| (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 | 17.8 | 23.0 | 272.1 | 371.2 | 528.7 | 318.2 | 184.3 | 378.1 | 321.9 | 57.7 | 102.7 | 25.7 | 62.4 | 64.3 | 86.4 | 69.2 | 138.5 | 371.6 |
| Restricted Cash | - | 57.4 | 40.9 | 13.4 | 0.0 | 0.0 | 0.0 | 0.0 | 2.8 | 2.9 | 2.5 | 8.9 | 10.7 | 11.9 | 43.5 | 4.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 17.8 | 23.0 | 272.1 | 371.2 | 528.7 | 318.2 | 184.3 | 378.1 | 321.9 | 57.7 | 102.7 | 25.7 | 62.4 | 64.3 | 86.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 52.7 | 52.9 | 582.1 | 442.2 | 383.7 | 522.0 | 647.2 | 946.0 | 908.1 | 570.1 | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 212.2 | 194.5 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 64.5 | 80.3 | 368.1 | 352.1 | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 699.9 | 1,619.7 | 1,978.2 | 2,202.1 | 2,542.9 | - | - | - | - | 886.1 | 714.1 | 677.2 | 857.9 | 1,117.1 | 407.1 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | 0.0 | 885.8 | 830.8 | 743.8 | 672.9 | 712.6 | 643.2 | 521.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 699.9 | 2,480.0 | 2,019.6 | 2,424.9 | 2,630.9 | - | - | - | - | 886.1 | 714.1 | 677.2 | 857.9 | 1,117.1 | 407.1 | - | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 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 | Q4 FY 19 | Q3 FY 19 | Q2 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 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q4 FY 13 | Q3 FY 13 | Q2 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 102.1 | 35.7 | 37.0 | 51.6 | 23.0 | 229.6 | 192.5 | 272.1 | 223.6 | 322.7 | 371.2 | 557.1 | 378.5 | 528.7 | 442.6 | |||||||||||||||||||||||||
| - |
| 69.2 |
| 138.5 |
| 371.6 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 18.4 | 18.1 | 43.3 | 62.5 | 68.0 | 65.7 | 150.6 | 34.1 | 26.1 | 26.2 | - | 11.6 | 9.9 | 14.6 | 12.1 | - | - | - |
| Other Current Assets | 18.4 | 18.1 | 264.2 | 244.7 | 274.3 | 157.4 | 267.2 | 195.8 | 195.9 | 236.9 | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 170.5 | 126.8 | 1,118.4 | 1,058.1 | 1,186.7 | 1,308.1 | 1,394.4 | 1,773.1 | 1,690.4 | 867.6 | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 163.6 | 143.4 | - | - | - | - | 141.0 | 88.3 | 40.7 | 46.0 | 39.1 | 36.3 | 33.6 | 31.0 | 28.2 | - | - | - |
| Property,Plant & Equipment Net | 48.6 | 51.1 | - | - | - | - | 155.3 | 161.7 | 165.5 | 43.4 | 26.7 | 14.6 | 8.5 | 9.8 | 9.1 | 12.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | 127.0 | 322.9 | 297.5 | 234.2 | 181.9 | 169.5 | 171.3 | 161.9 | 179.1 | - | - |
| Goodwill | 0.0 | 0.0 | 494.0 | 2,764.5 | 2,764.5 | 2,833.5 | 2,833.5 | 2,740.8 | 2,700.5 | 534.8 | 323.4 | 323.3 | 323.3 | 326.6 | 239.3 | 239.3 | - | - |
