| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2013 | FY2012 | FY2011 | FY2010 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 1,746.8 | 1,612.1 | 1,901.0 | 1,348.9 | 310.5 | 295.9 | 304.3 | 261.7 | 71.4 | 130.1 | 42.1 | 58.3 | 105.7 | 172.6 | 89.6 | 63.5 | 125.2 |
| Restricted Cash | - | - | 0.0 | 30.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,746.8 | 1,612.1 | 1,901.0 | 1,348.9 | 310.5 | 295.9 | 304.3 | 261.7 | 71.4 | 130.1 | 42.1 | 58.3 | 105.7 | 172.6 | 89.6 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 753.4 | 699.6 | 678.2 | 419.9 | 312.2 | 238.7 | 330.7 | 300.3 | 267.7 | 263.7 | 286.7 | 271.9 | 267.0 | 211.7 | 176.4 | ||
| Current Assets | |||||||||||||||||
| Inventory | 281.2 | 293.9 | 317.9 | 268.6 | 197.9 | 336.7 | 294.4 | 234.5 | 196.3 | 163.2 | 145.2 | 119.6 | 106.3 | 127.6 | 83.0 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 12,283.8 | 11,440.3 | 10,651.8 | 6,710.2 | 5,719.3 | 4,834.9 | 4,101.6 | 3,419.5 | - | - | - | - | 661.5 | 504.0 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 288.2 | 264.3 | 287.2 | 271.5 | 200.7 | 145.1 | 183.6 | 157.3 | 157.5 | 100.3 | 95.6 | 98.9 | 83.0 | 75.0 | 78.4 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | 2,486.1 | 1,833.2 | 1,851.5 | 1,392.9 | 978.4 | 848.5 | 945.5 | 689.8 | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 57.8 | 503.8 | 58.1 | 37.9 | 2,521.0 | 1,863.6 | 1,881.2 | 1,412.8 | 1,023.7 | 848.8 | 945.8 | 691.6 | - | - | - | - | |
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,746.8 | 1,346.1 | 1,230.1 | 1,177.5 | 1,612.1 | 1,556.5 | 3,529.8 | 1,811.6 | 1,901.0 | 1,621.2 | 1,961.6 | 1,958.5 | 1,348.9 | 182.1 | 149.2 | |||||||||||||||||||||||||
| 63.5 |
| 125.2 |
| - |
| - |
| - |
| Prepaid Expenses | 342.5 | 282.3 | 581.8 | 176.6 | 141.4 | 120.0 | 116.3 | 90.6 | 77.1 | 57.8 | 47.6 | 44.1 | 40.8 | 30.9 | - | - | - |
| Other Current Assets | 163.4 | 105.6 | 134.4 | 60.9 | 39.0 | 25.6 | 31.4 | 18.3 | 8.6 | 6.0 | 5.8 | 2.7 | 6.6 | 5.8 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,124.0 | 2,887.9 | 3,478.9 | 2,244.5 | 1,159.5 | 991.2 | 1,045.7 | 887.2 | 612.6 | 614.9 | 521.6 | 531.6 | 544.9 | 563.2 | 395.1 | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | 5,011.2 | 4,034.6 | 3,094.6 | 2,332.0 | 2,014.3 | 1,784.4 | 1,514.9 | 1,294.2 | - | - | - | - | 282.8 | 209.0 | - | - | - |
| Property,Plant & Equipment Net | 7,272.6 | 7,405.7 | 7,557.2 | 4,378.3 | 3,705.0 | 3,050.5 | 2,586.7 | 2,125.3 | - | - | - | - | 378.7 | 295.0 | 155.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 0.8 | 176.9 | 160.2 | 160.7 | 163.8 | 141.9 | - | - | - | - | - | - | - |
| Goodwill | 1,625.0 | 1,622.1 | 1,621.8 | 158.5 | 168.7 | 122.3 | 121.2 | 121.7 | 121.1 | 119.9 | 117.0 | 83.6 | 83.0 | 83.5 | 75.0 | - | - |
