| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 49.5 | 4.1 | 5.7 | 13.1 | 15.2 | 11.5 | 4.5 | 7.4 | 25.6 | 4.8 | 5.6 | 5.3 | 6.9 | 4.8 | 6.5 | |||||||||||||||||||||||||
| (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 | 5.7 | 4.5 | 5.6 | 6.5 | 4.3 | 4.1 | 5.8 | 4.4 | 7.4 | 5.2 | 13.8 | 16.1 | 53.0 | 27.5 | 43.3 | 86.9 | 74.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 5.7 | 4.5 | 5.6 | 6.5 | 4.3 | 4.1 | 5.8 | 4.4 | 7.4 | 5.2 | 13.8 | 16.1 | 53.0 | 27.5 | 43.3 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,136.6 | 1,052.1 | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 248.3 | 237.2 | 253.1 | 617.4 | 409.9 | 243.3 | 301.5 | 290.1 | 257.1 | 210.9 | 146.5 | 176.7 | 140.2 | 89.5 | 96.6 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 3,369.4 | 3,704.4 | 3,554.0 | 2,958.5 | 2,939.1 | 2,423.7 | 2,082.6 | 1,900.1 | 1,995.0 | 1,820.7 | 1,771.5 | 1,851.0 | 912.7 | 339.4 | 364.4 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 59.0 | 57.7 | 53.2 | 52.5 | 51.7 | 51.6 | 51.0 | 50.7 | - | - | - | 43.2 | 32.7 | 22.5 | 22.4 | 22.3 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 3,856.9 | 3,746.4 | 3,710.6 | 3,239.7 | 2,994.9 | 2,484.1 | 2,122.6 | 2,075.6 | 2,472.3 | 2,219.4 | 1,851.5 | 1,851.0 | 912.7 | 364.4 | 364.4 | 493.9 | |||
| 16.0 |
| 8.3 |
| 8.2 |
| 4.3 |
| 23.9 |
| 104.0 |
| 3.5 |
| 4.1 |
| 7.4 |
| 108.4 |
| 21.5 |
| 5.8 |
| 5.8 |
| 11.1 |
| 8.4 |
| 4.4 |
| 6.9 |
| 17.8 |
| 6.7 |
| 7.4 |
| 8.3 |
| 19.6 |
| 10.6 |
| 5.2 |
| 4.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 49.5 | 4.1 | 5.7 | 13.1 | 15.2 | 11.5 | 4.5 | 7.4 | 25.6 | 4.8 | 5.6 | 5.3 | 6.9 | 4.8 | 6.5 | 16.0 | 8.3 | 8.2 | 4.3 | 23.9 | 104.0 | 3.5 | 4.1 | 7.4 | 108.4 | 21.5 | 5.8 | 5.8 | 11.1 | 8.4 | 4.4 | 6.9 | 17.8 | 6.7 | 7.4 | 8.3 | 19.6 | 10.6 | 5.2 | 4.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 30.8 | 34.5 | 46.1 | 60.6 | 36.5 | 41.5 | 47.6 | 59.3 | 34.1 | 43.3 | 48.2 | 55.1 | 32.5 | 31.6 | 41.1 | 55.0 | 26.6 | 25.5 | ||||||||||||||||||||||
| Other Current Assets | 55.2 | 62.2 | 22.8 | 70.2 | 19.0 | 67.2 | 50.5 | 93.8 | 92.8 | 72.8 | 84.8 | 67.2 | 60.2 | 145.2 | 122.7 | 105.2 | 67.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,588.4 | 1,038.5 | 807.9 | 780.1 | 908.0 | 988.0 | 771.3 | 825.8 | 1,005.7 | 1,219.9 | 1,076.9 | 861.2 | 1,111.6 | 1,629.7 | 1,592.0 | 1,261.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 118.6 | 139.2 | 106.6 | 119.9 | 94.6 | 103.9 | 96.8 | 90.1 | 115.9 | 76.5 | 71.1 | 65.7 | 60.6 | 55.6 | 50.7 | 46.0 | 41.