| (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 | 378.4 | 431.0 | 138.9 | 227.4 | 171.0 | 564.8 | 145.3 | 120.4 | 254.9 | 257.2 | 182.4 | 161.2 | 217.6 | 373.1 | 175.5 | 158.2 | 185.2 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 378.4 | 431.0 | 138.9 | 227.4 | 171.0 | 564.8 | 145.3 | 120.4 | 254.9 | 257.2 | 182.4 | 161.2 | 217.6 | 373.1 | 175.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 842.8 | 907.5 | 686.3 | 862.7 | 755.6 | 658.8 | 698.1 | 737.4 | 725.3 | 625.4 | 628.0 | 653.7 | 614.1 | 619.8 | 606.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,121.0 | 1,016.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 5,674.5 | 5,345.7 | 4,246.1 | 4,592.8 | 4,122.4 | 4,051.3 | 3,937.6 | 3,824.8 | 3,646.6 | 3,355.6 | 3,518.1 | 3,564.9 | 3,405.8 | 3,296.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 1,084.2 | 1,130.5 | 537.9 | 818.9 | 721.3 | 536.9 | 537.8 | 556.0 | 548.3 | 477.8 | 508.1 | 517.2 | 496.9 | 426.8 | 436.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 3,789.0 | 4,985.5 | 2,998.0 | 2,719.8 | - | - | - | 1,385.2 | 1,447.3 | 1,052.7 | 1,021.9 | 1,200.9 | 946.3 | 1,099.5 | 1,233.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 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 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 4,326.9 | 7,040.0 | 3,036.9 | 3,222.2 | - | - | 488.2 | 1,580.6 | 1,606.7 | 1,084.8 | 1,135.0 | 1,253.2 | 981.5 | 1,373.1 | 1,286.6 | 620.9 | |||
| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 224.5 | 378.4 | 244.9 | 329.8 | 181.8 | 431.0 | 1,930.6 | 140.2 | 172.2 | 151.9 | 319.2 | 209.7 | 227.4 | 175.0 | 151.5 | |||||||||||||||||||||||||
| 101.7 |
| 70.8 |
| - |
| - |
| - |
| 158.2 |
| 185.2 |
| 101.7 |
| 70.8 |
| 508.1 |
| 428.3 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 125.4 | 197.1 | 104.0 | 76.1 | 74.0 | 52.6 | 60.2 | 55.8 | 44.8 | 49.8 | 64.7 | 61.1 | 60.2 | 65.4 | 63.9 | 66.8 | 33.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,646.3 | 3,178.6 | 2,050.4 | 2,361.3 | 1,658.7 | 1,830.5 | 1,521.2 | 1,519.3 | 1,563.6 | 1,348.8 | 1,307.4 | 1,373.8 | 1,379.8 | 1,499.9 | 1,311.7 | 1,157.5 | 996.6 | - | - |
| 3,166.7 |
| 3,064.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,876.7 | 2,626.9 | 2,583.3 | 2,882.4 | 2,824.9 | 2,807.2 | 2,650.8 | 2,591.0 | 2,477.2 | 2,295.6 | 2,406.1 | 2,416.3 | 2,383.8 | 2,261.4 | 2,153.1 | 2,120.8 | - | - | - |
| Property,Plant & Equipment Net | 2,797.8 | 2,718.7 | 1,662.8 | 1,710.4 | 1,297.5 | 1,244.1 | 1,286.8 | 1,233.8 | 1,169.4 | 1,060.0 | 1,112.0 | 1,148.6 | 1,021.9 | 1,034.9 | 1,013.6 | 944.1 | 926.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 49.6 | 67.8 | 56.4 | 59.2 | 54.4 | 51.9 | 54.3 | 55.5 | 107.7 | 107.0 | 111.1 | 114.1 | 116.2 | 110.7 | 108.7 | 107.3 | - | - | - |
