| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 728.0 | 885.0 | 554.0 | 404.9 | 695.9 | 991.0 | 741.9 | 284.0 | 287.0 | 217.4 | 187.5 | 207.2 | 260.0 | 350.4 | 484.4 | 192.6 | 307.8 | 420.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 728.0 | 885.0 | 554.0 | 404.9 | 695.9 | 991.0 | 741.9 | 284.0 | 287.0 | 217.4 | 187.5 | 207.2 | 260.0 | 350.4 | 484.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 2,063.0 | 2,271.0 | 2,047.0 | 1,774.8 | 1,623.0 | 1,411.9 | 1,459.5 | 1,330.4 | 1,133.7 | 991.8 | 892.3 | 857.3 | 916.7 | 1,029.6 | 1,077.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 489.0 | 458.0 | 499.0 | 489.1 | 456.9 | 440.1 | 480.4 | 495.6 | 445.8 | 452.1 | 418.5 | 388.6 | 380.5 | 373.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 3,921.0 | 3,915.0 | 3,350.0 | 2,770.9 | 2,731.7 | 2,278.7 | 2,008.0 | 1,701.8 | 1,755.5 | 1,470.2 | 1,484.4 | 1,555.8 | 1,585.2 | 1,659.6 | 922.9 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 3,940.0 | 3,998.0 | 3,412.0 | 2,812.1 | 2,800.1 | 2,356.6 | 2,185.8 | 1,759.8 | 1,818.6 | 1,663.3 | 1,597.3 | 1,612.8 | 1,658.9 | 1,715.2 | 965.4 | 994.3 | ||
| (in millions of USD) | Q4 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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | 816.0 | 711.0 | 885.0 | 453.5 | 558.7 | 297.7 | 554.3 | 601.8 | 557.3 | 209.6 | 404.9 | 370.9 | 756.5 | 497.8 | |||||||||||||||||||||||||
| - |
| 192.6 |
| 307.8 |
| 420.9 |
| 1,111.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 170.0 | 157.0 | 138.0 | 108.4 | 126.8 | 233.3 | 126.8 | 85.0 | 71.3 | 85.3 | 110.0 | 84.1 | 49.6 | 44.4 | 32.1 | 33.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.6 | 13.1 | 23.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,961.0 | 3,313.0 | 2,739.0 | 2,288.1 | 2,445.7 | 2,636.2 | 2,328.2 | 1,699.3 | 1,492.0 | 1,294.5 | 1,189.8 | 1,148.7 | 1,256.0 | 1,424.4 | 1,653.7 | 1,360.4 | - | - |
| 358.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 318.0 | 281.0 | 311.0 | 293.9 | 254.7 | 235.5 | 272.4 | 323.2 | 293.5 | 312.9 | 288.3 | 277.3 | 251.1 | 206.4 | 167.8 | - | - | - |
| Property,Plant & Equipment Net | 171.0 | 177.0 | 188.0 | 195.2 | 202.2 | 204.6 | 208.1 | 172.5 | 152.4 | 139.2 | 130.2 | 111.4 | 129.4 | 166.6 | 191.1 | 173.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 184.0 | 5.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,399.0 | 2,405.0 | 2,344.0 | 2,338.4 | 2,021.9 | 1,581.2 | 1,581.2 | 1,581.2 | 1,581.1 | 1,571.2 | 1,361.9 | 1,304.2 | 1,273.8 | 1,277.4 | 1,188.0 | 1,163.5 | - | - |
