| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 300.8 | 450.5 | 516.0 | 249.4 | 307.0 | 300.2 | 431.4 | 171.4 | 327.2 | 267.3 | 580.2 | 475.2 | 512.5 | 591.7 | 90.1 | 78.1 |
| Restricted Cash | 39.2 | 34.5 | 35.8 | 27.5 | 34.0 | 34.5 | 29.9 | 32.6 | 42.9 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 300.8 | 450.5 | 516.0 | 249.4 | 307.0 | 300.2 | 431.4 | 171.4 | 327.2 | 267.3 | 580.2 | 475.2 | 512.5 | 591.7 | 90.1 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 105.0 | 86.8 | 104.8 | 101.5 | 93.7 | 100.5 | - | - | - | - | - | - | - | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | 7.4 | 6.5 | 6.7 | 5.9 | 4.7 | 3.9 | 3.7 | 3.2 | 4.3 | 6.9 | 10.2 | 12.9 | 22.7 | 23.0 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 1,803.3 | 1,729.3 | 1,669.6 | 1,580.1 | 1,541.8 | 1,568.7 | 1,554.4 | 1,752.7 | 1,634.0 | 1,664.0 | 1,639.5 | 1,490.6 | 2,006.7 | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 30.5 | 28.5 | 27.4 | 41.2 | 31.1 | 22.7 | 21.7 | 22.8 | 53.7 | 77.3 | 83.7 | 81.3 | 81.4 | 103.5 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 2,730.5 | 2,662.1 | 2,732.8 | 2,356.4 | 2,218.2 | 2,257.6 | 2,305.6 | - | - | - | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 2,760.3 | 2,740.3 | 2,762.1 | 2,380.7 | 2,247.1 | 2,280.3 | 2,328.8 | - | - | - | - | - | 18.4 | 22.1 | - | - |
| (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 | 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 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 298.7 | 300.8 | 291.4 | 281.2 | 335.3 | 450.5 | 482.2 | 465.5 | 498.3 | 745.9 | 635.4 | 676.5 | 249.4 | 700.8 | 741.2 | |||||||||||||||||||||||||
| 78.1 |
| - |
| Prepaid Expenses | 55.4 | 45.6 | 39.6 | 30.6 | 89.7 | 15.6 | 14.5 | 20.1 | 69.9 | 72.3 | 81.8 | 27.4 | 24.4 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 24.4 | 29.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 618.0 | 736.1 | 837.7 | 592.8 | 687.6 | 554.0 | 665.7 | 404.4 | 616.6 | 562.1 | 922.4 | 735.4 | 754.8 | 879.0 | - | - |
| - |
| - |
| Accumulated Depreciation | 865.5 | 821.5 | 778.5 | 673.2 | 625.9 | 591.7 | 531.2 | 489.7 | 406.1 | 422.8 | 474.0 | 298.4 | 455.4 | - | - | - |
| Property,Plant & Equipment Net | 937.8 | 907.8 | 891.1 | 906.9 | 915.9 | 977.0 | 1,023.3 | 1,062.9 | 1,227.9 | 1,241.2 | 1,133.2 | 1,192.2 | 1,551.3 | 1,619.2 | - | - |
| Long Term Investments | 25.2 | 29.0 | 34.4 | 49.9 | 44.6 | 45.9 | 47.7 | 56.0 | 58.4 | 74.1 | 83.2 | 119.3 | 107.2 | 107.0 | - | - |
| Equity Method Investments | - | 27.3 | 32.7 | 39.9 | 44.6 | 45.3 | 47.0 | 55.4 | 55.5 | 69.8 | - | - | - | - | - | - |