| Goodwill | 2,511.6 | 2,525.7 | 1,298.0 | 1,675.3 | 1,324.5 | 1,389.3 | 1,429.3 | 1,309.2 | 1,241.9 | 1,092.2 | 1,140.5 | 1,178.0 | 1,099.2 | 1,110.5 | 1,104.8 | 839.7 | 813.5 | - | - |
| Intangible Assets | 2,683.5 | 2,586.7 | 726.6 | 741.6 | 278.1 | 321.9 | 388.3 | 352.0 | 331.3 | 225.0 | 245.1 | 280.9 | 243.9 | 276.8 | 304.6 | 130.4 | 115.0 | - | - |
| Operating Lease Right Of Use Assets | 307.5 | 307.7 | 233.5 | 296.8 | 268.4 | 296.0 | 298.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 54.4 | 17.4 | 30.6 | 29.9 | 25.8 | 42.5 | 46.5 | 47.3 | 62.1 | 42.1 | 52.6 | 45.4 | 61.2 | 90.9 | 87.3 | 42.1 | 57.1 | - | - |
| Other Non-Current Assets | 161.2 | 208.8 | 206.1 | 237.7 | 220.2 | 152.9 | 155.7 | 121.9 | 189.5 | 155.1 | 156.1 | 167.2 | 168.4 | 163.0 | 170.8 | 167.1 | 153.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,162.3 | 12,507.8 | 7,192.0 | 7,052.9 | 5,073.2 | 5,277.3 | 5,126.3 | 4,583.5 | 4,557.7 | 3,923.2 | 4,013.7 | 4,186.7 | 3,974.5 | 4,176.1 | 3,992.8 | 3,281.0 | 3,062.6 | - | - |
| 436.8 |
| 375.4 |
| - |
| - |
| Short Term Debt | 538.0 | 2,054.5 | 38.9 | 502.4 | - | - | 488.2 | 195.4 | 159.3 | 32.0 | 113.1 | 52.3 | 35.2 | 273.6 | 53.7 | 16.9 | 118.1 | - | - |
| Deferred Revenue Current | - | - | - | 22.4 | 19.0 | 16.7 | 17.0 | 18.5 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 54.0 | 52.6 | 44.3 | 52.3 | 45.3 | 52.1 | 54.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 638.8 | 463.5 | 265.4 | 295.8 | 290.9 | 430.2 | 289.1 | 237.2 | 217.0 | 205.3 | 225.3 | 256.6 | 271.3 | 281.5 | 292.1 | 240.8 | 231.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,528.7 | 4,038.3 | 1,165.3 | 1,743.9 | 1,525.8 | 1,511.6 | 1,404.5 | 1,082.9 | 1,000.0 | 802.6 | 922.5 | 912.2 | 881.7 | 1,044.2 | 843.8 | 780.6 | 805.6 | - | - |
| 603.9 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 263.2 | 258.7 | 192.7 | 251.0 | 234.2 | 262.0 | 254.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 557.0 | 583.5 | 93.9 | 107.3 | 70.5 | 86.0 | 76.2 | 64.3 | 74.1 | 59.8 | 72.9 | 91.2 | 128.0 | 15.6 | 16.2 | 24.6 | 30.6 | - | - |
| Pension Obligations | 178.0 | 180.8 | 142.8 | 120.1 | 158.3 | 171.5 | 304.8 | 374.4 | 355.2 | 447.3 | 433.0 | 444.2 | 263.7 | 461.9 | 420.0 | 323.0 | 321.4 | - | - |
| Other Non-Current Liabilities | 214.7 | 60.8 | 49.4 | 38.1 | 35.9 | 91.1 | 78.0 | 99.8 | 110.4 | 38.1 | 37.1 | 41.6 | 48.8 | 51.6 | 54.5 | 41.1 | 61.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,530.5 | 10,221.6 | 4,760.1 | 4,980.1 | 3,223.7 | 3,366.7 | 3,310.6 | 2,811.2 | 2,827.7 | 2,368.5 | 2,480.8 | 2,682.9 | 2,268.5 | 2,688.5 | 2,580.1 | 1,773.3 | 1,682.0 | - | - |
