| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 561.5 | 304.4 | 252.3 | 224.7 | 274.5 | 476.6 | 273.2 | 263.9 | 271.1 | 727.7 | 324.1 | 347.6 | 266.0 | 320.5 | 241.5 | 412.6 | 173.4 | 54.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.7 | 0.8 | 0.7 | 0.6 | 0.7 | 0.5 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | |
| Cash And Short Term Investments | 562.2 | 305.2 | 253.0 | 225.3 | 275.2 | 477.1 | 273.6 | 264.0 | 271.2 | 727.8 | 324.2 | 347.6 | 266.0 | 320.5 | 241.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 32.1 | 30.5 | 34.1 | 29.3 | 23.2 | 21.5 | 21.1 | 18.5 | 17.2 | 8.2 | 6.5 | 6.7 | 8.4 | 8.6 | 9.4 | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 659.2 | 606.6 | 553.9 | 518.9 | 509.9 | 468.6 | 612.9 | 596.3 | 567.1 | 520.6 | 493.2 | 452.5 | 424.5 | 418.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 220.3 | 314.0 | 157.3 | 244.9 | 248.9 | 151.8 | 133.7 | 156.2 | 167.2 | 133.2 | 115.9 | 116.3 | 143.1 | 102.2 | 119.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 2,753.0 | 3,355.1 | 2,234.7 | 3,793.0 | 3,887.6 | 1,387.6 | 1,470.4 | 1,053.4 | 1,102.1 | 890.7 | 689.4 | 524.1 | 524.5 | 524.4 | 124.3 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 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 | 1.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 3,252.3 | 3,355.1 | 3,413.2 | 3,793.0 | 3,887.6 | 1,787.5 | 1,470.4 | 1,053.4 | 1,102.1 | 1,015.5 | 689.4 | 524.1 | 524.5 | 524.4 | 524.3 | 324.1 | ||
| (in millions of USD) | 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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 304.8 | 370.7 | 290.7 | 561.5 | 317.2 | 289.9 | 292.8 | 304.4 | 235.6 | 277.0 | 234.0 | 252.3 | 331.6 | 280.0 | 227.1 | |||||||||||||||||||||||||
| - |
| 412.6 |
| 173.4 |
| 54.7 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 178.5 | 170.9 | 166.2 | 156.8 | 166.4 | 140.1 | 105.2 | 112.2 | 129.0 | 108.0 | 92.8 | 108.2 | 98.6 | 86.2 | 103.3 | 101.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,817.1 | 1,540.9 | 1,392.5 | 1,328.4 | 1,261.3 | 1,328.0 | 1,042.3 | 991.1 | 989.6 | 1,289.1 | 861.4 | 880.6 | 807.0 | 777.4 | 751.4 | 992.4 | - | - |
| 404.6 |
| 383.4 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 321.5 | 296.0 | - | - |
| Property,Plant & Equipment Net | 170.1 | 162.2 | 145.7 | 150.9 | 177.2 | 161.6 | 189.0 | 204.1 | 198.1 | 112.2 | 97.3 | 88.3 | 80.9 | 79.0 | 83.1 | 87.4 | - | - |
| Long Term Investments | 299.2 | 271.1 | 241.9 | 221.6 | 194.0 | 141.6 | 100.4 | 80.3 | 63.4 | 48.5 | 33.3 | 25.3 | 20.9 | 12.6 | 18.1 | 15.4 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,609.6 | 3,469.4 | 3,461.6 | 3,484.9 | 3,720.1 | 1,674.5 | 1,500.0 | 1,254.9 | 1,159.3 | 999.3 | 970.5 | 856.1 | 778.4 | 780.0 | 735.6 | 509.5 | 481.8 | - |
