| (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 | 1,034.3 | 1,246.7 | 1,585.7 | 1,794.1 | 1,600.1 | 1,580.7 | 1,580.9 | 1,644.8 | 1,185.8 | 1,192.3 | 1,260.2 | 1,257.7 | 1,073.5 | 1,160.4 | ||||||||||||||||||||||||||
| (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 | 1,585.7 | 1,580.9 | 1,260.2 | 1,172.2 | 1,229.2 | 1,708.3 | 885.6 | 886.7 | 802.4 | 692.1 | 683.9 | 574.2 | 600.7 | 593.8 | 456.9 | 612.9 | 290.8 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,585.7 | 1,580.9 | 1,260.2 | 1,172.2 | 1,229.2 | 1,708.3 | 885.6 | 886.7 | 802.4 | 692.1 | 683.9 | 574.2 | 600.7 | 593.8 | 456.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 2,497.1 | 2,793.3 | 2,544.5 | 2,317.8 | 2,619.5 | 2,920.7 | 2,869.2 | 3,307.9 | 5,127.7 | 4,531.5 | 4,841.5 | 2,655.0 | 2,342.3 | 2,395.9 | 2,380.2 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,141.6 | 1,061.2 | 1,154.4 | 1,124.8 | 1,080.4 | 1,046.9 | 1,090.0 | 1,348.1 | 1,298.7 | 1,221.0 | 1,208.5 | 722.1 | 663.1 | 676.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 2,260.6 | 2,560.1 | 2,190.8 | 2,027.3 | 2,090.5 | 2,358.2 | 2,410.8 | 2,726.0 | 2,249.9 | 1,910.9 | 1,854.0 | 1,047.2 | 725.4 | 761.2 | 679.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 914.7 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | 1.0 | 1.0 | 1.1 | 1.1 | 1.2 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 4.1 | 3.1 | 3.1 | 5.0 | 4.4 | 0.2 | 47.8 | 8.4 | 1.2 | 26.3 | 2.8 | 23.9 | 29.6 | 1.6 | 11.2 | 929.0 | |||
| 1,172.2 |
| 1,010.7 |
| 965.1 |
| 1,082.4 |
| 1,229.2 |
| 1,049.0 |
| 934.9 |
| 1,044.7 |
| 1,708.3 |
| 1,331.3 |
| 1,135.1 |
| 725.4 |
| 885.6 |
| 793.6 |
| 666.1 |
| 686.3 |
| 886.7 |
| 801.4 |
| 867.2 |
| 813.2 |
| 802.4 |
| 812.5 |
| 726.0 |
| 697.7 |
| 692.1 |
| 628.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,034.3 | 1,246.7 | 1,585.7 | 1,794.1 | 1,600.1 | 1,580.7 | 1,580.9 | 1,644.8 | 1,185.8 | 1,192.3 | 1,260.2 | 1,257.7 | 1,073.5 | 1,160.4 | 1,172.2 | 1,010.7 | 965.1 | 1,082.4 | 1,229.2 | 1,049.0 | 934.9 | 1,044.7 | 1,708.3 | 1,331.3 | 1,135.1 | 725.4 | 885.6 | 793.6 | 666.1 | 686.3 | 886.7 | 801.4 | 867.2 | 813.2 | 802.4 | 812.5 | 726.0 | 697.7 | 692.1 | 628.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,464.7 | 2,348.4 | 2,497.1 | 2,597.7 | 2,517.9 | 2,649.0 | 2,793.3 | 2,660.4 | 2,646.7 | 2,524.5 | 2,544.5 | 2,518.5 | 2,427.9 | 2,433.3 | 2,317.8 | 2,439.5 | 2,450.1 | 2,581.7 | 2,619.5 | 2,669.1 | 2,793.2 | 2,930.9 | 2,920.7 | 2,811.9 | 2,888.9 | 2,839.7 | 2,869.2 | 3,373.4 | 3,285.9 | 3,282.1 | 3,307.9 | 5,448.0 | 5,208.9 | 5,313.7 | 5,127.7 | 4,759.3 | 4,708.9 | 4,538.4 | 4,531.5 | 4,620.