| Intangible Assets | 1,997.4 | 2,270.8 | 2,544.5 | 201.2 | 236.0 | 9.6 | 14.4 | 22.3 | 31.9 | 41.7 | 33.6 | 35.4 | 47.2 | 63.0 | 89.4 | - | - |
| Operating Lease Right Of Use Assets | 428.0 | 416.5 | 393.1 | 281.8 | 343.3 | 340.5 | 308.4 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 68.7 | 160.5 | 163.6 | 23.7 | 304.6 | 273.3 | 276.3 | 258.8 | - | - | - | 110.7 | 97.2 | 53.6 | - | - | - |
| Other Non-Current Assets | 779.5 | 845.8 | 733.9 | 466.0 | 699.3 | 835.4 | 807.4 | 758.8 | 686.1 | 529.4 | 340.0 | 257.0 | 205.2 | 136.8 | 82.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 15,226.6 | 15,448.8 | 16,329.4 | 7,730.3 | 6,389.3 | 5,349.5 | 4,883.9 | 3,915.3 | 3,414.1 | 2,954.7 | 2,397.3 | 1,960.1 | 1,794.1 | 1,727.2 | 1,293.6 | - | - |
| - |
| - |
| Short Term Debt | 57.8 | 503.8 | 58.1 | 37.9 | 34.9 | 30.5 | 29.8 | 19.9 | 45.3 | 0.3 | 0.3 | 1.9 | - | - | - | - | - |
| Deferred Revenue Current | 292.6 | 294.0 | 260.3 | 132.2 | 131.6 | 216.6 | 123.0 | 125.5 | 121.4 | 76.7 | 64.6 | 69.1 | 65.8 | 88.1 | - | - | - |
| Operating Lease Liabilities Current | 60.9 | 65.3 | 71.6 | 50.6 | 50.0 | 48.9 | 42.1 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 207.7 | 185.6 | 177.9 | 125.3 | 108.5 | 87.2 | 72.7 | 308.3 | 263.7 | 225.0 | 184.3 | 176.0 | 161.9 | 159.8 | 102.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,297.1 | 1,676.7 | 1,295.9 | 956.7 | 770.4 | 708.4 | 604.6 | 485.5 | 466.5 | 325.5 | 280.0 | 274.8 | 247.1 | 236.0 | 180.6 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 430.1 | 414.1 | 379.6 | 273.0 | 316.2 | 313.8 | 286.6 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 1,064.3 | 786.7 | 896.4 | 84.7 | 89.0 | 84.7 | 80.8 | 71.2 | 77.8 | 4.6 | 5.5 | 10.1 | 15.4 | 11.4 | - | - | - |
| Deferred Tax Liabilities | 1,016.9 | 1,069.7 | 1,228.3 | 86.0 | 16.9 | - | - | - | 0.9 | 1.9 | 0.0 | 0.8 | 1.5 | 3.1 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2,379.3 | 2,181.2 | 2,452.1 | 218.5 | 153.2 | 137.4 | 120.9 | 5.8 | 9.9 | 3.0 | - | 48.9 | 52.6 | 50.4 | 24.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 10,497.3 | 10,804.2 | 11,256.9 | 3,869.8 | 3,706.8 | 2,962.2 | 2,833.7 | 1,999.2 | 1,566.1 | 1,216.7 | 1,262.9 | 1,013.5 | 886.2 | 835.0 | 536.8 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (359.6) | (325.5) | 249.4 | 1,318.3 | 233.5 | 249.1 | 245.4 | 245.6 | 286.0 | 297.5 | 273.7 | 211.6 | 221.0 | 262.2 | 218.6 | - | - |
| Accumulated Other Comprehensive Income | (24.6) | (46.9) | (21.3) | (34.7) | (21.6) | 9.8 | (6.0) | 5.3 | 15.6 | (2.5) | 0.0 | 2.3 | 0.6 | 1.4 | 0.5 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 49.4 | 33.8 | 25.4 | 12.0 | - | - |
| Minority Interest | 69.0 | 90.7 | 47.1 | 36.3 | 48.7 | 35.8 | 22.4 | 8.3 | 10.8 | 3.3 | 5.3 | 5.6 | 4.8 | 4.2 | 3.7 | - | - |
