| (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 | 106.2 | 134.0 | 115.8 | 114.8 | 88.0 | 107.2 | 72.0 | 66.2 | 65.5 | 49.1 | 35.4 | 64.5 | 64.3 | 15.7 | 164.8 | 254.5 | 208.5 | 120.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 106.2 | 134.0 | 115.8 | 114.8 | 88.0 | 107.2 | 72.0 | 66.2 | 65.5 | 49.1 | 35.4 | 64.5 | 64.3 | 15.7 | 164.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 1,405.4 | 1,031.3 | 894.9 | 926.1 | 879.9 | 841.2 | 869.8 | 806.9 | 757.3 | 803.8 | 596.2 | 615.6 | 614.6 | 628.8 | 573.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 129.1 | 118.4 | 130.6 | 99.4 | 79.7 | 65.2 | 47.2 | 25.9 | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 644.9 | 575.0 | 526.6 | 480.0 | 422.3 | 374.8 | 343.9 | 262.5 | 233.4 | 218.5 | 186.6 | 179.6 | 161.8 | 148.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 381.6 | 287.1 | 198.2 | 303.4 | 148.6 | 90.0 | 118.9 | 82.0 | 62.9 | 95.3 | 56.8 | 55.8 | 133.1 | 149.5 | 98.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 2,849.2 | 1,481.4 | 1,650.4 | 1,702.1 | 1,688.9 | 1,357.5 | 1,618.1 | 1,015.4 | 1,177.6 | 1,402.1 | 1,024.6 | 1,238.7 | 300.8 | 527.3 | 402.4 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.1 | 4.1 | 4.1 | 4.0 | 3.9 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 2,917.9 | 1,542.6 | 1,696.4 | 1,732.8 | 1,735.8 | 1,404.4 | 1,665.0 | 1,062.3 | 1,231.6 | 1,456.0 | 1,063.6 | 1,280.3 | 596.3 | 534.8 | 409.9 | 531.1 | ||
| (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 | 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 | 158.0 | 423.0 | 133.0 | 106.2 | 223.9 | 175.7 | 440.7 | 134.0 | 159.2 | 128.9 | 125.5 | 115.8 | 106.8 | 114.7 | 136.6 | |||||||||||||||||||||||||
| - |
| 254.5 |
| 208.5 |
| 120.4 |
| 531.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 268.3 | 209.3 | 199.3 | 168.7 | 363.3 | 137.4 | 89.7 | 58.1 | 57.0 | 68.9 | 34.6 | 33.1 | 25.9 | 24.5 | 28.1 | 42.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,779.9 | 1,374.5 | 1,210.0 | 1,209.6 | 1,331.2 | 1,085.9 | 1,031.5 | 931.2 | 879.9 | 921.8 | 666.1 | 735.8 | 723.8 | 685.8 | 782.1 | 840.7 | - | - |
| 134.1 |
| 122.9 |
| - |
| - |
| Accumulated Depreciation | 432.9 | 379.6 | 327.1 | 274.4 | 231.8 | 204.3 | 194.2 | 161.4 | 141.6 | 137.2 | 122.9 | 111.1 | 96.3 | 81.5 | 71.4 | 64.2 | - | - |
| Property,Plant & Equipment Net | 212.0 | 195.4 | 199.5 | 205.6 | 190.4 | 170.5 | 149.7 | 101.1 | 91.7 | 81.4 | 63.7 | 68.5 | 65.5 | 67.4 | 62.8 | 58.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5,021.8 | 4,154.8 | 4,084.7 | 4,058.3 | 3,632.6 | 3,407.1 | 3,336.1 | 2,620.8 | 2,577.4 | 2,585.3 | 2,189.8 | 2,188.6 | 1,477.0 | 1,407.0 | 1,266.3 | 1,161.9 | 1,083.8 | - |