| Intangible Assets | 1,277.4 | 1,307.2 | 1,467.2 | 1,077.1 | 1,425.0 | 583.8 | 556.2 | 494.1 | 486.4 | 210.3 | 195.7 | 130.0 | 120.6 | 143.3 | 147.2 | 46.1 | - | - |
| Operating Lease Right Of Use Assets | 176.1 | 186.2 | 198.3 | 222.8 | 262.0 | 292.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 827.9 | 870.6 | 829.2 | 895.3 | 762.5 | 1,141.9 | 593.1 | 360.5 | 316.4 | 261.8 | 243.2 | 237.1 | 231.3 | 207.9 | 186.7 | 159.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,545.0 | 8,242.4 | 8,233.2 | 8,168.8 | 8,119.8 | 4,889.8 | 3,880.7 | 3,304.7 | 3,149.8 | 2,872.7 | 2,364.8 | 2,192.1 | 2,018.2 | 1,987.6 | 1,904.0 | 1,794.4 | 2,774.7 | - |
| 91.3 |
| - |
| - |
| Short Term Debt | 499.3 | 0.0 | 1,178.5 | 0.0 | 0.0 | 399.9 | 0.0 | - | 0.0 | 124.8 | 0.0 | - | - | - | 400.0 | - | - | - |
| Deferred Revenue Current | 249.1 | 227.4 | 199.8 | 198.5 | 185.3 | 111.2 | 90.9 | 106.3 | 82.4 | 82.7 | 72.6 | 61.5 | 49.2 | 47.5 | 33.4 | 34.8 | - | - |
| Operating Lease Liabilities Current | 37.2 | 38.0 | 40.9 | 45.4 | 40.2 | 35.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 372.8 | 354.4 | 335.6 | 348.1 | 343.7 | 260.4 | 232.2 | 233.2 | 221.2 | 181.2 | 163.2 | 164.4 | 143.1 | 139.6 | 102.1 | 101.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,861.2 | 1,421.8 | 2,397.8 | 1,313.4 | 1,288.0 | 1,341.0 | 802.6 | 777.3 | 744.9 | 692.9 | 508.9 | 484.4 | 469.5 | 410.3 | 782.7 | 486.4 | - | - |
| 324.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 169.5 | 183.8 | 198.5 | 227.8 | 263.1 | 288.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 429.2 | 469.2 | 492.8 | 215.8 | 197.2 | 175.4 | 160.7 | 75.2 | 74.3 | 70.3 | 75.2 | 59.0 | 40.2 | 38.3 | 47.3 | 47.8 | - | - |
| Deferred Tax Liabilities | 261.0 | 277.3 | 391.3 | 446.1 | 400.7 | 126.8 | 86.7 | 57.9 | 82.0 | 61.6 | 61.7 | 62.4 | 71.2 | 63.2 | 71.3 | 56.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 585.5 | 550.9 | 476.0 | 481.5 | 537.2 | 512.4 | 232.8 | 246.5 | 142.7 | 111.8 | 105.1 | 100.5 | 96.8 | 100.9 | 81.1 | 72.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,889.9 | 6,074.2 | 5,992.6 | 6,249.8 | 6,310.6 | 3,543.2 | 2,753.2 | 2,210.4 | 2,146.0 | 1,827.3 | 1,440.3 | 1,230.4 | 1,202.2 | 1,137.1 | 1,106.7 | 987.3 | 1,865.7 | - |
| - |
| - |
| Additional Paid In Capital | 1,663.0 | 1,552.5 | 1,436.8 | 1,344.7 | 1,245.5 | 1,178.5 | 1,109.3 | 1,048.5 | 987.6 | 901.2 | 855.5 | 810.7 | 783.0 | 739.4 | 667.4 | 587.8 | - | - |
| Retained Earnings | 3,862.5 | 3,435.1 | 3,113.0 | 2,824.0 | 2,583.8 | 2,302.6 | 2,087.7 | 1,727.0 | 1,469.4 | 1,297.8 | 1,132.0 | 973.9 | 811.3 | 686.1 | 642.2 | 546.9 | - | - |