| Goodwill | 774.1 | 771.5 | 773.7 | 775.3 | 751.0 | 755.9 | 747.9 | 743.3 | 770.8 | 822.6 | 842.5 | 870.4 | 883.6 | 881.0 | - | - |
| Intangible Assets | 1,170.7 | 1,192.3 | 1,219.1 | 1,280.8 | 1,225.0 | 1,247.2 | 1,294.2 | 1,321.6 | 1,339.6 | 1,351.3 | 1,305.8 | 1,304.3 | 1,358.6 | 1,392.9 | - | - |
| Operating Lease Right Of Use Assets | 642.6 | 679.8 | 705.6 | 812.6 | 821.5 | 857.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 190.4 | 185.4 | 178.6 | 139.1 | 120.1 | 100.5 | 96.9 | 79.5 | 95.5 | 56.3 | 43.6 | 67.5 | 77.2 | 57.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,956.6 | 5,034.8 | 5,182.8 | 5,101.4 | 5,040.0 | 4,994.5 | 4,292.0 | 4,096.9 | 4,108.7 | 4,137.6 | 4,363.0 | 4,289.1 | 4,732.7 | 4,975.4 | - | - |
| - |
| Short Term Debt | 29.8 | 78.2 | 29.3 | 24.3 | 29.0 | 22.8 | 23.3 | - | - | - | - | - | 18.4 | 22.1 | - | - |
| Deferred Revenue Current | - | - | - | 9.1 | 8.7 | 8.9 | 10.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 51.1 | 50.1 | 49.4 | 47.3 | 45.3 | 43.8 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 116.7 | 118.2 | 135.1 | 140.8 | 155.3 | 165.3 | 150.6 | 111.6 | 124.4 | 125.9 | 160.1 | 178.3 | 245.2 | 269.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 351.1 | 397.6 | 381.9 | 426.9 | 413.3 | 349.7 | 284.2 | 227.2 | 268.8 | 340.2 | 349.5 | 336.7 | 421.5 | 475.1 | - | - |
| Operating Lease Liabilities Non-Current | 660.3 | 704.3 | 739.3 | 853.3 | 865.3 | 897.7 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 88.0 | 88.4 | 90.1 | 88.1 | 89.1 | 91.8 | 92.2 | 10.9 | - | - | - | 6.5 | 11.5 | 13.2 | - | - |
| Deferred Tax Liabilities | 287.8 | 263.4 | 270.4 | 267.7 | 280.8 | 270.8 | 269.2 | 299.1 | 459.7 | 493.8 | 482.5 | 458.1 | 412.3 | 475.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 74.9 | 84.2 | 89.7 | 112.9 | 117.7 | 129.8 | 245.2 | 262.4 | 224.5 | 199.8 | 176.2 | 147.8 | 170.3 | 174.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,839.2 | 4,775.5 | 4,873.0 | 4,665.0 | 4,490.4 | 4,478.2 | 3,643.6 | 3,523.7 | 3,355.8 | 2,420.0 | 2,433.6 | 2,293.1 | 2,569.5 | 2,639.1 | - | - |
| Additional Paid In Capital | 2,986.2 | 2,982.1 | 2,960.0 | 2,898.6 | 2,899.3 | 2,874.0 | 2,884.7 | 2,886.0 | 2,874.8 | 2,827.0 | 2,794.4 | 2,779.9 | 2,771.1 | 2,761.4 | - | - |
| Retained Earnings | 435.1 | 399.7 | 409.9 | 344.2 | 238.7 | 185.7 | 146.3 | (163.3) | (356.6) | (445.9) | (492.2) | (435.0) | (412.5) | (380.5) | - | - |
| Accumulated Other Comprehensive Income | (64.0) | (74.8) | (58.4) | (48.2) | (49.6) | (53.8) | (61.7) | (46.2) | (70.8) | (31.3) | (10.3) | 0.1 | 7.0 | (5.7) | - | - |