| 7.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,377.6 | 2,583.9 | 2,624.4 | 2,348.2 | 2,070.0 | 2,335.2 | 2,301.5 | 2,188.1 | 2,036.0 | 1,942.5 | 1,803.8 | 1,692.9 | 1,597.0 | 1,512.1 | 1,437.4 | 1,336.2 | 1,248.0 | - | - |
| Accumulated Other Comprehensive Income | 37.2 | (502.7) | (366.3) | (430.1) | (359.4) | (756.8) | (816.8) | (740.9) | (666.3) | (738.4) | (702.5) | (608.9) | (369.9) | (492.9) | (460.3) | (292.9) | (310.5) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 18.0 | 14.6 | 7.5 | 7.0 | 12.1 | 10.9 | 13.0 | 13.2 | 23.0 | 22.3 | 19.9 | 15.7 | 14.6 | 14.2 | 13.6 | 15.9 | 14.2 | - | - |
| Total Stockholders Equity | 3,613.9 | 2,271.6 | 2,424.3 | 2,065.8 | 1,837.4 | 1,899.6 | 1,802.7 | 1,759.1 | 1,707.1 | 1,532.4 | 1,512.9 | 1,488.2 | 1,691.5 | 1,489.0 | 1,411.8 | 1,491.8 | 1,366.4 | 1,174.5 | 1,463.5 |
| Total Equity | 3,631.8 | 2,286.2 | 2,431.8 | 2,072.8 | 1,849.5 | 1,910.5 | 1,815.7 | 1,772.3 | 1,730.1 | 1,554.7 | 1,532.9 | 1,503.8 | 1,706.0 | 1,487.5 | 1,412.7 | 1,507.7 | 1,380.6 | 1,174.5 | 1,463.5 |
| 118.1 |
| - |
| - |
| Net debt | 3,948.5 | 6,609.0 | 2,898.0 | 2,994.8 | - | - | 343.0 | 1,460.2 | 1,351.7 | 827.6 | 952.5 | 1,092.0 | 763.9 | 1,000.0 | 1,111.1 | 462.6 | (67.2) | - | - |
| Working Capital | 117.6 | (859.7) | 885.1 | 617.4 | 132.9 | 318.9 | 116.7 | 436.3 | 563.7 | 546.2 | 384.9 | 461.6 | 498.1 | 455.7 | 468.0 | 376.9 | 190.9 | - | - |
| Book Value | 3,613.9 | 2,271.6 | 2,424.3 | 2,065.8 | 1,837.4 | 1,899.6 | 1,802.7 | 1,759.1 | 1,707.1 | 1,532.4 | 1,512.9 | 1,488.2 | 1,691.5 | 1,489.0 | 1,411.8 | 1,491.8 | 1,366.4 | 1,174.5 | 1,463.5 |
| Tangible Book Value | (1,581.2) | (2,840.7) | 399.8 | (351.1) | 234.8 | 188.4 | (15.0) | 97.9 | 133.9 | 215.2 | 127.4 | 29.3 | 348.3 | 101.7 | 2.4 | 521.6 | 437.8 | - | - |
| 171.0 |
| 263.5 |
| 587.5 |
| 564.8 |
| 782.7 |
| 857.3 |
| 123.3 |
| 145.3 |
| 115.9 |
| 96.3 |
| 124.3 |
| 120.4 |
| 250.4 |
| 305.3 |
| 247.9 |
| 207.6 |
| 212.8 |
| 257.2 |
| 107.7 |
| 152.3 |
| 182.4 |
| 193.4 |
| 217.8 |
| 200.8 |
| 161.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 224.5 | 378.4 | 244.9 | 329.8 | 181.8 | 431.0 | 1,930.6 | 140.2 | 172.2 | 151.9 | 319.2 | 209.7 | 227.4 | 175.0 | 151.5 | 171.0 | 263.5 | 587.5 | 564.8 | 782.7 | 857.3 | 123.3 | 145.3 | 115.9 | 96.3 | 124.3 | 120.4 | 250.4 | 305.3 | 247.9 | 207.6 | 212.8 | 257.2 | 107.7 | 152.3 | 182.4 | 193.4 | 217.8 | 200.8 | 161.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 893.0 | 842.8 | 1,092.4 | 1,055.8 | 994.3 | 907.5 | 1,042.5 | 960.3 | 939.7 | 904.9 | 888.2 | 903.4 | 862.7 | 1,025.7 | 1,000.4 | 755.6 | 728.0 | 667.1 | 658.8 | 693.6 | 692.9 | 737.8 | 698.1 | 773.5 | 784.9 | 773.9 | 737.4 | 775.1 | 756.1 | 751.4 | 716.3 | 663.3 | 625.4 | 669.1 | 679.5 | 628.0 | 688.5 | 676.6 | 685.9 | 653.