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 707.6 | 724.7 | 716.1 | 854.9 | 792.8 | 758.4 | 758.7 | 732.5 | 725.8 | 723.1 | 730.1 | 719.9 | 755.0 | 784.8 | 759.4 | 768.2 | 753.7 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,491.4 | 6,491.9 | 6,730.2 | 7,267.0 | 6,930.8 | 6,999.4 | 7,176.1 | 7,118.7 | 6,497.8 | 6,282.0 | 6,169.5 | 6,271.7 | 6,039.1 | 6,027.5 | 5,822.8 | 5,795.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 387.9 | 387.1 | 416.2 | 403.9 | 359.1 | 362.9 | 354.4 | 356.9 | 372.4 | 389.7 | 382.6 | 417.1 | 429.8 | 438.8 | 428.2 | 454.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,762.3 | 3,773.8 | 3,700.6 | 3,486.7 | 3,444.1 | 3,428.2 | 3,480.2 | 3,448.2 | 3,447.0 | 3,458.7 | 3,418.9 | 3,444.6 | 3,431.3 | 3,424.7 | 3,380.8 | 3,435.6 | 3,490.5 | 3,497.8 | ||||||||||||||||||||||
| Intangible Assets | 177.8 | 180.0 | 183.3 | 5.2 | 5.6 | 5.9 | 6.9 | 11.5 | 16.1 | 20.7 | 17.8 | 22.4 | 26.8 | 31.3 | 35.6 | 40.4 | 45.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 453.6 | 448.4 | 463.5 | 462.9 | 431.5 | 410.5 | 432.2 | 420.3 | 422.9 | 437.8 | 447.0 | 545.3 | 558.2 | 556.4 | 539.8 | 551.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 352.7 | 294.9 | 295.2 | 339.9 | 318.3 | 326.0 | 326.7 | 398.9 | 445.0 | 459.6 | 439.6 | 354.9 | 292.8 | 294.0 | 284.2 | 326.7 | 361.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 215.6 | 203.5 | 254.2 | 120.5 | 127.0 | 140.9 | 147.2 | 151.6 | 118.9 | 208.9 | 218.7 | 232.3 | 221.4 | 256.0 | 293.0 | 288.6 | 291.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 12,007.3 | 11,940.0 | 12,200.2 | 12,252.1 | 11,781.9 | 11,818.8 | 12,061.7 | 12,046.6 | 11,457.4 | 11,389.9 | 11,233.4 | 11,426.4 | 11,386.5 | 11,405.7 | 11,139.3 | 11,248.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,257.1 | 2,282.5 | 2,260.6 | 2,451.2 | 2,308.3 | 2,348.3 | 2,560.1 | 2,436.7 | 2,304.5 | 2,109.6 | 2,190.8 | 2,106.3 | 2,043.2 | 1,987.3 | 2,027.3 | 1,998.9 | 1,915.6 | 2,044.1 | 2,090.5 | 2,068.4 | 2,115.1 | 2,264.7 | 2,358.2 | 2,098.6 | 2,184.3 | 2,376.9 | 2,410.8 | 2,609.9 | 2,581.3 | 2,624.6 | 2,726.0 | 2,517.2 | 2,286.2 | 2,426.5 | 2,249.9 | 2,165.5 | 1,937.1 | 1,967.1 | 1,910.9 | 1,889.3 |
| Short Term Debt | 2.2 | 3.3 | 4.1 | 4.7 | 3.2 | 3.5 | 3.1 | 2.5 | 2.9 | 3.2 | 3.1 | 3.9 | 4.7 | 4.6 | 5.0 | 2.3 | 3.4 | 6.7 | ||||||||||||||||||||||
| Deferred Revenue Current | 1,123.7 | 1,091.6 | 1,087.9 | 1,165.0 | 1,257.7 | 1,305.6 | 1,298.3 | 1,261.9 | 1,267.0 | 1,282.7 | 1,188.7 | 1,223.2 | 1,177.3 | 1,222.4 | 1,051.3 | 1,051.3 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 128.6 | 129.4 | 132.4 | 133.2 | 133.0 | 129.7 | 135.1 | 139.9 | 142.0 | 144.9 | 139.8 | 147.0 | 147.7 | 144.9 | 145.6 | 151.5 | ||||||||||||||||||||||||