| Intangible Assets | 509.0 | 563.0 | 601.0 | 685.6 | 646.7 | 307.1 | 301.0 | 287.1 | 278.5 | 271.9 | 220.7 | 219.4 | 220.9 | 236.2 | 223.8 | 240.2 | - | - |
| Operating Lease Right Of Use Assets | 147.0 | 178.0 | 174.0 | 187.8 | 227.2 | 239.4 | 240.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 294.0 | 332.0 | 227.0 | 573.8 | 32.3 | - | - | - | 0.0 | 10.8 | - | - | - | - | 7.8 | 41.4 | - | - |
| Other Non-Current Assets | 637.0 | 344.0 | 291.0 | 281.8 | 449.5 | 531.1 | 135.4 | 91.8 | 102.6 | 85.6 | 85.6 | 51.0 | 60.7 | 63.0 | 50.4 | 45.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,118.0 | 7,312.0 | 6,564.0 | 6,550.7 | 6,025.6 | 5,499.6 | 4,794.0 | 3,831.8 | 3,606.6 | 3,373.1 | 3,010.2 | 2,864.0 | 2,940.8 | 3,177.5 | 3,314.8 | 3,024.0 | - | - |
| - |
| - |
| Short Term Debt | 19.0 | 83.0 | 62.0 | 41.3 | 68.4 | 77.9 | 177.9 | 57.9 | 63.1 | 193.2 | 112.8 | 57.1 | 73.7 | 55.6 | 42.5 | 30.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 43.0 | 41.0 | 43.0 | 51.2 | 52.3 | 55.0 | 49.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 35.0 | 33.0 | 20.0 | 718.8 | 363.1 | 295.2 | 265.1 | 247.3 | 217.6 | 235.5 | 238.1 | 265.8 | 223.7 | 202.6 | 155.6 | 397.0 | - | - |
| Other Current Liabilities | 51.0 | 33.0 | 30.0 | 42.7 | 72.0 | 65.7 | 54.0 | 130.8 | 125.4 | 140.3 | 101.0 | 30.9 | 23.2 | 62.3 | 10.6 | 11.6 | - | - |
| Total Current Liabilities | 1,663.0 | 1,846.0 | 1,692.0 | 1,897.1 | 1,534.0 | 1,291.1 | 1,327.7 | 1,179.2 | 1,028.8 | 1,101.4 | 939.9 | 849.0 | 917.1 | 964.6 | 914.4 | 866.1 | - | - |
| 964.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 139.0 | 180.0 | 182.0 | 198.1 | 247.1 | 263.1 | 270.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | 0.0 | 239.6 | 364.5 | 88.1 | 33.2 | 7.3 | 0.0 | - | 0.0 | 8.2 | 0.0 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | 118.6 | 111.6 | 80.5 | 83.8 | 68.2 | - | - | - |
| Other Non-Current Liabilities | 290.0 | 368.0 | 293.0 | 139.9 | 147.4 | 231.0 | 243.6 | 230.7 | 240.8 | 216.3 | 175.8 | 214.3 | 201.2 | 269.5 | 237.0 | 195.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,013.0 | 6,309.0 | 5,517.0 | 5,558.7 | 4,978.9 | 4,428.4 | 3,937.6 | 3,156.5 | 3,044.1 | 2,799.5 | 2,601.7 | 2,677.5 | 2,769.2 | 2,950.7 | 2,129.6 | 2,116.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,644.0 | 3,070.0 | 2,404.0 | 2,051.5 | 2,015.1 | 1,757.5 | 1,330.8 | 994.8 | 690.5 | 478.1 | 318.5 | 104.5 | 42.7 | 124.8 | 299.4 | 71.3 | - | - |