| Total Stockholders Equity | 4,660.3 | 4,553.8 | 5,025.4 | 3,824.3 | 2,633.9 | 2,351.5 | 2,027.8 | 1,907.7 | 1,837.2 | 1,734.6 | 1,129.1 | 941.0 | 903.0 | 888.0 | 753.0 | 462.8 | 406.4 |
| Total Equity | 4,729.3 | 4,644.6 | 5,072.5 | 3,860.6 | 2,682.6 | 2,387.2 | 2,050.1 | 1,916.1 | 1,848.0 | 1,737.9 | 1,134.4 | 946.6 | 907.8 | 892.2 | 756.8 | 462.8 | 406.4 |
| - |
| Net debt | (1,689.1) | (1,108.3) | (1,843.0) | (1,310.9) | 2,210.6 | 1,567.7 | 1,576.9 | 1,151.1 | 952.3 | 718.7 | 903.7 | 633.3 | - | - | - | - | - |
| Working Capital | 1,826.9 | 1,211.3 | 2,183.0 | 1,287.8 | 389.1 | 282.8 | 441.1 | 401.7 | 146.1 | 289.3 | 241.6 | 256.8 | 297.7 | 327.1 | 214.5 | - | - |
| Book Value | 4,660.3 | 4,553.8 | 5,025.4 | 3,824.3 | 2,633.9 | 2,351.5 | 2,027.8 | 1,907.7 | 1,837.2 | 1,734.6 | 1,129.1 | 941.0 | 903.0 | 888.0 | 753.0 | 462.8 | 406.4 |
| Tangible Book Value | 1,037.9 | 660.9 | 859.2 | 3,464.6 | 2,229.1 | 2,219.6 | 1,892.2 | 1,763.7 | 1,684.2 | 1,573.1 | 978.5 | 822.0 | 772.8 | 741.5 | 588.6 | - | - |
| 221.5 |
| 310.5 |
| 166.0 |
| 217.7 |
| 275.7 |
| 295.9 |
| 317.3 |
| 350.4 |
| 232.4 |
| 304.3 |
| 47.8 |
| 87.0 |
| 129.9 |
| 261.7 |
| 43.4 |
| 44.5 |
| 54.8 |
| 71.4 |
| 161.8 |
| 242.7 |
| 160.6 |
| 130.1 |
| 284.9 |
| 51.3 |
| 47.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 7.2 | 34.0 | 30.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.2 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | 30.0 | - | 134.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,746.8 | 1,346.1 | 1,230.1 | 1,177.5 | 1,612.1 | 1,556.5 | 3,529.8 | 1,811.6 | 1,901.0 | 1,651.2 | 1,961.6 | 2,092.8 | 1,348.9 | 182.1 | 149.2 | 221.5 | 310.5 | 166.0 | 217.7 | 275.7 | 295.9 | 317.3 | 350.4 | 232.4 | 304.3 | 47.8 | 87.0 | 129.9 | 261.7 | 43.4 | 44.5 | 54.8 | 71.4 | 161.8 | 242.7 | 160.6 | 130.1 | 284.9 | 51.3 | 47.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 753.4 | 749.4 | 682.8 | 686.2 | 699.6 | 649.0 | 717.3 | 694.9 | 678.2 | 675.8 | 664.5 | 630.5 | 419.9 | 368.8 | 320.2 | 372.1 | 312.2 | 363.0 | 369.2 | 364.5 | 238.7 | 202.8 | 249.6 | 270.4 | 330.7 | 316.4 | 294.1 | 303.6 | 300.3 | 295.3 | 268.8 | 236.1 | 267.7 | 228.0 | 251.9 | 215.1 | 263.7 | 254.8 | 276.5 | 262.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 281.2 | 287.0 | 278.7 | 284.2 | 293.9 | 320.1 | 327.0 | 329.8 | 317.9 | 353.6 | 345.6 | 335.6 | 268.6 | 260.9 | 244.3 | 362.0 | 197.9 | 354.0 | 348.3 | 349.7 | 336.7 | 334.9 | 332.9 | 312.7 | 294.4 | 283.3 | 269.5 | 263.8 | 234.5 | 230.1 | 232.1 | 220.0 | 196.3 | 182.1 | 181.4 | 177.9 | 163.2 | 158.5 | 151.6 | 155.5 |
| Prepaid Expenses | 342.5 | 266.4 | 243.8 | 307.9 | 282.3 | 316.0 | 487.1 | 490.8 | 581.8 | 1,055.7 | 1,080.3 | 333.6 | 176.6 | 156.9 | 148.1 | 172.7 | 141.4 | |||||||||||||||||||||||