| Intangible Assets | 816.0 | 991.8 | 1,300.1 | 1,440.2 | 1,575.1 | 1,719.6 | 1,871.6 | 1,937.7 | 2,046.7 | 11.4 | 1.2 | 3.0 | 6.7 | 12.0 | 0.4 | - | - | - |
| Operating Lease Right Of Use Assets | 37.3 | 44.5 | 169.0 | 170.7 | 127.0 | 136.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 0.0 | 19.8 | 38.8 | 20.0 | 134.4 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 41.8 | 48.0 | 616.1 | 577.6 | 434.2 | 391.5 | 436.1 | 458.6 | 472.8 | 320.7 | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,173.2 | 2,139.1 | 7,426.2 | 8,991.2 | 8,306.2 | 7,951.2 | 8,408.9 | 8,967.6 | 9,196.9 | 3,834.2 | 3,292.1 | 2,851.6 | 2,760.9 | 2,788.0 | 1,569.2 | 1,527.2 | - | - |
| - |
| - |
| - |
| Short Term Debt | 0.0 | 860.3 | 41.4 | 222.8 | 88.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 39.4 | 28.5 | 147.2 | 174.9 | 165.7 | 116.6 | 146.5 | 183.9 | 156.9 | 246.4 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 9.9 | 9.0 | 47.4 | 41.4 | 41.4 | 35.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 64.5 | 65.8 | 273.4 | 233.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 622.5 | 408.4 | 2,570.7 | 2,403.1 | 1,692.9 | 1,507.7 | 1,652.4 | 2,412.4 | 1,689.9 | 1,741.9 | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 45.6 | 55.4 | 159.2 | 159.3 | 119.9 | 129.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | 118.4 | 52.0 | 49.8 | 56.2 | 61.3 | 62.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 8.5 | 11.0 | 31.8 | 38.8 | 40.3 | 36.6 | 56.5 | 91.9 | 440.2 | 0.0 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 75.9 | 79.9 | 317.9 | 377.4 | 337.1 | 334.9 | 114.0 | 46.4 | 50.3 | 22.7 | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,406.8 | 1,219.9 | 6,296.6 | 5,986.6 | 5,511.6 | 5,291.2 | 5,487.0 | 5,708.9 | 6,682.5 | 2,914.7 | 2,449.8 | 2,267.1 | 2,404.3 | 2,698.2 | 1,430.3 | 1,473.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 0.0 | (3,576.7) | (2,439.6) | (369.7) | (82.9) | (16.9) | 208.7 | 516.6 | 10.6 | 7.6 | 13.7 | (157.9) | (309.9) | (542.0) | (502.9) | (460.6) | - | - |
| Accumulated Other Comprehensive Income | 19.2 | 19.2 | 120.9 | 29.3 | (83.3) | (206.0) | (80.3) | (9.7) | (16.0) | (43.1) | (2.2) | (1.4) | (6.5) | (3.7) | (1.4) | (6.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 77.1 | 0.0 | - | - | - |
| Minority Interest | - | 2.2 | 1.5 | 1.8 | 1.6 | 2.0 | 3.2 | 1.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 766.4 | 919.2 | 1,531.8 | 2,798.4 | 2,793.0 | 2,658.0 | 2,918.7 | 3,155.9 | 2,514.4 | 850.3 | 842.3 | 584.5 | 356.5 | 89.8 | 138.9 | 42.0 | 40.6 | 254.6 |
| Total Equity | 766.4 | (310.5) | 786.0 | 2,683.4 | 2,794.6 | 2,660.0 | 2,921.9 | 3,156.9 | 2,514.4 | 850.3 | 842.3 | 584.5 | 356.5 | 89.8 | 138.9 | 42.0 | 40.6 | 254.6 |