| Accumulated Other Comprehensive Income | (23.0) | (29.0) | 10.0 | 29.3 | 8.6 | (29.8) | (46.0) | (11.2) | (15.1) | (17.1) | (19.6) | (22.2) | (6.6) | (13.8) | (8.7) | (5.5) | (3.8) | - |
| Treasury Stock | - | - | - | - | 1,635.5 | 1,216.2 | 898.1 | 711.5 | 461.5 | 191.9 | 135.4 | 72.3 | 10.2 | 6.4 | 5.4 | 0.0 | - | - |
| Minority Interest | - | - | - | 0.0 | 0.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,105.0 | 1,003.0 | 1,047.0 | 992.0 | 1,046.1 | 1,071.2 | 856.4 | 675.4 | 562.5 | 584.9 | 408.5 | 186.5 | 171.6 | 226.8 | 1,185.2 | 907.3 | 509.6 | 1,060.3 |
| Total Equity | 1,105.0 | 1,003.0 | 1,047.0 | 992.0 | 1,048.0 | 1,071.2 | 856.4 | 675.4 | 562.5 | 584.9 | 408.5 | 186.5 | 171.6 | 226.8 | 1,185.2 | 907.3 | 509.6 | 1,060.3 |
| - |
| - |
| Net debt | 3,212.0 | 3,113.0 | 2,858.0 | 2,407.3 | 2,104.2 | 1,365.6 | 1,443.9 | 1,475.8 | 1,531.6 | 1,445.9 | 1,409.7 | 1,405.6 | 1,398.9 | 1,364.8 | 481.1 | 801.7 | - | - |
| Working Capital | 1,298.0 | 1,467.0 | 1,047.0 | 391.0 | 911.7 | 1,345.1 | 1,000.5 | 520.1 | 463.2 | 193.1 | 249.9 | 299.7 | 338.9 | 459.7 | 739.2 | 494.3 | - | - |
| Book Value | 1,105.0 | 1,003.0 | 1,047.0 | 992.0 | 1,046.1 | 1,071.2 | 856.4 | 675.4 | 562.5 | 584.9 | 408.5 | 186.5 | 171.6 | 226.8 | 1,185.2 | 907.3 | 509.6 | 1,060.3 |
| Tangible Book Value | (1,803.0) | (1,965.0) | (1,898.0) | (2,032.0) | (1,622.5) | (817.1) | (1,025.8) | (1,192.8) | (1,297.2) | (1,258.2) | (1,174.1) | (1,337.1) | (1,323.0) | (1,286.8) | (226.7) | (496.5) | - | - |
| 695.9 |
| 642.7 |
| 788.7 |
| 621.9 |
| 991.0 |
| 1,341.3 |
| 1,275.2 |
| 620.6 |
| 741.9 |
| 696.8 |
| 781.5 |
| 649.1 |
| 284.0 |
| 211.9 |
| 342.6 |
| 149.7 |
| 287.0 |
| 289.5 |
| 330.0 |
| 337.5 |
| 217.4 |
| 349.6 |
| 307.2 |
| 180.0 |
| 187.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | 816.0 | 711.0 | 885.0 | 453.5 | 558.7 | 297.7 | 554.3 | 601.8 | 557.3 | 209.6 | 404.9 | 370.9 | 756.5 | 497.8 | 695.9 | 642.7 | 788.7 | 621.9 | 991.0 | 1,341.3 | 1,275.2 | 620.6 | 741.9 | 696.8 | 781.5 | 649.1 | 284.0 | 211.9 | 342.6 | 149.7 | 287.0 | 289.5 | 330.0 | 337.5 | 217.4 | 349.6 | 307.2 | 180.0 | 187.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | 2,217.0 | 2,286.0 | 2,271.0 | 2,223.7 | 2,225.4 | 2,281.6 | 2,047.3 | 1,968.1 | 2,009.8 | 2,100.0 | 1,774.8 | 1,807.8 | 1,655.8 | 1,828.4 | 1,623.0 | 1,618.5 | 1,511.6 | 1,672.8 | 1,411.9 | 1,420.7 | 1,467.6 | 1,521.5 | 1,459.5 | 1,427.8 | 1,321.1 | 1,407.7 | 1,330.4 | 1,322.1 | 1,165.3 | 1,275.2 | 1,133.7 | 1,045.3 | 1,026.5 | 1,074.0 | 991.8 | 902.5 | 872.7 | 952.8 | 892.