.2 |
| 2,000.6 |
| 1,964.3 |
| 1,928.9 |
| 1,860.7 |
| 1,787.1 |
| 1,754.3 |
| 1,475.7 |
| 1,422.5 |
| 1,373.8 |
| 1,350.9 |
| 1,624.1 |
| 1,577.4 |
| 2,261.8 |
| 2,248.9 |
| 2,181.5 |
| 2,139.5 |
| 2,185.1 |
| 2,143.0 |
| 2,163.4 |
| 2,175.0 |
| 2,116.3 |
| 2,052.2 |
| 2,000.6 |
| 1,964.3 |
| 1,928.9 |
| 1,860.7 |
| 1,787.1 |
| 1,754.3 |
| 1,475.7 |
| 1,422.5 |
| 1,373.8 |
| 1,350.9 |
| 1,624.1 |
| 1,577.4 |
| 2,693.1 |
| 2,667.4 |
| 2,875.2 |
| 2,988.0 |
| 2,649.8 |
| 2,521.0 |
| 2,612.6 |
| 2,905.9 |
| 2,413.3 |
| 2,514.7 |
| 2,552.8 |
| 2,470.6 |
| 2,404.2 |
| 2,320.3 |
| 2,130.7 |
| 2,001.7 |
| 2,017.1 |
| 2,133.3 |
| 2,028.5 |
| 1,988.8 |
| 1,669.2 |
| 1,535.3 |
| (126.0) |
| (41.1) |
| 21.5 |
| 48.3 |
| 41.1 |
| 117.4 |
| (40.3) |
| (250.9) |
| (164.3) |
| (151.2) |
| (147.4) |
| (163.9) |
| 96.0 |
| 138.6 |
| 96.6 |
| 114.8 |
| 174.3 |
| 195.0 |
| 167.9 |
| 166.1 |
| 170.5 |
| 365.2 |
| 287.2 |
| 2,261.8 |
| 2,248.9 |
| 2,181.5 |
| 2,139.5 |
| 2,185.1 |
| 2,143.0 |
| 2,163.4 |
| 2,175.0 |
| 2,116.3 |
| 2,052.2 |
| 2,000.6 |
| 1,964.3 |
| 1,928.9 |
| 1,860.7 |
| 1,787.1 |
| 1,754.3 |
| 1,475.7 |
| 1,422.5 |
| 1,373.8 |
| 1,350.9 |
| 1,624.1 |
| 1,577.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,927.6 |
| 1,858.2 |
| 1,783.5 |
| - |
| 1,469.6 |
| 1,415.4 |
| 1,366.1 |
| 1,342.7 |
| 1,615.3 |
| 1,568.0 |