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 557.1 | 1,003.4 | 568.1 | 1,011.2 | 573.8 | 982.5 | 955.3 | 917.9 | 886.2 | 687.1 | 628.5 | 582.7 | 520.4 | 508.9 | 491.4 | 476.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,891.4 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 351.8 | 349.7 | 378.7 | 350.2 | 348.2 | 350.8 | 352.1 | 298.2 | 298.9 | 303.0 | 305.9 | 264.5 | 263.5 | 260.4 | 258.1 | 285.2 | 267.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 14,670.2 | 11,881.9 | 11,575.3 | 11,396.3 | 11,346.7 | 11,275.8 | 10,860.7 | 10,710.9 | 10,711.4 | 10,631.7 | 10,313.6 | 10,037.5 | 10,049.0 | 10,327.7 | 10,083.7 | 9,783.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 185.2 | 309.5 | 156.3 | 240.2 | 161.0 | 292.3 | 237.2 | 205.2 | 193.4 | 293.8 | 253.1 | 196.3 | 232.3 | 506.8 | 617.4 | 581.2 | 367.5 | 427.5 | 409.9 | 294.3 | 352.1 | 260.8 | 243.3 | 200.8 | 221.4 | 307.9 | 301.5 | 297.6 | 324.8 | 430.9 | 290.1 | 195.5 | 194.8 | 245.6 | 257.1 | 206.4 | 218.6 | 273.8 | 210.9 | 135.8 |
| Short Term Debt | 1,955.0 | 412.0 | 1,317.0 | 1,009.5 | 1,015.0 | 1,158.0 | 947.0 | 771.0 | 786.0 | 1,047.5 | 955.5 | 557.6 | 561.0 | 1,227.0 | 1,037.5 | 709.2 | 607.1 | 846.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 10.7 | 48.9 | 58.1 | 29.4 | 16.1 | 59.2 | 48.4 | 17.1 | 6.1 | 25.0 | 20.9 | 7.6 | 6.8 | 16.9 | 18.7 | 7.6 | 6.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 38.4 | 29.7 | 49.2 | 39.6 | 37.1 | 28.7 | 51.5 | 41.5 | 40.2 | 26.1 | 47.0 | 35.9 | 38.6 | 30.6 | 50.2 | 50.0 | 39.3 | 29.9 | ||||||||||||||||||||||
| Other Current Liabilities | 212.6 | 293.1 | 176.5 | 202.2 | 147.3 | 266.5 | 193.2 | 209.8 | 180.5 | 260.3 | 183.2 | 204.7 | 198.1 | 276.7 | 226.6 | 262.1 | 244.4 | |||||||||||||||||||||||
| Total Current Liabilities | 2,910.1 | 1,713.3 | 2,548.5 | 2,086.5 | 2,112.4 | 1,991.2 | 1,703.9 | 1,709.8 | 1,650.3 | 2,210.5 | 1,755.4 | 1,530.4 | 1,406.9 | 2,404.7 | 2,353.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,762.0 | 4,449.4 | 3,369.4 | 3,498.4 | 3,348.5 | 3,697.7 | 3,704.4 | 3,422.3 | 3,421.4 | 3,247.8 | 3,554.0 | 3,553.3 | 3,702.5 | 3,156.3 | 2,958.5 | 3,207.9 | 3,207.3 | 3,206.8 | 2,939.1 | 2,939.0 | 2,692.5 | 2,517.6 | 2,423.7 | 2,478.3 | 2,484.8 | 2,484.4 | 2,082.6 | 2,042.3 | 2,041.9 | 1,992.0 | 1,900.1 | 2,024.5 | 2,073.9 | 2,030.0 | 1,995.0 | 1,925.3 | 1,925.3 | 1,821.3 | 1,820.7 | 1,839.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 984.9 | 914.1 | 887.4 | 900.4 | 890.7 | 838.3 | 808.4 | 819.6 | 816.6 | 760.6 | 743.7 | 735.9 | 737.9 | 699.4 | 675.1 | 675.8 | 666.5 | |||||||||||||||||||||||