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | 188.0 | 138.0 | 157.0 | 169.1 | 132.9 | 121.4 | 137.3 | 107.0 | 133.4 | 98.2 | 108.4 | 106.7 | 305.8 | 94.9 | 126.8 | 93.9 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | 3,221.0 | 3,135.0 | 3,313.0 | 2,846.4 | 2,917.0 | 2,700.7 | 2,738.9 | 2,676.9 | 2,700.6 | 2,407.8 | 2,288.1 | 2,285.4 | 2,718.0 | 2,421.2 | 2,445.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | 171.0 | 171.0 | 177.0 | 177.3 | 181.1 | 185.5 | 188.3 | 178.7 | 178.9 | 183.3 | 195.2 | 192.3 | 191.2 | 194.9 | 202.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 61.0 | 2,405.0 | 2,405.0 | 2,405.0 | 2,404.9 | 2,404.9 | 2,394.1 | 2,343.8 | 2,343.8 | 2,343.8 | 2,343.8 | 2,338.4 | 2,337.6 | 2,014.9 | 2,021.9 | 2,021.9 | 2,021.9 | 2,022.8 | ||||||||||||||||||||||
| Intangible Assets | - | 537.0 | 549.0 | 563.0 | 580.1 | 598.5 | 621.9 | 601.0 | 619.2 | 637.8 | 657.8 | 685.6 | 714.9 | 607.2 | 626.9 | 646.7 | 664.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | 160.0 | 165.0 | 178.0 | 179.9 | 171.1 | 179.1 | 174.3 | 158.6 | 169.6 | 183.1 | 187.8 | 191.0 | 198.7 | 213.5 | 227.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | 244.0 | 334.0 | 332.0 | 312.0 | 293.3 | 260.1 | 227.2 | 195.8 | 833.6 | 696.6 | 573.8 | 343.9 | - | - | 32.3 | - | |||||||||||||||||||||||
| Other Non-Current Assets | - | 415.0 | 411.0 | 344.0 | 320.4 | 312.4 | 299.3 | 290.2 | 301.7 | 298.3 | 293.9 | 281.8 | 280.6 | 475.6 | 484.0 | 449.5 | 477.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | - | 7,153.0 | 7,170.0 | 7,312.0 | 6,821.0 | 6,878.4 | 6,640.8 | 6,563.7 | 6,474.7 | 7,162.6 | 6,766.3 | 6,550.7 | 6,345.7 | 6,205.7 | 5,962.4 | 6,025.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | 83.0 | 83.0 | 83.0 | 82.5 | 82.5 | 72.2 | 61.9 | 51.6 | 41.3 | 116.3 | 41.3 | 41.3 | 41.3 | 68.4 | 68.4 | 68.4 | 68.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | 41.0 | 42.0 | 41.0 | 40.9 | 46.7 | 47.3 | 43.2 | 47.5 | 46.1 | 46.3 | 51.2 | 55.3 | 55.0 | 55.3 | 52.3 | ||||||||||||||||||||||||
| Accrued Expenses | - | 33.0 | 21.0 | 33.0 | 23.7 | 101.7 | 477.0 | 19.4 | 428.6 | 453.2 | 818.7 | 718.8 | 504.3 | 402.4 | 396.0 | 363.1 | 359.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | 34.0 | 30.0 | 33.0 | 37.9 | 40.1 | 71.0 | 30.3 | 30.1 | 26.4 | 66.4 | 42.7 | 69.4 | 65.0 | 132.9 | 72.0 | 72.1 | |||||||||||||||||||||||