| Accrued Expenses | 2,391.9 | 2,404.6 | 2,490.5 | 2,498.2 | 2,352.9 | 2,360.5 | 2,385.7 | 2,414.3 | 2,385.2 | 2,420.0 | 2,287.5 | 2,222.0 | 2,153.8 | 2,196.7 | 2,181.4 | 2,259.0 | 2,219.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 5,873.1 | 5,881.8 | 5,928.8 | 6,228.0 | 6,015.2 | 6,139.6 | 6,374.1 | 6,289.6 | 6,136.1 | 6,002.5 | 5,850.3 | 5,714.8 | 5,537.3 | 5,557.7 | 5,404.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 499.9 | 498.4 | 516.0 | 521.5 | 496.3 | 485.1 | 510.6 | 496.7 | 507.5 | 523.3 | 548.9 | 586.3 | 603.1 | 606.9 | 595.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 75.0 | 69.0 | 68.0 | 44.6 | 43.9 | 29.2 | 27.5 | 17.8 | 17.0 | 17.0 | 17.0 | 9.8 | 9.2 | 14.1 | 9.2 | 6.1 | 5.3 | |||||||||||||||||||||||
| Pension Obligations | 113.8 | 123.2 | 133.2 | 145.0 | 150.8 | 156.3 | 172.4 | 168.1 | 179.5 | 190.9 | 195.6 | 224.7 | 229.5 | 236.1 | 232.6 | 320.4 | 350.4 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 315.9 | 278.1 | 210.9 | 158.6 | 153.3 | 153.1 | 156.4 | 123.4 | 119.8 | 117.1 | 123.8 | 121.2 | 118.1 | 143.0 | 135.8 | 106.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,531.9 | 9,494.3 | 9,504.1 | 9,553.5 | 9,315.6 | 9,419.3 | 9,691.3 | 9,547.9 | 9,063.0 | 8,961.7 | 8,849.7 | 8,804.1 | 8,649.7 | 8,712.8 | 8,533.9 | 8,670.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 |
| Additional Paid In Capital | 4,641.2 | 4,617.9 | 4,609.1 | 4,426.1 | 4,378.7 | 4,352.0 | 4,347.2 | 4,318.8 | 4,267.7 | 4,245.3 | 4,241.5 | 4,227.0 | 4,176.9 | 4,161.7 | 4,156.6 | 4,139.0 | ||||||||||||||||||||||||
| Retained Earnings | (1,475.6) | (1,499.2) | (1,224.8) | (1,060.2) | (1,151.4) | (1,184.5) | (1,281.6) | (1,106.8) | (1,160.4) | (1,109.6) | (1,104.0) | (872.8) | (662.9) | (689.1) | (701.7) | (731.3) | (706.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (896.2) | (888.0) | (893.0) | (874.9) | (943.1) | (964.8) | (882.7) | (915.0) | (910.0) | (889.8) | (926.6) | (900.8) | (921.1) | (918.4) | (979.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 204.8 | 213.8 | 203.6 | 206.3 | 180.9 | 195.5 | 186.2 | 200.4 | 195.7 | 180.9 | 171.4 | 167.6 | 142.5 | 137.3 | 128.7 | 126.8 | 118.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,270.6 | 2,231.9 | 2,492.6 | 2,492.3 | 2,285.4 | 2,204.0 | 2,184.2 | 2,298.3 | 2,198.7 | 2,247.3 | 2,212.3 | 2,454.8 | 2,594.3 | 2,555.6 | 2,476.7 | 2,451.0 | ||||||||||||||||||||||||
| Total Equity | 2,475.4 | 2,445.8 | 2,696.2 | 2,698.6 | 2,466.3 | 2,399.5 | 2,370.4 | 2,498.7 | 2,394.4 | 2,428.2 | 2,383.7 | 2,622.3 | 2,736.9 | 2,692.9 | 2,605.4 | 2,577.8 | 2,649.7 | 2,626.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2.2 | 3.3 | 4.1 | 4.7 | 3.2 | 3.5 | 3.1 | 2.5 | 2.9 | 3.2 | 3.1 | 3.9 | 4.7 | 4.6 | 5.0 | 2.3 | 3.4 | 6.7 | 4.4 | 2.9 | 4.7 | 2.3 | 0.2 | 10.4 | 27.2 | 55.0 | 47.8 | 44.9 | 48.4 | 46.1 | 8.4 | 47.4 | 9.8 | 2.4 | 1.2 | 1.7 | 21.4 | 14.8 | 26.3 | 20.8 |