| Pension Obligations | 48.5 | 47.7 | 74.7 | 105.0 | 110.8 | 126.6 | 146.7 | 128.5 | 130.0 | 135.5 | 137.3 | 154.7 | 158.6 | 159.3 | 163.0 | 199.6 | 199.2 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 143.1 | 141.7 | 136.7 | 140.0 | 134.6 | 141.5 | 140.6 | 145.4 | 145.1 | 140.9 | 139.6 | 146.8 | 146.0 | 156.6 | 162.8 | 165.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 11,252.4 | 8,449.2 | 8,185.9 | 7,916.1 | 7,838.0 | 7,966.9 | 7,628.0 | 7,377.7 | 7,321.1 | 7,580.9 | 7,396.3 | 7,105.0 | 7,062.5 | 7,463.6 | 7,265.2 | 6,938.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 59.1 | 59.1 | 59.0 | 59.0 | 59.0 | 58.3 | 57.7 | 57.7 | 57.7 | 55.0 | 53.2 | 52.6 | 52.6 | 52.5 | 52.5 | 52.5 | 52.1 | 51.7 | 51.7 | 51.7 | 51.7 | 51.7 | 51.6 | 51.5 | 51.2 | 51.1 | 51.0 | 50.8 | 50.7 | 50.7 | 50.7 | 50.7 | 48.4 | 48.3 | 48.3 | 48.2 | 45.7 | 45.7 | 45.6 | 45.6 |
| Additional Paid In Capital | 1,984.2 | 1,981.8 | 1,981.4 | 1,979.2 | 1,977.4 | 1,933.7 | 1,902.2 | 1,901.5 | 1,899.7 | 1,727.4 | 1,616.5 | 1,578.3 | 1,576.5 | 1,571.8 | 1,571.3 | 1,570.0 | ||||||||||||||||||||||||
| Retained Earnings | 1,350.0 | 1,127.7 | 1,087.6 | 1,179.5 | 1,207.6 | 1,050.5 | 1,018.7 | 1,093.4 | 1,155.3 | 997.3 | 958.0 | 1,028.4 | 1,089.5 | 953.0 | 905.5 | 949.2 | 992.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 24.5 | 22.1 | 19.4 | 20.5 | 22.7 | 24.4 | 12.1 | 38.6 | 35.6 | 29.1 | 47.6 | 31.2 | 25.9 | 44.8 | 47.2 | 32.2 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,417.8 | 3,432.7 | 3,389.4 | 3,480.2 | 3,508.7 | 3,308.9 | 3,232.7 | 3,333.2 | 3,390.3 | 3,050.8 | 2,917.3 | 2,932.5 | 2,986.5 | 2,864.1 | 2,818.5 | 2,845.9 | ||||||||||||||||||||||||
| Total Equity | 3,417.8 | 3,432.7 | 3,389.4 | 3,480.2 | 3,508.7 | 3,308.9 | 3,232.7 | 3,333.2 | 3,390.3 | 3,050.8 | 2,917.3 | 2,932.5 | 2,986.5 | 2,864.1 | 2,818.5 | 2,845.9 | 2,841.2 | 2,669.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 7,717.0 | 4,861.4 | 4,686.4 | 4,507.9 | 4,363.5 | 4,855.7 | 4,651.4 | 4,193.3 | 4,207.4 | 4,295.3 | 4,509.5 | 4,110.9 | 4,263.5 | 4,383.3 | 3,996.0 | 3,917.1 | 3,814.4 | 4,052.8 | 3,611.1 | 3,400.0 | 2,692.5 | 2,517.6 | 2,423.7 | 2,478.3 | 2,484.8 | 2,484.4 | 2,082.6 | 2,042.3 | 2,041.9 | 1,992.0 | 1,900.1 | 2,215.5 | 2,465.6 | 2,613.6 | 2,472.3 | 2,376.0 | 2,492.7 | 1,821.3 | 1,820.7 | 1,839.8 |
| Net debt | 7,667.5 | 4,857.3 | 4,680.7 | 4,494.8 | 4,348.3 | 4,844.2 | 4,646.9 | 4,185.9 | 4,181.8 | 4,290.5 | 4,503.9 | 4,105.6 | 4,256.6 | 4,378.5 | 3,989.5 | 3,901.1 | 3,806.1 | 4,044.6 | ||||||||||||||||||||||