| Total Current Liabilities | - | 1,834.0 | 1,760.0 | 1,846.0 | 1,814.3 | 1,874.9 | 1,736.9 | 1,692.2 | 1,597.4 | 1,605.7 | 1,992.5 | 1,897.1 | 1,582.7 | 1,500.2 | 1,516.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | 3,877.0 | 3,896.0 | 3,915.0 | 3,291.2 | 3,310.8 | 3,330.4 | 3,349.9 | 3,369.5 | 3,389.2 | 2,761.3 | 2,770.9 | 2,780.5 | 2,790.0 | 2,715.5 | 2,731.7 | 2,747.9 | 2,764.1 | 2,770.8 | 2,278.7 | 2,297.1 | 2,315.7 | 1,989.3 | 2,008.0 | 2,026.6 | 2,044.8 | 2,063.3 | 1,701.8 | 1,715.4 | 1,723.7 | 1,740.8 | 1,755.5 | 1,769.2 | 1,783.9 | 1,798.7 | 1,470.2 | 1,485.1 | 1,500.0 | 1,501.5 | 1,484.4 |
| Operating Lease Liabilities Non-Current | - | 160.0 | 164.0 | 180.0 | 181.7 | 169.7 | 181.0 | 182.1 | 165.2 | 180.0 | 195.5 | 198.1 | 199.4 | 212.1 | 230.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 58.1 | 239.6 | 242.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | 286.0 | 285.0 | 368.0 | 186.4 | 189.4 | 183.2 | 172.6 | 149.6 | 145.8 | 145.6 | 139.9 | 151.8 | 484.8 | 343.7 | 147.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | - | 6,157.0 | 6,105.0 | 6,309.0 | 5,611.1 | 5,677.6 | 5,556.8 | 5,517.1 | 5,388.5 | 6,090.5 | 5,749.2 | 5,558.7 | 5,140.1 | 4,987.1 | 4,863.3 | 4,978.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | 2.0 | 2.0 | 2.0 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 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 | 1.6 | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | 3,378.0 | 3,271.0 | 3,070.0 | 2,947.4 | 2,826.1 | 2,501.9 | 2,404.1 | 2,342.8 | 2,258.9 | 2,150.4 | 2,051.5 | 2,182.6 | 2,209.0 | 2,095.1 | 2,015.1 | 1,981.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | (30.0) | (30.0) | (29.0) | 3.1 | (0.3) | 7.4 | 9.5 | 25.5 | 31.9 | 32.7 | 29.3 | 22.1 | 22.1 | 14.3 | 8.6 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,515.9 | 1,433.1 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 2.1 | 1.4 | 0.7 | 3.2 | - | ||||||||||||||||||||||
| Total Stockholders Equity | - | 996.0 | 1,065.0 | 1,003.0 | 1,210.0 | 1,201.0 | 1,084.0 | 1,047.0 | 1,086.2 | 1,072.1 | 1,017.1 | 992.0 | 1,205.7 | 1,216.5 | 1,097.7 | 1,046.1 | ||||||||||||||||||||||||
| Total Equity | - | 996.0 | 1,065.0 | 1,003.0 | 1,209.9 | 1,200.8 | 1,083.9 | 1,046.6 | 1,086.2 | 1,072.1 | 1,017.1 | 992.0 | 1,205.7 | 1,218.5 | 1,099.1 | 1,046.7 | 1,074.3 | 1,048.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | 3,960.0 | 3,979.0 | 3,998.0 | 3,373.7 | 3,393.3 | 3,402.5 | 3,411.8 | 3,421.1 | 3,430.4 | 2,877.6 | 2,812.1 | 2,821.7 | 2,831.3 | 2,783.9 | 2,800.1 | 2,816.3 | 2,832.5 | 2,848.7 | 2,356.6 | 2,375.0 | 2,393.6 | 2,067.2 | 2,185.8 | 2,104.5 | 2,122.7 | 2,141.2 | 1,759.8 | 1,773.3 | 1,786.8 | 1,803.9 | 1,818.6 | 1,832.3 | 1,847.0 | 1,861.8 | 1,663.3 | 1,564.0 | 1,563.1 | 1,608.3 | 1,597.3 |