| Treasury Stock | 3,287.0 | 3,094.7 | 3,048.8 | 2,805.3 | 2,585.8 | 2,536.6 | 2,367.9 | 2,150.3 | 1,741.4 | 679.2 | 409.4 | 395.9 | 249.5 | 86.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 117.4 | 259.4 | 309.8 | 436.4 | 549.6 | 516.4 | 648.4 | 573.2 | 752.9 | 1,717.6 | 1,929.5 | 1,996.1 | 2,163.2 | 2,336.3 | 2,383.4 | 449.8 |
| Total Equity | 117.4 | 259.4 | 309.8 | 436.4 | 549.6 | 516.4 | 648.4 | 573.2 | 752.9 | 1,717.6 | 1,929.5 | 1,996.1 | 2,163.2 | 2,336.3 | 2,383.4 | 449.8 |
| Net debt | 2,459.4 | 2,289.8 | 2,246.0 | 2,131.2 | 1,940.1 | 1,980.1 | 1,897.4 | - | - | - | - | - | (494.1) | (569.6) | - | - |
| Working Capital | 266.9 | 338.5 | 455.7 | 165.9 | 274.3 | 204.3 | 381.5 | 177.2 | 347.8 | 221.9 | 572.9 | 398.7 | 333.3 | 403.8 | - | - |
| Book Value | 117.4 | 259.4 | 309.8 | 436.4 | 549.6 | 516.4 | 648.4 | 573.2 | 752.9 | 1,717.6 | 1,929.5 | 1,996.1 | 2,163.2 | 2,336.3 | 2,383.4 | 449.8 |
| Tangible Book Value | (1,827.4) | (1,704.4) | (1,683.1) | (1,619.7) | (1,426.4) | (1,486.8) | (1,393.6) | (1,491.7) | (1,357.5) | (456.3) | (218.8) | (178.7) | (79.0) | 62.4 | - | - |
| 307.0 |
| 568.1 |
| 316.5 |
| 313.2 |
| 338.0 |
| 294.9 |
| 300.2 |
| 439.4 |
| 426.2 |
| 414.2 |
| 431.4 |
| 634.8 |
| 187.7 |
| 198.2 |
| 204.5 |
| 193.2 |
| 327.2 |
| 266.2 |
| 312.9 |
| 175.7 |
| 1,197.6 |
| 202.9 |
| 267.3 |
| 342.4 |
| 371.7 |
| Restricted Cash | 39.3 | 39.2 | 34.3 | 34.0 | 34.6 | 34.5 | 35.2 | 35.7 | 36.1 | 35.2 | 36.1 | 36.3 | 27.5 | 34.0 | 32.6 | 34.0 | 37.8 | 37.9 | 38.5 | 30.6 | 53.5 | 34.5 | 28.8 | 29.5 | 29.7 | 29.9 | 29.9 | 30.1 | 57.6 | 39.1 | 49.3 | 42.9 | 35.7 | 41.8 | 29.4 | 27.2 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 298.7 | 300.8 | 291.4 | 281.2 | 335.3 | 450.5 | 482.2 | 465.5 | 498.3 | 745.9 | 635.4 | 676.5 | 249.4 | 700.8 | 741.2 | 307.0 | 568.1 | 316.5 | 313.2 | 338.0 | 294.9 | 300.2 | 439.4 | 426.2 | 414.2 | 431.4 | 634.8 | 187.7 | 198.2 | 204.5 | 193.2 | 327.2 | 266.2 | 312.9 | 175.7 | 1,197.6 | 202.9 | 267.3 | 342.4 | 371.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | 98.6 | - | - | 101.5 | - | - | 93.7 | - | - | 85.7 | 120.6 | 67.9 | 100.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 6.6 | 7.4 | 6.9 | 6.3 | 6.2 | 6.5 | 6.3 | 6.4 | 6.1 | 7.1 | 6.5 | 6.5 | 5.9 | 6.5 | 5.9 | 4.7 | 4.3 | 4.7 | 4.6 | 4.4 | 4.6 | 3.9 | 3.5 | 3.5 | 3.6 | 3.7 | 3.3 | 3.1 | 2.9 | 2.9 | 2.7 | 4.3 | 2.4 | 3.6 | 4.2 | 5.8 | 7.9 | 6.9 | 8.3 | 9.0 |