| Accumulated Other Comprehensive Income | (272.9) | (331.7) | (284.7) | (226.3) | 9.2 | (100.4) | (71.2) | (51.9) | (55.8) | (38.2) | (20.9) | 10.3 | 4.2 | 3.5 | 16.1 | (1.4) | 6.9 | - |
| Treasury Stock | - | - | - | - | 2,030.9 | 2,035.7 | 1,999.8 | 1,630.8 | 1,398.9 | 1,116.9 | 1,040.4 | 834.8 | 784.1 | 580.0 | 529.9 | 327.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,655.1 | 2,168.2 | 2,240.6 | 1,919.1 | 1,809.1 | 1,346.5 | 1,127.5 | 1,094.3 | 1,003.8 | 1,045.5 | 927.8 | 961.7 | 816.0 | 850.5 | 797.3 | 807.1 | 909.0 | 745.8 |
| Total Equity | 2,655.1 | 2,168.2 | 2,240.6 | 1,919.1 | 1,809.1 | 1,346.5 | 1,127.5 | 1,094.3 | 1,003.8 | 1,045.5 | 927.8 | 961.7 | 816.0 | 850.5 | 797.3 | 807.1 | 909.0 | 745.8 |
| - |
| - |
| Net debt | 2,690.1 | 3,049.9 | 3,160.2 | 3,567.7 | 3,612.4 | 1,310.4 | 1,196.8 | 789.4 | 830.9 | 287.7 | 365.2 | 176.5 | 258.5 | 203.9 | 282.8 | (88.5) | - | - |
| Working Capital | (44.1) | 119.1 | (1,005.3) | 15.0 | (26.7) | (13.0) | 239.7 | 213.8 | 244.7 | 596.2 | 352.5 | 396.2 | 337.5 | 367.1 | (31.3) | 506.0 | - | - |
| Book Value | 2,655.1 | 2,168.2 | 2,240.6 | 1,919.1 | 1,809.1 | 1,346.5 | 1,127.5 | 1,094.3 | 1,003.8 | 1,045.5 | 927.8 | 961.7 | 816.0 | 850.5 | 797.3 | 807.1 | 909.0 | 745.8 |
| Tangible Book Value | (2,231.9) | (2,608.4) | (2,688.2) | (2,642.9) | (3,336.0) | (911.8) | (928.7) | (654.7) | (641.9) | (164.1) | (238.4) | (24.4) | (83.0) | (72.8) | (85.5) | 251.5 | 427.2 | - |
| 224.7 |
| 277.2 |
| 281.2 |
| 316.7 |
| 274.5 |
| 355.8 |
| 365.6 |
| 356.6 |
| 476.6 |
| 402.1 |
| 234.0 |
| 358.3 |
| 273.2 |
| 292.1 |
| 249.8 |
| 204.7 |
| 263.9 |
| 352.1 |
| 366.5 |
| 288.8 |
| 271.1 |
| 269.5 |
| 235.7 |
| 227.4 |
| 727.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.6 | 0.7 | 1.0 | 0.6 | 0.4 | 0.5 | 0.5 | 0.4 | 0.3 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 305.6 | 371.5 | 291.5 | 562.2 | 317.9 | 290.6 | 293.5 | 305.2 | 236.4 | 277.7 | 234.7 | 253.0 | 332.3 | 280.6 | 227.7 | 225.3 | 277.8 | 281.9 | 317.3 | 275.2 | 356.8 | 366.2 | 357.0 | 477.1 | 402.6 | 234.4 | 358.6 | 273.6 | 292.1 | 249.8 | 204.7 | 263.9 | 352.1 | 366.5 | 288.8 | 271.1 | 269.5 | 235.7 | 227.4 | 727.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 173.5 | 258.2 | 204.6 | 178.5 | 164.2 | 178.2 | 162.2 | 170.9 | 164.3 | 194.4 | 176.7 | 166.2 | 140.4 | 142.5 | 154.9 | 156.8 | 229.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,797.7 | 1,693.9 | 1,459.0 | 1,817.1 | 1,665.5 | 1,508.4 | 1,350.2 | 1,540.9 | 1,565.1 | 1,363.6 | 1,326.9 | 1,392.5 | 1,568.2 | 1,282.7 | 1,222.0 | 1,328.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 160.1 | 160.1 | 166.7 | 170.1 | 158.5 | 159.2 | 160.3 | 162.2 | 155.0 | 143.2 | 144.0 | 145.7 | 138.1 | 143.3 | 145.1 | 150.9 | ||||||||||||||||||||||||