| Intangible Assets | 1,091.3 | 474.4 | 507.8 | 581.4 | 476.1 | 406.9 | 436.1 | 241.8 | 235.4 | 275.4 | 195.2 | 230.4 | 104.2 | 114.8 | 108.1 | 108.3 | - | - |
| Operating Lease Right Of Use Assets | 343.9 | 305.6 | 313.0 | 317.4 | 356.9 | 330.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 82.9 | 178.6 | 177.1 | 150.8 | 70.0 | 35.3 | 33.3 | 39.2 | 27.4 | 25.2 | 30.0 | 38.6 | 31.9 | 25.9 | 25.4 | 14.2 | - | - |
| Total Non-Current Assets | - | 5,421.6 | 5,390.8 | 5,419.8 | 4,841.2 | 4,456.6 | 4,055.3 | 3,103.0 | 3,031.2 | 3,065.5 | 2,575.9 | 2,617.1 | 1,773.3 | 1,702.4 | 1,538.1 | 1,404.0 | 1,281.2 | - |
| Total Assets | 8,647.6 | 6,796.1 | 6,600.8 | 6,629.4 | 6,172.4 | 5,542.5 | 5,086.8 | 4,034.2 | 3,911.1 | 3,987.3 | 3,242.0 | 3,330.3 | 2,497.1 | 2,388.2 | 2,320.1 | 2,244.8 | 2,006.1 | - |
| 98.4 |
| - |
| - |
| Short Term Debt | 68.8 | 61.3 | 45.9 | 30.6 | 46.9 | 46.9 | 46.9 | 46.9 | 54.0 | 54.0 | 39.0 | 41.6 | 295.5 | 7.5 | 7.5 | 278.7 | - | - |
| Deferred Revenue Current | 190.4 | 139.7 | 138.5 | 84.8 | 70.9 | 57.1 | 55.7 | 41.7 | 30.3 | 41.4 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 40.0 | 51.2 | 46.3 | 67.3 | 61.3 | 67.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 283.0 | 316.5 | 372.4 | 405.7 | 409.3 | 338.8 | 290.3 | 259.4 | 239.7 | 228.4 | 185.8 | 183.4 | 166.5 | 180.9 | 173.6 | 152.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,208.1 | 1,078.3 | 994.0 | 1,027.4 | 884.8 | 769.2 | 691.7 | 539.0 | 526.7 | 565.2 | 399.7 | 422.6 | 742.5 | 484.9 | 437.2 | 658.4 | - | - |
| 252.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 377.1 | 325.0 | 329.4 | 315.3 | 363.3 | 309.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 6.0 | 4.6 | 5.5 | 7.6 | 6.8 | 6.5 | 7.4 | 4.6 | 6.5 | 7.2 | 7.8 | 8.4 | 8.4 | 5.5 | 0.1 | - | - | - |
| Deferred Tax Liabilities | 142.6 | 169.8 | 120.5 | 356.8 | 327.2 | 213.1 | 205.3 | 200.9 | 273.3 | 248.5 | 200.2 | 197.8 | 119.9 | 86.4 | 68.1 | 43.0 | - | - |
| Pension Obligations | 7.0 | 6.8 | 7.0 | 6.7 | 7.0 | 6.7 | 6.0 | 5.7 | 6.4 | 6.6 | 76.9 | 77.5 | 74.8 | - | - | - | - | - |
| Other Non-Current Liabilities | 62.4 | 112.2 | 177.2 | 72.1 | 138.4 | 128.7 | 107.9 | 85.2 | 57.9 | 87.3 | 60.4 | 63.4 | 51.6 | 52.0 | 37.9 | 67.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,753.7 | 3,277.9 | 3,376.5 | 3,575.9 | 3,507.1 | 2,881.2 | 2,715.4 | 1,927.3 | 2,117.4 | 2,380.0 | 1,761.8 | 2,000.0 | 1,289.5 | 1,223.8 | 1,010.5 | 1,071.6 | 976.5 | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 530.2 | 525.1 | 504.2 | 469.0 | - | - |