| - |
| - |
| Net debt | 682.1 | 2,457.0 | 1,747.5 | 2,053.7 | 2,102.2 | - | - | - | - | 828.4 | 611.4 | 651.5 | 795.6 | 1,052.8 | 320.6 | - | - | - |
| Working Capital | (452.0) | (281.6) | (1,452.3) | (1,345.0) | (506.2) | (199.6) | (258.0) | (639.3) | 0.5 | (874.3) | - | - | - | - | - | - | - | - |
| Book Value | 766.4 | 919.2 | 1,531.8 | 2,798.4 | 2,793.0 | 2,658.0 | 2,918.7 | 3,155.9 | 2,514.4 | 850.3 | 842.3 | 584.5 | 356.5 | 89.8 | 138.9 | 42.0 | 40.6 | 254.6 |
| Tangible Book Value | (49.6) | (72.6) | (262.3) | (1,406.3) | (1,546.6) | (1,895.1) | (1,786.4) | (1,522.6) | (2,232.8) | 304.1 | 517.7 | 258.2 | 26.5 | (248.8) | (100.8) | (197.2) | - | - |
| 261.6 |
| 318.2 |
| 463.7 |
| 376.1 |
| 195.5 |
| 232.6 |
| 196.0 |
| 106.2 |
| 372.3 |
| 315.6 |
| 216.7 |
| 225.9 |
| 156.5 |
| 57.7 |
| 106.0 |
| 69.9 |
| 102.7 |
| 170.4 |
| 196.6 |
| 25.7 |
| 26.3 |
| 50.4 |
| 62.4 |
| 67.2 |
| 51.0 |
| Restricted Cash | - | - | - | - | 57.4 | 48.1 | 36.6 | 40.9 | 31.0 | 51.7 | 13.4 | 26.0 | 15.4 | 0.0 | 5.2 | 5.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.9 | 2.9 | 10.8 | 2.5 | 2.5 | 2.5 | 8.9 | 7.5 | 7.5 | 10.7 | 8.1 | 9.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 102.1 | 35.7 | 37.0 | 51.6 | 23.0 | 229.6 | 192.5 | 272.1 | 223.6 | 322.7 | 371.2 | 557.1 | 378.5 | 528.7 | 442.6 | 261.6 | 318.2 | 463.7 | 376.1 | 195.5 | 232.6 | 196.0 | 106.2 | 372.3 | 315.6 | 216.7 | 225.9 | 156.5 | 57.7 | 106.0 | 69.9 | 102.7 | 170.4 | 196.6 | 25.7 | 26.3 | 50.4 | 62.4 | 67.2 | 51.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 81.7 | 84.4 | 65.5 | 55.7 | 52.9 | 573.1 | 654.5 | 582.1 | 457.1 | 516.3 | 442.2 | 432.0 | 428.0 | 383.7 | 419.3 | 447.2 | 522.0 | 376.7 | 430.6 | 597.7 | 664.2 | 710.6 | 833.1 | 1,059.0 | 1,044.1 | 905.1 | 803.6 | 822.9 | 570.1 | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | 18.1 | 67.0 | 59.7 | 43.3 | 53.1 | 50.5 | 62.5 | 58.3 | 102.3 | 68.0 | 73.7 | 75.1 | 65.7 | 69.8 | ||||||||||||||||||||||
| Other Current Assets | 10.8 | 12.1 | 11.2 | 15.9 | 18.1 | 350.5 | 396.9 | 264.2 | 305.8 | 277.7 | 244.7 | 244.9 | 222.9 | 274.3 | 186.3 | 144.5 | 157.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 194.6 | 132.2 | 113.7 | 123.2 | 126.8 | 1,153.2 | 1,243.9 | 1,118.4 | 986.5 | 1,116.7 | 1,058.1 | 1,234.0 | 1,029.4 | 1,186.7 | 1,048.2 | 853.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 194.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | 143.4 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 48.0 | 49.1 | 50.3 | 50.4 | 51.1 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | 0.0 | 806.5 | 812.1 | 494.0 | 795.6 | 1,289.5 | 2,764.5 | 1,289.5 | 2,764.5 | 2,764.5 | 2,764.5 | 2,764.5 | 2,833.5 | 2,833.5 | ||||||||||||||||||||||