| Long Term Investments | 330.4 | 333.3 | 328.3 | 299.2 | 280.2 | 284.8 | 285.1 | 271.1 | 262.4 | 256.4 | 243.4 | 241.9 | 233.8 | 228.6 | 222.5 | 221.6 | 208.2 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,735.2 | 3,708.6 | 3,675.2 | 3,609.6 | 3,478.2 | 3,494.9 | 3,511.7 | 3,469.4 | 3,451.9 | 3,429.3 | 3,444.5 | 3,461.6 | 3,447.2 | 3,388.2 | 3,434.0 | 3,484.9 | 3,578.4 | 3,663.8 | ||||||||||||||||||||||
| Intangible Assets | 1,159.0 | 1,206.3 | 1,263.1 | 1,277.4 | 1,306.3 | 1,346.0 | 1,265.4 | 1,307.2 | 1,317.2 | 1,347.6 | 1,403.7 | 1,467.2 | 892.9 | 931.2 | 1,003.3 | 1,077.1 | 1,170.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,105.0 | 1,040.1 | 902.4 | 827.9 | 843.7 | 858.3 | 847.4 | 870.6 | 821.0 | 785.5 | 817.5 | 829.2 | 866.4 | 867.9 | 926.5 | 895.3 | 818.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,779.2 | 8,639.5 | 8,302.9 | 8,545.0 | 8,299.6 | 8,230.6 | 8,017.1 | 8,242.4 | 8,215.4 | 7,999.8 | 8,071.2 | 8,233.2 | 8,432.3 | 8,051.3 | 8,090.6 | 8,168.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 235.9 | 194.4 | 152.7 | 220.3 | 206.6 | 198.3 | 168.0 | 314.0 | 158.1 | 136.5 | 143.2 | 157.3 | 183.8 | 169.8 | 167.1 | 244.9 | 197.5 | 192.2 | 156.9 | 248.9 | 182.3 | 131.6 | 120.0 | 151.8 | 146.5 | 92.7 | 89.6 | 133.7 | 151.9 | 137.5 | 128.4 | 191.8 | 147.4 | 134.3 | 157.3 | 167.2 | 191.9 | 140.6 | 134.1 | 133.2 |
| Short Term Debt | 499.8 | 499.7 | 499.5 | 499.3 | - | - | - | - | 0.0 | 0.0 | 0.0 | 1,178.5 | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 263.4 | 269.1 | 233.6 | 249.1 | 236.6 | 225.7 | 201.1 | 227.4 | 229.0 | 192.8 | 180.3 | 199.8 | 204.2 | 194.7 | 175.7 | 198.5 | 211.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 38.9 | 38.9 | 38.1 | 37.2 | 38.0 | 38.5 | 39.5 | 38.0 | 36.6 | 39.1 | 40.1 | 40.9 | 38.9 | 39.2 | 42.1 | 45.4 | ||||||||||||||||||||||||
| Accrued Expenses | 337.8 | 272.7 | 218.2 | 372.8 | 275.1 | 227.3 | 159.5 | 354.4 | 260.2 | 229.2 | 165.3 | 335.6 | 272.8 | 231.2 | 192.1 | 348.1 | 293.2 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,906.6 | 1,742.8 | 1,573.8 | 1,861.2 | 1,264.3 | 1,114.3 | 972.4 | 1,421.8 | 1,122.4 | 971.2 | 924.0 | 2,397.8 | 1,163.0 | 1,018.9 | 991.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,727.2 | 2,673.4 | 2,781.8 | 2,753.0 | 3,433.6 | 3,655.6 | 3,585.9 | 3,355.1 | 3,513.9 | 3,652.9 | 3,682.0 | 2,234.7 | 4,076.6 | 4,105.4 | 4,064.2 | 3,793.0 | 4,167.0 | 4,156.6 | 4,165.9 | 3,887.6 | 1,737.7 | 1,770.6 | 1,776.1 | 1,387.6 | 1,679.9 | 1,449.3 | 1,368.8 | 1,470.4 | 1,174.4 | 1,194.1 | 1,143.7 | 1,053.4 | 1,203.1 | 1,222.7 | 1,292.4 | 1,102.1 | 1,141.6 | 1,081.1 | 1,001.0 | 890.7 |