| Net debt | (1,032.0) | (1,243.4) | (1,581.7) | (1,789.4) | (1,596.8) | (1,577.1) | (1,577.8) | (1,642.3) | (1,182.9) | (1,189.1) | (1,257.1) | (1,253.9) | (1,068.8) | (1,155.8) | (1,167.2) | (1,008.4) | (961.7) | (1,075.7) | ||||||||||||||||||||||
| Working Capital | 618.3 | 610.1 | 801.4 | 1,039.1 | 915.6 | 859.8 | 802.0 | 829.0 | 361.7 | 279.5 | 319.2 | 557.0 | 501.9 | 469.7 | 418.6 | 330.8 | 413.7 | 416.8 | ||||||||||||||||||||||
| Book Value | 2,270.6 | 2,231.9 | 2,492.6 | 2,492.3 | 2,285.4 | 2,204.0 | 2,184.2 | 2,298.3 | 2,198.7 | 2,247.3 | 2,212.3 | 2,454.8 | 2,594.3 | 2,555.6 | 2,476.7 | 2,451.0 | 2,531.4 | 2,510.7 | ||||||||||||||||||||||
| Tangible Book Value | (1,669.5) | (1,721.8) | (1,391.3) | (999.6) | (1,164.2) | (1,230.1) | (1,302.9) | (1,161.3) | (1,264.4) | (1,232.1) | (1,224.4) | (1,012.2) | (863.8) | (900.4) | (939.7) | (1,025.1) | (1,004.6) | |||||||||||||||||||||||
| 197.1 |
| 216.9 |
| - |
| - |
| - |
| 612.9 |
| 290.8 |
| 197.1 |
| 216.9 |
| 2,170.2 |
| 1,733.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 716.1 | 638.4 | 730.1 | 759.4 | 739.0 | 691.7 | 515.6 | 585.2 | 696.7 | 730.1 | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | 730.1 | 389.0 | 177.5 | 168.7 | 140.8 | 100.6 | 157.8 | 82.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 74.5 | - | - |
| Total Current Assets | 6,730.2 | 7,055.8 | 6,169.5 | 5,822.8 | 6,173.5 | 7,530.4 | 7,534.6 | 7,127.3 | 6,682.2 | 6,000.8 | 6,246.1 | 3,434.1 | 3,131.6 | 3,147.3 | 2,990.1 | 2,946.5 | 2,214.5 | - | - |
| 648.1 |
| 507.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 725.4 | 706.8 | 771.8 | 696.6 | 681.5 | 665.2 | 684.4 | 734.0 | 677.3 | 576.0 | 509.2 | 440.1 | 392.4 | 350.4 | 324.3 | 249.0 | - | - | - |
| Property,Plant & Equipment Net | 416.2 | 354.4 | 382.6 | 428.2 | 398.9 | 381.7 | 405.6 | 614.1 | 621.4 | 645.0 | 699.3 | 282.0 | 270.7 | 325.9 | 323.8 | 258.8 | 228.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,700.6 | 3,480.2 | 3,418.9 | 3,380.8 | 3,502.5 | 3,484.2 | 3,476.8 | 5,921.1 | 5,992.9 | 5,823.8 | 5,820.7 | 1,937.3 | 1,811.8 | 1,775.4 | 1,775.4 | 1,690.4 | 1,062.9 | - | - |
| Intangible Assets | 183.3 | 6.9 | 17.8 | 35.6 | 54.9 | 76.9 | 99.6 | 319.9 | 415.1 | 479.4 | 659.4 | 90.2 | 83.1 | 97.0 | 119.1 | 108.6 | 62.0 | - | - |
| Operating Lease Right Of Use Assets | 463.5 | 432.2 | 447.0 | 539.8 | 607.1 | 652.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 295.2 | 326.7 | 439.6 | 284.2 | 360.3 | 361.7 | 288.9 | 159.4 | - | 171.5 | - | 118.0 | 143.5 | 126.9 | 83.0 | 105.0 | 91.1 | - | - |
| Other Non-Current Assets | 254.2 | 267.5 | 218.7 | 293.0 | 307.9 | 160.0 | 172.1 | 228.7 | 149.8 | 218.9 | 267.1 | 118.8 | 118.5 | 101.0 | 115.9 | 80.3 | 96.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,200.2 | 12,061.7 | 11,233.4 | 11,139.3 | 11,734.0 | 12,999.0 | 14,550.9 | 14,681.1 | 14,397.0 | 13,669.9 | 14,014.3 | 6,123.4 | 5,665.6 | 5,664.6 | 5,789.3 | 5,242.9 | 3,789.8 | - | - |