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 184.1 | 125.4 | 136.9 | 155.9 | 200.9 | 197.1 | 130.6 | 171.8 | 101.3 | 113.4 | 87.9 | 76.7 | 76.1 | 102.6 | 119.7 | 74.0 | 51.4 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,742.4 | 2,646.3 | 3,156.4 | 3,036.6 | 3,174.3 | 3,178.6 | 3,969.0 | 2,114.5 | 2,064.6 | 2,050.4 | 2,359.9 | 2,362.3 | 2,361.3 | 2,376.5 | 2,250.6 | 1,658.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,742.8 | 2,797.8 | 2,785.7 | 2,883.1 | 2,775.7 | 2,718.7 | 1,930.0 | 1,893.4 | 1,921.8 | 1,906.1 | 1,747.1 | 1,717.6 | 1,710.4 | 1,628.8 | 1,640.8 | 1,297.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,482.2 | 2,511.6 | 2,473.4 | 2,678.0 | 2,589.2 | 2,525.7 | 1,781.0 | 1,769.5 | 1,796.1 | 1,810.7 | 1,682.0 | 1,679.5 | 1,675.3 | 1,658.4 | 1,688.3 | 1,324.5 | 1,333.4 | 1,328.2 | ||||||||||||||||||||||
| Intangible Assets | 2,600.7 | 2,683.5 | 2,721.1 | 2,755.3 | 2,624.0 | 2,586.7 | 785.6 | 803.9 | 828.1 | 853.7 | 694.8 | 717.8 | 741.6 | 733.2 | 757.0 | 278.1 | 295.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 308.9 | 307.5 | 288.5 | 318.0 | 329.6 | 307.7 | 314.6 | 313.7 | 332.6 | 314.9 | 287.2 | 289.0 | 296.8 | 296.6 | 315.6 | 268.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 30.7 | 54.4 | 85.6 | 94.4 | 14.9 | 17.4 | 28.7 | 27.5 | 27.8 | 31.3 | 31.1 | 47.9 | 29.9 | 23.0 | 25.6 | 25.8 | 41.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 162.3 | 161.2 | 205.4 | 204.9 | 197.0 | 208.8 | 233.9 | 232.2 | 227.2 | 224.9 | 247.0 | 247.3 | 237.7 | 273.0 | 278.1 | 220.2 | 173.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,070.0 | 11,162.3 | 11,716.1 | 11,970.4 | 12,680.6 | 12,507.8 | 9,042.9 | 7,154.7 | 7,198.3 | 7,192.0 | 7,049.0 | 7,061.4 | 7,052.9 | 6,989.5 | 6,956.0 | 5,073.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 988.7 | 1,084.2 | 1,133.6 | 1,214.3 | 1,023.0 | 1,130.5 | 748.2 | 730.6 | 722.6 | 707.5 | 689.2 | 746.1 | 818.9 | 938.9 | 872.3 | 721.3 | 641.0 | 565.8 | 536.9 | 506.2 | 554.1 | 538.3 | 537.8 | 544.8 | 554.4 | 571.4 | 556.0 | 583.1 | 555.2 | 559.4 | 525.8 | 521.8 | 477.8 | 491.0 | 495.2 | 508.1 | 510.2 | 521.9 | 514.9 | 517.2 |
| Short Term Debt | 1,202.6 | 538.0 | 1,368.9 | 436.9 | 2,147.8 | 2,054.5 | 481.7 | 485.5 | 453.7 | 47.1 | 437.2 | 447.6 | 502.4 | 399.0 | 440.7 | 411.6 | 404.0 | 444.2 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 53.8 | 54.0 | 52.1 | 56.9 | 57.1 | 52.6 | 51.7 | 51.5 | 55.3 | 54.8 | 50.8 | 51.5 | 52.3 | 49.0 | 50.2 | 45.3 | ||||||||||||||||||||||||