| Working Capital | (1,321.7) | (674.8) | (1,740.6) | (1,306.4) | (1,204.4) | (1,003.2) | (932.6) | (884.0) | (644.6) | (990.6) | (678.5) | (669.2) | (295.3) | (775.0) | (761.6) | (488.8) | (306.5) | |||||||||||||||||||||||
| Book Value | 3,417.8 | 3,432.7 | 3,389.4 | 3,480.2 | 3,508.7 | 3,308.9 | 3,232.7 | 3,333.2 | 3,390.3 | 3,050.8 | 2,917.3 | 2,932.5 | 2,986.5 | 2,864.1 | 2,818.5 | 2,845.9 | 2,841.2 | 2,669.8 | ||||||||||||||||||||||
| Tangible Book Value | 1,526.4 | 2,261.1 | 2,217.8 | 2,308.6 | 2,337.1 | 2,137.3 | 2,061.1 | 2,161.6 | 2,218.7 | 1,879.2 | 1,745.7 | 1,760.9 | 1,814.9 | 1,692.5 | 1,646.9 | 1,674.3 | 1,669.6 | |||||||||||||||||||||||
| 14.9 |
| 52.7 |
| - |
| - |
| - |
| 86.9 |
| 74.6 |
| 14.9 |
| 52.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 47.8 | 47.6 | 48.2 | 41.1 | 29.0 | 29.2 | 29.1 | 31.0 | 34.2 | 24.8 | 25.3 | 21.6 | 12.9 | 9.3 | 8.8 | 9.7 | - | - | - |
| Other Current Assets | 64.0 | 50.5 | 84.8 | 122.7 | 66.2 | 33.0 | 10.5 | 37.4 | 6.2 | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 807.7 | 771.3 | 1,076.9 | 1,592.0 | 1,316.5 | 590.6 | 614.5 | 659.6 | 725.5 | 569.6 | 530.1 | 628.0 | 475.9 | 343.0 | 369.1 | 414.2 | 368.8 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 129.4 | 96.8 | 71.1 | 50.7 | 32.1 | 19.0 | 12.7 | 10.4 | 8.6 | 8.1 | 7.5 | 6.7 | 5.9 | 10.0 | 9.5 | 3.9 | 3.5 | - | - |
| Property,Plant & Equipment Net | 1,007.2 | 955.3 | 628.5 | 491.4 | 471.1 | 432.3 | 477.8 | 174.5 | 52.0 | 13.7 | 13.7 | 9.2 | 7.7 | 6.0 | 4.6 | 4.6 | 4.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,171.6 | 1,164.9 | 946.0 | 937.8 | 247.1 | 0.0 | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 59.2 | 63.1 | 70.6 | - | 60.4 | 65.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 380.8 | 352.1 | 305.9 | 258.1 | 264.9 | 225.5 | 163.4 | 128.9 | 77.1 | 128.9 | 75.4 | 65.0 | 13.9 | 5.1 | 6.4 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,575.3 | 10,860.7 | 10,313.6 | 10,083.7 | 9,356.4 | 8,241.2 | 7,619.2 | 6,843.6 | 6,546.7 | 6,064.4 | 5,277.6 | 5,074.0 | 3,125.4 | 1,880.3 | 1,783.1 | 1,840.2 | 1,762.0 | - | - |
| 95.6 |
| 72.8 |
| - |
| - |
| Short Term Debt | 487.5 | 42.0 | 156.6 | 281.2 | 55.8 | 60.4 | 40.0 | 175.5 | 477.3 | 398.7 | 80.0 | 0.0 | 0.0 | 25.0 | 0.0 | 129.7 | 129.8 | - | - |
| Deferred Revenue Current | 58.1 | 48.4 | 20.9 | 18.7 | 32.1 | 45.3 | 32.6 | 22.7 | 32.0 | 70.2 | 44.3 | 32.2 | 23.7 | 25.1 | 15.2 | 16.8 | 21.1 | - | - |