| 589.1 |
| 401.2 |
| - |
| - |
| Short Term Debt | 4.1 | 3.1 | 3.1 | 5.0 | 4.4 | 0.2 | 47.8 | 8.4 | 1.2 | 26.3 | 2.8 | 23.9 | 29.6 | 1.6 | 11.2 | 14.4 | 15.8 | - | - |
| Deferred Revenue Current | 1,087.9 | 1,298.3 | 1,188.7 | 1,051.3 | 1,058.6 | 996.9 | 851.0 | 931.4 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 132.4 | 135.1 | 139.8 | 145.6 | 157.3 | 168.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2,490.5 | 2,385.7 | 2,287.5 | 2,181.4 | 2,174.2 | 2,249.7 | 1,878.3 | 2,267.0 | 2,245.5 | 2,384.8 | 2,167.8 | 964.6 | 915.3 | 821.7 | 792.7 | 902.8 | 722.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 5,928.8 | 6,374.1 | 5,850.3 | 5,404.2 | 5,521.7 | 6,090.5 | 6,461.8 | 6,129.7 | 5,578.4 | 5,304.8 | 4,836.1 | 2,455.8 | 2,053.5 | 2,078.4 | 1,814.4 | 1,852.3 | 1,556.7 | - | - |
| 142.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 516.0 | 510.6 | 548.9 | 595.3 | 679.1 | 745.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 68.0 | 27.5 | 17.0 | 9.2 | 5.4 | 3.5 | 4.5 | 47.3 | 20.5 | 13.1 | 230.0 | 0.8 | - | - | - | - | - | - | - |
| Pension Obligations | 133.2 | 172.4 | 195.6 | 232.6 | 383.9 | 463.0 | 387.0 | 412.6 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 210.9 | 156.4 | 123.8 | 135.8 | 145.4 | 162.8 | 266.3 | 329.5 | 322.2 | 403.4 | 305.5 | 234.0 | 448.9 | 454.5 | 435.0 | 337.5 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,504.1 | 9,691.3 | 8,849.7 | 8,533.9 | 8,904.4 | 9,585.4 | 10,651.6 | 10,402.8 | 10,182.3 | 10,117.4 | 10,383.4 | 3,850.9 | 3,591.5 | 3,440.1 | 3,394.2 | 3,104.4 | 2,035.5 | - | - |
| 1.1 |
| - |
| - |
| Additional Paid In Capital | 4,609.1 | 4,347.2 | 4,241.5 | 4,156.6 | 4,115.5 | 4,035.4 | 3,953.7 | 3,846.4 | 3,733.6 | 3,604.5 | 3,519.0 | 1,865.0 | 1,809.6 | 1,741.5 | 1,699.2 | 1,585.0 | 1,458.3 | - | - |
| Retained Earnings | (1,224.8) | (1,281.6) | (1,104.0) | (701.7) | (504.1) | 174.2 | 599.5 | 948.1 | 961.6 | 618.4 | 522.3 | 677.2 | 472.2 | 606.1 | 826.9 | 651.1 | 414.3 | - | - |
| Accumulated Other Comprehensive Income | (893.0) | (882.7) | (926.6) | (979.7) | (900.4) | (918.7) | (864.2) | (703.3) | (700.7) | (857.6) | (635.1) | (356.6) | (261.3) | (179.2) | (187.6) | (147.5) | (146.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 203.6 | 186.2 | 171.4 | 128.7 | 117.1 | 121.0 | 208.8 | 185.6 | 218.6 | 185.6 | 223.2 | 86.0 | 52.7 | 55.0 | 55.4 | 48.5 | 24.7 | - | - |
| Total Stockholders Equity | 2,492.6 | 2,184.2 | 2,212.3 | 2,476.7 | 2,712.5 | 3,292.6 | 3,690.6 | 4,092.8 | 3,996.1 | 3,366.9 | 3,407.7 | 2,186.5 | 2,021.4 | 2,169.5 | 2,339.7 | 2,090.0 | 1,729.7 | 1,443.0 | 1,299.6 |