| Intangible Assets | 627.9 | 690.9 | 729.8 | 772.3 | 991.8 | 916.5 | 954.0 | 1,300.1 | 1,060.9 | 1,265.6 | 1,440.2 | 1,372.3 | 1,407.8 | 1,575.1 | 1,508.3 | 1,541.9 | 1,719.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.0 | 2.5 | - | - | 44.5 | 347.7 | 361.0 | 169.0 | 149.7 | 158.6 | 170.7 | 158.6 | 172.6 | 127.0 | 139.8 | 130.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Other Non-Current Assets | 44.2 | 47.2 | 49.9 | 53.0 | 48.0 | 821.4 | 833.6 | 616.1 | 585.5 | 629.3 | 577.6 | 652.4 | 592.2 | 434.2 | 492.5 | 503.9 | 391.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,788.7 | 1,913.2 | 1,972.4 | 2,091.6 | 2,139.1 | 7,146.8 | 7,222.2 | 7,426.2 | 6,179.4 | 7,462.2 | 8,991.2 | 7,681.1 | 9,088.0 | 8,306.2 | 8,747.4 | 8,212.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 68.3 | 60.0 | 83.2 | 78.1 | 80.3 | 345.2 | 320.2 | 368.1 | 330.7 | 350.3 | 352.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 11.3 | 7.5 | 3.8 | - | 860.3 | 362.6 | 649.6 | 41.4 | 47.0 | 43.6 | 222.8 | 37.0 | 53.4 | 88.0 | 40.0 | 40.0 | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 54.1 | 52.8 | 41.5 | 39.8 | 28.5 | 377.0 | 374.2 | 147.2 | 221.4 | 187.7 | 174.9 | 137.8 | 184.2 | 165.7 | 276.7 | 177.5 | 116.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.9 | 11.1 | 10.4 | 10.1 | 9.0 | - | - | 47.4 | - | - | 41.4 | - | - | 41.4 | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 57.4 | 49.1 | 40.6 | 63.6 | 65.8 | 228.3 | 328.6 | 273.4 | 219.7 | 280.2 | 233.7 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 628.3 | 539.4 | 599.8 | 677.1 | 408.4 | 3,790.5 | 4,134.2 | 2,570.7 | 2,821.8 | 2,905.5 | 2,403.1 | 2,441.5 | 2,339.8 | 1,692.9 | 1,897.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 603.0 | 605.8 | 608.7 | 611.7 | 1,619.7 | 2,097.7 | 1,544.9 | 1,978.2 | 1,875.2 | 1,887.1 | 2,202.1 | 2,170.8 | 2,178.6 | 2,542.9 | 2,395.0 | 2,444.4 | - | - | - | - | - | - | - | - | - | - | - | - | 886.1 | 1,009.8 | 931.5 | 714.1 | 724.0 | 723.5 | 677.2 | 711.7 | 665.1 | 857.9 | 881.5 | 917.1 |
| Operating Lease Liabilities Non-Current | 46.1 | 48.3 | 51.1 | 53.8 | 55.4 | - | - | 159.2 | - | - | 159.3 | - | - | 119.9 | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | 118.4 | 172.6 | 116.8 | 52.0 | 67.0 | 51.3 | 49.8 | 54.7 | 53.9 | 56.2 | 49.0 | 53.1 | 61.3 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 4.3 | 7.9 | 8.3 | 8.3 | 11.0 | 24.8 | 24.5 | 31.8 | 23.0 | 32.0 | 38.8 | 38.5 | 39.0 | 40.3 | 42.2 | 41.2 | 36.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 74.4 | 72.7 | 92.4 | 82.2 | 79.9 | 515.1 | 529.0 | 317.9 | 296.6 | 304.7 | 377.4 | 249.5 | 268.2 | 337.1 | 345.6 | 330.