| Operating Lease Liabilities Non-Current | 141.4 | 151.0 | 160.6 | 169.5 | 169.0 | 172.9 | 177.4 | 183.8 | 175.7 | 183.0 | 191.8 | 198.5 | 211.0 | 217.1 | 221.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 333.5 | 410.7 | 421.3 | 429.2 | 434.8 | 447.0 | 457.4 | 469.2 | 483.9 | 482.3 | 487.4 | 492.8 | 314.0 | 261.1 | 213.4 | 215.8 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 350.7 | 347.9 | 294.1 | 261.0 | 236.9 | 245.9 | 256.3 | 277.3 | 329.5 | 346.4 | 395.1 | 391.3 | 396.6 | 404.4 | 447.3 | 446.1 | 428.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 642.4 | 585.5 | 596.9 | 585.5 | 547.7 | 539.5 | 538.5 | 550.9 | 498.4 | 479.4 | 469.9 | 476.0 | 483.3 | 474.8 | 470.3 | 481.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,960.4 | 5,760.3 | 5,667.8 | 5,889.9 | 5,917.3 | 6,002.3 | 5,810.7 | 6,074.2 | 5,948.2 | 5,932.2 | 5,958.4 | 5,992.6 | 6,433.4 | 6,264.7 | 6,186.9 | 6,249.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 |
| Additional Paid In Capital | 1,744.5 | 1,721.2 | 1,690.4 | 1,663.0 | 1,645.1 | 1,609.4 | 1,580.3 | 1,552.5 | 1,545.2 | 1,506.8 | 1,481.0 | 1,436.8 | 1,424.0 | 1,401.9 | 1,379.8 | 1,344.7 | ||||||||||||||||||||||||
| Retained Earnings | 4,266.7 | 4,103.3 | 3,932.5 | 3,862.5 | 3,591.4 | 3,451.4 | 3,412.0 | 3,435.1 | 3,205.3 | 3,085.9 | 3,109.8 | 3,113.0 | 2,874.5 | 2,761.3 | 2,789.1 | 2,824.0 | 2,650.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (244.8) | (198.9) | (242.5) | (272.9) | (377.5) | (351.1) | (302.5) | (331.7) | (313.6) | (350.0) | (301.0) | (284.7) | (284.2) | (361.0) | (249.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,015.3 | 2,018.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,818.8 | 2,879.2 | 2,635.1 | 2,655.1 | 2,382.3 | 2,228.3 | 2,206.4 | 2,168.2 | 2,267.2 | 2,067.6 | 2,112.7 | 2,240.6 | 1,998.9 | 1,786.6 | 1,903.7 | 1,919.1 | ||||||||||||||||||||||||
| Total Equity | 2,818.8 | 2,879.2 | 2,635.1 | 2,655.1 | 2,382.3 | 2,228.3 | 2,206.4 | 2,168.2 | 2,267.2 | 2,067.6 | 2,112.7 | 2,240.6 | 1,998.9 | 1,786.6 | 1,903.7 | 1,919.1 | 1,821.0 | 1,748.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,227.0 | 3,173.1 | 3,281.3 | 3,252.3 | 3,433.6 | 3,655.6 | 3,585.9 | 3,355.1 | 3,513.9 | 3,652.9 | 3,682.0 | 3,413.2 | 4,076.6 | 4,105.4 | 4,064.2 | 3,793.0 | 4,167.0 | 4,156.6 | 4,165.9 | 3,887.6 | 1,737.7 | 1,770.6 | 1,776.1 | 1,787.5 | 2,079.7 | 1,848.8 | 1,768.2 | 1,470.4 | 1,174.4 | 1,194.1 | 1,143.7 | 1,053.4 | 1,203.1 | 1,222.7 | 1,292.4 | 1,102.1 | 1,266.6 | 1,206.0 | 1,125.9 | 1,015.5 |
| Net debt | 2,921.4 | 2,801.6 | 2,989.8 | 2,690.1 | 3,115.7 | 3,365.0 | 3,292.4 | 3,049.9 | 3,277.5 | 3,375.2 | 3,447.3 | 3,160.2 | 3,744.3 | 3,824.8 | 3,836.5 | 3,567.7 | 3,889.2 | 3,874.7 | ||||||||||||||||||||||