| Accrued Expenses | 624.9 | 777.8 | 686.9 | 601.0 | 551.5 | 604.5 | 438.3 | 402.8 | 393.8 | 400.0 | 375.7 | 382.6 | 405.7 | 386.7 | 383.6 | 381.4 | 351.2 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,846.1 | 2,528.7 | 3,419.9 | 2,423.2 | 3,985.1 | 4,038.3 | 1,678.3 | 1,626.1 | 1,577.3 | 1,165.3 | 1,519.6 | 1,609.5 | 1,743.9 | 1,745.1 | 1,715.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,486.9 | 3,789.0 | 3,787.7 | 4,986.6 | 4,978.3 | 4,985.5 | 4,320.4 | 2,541.9 | 2,630.4 | 3,035.9 | 2,716.3 | 2,717.9 | 2,719.8 | 2,727.9 | 2,730.1 | 1,199.1 | 1,194.1 | 1,251.5 | 1,244.4 | 1,627.0 | 1,618.6 | 1,187.9 | 1,193.1 | 1,180.2 | 1,188.0 | 1,189.4 | 1,189.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 264.6 | 263.2 | 244.8 | 268.2 | 277.9 | 258.7 | 269.3 | 267.5 | 282.9 | 265.5 | 242.4 | 243.7 | 251.0 | 254.5 | 272.2 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 534.9 | 557.0 | 554.6 | 573.9 | 578.7 | 583.5 | 84.0 | 92.0 | 99.7 | 100.8 | 110.0 | 127.7 | 107.3 | 130.4 | 124.9 | 70.5 | 79.1 | |||||||||||||||||||||||
| Pension Obligations | 176.4 | 178.0 | 182.5 | 183.9 | 183.3 | 180.8 | 137.3 | 140.0 | 142.4 | 142.9 | 121.5 | 118.2 | 120.1 | 153.8 | 153.8 | 158.3 | 166.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 174.8 | 214.7 | 207.1 | 283.8 | 118.1 | 60.8 | 66.4 | 45.2 | 38.1 | 49.8 | 39.9 | 38.9 | 38.1 | 41.3 | 41.0 | 35.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,483.7 | 7,530.5 | 8,396.6 | 8,719.6 | 10,218.7 | 10,221.6 | 6,555.7 | 4,712.8 | 4,770.8 | 4,760.1 | 4,749.7 | 4,855.9 | 4,980.1 | 5,053.1 | 5,037.1 | 3,223.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,392.5 | 3,377.6 | 3,098.0 | 3,027.6 | 2,586.8 | 2,583.9 | 2,678.2 | 2,678.7 | 2,639.2 | 2,624.4 | 2,512.8 | 2,448.3 | 2,348.2 | 2,224.8 | 2,141.2 | 2,070.0 | 1,982.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (22.5) | 37.2 | 9.0 | 17.4 | (324.6) | (502.7) | (382.0) | (418.3) | (385.4) | (366.3) | (373.4) | (395.1) | (430.1) | (430.7) | (356.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 17.7 | 18.0 | 14.8 | 15.3 | 13.8 | 14.6 | 8.2 | 7.2 | 7.1 | 7.5 | 7.0 | 7.2 | 7.0 | 6.7 | 7.1 | 12.1 | 11.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 3,568.7 | 3,613.9 | 3,304.7 | 3,235.5 | 2,448.2 | 2,271.6 | 2,478.9 | 2,434.6 | 2,420.4 | 2,424.3 | 2,292.4 | 2,198.4 | 2,065.8 | 1,929.7 | 1,911.8 | 1,837.4 | ||||||||||||||||||||||||