| Retained Earnings | 4,860.4 | 4,360.5 | 3,940.6 | 3,555.9 | 3,189.1 | 2,731.6 | 2,410.2 | 2,126.8 | 1,825.6 | 1,661.9 | 1,519.1 | 1,393.0 | 1,257.6 | 1,105.9 | 938.5 | 794.3 | - | - |
| Accumulated Other Comprehensive Income | (6.9) | (12.5) | (5.1) | (31.1) | (36.3) | (72.3) | (43.2) | (19.0) | (29.1) | (41.1) | (15.0) | (0.4) | (9.8) | (7.8) | (3.1) | (9.8) | - | - |
| Treasury Stock | - | - | - | 1,047.3 | 976.2 | 576.2 | 576.2 | 576.2 | 576.2 | 576.2 | 576.2 | 577.2 | 577.2 | 465.3 | 136.6 | 86.7 | - | - |
| Minority Interest | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 2.3 | 2.7 | 2.5 | 2.7 | 2.4 | - | - |
| Total Stockholders Equity | 3,893.9 | 3,518.1 | 3,224.2 | 3,053.4 | 2,665.1 | 2,661.2 | 2,371.3 | 2,106.8 | 1,793.6 | 1,607.2 | 1,480.1 | 1,356.9 | 1,204.9 | 1,162.0 | 1,306.9 | 1,173.2 | 1,029.6 | 959.1 |
| Total Equity | 3,893.9 | 3,518.2 | 3,224.3 | 3,053.5 | 2,665.3 | 2,661.3 | 2,371.5 | 2,106.9 | 1,793.7 | 1,607.3 | 1,480.3 | 1,359.2 | 1,207.6 | 1,164.4 | 1,309.6 | 1,173.2 | 1,029.6 | 959.1 |
| - |
| - |
| Net debt | 2,811.8 | 1,408.7 | 1,580.6 | 1,618.0 | 1,647.8 | 1,297.2 | 1,593.0 | 996.1 | 1,166.0 | 1,407.0 | 1,028.2 | 1,215.8 | 532.0 | 519.1 | 245.1 | 276.6 | - | - |
| Working Capital | 571.8 | 296.3 | 216.1 | 182.3 | 446.4 | 316.7 | 339.8 | 392.2 | 353.2 | 356.7 | 266.4 | 313.3 | (18.7) | 200.9 | 344.9 | 182.3 | - | - |
| Book Value | 3,893.9 | 3,518.1 | 3,224.2 | 3,053.4 | 2,665.1 | 2,661.2 | 2,371.3 | 2,106.8 | 1,793.6 | 1,607.2 | 1,480.1 | 1,356.9 | 1,204.9 | 1,162.0 | 1,306.9 | 1,173.2 | 1,029.6 | 959.1 |
| Tangible Book Value | (2,219.1) | (1,111.1) | (1,368.3) | (1,586.3) | (1,443.5) | (1,152.8) | (1,400.9) | (755.8) | (1,019.2) | (1,253.5) | (904.9) | (1,062.1) | (376.3) | (359.8) | (67.5) | (97.0) | (54.1) | - |
| 114.8 |
| 125.1 |
| 124.1 |
| 104.4 |
| 88.0 |
| 105.6 |
| 102.1 |
| 124.9 |
| 107.2 |
| 77.2 |
| 68.6 |
| 72.0 |
| 93.8 |
| 70.7 |
| 75.5 |
| 66.2 |
| 56.0 |
| 56.3 |
| 67.0 |
| 65.5 |
| 54.4 |
| 72.7 |
| 49.7 |
| 49.1 |
| 34.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 158.0 | 423.0 | 133.0 | 106.2 | 223.9 | 175.7 | 440.7 | 134.0 | 159.2 | 128.9 | 125.5 | 115.8 | 106.8 | 114.7 | 136.6 | 114.8 | 125.1 | 124.1 | 104.4 | 88.0 | 105.6 | 102.1 | 124.9 | 107.2 | 77.2 | 68.6 | 72.0 | 93.8 | 70.7 | 75.5 | 66.2 | 56.0 | 56.3 | 67.0 | 65.5 | 54.4 | 72.7 | 49.7 | 49.1 | 34.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,506.8 | 1,366.3 | 1,419.0 | 1,405.4 | 1,232.3 | 1,200.7 | 1,069.6 | 1,031.3 | 1,013.7 | 947.5 | 1,002.6 | 894.9 | 1,004.7 | 868.6 | 794.8 | 926.1 | 857.2 | 854.4 | 774.9 | 879.9 | 860.7 | 747.8 | 820.2 | 841.2 | 839.1 | 828.8 | 869.8 | 889.7 | 1,017.0 | 945.6 | 806.9 | 820.0 | 758.1 | 788.8 | 757.3 | 726.3 | 717.7 | 727.2 | 803.8 | 765.