| Total Equity | 2,696.2 | 2,370.4 | 2,383.7 | 2,605.4 | 2,829.6 | 3,413.5 | 3,899.4 | 4,278.4 | 4,214.7 | 3,552.5 | 3,630.9 | 2,272.5 | 2,074.1 | 2,224.5 | 2,395.1 | 2,138.5 | 1,754.4 | 1,443.0 | 1,299.6 |
| 157.9 |
| - |
| - |
| Net debt | (1,581.7) | (1,577.8) | (1,257.1) | (1,167.2) | (1,224.8) | (1,708.1) | (837.8) | (878.4) | (801.1) | (665.8) | (681.1) | (550.3) | (571.1) | (592.1) | (445.8) | 316.2 | (132.8) | - | - |
| Working Capital | 801.4 | 681.7 | 319.2 | 418.6 | 651.8 | 1,439.9 | 1,072.9 | 997.6 | 1,103.8 | 696.0 | 1,410.0 | 978.3 | 1,078.1 | 1,068.9 | 1,175.6 | 1,094.2 | 657.8 | - | - |
| Book Value | 2,492.6 | 2,184.2 | 2,212.3 | 2,476.7 | 2,712.5 | 3,292.6 | 3,690.6 | 4,092.8 | 3,996.1 | 3,366.9 | 3,407.7 | 2,186.5 | 2,021.4 | 2,169.5 | 2,339.7 | 2,090.0 | 1,729.7 | 1,443.0 | 1,299.6 |
| Tangible Book Value | (1,391.3) | (1,302.9) | (1,224.4) | (939.7) | (844.9) | (268.6) | 114.1 | (2,148.2) | (2,411.9) | (2,936.3) | (3,072.4) | 159.0 | 126.5 | 297.1 | 445.2 | 291.0 | 604.8 | - | - |
| 741.7 |
| 739.0 |
| 867.2 |
| 871.0 |
| 738.9 |
| 691.7 |
| 668.7 |
| 726.6 |
| 532.4 |
| 515.6 |
| 607.5 |
| 592.2 |
| 681.4 |
| 585.2 |
| 651.8 |
| 648.6 |
| 677.0 |
| 696.7 |
| 718.6 |
| 688.5 |
| 707.7 |
| 730.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 852.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,697.2 |
| 5,930.3 |
| 6,173.5 |
| 6,248.5 |
| 6,258.4 |
| 6,900.9 |
| 7,530.4 |
| 7,290.4 |
| 7,378.3 |
| 7,466.9 |
| 7,534.6 |
| 7,271.8 |
| 7,240.6 |
| 7,249.7 |
| 7,127.3 |
| 7,043.8 |
| 6,924.0 |
| 6,842.0 |
| 6,682.2 |
| 6,333.3 |
| 6,166.3 |
| 5,985.1 |
| 6,000.8 |
| 6,171.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 391.6 |
| 400.9 |
| 398.9 |
| 410.9 |
| 408.2 |
| 412.6 |
| 381.7 |
| 388.9 |
| 383.9 |
| 403.9 |
| 405.6 |
| 603.5 |
| 596.4 |
| 601.0 |
| 614.1 |
| 607.2 |
| 583.4 |
| 631.6 |
| 621.4 |
| 603.3 |
| 619.0 |
| 634.9 |
| 645.0 |
| 624.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,502.5 |
| 3,516.8 |
| 3,512.8 |
| 3,514.5 |
| 3,484.2 |
| 3,466.6 |
| 3,446.9 |
| 3,492.1 |
| 3,476.8 |
| 5,906.5 |
| 5,908.2 |
| 5,893.5 |
| 5,921.1 |
| 5,928.0 |
| 5,942.6 |
| 5,997.0 |
| 5,992.9 |
| 5,840.5 |
| 5,805.2 |
| 5,784.4 |
| 5,823.8 |
| 5,831.4 |
| 50.2 |
| 54.9 |
| 61.7 |
| 66.8 |
| 72.0 |
| 76.9 |
| 82.0 |
| 87.6 |
| 94.3 |
| 99.6 |
| 255.2 |
| 277.2 |
| 296.7 |
| 319.9 |
| 343.2 |
| 368.2 |
| 411.8 |
| 415.1 |
| 410.3 |
| 426.8 |
| 449.8 |
| 479.4 |
| 493.2 |
| 570.6 |
| 585.0 |
| 607.1 |
| 637.3 |
| 658.0 |
| 669.4 |
| 652.1 |
| 645.4 |
| 648.6 |
| 647.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 373.3 |
| 360.3 |
| 444.6 |
| 380.7 |
| 381.0 |
| 361.7 |
| 382.8 |
| 409.6 |
| 229.2 |
| 288.9 |
| 160.3 |
| - |
| - |
| 159.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.1 |
| 278.1 |
| 307.9 |
| 311.3 |