| Total Equity | 3,586.4 | 3,631.8 | 3,319.5 | 3,250.8 | 2,461.9 | 2,286.2 | 2,487.2 | 2,441.9 | 2,427.5 | 2,431.8 | 2,299.3 | 2,205.6 | 2,072.8 | 1,936.4 | 1,918.9 | 1,849.5 | 1,822.4 | 1,912.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,689.5 | 4,326.9 | 5,156.6 | 5,423.5 | 7,126.1 | 7,040.0 | 4,802.1 | 3,027.4 | 3,084.1 | 3,083.0 | 3,153.5 | 3,165.5 | 3,222.2 | 3,126.9 | 3,170.8 | 1,610.7 | 1,598.1 | 1,695.7 | 1,700.2 | 2,136.0 | 2,265.3 | 1,640.7 | 1,681.4 | 1,555.0 | 1,545.2 | 1,410.6 | 1,385.2 | 73.9 | 175.5 | 125.9 | 117.1 | 76.7 | 32.0 | 51.7 | 117.1 | 113.1 | 129.0 | 146.8 | 51.9 | 52.3 |
| Net debt | 4,465.0 | 3,948.5 | 4,911.7 | 5,093.7 | 6,944.3 | 6,609.0 | 2,871.5 | 2,887.2 | 2,911.9 | 2,931.1 | 2,834.2 | 2,955.8 | 2,994.8 | 2,951.9 | 3,019.3 | 1,439.7 | 1,334.6 | 1,108.2 | ||||||||||||||||||||||
| Working Capital | (103.7) | 117.6 | (263.5) | 613.4 | (810.9) | (859.7) | 2,290.8 | 488.3 | 487.3 | 885.1 | 840.3 | 752.8 | 617.4 | 631.3 | 535.6 | 132.9 | 241.9 | |||||||||||||||||||||||
| Book Value | 3,568.7 | 3,613.9 | 3,304.7 | 3,235.5 | 2,448.2 | 2,271.6 | 2,478.9 | 2,434.6 | 2,420.4 | 2,424.3 | 2,292.4 | 2,198.4 | 2,065.8 | 1,929.7 | 1,911.8 | 1,837.4 | 1,811.4 | 1,902.4 | ||||||||||||||||||||||
| Tangible Book Value | (1,514.2) | (1,581.2) | (1,889.8) | (2,197.8) | (2,765.0) | (2,840.7) | (87.6) | (138.8) | (203.8) | (240.0) | (84.4) | (198.9) | (351.1) | (461.9) | (533.5) | 234.8 | 182.9 | |||||||||||||||||||||||
| 45.2 |
| 52.6 |
| 66.5 |
| 60.2 |
| 54.0 |
| 60.2 |
| 71.1 |
| 85.2 |
| 58.3 |
| 55.8 |
| 64.3 |
| 50.6 |
| 51.8 |
| 60.5 |
| 41.8 |
| 49.8 |
| 50.9 |
| 48.0 |
| 64.7 |
| 53.9 |
| 66.7 |
| 51.1 |
| 61.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,646.8 |
| 1,950.7 |
| 1,830.5 |
| 2,283.4 |
| 2,238.7 |
| 1,513.8 |
| 1,521.2 |
| 1,564.0 |
| 1,579.0 |
| 1,568.5 |
| 1,519.3 |
| 1,650.5 |
| 1,664.0 |
| 1,575.3 |
| 1,465.0 |
| 1,391.3 |
| 1,348.8 |
| 1,271.8 |
| 1,320.5 |
| 1,307.4 |
| 1,403.2 |
| 1,448.8 |
| 1,406.2 |
| 1,373.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,233.1 |
| 1,212.5 |
| 1,244.1 |
| 1,227.1 |
| 1,235.5 |
| 1,236.8 |
| 1,286.8 |
| 1,249.8 |
| 1,233.6 |
| 1,224.1 |
| 1,233.8 |
| 1,140.1 |
| 1,165.0 |
| 1,182.4 |
| 1,151.0 |
| 1,155.2 |
| 1,060.0 |
| 1,109.0 |
| 1,121.8 |
| 1,112.0 |
| 1,102.5 |
| 1,114.4 |
| 1,102.5 |
| 1,148.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,389.3 |
| 1,369.3 |
| 1,423.7 |
| 1,412.1 |
| 1,429.3 |
| 1,345.3 |
| 1,310.6 |
| 1,307.2 |
| 1,309.2 |
| 1,285.4 |
| 1,252.9 |
| 1,240.4 |
| 1,177.6 |
| 1,156.7 |
| 1,092.2 |
| 1,151.6 |
| 1,155.0 |
| 1,140.5 |
| 1,145.9 |
| 1,160.9 |
| 1,146.7 |
| 1,178.0 |
| 306.7 |
| 321.9 |
| 374.4 |
| 361.0 |
| 372.7 |
| 388.3 |
| 344.2 |
| 328.6 |
| 340.8 |
| 352.0 |
| 340.8 |
| 321.8 |
| 342.3 |
| 274.3 |
| 273.9 |
| 225.0 |
| 229.7 |
| 239.9 |
| 245.1 |
| 256.1 |
| 265.7 |
| 261.4 |
| 280.9 |
| 271.2 |
| 278.5 |
| 296.0 |
| 306.1 |
| 294.1 |
| 286.5 |