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,310.0 | 1,267.2 | 1,309.2 | 1,379.3 | 1,219.9 | 7,271.7 | 7,148.2 | 6,296.6 | 5,988.1 | 6,386.8 | 5,986.6 | 6,833.7 | 6,483.3 | 5,511.6 | 5,997.0 | 5,473.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 885.8 | 904.3 | 903.2 | 830.8 | 884.2 | 868.5 | 743.8 | 650.7 | 651.1 | 672.9 | 725.4 | 682.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (273.4) | (108.5) | (87.8) | (35.2) | (3,576.7) | (3,396.4) | (3,242.7) | (2,439.6) | (3,467.5) | (2,516.3) | (369.7) | (2,320.4) | (504.7) | (82.9) | (143.0) | (139.1) | (16.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 20.5 | 19.4 | 19.2 | 19.2 | 19.2 | 96.6 | 93.1 | 120.9 | 136.4 | 138.6 | 29.3 | 122.3 | 75.2 | (83.3) | (89.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | 2.2 | (82.5) | (63.6) | 1.5 | 2.3 | 1.8 | 1.8 | 1.6 | 1.6 | 1.6 | 2.4 | 2.2 | 2.0 | 2.2 | ||||||||||||||||||||||
| Total Stockholders Equity | 478.7 | 646.0 | 663.2 | 712.3 | 919.2 | 935.9 | 973.1 | 1,531.8 | (221.1) | 726.4 | 2,798.4 | 845.8 | 2,603.1 | 2,793.0 | 2,748.0 | 2,737.2 | ||||||||||||||||||||||||
| Total Equity | 478.7 | 646.0 | 663.2 | 712.3 | (310.5) | (224.6) | (49.0) | 786.0 | (218.8) | 728.2 | 2,683.4 | 847.4 | 2,604.7 | 2,794.6 | 2,750.4 | 2,739.4 | 2,660.0 | 2,714.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 614.3 | 613.3 | 612.5 | 611.7 | 2,480.0 | 2,460.3 | 2,194.5 | 2,019.6 | 1,922.2 | 1,930.7 | 2,424.9 | 2,207.8 | 2,232.0 | 2,630.9 | 2,435.0 | 2,484.4 | - | - | - | - | - | - | - | - | - | - | - | - | 886.1 | 1,009.8 | 931.5 | 714.1 | 724.0 | 723.5 | 677.2 | 711.7 | 665.1 | 857.9 | 881.5 | 917.1 |
| Net debt | 512.2 | 577.6 | 575.5 | 560.1 | 2,457.0 | 2,230.7 | 2,002.0 | 1,747.5 | 1,698.6 | 1,608.0 | 2,053.7 | 1,650.7 | 1,853.5 | 2,102.2 | 1,992.4 | 2,222.8 | - | - | ||||||||||||||||||||||
| Working Capital | (433.7) | (407.2) | (486.1) | (553.9) | (281.6) | (2,637.3) | (2,890.3) | (1,452.3) | (1,835.3) | (1,788.8) | (1,345.0) | (1,207.5) | (1,310.4) | (506.2) | (849.6) | (702.3) | (199.6) | |||||||||||||||||||||||
| Book Value | 478.7 | 646.0 | 663.2 | 712.3 | 919.2 | 935.9 | 973.1 | 1,531.8 | (221.1) | 726.4 | 2,798.4 | 845.8 | 2,603.1 | 2,793.0 | 2,748.0 | 2,737.2 | 2,658.0 | 2,712.1 | ||||||||||||||||||||||
| Tangible Book Value | (149.2) | (44.9) | (66.6) | (60.0) | (72.6) | (787.1) | (793.0) | (262.3) | (2,077.6) | (1,828.7) | (1,406.3) | (1,816.0) | (1,569.2) | (1,546.6) | (1,524.8) | (1,569.2) | (1,895.1) | |||||||||||||||||||||||
| 67.1 |
| 66.8 |
| 69.7 |
| 68.3 |
| 121.6 |
| 64.0 |
| 66.9 |
| 48.9 |
| 45.2 |
| 23.1 |
| 26.2 |
| - |
| - |
| - |
| - |
| - |
| 11.6 |
| - |