| Operating Lease Liabilities Current | 6.1 | 6.6 | 6.8 | - | 6.5 | 6.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 54.1 | 51.5 | 47.0 | 50.2 | 59.5 | 46.3 | 45.7 | 39.7 | 38.7 | 39.8 | 32.7 | 36.0 | 20.8 | 13.9 | 13.7 | 13.4 | 12.7 | - | - |
| Other Current Liabilities | 202.3 | 193.2 | 183.2 | 226.6 | 236.7 | 190.9 | 140.9 | 103.5 | 33.1 | 32.7 | 32.5 | 47.8 | 22.6 | 13.5 | 12.0 | 13.0 | 12.6 | - | - |
| Total Current Liabilities | 2,548.6 | 1,703.9 | 1,755.4 | 2,353.6 | 1,608.3 | 1,449.2 | 1,468.8 | 1,321.7 | 1,097.9 | 1,161.3 | 853.8 | 785.8 | 353.2 | 252.1 | 231.9 | 333.9 | 299.1 | - | - |
| 364.3 |
| 389.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 59.1 | 62.7 | 70.2 | - | 53.7 | 58.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 887.4 | 808.4 | 743.7 | 675.1 | 612.3 | 511.4 | 451.4 | 435.8 | 707.5 | 607.3 | 482.1 | 383.8 | 379.1 | 355.5 | 315.4 | 292.4 | 256.2 | - | - |
| Pension Obligations | 74.7 | 146.7 | 137.3 | 163.0 | 235.9 | 309.0 | 264.8 | 180.2 | 237.4 | 303.7 | 253.4 | 244.9 | 228.6 | 196.6 | 185.7 | 207.6 | 202.7 | - | - |
| Other Non-Current Liabilities | 138.5 | 140.6 | 139.6 | 162.8 | 152.3 | 138.4 | 68.6 | 66.8 | 63.8 | 66.1 | 77.3 | 75.1 | 45.4 | 35.2 | 30.7 | 29.7 | 24.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | 1,091.3 | 928.8 | 813.2 | 687.1 | 613.5 | 606.4 | 556.6 | - | - |
| Total Liabilities | 8,185.9 | 7,628.0 | 7,396.3 | 7,265.2 | 6,698.2 | 5,718.9 | 5,076.2 | 4,588.2 | 4,555.4 | 4,296.2 | 3,704.0 | 3,565.6 | 2,079.1 | 1,278.7 | 1,209.8 | 1,304.6 | 1,245.0 | - | - |
| 22.2 |
| - |
| - |
| Additional Paid In Capital | 1,981.4 | 1,902.2 | 1,616.5 | 1,571.3 | 1,517.9 | 1,549.2 | 1,505.8 | 1,482.7 | 1,325.6 | 1,175.9 | 1,038.1 | 1,029.4 | 594.3 | 168.6 | 163.7 | 158.7 | 154.2 | - | - |
| Retained Earnings | 1,087.6 | 1,018.7 | 958.0 | 905.5 | 843.0 | 720.7 | 775.5 | 715.6 | 614.2 | 550.9 | 494.2 | 437.5 | 420.1 | 414.6 | 389.3 | 361.7 | 342.8 | - | - |
| Accumulated Other Comprehensive Income | 19.4 | 12.1 | 47.6 | 47.2 | 3.6 | (41.2) | (31.3) | 6.4 | 3.2 | (4.2) | (2.0) | (1.7) | (0.8) | (4.1) | (2.1) | (7.1) | (2.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,389.4 | 3,232.7 | 2,917.3 | 2,818.5 | 2,658.2 | 2,522.3 | 2,543.0 | 2,255.4 | 1,991.3 | 1,768.2 | 1,573.6 | 1,508.4 | 1,046.3 | 601.6 | 573.3 | 535.6 | 517.0 | 486.5 | 428.3 |
| Total Equity | 3,389.4 | 3,232.7 | 2,917.3 | 2,818.5 | 2,658.2 | 2,522.3 | 2,543.0 | 2,255.4 | 1,991.3 | 1,768.2 | 1,573.6 | 1,508.4 | 1,046.3 | 601.6 | 573.3 | 535.6 | 517.0 | 486.5 | 428.3 |