| Net debt | - | 3,144.0 | 3,268.0 | 3,113.0 | 2,920.2 | 2,834.6 | 3,104.9 | 2,857.6 | 2,819.3 | 2,873.1 | 2,667.9 | 2,407.3 | 2,450.8 | 2,074.7 | 2,286.0 | 2,104.2 | 2,173.6 | 2,043.8 | ||||||||||||||||||||||
| Working Capital | - | 1,387.0 | 1,375.0 | 1,467.0 | 1,032.1 | 1,042.2 | 963.7 | 1,046.7 | 1,079.5 | 1,094.8 | 415.3 | 391.0 | 702.6 | 1,217.9 | 905.2 | 911.7 | 962.8 | |||||||||||||||||||||||
| Book Value | - | 996.0 | 1,065.0 | 1,003.0 | 1,210.0 | 1,201.0 | 1,084.0 | 1,047.0 | 1,086.2 | 1,072.1 | 1,017.1 | 992.0 | 1,205.7 | 1,216.5 | 1,097.7 | 1,046.1 | 1,071.0 | 1,048.1 | ||||||||||||||||||||||
| Tangible Book Value | - | (1,946.0) | (1,889.0) | (1,965.0) | (1,775.0) | (1,802.4) | (1,932.1) | (1,897.8) | (1,876.7) | (1,909.4) | (1,984.5) | (2,032.0) | (1,846.8) | (1,405.6) | (1,551.1) | (1,622.5) | (1,615.5) | |||||||||||||||||||||||
| 119.6 |
| 182.2 |
| 233.3 |
| 59.4 |
| 68.3 |
| 101.4 |
| 126.8 |
| 98.1 |
| 60.7 |
| 59.6 |
| 85.0 |
| 127.9 |
| 94.0 |
| 86.6 |
| 71.3 |
| 90.4 |
| 92.8 |
| 95.5 |
| 85.3 |
| 106.7 |
| 91.9 |
| 77.5 |
| 110.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,355.1 |
| 2,419.9 |
| 2,476.8 |
| 2,636.2 |
| 2,821.4 |
| 2,811.0 |
| 2,243.5 |
| 2,328.2 |
| 2,222.8 |
| 2,163.4 |
| 2,116.4 |
| 1,699.3 |
| 1,661.9 |
| 1,601.9 |
| 1,511.5 |
| 1,492.0 |
| 1,425.2 |
| 1,449.3 |
| 1,507.0 |
| 1,294.5 |
| 1,358.8 |
| 1,271.8 |
| 1,210.2 |
| 1,189.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 195.5 |
| 195.2 |
| 195.9 |
| 204.6 |
| 196.1 |
| 201.8 |
| 205.1 |
| 208.1 |
| 195.4 |
| 187.5 |
| 177.8 |
| 172.5 |
| 153.7 |
| 152.3 |
| 152.1 |
| 152.4 |
| 166.5 |
| 151.7 |
| 138.9 |
| 139.2 |
| 133.8 |
| 128.3 |
| 128.8 |
| 130.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,925.2 |
| 1,581.2 |
| 1,581.2 |
| 1,581.2 |
| 1,581.2 |
| 1,581.2 |
| 1,581.2 |
| 1,581.2 |
| 1,581.2 |
| 1,581.2 |
| 1,581.2 |
| 1,581.2 |
| 1,581.2 |
| 1,581.1 |
| 1,580.9 |
| 1,571.2 |
| 1,571.2 |
| 1,571.2 |
| 1,361.9 |
| 1,361.9 |
| 1,361.9 |
| 1,361.9 |
| 682.3 |
| 609.8 |
| 307.1 |
| 304.1 |
| 303.8 |
| 303.5 |
| 301.0 |
| 298.3 |
| 294.3 |
| 291.6 |
| 287.1 |
| 287.5 |
| 287.9 |
| 285.9 |
| 278.5 |
| 265.6 |
| 263.9 |
| 267.9 |
| 271.9 |
| 211.3 |
| 214.4 |
| 217.5 |
| 220.7 |
| 229.0 |
| 234.2 |
| 237.9 |
| 239.4 |