| 313.2 |
| 158.3 |
| 160.0 |
| 153.2 |
| 164.9 |
| 169.9 |
| 172.1 |
| 206.4 |
| 212.4 |
| 217.8 |
| 228.7 |
| 225.5 |
| 194.4 |
| 153.5 |
| 149.8 |
| 115.5 |
| 94.4 |
| 174.5 |
| 218.9 |
| 305.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,196.1 |
| 11,443.0 |
| 11,734.0 |
| 11,963.1 |
| 11,983.8 |
| 12,504.6 |
| 12,999.0 |
| 13,045.1 |
| 13,115.3 |
| 15,229.4 |
| 14,550.9 |
| 14,795.2 |
| 14,737.0 |
| 14,767.7 |
| 14,681.1 |
| 14,727.4 |
| 14,617.3 |
| 14,623.0 |
| 14,397.0 |
| 13,836.2 |
| 13,641.0 |
| 13,509.0 |
| 13,669.9 |
| 13,878.3 |
| 4.4 |
| 2.9 |
| 4.7 |
| 2.3 |
| 0.2 |
| 10.4 |
| 27.2 |
| 55.0 |
| 47.8 |
| 44.9 |
| 48.4 |
| 46.1 |
| 8.4 |
| 47.4 |
| 9.8 |
| 2.4 |
| 1.2 |
| 1.7 |
| 21.4 |
| 14.8 |
| 26.3 |
| 20.8 |
| 996.3 |
| 1,011.8 |
| 1,058.6 |
| 1,080.3 |
| 985.0 |
| 1,051.4 |
| 996.9 |
| 945.9 |
| 963.0 |
| 953.0 |
| 851.0 |
| 969.9 |
| 962.1 |
| 1,008.2 |
| 931.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 154.0 |
| 154.2 |
| 157.3 |
| 162.8 |
| 166.9 |
| 172.1 |
| 168.4 |
| 167.0 |
| 168.7 |
| 173.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,263.1 |
| 2,174.2 |
| 2,335.1 |
| 2,342.3 |
| 2,265.7 |
| 2,249.7 |
| 2,171.4 |
| 2,204.4 |
| 1,937.3 |
| 1,878.3 |
| 2,157.9 |
| 2,135.1 |
| 2,180.8 |
| 2,267.0 |
| 2,184.7 |
| 2,167.7 |
| 2,072.2 |
| 2,245.5 |
| 2,106.6 |
| 2,119.4 |
| 2,168.5 |
| 2,384.8 |
| 2,401.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,464.9 |
| 5,283.5 |
| 5,513.5 |
| 5,521.7 |
| 5,680.0 |
| 5,601.9 |
| 6,001.6 |
| 6,090.5 |
| 5,751.7 |
| 5,987.5 |
| 6,461.5 |
| 6,461.8 |
| 5,940.7 |
| 5,890.2 |
| 6,040.9 |
| 6,129.7 |
| 5,890.1 |
| 5,641.8 |
| 5,676.1 |
| 5,578.4 |
| 5,189.6 |
| 5,064.1 |
| 5,165.3 |
| 5,304.8 |
| 5,286.2 |
| 610.2 |
| 636.2 |
| 653.8 |
| 679.1 |
| 711.5 |
| 734.2 |
| 752.8 |
| 745.3 |
| 737.4 |
| 738.0 |
| 745.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 5.4 |
| 6.2 |
| 6.0 |
| 5.6 |
| 3.5 |
| 37.9 |
| 76.1 |
| 25.1 |
| 4.5 |
| 5.2 |
| 8.3 |
| 4.4 |
| 47.3 |
| 14.4 |
| 6.5 |
| 32.3 |
| 20.5 |
| 16.0 |
| 6.6 |
| 12.9 |
| 13.1 |
| 15.1 |
| 371.5 |
| 383.9 |
| 439.1 |
| 451.8 |
| 444.4 |
| 463.0 |
| 355.2 |
| 369.0 |
| 392.8 |
| 387.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.4 |
| 106.9 |
| 145.4 |
| 143.3 |
| 146.2 |
| 146.6 |
| 162.8 |
| 132.0 |
| 103.0 |
| 117.7 |
| 266.3 |
| 326.6 |
| 321.3 |
| 318.9 |
| 329.5 |
| 340.1 |
| 340.9 |
| 296.6 |
| 322.2 |
| 304.3 |
| 337.4 |
| 358.8 |
| 403.4 |
| 377.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,546.4 |
| 8,816.8 |
| 8,904.4 |
| 9,146.1 |
| 9,057.1 |
| 9,484.4 |
| 9,585.4 |
| 9,159.2 |
| 9,449.8 |
| 11,370.0 |
| 10,651.6 |
| 10,298.2 |
| 10,342.1 |
| 10,517.2 |
| 10,402.8 |
| 10,467.3 |
| 10,352.7 |
| 10,292.2 |
| 10,182.3 |
| 9,919.9 |
| 9,912.9 |
| 9,949.1 |