| Other Current Assets | 163.4 | 91.6 | 83.5 | 133.5 | 105.6 | 116.5 | 173.5 | 119.3 | 134.4 | 131.4 | 152.7 | 158.2 | 60.9 | 59.4 | 52.0 | 68.7 | 39.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,124.0 | 2,648.9 | 2,435.4 | 2,455.8 | 2,887.9 | 2,841.6 | 5,061.1 | 3,327.1 | 3,478.9 | 3,736.3 | 4,059.2 | 3,426.5 | 2,244.5 | 1,252.2 | 1,147.1 | 1,128.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 12,283.8 | 12,056.9 | 11,811.3 | 11,627.6 | 11,440.3 | 11,349.3 | 11,063.6 | 10,856.8 | 10,651.8 | 10,231.1 | 10,361.3 | 11,613.0 | 6,710.2 | 6,446.6 | 6,158.8 | 6,004.9 | 5,719.3 | 5,578.4 | 5,352.8 | 5,200.7 | 4,834.9 | 4,686.1 | 4,499.0 | 4,299.3 | 4,101.6 | 3,974.1 | 3,769.2 | - | 3,419.5 | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 5,011.2 | 4,757.4 | 4,526.0 | 4,288.1 | 4,034.6 | 3,793.8 | 3,577.3 | 3,325.0 | 3,094.6 | 2,856.8 | 2,653.2 | 2,450.1 | 2,332.0 | 2,248.4 | 2,156.0 | 2,140.4 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 7,272.6 | 7,299.5 | 7,285.3 | 7,339.5 | 7,405.7 | 7,555.5 | 7,486.3 | 7,531.8 | 7,557.2 | 7,374.3 | 7,708.1 | 9,162.9 | 4,378.3 | 4,198.1 | 4,002.7 | 3,864.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,625.0 | 1,626.3 | 1,626.1 | 1,626.2 | 1,622.1 | 1,620.3 | 1,623.8 | 1,621.5 | 1,621.8 | 1,613.7 | 1,375.5 | 1,592.1 | 158.5 | 166.3 | 162.0 | 187.4 | 168.7 | 190.9 | ||||||||||||||||||||||
| Intangible Assets | 1,997.4 | 2,061.9 | 2,126.9 | 2,191.8 | 2,270.8 | 2,338.1 | 2,410.9 | 2,475.5 | 2,544.5 | 2,773.7 | 2,771.8 | 2,546.1 | 201.2 | 207.2 | 211.3 | 222.2 | 236.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 428.0 | 431.0 | 424.8 | 429.5 | 416.5 | 422.0 | 413.3 | 380.2 | 393.1 | 408.4 | 423.0 | 442.7 | 281.8 | 310.4 | 317.9 | 345.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 68.7 | 107.2 | 136.5 | 148.8 | 160.5 | 165.0 | 162.1 | 164.9 | 163.6 | 181.1 | 183.2 | 177.0 | 23.7 | 230.3 | 243.4 | 315.0 | 304.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 779.5 | 843.7 | 857.6 | 853.1 | 845.8 | 822.9 | 759.7 | 751.8 | 733.9 | 744.3 | 734.5 | 727.4 | 466.0 | 667.7 | 669.3 | 735.6 | 699.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 15,226.6 | 14,911.3 | 14,756.0 | 14,895.8 | 15,448.8 | 15,600.4 | 17,755.0 | 16,087.9 | 16,329.4 | 16,650.7 | 17,072.0 | 17,897.6 | 7,730.3 | 6,801.9 | 6,510.3 | 6,483.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 288.2 | 309.2 | 308.7 | 241.9 | 264.3 | 218.6 | 246.7 | 230.9 | 287.2 | 314.6 | 388.6 | 377.6 | 271.5 | 300.1 | 244.9 | 246.5 | 200.7 | 251.3 | 193.2 | 204.2 | 145.1 | 122.3 | 169.3 | 176.0 | 183.6 | 152.4 | 141.7 | 145.5 | 157.3 | 160.9 | 165.3 | 149.5 | 157.5 | 115.1 | 101.1 | 84.0 | 100.3 | 79.5 | 97.8 | 94.4 |
| Short Term Debt | 57.8 | 36.9 | 49.5 | 52.2 | 503.8 | 506.9 | 2,378.0 | 57.8 | 58.1 | 62.8 | 62.6 | 59.8 | 37.9 | 41.3 | 38.6 | 38.5 | 34.9 | 29.6 | ||||||||||||||||||||||