| Prepaid Expenses | 73.4 | 55.4 | 55.1 | 52.7 | 48.4 | 45.6 | 32.8 | 40.1 | 39.1 | 27.0 | 29.9 | 30.0 | 30.6 | 35.5 | 32.1 | 89.7 | 24.2 | 48.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 652.3 | 618.0 | 640.9 | 600.4 | 644.2 | 736.1 | 783.2 | 790.6 | 867.5 | 1,058.3 | 967.4 | 1,003.4 | 592.8 | 1,043.9 | 1,079.8 | 687.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | 1,618.6 | - | - | 1,580.1 | - | - | 1,541.8 | - | - | - | - | - | - | - | - | - | - | - | - | 1,607.8 | - | - | 1,634.0 | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | 722.8 | - | - | 673.2 | - | - | 625.9 | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 908.5 | 937.8 | 923.5 | 915.7 | 907.4 | 907.8 | 894.2 | 894.6 | 890.7 | 895.8 | 888.8 | 885.1 | 906.9 | 890.4 | 895.7 | 915.9 | ||||||||||||||||||||||||
| Long Term Investments | 24.5 | 25.2 | 25.9 | 27.1 | 26.8 | 29.0 | 31.8 | 32.2 | 33.2 | 46.0 | 35.9 | 42.1 | 49.9 | 50.2 | 51.5 | 44.6 | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | 31.5 | 33.9 | 34.2 | 33.5 | 39.9 | 38.1 | 39.3 | 44.6 | 43.7 | |||||||||||||||||||||||
| Goodwill | 773.7 | 774.1 | 774.8 | 772.8 | 771.6 | 771.5 | 773.2 | 772.8 | 773.1 | 773.1 | 773.7 | 773.1 | 775.3 | 774.7 | 775.5 | 751.0 | 752.6 | 752.0 | ||||||||||||||||||||||
| Intangible Assets | 1,158.4 | 1,170.7 | 1,177.4 | 1,176.1 | 1,184.3 | 1,192.3 | 1,199.4 | 1,202.5 | 1,210.1 | 1,248.8 | 1,231.8 | 1,239.6 | 1,280.8 | 1,262.8 | 1,273.0 | 1,225.0 | 1,217.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 611.4 | 642.6 | 660.7 | 668.0 | 661.1 | 679.8 | 686.3 | 687.3 | 696.9 | 754.5 | 728.4 | 741.3 | 812.6 | 783.6 | 793.7 | 821.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 190.7 | 190.4 | 186.8 | 190.3 | 187.0 | 185.4 | 183.7 | 185.4 | 183.7 | 171.0 | 183.8 | 179.0 | 139.1 | 158.7 | 148.2 | 120.1 | 130.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,924.6 | 4,956.6 | 4,976.2 | 4,894.1 | 4,919.5 | 5,034.8 | 5,073.2 | 5,088.2 | 5,189.8 | 5,499.3 | 5,353.8 | 5,408.0 | 5,101.4 | 5,515.6 | 5,563.1 | 5,040.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 23.6 | 30.5 | 27.2 | 26.6 | 24.9 | 28.5 | 29.0 | 25.8 | 26.2 | 44.0 | 38.6 | 45.3 | 41.2 | 36.2 | 33.2 | 31.1 | 32.4 | 29.3 | 18.0 | 20.6 | 22.5 | 22.7 | 23.8 | 17.3 | 16.4 | 21.7 | 24.1 | 19.3 | 27.6 | 24.0 | 21.9 | 53.7 | 38.2 | 36.4 | 60.7 | 67.3 | 72.3 | 77.3 | 96.8 | 74.0 |
| Short Term Debt | 29.8 | 29.8 | 425.3 | 78.5 | 78.3 | 78.2 | 29.3 | 29.3 | 29.3 | 29.3 | 29.3 | 29.3 | 24.3 | 29.3 | 29.3 | 29.0 | 32.8 | 31.3 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | 9.0 | - | - | 9.1 | 9.9 | 10.0 | 8.7 | 9.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 52.3 | 51.1 | 51.2 | 51.3 | 50.3 | 50.1 | 50.6 | 49.9 | 49.8 | 48.1 | 49.2 | 48.8 | 47.3 | 47.5 | 47.2 | 45.3 | ||||||||||||||||||||||||