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 182.1 | 152.6 | 140.2 | 129.1 | 135.6 | 138.3 | 127.3 | 118.4 | 132.7 | 138.6 | 140.9 | 130.6 | 124.4 | 113.8 | 110.2 | 99.4 | 97.7 | 96.4 | 86.6 | 79.7 | 78.6 | 77.9 | 77.0 | 65.2 | 63.0 | 57.9 | 47.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 378.0 | 325.4 | 302.8 | 268.3 | 242.9 | 257.0 | 236.8 | 209.3 | 220.6 | 227.5 | 238.2 | 199.3 | 197.1 | 191.8 | 194.6 | 168.7 | 211.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,042.8 | 2,114.7 | 1,854.8 | 1,779.9 | 1,699.1 | 1,633.4 | 1,747.1 | 1,374.5 | 1,393.5 | 1,303.8 | 1,366.4 | 1,210.0 | 1,308.6 | 1,175.2 | 1,126.0 | 1,209.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 340.8 | 207.5 | 205.7 | 212.0 | 204.9 | 205.6 | 191.4 | 195.4 | 188.2 | 190.2 | 196.6 | 199.5 | 197.5 | 195.6 | 199.8 | 205.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 6,466.5 | 5,017.7 | 5,018.7 | 5,021.8 | 4,941.6 | 4,913.1 | 4,166.0 | 4,154.8 | 4,138.5 | 4,106.1 | 4,078.4 | 4,084.7 | 4,066.3 | 4,063.8 | 4,052.8 | 4,058.3 | 4,070.0 | 4,065.0 | ||||||||||||||||||||||
| Intangible Assets | 2,163.2 | 1,021.0 | 1,054.9 | 1,091.3 | 1,117.2 | 1,168.2 | 457.1 | 474.4 | 490.0 | 475.0 | 489.1 | 507.8 | 524.4 | 543.1 | 561.6 | 581.4 | 601.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 389.0 | 373.8 | 373.6 | 343.9 | 337.0 | 340.7 | 339.7 | 305.6 | 303.9 | 309.1 | 313.8 | 313.0 | 285.7 | 301.0 | 309.5 | 317.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 97.4 | 95.4 | 94.7 | 97.6 | 165.7 | 172.9 | 165.7 | 178.6 | 178.7 | 164.3 | 185.7 | 177.1 | 159.8 | 168.3 | 170.5 | 150.8 | 80.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,602.8 | 8,933.3 | 8,705.0 | 8,647.6 | 8,580.1 | 8,548.5 | 7,183.1 | 6,796.1 | 6,804.4 | 6,658.4 | 6,737.5 | 6,600.8 | 6,651.6 | 6,554.5 | 6,524.9 | 6,629.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 359.3 | 337.1 | 371.4 | 381.6 | 305.1 | 243.4 | 263.5 | 287.1 | 363.5 | 298.5 | 356.4 | 198.2 | 323.3 | 270.8 | 229.4 | 303.4 | 218.0 | 217.8 | 119.2 | 148.6 | 109.7 | 60.7 | 79.3 | 90.0 | 174.6 | 135.1 | 118.9 | 136.9 | 197.2 | 135.3 | 82.0 | 138.6 | 91.1 | 125.1 | 62.9 | 68.1 | 39.3 | 55.0 | 95.3 | 112.1 |
| Short Term Debt | 46.8 | 38.8 | 68.8 | 68.8 | 68.8 | 68.8 | 61.3 | 61.3 | 61.3 | 61.3 | 53.6 | 45.9 | 38.3 | 30.6 | 30.6 | 30.6 | 30.6 | 30.6 | ||||||||||||||||||||||