| Deferred Revenue Current | 292.6 | 294.2 | 288.4 | 298.9 | 294.0 | 307.7 | 294.4 | 277.7 | 260.3 | 266.1 | 271.3 | 291.7 | 132.2 | 115.5 | 133.6 | 154.8 | 131.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 60.9 | 68.9 | 67.6 | 67.3 | 65.3 | 61.1 | 69.2 | 69.8 | 71.6 | 75.0 | 65.9 | 66.3 | 50.6 | 51.6 | 50.6 | 52.6 | ||||||||||||||||||||||||
| Accrued Expenses | 207.7 | 147.3 | 110.0 | 88.3 | 185.6 | 140.4 | 131.9 | 85.1 | 177.9 | 170.3 | 151.4 | 91.5 | 125.3 | 77.6 | 73.9 | 34.1 | 108.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,297.1 | 1,245.7 | 1,172.3 | 1,161.3 | 1,676.7 | 1,580.4 | 3,523.7 | 1,079.7 | 1,295.9 | 1,376.5 | 1,549.4 | 1,471.5 | 956.7 | 851.2 | 803.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,383.0 | 1,392.9 | 1,136.8 | 1,151.6 | 1,072.9 | 978.4 | 976.1 | 996.5 | 830.8 | 848.5 | 847.1 | 1,060.5 | 1,034.1 |
| Operating Lease Liabilities Non-Current | 430.1 | 434.0 | 426.5 | 433.4 | 414.1 | 411.8 | 411.2 | 369.3 | 379.6 | 383.6 | 397.5 | 419.9 | 273.0 | 281.2 | 289.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1,064.3 | 1,078.2 | 777.6 | 779.4 | 786.7 | 799.6 | 859.8 | 878.1 | 896.4 | 905.4 | 920.5 | 1,040.1 | 84.7 | 87.3 | 82.1 | 85.2 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 1,016.9 | 986.6 | 964.0 | 1,068.5 | 1,069.7 | 1,112.1 | 1,223.0 | 1,223.0 | 1,228.3 | 1,292.5 | 1,401.9 | 1,408.7 | 86.0 | 14.2 | 13.9 | 15.8 | 16.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,379.3 | 2,357.3 | 2,049.4 | 2,166.4 | 2,181.2 | 2,226.2 | 2,405.7 | 2,422.3 | 2,452.1 | 2,522.1 | 2,669.1 | 2,812.1 | 218.5 | 148.3 | 141.7 | 149.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 10,497.3 | 10,280.5 | 10,183.0 | 10,293.8 | 10,804.2 | 10,754.2 | 12,745.5 | 11,000.2 | 11,256.9 | 11,504.9 | 11,844.3 | 11,921.7 | 3,869.8 | 4,179.7 | 3,882.1 | 3,781.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (359.6) | (418.4) | (443.4) | (382.0) | (325.5) | (79.5) | 78.9 | 216.5 | 249.4 | 349.7 | 474.1 | 1,241.3 | 1,318.3 | 121.5 | 163.7 | 212.0 | 233.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (24.6) | (26.1) | (27.1) | (21.7) | (46.9) | (59.0) | (22.1) | (32.3) | (21.3) | (15.1) | (36.8) | (19.9) | (34.7) | (39.1) | (64.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 69.0 | 61.8 | 49.3 | 39.7 | 90.7 | 85.5 | 74.0 | 58.3 | 47.1 | 42.8 | 37.7 | 36.4 | 36.3 | 33.4 | 31.6 | 49.3 | 48.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 4,660.3 | 4,568.9 | 4,523.8 | 4,562.2 | 4,553.8 | 4,760.6 | 4,935.5 | 5,029.4 | 5,025.4 | 5,103.0 | 5,190.0 | 5,939.5 | 3,824.3 | 2,588.8 | 2,596.6 | 2,652.9 | ||||||||||||||||||||||||