| Accrued Expenses | 114.8 | 116.7 | 138.4 | 123.8 | 138.9 | 118.2 | 128.7 | 116.5 | 144.2 | 116.0 | 132.4 | 133.8 | 140.8 | 112.1 | 129.2 | 155.3 | 138.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 356.2 | 351.1 | 793.7 | 415.2 | 433.5 | 397.6 | 373.1 | 364.9 | 425.4 | 388.0 | 389.9 | 399.5 | 426.9 | 398.8 | 407.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,724.9 | 2,730.5 | 2,298.6 | 2,650.9 | 2,656.5 | 2,662.1 | 2,716.5 | 2,721.9 | 2,727.4 | 2,822.2 | 2,781.1 | 2,786.5 | 2,356.4 | 2,832.8 | 2,836.8 | 2,218.2 | 2,373.6 | 2,205.7 | 2,226.2 | 2,238.7 | 2,244.9 | 2,257.6 | 2,270.9 | 2,275.0 | 2,301.6 | 2,305.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 627.2 | 660.3 | 679.7 | 689.7 | 683.6 | 704.3 | 712.6 | 714.3 | 729.1 | 792.1 | 764.6 | 777.4 | 853.3 | 824.0 | 833.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 84.4 | 88.0 | 88.0 | 88.4 | 88.1 | 88.4 | 89.3 | 89.1 | 89.3 | 90.2 | 89.7 | 88.2 | 88.1 | 89.2 | 88.5 | 89.1 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 288.5 | 287.8 | 291.3 | 265.4 | 262.5 | 263.4 | 270.1 | 270.1 | 270.9 | 270.4 | 275.1 | 272.6 | 267.7 | 274.5 | 271.6 | 280.8 | 279.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 72.8 | 74.9 | 78.2 | 78.0 | 80.7 | 84.2 | 84.6 | 87.1 | 90.0 | 98.8 | 94.7 | 96.5 | 112.9 | 106.3 | 109.3 | 117.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,809.1 | 4,839.2 | 4,867.0 | 4,781.3 | 4,789.2 | 4,775.5 | 4,813.4 | 4,814.4 | 4,896.1 | 5,033.6 | 4,962.6 | 4,988.5 | 4,665.0 | 5,092.7 | 5,108.6 | 4,490.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 | 47.0 |
| Additional Paid In Capital | 2,989.4 | 2,986.2 | 2,981.4 | 2,988.3 | 2,984.9 | 2,982.1 | 2,967.9 | 2,964.5 | 2,962.2 | 2,937.9 | 2,945.8 | 2,941.1 | 2,898.6 | 2,926.7 | 2,922.0 | 2,899.3 | ||||||||||||||||||||||||
| Retained Earnings | 431.2 | 435.1 | 435.3 | 417.8 | 389.5 | 399.7 | 403.3 | 403.8 | 400.5 | 414.7 | 408.4 | 401.4 | 344.2 | 376.2 | 354.7 | 238.7 | 303.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (66.8) | (64.0) | (67.4) | (62.5) | (72.8) | (74.8) | (60.6) | (65.0) | (63.0) | (64.2) | (59.1) | (64.0) | (48.2) | (54.5) | (47.1) | |||||||||||||||||||||||||
| Treasury Stock | 3,285.3 | 3,287.0 | 3,287.1 | 3,277.6 | 3,218.3 | 3,094.7 | 3,097.8 | 3,076.6 | 3,053.1 | 2,869.8 | 2,951.1 | 2,906.1 | 2,805.3 | 2,872.6 | 2,822.1 | 2,585.8 | 2,643.4 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 115.6 | 117.4 | 109.2 | 112.9 | 130.2 | 259.4 | 259.9 | 273.8 | 293.7 | 465.7 | 391.1 | 419.6 | 436.4 | 422.9 | 454.5 | 549.6 | 570.4 | |||||||||||||||||||||||