| Deferred Revenue Current | 289.3 | 183.5 | 197.1 | 190.4 | 144.8 | 135.6 | 158.6 | 139.7 | 134.4 | 128.9 | 127.8 | 138.5 | 108.3 | 110.2 | 104.5 | 84.8 | 104.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 291.5 | 221.2 | 241.1 | 283.0 | 287.1 | 244.8 | 242.1 | 316.5 | 257.5 | 248.2 | 281.8 | 372.4 | 344.0 | 345.8 | 373.9 | 405.7 | 377.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,266.8 | 1,073.1 | 1,200.8 | 1,208.1 | 1,076.7 | 1,071.5 | 1,001.1 | 1,078.3 | 1,084.8 | 986.1 | 1,100.1 | 994.0 | 1,064.5 | 981.6 | 965.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,133.8 | 2,922.6 | 2,708.7 | 2,849.2 | 3,043.4 | 2,989.8 | 1,761.6 | 1,481.4 | 1,631.2 | 1,713.4 | 1,735.7 | 1,650.4 | 1,765.2 | 1,535.0 | 1,597.1 | 1,702.1 | 1,823.2 | 2,079.8 | 1,647.8 | 1,688.9 | 1,775.1 | 1,371.2 | 1,567.4 | 1,357.5 | 1,464.7 | 1,550.8 | 1,618.1 | 1,710.6 | 1,008.1 | 1,049.3 | 1,015.4 | 989.5 | 1,070.8 | 1,101.7 | 1,177.6 | 1,227.0 | 1,292.3 | 1,344.7 | 1,402.1 | 1,431.4 |
| Operating Lease Liabilities Non-Current | 435.4 | 426.0 | 424.8 | 377.1 | 371.9 | 379.8 | 380.5 | 325.0 | 321.3 | 323.9 | 332.7 | 329.4 | 278.3 | 296.6 | 307.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 3.2 | 3.5 | 3.5 | 6.0 | 4.0 | 4.3 | 4.6 | 4.6 | 3.0 | 5.4 | 5.6 | 5.5 | 5.8 | 6.3 | 5.8 | 7.6 | 7.9 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 306.3 | 191.4 | 165.8 | 142.6 | 159.7 | 156.1 | 156.9 | 169.8 | 36.6 | 55.3 | 101.5 | 120.5 | 202.8 | 273.6 | 311.3 | 356.8 | 350.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 62.9 | 62.9 | 60.9 | 62.4 | 111.3 | 108.8 | 111.4 | 112.2 | 252.6 | 231.6 | 194.7 | 177.2 | 148.1 | 113.9 | 92.2 | 72.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,322.7 | 4,795.5 | 4,679.5 | 4,753.7 | 4,875.6 | 4,820.1 | 3,531.5 | 3,277.9 | 3,439.0 | 3,422.8 | 3,573.4 | 3,376.5 | 3,561.9 | 3,304.3 | 3,376.3 | 3,575.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 5,239.4 | 5,109.0 | 4,985.2 | 4,860.4 | 4,702.5 | 4,590.7 | 4,480.7 | 4,360.5 | 4,225.9 | 4,110.5 | 4,026.7 | 3,940.6 | 3,832.8 | 3,732.1 | 3,645.0 | 3,555.9 | 3,462.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (20.5) | (15.2) | (14.5) | (6.9) | (23.4) | (27.2) | (14.0) | (12.5) | (12.7) | (16.6) | (8.8) | (5.1) | (23.4) | (17.4) | (33.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,047.3 | 1,047.3 | 1,047.3 | 1,047.3 | 1,047.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||
| Total Stockholders Equity | 4,280.1 | 4,137.8 | 4,025.5 | 3,893.9 | 3,704.4 | 3,728.4 | 3,651.6 | 3,518.2 | 3,365.2 | 3,235.5 | 3,163.9 | 3,224.2 | 3,089.5 | 3,250.1 | 3,148.4 | 3,053.4 | ||||||||||||||||||||||||