| Total Equity | 4,729.3 | 4,630.7 | 4,573.0 | 4,602.0 | 4,644.6 | 4,846.1 | 5,009.5 | 5,087.7 | 5,072.5 | 5,145.8 | 5,227.7 | 5,975.9 | 3,860.6 | 2,622.2 | 2,628.2 | 2,702.1 | 2,682.6 | 2,675.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 57.8 | 36.9 | 49.5 | 52.2 | 503.8 | 506.9 | 2,378.0 | 57.8 | 58.1 | 62.8 | 62.6 | 59.8 | 37.9 | 41.3 | 38.6 | 38.5 | 34.9 | 29.6 | 30.0 | 30.3 | 30.5 | 33.7 | 32.3 | 29.5 | 29.8 | 30.1 | 30.0 | 1,402.6 | 1,412.8 | 1,158.6 | 1,199.3 | 1,118.2 | 1,023.7 | 1,021.7 | 1,019.4 | 850.1 | 848.8 | 847.4 | 1,060.8 | 1,034.3 |
| Net debt | (1,689.1) | (1,309.2) | (1,180.6) | (1,125.3) | (1,108.3) | (1,049.6) | (1,151.8) | (1,753.8) | (1,843.0) | (1,588.4) | (1,899.0) | (2,033.0) | (1,310.9) | (140.9) | (110.6) | (183.0) | (275.5) | (136.4) | ||||||||||||||||||||||
| Working Capital | 1,826.9 | 1,403.3 | 1,263.1 | 1,294.5 | 1,211.3 | 1,261.2 | 1,537.4 | 2,247.4 | 2,183.0 | 2,359.8 | 2,509.8 | 1,955.0 | 1,287.8 | 401.0 | 343.5 | 402.2 | 389.1 | |||||||||||||||||||||||
| Book Value | 4,660.3 | 4,568.9 | 4,523.8 | 4,562.2 | 4,553.8 | 4,760.6 | 4,935.5 | 5,029.4 | 5,025.4 | 5,103.0 | 5,190.0 | 5,939.5 | 3,824.3 | 2,588.8 | 2,596.6 | 2,652.9 | 2,633.9 | 2,634.5 | ||||||||||||||||||||||
| Tangible Book Value | 1,037.9 | 880.8 | 770.8 | 744.2 | 660.9 | 802.3 | 900.9 | 932.4 | 859.2 | 715.6 | 1,042.6 | 1,801.3 | 3,464.6 | 2,215.3 | 2,223.3 | 2,243.3 | 2,229.1 | |||||||||||||||||||||||
| 144.8 |
| 131.2 |
| 143.2 |
| 120.0 |
| 112.5 |
| 108.2 |
| 106.0 |
| 116.3 |
| 102.7 |
| 105.0 |
| 106.8 |
| 90.6 |
| 115.8 |
| 233.3 |
| 103.0 |
| 77.1 |
| 76.4 |
| 72.4 |
| 66.2 |
| 57.8 |
| 53.6 |
| 49.3 |
| 53.5 |
| 42.0 |
| 35.0 |
| 42.0 |
| 25.6 |
| 30.1 |
| 25.1 |
| 24.2 |
| 31.4 |
| 18.4 |
| 18.8 |
| 18.5 |
| 18.3 |
| 22.4 |
| 19.3 |
| 16.0 |
| 8.6 |
| 7.4 |
| 10.5 |
| 9.4 |
| 6.0 |
| 4.0 |
| 3.7 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,159.5 |
| 1,027.9 |
| 1,066.4 |
| 1,133.0 |
| 991.2 |
| 967.6 |
| 1,041.1 |
| 921.5 |
| 1,045.7 |
| 750.2 |
| 755.6 |
| 804.2 |
| 887.2 |
| 684.7 |
| 785.8 |
| 613.9 |
| 612.6 |
| 648.3 |
| 748.4 |
| 619.7 |
| 614.9 |
| 751.7 |
| 528.7 |
| 518.9 |
| 2,014.3 |
| 1,975.2 |
| 1,887.5 |
| 1,811.2 |
| 1,784.4 |
| 1,712.3 |
| 1,650.3 |
| 1,583.5 |
| 1,514.9 |
| 1,461.0 |
| 1,405.3 |
| - |
| 1,294.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,705.0 |
| 3,603.2 |
| 3,465.4 |
| 3,389.4 |
| 3,050.5 |
| 2,973.7 |
| 2,848.6 |
| 2,715.8 |
| 2,586.7 |
| 2,513.0 |
| 2,363.9 |
| - |
| 2,125.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 176.9 |
| 168.8 |
| 162.2 |
| 158.7 |
| 160.2 |
| 158.4 |
| 162.1 |
| 158.9 |
| 160.7 |
| 162.6 |
| 160.6 |
| 169.5 |
| 163.8 |
| 161.0 |
| 154.0 |
| 144.3 |
| 141.9 |
| - |
| - |
| - |
| 191.1 |
| 181.7 |
| 122.3 |
| 122.4 |
| 121.8 |
| 121.3 |
| 121.2 |
| 121.7 |
| 121.2 |
| 121.6 |
| 121.7 |
| 121.5 |
| 122.7 |
| 122.5 |
| 121.1 |
| 120.7 |
| 120.6 |
| 120.4 |