| 519.0 |
| - |
| - |
| Net debt | 3,851.2 | 3,741.9 | 3,705.0 | 3,233.2 | 2,990.6 | 2,480.0 | 2,116.8 | 2,071.2 | 2,464.9 | 2,214.2 | 1,837.7 | 1,834.9 | 859.7 | 336.9 | 321.1 | 407.0 | 444.4 | - | - |
| Working Capital | (1,740.9) | (932.6) | (678.5) | (761.6) | (291.8) | (858.6) | (854.3) | (662.1) | (372.4) | (591.7) | (323.7) | (157.8) | 122.7 | 90.9 | 137.2 | 80.3 | 69.6 | - | - |
| Book Value | 3,389.4 | 3,232.7 | 2,917.3 | 2,818.5 | 2,658.2 | 2,522.3 | 2,543.0 | 2,255.4 | 1,991.3 | 1,768.2 | 1,573.6 | 1,508.4 | 1,046.3 | 601.6 | 573.3 | 535.6 | 517.0 | 486.5 | 428.3 |
| Tangible Book Value | 2,217.8 | 2,061.1 | 1,745.7 | 1,646.9 | 1,486.6 | 1,350.7 | 1,371.4 | 1,083.8 | 819.7 | 603.3 | 627.6 | 570.6 | 799.2 | 601.6 | - | - | - | - | - |
| 29.0 |
| 42.4 |
| 29.4 |
| 30.8 |
| 29.2 |
| 42.2 |
| 27.9 |
| 30.8 |
| 29.1 |
| 39.5 |
| 21.0 |
| 25.7 |
| 31.0 |
| 37.5 |
| 30.4 |
| 28.3 |
| 34.2 |
| 32.4 |
| 19.3 |
| 24.9 |
| 24.8 |
| 36.1 |
| 49.9 |
| 66.2 |
| 35.3 |
| 49.9 |
| 44.1 |
| 33.0 |
| 32.3 |
| 17.5 |
| 12.7 |
| 10.5 |
| 11.2 |
| 29.1 |
| 27.5 |
| 22.3 |
| 5.2 |
| 12.1 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,089.3 |
| 1,435.3 |
| 1,316.5 |
| 898.3 |
| 1,040.0 |
| 770.0 |
| 590.6 |
| 559.3 |
| 718.8 |
| 776.4 |
| 614.5 |
| 649.8 |
| 793.6 |
| 905.3 |
| 659.6 |
| 584.9 |
| 718.3 |
| 852.5 |
| 725.5 |
| 629.1 |
| 684.3 |
| 815.6 |
| 569.6 |
| 453.4 |
| 36.7 |
| 32.1 |
| 28.8 |
| 25.4 |
| 22.2 |
| 19.0 |
| 20.8 |
| 17.5 |
| 13.9 |
| 12.7 |
| 11.1 |
| 11.9 |
| 11.1 |
| 10.4 |
| 9.7 |
| 9.1 |
| 8.6 |
| 8.6 |
| 8.4 |
| 7.8 |
| 8.2 |
| 8.1 |
| 7.9 |
| 475.8 |
| 474.2 |
| 471.1 |
| 463.6 |
| 457.0 |
| 448.7 |
| 432.3 |
| 420.1 |
| 547.4 |
| 518.7 |
| 477.8 |
| 416.6 |
| 329.1 |
| 254.5 |
| 174.5 |
| 143.5 |
| 116.9 |
| 105.3 |
| 52.0 |
| 39.9 |
| 26.6 |
| 19.7 |
| 13.7 |
| 13.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,171.6 |
| 1,171.6 |
| 1,171.6 |
| 1,171.6 |
| 1,171.6 |
| 1,171.6 |
| 1,171.6 |
| 1,171.6 |
| 1,171.6 |
| 1,171.6 |
| 1,171.6 |
| 1,171.6 |
| 1,171.6 |
| 1,171.6 |
| 1,171.6 |
| 1,171.6 |
| 1,171.6 |
| 1,163.9 |
| 1,163.9 |
| 1,161.4 |
| 1,164.9 |
| 946.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.2 |
| 67.7 |
| 69.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 264.3 |
| 264.9 |
| 226.9 |
| 229.0 |
| 224.4 |
| 225.5 |
| 219.1 |
| 220.4 |
| 236.8 |
| 163.4 |
| 141.9 |
| 132.7 |
| 130.9 |
| 128.9 |
| 87.0 |
| 81.6 |
| 78.1 |
| 77.1 |
| 99.2 |
| 98.1 |
| 133.3 |
| 128.9 |
| 64.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,401.3 |