| 10,117.4 |
| 10,119.1 |
| 4,100.9 |
| 4,085.3 |
| 4,115.5 |
| 4,100.5 |
| 4,054.1 |
| 4,038.1 |
| 4,035.4 |
| 4,008.2 |
| 3,960.1 |
| 3,956.6 |
| 3,953.7 |
| 3,931.0 |
| 3,904.3 |
| 3,845.1 |
| 3,846.4 |
| 3,820.3 |
| 3,792.9 |
| 3,734.0 |
| 3,733.6 |
| 3,665.6 |
| 3,642.6 |
| 3,620.3 |
| 3,604.5 |
| 3,585.0 |
| (676.9) |
| (504.1) |
| (483.4) |
| (336.9) |
| (254.6) |
| 174.2 |
| 540.7 |
| 451.4 |
| 537.5 |
| 599.5 |
| 1,088.8 |
| 1,005.1 |
| 957.2 |
| 948.1 |
| 1,014.1 |
| 953.2 |
| 1,073.0 |
| 961.6 |
| 873.2 |
| 771.8 |
| 669.4 |
| 618.4 |
| 611.2 |
| (958.1) |
| (864.1) |
| (899.2) |
| (900.4) |
| (910.5) |
| (895.7) |
| (876.8) |
| (918.7) |
| (805.6) |
| (881.6) |
| (822.7) |
| (864.2) |
| (718.4) |
| (711.0) |
| (726.1) |
| (703.3) |
| (758.3) |
| (707.0) |
| (704.2) |
| (700.7) |
| (831.7) |
| (871.6) |
| (912.9) |
| (857.6) |
| (645.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.6 |
| 117.1 |
| 108.9 |
| 103.7 |
| 112.0 |
| 121.0 |
| 141.0 |
| 134.0 |
| 186.4 |
| 208.8 |
| 194.0 |
| 194.9 |
| 172.6 |
| 185.6 |
| 182.4 |
| 223.9 |
| 226.4 |
| 218.6 |
| 207.7 |
| 183.8 |
| 181.5 |
| 185.6 |
| 207.4 |
| 2,531.4 |
| 2,510.7 |
| 2,712.5 |
| 2,708.0 |
| 2,823.0 |
| 2,908.2 |
| 3,292.6 |
| 3,744.9 |
| 3,531.5 |
| 3,673.0 |
| 3,690.6 |
| 4,303.0 |
| 4,199.9 |
| 4,077.8 |
| 4,092.8 |
| 4,077.7 |
| 4,040.8 |
| 4,104.4 |
| 3,996.1 |
| 3,708.6 |
| 3,544.4 |
| 3,378.4 |
| 3,366.9 |
| 3,551.8 |
| 2,829.6 |
| 2,817.0 |
| 2,926.7 |
| 3,020.2 |
| 3,413.5 |
| 3,885.9 |
| 3,665.5 |
| 3,859.4 |
| 3,899.4 |
| 4,497.0 |
| 4,394.9 |
| 4,250.4 |
| 4,278.4 |
| 4,260.1 |
| 4,264.6 |
| 4,330.8 |
| 4,214.7 |
| 3,916.3 |
| 3,728.2 |
| 3,559.9 |
| 3,552.5 |
| 3,759.2 |
| (1,224.8) |
| (1,046.2) |
| (930.2) |
| (1,042.5) |
| (1,708.1) |
| (1,320.8) |
| (1,107.8) |
| (670.4) |
| (837.8) |
| (748.7) |
| (617.7) |
| (640.1) |
| (878.4) |
| (754.0) |
| (857.4) |
| (810.8) |
| (801.1) |
| (810.8) |
| (704.6) |
| (682.9) |
| (665.8) |
| (607.2) |
| 651.8 |
| 568.5 |
| 656.5 |
| 899.3 |
| 1,439.9 |
| 1,538.7 |
| 1,390.7 |
| 1,005.5 |
| 1,072.9 |
| 1,331.1 |
| 1,350.5 |
| 1,208.8 |
| 997.6 |
| 1,153.8 |
| 1,282.1 |
| 1,166.0 |
| 1,103.8 |
| 1,143.7 |
| 1,102.2 |
| 819.8 |
| 696.0 |
| 885.7 |
| 2,712.5 |
| 2,708.0 |
| 2,823.0 |
| 2,908.2 |
| 3,292.6 |
| 3,744.9 |
| 3,531.5 |
| 3,673.0 |
| 3,690.6 |
| 4,303.0 |
| 4,199.9 |
| 4,077.8 |
| 4,092.8 |
| 4,077.7 |
| 4,040.8 |
| 4,104.4 |
| 3,996.1 |
| 3,708.6 |
| 3,544.4 |
| 3,378.4 |
| 3,366.9 |
| 3,551.8 |
| (1,037.3) |
| (844.9) |
| (870.4) |
| (756.7) |
| (678.3) |
| (268.6) |
| 196.3 |
| (3.0) |
| 86.6 |
| 114.1 |
| (1,858.7) |
| (1,985.5) |
| (2,112.4) |
| (2,148.2) |
| (2,193.5) |
| (2,270.0) |
| (2,304.4) |
| (2,411.9) |
| (2,542.2) |
| (2,687.6) |
| (2,855.8) |
| (2,936.4) |
| (2,772.8) |