| Working Capital | (108.9) | (48.9) | (114.8) | (44.1) | 401.2 | 394.1 | 377.8 | 119.1 | 442.7 | 392.4 | 402.9 | (1,005.3) | 405.2 | 263.8 | 230.3 | 15.0 | 318.3 | |||||||||||||||||||||||
| Book Value | 2,818.8 | 2,879.2 | 2,635.1 | 2,655.1 | 2,382.3 | 2,228.3 | 2,206.4 | 2,168.2 | 2,267.2 | 2,067.6 | 2,112.7 | 2,240.6 | 1,998.9 | 1,786.6 | 1,903.7 | 1,919.1 | 1,821.0 | 1,748.1 | ||||||||||||||||||||||
| Tangible Book Value | (2,075.4) | (2,035.7) | (2,303.2) | (2,231.9) | (2,402.2) | (2,612.6) | (2,570.7) | (2,608.4) | (2,501.9) | (2,709.3) | (2,735.5) | (2,688.2) | (2,341.2) | (2,532.8) | (2,533.6) | (2,642.9) | (2,927.9) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 205.9 |
| 164.4 |
| 166.4 |
| 151.8 |
| 157.9 |
| 144.4 |
| 140.1 |
| 144.2 |
| 160.7 |
| 136.2 |
| 105.2 |
| 110.5 |
| 109.3 |
| 113.1 |
| 112.2 |
| 136.9 |
| 109.6 |
| 121.2 |
| 129.0 |
| 187.5 |
| 148.1 |
| 159.0 |
| 108.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,495.1 |
| 1,266.6 |
| 1,211.1 |
| 1,261.3 |
| 1,378.6 |
| 1,148.5 |
| 1,120.0 |
| 1,328.0 |
| 1,361.0 |
| 1,010.6 |
| 1,095.1 |
| 1,042.3 |
| 1,195.4 |
| 966.4 |
| 967.9 |
| 991.1 |
| 1,203.0 |
| 1,051.2 |
| 1,034.3 |
| 989.6 |
| 1,118.2 |
| 899.4 |
| 885.8 |
| 1,289.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 164.7 |
| 169.7 |
| 167.2 |
| 177.2 |
| 167.2 |
| 167.1 |
| 161.7 |
| 161.6 |
| 153.9 |
| 137.5 |
| 186.2 |
| 189.0 |
| 183.4 |
| 187.9 |
| 192.5 |
| 204.1 |
| 197.9 |
| 202.5 |
| 207.6 |
| 198.1 |
| 169.5 |
| 145.5 |
| 130.7 |
| 112.2 |
| 215.0 |
| 203.3 |
| 194.0 |
| 173.5 |
| 173.4 |
| 159.4 |
| 141.6 |
| 134.3 |
| 136.7 |
| 133.2 |
| 100.4 |
| 93.7 |
| 85.0 |
| 88.6 |
| 80.3 |
| 78.7 |
| 76.0 |
| 73.2 |
| 63.4 |
| 60.5 |
| 56.7 |
| 57.9 |
| 48.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,677.3 |
| 3,720.1 |
| 1,723.3 |
| 1,705.6 |
| 1,701.4 |
| 1,674.5 |
| 1,704.5 |
| 1,660.8 |
| 1,495.1 |
| 1,500.0 |
| 1,256.6 |
| 1,254.3 |
| 1,258.0 |
| 1,254.9 |
| 1,231.3 |
| 1,193.1 |
| 1,177.3 |
| 1,159.3 |
| 1,161.5 |
| 1,139.6 |
| 1,239.5 |
| 999.3 |
| 1,253.0 |
| 1,346.2 |
| 1,425.0 |
| 546.8 |
| 543.0 |
| 560.5 |
| 583.8 |
| 611.4 |
| 611.2 |
| 546.8 |
| 556.2 |
| 427.1 |
| 445.4 |
| 470.8 |
| 494.1 |
| 490.2 |
| 464.1 |
| 469.9 |
| 486.4 |
| 483.9 |
| 485.9 |
| 389.0 |
| 210.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 297.6 |
| 235.8 |
| 228.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 768.1 |
| 755.7 |
| 762.5 |
| 1,370.9 |
| 1,294.1 |
| 1,206.1 |
| 1,141.9 |
| 1,082.6 |
| 964.5 |
| 896.9 |
| 593.1 |
| 539.6 |
| 503.6 |
| 492.6 |
| 360.5 |
| 362.4 |
| 339.1 |