| 9,650.5 |
| 9,356.4 |
| 8,893.3 |
| 8,936.8 |
| 8,515.6 |
| 8,241.2 |
| 7,822.6 |
| 8,018.0 |
| 7,961.0 |
| 7,619.2 |
| 7,332.0 |
| 7,273.6 |
| 7,232.2 |
| 6,843.6 |
| 6,584.9 |
| 6,586.8 |
| 6,701.1 |
| 6,546.7 |
| 6,298.2 |
| 6,256.7 |
| 6,310.1 |
| 6,064.4 |
| 5,299.0 |
| 672.0 |
| 461.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 191.0 |
| 391.7 |
| 583.6 |
| 477.3 |
| 450.7 |
| 567.4 |
| 0.0 |
| - |
| - |
| 31.3 |
| 32.1 |
| 13.8 |
| 11.4 |
| 43.2 |
| 45.3 |
| 22.4 |
| 11.6 |
| 31.4 |
| 32.6 |
| 11.6 |
| 6.5 |
| 19.8 |
| 22.7 |
| 9.7 |
| 8.1 |
| 27.3 |
| 32.0 |
| 15.9 |
| 14.5 |
| 60.2 |
| 70.2 |
| 53.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.5 |
| 6.9 |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.5 |
| 56.1 |
| 43.5 |
| 26.7 |
| 46.3 |
| 44.3 |
| 34.0 |
| 35.4 |
| 45.7 |
| 43.6 |
| 32.2 |
| 32.8 |
| 39.7 |
| 39.6 |
| 30.0 |
| 29.6 |
| 38.7 |
| 38.9 |
| 29.0 |
| 29.6 |
| 39.8 |
| 36.5 |
| 274.1 |
| 236.7 |
| 211.8 |
| 190.0 |
| 241.5 |
| 190.9 |
| 202.1 |
| 196.7 |
| 183.3 |
| 140.9 |
| 144.1 |
| 123.3 |
| 161.1 |
| 58.3 |
| 50.2 |
| 46.4 |
| 71.9 |
| 33.1 |
| 30.9 |
| 31.9 |
| 55.5 |
| 32.7 |
| 31.2 |
| 1,749.9 |
| 1,395.8 |
| 1,720.7 |
| 1,608.3 |
| 1,291.8 |
| 1,507.5 |
| 1,546.7 |
| 1,449.2 |
| 1,107.8 |
| 1,152.5 |
| 1,252.5 |
| 1,468.8 |
| 1,219.6 |
| 1,336.7 |
| 1,563.4 |
| 1,321.7 |
| 814.1 |
| 928.0 |
| 1,211.3 |
| 1,097.9 |
| 909.8 |
| 1,015.3 |
| 1,342.2 |
| 1,161.3 |
| 491.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.5 |
| 60.6 |
| 61.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 615.6 |
| 612.3 |
| 605.8 |
| 602.8 |
| 541.9 |
| 511.4 |
| 479.7 |
| 498.1 |
| 475.3 |
| 451.4 |
| 490.4 |
| 490.2 |
| 453.2 |
| 435.8 |
| 476.8 |
| 465.6 |
| 441.0 |
| 707.5 |
| 705.3 |
| 690.6 |
| 636.5 |
| 607.3 |
| 574.1 |
| 222.5 |
| 235.9 |
| 231.8 |
| 274.4 |
| 289.2 |
| 309.0 |
| 271.9 |
| 272.1 |
| 260.7 |
| 264.8 |
| 172.1 |
| 178.3 |
| 182.1 |
| 180.2 |
| 219.3 |
| 233.4 |
| 233.6 |
| 237.4 |
| 300.4 |
| 308.1 |
| 296.3 |
| 303.7 |
| 246.9 |
| 149.0 |
| 148.7 |
| 152.3 |
| 147.4 |
| 145.6 |
| 125.2 |
| 138.4 |
| 124.6 |
| 124.0 |
| 139.3 |
| 68.6 |
| 69.8 |
| 63.7 |
| 69.0 |
| 66.8 |
| 65.8 |
| 70.0 |
| 64.7 |
| 63.8 |
| 74.7 |
| 77.9 |
| 76.3 |
| 66.1 |
| 73.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,560.1 |
| 6,980.7 |
| 6,698.2 |
| 6,196.2 |
| 6,205.5 |
| 5,928.8 |
| 5,718.9 |
| 5,264.2 |
| 5,352.4 |
| 5,375.0 |
| 5,076.2 |
| 4,719.4 |
| 4,867.6 |
| 4,947.6 |
| 4,588.2 |
| 4,277.2 |
| 4,433.3 |
| 4,615.4 |
| 4,555.4 |