| Total Equity | 4,280.1 | 4,137.8 | 4,025.5 | 3,893.9 | 3,704.4 | 3,728.4 | 3,651.6 | 3,518.2 | 3,365.4 | 3,235.6 | 3,164.0 | 3,224.3 | 3,089.6 | 3,250.2 | 3,148.6 | 3,053.5 | 2,960.9 | 2,845.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,180.6 | 2,961.4 | 2,777.5 | 2,917.9 | 3,112.2 | 3,058.5 | 1,822.9 | 1,542.6 | 1,692.4 | 1,774.7 | 1,789.3 | 1,696.4 | 1,803.5 | 1,565.6 | 1,627.7 | 1,732.8 | 1,853.9 | 2,110.5 | 1,694.7 | 1,735.8 | 1,822.0 | 1,418.1 | 1,614.3 | 1,404.4 | 1,511.6 | 1,597.7 | 1,665.0 | 1,757.6 | 1,055.0 | 1,096.2 | 1,062.3 | 1,083.9 | 1,151.8 | 1,169.2 | 1,231.6 | 1,280.9 | 1,359.8 | 1,398.7 | 1,456.0 | 1,485.4 |
| Net debt | 5,022.6 | 2,538.4 | 2,644.4 | 2,811.8 | 2,888.3 | 2,882.8 | 1,382.2 | 1,408.7 | 1,533.2 | 1,645.8 | 1,663.7 | 1,580.6 | 1,696.7 | 1,450.8 | 1,491.0 | 1,618.0 | 1,728.8 | 1,986.4 | ||||||||||||||||||||||
| Working Capital | 776.0 | 1,041.6 | 654.1 | 571.8 | 622.3 | 561.9 | 746.0 | 296.3 | 308.7 | 317.7 | 266.3 | 216.1 | 244.2 | 193.5 | 160.2 | 182.3 | 265.8 | 398.0 | ||||||||||||||||||||||
| Book Value | 4,280.1 | 4,137.8 | 4,025.5 | 3,893.9 | 3,704.4 | 3,728.4 | 3,651.6 | 3,518.2 | 3,365.2 | 3,235.5 | 3,163.9 | 3,224.2 | 3,089.5 | 3,250.1 | 3,148.4 | 3,053.4 | 2,960.8 | 2,845.6 | ||||||||||||||||||||||
| Tangible Book Value | (4,349.7) | (1,901.0) | (2,048.1) | (2,219.1) | (2,354.3) | (2,352.9) | (971.5) | (1,111.0) | (1,263.2) | (1,345.6) | (1,403.6) | (1,368.3) | (1,501.2) | (1,356.8) | (1,465.9) | (1,586.3) | (1,710.7) | |||||||||||||||||||||||
| 356.5 |
| 362.8 |
| 363.3 |
| 162.4 |
| 145.7 |
| 155.9 |
| 137.4 |
| 158.1 |
| 126.6 |
| 89.7 |
| 99.6 |
| 69.7 |
| 73.1 |
| 58.1 |
| 77.3 |
| 73.7 |
| 77.4 |
| 57.0 |
| 73.7 |
| 69.7 |
| 83.9 |
| 68.9 |
| 72.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,193.2 |
| 1,335.1 |
| 1,242.2 |
| 1,331.2 |
| 1,128.7 |
| 995.7 |
| 1,100.9 |
| 1,085.9 |
| 1,074.4 |
| 1,024.1 |
| 1,031.5 |
| 1,083.1 |
| 1,157.4 |
| 1,094.1 |
| 931.2 |
| 953.3 |
| 888.2 |
| 933.2 |
| 879.9 |
| 854.4 |
| 860.1 |
| 860.7 |
| 921.8 |
| 873.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 187.4 |
| 190.2 |
| 183.9 |
| 190.4 |
| 184.4 |
| 180.3 |
| 169.1 |
| 170.5 |
| 169.4 |
| 168.8 |
| 149.7 |
| 136.2 |
| 107.1 |
| 109.8 |
| 101.1 |
| 100.8 |
| 101.5 |
| 94.9 |
| 91.7 |
| 90.7 |
| 86.4 |
| 83.6 |
| 81.4 |
| 81.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,707.7 |
| 3,632.6 |
| 3,632.1 |
| 3,631.5 |
| 3,622.2 |
| 3,407.1 |
| 3,407.6 |
| 3,411.8 |
| 3,336.1 |
| 3,323.0 |
| 2,659.7 |
| 2,661.4 |
| 2,620.8 |
| 2,618.9 |
| 2,614.3 |
| 2,580.4 |
| 2,577.4 |
| 2,573.4 |
| 2,571.3 |
| 2,581.9 |
| 2,585.3 |
| 2,609.9 |
| 620.7 |
| 501.6 |
| 476.1 |
| 493.1 |
| 510.1 |
| 526.5 |
| 406.9 |
| 421.5 |
| 436.6 |
| 436.1 |
| 450.8 |
| 230.6 |
| 240.6 |
| 241.8 |
| 234.3 |
| 244.1 |
| 226.1 |
| 235.4 |
| 244.9 |
| 254.5 |
| 264.6 |
| 275.4 |
| 286.5 |
| 332.8 |