| 119.9 |
| 119.6 |
| 116.4 |
| 116.6 |
| 237.9 |
| 243.3 |
| 261.9 |
| 9.6 |
| 11.1 |
| 12.0 |
| 13.0 |
| 14.4 |
| 16.3 |
| 18.0 |
| 20.4 |
| 22.3 |
| 24.8 |
| 26.1 |
| 28.6 |
| 31.9 |
| 33.9 |
| 36.8 |
| 39.5 |
| 41.7 |
| 44.6 |
| 28.7 |
| 31.0 |
| 343.3 |
| 344.5 |
| 340.2 |
| 344.7 |
| 340.5 |
| 331.1 |
| 339.8 |
| 305.0 |
| 308.4 |
| 312.5 |
| 319.7 |
| 320.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 289.2 |
| 290.5 |
| 286.6 |
| 273.3 |
| 277.7 |
| 287.4 |
| 286.2 |
| 276.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 682.5 |
| 686.5 |
| 683.7 |
| 835.4 |
| 842.8 |
| 840.1 |
| 827.7 |
| 807.4 |
| 799.9 |
| 788.6 |
| 779.9 |
| 758.8 |
| 744.9 |
| 744.7 |
| 742.2 |
| 686.1 |
| 658.8 |
| 642.1 |
| 605.5 |
| 529.4 |
| 380.3 |
| 369.8 |
| 361.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,389.3 |
| 6,086.8 |
| 5,992.9 |
| 5,994.5 |
| 5,349.5 |
| 5,248.7 |
| 5,203.4 |
| 4,904.4 |
| 4,883.9 |
| 4,513.7 |
| 4,367.1 |
| 4,262.3 |
| 3,915.3 |
| 3,629.7 |
| 3,629.6 |
| 3,544.3 |
| 3,414.1 |
| 3,315.6 |
| 3,288.2 |
| 3,078.7 |
| 2,954.7 |
| 2,883.1 |
| 2,583.2 |
| 2,491.2 |
| 30.0 |
| 30.3 |
| 30.5 |
| 33.7 |
| 32.3 |
| 29.5 |
| 29.8 |
| 30.1 |
| 30.0 |
| 19.7 |
| 19.9 |
| 21.8 |
| 47.7 |
| 45.3 |
| 45.3 |
| 45.6 |
| 22.9 |
| 19.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 180.9 |
| 201.1 |
| 201.7 |
| 216.6 |
| 206.8 |
| 169.6 |
| 128.1 |
| 123.0 |
| 120.3 |
| 107.8 |
| 123.3 |
| 125.5 |
| 127.3 |
| 109.0 |
| 115.6 |
| 121.4 |
| 77.4 |
| 86.3 |
| 89.1 |
| 76.7 |
| 84.4 |
| 76.1 |
| 64.6 |
| 50.0 |
| 50.0 |
| 51.7 |
| 51.0 |
| 48.9 |
| 49.4 |
| 48.3 |
| 44.0 |
| 42.1 |
| 42.8 |
| 41.9 |
| 40.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.0 |
| 68.0 |
| 42.1 |
| 87.2 |
| 61.5 |
| 45.8 |
| 33.6 |
| 72.7 |
| 59.4 |
| 35.5 |
| 30.8 |
| 56.5 |
| 292.3 |
| 250.4 |
| 252.3 |
| 263.7 |
| 225.9 |
| 207.0 |
| 204.2 |
| 225.0 |
| 199.1 |
| 186.4 |
| 156.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 726.1 |
| 770.4 |
| 786.6 |
| 734.3 |
| 744.6 |
| 708.4 |
| 641.6 |
| 624.6 |
| 565.2 |
| 604.6 |
| 538.4 |
| 501.7 |
| 490.1 |
| 485.5 |
| 474.9 |
| 463.4 |
| 447.2 |
| 466.5 |
| 386.6 |
| 331.0 |
| 307.5 |
| 325.5 |
| 278.6 |
| 284.2 |
| 251.3 |
| 316.1 |
| 316.2 |
| 317.9 |
| 310.6 |
| 316.1 |
| 313.8 |
| 304.0 |
| 313.1 |
| 281.9 |
| 286.6 |
| 289.2 |
| 296.7 |
| 297.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.0 |
| 89.1 |
| 86.6 |
| 90.4 |
| 84.7 |
| 97.5 |
| 84.9 |
| 91.3 |
| 80.8 |
| 83.4 |
| 86.1 |
| 85.9 |
| 71.2 |
| 81.9 |
| 81.7 |
| 81.6 |
| 77.8 |
| 79.4 |
| 71.7 |
| 68.4 |
| 4.6 |
| 5.1 |
| 5.5 |
| 5.2 |
| 15.2 |
| 15.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.6 |
| 0.5 |
| 1.9 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 153.2 |
| 157.1 |
| 163.9 |
| 165.0 |