| 335.5 |
| 316.4 |
| 308.8 |
| 296.8 |
| 297.3 |
| 261.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,349.5 |
| 8,115.9 |
| 8,028.4 |
| 8,119.8 |
| 5,186.8 |
| 4,858.3 |
| 4,749.7 |
| 4,889.8 |
| 4,913.5 |
| 4,384.6 |
| 4,220.1 |
| 3,880.7 |
| 3,602.1 |
| 3,357.6 |
| 3,381.7 |
| 3,304.7 |
| 3,484.7 |
| 3,249.9 |
| 3,224.5 |
| 3,149.8 |
| 3,242.0 |
| 2,967.3 |
| 2,942.3 |
| 2,872.7 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 399.9 |
| 399.8 |
| 399.5 |
| 399.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.0 |
| 124.9 |
| 124.9 |
| 124.8 |
| 209.2 |
| 176.7 |
| 185.3 |
| 126.5 |
| 118.9 |
| 111.6 |
| 111.2 |
| 118.0 |
| 109.9 |
| 93.5 |
| 90.9 |
| 94.7 |
| 88.8 |
| 101.5 |
| 106.3 |
| 185.4 |
| 79.2 |
| 121.1 |
| 82.4 |
| 205.0 |
| 78.5 |
| 74.4 |
| 82.7 |
| 40.0 |
| 40.5 |
| 40.4 |
| 40.2 |
| 35.9 |
| 40.2 |
| 40.7 |
| 35.3 |
| 32.3 |
| 29.9 |
| 29.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 236.8 |
| 178.7 |
| 343.7 |
| 240.0 |
| 231.4 |
| 156.6 |
| 260.4 |
| 213.0 |
| 173.7 |
| 141.2 |
| 232.2 |
| 189.8 |
| 149.2 |
| 126.4 |
| 233.2 |
| 193.9 |
| 152.2 |
| 140.9 |
| 221.2 |
| 178.7 |
| 142.6 |
| 135.2 |
| 181.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,313.4 |
| 1,176.8 |
| 1,087.8 |
| 966.8 |
| 1,288.0 |
| 1,002.6 |
| 837.9 |
| 743.9 |
| 1,341.0 |
| 1,255.0 |
| 1,124.8 |
| 1,040.9 |
| 802.6 |
| 705.2 |
| 597.9 |
| 573.3 |
| 777.3 |
| 767.3 |
| 586.0 |
| 609.4 |
| 744.9 |
| 885.9 |
| 638.2 |
| 641.8 |
| 692.9 |
| 227.8 |
| 245.9 |
| 248.8 |
| 260.0 |
| 263.1 |
| 256.5 |
| 257.9 |
| 268.7 |
| 288.3 |
| 294.6 |
| 222.9 |
| 214.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 219.9 |
| 200.1 |
| 199.9 |
| 197.2 |
| 187.7 |
| 176.0 |
| 172.5 |
| 175.4 |
| 159.7 |
| 150.3 |
| 154.7 |
| 160.7 |
| 158.6 |
| 169.2 |
| 138.6 |
| 75.2 |
| 77.5 |
| 83.4 |
| 75.4 |
| 74.3 |
| 75.0 |
| 71.6 |
| 69.6 |
| 70.3 |
| 399.2 |
| 392.7 |
| 400.7 |
| 157.4 |
| 140.7 |
| 134.8 |
| 126.8 |
| 112.8 |
| 98.9 |
| 96.0 |
| 86.7 |
| 100.9 |
| 74.0 |
| 84.2 |
| 57.9 |
| 42.8 |
| 52.5 |
| 58.2 |
| 82.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 536.4 |
| 524.2 |
| 549.2 |
| 537.2 |
| 511.9 |
| 499.1 |
| 508.6 |
| 512.4 |
| 503.6 |
| 435.9 |
| 416.3 |
| 232.8 |
| 197.4 |
| 199.7 |
| 207.8 |
| 246.5 |
| 232.3 |
| 231.2 |
| 151.1 |
| 142.7 |
| 126.4 |
| 117.7 |
| 117.3 |
| 111.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,528.4 |
| 6,367.9 |
| 6,274.5 |
| 6,310.6 |
| 3,597.4 |
| 3,424.3 |
| 3,335.9 |
| 3,543.2 |
| 3,710.9 |
| 3,259.2 |
| 3,076.6 |
| 2,753.2 |
| 2,336.5 |
| 2,234.9 |
| 2,147.7 |
| 2,210.4 |
| 2,323.0 |
| 2,175.9 |
| 2,186.6 |
| 2,146.0 |
| 2,299.7 |
| 1,981.5 |
| 1,891.0 |
| 1,827.3 |
| 1,333.4 |