| 245.0 |
| 241.5 |
| 230.6 |
| 240.1 |
| 243.3 |
| 250.8 |
| 257.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 471.4 |
| 539.4 |
| 531.1 |
| 220.4 |
| 145.6 |
| 140.1 |
| 135.4 |
| 89.7 |
| 91.7 |
| 89.3 |
| 91.8 |
| 113.7 |
| 112.1 |
| 101.4 |
| 102.6 |
| 101.1 |
| 93.6 |
| 90.6 |
| 96.4 |
| 100.7 |
| 117.2 |
| 123.2 |
| 107.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,944.0 |
| 6,025.8 |
| 5,984.9 |
| 5,499.6 |
| 5,368.2 |
| 5,284.9 |
| 4,704.0 |
| 4,794.0 |
| 4,630.6 |
| 4,568.9 |
| 4,513.7 |
| 3,831.8 |
| 3,798.0 |
| 3,735.4 |
| 3,632.0 |
| 3,606.6 |
| 3,539.3 |
| 3,529.6 |
| 3,575.5 |
| 3,373.1 |
| 3,166.5 |
| 3,093.6 |
| 3,041.7 |
| 3,010.2 |
| 77.9 |
| 77.9 |
| 77.9 |
| 77.9 |
| 77.9 |
| 177.9 |
| 77.9 |
| 77.9 |
| 77.9 |
| 57.9 |
| 57.9 |
| 63.1 |
| 63.1 |
| 63.1 |
| 63.2 |
| 63.2 |
| 63.2 |
| 193.2 |
| 78.9 |
| 63.2 |
| 106.8 |
| 112.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.7 |
| 55.3 |
| 55.8 |
| 55.0 |
| 51.8 |
| 53.0 |
| 50.3 |
| 49.0 |
| 38.1 |
| 33.0 |
| 29.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 375.0 |
| 344.6 |
| 295.2 |
| 389.7 |
| 400.1 |
| 365.4 |
| 265.1 |
| 273.1 |
| 285.6 |
| 265.2 |
| 247.3 |
| 249.8 |
| 261.0 |
| 260.5 |
| 217.6 |
| 230.3 |
| 232.0 |
| 238.6 |
| 235.5 |
| 230.5 |
| 234.6 |
| 246.6 |
| 238.1 |
| 70.1 |
| 76.7 |
| 65.7 |
| 50.0 |
| 57.3 |
| 60.3 |
| 54.0 |
| 45.5 |
| 124.5 |
| 178.2 |
| 130.8 |
| 133.1 |
| 131.5 |
| 137.9 |
| 125.4 |
| 129.3 |
| 122.7 |
| 146.7 |
| 140.3 |
| 129.6 |
| 123.2 |
| 120.2 |
| 101.0 |
| 1,534.0 |
| 1,392.4 |
| 1,437.3 |
| 1,370.9 |
| 1,291.1 |
| 1,421.0 |
| 1,401.6 |
| 1,238.8 |
| 1,327.7 |
| 1,153.8 |
| 1,210.6 |
| 1,211.5 |
| 1,179.2 |
| 1,104.4 |
| 1,104.8 |
| 1,022.6 |
| 1,028.8 |
| 955.8 |
| 969.5 |
| 945.3 |
| 1,101.4 |
| 921.0 |
| 890.1 |
| 895.4 |
| 939.9 |
| 247.1 |
| 250.8 |
| 254.1 |
| 259.7 |
| 263.1 |
| 270.6 |
| 266.2 |
| 259.7 |
| 270.3 |
| 273.4 |
| 282.7 |
| 288.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 282.3 |
| 321.6 |
| 364.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 235.9 |
| 239.9 |
| 238.4 |
| 231.0 |
| 306.2 |
| 329.4 |
| 333.7 |
| 331.7 |
| 261.7 |
| 190.6 |
| 202.0 |
| 275.4 |
| 302.9 |
| 260.5 |
| 261.2 |
| 259.9 |
| 250.0 |
| 239.9 |
| 232.6 |
| 227.9 |
| 190.7 |
| 187.2 |
| 182.5 |
| 177.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,869.8 |
| 4,977.7 |
| 4,961.4 |
| 4,428.4 |
| 4,294.9 |
| 4,312.9 |
| 3,821.5 |
| 3,937.6 |
| 3,715.6 |
| 3,728.7 |
| 3,764.8 |
| 3,156.5 |
| 3,122.7 |