| Total Equity | 115.6 | 117.4 | 109.2 | 112.9 | 130.2 | 259.4 | 259.9 | 273.8 | 293.7 | 465.7 | 391.1 | 419.6 | 436.4 | 422.9 | 454.5 | 549.6 | 570.4 | 520.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,754.6 | 2,760.3 | 2,724.0 | 2,729.4 | 2,734.9 | 2,740.3 | 2,745.7 | 2,751.2 | 2,756.6 | 2,851.4 | 2,810.3 | 2,815.7 | 2,380.7 | 2,862.0 | 2,866.1 | 2,247.1 | 2,406.4 | 2,236.9 | 2,261.6 | 2,385.5 | 2,395.8 | 2,280.3 | 2,293.6 | 2,297.7 | 2,324.8 | 2,328.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 2,455.9 | 2,459.4 | 2,432.6 | 2,448.2 | 2,399.6 | 2,289.8 | 2,263.5 | 2,285.7 | 2,258.3 | 2,105.6 | 2,174.9 | 2,139.3 | 2,131.2 | 2,161.2 | 2,124.9 | 1,940.1 | 1,838.2 | 1,920.4 | ||||||||||||||||||||||
| Working Capital | 296.1 | 266.9 | (152.9) | 185.2 | 210.7 | 338.5 | 410.1 | 425.7 | 442.1 | 670.3 | 577.5 | 603.9 | 165.9 | 645.1 | 672.2 | 274.3 | 466.7 | 245.0 | ||||||||||||||||||||||
| Book Value | 115.6 | 117.4 | 109.2 | 112.9 | 130.2 | 259.4 | 259.9 | 273.8 | 293.7 | 465.7 | 391.1 | 419.6 | 436.4 | 422.9 | 454.5 | 549.6 | 570.4 | 520.7 | ||||||||||||||||||||||
| Tangible Book Value | (1,816.6) | (1,827.4) | (1,843.0) | (1,836.0) | (1,825.7) | (1,704.4) | (1,712.7) | (1,701.6) | (1,689.5) | (1,556.2) | (1,614.4) | (1,593.1) | (1,619.7) | (1,614.6) | (1,594.0) | (1,426.4) | (1,399.5) | |||||||||||||||||||||||
| 34.8 |
| 36.0 |
| 38.0 |
| 15.6 |
| 12.6 |
| 18.6 |
| 19.8 |
| 14.5 |
| 18.1 |
| 20.1 |
| 19.2 |
| 27.4 |
| 27.5 |
| 69.9 |
| 144.8 |
| 74.2 |
| 178.5 |
| 115.5 |
| 83.2 |
| 72.3 |
| 81.9 |
| 58.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 839.5 |
| 641.5 |
| 607.7 |
| 697.9 |
| 591.9 |
| 554.0 |
| 673.8 |
| 672.4 |
| 663.8 |
| 665.7 |
| 856.1 |
| 442.4 |
| 452.5 |
| 440.9 |
| 438.5 |
| 616.6 |
| 655.7 |
| 607.4 |
| 595.0 |
| 1,553.9 |
| 538.4 |
| 562.1 |
| 670.2 |
| 672.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 415.5 |
| - |
| - |
| 406.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 881.8 |
| 898.4 |
| 922.7 |
| 935.0 |
| 949.0 |
| 977.0 |
| 980.9 |
| 992.3 |
| 1,003.2 |
| 1,023.3 |
| 1,224.0 |
| 1,245.4 |
| 1,192.3 |
| 1,254.8 |
| 1,190.6 |
| 1,227.9 |
| 1,191.4 |
| 1,235.6 |
| 1,226.4 |
| 1,254.5 |
| 1,288.0 |
| 1,241.2 |
| 1,235.0 |
| 1,187.6 |
| - |
| 43.4 |
| 42.6 |
| 42.8 |
| 45.9 |
| 46.9 |
| 47.9 |
| 48.4 |
| 47.7 |
| 52.6 |
| 53.7 |
| 57.0 |
| 57.0 |
| 57.0 |
| 58.4 |
| 60.9 |
| 61.3 |
| 64.9 |
| 70.7 |
| 70.2 |
| 74.1 |
| 77.8 |
| 82.1 |
| 43.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.5 |
| - |
| - |
| 55.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 749.7 |
| 749.1 |
| 748.6 |
| 755.9 |
| 755.6 |
| 755.9 |
| 755.4 |
| 747.9 |
| 749.2 |
| 742.6 |
| 741.4 |
| 742.4 |
| 741.7 |
| 770.8 |
| 739.6 |
| 767.5 |
| 775.6 |
| 795.7 |
| 818.8 |
| 822.6 |
| 816.0 |
| 828.3 |
| 1,219.1 |
| 1,229.3 |
| 1,234.1 |
| 1,240.4 |
| 1,247.2 |
| 1,251.7 |
| 1,257.3 |
| 1,264.2 |
| 1,294.2 |
| 1,303.7 |
| 1,311.2 |
| 1,322.5 |
| 1,338.6 |
| 1,314.5 |
| 1,339.6 |
| 1,330.9 |