| 298.4 |
| 296.5 |
| 304.7 |
| 308.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.7 |
| 42.5 |
| 41.6 |
| 41.3 |
| 41.5 |
| 46.5 |
| 48.0 |
| 48.1 |
| 47.9 |
| 47.3 |
| 50.1 |
| - |
| - |
| 51.5 |
| 47.4 |
| 42.1 |
| 49.2 |
| 53.1 |
| 52.6 |
| 44.6 |
| 43.2 |
| 46.0 |
| 45.4 |
| 163.3 |
| 152.9 |
| 165.3 |
| 144.6 |
| 148.7 |
| 155.7 |
| 138.3 |
| 140.9 |
| 144.8 |
| 121.9 |
| 191.8 |
| 197.6 |
| 176.6 |
| 173.4 |
| 166.0 |
| 155.1 |
| 153.6 |
| 157.8 |
| 156.1 |
| 161.3 |
| 172.4 |
| 173.3 |
| 167.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,994.0 |
| 5,280.8 |
| 5,277.3 |
| 5,767.2 |
| 5,738.9 |
| 5,012.1 |
| 5,126.3 |
| 4,986.2 |
| 4,945.6 |
| 4,941.5 |
| 4,583.5 |
| 4,658.6 |
| 4,653.1 |
| 4,569.6 |
| 4,292.7 |
| 4,190.4 |
| 3,923.2 |
| 3,964.9 |
| 4,048.0 |
| 4,013.7 |
| 4,113.6 |
| 4,205.5 |
| 4,136.1 |
| 4,193.9 |
| 455.8 |
| 509.0 |
| 646.6 |
| 452.8 |
| 488.2 |
| 374.7 |
| 357.2 |
| 221.2 |
| 195.4 |
| 73.9 |
| 175.5 |
| 125.9 |
| 117.1 |
| 76.7 |
| 32.0 |
| 51.7 |
| 117.1 |
| 113.1 |
| 129.0 |
| 146.8 |
| 51.9 |
| 52.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.1 |
| 48.3 |
| 52.1 |
| 50.1 |
| 53.6 |
| 53.1 |
| 54.0 |
| 53.3 |
| 55.2 |
| 55.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 500.9 |
| 511.5 |
| 376.0 |
| 354.3 |
| 355.2 |
| 367.1 |
| 378.9 |
| 348.6 |
| 343.6 |
| 323.0 |
| 321.8 |
| 278.4 |
| 294.9 |
| 252.5 |
| 265.8 |
| 274.0 |
| 276.6 |
| 281.5 |
| 294.2 |
| 324.4 |
| 294.1 |
| 289.0 |
| 334.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,525.8 |
| 1,404.9 |
| 1,530.7 |
| 1,511.6 |
| 1,499.0 |
| 1,576.3 |
| 1,363.8 |
| 1,404.5 |
| 1,307.5 |
| 1,274.9 |
| 1,156.2 |
| 1,082.9 |
| 994.4 |
| 1,035.4 |
| 991.2 |
| 906.1 |
| 882.4 |
| 802.6 |
| 824.7 |
| 916.3 |
| 922.5 |
| 974.7 |
| 970.3 |
| 870.8 |
| 912.2 |
| 234.2 |
| 237.4 |
| 246.6 |
| 262.0 |
| 268.8 |
| 249.2 |
| 242.4 |
| 254.0 |
| 252.5 |
| 258.5 |
| 262.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.7 |
| 86.0 |
| 94.8 |
| 96.0 |
| 81.1 |
| 76.2 |
| 117.4 |
| 116.6 |
| 63.8 |
| 64.3 |
| 85.5 |
| 72.3 |
| 91.0 |
| 77.0 |
| 63.5 |
| 59.8 |
| 80.1 |
| 78.2 |
| 72.9 |
| 89.8 |
| 77.3 |
| 85.5 |
| 91.2 |
| 169.9 |
| 171.5 |
| 303.6 |
| 303.6 |
| 304.4 |
| 304.8 |
| 197.5 |
| 178.1 |
| 369.9 |
| 374.4 |
| 335.4 |
| 349.8 |
| 388.5 |
| 398.3 |
| 419.2 |
| 447.3 |
| 412.6 |
| 413.0 |
| 433.0 |
| 438.7 |
| 444.3 |
| 436.9 |
| 444.2 |
| 90.1 |
| 89.6 |
| 91.1 |
| 92.6 |
| 87.5 |
| 77.2 |
| 78.0 |
| 76.8 |
| 75.8 |
| 98.3 |
| 99.8 |
| 97.8 |
| 110.1 |
| 40.1 |
| 39.0 |
| 39.3 |
| 38.1 |
| 41.9 |
| 39.4 |
| 37.1 |
| 38.1 |
| 45.9 |
| 42.6 |
| 41.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,171.6 |