| 3,089.0 |
| 3,024.6 |
| 3,044.1 |
| 2,975.0 |
| 2,993.4 |
| 2,976.5 |
| 2,799.5 |
| 2,596.8 |
| 2,577.3 |
| 2,579.4 |
| 2,601.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,902.7 |
| 1,799.0 |
| 1,757.5 |
| 1,609.6 |
| 1,508.2 |
| 1,415.1 |
| 1,330.8 |
| 1,235.6 |
| 1,161.7 |
| 1,079.8 |
| 994.8 |
| 937.7 |
| 832.8 |
| 767.3 |
| 690.5 |
| 622.6 |
| 577.7 |
| 532.2 |
| 478.1 |
| 437.5 |
| 404.4 |
| 364.0 |
| 318.5 |
| (17.1) |
| (24.0) |
| (26.8) |
| (29.8) |
| (40.0) |
| (43.7) |
| (47.4) |
| (46.0) |
| (26.2) |
| (31.1) |
| (26.1) |
| (11.2) |
| (17.9) |
| (11.3) |
| (12.8) |
| (15.1) |
| (14.6) |
| (17.0) |
| (17.2) |
| (17.1) |
| (18.2) |
| (18.7) |
| (19.2) |
| (19.6) |
| 1,327.6 |
| 1,216.2 |
| 1,030.7 |
| 1,003.7 |
| 973.6 |
| 898.1 |
| 742.3 |
| 719.8 |
| 719.7 |
| 711.5 |
| 633.7 |
| 550.7 |
| 509.5 |
| 461.5 |
| 381.0 |
| 350.5 |
| 230.4 |
| 191.9 |
| 142.3 |
| 142.3 |
| 140.0 |
| 135.4 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,071.0 |
| 1,048.1 |
| 1,023.5 |
| 1,071.2 |
| 1,073.3 |
| 972.0 |
| 882.5 |
| 856.4 |
| 915.0 |
| 840.2 |
| 748.8 |
| 675.4 |
| 675.3 |
| 646.3 |
| 607.5 |
| 562.5 |
| 564.3 |
| 536.3 |
| 599.0 |
| 573.6 |
| 569.7 |
| 516.3 |
| 462.3 |
| 408.5 |
| 1,023.5 |
| 1,071.2 |
| 1,073.3 |
| 972.0 |
| 882.5 |
| 856.4 |
| 915.0 |
| 840.2 |
| 748.8 |
| 675.4 |
| 675.3 |
| 646.3 |
| 607.5 |
| 562.5 |
| 564.3 |
| 536.3 |
| 599.0 |
| 573.6 |
| 569.7 |
| 516.3 |
| 462.3 |
| 408.5 |
| 2,226.8 |
| 1,365.6 |
| 1,033.7 |
| 1,118.4 |
| 1,446.6 |
| 1,443.9 |
| 1,407.7 |
| 1,341.2 |
| 1,492.1 |
| 1,475.8 |
| 1,561.4 |
| 1,444.2 |
| 1,654.1 |
| 1,531.6 |
| 1,542.8 |
| 1,517.0 |
| 1,524.3 |
| 1,445.9 |
| 1,214.4 |
| 1,255.9 |
| 1,428.3 |
| 1,409.7 |
| 982.6 |
| 1,105.9 |
| 1,345.1 |
| 1,400.4 |
| 1,409.5 |
| 1,004.8 |
| 1,000.5 |
| 1,068.9 |
| 952.8 |
| 904.9 |
| 520.1 |
| 557.4 |
| 497.1 |
| 489.0 |
| 463.2 |
| 469.3 |
| 479.8 |
| 561.7 |
| 193.1 |
| 437.8 |
| 381.7 |
| 314.9 |
| 249.9 |
| 1,023.5 |
| 1,071.2 |
| 1,073.3 |
| 972.0 |
| 882.5 |
| 856.4 |
| 915.0 |
| 840.2 |
| 748.8 |
| 675.4 |
| 675.3 |
| 646.3 |
| 607.5 |
| 562.5 |
| 564.3 |
| 536.3 |
| 599.0 |
| 573.6 |
| 569.7 |
| 516.3 |
| 462.3 |
| 408.5 |
| (1,657.0) |
| (1,511.4) |
| (817.1) |
| (812.0) |
| (913.0) |
| (1,002.2) |
| (1,025.8) |
| (964.4) |
| (1,035.3) |
| (1,124.0) |
| (1,192.8) |
| (1,193.4) |
| (1,222.8) |
| (1,259.6) |
| (1,297.2) |
| (1,282.3) |
| (1,298.8) |
| (1,240.1) |
| (1,269.5) |
| (1,003.5) |
| (1,060.0) |
| (1,117.2) |
| (1,174.1) |