| 1,333.6 |
| 1,343.2 |
| 1,359.5 |
| 1,345.5 |
| 1,351.3 |
| 1,338.5 |
| 1,342.7 |
| 791.9 |
| 806.6 |
| 827.1 |
| 839.3 |
| 839.1 |
| 857.2 |
| 871.1 |
| 895.3 |
| 919.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.4 |
| 115.5 |
| 112.2 |
| 108.4 |
| 100.5 |
| 107.3 |
| 103.5 |
| 99.6 |
| 96.9 |
| 95.8 |
| 85.0 |
| 49.9 |
| 61.9 |
| 210.1 |
| 95.5 |
| 156.8 |
| 145.1 |
| 75.6 |
| 72.2 |
| 72.9 |
| 56.3 |
| 42.0 |
| 43.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,166.9 |
| 4,956.7 |
| 4,963.0 |
| 5,070.4 |
| 4,981.7 |
| 4,994.5 |
| 5,136.2 |
| 5,163.9 |
| 5,185.7 |
| 4,292.0 |
| 4,507.4 |
| 4,109.8 |
| 3,939.3 |
| 4,108.7 |
| 3,952.3 |
| 4,108.7 |
| 4,135.2 |
| 4,150.3 |
| 4,080.8 |
| 5,106.5 |
| 4,133.8 |
| 4,137.6 |
| 4,179.5 |
| 4,157.1 |
| 35.4 |
| 146.8 |
| 150.9 |
| 22.8 |
| 22.8 |
| 22.8 |
| 23.3 |
| 23.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| 9.2 |
| 9.2 |
| 9.0 |
| 8.9 |
| 9.3 |
| 9.7 |
| 9.1 |
| 10.0 |
| 10.5 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.3 |
| 45.5 |
| 44.7 |
| 44.2 |
| 43.7 |
| 43.8 |
| 43.5 |
| 43.3 |
| 43.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.7 |
| 124.1 |
| 113.2 |
| 80.1 |
| 165.3 |
| 146.7 |
| 148.9 |
| 141.1 |
| 150.6 |
| 120.2 |
| 99.3 |
| 102.0 |
| 116.4 |
| 86.5 |
| 124.4 |
| 124.7 |
| 110.3 |
| 134.6 |
| 130.2 |
| 123.9 |
| 125.9 |
| 136.8 |
| 140.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 413.3 |
| 372.8 |
| 396.5 |
| 360.3 |
| 492.6 |
| 430.8 |
| 349.7 |
| 337.4 |
| 341.3 |
| 323.6 |
| 284.2 |
| 339.1 |
| 250.1 |
| 230.1 |
| 229.5 |
| 208.6 |
| 268.8 |
| 278.0 |
| 257.0 |
| 304.9 |
| 297.9 |
| 332.6 |
| 340.2 |
| 339.1 |
| 321.0 |
| 865.3 |
| 838.6 |
| 850.4 |
| 869.2 |
| 880.7 |
| 881.0 |
| 897.7 |
| 911.2 |
| 931.0 |
| 957.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.3 |
| 86.5 |
| 88.8 |
| 89.4 |
| 90.6 |
| 91.8 |
| 91.4 |
| 91.6 |
| 92.3 |
| 92.2 |
| 92.5 |
| 92.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 280.1 |
| 276.3 |
| 271.5 |
| 270.0 |
| 270.8 |
| 273.1 |
| 271.3 |
| 268.2 |
| 269.2 |
| 275.3 |
| 267.2 |
| 446.5 |
| 415.5 |
| 444.1 |
| 459.7 |
| 450.6 |
| 452.2 |
| 476.5 |
| 473.5 |
| 489.1 |
| 493.8 |
| 509.5 |
| 483.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.8 |
| 115.4 |
| 122.1 |
| 124.1 |
| 125.3 |
| 129.8 |
| 130.9 |
| 140.5 |
| 142.9 |
| 245.2 |
| 257.4 |
| 259.7 |
| 247.4 |
| 276.8 |
| 247.0 |
| 224.5 |
| 228.1 |
| 229.0 |
| 214.0 |
| 217.0 |
| 203.9 |
| 199.8 |
| 193.0 |
| 191.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,596.5 |
| 4,436.0 |
| 4,441.5 |
| 4,586.4 |
| 4,530.6 |
| 4,478.2 |
| 4,486.6 |
| 4,515.8 |
| 4,545.0 |
| 3,643.6 |
| 3,724.1 |
| 3,646.8 |