| - |
| 9.9 |
| 15.9 |
| 9.2 |
| 163.8 |
| 147.8 |
| 173.5 |
| 179.0 |
| 178.6 |
| 227.7 |
| 191.0 |
| 198.7 |
| 216.2 |
| 244.4 |
| 209.6 |
| 236.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,308.1 |
| 1,004.2 |
| 954.5 |
| 1,210.1 |
| 1,357.1 |
| 1,359.5 |
| 1,414.0 |
| 1,856.5 |
| 1,783.9 |
| 1,553.6 |
| 1,503.6 |
| 1,427.8 |
| 867.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.0 |
| - |
| - |
| 39.1 |
| - |
| - |
| 36.3 |
| - |
| - |
| 33.6 |
| - |
| - |
| - |
| - |
| 145.0 |
| 149.0 |
| 152.0 |
| 153.4 |
| 158.5 |
| 158.8 |
| 156.5 |
| 161.6 |
| 162.6 |
| 43.4 |
| 42.7 |
| 42.8 |
| 26.7 |
| 30.1 |
| 28.4 |
| 14.6 |
| 17.0 |
| 15.1 |
| 8.5 |
| 10.6 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.7 |
| 123.2 |
| 136.8 |
| 137.0 |
| 131.5 |
| 297.5 |
| 312.2 |
| 309.1 |
| 234.2 |
| 256.4 |
| 246.4 |
| 181.9 |
| 198.7 |
| 189.0 |
| 169.5 |
| 164.7 |
| 158.2 |
| 2,833.5 |
| 2,833.5 |
| 2,833.5 |
| 2,833.5 |
| 2,833.5 |
| 2,833.5 |
| 2,832.8 |
| 2,740.8 |
| 2,710.5 |
| 2,704.5 |
| 534.8 |
| 534.8 |
| 534.8 |
| 323.4 |
| 323.3 |
| 323.3 |
| 323.3 |
| 323.3 |
| 323.3 |
| 323.3 |
| 323.3 |
| 323.3 |
| 1,645.3 |
| 1,682.5 |
| 1,763.2 |
| 1,803.7 |
| 1,843.3 |
| 1,900.0 |
| 1,928.5 |
| 1,957.6 |
| 1,964.9 |
| 1,992.2 |
| 2,019.5 |
| 11.4 |
| 10.4 |
| 10.9 |
| 1.2 |
| 0.8 |
| 1.1 |
| 3.0 |
| 2.1 |
| 2.5 |
| 6.7 |
| 4.9 |
| 5.8 |
| 136.9 |
| 134.3 |
| 137.7 |
| 140.3 |
| 146.3 |
| 151.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 33.2 |
| 40.1 |
| 36.2 |
| 44.2 |
| 39.2 |
| 33.5 |
| 134.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 373.4 |
| 396.7 |
| 439.8 |
| 517.1 |
| 600.9 |
| 453.6 |
| 439.6 |
| 453.3 |
| 420.2 |
| 413.4 |
| 446.2 |
| 320.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,951.2 |
| 7,746.5 |
| 7,756.0 |
| 7,959.7 |
| 8,226.4 |
| 8,437.3 |
| 8,580.3 |
| 9,049.4 |
| 9,029.5 |
| 8,742.7 |
| 8,700.6 |
| 8,633.7 |
| 3,834.2 |
| 3,765.0 |
| 3,715.3 |
| 3,292.1 |
| 3,565.2 |
| 3,469.8 |
| 2,851.6 |
| 3,053.6 |
| 2,812.0 |
| 2,760.9 |
| 2,651.9 |
| 2,709.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.2 |
| 89.4 |
| 141.4 |
| 117.3 |
| 144.8 |
| 173.0 |
| 238.0 |
| 202.5 |
| 231.8 |
| 211.8 |
| 161.1 |
| 246.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.3 |
| 39.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,555.6 |
| 1,507.7 |
| 1,414.2 |
| 1,330.2 |
| 1,421.0 |
| 1,494.8 |
| 1,699.3 |
| 1,590.7 |
| 2,633.5 |
| 2,422.6 |
| 1,528.6 |
| 1,491.2 |
| 1,235.0 |
| 1,741.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 129.6 |
| 130.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.5 |
| 59.8 |
| 60.4 |
| 67.3 |
| 67.6 |
| 70.0 |
| 59.3 |
| 61.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.6 |