| 4,270.0 |
| 4,373.7 |
| 4,513.4 |
| 4,296.2 |
| 3,496.6 |
| 1,541.1 |
| 1,516.9 |
| 1,517.9 |
| 1,513.9 |
| 1,512.2 |
| 1,550.0 |
| 1,549.2 |
| 1,539.9 |
| 1,520.7 |
| 1,506.7 |
| 1,505.8 |
| 1,492.7 |
| 1,485.6 |
| 1,482.8 |
| 1,482.7 |
| 1,480.2 |
| 1,327.3 |
| 1,324.9 |
| 1,325.6 |
| 1,323.7 |
| 1,177.7 |
| 1,175.7 |
| 1,175.9 |
| 1,173.5 |
| 859.5 |
| 843.0 |
| 887.6 |
| 920.1 |
| 771.2 |
| 720.7 |
| 774.6 |
| 902.3 |
| 803.1 |
| 775.5 |
| 844.3 |
| 877.5 |
| 752.9 |
| 715.6 |
| 772.4 |
| 773.7 |
| 703.0 |
| 614.2 |
| 653.1 |
| 655.9 |
| 572.1 |
| 550.9 |
| 588.6 |
| 13.7 |
| (0.3) |
| 3.6 |
| 1.9 |
| 5.3 |
| (28.1) |
| (41.2) |
| (49.6) |
| (50.6) |
| (16.9) |
| (31.3) |
| (17.2) |
| (7.8) |
| (1.8) |
| 6.4 |
| 4.4 |
| 4.1 |
| 3.0 |
| 3.2 |
| 3.2 |
| 3.7 |
| 3.2 |
| (4.2) |
| (5.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.5 |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 2,841.2 |
| 2,669.8 |
| 2,658.2 |
| 2,697.1 |
| 2,731.3 |
| 2,586.8 |
| 2,522.3 |
| 2,558.4 |
| 2,665.6 |
| 2,586.0 |
| 2,543.0 |
| 2,612.6 |
| 2,406.0 |
| 2,284.6 |
| 2,255.4 |
| 2,307.7 |
| 2,153.5 |
| 2,079.2 |
| 1,991.3 |
| 2,028.2 |
| 1,883.0 |
| 1,796.7 |
| 1,768.2 |
| 1,802.4 |
| 2,658.2 |
| 2,697.1 |
| 2,731.3 |
| 2,586.8 |
| 2,522.3 |
| 2,558.4 |
| 2,665.6 |
| 2,586.0 |
| 2,543.0 |
| 2,612.6 |
| 2,406.0 |
| 2,284.6 |
| 2,255.4 |
| 2,307.7 |
| 2,153.5 |
| 2,085.7 |
| 1,991.3 |
| 2,028.2 |
| 1,883.0 |
| 1,796.7 |
| 1,768.2 |
| 1,802.4 |
| 3,606.8 |
| 3,376.1 |
| 2,588.5 |
| 2,514.1 |
| 2,419.6 |
| 2,470.9 |
| 2,376.4 |
| 2,462.9 |
| 2,076.8 |
| 2,036.5 |
| 2,030.8 |
| 1,983.6 |
| 1,895.7 |
| 2,208.6 |
| 2,447.8 |
| 2,606.9 |
| 2,464.9 |
| 2,367.7 |
| 2,473.1 |
| 1,810.7 |
| 1,815.5 |
| 1,834.9 |
| (285.4) |
| (291.8) |
| (393.5) |
| (467.5) |
| (776.7) |
| (858.6) |
| (548.5) |
| (433.7) |
| (476.1) |
| (854.3) |
| (569.8) |
| (543.1) |
| (658.1) |
| (662.1) |
| (229.2) |
| (209.7) |
| (358.8) |
| (372.4) |
| (280.7) |
| (331.0) |
| (526.6) |
| (591.7) |
| (38.4) |
| 2,658.2 |
| 2,697.1 |
| 2,731.3 |
| 2,586.8 |
| 2,522.3 |
| 2,558.4 |
| 2,665.6 |
| 2,586.0 |
| 2,543.0 |
| 2,612.6 |
| 2,406.0 |
| 2,284.6 |
| 2,255.4 |
| 2,307.7 |
| 2,153.5 |
| 2,079.2 |
| 1,991.3 |
| 2,028.2 |
| 1,883.0 |
| 1,796.7 |
| 1,768.2 |
| 1,802.4 |
| 1,498.2 |
| 1,486.6 |
| 1,525.5 |
| 1,559.7 |
| 1,415.2 |
| 1,350.7 |
| 1,386.8 |
| 1,494.0 |
| 1,414.4 |
| 1,371.4 |
| 1,441.0 |
| 1,234.4 |
| 1,113.0 |
| 1,083.8 |
| 1,136.1 |
| 981.9 |
| 907.6 |
| 819.7 |
| 864.3 |
| 719.1 |
| 635.3 |
| 603.3 |
| 856.4 |