| 1,307.7 |
| 1,263.6 |
| 1,245.5 |
| 1,241.2 |
| 1,219.6 |
| 1,198.5 |
| 1,178.5 |
| 1,169.3 |
| 1,150.1 |
| 1,131.1 |
| 1,109.3 |
| 1,107.6 |
| 1,087.8 |
| 1,069.1 |
| 1,048.5 |
| 1,038.9 |
| 1,012.6 |
| 995.7 |
| 987.6 |
| 972.3 |
| 951.6 |
| 936.5 |
| 901.2 |
| 2,549.1 |
| 2,576.6 |
| 2,583.8 |
| 2,390.2 |
| 2,291.8 |
| 2,302.1 |
| 2,302.6 |
| 2,135.1 |
| 2,030.1 |
| 2,082.0 |
| 2,087.7 |
| 1,959.9 |
| 1,843.8 |
| 1,850.0 |
| 1,727.0 |
| 1,562.6 |
| 1,496.3 |
| 1,477.0 |
| 1,469.4 |
| 1,320.8 |
| 1,283.5 |
| 1,292.4 |
| 1,297.8 |
| (226.3) |
| (149.5) |
| (91.9) |
| (60.9) |
| 9.2 |
| (24.1) |
| (57.1) |
| (62.9) |
| (100.4) |
| (67.2) |
| (67.7) |
| (79.5) |
| (71.2) |
| (64.1) |
| (69.2) |
| (63.5) |
| (51.9) |
| (34.6) |
| (38.4) |
| (37.1) |
| (55.8) |
| (60.5) |
| (60.9) |
| (48.9) |
| (38.2) |
| 2,027.0 |
| 2,030.9 |
| 2,019.6 |
| 2,021.8 |
| 2,025.5 |
| 2,035.7 |
| 2,036.2 |
| 1,988.7 |
| 1,991.6 |
| 1,999.8 |
| 1,739.2 |
| 1,741.4 |
| 1,623.2 |
| 1,630.8 |
| 1,406.6 |
| 1,398.0 |
| 1,399.3 |
| 1,398.9 |
| 1,291.8 |
| 1,189.9 |
| 1,130.2 |
| 1,116.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,821.0 |
| 1,748.1 |
| 1,753.8 |
| 1,809.1 |
| 1,589.3 |
| 1,434.0 |
| 1,413.8 |
| 1,346.5 |
| 1,202.5 |
| 1,125.4 |
| 1,143.4 |
| 1,127.5 |
| 1,265.6 |
| 1,122.6 |
| 1,234.0 |
| 1,094.3 |
| 1,161.8 |
| 1,074.0 |
| 1,037.9 |
| 1,003.8 |
| 942.3 |
| 985.8 |
| 1,051.3 |
| 1,045.5 |
| 1,753.8 |
| 1,809.1 |
| 1,589.3 |
| 1,434.0 |
| 1,413.8 |
| 1,346.5 |
| 1,202.5 |
| 1,125.4 |
| 1,143.4 |
| 1,127.5 |
| 1,265.6 |
| 1,122.6 |
| 1,234.0 |
| 1,094.3 |
| 1,161.8 |
| 1,074.0 |
| 1,037.9 |
| 1,003.8 |
| 942.3 |
| 985.8 |
| 1,051.3 |
| 1,045.5 |
| 3,848.6 |
| 3,612.4 |
| 1,380.9 |
| 1,404.4 |
| 1,419.1 |
| 1,310.4 |
| 1,677.1 |
| 1,614.4 |
| 1,409.6 |
| 1,196.8 |
| 882.3 |
| 944.3 |
| 939.0 |
| 789.5 |
| 851.0 |
| 856.2 |
| 1,003.6 |
| 831.0 |
| 997.1 |
| 970.3 |
| 898.5 |
| 287.8 |
| 178.8 |
| 244.3 |
| (26.7) |
| 376.0 |
| 310.6 |
| 376.1 |
| (13.0) |
| 106.0 |
| (114.2) |
| 54.2 |
| 239.7 |
| 490.2 |
| 368.5 |
| 394.6 |
| 213.8 |
| 435.7 |
| 465.2 |
| 424.9 |
| 244.7 |
| 232.3 |
| 261.2 |
| 244.0 |
| 596.2 |
| 1,753.8 |
| 1,809.1 |
| 1,589.3 |
| 1,434.0 |
| 1,413.8 |
| 1,346.5 |
| 1,202.5 |
| 1,125.4 |
| 1,143.4 |
| 1,127.5 |
| 1,265.6 |
| 1,122.6 |
| 1,234.0 |
| 1,094.3 |
| 1,161.8 |
| 1,074.0 |
| 1,037.9 |
| 1,003.8 |
| 942.3 |
| 985.8 |
| 1,051.3 |
| 1,045.5 |
| (3,168.7) |
| (3,269.7) |
| (3,336.0) |
| (680.8) |
| (814.6) |
| (848.1) |
| (911.8) |
| (1,113.4) |
| (1,146.6) |
| (898.5) |
| (928.7) |
| (418.1) |
| (577.1) |
| (494.8) |
| (654.7) |
| (559.7) |
| (583.2) |
| (609.3) |
| (641.9) |
| (703.1) |
| (639.7) |
| (577.2) |
| (164.1) |