| 36.6 |
| 37.5 |
| 37.3 |
| 36.9 |
| 46.8 |
| 58.8 |
| 79.7 |
| 209.4 |
| 418.2 |
| 432.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 334.9 |
| 343.8 |
| 345.6 |
| 266.6 |
| 297.0 |
| 282.2 |
| 83.7 |
| 48.4 |
| 56.1 |
| 49.0 |
| 43.5 |
| 44.2 |
| 22.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,291.2 |
| 5,032.2 |
| 5,046.5 |
| 5,163.4 |
| 5,384.1 |
| 5,582.3 |
| 5,510.0 |
| 5,997.2 |
| 5,826.8 |
| 5,682.0 |
| 5,873.8 |
| 5,857.9 |
| 2,914.7 |
| 2,814.8 |
| 2,753.4 |
| 2,449.8 |
| 2,677.7 |
| 2,513.8 |
| 2,267.1 |
| 2,499.4 |
| 2,276.2 |
| 2,404.3 |
| 2,225.8 |
| 2,329.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 28.3 |
| 44.5 |
| 143.7 |
| 149.2 |
| 346.0 |
| 332.3 |
| 506.2 |
| 448.3 |
| 255.6 |
| 244.1 |
| 7.6 |
| (18.5) |
| 0.0 |
| 13.7 |
| (11.4) |
| 44.0 |
| (157.9) |
| (93.8) |
| (114.6) |
| (309.9) |
| (295.8) |
| (296.3) |
| (107.2) |
| (206.0) |
| (205.5) |
| (212.6) |
| (123.5) |
| (145.6) |
| (125.3) |
| (44.4) |
| (15.6) |
| (23.5) |
| (13.7) |
| (11.5) |
| (14.2) |
| (43.1) |
| (28.7) |
| (33.1) |
| (2.2) |
| 14.8 |
| 43.5 |
| (1.4) |
| (2.8) |
| (0.7) |
| (6.5) |
| (3.5) |
| (6.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 2.1 |
| 2.2 |
| 2.9 |
| 3.0 |
| 3.3 |
| 2.2 |
| 1.4 |
| 0.6 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,658.0 |
| 2,712.1 |
| 2,707.4 |
| 2,794.1 |
| 2,839.4 |
| 2,852.0 |
| 3,067.0 |
| 3,050.0 |
| 3,201.3 |
| 3,060.1 |
| 2,826.0 |
| 2,775.8 |
| 850.3 |
| 857.1 |
| 870.1 |
| 842.3 |
| 887.5 |
| 956.0 |
| 584.5 |
| 554.2 |
| 535.8 |
| 356.5 |
| 426.1 |
| 379.8 |
| 2,709.5 |
| 2,796.3 |
| 2,842.3 |
| 2,855.0 |
| 3,070.3 |
| 3,052.2 |
| 3,202.7 |
| 3,060.7 |
| 2,826.8 |
| 2,775.8 |
| 850.3 |
| 857.1 |
| 870.1 |
| 842.3 |
| 887.5 |
| 956.0 |
| 584.5 |
| 554.2 |
| 535.8 |
| 356.5 |
| 426.1 |
| 379.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 828.4 |
| 903.8 |
| 861.6 |
| 611.4 |
| 553.6 |
| 526.9 |
| 651.5 |
| 685.4 |
| 614.7 |
| 795.6 |
| 814.3 |
| 866.1 |
| (410.0) |
| (375.7) |
| (210.9) |
| (137.7) |
| (339.8) |
| (176.7) |
| (777.0) |
| (638.7) |
| 25.0 |
| 12.4 |
| 192.8 |
| (874.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,707.4 |
| 2,794.1 |
| 2,839.4 |
| 2,852.0 |
| 3,067.0 |
| 3,050.0 |
| 3,201.3 |
| 3,060.1 |
| 2,826.0 |
| 2,775.8 |
| 850.3 |
| 857.1 |
| 870.1 |
| 842.3 |
| 887.5 |
| 956.0 |
| 584.5 |
| 554.2 |
| 535.8 |
| 356.5 |
| 426.1 |
| 379.8 |
| (1,766.7) |
| (1,808.6) |
| (1,802.6) |
| (1,797.8) |
| (1,824.8) |
| (1,666.5) |
| (1,712.0) |
| (1,589.1) |
| (1,645.6) |
| (1,876.7) |
| (1,948.2) |
| 304.1 |
| 311.9 |
| 324.4 |
| 517.7 |
| 563.4 |
| 631.6 |
| 258.2 |
| 228.7 |
| 209.9 |
| 26.5 |
| 97.9 |
| 50.7 |