| 3,368.0 |
| 3,366.7 |
| 3,885.9 |
| 3,931.2 |
| 3,256.7 |
| 3,310.6 |
| 3,131.9 |
| 3,091.9 |
| 3,140.4 |
| 2,811.2 |
| 2,825.7 |
| 2,856.6 |
| 2,811.0 |
| 2,611.0 |
| 2,581.5 |
| 2,368.5 |
| 2,389.2 |
| 2,462.7 |
| 2,480.8 |
| 2,614.4 |
| 2,662.4 |
| 2,636.3 |
| 2,690.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,362.0 |
| 2,335.2 |
| 2,390.3 |
| 2,350.2 |
| 2,338.4 |
| 2,301.5 |
| 2,300.0 |
| 2,251.3 |
| 2,213.5 |
| 2,188.1 |
| 2,151.7 |
| 2,072.4 |
| 1,996.2 |
| 1,962.6 |
| 1,958.6 |
| 1,942.5 |
| 1,846.9 |
| 1,828.2 |
| 1,803.8 |
| 1,783.4 |
| 1,775.0 |
| 1,746.2 |
| 1,692.9 |
| (359.4) |
| (344.5) |
| (782.5) |
| (756.8) |
| (837.2) |
| (869.5) |
| (909.2) |
| (816.8) |
| (774.4) |
| (723.8) |
| (734.7) |
| (740.9) |
| (681.9) |
| (637.0) |
| (597.0) |
| (634.0) |
| (699.9) |
| (738.4) |
| (675.5) |
| (663.9) |
| (702.5) |
| (710.2) |
| (661.7) |
| (666.8) |
| (608.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| 10.9 |
| 10.2 |
| 10.4 |
| 11.2 |
| 13.0 |
| 12.6 |
| 13.3 |
| 13.0 |
| 13.2 |
| 22.1 |
| 24.3 |
| 26.5 |
| 24.0 |
| 23.6 |
| 22.3 |
| 22.8 |
| 21.6 |
| 19.9 |
| 19.2 |
| 23.6 |
| 14.9 |
| 15.7 |
| 1,811.4 |
| 1,902.4 |
| 1,899.6 |
| 1,871.1 |
| 1,797.3 |
| 1,744.3 |
| 1,802.7 |
| 1,841.7 |
| 1,840.4 |
| 1,788.2 |
| 1,759.1 |
| 1,810.8 |
| 1,772.2 |
| 1,732.2 |
| 1,657.8 |
| 1,585.2 |
| 1,532.4 |
| 1,552.9 |
| 1,563.7 |
| 1,512.9 |
| 1,480.0 |
| 1,519.6 |
| 1,484.9 |
| 1,488.2 |
| 1,910.5 |
| 1,881.3 |
| 1,807.7 |
| 1,755.4 |
| 1,815.7 |
| 1,854.3 |
| 1,853.6 |
| 1,801.1 |
| 1,772.3 |
| 1,832.9 |
| 1,796.5 |
| 1,758.6 |
| 1,681.8 |
| 1,608.9 |
| 1,554.7 |
| 1,575.7 |
| 1,585.3 |
| 1,532.9 |
| 1,499.3 |
| 1,543.1 |
| 1,499.8 |
| 1,503.8 |
| 1,135.4 |
| 1,353.3 |
| 1,408.0 |
| 1,517.4 |
| 1,536.1 |
| 1,439.1 |
| 1,449.0 |
| 1,286.3 |
| 1,264.8 |
| (176.5) |
| (129.7) |
| (122.0) |
| (90.5) |
| (136.1) |
| (225.2) |
| (56.0) |
| (35.2) |
| (69.3) |
| (64.4) |
| (71.0) |
| (148.9) |
| (108.9) |
| 420.1 |
| 318.9 |
| 784.4 |
| 662.4 |
| 150.0 |
| 116.7 |
| 256.6 |
| 304.1 |
| 412.3 |
| 436.3 |
| 656.1 |
| 628.7 |
| 584.2 |
| 558.9 |
| 508.9 |
| 546.2 |
| 447.1 |
| 404.2 |
| 384.9 |
| 428.5 |
| 478.5 |
| 535.5 |
| 461.6 |
| 1,899.6 |
| 1,871.1 |
| 1,797.3 |
| 1,744.3 |
| 1,802.7 |
| 1,841.7 |
| 1,840.4 |
| 1,788.2 |
| 1,759.1 |
| 1,810.8 |
| 1,772.2 |
| 1,732.2 |
| 1,657.8 |
| 1,585.2 |
| 1,532.4 |
| 1,552.9 |
| 1,563.7 |
| 1,512.9 |
| 1,480.0 |
| 1,519.6 |
| 1,484.9 |
| 1,488.2 |
| 267.4 |
| 188.4 |
| 127.5 |
| 12.6 |
| (40.5) |
| (15.0) |
| 152.2 |
| 201.1 |
| 140.2 |
| 97.9 |
| 184.6 |
| 197.5 |
| 149.4 |
| 205.9 |
| 154.7 |
| 215.2 |
| 171.6 |
| 168.9 |
| 127.4 |
| 78.0 |
| 92.9 |
| 76.8 |
| 29.3 |