| 352.2 |
| 359.6 |
| 356.9 |
| 371.2 |
| 374.3 |
| 381.5 |
| 330.8 |
| 339.3 |
| 347.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.4 |
| 69.8 |
| 70.0 |
| 48.8 |
| 46.2 |
| 42.2 |
| 35.3 |
| 33.6 |
| 33.0 |
| 33.3 |
| 36.5 |
| 39.0 |
| 43.4 |
| 39.2 |
| 39.8 |
| 36.2 |
| 31.2 |
| 27.4 |
| 28.7 |
| 28.8 |
| 24.2 |
| 25.2 |
| 31.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,576.7 |
| 6,750.7 |
| 6,179.3 |
| 6,172.4 |
| 5,970.4 |
| 5,851.5 |
| 5,950.4 |
| 5,542.5 |
| 5,546.5 |
| 5,526.7 |
| 5,086.8 |
| 5,133.0 |
| 4,290.6 |
| 4,251.2 |
| 4,034.2 |
| 4,047.4 |
| 3,984.1 |
| 3,966.0 |
| 3,911.1 |
| 3,889.4 |
| 3,897.2 |
| 3,912.2 |
| 3,987.3 |
| 3,979.4 |
| 46.9 |
| 46.9 |
| 46.9 |
| 46.9 |
| 46.9 |
| 46.9 |
| 46.9 |
| 46.9 |
| 46.9 |
| 46.9 |
| 46.9 |
| 46.9 |
| 46.9 |
| 94.4 |
| 80.9 |
| 67.5 |
| 54.0 |
| 54.0 |
| 67.5 |
| 54.0 |
| 54.0 |
| 54.0 |
| 102.3 |
| 80.6 |
| 70.9 |
| 59.3 |
| 68.8 |
| 76.7 |
| 57.1 |
| 54.1 |
| 65.2 |
| 55.7 |
| 48.1 |
| 49.8 |
| 51.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.4 |
| 60.2 |
| 52.5 |
| 67.5 |
| 69.6 |
| 66.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 372.5 |
| 370.9 |
| 409.3 |
| 382.2 |
| 380.0 |
| 316.5 |
| 338.8 |
| 287.6 |
| 294.4 |
| 290.3 |
| 263.6 |
| 232.6 |
| 253.6 |
| 259.4 |
| 234.5 |
| 235.0 |
| 241.2 |
| 239.7 |
| 214.6 |
| 212.5 |
| 216.8 |
| 228.4 |
| 214.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,027.4 |
| 927.4 |
| 937.0 |
| 836.3 |
| 884.8 |
| 842.9 |
| 772.8 |
| 753.4 |
| 769.2 |
| 779.2 |
| 769.4 |
| 691.7 |
| 702.5 |
| 637.1 |
| 622.0 |
| 539.0 |
| 627.7 |
| 573.4 |
| 609.2 |
| 526.7 |
| 520.6 |
| 498.9 |
| 502.1 |
| 565.2 |
| 543.4 |
| 315.3 |
| 332.3 |
| 355.3 |
| 366.5 |
| 363.3 |
| 377.0 |
| 376.0 |
| 377.7 |
| 309.7 |
| 315.7 |
| 325.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| 7.0 |
| 6.8 |
| 6.5 |
| 6.6 |
| 6.5 |
| 6.5 |
| 6.8 |
| 6.9 |
| 7.4 |
| 7.0 |
| 5.3 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 339.4 |
| 330.7 |
| 327.2 |
| 217.0 |
| 209.0 |
| 216.6 |
| 213.1 |
| 235.4 |
| 220.0 |
| 205.3 |
| 204.3 |
| 215.5 |
| 217.8 |
| 200.9 |
| 208.1 |
| 192.7 |
| 284.4 |
| 273.3 |
| 265.0 |
| 262.0 |
| 262.1 |
| 248.5 |
| 269.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.3 |
| 77.9 |
| 84.0 |
| 136.4 |
| 138.4 |
| 138.4 |
| 127.7 |
| 155.5 |
| 128.7 |
| 90.0 |
| 51.1 |
| 107.9 |
| 92.1 |
| 84.5 |
| 82.1 |
| 85.2 |
| 76.8 |
| 72.8 |
| 50.9 |
| 57.9 |
| 57.7 |
| 67.3 |
| 78.6 |
| 87.3 |
| 86.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,615.9 |
| 3,905.0 |
| 3,424.2 |
| 3,507.1 |
| 3,451.0 |
| 2,967.2 |
| 3,178.6 |
| 2,881.2 |
| 2,982.8 |
| 3,018.1 |