| 137.4 |
| 152.0 |
| 143.4 |
| 142.5 |
| 120.9 |
| 5.8 |
| 4.7 |
| 4.9 |
| 5.8 |
| 6.6 |
| 6.0 |
| 9.1 |
| 9.9 |
| 4.8 |
| 7.7 |
| 7.6 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,706.8 |
| 3,411.1 |
| 3,319.4 |
| 3,337.5 |
| 2,962.2 |
| 2,901.4 |
| 2,895.7 |
| 2,805.2 |
| 2,833.7 |
| 2,488.4 |
| 2,361.2 |
| 2,289.0 |
| 1,999.2 |
| 1,743.7 |
| 1,745.3 |
| 1,652.3 |
| 1,566.1 |
| 1,480.6 |
| 1,440.4 |
| 1,248.3 |
| 1,216.7 |
| 1,166.4 |
| 1,383.3 |
| 1,323.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 262.7 |
| 269.3 |
| 266.0 |
| 249.1 |
| 241.7 |
| 234.9 |
| 233.0 |
| 245.4 |
| 243.8 |
| 237.3 |
| 234.1 |
| 245.6 |
| 243.1 |
| 252.1 |
| 277.8 |
| 286.0 |
| 308.1 |
| 332.8 |
| 346.4 |
| 297.5 |
| 290.8 |
| 286.6 |
| 275.6 |
| (42.0) |
| (21.6) |
| (26.2) |
| (16.9) |
| (5.9) |
| 9.8 |
| 6.6 |
| (2.4) |
| (6.9) |
| (6.0) |
| (0.5) |
| 1.7 |
| 3.1 |
| 5.3 |
| 7.0 |
| 8.4 |
| 15.4 |
| 15.6 |
| 11.0 |
| 7.5 |
| 1.1 |
| (2.5) |
| (2.5) |
| (1.0) |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.3 |
| 38.7 |
| 36.9 |
| 35.8 |
| 28.6 |
| 27.6 |
| 26.2 |
| 22.4 |
| 19.0 |
| 14.9 |
| 10.1 |
| 8.3 |
| 5.5 |
| 9.6 |
| 9.5 |
| 10.8 |
| 1.9 |
| 2.9 |
| 3.1 |
| 3.3 |
| 5.7 |
| 5.3 |
| 5.6 |
| 2,633.9 |
| 2,634.5 |
| 2,634.8 |
| 2,620.1 |
| 2,351.5 |
| 2,318.7 |
| 2,280.0 |
| 2,073.0 |
| 2,027.8 |
| 2,006.3 |
| 1,990.9 |
| 1,963.2 |
| 1,907.7 |
| 1,880.6 |
| 1,874.7 |
| 1,882.4 |
| 1,837.2 |
| 1,833.2 |
| 1,844.8 |
| 1,827.3 |
| 1,734.6 |
| 1,710.9 |
| 1,194.6 |
| 1,162.3 |
| 2,673.5 |
| 2,657.0 |
| 2,387.2 |
| 2,347.3 |
| 2,307.7 |
| 2,099.2 |
| 2,050.1 |
| 2,025.3 |
| 2,005.8 |
| 1,973.3 |
| 1,916.1 |
| 1,886.0 |
| 1,884.3 |
| 1,891.9 |
| 1,848.0 |
| 1,835.1 |
| 1,847.8 |
| 1,830.4 |
| 1,737.9 |
| 1,716.6 |
| 1,200.0 |
| 1,168.0 |
| (187.7) |
| (245.4) |
| (265.5) |
| (283.6) |
| (318.1) |
| (202.9) |
| (274.5) |
| (17.7) |
| (57.1) |
| 1,272.7 |
| 1,151.1 |
| 1,115.2 |
| 1,154.8 |
| 1,063.4 |
| 952.3 |
| 859.9 |
| 776.7 |
| 689.6 |
| 718.7 |
| 562.5 |
| 1,009.5 |
| 987.1 |
| 241.2 |
| 332.1 |
| 388.5 |
| 282.8 |
| 326.0 |
| 416.5 |
| 356.3 |
| 441.1 |
| 211.8 |
| 253.9 |
| 314.1 |
| 401.7 |
| 209.8 |
| 322.3 |
| 166.7 |
| 146.1 |
| 261.7 |
| 417.4 |
| 312.2 |
| 289.3 |
| 473.2 |
| 244.5 |
| 267.6 |
| 2,634.8 |
| 2,620.1 |
| 2,351.5 |
| 2,318.7 |
| 2,280.0 |
| 2,073.0 |
| 2,027.8 |
| 2,006.3 |
| 1,990.9 |
| 1,963.2 |
| 1,907.7 |
| 1,880.6 |
| 1,874.7 |
| 1,882.4 |
| 1,837.2 |
| 1,833.2 |
| 1,844.8 |
| 1,827.3 |
| 1,734.6 |
| 1,710.9 |
| 1,194.6 |
| 1,162.3 |
| 2,205.7 |
| 2,200.4 |
| 2,176.4 |
| 2,219.6 |
| 2,185.2 |
| 2,146.3 |
| 1,938.6 |
| 1,892.2 |
| 1,868.3 |
| 1,851.7 |
| 1,821.3 |
| 1,763.7 |
| 1,734.3 |
| 1,726.0 |
| 1,731.4 |
| 1,684.2 |
| 1,678.6 |
| 1,687.5 |
| 1,667.4 |
| 1,573.1 |
| 1,546.8 |
| 1,049.5 |
| 1,014.7 |