| 3,411.6 |
| 3,621.6 |
| 3,427.5 |
| 3,355.8 |
| 3,442.1 |
| 3,416.7 |
| 3,375.3 |
| 3,368.1 |
| 2,418.0 |
| 2,420.0 |
| 2,450.7 |
| 2,412.7 |
| 2,907.3 |
| 2,901.5 |
| 2,896.8 |
| 2,892.7 |
| 2,889.8 |
| 2,874.0 |
| 2,885.4 |
| 2,883.5 |
| 2,880.7 |
| 2,884.7 |
| 2,883.3 |
| 2,878.8 |
| 2,878.6 |
| 2,882.5 |
| 2,876.4 |
| 2,874.8 |
| 2,874.4 |
| 2,873.2 |
| 2,876.2 |
| 2,879.5 |
| 2,857.1 |
| 2,827.0 |
| 2,828.0 |
| 2,828.9 |
| 259.9 |
| 215.6 |
| 187.1 |
| 173.4 |
| 185.7 |
| 186.3 |
| 163.2 |
| 154.0 |
| 146.3 |
| 147.0 |
| (233.7) |
| (290.9) |
| (302.9) |
| (283.9) |
| (356.6) |
| (336.9) |
| (347.5) |
| (426.1) |
| (418.4) |
| (438.6) |
| (445.9) |
| (449.1) |
| (453.6) |
| (49.6) |
| (44.1) |
| (47.4) |
| (59.0) |
| (62.2) |
| (66.3) |
| (53.8) |
| (54.1) |
| (51.8) |
| (55.6) |
| (61.7) |
| (51.1) |
| (52.1) |
| (63.2) |
| (54.2) |
| (60.8) |
| (70.8) |
| (55.7) |
| (57.7) |
| (63.4) |
| (46.4) |
| (51.4) |
| (31.3) |
| (20.8) |
| (11.4) |
| 2,640.3 |
| 2,578.9 |
| 2,580.7 |
| 2,592.8 |
| 2,536.6 |
| 2,415.0 |
| 2,393.9 |
| 2,385.4 |
| 2,367.9 |
| 2,242.9 |
| 2,177.0 |
| 2,043.8 |
| 2,085.3 |
| 2,054.0 |
| 1,741.4 |
| 1,835.6 |
| 1,781.5 |
| 1,728.3 |
| 723.3 |
| 698.3 |
| 679.2 |
| 676.4 |
| 666.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 520.7 |
| 521.5 |
| 484.0 |
| 451.1 |
| 516.4 |
| 649.6 |
| 648.0 |
| 640.7 |
| 648.4 |
| 783.3 |
| 463.0 |
| 527.7 |
| 487.0 |
| 524.8 |
| 752.9 |
| 693.2 |
| 733.6 |
| 705.5 |
| 1,738.4 |
| 1,715.9 |
| 1,717.6 |
| 1,728.7 |
| 1,744.4 |
| 521.5 |
| 484.0 |
| 451.1 |
| 516.4 |
| 649.6 |
| 648.0 |
| 640.7 |
| 648.4 |
| 783.3 |
| 463.0 |
| 527.7 |
| 487.0 |
| 524.8 |
| 752.9 |
| 693.2 |
| 733.6 |
| 705.5 |
| 1,738.4 |
| 1,715.9 |
| 1,717.6 |
| 1,728.7 |
| 1,744.4 |
| 1,948.4 |
| 2,047.5 |
| 2,101.0 |
| 1,980.1 |
| 1,854.2 |
| 1,871.5 |
| 1,910.6 |
| 1,897.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 247.5 |
| 205.3 |
| 161.1 |
| 204.3 |
| 336.3 |
| 331.1 |
| 340.1 |
| 381.5 |
| 517.0 |
| 192.3 |
| 222.5 |
| 211.4 |
| 229.9 |
| 347.8 |
| 377.8 |
| 350.4 |
| 290.1 |
| 1,256.0 |
| 205.8 |
| 221.9 |
| 331.1 |
| 351.9 |
| 521.5 |
| 484.0 |
| 451.1 |
| 516.4 |
| 649.6 |
| 648.0 |
| 640.7 |
| 648.4 |
| 783.3 |
| 463.0 |
| 527.7 |
| 487.0 |
| 524.8 |
| 752.9 |
| 693.2 |
| 733.6 |
| 705.5 |
| 1,738.4 |
| 1,715.9 |
| 1,717.6 |
| 1,728.7 |
| 1,744.4 |
| (1,450.4) |
| (1,457.5) |
| (1,499.2) |
| (1,538.0) |
| (1,486.8) |
| (1,357.7) |
| (1,365.2) |
| (1,378.9) |
| (1,393.6) |
| (1,269.6) |
| (1,590.8) |
| (1,536.2) |
| (1,594.0) |
| (1,531.3) |
| (1,357.5) |
| (1,377.3) |
| (1,367.5) |
| (1,413.4) |
| (416.8) |
| (448.4) |
| (456.3) |
| (425.8) |
| (426.6) |