| 2,715.4 |
| 2,801.5 |
| 2,033.9 |
| 2,061.1 |
| 1,927.3 |
| 1,989.3 |
| 1,997.3 |
| 2,131.5 |
| 2,117.4 |
| 2,150.9 |
| 2,201.2 |
| 2,267.1 |
| 2,380.0 |
| 2,407.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,367.5 |
| 3,277.2 |
| 3,189.1 |
| 3,052.1 |
| 2,931.8 |
| 2,825.3 |
| 2,731.6 |
| 2,637.9 |
| 2,557.3 |
| 2,410.2 |
| 2,360.1 |
| 2,292.0 |
| 2,223.4 |
| 2,126.8 |
| 2,075.0 |
| 2,010.5 |
| 1,867.7 |
| 1,825.6 |
| 1,781.4 |
| 1,741.0 |
| 1,698.6 |
| 1,661.9 |
| 1,617.3 |
| (31.1) |
| (22.6) |
| (34.8) |
| (40.8) |
| (36.3) |
| (39.0) |
| (45.9) |
| (62.2) |
| (72.3) |
| (70.2) |
| (38.5) |
| (43.2) |
| (27.0) |
| (28.0) |
| (20.8) |
| (19.0) |
| (11.3) |
| (20.4) |
| (24.2) |
| (29.1) |
| (34.7) |
| (38.3) |
| (41.9) |
| (41.1) |
| (28.8) |
| 1,047.3 |
| 976.2 |
| 976.2 |
| 576.2 |
| 576.2 |
| 576.2 |
| 576.2 |
| 576.2 |
| 576.2 |
| 576.2 |
| 576.2 |
| 576.2 |
| 576.2 |
| 576.2 |
| 576.2 |
| 576.2 |
| 576.2 |
| 576.2 |
| 576.2 |
| 576.2 |
| 576.2 |
| 576.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 2,960.8 |
| 2,845.6 |
| 2,755.0 |
| 2,665.1 |
| 2,519.3 |
| 2,884.1 |
| 2,771.6 |
| 2,661.2 |
| 2,563.5 |
| 2,508.4 |
| 2,371.3 |
| 2,331.3 |
| 2,256.6 |
| 2,189.9 |
| 2,106.8 |
| 2,057.9 |
| 1,986.7 |
| 1,834.4 |
| 1,793.6 |
| 1,738.3 |
| 1,695.8 |
| 1,645.0 |
| 1,607.2 |
| 1,571.9 |
| 2,755.1 |
| 2,665.3 |
| 2,519.4 |
| 2,884.3 |
| 2,771.8 |
| 2,661.3 |
| 2,563.6 |
| 2,508.6 |
| 2,371.5 |
| 2,331.5 |
| 2,256.7 |
| 2,190.1 |
| 2,106.9 |
| 2,058.1 |
| 1,986.8 |
| 1,834.5 |
| 1,793.7 |
| 1,738.5 |
| 1,696.0 |
| 1,645.1 |
| 1,607.3 |
| 1,572.0 |
| 1,590.3 |
| 1,647.8 |
| 1,716.4 |
| 1,316.0 |
| 1,489.4 |
| 1,297.2 |
| 1,434.4 |
| 1,529.1 |
| 1,593.0 |
| 1,663.8 |
| 984.3 |
| 1,020.7 |
| 996.1 |
| 1,027.9 |
| 1,095.5 |
| 1,102.1 |
| 1,166.0 |
| 1,226.6 |
| 1,287.2 |
| 1,349.0 |
| 1,407.0 |
| 1,450.6 |
| 405.9 |
| 446.4 |
| 285.8 |
| 222.9 |
| 347.5 |
| 316.7 |
| 295.2 |
| 254.7 |
| 339.8 |
| 380.6 |
| 520.4 |
| 472.1 |
| 392.2 |
| 325.7 |
| 314.8 |
| 324.0 |
| 353.2 |
| 333.8 |
| 361.1 |
| 358.6 |
| 356.7 |
| 329.7 |
| 2,755.0 |
| 2,665.1 |
| 2,519.3 |
| 2,884.1 |
| 2,771.6 |
| 2,661.2 |
| 2,563.5 |
| 2,508.4 |
| 2,371.3 |
| 2,331.3 |
| 2,256.6 |
| 2,189.9 |
| 2,106.8 |
| 2,057.9 |
| 1,986.7 |
| 1,834.4 |
| 1,793.6 |
| 1,738.3 |
| 1,695.8 |
| 1,645.0 |
| 1,607.2 |
| 1,571.9 |
| (1,840.1) |
| (1,454.3) |
| (1,443.5) |
| (1,605.9) |
| (1,257.5) |
| (1,377.0) |
| (1,152.8) |
| (1,265.6) |
| (1,339.9) |
| (1,400.9) |
| (1,442.5) |
| (633.7) |
| (712.1) |
| (755.8) |
| (795.3) |
| (871.7) |
| (972.2) |
| (1,019.2) |
| (1,079.9) |
| (1,130.0) |
| (1,201.5) |
| (1,253.5) |
| (1,324.5) |